The Pennant Group, Inc. (NASDAQ: PNTG), the parent company of the
Pennant group of affiliated home health, hospice and senior living
companies, today announced its operating results for the first
quarter of 2024, reporting GAAP diluted earnings per share of $0.16
for the first quarter of 2024. Pennant also reported adjusted
diluted earnings per share of $0.20 for the quarter (1).
First Quarter Highlights
- Total revenue for the quarter was
$156.9 million, an increase of $30.5 million or 24.1% over the
prior year quarter;
- Net income for the first quarter was
$4.9 million, an increase of $3.1 million or 165.2% over the prior
year quarter;
- Adjusted net income for the first
quarter was $6.0 million, an increase of $2.1 million or 55.0% over
the prior year quarter;
- Segment Adjusted EBITDAR from
Operations for the first quarter was $21.4 million, an increase of
$4.3 million or 24.9% over the prior year quarter;
- Adjusted EBITDA for the first quarter
was $11.2 million, an increase of $3.3 million or 41.8% over the
prior year quarter;
- Home Health and Hospice Services
segment revenue for the first quarter was $116.5 million, an
increase of $25.4 million or 27.9% over the prior year
quarter;
- Home Health and Hospice Services
segment adjusted EBITDAR from operations for the first quarter was
$19.6 million, an increase of $5.1 million or 35.7% over the prior
year quarter; and segment adjusted EBITDA from operations the first
quarter was $17.9 million, an increase of $4.7 million or 35.7%
over the prior year quarter;
- Total home health admissions for the
first quarter were 14,649, an increase of 3,739 or 34.3% over the
prior year quarter; total Medicare home health admissions for the
first quarter were 6,346, an increase of 1,398 or 28.3% over the
prior year quarter;
- Hospice average daily census for the
first quarter was 2,962, an increase of 523 or 21.4% compared to
the prior year quarter;
- Senior Living Services segment revenue
for the first quarter was $40.4 million, an increase of $5.0
million or 14.2% over the prior year quarter; average occupancy for
the first quarter was 78.5%, an increase of 40 basis points over
the prior year quarter, and average monthly revenue per occupied
room for the first quarter was $4,667 an increase of $367 or 8.5%
over the prior year quarter;
- Same store(2) Senior Living Services
segment revenue for the first quarter was $38.9 million, an
increase of $3.6 million or 10.2% over the prior year quarter; same
store senior living average occupancy for the first quarter was
79.7%, an increase of 60 basis points over the prior year quarter,
and average monthly revenue per occupied room for the first quarter
was $4,643 an increase of $349 or 8.1% over the prior year
quarter;
- Senior Living segment adjusted EBITDAR
from operations for the first quarter was $12.0 million, an
increase of $1.8 million or 17.3% over the prior year quarter; and
segment adjusted EBITDA from Operations for the first quarter was
$3.5 million, an increase of $1.3 million or 55.6% over the prior
year quarter.
(1) See "Reconciliation
of GAAP to Non-GAAP Financial Information.”(2)
Same store senior living results is defined as all senior living
communities excluding affiliate memory care units in transition,
and new senior living operations acquired in 2023 or
2024.
Operating Results
“We are pleased to report a strong first quarter
and great start to the year,” said Brent Guerisoli, Pennant’s Chief
Executive Officer. “We continue to experience accelerated growth
and are encouraged to see our focus on margin result in solid
bottom-line improvement. Our home health and hospice segment
achieved record setting performance in both revenue and earnings
and our senior living segment reached an all-time high in revenue
and steady improvement in earnings. Our on-going investment in
leadership is building a foundation of strength across the
organization and the Company’s first quarter performance positions
us to deliver on 2024 expectations.”
A discussion of the Company's use of Non-GAAP
financial measures is set forth below. A reconciliation of net
income to EBITDA, adjusted EBITDAR and adjusted EBITDA, as well as
a reconciliation of GAAP earnings per share, net income to adjusted
net earnings per share and adjusted net income, appear in the
financial data portion of this release. More complete information
is contained in the Company’s Form 10-Q for the three months ended
March 31, 2024, which has been filed with the SEC today and can be
viewed on the Company’s website at www.pennantgroup.com.
Conference Call
A live webcast will be held tomorrow,
May 7, 2024 at 10:00 a.m. Mountain time (12:00 p.m. Eastern
time) to discuss Pennant’s first quarter 2024 financial results. To
listen to the webcast, or to view any financial or statistical
information required by SEC Regulation G, please visit the
Investors Relations section of Pennant’s website at
https://investor.pennantgroup.com. The webcast will be recorded and
will be available for replay via the website.
About Pennant
The Pennant Group, Inc. is a holding company of
independent operating subsidiaries that provide healthcare services
through 112 home health and hospice agencies and 53 senior living
communities located throughout Arizona, California, Colorado,
Idaho, Montana, Nevada, Oklahoma, Oregon, Texas, Utah, Washington,
Wisconsin and Wyoming. Each of these businesses is operated by a
separate, independent operating subsidiary that has its own
management, employees and assets. References herein to the
consolidated "company" and "its" assets and activities, as well as
the use of the terms "we," "us," "its" and similar verbiage, are
not meant to imply that The Pennant Group, Inc. has direct
operating assets, employees or revenue, or that any of the home
health and hospice businesses, senior living communities or the
Service Center are operated by the same entity. More information
about Pennant is available at www.pennantgroup.com.
Safe Harbor Statement under the Private
Securities Litigation Reform Act of 1995
This press release contains, and the related
conference call and webcast will include, forward-looking
statements that are based on management’s current expectations,
assumptions and beliefs about its business, financial performance,
operating results, the industry in which it operates and other
future events. Forward-looking statements can often be identified
by words such as "anticipates," "expects," "intends," "plans,"
"predicts," "believes," "seeks," "estimates," "may," "will,"
"should," "would," "could," "potential," "continue," "ongoing,"
similar expressions, and variations or negatives of these words.
These forward-looking statements include, but are not limited to,
statements regarding growth prospects, future operating and
financial performance, and acquisition activities. They are not
guarantees of future results and are subject to risks,
uncertainties and assumptions that could cause actual results to
materially and adversely differ from those expressed in any
forward-looking statement.
These risks and uncertainties relate to the
company’s business, its industry and its common stock and include:
reduced prices and reimbursement rates for its services; its
ability to acquire, develop, manage or improve operations, its
ability to manage its increasing borrowing costs as it incurs
additional indebtedness to fund the acquisition and development of
operations; its ability to access capital on a cost-effective basis
to continue to successfully implement its growth strategy; its
operating margins and profitability could suffer if it is unable to
grow and manage effectively its increasing number of operations;
competition from other companies in the acquisition, development
and operation of facilities; its ability to defend claims and
lawsuits, including professional liability claims alleging that our
services resulted in personal injury, and other regulatory-related
claims; and the application of existing or proposed government
regulations, or the adoption of new laws and regulations, that
could limit its business operations, require it to incur
significant expenditures or limit its ability to relocate its
operations if necessary. Readers should not place undue reliance on
any forward-looking statements and are encouraged to review the
company’s periodic filings with the Securities and Exchange
Commission, including its Form 10-Q and/or 10-K, for a more
complete discussion of the risks and other factors that could
affect Pennant’s business, prospects and any forward-looking
statements. Except as required by the federal securities laws,
Pennant does not undertake any obligation to publicly update or
revise any forward-looking statements, whether as a result of new
information, future events, changing circumstances or any other
reason after the date of this press release.
Contact Information
Investor RelationsThe Pennant Group, Inc.(208)
506-6100ir@pennantgroup.com
SOURCE: The Pennant Group, Inc.
|
THE PENNANT GROUP, INC.CONDENSED
CONSOLIDATED STATEMENTS OF INCOME(unaudited, in
thousands, except for per-share amounts) |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Revenue |
$ |
156,915 |
|
|
$ |
126,464 |
|
|
|
|
|
Expense: |
|
|
|
Cost of services |
|
125,995 |
|
|
|
102,602 |
|
Rent—cost of services |
|
10,384 |
|
|
|
9,597 |
|
General and administrative expense |
|
11,436 |
|
|
|
8,705 |
|
Depreciation and amortization |
|
1,331 |
|
|
|
1,280 |
|
Gain on disposition of property and equipment, net |
|
(755 |
) |
|
|
— |
|
Total expenses |
|
148,391 |
|
|
|
122,184 |
|
Income from operations |
|
8,524 |
|
|
|
4,280 |
|
Other income (expense), net: |
|
|
|
Other income |
|
85 |
|
|
|
30 |
|
Interest expense, net |
|
(1,792 |
) |
|
|
(1,406 |
) |
Other expense, net |
|
(1,707 |
) |
|
|
(1,376 |
) |
Income before provision for income taxes |
|
6,817 |
|
|
|
2,904 |
|
Provision for income taxes |
|
1,759 |
|
|
|
907 |
|
Net income |
|
5,058 |
|
|
|
1,997 |
|
Less: Net income attributable to noncontrolling interest |
|
152 |
|
|
|
147 |
|
Net income attributable to The Pennant Group, Inc. |
$ |
4,906 |
|
|
$ |
1,850 |
|
Earnings per share: |
|
|
|
Basic |
$ |
0.16 |
|
|
$ |
0.06 |
|
Diluted |
$ |
0.16 |
|
|
$ |
0.06 |
|
Weighted average common shares outstanding: |
|
|
|
Basic |
|
30,046 |
|
|
|
29,751 |
|
Diluted |
|
30,403 |
|
|
|
30,147 |
|
|
|
|
|
|
|
|
|
THE PENNANT GROUP, INC.CONSOLIDATED
BALANCE SHEETS(in thousands, except par
value) |
|
|
March 31, 2024 |
|
December 31, 2023 |
Assets |
|
|
|
Current assets: |
|
|
|
Cash |
$ |
2,722 |
|
|
$ |
6,059 |
|
Accounts receivable—less allowance for doubtful accounts of $197
and $259, respectively |
|
71,354 |
|
|
|
61,116 |
|
Prepaid expenses and other current assets |
|
12,987 |
|
|
|
12,902 |
|
Total current assets |
|
87,063 |
|
|
|
80,077 |
|
Property and equipment, net |
|
40,592 |
|
|
|
28,598 |
|
Right-of-use assets |
|
258,775 |
|
|
|
262,923 |
|
Restricted and other assets |
|
9,651 |
|
|
|
9,337 |
|
Goodwill |
|
107,220 |
|
|
|
91,014 |
|
Other indefinite-lived intangibles |
|
74,942 |
|
|
|
67,742 |
|
Total assets |
$ |
578,243 |
|
|
$ |
539,691 |
|
Liabilities and equity |
|
|
|
Current liabilities: |
|
|
|
Accounts payable |
$ |
13,060 |
|
|
$ |
10,841 |
|
Accrued wages and related liabilities |
|
25,254 |
|
|
|
28,256 |
|
Operating lease liabilities—current |
|
17,378 |
|
|
|
17,122 |
|
Other accrued liabilities |
|
19,543 |
|
|
|
15,330 |
|
Total current liabilities |
|
75,235 |
|
|
|
71,549 |
|
Long-term operating lease liabilities—less current portion |
|
244,180 |
|
|
|
248,596 |
|
Deferred tax liabilities, net |
|
2,140 |
|
|
|
1,855 |
|
Other long-term liabilities |
|
9,162 |
|
|
|
8,262 |
|
Long-term debt, net |
|
83,294 |
|
|
|
63,914 |
|
Total liabilities |
|
414,011 |
|
|
|
394,176 |
|
Commitments and contingencies |
|
|
|
Equity: |
|
|
|
Common stock, $0.001 par value; 100,000 shares authorized; 30,371
and 30,036 shares issued and outstanding, respectively, at March
31, 2024; and 30,297 and 29,948 shares issued and outstanding,
respectively, at December 31, 2023 |
|
30 |
|
|
|
29 |
|
Additional paid-in capital |
|
107,644 |
|
|
|
105,712 |
|
Retained earnings |
|
39,569 |
|
|
|
34,663 |
|
Treasury stock, at cost, 3 shares at March 31, 2024 and December
31, 2023 |
|
(65 |
) |
|
|
(65 |
) |
Total The Pennant Group, Inc. stockholders’ equity |
|
147,178 |
|
|
|
140,339 |
|
Noncontrolling interest |
|
17,054 |
|
|
|
5,176 |
|
Total equity |
|
164,232 |
|
|
|
145,515 |
|
Total liabilities and equity |
$ |
578,243 |
|
|
$ |
539,691 |
|
|
THE PENNANT GROUP, INC.CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS(in
thousands) |
|
The following
table presents selected data from our condensed consolidated
statements of cash flows for the periods presented: |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
Net cash provided by operating activities |
$ |
545 |
|
|
$ |
8,996 |
|
Net cash used in investing activities |
|
(23,636 |
) |
|
|
(2,326 |
) |
Net cash provided by (used in) financing activities |
|
19,754 |
|
|
|
(5,797 |
) |
Net (decrease) increase in cash |
|
(3,337 |
) |
|
|
873 |
|
Cash beginning of period |
|
6,059 |
|
|
|
2,079 |
|
Cash end of period |
$ |
2,722 |
|
|
$ |
2,952 |
|
|
THE PENNANT GROUP, INC.REVENUE BY
SEGMENT(unaudited, dollars in
thousands) |
|
The following
table sets forth our total revenue by segment and as a percentage
of total revenue for the periods indicated: |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
Revenue Dollars |
|
Revenue Percentage |
|
Revenue Dollars |
|
Revenue Percentage |
|
|
|
|
|
|
|
|
Home health and hospice services |
|
|
|
|
|
|
|
Home health |
$ |
57,212 |
|
36.5 |
% |
|
$ |
41,780 |
|
33.0 |
% |
Hospice |
|
54,607 |
|
34.8 |
|
|
|
43,289 |
|
34.2 |
|
Home care and other(a) |
|
4,671 |
|
3.0 |
|
|
|
6,010 |
|
4.8 |
|
Total home health and hospice services |
|
116,490 |
|
74.3 |
|
|
|
91,079 |
|
72.0 |
|
Senior living services |
|
40,425 |
|
25.7 |
|
|
|
35,385 |
|
28.0 |
|
Total revenue |
$ |
156,915 |
|
100.0 |
% |
|
$ |
126,464 |
|
100.0 |
% |
|
(a) Home
care and other revenue is included with home health revenue in
other disclosures in this press release. |
|
THE PENNANT GROUP, INC.SELECT PERFORMANCE
INDICATORS(unaudited, total revenue dollars in
thousands) |
|
The following
table summarizes our overall home health and hospice performance
indicators for the each of the dates or periods indicated: |
|
|
Three Months Ended March 31, |
|
|
|
|
|
|
2024 |
|
|
2023 |
|
Change |
|
% Change |
Total agency results: |
|
|
|
|
|
|
|
Home health and hospice revenue |
$ |
116,490 |
|
$ |
91,079 |
|
|
25,411 |
|
27.9 |
% |
|
|
|
|
|
|
|
|
Home health services: |
|
|
|
|
|
|
|
Total home health admissions |
|
14,649 |
|
|
10,910 |
|
|
3,739 |
|
34.3 |
% |
Total Medicare home health admissions |
|
6,346 |
|
|
4,948 |
|
|
1,398 |
|
28.3 |
% |
Average Medicare revenue per 60-day completed episode(a) |
$ |
3,535 |
|
$ |
3,419 |
|
$ |
116 |
|
3.4 |
% |
Hospice services: |
|
|
|
|
|
|
|
Total hospice admissions |
|
3,080 |
|
|
2,451 |
|
|
629 |
|
25.7 |
% |
Average daily census |
|
2,962 |
|
|
2,439 |
|
|
523 |
|
21.4 |
% |
Hospice Medicare revenue per day |
$ |
187 |
|
$ |
183 |
|
$ |
4 |
|
2.2 |
% |
|
Three Months Ended March 31, |
|
|
|
|
|
|
2024 |
|
|
2023 |
|
Change |
|
% Change |
Same agency(b)
results: |
|
|
|
|
|
|
|
Home health and hospice revenue |
$ |
103,677 |
|
$ |
91,079 |
|
$ |
12,598 |
|
13.8 |
% |
|
|
|
|
|
|
|
|
Home health services: |
|
|
|
|
|
|
|
Total home health admissions |
|
12,175 |
|
|
10,834 |
|
|
1,341 |
|
12.4 |
% |
Total Medicare home health admissions |
|
5,359 |
|
|
4,915 |
|
|
444 |
|
9.0 |
% |
Average Medicare revenue per 60-day completed episode(a) |
$ |
3,538 |
|
$ |
3,419 |
|
$ |
119 |
|
3.5 |
% |
Hospice services: |
|
|
|
|
|
|
|
Total hospice admissions |
|
2,692 |
|
|
2,451 |
|
|
241 |
|
9.8 |
% |
Average daily census |
|
2,699 |
|
|
2,439 |
|
|
260 |
|
10.7 |
% |
Hospice Medicare revenue per day |
$ |
187 |
|
$ |
183 |
|
$ |
4 |
|
2.2 |
% |
|
(a) The
year to date average for Medicare revenue per 60-day completed
episode includes post period claim adjustments for prior
periods. |
(b) Same
agency results represent all agencies purchased or licensed prior
to January 1, 2023. |
|
|
The following table summarizes our senior living
performance indicators for the periods indicated:
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
Total senior living results: |
|
|
|
Senior living revenue |
$ |
40,425 |
|
|
$ |
35,385 |
|
|
|
|
|
Occupancy |
|
78.5 |
% |
|
|
78.1 |
% |
Average monthly revenue per occupied unit |
$ |
4,667 |
|
|
$ |
4,300 |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
Same store senior living(a)
results: |
|
|
|
Senior living revenue |
$ |
38,904 |
|
|
$ |
35,314 |
|
|
|
|
|
Occupancy |
|
79.7 |
% |
|
|
79.1 |
% |
Average monthly revenue per occupied unit |
$ |
4,643 |
|
|
$ |
4,294 |
|
|
(a) Same store senior living results is defined as all senior
living communities excluding affiliate memory care units in
transition, and new senior living operations acquired in 2023 or
2024. |
|
THE PENNANT GROUP, INC.REVENUE BY PAYOR
SOURCE(unaudited, dollars in
thousands) |
|
The following table presents our total revenue by payor source as a
percentage of total revenue for the periods indicated: |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
Revenue Dollars |
|
Revenue Percentage |
|
Revenue Dollars |
|
Revenue Percentage |
|
|
|
|
|
|
|
|
Revenue: |
|
|
|
|
|
|
|
Medicare |
$ |
76,981 |
|
49.1 |
% |
|
$ |
60,756 |
|
48.0 |
% |
Medicaid |
|
25,066 |
|
16.0 |
|
|
|
17,631 |
|
14.0 |
|
Subtotal |
|
102,047 |
|
65.1 |
|
|
|
78,387 |
|
62.0 |
|
Managed Care |
|
20,122 |
|
12.8 |
|
|
|
17,126 |
|
13.5 |
|
Private and Other(a) |
|
34,746 |
|
22.1 |
|
|
|
30,951 |
|
24.5 |
|
Total revenue |
$ |
156,915 |
|
100.0 |
% |
|
$ |
126,464 |
|
100.0 |
% |
|
(a) Private
and other payors in our home health and hospice services segment
includes revenue from all payors generated in home care
operations. |
|
THE PENNANT GROUP, INC.RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL INFORMATION(unaudited,
in thousands, except per share data) |
|
The following
table reconciles net income to Non-GAAP net income for the periods
presented: |
|
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Net income attributable to The Pennant Group, Inc. |
$ |
4,906 |
|
|
$ |
1,850 |
|
|
|
|
|
Non-GAAP adjustments |
|
|
|
Costs at start-up operations(a) |
|
80 |
|
|
|
530 |
|
Share-based compensation expense(b) |
|
1,526 |
|
|
|
1,419 |
|
Acquisition related costs and credit allowances(c) |
|
137 |
|
|
|
32 |
|
Costs associated with transitioning operations(d) |
|
(573 |
) |
|
|
99 |
|
Unusual, non-recurring or redundant charges(e) |
|
275 |
|
|
|
398 |
|
Provision for income taxes on Non-GAAP adjustments(f) |
|
(389 |
) |
|
|
(482 |
) |
Non-GAAP net income |
$ |
5,962 |
|
|
$ |
3,846 |
|
|
|
|
|
Dilutive Earnings Per Share As Reported |
|
|
|
Net Income |
$ |
0.16 |
|
|
$ |
0.06 |
|
Average number of shares outstanding |
|
30,403 |
|
|
|
30,147 |
|
|
|
|
|
Adjusted Diluted Earnings Per Share |
|
|
|
Net Income |
$ |
0.20 |
|
|
$ |
0.13 |
|
Average number of shares outstanding |
|
30,403 |
|
|
|
30,147 |
|
|
(a) |
Represents results related to start-up operations. |
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
Revenue |
$ |
(2,410 |
) |
|
$ |
(2,607 |
) |
|
Cost of services |
|
2,328 |
|
|
|
2,810 |
|
|
Rent |
|
156 |
|
|
|
322 |
|
|
Depreciation & amortization |
|
6 |
|
|
|
5 |
|
|
Total Non-GAAP adjustment |
$ |
80 |
|
|
$ |
530 |
|
|
|
|
|
(b) |
Represents share-based compensation expense incurred for the
periods presented. |
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
Cost of services |
$ |
762 |
|
|
$ |
688 |
|
|
General and administrative |
|
764 |
|
|
|
731 |
|
|
Total Non-GAAP adjustment |
$ |
1,526 |
|
|
$ |
1,419 |
|
|
|
|
|
|
(c) |
Represents costs incurred to acquire an operation that are not
capitalizable. |
(d) |
During the three months ended March 31, 2023, an affiliate of the
Company placed its memory care units into transition and is
actively seeking to sublease the units to an unrelated third party.
The amount above represents the net operating impact attributable
to the units in transition. The amounts reported exclude rent and
depreciation and amortization expense related to such operations
and include legal settlement costs associated with one of the
entities transitioned to Ensign. |
|
|
Three Months Ended March 31, |
|
|
|
2024 |
|
|
|
2023 |
|
|
Cost of services |
|
(628 |
) |
|
|
47 |
|
|
Rent |
|
52 |
|
|
|
52 |
|
|
Depreciation |
|
3 |
|
|
|
— |
|
|
Total Non-GAAP adjustment |
$ |
(573 |
) |
|
$ |
99 |
|
|
|
|
|
(e) |
Represents unusual or non-recurring charges for legal services,
implementation costs, integration costs, and consulting fees in
general and administrative and cost of services expenses. |
|
|
|
|
|
(f) |
Represents an adjustment to the provision for income tax to the
year-to-date effective tax rate of 26.0% and 25.8% for the three
months ended March 31, 2024 and 2023, respectively. This rate
excludes the tax benefit of share-based payment awards. |
|
|
|
|
The table below reconciles Consolidated net
income to the Consolidated Non-GAAP financial measures,
Consolidated Adjusted EBITDA, and to the Non-GAAP valuation
measure, Consolidated Adjusted EBITDAR, for the periods
presented:
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
Consolidated net income |
$ |
5,058 |
|
|
$ |
1,997 |
|
Less: Net income attributable to noncontrolling interest |
|
152 |
|
|
|
147 |
|
Add: Provision for income taxes |
|
1,759 |
|
|
|
907 |
|
Net interest expense |
|
1,792 |
|
|
|
1,406 |
|
Depreciation and amortization |
|
1,331 |
|
|
|
1,280 |
|
Consolidated EBITDA |
|
9,788 |
|
|
|
5,443 |
|
Adjustments to Consolidated EBITDA |
|
|
|
Add: Costs at start-up operations(a) |
|
(82 |
) |
|
|
203 |
|
Share-based compensation expense(b) |
|
1,526 |
|
|
|
1,419 |
|
Acquisition related costs and credit allowances(c) |
|
137 |
|
|
|
32 |
|
Costs associated with transitioning operations(d) |
|
(628 |
) |
|
|
47 |
|
Unusual, non-recurring or redundant charges(e) |
|
275 |
|
|
|
398 |
|
Rent related to items (a) and (d) above |
|
208 |
|
|
|
374 |
|
Consolidated Adjusted EBITDA |
|
11,224 |
|
|
|
7,916 |
|
Rent—cost of services |
|
10,384 |
|
|
|
9,597 |
|
Rent related to items (a) and (d) above |
|
(208 |
) |
|
|
(374 |
) |
Adjusted rent—cost of services |
|
10,176 |
|
|
|
9,223 |
|
Consolidated Adjusted EBITDAR(f) |
$ |
21,400 |
|
|
|
|
(a)
Represents results related to start-up operations. This amount
excludes rent and depreciation and amortization expense related to
such operations. |
(b)
Share-based compensation expense and related payroll taxes
incurred. Share-based compensation expense and related payroll
taxes are included in cost of services and general and
administrative expense. |
(c)
Non-capitalizable costs associated with acquisitions, credit
allowances, and write offs for amounts in dispute with the prior
owners of certain acquired operations. |
(d) During
the three months ended March 31, 2023, an affiliate of the Company
placed its memory care units into transition and is actively
seeking to sublease the units to an unrelated third party. The
amount above represents the net operating impact attributable to
the units in transition. The amounts reported exclude rent and
depreciation and amortization expense related to such operations
and include legal settlement costs associated with one of the
entities transitioned to Ensign. |
(e)
Represents unusual or non-recurring charges for legal services,
implementation costs, integration costs, and consulting fees in
general and administrative and cost of services expenses. |
(f) This
measure is a valuation measure and is displayed thusly, it is not a
performance measure as it excludes rent expense, which is a normal
and recurring operating expense and, as such, does not reflect our
cash requirements for leasing commitments. Our presentation of
Consolidated Adjusted EBITDAR should not be construed as a
financial performance measure. |
|
|
The following table present certain financial
information regarding our reportable segments. General and
administrative expenses are not allocated to the reportable
segments and are included in “All Other”:
|
Home Health and Hospice Services |
|
Senior Living Services |
|
All Other |
|
Total |
Segment GAAP Financial Measures: |
|
|
|
|
|
|
|
Three Months Ended March 31, 2024 |
|
|
|
|
|
|
|
Revenue |
$ |
116,490 |
|
$ |
40,425 |
|
$ |
— |
|
|
$ |
156,915 |
Segment Adjusted EBITDAR from Operations |
$ |
19,550 |
|
$ |
12,011 |
|
$ |
(10,161 |
) |
|
$ |
21,400 |
Three Months Ended March 31, 2023 |
|
|
|
|
|
|
|
Revenue |
$ |
91,079 |
|
$ |
35,385 |
|
$ |
— |
|
|
$ |
126,464 |
Segment Adjusted EBITDAR from Operations |
$ |
14,412 |
|
$ |
10,241 |
|
$ |
(7,514 |
) |
|
$ |
17,139 |
|
|
|
|
|
|
|
|
|
|
|
|
|
The table below provides a reconciliation of
Segment Adjusted EBITDAR from Operations above to Condensed
Consolidated Income from Operations:
|
Three Months Ended March 31, |
|
|
2024 |
|
|
|
2023 |
|
|
|
|
Segment Adjusted EBITDAR from Operations(a) |
$ |
21,400 |
|
|
$ |
17,139 |
Less: Depreciation and amortization |
|
1,331 |
|
|
|
1,280 |
Rent—cost of services |
|
10,384 |
|
|
|
9,597 |
Other income |
|
85 |
|
|
|
30 |
Adjustments to Segment EBITDAR from Operations: |
|
|
|
Less: Costs at start-up operations(b) |
|
(82 |
) |
|
|
203 |
Share-based compensation expense(c) |
|
1,526 |
|
|
|
1,419 |
Acquisition related costs and credit allowances(d) |
|
137 |
|
|
|
32 |
Costs associated with transitioning operations(e) |
|
(628 |
) |
|
|
47 |
Unusual, non-recurring or redundant charges(f) |
|
275 |
|
|
|
398 |
Add: Net income attributable to noncontrolling interest |
|
152 |
|
|
|
147 |
Consolidated Income from Operations |
$ |
8,524 |
|
|
$ |
4,280 |
|
(a) Segment Adjusted EBITDAR from Operations is net income
(loss) attributable to the Company's reportable segments excluding
interest expense, provision for income taxes, depreciation and
amortization expense, rent, and, in order to view the operations
performance on a comparable basis from period to period, certain
adjustments including: (1) costs at start-up operations, (2)
share-based compensation, (3) acquisition related costs and credit
allowances, (4) the costs associated with transitioning operations,
(5) unusual, non-recurring or redundant charges, and (6) net income
attributable to noncontrolling interest. General and administrative
expenses are not allocated to the reportable segments, and are
included as “All Other”, accordingly the segment earnings measure
reported is before allocation of corporate general and
administrative expenses. The Company's segment measures may be
different from the calculation methods used by other companies and,
therefore, comparability may be limited. |
(b) Represents results related to start-up operations. This
amount excludes rent and depreciation and amortization expense
related to such operations. |
(c) Share-based compensation expense and related payroll
taxes incurred. Share-based compensation expense and related
payroll taxes are included in cost of services and general and
administrative expense. |
(d) Non-capitalizable costs associated with acquisitions,
credit allowances, and write offs for amounts in dispute with the
prior owners of certain acquired operations. |
(e) During the three months ended March 31, 2023, an
affiliate of the Company placed its memory care units into
transition and is actively seeking to sublease the units to an
unrelated third party. The amount above represents the net
operating impact attributable to the units in transition. The
amounts reported exclude rent and depreciation and amortization
expense related to such operations and include legal settlement
costs associated with one of the entities transitioned to
Ensign. |
(f) Represents unusual or non-recurring charges for legal services,
implementation costs, integration costs, and consulting fees in
general and administrative and cost of services
expenses. |
|
|
The tables below reconcile Segment Adjusted EBITDAR
from Operations to Segment Adjusted EBITDA from Operations for each
reportable segment for the periods presented:
|
Three Months Ended March 31, |
|
Home Health and Hospice |
|
Senior Living |
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
|
|
|
|
|
|
|
Segment Adjusted EBITDAR from Operations |
$ |
19,550 |
|
|
$ |
14,412 |
|
|
$ |
12,011 |
|
|
$ |
10,241 |
|
Less: Rent—cost of services |
|
1,729 |
|
|
|
1,323 |
|
|
|
8,655 |
|
|
|
8,274 |
|
Rent related to start-up and transitioning operations |
|
(65 |
) |
|
|
(93 |
) |
|
|
(143 |
) |
|
|
(281 |
) |
Segment Adjusted EBITDA from Operations |
$ |
17,886 |
|
|
$ |
13,182 |
|
|
$ |
3,499 |
|
|
$ |
2,248 |
|
|
Discussion of Non-GAAP Financial
Measures
EBITDA consists of net income before (a)
interest expense, net, (b) (benefits) provisions for income taxes,
and (c) depreciation and amortization. Adjusted EBITDA consists of
net income attributable to the Company before (a) interest expense,
net (b) (benefits) provisions for income taxes, (c) depreciation
and amortization, (d) costs incurred for start-up operations,
including rent and excluding depreciation, interest and income
taxes, (e) share-based compensation expense, (f) non-capitalizable
acquisition related costs and credit allowances, (g) net costs
associated with transitioning operations, (h) unusual,
non-recurring or redundant charges and (i) net income attributable
to noncontrolling interest. Consolidated Adjusted EBITDAR is a
valuation measure applicable to current periods only and consists
of net income attributable to the Company before (a) interest
expense, net, (b) (benefits) provisions for income taxes, (c)
depreciation and amortization, (d) rent-cost of services, (e) costs
incurred for start-up operations, excluding rent, depreciation,
interest and income taxes, (f) share-based compensation expense,
(g) acquisition related costs and credit allowances, (h) redundant
or non-recurring transition services costs, (i) costs associated
with transitioning operations, (j) unusual, non-recurring or
redundant charges and (j) net income attributable to noncontrolling
interest. The company believes that the presentation of EBITDA,
adjusted EBITDA, consolidated adjusted EBITDAR, adjusted net income
and adjusted earnings per share provides important supplemental
information to management and investors to evaluate the company’s
operating performance. The company believes disclosure of adjusted
net income, adjusted net income per share, EBITDA, adjusted EBITDA
and consolidated adjusted EBITDAR has economic substance because
the excluded revenues and expenses are infrequent in nature and are
variable in nature, or do not represent current revenues or cash
expenditures. A material limitation associated with the use of
these measures as compared to the GAAP measures of net income and
diluted earnings per share is that they may not be comparable with
the calculation of net income and diluted earnings per share for
other companies in the company's industry. These non-GAAP financial
measures should not be relied upon to the exclusion of GAAP
financial measures. For further information regarding why the
company believes that this non-GAAP measure provides useful
information to investors, the specific manner in which management
uses this measure, and some of the limitations associated with the
use of this measure, please refer to the company's periodic filings
with the Securities and Exchange Commission, including its Annual
Report on Form 10-K and Quarterly Report on Form 10-Q. The
company’s periodic filings are available on the SEC's website at
www.sec.gov or under the "Financial Information" link of the
Investor Relations section on Pennant’s website at
http://www.pennantgroup.com.
Pennant (NASDAQ:PNTG)
Historical Stock Chart
Von Dez 2024 bis Jan 2025
Pennant (NASDAQ:PNTG)
Historical Stock Chart
Von Jan 2024 bis Jan 2025