Ardent Health Reports Fourth Quarter 2024 Results

Brentwood, Tenn. (Feb. 26, 2025) – Ardent Health Partners, Inc. (NYSE: ARDT) (“Ardent Health” or the “Company”), a leading provider of healthcare in growing mid-sized urban communities across the U.S., today announced results for the fourth quarter and year ended December 31, 2024.

Fourth Quarter 2024 Operating and Financial Summary
All comparisons are versus the same prior year period. See the footnotes to the Operating Statistics table of this press release for definitions of the metrics below and a full list of key operating metrics.

Total Revenue

$1.61 billion

19% growth Y/Y

Net Income Attributable 

to Ardent Health 

$114 million 

Adjusted EBITDA(1)

$183 million

213% growth Y/Y

Adjusted EBITDAR(1)

$223 million

Adjusted Admissions

9.0% Growth Y/Y

Net Patient Service Revenue

per Adjusted Admission

9.5% Growth Y/Y

Recorded New Mexico State Directed Payment 

Benefit of $94 million to Total Revenue; 

$65 million to Adjusted EBITDA(1)

Issuing Full-Year 2025 Guidance

Total Revenue:   $6,200 - $6,450 million

Adjusted EBITDA(1):   $575 - $615 million

(1)  Adjusted EBITDA and Adjusted EBITDAR are financial measures that have not been prepared in a manner that complies with U.S. generally accepted accounting principles ("GAAP").  See "Supplemental Non-GAAP Financial Information" for reconciliations of non-GAAP measures to their most comparable GAAP financial measures.

 

Strong Finish to 2024 – Introducing 2025 Guidance that Includes 19% Adjusted EBITDA Growth 

  • “We had a strong finish to 2024, highlighted by reported revenue growth of 19% and Adjusted EBITDA growth of well over 200% in the fourth quarter," stated Marty Bonick, President and Chief Executive Officer of Ardent Health. “For the full-year 2024, we grew revenue 10%, increased Adjusted EBITDA 58%, and expanded Adjusted EBITDA margins 260 basis points. Importantly, we achieved a key milestone when the New Mexico state directed payment program was retroactively approved in November 2024 for the period covering the second half of 2024.” 

  • “In connection with the retroactive approval of the New Mexico state directed payment program, we recorded revenue of $94 million and Adjusted EBITDA of $65 million in the fourth quarter,” continued Bonick. “Combined with our solid operational performance for the quarter, this resulted in 2024 revenue and Adjusted EBITDA well above our guidance ranges. Excluding that benefit, which was not included in previous guidance, Ardent Health delivered financial and operating performance that was consistent or favorable to our 2024 guidance."

  • “Today, we are providing 2025 guidance that, at the midpoint, includes strong revenue and Adjusted EBITDA growth of 6% and 19%, respectively, and 100 basis points of Adjusted EBITDA margin expansion,” said Bonick.

  • “We enter 2025 with strong momentum and see encouraging operating environment tailwinds with early indications that volume growth will remain durable this year,” added Bonick. “Among our 2025 strategic priorities, we are enhancing supply chain efficiencies, advancing service line optimization initiatives, and taking steps to execute on ambulatory growth as evidenced by our recently announced acquisition of 18 urgent care clinics. Additionally, as we assess organic and inorganic growth opportunities, we are operating from a position of balance sheet strength with over $550 million of cash and a lease-adjusted net leverage ratio of 2.9 times as of December 31, 2024.”

Financial Performance Summary

The Company’s fourth quarter 2024 financial results were favorably impacted by recognition of the New Mexico state directed payment program, which was retroactively approved by the Centers for Medicare & Medicaid Services in November 2024 for the period covering the second half of 2024. Additionally, year-over-year comparisons are impacted by a cybersecurity incident (the "Cybersecurity Incident"), which negatively impacted the fourth quarter of 2023. 

For the fourth quarter of 2024:

  • Total revenue grew 19.3% year-over-year to $1,606 million. This revenue growth primarily resulted from a 9.0% year-over-year increase in adjusted admissions and a 9.5% year-over-year growth in net patient service revenue per adjusted admission. 

  • Net income attributable to Ardent Health was $114 million, or $0.81 per diluted share, compared to a net loss of $4 million, or $(0.03) per diluted share, in the fourth quarter of 2023. 

  • Adjusted EBITDA increased 213% year-over-year to $183 million.

 

For the full-year 2024, revenue increased 10.3% to $5.97 billion, Adjusted EBITDA grew 58.4% to $498 million, and Adjusted EBITDA margin expanded 260bps to 8.4%.

Excluding the fourth quarter 2024 New Mexico state directed payment benefit that was not included in our full-year 2024 guidance, the Company reported the following for the full-year 2024:

  • Total revenue was $5,872 million, compared to guidance of $5,800 - $5,875 million.

  • Adjusted EBITDA was $433.5 million, compared to guidance of $425 - $440 million.

  • Adjusted admissions grew 4.8%, compared to guidance of 4.5% - 5.0%.

  • Net patient service revenue per adjusted admission grew 3.4%, compared to guidance of 2.6% - 3.3%.

 

 

Operating Performance Summary

The following table provides a summary of certain key operating metrics for the fourth quarter of 2024 compared to the same prior year period. See the footnotes to the Operating Statistics table of this press release for definitions of the metrics below and a full list of key operating metrics.

 

 

Three Months Ended December 31,

 

 

(Unaudited)

2024

 

2023

 

% Change

Adjusted admissions

               86,872 

 

              79,731 

 

 9.0 %

Admissions

               40,300 

 

              36,133 

 

 11.5 %

Inpatient surgeries

                 9,108 

 

                8,376 

 

 8.7 %

Outpatient surgeries

               24,296 

 

              23,044 

 

 5.4 %

Total surgeries

               33,404 

 

              31,420 

 

 6.3 %

Emergency room visits

              161,010 

 

            150,850 

 

 6.7 %

Net patient service revenue per adjusted admission

$              18,200 

 

$            16,616 

 

 9.5 %

 

  • Admissions for the fourth quarter of 2024 increased 11.5% year-over-year. Growth in general medicine, cardiology and neurology were particularly strong.

 

  • Surgeries for the fourth quarter of 2024 increased 6.3% year-over-year, reflecting increases of 8.7% and 5.4% in inpatient and outpatient surgeries, respectively. 

 

  • Net patient service revenue per adjusted admission for the fourth quarter of 2024 increased 9.5% year-over-year.  Excluding the benefit associated with the New Mexico state directed payment program, the increase in net patient service revenue per adjusted admission was approximately 3.4% for the year ended December 31, 2024. 

 

Balance Sheet, Cash Flow & Liquidity Update

As of December 31, 2024, the Company had total cash and cash equivalents of $557 million and total debt of $1.1 billion. The Company’s net leverage ratio as of December 31, 2024 was 1.2x, as calculated under the Company's credit agreements, and its lease-adjusted net leverage ratio[1] was 2.9x. At the end of the fourth quarter, the Company’s available liquidity was $845 million. 

During the fourth quarter of 2024, net cash provided by operating activities was $120 million, compared to $67 million in the same prior year period. 

NextCare Urgent Care Acquisition

On January 3, 2025, the Company announced the acquisition of 18 urgent care clinics across New Mexico and Oklahoma from NextCare Urgent Care. The acquisition significantly expands Ardent Health’s ambulatory operations in both markets, complements our existing hospital footprint, and should lead to increased volumes over time.

Introducing 2025 Financial Guidance

The Company is providing initial full-year 2025 financial guidance. The outlook includes the financial benefit from the full-year impact of the Oklahoma and New Mexico state directed payment programs.  All guidance is current as of the time provided and is subject to change.

 

(Unaudited; dollars in millions, except per share amount)

Full Year 2025 Guidance

Total revenue

$6,200

$6,450

Net income attributable to Ardent Health Partners, Inc.

$245

$285

Adjusted EBITDA

$575

$615

Rent expense payable to REITs

$164

$164

Diluted earnings per share

$1.73

$2.01

Adjusted admissions growth

2.0%

3.0%

Net patient service revenue per adjusted admission growth

2.1%

4.4%

Capital expenditures

$215

$235

The Company’s forecasted guidance is based on current plans and expectations and is subject to a number of known and unknown uncertainties and risks, including those set forth below under the heading “Forward-Looking Statements.” The Company does not forecast the impact of items such as, but not limited to, losses (gains) on sales of facilities, losses on retirement of debt, legal claim costs (benefits) and impairments of long-lived assets. The Company does not believe that it can forecast these items with sufficient accuracy because of the inherent difficulty of forecasting the timing or amount of various items that have not yet occurred and are out of the Company’s control or cannot be reasonably predicted. 

 

Fourth Quarter 2024 Results Conference Call

The Company will host a conference call to discuss its fourth quarter financial results on February 27, 2025, at 9:00 a.m. Eastern Time. A webcast of the conference call will be available in the Investor Relations section of the Company’s corporate website at https://ir.ardenthealth.com. To listen to a live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register, download, and install any necessary audio software.

 

To participate in the live teleconference:

United States Live:        1-888-596-4144

International Live:        1-646-968-2525

Access Code:                 4437657

 

To listen to a replay of the teleconference, which will be available through March 13, 2025:

United States Replay:   1-800-770-2030

International Replay:   1-609-800-9909

Access Code:                4437657

 

 

About Ardent Health 


Ardent Health (NYSE: ARDT) is a leading provider of healthcare in growing mid-sized urban communities across the U.S. With a focus on people and investments in innovative services and technologies, Ardent Health is passionate about making healthcare better and easier to access. Through its subsidiaries, Ardent Health delivers care through a system of 30 acute care hospitals and more than 280 sites of care with over 1,800 affiliated providers across six states. For more information, please visit www.ardenthealth.com.

 

 


 

Supplemental Non-GAAP Information

We have included certain non-GAAP financial measures in this press release, including Adjusted EBITDA and Adjusted EBITDAR. We define these terms as follows: 

 

  • Adjusted EBITDA. Adjusted EBITDA is defined as net income plus (i) income tax expense (benefit), (ii) interest expense and (iii) depreciation and amortization expense (or EBITDA), as adjusted to deduct noncontrolling interest earnings, and excludes the effects of losses on the extinguishment and modification of debt; other non-operating losses (gains); Cybersecurity Incident expenses (recoveries); certain legal matters and related costs; restructuring, exit and acquisition-related costs; expenses incurred in connection with the implementation of Epic Systems ("Epic"), our integrated health information technology system; equity-based compensation expense; and loss (income) from disposed operations.

 

Adjusted EBITDA is a non-GAAP performance measure used by our management and external users of our financial statements, such as investors, analysts, lenders, rating agencies and other interested parties, to evaluate companies in our industry. Adjusted EBITDA is a performance measure that is not defined under GAAP and is presented in this press release because our management considers it an important analytical indicator that is commonly used within the healthcare industry to evaluate financial performance and allocate resources. Further, our management believes that Adjusted EBITDA is a useful financial metric to assess our operating performance from period to period by excluding certain material non-cash items and unusual or non-recurring items that we do not expect to continue in the future and certain other adjustments we believe are not reflective of our ongoing operations and our performance.

 

Because not all companies use identical calculations, our presentation of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.  While we believe this is a useful supplemental performance measure for investors and other users of our financial information, you should not consider Adjusted EBITDA in isolation or as a substitute for net income or any other items calculated in accordance with GAAP. Adjusted EBITDA has inherent material limitations as a performance measure, because it adds back certain expenses to net income, resulting in those expenses not being taken into account in the performance measure. We have borrowed money, so interest expense is a necessary element of our costs. Because we have material capital and intangible assets, depreciation and amortization expense are necessary elements of our costs. Likewise, the payment of taxes is a necessary element of our operations. Because Adjusted EBITDA excludes these and other items, it has material limitations as a measure of our performance. 

 

  • Adjusted EBITDAR. Adjusted EBITDAR is defined as Adjusted EBITDA further adjusted to add back rent expense payable to REITs, which consists of rent expense pursuant to the master lease agreement (the "Ventas Master Lease") with Ventas, Inc. ("Ventas"), lease agreements associated with the MOB Transactions (defined below) and a lease arrangement with Medical Properties Trust, Inc. ("MPT") for the Hackensack Meridian Mountainside Medical Center. 

 

Adjusted EBITDAR is a commonly used non-GAAP valuation measure used by our management, research analysts, investors and other interested parties to evaluate and compare the enterprise value of different companies in our industry. Adjusted EBITDAR excludes: (1) certain material noncash items and unusual or non-recurring items that we do not expect to continue in the future; (2) certain other adjustments that do not impact our enterprise value; and (3) rent expense payable to our REITs. We operate 30 acute care hospitals, 12 of which we lease from two REITs, Ventas and MPT, pursuant to long-term lease agreements. Additionally, during 2022, we completed the sale of 18 medical office buildings to Ventas in exchange for $204.0 million and concurrently entered into agreements to lease the real estate back from Ventas over a 12-year initial term with eight options to renew for additional five-year terms (the "MOB Transactions"). Our management views the long-term lease agreements with Ventas and MPT, as well as the MOB Transactions, as more like financing arrangements than true operating leases, with the rent payable to such REITs being similar to interest expense. As a result, our capital structure is different than many of our competitors, especially those whose real estate portfolio is predominately owned and not leased. Excluding the rent payable to such REITs allows investors to compare our enterprise value to those of other healthcare companies without regard to differences in capital structures, leasing arrangements and geographic markets, which can vary significantly among companies. Our management also uses Adjusted EBITDAR as one measure in determining the value of prospective acquisitions or divestitures. Finally, financial covenants in certain of our lease agreements, including the Ventas Master Lease, use Adjusted EBITDAR as a measure of compliance. Adjusted EBITDAR does not reflect our cash requirements for leasing commitments. As such, our presentation of Adjusted EBITDAR should not be construed as a performance or liquidity measure. 

 

Because not all companies use identical calculations, our presentation of Adjusted EBITDAR may not be comparable to other similarly titled measures of other companies. While we believe this is a useful supplemental valuation measure for investors and other users of our financial information, you should not consider Adjusted EBITDAR in isolation or as a substitute for net income or any other items calculated in accordance with GAAP. Adjusted EBITDAR has inherent material limitations as a valuation measure, because it adds back certain expenses to net income, resulting in those expenses not being taken into account in the valuation measure. The payment of taxes and rent is a necessary element of our valuation. Because Adjusted EBITDAR excludes these and other items, it has material limitations as a measure of our valuation.

 

 

Forward-Looking Statements

This press release contains "forward-looking statements" as that term is defined in the U.S. federal securities laws. These forward-looking statements include, but are not limited to, statements other than statements of historical facts, including, among others, statements relating to our future financial performance, our business prospects and strategy, anticipated financial position, liquidity and capital needs, the industry in which we operate and other similar matters. Words such as “anticipates,” “expects,” “intends,” “plans,” “predicts,” “believes,” “seeks,” “estimates,” “could,” “would,” “will,” “may,” “can,” “continue,” “potential,” “should” and the negative of these terms or other comparable terminology often identify forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties that could cause actual results to differ materially from the results contemplated by the forward-looking statements, including the risk factors and other cautionary statements described under the heading “Risk Factors” included in this Annual Report. Factors, risks, and uncertainties that could cause actual outcomes and results to be materially different from those contemplated include, among others: (1) changes in government healthcare programs, including Medicare and Medicaid could have an adverse effect on our revenues and business; (2) reduction in the reimbursement rates paid by commercial payors, our inability to retain and negotiate favorable contracts with private third-party payors, or an increasing volume of uninsured or underinsured patients; (3) security threats, catastrophic events and other disruptions affecting our, our service providers’ or our JV partners’ information technology and related systems, which have adversely affected, and could in the future adversely affect, our relationships with patients and business partners and subject us to legal claims and liabilities, reputational harm and business disruption and adversely affect our financial condition; (4) the highly competitive nature of the healthcare industry and continued industry trends towards clinical transparency and value-based purchasing may impact our competitive position; (5) inability to recruit and retain quality physicians, as well as increasing cost to contract with hospital-based physicians; (6) changes to physician utilization practices and treatment methodologies and other factors outside our control that impact demand for medical services and may reduce our revenues and ability to grow profitability; (7) continued industry trends toward value-based purchasing, third party payor consolidation and care coordination among healthcare providers; (8) inability to successfully complete acquisitions or strategic joint ventures ("JVs") or inability to realize all of the anticipated benefits; (9) liabilities because of professional liability and other claims brought against our hospitals, physician practices, outpatient facilities or other business operations; (10) exposure to certain risks and uncertainties by the JVs through which we conduct a significant portion of our operations, including anticipated synergies, of past acquisitions and the risk that transactions may not receive necessary government clearances; (11) failure to obtain drugs and medical supplies at favorable prices or sufficient volumes; (12) operational, legal and financial risks associated with outsourcing functions to third parties; (13) our facilities are heavily concentrated in Texas and Oklahoma, which makes us sensitive to regulatory, economic and competitive conditions and changes in those states; (14) negative impact of severe weather, climate change, and other factors beyond our control, which could restrict patient access to care or cause one or more facilities to close temporarily or permanently; (15) risks related to the Ventas Master Lease and its restrictions and limitations on our business; (16) the impact of our significant indebtedness; (17) the impact of a deterioration of public health conditions associated with a future pandemic, epidemic or outbreak of infectious disease; (18) our failure to comply with complex laws and regulations applicable to the healthcare industry or to adjust our operations in response to changing laws and regulations; (19) the impact of governmental claims or governmental investigations, payor audits and litigation brought against our hospitals, physician practices, outpatient facilities or other business operations; (20) actual or perceived failures to comply with applicable data protection, privacy and security laws, regulations, standards and other requirements; (21) inability to or delay in building, acquiring, selling, renovating or expanding our healthcare facilities; (22) failure to comply with federal and state laws relating to Medicare and Medicaid enrollment, permit, licensing and accreditation requirements; (23) effects of current and future health reform initiatives, including any that may be undertaken by a new administration, and legal and regulatory restrictions on our hospitals that have physician owners; (24) inability to continually enhance our hospitals with the most recent technological advances in diagnostic and surgical equipment; (25) our status as a controlled company; (26) conflicts of interest between our controlling stockholder and other holders of our common stock; and (27) other risk factors described in our filings with the Securities and Exchange Commission.

Many of the important factors that will determine these results are beyond our ability to control or predict. You are cautioned not to put undue reliance on any forward-looking statements, which speak only as of the date of this press release. Except as otherwise required by law, we do not assume any obligation to publicly update or release any revisions to these forward-looking statements to reflect events or circumstances after the date of this news release or to reflect the occurrence of unanticipated events. All references to “Company,” “Ardent Health,” “we,” “our” and “us” as used throughout this release refer to Ardent Health Partners, Inc. and its affiliates, unless stated otherwise or indicated by context.

Many of the important factors that will determine these results are beyond our ability to control or predict. You are cautioned not to put undue reliance on any forward-looking statements, which speak only as of the date of this press release. Except as otherwise required by law, we do not assume any obligation to publicly update or release any revisions to these forward-looking statements to reflect events or circumstances after the date of this news release or to reflect the occurrence of unanticipated events. All references to “Company,” “Ardent Health,” “we,” “our” and “us” as used throughout this release refer to Ardent Health Partners, Inc. and its affiliates, unless stated otherwise or indicated by context.

 

Media Relations:
Rebecca Kirkham
SVP, Chief Communications Officer
Ardent Health
rebecca.kirkham@ardenthealth.com
(615) 296-3000

Investor Relations:
Dave Styblo, CFA


SVP, Investor Relations


Ardent Health 


Investor.Relations@ardenthealth.com


(615) 296-3016

 

 


 

Ardent Health Partners, Inc.

Consolidated Income Statements

(Unaudited; dollars in thousands, except per share amounts)

 

 

Three Months Ended December 31,

 

2024

 

2023

 

Amount

 

%

 

Amount

 

%

Total revenue

$     1,606,289 

 

 100.0 %

 

$     1,346,034 

 

 100.0 %

Expenses:

 

 

 

 

 

 

 

Salaries and benefits

          653,966 

 

 40.7 %

 

          598,123 

 

 44.4 %

Professional fees

          286,299 

 

 17.8 %

 

          265,159 

 

 19.7 %

Supplies

          264,088 

 

 16.4 %

 

          249,692 

 

 18.6 %

Rents and leases

            27,326 

 

 1.7 %

 

            24,214 

 

 1.8 %

Rents and leases, related party

            37,816 

 

 2.4 %

 

            36,966 

 

 2.7 %

Other operating expenses

          141,368 

 

 8.8 %

 

          109,711 

 

 8.1 %

Interest expense

            13,528 

 

 0.8 %

 

            18,451 

 

 1.4 %

Depreciation and amortization

            37,854 

 

 2.4 %

 

            35,982 

 

 2.7 %

Other non-operating gains

          (23,202)

 

 (1.4) %

 

            (1,091)

 

 (0.1) %

Total operating expenses

       1,439,043 

 

 89.6 %

 

       1,337,207 

 

 99.3 %

Income before income taxes

          167,246 

 

 10.4 %

 

             8,827 

 

 0.7 %

Income tax expense (benefit)

            26,355 

 

 1.6 %

 

            (1,954)

 

 (0.1) %

Net income

          140,891 

 

 8.8 %

 

            10,781 

 

 0.8 %

Net income attributable to noncontrolling interests

            26,687 

 

 1.7 %

 

            14,934 

 

 1.1 %

Net income (loss) attributable to Ardent Health Partners, Inc.

$        114,204 

 

 7.1 %

 

$          (4,153)

 

 (0.3) %

 

 

 

 

 

 

 

 

Net income (loss) per share:

 

 

 

 

 

 

 

Basic

$             0.82 

 

 

 

$            (0.03)

 

 

Diluted

$             0.81 

 

 

 

$            (0.03)

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

   140,044,699 

 

 

 

   126,115,301 

 

 

Diluted

   140,828,828 

 

 

 

   126,115,301 

 

 

Ardent Health Partners, Inc.

Consolidated Income Statements

(Unaudited; dollars in thousands, except per share amounts)

 

Years Ended December 31,

 

2024

 

2023

 

Amount

 

%

 

Amount

 

%

Total revenue

$     5,966,072 

 

 100.0 %

 

$     5,409,483 

 

 100.0 %

Expenses:

 

 

 

 

 

 

 

Salaries and benefits

       2,534,756 

 

 42.5 %

 

       2,384,062 

 

 44.1 %

Professional fees

       1,097,119 

 

 18.4 %

 

          980,270 

 

 18.1 %

Supplies

       1,033,122 

 

 17.3 %

 

          993,405 

 

 18.4 %

Rents and leases

          103,577 

 

 1.7 %

 

            97,444 

 

 1.8 %

Rents and leases, related party

          149,229 

 

 2.5 %

 

          145,880 

 

 2.7 %

Other operating expenses

          496,219 

 

 8.2 %

 

          451,737 

 

 8.3 %

Government stimulus income

                   

 

 0.0 %

 

            (8,463)

 

 (0.2) %

Interest expense

            65,578 

 

 1.1 %

 

            74,305 

 

 1.4 %

Depreciation and amortization

          146,288 

 

 2.5 %

 

          140,842 

 

 2.6 %

Loss on extinguishment and modification of debt

             3,388 

 

 0.1 %

 

                   

 

 0.0 %

Other non-operating gains

          (26,264)

 

 (0.4) %

 

            (1,613)

 

 0.0 %

Total operating expenses

       5,603,012 

 

 93.9 %

 

       5,257,869 

 

 97.2 %

Income before income taxes

          363,060 

 

 6.1 %

 

          151,614 

 

 2.8 %

Income tax expense

            63,352 

 

 1.1 %

 

            22,637 

 

 0.4 %

Net income

          299,708 

 

 5.0 %

 

          128,977 

 

 2.4 %

Net income attributable to noncontrolling interests

            89,365 

 

 1.5 %

 

            75,073 

 

 1.4 %

Net income attributable to Ardent Health Partners, Inc.

$        210,343 

 

 3.5 %

 

$          53,904 

 

 1.0 %

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

Basic

$             1.59 

 

 

 

$             0.43 

 

 

Diluted

$             1.58 

 

 

 

$             0.43 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

   132,439,695 

 

 

 

   126,115,301 

 

 

Diluted

   132,744,577 

 

 

 

   126,115,301 

 

 

 


 

 Ardent Health Partners, Inc.

Consolidated Statements of Cash Flows 

(Unaudited; in thousands)

 

 

Years Ended December 31,

 

2024

 

2023

Cash flows from operating activities:

 

 

 

Net income

$       299,708 

 

$       128,977 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

Depreciation and amortization

         146,288 

 

         140,842 

Other non-operating gains

            (4,702)

 

                (45)

Loss on extinguishment and modification of debt

             2,158 

 

                   

Amortization of deferred financing costs and debt discounts

             5,468 

 

             4,988 

Deferred income taxes

           24,044 

 

             3,996 

Equity-based compensation

           17,978 

 

                904 

Loss (income) from non-consolidated affiliates

             5,835 

 

            (1,653)

Changes in operating assets and liabilities, net of effect of acquisitions and divestitures:

 

 

 

Accounts receivable

           40,001 

 

        (181,099)

Inventories

            (9,407)

 

             1,665 

Prepaid expenses and other current assets

        (136,009)

 

          (36,606)

Accounts payable and other accrued expenses and liabilities

        (103,860)

 

         136,824 

Accrued salaries and benefits

           27,524 

 

           22,905 

Net cash provided by operating activities

         315,026 

 

         221,698 

Cash flows from investing activities:

 

 

 

Investment in acquisitions, net of cash acquired

          (35,542)

 

                   

Purchases of property and equipment

        (187,508)

 

        (137,408)

Proceeds from divestitures

             4,297 

 

                   

Other

            (1,707)

 

              (575)

Net cash used in investing activities

        (220,460)

 

        (137,983)

Cash flows from financing activities:

 

 

 

Proceeds from initial public offering, net of underwriting discounts and commissions

         208,656 

 

                   

Proceeds from revolving line of credit

                   

 

         125,000 

Proceeds from insurance financing arrangements

           10,797 

 

           24,749 

Proceeds from long-term debt

             3,600 

 

             6,619 

Payments of principal on revolving line of credit

                   

 

        (125,000)

Payments of principal on insurance financing arrangements

          (10,443)

 

          (22,877)

Payments of principal on long-term debt

        (108,371)

 

          (13,645)

Debt issuance costs

            (2,450)

 

                   

Payments of initial public offering costs

            (9,534)

 

                   

Distributions to noncontrolling interests

          (72,856)

 

          (63,875)

Redemption of equity attributable to noncontrolling interests

                   

 

          (26,024)

Other

             5,243 

 

            (7,209)

Net cash provided by (used in) financing activities

           24,642 

 

        (102,262)

Net increase (decrease) in cash and cash equivalents

         119,208 

 

          (18,547)

Cash and cash equivalents at beginning of year

         437,577 

 

         456,124 

Cash and cash equivalents at end of year

$       556,785 

 

$       437,577 

 

Supplemental Cash Flow Information:

 

 

 

Non-cash purchases of property and equipment

$           9,276 

 

$         16,392 

Offering costs not yet paid

$              330 

 

$                 

Interest payments, net of capitalized interest

$         74,976 

 

$         81,610 

Income tax payments, net

$         41,603 

 

$         19,433 

 


 

Ardent Health Partners, Inc.

Consolidated Balance Sheets

(Unaudited; dollars in thousands, except per share amounts)

 

December 31, 2024 (1)

 

December 31, 2023 (1)

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$             556,785 

 

$            437,577 

Accounts receivable

               743,031 

 

              775,452 

Inventories

               115,093 

 

              105,485 

Prepaid expenses

               113,749 

 

                77,281 

Other current assets

               304,093 

 

              222,290 

Total current assets

            1,832,751 

 

           1,618,085 

Property and equipment, net

               861,899 

 

              811,089 

Operating lease right of use assets

               248,040 

 

              260,003 

Operating lease right of use assets, related party

               929,106 

 

              941,150 

Goodwill

               852,084 

 

              844,704 

Other intangible assets

                 76,930 

 

                76,930 

Deferred income taxes

                 12,321 

 

                32,491 

Other assets

               142,969 

 

              147,106 

Total assets

$          4,956,100 

 

$         4,731,558 

 

 

 

 

Liabilities and Equity

 

 

 

Current liabilities:

 

 

 

Current installments of long-term debt

$                 9,234 

 

$              18,605 

Accounts payable

               401,249 

 

              474,543 

Accrued salaries and benefits

               295,117 

 

              267,685 

Other accrued expenses and liabilities

               239,824 

 

              233,271 

Total current liabilities

               945,424 

 

              994,104 

Long-term debt, less current installments

            1,085,818 

 

           1,168,253 

Long-term operating lease liability

               221,443 

 

              235,241 

Long-term operating lease liability, related party

               919,313 

 

              932,090 

Self-insured liabilities

               227,048 

 

              243,552 

Other long-term liabilities

                 34,697 

 

                76,002 

Total liabilities

            3,433,743 

 

           3,649,242 

 

 

 

 

Redeemable noncontrolling interests

                   1,158 

 

                  7,302 

Equity:

 

 

 

Common units, no and unlimited units authorized as of December 31, 2024 and December 31, 2023, respectively; no and 484,922,828 units issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

                          

 

              496,882 

Preferred stock, par value $0.01 per share; 50,000,000 and no shares authorized as of December 31, 2024 and December 31, 2023, respectively; no shares issued and outstanding as of December 31, 2024 and 2023

                          

 

                         

Common stock, par value $0.01 per share; 750,000,000 and no shares authorized as of December 31, 2024 and December 31, 2023, respectively; 142,747,818 and no shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

                   1,428 

 

                         

Additional paid-in capital 

               754,415 

 

                         

Accumulated other comprehensive income

                   9,737 

 

                18,561 

Retained earnings

               365,796 

 

              155,453 

Equity attributable to Ardent Health Partners, Inc.

            1,131,376 

 

              670,896 

Noncontrolling interests

               389,823 

 

              404,118 

Total equity

            1,521,199 

 

           1,075,014 

Total liabilities and equity

$          4,956,100 

 

$         4,731,558 

  1. As of December 31, 2024 and December 31, 2023, the consolidated balance sheet included total liabilities of consolidated variable interest entities of $306.4 million and $337.8 million, respectively. Refer to Note 2 of the Company's consolidated financial statements included in its Annual Report on Form 10-K for further discussion.


 

 Ardent Health Partners, Inc.

Operating Statistics 

(Unaudited)

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

2024

 

% Change

 

2023

 

2024

 

% Change

 

2023

Total revenue (in thousands)

$1,606,289

 

 19.3 %

 

$1,346,034

 

$5,966,072

 

 10.3 %

 

$5,409,483

Hospitals operated (at period end) (1)

30

 

 (3.2) %

 

31

 

30

 

 (3.2) %

 

31

Licensed beds (at period end) (2)

4,281

 

 (1.0) %

 

4,323

 

4,281

 

 (1.0) %

 

4,323

Utilization of licensed beds (3)

 47% 

 

 4.4 %

 

 45% 

 

 46% 

 

 2.2 %

 

 45% 

Admissions (4)

40,300

 

 11.5 %

 

36,133

 

157,295

 

 7.1 %

 

146,887

Adjusted admissions (5)

86,872

 

 9.0 %

 

79,731

 

341,781

 

 4.8 %

 

326,029

Inpatient surgeries (6)

9,108

 

 8.7 %

 

8,376

 

35,937

 

 2.3 %

 

35,127

Outpatient surgeries (7)

24,296

 

 5.4 %

 

23,044

 

93,497

 

 0.0 %

 

93,461

Total surgeries

33,404

 

 6.3 %

 

31,420

 

129,434

 

 0.7 %

 

128,588

Emergency room visits (8)

161,010

 

 6.7 %

 

150,850

 

636,222

 

 4.5 %

 

609,010

Patient days (9)

184,167

 

 1.5 %

 

181,409

 

724,363

 

 2.3 %

 

708,043

Total encounters (10)

1,481,612

 

 13.6 %

 

1,304,643

 

5,785,709

 

 6.9 %

 

5,413,787

Average length of stay (11)

4.57

 

 (9.0) %

 

5.02

 

4.61

 

 (4.4) %

 

4.82

Net patient service revenue per adjusted admission (12)

$18,200

 

 9.5 %

 

$16,616

 

$17,144

 

 5.1 %

 

$16,307

  1. Hospitals operated (at period end). This metric represents the total number of hospitals operated by us at the end of the applicable period, irrespective of whether the hospital real estate is (i) owned by us, (ii) leased by us or (iii) held through a controlling interest in a JV. This metric includes the managed clinical operations of the hospital at UT Health North Campus in Tyler, Texas ("UT Health North Campus Tyler"), a hospital owned by The University of Texas Health Science Center at Tyler ("UTHSCT"), an affiliate of The University of Texas System. Since we only manage the clinical operations of UT Health North Campus Tyler, the financial results of such entity are not consolidated under Ardent Health Partners, Inc. On April 30, 2024, we closed UT Health East Texas Specialty Hospital, a long-term acute care hospital (the “LTAC Hospital”) in Tyler, Texas. The LTAC Hospital's inventory and fixed assets were transferred or repurposed to be used by our other hospitals. The LTAC Hospital had 36 licensed patient beds and accounted for approximately $0.2 million and $1.7 million of total revenue and a pre-tax income (loss) of $0.4 million and $(0.7) million for the three months ended December 31, 2024 and 2023, respectively, and approximately $2.6 million and $9.7 million of total revenue and a pre-tax loss of $0.4 million and $1.2 million for the years ended December 31, 2024 and 2023, respectively. 

  2. Licensed beds (at period end). This metric represents the total number of beds for which the appropriate state agency licenses a facility, regardless of whether the beds are actually available for patient use.

  3. Utilization of licensed beds. This metric represents a measure of the actual utilization of our inpatient facilities, computed by (i) dividing patient days by the number of days in each period, and (ii) further dividing that number by average licensed beds, which is calculated by dividing total licensed beds (at period end) by the number of days in the period, multiplied by the number of days in the period the licensed beds were in existence.

  4. Admissions. This metric represents the number of patients admitted for inpatient treatment during the applicable period.

  5. Adjusted admissions. This metric is used by management as a general measure of combined inpatient and outpatient volume. Adjusted admissions provides management with a key performance indicator that considers both inpatient and outpatient volumes by applying an inpatient volume measure (admissions) to a ratio of gross inpatient and outpatient revenue to gross inpatient revenue. Gross inpatient and outpatient revenue reflect gross inpatient and outpatient charges prior to estimated contractual adjustments, uninsured discounts, implicit price concessions, and other discounts. The calculation of adjusted admissions is summarized as follows:

Adjusted Admissions

=

Admissions

x

(Gross Inpatient Revenue + Gross Outpatient Revenue)

 

 

 

 

Gross Inpatient Revenue

  1. Inpatient surgeries. This metric represents the number of surgeries performed on patients who have been admitted to our hospitals. Pain management, c-sections, and certain diagnostic procedures are excluded from inpatient surgeries.

  2. Outpatient surgeries. This metric represents the number of surgeries performed on patients who have not been admitted to our hospitals. Pain management, c-sections, and certain diagnostic procedures are excluded from outpatient surgeries.

  3. Emergency room visits. This metric represents the total number of patients provided with emergency room treatment during the applicable period.

  4. Patient days. This metric represents the total number of days of care provided to patients admitted to our hospitals during the applicable period.

  5. Total encounters. This metric represents the total number of events where healthcare services are rendered resulting in a billable event during the applicable period. This includes both hospital and ambulatory patient interactions.

  6. Average length of stay. This metric represents the average number of days admitted patients stay in our hospitals.

  7. Net patient service revenue per adjusted admission. This metric represents net patient service revenue divided by adjusted admissions for the applicable period. Net patient service revenue reflects gross inpatient and outpatient charges less estimated contractual adjustments, uninsured discounts, implicit price concessions, and other discounts.


 

 Ardent Health Partners, Inc.

Supplemental Non-GAAP Disclosures

(Unaudited; in thousands)

 

 

Three Months Ended December 31,

 

Years Ended December 31,

 

2024

 

2023

 

2024

 

2023

Net income

$           140,891 

 

$             10,781 

 

$           299,708 

 

$           128,977 

Adjusted EBITDA Addbacks:

 

 

 

 

 

 

 

Income tax expense (benefit)

               26,355 

 

               (1,954)

 

               63,352 

 

               22,637 

Interest expense

               13,528 

 

               18,451 

 

               65,578 

 

               74,305 

Depreciation and amortization

               37,854 

 

               35,982 

 

             146,288 

 

             140,842 

Noncontrolling interest earnings

             (26,687)

 

             (14,934)

 

             (89,365)

 

             (75,073)

Loss on extinguishment and modification of debt

                       

 

                       

 

                 3,388 

 

                       

Other non-operating gains (1)

               (4,702)

 

               (1,091)

 

               (4,910)

 

               (1,613)

Cybersecurity Incident (recoveries) expenses, net (2)

             (16,501)

 

                 8,495 

 

             (21,477)

 

                 8,495 

Certain legal matters and related costs 

                 2,000 

 

                       

 

                 2,000 

 

                       

Restructuring, exit and acquisition-related costs (3)

                 1,057 

 

                 2,080 

 

               12,751 

 

               13,553 

Epic expenses (4)

                 1,673 

 

                   366 

 

                 3,173 

 

                 1,781 

Equity-based compensation

                 9,105 

 

                   181 

 

               17,978 

 

                   904 

(Income) loss from disposed operations

               (1,980)

 

                       5 

 

                       9 

 

                    (60)

Adjusted EBITDA

$           182,593 

 

$             58,362 

 

$           498,473 

 

$           314,748 

  1. Other non-operating gains include gains realized on certain non-recurring events or events that are non-operational in nature, including gains realized on certain asset divestitures.

  2. Cybersecurity Incident (recoveries) expenses, net represent insurance recovery proceeds associated with the Cybersecurity Incident, net of incremental information technology and litigation costs. 

  3. Restructuring, exit and acquisition-related costs represent (i) enterprise restructuring costs, including severance costs related to work force reductions of $0.3 million and $1.8 million for the three months ended December 31, 2024 and 2023, respectively, and $10.4 million and $12.4 million for the years ended December 31, 2024 and 2023, respectively; (ii) penalties and costs incurred for terminating pre-existing contracts at acquired facilities of $0.2 million and $0.1 million for the three months ended December 31, 2024 and 2023, respectively, and $0.8 million and $0.7 million for the years ended December 31, 2024 and 2023, respectively;  and (iii) third-party professional fees and expenses, salaries and benefits, and other internal expenses incurred in connection with potential and completed acquisitions of $0.6 million and $0.2 million for the three months ended December 31, 2024 and 2023, respectively, and $1.6 million and $0.5 million for the years ended December 31, 2024 and 2023, respectively.

  4. Epic expenses consist of various costs incurred in connection with the implementation of Epic, our health information technology system. These costs included professional fees of $1.6 million and $0.4 million for the three months ended December 31, 2024 and 2023, respectively, and $3.1 million and $1.8 million for the years ended December 31, 2024 and 2023, respectively, and salaries and benefits of $0.1 million for the three months and year ended December 31, 2024. Epic expenses do not include the ongoing costs of the Epic system.


 

 Ardent Health Partners, Inc.

Supplemental Non-GAAP Disclosures

(Unaudited; in thousands)

 

 

Three Months Ended December 31, 2024

 

Year Ended December 31, 2024

Net income

$                  140,891 

 

$               299,708 

Adjusted EBITDAR Addbacks:

 

 

 

Income tax expense

                      26,355 

 

                   63,352 

Interest expense

                      13,528 

 

                   65,578 

Depreciation and amortization

                      37,854 

 

                 146,288 

Noncontrolling interest earnings

                    (26,687)

 

                 (89,365)

Loss on extinguishment and modification of debt

                              

 

                     3,388 

Other non-operating gains (1)

                      (4,702)

 

                   (4,910)

Cybersecurity Incident recoveries, net (2)

                    (16,501)

 

                 (21,477)

Certain legal matters and related costs 

                        2,000 

 

                     2,000 

Restructuring, exit and acquisition-related costs (3)

                        1,057 

 

                   12,751 

Epic expenses (4)

                        1,673 

 

                     3,173 

Equity-based compensation

                        9,105 

 

                   17,978 

(Income) loss from disposed operations

                      (1,980)

 

                           9 

Rent expense payable to REITs (5)

                      40,618 

 

                 160,444 

Adjusted EBITDAR

$                  223,211 

 

$               658,917 

  1. Other non-operating gains include gains realized on certain non-recurring events or events that are non-operational in nature, including gains realized on certain asset divestitures.

  2. Cybersecurity Incident recoveries, net represent insurance recovery proceeds associated with the Cybersecurity Incident, net of incremental information technology and litigation costs. 

  3. Restructuring, exit and acquisition-related costs represent (i) enterprise restructuring costs, including severance costs related to work force reductions of $0.3 million and $10.4 million for the three months ended and year ended December 31, 2024, respectively; (ii) penalties and costs incurred for terminating pre-existing contracts at acquired facilities of $0.2 million and $0.8 million for the three months ended and year ended December 31, 2024, respectively; and (iii) third-party professional fees and expenses, salaries and benefits, and other internal expenses incurred in connection with potential and completed acquisitions of $0.6 million and $1.6 million for the three months ended and year ended December 31, 2024, respectively.

  4. Epic expenses consist of various costs incurred in connection with the implementation of Epic, our health information technology system. These costs included professional fees of $1.6 million and $3.1 million for the three months ended and year ended December 31, 2024, respectively, and salaries and benefits of $0.1 million for the three months and year ended December 31, 2024. Epic expenses do not include the ongoing costs of the Epic system.

  5. Rent expense payable to REITs consists of rent expense of $37.8 million and $149.2 million related to the Ventas Master Lease and lease agreements associated with MOB Transactions with Ventas for the three months ended and year ended December 31, 2024, respectively, and rent expense of $2.8 million and $11.2 million related to a lease arrangement with MPT for the lease of Hackensack Meridian Mountainside Medical Center for the three months ended and year ended December 31, 2024, respectively.


 

Ardent Health Partners, Inc.

Supplemental Non-GAAP Disclosures 

(Unaudited; in millions)

 

 

Guidance for the Full Year Ending 

December 31, 2025

 

Low

 

High

Net income

$                   342 

 

$                 386 

Adjusted EBITDA Addbacks:

 

 

 

Income tax expense

                       91 

 

                   101 

Interest expense

                       63 

 

                     59 

Depreciation and amortization

                     146 

 

                   143 

Noncontrolling interest earnings

                     (97)

 

                  (101)

Cybersecurity Incident recoveries, net (1)

                     (21)

 

                    (21)

Restructuring, exit and acquisition-related costs

                         5 

 

                       4 

Epic expenses

                         6 

 

                       4 

Enterprise system conversion costs

                         2 

 

                       2 

Equity-based compensation

                       38 

 

                     38 

Adjusted EBITDA

$                   575 

 

$                 615 

  1. Cybersecurity Incident recoveries, net represents insurance recovery proceeds associated with the Cybersecurity Incident, net of incremental information technology and litigation costs. 

 


 


[1]  Lease-adjusted net leverage is defined as the Company's net debt as of December 31, 2024, plus 8trailing twelve-month real estate investment trust ("REIT") rent expense as of the end of the fourth quarter of 2024, divided by trailing twelve-month Adjusted EBITDAR as of December 31, 2024.