2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $4.6B | $5.1B | $4.3B | $4.8B | $5.4B |
Cost of Revenue | $201M | $209M | $202M | $3.9B | $2.9B |
Gross Profit | $4.4B | $4.9B | $4.1B | $934M | $2.5B |
Gross Profit % | 96% | 96% | 95% | 19% | 46% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $369M | $518M | $366M | $362M | $599M |
Dep. & Amort. | $243M | $257M | $244M | $274M | $300M |
Def. Tax | $52M | $28M | $28M | $3.9M | $11M |
Stock Comp. | $26M | $29M | $29M | $51M | $48M |
Chg. in WC | -$7.3M | -$118M | -$30M | $50M | $22M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $224M | $55M | $22M | $69M | $85M |
ST Investments | $0 | $0 | $0 | $38M | $0 |
Cash & ST Inv. | $224M | $55M | $22M | $69M | $85M |
Receivables | $573M | $502M | $537M | $612M | $599M |
Inventory | $65M | $65M | $32M | $0 | $0 |
Q1 revenues increased 10.6% to $1.46 billion and adjusted EBITDA rose 14.9% to $313.6 million, driven by 6.3% total discharge growth and a 3.9% increase in net revenue per discharge.
Based on strong Q1 results, 2025 guidance was raised: net operating revenue of $5.85–$5.925 billion, adjusted EBITDA of $1.185–$1.22 billion, and adjusted EPS of $4.85–$5.10; full-year adjusted free cash flow now expected at $620–$715 million.
Labor efficiency improved with annualized RN turnover at 20.1% (down from 20.4%) and therapist turnover at 6.3% (down from 7.7%); contract labor costs and FTEs as a percent of total FTEs declined, though benefits expense per FTE increased 14%.
Capacity expansion plans accelerated: in Q1, a new 40-bed JV hospital opened and 25 beds were added; six de novos (300 beds) and a 50-bed satellite hospital are planned for the rest of 2025, with additional bed expansions projected through 2027.
Demand for inpatient rehabilitation remains strong and broad-based across geographies; payer mix shift (higher Medicare FFS/Advantage) contributed to revenue per discharge growth, but management does not expect this to be a sustained trend.