2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $12B | $13B | $13B | $14B | $16B |
Cost of Revenue | $1.3B | $1.4B | $1.5B | $8.6B | $0 |
Gross Profit | $10B | $11B | $12B | $5.6B | $16B |
Gross Profit % | 89% | 89% | 89% | 40% | 100% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $953M | $988M | $657M | $719M | $1.2B |
Dep. & Amort. | $510M | $533M | $582M | $568M | $585M |
Def. Tax | $3.3M | $26M | $0 | $0 | $0 |
Stock Comp. | $66M | $74M | $85M | $88M | $99M |
Chg. in WC | $941M | $53M | -$244M | $17M | $419M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $1.2B | $115M | $103M | $119M | $126M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $1.2B | $115M | $103M | $119M | $126M |
Receivables | $1.7B | $1.7B | $2B | $2.2B | $2.2B |
Inventory | $190M | $207M | $219M | $217M | $0 |
Adjusted net income per diluted share for Q4 2024 was $4.92, with same-facility acute care hospital admissions up 2.2% and net revenues increasing by 8.7%.
Full-year 2024 EBITDA grew by 13%, driven by strong acute care revenues and effective expense management, despite a $79 million increase in malpractice reserves.
2025 EBITDA guidance projects growth of 5% to 11%, supported by stable operating conditions, moderated wage inflation, and reduced malpractice expenses.
Behavioral health patient day growth is forecasted at 2.5% to 3% for 2025, with revenue growth in the 6%-8% range, driven by pricing and volume improvements.
The company plans to continue share repurchases in the $600 million to $800 million range for 2025 and expects new facilities like West Henderson Hospital and Cedar Hill Medical Center to be EBITDA positive in 2025.