Upgrade to SI Premium - Free Trial

Tenet Reports Strong Fourth Quarter and FY 2021 Results; Announces Plan to Retire $700 Million of Debt; Provides Detailed 2022 Financial Outlook

February 7, 2022 4:10 PM

DALLAS--(BUSINESS WIRE)-- Tenet Healthcare Corporation (Tenet) (NYSE: THC) today announced its results for the quarter ended December 31, 2021 (Q4’21). Tenet’s results for Q4’21 versus the quarter ended December 31, 2020 (Q4’20) and for the year ended December 31, 2021 (FY 2021) versus the year ended December 31, 2020 (FY 2020) follow:

($ in millions, except per share results)

Q4’21

Q4’20

FY 2021

FY 2020

Net income available to Tenet common shareholders from continuing operations

$250

$414

$915

$399

Net income available to Tenet common shareholders from continuing operations per diluted share

$2.30

$3.86

$8.43

$3.75

Adjusted EBITDA excluding grant income

$877

$832

$3,278

$2,247

Adjusted EBITDA including grant income

$1,017

$1,278

$3,483

$3,146

Adjusted diluted earnings per share from continuing operations

$2.70

$4.72

$7.58

$7.92

The table above as well as tables and discussions throughout this earnings release include certain financial measures that are not in accordance with accounting principles generally accepted in the United States of America (GAAP). Reconciliations of GAAP measures to the Adjusted (non-GAAP) measures used are detailed in Tables #1-3 included at the end of this earnings release. Management’s reasoning for the use of these non-GAAP measures and descriptions of the various non-GAAP measures are included in the Non-GAAP Financial Measures section of this earnings release.

“Our strong performance throughout 2021 continued in the fourth quarter finishing the year with Adjusted EBITDA of approximately $3.5 billion,” said Ron Rittenmeyer, Executive Chairman. “This was well in excess of our guidance from a year ago of $3.0 billion, and we also generated significant cash flow. Our results demonstrate that Tenet is focused on continued shareholder value enhancement through the delivery of top-quality medical care and services.”

“Continued solid quarterly performance exemplifies the Company’s dedication to operational excellence,” said Saum Sutaria, M.D., Chief Executive Officer. “With our ongoing expansion of USPI, we have become much more than a hospital company – acquiring ownership in or opening approximately 160 high-quality ambulatory facilities in the past year alone. Coupled with our solid performance across our hospitals as well as Conifer, and our commitment to high-quality care across all business units, we expect our performance trajectory to continue.”

COVID-19 Pandemic (COVID)

As previously disclosed, the Company continues to treat COVID patients and manage the operational and financial impact of the pandemic on its operations. The Company experienced an acceleration in COVID cases associated with the Omicron variant during Q4’21 and into 2022 with inpatient COVID cases up ~75 percent in late January 2022 versus year end 2021.

Tenet remains committed to the highest standards of safety, with protocols focused on the protection of its patients, physicians and employees, including the distribution of COVID vaccines to its caregivers and the public at large. Company operational teams monitor real-time data to help ensure sufficient staffing, intensive care unit bed capacity and personal protective equipment (PPE). Outpatient facilities are also safely performing elective procedures, and the Company’s hospitals and ambulatory facilities continue to follow state and local guidelines concerning elective care.

The Company’s dedicated focus on strategic cost reduction measures and corporate efficiencies continue to partially mitigate the impact of COVID, including the impact of lost revenues and higher costs related to the pandemic.

Results from Continuing Operations Available to Tenet Common Shareholders

Adjusted Net Income from Continuing Operations Available to Tenet Common Shareholders

Reconciliations of net income available to Tenet common shareholders to Adjusted net income from continuing operations available to Tenet common shareholders are contained in Table #1 at the end of this release.

Adjusted EBITDA

Reconciliations of net income available to Tenet common shareholders to Adjusted EBITDA are contained in Table #2 at the end of this release.

Completion of SCD Acquisition

Early Retirement of Debt

In the quarter ending March 31, 2022 (Q1’22), the Company plans to retire $700 million aggregate principal amount of its 7.50 percent senior secured notes due in 2025 using available cash on hand. In conjunction with this transaction, Tenet expects its annual cash interest payments will be lowered by approximately $53 million.

Hospital Operations and Other (Hospital) Segment Results

Tenet’s Hospital business segment is primarily comprised of acute care and specialty hospitals, imaging centers, ancillary outpatient facilities, micro-hospitals and physician practices. Effective April 1, 2021, the Company’s imaging centers that were previously operated under USPI were realigned under the Hospital segment.

Hospital segment results ($ in millions)

Q4’21

Q4’20

FY 2021

FY 2020

Revenues

Net operating revenues (prior to inter-segment eliminations)

$3,910

$4,065

$15,982

$14,790

Grant income

$112

$406

$142

$823

Same-hospital net patient service revenues (a)

$3,545

$3,485

$14,043

$12,655

Same-Hospital Volume Changes versus the Prior-Year Period (a)

Admissions

(3.9)%

(10.1)%

(0.1)%

(11.5)%

Adjusted admissions (b)

— %

(14.3)%

2.4%

(15.3)%

Outpatient visits (including outpatient ER visits)

8.8%

(17.7)%

15.7%

(21.7 %

Emergency Room visits (inpatient and outpatient)

16.3%

(23.8)%

8.9%

(20.7)%

Hospital surgeries

(1.4)%

(9.9)%

6.1%

(14.2)%

Adjusted EBITDA

Adjusted EBITDA excluding grant income

$440

$431

$1,789

$1,088

Adjusted EBITDA including grant income

$552

$837

$1,931

$1,911

Adjusted EBITDA margin

Adjusted EBITDA margin excluding grant income

11.3%

10.7%

11.2%

7.4%

Adjusted EBITDA margin including grant income

14.1%

20.7%

12.1%

12.9%

(a)

Same-hospital revenues and statistical data include those for hospitals and hospital-affiliated outpatient centers operated by the Company’s Hospital segment continuously from January 1, 2019 through December 31, 2021. Amounts associated with physician practices are excluded. Prior-period same-hospital net patient service revenues and volume changes have been recast to reflect only the continuously operated facilities since January 1, 2019.

(b)

Adjusted admissions represent actual patient admissions adjusted to include outpatient services provided by facilities in our Hospital segment by multiplying actual patient admissions by the sum of gross inpatient revenues and outpatient revenues, then dividing that result by gross inpatient revenues.

Revenues and Volumes

Adjusted EBITDA

Adjusted EBITDA in the segment was $552 million in Q4’21 ($440 million excluding $112 million of grant income) compared to $837 million in Q4’20 ($431 million excluding $406 million of grant income). The Adjusted EBITDA margin excluding grant income was 11.3 percent in Q4’21 compared to 10.7 percent in Q4’20.

Ambulatory Care (Ambulatory) Segment Results

Tenet’s Ambulatory business segment is comprised of the operations of USPI. As of December 31, 2021, USPI had interests in 399 ambulatory surgery centers (249 consolidated) and 24 surgical hospitals (eight consolidated) in 34 states. Results for Q4’20, FY 2020 and FY 2021 included USPI’s imaging centers (realigned under the Hospital segment as of April 1, 2021) and its urgent care centers (sold in April 2021). The Company owns 95 percent of USPI.

Ambulatory segment results ($ in millions)

Q4’21

Q4’20

FY 2021

FY 2020

Revenues

Net operating revenues

$742

$649

$2,718

$2,072

Grant income excluding equity earnings impact

$26

$31

$49

$59

Grant income in equity earnings

$2

$9

$14

$17

Same-facility system-wide net patient service revenues (c)

$1,533

$1,423

$5,401

$4,718

Volume Changes versus the Prior-Year Period

Same-facility system-wide surgical cases (c)

4.4 %

(5.5)%

15.6%

(15.2)%

Same-facility system-wide surgical cases on same-business day basis (c)

6.1 %

(5.5)%

16.6%

(15.5)%

Adjusted EBITDA, Margins and Noncontrolling Interest (NCI)

Adjusted EBITDA excluding grant income

$343

$290

$1,134

$792

Adjusted EBITDA including grant income

$371

$330

$1,197

$868

Adjusted EBITDA margin excluding grant income

46.2%

44.7%

41.7%

38.2%

Adjusted EBITDA margin including grant income

50.0%

50.8%

44.0%

41.9%

Adjusted EBITDA less facility-level NCI excluding grant income

$220

$193

$734

$516

Adjusted EBITDA less facility-level NCI

$236

$214

$770

$558

Adjusted EBITDA less total NCI excluding grant income

$214

$187

$715

$505

Adjusted EBITDA less total NCI (d)

$229

$207

$749

$545

(c)

Same-facility system-wide revenues and statistical information include the results of the facilities in which the Ambulatory segment has an investment that are not consolidated by Tenet. To help analyze the segment’s results of operations, management uses system-wide measures, which include revenues and cases of both consolidated and unconsolidated facilities.

(d)

Excludes the Baylor-related NCI impact of certain charges that were not included in Adjusted EBITDA. Such charges resulted in a reduction of NCI expense of $1 million in Q4’20 and FY 2020.

Revenues and Volumes

Adjusted EBITDA

Conifer Segment Results

Tenet’s Conifer business segment provides comprehensive end-to-end and focused-point business process services, including hospital and physician revenue cycle management, patient communications and engagement support and value-based care solutions to hospitals, health systems, physician practices, employers and other clients.

The Company continues to pursue spinning off its Conifer segment. If consummated, this transaction is expected to potentially enhance shareholder value and, to a lesser degree, reduce the level of Tenet’s debt through a tax-free debt-for-debt exchange. There can be no assurance regarding the timeframe for completion, the allocation of assets and liabilities between Tenet and Conifer, that the other conditions of the spin‑off will be met, or that it will be completed at all.

Conifer segment results ($ in millions)

Q4’21

Q4’20

FY 2021

FY 2020

Net operating revenues

$324

$344

$1,267

$1,306

Adjusted EBITDA

$94

$111

$355

$367

Adjusted EBITDA margin

29.0%

32.3%

28.0%

28.1%

Revenues

Conifer segment revenues in Q4’21 were $324 million compared to $344 million in Q4’20, a decline of 5.8 percent, primarily due to the previously disclosed Tenet contract scope changes and the receipt in Q4’20 of $9 million for services revenue previously fully reserved for in FY 2019 as a result of a client's bankruptcy.

Adjusted EBITDA

Conifer generated $94 million of Adjusted EBITDA in Q4’21 compared to $111 million in Q4’20 primarily due to the Tenet contract scope changes and the $9 million receipt for revenues previously reserved for in FY 2019 described above. Conifer’s Adjusted EBITDA margin was 29.0 percent in Q4’21 versus 32.3 percent in Q4’20.

Balance Sheet, Cash Flows and Liquidity

Balance Sheet Highlights

($ in millions)

December 31,

2021

September 30,

2021

June 30,

2021

March 31,

2021

December 31,

2020

Cash and cash equivalents

$2,364

$2,292

$2,194

$2,141

$2,446

Accounts receivable days outstanding

57.0

56.4

55.2

55.8

55.6

Line-of-credit borrowings outstanding

Ratio of net debt plus Medicare advances liability to Adjusted EBITDA (e)

4.07

3.47

4.17

4.37

4.70

(e)

Net debt is total debt less cash and cash equivalents

Cash flows and liquidity

Reconciliations of net cash provided by operating activities to both Free Cash Flow and Adjusted Free Cash Flow are contained in Table #3 at the end of this release.

($ in millions)

Q4’21

Q4’20

FY 2021

FY 2020

Net cash provided by operating activities

$357

$446

$1,568

$3,407

Capital expenditures

$(304)

$(166)

$(658)

$(540)

Free cash flow

$53

$280

$910

$2,867

Adjusted free cash flow

$89

$361

$1,063

$3,201

Net cash used in investing activities

$(1,516)

$(1,202)

$(714)

$(1,608)

Net cash provided by (used in) financing activities

$1,231

$(98)

$(936)

$385

Company Outlook

Tenet’s Outlook for FY 2022 (consolidated and by segment) and Q1’22 follows:

CONSOLIDATED ($ in millions except per share amounts)

FY 2022 Outlook

Q1’22 Outlook

Net operating revenues

$19,500 to $19,900

$4,600 to $4,800

Income from continuing operations available to Tenet common stockholders

$502 to $677

$75 to $110

Adjusted EBITDA

$3,375 to $3,575

$725 to $775

Adjusted EBITDA margin

17.3% to 18.0%

15.8% to 16.1%

Diluted income per common share from continuing operations

$4.56 to $6.16

$0.69 to $1.01

Adjusted net income from continuing operations

$645 to $775

$100 to $125

Adjusted diluted earnings per share from continuing operations

$5.86 to $7.05

$0.92 to $1.15

Equity in earnings of unconsolidated affiliates

$240 to $260

$50 to $60

Depreciation and amortization

$875 to $900

$210 to $220

Interest expense

$870 to $880

$225 to $235

Net income available to NCI

$590 to $630

$120 to $140

Weighted average diluted common shares

~110 million

~109 million

NCI cash distributions

$510 to $550

Effective tax rate (f)

~23%

Net cash provided by operating activities

$1,150 to $1,450

Adjusted net cash provided by operating activities

$1,300 to $1,550

Capital expenditures

$725 to $775

Free cash flow

$425 to $675

Free cash flow excluding repayments of Medicare Advance Payments and Deferred Payroll Tax Payments

$1,433 to $1,683

Adjusted free cash flow – continuing operations

$575 to $775

Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advance Payments and Deferred Payroll Tax Payments

$1,583 to $1,783

(f)

The effective tax rate is calculated as income tax expense divided by the adjusted pretax income. Income tax expense is calculated by multiplying 24% (the federal corporate tax rate of 21% plus an estimate of state taxes) by the sum of: adjusted pretax income less GAAP NCI expense plus permanent differences, non-deductible interest expense and non-cash NCI expense related to the portion of USPI the Company does not own.

Hospital Segment ($ in millions)

FY 2022 Outlook

Net operating revenues (prior to inter-segment eliminations)

$15,385 to $15,635

Adjusted EBITDA

$1,640 to $1,780

NCI

$30 to $40

Changes versus FY 2020 (g):

Inpatient admissions

Flat to up 2%

Adjusted admissions

Up 2% to 4%

Ambulatory Segment ($ in millions)

FY 2022 Outlook

Net operating revenues

$3,275 to $3,375

Adjusted EBITDA

$1,375 to $1,425

Total NCI (Facility level and Baylor University Medical Center)

$490 to $515

Adjusted EBITDA less total NCI

$885 to $910

Changes versus FY 2020 (g):

Surgical cases volumes

Up 3% to 4%

Net revenues per surgical case

Up 2.5% to 3.5%

Conifer Segment ($ in millions)

FY 2022 Outlook

Net operating revenues

$1,325 to $1,375

Adjusted EBITDA

$360 to $370

NCI

$70 to $75

(g)

Same-hospital basis for hospital statistics; USPI surgical cases on a same-facility system-wide basis

Management’s Webcast Discussion of Results

Tenet management will discuss the Company’s Q4’21 results in a webcast scheduled for 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on February 8, 2022. Investors can access the webcast through the Company’s website at www.tenethealth.com/investors.

The slide presentation associated with the webcast referenced above, a copy of this earnings press release and a related supplemental financial disclosures document will be available on the Company’s Investor Relations website on February 7, 2022.

Cautionary Statement

This release contains “forward-looking statements” - that is, statements that relate to future, not past, events. In this context, forward-looking statements often address the Company’s expected future business and financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “assume,” “believe,” “budget,” “estimate,” “forecast,” “intend,” “plan,” “predict,” “project,” “seek,” “see,” “target,” or “will.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain, especially with regards to developments related to COVID-19. Particular uncertainties that could cause the Company’s actual results to be materially different than those expressed in the Company’s forward-looking statements include, but are not limited to, the impact of the COVID-19 pandemic and other factors disclosed under “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended December 31, 2020, subsequent Form 10-Q filings and other filings with the Securities and Exchange Commission.

About Tenet Healthcare

Tenet Healthcare Corporation (NYSE: THC) is a diversified healthcare services company headquartered in Dallas. Through an expansive care network that includes United Surgical Partners International, we operate 60 hospitals and operate or have an ownership interest in approximately 550 other healthcare facilities, including surgical hospitals, ambulatory surgery centers, imaging centers and other care sites and clinics. We also operate Conifer Health Solutions, which provides revenue cycle management and value-based care services to hospitals, health systems, physician practices, employers and other clients. Across the Tenet enterprise, we are united by our mission to deliver quality, compassionate care in the communities we serve. For more information, please visit www.tenethealth.com.

Non-GAAP Financial Measures

The Company believes the foregoing non-GAAP measures are useful to investors and analysts because they present additional information on the Company’s financial performance. Investors, analysts, Company management and the Company’s Board of Directors utilize these non-GAAP measures, in addition to GAAP measures, to track the Company’s financial and operating performance and compare the Company’s performance to its peer companies, which use similar non-GAAP financial measures in their presentations and earnings releases. The Human Resources Committee of the Company’s Board of Directors also uses certain of these measures to evaluate management’s performance for the purpose of determining incentive compensation. Additional information regarding the purpose and utility of specific non-GAAP measures used in this release is set forth below.

The Company believes that Adjusted EBITDA is a useful measure, in part, because certain investors and analysts use both historical and projected Adjusted EBITDA, in addition to other GAAP and non-GAAP measures, as factors in determining the estimated fair value of shares of the Company’s common stock. Company management also regularly reviews the Adjusted EBITDA performance for each operating segment. The Company does not use Adjusted EBITDA to measure liquidity, but instead to measure operating performance.

The Company uses, and believes investors use, Free Cash Flow and Adjusted Free Cash Flow, and Free Cash Flow and Adjusted Free Cash Flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments as supplemental non-GAAP measures to analyze cash flows generated from the Company’s operations. The Company believes these measures are useful to investors in evaluating its ability to fund distributions paid to noncontrolling interests or for acquisitions, purchasing equity interests in joint ventures or repaying debt.

These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Because these measures exclude many items that are included in the Company’s financial statements, they do not provide a complete measure of the Company’s operating performance. For example, the Company’s definitions of Free Cash Flow and Adjusted Free Cash Flow do not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows From Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, (ii) distributions paid to noncontrolling interests, or (iii) payments under the Put/Call Agreement for USPI's redeemable noncontrolling interest, which are recorded on the Statement of Cash Flows as the purchase of noncontrolling interest. Accordingly, investors are encouraged to use GAAP measures when evaluating the Company’s financial performance.

Tenet Healthcare Corporation
Financial Statements and Reconciliations
Q4’21 Earnings Release

Table of Contents

Description

Page

Consolidated Statements of Operations

16

Consolidated Balance Sheets

18

Consolidated Statements of Cash Flow

19

Segment Reporting

20

Table #1 - Reconciliations of Net Income (Loss) to Adjusted Net Income

21

Table #2 - Reconciliations of Net Income (Loss) to Adjusted EBITDA

22

Table #3 - Reconciliations of Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow

23

Table #4 - Reconciliations of Outlook Net Income to Outlook Adjusted EBITDA

25

Table #5 - Reconciliations of Outlook Net Income to Outlook Adjusted Net Income

26

Table #6 - Reconciliations of Outlook Net Cash Provided by Operating Activities to Outlook Free Cash Flow and Outlook Adjusted Free Cash Flow

27

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions except per share amounts)

Three Months Ended December 31,

2021

%

2020

%

Change

Net operating revenues

$

4,856

100.0

%

$

4,915

100.0

%

(1.2

)%

Grant income

138

2.8

%

437

8.9

%

(68.4

)%

Equity in earnings of unconsolidated affiliates

77

1.6

%

66

1.3

%

16.7

%

Operating expenses:

Salaries, wages and benefits

2,188

45.0

%

2,225

45.3

%

(1.7

)%

Supplies

838

17.3

%

824

16.8

%

1.7

%

Other operating expenses, net

1,029

21.2

%

1,071

21.8

%

(3.9

)%

Depreciation and amortization

201

4.1

%

233

4.7

%

Impairment and restructuring charges, and acquisition-related costs

30

0.6

%

124

2.5

%

Litigation and investigation costs

52

1.1

%

31

0.6

%

Net gains on sales, consolidation and deconsolidation of facilities

(18

)

(0.4

)%

(10

)

(0.2

)%

Operating income

751

15.5

%

920

18.7

%

Interest expense

(221

)

(242

)

Other non-operating expense, net

(2

)

(2

)

Loss from early extinguishment of debt

Income from continuing operations, before income taxes

528

676

Income tax expense

(108

)

(130

)

Income from continuing operations, before discontinued operations

420

546

Discontinued operations:

Loss from operations

(1

)

Loss from discontinued operations

(1

)

Net income

419

546

Less: Net income available to noncontrolling interests

170

132

Net income available to Tenet Healthcare Corporation common shareholders

$

249

$

414

Amounts available (attributable) to Tenet Healthcare Corporation common shareholders

Income from continuing operations, net of tax

$

250

$

414

Loss from discontinued operations, net of tax

(1

)

Net income available to Tenet Healthcare Corporation common shareholders

$

249

$

414

Earnings (loss) per share available (attributable) to Tenet Healthcare Corporation common shareholders:

Basic

Continuing operations

$

2.33

$

3.92

Discontinued operations

(0.01

)

$

2.32

$

3.92

Diluted

Continuing operations

$

2.30

$

3.86

Discontinued operations

(0.01

)

$

2.29

$

3.86

Weighted average shares and dilutive securities outstanding

(in thousands):

Basic

107,150

105,630

Diluted

108,890

107,237

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions except per share amounts)

Twelve Months Ended December 31,

2021

%

2020

%

Change

Net operating revenues

$

19,485

100.0

%

$

17,640

100.0

%

10.5

%

Grant income

191

1.0

%

882

5.0

%

(78.3

)%

Equity in earnings of unconsolidated affiliates

218

1.1

%

169

1.0

%

29.0

%

Operating expenses:

Salaries, wages and benefits

8,878

45.6

%

8,418

47.8

%

5.5

%

Supplies

3,328

17.1

%

2,982

16.9

%

11.6

%

Other operating expenses, net

4,206

21.6

%

4,125

23.4

%

2.0

%

Depreciation and amortization

855

4.4

%

857

4.9

%

Impairment and restructuring charges, and acquisition-related costs

85

0.4

%

290

1.6

%

Litigation and investigation costs

116

0.6

%

44

0.2

%

Net gains on sales, consolidation and deconsolidation of facilities

(445

)

(2.3

)%

(14

)

(0.1

)%

Operating income

2,871

14.7

%

1,989

11.3

%

Interest expense

(923

)

(1,003

)

Other non-operating income, net

14

1

Loss from early extinguishment of debt

(74

)

(316

)

Income from continuing operations, before income taxes

1,888

671

Income tax benefit (expense)

(411

)

97

Income from continuing operations, before discontinued operations

1,477

768

Discontinued operations:

Loss from operations

(1

)

Loss from discontinued operations

(1

)

Net income

1,476

768

Less: Net income available to noncontrolling interests

562

369

Net income available to Tenet Healthcare Corporation common shareholders

$

914

$

399

Amounts available (attributable) to Tenet Healthcare Corporation common shareholders

Income from continuing operations, net of tax

$

915

$

399

Loss from discontinued operations, net of tax

(1

)

Net income available to Tenet Healthcare Corporation common shareholders

$

914

$

399

Earnings (loss) per share available (attributable) to Tenet Healthcare Corporation common shareholders:

Basic

Continuing operations

$

8.56

$

3.80

Discontinued operations

(0.01

)

$

8.55

$

3.80

Diluted

Continuing operations

$

8.43

$

3.75

Discontinued operations

(0.01

)

$

8.42

$

3.75

Weighted average shares and dilutive securities outstanding

(in thousands):

Basic

106,833

105,010

Diluted

108,571

106,263

TENET HEALTHCARE CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

December 31,

December 31,

(Dollars in millions)

2021

2020

ASSETS

Current assets:

Cash and cash equivalents

$

2,364

$

2,446

Accounts receivable

2,770

2,690

Inventories of supplies, at cost

384

368

Assets held for sale

140

Other current assets

1,557

1,503

Total current assets

7,075

7,147

Investments and other assets

3,254

2,534

Deferred income taxes

65

325

Property and equipment, at cost, less accumulated depreciation and amortization

6,427

6,692

Goodwill

9,261

8,808

Other intangible assets, at cost, less accumulated amortization

1,497

1,600

Total assets

$

27,579

$

27,106

LIABILITIES AND EQUITY

Current liabilities:

Current portion of long-term debt

$

135

$

145

Accounts payable

1,300

1,207

Accrued compensation and benefits

896

942

Professional and general liability reserves

254

243

Accrued interest payable

203

248

Liabilities held for sale

70

Contract liabilities

959

659

Other current liabilities

1,362

1,333

Total current liabilities

5,109

4,847

Long-term debt, net of current portion

15,511

15,574

Professional and general liability reserves

791

735

Defined benefit plan obligations

421

497

Deferred income taxes

36

29

Contract liabilities - long-term

15

918

Other long-term liabilities

1,439

1,617

Total liabilities

23,322

24,217

Commitments and contingencies

Redeemable noncontrolling interests in equity of consolidated subsidiaries

2,203

1,952

Equity:

Shareholders’ equity:

Common stock

8

7

Additional paid-in capital

4,877

4,844

Accumulated other comprehensive loss

(233

)

(281

)

Accumulated deficit

(1,214

)

(2,128

)

Common stock in treasury, at cost

(2,410

)

(2,414

)

Total shareholders’ equity

1,028

28

Noncontrolling interests

1,026

909

Total equity

2,054

937

Total liabilities and equity

$

27,579

$

27,106

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOW

(Unaudited)

Twelve Months Ended

(Dollars in millions)

December 31,

2021

2020

Net income

$

1,476

$

768

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

Depreciation and amortization

855

857

Deferred income tax expense (benefit)

250

(128

)

Stock-based compensation expense

56

44

Impairment and restructuring charges, and acquisition-related costs

85

290

Litigation and investigation costs

116

44

Net gains on sales, consolidation and deconsolidation of facilities

(445

)

(14

)

Loss from early extinguishment of debt

74

316

Equity in earnings of unconsolidated affiliates, net of distributions received

(10

)

(37

)

Amortization of debt discount and debt issuance costs

33

38

Pre-tax loss from discontinued operations

1

Other items, net

(33

)

(29

)

Changes in cash from operating assets and liabilities:

Accounts receivable

(197

)

195

Inventories and other current assets

(52

)

(145

)

Income taxes

68

19

Accounts payable, accrued expenses, contract liabilities and other current liabilities

(584

)

1,302

Other long-term liabilities

28

221

Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements

(153

)

(333

)

Net cash used in operating activities from discontinued operations, excluding income taxes

(1

)

Net cash provided by operating activities

1,568

3,407

Cash flows from investing activities:

Purchases of property and equipment

(658

)

(540

)

Purchases of businesses or joint venture interests, net of cash acquired

(1,220

)

(1,177

)

Proceeds from sales of facilities and other assets

1,248

77

Proceeds from sales of marketable securities, long-term investments and other assets

31

59

Purchases of marketable securities and equity investments

(108

)

(44

)

Other items, net

(7

)

17

Net cash used in investing activities

(714

)

(1,608

)

Cash flows from financing activities:

Repayments of borrowings under credit facility

(740

)

Proceeds from borrowings under credit facility

740

Repayments of other borrowings

(3,221

)

(3,293

)

Proceeds from other borrowings

2,872

3,818

Debt issuance costs

(31

)

(48

)

Distributions paid to noncontrolling interests

(423

)

(287

)

Proceeds from sale of noncontrolling interests

25

14

Purchases of noncontrolling interests

(27

)

(39

)

Medicare advances and grants received by unconsolidated affiliates, net of recoupment

(67

)

187

Other items, net

(64

)

33

Net cash provided by (used in) financing activities

(936

)

385

Net increase (decrease) in cash and cash equivalents

(82

)

2,184

Cash and cash equivalents at beginning of period

2,446

262

Cash and cash equivalents at end of period

$

2,364

$

2,446

Supplemental disclosures:

Interest paid, net of capitalized interest

$

(937

)

$

(962

)

Income tax payments, net

$

(92

)

$

(12

)

TENET HEALTHCARE CORPORATION

SEGMENT REPORTING

(Unaudited)

Three Months Ended

Twelve Months Ended

(Dollars in millions)

December 31,

December 31,

2021

2020

2021

2020

Net operating revenues (1) :

Hospital Operations and other (prior to inter-segment eliminations) (2)

$

3,910

$

4,065

$

15,982

$

14,790

Ambulatory Care

742

649

2,718

2,072

Conifer

Tenet

120

143

482

528

Other clients

204

201

785

778

Total Conifer revenues

324

344

1,267

1,306

Inter-segment eliminations

(120

)

(143

)

(482

)

(528

)

Total

$

4,856

$

4,915

$

19,485

$

17,640

Equity in earnings of unconsolidated affiliates:

Hospital Operations and other

$

14

$

5

$

25

$

6

Ambulatory Care

63

61

193

163

Total

$

77

$

66

$

218

$

169

Adjusted EBITDA (including grant income):

Hospital Operations and other (3)

$

552

$

837

$

1,931

$

1,911

Ambulatory Care

371

330

1,197

868

Conifer

94

111

355

367

Total

$

1,017

$

1,278

$

3,483

$

3,146

Adjusted EBITDA margins (including grant income):

Hospital Operations and other

14.1

%

20.7

%

12.1

%

12.9

%

Ambulatory Care

50.0

%

50.8

%

44.0

%

41.9

%

Conifer

29.0

%

32.3

%

28.0

%

28.1

%

Total

20.9

%

26.1

%

17.9

%

17.9

%

Adjusted EBITDA margins (excluding grant income):

Hospital Operations and other

11.3

%

10.7

%

11.2

%

7.4

%

Ambulatory Care

46.2

%

44.7

%

41.7

%

38.2

%

Conifer

29.0

%

32.3

%

28.0

%

28.1

%

Total

18.1

%

17.0

%

16.8

%

12.8

%

Capital expenditures:

Hospital Operations and other

$

283

$

139

$

578

$

467

Ambulatory Care

17

19

66

51

Conifer

4

8

14

22

Total

$

304

$

166

$

658

$

540

(1) Net operating revenues include the impact of implicit price concessions and bad debts

(2) Hospital Operations and other revenues includes health plan revenues of $21 million for the twelve months ended December 31, 2020.

(3) Hospital Operations and other Adjusted EBITDA excludes health plan EBITDA of $(1) million and $20 million for the twelve months ended December 31, 2021 and 2020, respectively.

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #1 – Reconciliations of Net Income Available to Tenet Healthcare Corporation

Common Shareholders to Adjusted Net Income Available from Continuing Operations

to Common Shareholders

(Unaudited)

(Dollars in millions except per share amounts)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020

Net income available to Tenet Healthcare Corporation common shareholders

$

249

$

414

$

914

$

399

Net loss from discontinued operations

(1

)

(1

)

Net income from continuing operations

250

414

915

399

Less: Impairment and restructuring charges, and acquisition-related costs

(30

)

(124

)

(85

)

(290

)

Litigation and investigation costs

(52

)

(31

)

(116

)

(44

)

Net gains on sales, consolidation and deconsolidation of facilities

18

10

445

14

Loss from early extinguishment of debt

(74

)

(316

)

Income (loss) from divested and closed businesses

(1

)

20

(1

)

20

Noncontrolling interest impact

1

1

Tax impact of above items

21

32

(77

)

172

Adjusted net income available from continuing operations to common shareholders

$

294

$

506

$

823

$

842

Diluted earnings per share from continuing operations

$

2.30

$

3.86

$

8.43

$

3.75

Less: Impairment and restructuring charges, and acquisition-related costs

(0.27

)

(1.16

)

(0.78

)

(2.73

)

Litigation and investigation costs

(0.48

)

(0.29

)

(1.07

)

(0.41

)

Net gains on sales, consolidation and deconsolidation of facilities

0.17

0.09

4.10

0.13

Loss from early extinguishment of debt

(0.68

)

(2.97

)

Income (loss) from divested and closed businesses

(0.01

)

0.19

(0.01

)

0.18

Noncontrolling interest impact

0.01

0.01

Tax impact of above items

0.19

0.30

(0.71

)

1.62

Adjusted diluted earnings per share from continuing operations

$

2.70

$

4.72

$

7.58

$

7.92

Weighted average basic shares outstanding (in thousands)

107,150

105,630

106,833

105,010

Weighted average dilutive shares outstanding (in thousands)

108,890

107,237

108,571

106,263

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #2 – Reconciliations of Net Income Available to Tenet Healthcare Corporation

Common Shareholders to Adjusted EBITDA

(Unaudited)

(Dollars in millions)

Three Months Ended

Twelve Months Ended

December 31,

December 31,

2021

2020

2021

2020

Net income available to Tenet Healthcare Corporation common shareholders

$

249

$

414

$

914

$

399

Less: Net income available to noncontrolling interests

(170

)

(132

)

(562

)

(369

)

Loss from discontinued operations, net of tax

(1

)

(1

)

Income from continuing operations

420

546

1,477

768

Income tax benefit (expense)

(108

)

(130

)

(411

)

97

Loss from early extinguishment of debt

(74

)

(316

)

Other non-operating income (expense), net

(2

)

(2

)

14

1

Interest expense

(221

)

(242

)

(923

)

(1,003

)

Operating income

751

920

2,871

1,989

Litigation and investigation costs

(52

)

(31

)

(116

)

(44

)

Net gains on sales, consolidation and deconsolidation of facilities

18

10

445

14

Impairment and restructuring charges, and acquisition-related costs

(30

)

(124

)

(85

)

(290

)

Depreciation and amortization

(201

)

(233

)

(855

)

(857

)

Income (loss) from divested and closed businesses

(1

)

20

(1

)

20

Adjusted EBITDA

$

1,017

$

1,278

$

3,483

$

3,146

Net operating revenues

$

4,856

$

4,915

$

19,485

$

17,640

Less: Net operating revenues from closed health plan business

21

21

Adjusted net operating revenues

$

4,856

$

4,894

$

19,485

$

17,619

Net income available to Tenet Healthcare Corporation common shareholders as a % of net operating revenues

5.1

%

8.4

%

4.7

%

2.3

%

Adjusted EBITDA as a % of Adjusted net operating revenues (Adjusted EBITDA margin)

20.9

%

26.1

%

17.9

%

17.9

%

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #3 – Reconciliations of Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow from Continuing Operations

(Unaudited)

(Dollars in millions)

2021

4th Qtr

Full Year

Net cash provided by operating activities

$

357

$

1,568

Purchases of property and equipment

(304

)

(658

)

Free cash flow

53

910

Add back: Medicare Advance Repayments

186

512

Payroll Tax Deferral Payments

128

128

Free cash flow, excluding repayment of Medicare Advances and Deferred Payroll Tax Payments

$

367

$

1,550

Net cash used in investing activities

$

(1,516

)

$

(714

)

Net cash provided by (used in) financing activities

$

1,231

$

(936

)

Net cash provided by operating activities

$

357

$

1,568

Less: Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements

(37

)

(153

)

Net cash provided by operating activities from discontinued operations

1

Adjusted net cash provided by operating activities from continuing operations

393

1,721

Purchases of property and equipment

(304

)

(658

)

Adjusted free cash flow – continuing operations

89

1,063

Add back: Medicare Advance Repayments

186

512

Payroll Tax Deferral Payments

128

128

Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances and Deferred Payroll Tax Payments

$

403

$

1,703

(Dollars in millions)

2020

4th Qtr

Full Year

Net cash provided by operating activities

$

446

$

3,407

Purchases of property and equipment

(166

)

(540

)

Free cash flow

280

2,867

Less: Medicare Advances

10

1,393

Payroll Tax Deferrals

260

260

Free cash flow excluding Medicare Advances and Payroll Tax Deferrals

$

10

$

1,214

Net cash used in investing activities

$

(1,202

)

$

(1,608

)

Net cash (used in) provided by financing activities

$

(98

)

$

385

Net cash provided by operating activities

$

446

$

3,407

Less: Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements

(81

)

(333

)

Net cash used in operating activities from discontinued operations

(1

)

Adjusted net cash provided by operating activities from continuing operations

527

3,741

Purchases of property and equipment

(166

)

(540

)

Adjusted free cash flow – continuing operations

361

3,201

Less: Medicare Advances

10

1,393

Payroll Tax Deferrals

260

260

Adjusted free cash flow – continuing operations, excluding Medicare Advances and Payroll Tax Deferrals

$

91

$

1,548

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #4 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted EBITDA

(Unaudited)

(Dollars in millions)

Q1’22

FY 2022

Low

High

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

75

$

110

$

502

$

677

Less: Net income available to noncontrolling interests

(120

)

(140

)

(590

)

(630

)

Income tax expense

(55

)

(70

)

(365

)

(400

)

Interest expense

(235

)

(225

)

(880

)

(870

)

Loss from early extinguishment of debt(1)

(33

)

(33

)

Other non-operating income (expense), net

5

10

Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(2)

(25

)

(15

)

(125

)

(75

)

Depreciation and amortization

(210

)

(220

)

(875

)

(900

)

Loss from divested and closed businesses (i.e., health plan businesses)

(5

)

(5

)

Adjusted EBITDA

$

725

$

775

$

3,375

$

3,575

Net operating revenues

$

4,600

$

4,800

$

19,500

$

19,900

Net income available to Tenet Healthcare Corporation common shareholders as a % of operating revenues

1.6

%

2.3

%

2.6

%

3.4

%

Adjusted EBITDA as a % of net operating revenues (Adjusted EBITDA margin)

15.8

%

16.1

%

17.3

%

18.0

%

(1)

The Company does not generally forecast losses from the early extinguishment of debt because the Company does not believe that it can forecast this item with sufficient accuracy since it is indeterminable at the time the Company provides its financial Outlook. The figures shown represent the Company’s estimated amounts for the $700 million of 7.5% debt anticipated to be retired with available cash on hand during 2022.

(2)

The figures shown represent the Company’s estimate for restructuring charges anticipated to be incurred in 2022. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #5 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted Net Income Available from Continuing Operations to Common Shareholders

(Unaudited)

(Dollars in millions except per share amounts)

Q1’22

FY 2022

Low

High

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

75

$

110

$

502

$

677

Net income from discontinued operations, net of tax

Net income from continuing operations

75

110

502

677

Less: Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(1)

(25

)

(15

)

(125

)

(75

)

Loss from early extinguishment of debt(2)

(33

)

(33

)

Loss from divested and closed businesses (i.e., health plan businesses)

(5

)

(5

)

Tax impact of above items

5

20

10

Adjusted net income available from continuing operations to common shareholders

$

100

$

125

$

645

$

775

Diluted earnings per share from continuing operations

$

0.69

$

1.01

$

4.56

$

6.16

Less: Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements

(0.23

)

(0.14

)

(1.14

)

(0.68

)

Loss from early extinguishment of debt

(0.30

)

(0.30

)

Loss from divested and closed businesses (i.e., health plan businesses)

(0.05

)

(0.04

)

Tax impact of above items

0.05

0.18

0.09

Adjusted diluted earnings per share from continuing operations

$

0.92

$

1.15

$

5.86

$

7.05

Weighted average basic shares outstanding (in thousands)

107,000

107,000

108,000

108,000

Weighted average dilutive shares outstanding (in thousands)

109,000

109,000

110,000

110,000

(1)

The figures shown represent the Company’s estimate for restructuring charges anticipated to be incurred in 2022. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.

(2)

The Company does not generally forecast losses from the early extinguishment of debt because the Company does not believe that it can forecast this item with sufficient accuracy since it is indeterminable at the time the Company provides its financial Outlook. The figures shown represent the Company’s estimated amounts for the $700 million of 7.5% debt anticipated to be retired with available cash on hand during 2022.

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #6 – Reconciliations of Outlook Net Cash Provided by Operating Activities

to Outlook Free Cash Flow Continuing Operations and Outlook Adjusted Free Cash

Flow Continuing Operations

(Unaudited)

(Dollars in millions)

FY 2022

Low

High

Net cash provided by operating activities

$

1,150

$

1,450

Purchases of property and equipment – continuing operations

(725

)

(775

)

Free cash flow – continuing operations

425

675

Add back:

Medicare Advance Repayments

880

880

Payroll Tax Deferral Payments

128

128

Free cash flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments

$

1,433

$

1,683

Net cash provided by operating activities

$

1,150

$

1,450

Less: Payments for restructuring charges, acquisition-related costs and litigation costs and settlements(1)

(150

)

(100

)

Net cash used in operating activities from discontinued operations

Adjusted net cash provided by operating activities – continuing operations

1,300

1,550

Purchases of property and equipment – continuing operations

(725

)

(775

)

Adjusted free cash flow – continuing operations(2)

575

775

Add back:

Medicare Advance Repayments

880

880

Payroll Tax Deferral Payments

128

128

Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances and Deferred Payroll Tax Payments

$

1,583

$

1,783

(1)

The figures shown represent the Company’s estimate for restructuring payments and certain litigation costs and settlements in 2022. The Company does not generally forecast payments for acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.

(2)

The Company’s definition of Adjusted Free Cash Flow does not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows From Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, and (ii) distributions paid to noncontrolling interests.

Investor Contact

[email protected]

469-893-2387

Media Contact

Lesley Bogdanow

469-893-2640

[email protected]

Source: Tenet Healthcare Corporation

Categories

Business Wire Press Releases

Next Articles