Upgrade to SI Premium - Free Trial

Tenet Reports Second Quarter 2022 Results; Reaffirms 2022 Adjusted EBITDA Outlook

July 21, 2022 4:05 PM

DALLAS--(BUSINESS WIRE)-- Tenet Healthcare Corporation (Tenet) (NYSE: THC) today announced its results for the quarter ended June 30, 2022 (Q2’22). Tenet’s results for Q2’22 versus the quarter ended June 30, 2021 (Q2’21) are as follows:

($ in millions, except per share results)

Q2’22

Q2’21

YTD Q2’22

YTD Q2’21

Net income available to Tenet common shareholders from continuing operations

$38

$120

$177

$217

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

$0.35

$1.11

$1.63

$2.00

Adjusted EBITDA excluding grant income

$749

$810

$1,631

$1,550

Adjusted EBITDA including grant income

$843

$834

$1,731

$1,611

Adjusted diluted earnings per share from continuing operations

$1.50

$1.59

$3.38

$2.89

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.

“We had another strong quarter and are reaffirming our 2022 Adjusted EBITDA Outlook,” said Saum Sutaria, M.D., Chief Executive Officer of Tenet. “We demonstrated resilience in the face of a disruptive cyber attack and discipline through challenging market conditions. The ongoing diversification of Tenet driven by our capital efficient ambulatory expansion is a key differentiator that presents compelling opportunities for growth in earnings and free cash flows.”

COVID-19 Pandemic (COVID)

The Company continues to treat COVID patients and effectively manage the operational and financial impact of the pandemic on its operations. COVID admissions were 3 percent of total admissions in Q2’22 compared to 12 percent of total admissions in Q1’22.

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.

Cybersecurity Incident

Acquires remainder of USPI

Financing Activities

Ambulatory Care (Ambulatory) Segment Results

Tenet’s Ambulatory business segment is comprised of the operations of United Surgical Partners International (USPI). As of June 30, 2022, USPI had interests in 410 ambulatory surgery centers (261 consolidated) and 24 surgical hospitals (eight consolidated) in 34 states. Results for YTD Q2’21 included USPI’s imaging centers (realigned under the Hospital segment as of April 1, 2021) and its urgent care centers (sold in April 2021). For all periods presented, the Company owned 95 percent of the voting stock of USPI.

Ambulatory segment results ($ in millions)

Q2’22

Q2’21

YTD Q2’22

YTD Q2’21

Revenues

Net operating revenues

$771

$664

$1,509

$1,310

Grant income excluding amount in equity earnings

$2

$15

$4

$22

Grant income in equity earnings

$—

$5

$—

$11

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

$1,503

$1,462

$2,942

$2,780

Volume Changes versus the Prior-Year Period

Same-facility system-wide surgical cases (a)

(0.9) %

68.2 %

3.3 %

29.1 %

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

(0.9) %

68.2 %

2.4 %

30.1 %

Adjusted EBITDA, Margins and Noncontrolling Interest (NCI)

Adjusted EBITDA excluding grant income

$317

$275

$597

$519

Adjusted EBITDA including grant income

$319

$295

$601

$552

Adjusted EBITDA margin excluding grant income

41.1 %

41.4 %

39.6 %

39.6 %

Adjusted EBITDA margin including grant income

41.4 %

44.4 %

39.8 %

42.1 %

Adjusted EBITDA less facility-level NCI excluding grant income

$209

$176

$395

$336

Adjusted EBITDA less facility-level NCI

$210

$187

$397

$356

Adjusted EBITDA less total NCI excluding grant income

$204

$172

$386

$328

Adjusted EBITDA less total NCI

$205

$182

$388

$347

(a)

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.

Revenues and Volumes

Adjusted EBITDA

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)

Q2’22

Q2’21

YTD Q2’22

YTD Q2’21

Revenues

Net operating revenues (prior to inter-segment eliminations)

$3,645

$4,095

$7,443

$8,042

Grant income

$92

$4

$96

$28

Same-hospital net patient service revenues (b)

$3,314

$3,507

$6,792

$6,899

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

Admissions

(8.1) %

13.8 %

(6.4) %

0.4 %

Adjusted admissions (c)

(5.3) %

23.6 %

(3.5) %

2.6 %

Outpatient visits (including outpatient ER visits)

(10.0) %

71.1 %

(4.7) %

19.7 %

Emergency Room visits (inpatient and outpatient)

3.8 %

35.2 %

8.5 %

(2.1) %

Hospital surgeries

(8.0) %

36.5 %

(4.3) %

13.1 %

Adjusted EBITDA

Adjusted EBITDA excluding grant income

$339

$445

$849

$855

Adjusted EBITDA including grant income

$431

$449

$945

$883

Adjusted EBITDA margin

Adjusted EBITDA margin excluding grant income

9.3 %

10.9 %

11.4 %

10.6 %

Adjusted EBITDA margin including grant income

11.8 %

11.0 %

12.7 %

11.0 %

(b)

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, 2020 through June 30, 2022. 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, 2020.

(c)

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

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.

Conifer segment results ($ in millions)

Q2’22

Q2’21

YTD Q2’22

YTD Q2’21

Net operating revenues

$333

$319

$657

$629

Adjusted EBITDA

$93

$90

$185

$176

Adjusted EBITDA margin

27.9 %

28.2 %

28.2 %

28.0 %

Revenues

Conifer segment revenues in Q2’22 were $333 million compared to $319 million in Q2’21, an increase of 4.4 percent, primarily due to contractual rate increases and new business expansion. Revenues from external clients in Q2’22 were $222 million compared to $195 million in Q2’21, an increase of 13.8 percent.

Adjusted EBITDA

Conifer generated $93 million of Adjusted EBITDA in Q2’22 compared to $90 million in Q2’21 primarily due to the impact of 4.4 percent revenue growth and continued effective cost management. Conifer’s Adjusted EBITDA margin was 27.9 percent in Q2’22 versus 28.2 percent in Q2’21.

Balance Sheet, Cash Flows and Liquidity

Balance Sheet Highlights

($ in millions)

June 30,
2022

March 31,
2022

December 31,
2021

Cash and cash equivalents

$1,351

$1,405

$2,364

Accounts receivable days outstanding

59.8

58.9

57.0

Line-of-credit borrowings outstanding

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

3.92

3.93

4.07

(d)

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)

Q2’22

Q2’21

YTD Q2’22

YTD Q2’21

Net cash provided by operating activities

$119

$245

$347

$779

Capital expenditures

($152)

($122)

($307)

($243)

Free cash flow

($33)

$123

$40

$536

Adjusted free cash flow

$9

$157

$138

$621

Net cash used in investing activities

($140)

($50)

($200)

($195)

Net cash used in financing activities

($33)

($142)

($1,160)

($836)

Company Outlook

Tenet’s Outlook for FY 2022 (consolidated and by segment) and Q3’22 follows:

CONSOLIDATED ($ in millions except per share amounts)

FY 2022 Outlook

Q3’22 Outlook

Net operating revenues

$19,000 to $19,400

$4,700 to $4,900

Income from continuing operations available to Tenet common stockholders

$371 to $546

$100 to $135

Adjusted EBITDA

$3,375 to $3,575

$775 to $825

Adjusted EBITDA margin

17.8% to 18.4%

16.5% to 16.8%

Diluted income per common share from continuing operations

$3.35 to $4.91

$0.91 to $1.23

Adjusted net income from continuing operations

$645 to $780

$125 to $150

Adjusted diluted earnings per share from continuing operations

$5.80 to $7.00

$1.14 to $1.36

Equity in earnings of unconsolidated affiliates

$230 to $250

$55 to $65

Depreciation and amortization

$840 to $860

$205 to $215

Interest expense

$880 to $890

$215 to $225

Net income available to NCI

$590 to $630

$125 to $145

Weighted average diluted common shares

~112 million

~110 million

NCI cash distributions

$550 to $590

Effective tax rate (e)

~24%

Net cash provided by operating activities

$1,100 to $1,400

Adjusted net cash provided by operating activities

$1,300 to $1,550

Capital expenditures

$725 to $775

Free cash flow

$375 to $625

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

$1,383 to $1,633

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

(e)

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 facility level NCI expense plus permanent differences, and non-deductible interest expense.

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 prior year (f):

Surgical cases volumes

Up 3% to 4%

Net revenues per surgical case

Up 2.5% to 3.5%

Hospital Segment ($ in millions)

FY 2022 Outlook

Net operating revenues (prior to inter-segment eliminations)

$14,885 to $15,135

Adjusted EBITDA

$1,640 to $1,780

NCI

$30 to $40

Changes versus prior year (f):

Inpatient admissions

(6)% to (4)%

Adjusted admissions

(4)% to (2)%

Conifer Segment ($ in millions)

FY 2022 Outlook

Net operating revenues

$1,325 to $1,375

Adjusted EBITDA

$360 to $370

NCI

$70 to $75

(f)

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 Q2’22 results in a webcast scheduled for 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on July 22, 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 July 21, 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, 2021, Form 10-Q for the quarter ended March 31, 2022 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. Our care delivery network includes United Surgical Partners International, the largest ambulatory platform in the country, which operates or has ownership interests in more than 465 ambulatory surgery centers and surgical hospitals. We also operate 60 acute care and specialty hospitals, approximately 110 other outpatient facilities, a network of leading employed physicians and a global business center in Manila, Philippines. Our Conifer Health Solutions subsidiary 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, or (ii) distributions paid to noncontrolling interests. Accordingly, investors are encouraged to use GAAP measures when evaluating the Company’s financial performance.

Tenet Healthcare Corporation

Financial Statements and Reconciliations

Q2’22 Earnings Release

Table of Contents

Description

Page

Consolidated Statements of Operations

14

Consolidated Balance Sheets

16

Consolidated Statements of Cash Flow

17

Segment Reporting

18

Table #1 - Reconciliations of Net Income to Adjusted Net Income

19

Table #2 - Reconciliations of Net Income to Adjusted EBITDA

20

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

21

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

22

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

23

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

24

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions except per share amounts)

Three Months Ended June 30,

2022

%

2021

%

Change

Net operating revenues

$

4,638

100.0

%

$

4,954

100.0

%

(6.4

) %

Grant income

94

2.0

%

19

0.4

%

394.7

%

Equity in earnings of unconsolidated affiliates

54

1.2

%

54

1.1

%

0.0

%

Operating expenses:

Salaries, wages and benefits

2,126

45.8

%

2,280

46.0

%

(6.8

) %

Supplies

811

17.5

%

859

17.4

%

(5.6

) %

Other operating expenses, net

1,006

21.7

%

1,054

21.3

%

(4.6

) %

Depreciation and amortization

216

4.7

%

221

4.5

%

Impairment and restructuring charges, and acquisition-related costs

57

1.2

%

20

0.4

%

Litigation and investigation costs

18

0.4

%

22

0.4

%

Net gains on sales, consolidation and deconsolidation of facilities

(1

)

%

(15

)

(0.3

) %

Operating income

553

11.9

%

586

11.8

%

Interest expense

(222

)

(235

)

Other non-operating expense, net

(1

)

Loss from early extinguishment of debt

(66

)

(31

)

Income from continuing operations, before income taxes

265

319

Income tax expense

(86

)

(61

)

Income from continuing operations, before discontinued operations

179

258

Discontinued operations:

Loss from operations

(1

)

Loss from discontinued operations

(1

)

Net income

179

257

Less: Net income available to noncontrolling interests

141

138

Net income available to Tenet Healthcare Corporation common shareholders

$

38

$

119

Amounts available to Tenet Healthcare Corporation common shareholders

Income from continuing operations, net of tax

$

38

$

120

Loss from discontinued operations, net of tax

(1

)

Net income available to Tenet Healthcare Corporation common shareholders

$

38

$

119

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

Basic

Continuing operations

$

0.35

$

1.12

Discontinued operations

(0.01

)

$

0.35

$

1.11

Diluted

Continuing operations

$

0.35

$

1.11

Discontinued operations

(0.01

)

$

0.35

$

1.10

Weighted average shares and dilutive securities outstanding

(in thousands):

Basic

107,790

106,822

Diluted

108,750

108,569

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions except per share amounts)

Six Months Ended June 30,

2022

%

2021

%

Change

Net operating revenues

$

9,383

100.0

%

$

9,735

100.0

%

(3.6

) %

Grant income

100

1.1

%

50

0.5

%

100.0

%

Equity in earnings of unconsolidated affiliates

100

1.1

%

96

1.0

%

4.2

%

Operating expenses:

Salaries, wages and benefits

4,308

45.9

%

4,481

46.0

%

(3.9

) %

Supplies

1,596

17.0

%

1,663

17.1

%

(4.0

) %

Other operating expenses, net

1,948

20.8

%

2,126

21.8

%

(8.4

) %

Depreciation and amortization

419

4.5

%

445

4.6

%

Impairment and restructuring charges, and acquisition-related costs

73

0.8

%

40

0.4

%

Litigation and investigation costs

38

0.4

%

35

0.4

%

Net gains on sales, consolidation and deconsolidation of facilities

%

(15

)

(0.2

) %

Operating income

1,201

12.8

%

1,106

11.4

%

Interest expense

(449

)

(475

)

Other non-operating income, net

9

Loss from early extinguishment of debt

(109

)

(54

)

Income from continuing operations, before income taxes

643

586

Income tax expense

(185

)

(106

)

Income from continuing operations, before discontinued operations

458

480

Discontinued operations:

Income (loss) from operations

1

(1

)

Income (loss) from discontinued operations

1

(1

)

Net income

459

479

Less: Net income available to noncontrolling interests

281

263

Net income available to Tenet Healthcare Corporation common shareholders

$

178

$

216

Amounts available (attributable) to Tenet Healthcare Corporation common shareholders

Income from continuing operations, net of tax

$

177

$

217

Income (loss) from discontinued operations, net of tax

1

(1

)

Net income available to Tenet Healthcare Corporation common shareholders

$

178

$

216

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

Basic

Continuing operations

$

1.64

$

2.04

Discontinued operations

0.01

(0.01

)

$

1.65

$

2.03

Diluted

Continuing operations

$

1.63

$

2.00

Discontinued operations

0.01

(0.01

)

$

1.64

$

1.99

Weighted average shares and dilutive securities outstanding

(in thousands):

Basic

107,636

106,566

Diluted

114,054

108,317

TENET HEALTHCARE CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

June 30,

December 31,

(Dollars in millions)

2022

2021

ASSETS

Current assets:

Cash and cash equivalents

$

1,351

$

2,364

Accounts receivable

2,840

2,770

Inventories of supplies, at cost

387

384

Income tax receivable

18

Other current assets

1,468

1,557

Total current assets

6,064

7,075

Investments and other assets

3,297

3,254

Deferred income taxes

60

65

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

6,259

6,427

Goodwill

9,479

9,261

Other intangible assets, at cost, less accumulated amortization

1,462

1,497

Total assets

$

26,621

$

27,579

LIABILITIES AND EQUITY

Current liabilities:

Current portion of long-term debt

$

125

$

135

Accounts payable

1,083

1,300

Accrued compensation and benefits

811

896

Professional and general liability reserves

272

254

Accrued interest payable

221

203

Contract liabilities

474

959

Other current liabilities

1,382

1,362

Total current liabilities

4,368

5,109

Long-term debt, net of current portion

14,947

15,511

Professional and general liability reserves

789

791

Defined benefit plan obligations

407

421

Deferred income taxes

161

36

Contract liabilities - long-term

14

15

Other long-term liabilities

1,824

1,439

Total liabilities

22,510

23,322

Commitments and contingencies

Redeemable noncontrolling interests in equity of consolidated subsidiaries

1,997

2,203

Equity:

Shareholders’ equity:

Common stock

8

8

Additional paid-in capital

4,756

4,877

Accumulated other comprehensive loss

(231

)

(233

)

Accumulated deficit

(1,036

)

(1,214

)

Common stock in treasury, at cost

(2,410

)

(2,410

)

Total shareholders’ equity

1,087

1,028

Noncontrolling interests

1,027

1,026

Total equity

2,114

2,054

Total liabilities and equity

$

26,621

$

27,579

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOW

(Unaudited)

Six Months Ended

(Dollars in millions)

June 30,

2022

2021

Net income

$

459

$

479

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

Depreciation and amortization

419

445

Deferred income tax expense

132

48

Stock-based compensation expense

34

30

Impairment and restructuring charges, and acquisition-related costs

73

40

Litigation and investigation costs

38

35

Net gains on sales, consolidation and deconsolidation of facilities

(15

)

Loss from early extinguishment of debt

109

54

Equity in earnings of unconsolidated affiliates, net of distributions received

18

10

Amortization of debt discount and debt issuance costs

15

17

Pre-tax (income) loss from discontinued operations

(1

)

1

Other items, net

(59

)

(22

)

Changes in cash from operating assets and liabilities:

Accounts receivable

(74

)

(101

)

Inventories and other current assets

173

56

Income taxes

(86

)

25

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

(764

)

(232

)

Other long-term liabilities

(41

)

(6

)

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

(98

)

(85

)

Net cash provided by operating activities

347

779

Cash flows from investing activities:

Purchases of property and equipment

(307

)

(243

)

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

(66

)

(64

)

Proceeds from sales of facilities and other assets

209

124

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

9

18

Purchases of marketable securities and equity investments

(41

)

(19

)

Other items, net

(4

)

(11

)

Net cash used in investing activities

(200

)

(195

)

Cash flows from financing activities:

Repayments of other borrowings

(2,744

)

(2,012

)

Proceeds from other borrowings

2,013

1,409

Debt issuance costs

(24

)

(15

)

Distributions paid to noncontrolling interests

(310

)

(212

)

Proceeds from sale of noncontrolling interests

9

12

Purchases of noncontrolling interests

(29

)

(5

)

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

6

Other items, net

(75

)

(19

)

Net cash used in financing activities

(1,160

)

(836

)

Net decrease in cash and cash equivalents

(1,013

)

(252

)

Cash and cash equivalents at beginning of period

2,364

2,446

Cash and cash equivalents at end of period

$

1,351

$

2,194

Supplemental disclosures:

Interest paid, net of capitalized interest

$

(416

)

$

(486

)

Income tax payments, net

$

(140

)

$

(34

)

TENET HEALTHCARE CORPORATION

SEGMENT REPORTING

(Unaudited)

Three Months Ended

Six Months Ended

(Dollars in millions)

June 30,

June 30,

2022

2021

2022

2021

Net operating revenues (1) :

Ambulatory Care

$

771

$

664

$

1,509

$

1,310

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

3,645

4,095

7,443

8,042

Conifer

Tenet

111

124

226

246

Other clients

222

195

431

383

Total Conifer revenues

333

319

657

629

Inter-segment eliminations

(111

)

(124

)

(226

)

(246

)

Total

$

4,638

$

4,954

$

9,383

$

9,735

Equity in earnings of unconsolidated affiliates:

Ambulatory Care

$

52

$

49

$

94

$

87

Hospital Operations and other

2

5

6

9

Total

$

54

$

54

$

100

$

96

Adjusted EBITDA (including grant income):

Ambulatory Care

$

319

$

295

$

601

$

552

Hospital Operations and other

431

449

945

883

Conifer

93

90

185

176

Total

$

843

$

834

$

1,731

$

1,611

Adjusted EBITDA margins (including grant income):

Ambulatory Care

41.4

%

44.4

%

39.8

%

42.1

%

Hospital Operations and other

11.8

%

11.0

%

12.7

%

11.0

%

Conifer

27.9

%

28.2

%

28.2

%

28.0

%

Total

18.2

%

16.8

%

18.4

%

16.5

%

Adjusted EBITDA margins (excluding grant income):

Ambulatory Care

41.1

%

41.4

%

39.6

%

39.6

%

Hospital Operations and other

9.3

%

10.9

%

11.4

%

10.6

%

Conifer

27.9

%

28.2

%

28.2

%

28.0

%

Total

16.1

%

16.4

%

17.4

%

15.9

%

Capital expenditures:

Ambulatory Care

$

19

$

27

$

40

$

35

Hospital Operations and other

130

90

262

200

Conifer

3

5

5

8

Total

$

152

$

122

$

307

$

243

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

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

Six Months Ended

June 30,

June 30,

2022

2021

2022

2021

Net income available to Tenet Healthcare Corporation common shareholders

$

38

$

119

$

178

$

216

Net income (loss) from discontinued operations

(1

)

1

(1

)

Net income from continuing operations

38

120

177

217

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

(57

)

(20

)

(73

)

(40

)

Litigation and investigation costs

(18

)

(22

)

(38

)

(35

)

Net gains on sales, consolidation and deconsolidation of facilities

1

15

0

15

Loss from early extinguishment of debt

(66

)

(31

)

(109

)

(54

)

Tax impact of above items

15

5

21

18

Adjusted net income available from continuing operations to common shareholders

$

163

$

173

$

376

$

313

Diluted earnings per share from continuing operations

$

0.35

$

1.11

$

1.63

$

2.00

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

(0.52

)

(0.18

)

(0.64

)

(0.37

)

Litigation and investigation costs

(0.17

)

(0.20

)

(0.33

)

(0.32

)

Net gains on sales, consolidation and deconsolidation of facilities

0.01

0.14

0.14

Loss from early extinguishment of debt

(0.61

)

(0.29

)

(0.96

)

(0.50

)

Tax impact of above items

0.14

0.05

0.18

0.16

Adjusted diluted earnings per share from continuing operations

$

1.50

$

1.59

$

3.38

$

2.89

Weighted average basic shares outstanding (in thousands)

107,790

106,822

107,636

106,566

Weighted average dilutive shares outstanding (in thousands)

108,750

108,569

114,054

108,317

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

Six Months Ended

June 30,

June 30,

2022

2021

2022

2021

Net income available to Tenet Healthcare Corporation common shareholders

$

38

$

119

$

178

$

216

Less: Net income available to noncontrolling interests

(141

)

(138

)

(281

)

(263

)

Income (loss) from discontinued operations, net of tax

(1

)

1

(1

)

Income from continuing operations

179

258

458

480

Income tax expense

(86

)

(61

)

(185

)

(106

)

Loss from early extinguishment of debt

(66

)

(31

)

(109

)

(54

)

Other non-operating income (expense), net

(1

)

9

Interest expense

(222

)

(235

)

(449

)

(475

)

Operating income

553

586

1,201

1,106

Litigation and investigation costs

(18

)

(22

)

(38

)

(35

)

Net gains on sales, consolidation and deconsolidation of facilities

1

15

15

Impairment and restructuring charges, and acquisition-related costs

(57

)

(20

)

(73

)

(40

)

Depreciation and amortization

(216

)

(221

)

(419

)

(445

)

Adjusted EBITDA

$

843

$

834

$

1,731

$

1,611

Net operating revenues

$

4,638

$

4,954

$

9,383

$

9,735

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

0.8

%

2.4

%

1.9

%

2.2

%

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

18.2

%

16.8

%

18.4

%

16.5

%

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)

2022

Q2

YTD

Net cash provided by operating activities

$

119

$

347

Purchases of property and equipment

(152

)

(307

)

Free cash flow

(33

)

40

Add back: Medicare Advance Repayments

281

475

Free cash flow, excluding repayment of Medicare Advances

$

248

$

515

Net cash used in investing activities

$

(140

)

$

(200

)

Net cash used in financing activities

$

(33

)

$

(1,160

)

Net cash provided by operating activities

$

119

$

347

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

(42

)

(98

)

Adjusted net cash provided by operating activities from continuing operations

161

445

Purchases of property and equipment

(152

)

(307

)

Adjusted free cash flow – continuing operations

9

138

Add back: Medicare Advance Repayments

281

475

Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances

$

290

$

613

(Dollars in millions)

2021

Q2

YTD

Net cash provided by operating activities

$

245

$

779

Purchases of property and equipment

(122

)

(243

)

Free cash flow

123

536

Add back: Medicare Advance Repayments

152

152

Free cash flow, excluding repayment of Medicare Advances

$

275

$

688

Net cash used in investing activities

$

(50

)

$

(195

)

Net cash used in financing activities

$

(142

)

$

(836

)

Net cash provided by operating activities

$

245

$

779

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

(34

)

(85

)

Adjusted net cash provided by operating activities from continuing operations

279

864

Purchases of property and equipment

(122

)

(243

)

Adjusted free cash flow – continuing operations

157

621

Add back: Medicare Advance Repayments

152

152

Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances

$

309

$

773

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)

Q3’22

FY 2022

Low

High

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

100

$

135

$

371

$

546

Less: Net income available to noncontrolling interests

(125

)

(145

)

(590

)

(630

)

Income tax expense

(90

)

(100

)

(375

)

(410

)

Interest expense

(225

)

(215

)

(890

)

(880

)

Loss from early extinguishment of debt(1)

(109

)

(109

)

Other non-operating income (expense), net

5

10

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

(30

)

(20

)

(200

)

(150

)

Depreciation and amortization

(205

)

(215

)

(840

)

(860

)

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

Adjusted EBITDA

$

775

$

825

$

3,375

$

3,575

Income from continuing operations

$

100

$

135

$

371

$

546

Net operating revenues

$

4,700

$

4,900

$

19,000

$

19,400

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

2.1

%

2.8

%

2.0

%

2.8

%

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

16.5

%

16.8

%

17.8

%

18.4

%

(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 relate to the debt repurchased or refinanced by the Company in 2022.

(2)

The figures shown represent the Company's estimate for restructuring charges plus the actual year-to-date results for impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements. 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)

Q3’22

FY 2022

Low

High

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

100

$

135

$

371

$

546

Net income from discontinued operations, net of tax

Net income from continuing operations

100

135

371

546

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

(30

)

(20

)

(200

)

(150

)

Loss from early extinguishment of debt(2)

(109

)

(109

)

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

Tax impact of above items

5

5

35

25

Adjusted net income available from continuing operations to common shareholders

$

125

$

150

$

645

$

780

Diluted earnings per share from continuing operations

$

0.91

$

1.23

$

3.35

$

4.91

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

(0.28

)

(0.18

)

(1.79

)

(1.34

)

Loss from early extinguishment of debt

(0.97

)

(0.97

)

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

Tax impact of above items

0.05

0.05

0.31

0.22

Adjusted diluted earnings per share from continuing operations

$

1.14

$

1.36

$

5.80

$

7.00

Weighted average basic shares outstanding (in thousands)

108,000

108,000

108,000

108,000

Weighted average dilutive shares outstanding (in thousands)

110,000

110,000

112,000

112,000

(1)

The figures shown represent the Company's estimate for restructuring charges plus the actual year-to-date results for impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements. 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 relate to the debt repurchased or refinanced by the Company in 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

$

1,100

$

1,400

Purchases of property and equipment – continuing operations

(725

)

(775

)

Free cash flow – continuing operations

375

625

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

$

1,383

$

1,633

Net cash provided by operating activities

$

1,100

$

1,400

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

(200

)

(150

)

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 plus the actual year-to-date payments for restructuring charges, acquisition-related costs, and litigation costs and settlements. 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

Will McDowell

469-893-2387

[email protected]

Media Contact

Lesley Bogdanow

469-893-2640

[email protected]

Source: Tenet Healthcare Corporation

Categories

Business Wire Press Releases

Next Articles