Item 1. Financial Statements
ITEM 1. FINANCIAL STATEMENTS
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED INCOME STATEMENTS
Unaudited
(Dollars in thousands, except per share amounts)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Total revenue
$ 1,449,817
$ 1,377,727
$ 4,359,783
$ 4,063,449
Expenses:
Salaries and benefits
635,223
595,580
1,880,790
1,785,939
Professional fees
274,223
246,540
810,820
715,111
Supplies
251,862
249,548
769,034
743,713
Rents and leases
26,410
24,506
76,251
73,230
Rents and leases, related party
37,249
36,413
111,413
108,914
Other operating expenses
117,700
124,642
354,851
342,026
Government stimulus income
—
—
—
( 8,463 )
Interest expense
14,629
19,041
52,050
55,854
Depreciation and amortization
36,771
35,488
108,434
104,860
Loss on extinguishment and modification of debt
1,490
—
3,388
—
Other non-operating gains
( 2,807 )
—
( 3,062 )
( 522 )
Total operating expenses
1,392,750
1,331,758
4,163,969
3,920,662
Income before income taxes
57,067
45,969
195,814
142,787
Income tax expense
11,062
7,261
36,997
24,591
Net income
46,005
38,708
158,817
118,196
Net income attributable to noncontrolling interests
19,683
17,870
62,678
60,139
Net income attributable to Ardent Health Partners, Inc.
$ 26,322
$ 20,838
$ 96,139
$ 58,057
Net income per share:
Basic
$ 0.19
$ 0.17
$ 0.74
$ 0.46
Diluted
$ 0.19
$ 0.17
$ 0.74
$ 0.46
Weighted-average common shares outstanding:
Basic
137,107,595
126,115,301
129,877,510
126,115,301
Diluted
137,542,995
126,115,301
130,022,643
126,115,301
The accompanying notes are an integral part of these condensed consolidated financial statements.
2
Table of Contents
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED COMPREHENSIVE INCOME STATEMENTS
Unaudited
(Dollars in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Net income
$ 46,005
$ 38,708
$ 158,817
$ 118,196
Other comprehensive (loss) income
Change in fair value of interest rate swap
( 10,180 )
43
( 12,280 )
76
Other comprehensive (loss) income before income taxes
( 10,180 )
43
( 12,280 )
76
Income tax (benefit) expense related to other comprehensive (loss) income items
( 2,657 )
12
( 3,205 )
20
Other comprehensive (loss) income, net of income taxes
( 7,523 )
31
( 9,075 )
56
Comprehensive income
38,482
38,739
149,742
118,252
Comprehensive income attributable to noncontrolling interests
19,683
17,870
62,678
60,139
Comprehensive income attributable to Ardent Health Partners, Inc.
$ 18,799
$ 20,869
$ 87,064
$ 58,113
The accompanying notes are an integral part of these condensed consolidated financial statements.
3
Table of Contents
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
Unaudited
(Dollars in thousands)
September 30,
2024 (1)
December 31,
2023 (1)
Assets
Current assets:
Cash and cash equivalents
$ 563,142
$ 437,577
Accounts receivable
705,747
775,452
Inventories
108,231
105,485
Prepaid expenses
119,956
77,281
Other current assets
193,616
222,290
Total current assets
1,690,692
1,618,085
Property and equipment, net
814,860
811,089
Operating lease right of use assets
261,214
260,003
Operating lease right of use assets, related party
932,246
941,150
Goodwill
852,001
844,704
Other intangible assets, net
76,930
76,930
Deferred income taxes
34,764
32,491
Other assets
137,307
147,106
Total assets
$ 4,800,014
$ 4,731,558
Liabilities and Equity
Current liabilities:
Current installments of long-term debt
$ 12,167
$ 18,605
Accounts payable
368,850
474,543
Accrued salaries and benefits
255,370
267,685
Other accrued expenses and liabilities
250,945
233,271
Total current liabilities
887,332
994,104
Long-term debt, less current installments
1,083,725
1,168,253
Long-term operating lease liability
233,786
235,241
Long-term operating lease liability, related party
922,665
932,090
Self-insured liabilities
231,951
243,552
Other long-term liabilities
53,686
76,002
Total liabilities
3,413,145
3,649,242
Commitments and contingencies (see Note 9 )
Redeemable noncontrolling interests
2,391
7,302
Equity:
Common units, no and unlimited units authorized as of September 30, 2024 and December 31, 2023 ,
respectively; no and 484,922,828 units issued and outstanding as of September 30, 2024 and December 31, 2023 ,
respectively
—
496,882
Preferred stock, par value $ 0.01 per share; 50,000,000 and no shares authorized as of September 30, 2024 and
December 31, 2023 , respectively; no shares issued and outstanding as of September 30, 2024 and December 31,
2023
—
—
Common stock, par value $ 0.01 per share; 750,000,000 and no shares authorized as of September 30, 2024 and
December 31, 2023 , respectively; 142,735,842 and no shares issued and outstanding as of September 30, 2024
and December 31, 2023 , respectively
1,428
—
Additional paid-in capital
743,364
—
Accumulated other comprehensive income
9,486
18,561
Retained earnings
251,592
155,453
Equity attributable to Ardent Health Partners, Inc.
1,005,870
670,896
Noncontrolling interests
378,608
404,118
Total equity
1,384,478
1,075,014
Total liabilities and equity
$ 4,800,014
$ 4,731,558
(1) As of September 30, 2024 and December 31, 2023 , the unaudited condensed consolidated balance sheets included total liabilities of consolidated variable interest entities of
$ 303.2 million and $ 337.8 million , respectively. Refer to Note 2 , Summary of Significant Accounting Policies , for further discussion.
The acc ompanying notes are an integral part of these condensed consolidated financial statements.
4
Table of Contents
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Unaudited
(Dollars in thousands)
Nine Months Ended
September 30,
2024
2023
Cash flows from operating activities:
Net income
$ 158,817
$ 118,196
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization
108,434
104,860
Other non-operating gains
—
( 45 )
Loss on extinguishment and modification of debt
2,158
—
Amortization of deferred financing costs and debt discounts
4,235
4,266
Deferred income taxes
1,690
5,346
Equity-based compensation
8,873
723
Loss from non-consolidated affiliates
2,160
3,622
Changes in operating assets and liabilities, net of effect of acquisitions and divestitures:
Accounts receivable
77,284
( 54,896 )
Inventories
( 2,545 )
( 556 )
Prepaid expenses and other current assets
( 21,189 )
( 20,450 )
Accounts payable and other accrued expenses and liabilities
( 132,031 )
9,996
Accrued salaries and benefits
( 12,429 )
( 16,863 )
Net cash provided by operating activities
195,457
154,199
Cash flows from investing activities:
Investment in acquisitions, net of cash acquired
( 8,044 )
—
Purchases of property and equipment
( 106,234 )
( 79,959 )
Other
( 738 )
( 1,318 )
Net cash used in investing activities
( 115,016 )
( 81,277 )
Cash flows from financing activities:
Proceeds from initial public offering, net of underwriting discounts and commissions
208,656
—
Proceeds from insurance financing arrangements
10,797
24,749
Proceeds from long-term debt
3,600
1,225
Payments of principal on insurance financing arrangements
( 7,370 )
( 15,885 )
Payments of principal on long-term debt
( 106,335 )
( 10,549 )
Debt issuance costs
( 2,450 )
—
Payments of initial public offering costs
( 8,636 )
—
Distributions to noncontrolling interests
( 53,138 )
( 50,677 )
Redemption of equity attributable to noncontrolling interests
—
( 26,024 )
Other
—
( 7,209 )
Net cash provided by (used in) financing activities
45,124
( 84,370 )
Net increase (decrease) in cash and cash equivalents
125,565
( 11,448 )
Cash and cash equivalents at beginning of year
437,577
456,124
Cash and cash equivalents at end of year
$ 563,142
$ 444,676
Supplemental Cash Flow Information:
Non-cash purchases of property and equipment
$ 5,546
$ 13,188
Offering costs not yet paid
$ 898
$ —
The accompanying notes are an integral part of these condensed consolidated financial statements.
5
Table of Contents
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Unaudited
(Dollars in thousands, except for unit amounts)
Equity Attributable to
Ardent Health Partners, Inc.
Noncontrolling
Interests
Total Equity
Redeemable
Noncontrolling
Interests
Common Units
Accumulated
Other
Comprehensive
Income
Retained
Earnings
Units (*)
Amount
Balance at December 31, 2022
$ 10,796
482,726,544
$ 510,968
$ 26,533
$ 101,549
$ 400,460
$ 1,039,510
Net income attributable to
Ardent Health Partners, Inc.
—
—
—
—
4,143
—
4,143
Net income attributable to
noncontrolling interests
—
—
—
—
—
20,427
20,427
Net loss attributable to
redeemable noncontrolling
interests
( 788 )
—
—
—
—
—
—
Other comprehensive loss
—
—
—
( 4,564 )
—
—
( 4,564 )
Distributions to
noncontrolling interests
—
—
—
—
—
( 12,555 )
( 12,555 )
Vesting of Class C Units
—
587,053
360
—
—
—
360
Balance at March 31, 2023
$ 10,008
483,313,597
$ 511,328
$ 21,969
$ 105,692
$ 408,332
$ 1,047,321
Net income attributable to
Ardent Health Partners, Inc.
—
—
—
—
33,076
—
33,076
Net income attributable to
noncontrolling interests
—
—
—
—
—
23,600
23,600
Net loss attributable to
redeemable noncontrolling
interests
( 970 )
—
—
—
—
—
—
Other comprehensive income
—
—
—
4,589
—
—
4,589
Distributions to
noncontrolling interests
—
—
—
—
—
( 19,254 )
( 19,254 )
Redemption of equity
attributable to noncontrolling
interests
—
—
( 14,990 )
—
—
( 11,034 )
( 26,024 )
Vesting of Class C Units
—
558,013
182
—
—
—
182
Balance at June 30, 2023
$ 9,038
483,871,610
$ 496,520
$ 26,558
$ 138,768
$ 401,644
$ 1,063,490
Net income attributable to
Ardent Health Partners, Inc. ..
—
—
—
—
20,838
—
20,838
Net income attributable to
noncontrolling interests .........
—
—
—
—
—
17,837
17,837
Net income attributable to
redeemable noncontrolling
interests ..................................
33
—
—
—
—
—
—
Other comprehensive income
—
—
—
31
—
—
31
Distributions to
noncontrolling interests .........
—
—
—
—
—
( 18,868 )
( 18,868 )
Vesting of Class C Units .......
—
543,589
181
—
—
—
181
Balance at September 30, 2023 ..
$ 9,071
484,415,199
$ 496,701
$ 26,589
$ 159,606
$ 400,613
$ 1,083,509
(*) See Note 1 , Description of the Business and Basis of Presentation - Initial Public Offering and Corporate Conversion, for further discussion.
The accompanying notes are an integral part of these condensed consolidated financial statements.
6
Table of Contents
ARDENT HEALTH PARTNERS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
Unaudited
(Dollars in thousands, except for unit amounts)
Equity Attributable to
Ardent Health Partners, Inc.
Non-
controlling
Interests
Total
Equity
Redeemable
Noncontrolling
Interests
Common Units
Common Stock
Additional
Paid-in
Capital
Accumulated
Other
Comprehensive
Income
Retained
Earnings
Units (*)
Amount
Shares
Amount
Balance at December 31, 2023
$ 7,302
484,922,828
$ 496,882
—
$ —
$ —
$ 18,561
$ 155,453
$ 404,118
$ 1,075,014
Net income attributable to
Ardent Health Partners, Inc.
—
—
—
—
—
—
—
27,047
—
27,047
Net income attributable to
noncontrolling interests
—
—
—
—
—
—
—
—
21,089
21,089
Net loss attributable to
redeemable noncontrolling
interests
( 2,285 )
—
—
—
—
—
—
—
—
—
Other comprehensive income
—
—
—
—
—
—
703
—
—
703
Distributions to
noncontrolling interests
—
—
—
—
—
—
—
—
( 14,256 )
( 14,256 )
Vesting of Class C Units
—
464,853
512
—
—
—
—
—
—
512
Balance at March 31, 2024
$ 5,017
485,387,681
$ 497,394
—
$ —
$ —
$ 19,264
$ 182,500
$ 410,951
$ 1,110,109
Net income attributable to
Ardent Health Partners, Inc.
—
—
—
—
—
—
—
42,770
—
42,770
Net income attributable to
noncontrolling interests
—
—
—
—
—
—
—
—
25,540
25,540
Net loss attributable to
redeemable noncontrolling
interests
( 1,349 )
—
—
—
—
—
—
—
—
—
Other comprehensive loss
—
—
—
—
—
—
( 2,255 )
—
—
( 2,255 )
Distributions to
noncontrolling interests
—
—
—
—
—
—
—
—
( 17,401 )
( 17,401 )
Vesting of Class C Units
—
522,002
226
—
—
—
—
—
—
226
Balance at June 30, 2024
$ 3,668
485,909,683
$ 497,620
—
$ —
$ —
$ 17,009
$ 225,270
$ 419,090
$ 1,158,989
Net income attributable to
Ardent Health Partners, Inc.
—
—
—
—
—
—
—
26,322
—
26,322
Net income attributable to
noncontrolling interests
—
—
—
—
—
—
—
—
20,960
20,960
Net loss attributable to
redeemable noncontrolling
interests
( 1,277 )
—
—
—
—
—
—
—
—
—
Other comprehensive loss
—
—
—
—
—
—
( 7,523 )
—
—
( 7,523 )
Issuance of common stock in
connection with initial public
offering, net of underwriting
discounts and commissions
and other offering costs
—
—
—
13,800,000
138
198,984
—
—
—
199,122
Conversion of member units
to common stock
—
( 485,909,683 )
( 497,620 )
128,963,328
1,290
536,291
—
—
( 39,961 )
—
Distributions to
noncontrolling interests
—
—
—
—
—
—
—
—
( 21,481 )
( 21,481 )
Vesting of restricted stock
unit awards
—
—
—
9,441
—
—
—
—
—
—
Tax withholding on vesting
of restricted stock unit
awards
—
—
—
( 2,396 )
—
( 46 )
—
—
—
( 46 )
Forfeiture of restricted stock
awards
—
—
—
( 34,531 )
—
—
—
—
—
—
Equity-based compensation
—
—
—
—
—
8,135
—
—
—
8,135
Balance at September 30, 2024
$ 2,391
—
$ —
142,735,842
$ 1,428
$ 743,364
$ 9,486
$ 251,592
$ 378,608
$ 1,384,478
(*) See Note 1 , Description of the Business and Basis of Presentation - Initial Public Offering and Corporate Conversion, for further discussion.
The accompanying notes are an integral part of the condensed consolidated financial statements.
7
Table of Contents
ARDENT HEALTH PARTNERS, INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
September 30, 2024
(Unaudited)
1. Description of the Business and Basis of Presentation
Reporting Entity
Ardent Health Partners, Inc. was initially formed in Delaware in 2015 as Ardent Health Partners, LLC. On July 17, 2024,
Ardent Health Partners, LLC converted from a Delaware limited liability company into a Delaware corporation in connection
with its initial public offering and changed its name to Ardent Health Partners, Inc . Ardent Health Partners, Inc. is a holding
company that has affiliates that operate acute care hospitals and other healthcare facilities and employ physicians. The terms
“Ardent,” the “Company,” “we,” “our” and “us,” as used in these notes to the unaudited condensed consolidated financial
statements, refer to Ardent Health Partners, LLC and its affiliates and, subsequent to July 16, 2024, Ardent Health Partners,
Inc. and its affiliates, unless stated otherwise or indicated by context. The term “affiliates” includes direct and indirect
subsidiaries of Ardent and partnerships and joint ventures in which such subsidiaries are equity owners. At September 30,
2024 , the Company operated 30 acute care hospitals in six states , including two rehabilitation hospitals and two surgical
hospitals.
Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with U.S.
generally accepted accounting principles (“GAAP”) for interim financial information. Accordingly, they do not include all of
the information and notes required by GAAP for complete financial statements. In the opinion of management, all
adjustments, which consist of normal recurring adjustments, and disclosures considered necessary for a fair presentation have
been included. The preparation of financial statements in conformity with GAAP requires management to make estimates and
assumptions that affect the amounts reported in the unaudited condensed consolidated financial statements. Actual results
could differ from these estimates under different assumptions or conditions.
The financial statements include the unaudited condensed consolidated balance sheets, income statements, comprehensive
income statements, statements of cash flows and statements of changes in equity of the Company and its affiliates, which are
controlled by the Company through the Company’s direct or indirect ownership of a majority equity interest and rights
granted to the Company through certain variable interests. All intercompany balances and transactions have been eliminated
in consolidation.
Certain information and disclosures normally included in annual financial statements presented in accordance with GAAP
have been omitted pursuant to rules and regulations of the Securities and Exchange Commission ("SEC"). Accordingly,
these unaudited condensed consolidated financial statements and related notes should be read in conjunction with the
Company's audited consolidated financial statements and notes thereto as of and for the year ended December 31, 2023
included in the Company's final prospectus, dated July 17, 2024, filed with the SEC pursuant to Rule 424(b) under the
Securities Act of 1933, as amended, on July 18, 2024 in connection with the Company's initial public offering.
Initial Public Offering and Corporate Conversion
On July 19, 2024, the Company completed an initial public offering of 12,000,000 shares of its common stock at a public
offering price of $ 16.00 per share (the "IPO") for aggregate gross proceeds of $ 192.0 million and net proceeds of
approximately $ 181.4 million , after deducting underwriting discounts and commissions of approximately $ 10.6 million . The
Company provided the underwriters with an option to purchase up to an additional 1,800,000 shares of common stock of the
Company, which was fully exercised by the underwriters, and, on July 30, 2024, the Company issued 1,800,000 additional
shares of common stock at $ 16.00 per share for additional net proceeds of approximately $ 27.2 million , after deducting
8
Table of Contents
underwriting discounts and commissions of approximately $ 1.6 million . The Company’s common stock is listed on the New
York Stock Exchange under the symbol “ARDT”.
On July 17, 2024, in connection with the IPO and immediately prior to the effectiveness of the Company's registration
statement on Form S-1, the Company converted from a Delaware limited liability company into a Delaware corporation by
means of a statutory conversion (the “Corporate Conversion”) and changed its name to Ardent Health Partners, Inc. As a
result of the Corporate Conversion, the outstanding limited liability company membership units and vested profits interest
units were converted into 120,937,099 shares of common stock and outstanding unvested profits interest units were converted
into 2,848,027 shares of restricted common stock. Immediately following the Corporate Conversion, ALH Holdings, LLC, a
subsidiary of Ventas, Inc. ("Ventas"), a common unit holder that beneficially owned a percentage of the Company’s
outstanding membership interests and maintained a seat on the Company’s board of managers, making Ventas a related party,
contributed all of its outstanding common stock in AHP Health Partners, Inc. ("AHP Health Partners"), a direct subsidiary of
the Company, to Ardent Health Partners, Inc. in exchange for 5,178,202 shares of common stock of Ardent Health Partners,
Inc. (the "ALH Contribution"). As a result of the ALH Contribution, AHP Health Partners is a wholly-owned subsidiary of
Ardent Health Partners, Inc. The Corporate Conversion and the ALH Contribution have been retrospectively applied to prior
periods herein for the purposes of calculating basic and diluted net income per share. The Company’s certificate of
incorporation authorizes 750,000,000 shares of common stock and 50,000,000 shares of preferred stock, each with a $ 0.01
par value per share.
Cybersecurity Incident
In November 2023, the Company determined that a ransomware cybersecurity incident had impacted and disrupted a number
of the Company’s operational and information technology systems (the “Cybersecurity Incident”). During this time, the
Company’s hospitals remained operational and continued to deliver patient care utilizing established downtime procedures.
The Company immediately suspended user access to impacted information technology applications, executed cybersecurity
protection protocols, and took steps to restrict further unauthorized activity. Additionally, because of the time taken to contain
and remediate the Cybersecurity Incident, online electronic billing systems were not functioning at their full capacities and
certain billing, reimbursement and payment functions were delayed, which had an adverse impact on the Company’s results
of operations and cash flows for 2023 and the first quarter of 2024.
While the Company’s hospitals continued to deliver patient care at varying levels during the disruption and remediation
periods and the Company’s business is no longer materially disrupted, the Company has incurred, and will continue to incur,
certain expenses related to the Cybersecurity Incident, including expenses related to the settlement of the consolidated class
action lawsuit related to the Cybersecurity Incident. The Company continues to work with its various insurance carriers to
obtain reimbursement for its costs and liabilities incurred due to the Cybersecurity Incident.
Pure Health Equity Investment
On May 1, 2023, an affiliate of Pure Health Holding PJSC (“Pure Health”) purchased a minority interest in the Company
from the unit holders at the time. In connection with Pure Health’s investment, unit holders were eligible to exercise tag-
along rights to sell a proportionate share of their individual equity ownership interest in Ardent Health Partners, LLC and
AHP Health Partners, the Company's direct subsidiary. Ventas exercised its tag-along right to sell its proportionate share of
ownership interest in both Ardent Health Partners, LLC and AHP Health Partners. To fulfill Ventas’ right to sell its
proportionate share of noncontrolling ownership interest in AHP Health Partners, the Company exercised its right to
repurchase those shares from Ventas for $ 26.0 million concurrent with Pure Health’s purchase of a minority interest in the
Company. The carrying value of the noncontrolling interest was adjusted proportionate to the shares repurchased to reflect
the change in ownership of AHP Health Partners, with the difference between the fair value of the consideration paid and the
amount by which the noncontrolling interest was adjusted recognized in equity attributable to Ardent Health Partners, LLC.
As of September 30, 2024 , Pure Health and Ventas beneficially owned approximately 21.2 % and 6.5 % , respectively, of the
Company’s outstanding common stock .
General and Administrative Costs
The majority o f the Company’s expenses are “cost of revenue” items. Costs that could be classified as general and
administrative by the Company would include its corporate office costs, which were $ 33.7 million and $ 29.0 million for the
9
Table of Contents
three months ended September 30, 2024 and 2023 , respectively, and $ 95.7 million and $ 82.2 million for the nine months
ended September 30, 2024 and 2023 , respectively.
2. Summary of Significant Accounting Policies
COVID-19 Pandemic
In March 2020, the World Health Organization declared the outbreak of Coronavirus Disease 2019 (“COVID-19”), a disease
caused by a novel strain of coronavirus, a global pandemic. On March 27, 2020, the Coronavirus Aid, Relief and Economic
Security Act (“CARES Act”) was enacted by the federal government. Among other provisions, the CARES Act authorized
relief funding to healthcare providers through the Public Health and Social Services Emergency Fund (“Provider Relief
Fund”). The CARES Act also expanded the Medicare Accelerated and Advance Payment Program through which eligible
providers could request accelerated Medicare payments to be repaid through withholdings against future Medicare fee-for-
service payments. Distributions from the Provider Relief Fund were intended to reimburse healthcare providers for lost
revenue and increased expenses related to the pandemic and were not subject to repayment, provided recipients attested to
and complied with applicable terms and conditions set forth by legislation. Distributions provided by the Provider Relief
Fund were accounted for as government grants and were recognized in the unaudited condensed consolidated income
statements once the grant was received and there was reasonable assurance that the applicable terms and conditions required
to retain the distributions were met.
During the three and nine months ended September 30, 2024 , the Company did not receive or recognize any cash
distributions from the Provider Relief Fund and other state and local programs . During the three and nine months ended
September 30, 2023 , the Company receiv ed $ 0.0 million and $ 8.5 million , resp ectively, in cash distributions from the
Provider Relief Fund and other state and local programs and recognized the distributions as government stimulus income, a
reduction of operating expenses, on its unaudited condensed consolidated income statements. Government compliance audits
may result in derecognition of amounts previously recognized and repayment of such amounts. Since 2020, the Company has
received and recognized $ 366.4 million of government stimulus income. Pursuant to Accounting Standards Update (“ASU”)
2021-10, Disclosures by Business Entities about Government Assistance , as an accounting policy election, the Company has
utilized International Accounting Standards (“IAS”) 20, Accounting for Government Grants and Disclosure of Government
Assistance, by analogy to recognize funds received under the CARES Act from the Provider Relief Fund as revenue, given no
direct authoritative guidance is available to for-profit organizations to recognize revenue for government contributions and
grants. CARES Act revenue may be subject to future adjustments based o n co mpliance audits.
Adoption of Recently Issued Accounting Standards
In March 2020, the Financial Accounting Standards Board (the “FASB”) issued ASU 2020-04, Reference Rate Reform (Topic
848): Facilitation of the Effects of Reference Rate Reform on Financial Reporting (“ASU 2020-04”). ASU 2020-04 provides
optional guidance for a limited period of time to ease the potential burden in accounting for or recognizing the effects of
reference rate reform on financial reporting and applies only to contracts, hedging relationships, and other transactions that
reference the London interbank offered rate (“LIBOR”) or another reference rate expected to be discontinued because of
reference rate reform. ASU 2020-04 became effective as of March 12, 2020 and continues through December 31, 2024.
Entities may adopt ASU 2020-04 as of any date from the beginning of an interim period that includes or is subsequent to
March 12, 2020 or prospectively from a date within an interim period that includes or is subsequent to March 12, 2020, up to
the date that the financial statements are available to be issued. The Company adopted the standard as of January 1, 2023. The
adoption of this standard had no material impact on the Company’s unaudited condensed consolidated financial statements
and notes.
Recent Accounting Pronouncements Not Yet Adopted
In November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment
Disclosures ("ASU 2023-07"), which expands disclosures about reportable segments and provides requirements for more
detailed reporting of a segment’s expenses that are regularly provided to the Chief Operating Decision Maker ("CODM") and
included within each reported measure of a segment’s profit or loss. Additionally, ASU 2023-07 requires all segment profit or
loss and assets disclosures to be provided on an annual and interim basis. ASU 2023-07 is effective for fiscal years beginning
10
Table of Contents
after December 15, 2023 and interim periods within fiscal years beginning one year later. Early adoption is permitted, and
amendments must be applied retrospectively to all prior periods presented. The adoption of this guidance will not impact the
Company’s consolidated results of operations, financial position or cash flows. The Company is currently evaluating the
standard to determine its impact on the Company’s disclosures.
In December 2023, the FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures
("ASU 2023-09"), which requires a public business entity to disclose specific categories in its annual effective tax rate
reconciliation and provide disaggregated information about significant reconciling items by jurisdiction and by nature. ASU
2023-09 also requires entities to disclose their income tax payments (net of refunds) to international, federal, and state and
local jurisdictions and includes several other changes to income tax disclosure requirements. This standard is effective for
annual periods beginning after December 15, 2024, and requires prospective application with the option to apply it
retrospectively. The adoption of this guidance will not affect the Company’s consolidated results of operations, financial
position or cash flows. The Company is currently evaluating the standard to determine its impact on the Company’s
disclosures.
Variable Interest Entities
GAAP requires variable interest entities (“VIEs”) to be consolidated if an entity’s interest in the VIE is a controlling financial
interest in accordance with ASC 810, Consolidation . Under the variable interest model, a controlling financial interest is
determined based on which entity, if any, has (i) the power to direct the activities of the VIE that most significantly impact
the VIE’s economic performance and (ii) the obligation to absorb the losses, or the right to receive benefits, from the VIE that
could potentially be significant to the VIE.
The Company performs ongoing reassessments of whether changes in the facts and circumstances regarding the Company’s
involvement with a VIE could cause the Company’s consolidation conclusion to change. The consolidation status of the VIEs
with which the Company is involved may change as a result of such reassessments. Changes in consolidation status are
applied prospectively.
The Company, through its wholly-owned subsidiaries, owns majority interests in certain limited liability companies
(“LLCs”), with each LLC owning and operating one or more hospitals. The noncontrolling interest is typically owned by a
not-for-profit medical system, university, academic medical center or foundation or combination thereof (individually or
collectively referred to as “minority member”). The employees that work for the LLC and the related hospital(s) are
employees of the Company, and the Company manages the day-to-day operations of the LLC and the hospital(s) pursuant to
a management services agreement (“MSA”).
The LLCs are VIEs due to their structure as LLCs and the control that resides with the Company through the MSA. The
Company consolidates each of these LLCs as it is considered the primary beneficiary due to the MSA providing the
Company the right to direct the day-to-day operating and capital activities of the LLC and the respective hospital(s) that most
significantly impact the LLC’s economic performance. Additionally, the Company would absorb a majority of the entity’s
expected losses, receive a majority of the entity’s expected residual returns, or both, as a result of its majority ownership,
contractual or other financial interests in the entity. The MSAs are subject to termination only by mutual agreement of the
Company and minority member, except in the case of gross negligence, fraud or bankruptcy of the Company, in which case
the minority member can force termination of the MSA.
The governance rights of the minority members are restricted to those that protect their financial interests and do not preclude
consolidation of the LLCs. The rights of minority members generally are limited to such items as the right to approve the
issuance of new ownership interests, calls for additional cash contributions, the acquisition or divestiture of significant assets
and the incurrence of debt in excess of levels not expected to be incurred in the normal course of business.
All of the Company’s VIEs meet the definition of a business, and the Company holds a majority of their issued voting equity
interest. Their assets are not required to be used only for the settlement of VIE obligations as the Company has the ability to
direct the use of the VIE assets through its joint venture and cash management agreements.
As of September 30, 2024 and December 31, 2023 , nine of the Company’s hospitals were owned and operated through LLCs
that have been determined to be VIEs and were consolidated by the Company. Consolidated assets at September 30, 2024 and
December 31, 2023 included total assets of VIEs equal to $ 1.2 billion . The Company ’ s VIEs do not have creditors that have
11
Table of Contents
recourse to the Company. As the structure and nature of business are very similar for each of the LLCs, they are discussed
and presented herein on a combined basis.
The total liabilities of VIEs included in the Company’s unaudited condensed consolidated balance sheets are shown below (in
thousands):
September 30, 2024
December 31, 2023
Current liabilities
Current installments of long-term debt
$ 2,222
$ 2,386
Accounts payable
86,521
103,274
Accrued salaries and benefits
32,480
34,730
Other accrued expenses and liabilities
48,116
53,684
Total current liabilities
169,339
194,074
Long-term debt, less current installments
7,679
8,044
Long-term operating lease liability
111,449
120,056
Long-term operating lease liability, related party
9,449
9,520
Self-insured liabilities
659
651
Other long-term liabilities
4,606
5,437
Total liabilities
$ 303,181
$ 337,782
Income from operations before income taxes attributable to VIEs was $ 68.6 million and $ 60.3 million for the three months
ended September 30, 2024 and 2023 , respectively. Income from operations before income taxes attributable to VIEs was
$ 207.0 million and $ 198.4 million for the nine months ended September 30, 2024 and 2023 , respectively.
Accounting Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and judgments
that affect the amounts reported in the unaudited condensed consolidated financial statements and accompanying notes. On
an ongoing basis, the Company evaluates its estimates. The Company bases its estimates on historical experience and on
various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for
making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates.
Deferred Offering Costs
Deferred offering costs consist primarily of legal and accounting fees, which are direct and incremental fees related to equity
financings. The Company capitalizes these costs until equity financings are consummated, at which time the costs are
recorded against the gross proceeds of the offering. Upon receipt of the IPO proceeds during the current period, deferred
offering costs were recorded against the IPO proceeds within additional paid-in capital on the Company's condensed
consolidated balance sheet as of September 30, 2024 .
Revenue Recognition
The Company’s revenue generally relates to contracts with patients in which its performance obligations are to provide
healthcare services to the patients. Revenue is recorded during the period the Company’s obligations to provide healthcare
services are satisfied. Revenue for performance obligations satisfied over time is recognized based on charges incurred in
relation to total expected charges. The Company’s performance obligations for inpatient services are generally satisfied over
periods that average approximately five days. The Company’s performance obligations for outpatient services are generally
satisfied over a period of less than one day. As the Company’s performance obligations relate to contracts with a duration of
one year or less, the Company elected the optional exemption under ASC Topic 606, Revenue from Contracts with
Customers , and, therefore, is not required to disclose the transaction price for the remaining performance obligations at the
end of the reporting period or when the Company expects to recognize revenue. Additionally, the Company is not required to
12
Table of Contents
adjust the consideration for the existence of a significant financing component when the period between the transfer of the
services and the payment for such services is one year or less.
Contractual relationships with patients, in most cases, involve a third-party payor (Medicare, Medicaid and managed care
health plans) and the transaction prices for services provided are dependent upon the terms provided by (Medicare and
Medicaid) or negotiated with (managed care health plans) the third-party payors. The payment arrangements with third-party
payors for the services provided to the related patients typically specify payments at amounts less than the Company’s
standard charges.
The Company’s revenue is based upon the estimated amounts the Company expects to be entitled to receive from patients
and third-party payors. Estimates of contractual adjustments under managed care insurance plans are based upon the payment
terms specified in the related contractual agreements. Revenue related to uninsured patients and copayment and deductible
amounts for patients who have healthcare coverage may have discounts applied (uninsured discounts and other discounts).
The Company also records estimated implicit price concessions (based primarily on historical collection experience) related
to uninsured accounts to record self-pay revenue at the estimated amounts expected to be collected.
Medicare and Medicaid regulations and various managed care contracts, under which the discounts from the Company’s
standard charges must be calculated, are complex and are subject to interpretation and adjustment. The Company estimates
contractual adjustments on a payor-specific basis based on its interpretation of the applicable regulations or contract terms.
However, the necessity of the services authorized and provided, and resulting reimbursements, are often subject to
interpretation. These interpretations may result in payments that differ from the Company’s estimates. Additionally, updated
regulations and contract renegotiations occur frequently, necessitating continual review and assessment of the estimates by
management.
Laws and regulations governing Medicare and Medicaid programs are complex and subject to interpretation. Estimated
reimbursement amounts are adjusted in subsequent periods as cost reports are prepared and filed and as final settlements are
determined (in relation to certain government programs, primarily Medicare, this is generally referred to as the “cost report”
filing and settlement process). Settlements under reimbursement agreements with third-party payors are estimated and
recorded in the period in which the related services are rendered and are adjusted in future periods as final settlements are
determined. Final determination of amounts earned under the Medicare, Medicaid and other third-party payor programs often
occurs in subsequent years because of audits by the programs, rights of appeal, and the application of technical provisions.
Settlements are considered in the recognition of net patient service revenue on an estimated basis in the period the related
services are rendered, and such amounts are subsequently adjusted in future periods as adjustments become known or as
years are no longer subject to such audits and reviews. Differences between original estimates and subsequent revisions,
including final settlements, are included in the results of operations of the period in which the revisions are made. These
adjustments resulted in changes to net patient service revenue of an increase of $ 4.9 million and $ 1.1 million for the three
months ended September 30, 2024 and 2023 , respectively, and an increase to net patient service revenue of $ 4.9 million and
$ 6.1 million for the nine months ended September 30, 2024 and 2023 , respectively.
At September 30, 2024 and December 31, 2023 , the Company’s settlements under reimbursement agreements with third-
party payors were a net payable of $ 2.9 million and $ 10.3 million , respectively, of which a receivable of $ 39.2 million and
$ 34.4 million , respectively, was included in other current assets and a payable of $ 42.1 million and $ 44.7 million ,
respectively, was included in other accrued expenses and liabilities in the unaudited condensed consolidated balance sheets.
Final determination of amounts earned under prospective payment and other reimbursement activities is subject to review by
appropriate governmental authorities or their agents. In the opinion of the Company’s management, adequate provision has
been made for any adjustments that may result from such reviews.
Subsequent adjustments that are determined to be the result of an adverse change in the patient’s or the payor’s ability to pay
are recognized as bad debt expense. Bad debt expense for the three and nine months ended September 30, 2024 and 2023 was
not material to the Company.
Currently, several states utilize supplemental reimbursement programs for the purpose of providing reimbursement to
providers to offset a portion of the cost of providing care to Medicaid and indigent patients. These programs are designed
with input from the Center for Medicare & Medicaid Services (“CMS”) and are funded with a combination of state and
federal resources, including, in certain instances, fees or taxes levied on the providers. Under these supplemental programs,
the Company recognizes revenue and related expenses in the period in which amounts are estimable and collection is
13
Table of Contents
reasonably assured. Reimbursement under these programs is reflected in total revenue. Taxes or other program-related costs
are reflected in other operating expenses.
The Company’s total revenue is presented in the following table (dollars in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2024
2023
2024
2023
Amount
% of
Revenue
Amount
% of
Revenue
Amount
% of
Revenue
Amount
% of
Revenue
Medicare
$ 561,491
38.7 %
$ 537,884
39.0 %
$ 1,709,137
39.3 %
$ 1,608,041
39.6 %
Medicaid
148,448
10.2 %
151,401
11.0 %
460,060
10.6 %
459,244
11.3 %
Other managed care
627,112
43.3 %
587,802
42.7 %
1,874,705
43.0 %
1,713,964
42.2 %
Self-pay and other
79,390
5.5 %
75,761
5.5 %
234,522
5.2 %
210,338
5.1 %
Net patient service revenue
$ 1,416,441
97.7 %
$ 1,352,848
98.2 %
$ 4,278,424
98.1 %
$ 3,991,587
98.2 %
Other revenue
33,376
2.3 %
24,879
1.8 %
81,359
1.9 %
71,862
1.8 %
Total revenue
$ 1,449,817
100.0 %
$ 1,377,727
100.0 %
$ 4,359,783
100.0 %
$ 4,063,449
100.0 %
The Company provides care without charge to certain patients who qualify under the local charity care policy of the hospital
where the patient receives services. The Company estimates that its costs of care provided under its charity care programs
approximated $ 8.2 million and $ 8.4 million for the three months ended September 30, 2024 and 2023 , respectively. The
Company estimates that its costs of care provided under its charity care programs approximated $ 41.8 million and $ 34.0
million for the nine months ended September 30, 2024 and 2023 , respectively. The Company does not report a charity care
patient’s charges in revenue as it is the Company’s policy not to pursue collection of amounts related to these patients, and
therefore contracts with these patients do not exist.
The Company’s management estimates its costs of care provided under its charity care programs utilizing a calculated ratio of
costs to gross charges multiplied by the Company’s gross charity care charges provided. The Company’s gross charity care
charges include only services provided to patients who are unable to pay and qualify under the Company’s local charity care
policies. To the extent the Company receives reimbursement through the various governmental assistance programs in which
it participates to subsidize its care of indigent patients, the Company does not include these patients’ charges in its cost of
care provided under its charity care program.
Market Risks
The Company’s revenue is subject to potential regulatory and economic changes in certain states where the Company
generates significant revenue. The following is an analysis by state of revenue as a percentage of the Company’s total
revenue for those states in which the Company generates significant revenue:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Oklahoma
24.7 %
24.7 %
24.8 %
24.3 %
New Mexico
13.7 %
15.2 %
14.6 %
15.7 %
Texas
37.4 %
37.2 %
36.4 %
35.9 %
New Jersey
10.1 %
10.1 %
10.2 %
10.4 %
Other
14.1 %
12.8 %
14.0 %
13.7 %
Total
100.0 %
100.0 %
100.0 %
100.0 %
Texas Waiver Program
Certain of the Company’s facilities receive supplemental Medicaid reimbursement, including reimbursement from programs
supported by broad-based provider taxes to fund the non-federal share of Medicaid programs or fund indigent care within a
state. The State of Texas operates the Texas Health Care Transformation and Quality Improvement Program pursuant to a
14
Table of Contents
Medicaid waiver, the Texas Waiver Program (the “Program”), granted by Section 1115 of the Social Security Act. The
Program expands managed care programs in the state, provides funding for uncompensated care and supports various
delivery system reform initiatives. On March 25, 2022, the Program was extended through September 2030; however, certain
delivery system reform initiatives within the Program operate under separate approval periods.
The timing, determination and basis of funding is specific to the Program’s various components. For example,
reimbursements associated with the Program’s uncompensated care component are determined based on a participating
provider’s costs incurred with providing unreimbursed care to Medicaid and uninsured patients. The Company accrues for
estimated payments associated with the Program’s uncompensated care component to be received in the period in which the
associated unreimbursed care is provided constrained to an amount such that a significant reversal of cumulative revenue is
not probable in the future. Payments associated with certain directed payment programs are contingent on a provider
reporting and meeting certain pre-determined metrics and clinical outcomes and contributing to the non-federal share of the
Program component via provider assessments. The Company accrues directed payment program funding in the period in
which metrics are expected to be achieved and collection is reasonably assured. Management routinely monitors
communications regarding the Program from the State of Texas and CMS to ensure there is no uncertainty about entitlement
or collectability, such as disruption in state and federal funding.
Payments from the Program are received at different points of time during a funding year. Differences between original
estimates and subsequent revisions to the payments, including final settlements, represent changes in the estimate and are
recognized in the period in which the revisions are made. Subsequent adjustments to the payments received and the
Company’s related estimates have historically been insignificant. The Company recognized revenue of $ 54.0 million and
$ 68.6 million for the three months ended September 30, 2024 and 2023 , respectively, and $ 165.9 million and $ 147.3 million
for the nine months ended September 30, 2024 and 2023 , respectively. Additionally, the Company incurred costs related to
provider assessments for the Program in the amounts of $ 15.1 million and $ 28.7 million for the three months ended
September 30, 2024 and 2023 , respectively, and $ 56.8 million and $ 58.8 million for the nine months ended September 30,
2024 and 2023 , respectively, which were included in other operating expenses on the unaudited condensed consolidated
income statements.
Fair Value of Financial Instruments
Cash and cash equivalents, accounts receivable, inventories, prepaid expenses, other current assets, accounts payable, accrued
salaries and benefits, accrued interest and other accrued expenses and current liabilities (other than those pertaining to lease
liabilities) are reflected in the accompanying unaudited condensed consolidated financial statements at amounts that
approximate fair value because of the short-term nature of these instruments. The fair value of the Company’s revolving
credit facility also approximates its carrying value as it bears interest at current market rates. Refer to Note 5 , Interest Rate
Swap Agreements , for discussion of the fair value measurement of the Company ’ s derivative instruments.
The carrying amounts and fair values of the Company’s senior secured term loan facility and its 5.75 % Senior Notes due
2029 (the “ 5.75 % Senior Notes”) were as follows (in thousands):
Carrying Amount
Fair Value
September 30, 2024
December 31, 2023
September 30, 2024
December 31, 2023
Senior Secured Term Loan Facility
$ 773,515
$ 874,262
$ 773,515
$ 876,448
5.75 % Senior Notes
$ 299,574
$ 299,506
$ 293,582
$ 259,822
The estimated fair values of the Company’s senior secured term loan facility and the 5.75 % Senior Notes were based upon
quoted market prices at that date and are categorized as Level 2 within the fair value hierarchy.
Noncontrolling Interests
The financial statements include the financial position and results of operations of hospital and healthcare operations in which
the Company owned less than 100% of the equity interests, but maintained a controlling interest during the presented periods.
Earnings or losses attributable to the noncontrolling interests are presented separately in the consolidated income statements.
15
Table of Contents
In accordance with ASC 810, Consolidation , holders of noncontrolling interests are considered to be equity holders in the
consolidated company, pursuant to which noncontrolling interests are classified as part of equity, unless the noncontrolling
interests are redeemable. Certain redemptive features associated with the noncontrolling interests for The University of
Kansas Health System – St. Francis Campus (“St. Francis”) could require the Company to deliver cash if the redemptive
features are exercised. These redemptive features could be exercised upon, among other things, the Company’s exclusion or
suspension from participation in any federal or state government healthcare payor program. Therefore, the noncontrolling
interests balance for St. Francis is classified outside the permanent equity section of the Company’s unaudited condensed
consolidated balance sheets.
The redeemable noncontrolling interests related to St. Francis at September 30, 2024 and December 31, 2023 have not been
subsequently measured at fair value since the acquisition date in 2017. The noncontrolling interests are not currently
redeemable and it is not probable that the noncontrolling interests will become redeemable as the possibility of the Company
being excluded or suspended from participation in any federal or state government healthcare payor program is remote.
Earnings Per Share
Basic net income per share is computed by dividing net income available to common stockholders by the weighted-average
common shares outstanding during the period. Diluted net income per share takes into account the potential dilution that
could occur if securities or other contracts to issue shares, such as stock options and unvested restricted stock units, were
exercised and converted into shares. Diluted net income per share is computed by dividing net income available to common
stockholders by the weighted-average common shares outstanding during the period, increased by the number of additional
shares that would have been outstanding if the potential shares had been issued and were dilutive.
Segment Reporting
The Company has one reportable segment: healthcare services. The healthcare services segment provides healthcare services
primarily through its ownership and operation of hospitals, certain of which provide related healthcare services through
physician practices, outpatient centers, and post-acute facilities. The CODM is its President and Chief Executive Officer, who
regularly reviews financial operating results on a consolidated basis for purposes of allocating resources and evaluating
financial performance. The Company’s CODM manages the operations on a consolidated basis to make decisions about
overall company resource allocation and to assess overall company performance.
As of September 30, 2024 and December 31, 2023 , all of the Company’s long-lived assets were located in the United States,
and for the three and nine months ended September 30, 2024 and 2023 , all revenue was earned in the United States.
3. Related Party Transactions
Effective August 4, 2015, Ventas acquired ownership of the Company’s real estate in exchange for a $ 1.4 billion payment
from Ventas and the Company’s agreement to lease the acquired real estate back from Ventas (the “Ventas Master Lease”).
The Ventas Master Lease is a 20 -year master lease agreement (with a renewal option for an additional 10 years ) with certain
subsidiaries of Ventas, pursuant to which the Company currently leases 10 of the Company’s hospitals. The Ventas Master
Lease includes an annual rent escalator equal to the lesser of four times the Consumer Price Index or 2.5 % . In accordance
with ASC 842, Leases (“ASC 842”), variable lease payments are excluded from the Company’s minimum rental payments
used to determine the right-of-use assets and lease obligations and are recognized as expense when incurred. The Ventas
Master Lease includes a number of operating and financial restrictions on the Company. Management believes it was in
compliance with all financial covenants as of September 30, 2024 and December 31, 2023 .
The Company recorded rent expense related to the Ventas Master Lease and other lease agreements with Ventas for certain
medical office buildings of $ 37.2 million a n d $ 36.4 million f or the three months ended September 30, 2024 and 2023 ,
respectively, and $ 111.4 million a nd $ 108.9 million f or the nine months ended September 30, 2024 and 2023 , respectively.
16
Table of Contents
4. Long-Term Debt and Financing Matters
Long-term debt consists of the following (in thousands):
September 30, 2024
December 31, 2023
Senior secured term loan facility
$ 773,515
$ 874,262
5.75 % Senior Notes
299,574
299,506
Finance leases
19,848
21,706
Other debt
18,796
12,322
Deferred financing costs
( 15,841 )
( 20,938 )
Total debt
1,095,892
1,186,858
Less current maturities
( 12,167 )
( 18,605 )
Long-term debt, less current maturities
$ 1,083,725
$ 1,168,253
As of September 30, 2024 and December 31, 2023 , the senior secured term loan facility reflected an original issue discount
(“OID”) of $ 4.0 million and $ 5.5 million , respectively. As of September 30, 2024 and December 31, 2023 , the 5.75 % Senior
Notes balance reflected an OID of $ 0.4 million and $ 0.5 million , respectively .
Senior Secured Credit Facilities
On August 24, 2021, the Company entered into a credit agreement for its senior secured term loan facility (the " Term Loan B
Facility"), which provides funding up to a principal amount of $ 900.0 million . The Term Loan B Facility has a seven year
maturity with principal due in consecutive equal quarterly installments of 0.25 % of the initial $ 900.0 million principal
amount (subject to certain reductions from time to time as a result of the application of prepayments), with the remaining
balance due upon maturity of the Term Loan B Facility. The proceeds from the Term Loan B Facility were used to prepay in
full the Company's $ 825.0 million senior secured term loan facility (the "2018 Term Loan B Facility"), including any accrued
and unpaid interest, fees and other expenses related to the transaction. On June 8, 2023, the Company further amended and
restated the Term Loan B Facility credit agreement (the "Term Loan B Credit Agreement") to replace LIBOR with the Term
Secured Overnight Financing Rate ("SOFR") and Daily Simple SOFR (each as defined in the amended Term Loan B Credit
Agreement) as the reference interest rate effective June 30, 2023. On June 26, 2024, the Company used cash on hand to
prepay $ 100.0 million of the $ 877.5 million outstanding principal on the Term Loan B Facility; no modification was made to
the Term Loan B Credit Agreement as a result of this prepayment. On September 18, 2024, the Company executed an
amendment to reprice its Term Loan B Credit Agreement. The repricing reduced the applicable interest rate by 50 basis
points from Term SOFR plus 3.25 % to Term SOFR plus 2.75 % and eliminated the credit spread adjustment. No
modifications were made to the maturity of the loans as a result of the repricing and all other terms were substantially
unchanged.
Effective July 8, 2021, the Company entered into an amended and restated senior credit agreement for its $ 225.0 million
senior secured asset based revolving credit facility (the “ABL Credit Agreement”). The ABL Credit Agreement consisted of a
$ 225.0 million senior secured asset-based revolving credit facility with a five -year maturity. On April 21, 2023, the Company
further amended and restated the ABL Credit Agreement to replace LIBOR with the Term SOFR and Daily Simple SOFR
(each, as defined in the amended ABL Credit Agreement) as the reference interest rate. On June 26, 2024, the Company
further amended the ABL Credit Agreement to increase the revolving commitment to $ 325.0 million and extend its maturity
date to June 26, 2029.
The Term Loan B Credit Agreement and ABL Credit Agreement contain a number of customary affirmative and negative
covenants that limit or restrict the ability of the Company and its subsidiaries to (subject, in each case, to a number of
important exceptions, thresholds and qualifications as set forth in the Term Loan B Credit Agreement and ABL Credit
Agreement):
• incur additional indebtedness (including guarantee obligations);
• incur liens;
• make certain investments;
• make certain dispositions and engage in certain sale / leaseback transactions;
• make certain payments or other distributions; and
17
Table of Contents
• engage in certain transactions with affiliates.
In addition, the ABL Credit Agreement contains a springing financial covenant that requires the maintenance, after failure to
maintain a specified minimum amount of availability to borrow under the senior secured asset-based revolving credit facility,
of a minimum fixed charge coverage ratio of 1.00 to 1.00, as determined at the end of each fiscal quarter. Management
believes that, as of September 30, 2024 and December 31, 2023 , the Company maintained more than the minimum amount of
availability under the senior secured asset-based revolving credit facility and, therefore, the minimum fixed charge ratio
described herein was not applicable.
5. Interest Rate Swap Agreements
Market risks relating to the Company’s operations result primarily from changes in interest rates. The Company’s exposure to
interest rate risk results from the entry into financial debt instruments that arose from transactions entered into during the
normal course of business. As part of an overall risk management program, the Company evaluates and manages exposure to
changes in interest rates on an ongoing basis. The Company has no intention of entering into financial derivative contracts,
other than to hedge a specific financial risk. To mitigate the Company’s exposure to fluctuations in interest rates, the
Company uses pay-fixed interest rate swaps, generally designated as cash flow hedges of interest payments on floating rate
borrowings. Pay-fixed swaps effectively convert floating-rate borrowings to fixed-rate borrowings. Unrealized gains or losses
from the designated cash flow hedges are deferred in accumulated other comprehensive income (“AOCI”) and recognized as
interest expense as the interest payments occur. Hedges and derivative financial instruments may continue to be used in the
future in order to manage interest rate exposure.
The Company has entered into interest rate swap agreements to manage its exposure to fluctuations in interest rates. The
valuation of these instruments is determined using widely accepted valuation techniques, including discounted cash flow
analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivatives,
including the period to maturity, and uses observable market-based inputs, including interest rate curves and implied
volatilities. The Company has determined the inputs used to value its derivatives fall within Level 2 of the fair value
hierarchy.
On August 26, 2021, the Company amended its existing interest rate swap agreements with Barclays Bank PLC and Bank of
America, N.A. as counterparties, with original notional amounts totaling $ 558.0 million and expiring August 31, 2023. Under
the amended agreements, the Company was required to make monthly fixed rate payments at annual rates ranging from
2.50 % to 2.51 % , and the counterparties were obligated to make monthly floating rate payments to the Company based on
one-month LIBOR, each subject to a floor of 0.50 % .
On October 8, 2021, the Company executed new interest rate swap agreements (the “October 2021 Agreements”) with
Barclays Bank PLC and Bank of America, N.A. as counterparties, with notional amounts totaling $ 529.0 million and an
effective date of August 31, 2023 and expiring June 30, 2026. Under the October 2021 Agreements, the Company was
required to make monthly fixed rate payments at annual rates ranging from 1.53 % to 1.55 % , and the counterparties were
obligated to make monthly floating rate payments to the Company based on one-month LIBOR, each subject to a floor of
0.50 % . Effective August 31, 2023, the Company amended the October 2021 Agreements to adjust the fixed rates and replace
the LIBOR floating interest rate options with Term SOFR floating rate options. Under the amended October 2021
Agreements, the Company is required to make monthly fixed rate payments at annual rates ranging from 1.47 % to 1.48 % ,
and the counterparties are obligated to make monthly floating rate payments to the Company based on one-month Term
SOFR, each subject to a floor of 0.39 % .
The Company accounts for its interest rate swap agreements in accordance with ASC 815, Derivatives and Hedging . Because
the interest rate swap agreements amended on August 26, 2021 did not meet the definition of derivatives in their entirety due
to the financing element of the agreements, the Company accounted for these as hybrid instruments that consisted of a debt
instrument (debt host) and an embedded at-market derivative. At August 26, 2021, the debt portion of the hybrid instruments
was equal to the fair value of the existing interest rate swap agreements, and the balance within AOCI associated with the
debt portion was amortized on a straight-line basis to interest expense over the remaining effective period of the amended
agreements, which expired August 31, 2023. The at-market derivative portion of each hybrid instrument was designated as a
cash flow hedge with changes in fair value included in AOCI as a component of equity. Amounts were subsequently
reclassified from AOCI into interest expense in the same periods during which the hedged transactions affected earnings.
Cash interest payments associated with the at-market derivative portion of the hybrid instruments were classified as operating
18
Table of Contents
activities in the Company’s unaudited condensed consolidated statements of cash flows; whereas cash interest payments for
the debt portion of the hybrid instruments were classified as financing activities.
The Company performs assessments of effectiveness for its cash flow hedges on a quarterly basis to confirm that the hedges
continue to meet the highly effective criteria required to continue applying cash flow hedge accounting. During the nine
months ended September 30, 2024 and the year ended December 31, 2023 , these hedges were highly effective. Accordingly,
no unrealized gain or loss related to these hedges was reflected in the accompanying unaudited condensed consolidated
income statements, and the change in fair value was included in AOCI as a component of equity. Realized gains and losses
during the period have been reclassified from AOCI to interest expense.
The following table presents the effects of derivatives in cash flow hedging relationships on the Company’s AOCI and
earnings (in thousands):
Three Months Ended
September 30,
Nine Months Ended
September 30,
Classification
2024
2023
2024
2023
Unrealized (loss) income recognized
AOCI
$ ( 5,062 )
$ 4,490
$ 3,077
$ 11,082
Loss reclassified from AOCI into earnings
Interest expense, net
( 5,118 )
( 4,447 )
( 15,357 )
( 11,006 )
Net change in AOCI
$ ( 10,180 )
$ 43
$ ( 12,280 )
$ 76
In the 12 months following September 30, 2024 , the Company estimates that an additional $ 9.5 million will be reclassified as
a reduction to interest expense.
As of September 30, 2024 and December 31, 2023 , the fair value of the Company’s interest rate swap agreements reflected
an asset balance of $ 12.8 million and $ 25.1 million , respectively. The following table presents the fair value of the
Company’s interest rate swap agreements as recorded in the unaudited condensed consolidated balance sheets (in thousands):
Classification
September 30, 2024
December 31, 2023
Other current assets
$ 9,530
$ 15,966
Other assets
3,310
9,100
Fair value
$ 12,840
$ 25,066
6. Income Taxes
The Company’s tax provisions for the three months ended September 30, 2024 and 2023 were income tax expense of $ 11.1
million , which equates to an effective tax rate of 19.4 % , and $ 7.3 million , which equates to an effective tax rate of 15.8 % ,
respectively. The Company’s tax provisions for the nine months ended September 30, 2024 and 2023 were income tax
expense of $ 37.0 million , which equates to an effective tax rate of 18.9 % , and $ 24.6 million , which equates to an effective
tax rate of 17.2 % , respectively.
The Company follows the provisions of ASC 740, Income Taxes , regarding uncertain tax positions. At September 30, 2024
and December 31, 2023 , the Company had a liability for uncertain tax positions of $ 12.1 million . The Company believes that
it is reasonably possible that the reserve for uncertain tax positions will change in the coming 12 months as a result of being
within the applicable statute of limitations with respect to uncertain tax positions.
As of September 30, 2024 , the Company had no ongoing or pending federal examinations for prior years. The Company has
outstanding federal income tax refund claims for the 2016 and 2018 tax years. Since the total amount of refund claims is
equal to $ 10.0 million , which was classified within other current assets on the Company’s unaudited condensed consolidated
balance sheet at September 30, 2024 , the refund claims are subject to ongoing Joint Committee on Taxation reviews. The
Company’s tax years from 2021 through 2023 remain open to examination by federal and state taxing authorities.
19
Table of Contents
7. Self-Insured Liabilities
The liabilities for professional, general, workers’ compensation and occupational injury liability risks are based on actuarially
determined estimates. Such liabilities represent the estimated ultimate cost of all reported and unreported losses incurred
through the respective balance sheet dates. The Company provides an accrual for actuarially determined claims reported but
not paid and estimates of claims incurred but not reported.
Professional and General Liability
The total costs for professional and general liability losses are based on the Company’s premiums and retention costs, and
were $ 15.6 million and $ 13.7 million for the three months ended September 30, 2024 and 2023 , respectively, and were $ 50.5
million and $ 40.9 million for the nine months ended September 30, 2024 and 2023 , respectively.
Workers' Compensation and Occupational Injury Liability
The total costs for workers’ compensation liability insurance are based on the Company’s premiums and retention costs, and
were $ 2.4 million and $ 2.5 million for the three months ended September 30, 2024 and 2023 , respectively, and were $ 5.7
million and $ 7.6 million for the nine months ended September 30, 2024 and 2023 , respectively.
8. Employee Benefit Plans
Defined Contribution Plan
The Company maintains defined contribution retirement plans that cover its eligible employees. The Company incurred total
costs related to the retirement plans of $ 11.2 million and $ 10.3 million for the three months ended September 30, 2024 and
2023 , respectively, and $ 36.2 million and $ 33.5 million for the nine months ended September 30, 2024 and 2023 ,
respectively.
Employee Health Plan
The Company maintains a self-insured medical and dental plan for substantially all of its employees. Amounts are accrued
under the Company’s medical and dental plans as the claims that give rise to them occur and the Company includes a
provision for incurred but not reported claims. Incurred but not reported claims are estimated based on an average lag time
and experience. Accruals are based on the estimated ultimate cost of settlement, including claim settlement expenses.
The total costs of employee health coverage were $ 47.2 million and $ 40.7 million for the three months ended September 30,
2024 and 2023 , respectively, and $ 133.9 million and $ 122.9 million for the nine months ended September 30, 2024 and 2023 ,
respectively.
9. Commitments and Contingencies
Litigation and Regulatory Matters
From time to time, claims and suits arise in the ordinary course of the Company’s business. The Company has been, is
currently, and may in the future be subject to claims, lawsuits, qui tam actions, civil investigative demands, subpoenas,
investigations, audits and other inquiries related to its operations. In certain of these actions, plaintiffs request punitive or
other damages against the Company that may not be covered by insurance. These claims, lawsuits, and proceedings are in
various stages of adjudication or investigation and involve a wide variety of claims and potential outcomes. Depending on
whether the underlying conduct in these or future inquiries or investigations could be considered systemic, their resolution
could have a material adverse effect on the Company’s results of operations, financial position or liquidity.
20
Table of Contents
The Company records accruals for such contingencies to the extent that the Company concludes it is probable that a liability
has been incurred and the amount of the loss can be reasonably estimated. The Company does not believe that it is party to
any proceeding that, either individually or in the aggregate, in the opinion of management, could have a material adverse
effect on the business, financial condition, results of operations or liquidity.
As a result of the Cybersecurity Incident that occurred in November 2023, three putative class actions were filed against the
Company in the U.S. District Court for the Middle District of Tennessee: Burke v. AHS Medical Holdings LLC, No. 3:23-
cv-01308; Redd v. AHS Medical Holdings, LLC, No. 3:23-cv-01342; and Epperson v. AHS Management Company, Inc.,
No. 3:24-cv-00396. These cases were consolidated by the District Court on April 24, 2024, under the caption Hodge v. AHS
Management Company, Inc., No. 3:23-cv-01308 (M.D. Tenn.). The complaint for the consolidated class action, filed on
behalf of approximately 38,000 individuals who allege their personal information and protected health information were
affected by the Cybersecurity Incident, generally asserts state common law claims of negligence, breach of implied contract,
unjust enrichment, breach of fiduciary duty, and invasion of privacy with respect to how the Company managed sensitive
data. On October 4, 2024, the Company executed a settlement agreement to resolve the consolidated class action litigation.
On October 9, 2024, the District Court preliminarily approved the settlement and set the hearing for the District Court’s final
approval of the settlement for August 1, 2025. Settlement of the consolidated case on the agreed terms will require the
Company to make cash settlement payments that will not have a material impact on the Company’s results of operations,
financial position or liquidity.
Acquisitions
The Company has acquired, and plans to continue to acquire, businesses with prior operating histories. Acquired companies
may have unknown or contingent liabilities, including liabilities for failure to comply with healthcare laws and regulations,
such as billing and reimbursement, fraud and abuse and anti-kickback laws. The Company has from time to time identified
certain past practices of acquired companies that do not conform to its standards. Although the Company institutes policies
designed to conform such practices to its standards following completion of acquisitions, there can be no assurance that the
Company will not become liable for the past activities of these acquired facilities that may later be asserted to be improper by
private plaintiffs or government agencies. Although the Company generally seeks to obtain indemnification from prospective
sellers covering such matters, there can be no assurance that any such matter will be covered by indemnification or, if
covered, that such indemnification will be adequate to cover potential losses and fines.
10. Earnings Per Share
Basic net income per share is computed by dividing net income attributable to common stockholders by the weighted-average
number of common shares outstanding. Diluted net income per share is computed by dividing net income attributable to
common stockholders by the weighted-average number of common shares outstanding plus the dilutive effect of outstanding
securities, and such dilutive effect is computed using the treasury stock method.
For the purposes of determining the basic and diluted weighted-average number of common shares outstanding during the
periods presented that are prior to the Corporate Conversion and ALH Contribution, the Company retrospectively reflected
the effects of the Corporate Conversion and the ALH Contribution. As such, the basic and diluted weighted-average number
of common shares outstanding for those periods reflect the conversion of the Company's membership units into common
stock on the date of the Corporate Conversion and ALH Contribution, assuming that all common stock issued in conjunction
with the Corporate Conversion and ALH Contribution was issued and outstanding as of the beginning of the earliest period
presented.
21
Table of Contents
The following table sets forth the computation of basic and diluted net income per share (in thousands, except share and per
share amounts):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Basic:
Net income attributable to common stockholders
$ 26,322
$ 20,838
$ 96,139
$ 58,057
Weighted-average number of common shares
137,107,595
126,115,301
129,877,510
126,115,301
Net income per common share
$ 0.19
$ 0.17
$ 0.74
$ 0.46
Diluted:
Net income attributable to common stockholders
$ 26,322
$ 20,838
$ 96,139
$ 58,057
Weighted-average number of common shares
137,542,995
126,115,301
130,022,643
126,115,301
Net income per common share
$ 0.19
$ 0.17
$ 0.74
$ 0.46
The following table sets forth the components of the denominator for the computation of basic and diluted net income per
share for net income attributable to Ardent Health Partners, Inc. stockholders:
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024
2023
2024
2023
Weighted-average number of common shares - basic
137,107,595
126,115,301
129,877,510
126,115,301
Effect of dilutive securities (1)
435,400
—
145,133
—
Weighted-average number of common shares - diluted
137,542,995
126,115,301
130,022,643
126,115,301
(1) The effect of dilutive securities does not reflect 370,579 and 123,526 weighted-average potential common shares from restricted stock awards and
restricted stock units for the three and nine months ended September 30, 2024 , respectively, because their effect was antidilutive as calculated under
the treasury stock method.
22
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.