EX-99.1 2 uhs-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

FOR IMMEDIATE RELEASE

July 28, 2025

 

CONTACT:

Steve Filton

 

Chief Financial Officer

 

610-768-3300

 

 

UNIVERSAL HEALTH SERVICES, INC.

ANNOUNCES FINANCIAL RESULTS FOR THE THREE AND SIX-MONTH PERIODS ENDED JUNE 30, 2025, AND INCREASES 2025 FULL YEAR OPERATING RESULTS FORECAST

 

Consolidated Results of Operations, As Reported and As Adjusted – Three-month periods ended June 30, 2025 and 2024:

KING OF PRUSSIA, PA – Universal Health Services, Inc. (NYSE: UHS) announced today that its reported net income attributable to UHS was $353.2 million, or $5.43 per diluted share, during the second quarter of 2025, as compared to $289.2 million, or $4.26 per diluted share, during the second quarter of 2024. Net revenues increased by 9.6% to $4.284 billion during the second quarter of 2025, as compared to $3.908 billion during the second quarter of 2024.

As reflected on the Schedule of Non-GAAP Supplemental Information (“Supplemental Schedule”), our adjusted net income attributable to UHS during the second quarter of 2025 was $347.9 million, or $5.35 per diluted share, as compared to $292.6 million, or $4.31 per diluted share, during the second quarter of 2024.

Included in our reported and adjusted net income attributable to UHS during the second quarter of 2025, were aggregate net pre-tax incremental reimbursements (net of related provider taxes) of approximately $101 million recorded in connection with the following: (i) approximately $58 million, applicable to the period of July 1, 2024 through June 30, 2025, resulting from the recently approved Tennessee Medicaid directed payment program, and; (ii) approximately $43 million of other combined additional net reimbursements recorded in connection with existing supplemental Medicaid programs in various states (approximately $21 million of which consisted of prior year retroactive reimbursements). Also included in our results of operations during the second quarter of 2025, was a pre-tax loss of approximately $25 million incurred in connection with a newly constructed, 142-bed acute care hospital located in Washington, D.C., that was completed and opened in April, 2025. The above-mentioned incremental Medicaid supplemental program reimbursements, and the substantial majority of the pre-tax loss incurred by the recently opened acute care hospital, were not included in our original 2025 operating results forecast, as previously disclosed on February 26, 2025.

As reflected on the Supplemental Schedule, included in our reported results during the second quarter of 2025 were: (i) an unrealized after-tax gain of $4.5 million, or $.07 per diluted share ($5.9 million pre-tax), resulting from an increase in the market value of certain equity securities (included in “Other (income) expense, net”), and; (ii) a favorable net after-tax impact of $0.8 million, or $.01 per diluted share, resulting from the net tax benefit recorded in connection with “ASU 2016-09”, Compensation – Stock Compensation: Improvements to Employee Share-Based Payment Accounting, net of the impact of executive compensation limitations pursuant to IRC section 162(m).

As reflected on the Supplemental Schedule, included in our reported results during the second quarter of 2024 were: (i) an unrealized after-tax loss of $5.9 million, or $.09 per diluted share ($7.7 million pre-tax), resulting from a decrease in the market value of certain equity securities, and; (ii) a favorable after-tax impact of $2.5 million, or $.04 per diluted share, resulting from the tax benefit recorded in connection ASU 2016-09.

As calculated on the attached Supplemental Schedule, our earnings before interest, taxes, depreciation & amortization (“EBITDA net of NCI”, NCI is net income attributable to noncontrolling interests), was $651.4 million during the second quarter of 2025, as compared to $573.2 million during the second quarter of 2024. Our adjusted earnings before interest, taxes, depreciation & amortization (“Adjusted EBITDA net of NCI”),


which excludes the impact of other (income) expense, net, was $642.9 million during the second quarter of 2025, as compared to $578.7 million during the second quarter of 2024.

Consolidated Results of Operations, As Reported and As Adjusted – Six-month periods ended June 30, 2025 and 2024:

Reported net income attributable to UHS was $669.9 million, or $10.23 per diluted share, during the first six months of 2025, as compared to $551.0 million, or $8.08 per diluted share, during the comparable period of 2024. Net revenues increased by 8.2% to $8.384 billion during the first six months of 2025, as compared to $7.751 billion during the comparable period of 2024.

As reflected on the Supplemental Schedule, our adjusted net income attributable to UHS during the first six months of 2025 was $667.4 million, or $10.19 per diluted share, as compared to $545.7 million, or $8.00 per diluted share, during the comparable period of 2024.

As reflected on the Supplemental Schedule, included in our reported results during the first six months of 2025 were: (i) an unrealized after-tax gain of $1.2 million, or $.02 per diluted share ($1.6 million pre-tax), resulting from an increase in the market value of certain equity securities, and; (ii) a favorable net after-tax impact of $1.3 million, or $.02 per diluted share, resulting from the net tax benefit recorded in connection with ASU 2016-09.

As reflected on the Supplemental Schedule, included in our reported results during the first six months of 2024 were: (i) an unrealized after-tax loss of $6.3 million, or $.09 per diluted share ($8.2 million pre-tax), resulting from a decrease in the market value of certain equity securities, and; (ii) a favorable after-tax impact of $11.6 million, or $.17 per diluted share, resulting from the tax benefit recorded in connection with ASU 2016-09.

As calculated on the attached Supplemental Schedule, our EBITDA net of NCI, was $1.255 billion during the first six months of 2025, as compared to $1.099 billion during the comparable period of 2024. Our Adjusted EBITDA net of NCI, was $1.241 billion during the first six months of 2025, as compared to $1.104 billion during the comparable period of 2024.

Acute Care Services – Three and six-month periods ended June 30, 2025 and 2024:

During the second quarter of 2025, at our acute care hospitals owned during both periods (“same facility basis”), adjusted admissions (adjusted for outpatient activity) increased by 2.0% while adjusted patient days increased by 1.1%, as compared to the second quarter of 2024. At these facilities, during the second quarter of 2025, net revenue per adjusted admission increased by 3.8% while net revenue per adjusted patient day increased by 4.7%, as compared to the second quarter of 2024. Net revenues generated from our acute care services, on a same facility basis, increased by 7.9% during the second quarter of 2025, as compared to the second quarter of 2024.

During the six-month period ended June 30, 2025, at our acute care hospitals on a same facility basis, adjusted admissions increased by 2.2% while adjusted patient days increased by 0.7%, as compared to the comparable period of 2024. At these facilities, during the first six months of 2025, net revenue per adjusted admission increased by 3.2% while net revenue per adjusted patient day increased by 4.7%, as compared to the comparable period of 2024. Net revenues generated from our acute care services, on a same facility basis, increased by 7.2% during the first six months of 2025, as compared to the comparable period of 2024.

Behavioral Health Care Services – Three and six-month periods ended June 30, 2025 and 2024:

During the second quarter of 2025, at our behavioral health care facilities on a same facility basis, adjusted admissions increased by 0.4% while adjusted patient days increased by 1.2%, as compared to the second quarter of 2024. At these facilities, during the second quarter of 2025, net revenue per adjusted admission increased by 8.6% and net revenue per adjusted patient day increased by 7.8%, as compared to the second quarter of 2024. Net revenues generated from our behavioral health care services, on a same facility basis, increased by 8.9% during the second quarter of 2025, as compared to the second quarter of 2024.

During the first six months of 2025, at our behavioral health care facilities on a same facility basis, adjusted admissions decreased by 0.6% while adjusted patient days increased by 0.4%, as compared to the comparable period of 2024. At these facilities, during the first six months of 2025, net revenue per adjusted


admission increased by 7.9% and net revenue per adjusted patient day increased by 6.8%, as compared to the comparable period of 2024. Net revenues generated from our behavioral health care services, on a same facility basis, increased by 7.3% during the first six months of 2025, as compared to the comparable period of 2024.

Net Cash Provided by Operating Activities and Liquidity:

Net Cash Provided by Operating Activities:

During the six-month period ended June 30, 2025, our net cash provided by operating activities was $909 million as compared to $1.076 billion during the first six months of 2024. The $167 million net decrease in our net cash provided by operating activities consisted of: (i) a favorable change of $142 million resulting from an increase in net income plus/minus depreciation and amortization expense, stock-based compensation expense and gains/losses on sales of assets and businesses, offset by; (ii) an unfavorable change of $159 million in accounts receivable; (iii) an unfavorable change of $83 million in accrued and deferred income taxes; (iv) an unfavorable change of $20 million in payments made in settlement of self-insurance claims, net of commercial insurance reimbursements; (v) a $19 million unfavorable change in other assets and deferred charges, and; (vi) $28 million of other combined net unfavorable changes.

Liquidity:

As of June 30, 2025, we had $1.08 billion of aggregate available borrowing capacity pursuant to our $1.3 billion revolving credit facility, net of outstanding borrowings and letters of credit.

Stock Repurchase Program:

In connection with our stock repurchase program, shares of our Class B Common Stock may be repurchased, from time to time as conditions allow, on the open market or in negotiated private transactions.

Pursuant to this program, during the second quarter of 2025, we have repurchased 875,000 shares at an aggregate cost of approximately $150.8 million (average price of approximately $172 per share). During the first six months of 2025, we have repurchased 1.875 million shares at an aggregate cost of approximately $331.5 million (average price of approximately $177 per share).

As of June 30, 2025, we had an aggregate available repurchase authorization of approximately $492.9 million pursuant to our stock repurchase program.

Revised 2025 Operating Results Forecast:

Based upon the operating trends and financial results experienced during the first six months of 2025, as well as the recent approval of a new Medicaid supplemental payment program in Tennessee and changes in reimbursements to certain existing Medicaid supplemental payment programs in various states, as indicated on the Revised Forecast table below, we are increasing our operating results forecast range for consolidated net revenues; adjusted earnings before interest, taxes, depreciation & amortization, and the impacts of other income/expense and net income attributable to noncontrolling interests (“Adjusted EBITDA, net of NCI”), and adjusted net income attributable to UHS per diluted share (“Adjusted EPS-diluted”) for the year ended December 31, 2025.

The tables below include our revised full year 2025 operating results forecast, as well as our original 2025 operating results forecast which was previously disclosed on February 26, 2025.

 

Revised Forecast

 

Original Forecast

 

For the Year Ended

 

For the Year Ended

 

December 31, 2025

 

December 31, 2025

 

Low

High

 

Low

High

Net revenues

$17.096 billion

$17.312 billion

 

$17.020 billion

$17.364 billion

Adjusted EBITDA, net of NCI

$2.458 billion

$2.543 billion

 

$2.357 billion

$2.484 billion

Adjusted EPS – diluted

$20.00 per share

$21.00 per share

 

$18.45 per share

$19.95 per share

 


Our revised 2025 forecasted net revenues are estimated to be approximately $17.096 billion to $17.312 billion, representing a change of 0.4% to -0.3% as compared to our original range of 2025 forecasted net revenues.
Our revised 2025 forecasted Adjusted EBITDA, net of NCI, is estimated to be approximately $2.458 billion to $2.543 billion, representing increases of 4.3% to 2.4% over our original range of 2025 forecasted Adjusted EBITDA, net of NCI.
Our revised 2025 forecasted Adjusted EPS-diluted is estimated to be $20.00 per share to $21.00 per share, representing increases of 8.4% to 5.3% over our original range of 2025 forecasted Adjusted EPS-diluted.

Because we do not believe we can forecast certain items with sufficient accuracy, our 2025 revised forecasted range of Adjusted EBITDA, net of NCI, net income attributable to UHS, and Adjusted EPS-diluted, exclude the impact of future items, if applicable, that are nonrecurring or non-operational in nature including items such as changes in the market value of shares of certain equity securities, the impact of ASU 2016-09, and other potential material items that are nonrecurring or non-operational in nature including, but not limited to, impairments of goodwill, long-lived and intangible assets, reserves for various matters including settlements, legal judgments and lawsuits, costs related to extinguishment of debt, gains/losses on sales of assets and businesses, potential impacts of non-ordinary acquisitions, divestitures, joint ventures or other strategic transactions, other amounts that may be reflected in the current or prior year financial statements that relate to prior periods, and the impact of share repurchases that differ from our forecasted assumptions. It is also subject to certain conditions including those as set forth below in General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures. Adjusted EBITDA net of NCI, is a non-GAAP financial measure and should not be considered a measure of financial performance under GAAP. We believe Adjusted EBITDA net of NCI is helpful to our investors as a measure of our operating performance. Please see the Supplemental Non-GAAP Disclosures - 2025 Revised Operating Results Forecast schedule as included herein for additional information and a reconciliation of our 2025 revised forecasted range of adjusted net income attributable to UHS to our 2025 revised forecasted range of Adjusted EBITDA net of NCI.

Conference call information:

We will hold a conference call for investors and analysts at 10:00 a.m. eastern time on July 29, 2025. A live webcast of the call will be available on our website at www.uhs.com. To participate via telephone, please register in advance at this link. Upon registration, all telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number along with a unique passcode and registrant ID that can be used to access the call. A replay of the call will be available for one full year following the live call.

General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures:

One of the nation’s largest and most respected providers of hospital and healthcare services, Universal Health Services, Inc. (the “Company”) has built an impressive record of achievement and performance. Growing steadily since our inception into an esteemed Fortune 500 corporation, our annual revenues during 2024 were $15.8 billion. UHS ranked #271 on the Fortune 500; and #355 on Forbes’list of America’s Largest Public Companies. In 2025, UHS was again recognized as one of the World’s Most Admired Companies by Fortune.

Our operating philosophy is as effective today as it was upon the Company’s founding in 1979, enabling us to provide compassionate care to our patients and their loved ones. Our strategy includes building or acquiring high quality hospitals in rapidly growing markets, investing in the people and equipment needed to allow each facility to thrive, and becoming the leading healthcare provider in each community we serve.

Headquartered in King of Prussia, PA, UHS has approximately 99,300 employees and, through its subsidiaries, operates 29 inpatient acute care hospitals, 338 inpatient behavioral health facilities, 61 outpatient facilities and ambulatory care access points, an insurance offering, a physician network and various related services located in 39 states, Washington, D.C., the United Kingdom and Puerto Rico. It acts as the advisor to


Universal Health Realty Income Trust, a real estate investment trust (NYSE:UHT). For additional information visit www.uhs.com.

This press release contains forward-looking statements based on current management expectations. Numerous factors, including those disclosed herein, those related to healthcare industry trends and those detailed in our filings with the Securities and Exchange Commission (as set forth in Item 2-Forward Looking Statements and Risk Factors in our Form 10-Q for the quarter ended March 31, 2025 and in Item 1A-Risk Factors, and Item 7-Forward-Looking Statements and Risk Factors, in our Form 10-K for the year ended December 31, 2024), may cause the results to differ materially from those anticipated in the forward-looking statements. These statements are subject to risks and uncertainties and therefore actual results may differ materially. Readers should not place undue reliance on such forward-looking statements which reflect management’s view only as of the date hereof. We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.

Many of the factors that could affect our future results are beyond our control or ability to predict, including, but not limited to:

A significant portion of our revenues are derived from federal and state government programs including the Medicare and Medicaid programs. Payments from these programs are subject to statutory and regulatory changes, administrative rulings, interpretations and determinations, requirements for utilization review, and federal and state funding restrictions. Changes to these programs could materially affect program payments which could materially impact our results of operations. In addition, we receive substantial reimbursement from multiple states in connection with various supplemental Medicaid payment programs. Failure to renew these programs beyond their scheduled termination dates, failure of the public hospitals to provide the necessary Inter-Governmental Transfers for the states’ share of the Medicaid disproportionate share hospital programs, and the failure of our hospitals that currently receive supplemental Medicaid revenues to qualify for future funds under these programs could cause our actual results of operations for the year ended December 31, 2025 to differ materially from our 2025 revised operating results forecast.
Legislation adopted on July 4, 2025, attaches work and community service requirements to eligibility for Medicaid benefits that will have the effect of limiting Medicaid enrollment and expenditures. That legislation also places limits on provider fees used to increase federal Medicaid funding to states and eliminates certain exchange premium tax credits beyond 2025. As these provisions become effective over the next several years, they may be expected to reduce our revenues and likely increase the level of uncompensated care provided by our facilities.
The increase in interest rates during the past few years has increased our interest expense significantly thereby reducing our free cash flow. As such, although interest rates have moderated more recently, the effects of increased borrowing rates have adversely impacted our results of operations, financial condition and cash flows. We cannot predict future changes to interest rates, however, significant increases in our borrowing rates could have a material unfavorable impact on our future results of operations and our ability to access the capital markets on favorable terms.
Changes in laws or policies governing the terms of foreign trade, and in particular, increased trade restrictions, tariffs or taxes on imports from where our products or materials are made (either directly or through our suppliers) could have an impact on our competitive position, business operations and financial results.
The outcome of known and unknown litigation, liabilities and other claims asserted against us and/or our subsidiaries, including, but not limited to, the matters related to Cumberland Hospital for Children and Adolescents, located in New Kent, Virginia, as previously disclosed in various filings including, most recently, our Form 10-Q for the quarterly period ended March 31, 2025. Although we can make no assurances regarding the ultimate outcome of these matters, or what damages will ultimately be awarded, the final resolution of these matters could have a material adverse effect on the Company.

We believe that adjusted net income attributable to UHS, adjusted net income attributable to UHS per diluted share, EBITDA net of NCI and Adjusted EBITDA net of NCI, which are non-GAAP financial measures (“GAAP” is Generally Accepted Accounting Principles in the United States of America), are helpful to our investors as measures of our operating performance. In addition, we believe that, when applicable, comparing and discussing our financial results based on these measures, as calculated, is helpful to our investors since it neutralizes the effect of material items impacting our net income attributable to UHS, such as, changes in the market value of shares of certain equity securities, the impact of ASU 2016-09, net of the impact of executive compensation limitations pursuant to IRC section 162(m), and other potential material items that are nonrecurring or non-operational in nature including, but not limited to, impairments of goodwill, long-lived and intangible assets, reserves for various matters including settlements, legal judgments and lawsuits, costs related to extinguishment of debt, gains/losses on sales of assets and businesses, potential impacts of non-ordinary acquisitions, divestitures, joint ventures or other strategic transactions, and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. To obtain a complete understanding of our financial performance these measures should be examined in connection with net income attributable to UHS, as determined in accordance with GAAP, and as presented in the condensed consolidated financial statements and notes thereto in this report or in our other filings with the Securities and Exchange Commission including our Report on Form 10-Q for the quarter ended March 31, 2025 and our Report on Form 10-K for the year ended December 31, 2024. Since the items included or excluded from these measures are significant components in understanding and assessing financial performance under GAAP, these measures should not be considered to be alternatives to net income as a measure of our operating performance or profitability. Since these measures, as presented, are not determined in accordance with GAAP and are thus susceptible to varying calculations, they may not be comparable to other similarly titled measures of other companies. Investors are encouraged to use GAAP measures when evaluating our financial performance.

(more)

 


 

Universal Health Services, Inc.

 

Consolidated Statements of Income

 

(in thousands, except per share amounts)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

Six months

 

 

 

ended June 30,

 

 

ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net revenues

 

$

4,283,816

 

 

$

3,907,604

 

 

$

8,383,536

 

 

$

7,751,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

2,014,951

 

 

 

1,856,372

 

 

 

3,966,055

 

 

 

3,698,996

 

Other operating expenses

 

 

1,162,566

 

 

 

1,043,116

 

 

 

2,268,318

 

 

 

2,075,286

 

Supplies expense

 

 

418,785

 

 

 

388,063

 

 

 

821,666

 

 

 

791,636

 

Depreciation and amortization

 

 

152,004

 

 

 

147,480

 

 

 

300,349

 

 

 

288,483

 

Lease and rental expense

 

 

35,240

 

 

 

36,175

 

 

 

72,053

 

 

 

71,625

 

 

 

3,783,546

 

 

 

3,471,206

 

 

 

7,428,441

 

 

 

6,926,026

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from operations

 

 

500,270

 

 

 

436,398

 

 

 

955,095

 

 

 

825,160

 

Interest expense, net

 

 

35,364

 

 

 

48,899

 

 

 

75,420

 

 

 

101,725

 

Other (income) expense, net

 

 

(8,479

)

 

 

5,493

 

 

 

(14,138

)

 

 

5,343

 

Income before income taxes

 

 

473,385

 

 

 

382,006

 

 

 

893,813

 

 

 

718,092

 

Provision for income taxes

 

 

110,773

 

 

 

87,676

 

 

 

209,573

 

 

 

157,940

 

Net income

 

 

362,612

 

 

 

294,330

 

 

 

684,240

 

 

 

560,152

 

Less: Net income (loss) attributable to noncontrolling interests ("NCI")

 

 

9,394

 

 

 

5,178

 

 

 

14,342

 

 

 

9,166

 

Net income attributable to UHS

 

$

353,218

 

 

$

289,152

 

 

$

669,898

 

 

$

550,986

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share attributable to UHS (a)

 

$

5.49

 

 

$

4.32

 

 

$

10.36

 

 

$

8.22

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to UHS (a)

 

$

5.43

 

 

$

4.26

 

 

$

10.23

 

 

$

8.08

 

 


Universal Health Services, Inc.

 

Footnotes to Consolidated Statements of Income

 

(in thousands, except per share amounts)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months

 

 

Six months

 

 

 

ended June 30,

 

 

ended June 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

(a) Earnings per share calculation:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted:

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to UHS

 

$

353,218

 

 

$

289,152

 

 

$

669,898

 

 

$

550,986

 

Less: Net income attributable to unvested restricted share grants

 

 

0

 

 

 

(5

)

 

 

0

 

 

 

(50

)

Net income attributable to UHS - basic and diluted

 

$

353,218

 

 

$

289,147

 

 

$

669,898

 

 

$

550,936

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares - basic

 

 

64,356

 

 

 

66,878

 

 

 

64,663

 

 

 

67,041

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per share attributable to UHS:

 

$

5.49

 

 

$

4.32

 

 

$

10.36

 

 

$

8.22

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares

 

 

64,356

 

 

 

66,878

 

 

 

64,663

 

 

 

67,041

 

Add: Other share equivalents

 

 

635

 

 

 

1,042

 

 

 

851

 

 

 

1,160

 

Weighted average number of common shares and equiv. - diluted

 

 

64,991

 

 

 

67,920

 

 

 

65,514

 

 

 

68,201

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per share attributable to UHS:

 

$

5.43

 

 

$

4.26

 

 

$

10.23

 

 

$

8.08

 

 


Universal Health Services, Inc.

 

Schedule of Non-GAAP Supplemental Information ("Supplemental Schedule")

 

For the Three Months ended June 30, 2025 and 2024

 

(in thousands, except per share amounts)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Earnings/Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA/Adjusted EBITDA net of NCI")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

% Net

 

 

Three months ended

 

 

% Net

 

 

June 30, 2025

 

 

revenues

 

 

June 30, 2024

 

 

revenues

 

Net income attributable to UHS

$

353,218

 

 

 

 

 

$

289,152

 

 

 

 

   Depreciation and amortization

 

152,004

 

 

 

 

 

 

147,480

 

 

 

 

   Interest expense, net

 

35,364

 

 

 

 

 

 

48,899

 

 

 

 

   Provision for income taxes

 

110,773

 

 

 

 

 

 

87,676

 

 

 

 

EBITDA net of NCI

$

651,359

 

 

 

15.2

%

 

$

573,207

 

 

 

14.7

%

Other (income) expense, net

 

(8,479

)

 

 

 

 

 

5,493

 

 

 

 

Adjusted EBITDA net of NCI

$

642,880

 

 

 

15.0

%

 

$

578,700

 

 

 

14.8

%

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

4,283,816

 

 

 

 

 

$

3,907,604

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Adjusted Net Income Attributable to UHS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

 

 

Per

 

 

 

 

 

Per

 

 

Amount

 

 

Diluted Share

 

 

Amount

 

 

Diluted Share

 

Net income attributable to UHS

$

353,218

 

 

$

5.43

 

 

$

289,152

 

 

$

4.26

 

Plus/minus after-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on equity securities

 

(4,534

)

 

 

(0.07

)

 

 

5,869

 

 

 

0.09

 

Impact of ASU 2016-09, net

 

(796

)

 

 

(0.01

)

 

 

(2,456

)

 

 

(0.04

)

Subtotal adjustments

 

(5,330

)

 

 

(0.08

)

 

 

3,413

 

 

 

0.05

 

Adjusted net income attributable to UHS

$

347,888

 

 

$

5.35

 

 

$

292,565

 

 

$

4.31

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Universal Health Services, Inc.

 

Schedule of Non-GAAP Supplemental Information ("Supplemental Schedule")

 

For the Six Months ended June 30, 2025 and 2024

 

(in thousands, except per share amounts)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Earnings/Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA/Adjusted EBITDA net of NCI")

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

% Net

 

 

Six months ended

 

 

% Net

 

 

June 30, 2025

 

 

revenues

 

 

June 30, 2024

 

 

revenues

 

Net income attributable to UHS

$

669,898

 

 

 

 

 

$

550,986

 

 

 

 

   Depreciation and amortization

 

300,349

 

 

 

 

 

 

288,483

 

 

 

 

   Interest expense, net

 

75,420

 

 

 

 

 

 

101,725

 

 

 

 

   Provision for income taxes

 

209,573

 

 

 

 

 

 

157,940

 

 

 

 

EBITDA net of NCI

$

1,255,240

 

 

 

15.0

%

 

$

1,099,134

 

 

 

14.2

%

Other (income) expense, net

 

(14,138

)

 

 

 

 

 

5,343

 

 

 

 

Adjusted EBITDA net of NCI

$

1,241,102

 

 

 

14.8

%

 

$

1,104,477

 

 

 

14.2

%

 

 

 

 

 

 

 

 

 

 

 

 

Net revenues

$

8,383,536

 

 

 

 

 

$

7,751,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Calculation of Adjusted Net Income Attributable to UHS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six months ended

 

 

Six months ended

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

 

 

Per

 

 

 

 

 

Per

 

 

Amount

 

 

Diluted Share

 

 

Amount

 

 

Diluted Share

 

Net income attributable to UHS

$

669,898

 

 

$

10.23

 

 

$

550,986

 

 

$

8.08

 

Plus/minus after-tax adjustments:

 

 

 

 

 

 

 

 

 

 

 

Unrealized (gain) loss on equity securities

$

(1,249

)

 

 

(0.02

)

 

 

6,313

 

 

 

0.09

 

Impact of ASU 2016-09, net

 

(1,257

)

 

 

(0.02

)

 

 

(11,612

)

 

 

(0.17

)

Subtotal adjustments

 

(2,506

)

 

 

(0.04

)

 

 

(5,299

)

 

 

(0.08

)

Adjusted net income attributable to UHS

$

667,392

 

 

$

10.19

 

 

$

545,687

 

 

$

8.00

 

 


Universal Health Services, Inc.

 

Condensed Consolidated Balance Sheets

 

(in thousands)

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

June 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

137,595

 

 

$

125,983

 

Accounts receivable, net

 

 

2,302,247

 

 

 

2,177,751

 

Supplies

 

 

222,783

 

 

 

220,940

 

Other current assets

 

 

327,357

 

 

 

291,614

 

Total current assets

 

 

2,989,982

 

 

 

2,816,288

 

 

 

 

 

 

 

Property and equipment

 

 

13,237,622

 

 

 

12,643,283

 

Less: accumulated depreciation

 

 

(6,354,633

)

 

 

(6,071,058

)

 

 

6,882,989

 

 

 

6,572,225

 

Other assets:

 

 

 

 

 

 

Goodwill

 

 

3,977,976

 

 

 

3,932,879

 

Deferred income taxes

 

 

147,680

 

 

 

118,449

 

Right of use assets-operating leases

 

 

389,836

 

 

 

418,719

 

Deferred charges

 

 

9,535

 

 

 

9,404

 

Other

 

 

587,579

 

 

 

601,785

 

Total Assets

 

$

14,985,577

 

 

$

14,469,749

 

 

 

 

 

 

 

Liabilities and Stockholders' Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current maturities of long-term debt

 

$

40,897

 

 

$

40,059

 

Accounts payable and other liabilities

 

 

2,197,635

 

 

 

2,081,479

 

Operating lease liabilities

 

 

73,168

 

 

 

74,649

 

Federal and state taxes

 

 

5,371

 

 

 

14,219

 

Total current liabilities

 

 

2,317,071

 

 

 

2,210,406

 

 

 

 

 

 

 

Other noncurrent liabilities

 

 

629,492

 

 

 

655,806

 

Operating lease liabilities noncurrent

 

 

351,932

 

 

 

376,239

 

Long-term debt

 

 

4,542,000

 

 

 

4,464,482

 

 

 

 

 

 

 

Redeemable noncontrolling interest

 

 

2,042

 

 

 

13,293

 

 

 

 

 

 

 

UHS common stockholders' equity

 

 

7,030,048

 

 

 

6,666,207

 

Noncontrolling interest

 

 

112,992

 

 

 

83,316

 

Total equity

 

 

7,143,040

 

 

 

6,749,523

 

 

 

 

 

 

 

Total Liabilities and Stockholders' Equity

 

$

14,985,577

 

 

$

14,469,749

 

 


Universal Health Services, Inc.

 

Consolidated Statements of Cash Flows

 

(in thousands)

 

(unaudited)

 

 

Six months

 

 

ended June 30,

 

 

2025

 

 

2024

 

Cash Flows from Operating Activities:

 

 

 

 

 

Net income

$

684,240

 

 

$

560,152

 

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

 

 

 

 

 

Depreciation & amortization

 

300,349

 

 

 

288,483

 

Loss (gain) on sales of assets and businesses

 

2,833

 

 

 

(3,725

)

Stock-based compensation expense

 

45,707

 

 

 

46,162

 

Changes in assets & liabilities, net of effects from acquisitions and dispositions:

 

 

 

 

 

Accounts receivable

 

(92,636

)

 

 

66,174

 

Accrued interest

 

(4,532

)

 

 

3,310

 

Accrued and deferred income taxes

 

(55,913

)

 

 

26,970

 

Other working capital accounts

 

25,324

 

 

 

39,686

 

Other assets and deferred charges

 

(22,404

)

 

 

(3,030

)

Other

 

16,143

 

 

 

14,277

 

Accrued insurance expense, net of commercial premiums paid

 

94,696

 

 

 

102,222

 

Payments made in settlement of self-insurance claims, net of commercial insurance reimbursements

 

(84,781

)

 

 

(64,994

)

Net cash provided by operating activities

 

909,026

 

 

 

1,075,687

 

Cash Flows from Investing Activities:

 

 

 

 

 

Property and equipment additions

 

(505,040

)

 

 

(449,933

)

Proceeds received from sales of assets and businesses

 

2,980

 

 

 

5,428

 

Acquisition of businesses and property

 

(8,314

)

 

 

0

 

(Outflows) inflows from foreign exchange contracts that hedge our net U.K. investment

 

(66,402

)

 

 

6,830

 

(Increase) decrease in capital reserves of commercial insurance subsidiary

 

(462

)

 

 

196

 

Net cash used in investing activities

 

(577,238

)

 

 

(437,479

)

Cash Flows from Financing Activities:

 

 

 

 

 

Repayments of long-term debt

 

(18,548

)

 

 

(382,675

)

Additional borrowings

 

94,601

 

 

 

12,038

 

Repurchase of common shares

 

(378,542

)

 

 

(237,987

)

Dividends paid

 

(26,434

)

 

 

(27,006

)

Issuance of common stock

 

8,137

 

 

 

7,227

 

Profit distributions to noncontrolling interests

 

(9,621

)

 

 

(5,089

)

Purchase (sale) of ownership interests by (from) minority members

 

11,336

 

 

 

5,025

 

Net cash used in financing activities

 

(319,071

)

 

 

(628,467

)

Effect of exchange rate changes on cash, cash equivalents and restricted cash

 

3,931

 

 

 

(392

)

Increase in cash, cash equivalents and restricted cash

 

16,648

 

 

 

9,349

 

Cash, cash equivalents and restricted cash, beginning of period

 

224,752

 

 

 

214,470

 

Cash, cash equivalents and restricted cash, end of period

$

241,400

 

 

$

223,819

 

Supplemental Disclosures of Cash Flow Information:

 

 

 

 

 

Interest paid

$

77,448

 

 

$

95,902

 

Income taxes paid, net of refunds

$

251,786

 

 

$

131,499

 

Noncash purchases of property and equipment

$

148,887

 

 

$

108,260

 

 


Universal Health Services, Inc.

Supplemental Statistical Information

(unaudited)

 

 

 

 

 

 

 

 

 

 

% Change

 

% Change

Same Facility:

 

 

 

 

Three Months ended

 

Six Months Ended

 

 

 

 

 

6/30/2025

 

6/30/2025

Acute Care Services (1)

 

 

 

 

 

 

 

Revenues

 

 

 

 

7.9%

 

7.2%

Adjusted Admissions

 

 

 

 

2.0%

 

2.2%

Adjusted Patient Days

 

 

 

 

1.1%

 

0.7%

Revenue Per Adjusted Admission

 

 

 

 

3.8%

 

3.2%

Revenue Per Adjusted Patient Day

 

 

 

 

4.7%

 

4.7%

 

 

 

 

 

 

 

 

Behavioral Health Care Services (1)

 

 

 

 

 

 

 

Revenues

 

 

 

 

8.9%

 

7.3%

Adjusted Admissions

 

 

 

 

0.4%

 

-0.6%

Adjusted Patient Days

 

 

 

 

1.2%

 

0.4%

Revenue Per Adjusted Admission

 

 

 

 

8.6%

 

7.9%

Revenue Per Adjusted Patient Day

 

 

 

 

7.8%

 

6.8%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UHS Consolidated

Second quarter ended

 

Six Months Ended

 

6/30/2025

 

6/30/2024

 

6/30/2025

 

6/30/2024

Revenues

$4,283,816

 

$3,907,604

 

$8,383,536

 

$7,751,186

EBITDA net of NCI

$651,359

 

$573,207

 

$1,255,240

 

$1,099,134

EBITDA Margin net of NCI

15.2%

 

14.7%

 

15.0%

 

14.2%

Adjusted EBITDA net of NCI

$642,880

 

$578,700

 

$1,241,102

 

$1,104,477

Adjusted EBITDA Margin net of NCI

15.0%

 

14.8%

 

14.8%

 

14.2%

 

 

 

 

 

 

 

Cash Flow From Operations

$548,978

 

$679,281

 

$909,026

 

$1,075,687

Capital Expenditures

$266,014

 

$241,394

 

$505,040

 

$449,933

Days Sales Outstanding

 

 

 

 

50

 

51

 

 

 

 

 

 

 

Debt

 

 

 

 

$4,582,897

 

$4,544,239

UHS' Shareholders Equity

 

 

 

 

$7,030,048

 

$6,485,372

Debt / Total Capitalization

 

 

 

 

39.5%

 

41.2%

Debt / EBITDA net of NCI (2)

 

 

 

 

1.91

 

2.29

Debt / Adjusted EBITDA net of NCI (2)

 

 

 

 

1.92

 

2.27

Debt / Cash From Operations (2)

 

 

 

 

2.41

 

2.69

 

 

 

 

 

 

 

 

(1) Prior year amounts related to certain facilities previously included in our Behavioral Health Care Services’ results have been reclassified into our Acute Care Hospital Services' results as of May 1, 2024 to conform with current year presentation.

 

 

 

 

 

 

 

 

(2) Latest 4 quarters.

 

 

 

 

 

 

 

 


Universal Health Services, Inc.

Acute Care Hospital Services

For the Three and Six Months ended

June 30, 2025 and 2024

(in thousands)

(unaudited)

 

Same Facility Basis - Acute Care Hospital Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

Six months ended

 

 

Six months ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

Net revenues

 

$

2,272,316

 

 

 

100.0

%

 

$

2,105,189

 

 

 

100.0

%

 

$

4,516,378

 

 

 

100.0

%

 

$

4,213,234

 

 

 

100.0

%

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

905,960

 

 

 

39.9

%

 

 

858,559

 

 

 

40.8

%

 

 

1,800,061

 

 

 

39.9

%

 

 

1,719,645

 

 

 

40.8

%

Other operating expenses

 

 

646,546

 

 

 

28.5

%

 

 

579,981

 

 

 

27.6

%

 

 

1,276,571

 

 

 

28.3

%

 

 

1,157,563

 

 

 

27.5

%

Supplies expense

 

 

352,075

 

 

 

15.5

%

 

 

331,901

 

 

 

15.8

%

 

 

695,545

 

 

 

15.4

%

 

 

679,031

 

 

 

16.1

%

Depreciation and amortization

 

 

89,190

 

 

 

3.9

%

 

 

94,337

 

 

 

4.5

%

 

 

177,274

 

 

 

3.9

%

 

 

184,620

 

 

 

4.4

%

Lease and rental expense

 

 

24,101

 

 

 

1.1

%

 

 

24,314

 

 

 

1.2

%

 

 

49,172

 

 

 

1.1

%

 

 

48,147

 

 

 

1.1

%

Subtotal-operating expenses

 

 

2,017,872

 

 

 

88.8

%

 

 

1,889,092

 

 

 

89.7

%

 

 

3,998,623

 

 

 

88.5

%

 

 

3,789,006

 

 

 

89.9

%

Income from operations

 

 

254,444

 

 

 

11.2

%

 

 

216,097

 

 

 

10.3

%

 

 

517,755

 

 

 

11.5

%

 

 

424,228

 

 

 

10.1

%

Interest expense, net

 

 

(1,613

)

 

 

(0.1

)%

 

 

986

 

 

 

0.0

%

 

 

649

 

 

 

0.0

%

 

 

2,286

 

 

 

0.1

%

Other (income) expense, net

 

 

(1,011

)

 

 

(0.0

)%

 

 

(677

)

 

 

(0.0

)%

 

 

(9,583

)

 

 

(0.2

)%

 

 

(517

)

 

 

(0.0

)%

Income before income taxes

 

$

257,068

 

 

 

11.3

%

 

$

215,788

 

 

 

10.3

%

 

$

526,689

 

 

 

11.7

%

 

$

422,459

 

 

 

10.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Acute Care Hospital Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

Six months ended

 

 

Six months ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

Net revenues

 

$

2,401,034

 

 

 

100.0

%

 

$

2,178,686

 

 

 

100.0

%

 

$

4,750,263

 

 

 

100.0

%

 

$

4,363,767

 

 

 

100.0

%

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

937,105

 

 

 

39.0

%

 

 

859,147

 

 

 

39.4

%

 

 

1,847,829

 

 

 

38.9

%

 

 

1,720,694

 

 

 

39.4

%

Other operating expenses

 

 

757,120

 

 

 

31.5

%

 

 

655,760

 

 

 

30.1

%

 

 

1,472,460

 

 

 

31.0

%

 

 

1,310,743

 

 

 

30.0

%

Supplies expense

 

 

360,985

 

 

 

15.0

%

 

 

331,877

 

 

 

15.2

%

 

 

709,378

 

 

 

14.9

%

 

 

678,881

 

 

 

15.6

%

Depreciation and amortization

 

 

96,370

 

 

 

4.0

%

 

 

94,361

 

 

 

4.3

%

 

 

191,017

 

 

 

4.0

%

 

 

184,673

 

 

 

4.2

%

Lease and rental expense

 

 

24,239

 

 

 

1.0

%

 

 

24,316

 

 

 

1.1

%

 

 

49,578

 

 

 

1.0

%

 

 

48,149

 

 

 

1.1

%

Subtotal-operating expenses

 

 

2,175,819

 

 

 

90.6

%

 

 

1,965,461

 

 

 

90.2

%

 

 

4,270,262

 

 

 

89.9

%

 

 

3,943,140

 

 

 

90.4

%

Income from operations

 

 

225,215

 

 

 

9.4

%

 

 

213,225

 

 

 

9.8

%

 

 

480,001

 

 

 

10.1

%

 

 

420,627

 

 

 

9.6

%

Interest expense, net

 

 

(1,613

)

 

 

(0.1

)%

 

 

986

 

 

 

0.0

%

 

 

649

 

 

 

0.0

%

 

 

2,286

 

 

 

0.1

%

Other (income) expense, net

 

 

(916

)

 

 

(0.0

)%

 

 

(461

)

 

 

(0.0

)%

 

 

(9,183

)

 

 

(0.2

)%

 

 

173

 

 

 

0.0

%

Income before income taxes

 

$

227,744

 

 

 

9.5

%

 

$

212,700

 

 

 

9.8

%

 

$

488,535

 

 

 

10.3

%

 

$

418,168

 

 

 

9.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


We believe that providing our results on a “Same Facility” basis (which is a non-GAAP measure), which includes the operating results for facilities and businesses operated in both the current year and prior year periods, is helpful to our investors as a measure of our operating performance. Our Same Facility results also neutralize (if applicable), the effect of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, reserves for various matters, settlements, legal judgments and lawsuits, cost related to extinguishment of debt, gains/losses on sales of assets and businesses, impairments of goodwill, long-lived and intangible assets and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. Our Same Facility basis results exclude from net revenues and other operating expenses, provider tax assessments incurred in each period. However, these provider tax assessments are included in net revenues and other operating expenses as reflected in the table under All Acute Care Hospital Services. The provider tax assessments had no impact on the income before income taxes as reflected on the above tables since the amounts offset between net revenues and other operating expenses. To obtain a complete understanding of our financial performance, the Same Facility results should be examined in connection with our net income as determined in accordance with GAAP and as presented herein and the condensed consolidated financial statements and notes thereto as contained in our Form 10-K for the year ended December 31, 2024 and our Form 10-Q for the quarter ended March 31, 2025.

 

Prior year amounts related to certain facilities previously included in our Behavioral Health Care Services’ results have been reclassified into our Acute Care Hospital Services' results as of May 1, 2024 to conform with current year presentation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The All Acute Care Hospital Services table summarizes the results of operations for all our acute care operations during the periods presented. These amounts include: (i) our acute care results on a same facility basis, as indicated above; (ii) the impact of provider tax assessments which increased net revenues and other operating expenses but had no impact on income before income taxes, and; (iii) certain other amounts including the results of facilities acquired or opened during the last twelve months.

 


Universal Health Services, Inc.

Behavioral Health Care Services

For the Three and Six Months ended

June 30, 2025 and 2024

(in thousands)

(unaudited)

 

Same Facility - Behavioral Health Care Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

Six months ended

 

 

Six months ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

Net revenues

 

$

1,827,519

 

 

 

100.0

%

 

$

1,677,876

 

 

 

100.0

%

 

$

3,533,381

 

 

 

100.0

%

 

$

3,294,117

 

 

 

100.0

%

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

974,476

 

 

 

53.3

%

 

 

890,855

 

 

 

53.1

%

 

 

1,900,013

 

 

 

53.8

%

 

 

1,759,511

 

 

 

53.4

%

Other operating expenses

 

 

330,508

 

 

 

18.1

%

 

 

307,502

 

 

 

18.3

%

 

 

651,954

 

 

 

18.5

%

 

 

621,503

 

 

 

18.9

%

Supplies expense

 

 

58,183

 

 

 

3.2

%

 

 

56,777

 

 

 

3.4

%

 

 

113,562

 

 

 

3.2

%

 

 

113,486

 

 

 

3.4

%

Depreciation and amortization

 

 

52,963

 

 

 

2.9

%

 

 

50,183

 

 

 

3.0

%

 

 

104,331

 

 

 

3.0

%

 

 

97,780

 

 

 

3.0

%

Lease and rental expense

 

 

10,695

 

 

 

0.6

%

 

 

11,403

 

 

 

0.7

%

 

 

21,822

 

 

 

0.6

%

 

 

22,857

 

 

 

0.7

%

Subtotal-operating expenses

 

 

1,426,825

 

 

 

78.1

%

 

 

1,316,720

 

 

 

78.5

%

 

 

2,791,682

 

 

 

79.0

%

 

 

2,615,137

 

 

 

79.4

%

Income from operations

 

 

400,694

 

 

 

21.9

%

 

 

361,156

 

 

 

21.5

%

 

 

741,699

 

 

 

21.0

%

 

 

678,980

 

 

 

20.6

%

Interest expense, net

 

 

1,105

 

 

 

0.1

%

 

 

1,008

 

 

 

0.1

%

 

 

2,179

 

 

 

0.1

%

 

 

2,035

 

 

 

0.1

%

Other (income) expense, net

 

 

(837

)

 

 

(0.0

)%

 

 

(871

)

 

 

(0.1

)%

 

 

(1,662

)

 

 

(0.0

)%

 

 

(1,547

)

 

 

(0.0

)%

Income before income taxes

 

$

400,426

 

 

 

21.9

%

 

$

361,019

 

 

 

21.5

%

 

$

741,182

 

 

 

21.0

%

 

$

678,492

 

 

 

20.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

All Behavioral Health Care Services

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three months ended

 

 

Three months ended

 

 

Six months ended

 

 

Six months ended

 

 

 

June 30, 2025

 

 

June 30, 2024

 

 

June 30, 2025

 

 

June 30, 2024

 

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

 

Amount

 

 

% of Net
Revenues

 

Net revenues

 

$

1,880,076

 

 

 

100.0

%

 

$

1,726,032

 

 

 

100.0

%

 

$

3,627,725

 

 

 

100.0

%

 

$

3,382,099

 

 

 

100.0

%

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

977,156

 

 

 

52.0

%

 

 

895,494

 

 

 

51.9

%

 

 

1,905,322

 

 

 

52.5

%

 

 

1,767,690

 

 

 

52.3

%

Other operating expenses

 

 

383,841

 

 

 

20.4

%

 

 

351,579

 

 

 

20.4

%

 

 

747,425

 

 

 

20.6

%

 

 

698,847

 

 

 

20.7

%

Supplies expense

 

 

58,401

 

 

 

3.1

%

 

 

57,084

 

 

 

3.3

%

 

 

113,848

 

 

 

3.1

%

 

 

114,008

 

 

 

3.4

%

Depreciation and amortization

 

 

53,259

 

 

 

2.8

%

 

 

50,478

 

 

 

2.9

%

 

 

104,667

 

 

 

2.9

%

 

 

98,350

 

 

 

2.9

%

Lease and rental expense

 

 

10,964

 

 

 

0.6

%

 

 

11,760

 

 

 

0.7

%

 

 

22,333

 

 

 

0.6

%

 

 

23,278

 

 

 

0.7

%

Subtotal-operating expenses

 

 

1,483,621

 

 

 

78.9

%

 

 

1,366,395

 

 

 

79.2

%

 

 

2,893,595

 

 

 

79.8

%

 

 

2,702,173

 

 

 

79.9

%

Income from operations

 

 

396,455

 

 

 

21.1

%

 

 

359,637

 

 

 

20.8

%

 

 

734,130

 

 

 

20.2

%

 

 

679,926

 

 

 

20.1

%

Interest expense, net

 

 

1,104

 

 

 

0.1

%

 

 

1,008

 

 

 

0.1

%

 

 

2,179

 

 

 

0.1

%

 

 

2,035

 

 

 

0.1

%

Other (income) expense, net

 

 

(837

)

 

 

(0.0

)%

 

 

(871

)

 

 

(0.1

)%

 

 

(1,662

)

 

 

(0.0

)%

 

 

(1,547

)

 

 

(0.0

)%

Income before income taxes

 

$

396,188

 

 

 

21.1

%

 

$

359,500

 

 

 

20.8

%

 

$

733,613

 

 

 

20.2

%

 

$

679,438

 

 

 

20.1

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 


We believe that providing our results on a “Same Facility” basis (which is a non-GAAP measure), which includes the operating results for facilities and businesses operated in both the current year and prior year periods, is helpful to our investors as a measure of our operating performance. Our Same Facility results also neutralize (if applicable), the effect of material items that are nonrecurring or non-operational in nature including items such as, but not limited to, reserves for various matters, settlements, legal judgments and lawsuits, cost related to extinguishment of debt, gains/losses on sales of assets and businesses, impairments of goodwill, long-lived and intangible assets and other amounts that may be reflected in the current or prior year financial statements that relate to prior periods. Our Same Facility basis results exclude from net revenues and other operating expenses, provider tax assessments incurred in each period. However, these provider tax assessments are included in net revenues and other operating expenses as reflected in the table under All Behavioral Health Care Services. The provider tax assessments had no impact on the income before income taxes as reflected on the above tables since the amounts offset between net revenues and other operating expenses. To obtain a complete understanding of our financial performance, the Same Facility results should be examined in connection with our net income as determined in accordance with GAAP and as presented herein and the condensed consolidated financial statements and notes thereto as contained in our Form 10-K for the year ended December 31, 2024 and our Form 10-Q for the quarter ended March 31, 2025.

 

Prior year amounts related to certain facilities previously included in our Behavioral Health Care Services’ results have been reclassified into our Acute Care Hospital Services' results as of May 1, 2024 to conform with current year presentation.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The All Behavioral Health Care Services table summarizes the results of operations for all our behavioral health care facilities during the periods presented. These amounts include: (i) our behavioral health results on a same facility basis, as indicated above; (ii) the impact of provider tax assessments which increased net revenues and other operating expenses but had no impact on income before income taxes, and; (iii) certain other amounts including the results of facilities acquired or opened during the last twelve months.

 


Universal Health Services, Inc.

 

Selected Hospital Statistics

 

For the Three Months Ended

 

June 30, 2025 and 2024

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AS REPORTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACUTE

 

 

BEHAVIORAL HEALTH

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitals owned and leased

 

 

29

 

 

 

27

 

 

 

7.4

%

 

 

331

 

 

 

332

 

 

 

-0.3

%

Average licensed beds

 

 

7,112

 

 

 

6,750

 

 

 

5.4

%

 

 

24,301

 

 

 

24,326

 

 

 

-0.1

%

Average available beds

 

 

6,940

 

 

 

6,578

 

 

 

5.5

%

 

 

24,201

 

 

 

24,226

 

 

 

-0.1

%

Patient days

 

 

410,246

 

 

 

395,868

 

 

 

3.6

%

 

 

1,623,458

 

 

 

1,613,648

 

 

 

0.6

%

Average daily census

 

 

4,508.2

 

 

 

4,350.2

 

 

 

3.6

%

 

 

17,840.2

 

 

 

17,732.4

 

 

 

0.6

%

Occupancy-licensed beds

 

 

63.4

%

 

 

64.4

%

 

 

-1.6

%

 

 

73.4

%

 

 

72.9

%

 

 

0.7

%

Occupancy-available beds

 

 

65.0

%

 

 

66.1

%

 

 

-1.8

%

 

 

73.7

%

 

 

73.2

%

 

 

0.7

%

Admissions

 

 

86,823

 

 

 

82,744

 

 

 

4.9

%

 

 

118,974

 

 

 

118,912

 

 

 

0.1

%

Length of stay

 

 

4.7

 

 

 

4.8

 

 

 

-2.1

%

 

 

13.6

 

 

 

13.6

 

 

 

0.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inpatient revenue

 

$

13,879,739

 

 

$

12,345,576

 

 

 

12.4

%

 

$

3,000,362

 

 

$

2,774,639

 

 

 

8.1

%

Outpatient revenue

 

 

9,638,377

 

 

 

8,634,202

 

 

 

11.6

%

 

 

295,178

 

 

 

286,240

 

 

 

3.1

%

Total patient revenue

 

 

23,518,116

 

 

 

20,979,778

 

 

 

12.1

%

 

 

3,295,540

 

 

 

3,060,879

 

 

 

7.7

%

Other revenue

 

 

285,688

 

 

 

234,356

 

 

 

21.9

%

 

 

93,544

 

 

 

82,196

 

 

 

13.8

%

Gross revenue

 

 

23,803,804

 

 

 

21,214,134

 

 

 

12.2

%

 

 

3,389,084

 

 

 

3,143,075

 

 

 

7.8

%

Total deductions

 

 

21,402,770

 

 

 

19,035,448

 

 

 

12.4

%

 

 

1,509,008

 

 

 

1,417,043

 

 

 

6.5

%

Net revenue

 

$

2,401,034

 

 

$

2,178,686

 

 

 

10.2

%

 

$

1,880,076

 

 

$

1,726,032

 

 

 

8.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAME FACILITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACUTE

 

 

BEHAVIORAL HEALTH

 

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitals owned and leased

 

 

27

 

 

 

27

 

 

 

0.0

%

 

 

335

 

 

 

335

 

 

 

0.0

%

Average licensed beds

 

 

6,820

 

 

 

6,750

 

 

 

1.0

%

 

 

24,130

 

 

 

23,861

 

 

 

1.1

%

Average available beds

 

 

6,648

 

 

 

6,578

 

 

 

1.1

%

 

 

24,030

 

 

 

23,761

 

 

 

1.1

%

Patient days

 

 

400,910

 

 

 

395,868

 

 

 

1.3

%

 

 

1,612,948

 

 

 

1,590,252

 

 

 

1.4

%

Average daily census

 

 

4,405.6

 

 

 

4,350.2

 

 

 

1.3

%

 

 

17,724.7

 

 

 

17,475.3

 

 

 

1.4

%

Occupancy-licensed beds

 

 

64.6

%

 

 

64.4

%

 

 

0.2

%

 

 

73.5

%

 

 

73.2

%

 

 

0.3

%

Occupancy-available beds

 

 

66.3

%

 

 

66.1

%

 

 

0.2

%

 

 

73.8

%

 

 

73.5

%

 

 

0.3

%

Admissions

 

 

84,529

 

 

 

82,744

 

 

 

2.2

%

 

 

118,170

 

 

 

117,423

 

 

 

0.6

%

Length of stay

 

 

4.7

 

 

 

4.8

 

 

 

-2.1

%

 

 

13.6

 

 

 

13.5

 

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year amounts related to certain facilities previously included in our Behavioral Health Care Services’ results have been reclassified into our Acute Care Hospital Services' results as of May 1, 2024 to conform with current year presentation.

 

 

 

 

 

 

 

 

 

 

 

 


 

Universal Health Services, Inc.

 

Selected Hospital Statistics

 

For the Six Months Ended

 

June 30, 2025 and 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AS REPORTED:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACUTE

 

 

BEHAVIORAL HEALTH

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitals owned and leased

 

 

29

 

 

 

27

 

 

 

7.4

%

 

 

338

 

 

 

332

 

 

 

1.8

%

Average licensed beds

 

 

6,983

 

 

 

6,704

 

 

 

4.2

%

 

 

24,263

 

 

 

24,353

 

 

 

-0.4

%

Average available beds

 

 

6,811

 

 

 

6,532

 

 

 

4.3

%

 

 

24,163

 

 

 

24,253

 

 

 

-0.4

%

Patient days

 

 

830,935

 

 

 

811,192

 

 

 

2.4

%

 

 

3,220,352

 

 

 

3,222,638

 

 

 

-0.1

%

Average daily census

 

 

4,590.8

 

 

 

4,457.1

 

 

 

3.0

%

 

 

17,792.0

 

 

 

17,706.8

 

 

 

0.5

%

Occupancy-licensed beds

 

 

65.7

%

 

 

66.5

%

 

 

-1.1

%

 

 

73.3

%

 

 

72.7

%

 

 

0.9

%

Occupancy-available beds

 

 

67.4

%

 

 

68.2

%

 

 

-1.2

%

 

 

73.6

%

 

 

73.0

%

 

 

0.9

%

Admissions

 

 

173,475

 

 

 

166,325

 

 

 

4.3

%

 

 

236,762

 

 

 

238,842

 

 

 

-0.9

%

Length of stay

 

 

4.8

 

 

 

4.9

 

 

 

-2.0

%

 

 

13.6

 

 

 

13.5

 

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inpatient revenue

 

$

28,181,348

 

 

$

25,255,678

 

 

 

11.6

%

 

$

5,861,932

 

 

$

5,529,323

 

 

 

6.0

%

Outpatient revenue

 

 

18,965,661

 

 

 

16,980,491

 

 

 

11.7

%

 

 

569,724

 

 

 

564,768

 

 

 

0.9

%

Total patient revenue

 

 

47,147,009

 

 

 

42,236,169

 

 

 

11.6

%

 

 

6,431,656

 

 

 

6,094,091

 

 

 

5.5

%

Other revenue

 

 

566,125

 

 

 

480,607

 

 

 

17.8

%

 

 

181,929

 

 

 

162,407

 

 

 

12.0

%

Gross revenue

 

 

47,713,134

 

 

 

42,716,776

 

 

 

11.7

%

 

 

6,613,585

 

 

 

6,256,498

 

 

 

5.7

%

Total deductions

 

 

42,962,871

 

 

 

38,353,009

 

 

 

12.0

%

 

 

2,985,860

 

 

 

2,874,399

 

 

 

3.9

%

Net revenue

 

$

4,750,263

 

 

$

4,363,767

 

 

 

8.9

%

 

$

3,627,725

 

 

$

3,382,099

 

 

 

7.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SAME FACILITY:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ACUTE

 

 

BEHAVIORAL HEALTH

 

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

06/30/25

 

 

06/30/24

 

 

% change

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Hospitals owned and leased

 

 

27

 

 

 

27

 

 

 

0.0

%

 

 

335

 

 

 

335

 

 

 

0.0

%

Average licensed beds

 

 

6,762

 

 

 

6,704

 

 

 

0.9

%

 

 

24,114

 

 

 

23,888

 

 

 

0.9

%

Average available beds

 

 

6,590

 

 

 

6,532

 

 

 

0.9

%

 

 

24,014

 

 

 

23,788

 

 

 

1.0

%

Patient days

 

 

815,640

 

 

 

811,192

 

 

 

0.5

%

 

 

3,199,646

 

 

 

3,174,499

 

 

 

0.8

%

Average daily census

 

 

4,506.3

 

 

 

4,457.1

 

 

 

1.1

%

 

 

17,677.6

 

 

 

17,442.3

 

 

 

1.3

%

Occupancy-licensed beds

 

 

66.6

%

 

 

66.5

%

 

 

0.2

%

 

 

73.3

%

 

 

73.0

%

 

 

0.4

%

Occupancy-available beds

 

 

68.4

%

 

 

68.2

%

 

 

0.2

%

 

 

73.6

%

 

 

73.3

%

 

 

0.4

%

Admissions

 

 

169,773

 

 

 

166,325

 

 

 

2.1

%

 

 

235,245

 

 

 

235,831

 

 

 

-0.2

%

Length of stay

 

 

4.8

 

 

 

4.9

 

 

 

-2.0

%

 

 

13.6

 

 

 

13.5

 

 

 

0.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Prior year amounts related to certain facilities previously included in our Behavioral Health Care Services’ results have been reclassified into our Acute Care Hospital Services' results as of May 1, 2024 to conform with current year presentation.

 

 

 


Universal Health Services, Inc.

Supplemental Non-GAAP Disclosures

2025 Revised Operating Results Forecast

(in thousands, except per share amounts)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revised Forecast For The Year Ending December 31, 2025

 

 

 

 

 

 

 

% Net

 

 

 

 

 

% Net

 

 

 

 

 

Low

 

 

revenues

 

 

High

 

 

revenues

 

 

Net revenues

 

 

$

17,096,000

 

 

 

 

 

$

17,312,000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to UHS (a)

$

1,298,461

 

 

 

 

 

$

1,363,549

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Depreciation and amortization

 

 

 

622,675

 

 

 

 

 

 

622,675

 

 

 

 

 

 Interest expense

 

 

 

147,155

 

 

 

 

 

 

147,155

 

 

 

 

 

 Other (income) expense, net

 

 

 

(18,408

)

 

 

 

 

 

(18,408

)

 

 

 

 

 Provision for income taxes

 

 

 

407,795

 

 

 

 

 

 

428,237

 

 

 

 

 

Adjusted EBITDA net of NCI (b)

$

2,457,678

 

 

 

14.4

%

 

$

2,543,208

 

 

 

14.7

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to UHS, per diluted share (a)

$

20.00

 

 

 

 

 

$

21.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shares used in computing diluted earnings per share

 

64,922

 

 

 

 

 

 

64,922

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a) Adjusted net income attributable to UHS/per diluted share exclude the following items because we do not believe we can forecast these items with sufficient accuracy. Such items include: the impact of future items, if applicable, that are nonrecurring or non-operational in nature including items such as pre-tax unrealized gains/losses resulting from changes in the market value of shares of certain equity securities, the impact of ASU 2016-09, and other potential material items including, but not limited to, impairments of goodwill, long-lived and intangible assets, reserves for various matters including settlements, legal judgments and lawsuits, costs related to extinguishment of debt, gains/losses on sales of assets and businesses, potential impacts of non-ordinary acquisitions, divestitures, joint ventures or other strategic transactions, other amounts that may be reflected in the current or prior year financial statements that relate to prior periods, and the impact of share repurchases that differ from our forecasted assumptions. Adjusted net income attributable to UHS/per diluted share is also subject to certain conditions including those as set forth in General Information, Forward-Looking Statements and Risk Factors and Non-GAAP Financial Measures.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b) Adjusted EBITDA net of NCI is a non-GAAP financial measure and should not be considered a measure of financial performance under GAAP. We believe Adjusted EBITDA net of NCI is helpful to our investors as a measure of operating performance.