Exhibit 99.1
Tenet Reports Third Quarter 2022 Results;
Announces $1 Billion Share Repurchase Program
•Net income from continuing operations available to common shareholders in third quarter 2022 was $131 million, or $1.16 per diluted share
•Adjusted diluted earnings per share from continuing operations1 of $1.44 in third quarter 2022
•Consolidated Adjusted EBITDA1 in third quarter 2022 of $841 million
•Third Quarter 2022 USPI Adjusted EBITDA grew 16.4% over third quarter 2021
•Same-facility system-wide ambulatory surgical cases were flat compared to third quarter 2021; Same-hospital adjusted admissions decreased 0.7% versus third quarter 2021
•Board of Directors has authorized a $1 billion share repurchase program
•FY 2022 Adjusted EBITDA Outlook range revised to $3.375 billion to $3.475 billion, a ~1% change to the mid-point of the previous Outlook range
DALLAS — October 20, 2022 — Tenet Healthcare Corporation (Tenet) (NYSE: THC) today announced its results for the quarter ended September 30, 2022.
“During the third quarter, we worked to continue to recover from our cyber attack and dealt with a very active COVID spike among our employees, but the operating discipline across our business units allowed us to adapt to the environment and drive strong results,” said Saum Sutaria, M.D., Chief Executive Officer of Tenet. “Our business continues to generate strong free cash flow, enabling us to authorize a share repurchase program that balances our uses of capital with investments to grow the business and debt retirement.”
Page 1
Tenet’s results for third quarter 2022 versus third quarter 2021 are as follows:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
($ in millions, except per share results) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Net operating revenues | $4,801 | $4,894 | $14,184 | $14,629 | ||||||||||
Net income available to Tenet common shareholders from continuing operations | $131 | $448 | $308 | $665 | ||||||||||
Net income available to Tenet common shareholders from continuing operations per diluted share | $1.16 | $4.12 | $2.81 | $6.13 | ||||||||||
Adjusted EBITDA1 | $841 | $855 | $2,572 | $2,466 | ||||||||||
Adjusted diluted earnings per share from continuing operations1 | $1.44 | $1.99 | $4.86 | $4.88 | ||||||||||
•Net income from continuing operations available to the Company’s common shareholders in third quarter 2022 was $131 million, or $1.16 per diluted share, versus $448 million, or $4.12 per diluted share, in third quarter 2021.
•Third quarter 2021 included a pre-tax gain of $409 million ($279 million after-tax, or $2.57 per diluted share) associated with the divestiture of the Company's Miami-area hospitals.
•The Company recognized additional income tax expense in three and nine months ended September 30, 2022 of approximately $40 million, or $0.36 per diluted share, and $116 million, or $1.03 per diluted share, respectively, as a result of the interest expense limitation regulations. The Company did not have any interest expense limited during 2021.
•Adjusted EBITDA in third quarter 2022 was $841 million compared to $855 million in third quarter 2021, reflecting strong growth at USPI, $54 million of grant income recognized in third quarter 2022, and a $45 million gain on the sale of a substantial portion of the Company's interest in assets of a group purchasing organization the Company has an affiliation with, partially offset by pandemic-related challenges to volumes and contract labor costs.
Balance Sheet and Cash Flows
•In the year ended December 31, 2020, the Company received approximately $1.5 billion of Medicare advance payments from CMS related to the pandemic. The Company completed the repayment of the advances as of September 30, 2022. $880 million of the Medicare advances were repaid in the nine months ended September 30, 2022 by the Company, and $616 million of these advances were repaid during the year ended December 31, 2021.
•Cash flows provided by operating activities for the nine months ended September 30, 2022 were $662 million ($1.542 billion excluding $880 million of repayments associated with Medicare advances) versus $1.211 billion for the nine months ended September 30, 2021 ($1.537 billion excluding $326 million of repayments associated with Medicare advances).
•The Company produced free cash flow1 of $190 million for the nine months ended September 30, 2022 ($1.070 billion excluding repayments of Medicare advances).
Page 2
•The Company's Board of Directors has authorized a $1 billion share repurchase program that expires December 31, 2024. Repurchases will be made at management's discretion from time to time in the open market or through privately negotiated transactions, subject to market conditions and other relevant factors.
•The Company’s ratio of net debt plus the Medicare advances liability to Adjusted EBITDA1 was 3.87x at September 30, 2022 compared to 3.92x at June 30, 2022 and 4.07x at December 31, 2021.
•The Company had no outstanding borrowings on its $1.5 billion line of credit as of September 30, 2022.
Page 3
Ambulatory Care (Ambulatory) Segment
Tenet’s Ambulatory business segment is comprised of the operations of United Surgical Partners International (USPI). As of September 30, 2022, USPI had interests in 440 ambulatory surgery centers (292 consolidated) and 24 surgical hospitals (eight consolidated) in 35 states. Results for the nine months ended September 30, 2021 included USPI’s imaging centers (realigned under the Hospital segment as of April 1, 2021) and its urgent care centers (sold in April 2021). For all periods prior to June 30, 2022, the Company owned 95 percent of the voting stock of USPI.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
Ambulatory segment results ($ in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Revenues | ||||||||||||||
Net operating revenues | $806 | $666 | $2,315 | $1,976 | ||||||||||
Same-facility system-wide net patient service revenues2 | $1,536 | $1,491 | $4,474 | $4,263 | ||||||||||
Volume Changes versus the Prior-Year Period | ||||||||||||||
Same-facility system-wide surgical cases2 | —% | 6.8% | 2.4% | 20.4% | ||||||||||
Same-facility system-wide surgical cases on same-business day basis2 | —% | 6.8% | 1.9% | 21.0% | ||||||||||
Adjusted EBITDA, Margins and Noncontrolling Interest (NCI) | ||||||||||||||
Adjusted EBITDA | $319 | $274 | $920 | $826 | ||||||||||
Adjusted EBITDA margin | 39.6% | 41.1% | 39.7% | 41.8% | ||||||||||
Adjusted EBITDA less facility-level NCI | $208 | $178 | $605 | $534 | ||||||||||
Adjusted EBITDA less total NCI | $208 | $173 | $596 | $520 | ||||||||||
•Third quarter 2022 net operating revenues increased 21.0% compared to third quarter 2021 driven by service line growth, additional revenues associated with the SurgCenter Development (SCD) acquisition completed in December 2021 and improved pricing yield.
•Surgical business same-facility system-wide net operating revenues increased 3.0% in third quarter 2022 compared to third quarter 2021, with cases flat and net revenue per case up 3.0%.
•Adjusted EBITDA was $319 million in third quarter 2022 compared to $274 million in third quarter 2021, driven by the SCD acquisition, as well as new service line growth and improved pricing yield.
Page 4
Hospital Operations and Other (Hospital) Segment
Tenet’s Hospital business segment is primarily comprised of acute care and specialty hospitals, imaging centers, ancillary outpatient facilities, micro-hospitals and physician practices. Effective April 1, 2021, the Company’s imaging centers that were previously operated under USPI were realigned under the Hospital segment.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
Hospital segment results ($ in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Revenues | ||||||||||||||
Net operating revenues (prior to inter-segment eliminations) | $3,778 | $4,030 | $11,221 | $12,072 | ||||||||||
Grant income | $54 | $2 | $150 | $30 | ||||||||||
Same-hospital net patient service revenues3 | $3,425 | $3,599 | $10,217 | $10,498 | ||||||||||
Same-Hospital Volume Changes versus the Prior-Year Period | ||||||||||||||
Admissions | (5.3)% | 2.6% | (6.1)% | 1.1% | ||||||||||
Adjusted admissions4 | (0.7)% | 4.4% | (2.5)% | 3.2% | ||||||||||
Outpatient visits (including outpatient ER visits) | (6.9)% | 15.3% | (5.5)% | 18.1% | ||||||||||
Emergency Room visits (inpatient and outpatient) | (4.1)% | 25.0% | 3.8% | 6.5% | ||||||||||
Hospital surgeries | (3.6)% | 1.0% | (4.1)% | 8.8% | ||||||||||
| Adjusted EBITDA | ||||||||||||||
Adjusted EBITDA | $432 | $496 | $1,377 | $1,379 | ||||||||||
Adjusted EBITDA margin | 11.4% | 12.3% | 12.3% | 11.4% | ||||||||||
•Third quarter 2022 net operating revenues declined 6.3% from third quarter 2021 due to the sale of the Company’s Miami-area hospitals in third quarter 2021 and pandemic-related volume challenges, partially offset by improved pricing yield.
•Same-hospital net patient service revenue per adjusted admission decreased 4.2% year-over-year for third quarter 2022 primarily due to lower COVID-related acuity and lower COVID volumes, partially offset by improved pricing yield. COVID admissions were 6% of total admissions in the third quarter of 2022 versus 10% in the third quarter of 2021.
•Third quarter 2022 adjusted EBITDA and adjusted EBITDA margin reflect higher contract labor costs and premium pay due to the pandemic, partially offset by continued strength in patient acuity due to the Company's focus on growing higher acuity services, grant income of $54 million, and a $45 million gain on sale described above, as well as improved pricing yield and cost efficiency actions.
•The Company recognized $6 million of insurance proceeds in third quarter 2022 associated with the previously disclosed cybersecurity incident.
Page 5
Conifer Segment
Tenet’s Conifer business segment provides comprehensive end-to-end and focused-point business process services, including hospital and physician revenue cycle management, patient communications and engagement support and value-based care solutions to hospitals, health systems, physician practices, employers, and other clients.
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
Conifer segment results ($ in millions) | 2022 | 2021 | 2022 | 2021 | ||||||||||
Net operating revenues | $333 | $314 | $990 | $943 | ||||||||||
Adjusted EBITDA | $90 | $85 | $275 | $261 | ||||||||||
Adjusted EBITDA margin | 27.0% | 27.1% | 27.8% | 27.7% | ||||||||||
•Third quarter 2022 net operating revenues increased 6.1%, primarily due to contractual rate increases and new business expansion. Third quarter 2022 net operating revenues from external clients increased 9.6% over third quarter 2021.
•Third quarter 2022 adjusted EBITDA increased 5.9% due to revenue growth and continued effective cost management.
Page 6
2022 Outlook1
Tenet’s Outlook for full year 2022 (consolidated and by segment) and fourth quarter 2022 follows:
CONSOLIDATED ($ in millions except per share amounts) | FY 2022 Outlook | Fourth Quarter 2022 Outlook | |||||||||
| Net operating revenues | $19,000 to $19,200 | $4,816 to $5,016 | |||||||||
Income from continuing operations available to Tenet common stockholders | $366 to $441 | $58 to $133 | |||||||||
| Adjusted EBITDA | $3,375 to $3,475 | $803 to $903 | |||||||||
| Adjusted EBITDA margin | 17.8% to 18.1% | 16.7% to 18.0% | |||||||||
| Diluted income per common share from continuing operations | $3.34 to $4.02 | $0.51 to $1.19 | |||||||||
| Adjusted net income from continuing operations | $650 to $710 | $112 to $172 | |||||||||
| Adjusted diluted earnings per share from continuing operations | $5.88 to $6.42 | $1.00 to $1.54 | |||||||||
| Equity in earnings of unconsolidated affiliates | $215 to $235 | $64 to $84 | |||||||||
| Depreciation and amortization | $840 to $860 | $212 to $232 | |||||||||
| Interest expense | $885 to $895 | $214 to $224 | |||||||||
| Net income available to NCI | $580 to $600 | $162 to $182 | |||||||||
| Weighted average diluted common shares | ~112 million | ~111 million | |||||||||
| NCI cash distributions | $550 to $570 | ||||||||||
Effective tax rate5 | ~25% | ||||||||||
| Net cash provided by operating activities | $1,025 to $1,300 | ||||||||||
| Adjusted net cash provided by operating activities | $1,250 to $1,500 | ||||||||||
| Capital expenditures | $725 to $775 | ||||||||||
| Free cash flow | $300 to $525 | ||||||||||
| Free cash flow excluding repayments of Medicare Advance Payments and Deferred Payroll Tax Payments | $1,308 to $1,533 | ||||||||||
| Adjusted free cash flow – continuing operations | $525 to $725 | ||||||||||
| Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advance Payments and Deferred Payroll Tax Payments | $1,533 to $1,733 | ||||||||||
Page 7
Ambulatory Segment ($ in millions) | FY 2022 Outlook | |||||||
| Net operating revenues | $3,200 to $3,250 | |||||||
| Adjusted EBITDA | $1,310 to $1,340 | |||||||
| Total NCI (Facility level and Baylor University Medical Center through June 30, 2022) | $465 to $475 | |||||||
| Adjusted EBITDA less total NCI | $845 to $865 | |||||||
Changes versus prior year6: | ||||||||
| Surgical cases volumes | Up 2.0% to 3.0% | |||||||
| Net revenues per surgical case | Up 2.5% to 3.0% | |||||||
Hospital Segment ($ in millions) | FY 2022 Outlook | |||||||
| Net operating revenues (prior to inter-segment eliminations) | $14,955 to $15,075 | |||||||
| Adjusted EBITDA | $1,705 to $1,765 | |||||||
| NCI | $40 to $45 | |||||||
Changes versus prior year6: | ||||||||
| Inpatient admissions | (5.5)% to (4.5)% | |||||||
| Adjusted admissions | (2.5)% to (1.5)% | |||||||
Conifer Segment ($ in millions) | FY 2022 Outlook | |||||||
| Net operating revenues | $1,310 to $1,340 | |||||||
| Adjusted EBITDA | $360 to $370 | |||||||
| NCI | $75 to $80 | |||||||
Management’s Webcast Discussion of Results
Tenet management will discuss the Company’s third quarter 2022 results in a webcast scheduled for 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on October 21, 2022. Investors can access the webcast through the Company’s website at www.tenethealth.com/investors.
The slide presentation associated with the webcast referenced above, a copy of this earnings press release, and a related supplemental financial disclosures document will be available on the Company’s Investor Relations website on October 20, 2022.
Page 8
Cautionary Statement
This release contains “forward-looking statements” - that is, statements that relate to future, not past, events. In this context, forward-looking statements often address the Company’s expected future business and financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “assume,” “believe,” “budget,” “estimate,” “forecast,” “intend,” “plan,” “predict,” “project,” “seek,” “see,” “target,” or “will.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain, especially with regards to developments related to COVID-19. Particular uncertainties that could cause the Company’s actual results to be materially different than those expressed in the Company’s forward-looking statements include, but are not limited to, the impact of the COVID-19 pandemic and other factors disclosed under “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended
December 31, 2021, subsequent Form 10-Q filings and other filings with the Securities and Exchange Commission.
Footnotes
1.Tables and discussions throughout this earnings release include certain financial measures, including those related to our 2022 Outlook, that are not in accordance with accounting principles generally accepted in the United States of America (GAAP). Reconciliations of GAAP measures to the Adjusted (non-GAAP) measures used are detailed in Tables #1-6 included at the end of this earnings release. Management’s reasoning for the use of these non-GAAP measures and descriptions of the various non-GAAP measures are included in the Non-GAAP Financial Measures section of this earnings release.
2.Same-facility system-wide revenues and statistical information include the results of the facilities in which the Ambulatory segment has an investment that are not consolidated by Tenet. To help analyze the segment’s results of operations, management uses system-wide measures, which include revenues and cases of both consolidated and unconsolidated facilities.
3.Same-hospital revenues and statistical data include those for hospitals and hospital-affiliated outpatient centers operated by the Company’s Hospital segment continuously from January 1, 2020 through September 30, 2022. Amounts associated with physician practices are excluded. Prior-period same-hospital net patient service revenues and volume changes have been recast to reflect only the continuously operated facilities since January 1, 2020.
4.Adjusted admissions represent actual patient admissions adjusted to include outpatient services provided by facilities in our Hospital segment by multiplying actual patient admissions by the sum of gross inpatient revenues and outpatient revenues, then dividing that result by gross inpatient revenues.
5.The effective tax rate is calculated as income tax expense divided by the adjusted pretax income. Income tax expense is calculated by multiplying 24% (the federal corporate tax rate of 21% plus an estimate of state taxes) by the sum of: adjusted pretax income less GAAP facility level NCI expense plus permanent differences, and non-deductible interest expense.
6.Change versus prior year is presented on a same-facility system-wide basis for USPI Ambulatory surgical cases and on a same-hospital basis for hospital statistics.
Page 9
About Tenet Healthcare
Tenet Healthcare Corporation (NYSE: THC) is a diversified healthcare services company headquartered in Dallas. Our care delivery network includes United Surgical Partners International, the largest ambulatory platform in the country, which operates or has ownership interests in more than 465 ambulatory surgery centers and surgical hospitals. We also operate 61 acute care and specialty hospitals, approximately 110 other outpatient facilities, a network of leading employed physicians and a global business center in Manila, Philippines. Our Conifer Health Solutions subsidiary provides revenue cycle management and value-based care services to hospitals, health systems, physician practices, employers and other clients. Across the Tenet enterprise, we are united by our mission to deliver quality, compassionate care in the communities we serve. For more information, please visit www.tenethealth.com.
Contact Information
| Investor Contact | Media Contact | |||||||
| Will McDowell | Robert Dyer | |||||||
| 469-893-2387 | 469-893-2640 | |||||||
| william.mcdowell@tenethealth.com | mediarelations@tenethealth.com | |||||||
Page 10
Non-GAAP Financial Measures
The Company believes the non-GAAP measures described below are useful to investors and analysts because they present additional information on the Company’s financial performance. Investors, analysts, Company management and the Company’s Board of Directors utilize these non-GAAP measures, in addition to GAAP measures, to track the Company’s financial and operating performance and compare the Company’s performance to its peer companies, which use similar non-GAAP financial measures in their presentations and earnings releases. The Human Resources Committee of the Company’s Board of Directors also uses certain of these measures to evaluate management’s performance for the purpose of determining incentive compensation. Additional information regarding the purpose and utility of specific non-GAAP measures used in this release is set forth below.
•Adjusted EBITDA, a non-GAAP measure, is defined by the Company as net income available (loss attributable) to Tenet common shareholders before (1) the cumulative effect of changes in accounting principles, (2) net loss attributable (income available) to noncontrolling interests, (3) income (loss) from discontinued operations, net of tax, (4) income tax benefit (expense), (5) gain (loss) from early extinguishment of debt, (6) other non-operating income (expense), net, (7) interest expense, (8) litigation and investigation benefit (costs), net of insurance recoveries, (9) net gains (losses) on sales, consolidation and deconsolidation of facilities, (10) impairment and restructuring charges and acquisition-related costs, (11) depreciation and amortization and (12) income (loss) from divested and closed businesses (i.e., health plan businesses). Litigation and investigation costs excluded do not include ordinary course of business malpractice and other litigation and related expenses.
•Adjusted diluted earnings (loss) per share from continuing operations, a non-GAAP measure, is defined by the Company as Adjusted net income available (loss attributable) from continuing operations to Tenet common shareholders, divided by the weighted average diluted shares outstanding in the reporting period.
•Adjusted net income available (loss attributable) from continuing operations to Tenet common shareholders, a non-GAAP measure, is defined by the Company as net income available (loss attributable) to Tenet common shareholders before (1) income (loss) from discontinued operations, net of tax, (2) gain (loss) from early extinguishment of debt, (3) litigation and investigation benefit (costs), net of insurance recoveries, (4) net gains (losses) on sales, consolidation and deconsolidation of facilities, (5) impairment and restructuring charges and acquisition-related costs, (6) income (loss) from divested and closed businesses (i.e., health plan businesses) and (7) the associated impact of these items on taxes and noncontrolling interests. Litigation and investigation costs excluded do not include ordinary course of business malpractice and other litigation and related expenses.
•Free Cash Flow, a non-GAAP measure, is defined by the Company as (1) net cash provided by (used in) operating activities, less (2) purchases of property and equipment for continuing operations.
•Free Cash Flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments, a non-GAAP measure, is defined by the Company as (1) Free Cash Flow plus (2) repayments of Medicare Advances and Deferred Payroll Tax Payments.
•Adjusted Free Cash Flow, a non-GAAP measure, is defined by the Company as (1) Adjusted net cash provided by (used in) operating activities from continuing operations, less (2) purchases of property and equipment from continuing operations.
•Adjusted Free Cash Flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments, a non-GAAP measure, is defined by the Company as (1) Adjusted Free Cash Flow plus (2) repayments of Medicare Advances and Deferred Payroll Tax Payments.
•Adjusted net cash provided by (used in) operating activities, a non-GAAP measure, is defined by the Company as cash provided by (used in) operating activities prior to (1) payments for restructuring charges, acquisition-related costs and litigation costs and settlements, and (2) net cash provided by (used in) operating activities from discontinued operations.
The Company believes that Adjusted EBITDA is a useful measure, in part, because certain investors and analysts use both historical and projected Adjusted EBITDA, in addition to other GAAP and non-GAAP measures, as factors in determining the estimated fair value of shares of the Company’s common stock. Company management also regularly reviews the Adjusted EBITDA performance for each operating segment. The Company does not use Adjusted EBITDA to measure liquidity, but instead to measure operating performance.
The Company uses, and believes investors use, Free Cash Flow and Adjusted Free Cash Flow, and Free Cash Flow and Adjusted Free Cash Flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments as supplemental non-GAAP measures to analyze cash flows generated from the Company’s operations. The Company believes these measures are useful to investors in evaluating its ability to fund distributions paid to noncontrolling interests or for acquisitions, purchasing equity interests in joint ventures or repaying debt.
These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Because these measures exclude many items that are included in the Company’s financial statements, they do not provide a complete measure of the Company’s operating performance. For example, the Company’s definitions of Free Cash Flow and Adjusted Free Cash Flow do not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows From Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, or (ii) distributions paid to noncontrolling interests. Accordingly, investors are encouraged to use GAAP measures when evaluating the Company’s financial performance.
See corresponding reconciliations of the non-GAAP financial measures referred to above to the most comparable GAAP financial measures in Tables #1 - 6 below.
Page 11
Tenet Healthcare Corporation
Financial Statements and Reconciliations
Third Quarter Earnings Release
Table of Contents
Page 12
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| (Dollars in millions except per share amounts) | Three Months Ended September 30, | |||||||||||||||||||||||||||||||
| 2022 | % | 2021 | % | Change | ||||||||||||||||||||||||||||
| Net operating revenues | $ | 4,801 | 100.0 | % | $ | 4,894 | 100.0 | % | (1.9) | % | ||||||||||||||||||||||
| Grant income | 54 | 1.1 | % | 3 | 0.1 | % | 1,700.0 | % | ||||||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 51 | 1.1 | % | 45 | 0.9 | % | 13.3 | % | ||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||
| Salaries, wages and benefits | 2,230 | 46.4 | % | 2,209 | 45.1 | % | 1.0 | % | ||||||||||||||||||||||||
| Supplies | 817 | 17.0 | % | 827 | 16.9 | % | (1.2) | % | ||||||||||||||||||||||||
| Other operating expenses, net | 1,018 | 21.3 | % | 1,051 | 21.5 | % | (3.1) | % | ||||||||||||||||||||||||
| Depreciation and amortization | 209 | 4.4 | % | 209 | 4.3 | % | ||||||||||||||||||||||||||
| Impairment and restructuring charges, and acquisition-related costs | 24 | 0.5 | % | 15 | 0.3 | % | ||||||||||||||||||||||||||
| Litigation and investigation costs | 12 | 0.2 | % | 29 | 0.6 | % | ||||||||||||||||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | — | % | (412) | (8.4) | % | ||||||||||||||||||||||||||
| Operating income | 596 | 12.4 | % | 1,014 | 20.7 | % | ||||||||||||||||||||||||||
| Interest expense | (222) | (227) | ||||||||||||||||||||||||||||||
| Other non-operating income, net | 6 | 7 | ||||||||||||||||||||||||||||||
| Loss from early extinguishment of debt | — | (20) | ||||||||||||||||||||||||||||||
| Income from continuing operations, before income taxes | 380 | 774 | ||||||||||||||||||||||||||||||
| Income tax expense | (112) | (197) | ||||||||||||||||||||||||||||||
| Income from continuing operations, before discontinued operations | 268 | 577 | ||||||||||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||||||||
| Income from operations | — | 1 | ||||||||||||||||||||||||||||||
| Income from discontinued operations | — | 1 | ||||||||||||||||||||||||||||||
| Net income | 268 | 578 | ||||||||||||||||||||||||||||||
| Less: Net income available to noncontrolling interests | 137 | 129 | ||||||||||||||||||||||||||||||
Net income available to Tenet Healthcare Corporation common shareholders | $ | 131 | $ | 449 | ||||||||||||||||||||||||||||
Amounts available to Tenet Healthcare Corporation common shareholders | ||||||||||||||||||||||||||||||||
| Income from continuing operations, net of tax | $ | 131 | $ | 448 | ||||||||||||||||||||||||||||
| Income from discontinued operations, net of tax | — | 1 | ||||||||||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 131 | $ | 449 | ||||||||||||||||||||||||||||
| Earnings per share available to Tenet Healthcare Corporation common shareholders: | ||||||||||||||||||||||||||||||||
| Basic | ||||||||||||||||||||||||||||||||
| Continuing operations | $ | 1.21 | $ | 4.18 | ||||||||||||||||||||||||||||
| Discontinued operations | — | 0.01 | ||||||||||||||||||||||||||||||
| $ | 1.21 | $ | 4.19 | |||||||||||||||||||||||||||||
| Diluted | ||||||||||||||||||||||||||||||||
| Continuing operations | $ | 1.16 | $ | 4.12 | ||||||||||||||||||||||||||||
| Discontinued operations | — | 0.01 | ||||||||||||||||||||||||||||||
| $ | 1.16 | $ | 4.13 | |||||||||||||||||||||||||||||
| Weighted average shares and dilutive securities outstanding (in thousands): | ||||||||||||||||||||||||||||||||
| Basic | 107,923 | 107,050 | ||||||||||||||||||||||||||||||
| Diluted | 109,888 | 108,761 | ||||||||||||||||||||||||||||||
Page 13
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
| (Dollars in millions except per share amounts) | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||
| 2022 | % | 2021 | % | Change | ||||||||||||||||||||||||||||
| Net operating revenues | $ | 14,184 | 100.0 | % | $ | 14,629 | 100.0 | % | (3.0) | % | ||||||||||||||||||||||
| Grant income | 154 | 1.1 | % | 53 | 0.4 | % | 190.6 | % | ||||||||||||||||||||||||
| Equity in earnings of unconsolidated affiliates | 151 | 1.1 | % | 141 | 1.0 | % | 7.1 | % | ||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||
| Salaries, wages and benefits | 6,538 | 46.1 | % | 6,690 | 45.8 | % | (2.3) | % | ||||||||||||||||||||||||
| Supplies | 2,413 | 17.0 | % | 2,490 | 17.0 | % | (3.1) | % | ||||||||||||||||||||||||
| Other operating expenses, net | 2,966 | 20.9 | % | 3,177 | 21.7 | % | (6.6) | % | ||||||||||||||||||||||||
| Depreciation and amortization | 628 | 4.4 | % | 654 | 4.5 | % | ||||||||||||||||||||||||||
| Impairment and restructuring charges, and acquisition-related costs | 97 | 0.7 | % | 55 | 0.4 | % | ||||||||||||||||||||||||||
| Litigation and investigation costs | 50 | 0.4 | % | 64 | 0.4 | % | ||||||||||||||||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | — | % | (427) | (2.9) | % | ||||||||||||||||||||||||||
| Operating income | 1,797 | 12.7 | % | 2,120 | 14.5 | % | ||||||||||||||||||||||||||
| Interest expense | (671) | (702) | ||||||||||||||||||||||||||||||
| Other non-operating income, net | 6 | 16 | ||||||||||||||||||||||||||||||
| Loss from early extinguishment of debt | (109) | (74) | ||||||||||||||||||||||||||||||
| Income from continuing operations, before income taxes | 1,023 | 1,360 | ||||||||||||||||||||||||||||||
| Income tax expense | (297) | (303) | ||||||||||||||||||||||||||||||
| Income from continuing operations, before discontinued operations | 726 | 1,057 | ||||||||||||||||||||||||||||||
| Discontinued operations: | ||||||||||||||||||||||||||||||||
| Income from operations | 1 | — | ||||||||||||||||||||||||||||||
| Income from discontinued operations | 1 | — | ||||||||||||||||||||||||||||||
| Net income | 727 | 1,057 | ||||||||||||||||||||||||||||||
| Less: Net income available to noncontrolling interests | 418 | 392 | ||||||||||||||||||||||||||||||
Net income available to Tenet Healthcare Corporation common shareholders | $ | 309 | $ | 665 | ||||||||||||||||||||||||||||
Amounts available to Tenet Healthcare Corporation common shareholders | ||||||||||||||||||||||||||||||||
| Income from continuing operations, net of tax | $ | 308 | $ | 665 | ||||||||||||||||||||||||||||
| Income from discontinued operations, net of tax | 1 | — | ||||||||||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 309 | $ | 665 | ||||||||||||||||||||||||||||
| Earnings per share available to Tenet Healthcare Corporation common shareholders: | ||||||||||||||||||||||||||||||||
| Basic | ||||||||||||||||||||||||||||||||
| Continuing operations | $ | 2.86 | $ | 6.23 | ||||||||||||||||||||||||||||
| Discontinued operations | 0.01 | — | ||||||||||||||||||||||||||||||
| $ | 2.87 | $ | 6.23 | |||||||||||||||||||||||||||||
| Diluted | ||||||||||||||||||||||||||||||||
| Continuing operations | $ | 2.81 | $ | 6.13 | ||||||||||||||||||||||||||||
| Discontinued operations | 0.01 | — | ||||||||||||||||||||||||||||||
| $ | 2.82 | $ | 6.13 | |||||||||||||||||||||||||||||
Weighted average shares and dilutive securities outstanding (in thousands): | ||||||||||||||||||||||||||||||||
| Basic | 107,732 | 106,727 | ||||||||||||||||||||||||||||||
| Diluted | 112,288 | 108,465 | ||||||||||||||||||||||||||||||
Page 14
TENET HEALTHCARE CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
| September 30, | December 31, | |||||||||||||
| (Dollars in millions) | 2022 | 2021 | ||||||||||||
| ASSETS | ||||||||||||||
| Current assets: | ||||||||||||||
| Cash and cash equivalents | $ | 1,208 | $ | 2,364 | ||||||||||
| Accounts receivable | 2,826 | 2,770 | ||||||||||||
| Inventories of supplies, at cost | 394 | 384 | ||||||||||||
| Income tax receivable | 4 | — | ||||||||||||
| Other current assets | 1,566 | 1,557 | ||||||||||||
Total current assets | 5,998 | 7,075 | ||||||||||||
| Investments and other assets | 3,312 | 3,254 | ||||||||||||
| Deferred income taxes | 55 | 65 | ||||||||||||
Property and equipment, at cost, less accumulated depreciation and amortization | 6,291 | 6,427 | ||||||||||||
| Goodwill | 9,979 | 9,261 | ||||||||||||
Other intangible assets, at cost, less accumulated amortization | 1,441 | 1,497 | ||||||||||||
Total assets | $ | 27,076 | $ | 27,579 | ||||||||||
| LIABILITIES AND EQUITY | ||||||||||||||
| Current liabilities: | ||||||||||||||
| Current portion of long-term debt | $ | 131 | $ | 135 | ||||||||||
| Accounts payable | 1,240 | 1,300 | ||||||||||||
| Accrued compensation and benefits | 781 | 896 | ||||||||||||
| Professional and general liability reserves | 279 | 254 | ||||||||||||
| Accrued interest payable | 249 | 203 | ||||||||||||
| Contract liabilities | 111 | 959 | ||||||||||||
| Other current liabilities | 1,485 | 1,362 | ||||||||||||
Total current liabilities | 4,276 | 5,109 | ||||||||||||
| Long-term debt, net of current portion | 14,962 | 15,511 | ||||||||||||
| Professional and general liability reserves | 804 | 791 | ||||||||||||
| Defined benefit plan obligations | 400 | 421 | ||||||||||||
| Deferred income taxes | 235 | 36 | ||||||||||||
| Contract liabilities – long-term | 14 | 15 | ||||||||||||
| Other long-term liabilities | 1,810 | 1,439 | ||||||||||||
Total liabilities | 22,501 | 23,322 | ||||||||||||
| Commitments and contingencies | ||||||||||||||
Redeemable noncontrolling interests in equity of consolidated subsidiaries | 2,068 | 2,203 | ||||||||||||
| Equity: | ||||||||||||||
| Shareholders’ equity: | ||||||||||||||
| Common stock | 8 | 8 | ||||||||||||
| Additional paid-in capital | 4,771 | 4,877 | ||||||||||||
| Accumulated other comprehensive loss | (229) | (233) | ||||||||||||
| Accumulated deficit | (905) | (1,214) | ||||||||||||
| Common stock in treasury, at cost | (2,410) | (2,410) | ||||||||||||
| Total shareholders’ equity | 1,235 | 1,028 | ||||||||||||
Noncontrolling interests | 1,272 | 1,026 | ||||||||||||
Total equity | 2,507 | 2,054 | ||||||||||||
Total liabilities and equity | $ | 27,076 | $ | 27,579 | ||||||||||
Page 15
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOW
(Unaudited)
| Nine Months Ended | ||||||||||||||
| (Dollars in millions) | September 30, | |||||||||||||
| 2022 | 2021 | |||||||||||||
| Net income | $ | 727 | $ | 1,057 | ||||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
| Depreciation and amortization | 628 | 654 | ||||||||||||
| Deferred income tax expense | 208 | 183 | ||||||||||||
| Stock-based compensation expense | 47 | 43 | ||||||||||||
| Impairment and restructuring charges, and acquisition-related costs | 97 | 55 | ||||||||||||
| Litigation and investigation costs | 50 | 64 | ||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | (427) | ||||||||||||
| Loss from early extinguishment of debt | 109 | 74 | ||||||||||||
| Equity in earnings of unconsolidated affiliates, net of distributions received | 14 | 10 | ||||||||||||
| Amortization of debt discount and debt issuance costs | 23 | 25 | ||||||||||||
| Pre-tax income from discontinued operations | (1) | — | ||||||||||||
| Net gains from the sale of investments and long-lived assets | (115) | (16) | ||||||||||||
| Other items, net | 12 | (7) | ||||||||||||
| Changes in cash from operating assets and liabilities: | ||||||||||||||
| Accounts receivable | (39) | (202) | ||||||||||||
| Inventories and other current assets | 89 | (111) | ||||||||||||
| Income taxes | (59) | 67 | ||||||||||||
| Accounts payable, accrued expenses, contract liabilities and other current liabilities | (942) | (149) | ||||||||||||
| Other long-term liabilities | (28) | 8 | ||||||||||||
| Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements | (157) | (116) | ||||||||||||
| Net cash used in operating activities from discontinued operations, excluding income taxes | (1) | (1) | ||||||||||||
| Net cash provided by operating activities | 662 | 1,211 | ||||||||||||
| Cash flows from investing activities: | ||||||||||||||
| Purchases of property and equipment | (472) | (354) | ||||||||||||
| Purchases of businesses or joint venture interests, net of cash acquired | (224) | (64) | ||||||||||||
| Proceeds from sales of facilities and other assets | 209 | 1,235 | ||||||||||||
| Proceeds from sales of marketable securities, long-term investments and other assets | 61 | 18 | ||||||||||||
| Purchases of marketable securities and equity investments | (68) | (23) | ||||||||||||
| Other items, net | (8) | (10) | ||||||||||||
| Net cash provided by (used in) investing activities | (502) | 802 | ||||||||||||
| Cash flows from financing activities: | ||||||||||||||
| Repayments of borrowings | (2,786) | (3,183) | ||||||||||||
| Proceeds from borrowings | 2,020 | 1,413 | ||||||||||||
| Debt issuance costs | (24) | (15) | ||||||||||||
| Distributions paid to noncontrolling interests | (432) | (316) | ||||||||||||
| Proceeds from the sale of noncontrolling interests | 16 | 14 | ||||||||||||
| Purchases of noncontrolling interests | (61) | (19) | ||||||||||||
| Medicare advances and grants received by unconsolidated affiliates, net of recoupment | — | (8) | ||||||||||||
| Other items, net | (49) | (53) | ||||||||||||
| Net cash used in financing activities | (1,316) | (2,167) | ||||||||||||
| Net decrease in cash and cash equivalents | (1,156) | (154) | ||||||||||||
| Cash and cash equivalents at beginning of period | 2,364 | 2,446 | ||||||||||||
| Cash and cash equivalents at end of period | $ | 1,208 | $ | 2,292 | ||||||||||
| Supplemental disclosures: | ||||||||||||||
| Interest paid, net of capitalized interest | $ | (601) | $ | (664) | ||||||||||
| Income tax payments, net | $ | (148) | $ | (54) | ||||||||||
Page 16
TENET HEALTHCARE CORPORATION
SEGMENT REPORTING
(Unaudited)
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| (Dollars in millions) | September 30, | September 30, | ||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
Net operating revenues (1) : | ||||||||||||||||||||||||||
| Ambulatory Care | $ | 806 | $ | 666 | $ | 2,315 | $ | 1,976 | ||||||||||||||||||
| Hospital Operations and other (prior to inter-segment eliminations) | 3,778 | 4,030 | 11,221 | 12,072 | ||||||||||||||||||||||
| Conifer | ||||||||||||||||||||||||||
| Tenet | 116 | 116 | 342 | 362 | ||||||||||||||||||||||
| Other clients | 217 | 198 | 648 | 581 | ||||||||||||||||||||||
| Total Conifer revenues | 333 | 314 | 990 | 943 | ||||||||||||||||||||||
| Inter-segment eliminations | (116) | (116) | (342) | (362) | ||||||||||||||||||||||
| Total | $ | 4,801 | $ | 4,894 | $ | 14,184 | $ | 14,629 | ||||||||||||||||||
| Equity in earnings of unconsolidated affiliates: | ||||||||||||||||||||||||||
| Ambulatory Care | $ | 49 | $ | 43 | $ | 143 | $ | 130 | ||||||||||||||||||
| Hospital Operations and other | 2 | 2 | 8 | 11 | ||||||||||||||||||||||
| Total | $ | 51 | $ | 45 | $ | 151 | $ | 141 | ||||||||||||||||||
| Adjusted EBITDA (including grant income): | ||||||||||||||||||||||||||
| Ambulatory Care | $ | 319 | $ | 274 | $ | 920 | $ | 826 | ||||||||||||||||||
| Hospital Operations and other | 432 | 496 | 1,377 | 1,379 | ||||||||||||||||||||||
| Conifer | 90 | 85 | 275 | 261 | ||||||||||||||||||||||
| Total | $ | 841 | $ | 855 | $ | 2,572 | $ | 2,466 | ||||||||||||||||||
| Adjusted EBITDA margins (including grant income): | ||||||||||||||||||||||||||
| Ambulatory Care | 39.6 | % | 41.1 | % | 39.7 | % | 41.8 | % | ||||||||||||||||||
| Hospital Operations and other | 11.4 | % | 12.3 | % | 12.3 | % | 11.4 | % | ||||||||||||||||||
| Conifer | 27.0 | % | 27.1 | % | 27.8 | % | 27.7 | % | ||||||||||||||||||
| Total | 17.5 | % | 17.5 | % | 18.1 | % | 16.9 | % | ||||||||||||||||||
| Adjusted EBITDA margins (excluding grant income): | ||||||||||||||||||||||||||
| Ambulatory Care | 39.6 | % | 40.8 | % | 39.6 | % | 40.0 | % | ||||||||||||||||||
| Hospital Operations and other | 10.0 | % | 12.3 | % | 10.9 | % | 11.2 | % | ||||||||||||||||||
| Conifer | 27.0 | % | 27.1 | % | 27.8 | % | 27.7 | % | ||||||||||||||||||
| Total | 16.4 | % | 17.4 | % | 17.0 | % | 16.4 | % | ||||||||||||||||||
| Capital expenditures: | ||||||||||||||||||||||||||
| Ambulatory Care | $ | 18 | $ | 14 | $ | 58 | $ | 49 | ||||||||||||||||||
| Hospital Operations and other | 143 | 95 | 405 | 295 | ||||||||||||||||||||||
| Conifer | 4 | 2 | 9 | 10 | ||||||||||||||||||||||
| Total | $ | 165 | $ | 111 | $ | 472 | $ | 354 | ||||||||||||||||||
| (1) Net operating revenues include the impact of implicit price concessions and bad debts | ||||||||||||||||||||||||||
Page 17
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #1 – Reconciliations of Net Income Available to Tenet Healthcare Corporation
Common Shareholders to Adjusted Net Income Available from Continuing Operations
to Common Shareholders
(Unaudited)
| (Dollars in millions except per share amounts) | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 131 | $ | 449 | $ | 309 | $ | 665 | ||||||||||||||||||
| Net income from discontinued operations | — | 1 | 1 | — | ||||||||||||||||||||||
| Net income from continuing operations | 131 | 448 | 308 | 665 | ||||||||||||||||||||||
| Less: Impairment and restructuring charges, and acquisition-related costs | (24) | (15) | (97) | (55) | ||||||||||||||||||||||
| Litigation and investigation costs | (12) | (29) | (50) | (64) | ||||||||||||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | 412 | — | 427 | ||||||||||||||||||||||
| Loss from early extinguishment of debt | — | (20) | (109) | (74) | ||||||||||||||||||||||
| Tax impact of above items | 5 | (116) | 26 | (98) | ||||||||||||||||||||||
| Adjusted net income available from continuing operations to common shareholders | $ | 162 | $ | 216 | $ | 538 | $ | 529 | ||||||||||||||||||
| Diluted earnings per share from continuing operations | $ | 1.16 | $ | 4.12 | $ | 2.81 | $ | 6.13 | ||||||||||||||||||
| Less: Impairment and restructuring charges, and acquisition-related costs | (0.22) | (0.14) | (0.86) | (0.51) | ||||||||||||||||||||||
| Litigation and investigation costs | (0.11) | (0.27) | (0.45) | (0.59) | ||||||||||||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | 3.79 | — | 3.94 | ||||||||||||||||||||||
| Loss from early extinguishment of debt | — | (0.18) | (0.97) | (0.68) | ||||||||||||||||||||||
| Tax impact of above items | 0.05 | (1.07) | 0.23 | (0.91) | ||||||||||||||||||||||
| Adjusted diluted earnings per share from continuing operations | $ | 1.44 | $ | 1.99 | $ | 4.86 | $ | 4.88 | ||||||||||||||||||
| Weighted average basic shares outstanding (in thousands) | 107,923 | 107,050 | 107,732 | 106,727 | ||||||||||||||||||||||
| Weighted average dilutive shares outstanding (in thousands) | 109,888 | 108,761 | 112,288 | 108,465 | ||||||||||||||||||||||
Page 18
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #2 – Reconciliations of Net Income Available to Tenet Healthcare Corporation
Common Shareholders to Adjusted EBITDA
(Unaudited)
| (Dollars in millions) | Three Months Ended | Nine Months Ended | ||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 131 | $ | 449 | $ | 309 | $ | 665 | ||||||||||||||||||
| Less: Net income available to noncontrolling interests | (137) | (129) | (418) | (392) | ||||||||||||||||||||||
| Income from discontinued operations, net of tax | — | 1 | 1 | — | ||||||||||||||||||||||
| Income from continuing operations | 268 | 577 | 726 | 1,057 | ||||||||||||||||||||||
| Income tax expense | (112) | (197) | (297) | (303) | ||||||||||||||||||||||
| Loss from early extinguishment of debt | — | (20) | (109) | (74) | ||||||||||||||||||||||
| Other non-operating income, net | 6 | 7 | 6 | 16 | ||||||||||||||||||||||
| Interest expense | (222) | (227) | (671) | (702) | ||||||||||||||||||||||
| Operating income | 596 | 1,014 | 1,797 | 2,120 | ||||||||||||||||||||||
| Litigation and investigation costs | (12) | (29) | (50) | (64) | ||||||||||||||||||||||
| Net gains on sales, consolidation and deconsolidation of facilities | — | 412 | — | 427 | ||||||||||||||||||||||
| Impairment and restructuring charges, and acquisition-related costs | (24) | (15) | (97) | (55) | ||||||||||||||||||||||
| Depreciation and amortization | (209) | (209) | (628) | (654) | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 841 | $ | 855 | $ | 2,572 | $ | 2,466 | ||||||||||||||||||
| Net operating revenues | $ | 4,801 | $ | 4,894 | $ | 14,184 | $ | 14,629 | ||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders as a % of net operating revenues | 2.7 | % | 9.2 | % | 2.2 | % | 4.5 | % | ||||||||||||||||||
| Adjusted EBITDA as a % of net operating revenues (Adjusted EBITDA margin) | 17.5 | % | 17.5 | % | 18.1 | % | 16.9 | % | ||||||||||||||||||
Page 19
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #3 – Reconciliations of Net Cash Provided by Operating Activities to Free Cash Flow and Adjusted Free Cash Flow from Continuing Operations
(Unaudited)
| (Dollars in millions) | 2022 | |||||||||||||
| Q3 | YTD | |||||||||||||
| Net cash provided by operating activities | $ | 315 | $ | 662 | ||||||||||
| Purchases of property and equipment | (165) | (472) | ||||||||||||
| Free cash flow | 150 | 190 | ||||||||||||
| Add back: Medicare Advance Repayments | 405 | 880 | ||||||||||||
| Free cash flow, excluding repayment of Medicare Advances | $ | 555 | $ | 1,070 | ||||||||||
| Net cash used in investing activities | $ | (302) | $ | (502) | ||||||||||
| Net cash used in financing activities | $ | (156) | $ | (1,316) | ||||||||||
| Net cash provided by operating activities | $ | 315 | $ | 662 | ||||||||||
| Less: Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements | (59) | (157) | ||||||||||||
| Net cash used in operating activities from discontinued operations | (1) | (1) | ||||||||||||
| Adjusted net cash provided by operating activities from continuing operations | 375 | 820 | ||||||||||||
| Purchases of property and equipment | (165) | (472) | ||||||||||||
| Adjusted free cash flow – continuing operations | 210 | 348 | ||||||||||||
| Add back: Medicare Advance Repayments | 405 | 880 | ||||||||||||
| Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances | $ | 615 | $ | 1,228 | ||||||||||
| (Dollars in millions) | 2021 | |||||||||||||
| Q3 | YTD | |||||||||||||
| Net cash provided by operating activities | $ | 432 | $ | 1,211 | ||||||||||
| Purchases of property and equipment | (111) | (354) | ||||||||||||
| Free cash flow | 321 | 857 | ||||||||||||
| Add back: Medicare Advance Repayments | 174 | 326 | ||||||||||||
| Free cash flow, excluding repayment of Medicare Advances | $ | 495 | $ | 1,183 | ||||||||||
| Net cash provided by investing activities | $ | 997 | $ | 802 | ||||||||||
| Net cash used in financing activities | $ | (1,331) | $ | (2,167) | ||||||||||
| Net cash provided by operating activities | $ | 432 | $ | 1,211 | ||||||||||
| Less: Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements | (31) | (116) | ||||||||||||
| Net cash used in operating activities from discontinued operations | (1) | (1) | ||||||||||||
| Adjusted net cash provided by operating activities from continuing operations | 464 | 1,328 | ||||||||||||
| Purchases of property and equipment | (111) | (354) | ||||||||||||
| Adjusted free cash flow – continuing operations | 353 | 974 | ||||||||||||
| Add back: Medicare Advance Repayments | 174 | 326 | ||||||||||||
| Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances | $ | 527 | $ | 1,300 | ||||||||||
Page 20
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #4 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted Net Income Available from Continuing Operations to Common Shareholders
(Unaudited)
| (Dollars in millions except per share amounts) | Fourth Quarter 2022 | FY 2022 | ||||||||||||||||||||||||
| Low | High | Low | High | |||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 58 | $ | 133 | $ | 367 | $ | 442 | ||||||||||||||||||
| Net income from discontinued operations, net of tax | — | — | 1 | 1 | ||||||||||||||||||||||
| Net income from continuing operations | 58 | 133 | 366 | 441 | ||||||||||||||||||||||
Less: Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(1) | (63) | (43) | (210) | (190) | ||||||||||||||||||||||
Loss from early extinguishment of debt(2) | — | — | (109) | (109) | ||||||||||||||||||||||
Tax impact of above items | 9 | 4 | 35 | 30 | ||||||||||||||||||||||
| Adjusted net income available from continuing operations to common shareholders | $ | 112 | $ | 172 | $ | 650 | $ | 710 | ||||||||||||||||||
| Diluted earnings per share from continuing operations | $ | 0.51 | $ | 1.19 | $ | 3.34 | $ | 4.02 | ||||||||||||||||||
| Less: Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements | (0.57) | (0.39) | (1.88) | (1.70) | ||||||||||||||||||||||
Loss from early extinguishment of debt | — | — | (0.97) | (0.97) | ||||||||||||||||||||||
Tax impact of above items | 0.08 | 0.04 | 0.31 | 0.27 | ||||||||||||||||||||||
| Adjusted diluted earnings per share from continuing operations | $ | 1.00 | $ | 1.54 | $ | 5.88 | $ | 6.42 | ||||||||||||||||||
| Weighted average basic shares outstanding (in thousands) | 108,000 | 108,000 | 108,000 | 108,000 | ||||||||||||||||||||||
| Weighted average dilutive shares outstanding (in thousands) | 111,000 | 111,000 | 112,000 | 112,000 | ||||||||||||||||||||||
(1) The figures shown represent the Company's estimate for restructuring charges plus the actual year-to-date results for impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.
(2) The Company does not generally forecast losses from the early extinguishment of debt because the Company does not believe that it can forecast this item with sufficient accuracy since it is indeterminable at the time the Company provides its financial Outlook. The figures shown relate to the debt repurchased or refinanced by the Company in 2022.
Page 21
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #5 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted EBITDA
(Unaudited)
| (Dollars in millions) | Fourth Quarter 2022 | FY 2022 | ||||||||||||||||||||||||
| Low | High | Low | High | |||||||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders | $ | 58 | $ | 133 | $ | 367 | $ | 442 | ||||||||||||||||||
| Less: Net income available to noncontrolling interests | (162) | (182) | (580) | (600) | ||||||||||||||||||||||
| Net income from discontinued operations, net of tax | — | — | 1 | 1 | ||||||||||||||||||||||
Income tax expense | (83) | (103) | (380) | (400) | ||||||||||||||||||||||
Interest expense | (224) | (214) | (895) | (885) | ||||||||||||||||||||||
Loss from early extinguishment of debt(1) | — | — | (109) | (109) | ||||||||||||||||||||||
| Other non-operating income (expense), net | (1) | 4 | 5 | 10 | ||||||||||||||||||||||
Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(2) | (63) | (43) | (210) | (190) | ||||||||||||||||||||||
Depreciation and amortization | (212) | (232) | (840) | (860) | ||||||||||||||||||||||
| Adjusted EBITDA | $ | 803 | $ | 903 | $ | 3,375 | $ | 3,475 | ||||||||||||||||||
| Income from continuing operations | $ | 58 | $ | 133 | $ | 366 | $ | 441 | ||||||||||||||||||
| Net operating revenues | $ | 4,816 | $ | 5,016 | $ | 19,000 | $ | 19,200 | ||||||||||||||||||
| Net income available to Tenet Healthcare Corporation common shareholders as a % of operating revenues | 1.2 | % | 2.7 | % | 1.9 | % | 2.3 | % | ||||||||||||||||||
| Adjusted EBITDA as a % of net operating revenues (Adjusted EBITDA margin) | 16.7 | % | 18.0 | % | 17.8 | % | 18.1 | % | ||||||||||||||||||
(1) The Company does not generally forecast losses from the early extinguishment of debt because the Company does not believe that it can forecast this item with sufficient accuracy since it is indeterminable at the time the Company provides its financial Outlook. The figures shown relate to the debt repurchased or refinanced by the Company in 2022.
(2) The figures shown represent the Company's estimate for restructuring charges plus the actual year-to-date results for impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.
Page 22
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #6 – Reconciliations of Outlook Net Cash Provided by Operating Activities
to Outlook Free Cash Flow – Continuing Operations and Outlook Adjusted Free Cash
Flow – Continuing Operations
to Outlook Free Cash Flow – Continuing Operations and Outlook Adjusted Free Cash
Flow – Continuing Operations
(Unaudited)
| (Dollars in millions) | FY 2022 | |||||||||||||||||||||||||||||||
| Low | High | |||||||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | 1,025 | $ | 1,300 | ||||||||||||||||||||||||||||
| Purchases of property and equipment – continuing operations | (725) | (775) | ||||||||||||||||||||||||||||||
| Free cash flow – continuing operations | 300 | 525 | ||||||||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
| Medicare Advance Repayments | 880 | 880 | ||||||||||||||||||||||||||||||
| Payroll Tax Deferral Payments | 128 | 128 | ||||||||||||||||||||||||||||||
| Free cash flow excluding repayments of Medicare Advances and Deferred Payroll Tax Payments | $ | 1,308 | $ | 1,533 | ||||||||||||||||||||||||||||
| Net cash provided by operating activities | $ | 1,025 | $ | 1,300 | ||||||||||||||||||||||||||||
Less: Payments for restructuring charges, acquisition-related costs and litigation costs and settlements(1) | (225) | (200) | ||||||||||||||||||||||||||||||
Adjusted net cash provided by operating activities – continuing operations | 1,250 | 1,500 | ||||||||||||||||||||||||||||||
| Purchases of property and equipment – continuing operations | (725) | (775) | ||||||||||||||||||||||||||||||
Adjusted free cash flow – continuing operations(2) | 525 | 725 | ||||||||||||||||||||||||||||||
| Add back: | ||||||||||||||||||||||||||||||||
| Medicare Advance Repayments | 880 | 880 | ||||||||||||||||||||||||||||||
| Payroll Tax Deferral Payments | 128 | 128 | ||||||||||||||||||||||||||||||
| Adjusted free cash flow – continuing operations, excluding repayments of Medicare Advances and Deferred Payroll Tax Payments | $ | 1,533 | $ | 1,733 | ||||||||||||||||||||||||||||
(1) The figures shown represent the Company's estimate for restructuring payments plus the actual year-to-date payments for restructuring charges, acquisition-related costs, and litigation costs and settlements. The Company does not generally forecast payments for acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.
(2) The Company’s definition of Adjusted Free Cash Flow does not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows From Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, and (ii) distributions paid to noncontrolling interests.
Page 23