Press
Releases

Tenet Reports Strong Fourth Quarter and FY 2024 Results; Provides 2025 Financial Outlook

February 12, 2025
  • Net income available to common shareholders in fourth quarter 2024 was $318 million, or $3.32 per diluted share
  • Adjusted diluted earnings per share1 was $3.44 in fourth quarter 2024
  • Consolidated Adjusted EBITDA1 in fourth quarter 2024 was $1.048 billion, which represents an Adjusted EBITDA margin of 20.7%
  • Fourth quarter 2024 Ambulatory Care Adjusted EBITDA of $530 million increased 14.2% over fourth quarter 2023
  • FY 2025 Adjusted EBITDA Outlook is expected to be in the range of $3.975 billion to $4.175 billion

Tenet Healthcare Corporation (Tenet) (NYSE: THC) today announced its results for the quarter ended December 31, 2024.

"2024 was an outstanding year for Tenet characterized by robust revenue growth, efficient operations, high levels of patient satisfaction and clinical quality, and a portfolio transformation that drove substantial balance sheet deleveraging," said Saum Sutaria, M.D., Chairman and Chief Executive Officer of Tenet. "Our focused strategy, disciplined operating management, and the strong demand for acute care and ambulatory surgical services provide us with momentum as we begin the year and confidence to achieve our full year 2025 expectations."

Tenet’s results for fourth quarter 2024 versus fourth quarter 2023 are as follows:

Three Months Ended December 31,

Years Ended December 31,

($ in millions, except per share results)

2024

2023

2024

2023

Net operating revenues

$5,072

$5,379

$20,665

$20,548

Net income available to Tenet common shareholders

$318

$244

$3,200

$611

Net income available to Tenet common shareholders per diluted share

$3.32

$2.30

$32.70

$5.71

Adjusted EBITDA1

$1,048

$1,012

$3,995

$3,541

Adjusted diluted earnings per share1

$3.44

$2.68

$11.88

$6.98

  • Net operating revenues in fourth quarter 2024 were $5.072 billion, versus $5.379 billion in fourth quarter 2023, reflecting the impact of the divestiture of fourteen hospitals in 2024, partially offset by strong same facility revenue growth, favorable payer mix, and acquisitions of ambulatory surgical centers.
  • Net income available to the Company’s common shareholders in the fourth quarter 2024 was $318 million, or $3.32 per diluted share, versus $244 million, or $2.30 per diluted share, in fourth quarter 2023.
  • Net income available to the Company's common shareholders in 2024 was $3.2 billion, or $32.70 per diluted share, versus $611 million, or $5.71 in 2023. 2024 results included a pre-tax gain of $2.916 billion ($2.143 billion after-tax, or $21.89 per diluted share) primarily associated with the hospital divestitures.
  • Adjusted EBITDA1in fourth quarter 2024 was $1.048 billion compared to $1.012 billion in fourth quarter 2023, reflecting strong same-hospital admissions growth, strong ambulatory net revenue per case growth, favorable payer mix, and increased Medicaid supplemental revenues in Michigan, partially offset by the impact of hospital divestitures. Fourth quarter 2023 results included $52 million of revenue associated with Medicaid supplemental revenue program adjustments in California and Texas.

Balance Sheet and Cash Flows

  • Cash flows provided by operating activities for the year ended December 31, 2024 were $2.047 billion versus $2.374 billion for the year ended December 31, 2023. Cash flows provided by operating activities for the year ended December 31, 2024 included $855 million of income taxes paid associated with gains on sale of hospitals and related operations.
  • The Company produced free cash flow1of $1.116 billion for the year ended December 31, 2024 versus $1.623 billion for the year ended December 31, 2023.
  • In the year ended December 31, 2024, the Company repurchased 5,596,573 shares of common stock for $672 million.
  • The Company’s ratio of net debt to Adjusted EBITDA1was 2.54x at December 31, 2024 compared to 3.89x at December 31, 2023.

Ambulatory Care (Ambulatory) Segment

Tenet’s Ambulatory business segment is comprised of the operations of United Surgical Partners International (USPI). As of December 31, 2024, USPI had interests in 518 ambulatory surgery centers (375 consolidated) and 25 surgical hospitals (seven consolidated) in 37 states.

Three Months Ended December 31,

Years Ended December 31,

Ambulatory segment results ($ in millions)

2024

2023

2024

2023

Revenues

Net operating revenues

$1,259

$1,077

$4,534

$3,865

Same-facility system-wide net patient service revenues2

$2,183

$2,010

$7,664

$7,109

Volume Changes versus the Prior-Year Period

Same-facility system-wide surgical cases2

0.1%

3.9%

0.3 %

5.6%

Same-facility system-wide surgical cases on same-business day basis2

(1.5)%

3.9%

(0.5)%

6.0%

Adjusted EBITDA, Margins and NCI

Adjusted EBITDA

$530

$464

$1,810

$1,544

Adjusted EBITDA margin

42.1%

43.1%

39.9%

39.9%

Adjusted EBITDA less NCI

$317

$280

$1,096

$958

  • Fourth quarter 2024 net operating revenues increased 16.9% compared to fourth quarter 2023 driven by strong net revenue per case growth, acquisitions of facilities, and increased service lines.
  • Surgical business same-facility system-wide net patient service revenues increased 8.6% in fourth quarter 2024 compared to fourth quarter 2023, with cases up 0.1% and net revenue per case up 8.5%. Net revenue per case growth was driven by higher acuity associated with favorable case mix as well as favorable payer mix.
  • Fourth quarter 2024 Adjusted EBITDA increased 14.2% compared to fourth quarter 2023, due to strong net revenue per case growth, disciplined expense management, and contributions from acquisitions.

Hospital Operations and Services (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. It also provides comprehensive end-to-end and focused point services, including hospital and physician revenue cycle management, patient communications and engagement support and value-based care solutions.

Three Months Ended December 31,

Years Ended December 31,

Hospital segment results ($ in millions)

2024

2023

2024

2023

Revenues

Net operating revenues

$3,813

$4,302

$16,131

$16,683

Same-hospital net patient service revenues3

$3,218

$3,104

$12,829

$11,968

Same-Hospital Volume Changes versus the Prior-Year Period

Admissions

5.0%

1.0%

4.7%

2.2%

Adjusted admissions4

3.1%

0.1%

2.5%

2.5%

Outpatient visits (including outpatient ER visits)

0.4%

(2.2)%

0.3%

(1.3)%

Emergency Room visits (inpatient and outpatient)

(2.4)%

(3.3)%

0.9%

0.1%

Hospital surgeries

0.2%

0.8%

0.6%

0.6%

Adjusted EBITDA

Adjusted EBITDA

$518

$548

$2,185

$1,997

Adjusted EBITDA margin

13.6%

12.7%

13.5%

12.0%

  • Fourth quarter 2024 net operating revenues declined 11.4% from fourth quarter 2023 primarily due to the impact of hospital divestitures in 2024, partially offset by strong same hospital admissions growth, favorable payer mix, and improved pricing yield.
  • Same-hospital net patient service revenue per adjusted admission increased 0.6% year-over-year for fourth quarter 2024 primarily due to improved pricing yield, favorable payer mix, and our focus on growing higher acuity services, partially offset by net unfavorable Medicaid supplemental revenue program adjustments relative to fourth quarter 2023.
  • Adjusted EBITDA in fourth quarter 2024 was $518 million compared to $548 million in fourth quarter 2023, reflecting strong same-hospital admissions growth and revenue per adjusted admission, favorable payer mix, and increased supplemental revenues in Michigan, offset by the impact of hospital divestitures and the favorable Medicaid supplemental revenue program adjustments of $52 million in fourth quarter 2023.

2025 Outlook1

Tenet’s Outlook for full year 2025 ( consolidated and by segment) follows.

CONSOLIDATED ($ in millions, except per share amounts)

FY 2025 Outlook

Net operating revenues

$20,600 to $21,000

Net income available to Tenet common stockholders

$1,040 to $1,185

Adjusted EBITDA

$3,975 to $4,175

Adjusted EBITDA margin

19.3% to 19.9%

Diluted income per common share

$10.95 to $12.47

Adjusted net income

$1,115 to $1,220

Adjusted diluted earnings per share

$11.74 to $12.84

Equity in earnings of unconsolidated affiliates

$265 to $275

Depreciation and amortization

$805 to $835

Interest expense

$795 to $805

Income tax expense5

$420 to $465

Net income available to NCI

$910 to $960

Weighted average diluted common shares

~95 million

Net cash provided by operating activities

$2,500 to $2,850

Adjusted net cash provided by operating activities

$2,600 to $2,900

Capital expenditures

$700 to $800

Free cash flow

$1,800 to $2,050

Adjusted free cash flow

$1,900 to $2,100

NCI cash distributions

$750 to $800

Ambulatory Segment ($ in millions)

FY 2025 Outlook

Net operating revenues

$4,850 to $5,000

Adjusted EBITDA

$1,915 to $1,985

NCI

$760 to $790

Adjusted EBITDA less NCI

$1,155 to $1,195

Changes versus prior year6 :

Same-facility system-wide revenue

Up 3.0% to 6.0%

Hospital Segment ($ in millions)

FY 2025 Outlook

Net operating revenues

$15,750 to $16,000

Adjusted EBITDA

$2,060 to $2,190

NCI

$150 to $170

Changes versus prior year6 :

Inpatient admissions

Up 2.0% to 3.0%

Adjusted admissions

Up 2.0% to 3.0%

Management’s Webcast Discussion of Results

Tenet management will discuss the Company’s fourth quarter 2024 results in a webcast scheduled for 10:00 a.m. Eastern Time (9:00 a.m. Central Time) on February 12, 2025. Investors can access the webcast through the Company’s website at www.tenethealth.com/investors.

The slide presentation associated with the webcast referenced above, a copy of this earnings press release, and a related supplemental financial disclosures document will be available on the Company’s Investor Relations website on February 12, 2025.

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. 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 factors disclosed under “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended December 31, 2023 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 first quarter and full year 2025 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. For 2024, 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, 2023 through December 31, 2024. Amounts associated with physician practices are excluded.
  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. 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: 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.

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 ambulatory surgery centers and surgical hospitals. We also operate a national portfolio of acute care and specialty hospitals, other outpatient facilities, a network of leading employed physicians and a global business center in Manila, Philippines. Our Conifer Health Solutions subsidiary provides revenue cycle management and value-based care services to hospitals, health systems, physician practices, employers and other clients. Across the Tenet enterprise, we are united by our mission to deliver quality, compassionate care in the communities we serve. For more information, please visit www.tenethealth.com.

Non-GAAP Financial Measures

The Company believes the 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 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 is defined by the Company as Adjusted net income available (loss attributable) to Tenet common shareholders, divided by the weighted average diluted shares outstanding in the reporting period.
  • Adjusted net income available (loss attributable) to Tenet common shareholders 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 is defined by the Company as (1) net cash provided by (used in) operating activities, less (2) purchases of property and equipment.
  • Adjusted Free Cash Flow is defined by the Company as (1) Adjusted net cash provided by (used in) operating activities, less (2) purchases of property and equipment.
  • Adjusted net cash provided by (used in) operating activities 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 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.

Tenet Healthcare Corporation

Financial Statements and Reconciliations

Fourth Quarter Earnings Release

 

Table of Contents

Description

Page

Consolidated Statements of Operations

12

Consolidated Balance Sheets

14

Consolidated Statements of Cash Flows

15

Segment Reporting

17

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

18

Table #2 – Reconciliations of Net Income to Adjusted EBITDA

19

Table #3 – Reconciliations of Net Cash Provided by (Used in) Operating Activities to Free Cash Flow and Adjusted Free Cash Flow

20

Table #4 – Reconciliations of Outlook Net Income to Outlook Adjusted Net Income

21

Table #5 – Reconciliations of Outlook Net Income to Outlook Adjusted EBITDA

22

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

23

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions, except per share amounts)

Three Months Ended December 31,

2024

%

2023

%

Change

Net operating revenues

$

5,072

100.0

%

$

5,379

100.0

%

(5.7

)%

Grant income

1

%

2

%

(50.0

)%

Equity in earnings of unconsolidated affiliates

78

1.5

%

73

1.4

%

6.8

%

Operating expenses:

Salaries, wages and benefits

2,094

41.3

%

2,315

43.0

%

(9.5

)%

Supplies

930

18.3

%

931

17.3

%

(0.1

)%

Other operating expenses, net

1,079

21.3

%

1,196

22.2

%

(9.8

)%

Depreciation and amortization

193

3.8

%

216

4.0

%

Impairment and restructuring charges, and acquisition-related costs

27

0.5

%

53

1.0

%

Litigation and investigation costs

17

0.3

%

19

0.4

%

Net gains on sales, consolidation and deconsolidation of facilities

(10

)

(0.2

)%

(11

)

(0.2

)%

Operating income

821

16.2

%

735

13.7

%

Interest expense

(203

)

(227

)

Other non-operating income, net

37

11

Income before income taxes

655

519

Income tax expense

(83

)

(63

)

Net income

572

456

Less: Net income available to noncontrolling interests

254

212

Net income available to Tenet Healthcare Corporation common shareholders

$

318

$

244

Earnings per share available to Tenet Healthcare Corporation common shareholders:

Basic

$

3.34

$

2.42

Diluted

$

3.32

$

2.30

Weighted average shares and dilutive securities outstanding (in thousands):

Basic

95,102

100,956

Diluted

95,882

104,167

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(Dollars in millions, except per share amounts)

Years Ended December 31,

2024

%

2023

%

Change

Net operating revenues

$

20,665

100.0

%

$

20,548

100.0

%

0.6

%

Grant income

10

%

16

0.1

%

(37.5

)%

Equity in earnings of unconsolidated affiliates

260

1.3

%

228

1.1

%

14.0

%

Operating expenses:

Salaries, wages and benefits

8,801

42.6

%

9,146

44.5

%

(3.8

)%

Supplies

3,647

17.6

%

3,590

17.5

%

1.6

%

Other operating expenses, net

4,492

21.7

%

4,515

22.0

%

(0.5

)%

Depreciation and amortization

818

4.0

%

870

4.2

%

Impairment and restructuring charges, and acquisition-related costs

102

0.5

%

137

0.7

%

Litigation and investigation costs

35

0.2

%

47

0.2

%

Net gains on sales, consolidation and deconsolidation of facilities

(2,916

)

(14.1

)%

(23

)

(0.1

)%

Operating income

5,956

28.8

%

2,510

12.2

%

Interest expense

(826

)

(901

)

Other non-operating income, net

126

19

Loss from early extinguishment of debt

(8

)

(11

)

Income before income taxes

5,248

1,617

Income tax expense

(1,184

)

(306

)

Net income

4,064

1,311

Less: Net income available to noncontrolling interests

864

700

Net income available to Tenet Healthcare Corporation common shareholders

$

3,200

$

611

Earnings per share available to Tenet Healthcare Corporation common shareholders:

Basic

$

33.02

$

6.01

Diluted

$

32.70

$

5.71

Weighted average shares and dilutive securities outstanding (in thousands):

Basic

96,904

101,639

Diluted

97,881

104,800

TENET HEALTHCARE CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)

(Dollars in millions)

December 31,

December 31,

2024

2023

ASSETS

Current assets:

Cash and cash equivalents

$

3,019

$

1,228

Accounts receivable

2,536

2,914

Inventories of supplies, at cost

346

411

Assets held for sale

21

775

Other current assets

1,760

1,839

Total current assets

7,682

7,167

Investments and other assets

3,037

3,157

Deferred income taxes

80

77

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

6,049

6,236

Goodwill

10,691

10,307

Other intangible assets, at cost, less accumulated amortization

1,397

1,368

Total assets

$

28,936

$

28,312

LIABILITIES AND EQUITY

Current liabilities:

Current portion of long-term debt

$

92

$

120

Accounts payable

1,294

1,408

Accrued compensation and benefits

899

930

Professional and general liability reserves

238

254

Accrued interest payable

149

200

Liabilities held for sale

13

69

Income tax payable

18

23

Other current liabilities

1,607

1,756

Total current liabilities

4,310

4,760

Long-term debt, net of current portion

13,081

14,882

Professional and general liability reserves

900

792

Defined benefit plan obligations

298

335

Deferred income taxes

227

326

Other long-term liabilities

1,573

1,709

Total liabilities

20,389

22,804

Commitments and contingencies

Redeemable noncontrolling interests in equity of consolidated subsidiaries

2,727

2,391

Equity:

Shareholders’ equity:

Common stock

8

8

Additional paid-in capital

4,873

4,834

Accumulated other comprehensive loss

(180

)

(181

)

Retained earnings (accumulated deficit)

3,008

(192

)

Common stock in treasury, at cost

(3,538

)

(2,861

)

Total shareholders’ equity

4,171

1,608

Noncontrolling interests

1,649

1,509

Total equity

5,820

3,117

Total liabilities and equity

$

28,936

$

28,312

TENET HEALTHCARE CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(Dollars in millions)

Years Ended

December 31,

2024

2023

Net income

$

4,064

$

1,311

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

Depreciation and amortization

818

870

Deferred income tax expense (benefit)

(103

)

52

Stock-based compensation expense

67

66

Impairment and restructuring charges, and acquisition-related costs

102

137

Litigation and investigation costs

35

47

Net gains on sales, consolidation and deconsolidation of facilities

(2,916

)

(23

)

Loss from early extinguishment of debt

8

11

Equity in earnings of unconsolidated affiliates, net of distributions received

(29

)

(13

)

Amortization of debt discount and debt issuance costs

26

32

Net gains from the sale of investments and long-lived assets

(4

)

(29

)

Other items, net

(4

)

(4

)

Changes in cash from operating assets and liabilities:

Accounts receivable

245

(29

)

Inventories and other current assets

(86

)

(139

)

Income taxes

16

10

Accounts payable, accrued expenses and other current liabilities

(30

)

215

Other long-term liabilities

(9

)

14

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

(153

)

(154

)

Net cash provided by operating activities

2,047

2,374

Cash flows from investing activities:

Purchases of property and equipment

(931

)

(751

)

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

(571

)

(224

)

Proceeds from sales of facilities and other assets

4,981

71

Proceeds from sales of marketable securities and long-term investments

63

50

Purchases of marketable securities and long-term investments

(94

)

(104

)

Other items, net

(19

)

(11

)

Net cash provided by (used in) investing activities

3,429

(969

)

Cash flows from financing activities:

Repayments of borrowings

(2,243

)

(1,542

)

Proceeds from borrowings

23

1,370

Repurchases of common stock

(672

)

(200

)

Debt issuance costs

(16

)

Distributions paid to noncontrolling interests

(681

)

(594

)

Proceeds from the sale of noncontrolling interests

23

43

Purchases of noncontrolling interests

(200

)

(167

)

Advances from managed care payers

342

Repayments of advances from managed care payers

(310

)

Other items, net

33

71

Net cash used in financing activities

(3,685

)

(1,035

)

Net increase in cash and cash equivalents

1,791

370

Cash and cash equivalents at beginning of period

1,228

858

Cash and cash equivalents at end of period

$

3,019

$

1,228

Supplemental disclosures:

Interest paid, net of capitalized interest

$

(851

)

$

(882

)

Income tax payments, net

$

(1,271

)

$

(243

)

TENET HEALTHCARE CORPORATION

SEGMENT REPORTING

(Unaudited)

Three Months Ended

Years Ended

December 31,

December 31,

(Dollars in millions)

2024

2023

2024

2023

Net operating revenues:

Ambulatory Care

$

1,259

$

1,077

$

4,534

$

3,865

Hospital Operations and Services

3,813

4,302

16,131

16,683

Total

$

5,072

$

5,379

$

20,665

$

20,548

Equity in earnings of unconsolidated affiliates:

Ambulatory Care

$

75

$

69

$

250

$

218

Hospital Operations and Services

3

4

10

10

Total

$

78

$

73

$

260

$

228

Adjusted EBITDA:

Ambulatory Care

$

530

$

464

$

1,810

$

1,544

Hospital Operations and Services

518

548

2,185

1,997

Total

$

1,048

$

1,012

$

3,995

$

3,541

Adjusted EBITDA margins:

Ambulatory Care

42.1

%

43.1

%

39.9

%

39.9

%

Hospital Operations and Services

13.6

%

12.7

%

13.5

%

12.0

%

Total

20.7

%

18.8

%

19.3

%

17.2

%

Capital expenditures:

Ambulatory Care

$

21

$

22

$

86

$

80

Hospital Operations and Services

309

186

845

671

Total

$

330

$

208

$

931

$

751

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 to Common Shareholders

(Unaudited)

Three Months Ended

Years Ended

December 31,

December 31,

(Dollars in millions, except per share amounts)

2024

2023

2024

2023

Net income available to Tenet Healthcare Corporation common shareholders

$

318

$

244

$

3,200

$

611

Less:

Impairment and restructuring charges, and acquisition-related costs

(27

)

(53

)

(102

)

(137

)

Litigation and investigation costs

(17

)

(19

)

(35

)

(47

)

Net gains on sales, consolidation and deconsolidation of facilities

10

11

2,916

23

Loss from early extinguishment of debt

(8

)

(11

)

Tax and noncontrolling interests impact of above items

22

22

(733

)

39

Adjusted net income available to common shareholders

$

330

$

283

$

1,162

$

744

Diluted earnings per share

$

3.32

$

2.30

$

32.70

$

5.71

Less:

Impairment and restructuring charges, and acquisition-related costs

(0.28

)

(0.51

)

(1.04

)

(1.31

)

Litigation and investigation costs

(0.18

)

(0.18

)

(0.36

)

(0.45

)

Net gains on sales, consolidation and deconsolidation of facilities

0.11

0.10

29.79

0.22

Loss from early extinguishment of debt

(0.08

)

(0.10

)

Tax and noncontrolling interests impact of above items

0.23

0.21

(7.49

)

0.37

Adjusted diluted earnings per share

$

3.44

$

2.68

$

11.88

$

6.98

Weighted average basic shares outstanding (in thousands)

95,102

100,956

96,904

101,639

Weighted average dilutive shares outstanding (in thousands)

95,882

104,167

97,881

104,800

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)

Three Months Ended

Years Ended

December 31,

December 31,

(Dollars in millions)

2024

2023

2024

2023

Net income available to Tenet Healthcare Corporation common shareholders

$

318

$

244

$

3,200

$

611

Less:

Net income available to noncontrolling interests

(254

)

(212

)

(864

)

(700

)

Net income

572

456

4,064

1,311

Income tax expense

(83

)

(63

)

(1,184

)

(306

)

Loss from early extinguishment of debt

(8

)

(11

)

Other non-operating income, net

37

11

126

19

Interest expense

(203

)

(227

)

(826

)

(901

)

Operating income

821

735

5,956

2,510

Litigation and investigation costs

(17

)

(19

)

(35

)

(47

)

Net gains on sales, consolidation and deconsolidation of facilities

10

11

2,916

23

Impairment and restructuring charges, and acquisition-related costs

(27

)

(53

)

(102

)

(137

)

Depreciation and amortization

(193

)

(216

)

(818

)

(870

)

Adjusted EBITDA

$

1,048

$

1,012

$

3,995

$

3,541

Net operating revenues

$

5,072

$

5,379

$

20,665

$

20,548

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

6.3

%

4.5

%

15.5

%

3.0

%

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

20.7

%

18.8

%

19.3

%

17.2

%

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

Table #3 – Reconciliations of Net Cash Provided by (Used in) Operating Activities to

Free Cash Flow and Adjusted Free Cash Flow

(Unaudited)

2024

(Dollars in millions)

Q4

YTD

Net cash provided by (used in) operating activities

$

(331

)

$

2,047

Purchases of property and equipment

(330

)

(931

)

Free cash flow

$

(661

)

$

1,116

Net cash provided by (used in) investing activities

$

(372

)

$

3,429

Net cash used in financing activities

$

(372

)

$

(3,685

)

Net cash provided by (used in) operating activities

$

(331

)

$

2,047

Less:

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

(34

)

(153

)

Adjusted net cash provided by (used in) operating activities

(297

)

2,200

Purchases of property and equipment

(330

)

(931

)

Adjusted free cash flow

$

(627

)

$

1,269

2023

(Dollars in millions)

Q4

YTD

Net cash provided by operating activities

$

824

$

2,374

Purchases of property and equipment

(208

)

(751

)

Free cash flow

$

616

$

1,623

Net cash used in investing activities

$

(333

)

$

(969

)

Net cash used in financing activities

$

(317

)

$

(1,035

)

Net cash provided by operating activities

$

824

$

2,374

Less:

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

(49

)

(154

)

Adjusted net cash provided by operating activities

873

2,528

Purchases of property and equipment

(208

)

(751

)

Adjusted free cash flow

$

665

$

1,777

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 to Common Shareholders

(Unaudited)

FY 2025

(Dollars in millions, except per share amounts)

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

1,040

$

1,185

Less:

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

(100

)

(50

)

Tax and noncontrolling interests impact of above items

25

15

Adjusted net income available to common shareholders

$

1,115

$

1,220

Diluted earnings per share

$

10.95

$

12.47

Less:

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

(1.05

)

(0.53

)

Tax and noncontrolling interests impact of above items

0.26

0.16

Adjusted diluted earnings per share

$

11.74

$

12.84

Weighted average basic shares outstanding (in thousands)

94,000

94,000

Weighted average dilutive shares outstanding (in thousands)

95,000

95,000

(1)

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

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

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

(Unaudited)

FY 2025

(Dollars in millions)

Low

High

Net income available to Tenet Healthcare Corporation common shareholders

$

1,040

$

1,185

Less:

Net income available to noncontrolling interests

(910

)

(960

)

Income tax expense

(420

)

(465

)

Interest expense

(805

)

(795

)

Other non-operating income, net

105

115

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

(100

)

(50

)

Depreciation and amortization

(805

)

(835

)

Adjusted EBITDA

$

3,975

$

4,175

Net income available to Tenet Healthcare Corporation common shareholders

$

1,040

$

1,185

Net operating revenues

$

20,600

$

21,000

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

5.0

%

5.6

%

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

19.3

%

19.9

%

(1)

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

TENET HEALTHCARE CORPORATION

Additional Supplemental Non-GAAP disclosures

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

to Outlook Free Cash Flow and Outlook Adjusted Free Cash Flow

(Unaudited)

FY 2025

(Dollars in millions)

Low

High

Net cash provided by operating activities

$

2,500

$

2,850

Purchases of property and equipment

(700

)

(800

)

Free cash flow

$

1,800

$

2,050

Net cash provided by operating activities

$

2,500

$

2,850

Less:

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

(100

)

(50

)

Adjusted net cash provided by operating activities

2,600

2,900

Purchases of property and equipment

(700

)

(800

)

Adjusted free cash flow(2)

$

1,900

$

2,100

(1)

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

(2)

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

Investor Contact
Will McDowell
469-893-2387
william.mcdowell@tenethealth.com

Media Contact
Robert Dyer
469-893-2640
mediarelations@tenethealth.com

Source: Tenet Healthcare Corporation