Biggest changeResults of Operations The following table summarizes key components of our results of operations (dollars in thousands): Year Ended December 31, 2022 2021 2020 Revenues: Medical services revenue $ 2,704,396 $ 1,829,735 $ 1,214,270 Other operating revenue 3,815 3,824 4,063 Total revenues 2,708,211 1,833,559 1,218,333 Expenses: Medical services expense 2,399,798 1,647,659 1,021,877 Other medical expenses 196,127 109,487 102,306 General and administrative (including noncash stock-based compensation expense of $28,381, $292,394, and $6,472, respectively) 218,945 455,821 137,292 Depreciation and amortization 13,772 14,544 13,531 Total expenses 2,828,642 2,227,511 1,275,006 Income (loss) from operations (120,431 ) (393,952 ) (56,673 ) Other income (expense): Other income (expense), net 24,725 (4,500 ) 2,465 Gain (loss) on lease terminations (5,458 ) — — Interest expense (4,525 ) (6,146 ) (8,135 ) Income (loss) before income taxes (105,689 ) (404,598 ) (62,343 ) Income tax benefit (expense) (1,640 ) (886 ) (865 ) Income (loss) from continuing operations (107,329 ) (405,484 ) (63,208 ) Discontinued operations: Income (loss) before impairments, gain (loss) on sales and income taxes 491 (3,463 ) (20,049 ) Gain (loss) on sales of assets, net — 473 20,401 Income tax benefit (expense) (26 ) 1,687 2,804 Total discontinued operations 465 (1,303 ) 3,156 Net income (loss) (106,864 ) (406,787 ) (60,052 ) Noncontrolling interests’ share in (earnings) loss 311 300 — Net income (loss) attributable to common shares $ (106,553 ) $ (406,487 ) $ (60,052 ) 63 Table of Contents The following table summarizes our results of operations as a percentage of total revenues: Year Ended December 31, 2022 2021 2020 Revenues: Medical services revenue 100 % 100 % 100 % Other operating revenue — — — Total revenues 100 100 100 Expenses: Medical services expense 89 90 84 Other medical expenses 7 6 8 General and administrative (including noncash stock-based compensation expense of 1%, 16%, and 1%, respectively) 8 25 11 Depreciation and amortization 1 1 1 Total expenses 104 121 105 Income (loss) from operations (4 ) (21 ) (5 ) Other income (expense): Other income (expense), net 1 — — Gain (loss) on lease terminations — — — Interest expense — — (1 ) Income (loss) before income taxes (4 ) (22 ) (5 ) Income tax benefit (expense) — — — Income (loss) from continuing operations (4 ) (22 ) (5 ) Discontinued operations: Income (loss) before impairments, gain (loss) on sales and income taxes — — (2 ) Gains (losses), net — — 2 Income tax benefit (expense) — — — Total discontinued operations — — — Net income (loss) (4 ) (22 ) (5 ) Noncontrolling interests’ share in (earnings) loss — — — Net income (loss) attributable to common shares (4 )% (22 )% (5 )% Comparison of Year Ended December 31, 2022 and 2021 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Medical services revenue $ 2,704,396 $ 1,829,735 $ 874,661 48 % % of total revenues 100 % 100 % Medical services revenue increased by 48%, due primarily to growth in average membership of 45% that was attributable to six new geographies that became operational in 2022 and growth in our existing geographies.
Biggest changeFor additional discussion, see Note 20 to the Consolidated Financial Statements. 58 Table of Contents Results of Operations The following table summarizes key components of our results of operations (dollars in thousands): Year Ended December 31, 2023 2022 2021 Revenues: Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,518,322 Other operating revenue 9,013 3,331 3,172 Total revenues 4,316,363 2,388,220 1,521,494 Expenses: Medical services expense 4,008,659 2,093,860 1,357,326 Other medical expenses 238,034 183,000 98,424 General and administrative (including noncash stock-based compensation expense of $69,326, $28,069, and $291,672, respectively) 285,760 207,789 427,502 Depreciation and amortization 16,043 8,949 10,484 Total expenses 4,548,496 2,493,598 1,893,736 Income (loss) from operations (232,133) (105,378) (372,242) Other income (expense): Income (loss) from equity method investments 16,489 10,720 (6,766) Other income (expense), net 27,840 13,930 2,178 Gain (loss) on lease terminations — (5,458) — Interest expense (6,658) (4,484) (6,146) Income (loss) before income taxes (194,462) (90,670) (382,976) Income tax benefit (expense) (791) (1,640) (886) Income (loss) from continuing operations (195,253) (92,310) (383,862) Discontinued operations: Income (loss) before gain (loss) on sales and income taxes (20,002) (14,528) (25,085) Gain (loss) on sales of assets, net (47,548) — 473 Income tax benefit (expense) — (26) 1,687 Total discontinued operations (67,550) (14,554) (22,925) Net income (loss) (262,803) (106,864) (406,787) Noncontrolling interests’ share in (earnings) loss 207 311 300 Net income (loss) attributable to common shares $ (262,596) $ (106,553) $ (406,487) 59 Table of Contents The following table summarizes our results of operations as a percentage of total revenues: Year Ended December 31, 2023 2022 2021 Revenues: Medical services revenue 100 % 100 % 100 % Other operating revenue — — — Total revenues 100 100 100 Expenses: Medical services expense 93 88 89 Other medical expenses 6 8 6 General and administrative (including noncash stock-based compensation expense of 2%, 1%, and 19%, respectively) 7 9 28 Depreciation and amortization — — 1 Total expenses 105 104 124 Income (loss) from operations (5) (4) (24) Other income (expense): Income (loss) from equity method investments — — — Other income (expense), net 1 1 — Gain (loss) on lease terminations — — — Interest expense — — — Income (loss) before income taxes (5) (4) (25) Income tax benefit (expense) — — — Income (loss) from continuing operations (5) (4) (25) Discontinued operations: Income (loss) before income taxes — (1) (2) Gain (loss) on sales of assets, net (1) — — Income tax benefit (expense) — — — Total discontinued operations (2) (1) (2) Net income (loss) (6) (4) (27) Noncontrolling interests’ share in (earnings) loss — — — Net income (loss) attributable to common shares (6) % (4) % (27) % Comparison of Year Ended December 31, 2023 and 2022 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services revenue $ 4,307,350 $ 2,384,889 $ 1,922,461 81 % % of total revenues 100 % 100 % Medical services revenue increased by 81%, due primarily to growth in average membership of 69% that was attributable to eight new geographies that became operational in 2023 and growth in our existing geographies.
Our enterprise functions include salaries and related expenses, stock-based compensation (including shares issued under partner physician group equity agreements), operational support expenses, technology infrastructure, finance, legal, as well as other costs associated with the continued growth of our platform.
Our enterprise functions include salaries and related expenses, stock-based compensation (including shares issued under partner physician group equity agreements), operational support expenses, technology infrastructure, finance, and legal, as well as other costs associated with the continued growth of our platform.
For certain of our California divestiture transactions, we continue to be responsible for any liabilities arising from the business that were incurred prior to the closing date of such transaction, including any fines, penalties, and other sanctions, the payment of claims for medical services incurred prior to the effective date of each transaction, a liability for unrecognized tax benefits for which we are indemnified, and other contingent liabilities that we currently believe are remote.
For certain of our divestiture transactions, we continue to be responsible for any liabilities arising from the business that were incurred prior to the closing date of such transaction, including any fines, penalties, and other sanctions, the payment of claims for medical services incurred prior to the effective date of each transaction, a liability for unrecognized tax benefits for which we are indemnified, and other contingent liabilities that we currently believe are remote.
Subject to specified conditions and receipt of commitments, the 2021 Secured Term Loan Facility may be expanded (or a new term loan facility, revolving credit facility or letter of credit facility added) by up to (i) $50.0 million plus (ii) an additional amount determined in accordance with a formula tied to repayment of certain of our indebtedness.
Subject to specified conditions and receipt of commitments, the Secured Term Loan Facility may be expanded (or a new term loan facility, revolving credit facility or letter of credit facility added) by up to (i) $50.0 million plus (ii) an additional amount determined in accordance with a formula tied to repayment of certain of our indebtedness.
Key Financial and Operating Metrics All of our key metrics exclude historical results from our California operations (which are included as discontinued operations in our consolidated financial statements). We monitor the following key financial and operating metrics to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions.
Key Financial and Operating Metrics All of our key metrics exclude historical results from our Hawaii and California operations (which are included as discontinued operations in our consolidated financial statements). We monitor the following key financial and operating metrics to help us evaluate our business, identify trends affecting our business, formulate business plans and make strategic decisions.
Some of these limitations are: • Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs ; • Adjusted EBITDA does not reflect interest expense, or the requirements necessary to service interest or principal payments on debt ; • Adjusted EBITDA does not reflect income tax expense (benefit) or the cash requirements to pay taxes ; • Adjusted EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; • Although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements ; and 68 Table of Contents • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from similarly titled non-GAAP financial measures.
Some of these limitations are: • Adjusted EBITDA does not reflect changes in, or cash requirements for, working capital needs; • Adjusted EBITDA does not reflect interest expense, or the requirements necessary to service interest or principal payments on debt; • Adjusted EBITDA does not reflect income tax expense (benefit) or the cash requirements to pay taxes; 64 Table of Contents • Adjusted EBITDA does not reflect historical cash expenditures or future requirements for capital expenditures or contractual commitments; • Although depreciation and amortization charges are non-cash charges, the assets being depreciated and amortized will often have to be replaced in the future, and Adjusted EBITDA does not reflect any cash requirements for such replacements; and • The expenses and other items that we exclude in our calculation of Adjusted EBITDA may differ from the expenses and other items, if any, that other companies may exclude from similarly titled non-GAAP financial measures.
Our operating expenses at the enterprise level include resources and technology to support payor contracting, clinical program development, quality, data management, finance and legal functions.
Our operating expenses at the enterprise level include resources and technology to support payor contracting, clinical program development, quality, data management, finance, and legal and compliance functions.
Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as an alternative to such GAAP measures as net income (loss), cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity.
Adjusted EBITDA has limitations as an analytical tool and should not be considered in isolation or as an alternative to such U.S. GAAP measures as net income (loss), cash flows provided by or used in operating, investing or financing activities or other financial statement data presented in our consolidated financial statements as an indicator of financial performance or liquidity.
Interest payments on debt are calculated using outstanding balances and interest rates in effect on December 31, 2022. (2) See Note 6 for additional information regarding the maturity of lease liabilities under operating leases. (3) See Note 12 for additional information regarding capital commitments to physician partners to support physician partner expansion and related purposes.
Interest payments on debt are calculated using outstanding balances and interest rates in effect on December 31, 2023. (2) See Note 6 for additional information regarding the maturity of lease liabilities under operating leases. (3) See Note 12 for additional information regarding capital commitments to physician partners to support physician partner expansion and related purposes.
Based on our planned operations, we believe that our existing cash and cash equivalents, as well as available borrowing capacity under the Credit Facilities, will be sufficient to meet our working capital and capital expenditure needs over at least the next 12 months, though we may require additional capital resources in the future.
Based on our planned operations, we believe that our existing cash and cash equivalents, as well as available borrowing capacity under the Credit Facility, will be sufficient to meet our working capital and capital expenditure needs over at least the next 12 months, though we may require additional capital resources in the future.
Our ability to pay dividends to holders of our common stock is significantly limited as a practical matter by our growth plans as well as the Credit Facilities insofar as we may seek to pay dividends out of funds made available to us by agilon management or its subsidiaries because the Credit Facilities restrict agilon management’s ability to pay dividends or make loans to us.
Our ability to pay dividends to holders of our common stock is significantly limited as a practical matter by our growth plans as well as the Credit Facility insofar as we may seek to pay dividends out of funds made available to us by agilon management or its subsidiaries because the Credit Facility restrict agilon management’s ability to pay dividends or make loans to us.
Substantially all of the year-over-year decrease in general and administrative expenses is attributable to a $264.0 million decrease in non-cash stock-based compensation expense, which was largely related to shares issued under partner physician group equity agreements in connection with our IPO in April 2021 and the satisfaction of a performance condition associated with certain stock options in the third quarter of 2021.
Substantially all of the year-over-year decrease in general and administrative expenses is attributable to a $264.0 million decrease in non-cash stock-based compensation expense, which was largely related to shares issued under partner physician group equity agreements in connection with our initial public offering ("IPO") in April 2021 and the satisfaction of a performance condition associated with certain stock options in the third quarter of 2021.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) geography entry costs, (vi) stock-based compensation expense, (vii) severance and related costs, and (viii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) stock-based compensation expense, (vi) severance and related costs, and (vii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) geography entry costs, (vi) stock-based compensation expense, (vii) severance and related costs, and (viii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) stock-based compensation expense, (vi) severance and related costs, and (vii) certain other items that are not considered by us in the evaluation of ongoing operating performance.
Operating costs to support our live geographies and enterprise functions as a percentage of revenue decreased to 5% for the year ended December 31, 2022 compared to 7% for the same period in 2021.
Operating costs to support our live geographies and enterprise functions as a percentage of revenue decreased to 5% for the year ended December 31, 2023 compared to 7% for the same period in 2022.
Contracts with payors are generally multi-year arrangements and have a single performance obligation that constitutes a series, as defined by ASC 606, to stand ready on a monthly basis to provide all aspects of necessary medical care to members for the contracted period.
Contracts with payors are generally multi-year arrangements and have a single performance 68 Table of Contents obligation that constitutes a series, as defined by ASC 606, to stand ready on a monthly basis to provide all aspects of necessary medical care to members for the contracted period.
We 74 Table of Contents determine the fair value of stock-based option awards subject to a service condition on the date of grant using the Black-Scholes option pricing model, unless the awards are also subject to a market condition, in which case we use a Monte Carlo simulation valuation model.
We determine the fair value of stock-based option awards subject to a service condition on the date of grant using the Black-Scholes option pricing model, unless the awards are also subject to a market condition, in which case we use a Monte Carlo simulation valuation model.
We will discuss and provide our analysis in the following order: • Overview and Key Developments • COVID-19 • Key Financial and Operating Metrics • Key Components of Our Results of Operations • Results of Operations • Non-GAAP Financial Measures • Liquidity and Capital Resources • Critical Accounting Estimates Overview and Key Developments Our business is transforming healthcare by empowering the PCP to be the agent for change in the communities they serve.
We will discuss and provide our analysis in the following order: • Overview and Key Developments • Key Financial and Operating Metrics • Key Components of Our Results of Operations • Results of Operations • Non-GAAP Financial Measures • Liquidity and Capital Resources • Critical Accounting Estimates • Recent Accounting Pronouncements Overview and Key Developments Our business is transforming healthcare by empowering the PCP to be the agent for change in the communities they serve.
We believe network contribution and Adjusted EBITDA or similarly titled non-GAAP measures are widely used by investors, securities analysts, ratings agencies, and other parties in evaluating companies in our industry as a measure of financial performance. Other companies may calculate network contribution and Adjusted EBITDA or similarly titled non-GAAP measures differently from the way we calculate these metrics.
We believe medical margin and Adjusted EBITDA or similarly titled non-GAAP measures are widely used by investors, securities analysts, ratings agencies, and other parties in evaluating companies in our industry as a measure of financial performance. Other companies may calculate medical margin and Adjusted EBITDA or similarly titled non-GAAP measures differently from the way we calculate these metrics.
We also believe network contribution and Adjusted EBITDA provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to key metrics we use for financial and operational decision-making.
We also believe medical margin and Adjusted EBITDA provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to key metrics we use for financial and operational decision-making.
As a result, our presentation of network contribution and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, limiting their usefulness as comparative measures. Adjusted EBITDA is not considered a measure of financial performance under GAAP, and the items excluded therefrom are significant components in understanding and assessing our financial performance.
As a result, our presentation of medical margin and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, limiting their usefulness as comparative measures. Adjusted EBITDA is not considered a measure of financial performance under U.S. GAAP, and the items excluded therefrom are significant components in understanding and assessing our financial performance.
As the instruments were liability-classified, the amount of shares ultimately issued and related compensation cost were measured at the vesting date in April 2021, as a Change of Control Event was not deemed probable until consummated. Upon our initial public offering, we recognized stock-based compensation cost relating to these share-based instruments of $268.5 million.
As the instruments were liability-classified, the amount of shares ultimately issued and related compensation cost were measured at the vesting date in April 2021, as a 69 Table of Contents Change of Control Event was not deemed probable until consummated. Upon our IPO, we recognized stock-based compensation cost relating to these share-based instruments of $268.5 million.
For additional discussion related to our medical services expense, see “—Critical Accounting Estimates” and Note 2 to the Consolidated Financial Statements. 61 Table of Contents Other Medical Expenses Other medical expenses include: (i) partner physician compensation expense and (ii) other provider costs.
For additional discussion related to our medical services expense, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements. Other Medical Expenses Other medical expenses include: (i) partner physician compensation expense and (ii) other provider costs.
Average medical services expense per member remained relatively flat compared to prior year.
Average medical services revenue per member remained relatively flat compared to prior year.
Base Rate Loans bear interest at a rate equal to the sum of 3.00% (stepping down to 2.50% on and following October 1, 2023) and the highest of: (a) 0.50% in excess of the overnight federal funds rate, (b) the prime rate established by the administrative agent from time to time, (c) the one-month LIBO rate (adjusted for maximum reserves) plus 1.00% and (d) 0%.
Base Rate Loans bear interest at a rate equal to the sum of 2.50% and the highest of: (a) 0.50% in excess of the overnight federal funds rate, (b) the prime rate established by the administrative agent from time to time, (c) the one-month LIBO rate (adjusted for maximum reserves) plus 1.00% and (d) 0%.
During the year ended December 31, 2022 , we received net proceeds of $33.1 million from the exercise of stock options . In February 2021, we refinanced our existing debt with a $100.0 million term loan, receiving net proceeds of $30.1 million.
During the year ended December 31, 2023, we used $200.0 million to repurchase our common stock. During the year ended December 31, 2022, we received net proceeds of $33.1 million from the exercise of stock options. In February 2021, we refinanced our existing debt with a $100.0 million term loan, receiving net proceeds of $30.1 million.
We believe network contribution and Adjusted EBITDA help identify underlying trends in our business and facilitate evaluation of period-to-period operating performance of our live geographies by eliminating items that are variable in nature and not considered by us in the evaluation of ongoing operating performance, allowing comparison of our recurring core business operating results over multiple periods.
We believe medical margin and Adjusted EBITDA help identify underlying trends in our business and facilitate evaluation of period-to-period operating performance of our operations by eliminating items that are variable in nature and not considered by us in the evaluation of ongoing operating performance, allowing comparison of our recurring core business operating results over multiple periods.
The borrower on the Credit Facilities is agilon management, our wholly-owned subsidiary.
The borrower on the Credit Facility is agilon management, our wholly-owned subsidiary.
Net Cash Provided By (Used In) Investing Activities Net cash used in investing activities was $444.4 million for the year ended December 31, 2022 compared to $90.5 million and $22.1 million for the years ended and December 31, 2021 and 2020, respectively.
Net Cash Provided By (Used In) Investing Activities Net cash used in investing activities was $44.0 million for the year ended December 31, 2023 compared to $444.4 million and $90.5 million for the years ended and December 31, 2022 and 2021, respectively.
Partner physician compensation expense increased by $42.8 million to $95.0 million in 2022 compared to $52.2 million in 2021 as a result of six new geographies that became operational in 2022 and growth in our existing geographies.
Partner physician compensation expense increased by $42.8 million to $94.6 million in 2022 compared to $51.8 million in 2021 as a result of six new geographies that became operational in 2022 and growth in our existing geographies.
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis. Income (loss) from operations is the most directly comparable GAAP measure to network contribution. Net income (loss) is the most directly comparable GAAP measure to Adjusted EBITDA.
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis. Gross profit is the most directly comparable U.S. GAAP measure to medical margin. Net income (loss) is the most directly comparable U.S. GAAP measure to Adjusted EBITDA.
Net Cash Provided By (Used In) Financing Activities Net cash provided by financing activities was $28.1 million for the year ended December 31, 2022 compared to $1.2 billion and $24.6 million for the years ended December 31, 2021 and 2020, respectively.
Net Cash Provided By (Used In) Financing Activities Net cash used in financing activities was $193.1 million for the year ended December 31, 2023 compared to net cash provided by financing activities of $28.1 million and $1.15 billion for the years ended December 31, 2022 and 2021, respectively.
The Credit Facilities include: (i) a $100.0 million senior secured term loan (the “2021 Secured Term Loan Facility”) and (ii) a $100.0 million senior secured revolving credit facility (the “2021 71 Table of Contents Secured Revolving Facility”) with a capacity to issue standby letters of credit in certain circumstances up to a maximum of $80.0 million.
The Credit Facility includes: (i) a $100.0 million senior secured term loan (the “Secured Term Loan Facility”) and (ii) a $100.0 million senior secured revolving credit facility (the “Secured Revolving Facility”) with a capacity to issue standby letters of credit in certain circumstances up to a maximum of $100.0 million.
For additional discussion on our debt obligations, see Note 11 to the Consolidated Financial Statements for additional information about our outstanding debt. Equity As of December 31, 2022, we had 412.4 million shares of common stock outstanding. See Note 13 to the Consolidated Financial Statements for additional information about our equity transactions.
Equity As of December 31, 2023, we had 406.4 million shares of common stock outstanding. See Note 13 to the Consolidated Financial Statements for additional information about our equity transactions.
The following table sets forth changes in cash flows for the periods indicated (dollars in thousands): Year Ended December 31, 2022 2021 2020 Net cash provided by (used in) operating activities $ (130,808 ) $ (148,159 ) $ (53,204 ) Net cash provided by (used in) investing activities (444,388 ) (90,506 ) 22,066 Net cash provided by (used in) financing activities 28,056 1,154,390 24,621 Net Cash Provided By (Used In) Operating Activities Net cash used in operating activities was $130.8 million for the year ended December 31, 2022 compared to $148.2 million and $53.2 million for the years ended December 31, 2021 and 2020, respectively.
The following table sets forth changes in cash flows for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 Net cash provided by (used in) operating activities $ (156,199) $ (130,808) $ (148,159) Net cash provided by (used in) investing activities (44,019) (444,388) (90,506) Net cash provided by (used in) financing activities (193,133) 28,056 1,154,390 66 Table of Contents Net Cash Provided By (Used In) Operating Activities Net cash used in operating activities was $156.2 million for the year ended December 31, 2023 compared to $130.8 million and $148.2 million for the years ended December 31, 2022 and 2021, respectively.
Operating costs to support our live geographies and enterprise functions (platform support costs) increased by $23.0 million to $146.5 million in 2022 compared to $123.5 million in 2021 due primarily to growth in operating costs incurred to support geographies that became operational in 2022.
Operating costs to support our live geographies and enterprise functions (platform support costs) increased by $31.1 million to $127.5 million in 2022 compared to $96.3 million in 2021 due primarily to growth in operating costs incurred to support geographies that became operational in 2022.
The assumptions for making such estimates and establishing liabilities are continually reviewed and updated, and any adjustments resulting therein are reflected in current period earnings. These estimates may differ from actual results, which could be material to our consolidated financial statements.
Such estimates are based on many variables, including utilization trends and historical and statistical lag analysis, among other factors. The assumptions for making such estimates and establishing liabilities are continually reviewed and updated, and any adjustments resulting therein are reflected in current period earnings. These estimates may differ from actual results, which could be material to our consolidated financial statements.
Management makes estimates and judgments about future taxable income based on assumptions that are consistent with our plans and estimates . 62 Table of Contents Total Discontinued Operations Total discontinued operations consist of the results of our California operations, which include the entirety of our Medicaid line of business.
Management makes estimates and judgments about future taxable income based on assumptions that are consistent with our plans and estimates. Total Discontinued Operations Total discontinued operations consist of the results of our Hawaii and California operations.
Deferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income .
Income Tax Benefit (Expense) We are subject to corporate U.S. federal, state, and local income taxation. Deferred tax assets are reduced by a valuation allowance to the extent management believes it is not more likely than not to be realized. The ultimate realization of deferred tax assets is dependent upon the generation of future taxable income.
Through our combination of the agilon platform, a long-term partnership model with existing physician groups and a growing network of like-minded physicians, we are poised to revolutionize healthcare for seniors across communities throughout the United States. Our purpose-built model provides the necessary capabilities, capital and business model for existing physician groups to create a Medicare-centric, globally capitated line of business.
Through our combination of the agilon platform, a long-term partnership model with existing physician groups and a growing network of like-minded physicians, we believe we are poised to revolutionize healthcare for seniors across communities throughout the United States.
The Credit Facilities contain customary covenants including, among other things, limitations on restricted payments including: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios.
The Credit Facility is guaranteed by certain of our subsidiaries, including those identified as variable interest entities, and contain customary covenants including, among other things, limitations on restricted payments such as: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios.
Additionally, we pay a commitment fee on the unfunded 2021 Revolving Credit Facility amount of 0.50% (stepping down to 0.375% on and following October 1, 2023). We must also pay customary letter of credit fees.
Additionally, we pay a commitment fee on the unfunded 2021 Secured Revolving Facility amount of 0.375%. We must also pay customary letter of credit fees.
Additionally, 2020 benefitted from lower claims payments due to reduced utilization as a result of the impact of COVID-19. Our cash flow from operations is dependent upon the number of members on our platform, the timing of settlements with payors and the level of operating and general and administrative expenses necessary to operate and grow our business, among other factors.
Our cash flow from operations is dependent upon the number of members on our platform, the timing of settlements with payors and the level of operating and general and administrative expenses necessary to operate and grow our business, among other factors.
The increase in medical services revenue was also driven, to a lesser extent, by a 2% increase in PMPM capitation rates. 64 Table of Contents Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Medical services expense $ 2,399,798 $ 1,647,659 $ 752,139 46 % % of total revenues 89 % 90 % Medical services expense increased by 46% due primarily to average membership growth of 45%, which was attributable to six new geographies that became operational in 2022 and growth in our existing geographies.
The increase in medical services revenue was also driven, to a lesser extent, by a 7% increase in PMPM capitation rates. 60 Table of Contents Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Medical services expense $ 4,008,659 $ 2,093,860 $ 1,914,799 91 % % of total revenues 93 % 88 % Medical services expense increased by 91% due primarily to average membership growth of 69%, which was attributable to eight new geographies that became operational in 2023 and growth in our existing geographies.
The increase in net cash used in investing activities in 2022 compared to 2021 was due primarily to investments in marketable securities of $458.3 million during 2022.
Cash used in investing activities in 2023 was due primarily for the acquisition of our My Personal Health Record Express, Inc. acquisition for $44.4 million in 2023. The increase in net cash used in investing activities in 2022 compared to 2021 was due primarily to investments in marketable securities of $458.3 million during 2022.
At our option, borrowings under the Credit Facilities, as defined in the credit agreement, can be either: (i) LIBO Rate Loans or (ii) Base Rate Loans.
At our option, borrowings under the credit agreement can be either: (i) SOFR Rate Loans, (ii) Daily Simple SOFR Rate Loans, or (iii) Base Rate Loans.
Medical Services Revenue Our medical services revenue consists of capitation revenue under contracts with various payors. Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs.
Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs. Such fees are typically based on a defined percentage of corresponding premium that payors receive from CMS.
Medical services expenses are recognized in the period in which services are provided and include estimates of our obligations for medical services that have been rendered by third parties, but for which claims have either not yet been received, processed or paid. 73 Table of Contents Such estimates are based on many variables, including utilization trends and historical and statistical lag analysis, among other factors.
Medical services expenses are recognized in the period in which services are provided and include estimates of our obligations for medical services that have been rendered by third parties, but for which claims have either not yet been received, processed or paid.
For additional discussion related to our revenue, see “—Critical Accounting Estimates” and Note 2 to the Consolidated Financial Statements. Operating Expenses Medical Services Expense In each of our geographies, a network of physicians, hospitals, and other healthcare providers provide care to our members. Medical services expense represents costs incurred for medical services provided to our members.
Operating Expenses Medical Services Expense In each of our geographies, a network of physicians, hospitals, and other healthcare providers provide care to our members. Medical services expense represents costs incurred for medical services provided to our members.
Other provider costs increased by $43.9 million to $101.2 million in 2022 compared to $57.3 million in 2021, as the number of geographies and members on our platform increased in 2022.
Other provider costs increased by $41.8 million to $88.4 million in 2022 compared to $46.6 million in 2021, as the number of geographies and members on our platform increased in 2022.
The preparation of financial statements in conformity with GAAP requires us to use judgment in the application of accounting policies, including making estimates and assumptions. We base estimates on the best information available to us at the time, our historical experience, known trends and events and various other assumptions that we believe are reasonable under the circumstances.
We base estimates on the best information available to us at the time, our historical experience, known trends and events and various other assumptions that we believe are reasonable under the circumstances.
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis. See “—Non-GAAP Financial Measures” for information regarding our use of Adjusted EBITDA and a reconciliation of net income (loss) to Adjusted EBITDA .
We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis.
Comparison of Year Ended December 31, 2021 and 2020 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2021 2020 $ % Medical services revenue $ 1,829,735 $ 1,214,270 $ 615,465 51 % % of total revenues 100 % 100 % Medical services revenue increased by 51%, due primarily to growth in average membership of 44% that was attributable to three new geographies that became operational in 2021 and growth in our existing geographies.
Comparison of Year Ended December 31, 2022 and 2021 Medical Services Revenue Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Medical services revenue $ 2,384,889 $ 1,518,322 $ 866,567 57 % % of total revenues 100 % 100 % Medical services revenue increased by 57%, due primarily to growth in average membership of 45% that was attributable to six new geographies that became operational in 2022 and growth in our existing geographies.
LIBO Rate Loans bear interest at a rate equal to the sum of 4.00% (stepping down to 3.50% on and following October 1, 2023) and the higher of (a) LIBO, as defined in the credit agreement, and (b) 0%.
Daily Simple SOFR Rate Loans and SOFR Rate Loans bear interest at a rate equal to the sum of 3.50% and the higher of (a) SOFR, as defined in the credit agreement, and (b) 0%.
Other Income (Expense) Other Income (Expense), Net Other income (expense), net includes the following items : • Equity income (loss) from unconsolidated joint ventures; and • Interest income, which consists primarily of interest earned on our cash and cash equivalents, restricted cash and cash equivalents, and marketable securities, including amortization/accretion of discount/premium.
Other Income (Expense), Net Other income (expense), net includes interest income, which consists primarily of interest earned on our cash and cash equivalents, restricted cash and cash equivalents, and marketable securities, including amortization/accretion of discount/premium. Interest Expense Interest expense consists primarily of interest expense associated with our outstanding debt, including amortization of debt issuance costs.
For the purposes of calculating physician partner incentive expense, we allocate a portion of our enterprise general and administrative expenses to our geographies. General and administrative expenses also include severance, management fees paid to our largest shareholder prior to our IPO and accruals for unasserted claims.
For the purposes of calculating physician partner incentive expense, we allocate a portion of our enterprise general and administrative expenses to our geographies. General and administrative expenses also include severance and accruals for unasserted claims. Depreciation and Amortization Depreciation and amortization expenses are associated with our property and equipment and acquired intangible assets.
Platform Membership Details Medicare Advantage members increased 45% during 2022, which includes contributions from new geographies and growth within geographies existing prior to 2022. Total members live on the agilon platform include 269,500 Medicare Advantage members and 89,000 attributed Direct Contracting beneficiaries. Average Medicare Advantage membership during 2022 was approximately 263,900.
Platform Membership Details Medicare Advantage members increased 68% during 2023, which includes contributions from new geographies and growth within geographies existing prior to 2023. Total members live on the agilon platform include 54 Table of Contents 388,400 Medicare Advantage members and 89,300 attributed ACO REACH beneficiaries. Average Medicare Advantage membership during 2023 was approximately 379,400.
We believe this metric provides insight into the economics of our Total Care Model, as it includes all medical services expense associated with our members’ care as well as partner compensation and additional medical costs we incur as part of our aligned partnership model.
We believe this metric provides insight into the economics of our capitation arrangements as it includes all medical services expense directly associated with our members’ care.
Key Components of Our Results of Operations Revenues Medical Services Revenue Our medical services revenue consists of capitation revenue under contracts with various payors. Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs.
Under the typical capitation arrangement, we are entitled to PMPM fees to provide a defined range of healthcare services for MA health plan members through our contracted physician partners and affiliated PCPs. Such fees are typically based on a defined percentage of corresponding premium that payors receive from CMS.
We generally invest any excess cash in money market accounts, which are classified as cash equivalents, and marketable securities. Our investment strategies are designed to provide safety and preservation of capital, sufficient liquidity to meet the cash flow needs of our business operations and attainment of a competitive return .
Our investment strategies are designed to provide safety and preservation of capital, sufficient liquidity to meet the cash flow needs of our business operations and attainment of a competitive return. 65 Table of Contents As of December 31, 2023, we had cash and cash equivalents of $107.6 million and investments in marketable securities of $380.8 million.
Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2021 2020 $ % Medical services expense $ 1,647,659 $ 1,021,877 $ 625,782 61 % % of total revenues 90 % 84 % Medical services expense increased by 61% due primarily to average membership growth of 44%, which was attributable to three new geographies that became operational in 2021 and growth in our existing geographies.
Medical Services Expense Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Medical services expense $ 2,093,860 $ 1,357,326 $ 736,534 54 % % of total revenues 88 % 89 % Medical services expense increased by 54% due primarily to average membership growth of 45%, which was attributable to six new geographies that became operational in 2022 and growth in our existing geographies.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % General and administrative $ 218,945 $ 455,821 $ (236,876 ) (52 )% % of total revenues 8 % 25 % General and administrative expenses decreased $236.9 million, or 52%, for the year ended December 31, 2022 compared to 2021.
General and Administrative Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % General and administrative $ 207,789 $ 427,502 $ (219,713) (51 %) % of total revenues 9 % 28 % General and administrative expenses decreased $219.7 million, or 51%, for the year ended December 31, 2022 compared to 2021.
The Credit Facilities are guaranteed by certain of our subsidiaries, including those identified as VIEs, and contain customary covenants including, among other things, limitations on restricted payments such as: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios. 70 Table of Contents Cash Flows The following summary discussion of our cash flows is based on the consolidated statements of cash flows.
The Credit Facility contains customary covenants including, among other things, limitations on restricted payments including: (i) dividends and distributions from restricted subsidiaries, (ii) requirements of minimum financial ratios, and (iii) limitation on additional borrowings based on certain financial ratios. 67 Table of Contents For additional discussion on our debt obligations, see Note 11 to the Consolidated Financial Statements.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Other medical expenses $ 196,127 $ 109,487 $ 86,640 79 % % of total revenues 7 % 6 % Other medical expenses increased by $86.6 million, or 79%, for the year ended December 31, 2022 compared to 2021.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Other medical expenses $ 238,034 $ 183,000 $ 55,034 30 % % of total revenues 6 % 8 % Other medical expenses increased by $55.0 million, or 30%, for the year ended December 31, 2023 compared to 2022.
The table below represents costs to support our live geographies and enterprise functions, which are included in general and administrative expenses (dollars in thousands): Year Ended December 31, 2022 2021 2020 Platform support costs $ 146,481 $ 123,521 $ 99,943 % of Revenue 5 % 7 % 8 % Income (Loss) From Operations and Network Contribution Income (loss) from operations is the most directly comparable U.S.
The table below represents costs to support our live geographies and enterprise functions, which are included in general and administrative expenses (dollars in thousands): Year Ended December 31, 2023 2022 2021 Platform support costs $ 163,652 $ 127,458 $ 96,314 % of Revenue 4 % 5 % 6 % Net Income (Loss) and Adjusted EBITDA Net income (loss) is the most directly comparable GAAP measure to Adjusted EBITDA.
Excludes costs in geographies that are in implementation and are not yet generating revenue. For the years ended December 31, 2022, 2021, and 2020, costs incurred in implementing geographies were $23.9 million, $12.0 million, and $8.9 million, respectively.
Includes costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets. For the years ended December 31, 2023, 2022, and 2021, costs incurred in implementing geographies were $33.7 million, $23.9 million and $12.0 million, respectively. Medical Margin We define medical margin as medical services revenue after medical services expense is deducted.
The table above does not include future payments of claims to healthcare providers because certain terms of these payments are not determinable at December 31, 2022 (for example, the timing and volume of future medical services provided under capitation contracts). 72 Table of Contents Critical Accounting Estimates Management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with GAAP.
The table above does not include future payments of claims to healthcare providers because certain terms of these payments are not determinable at December 31, 2023 (for example, the timing and volume of future medical services provided under capitation contracts).
Platform support costs as a percentage of revenue decreased to 7% for the year ended December 31, 2021 compared to 8% for the same period in 2020. Investments to support geography entry increased to $20.6 million in 2021, compared to $17.9 million in 2020 due to increased costs associated with our geographies that become operational in the following calendar year.
Investments to support geography entry increased to $43.9 million in 2023, compared to $20.6 million in 2022 due to increased costs associated with our geographies that become operational in the following calendar year.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2021 2020 $ % Total discontinued operations $ (1,303 ) $ 3,156 $ (4,459 ) (141 )% % of total revenues — % — % Discontinued operations generated losses of $1.3 million for the year ended December 31, 2021 compared to income of $3.2 million for the year ended December 31, 2020.
Total Discontinued Operations Year Ended December 31, Change (dollars in thousands) 2023 2022 $ % Total discontinued operations $ (67,550) $ (14,554) $ (52,996) (364) % % of total revenues (2 %) (1 %) Discontinued operations generated losses of $67.6 million for the year ended December 31, 2023 compared to $14.6 million for the year ended December 31, 2022.
Such fees are typically based on a defined percentage of corresponding premium that payors receive from CMS. We recognize capitation revenue over the period eligible members are entitled to receive healthcare services . Medical services revenue constitutes substantially all of our total revenue for the years ended December 31, 2022, 2021, and 2020.
We recognize capitation revenue over the period eligible members are entitled to receive healthcare services. Medical services revenue constitutes substantially all of our total revenue for the years ended December 31, 2023, 2022, and 2021. For additional discussion related to our revenue, see “—Critical Accounting Estimates” below and Note 2 to the Consolidated Financial Statements.
Platform support costs, which are operating costs to support our live geographies and enterprise functions, increased by $23.5 million to $123.5 million in 2021 compared to $100.0 million in 2020 due primarily to growth in operating costs incurred to support geographies that became operational in 2021, along with additional costs related to our operations as a public company.
Operating costs to support our live geographies and enterprise functions (platform support costs) increased by $36.2 million to $163.7 million in 2023 compared to $147.5 million in 2022 due primarily to growth in operating costs incurred to support geographies that became operational in 2023.
(5) Includes interest income and non-cash accruals for unasserted claims and contingent liabilities. 69 Table of Contents Liquidity and Capital Resources We have historically financed our operations primarily through funds generated from our capitation arrangements with payors, issuances of equity securities, and borrowings under credit agreements.
Adjusted EBITDA for the prior periods presented has been restated to the current period computation methodology. Liquidity and Capital Resources We have historically financed our operations primarily through funds generated from our capitation arrangements with payors, issuances of equity securities, and borrowings under credit agreements.
Future Cash Requirements The following table summarizes certain estimated future cash requirements under the Company’s various contractual obligations and commitments as of December 31, 2022, in total and disaggregated into current and long-term obligations (dollars in thousands ): Total Current Long-Term Term loan (1) $ 43,750 $ 5,000 $ 38,750 Operating leases (2) 15,950 3,840 12,110 Capital commitments (3) 134,835 112,092 22,743 Interest (1) 12,048 5,845 6,203 Total $ 206,583 $ 126,777 $ 79,806 (1) See Note 11 for additional information regarding the maturities of debt principal.
Future Cash Requirements The following table summarizes certain estimated future cash requirements under the Company’s various contractual obligations and commitments as of December 31, 2023, in total and disaggregated into current and long-term obligations (dollars in thousands): Total Current Long-Term Term loan (1) $ 38,558 $ 6,250 $ 32,308 Operating leases (2) 16,661 2,846 13,815 Capital commitments (3) 155,579 138,562 17,017 Interest (1) 7,663 4,563 3,100 Total $ 218,461 $ 152,221 $ 66,240 _____________________________________________________________________ (1) See Note 11 for additional information regarding the maturities of debt principal.
See “—Non-GAAP Financial Measures” for additional information, including reconciliations to the most directly comparable measures under generally accepted accounting principles (“GAAP”). Medicare Advantage Members Our MA members include all individuals enrolled in an MA plan that are attributed to the PCPs on our platform at the end of a given period.
Medicare Advantage Members Our MA members include all individuals enrolled in an MA plan that are attributed to the PCPs on our platform at the end of a given period. Medical Services Revenue Our medical services revenue consists of capitation revenue under contracts with various payors.
With our model, our goal is to remove the barriers that prevent community-based physicians from evolving to a Total Care Model, where the physician is empowered to manage health outcomes and the total healthcare needs of their attributed Medicare patients. 2022 Results: • Medicare Advantage members of approximately 269,500 as of December 31, 2022 increased 45% from 2021. • DCE attributed beneficiaries of approximately 89,000 as of December 31, 2022 increased 72% from 2021. • Total revenue of $2.7 billion increased 48% from 2021. • Net loss of $107 million, compared to $407 million in 2021. 2021 includes the impact of $292 million in non-cash stock-based compensation expense, substantially all of which relates to shares issued under partner physician group equity agreements in connection with our IPO in April 2021. 58 Table of Contents • Medical Margin of $305 million, compared to $182 million in 2021. • Adjusted EBITDA of positive $4 million, compared to negative $39 million in 2021.
With our model, our goal is to remove the barriers that prevent community-based physicians from evolving to a Total Care Model, where the physician is empowered to manage health outcomes and the total healthcare needs of their attributed Medicare patients. 2023 Results: • Medicare Advantage members of approximately 388,400 as of December 31, 2023 increased 68% from 2022. • ACO REACH attributed beneficiaries of approximately 89,300 as of December 31, 2023 remained flat from 2022. • Total revenue of $4.32 billion increased 81% from 2022. • Gross profit of $69.7 million, compared to $111.4 million in 2022. • Medical margin of $298.7 million, compared to $291.0 million in 2022. • Net loss of $262.8 million, compared to $106.9 million in 2022. • Adjusted EBITDA loss of $95.0 million, compared to Adjusted EBITDA loss of $45.5 million in 2022.
The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA using data derived from the consolidated financial statements for the periods indicated (dollars in thousands) : Year Ended December 31, 2022 2021 2020 Net income (loss) $ (106,864 ) $ (406,787 ) $ (60,052 ) (Income) loss from discontinued operations, net of income taxes (465 ) 1,303 (3,156 ) Interest expense 4,525 6,146 8,135 Income tax expense (benefit) 1,640 886 865 Depreciation and amortization 13,772 14,544 13,531 (Gain) loss on lease terminations 5,458 — — Geography entry costs (1) 67,741 32,572 27,100 Severance and related costs (2) 2,470 12,861 4,009 Management fees (3) — 433 1,530 Stock-based compensation expense 28,381 292,394 6,472 EBITDA adjustments related to equity method investments (4) 3,737 1,736 — Other (5) (16,144 ) 5,293 7,393 Adjusted EBITDA $ 4,251 $ (38,619 ) $ 5,827 (1) Represents direct geography entry costs, including investments to develop and expand our platform and costs in geographies that are in implementation and are not yet generating revenue.
The following table sets forth a reconciliation of net income (loss) to Adjusted EBITDA using data derived from the consolidated financial statements for the periods indicated (dollars in thousands): Year Ended December 31, 2023 2022 2021 Net income (loss) $ (262,803) $ (106,864) $ (406,787) (Income) loss from discontinued operations, net of income taxes 67,550 14,554 22,925 Interest expense 6,658 4,484 6,146 Income tax expense (benefit) 791 1,640 886 Depreciation and amortization 16,043 8,949 10,484 (Gain) loss on lease terminations — 5,458 — Severance and related costs (1) 188 2,470 12,360 Stock-based compensation expense 69,326 28,069 291,672 EBITDA adjustments related to equity method investments (2) 22,694 3,737 1,736 Other (3) (15,448) (7,967) 5,836 Adjusted EBITDA (4) $ (95,001) $ (45,470) $ (54,742) _____________________________________________________________________ (1) For the years ended December 31, 2022 and 2021, includes taxes and related costs on stock option exercises for departed executives of $2.0 million and $5.4 million, respectively.
Partner physician compensation expense declined by $13.1 million to $52.2 million in 2021 compared to $65.3 million in 2020. Other provider costs increased by $20.3 million to $57.3 million in 2021 compared to $37.0 million in 2020, as the number of geographies and members on our platform increased in 2021.
Other provider costs increased by $55.1 million to $143.5 million in 2023 compared to $88.4 million in 2022, as the number of geographies and members on our platform increased in 2023.
Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2021 2020 $ % Other medical expenses $ 109,487 $ 102,306 $ 7,181 7 % % of total revenues 6 % 8 % Other medical expenses increased by $7.2 million, or 7%, for the year ended December 31, 2021 compared to 2020.
The increase in medical services expense was also driven, to a lesser extent, by a 2% increase in PMPM capitation rates. 62 Table of Contents Other Medical Expenses Year Ended December 31, Change (dollars in thousands) 2022 2021 $ % Other medical expenses $ 183,000 $ 98,424 $ 84,576 86 % % of total revenues 8 % 6 % Other medical expenses increased by $84.6 million, or 86%, for the year ended December 31, 2022 compared to 2021.
During the year ended December 31, 2020, we raised net proceeds of $34.4 million from private sales of our common stock, including stock option exercises, and repurchased $6.7 million of common stock. Debt Obligations On February 18, 2021, we executed a credit facility agreement (as amended by the First Amendment to Credit Agreement, dated as of March 1, 2021).
Debt Obligations On February 18, 2021, we executed a credit facility agreement (as amended by the First Amendment to Credit Agreement, dated as of March 1, 2021 and the Second Amendment to Credit Agreement, dated as of May 25, 2023.
Depreciation and Amortization Depreciation and amortization expenses are associated with our property and equipment and acquired intangible assets. Depreciation includes expenses associated with buildings, computer and network equipment, furniture and fixtures, and leasehold improvements. Amortization primarily includes expenses associated with acquired intangible assets .
Depreciation includes expenses associated with buildings, computer equipment and software, furniture and fixtures, and leasehold improvements. Amortization primarily includes expenses associated with acquired intangible assets. 57 Table of Contents Other Income (Expense) Income (loss) from equity method investments Income (loss) from equity method investments consists primarily of income associated with our participation in the ACO REACH program.