Biggest changeAs of December 31, 2022, there were no recently issued accounting pronouncements that were expected to have an impact on the Company. 35 Table of Contents Results of Operations The following table sets forth details of our expenses and earnings as a percentage of total revenue for the periods indicated: Year Ended December 31, 2022 2021 2020 Total revenue 100.0 % 100.0 % 100.0 % Expense: Cost of services 79.6 79.7 75.9 Rent—cost of services 8.0 9.3 10.1 General and administrative expense 7.2 8.2 8.0 Depreciation and amortization 1.0 1.1 1.2 Loss on asset dispositions and impairment, net 1.5 0.6 — Total expenses 97.3 98.9 95.2 Income from operations 2.7 1.1 4.8 Other income (expense): Other income — — 0.1 Interest expense, net (0.8) (0.5) (0.3) Other expense, net (0.8) (0.5) (0.2) Income before provision for income taxes 1.9 0.6 4.6 Provision for income taxes 0.4 0.1 0.6 Net income 1.5 0.5 4.0 Less: net income (loss) attributable to noncontrolling interest (a) 0.1 (0.1) — Net income attributable to Pennant 1.4 % 0.6 % 4.0 % (a) Net loss attributable to noncontrolling interest for the year ended December 31, 2020 was less than 0.1% and thus not meaningful as a percentage of total revenue.
Biggest changeRecent Accounting Pronouncements Information concerning recently issued accounting pronouncements which are not yet effective is included in Note 2, Basis of Presentation and Summary of Significant Accounting Policies in the Consolidated Financial Statements. 34 Table of Contents Results of Operations The following table sets forth details of our expenses and earnings as a percentage of total revenue for the periods indicated: Year Ended December 31, 2023 2022 2021 Total revenue 100.0 % 100.0 % 100.0 % Expense: Cost of services 80.4 79.6 79.7 Rent—cost of services 7.3 8.0 9.3 General and administrative expense 6.7 7.2 8.2 Depreciation and amortization 0.9 1.0 1.1 Loss on asset dispositions and impairment, net — 1.5 0.6 Total expenses 95.3 97.3 98.9 Income from operations 4.7 2.7 1.1 Other income (expense), net: Other income 0.1 — — Interest expense, net (1.2) (0.8) (0.5) Other expense, net (1.1) (0.8) (0.5) Income before provision for income taxes 3.6 1.9 0.6 Provision for income taxes 1.0 0.4 0.1 Net income 2.6 1.5 0.5 Less: net income (loss) attributable to noncontrolling interest 0.1 0.1 (0.1) Net income attributable to Pennant 2.5 % 1.4 % 0.6 % Year Ended December 31, 2023 2022 2021 (In thousands) Consolidated GAAP Financial Measures: Total revenue $ 544,891 $ 473,241 $ 439,694 Total expenses 519,722 460,502 434,999 Income from operations $ 25,169 $ 12,739 $ 4,695 35 Table of Contents The following table presents certain financial information regarding our reportable segments.
We find that Non-GAAP Financial Measures are useful for this purpose because they do not include such costs as interest expense, income taxes, depreciation and amortization expense, which may vary from period-to-period depending upon various factors, including the method used to finance operations, the date of acquisition of a community or business, and the tax law of the state in which a business unit operates. 40 Table of Contents Non-GAAP Financial Measures have no standardized meaning defined by GAAP.
We find that Non-GAAP Financial Measures are useful for this purpose because they do not include such costs as interest expense, income taxes, depreciation and amortization expense, which may vary from period-to-period depending upon various factors, including the method used to finance operations, the date of acquisition of a community or business, and the tax law of the state in which a business unit operates. 39 Table of Contents Non-GAAP Financial Measures have no standardized meaning defined by GAAP.
We operate in multiple lines of businesses including home health, hospice and senior living services across Arizona, California, Colorado, Idaho, Iowa, Montana, Nevada, Oklahoma, Oregon, Texas, Utah, Washington, Wisconsin and Wyoming.
We operate in multiple lines of businesses including home health, hospice and senior living services across Arizona, California, Colorado, Idaho, Montana, Nevada, Oklahoma, Oregon, Texas, Utah, Washington, Wisconsin and Wyoming.
The payment under the Medicare program is also adjusted for certain variables including, but not limited to: (a) a low utilization payment adjustment if the number of visits is below an established threshold that varies based on the diagnosis of a beneficiary; (b) a partial payment if the patient transferred to another provider or the Company received a patient from another provider before completing the period of care; (c) adjustment to the admission source of claim if it is determined that the patient had a qualifying stay in a post-acute care setting within 14 days prior to the start of a 30-day payment period; (d) the timing of the 30-day payment period provided to a patient in relation to the admission date, regardless of whether the same home health provider provided care for the entire series of episodes; (e) changes to the acuity of the patient during the previous 30-day period of care; (f) changes in the base payments established by the Medicare program; (g) adjustments to the base payments for case mix and geographic wages; and (h) recoveries of overpayments. 33 Table of Contents Hospice.
The PDGM payment under the Medicare program is also adjusted for certain variables including, but not limited to: (a) a low utilization payment adjustment if the number of visits is below an established threshold that varies based on the diagnosis of a beneficiary; (b) a partial payment if the patient transferred to another provider or the Company received a patient from another provider before completing the period of care; (c) adjustment to the admission source 32 Table of Contents of claim if it is determined that the patient had a qualifying stay in a post-acute care setting within 14 days prior to the start of a 30-day payment period; (d) the timing of the 30-day payment period provided to a patient in relation to the admission date, regardless of whether the same home health provider provided care for the entire series of episodes; (e) changes to the acuity of the patient during the previous 30-day period of care; (f) changes in the base payments established by the Medicare program; (g) adjustments to the base payments for case mix and geographic wages; and (h) recoveries of overpayments.
The average amount of revenue for each completed 60-day home health episode generated from patients who are receiving care under Medicare reimbursement programs. • Total hospice admissions . Total admissions of hospice patients, including new acquisitions, new admissions and recertifications. • Average hospice daily census .
The average amount of revenue for each completed 60-day home health episode generated from patients who are receiving care under Medicare reimbursement programs. 31 Table of Contents • Total hospice admissions . Total admissions of hospice patients, including new acquisitions, new admissions and recertifications. • Average hospice daily census .
Our cost of services represents the costs of operating our independent operating subsidiaries, which primarily consists of employee wages and related benefits, supplies, purchased services, and ancillary expenses such as the cost of pharmacy and therapy services provided to patients or residents.
Our cost of services represents the costs of operating our independent operating subsidiaries, which primarily consists of employee wages and related benefits, share-based compensation, supplies, purchased services, and ancillary expenses such as the cost of pharmacy and therapy services provided to patients or residents.
On an ongoing basis we review our judgments and estimates, including but not limited to those related to self-insurance reserves, revenue, leases, intangible assets, goodwill, and income taxes.
On an ongoing basis we review our judgments and estimates, including but not limited to those related to self-insurance reserves, revenue, and intangible assets and goodwill.
The 2021 amounts represents part of the costs incurred under the Transition Services Agreement. All amounts are included in general and administrative expense. Fees incurred under the Transition Services Agreement were $1,561, $3,124, and $5,536 for the year ended December 31, 2022, 2021 and 2020, respectively.
The 2021 amounts represents part of the costs incurred under the Transition Services Agreement. All amounts are included in general and administrative expense. Fees incurred under the Transition Services Agreement were $1,035, $1,561, and $3,124 for the year ended December 31, 2023, 2022 and 2021, respectively.
The 2021 amounts represents part of the costs incurred under the Transition Services Agreement. All amounts are included in general and administrative expense. Fees incurred under the Transition Services Agreement were $1,561, $3,124, and $5,536 for the year ended December 31, 2022, 2021 and 2020, respectively.
The 2021 amounts represents part of the costs incurred under the Transition Services Agreement. All amounts are included in general and administrative expense. Fees incurred under the Transition Services Agreement were $1,035, $1,561, and $3,124 for the year ended December 31, 2023, 2022 and 2021, respectively.
The preparation of these financial statements and related disclosures requires us to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial 34 Table of Contents statements and the reported amounts of revenue and expenses during the reporting period.
The preparation of these financial statements and related disclosures requires us to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting periods.
The following table summarizes our senior living statistics for the periods indicated: Year Ended December 31, 2022 2021 Occupancy 75.7 % 72.7 % Average monthly revenue per occupied unit $ 3,516 $ 3,207 Revenue Sources Home Health and Hospice Services Home Health . We derive the majority of our home health revenue from Medicare and managed care.
The following table summarizes our senior living statistics for the periods indicated: Year Ended December 31, 2023 2022 Occupancy 78.5 % 75.7 % Average monthly revenue per occupied unit $ 3,969 $ 3,516 Revenue Sources Home Health and Hospice Services Home Health . We derive the majority of our home health revenue from Medicare and managed care.
Revenue grew due to an increase in all key performance indicators including an increase in total home health admissions of 8.2%, an increase in Medicare home health admissions of 7.4%, an increase in average Medicare revenue per 60-day completed episode of 3.0%, an increase of 6.4% in total hospice admissions, an increase of 2.3% in hospice revenue per day, and an increase of 0.2% in hospice average daily census.
Revenue grew due to an increase in all key performance indicators including an increase in total home health admissions of 7.6%, an increase in Medicare home health admissions of 4.0%, an increase in average Medicare revenue per 60-day completed episode of 0.1%, an increase of 6.3% in total hospice admissions, an increase of 3.9% in hospice Medicare revenue per day, and an increase of 13.5% in hospice average daily census.
We calculate Consolidated Adjusted EBITDA by adjusting Consolidated EBITDA to exclude the effects of non-core business items, which for the reported periods includes, to the extent applicable: • costs at start-up operations; • share-based compensation expense; • acquisition related costs and credit allowances; 41 Table of Contents • redundant or nonrecurring costs associated with the Transition Services Agreement (as defined in Note 3, Transactions with Ensign ); • loss related to senior living operations transferred to Ensign; • unusual or non-recurring charges; and • net income attributable to noncontrolling interest.
We calculate Consolidated Adjusted EBITDA by adjusting Consolidated EBITDA to exclude the effects of non-core business items, which for the reported periods includes, to the extent applicable: • costs at start-up operations; • share-based compensation expense; • acquisition related costs and credit allowances; 40 Table of Contents • redundant or nonrecurring costs associated with the Transition Services Agreement (as defined in Note 3, Transactions with Ensign ); • costs associated with transitioning operations ; and • unusual or non-recurring charges.
Our subsidiaries lease and operate but do not own the underlying real estate at our operations, and these amounts do not include taxes, insurance, impounds, capital reserves or other charges payable under the applicable lease agreements. General and Administrative Expense .
Our subsidiaries lease and operate but do not own the underlying real estate at our operations, and these amounts do not include taxes, insurance, impounds, capital reserves or other charges payable under the applicable lease agreements, which are included in cost of services and general and administrative expense. General and Administrative Expense .
Financial covenants require compliance with certain levels of leverage ratios that impact the amount of interest. As of December 31, 2022, we were in compliance with all covenants. As of December 31, 2022 we had $2.1 million of cash and $81.3 million of available borrowing capacity on our Revolving Credit Facility.
Financial covenants require compliance with certain levels of leverage ratios that impact the amount of interest. As of December 31, 2023, we were in compliance with all covenants. As of December 31, 2023 we had $6.1 million of cash and $80.8 million of available borrowing capacity on our Revolving Credit Facility.
Our net cash provided by financing activities decreased by approximately $31.4 million for the year ended December 31, 2022 when compared to the year ended December 31, 2021 primarily due to a decrease in our net borrowings.
Our net cash provided by financing activities decreased by $11.0 million for the year ended December 31, 2023 when compared to the year ended December 31, 2022 primarily due to a decrease in our net borrowings.
On January 27, 2022, affiliates of the Company, entered into certain operations transfer agreements (collectively, the “Transfer Agreements”) with affiliates of Ensign, providing for the transfer of the operations of certain senior living communities (the “Transaction”) from affiliates of the Company to affiliates of Ensign.
During January 2022, affiliates of the Company entered into Transfer Agreements with affiliates of Ensign, providing for the transfer of the operations of certain senior living communities (the “Transaction”) from affiliates of the Company to affiliates of Ensign.
The average number of patients who are receiving hospice care during any measurement period divided by the number of days during such measurement period. • Hospice Medicare revenue per day .
The average number of patients who are receiving hospice care during any measurement period divided by the number of days during such measurement period. • Hospice Medicare revenue per day . The average daily Medicare revenue recorded during any measurement period for services provided to hospice patients.
We believe that our existing cash, cash generated through operations, and access to available borrowing capacity under our existing Credit Agreement, will be sufficient to provide adequate liquidity for the next twelve months for both our operating activities and opportunities for acquisition growth. 45 Table of Contents The following table presents selected data from our statement of cash flows for the periods presented: Year Ended December 31, 2022 2021 (In thousands) Net cash provided by (used in) operating activities $ 9,044 $ (18,223) Net cash used in investing activities (24,239) (20,120) Net cash provided by financing activities 12,084 43,490 Net change in cash (3,111) 5,147 Cash at beginning of year 5,190 43 Cash at end of year $ 2,079 $ 5,190 Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Our net cash from operating activities for the year ended December 31, 2022 increased by $27.3 million when compared to the year ended December 31, 2021.
We believe that our existing cash, cash generated through operations, and access to available borrowing capacity under our Credit Agreement, will be sufficient to provide adequate liquidity for the next twelve months for both our operating activities and opportunities for acquisition growth. 44 Table of Contents The following table presents selected data from our statement of cash flows for the periods presented: Year Ended December 31, 2023 2022 (In thousands) Net cash provided by operating activities $ 33,090 $ 9,044 Net cash used in investing activities (30,222) (24,239) Net cash provided by financing activities 1,112 12,084 Net change in cash 3,980 (3,111) Cash at beginning of year 2,079 5,190 Cash at end of year $ 6,059 $ 2,079 Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Our net cash flow from operating activities for the year ended December 31, 2023 increased by $24.0 million when compared to the year ended December 31, 2022.
(g) On January 27, 2022, affiliates of the Company, entered into certain operations transfer agreements (collectively, the “Transfer Agreements”) with affiliates of Ensign, providing for the transfer of the operations of certain senior living communities (the “Transaction”) from affiliates of the Company to affiliates of Ensign.
During January 2022, affiliates of the Company entered into Transfer Agreements with affiliates of Ensign, providing for the transfer of the operations of certain senior living communities (the “Transaction”) from affiliates of the Company to affiliates of Ensign.
During 2022, we expanded our operations with the addition of three home health agencies, four hospice agencies and one senior living community. A subsidiary of the Company entered into a separate operations transfer agreement with the prior operator of each acquired operation as part of each transaction. Other Activities.
During 2023, we expanded our operations with the addition of three home health agencies, eight hospice agencies, two home care agencies, and two senior living communities. A subsidiary of the Company entered into a separate operations transfer agreement with the prior operator of each acquired operation as part of each transaction.
The following are the four levels of care provided under the hospice benefit: • Routine Home Care (“RHC”). Care that is not classified under any of the other levels of care, such as the work of nurses, social workers or home health aides. • General Inpatient Care.
Care that is not classified under any of the other levels of care, such as the work of nurses, social workers or home health aides. • General Inpatient Care.
No shares were repurchased during the year ended December 31, 2022. Key Performance Indicators We manage the fiscal aspects of our business by monitoring key performance indicators that affect our financial performance. These indicators and their definitions include the following: Home Health and Hospice Services • Total home health admissions .
Key Performance Indicators We manage the fiscal aspects of our business by monitoring key performance indicators that affect our financial performance. These indicators and their definitions include the following: Home Health and Hospice Services • Total home health admissions .
The improvement in these metrics resulted in net organic revenue growth of $29.5 million for the year ended December 31, 2022. Growth was also driven by the acquisition of seven home health and hospice operations, between December 31, 2021 and December 31, 2022, resulting in an increase in revenue of $3.2 million or 1.0% overall.
The improvement in these metrics resulted in net organic revenue growth of $40.8 million for the year ended December 31, 2023. Growth was also driven by the acquisition of 11 home health, home care, and hospice operations, between December 31, 2022 and December 31, 2023, resulting in an increase in revenue of $11.4 million, or 3.3% overall.
General and administrative expenses are not allocated to the reportable segments and are included in “All Other”: Home Health and Hospice Services Senior Living Services All Other Total (In thousands) Segment GAAP Financial Measures: Year Ended December 31, 2022 Revenue $ 342,249 $ 130,992 $ — $ 473,241 Segment Adjusted EBITDAR from Operations $ 61,827 $ 37,563 $ (31,435) $ 67,955 Year Ended December 31, 2021 Revenue $ 309,570 $ 130,124 $ — $ 439,694 Segment Adjusted EBITDAR from Operations $ 55,565 $ 37,517 $ (26,208) $ 66,874 Year Ended December 31, 2020 Revenue $ 253,659 $ 137,294 $ — $ 390,953 Segment Adjusted EBITDAR from Operations $ 49,501 $ 48,309 $ (22,762) $ 75,048 The table below provides a reconciliation of Segment Adjusted EBITDAR from Operations above to income from operations: Year Ended December 31, 2022 2021 2020 (In thousands) Segment Adjusted EBITDAR from Operations (a) $ 67,955 $ 66,874 $ 75,048 Less: Depreciation and amortization 4,900 4,784 4,675 Rent—cost of services 38,018 40,863 39,191 Other (expense) income (31) (24) 225 Adjustments to Segment EBITDAR from Operations: Less: Costs at start-up operations (b) 1,435 1,045 1,787 Share-based compensation expense (c) 3,363 10,040 8,335 Acquisition related costs and credit allowances (d) 731 80 99 Transition services costs (e) 77 2,008 1,181 COVID-19 related costs and supplies (f) — — 447 Loss related to senior living operations transferred to Ensign (g) 6,103 2,835 — Unusual or non-recurring charges (h) 1,220 — — Add: Net income (loss) attributable to noncontrolling interest 600 (548) (191) Income from operations $ 12,739 $ 4,695 $ 18,917 37 Table of Contents (a) Segment Adjusted EBITDAR from Operations is net income attributable to the Company's reportable segments excluding interest expense, provision for income taxes, depreciation and amortization expense, rent, and, in order to view the operations performance on a comparable basis from period to period, certain adjustments including: (1) costs at start-up operations, (2) share-based compensation, (3) acquisition related costs and credit allowances, (4) redundant and nonrecurring costs associated with the Transition Services Agreement, (5) loss related to senior living operations transferred to Ensign, (6) unusual or non-recurring charges, and (7) net income (loss) attributable to noncontrolling interest.
General and administrative expenses are not allocated to the reportable segments and are included in “All Other”: Home Health and Hospice Services Senior Living Services All Other Total (In thousands) Segment GAAP Financial Measures: Year Ended December 31, 2023 Revenue $ 394,464 $ 150,427 $ — $ 544,891 Segment Adjusted EBITDAR from Operations $ 65,606 $ 45,294 $ (31,704) $ 79,196 Year Ended December 31, 2022 Revenue $ 342,249 $ 130,992 $ — $ 473,241 Segment Adjusted EBITDAR from Operations $ 61,827 $ 37,563 $ (31,435) $ 67,955 Year Ended December 31, 2021 Revenue $ 309,570 $ 130,124 $ — $ 439,694 Segment Adjusted EBITDAR from Operations $ 55,565 $ 37,517 $ (26,208) $ 66,874 The table below provides a reconciliation of Segment Adjusted EBITDAR from Operations above to income from operations: Year Ended December 31, 2023 2022 2021 (In thousands) Segment Adjusted EBITDAR from Operations (a) $ 79,196 $ 67,955 $ 66,874 Less: Depreciation and amortization 5,130 4,900 4,784 Rent—cost of services 39,759 38,018 40,863 Other (expense) income 339 (31) (24) Adjustments to Segment EBITDAR from Operations: Less: Costs at start-up operations (b) 102 1,435 1,045 Share-based compensation expense (c) 5,565 3,363 10,040 Acquisition related costs and credit allowances (d) 476 731 80 Transition services costs (e) — — 2,008 Costs associated with transitioning operations (f) 612 6,103 2,835 Unusual or non-recurring charges (g) 2,575 1,297 — Add: Net income (loss) attributable to noncontrolling interest 531 600 (548) Income from operations $ 25,169 $ 12,739 $ 4,695 36 Table of Contents (a) Segment Adjusted EBITDAR from Operations is net income attributable to the Company's reportable segments excluding interest expense, provision for income taxes, depreciation and amortization expense, rent, and, in order to view the operations performance on a comparable basis from period to period, certain adjustments including: (1) costs at start-up operations, (2) share-based compensation expense, (3) acquisition related costs and credit allowances, (4) transition services costs, (5) costs associated with transitioning operations, (6) unusual, non-recurring or redundant charges, and (7) net income (loss) attributable to noncontrolling interest.
Refer to Note 2, Basis of Presentation and Summary of Significant Accounting Policies , within the Consolidated Financial Statements for further information on our critical accounting estimates and policies, which are as follows: • Self-insurance reserves - The valuation methods and assumptions used in estimating costs up to retention amounts to settle open claims of insureds and an estimate of the cost of insured claims up to retention amounts that have been incurred but not reported; • Revenue recognition - The amounts owed by private pay individuals for services and estimate of variable considerations to arrive at the transaction price, including methods and assumptions, used to determine settlements with Medicare and Medicaid adjustments due to audits and reviews; • Leases - We use our estimated incremental borrowing rate based on the information available at lease commencement date in determining the present value of future lease payments; • Acquisition accountin g - The assumptions used to allocate the purchase price paid for assets acquired and liabilities assumed in connection with our acquisitions; and • Income taxes - The estimation of valuation allowance or the need for and magnitude of liabilities for uncertain tax position.
Refer to Note 2, Basis of Presentation and Summary of Significant Accounting Policies , within the Consolidated Financial Statements for further information on our critical accounting estimates and policies, which are as follows: • Self-insurance reserves - The valuation methods and assumptions used in estimating costs up to retention amounts to settle open claims of insureds and an estimate of the cost of insured claims up to retention amounts that have been incurred but not reported; • Revenue recognition - The amounts owed by private pay individuals for services and estimate of variable considerations to arrive at the transaction price, including methods and assumptions, used to determine settlements with Medicare and Medicaid adjustments due to audits and reviews; and • Acquisition accounting and goodwill - The assumptions used to allocate the purchase price paid for assets acquired and liabilities assumed in connection with our acquisitions, and the review of goodwill for impairment at the Company’s annual impairment test date or upon the occurrence of a triggering event.
Performance and Valuation Measures: Year Ended December 31, 2022 2021 2020 (In thousands) Consolidated Non-GAAP Financial Measures: Performance Metrics Consolidated EBITDA $ 17,008 $ 10,003 $ 24,008 Consolidated Adjusted EBITDA $ 31,545 $ 26,407 $ 36,080 Valuation Metric Consolidated Adjusted EBITDAR $ 67,955 Year Ended December 31, 2022 2021 2020 (In thousands) Segment Non-GAAP Measures: (a) Segment Adjusted EBITDA from Operations Home health and hospice services $ 56,977 $ 51,045 $ 46,015 Senior living services $ 6,003 $ 1,570 $ 12,827 (a) General and administrative expenses are not allocated to any segment for purposes of determining segment profit or loss. 38 Table of Contents The table below reconciles Consolidated Net Income to Consolidated EBITDA, Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDAR for the periods presented: Year Ended December 31, 2022 2021 2020 (In thousands) Consolidated Net income $ 7,243 $ 2,148 $ 15,553 Less: Net income (loss) attributable to noncontrolling interest 600 (548) (191) Add: Provision for income taxes 1,649 582 2,350 Net interest expense 3,816 1,941 1,239 Depreciation and amortization 4,900 4,784 4,675 Consolidated EBITDA 17,008 10,003 24,008 Adjustments to Consolidated EBITDA Add: Costs at start-up operations (a) 1,435 1,045 1,787 Share-based compensation expense (b) 3,363 10,040 8,335 Acquisition related costs and credit allowances (c) 731 80 99 Transition services costs (d) 77 2,008 1,181 Net COVID-19 related costs (e) — — 447 Loss related to senior living operations transferred to Ensign (f) 6,103 2,835 — Unusual or non-recurring charges (g) 1,220 — — Rent related to items (a) and (f) above 1,608 396 223 Consolidated Adjusted EBITDA 31,545 26,407 36,080 Rent—cost of services 38,018 40,863 39,191 Rent related to items (a) and (f) above (1,608) (396) (223) Adjusted rent—cost of services 36,410 40,467 38,968 Consolidated Adjusted EBITDAR $ 67,955 (a) Represents results related to start-up operations.
Performance and Valuation Measures: Year Ended December 31, 2023 2022 2021 (In thousands) Consolidated Non-GAAP Financial Measures: Performance Metrics Consolidated EBITDA $ 30,107 $ 17,008 $ 10,003 Consolidated Adjusted EBITDA $ 40,716 $ 31,545 $ 26,407 Valuation Metric Consolidated Adjusted EBITDAR $ 79,196 Year Ended December 31, 2023 2022 2021 (In thousands) Segment Non-GAAP Measures: (a) Segment Adjusted EBITDA from Operations Home health and hospice services $ 60,128 $ 56,977 $ 51,045 Senior living services $ 12,293 $ 6,003 $ 1,570 (a) General and administrative expenses are not allocated to any segment for purposes of determining segment profit or loss. 37 Table of Contents The table below reconciles Consolidated Net Income to Consolidated EBITDA, Consolidated Adjusted EBITDA and Consolidated Adjusted EBITDAR for the periods presented: Year Ended December 31, 2023 2022 2021 (In thousands) Consolidated Net income $ 13,910 $ 7,243 $ 2,148 Less: Net income (loss) attributable to noncontrolling interest 531 600 (548) Add: Provision for income taxes 5,674 1,649 582 Net interest expense 5,924 3,816 1,941 Depreciation and amortization 5,130 4,900 4,784 Consolidated EBITDA 30,107 17,008 10,003 Adjustments to Consolidated EBITDA Add: Costs at start-up operations (a) 102 1,435 1,045 Share-based compensation expense (b) 5,565 3,363 10,040 Acquisition related costs and credit allowances (c) 476 731 80 Transition services costs (d) — — 2,008 Costs associated with transitioning operations (e) 612 6,103 2,835 Unusual or non-recurring charges (f) 2,575 1,297 — Rent related to items (a) and (e) above 1,279 1,608 396 Consolidated Adjusted EBITDA 40,716 31,545 26,407 Rent—cost of services 39,759 38,018 40,863 Rent related to items (a) and (e) above (1,279) (1,608) (396) Adjusted rent—cost of services 38,480 36,410 40,467 Consolidated Adjusted EBITDAR $ 79,196 (a) Represents results related to start-up operations.
As of December 31, 2022, our home health and hospice business provided home health, hospice and home care services from 95 agencies operating across 14 states, and our senior living business operated 49 senior living communities throughout six states.
As of December 31, 2023, our home health and hospice business provided home health, hospice and 30 Table of Contents home care services from 111 agencies operating across 13 states, and our senior living business operated 51 senior living communities throughout six states.
Senior Living Services Year Ended December 31, 2022 2021 Change % Change Revenue (in thousands) $ 130,992 $ 130,124 $ 868 0.7 % Number of communities at period end 49 54 (5) (9.3) % Occupancy 75.7 % 72.7 % 3.0 % Average monthly revenue per occupied unit $ 3,516 $ 3,207 $ 309 9.6 % Senior living revenue increased $0.9 million, or 0.7%, for the year ended December 31, 2022 when compared to the same period in the prior year primarily due to a 9.6% increase in average monthly revenue per occupied unit and a 3.0% increase in occupancy rate between December 31, 2021 and December 31, 2022.
Senior Living Services Year Ended December 31, 2023 2022 Change % Change Revenue (in thousands) $ 150,427 $ 130,992 $ 19,435 14.8 % Number of communities at period end 51 49 2 4.1 Occupancy 78.5 % 75.7 % 2.8 % Average monthly revenue per occupied unit $ 3,969 $ 3,516 $ 453 12.9 % Senior living revenue increased $19.4 million, or 14.8%, for the year ended December 31, 2023 when compared to the same period in the prior year primarily due to a 12.9% increase in average monthly revenue per occupied unit and a 2.8% increase in occupancy rate between December 31, 2022 and December 31, 2023.
Cost of services as a percentage of revenue decreased by 0.1% from 79.7% to 79.6% over the same time period. The increase in the amount cost of services was driven primarily by volume of services provided.
The increase in the amount of cost of services was driven primarily by volume of services provided. Cost of services as a percentage of revenue increased by 80 basis points from 79.6% to 80.4% over the same time period. The increase was driven primarily by increased wages and benefits.
These Non-GAAP Financial Measures should not be considered a substitute for, nor superior to, financial results and measures determined or calculated in accordance with GAAP. We strongly urge you to review the reconciliation of income from operations to the Non-GAAP Financial Measures in the table presented above, along with our Financial Statements and related notes included elsewhere in this report.
We strongly urge you to review the reconciliation of income from operations to the Non-GAAP Financial Measures in the table presented above, along with our Consolidated Financial Statements and related notes included elsewhere in this report.
Property and equipment are recorded at their original historical cost. Depreciation is computed using the straight-line method over the estimated useful lives of the depreciable assets (ranging from three to 40 years). Leasehold improvements are amortized on a straight-line basis over the shorter of their estimated useful lives or the remaining lease term.
Property and equipment are initially recorded at their historical cost. Depreciation is computed using the straight-line method over the estimated useful lives of the depreciable assets (ranging from one to 40 years).
Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Revenue Year Ended December 31, 2022 2021 Revenue Dollars Revenue Percentage Revenue Dollars Revenue Percentage (In thousands) Home health and hospice services Home health $ 159,858 33.8 % $ 136,505 31.0 % Hospice 160,520 33.9 151,612 34.5 Home care and other (a) 21,871 4.6 21,453 4.9 Total home health and hospice services 342,249 72.3 309,570 70.4 Senior living services 130,992 27.7 130,124 29.6 Total revenue $ 473,241 100.0 % $ 439,694 100.0 % (a) Home care and other revenue is included with home health revenue in other disclosures in this report.
Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Revenue Year Ended December 31, 2023 2022 Revenue Dollars Revenue Percentage Revenue Dollars Revenue Percentage (In thousands) Home health and hospice services Home health $ 175,044 32.1 % $ 159,858 33.8 % Hospice 194,627 35.7 160,520 33.9 Home care and other (a) 24,793 4.6 21,871 4.6 Total home health and hospice services 394,464 72.4 342,249 72.3 Senior living services 150,427 27.6 130,992 27.7 Total revenue $ 544,891 100.0 % $ 473,241 100.0 % (a) Home care and other revenue is included with home health revenue in other disclosures in this report.
The following table summarizes our affiliated home health and hospice agencies and senior living communities as of: 2014 2015 2016 2017 2018 2019 2020 2021 2022 Home health and hospice agencies 25 32 39 46 54 63 76 88 95 Senior living communities 15 36 36 43 50 52 54 54 49 Senior living units 1,587 3,184 3,184 3,434 3,820 3,963 4,127 4127 3,500 Total number of home health, hospice, and senior living operations 40 68 75 89 104 115 130 142 144 COVID-19 We have been, and we expect to continue to be, impacted by several factors related to the viral disease known as COVID-19 that may cause actual results to differ from our historical results or current expectations.
The following table summarizes our affiliated home health and hospice agencies and senior living communities as of: 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 Home health and hospice agencies 25 32 39 46 54 63 76 88 95 111 Senior living communities 15 36 36 43 50 52 54 54 49 51 Senior living units 1,587 3,184 3,184 3,434 3,820 3,963 4,127 4,127 3,500 3,588 Total number of home health, hospice, and senior living operations 40 68 75 89 104 115 130 142 144 162 Recent Activities Acquisitions.
The average daily Medicare revenue recorded during any measurement period for services provided to hospice patients. 32 Table of Contents The following table summarizes our overall home health and hospice statistics for the periods indicated: Year Ended December 31, 2022 2021 Home health services: Total home health admissions 40,436 37,366 Total Medicare home health admissions 18,641 17,356 Average Medicare revenue per 60-day completed episode (a) $ 3,545 $ 3,443 Hospice services: Total hospice admissions 9,166 8,613 Average hospice daily census 2,296 2,291 Hospice Medicare revenue per day $ 178 $ 174 (a) The year to date average for Medicare revenue per 60-day completed episode includes post period claim adjustments for prior periods.
The following table summarizes our overall home health and hospice services statistics for the periods indicated: Year Ended December 31, 2023 2022 Home health services: Total home health admissions 43,508 40,436 Total Medicare home health admissions 19,389 18,641 Average Medicare revenue per completed 60-day home health episode (a) $ 3,533 $ 3,531 Hospice services: Total hospice admissions 9,746 9,166 Average hospice daily census 2,607 2,296 Hospice Medicare revenue per day $ 185 $ 178 (a) The year to date average for Medicare revenue per 60-day completed episode includes post period claim adjustments for prior periods.
The closing of the Transaction was completed in two phases with the transfer of two operations on March 1, 2022 and the remainder transferred on April 1, 2022.
The closing of the Transaction was completed in two phases with the transfer of two operations on March 1, 2022 and the remainder transferred on April 1, 2022. The amount above represents the net impact on revenue and cost of service attributable to all of the transferred entities.
The Revolving Credit Facility is not subject to interim amortization and the Company will not be required to repay any loans under the Revolving Credit Facility prior to maturity in 2026.
The Revolving Credit Facility is not subject to interim amortization and the Company will not be required to repay any loans under the Revolving Credit Facility prior to maturity in 2026, except that the loans may become due immediately if the Company triggers an event of default under the terms of the Credit Agreement.
(g) Represents unusual or non-recurring charges for legal services, implementation costs, integration costs, and consulting fees including $958 in general and administrative expenses and $262 in cost of services for the year ended December 31, 2022. 39 Table of Contents The table below reconciles Segment Adjusted EBITDAR from Operations to Segment Adjusted EBITDA from Operations for the periods presented: Year Ended December 31, Home Health and Hospice Senior Living 2022 2021 2020 2022 2021 2020 (In thousands) Segment Adjusted EBITDAR from Operations $ 61,827 $ 55,565 $ 49,501 $ 37,563 $ 37,517 $ 48,309 Less: Rent—cost of services 5,060 4,906 3,629 32,958 35,957 35,562 Rent related to start-up operations (210) (386) (143) (1,398) (10) (80) Segment Adjusted EBITDA from Operations $ 56,977 $ 51,045 $ 46,015 $ 6,003 $ 1,570 $ 12,827 The following discussion includes references to certain performance and valuation measures, which are non-GAAP financial measures, including Consolidated EBITDA, Consolidated Adjusted EBITDA, Segment Adjusted EBITDA from Operations, and Consolidated Adjusted EBITDAR (collectively, “Non-GAAP Financial Measures”).
The amounts reported for the year ended December 31, 2022 include certain costs identified as redundant or non-recurring incurred by the Company for services provided by Ensign under the Transition Services Agreement, and were included in general and administrative expense. 38 Table of Contents The table below reconciles Segment Adjusted EBITDAR from Operations to Segment Adjusted EBITDA from Operations for the periods presented: Year Ended December 31, Home Health and Hospice Senior Living 2023 2022 2021 2023 2022 2021 (In thousands) Segment Adjusted EBITDAR from Operations $ 65,606 $ 61,827 $ 55,565 $ 45,294 $ 37,563 $ 37,517 Less: Rent—cost of services 5,791 5,060 4,906 33,967 32,958 35,957 Rent related to start-up and transitioning operations (313) (210) (386) (966) (1,398) (10) Segment Adjusted EBITDA from Operations $ 60,128 $ 56,977 $ 51,045 $ 12,293 $ 6,003 $ 1,570 The following discussion includes references to certain performance and valuation measures, which are non-GAAP financial measures, including Consolidated EBITDA, Consolidated Adjusted EBITDA, Segment Adjusted EBITDA from Operations, and Consolidated Adjusted EBITDAR (collectively, “Non-GAAP Financial Measures”).
Growth in revenue was also driven by the acquisition of one senior living community, between December 31, 2021 and December 31, 2022, resulting in an increase of $0.9 million or 0.7% overall. 43 Table of Contents Cost of Services The following table sets forth total cost of services by each of our reportable segments for the periods indicated: Year Ended December 31, 2022 2021 Change % Change (In thousands) Home Health and Hospice $ 282,988 $ 257,251 $ 25,737 10.0 % Senior Living 93,650 92,985 665 0.7 Total cost of services $ 376,638 $ 350,236 $ 26,402 7.5 % Consolidated cost of services increased $26.4 million, or 7.5%, for the year ended December 31, 2022 when compared to the year ended December 31, 2021.
Growth in revenue was also driven by the acquisition of two senior living communities, between December 31, 2022 and December 31, 2023, resulting in an increase of $1.9 million, or 1.4% overall. 42 Table of Contents Cost of Services The following table sets forth total cost of services by each of our reportable segments for the periods indicated: Year Ended December 31, 2023 2022 Change % Change (In thousands) Home Health and Hospice $ 331,844 $ 282,988 $ 48,856 17.3 % Senior Living 106,252 93,650 12,602 13.5 Total cost of services $ 438,096 $ 376,638 $ 61,458 16.3 % Consolidated cost of services increased $61.5 million, or 16.3%, for the year ended December 31, 2023 when compared to the year ended December 31, 2022.
Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).
Leasehold improvements are amortized on a straight-line basis over the shorter of their estimated useful lives or the remaining lease term. 33 Table of Contents Critical Accounting Policies and Estimates Our discussion and analysis of our financial condition and results of operations are based on our consolidated financial statements, which have been prepared in accordance with U.S. generally accepted accounting principles (“GAAP”).
Home Health and Hospice Services Year Ended December 31, 2022 2021 Change % Change (In thousands) Cost of service $ 282,988 $ 257,251 $ 25,737 10.0 % Cost of services as a percentage of revenue 82.7 % 83.1 % (0.4) % Cost of services related to our home health and hospice services segment increased $25.7 million, or 10.0%, primarily due to increased volume of services provided.
Home Health and Hospice Services Year Ended December 31, 2023 2022 Change % Change (In thousands) Cost of service $ 331,844 $ 282,988 $ 48,856 17.3 % Cost of services as a percentage of revenue 84.1 % 82.7 % 1.4 % Cost of services related to our Home Health and Hospice services segment increased $48.9 million, or 17.3%, primarily due to increased volume of services from the growth in admissions and average daily census.
Our general and administrative expense decreased $2.3 million or 6.3% from $36.3 million to $34.0 million and as a percent of revenue from 8.2% to 7.2% for the year ended December 31, 2022 compared to the year ended December 31, 2021.
General and administrative expense increased $2.7 million, or 7.9%, from $34.0 million to $36.7 million for the year ended December 31, 2023 when compared to the year ended December 31, 2022.
Our consolidated revenue increased $33.5 million, or 7.6%, driven by the net organic growth of existing operations across all segments of $29.4 million or 6.7% as well as increased revenue from acquired operations of $4.1 million or 0.9% during the year ended December 31, 2022. 42 Table of Contents Home Health and Hospice Services Year Ended December 31, 2022 2021 Change % Change (In thousands) Home health and hospice revenue Home health services $ 159,858 $ 136,505 $ 23,353 17.1 % Hospice services 160,520 151,612 8,908 5.9 Home care and other 21,871 21,453 418 1.9 Total home health and hospice revenue $ 342,249 $ 309,570 $ 32,679 10.6 % Year Ended December 31, 2022 2021 Change % Change Home health services: Total home health admissions 40,436 37,366 3,070 8.2 % Total Medicare home health admissions 18,641 17,356 1,285 7.4 Average Medicare revenue per 60-day completed episode (a) $ 3,545 $ 3,443 $ 102 3.0 Hospice services: Total hospice admissions 9,166 8,613 553 6.4 Average daily census 2,296 2,291 5 0.2 Hospice Medicare revenue per day $ 178 $ 174 $ 4 2.3 Number of home health and hospice agencies at period end 95 88 7 8.0 % (a) The year to date average for Medicare revenue per 60-day completed episode includes post period claim adjustments for prior periods.
Our consolidated revenue increased $71.7 million, or 15.1%, driven by the net organic growth of existing operations across all segments of $58.4 million or 12.3% as well as increased revenue from acquired operations of $13.3 million, or 2.8%, during the year ended December 31, 2023. 41 Table of Contents Home Health and Hospice Services Year Ended December 31, 2023 2022 Change % Change (In thousands) Home health and hospice revenue Home health services $ 175,044 $ 159,858 $ 15,186 9.5 % Hospice services 194,627 160,520 34,107 21.2 Home care and other 24,793 21,871 2,922 13.4 Total home health and hospice revenue $ 394,464 $ 342,249 $ 52,215 15.3 % Year Ended December 31, 2023 2022 Change % Change Home health services: Total home health admissions 43,508 40,436 3,072 7.6 % Total Medicare home health admissions 19,389 18,641 748 4.0 Average Medicare revenue per 60-day completed episode (a) $ 3,533 $ 3,531 $ 2 0.1 Hospice services: Total hospice admissions 9,746 9,166 580 6.3 Average daily census 2,607 2,296 311 13.5 Hospice Medicare revenue per day $ 185 $ 178 $ 7 3.9 Number of home health and hospice agencies at period end 111 95 16 16.8 % (a) The year to date average for Medicare revenue per 60-day completed episode includes post period claim adjustments for prior periods.
The Medicare payment is adjusted for differences between estimated and actual payment amounts, an inability to obtain appropriate billing documentation or authorizations acceptable to the payor and other reasons unrelated to credit risk.
The Medicare payment is adjusted for differences between estimated and actual payment amounts, an inability to obtain appropriate billing documentation or authorizations acceptable to the payor and other reasons unrelated to credit risk. Net service revenue is recognized in accordance with PDGM methodology. Under PDGM, Medicare provides agencies with payments for each 30-day period of care provided to beneficiaries.
Comparison of Prior Year Information For a comparison of our results of operations of the fiscal year ended December 31, 2021 as compared to the year ended December 31, 2020 refer to Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operation on Form 10-K filed with the SEC on February 28, 2022.
See Note 14 , Income Taxes , to the Consolidated Financial Statements included elsewhere in this report filed on Form 10-K for further discussion. Comparison of Prior Year Information For a comparison of our results of operations of the fiscal year ended December 31, 2022 as compared to the year ended December 31, 2021 refer to Item 7.
Senior Living Services Year Ended December 31, 2022 2021 Change % Change (In thousands) Cost of service $ 93,650 $ 92,985 $ 665 0.7 % Cost of services as a percentage of revenue 71.5 % 71.5 % — % Cost of services related to our senior living services segment increased $0.7 million, or 0.7%, for the year ended December 31, 2022 when compared to the year ended December 31, 2021.
Senior Living Services Year Ended December 31, 2023 2022 Change % Change (In thousands) Cost of service $ 106,252 $ 93,650 $ 12,602 13.5 % Cost of services as a percentage of revenue 70.6 % 71.5 % (0.9) % Cost of services related to our Senior Living services segment increased $12.6 million, or 13.5%, during the year ended December 31, 2023 in response to higher occupancy and wage rate increases.
The increase in funds used for investing activities was primarily due to an increase of $7.9 million in cash paid for property and equipment, offset by a decrease of $3.4 million in cash paid for acquisitions during the year ended December 31, 2022.
Our net cash used in investing activities for the year ended December 31, 2023 increased by $6.0 million compared to the year ended December 31, 2022, primarily driven by a $11.9 million increase in business acquisitions and other assets, offset by a $6.1 million decrease in purchases of property and equipment during the year ended December 31, 2023 compared to the year ended December 31, 2022.
We derive the majority of our hospice business revenue from Medicare reimbursement. The estimated payment rates are calculated as daily rates for each of the levels of care we deliver. Rates are set based on specific levels of care, are adjusted by a wage index to reflect healthcare labor costs across the country and are established annually through federal legislation.
Rates are set based on specific levels of care, are adjusted by a wage index to reflect healthcare labor costs across the country and are established annually through federal legislation. The following are the four levels of care provided under the hospice benefit: • Routine Home Care (“RHC”).
Liquidity and Capital Resources Our primary sources of liquidity are cash generated through operating activities and borrowings under our revolving credit facility.
Management's Discussion and Analysis of Financial Condition and Results of Operations on Form 10-K filed with the SEC on February 23, 2023. Liquidity and Capital Resources Our primary sources of liquidity are cash generated through operating activities and borrowings under our revolving credit facility.
Revolving Credit Facility On February 23, 2021, Pennant entered into an amendment to its existing credit agreement (as amended, the “Credit Agreement”), which provides for an increased revolving credit facility with a syndicate of banks with a borrowing capacity of $150.0 million (the “Revolving Credit Facility”).
The Credit Agreement provides for a revolving credit facility with a syndicate of banks with a borrowing capacity of $150.0 million (the “Revolving Credit Facility”).
(h) Represents unusual or non-recurring charges for legal services, implementation costs, integration costs, and consulting fees including $958 in general and administrative expenses and $262 in cost of services for the year ended December 31, 2022.
The amounts reported exclude rent and depreciation and amortization expense related to such operations. (g) Represents unusual or non-recurring charges for legal services, implementation costs, integration costs, and consulting fees in general and administrative and cost of services expenses.
Home health and hospice revenue increased $32.7 million, or 10.6%.
Home health and hospice revenue increased $52.2 million, or 15.3%.
Rent decreased 7.0% from $40.9 million to $38.0 million for the year ended December 31, 2022 compared to the year ended December 31, 2021, primarily as a result of the transfer of senior living communities to Ensign. Rent as a percentage of total revenue decreased from 9.3% to 8.0% in the year ended December 31, 2022. General and Administrative Expense.
Rent increased 4.6% from $38.0 million to $39.8 million for the year ended December 31, 2023 compared to the year ended December 31, 2022, primarily as a result of the newly acquired senior living communities.
Asset impairments related to the communities transferred to Ensign totaled $2.8 million for the year ended December 31, 2021. Provision for Income Taxes . Our effective tax rate for the year ended December 31, 2022 was 18.5% of earnings before income taxes compared with an effective tax rate of 21.3% for the year ended December 31, 2021.
Our effective tax rate for the year ended December 31, 2023 was 29.0% of earnings before income taxes compared with an effective tax rate of 18.5% for the year ended December 31, 2022. The increase in the effective tax rate is primarily due to a change in nondeductible equity compensation expenses.
The closing of the Transaction was completed in two phases with the transfer of two operations on March 1, 2022 and the remainder transferred on April 1, 2022. The amount includes $6,500 for the year ended December 31, 2022 to cover post-closing capital expenditures and operating losses related to one of the communities transferred on April 1, 2022.
The closing of the Transaction was completed in two phases with the transfer of two operations on March 1, 2022 and the remainder transferred on April 1, 2022. The amount above represents the net impact on revenue and cost of service attributable to all of the transferred entities.
The transfer includes a $6.5 million payment to Ensign for the year ended December 31, 2022 to cover post-closing capital expenditures and operating losses related to one of the communities transferred on April 1, 2022, which was recorded in loss on asset dispositions and impairment, net.
Loss on asset dispositions and impairment, net decreased $6.9 million for the year ended December 31, 2023 when compared to the year ended December 31, 2022 due to the transfer of senior living communities to Ensign in 2022. Provision for Income Taxes .
However, we have experienced modest senior living occupancy improvement during 2022, partly as a result of improving COVID-19 case trends and renewed consideration of senior living communities as a home based care setting. Nevertheless, we cannot be sure when the occupancy levels in our senior living communities will completely return to pre-pandemic levels.
Trends We have experienced modest senior living occupancy improvement through the year ended December 31, 2023, as a result of renewed consideration of senior living communities as a home-based care setting as the negative impacts of the global pandemic have subsided.
Cost of services as a percentage of revenue for the year ended December 31, 2022 decreased 0.4% compared to the year ended December 31, 2021, primarily due to a decrease in benefits cost related to transitioning to being self-insured for claims related to employee health, dental, and vision care in the current year partially offset by wage costs increase over the prior year in per hour wage rates and in overtime costs.
Cost of services as a percentage of revenue for the year ended December 31, 2023 increased by 140 basis points compared to the year ended December 31, 2022 primarily due to increased wages and benefits.