PNTG Pennant Group Inc

The Pennant Group, Inc. (NASDAQ: PNTG), the parent company of the Pennant group of affiliated home health, hospice and senior living companies, today announced its operating results for the fiscal year and fourth quarter of 2024, reporting GAAP diluted earnings per share of $0.70 and $0.16 for the year ended December 31, 2024 and the fourth quarter, respectively. Pennant also reported adjusted diluted earnings per share of $0.94 for the year and $0.24 for the quarter (1).

Fourth Quarter Highlights

• Total revenue for the full year was $695.2 million, an increase of $150.3 million or 27.6% over the prior year, and for the fourth quarter was $188.9 million, an increase of $42.9 million or 29.4% over the prior year quarter;
• Net income for the full year was $22.6 million, an increase of $9.2 million or 68.6% over the prior year and for the fourth quarter was $5.8 million, an increase of $1.4 million or 32.4% over the prior year quarter;
• Adjusted net income for the full year was $30.0 million, an increase of $8.1 million or 36.9% over the prior year and for the fourth quarter was $8.5 million, an increase of $1.9 million or 28.0% over the prior year quarter;
• Segment Adjusted EBITDAR from Operations for the full year was $139.4 million, an increase of $28.5 million or 25.7% over the prior year and for the fourth quarter was $36.7 million, an increase of $6.5 million or 21.6% over the prior year quarter;
• Adjusted EBITDA for the full year was $53.3 million, an increase of $12.6 million or 30.9% over the prior year and for the fourth quarter was $13.8 million, an increase of $1.9 million or 16.1% over the prior year quarter;
• Home Health and Hospice Services segment revenue for the year was $519.5 million, an increase of $125.0 million or 31.7% over the prior year and for the fourth quarter was $142.0 million, an increase of $35.1 million or 32.9% over the prior year quarter;
• Home Health and Hospice Services segment adjusted EBITDAR from operations for the full year 2024 was $87.7 million, an increase of $22.1 million or 33.7% over the prior year and for the fourth quarter was $23.2 million, an increase of $5.0 million or 27.3% over the prior year quarter; and segment adjusted EBITDA from operations for the full year was $80.7 million, an increase of $20.5 million or 34.1% over the prior year and for the fourth quarter was $21.3 million, an increase of $4.7 million or 27.9% over the prior year quarter;
• Total home health admissions for the full year were 59,741, an increase of 16,233 or 37.3% over the prior year and fourth quarter were 15,959, an increase of 4,631 or 40.9% over the prior year quarter; total Medicare home health admissions for the full year were 24,598, an increase of 5,209 or 26.9% over the prior year and for the fourth quarter were 6,443, an increase of 1,491 or 30.1% over the prior year quarter;
• Hospice average daily census for the full year was 3,268, an increase of 661 or 25.4% over prior year and for the fourth quarter was 3,445, an increase of 649 or 23.2% compared to the prior year quarter;
• Senior Living segment revenue for the full year was $175.8 million, an increase of $25.3 million or 16.8% over the prior year and for the fourth quarter was $46.9 million, an increase of $7.8 million or 20.0% over the prior year quarter; average occupancy for the fourth quarter was 78.6%, a decrease of 40 basis points over the prior year quarter, and average monthly revenue per occupied room for the fourth quarter was $4,961 an increase of $393 or 8.6% over the prior year quarter;
• Senior Living segment adjusted EBITDAR from operations for the full year was $51.7 million, an increase of $6.4 million or 14.1% over the prior year and for the fourth quarter was $13.4 million, an increase of $1.5 million or 12.9% over the prior year quarter; and segment adjusted EBITDA from operations for the full year was $16.2 million, an increase of $3.9 million or 31.9% over the prior year and for the fourth quarter was $4.2 million, an increase of $0.8 million or 23.4% over the prior year quarter.

(1

)

See "Reconciliation of GAAP to Non-GAAP Financial Information.”

Operating Results

“We are pleased to conclude a remarkable year, with strong performance in revenue, adjusted EBITDA, and adjusted earnings per share,” said Brent Guerisoli, the Company’s Chief Executive Officer. “2024 was also a year of transformative expansion, including numerous strategic acquisitions and robust organic growth. With our solid operational foundation, ongoing investments in leadership, and abundant latent potential in our new and existing operations, we anticipate continued positive momentum in 2025 and beyond.”

“We ended the year with record-setting cash flows from operations, which further enhanced our already healthy balance sheet. Based on our strong financial performance, the positive impacts of our credit agreement upsize and our equity offering in the fourth quarter, we are well-poised for future growth with ample dry powder to deploy,” said Lynette Walbom, the Company’s Chief Financial Officer.

A discussion of the Company's use of Non-GAAP financial measures is set forth below. A reconciliation of net income to EBITDA, adjusted EBITDAR and adjusted EBITDA, as well as a reconciliation of GAAP earnings per share, net income to adjusted net earnings per share and adjusted net income, appear in the financial data portion of this release. More complete information is contained in the Company’s Form 10-K for the year ended December 31, 2024, which has been filed with the SEC today and can be viewed on the Company’s website at www.pennantgroup.com. 

2025 Guidance

Management is providing 2025 annual guidance as follows: total revenue is anticipated to be between $800.0 million and $865.0 million; full year 2025 adjusted earnings per diluted share is anticipated to be between $1.03 and $1.11; and full year 2025 adjusted EBITDA is anticipated to be between $63.1 million and $68.2 million.

Mr. Guerisoli remarked, “Our earnings guidance midpoint of $1.07 represents 13.8% growth on our 2024 adjusted earnings per share and 46.6% growth over 2023 results. This is based on the compelling momentum across both our segments, the capability of our local leaders to drive organic and inorganic growth, and the untapped potential within our existing operations.”

The Company’s 2025 annual guidance is based on diluted weighted average shares outstanding of approximately 36 million and a 25.5% effective tax rate. The guidance assumes, among other things, reimbursement rate adjustments and no unannounced acquisitions. It excludes the tax-effected costs at start-up operations, share-based compensation, acquisition-related costs, and gain (loss) on disposition of assets and impairments.     Ms. Walbom also stated, “We believe providing annual adjusted consolidated EBITDA guidance in addition to annual revenue and adjusted earnings per share guidance is helpful to understanding our expectations for our business and operational cash flow. This updated guidance reflects management’s expectations based on 2024 performance and current operating conditions.”

Conference Call

A live webcast will be held tomorrow, February 28, 2025 at 10:00 a.m. Mountain time (12:00 p.m. Eastern time) to discuss Pennant’s fourth quarter 2024 financial results. To listen to the webcast, or to view any financial or statistical information required by SEC Regulation G, please visit the Investors Relations section of Pennant’s website at https://investor.pennantgroup.com. The webcast will be recorded and will be available for replay via the website.   

About Pennant

The Pennant Group, Inc. is a holding company of independent operating subsidiaries that provide healthcare services through 123 home health and hospice agencies and 57 senior living communities located throughout Arizona, California, Colorado, Idaho, Montana, Nevada, Oklahoma, Oregon, Texas, Utah, Washington, Wisconsin and Wyoming. Each of these businesses is operated by a separate, independent operating subsidiary that has its own management, employees and assets. References herein to the consolidated "company" and "its" assets and activities, as well as the use of the terms "we," "us," "its" and similar verbiage, are not meant to imply that The Pennant Group, Inc. has direct operating assets, employees or revenue, or that any of the home health and hospice businesses, senior living communities or the Service Center are operated by the same entity. More information about Pennant is available at www.pennantgroup.com. 

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This press release contains, and the related conference call and webcast will include, forward-looking statements that are based on management’s current expectations, assumptions and beliefs about its business, financial performance, operating results, the industry in which it operates and other future events. Forward-looking statements can often be identified by words such as "anticipates," "expects," "intends," "plans," "predicts," "believes," "seeks," "estimates," "may," "will," "should," "would," "could," "potential," "continue," "ongoing," similar expressions, and variations or negatives of these words. These forward-looking statements include, but are not limited to, statements regarding growth prospects, future operating and financial performance, and acquisition activities. They are not guarantees of future results and are subject to risks, uncertainties and assumptions that could cause actual results to materially and adversely differ from those expressed in any forward-looking statement.

These risks and uncertainties relate to the company’s business, its industry and its common stock and include: reduced prices and reimbursement rates for its services; its ability to acquire, develop, manage or improve operations, its ability to manage its increasing borrowing costs as it incurs additional indebtedness to fund the acquisition and development of operations; its ability to access capital on a cost-effective basis to continue to successfully implement its growth strategy; its operating margins and profitability could suffer if it is unable to grow and manage effectively its increasing number of operations; competition from other companies in the acquisition, development and operation of facilities; its ability to defend claims and lawsuits, including professional liability claims alleging that our services resulted in personal injury, and other regulatory-related claims; and the application of existing or proposed government regulations, or the adoption of new laws and regulations, that could limit its business operations, require it to incur significant expenditures or limit its ability to relocate its operations if necessary. Readers should not place undue reliance on any forward-looking statements and are encouraged to review the company’s periodic filings with the Securities and Exchange Commission, including its Form 10-Q and/or 10-K, for a more complete discussion of the risks and other factors that could affect Pennant’s business, prospects and any forward-looking statements. Except as required by the federal securities laws, Pennant does not undertake any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events, changing circumstances or any other reason after the date of this press release.

Contact Information

Investor RelationsThe Pennant Group, Inc.(208) 506-6100ir@pennantgroup.com 

SOURCE: The Pennant Group, Inc.

THE PENNANT GROUP, INC.CONDENSED CONSOLIDATED STATEMENTS OF INCOME(unaudited, in thousands, except for per-share amounts)

	Three Months Ended December 31,								Year Ended December 31,
	2024				2023				2024				2023
Revenue	$	188,892			$	145,954			$	695,240			$	544,891
Expense
Cost of services		152,673				116,934				558,449				438,096
Rent—cost of services		11,215				10,320				43,029				39,759
General and administrative expense		13,872				9,754				50,209				36,667
Depreciation and amortization		1,827				1,313				6,119				5,130
Loss (gain) on disposition of property and equipment, net		69				66				(682	)			70
Total expenses		179,656				138,387				657,124				519,722
Income from operations		9,236				7,567				38,116				25,169
Other expense income, net:
Other income		15				311				207				339
Interest expense, net		(650	)			(1,569	)			(6,956	)			(5,924	)
Other expense, net		(635	)			(1,258	)			(6,749	)			(5,585	)
Income before provision for income taxes		8,601				6,309				31,367				19,584
Provision for income taxes		2,071				1,780				7,028				5,674
Net income		6,530				4,529				24,339				13,910
Less: Net income attributable to noncontrolling interest		772				180				1,780				531
Net income attributable to The Pennant Group, Inc.	$	5,758			$	4,349			$	22,559			$	13,379
Earnings per share:
Basic	$	0.17			$	0.15			$	0.72			$	0.45
Diluted	$	0.16			$	0.14			$	0.70			$	0.44
Weighted average common shares outstanding:
Basic		34,269				29,978				31,191				29,863
Diluted		35,333				30,236				32,000				30,193

THE PENNANT GROUP, INC.CONDENSED CONSOLIDATED BALANCE SHEETS(in thousands, except par value)

	December 31, 2024				December 31, 2023
Assets
Current assets:
Cash	$	24,246			$	6,059
Accounts receivable—less allowance for doubtful accounts of $232 and $259 at December 31, 2024 and 2023, respectively		81,302				61,116
Prepaid expenses and other current assets		17,308				12,902
Total current assets		122,856				80,077
Property and equipment, net		43,296				28,598
Right-of-use assets		270,586				262,923
Restricted and other assets		17,477				9,337
Goodwill		129,124				91,014
Other indefinite-lived intangibles		96,182				67,742
Total assets	$	679,521			$	539,691
Liabilities and equity
Current liabilities:
Accounts payable	$	18,737			$	10,841
Accrued wages and related liabilities		43,106				28,256
Lease liabilities—current		19,671				17,122
Other accrued liabilities		20,186				15,330
Total current liabilities		101,700				71,549
Long-term lease liabilities—less current portion		253,420				248,596
Deferred tax liabilities, net		1,861				1,855
Other long-term liabilities		10,575				8,262
Long-term debt, net		—				63,914
Total liabilities		367,556				394,176
Commitments and contingencies
Equity:
Common stock, $0.001 par value; 100,000 shares authorized; 34,670 and 34,373 shares issued and outstanding at December 31, 2024, respectively; and 30,297 and 29,948 shares issued and outstanding at December 31, 2023, respectively		35				29
Additional paid-in capital		236,091				105,712
Retained earnings		57,222				34,663
Treasury stock, at cost, 3 shares at December 31, 2024 and December 31, 2023		(65	)			(65	)
Total The Pennant Group, Inc. stockholders’ equity		293,283				140,339
Noncontrolling interest		18,682				5,176
Total equity		311,965				145,515
Total liabilities and equity	$	679,521			$	539,691

THE PENNANT GROUP, INC.CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS(in thousands)

The following table presents selected data from our condensed consolidated statements of cash flows for the periods presented:

	Year Ended December 31,
	2024				2023
Net cash provided by operating activities	$	39,298			$	33,090
Net cash used in investing activities		(70,684	)			(30,222	)
Net cash provided by financing activities		49,573				1,112
Net increase in cash		18,187				3,980
Cash beginning of period		6,059				2,079
Cash end of period	$	24,246			$	6,059

THE PENNANT GROUP, INC.REVENUE BY SEGMENT(unaudited, dollars in thousands)

The following table sets forth our total revenue by segment and as a percentage of total revenue for the periods indicated:

	Three Months Ended December 31,
	2024						2023
	Revenue Dollars			Revenue Percentage			Revenue Dollars			Revenue Percentage
Home health and hospice services
Home health	$	66,766		35.3	%		$	45,932		31.5	%
Hospice		63,391		33.6				54,405		37.3
Home care and other(a)		11,864		6.3				6,554		4.5
Total home health and hospice services		142,021		75.2				106,891		73.3
Senior living services		46,871		24.8				39,063		26.7
Total revenue	$	188,892		100.0	%		$	145,954		100.0	%

(a)

Home care and other revenue is included with home health revenue in other disclosures in this press release.

	Year Ended December 31,
	2024						2023
	Revenue Dollars			Revenue Percentage			Revenue Dollars			Revenue Percentage
Home health and hospice services
Home health	$	239,539		34.5	%		$	175,044		32.1	%
Hospice		240,102		34.5				194,627		35.7
Home care and other(a)		39,843		5.7				24,793		4.6
Total home health and hospice services		519,484		74.7				394,464		72.4
Senior living services		175,756		25.3				150,427		27.6
Total revenue	$	695,240		100.0	%		$	544,891		100.0	%

(a)

Home care and other revenue is included with home health revenue in other disclosures in this press release.

THE PENNANT GROUP, INC.SELECT PERFORMANCE INDICATORS(unaudited, total revenue dollars in thousands)

The following table summarizes our overall home health and hospice performance indicators for the each of the dates or periods indicated:

	Three Months Ended December 31,
	2024			2023			Change				% Change
Total agency results:
Home health and hospice revenue	$	142,021		$	106,891			35,130			32.9	%
Home health services:
Total home health admissions		15,959			11,328			4,631			40.9	%
Total Medicare home health admissions		6,443			4,952			1,491			30.1	%
Average Medicare revenue per 60-day completed episode(a)	$	3,824		$	3,481		$	343			9.9	%
Hospice services:
Total hospice admissions		3,090			2,540			550			21.7	%
Average daily census		3,445			2,796			649			23.2	%
Hospice Medicare revenue per day	$	186		$	189		$	(3	)		(1.6	)%

	Three Months Ended December 31,
	2024			2023			Change				% Change
Same agency(b) results:
Home health and hospice revenue	$	107,731		$	100,002		$	7,729			7.7	%
Home health services:
Total home health admissions		12,650			11,057			1,593			14.4	%
Total Medicare home health admissions		5,119			4,826			293			6.1	%
Average Medicare revenue per 60-day completed episode(a)	$	3,615		$	3,495		$	120			3.4	%
Hospice services:
Total hospice admissions		2,621			2,375			246			10.4	%
Average daily census		2,912			2,657			255			9.6	%
Hospice Medicare revenue per day	$	185		$	187		$	(2	)		(1.1	)%

	Year Ended December 31,
	2024			2023			Change				% Change
Total agency results:
Home health and hospice revenue	$	519,484		$	394,464		$	125,020			31.7	%
Home health services:
Total home health admissions		59,741			43,508			16,233			37.3	%
Total Medicare home health admissions		24,598			19,389			5,209			26.9	%
Average Medicare revenue per 60-day completed episode(a)	$	3,677		$	3,468		$	209			6.0	%
Hospice services:
Total hospice admissions		12,208			9,746			2,462			25.3	%
Average daily census		3,268			2,607			661			25.4	%
Hospice Medicare revenue per day	$	183		$	185		$	(2	)		(1.1	)%

	Year Ended December 31,
	2024			2023			Change				% Change
Same agency(b) results:
Home health and hospice revenue	$	430,672		$	384,230		$	46,442			12.1	%
Home health services:
Total home health admissions		49,273			42,767			6,506			15.2	%
Total Medicare home health admissions		20,560			19,047			1,513			7.9	%
Average Medicare revenue per 60-day completed episode(a)	$	3,546		$	3,474		$	72			2.1	%
Hospice services:
Total hospice admissions		10,591			9,479			1,112			11.7	%
Average daily census		2,826			2,561			265			10.3	%
Hospice Medicare revenue per day	$	185		$	186		$	(1	)		(0.5)        %

(a)		The year to date average for Medicare revenue per 60-day completed episode includes post period claim adjustments for prior periods.
(b)		Same agency results represent all agencies purchased or licensed prior to January 1, 2023.

The following table summarizes our senior living performance indicators for the periods indicated:

	Three Months Ended December 31,								Year Ended December 31,
	2024				2023				2024				2023
Total senior living results:
Senior living revenue	$	46,871			$	39,063			$	175,756			$	150,427
Occupancy		78.6	%			79.0	%			78.8	%			78.5	%
Average monthly revenue per occupied unit	$	4,961			$	4,568			$	4,811			$	4,443

	Three Months Ended December 31,								Year Ended December 31,
	2024				2023				2024				2023
Same store senior living(a) results:
Senior living revenue	$	41,742			$	38,323			$	161,367			$	148,548
Occupancy		79.6	%			79.9	%			79.7	%			79.7	%
Average monthly revenue per occupied unit	$	4,905			$	4,522			$	4,763			$	4,416

(a)

Same store senior living results is defined as all senior living communities excluding affiliate memory care units in transition, and new senior living operations acquired in 2023 or 2024.

THE PENNANT GROUP, INC.REVENUE BY PAYOR SOURCE(unaudited, dollars in thousands)

The following table presents our total revenue by payor source as a percentage of total revenue for the periods indicated:

		Three Months Ended December 31,
		2024						2023
		Revenue Dollars			Revenue Percentage			Revenue Dollars			Revenue Percentage
Revenue:
Medicare		$	90,116		47.7	%		$	70,915		48.6	%
Medicaid			25,318		13.4				20,882		14.3
Subtotal			115,434		61.1				91,797		62.9
Managed Care			26,613		14.1				20,210		13.8
Private and Other(a)			46,845		24.8				33,947		23.3
Total revenue		$	188,892		100.0	%		$	145,954		100.0	%

(a)

Private and other payors includes revenue from all payors generated in the Company’s home care operations and management services agreement.

		Year Ended December 31,
		2024						2023
		Revenue Dollars			Revenue Percentage			Revenue Dollars			Revenue Percentage
Revenue:
Medicare		$	335,862		48.3	%		$	263,810		48.4	%
Medicaid			91,704		13.2				77,337		14.2
Subtotal			427,566		61.5				341,147		62.6
Managed Care			92,697		13.3				73,748		13.5
Private and Other(a)			174,977		25.2				129,996		23.9
Total revenue		$	695,240		100.0	%		$	544,891		100.0	%

(a)

Private and other payors includes revenue from all payors generated in the Company’s home care operations and management services agreement.

THE PENNANT GROUP, INC.RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION(unaudited, in thousands, except per share data)

The following table reconciles net income to Non-GAAP net income for the periods presented:

	Three Months Ended December 31,								Year Ended December 31,
	2024				2023				2024				2023
Net income attributable to The Pennant Group, Inc.	$	5,758			$	4,349			$	22,559			$	13,379
Non-GAAP adjustments
Costs at start-up operations(a)		229				102				473				1,162
Share-based compensation expense(b)		2,425				1,401				8,242				5,565
Acquisition related costs and credit allowances(c)		282				301				1,278				476
Interest expense - write off deferred financing fees(e)		—				—				428				—
Costs associated with transitioning operations(d)		68				102				(350	)			861
Unusual, non-recurring or redundant charges(e)		458				942				1,004				2,575
Provision for income taxes on Non-GAAP adjustments(f)		(726	)			(562	)			(3,668	)			(2,124	)
Non-GAAP net income	$	8,494			$	6,635			$	29,966			$	21,894
Dilutive Earnings Per Share As Reported
Net Income	$	0.16			$	0.14			$	0.70			$	0.44
Average number of shares outstanding		35,333				30,236				32,000				30,193
Adjusted Diluted Earnings Per Share
Net Income	$	0.24			$	0.22			$	0.94			$	0.73
Average number of shares outstanding		35,333				30,236				32,000				30,193

(a)		Represents results related to start-up operations.
					Three Months Ended December 31,								Year Ended December 31,
					2024				2023				2024				2023
		Revenue			$	(172	)		$	(2,216	)		$	(5,128	)		$	(11,037	)
		Cost of services				381				2,158				5,265				11,139
		Rent				18				156				324				1,041
		Depreciation & amortization				2				4				12				19
		Total Non-GAAP adjustment			$	229			$	102			$	473			$	1,162
(b)		Represents share-based compensation expense incurred for the periods presented.
					Three Months Ended December 31,								Year Ended December 31,
					2024				2023				2024				2023
		Cost of services			$	1,039			$	832			$	3,853			$	3,120
		General and administrative				1,386				569				4,389				2,445
		Total Non-GAAP adjustment			$	2,425			$	1,401			$	8,242			$	5,565
(c)		Represents costs incurred to acquire an operation that are not capitalizable.

(d)		During the year ended December 31, 2023, an affiliate of the Company placed its memory care units into transition and is converting the facility into an assisted living community. We received insurance proceeds related to the property in 2024 which were recorded as a gain on asset disposition on the consolidated statements of income. The amounts reported exclude rent and depreciation and amortization expense related to such operations and include legal settlement costs associated with an entity transitioned to Ensign.
					Three Months Ended December 31,						Year Ended December 31,
					2024			2023			2024				2023
		Revenue			$	—		$	—		$	(1	)		$	(4	)
		Cost of services				13			17			(569	)			616
		Rent				52			82			209				238
		Depreciation				3			3			11				11
		Total Non-GAAP adjustment			$	68		$	102		$	(350	)		$	861
(e)		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.
(f)		Represents an adjustment to the provision for income tax to the year-to-date effective tax rate of 25.2% and 25.8% for the year ended December 31, 2024 and 2023, respectively. This rate excludes the tax benefit of share-based payment awards.

The table below reconciles Consolidated net income to the Consolidated Non-GAAP financial measures, Consolidated Adjusted EBITDA, and to the Non-GAAP valuation measure, Consolidated Adjusted EBITDAR, for the periods presented:

	Three Months Ended December 31,								Year Ended December 31,
	2024				2023				2024				2023
Consolidated net income	$	6,530			$	4,529			$	24,339			$	13,910
Less: Net income attributable to noncontrolling interest		772				180				1,780				531
Add: Provision for income taxes		2,071				1,780				7,028				5,674
Net interest expense		650				1,569				6,956				5,924
Depreciation and amortization		1,827				1,313				6,119				5,130
Consolidated EBITDA		10,306				9,011				42,662				30,107
Adjustments to Consolidated EBITDA
Add: Costs at start-up operations(a)		209				(58	)			137				102
Share-based compensation expense(b)		2,425				1,401				8,242				5,565
Acquisition related costs and credit allowances(c)		282				301				1,278				476
Activities associated with transitioning operations(d)		13				17				(570	)			612
Unusual, non-recurring or redundant charges(e)		458				942				1,004				2,575
Rent related to items (a) and (d) above		70				238				533				1,279
Consolidated Adjusted EBITDA		13,763				11,852				53,286				40,716
Rent—cost of services		11,215				10,320				43,029				39,759
Rent related to items (a) and (d) above		(70	)			(238	)			(533	)			(1,279	)
Adjusted rent—cost of services		11,145				10,082				42,496				38,480
Consolidated Adjusted EBITDAR(f)	$	24,908							$	95,782

(a)		Represents results related to start-up operations. This amount excludes rent and depreciation and amortization expense related to such operations.
(b)		Share-based compensation expense and related payroll taxes incurred. Share-based compensation expense and related payroll taxes are included in cost of services and general and administrative expense.
(c)		Non-capitalizable costs associated with acquisitions, credit allowances, and write offs for amounts in dispute with the prior owners of certain acquired operations.
(d)		During the year ended December 31, 2023, an affiliate of the Company placed its memory care units into transition and is converting the facility into an assisted living community. We received insurance proceeds related to the property in 2024 which were recorded as a gain on asset disposition on the consolidated statements of income. The amounts reported exclude rent and depreciation and amortization expense related to such operations and include legal settlement costs associated with an entity transitioned to Ensign.
(e)		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.
(f)		This measure is a valuation measure and is displayed thusly, it is not a performance measure as it excludes rent expense, which is a normal and recurring operating expense and, as such, does not reflect our cash requirements for leasing commitments. Our presentation of Consolidated Adjusted EBITDAR should not be construed as a financial performance measure.

The following table present certain financial information regarding our reportable segments. General and administrative expenses are not allocated to the reportable segments:

	Home Health and Hospice Services			Senior Living Services			All Other			Total
Three Months Ended December 31, 2024
Segment Revenue	$	141,849		$	46,871		$	172		$	188,892
Segment Cost of Services		118,628			33,437
Segment Adjusted EBITDAR from Operations	$	23,221		$	13,434					$	36,655
Three Months Ended December 31, 2023
Segment Revenue	$	104,990		$	38,748		$	2,216		$	145,954
Segment Cost of Services		86,748			26,848
Segment Adjusted EBITDAR from Operations	$	18,242		$	11,900					$	30,142

	Home Health and Hospice Services			Senior Living Services			All Other			Total
Year Ended December 31, 2024
Segment Revenue	$	515,344		$	174,767		$	5,129		$	695,240
Segment Cost of Services		427,635			123,107
Segment Adjusted EBITDAR from Operations	$	87,709		$	51,660					$	139,369
Year Ended December 31, 2023
Segment Revenue	$	385,652		$	148,198		$	11,041		$	544,891
Segment Cost of Services		320,046			102,904
Segment Adjusted EBITDAR from Operations	$	65,606		$	45,294					$	110,900

The table below provides a reconciliation of Segment Adjusted EBITDAR from Operations above to income from operations:

	Three Months Ended December 31,							Year Ended December 31,
	2024			2023				2024				2023
Segment Adjusted EBITDAR from Operations(a)	$	36,655		$	30,142			$	139,369			$	110,900
Less: Unallocated corporate expenses		11,747			8,208				43,587				31,704
Less: Depreciation and amortization		1,827			1,313				6,119				5,130
Rent—cost of services		11,215			10,320				43,029				39,759
Other income		15			311				207				339
Adjustments to Segment EBITDAR from Operations:
Less: Costs at start-up operations(b)		209			(58	)			137				102
Share-based compensation expense(c)		2,425			1,401				8,242				5,565
Acquisition related costs and credit allowances(d)		282			301				1,278				476
Activities associated with transitioning operations(e)		13			17				(570	)			612
Unusual, non-recurring or redundant charges(f)		458			942				1,004				2,575
Add: Net income attributable to noncontrolling interest		772			180				1,780				531
Income from operations	$	9,236		$	7,567			$	38,116			$	25,169

(a)		Segment Adjusted EBITDAR from Operations is net income (loss) 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) the costs associated with transitioning operations, (5) unusual, non-recurring or redundant charges, and (6) net income attributable to noncontrolling interest. General and administrative expenses are not allocated to the reportable segments, and are included as “All Other,” accordingly the segment earnings measure reported is before allocation of corporate general and administrative expenses. The Company's segment measures may be different from the calculation methods used by other companies and, therefore, comparability may be limited.
(b)		Represents results related to start-up operations. This amount excludes rent and depreciation and amortization expense related to such operations.
(c)		Share-based compensation expense and related payroll taxes incurred. Share-based compensation expense and related payroll taxes are included in cost of services and general and administrative expense.
(d)		Non-capitalizable costs associated with acquisitions, credit allowances, and write offs for amounts in dispute with the prior owners of certain acquired operations.
(e)		During the year ended December 31, 2023, an affiliate of the Company placed its memory care units into transition and is converting the facility into an assisted living community. We received insurance proceeds related to the property in 2024 which were recorded as a gain on asset disposition on the consolidated statements of income. The amounts reported exclude rent and depreciation and amortization expense related to such operations and include legal settlement costs associated with an entity transitioned to Ensign.
(f)		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.

The tables below reconcile Segment Adjusted EBITDAR from Operations to Segment Adjusted EBITDA from Operations for each reportable segment for the periods presented:

	Three Months Ended December 31,
	Home Health and Hospice								Senior Living
	2024				2023				2024				2023
Segment Adjusted EBITDAR from Operations	$	23,221			$	18,242			$	13,434			$	11,900
Less: Rent—cost of services		1,935				1,655				9,280				8,664
Rent related to start-up and transitioning operations		(18	)			(65	)			(52	)			(173	)
Segment Adjusted EBITDA from Operations	$	21,304			$	16,652			$	4,206			$	3,409

	Year Ended December 31,
	Home Health and Hospice								Senior Living
	2024				2023				2024				2023
Segment Adjusted EBITDAR from Operations	$	87,709			$	65,606			$	51,660			$	45,294
Less: Rent—cost of services		7,189				5,791				35,840				33,967
Rent related to start-up and transitioning operations		(140	)			(313	)			(393	)			(966	)
Segment Adjusted EBITDA from Operations	$	80,660			$	60,128			$	16,213			$	12,293

Discussion of Non-GAAP Financial Measures

EBITDA consists of net income before (a) interest expense, net, (b) provisions for income taxes, and (c) depreciation and amortization. Adjusted EBITDA consists of net income attributable to the Company before (a) interest expense, net (b) provisions for income taxes, (c) depreciation and amortization, (d) costs incurred for start-up operations, including rent and excluding depreciation, interest and income taxes, (e) share-based compensation expense, (f) non-capitalizable acquisition related costs and credit allowances, (g) net costs associated with transitioning operations, (h) unusual, non-recurring or redundant charges and (i) net income attributable to noncontrolling interest. Consolidated Adjusted EBITDAR is a valuation measure applicable to current periods only and consists of net income attributable to the Company before (a) interest expense, net, (b) provisions for income taxes, (c) depreciation and amortization, (d) rent-cost of services, (e) costs incurred for start-up operations, excluding rent, depreciation, interest and income taxes, (f) share-based compensation expense, (g) acquisition related costs and credit allowances, (h) costs associated with transitioning operations, (i) unusual, non-recurring or redundant charges and (j) net income attributable to noncontrolling interest. The company believes that the presentation of EBITDA, adjusted EBITDA, consolidated adjusted EBITDAR, adjusted net income and adjusted earnings per share provides important supplemental information to management and investors to evaluate the company’s operating performance. The company believes disclosure of adjusted net income, adjusted net income per share, EBITDA, adjusted EBITDA and consolidated adjusted EBITDAR has economic substance because the excluded revenues and expenses are infrequent in nature and are variable in nature, or do not represent current revenues or cash expenditures. A material limitation associated with the use of these measures as compared to the GAAP measures of net income and diluted earnings per share is that they may not be comparable with the calculation of net income and diluted earnings per share for other companies in the company's industry. These non-GAAP financial measures should not be relied upon to the exclusion of GAAP financial measures. For further information regarding why the company believes that this non-GAAP measure provides useful information to investors, the specific manner in which management uses this measure, and some of the limitations associated with the use of this measure, please refer to the company's periodic filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K and Quarterly Report on Form 10-Q. The company’s periodic filings are available on the SEC's website at www.sec.gov or under the "Financial Information" link of the Investor Relations section on Pennant’s website at http://www.pennantgroup.com.