株探米国株
日本語 英語
エドガーで原本を確認する
0000070318false00000703182025-02-122025-02-120000070318exch:XNYSus-gaap:CommonStockMember2025-02-122025-02-120000070318exch:XNYSus-gaap:SeniorNotesMember2025-02-122025-02-12


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
 _______________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
 _______________
Date of Report: February 12, 2025
(Date of earliest event reported)
 _______________
TENET HEALTHCARE CORPORATION
(Exact name of registrant as specified in its charter)
 
Nevada
  1-7293   95-2557091
(State of Incorporation)   (Commission File Number)   (IRS Employer
Identification Number)
14201 Dallas Parkway
Dallas, TX 75254
(Address of principal executive offices, including zip code)
(469) 893-2200
(Registrant’s telephone number, including area code)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading
Symbol(s)
Name of each exchange
on which registered
Common stock, $0.05 par value THC NYSE
6.875% Senior Notes due 2031 THC31 NYSE
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§ 240.12b-2 of this chapter).
Emerging Growth Company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐


Item 2.02. Results of Operations and Financial Condition.
The information contained herein is being furnished pursuant to Item 2.02 of Form 8-K, “Results of Operations and Financial Condition.” This information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
On February 12, 2025, Tenet Healthcare Corporation (the “Company”) issued a press release reporting the financial results of the Company for the quarter ended December 31, 2024. A copy of the press release is attached to this report as Exhibit 99.1 and incorporated herein by reference.

Item 9.01. Financial Statements and Exhibits.
 
(d)Exhibits
Exhibit No. Description
99.1 
104  Cover Page Interactive Data File (embedded within the inline XBRL document)



SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
TENET HEALTHCARE CORPORATION
Date: February 12, 2025
By: /s/ R. SCOTT RAMSEY
R. Scott Ramsey
Senior Vice President, Controller

EX-99.1 2 thc-20241231ex991earningsr.htm EX-99.1 Document

Exhibit 99.1
tenethealthrgba.jpg

Tenet Reports Strong Fourth Quarter and FY 2024 Results;
Provides 2025 Financial Outlook
•Net income available to common shareholders in fourth quarter 2024 was $318 million, or $3.32 per diluted share

•Adjusted diluted earnings per share1 was $3.44 in fourth quarter 2024

•Consolidated Adjusted EBITDA1 in fourth quarter 2024 was $1.048 billion, which represents an Adjusted EBITDA margin of 20.7%

•Fourth quarter 2024 Ambulatory Care Adjusted EBITDA of $530 million increased 14.2% over fourth quarter 2023

•FY 2025 Adjusted EBITDA Outlook is expected to be in the range of $3.975 billion to $4.175 billion



DALLAS — February 12, 2025 — Tenet Healthcare Corporation (Tenet) (NYSE: THC) today announced its results for the quarter ended December 31, 2024.

"2024 was an outstanding year for Tenet characterized by robust revenue growth, efficient operations, high levels of patient satisfaction and clinical quality, and a portfolio transformation that drove substantial balance sheet deleveraging," said Saum Sutaria, M.D., Chairman and Chief Executive Officer of Tenet. "Our focused strategy, disciplined operating management, and the strong demand for acute care and ambulatory surgical services provide us with momentum as we begin the year and confidence to achieve our full year 2025 expectations." Tenet’s results for fourth quarter 2024 versus fourth quarter 2023 are as follows:








Page 1



Three Months Ended December 31, Years Ended December 31,
($ in millions, except per share results) 2024 2023 2024 2023
Net operating revenues
$5,072
$5,379
$20,665
$20,548
Net income available to Tenet common shareholders
$318
$244
$3,200
$611
Net income available to Tenet common shareholders per diluted share
$3.32
$2.30
$32.70
$5.71
Adjusted EBITDA1
$1,048
$1,012
$3,995
$3,541
Adjusted diluted earnings per share1
$3.44 $2.68 $11.88 $6.98

•Net operating revenues in fourth quarter 2024 were $5.072 billion, versus $5.379 billion in fourth quarter 2023, reflecting the impact of the divestiture of fourteen hospitals in 2024, partially offset by strong same facility revenue growth, favorable payer mix, and acquisitions of ambulatory surgical centers.

•Net income available to the Company’s common shareholders in the fourth quarter 2024 was $318 million, or $3.32 per diluted share, versus $244 million, or $2.30 per diluted share, in fourth quarter 2023.

•Net income available to the Company's common shareholders in 2024 was $3.2 billion, or $32.70 per diluted share, versus $611 million, or $5.71 in 2023. 2024 results included a pre-tax gain of $2.916 billion ($2.143 billion after-tax, or $21.89 per diluted share) primarily associated with the hospital divestitures.

•Adjusted EBITDA1 in fourth quarter 2024 was $1.048 billion compared to $1.012 billion in fourth quarter 2023, reflecting strong same-hospital admissions growth, strong ambulatory net revenue per case growth, favorable payer mix, and increased Medicaid supplemental revenues in Michigan, partially offset by the impact of hospital divestitures. Fourth quarter 2023 results included $52 million of revenue associated with Medicaid supplemental revenue program adjustments in California and Texas.



Page 2


Balance Sheet and Cash Flows

•Cash flows provided by operating activities for the year ended December 31, 2024 were $2.047 billion versus $2.374 billion for the year ended December 31, 2023. Cash flows provided by operating activities for the year ended December 31, 2024 included $855 million of income taxes paid associated with gains on sale of hospitals and related operations.

•The Company produced free cash flow1 of $1.116 billion for the year ended December 31, 2024 versus $1.623 billion for the year ended December 31, 2023.

•In the year ended December 31, 2024, the Company repurchased 5,596,573 shares of common stock for $672 million.

•The Company’s ratio of net debt to Adjusted EBITDA1 was 2.54x at December 31, 2024 compared to 3.89x at December 31, 2023.








Page 3


Ambulatory Care (Ambulatory) Segment

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

Three Months Ended December 31, Years Ended December 31,
Ambulatory segment results ($ in millions) 2024 2023 2024 2023
Revenues
Net operating revenues $1,259 $1,077
$4,534
$3,865
Same-facility system-wide net patient service revenues2
$2,183 $2,010 $7,664 $7,109
Volume Changes versus the Prior-Year Period
Same-facility system-wide surgical cases2
0.1  % 3.9  % 0.3  % 5.6  %
Same-facility system-wide surgical cases on same-business day basis2
(1.5) % 3.9  % (0.5) % 6.0  %
Adjusted EBITDA, Margins and NCI
Adjusted EBITDA
$530
$464
$1,810
$1,544
Adjusted EBITDA margin
42.1%
43.1%
39.9%
39.9%
Adjusted EBITDA less NCI
$317
$280
$1,096
$958

•Fourth quarter 2024 net operating revenues increased 16.9% compared to fourth quarter 2023 driven by strong net revenue per case growth, acquisitions of facilities, and increased service lines.

•Surgical business same-facility system-wide net patient service revenues increased 8.6% in fourth quarter 2024 compared to fourth quarter 2023, with cases up 0.1% and net revenue per case up 8.5%. Net revenue per case growth was driven by higher acuity associated with favorable case mix as well as favorable payer mix.

•Fourth quarter 2024 Adjusted EBITDA increased 14.2% compared to fourth quarter 2023, due to strong net revenue per case growth, disciplined expense management, and contributions from acquisitions.






Page 4


Hospital Operations and Services (Hospital) Segment
Tenet’s Hospital business segment is primarily comprised of acute care and specialty hospitals, imaging centers, ancillary outpatient facilities, micro-hospitals and physician practices. It also provides comprehensive end-to-end and focused point services, including hospital and physician revenue cycle management, patient communications and engagement support and value-based care solutions.

Three Months Ended December 31, Years Ended December 31,
Hospital segment results ($ in millions)
2024 2023 2024 2023
Revenues
Net operating revenues
$3,813 $4,302
$16,131
$16,683
Same-hospital net patient service revenues3
$3,218
$3,104
$12,829
$11,968
Same-Hospital Volume Changes versus the Prior-Year Period
Admissions
5.0%
1.0%
4.7%
2.2%
Adjusted admissions4
3.1%
0.1%
2.5%
2.5%
Outpatient visits (including outpatient ER visits)
0.4%
(2.2)%
0.3%
(1.3)%
Emergency Room visits (inpatient and outpatient)
(2.4)%
(3.3)%
0.9%
0.1%
Hospital surgeries
0.2%
0.8%
0.6%
0.6%
Adjusted EBITDA
Adjusted EBITDA
$518
$548
$2,185
$1,997
Adjusted EBITDA margin
13.6%
12.7%
13.5%
12.0%

•Fourth quarter 2024 net operating revenues declined 11.4% from fourth quarter 2023 primarily due to the impact of hospital divestitures in 2024, partially offset by strong same hospital admissions growth, favorable payer mix, and improved pricing yield.

•Same-hospital net patient service revenue per adjusted admission increased 0.6% year-over-year for fourth quarter 2024 primarily due to improved pricing yield, favorable payer mix, and our focus on growing higher acuity services, partially offset by net unfavorable Medicaid supplemental revenue program adjustments relative to fourth quarter 2023.

•Adjusted EBITDA in fourth quarter 2024 was $518 million compared to $548 million in fourth quarter 2023, reflecting strong same-hospital admissions growth and revenue per adjusted admission, favorable payer mix, and increased supplemental revenues in Michigan, offset by the impact of hospital divestitures and the favorable Medicaid supplemental revenue program adjustments of $52 million in fourth quarter 2023.




Page 5


2025 Outlook1

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

CONSOLIDATED ($ in millions, except per share amounts)
FY 2025 Outlook
Net operating revenues
$20,600 to $21,000
Net income available to Tenet common stockholders
$1,040 to $1,185
Adjusted EBITDA
$3,975 to $4,175
Adjusted EBITDA margin
19.3% to 19.9%
Diluted income per common share
$10.95 to $12.47
Adjusted net income
$1,115 to $1,220
Adjusted diluted earnings per share
$11.74 to $12.84
Equity in earnings of unconsolidated affiliates $265 to $275
Depreciation and amortization
$805 to $835
Interest expense
$795 to $805
Income tax expense5
$420 to $465
Net income available to NCI
$910 to $960
Weighted average diluted common shares
~95 million
Net cash provided by operating activities
$2,500 to $2,850
Adjusted net cash provided by operating activities
$2,600 to $2,900
Capital expenditures
$700 to $800
Free cash flow
$1,800 to $2,050
Adjusted free cash flow
$1,900 to $2,100
NCI cash distributions $750 to $800
















Page 6


Ambulatory Segment ($ in millions)
FY 2025 Outlook
Net operating revenues $4,850 to $5,000
Adjusted EBITDA $1,915 to $1,985
NCI $760 to $790
Adjusted EBITDA less NCI $1,155 to $1,195
Changes versus prior year6:
Same-facility system-wide revenue Up 3.0% to 6.0%

Hospital Segment ($ in millions)
FY 2025 Outlook
Net operating revenues $15,750 to $16,000
Adjusted EBITDA $2,060 to $2,190
NCI $150 to $170
Changes versus prior year6:
Inpatient admissions Up 2.0% to 3.0%
Adjusted admissions Up 2.0% to 3.0%




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

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



Page 7


Cautionary Statement
This release contains “forward-looking statements” - that is, statements that relate to future, not past, events. In this context, forward-looking statements often address the Company’s expected future business and financial performance and financial condition, and often contain words such as “expect,” “anticipate,” “assume,” “believe,” “budget,” “estimate,” “forecast,” “intend,” “plan,” “predict,” “project,” “seek,” “see,” “target,” or “will.” Forward-looking statements by their nature address matters that are, to different degrees, uncertain. Particular uncertainties that could cause the Company’s actual results to be materially different than those expressed in the Company’s forward-looking statements include, but are not limited to the factors disclosed under “Forward-Looking Statements” and “Risk Factors” in our Form 10-K for the year ended December 31, 2023 and other filings with the Securities and Exchange Commission.

Footnotes
1.Tables and discussions throughout this earnings release include certain financial measures, including those related to our first quarter and full year 2025 Outlook, that are not in accordance with accounting principles generally accepted in the United States of America (GAAP). Reconciliations of GAAP measures to the Adjusted (non-GAAP) measures used are detailed in Tables #1-6 included at the end of this earnings release. Management’s reasoning for the use of these non-GAAP measures and descriptions of the various non-GAAP measures are included in the Non-GAAP Financial Measures section of this earnings release.
2.Same-facility system-wide revenues and statistical information include the results of the facilities in which the Ambulatory segment has an investment that are not consolidated by Tenet. To help analyze the segment’s results of operations, management uses system-wide measures, which include revenues and cases of both consolidated and unconsolidated facilities.
3.For 2024, same-hospital revenues and statistical data include those for hospitals and hospital-affiliated outpatient centers operated by the Company’s Hospital segment continuously from January 1, 2023 through December 31, 2024. Amounts associated with physician practices are excluded.
4.Adjusted admissions represent actual patient admissions adjusted to include outpatient services provided by facilities in our Hospital segment by multiplying actual patient admissions by the sum of gross inpatient revenues and outpatient revenues, then dividing that result by gross inpatient revenues.
5.Income tax expense is calculated by multiplying 24% (the federal corporate tax rate of 21% plus an estimate of state taxes) by the sum of: pretax income less GAAP facility level NCI expense plus permanent differences, and non-deductible interest expense.
6.Change versus prior year is presented on a same-facility system-wide basis for USPI Ambulatory surgical cases and on a same-hospital basis for hospital statistics.



Page 8


About Tenet Healthcare
Tenet Healthcare Corporation (NYSE: THC) is a diversified healthcare services company headquartered in Dallas. Our care delivery network includes United Surgical Partners International, the largest ambulatory platform in the country, which operates ambulatory surgery centers and surgical hospitals. We also operate a national portfolio of acute care and specialty hospitals, other outpatient facilities, a network of leading employed physicians and a global business center in Manila, Philippines. Our Conifer Health Solutions subsidiary provides revenue cycle management and value-based care services to hospitals, health systems, physician practices, employers and other clients. Across the Tenet enterprise, we are united by our mission to deliver quality, compassionate care in the communities we serve. For more information, please visit www.tenethealth.com.

Contact Information
Investor Contact Media Contact
Will McDowell Robert Dyer
469-893-2387 469-893-2640
william.mcdowell@tenethealth.com
mediarelations@tenethealth.com



Page 9


Non-GAAP Financial Measures
The Company believes the non-GAAP measures described below are useful to investors and analysts because they present additional information on the Company’s financial performance. Investors, analysts, Company management and the Company’s Board of Directors utilize these non-GAAP measures, in addition to GAAP measures, to track the Company’s financial and operating performance and compare the Company’s performance to its peer companies, which use similar non-GAAP financial measures in their presentations and earnings releases. The Human Resources Committee of the Company’s Board of Directors also uses certain of these measures to evaluate management’s performance for the purpose of determining incentive compensation. Additional information regarding the purpose and utility of specific non-GAAP measures used in this release is set forth below.
•Adjusted EBITDA is defined by the Company as net income available (loss attributable) to Tenet common shareholders before (1) the cumulative effect of changes in accounting principles, (2) net loss attributable (income available) to noncontrolling interests, (3) income (loss) from discontinued operations, net of tax, (4) income tax benefit (expense), (5) gain (loss) from early extinguishment of debt, (6) other non-operating income (expense), net, (7) interest expense, (8) litigation and investigation benefit (costs), net of insurance recoveries, (9) net gains (losses) on sales, consolidation and deconsolidation of facilities, (10) impairment and restructuring charges and acquisition-related costs, (11) depreciation and amortization and (12) income (loss) from divested and closed businesses (i.e., health plan businesses). Litigation and investigation costs excluded do not include ordinary course of business malpractice and other litigation and related expenses.
•Adjusted diluted earnings (loss) per share is defined by the Company as Adjusted net income available (loss attributable) to Tenet common shareholders, divided by the weighted average diluted shares outstanding in the reporting period.
•Adjusted net income available (loss attributable) to Tenet common shareholders is defined by the Company as net income available (loss attributable) to Tenet common shareholders before (1) income (loss) from discontinued operations, net of tax, (2) gain (loss) from early extinguishment of debt, (3) litigation and investigation benefit (costs), net of insurance recoveries, (4) net gains (losses) on sales, consolidation and deconsolidation of facilities, (5) impairment and restructuring charges and acquisition-related costs, (6) income (loss) from divested and closed businesses (i.e., health plan businesses) and (7) the associated impact of these items on taxes and noncontrolling interests. Litigation and investigation costs excluded do not include ordinary course of business malpractice and other litigation and related expenses.
•Free Cash Flow is defined by the Company as (1) net cash provided by (used in) operating activities, less (2) purchases of property and equipment.
•Adjusted Free Cash Flow is defined by the Company as (1) Adjusted net cash provided by (used in) operating activities, less (2) purchases of property and equipment.
•Adjusted net cash provided by (used in) operating activities is defined by the Company as cash provided by (used in) operating activities prior to (1) payments for restructuring charges, acquisition-related costs and litigation costs and settlements, and (2) net cash provided by (used in) operating activities from discontinued operations.
The Company believes that Adjusted EBITDA is a useful measure, in part, because certain investors and analysts use both historical and projected Adjusted EBITDA, in addition to other GAAP and non-GAAP measures, as factors in determining the estimated fair value of shares of the Company’s common stock. Company management also regularly reviews the Adjusted EBITDA performance for each operating segment. The Company does not use Adjusted EBITDA to measure liquidity, but instead to measure operating performance.
The Company uses, and believes investors use, Free Cash Flow and Adjusted Free Cash Flow as supplemental non-GAAP measures to analyze cash flows generated from the Company’s operations. The Company believes these measures are useful to investors in evaluating its ability to fund distributions paid to noncontrolling interests or for acquisitions, purchasing equity interests in joint ventures or repaying debt.
These non-GAAP measures may not be comparable to similarly titled measures reported by other companies. Because these measures exclude many items that are included in the Company’s financial statements, they do not provide a complete measure of the Company’s operating performance. For example, the Company’s definitions of Free Cash Flow and Adjusted Free Cash Flow do not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows from Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, or (ii) distributions paid to noncontrolling interests. Accordingly, investors are encouraged to use GAAP measures when evaluating the Company’s financial performance.
See corresponding reconciliations of the non-GAAP financial measures referred to above to the most comparable GAAP financial measures in Tables #1 - 6 below.


Page 10


Tenet Healthcare Corporation
Financial Statements and Reconciliations
Fourth Quarter Earnings Release
Table of Contents

Page 11



    
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in millions, except per share amounts) Three Months Ended December 31,
2024 % 2023 % Change
Net operating revenues $ 5,072  100.0  % $ 5,379  100.0  % (5.7) %
Grant income —  % —  % (50.0) %
Equity in earnings of unconsolidated affiliates 78  1.5  % 73  1.4  % 6.8  %
Operating expenses:    
Salaries, wages and benefits 2,094  41.3  % 2,315  43.0  % (9.5) %
Supplies 930  18.3  % 931  17.3  % (0.1) %
Other operating expenses, net 1,079  21.3  % 1,196  22.2  % (9.8) %
Depreciation and amortization 193  3.8  % 216  4.0  %
Impairment and restructuring charges, and acquisition-related costs 27  0.5  % 53  1.0  %
Litigation and investigation costs 17  0.3  % 19  0.4  %
Net gains on sales, consolidation and deconsolidation of facilities (10) (0.2) % (11) (0.2) %
Operating income 821  16.2  % 735  13.7  %
Interest expense (203) (227)
Other non-operating income, net 37  11 
Income before income taxes 655  519 
Income tax expense (83) (63)
Net income 572  456 
Less: Net income available to noncontrolling interests 254  212 
Net income available to Tenet Healthcare Corporation common shareholders $ 318  $ 244 
Earnings per share available to Tenet Healthcare Corporation common shareholders:
Basic $ 3.34  $ 2.42 
Diluted $ 3.32  $ 2.30 
Weighted average shares and dilutive securities outstanding (in thousands):
Basic 95,102  100,956
Diluted 95,882  104,167


Page 12


    
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(Dollars in millions, except per share amounts) Years Ended December 31,
2024 % 2023 % Change
Net operating revenues $ 20,665  100.0  % $ 20,548  100.0  % 0.6  %
Grant income 10  —  % 16  0.1  % (37.5) %
Equity in earnings of unconsolidated affiliates 260  1.3  % 228  1.1  % 14.0  %
Operating expenses:    
Salaries, wages and benefits 8,801  42.6  % 9,146  44.5  % (3.8) %
Supplies 3,647  17.6  % 3,590  17.5  % 1.6  %
Other operating expenses, net 4,492  21.7  % 4,515  22.0  % (0.5) %
Depreciation and amortization 818  4.0  % 870  4.2  %
Impairment and restructuring charges, and acquisition-related costs 102  0.5  % 137  0.7  %
Litigation and investigation costs 35  0.2  % 47  0.2  %
Net gains on sales, consolidation and deconsolidation of facilities (2,916) (14.1) % (23) (0.1) %
Operating income 5,956  28.8  % 2,510  12.2  %
Interest expense (826) (901)
Other non-operating income, net 126  19 
Loss from early extinguishment of debt (8) (11)
Income before income taxes 5,248  1,617 
Income tax expense (1,184) (306)
Net income 4,064  1,311 
Less: Net income available to noncontrolling interests 864  700 
Net income available to Tenet Healthcare Corporation common shareholders $ 3,200  $ 611 
Earnings per share available to Tenet Healthcare Corporation common shareholders:
Basic $ 33.02  $ 6.01 
Diluted $ 32.70  $ 5.71 
Weighted average shares and dilutive securities outstanding (in thousands):
Basic 96,904  101,639
Diluted 97,881  104,800


Page 13


    
TENET HEALTHCARE CORPORATION
CONSOLIDATED BALANCE SHEETS
(Unaudited)
(Dollars in millions) December 31, December 31,
2024 2023
ASSETS
Current assets:
Cash and cash equivalents $ 3,019  $ 1,228 
Accounts receivable 2,536  2,914 
Inventories of supplies, at cost 346  411 
Assets held for sale 21  775 
Other current assets 1,760  1,839 
Total current assets
7,682  7,167 
Investments and other assets 3,037  3,157 
Deferred income taxes 80  77 
Property and equipment, at cost, less accumulated depreciation and amortization 6,049  6,236 
Goodwill 10,691  10,307 
Other intangible assets, at cost, less accumulated amortization 1,397  1,368 
Total assets
$ 28,936  $ 28,312 
LIABILITIES AND EQUITY
Current liabilities:
Current portion of long-term debt $ 92  $ 120 
Accounts payable 1,294  1,408 
Accrued compensation and benefits 899  930 
Professional and general liability reserves 238  254 
Accrued interest payable 149  200 
Liabilities held for sale 13  69 
Income tax payable 18  23 
Other current liabilities 1,607  1,756 
Total current liabilities
4,310  4,760 
Long-term debt, net of current portion 13,081  14,882 
Professional and general liability reserves 900  792 
Defined benefit plan obligations 298  335 
Deferred income taxes 227  326 
Other long-term liabilities 1,573  1,709 
Total liabilities
20,389  22,804 
Commitments and contingencies
Redeemable noncontrolling interests in equity of consolidated subsidiaries 2,727  2,391 
Equity:    
Shareholders’ equity:    
Common stock
Additional paid-in capital 4,873  4,834 
Accumulated other comprehensive loss (180) (181)
Retained earnings (accumulated deficit) 3,008  (192)
Common stock in treasury, at cost (3,538) (2,861)
Total shareholders’ equity 4,171  1,608 
Noncontrolling interests
1,649  1,509 
Total equity 5,820  3,117 
Total liabilities and equity
$ 28,936  $ 28,312 






Page 14


    
TENET HEALTHCARE CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(Dollars in millions) Years Ended
December 31,
2024 2023
Net income $ 4,064  $ 1,311 
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 818  870 
Deferred income tax expense (benefit) (103) 52 
Stock-based compensation expense 67  66 
Impairment and restructuring charges, and acquisition-related costs 102  137 
Litigation and investigation costs 35  47 
Net gains on sales, consolidation and deconsolidation of facilities (2,916) (23)
Loss from early extinguishment of debt 11 
Equity in earnings of unconsolidated affiliates, net of distributions received (29) (13)
Amortization of debt discount and debt issuance costs 26  32 
Net gains from the sale of investments and long-lived assets (4) (29)
Other items, net (4) (4)
Changes in cash from operating assets and liabilities:    
Accounts receivable 245  (29)
Inventories and other current assets (86) (139)
Income taxes 16  10 
Accounts payable, accrued expenses and other current liabilities (30) 215 
Other long-term liabilities (9) 14 
Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements (153) (154)
Net cash provided by operating activities 2,047  2,374 
Cash flows from investing activities:    
Purchases of property and equipment (931) (751)
Purchases of businesses or joint venture interests, net of cash acquired (571) (224)
Proceeds from sales of facilities and other assets 4,981  71 
Proceeds from sales of marketable securities and long-term investments 63  50 
Purchases of marketable securities and long-term investments (94) (104)
Other items, net (19) (11)
Net cash provided by (used in) investing activities 3,429  (969)
Cash flows from financing activities:    
Repayments of borrowings (2,243) (1,542)
Proceeds from borrowings 23  1,370 
Repurchases of common stock (672) (200)
Debt issuance costs —  (16)
Distributions paid to noncontrolling interests (681) (594)
Proceeds from the sale of noncontrolling interests 23  43 
Purchases of noncontrolling interests (200) (167)
Advances from managed care payers 342  — 
Repayments of advances from managed care payers (310) — 
Other items, net 33  71 
Net cash used in financing activities (3,685) (1,035)
Net increase in cash and cash equivalents 1,791  370 
Cash and cash equivalents at beginning of period 1,228  858 
Cash and cash equivalents at end of period $ 3,019  $ 1,228 
Supplemental disclosures:    
Interest paid, net of capitalized interest $ (851) $ (882)
Income tax payments, net $ (1,271) $ (243)


Page 15


    
TENET HEALTHCARE CORPORATION
SEGMENT REPORTING
(Unaudited)
Three Months Ended Years Ended
December 31, December 31,
(Dollars in millions) 2024 2023 2024 2023
Net operating revenues:        
Ambulatory Care $ 1,259  $ 1,077  $ 4,534  $ 3,865 
Hospital Operations and Services 3,813  4,302  16,131  16,683 
Total $ 5,072  $ 5,379  $ 20,665  $ 20,548 
Equity in earnings of unconsolidated affiliates:        
Ambulatory Care $ 75  $ 69  $ 250  $ 218 
Hospital Operations and Services 10  10 
Total $ 78  $ 73  $ 260  $ 228 
Adjusted EBITDA:        
Ambulatory Care $ 530  $ 464  $ 1,810  $ 1,544 
Hospital Operations and Services 518  548  2,185  1,997 
Total $ 1,048  $ 1,012  $ 3,995  $ 3,541 
Adjusted EBITDA margins:
Ambulatory Care 42.1  % 43.1  % 39.9  % 39.9  %
Hospital Operations and Services 13.6  % 12.7  % 13.5  % 12.0  %
Total 20.7  % 18.8  % 19.3  % 17.2  %
Capital expenditures:
Ambulatory Care $ 21  $ 22  $ 86  $ 80 
Hospital Operations and Services 309  186  845  671 
Total $ 330  $ 208  $ 931  $ 751 


Page 16


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #1 – Reconciliations of Net Income Available to Tenet Healthcare Corporation Common Shareholders to Adjusted Net Income Available to Common Shareholders
(Unaudited)
Three Months Ended Years Ended
December 31, December 31,
(Dollars in millions, except per share amounts) 2024 2023 2024 2023
Net income available to Tenet Healthcare Corporation common shareholders $ 318  $ 244  $ 3,200  $ 611 
Less:
Impairment and restructuring charges, and acquisition-related costs
   (27) (53) (102) (137)
Litigation and investigation costs (17) (19) (35) (47)
Net gains on sales, consolidation and deconsolidation of facilities 10  11  2,916  23 
Loss from early extinguishment of debt —  —  (8) (11)
Tax and noncontrolling interests impact of above items 22  22  (733) 39 
Adjusted net income available to common shareholders $ 330  $ 283  $ 1,162  $ 744 
Diluted earnings per share $ 3.32  $ 2.30  $ 32.70  $ 5.71 
Less:
Impairment and restructuring charges, and acquisition-related costs
(0.28) (0.51) (1.04) (1.31)
Litigation and investigation costs (0.18) (0.18) (0.36) (0.45)
Net gains on sales, consolidation and deconsolidation of facilities 0.11  0.10  29.79  0.22 
Loss from early extinguishment of debt —  —  (0.08) (0.10)
Tax and noncontrolling interests impact of above items 0.23  0.21  (7.49) 0.37 
Adjusted diluted earnings per share $ 3.44  $ 2.68  $ 11.88  $ 6.98 
Weighted average basic shares outstanding (in thousands) 95,102  100,956  96,904  101,639 
Weighted average dilutive shares outstanding (in thousands) 95,882  104,167  97,881  104,800 


Page 17


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #2 – Reconciliations of Net Income Available to Tenet Healthcare Corporation Common Shareholders to Adjusted EBITDA
(Unaudited)
Three Months Ended Years Ended
December 31, December 31,
(Dollars in millions) 2024 2023 2024 2023
Net income available to Tenet Healthcare Corporation common shareholders $ 318  $ 244  $ 3,200  $ 611 
Less:
Net income available to noncontrolling interests (254) (212) (864) (700)
Net income 572  456  4,064  1,311 
Income tax expense (83) (63) (1,184) (306)
Loss from early extinguishment of debt —  —  (8) (11)
Other non-operating income, net 37  11  126  19 
Interest expense (203) (227) (826) (901)
Operating income 821  735  5,956  2,510 
Litigation and investigation costs (17) (19) (35) (47)
Net gains on sales, consolidation and deconsolidation of facilities 10  11  2,916  23 
Impairment and restructuring charges, and acquisition-related costs (27) (53) (102) (137)
Depreciation and amortization (193) (216) (818) (870)
Adjusted EBITDA $ 1,048  $ 1,012  $ 3,995  $ 3,541 
Net operating revenues $ 5,072  $ 5,379  $ 20,665  $ 20,548 
Net income available to Tenet Healthcare Corporation common shareholders as a % of net operating revenues 6.3  % 4.5  % 15.5  % 3.0  %
Adjusted EBITDA as a % of net operating revenues (Adjusted EBITDA margin) 20.7  % 18.8  % 19.3  % 17.2  %



Page 18


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #3 – Reconciliations of Net Cash Provided by (Used in) Operating Activities to
Free Cash Flow and Adjusted Free Cash Flow
(Unaudited)
2024
(Dollars in millions) Q4 YTD
Net cash provided by (used in) operating activities $ (331) $ 2,047 
Purchases of property and equipment (330) (931)
Free cash flow $ (661) $ 1,116 
Net cash provided by (used in) investing activities $ (372) $ 3,429 
Net cash used in financing activities $ (372) $ (3,685)
Net cash provided by (used in) operating activities $ (331) $ 2,047 
Less:
Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements (34) (153)
Adjusted net cash provided by (used in) operating activities (297) 2,200 
Purchases of property and equipment (330) (931)
Adjusted free cash flow $ (627) $ 1,269 
2023
(Dollars in millions) Q4 YTD
Net cash provided by operating activities $ 824  $ 2,374 
Purchases of property and equipment (208) (751)
Free cash flow $ 616  $ 1,623 
Net cash used in investing activities $ (333) $ (969)
Net cash used in financing activities $ (317) $ (1,035)
Net cash provided by operating activities $ 824  $ 2,374 
Less:
Payments for restructuring charges, acquisition-related costs, and litigation costs and settlements (49) (154)
Adjusted net cash provided by operating activities 873  2,528 
Purchases of property and equipment (208) (751)
Adjusted free cash flow $ 665  $ 1,777 


Page 19


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #4 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted Net Income Available to Common Shareholders
(Unaudited)
FY 2025
(Dollars in millions, except per share amounts) Low High
Net income available to Tenet Healthcare Corporation common shareholders $ 1,040  $ 1,185 
Less:
Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(1)
(100) (50)
Tax and noncontrolling interests impact of above items 25  15 
Adjusted net income available to common shareholders $ 1,115  $ 1,220 
Diluted earnings per share $ 10.95  $ 12.47 
Less:
Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements
(1.05) (0.53)
Tax and noncontrolling interests impact of above items 0.26  0.16 
Adjusted diluted earnings per share $ 11.74  $ 12.84 
Weighted average basic shares outstanding (in thousands) 94,000  94,000 
Weighted average dilutive shares outstanding (in thousands) 95,000  95,000 
(1) The figures shown represent the Company's estimate for restructuring charges. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.
    






Page 20


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #5 – Reconciliations of Outlook Net Income Available to Tenet Healthcare Corporation Common Shareholders to Outlook Adjusted EBITDA
(Unaudited)
FY 2025
(Dollars in millions) Low High
Net income available to Tenet Healthcare Corporation common shareholders $ 1,040  $ 1,185 
Less:
Net income available to noncontrolling interests (910) (960)
Income tax expense (420) (465)
Interest expense (805) (795)
Other non-operating income, net 105  115 
Impairment and restructuring charges, acquisition-related costs, and litigation costs and settlements(1)
(100) (50)
Depreciation and amortization (805) (835)
Adjusted EBITDA $ 3,975  $ 4,175 
Net income available to Tenet Healthcare Corporation common shareholders $ 1,040  $ 1,185 
Net operating revenues $ 20,600  $ 21,000 
Net income available to Tenet Healthcare Corporation common shareholders as a % of net operating revenues 5.0  % 5.6  %
Adjusted EBITDA as a % of net operating revenues (Adjusted EBITDA margin) 19.3  % 19.9  %
(1) The figures shown represent the Company's estimate for restructuring charges. The Company does not generally forecast impairment charges, acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.



Page 21


    
TENET HEALTHCARE CORPORATION
Additional Supplemental Non-GAAP disclosures
Table #6 – Reconciliations of Outlook Net Cash Provided by Operating Activities
to Outlook Free Cash Flow and Outlook Adjusted Free Cash Flow
(Unaudited)
FY 2025
(Dollars in millions) Low High
Net cash provided by operating activities $ 2,500  $ 2,850 
Purchases of property and equipment (700) (800)
Free cash flow $ 1,800  $ 2,050 
Net cash provided by operating activities $ 2,500  $ 2,850 
Less:
Payments for restructuring charges, acquisition-related costs and litigation costs and settlements(1)
(100) (50)
Adjusted net cash provided by operating activities
2,600  2,900 
Purchases of property and equipment (700) (800)
Adjusted free cash flow(2)
$ 1,900  $ 2,100 
(1) The figures shown represent the Company's estimate for restructuring payments. The Company does not generally forecast payments for acquisition-related costs, and litigation costs and settlements because it does not believe that it can forecast these items with sufficient accuracy since some of these items are indeterminable at the time the Company provides its financial Outlook.
(2) The Company’s definition of Adjusted Free Cash Flow does not include other important uses of cash including (1) cash used to purchase businesses or joint venture interests, or (2) any items that are classified as Cash Flows From Financing Activities on the Company’s Consolidated Statement of Cash Flows, including items such as (i) cash used to repay borrowings, and (ii) distributions paid to noncontrolling interests.


Page 22