Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
The Ensign Group Inc
The Ensign Group Reports Second Quarter 2025 Results; Raises Annual Earnings and Revenue Guidance
Business
Jul 24 2025
21 min read

The Ensign Group Reports Second Quarter 2025 Results; Raises Annual Earnings and Revenue Guidance

news images

Conference Call and Webcast scheduled for tomorrow, July 25, 2025 at 10:00 am PT

SAN JUAN CAPISTRANO, Calif., July 24, 2025 (GLOBE NEWSWIRE) -- The Ensign Group, Inc. (Nasdaq: ENSG), the parent company of the Ensign(TM) group of companies, which provide post-acute healthcare services and invest in the long-term healthcare industry, primarily in skilled nursing and senior living facilities, announced operating results for the second quarter of 2025, reporting GAAP diluted earnings per share of $1.44 and adjusted earnings per share(1) of $1.59, both for the quarter ended June 30, 2025.

Highlights Include:

  • GAAP diluted earnings per share for the quarter was $1.44, an increase of 18.0% over the prior year quarter, and adjusted diluted earnings per share(1) for the quarter was $1.59, an increase of 20.5% over the prior year quarter.

  • GAAP net income was $84.4 million for the quarter, an increase of 18.9% over the prior year quarter, and adjusted net income(1) was $93.3 million for the quarter, an increase of 22.1% over the prior year quarter.

  • Same Facilities and Transitioning Facilities occupancy for the quarter were 82.1% and 84.0%, an increase of 2.0% and 4.6%, respectively, over the prior year quarter.

  • Same Facilities and Transitioning Facilities skilled services revenue for the quarter increased by 6.5% and 11.6%, respectively, over the prior year quarter.

  • Same Facilities and Transitioning skilled days for the quarter increased by 7.4% and 13.5%, respectively, over the prior year quarter.

  • Same Facilities and Transitioning Facilities managed care revenue for the quarter improved by 11.8% and 27.8%, respectively, from prior year quarter.

  • Total skilled services(2) revenue was $1.17 billion for the quarter, an increase of 18.4% over the prior year quarter.

  • Consolidated GAAP and adjusted revenue for the quarter were $1.23 billion, an increase of 18.5% over the prior year quarter.

  • Standard Bearer(2) revenue was $31.5 million for the quarter, an increase of 34.7% over the prior year quarter and FFO was $18.4 million for the quarter, an increase of 26.6% over the prior year quarter.

(1) See "Reconciliation of GAAP to Non-GAAP Financial Information".
(2) Our Skilled Services and Standard Bearer Segments are defined and outlined in Note 8 on Form 10-Q.

Operating Results

“Our local teams achieved another outstanding quarter, raising the bar again for what is possible, even in a quarter where we historically have experienced more seasonality. The clinical results they achieved continue to be the primary driver of our success. As our teams work tirelessly to gain the trust of the communities they serve, our operations continue to earn the reputation as the facility of choice for thousands of patients. This trust is apparent from the strong trends in occupancy and skilled mix, which we believe is only achievable, over time, through consistent quality care and the dedication of amazing local leaders,” said Barry Port, Ensign’s Chief Executive Officer. “During the quarter our same store and transitioning occupancy increase to 82.1% and 84.0%, which are new second quarter records. We saw skilled daily census increase for both our same store and transitioning operations by 7.4% and 13.5%, respectively, over the prior year quarter. These improvements in occupancy and skilled mix in our same store operations and the even larger improvements in our transitioning operations highlight the significant organic growth potential inherent in our existing portfolio. At the same time, we continue to acquire new operations with enormous long-term upside. Since the beginning of 2024, we’ve added 52 new operations across several markets, many of which are already performing at or above our expectations. We are excited about the trajectory we are on for the year and look forward to capturing the enormous potential inherent in our portfolio,” Mr. Port added.

“After such a strong first half of the year, we are raising our annual 2025 earnings guidance to between $6.34 to $6.46 per diluted share, up from our previously raised guidance of $6.22 to $6.38 per diluted share. The new midpoint of this increased 2025 earnings guidance represents an increase of more than 16% over our 2024 results and is 34% higher than our 2023 results. We are also increasing our annual revenue guidance to $4.99 billion to $5.02 billion, up from $4.89 billion to $4.94 billion, to account for our current quarter performance and acquisitions we anticipate closing through the third quarter. We are excited about our start to the year and are confident that our partners will continue to manage and innovate while balancing the addition of newly acquired operations. When we consider the current health of our organization, combined with our culture and proven local leadership strategy, we are well-positioned to continue our operational momentum," Mr. Port said.

Speaking to the Company’s growth, Chad Keetch, Ensign’s Chief Investment Officer and Executive Vice President said, “We continued our steady pace of growth by adding eight new operations, including three real estate assets, that began operating during the quarter and since, bringing the number of operations acquired during 2024 and since to 52. We anticipate the current rate of acquisitions to continue this year and are expecting several to close or transition over the next few weeks and months. As we evaluate the many opportunities on the horizon, we remain committed to staying true to the proven deal criteria that has allowed us to grow in a healthy and sustainable way. Our focus is to carefully choose the acquisitions that will be accretive to shareholders over the long term.”

Suzanne Snapper, Ensign’s Executive Vice President and Chief Financial Officer reported that the Company’s liquidity remains strong with approximately $364.0 million of cash on hand and $592.6 million of available capacity under its line-of-credit. Ms. Snapper also indicated that, “Management’s annual guidance is based on diluted weighted average common shares outstanding of approximately 59.0 million and a 25.0% tax rate. In addition, the guidance assumes, among other things, normalized insurance costs, acquisitions expected to close through the third quarter and management’s current expectations regarding reimbursement rates. It also excludes certain charges that arise outside the normal course of business, acquisition related costs and share-based compensation.”

A discussion of the Company's use of non-GAAP financial measures is set forth below. A reconciliation of net income to adjusted EBT, EBITDA, adjusted EBITDAR, adjusted EBITDA and FFO for Standard Bearer, as well as a reconciliation of GAAP earnings per share, net income to adjusted net income and adjusted net earnings per share appear in the financial data portion of this release. More complete information is contained in the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2025, which is expected to be filed with the SEC today and can be viewed on the Company’s website at http://www.ensigngroup.net.

Growth and Real Estate Highlights

Mr. Keetch added additional commentary on the Company’s continued acquisition activity. “We are always happy to expand our presence in some of our most mature markets and each of these new acquisitions represents an opportunity to further deepen our commitment to the healthcare communities in some of our key states. Our growth this quarter illustrates that we continue to prioritize adding beds in our established geographies, which allows our clusters to provide a comprehensive solution to the healthcare needs in those markets. We also point out that the distribution of our growth over the last several quarters spans across many states and markets, leaving us with significant bandwidth to grow in almost all of our markets, including our newest states,” Keetch said.

The recent acquisitions include the following leased operations:

  • Alamitos West Health and Rehabilitation, a 142-bed skilled nursing facility located in Los Alamitos, California;

  • Katella Senior Living Community, a 68-unit senior living facility located in Los Alamitos, California;

  • Toluca Lake Transitional Care, a 52-bed skilled nursing facility located in North Hollywood, California;

  • Ironwood Rehabilitation and Care Center, an 80-bed skilled nursing facility located in Coeur d’Alene, Idaho; and

  • Lakeside Rehabilitation and Care Center, a 100-bed skilled nursing facility located in Coeur d’Alene, Idaho.

Standard Bearer also announced the following real estate acquisitions, which are operated by an Ensign-affiliate:

  • Pacific Haven Subacute and Healthcare Center, a 99-bed skilled nursing facility located in Garden Grove, California;

  • Marianwood Health and Rehabilitation, a 117-bed skilled nursing facility located in Issaquah, Washington; and

  • Timber Springs Transitional Care, a 120-bed skilled nursing facility located in Boise, Idaho.

In addition, the Company also acquired three real estate assets that are operated by third-parties under triple net leases. These include:

  • Mother Joseph Care Center, a 152-bed skilled nursing facility located in Olympia, Washington;

  • Emilie Court Assisted Living, a 60-unit senior living facility located in Spokane, Washington; and

  • Duncanville Healthcare and Rehabilitation Center, a 107-bed skilled nursing facility located in Duncanville, Texas.

Ensign's growing portfolio consists of 348 healthcare operations, 31 of which also include senior living operations, across 17 states. Ensign now owns 146 real estate assets, 110 which are operated by an Ensign affiliate. Mr. Keetch noted that Ensign’s overall strategy will continue to include both leasing and acquiring the real estate, and that the Company is actively looking for performing and underperforming operations in several states.

The Company continues to provide additional disclosure on Standard Bearer which is comprised of 140 owned properties. Of these assets, 106 are leased to an Ensign-affiliated operator and 35 are leased to third-party operators. Mr. Keetch noted that each of these properties are subject to triple-net, long-term leases and generated rental revenue of $31.5 million for the quarter, of which $26.8 million was derived from Ensign affiliated operations. For the quarter, Standard Bearer reported $18.4 million in FFO.

The Company also paid a quarterly cash dividend of $0.0625 per share of Ensign common stock. Ms. Snapper noted that as the Company’s liquidity remains strong, it plans to continue its long history of paying dividends into the future, noting that in December of 2024, it increased the dividend for the 22nd consecutive year.

Conference Call

A live webcast will be held Friday, July 25, 2025, at 10:00 a.m. Pacific time (1:00 p.m. Eastern time) to discuss Ensign’s second quarter of 2025 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 Ensign’s website at http://investor.ensigngroup.net. The webcast will be recorded and will be available for replay via the website until 5:00 p.m. Pacific time on Friday, August 29, 2025.

About Ensign™

The Ensign Group, Inc.'s independent subsidiaries provide a broad spectrum of skilled nursing and senior living services, physical, occupational and speech therapies and other rehabilitative and healthcare services at 348 healthcare facilities in Alabama, Alaska, Arizona, California, Colorado, Idaho, Iowa, Kansas, Nebraska, Nevada, Oregon, South Carolina, Tennessee, Texas, Utah, Washington and Wisconsin. As part of its investment strategy, the Company will also acquire, lease and own healthcare real estate to service the post-acute care continuum through acquisition and investment opportunities in healthcare properties. Ensign’s new business venture operating subsidiaries also offer several other post-acute-related services, including mobile x-ray, emergency and non-emergency transportation services, long-term care pharmacy and other consulting services also across several states. Each of these operations is operated by a separate, independent 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 Ensign Group, Inc. has direct operating assets, employees or revenue, or that any of the facilities, the Service Center, Standard Bearer or the captive insurance subsidiary are operated by the same entity. More information about Ensign is available at http://www.ensigngroup.net.

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. Additionally, our business and operations continue to be impacted by the unprecedented nature of the changes in the regulations and environment, as such, we are unable to predict the full extent and duration of the financial impact of these changes on our business, financial condition and results of operations. Therefore, our actual results could differ materially and adversely from those expressed in any forward-looking statements as a result of various factors. 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 10-K, for a more complete discussion of the risks and other factors that could affect Ensign’s business, prospects and any forward-looking statements. Except as required by the federal securities laws, Ensign 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/Media Relations, The Ensign Group, Inc., (949) 487-9500, ir@ensignservices.net.

SOURCE: The Ensign Group, Inc.


THE ENSIGN GROUP, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

(In thousands, except per share data)

REVENUE

 

 

 

 

 

 

 

Service revenue

$

1,221,414

 

 

$

1,030,574

 

 

$

2,388,454

 

 

$

2,035,059

 

Rental revenue

 

6,355

 

 

 

5,711

 

 

 

12,356

 

 

 

11,398

 

TOTAL REVENUE

$

1,227,769

 

 

$

1,036,285

 

 

$

2,400,810

 

 

$

2,046,457

 

Expense:

 

 

 

 

 

 

 

Cost of services

 

971,780

 

 

 

820,360

 

 

 

1,899,629

 

 

 

1,619,623

 

Rent—cost of services

 

57,195

 

 

 

53,272

 

 

 

114,271

 

 

 

105,148

 

General and administrative expense

 

69,107

 

 

 

56,194

 

 

 

131,662

 

 

 

113,352

 

Depreciation and amortization

 

25,785

 

 

 

20,488

 

 

 

49,973

 

 

 

40,145

 

TOTAL EXPENSES

$

1,123,867

 

 

$

950,314

 

 

$

2,195,535

 

 

$

1,878,268

 

Income from operations

 

103,902

 

 

 

85,971

 

 

 

205,275

 

 

 

168,189

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense

 

(2,025

)

 

 

(2,040

)

 

 

(4,062

)

 

 

(4,004

)

Interest income

 

5,240

 

 

 

7,084

 

 

 

12,123

 

 

 

13,544

 

Other income

 

5,241

 

 

 

1,049

 

 

 

5,602

 

 

 

3,933

 

OTHER INCOME, NET

$

8,456

 

 

$

6,093

 

 

$

13,663

 

 

$

13,473

 

Income before provision for income taxes

 

112,358

 

 

 

92,064

 

 

 

218,938

 

 

 

181,662

 

Provision for income taxes

 

27,892

 

 

 

20,883

 

 

 

54,119

 

 

 

41,521

 

NET INCOME

$

84,466

 

 

$

71,181

 

 

$

164,819

 

 

$

140,141

 

Less: net income attributable to noncontrolling interests

 

70

 

 

 

174

 

 

 

146

 

 

 

299

 

NET INCOME ATTRIBUTABLE TO THE ENSIGN GROUP, INC.

$

84,396

 

 

$

71,007

 

 

$

164,673

 

 

$

139,842

 

 

 

 

 

 

 

 

 

NET INCOME PER SHARE ATTRIBUTABLE TO THE ENSIGN GROUP INC.

 

 

 

 

 

 

 

Basic

$

1.48

 

 

$

1.26

 

 

$

2.88

 

 

$

2.48

 

Diluted

$

1.44

 

 

$

1.22

 

 

$

2.81

 

 

$

2.41

 

WEIGHTED AVERAGE COMMON SHARES OUTSTANDING

 

 

 

 

 

 

 

Basic

 

57,157

 

 

 

56,544

 

 

 

57,128

 

 

 

56,441

 

Diluted

 

58,602

 

 

 

58,013

 

 

 

58,560

 

 

 

57,969

 



THE ENSIGN GROUP, INC.
UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)

 

 

 

 

 

June 30, 2025

 

December 31, 2024

 

 

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

363,969

 

 

$

464,598

 

Accounts receivable—less allowance for doubtful accounts of $8,320 and $8,435 at June 30, 2025 and December 31, 2024, respectively

 

578,050

 

 

 

569,897

 

Investments—current

 

54,473

 

 

 

62,255

 

Prepaid expenses and other current assets

 

70,703

 

 

 

60,882

 

Total current assets

$

1,067,195

 

 

$

1,157,632

 

Property and equipment, net

 

1,535,185

 

 

 

1,291,354

 

Right-of-use assets

 

1,930,662

 

 

 

1,861,071

 

Insurance subsidiary deposits and investments

 

170,752

 

 

 

141,246

 

Deferred tax assets

 

66,278

 

 

 

66,281

 

Restricted and other assets

 

55,729

 

 

 

46,499

 

Intangible assets, net

 

6,509

 

 

 

7,292

 

Goodwill

 

97,981

 

 

 

97,981

 

TOTAL ASSETS

$

4,930,291

 

 

$

4,669,356

 

LIABILITIES AND EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

102,799

 

 

$

98,947

 

Accrued wages and related liabilities

 

334,404

 

 

 

347,532

 

Lease liabilities—current

 

103,825

 

 

 

93,475

 

Accrued self-insurance liabilities—current

 

75,542

 

 

 

67,331

 

Other accrued liabilities

 

134,820

 

 

 

132,057

 

Current maturities of long-term debt

 

4,155

 

 

 

4,086

 

Total current liabilities

$

755,545

 

 

$

743,428

 

Long-term debt—less current maturities

 

139,576

 

 

 

141,585

 

Long-term lease liabilities—less current portion

 

1,792,218

 

 

 

1,735,325

 

Accrued self-insurance liabilities—less current portion

 

158,991

 

 

 

144,421

 

Other long-term liabilities

 

62,978

 

 

 

64,169

 

Total equity

 

2,020,983

 

 

 

1,840,428

 

TOTAL LIABILITIES AND EQUITY

$

4,930,291

 

 

$

4,669,356

 


THE ENSIGN GROUP, INC.
UNAUDITED 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:

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

 

 

NET CASH PROVIDED BY/(USED IN):

 

Operating activities

$

227,950

 

 

$

112,249

 

Investing activities

 

(311,924

)

 

 

(144,564

)

Financing activities

 

(16,655

)

 

 

25

 

Net decrease in cash and cash equivalents

$

(100,629

)

 

$

(32,290

)

Cash and cash equivalents beginning of period

 

464,598

 

 

 

509,626

 

Cash and cash equivalents at end of period

$

363,969

 

 

$

477,336

 



THE ENSIGN GROUP, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION
(In thousands, except per share data)

 

RECONCILIATION OF GAAP TO NON-GAAP NET INCOME

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

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Net income attributable to The Ensign Group, Inc.

$

84,396

 

 

$

71,007

 

 

$

164,673

 

 

$

139,842

 

Non-GAAP adjustments

 

 

 

 

 

 

 

Stock-based compensation expense(1)

 

11,662

 

 

 

8,985

 

 

 

22,386

 

 

 

17,223

 

Litigation(2)

 

 

 

 

(1,634

)

 

 

 

 

 

(870

)

Cost of services - (gain)/loss on business interruption recoveries and long-lived assets

 

(1,000

)

 

 

 

 

 

(1,000

)

 

 

1,849

 

Cost of services - acquisition related costs(3)

 

654

 

 

 

165

 

 

 

1,135

 

 

 

279

 

General and administrative - costs incurred related to system implementations

 

437

 

 

 

2,357

 

 

 

771

 

 

 

2,433

 

Depreciation and amortization - patient base(4)

 

409

 

 

 

174

 

 

 

1020

 

 

 

213

 

Provision for income taxes on Non-GAAP adjustments(5)

 

(3,238

)

 

 

(4,645

)

 

 

(6,693

)

 

 

(9,176

)

Non-GAAP Net Income

$

93,320

 

 

$

76,409

 

 

$

182,292

 

 

$

151,793

 

 

 

 

 

 

 

 

 

Average number of diluted shares outstanding

 

58,602

 

 

 

58,013

 

 

 

58,560

 

 

 

57,969

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share

$

1.44

 

 

$

1.22

 

 

$

2.81

 

 

$

2.41

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

$

1.59

 

 

$

1.32

 

 

$

3.11

 

 

$

2.62

 

 

 

 

 

 

 

 

 

Footnotes:

 

 

 

 

 

 

 

(1) Represents stock-based compensation expense incurred.

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cost of services

$

7,874

 

 

$

5,918

 

 

$

15,033

 

 

$

11,319

 

General and administrative

 

3,788

 

 

 

3,067

 

 

 

7,353

 

 

 

5,904

 

Total Non-GAAP adjustment

$

11,662

 

 

$

8,985

 

 

$

22,386

 

 

$

17,223

 

 

 

 

 

 

 

 

 

(2) Represents specific proceedings and adjustments arising outside of the ordinary course of business.

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Cost of services

$

 

 

$

(1,634

)

 

$

 

 

$

(1,634

)

General and administrative

 

 

 

 

 

 

 

 

 

 

764

 

Total Non-GAAP adjustment

$

 

 

$

(1,634

)

 

$

 

 

$

(870

)

 

 

 

 

 

 

 

 

(3) Represents costs incurred to acquire operations that are not capitalizable.

(4) Represents amortization expenses related to patient base intangible assets at newly acquired skilled nursing and senior living facilities.

(5) Represents an adjustment to the provision for income tax to our historical year to date effective tax rate of 25.0%.



THE ENSIGN GROUP, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION
(In thousands)

 

The table below reconciles net income to EBITDA, Adjusted EBITDA and Adjusted EBITDAR for the periods presented:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Consolidated Statements of Income Data:

 

 

 

 

 

 

 

Net income

$

84,466

 

 

$

71,181

 

 

$

164,819

 

 

$

140,141

 

Less: Net income attributable to noncontrolling interests

 

70

 

 

 

174

 

 

 

146

 

 

 

299

 

Interest income

 

5,240

 

 

 

7,084

 

 

 

12,123

 

 

 

13,544

 

Add: Provision for income taxes

 

27,892

 

 

 

20,883

 

 

 

54,119

 

 

 

41,521

 

Depreciation and amortization

 

25,785

 

 

 

20,488

 

 

 

49,973

 

 

 

40,145

 

Interest expense

 

2,025

 

 

 

2,040

 

 

 

4,062

 

 

 

4,004

 

EBITDA

$

134,858

 

 

$

107,334

 

 

$

260,704

 

 

$

211,968

 

Adjustments to EBITDA:

 

 

 

 

 

 

 

Stock-based compensation expense

 

11,662

 

 

 

8,985

 

 

 

22,386

 

 

 

17,223

 

Litigation(1)

 

 

 

 

(1,634

)

 

 

 

 

 

(870

)

(Gain)/loss on business interruption recoveries and long-lived assets

 

(1,000

)

 

 

 

 

 

(1,000

)

 

 

1,849

 

Acquisition related costs(2)

 

654

 

 

 

165

 

 

 

1,135

 

 

 

279

 

Costs incurred related to system implementations

 

437

 

 

 

2,357

 

 

 

771

 

 

 

2,433

 

ADJUSTED EBITDA

$

146,611

 

 

$

117,207

 

 

$

283,996

 

 

$

232,882

 

Rent—cost of services

 

57,195

 

 

 

53,272

 

 

 

114,271

 

 

 

105,148

 

ADJUSTED EBITDAR

$

203,806

 

 

 

 

$

398,267

 

 

 

(1) Represents specific proceedings and adjustments arising outside of the ordinary course of business.
(2) Represents costs incurred to acquire operations that are not capitalizable.


The table below reconciles income before provision for income taxes to Adjusted EBT for the periods presented:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Consolidated statements of income data:

(In thousands)

Income before provision for income taxes

$

112,358

 

 

$

92,064

 

 

$

218,938

 

 

$

181,662

 

Stock-based compensation expense

 

11,662

 

 

 

8,985

 

 

 

22,386

 

 

 

17,223

 

Litigation(1)

 

 

 

 

(1,634

)

 

 

 

 

 

(870

)

(Gain)/loss on business interruption recoveries and long-lived assets

 

(1,000

)

 

 

 

 

 

(1,000

)

 

 

1,849

 

Acquisition related costs(2)

 

654

 

 

 

165

 

 

 

1,135

 

 

 

279

 

Costs incurred related to system implementations

 

437

 

 

 

2,357

 

 

 

771

 

 

 

2,433

 

Depreciation and amortization - patient base(3)

 

409

 

 

 

174

 

 

 

1,020

 

 

 

213

 

ADJUSTED EBT

$

124,520

 

 

$

102,111

 

 

$

243,250

 

 

$

202,789

 

(1) Represents specific proceedings and adjustments arising outside of the ordinary course of business.
(2) Represents costs incurred to acquire operations that are not capitalizable.
(3) Represents amortization expenses related to patient base intangible assets at newly acquired skilled nursing and senior living facilities.



THE ENSIGN GROUP, INC.
UNAUDITED SELECT PERFORMANCE INDICATORS

 

The following tables summarize our selected performance indicators for our skilled services segment along with other statistics, for each of the dates or periods presented:

 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

TOTAL FACILITY RESULTS:

(Dollars in thousands)

Skilled services revenue

$

1,173,576

 

 

$

991,285

 

 

$

182,291

 

 

 

18.4

%

Number of facilities at period end

 

303

 

 

 

272

 

 

 

31

 

 

 

11.4

%

Number of campuses at period end(1)

 

31

 

 

 

29

 

 

 

2

 

 

 

6.9

%

Actual patient days

 

2,615,490

 

 

 

2,299,068

 

 

 

316,422

 

 

 

13.8

%

Occupancy percentage — Operational beds

 

81.3

%

 

 

80.1

%

 

 

1.2

%

 

 

1.5

%

Skilled mix by nursing days

 

30.8

%

 

 

29.9

%

 

 

0.9

%

 

 

3.0

%

Skilled mix by nursing revenue

 

49.2

%

 

 

48.2

%

 

 

1.0

%

 

 

2.1

%


 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

SAME FACILITY RESULTS:(2)(5)

(Dollars in thousands)

Skilled services revenue

$

845,409

 

 

$

793,594

 

 

$

51,815

 

 

 

6.5

%

Number of facilities at period end

 

210

 

 

 

210

 

 

 

 

 

 

%

Number of campuses at period end(1)

 

25

 

 

 

25

 

 

 

 

 

 

%

Actual patient days

 

1,867,924

 

 

 

1,824,753

 

 

 

43,171

 

 

 

2.4

%

Occupancy percentage — Operational beds

 

82.1

%

 

 

80.5

%

 

 

1.6

%

 

 

2.0

%

Skilled mix by nursing days

 

32.4

%

 

 

30.9

%

 

 

1.5

%

 

 

4.9

%

Skilled mix by nursing revenue

 

51.2

%

 

 

48.8

%

 

 

2.4

%

 

 

4.9

%


 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

TRANSITIONING FACILITY RESULTS:(3)

(Dollars in thousands)

Skilled services revenue

$

188,875

 

 

$

169,268

 

 

$

19,607

 

 

 

11.6

%

Number of facilities at period end

 

48

 

 

 

48

 

 

 

 

 

 

%

Number of campuses at period end(1)

 

2

 

 

 

2

 

 

 

 

 

 

%

Actual patient days

 

423,514

 

 

 

404,652

 

 

 

18,862

 

 

 

4.7

%

Occupancy percentage — Operational beds

 

84.0

%

 

 

80.3

%

 

 

3.7

%

 

 

4.6

%

Skilled mix by nursing days

 

29.5

%

 

 

27.2

%

 

 

2.3

%

 

 

8.5

%

Skilled mix by nursing revenue

 

50.4

%

 

 

47.8

%

 

 

2.6

%

 

 

5.4

%


 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

RECENTLY ACQUIRED FACILITY RESULTS:(4)

(Dollars in thousands)

Skilled services revenue

$

139,292

 

 

$

28,389

 

 

$

110,903

 

NM

Number of facilities at period end

 

45

 

 

 

13

 

 

 

32

 

NM

Number of campuses at period end(1)

 

4

 

 

 

2

 

 

 

2

 

NM

Actual patient days

 

324,052

 

 

 

69,663

 

 

 

254,389

 

NM

Occupancy percentage — Operational beds

 

74.3

%

 

 

70.8

%

 

NM

 

NM

Skilled mix by nursing days

 

22.9

%

 

 

18.1

%

 

NM

 

NM

Skilled mix by nursing revenue

 

35.6

%

 

 

30.4

%

 

NM

 

NM

(1) Campus represents a facility that offers both skilled nursing and senior living services. Revenue and expenses related to skilled nursing and senior living services have been allocated and recorded in the respective operating segment.
(2) Same Facility results represent all facilities purchased prior to January 1, 2022.
(3) Transitioning Facility results represent all facilities purchased from January 1, 2022 to December 31, 2023.
(4) Recently Acquired Facility (Acquisitions) results represent all facilities purchased on or subsequent to January 1, 2024.
(5) Skilled services revenue and key performance metrics for a closed facility was not material and has been excluded from Same Facilities results during the three months ended June 30, 2024. The facility was closed in 2024 as the program was transitioned from an intermediate care facility to a group home setting.


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

TOTAL FACILITY RESULTS:

(Dollars in thousands)

Skilled services revenue

$

2,297,130

 

 

$

1,960,887

 

 

$

336,243

 

 

 

17.1

%

Number of facilities at period end

 

303

 

 

 

272

 

 

 

31

 

 

 

11.4

%

Number of campuses at period end(1)

 

31

 

 

 

29

 

 

 

2

 

 

 

6.9

%

Actual patient days

 

5,153,626

 

 

 

4,554,599

 

 

 

599,027

 

 

 

13.2

%

Occupancy percentage — Operational beds

 

81.6

%

 

 

80.1

%

 

 

1.5

%

 

 

1.9

%

Skilled mix by nursing days

 

31.1

%

 

 

30.4

%

 

 

0.7

%

 

 

2.3

%

Skilled mix by nursing revenue

 

49.7

%

 

 

49.0

%

 

 

0.7

%

 

 

1.4

%


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

SAME FACILITY RESULTS:(2)(5)

(Dollars in thousands)

Skilled services revenue

$

1,680,197

 

 

$

1,584,400

 

 

$

95,797

 

 

 

6.0

%

Number of facilities at period end

 

210

 

 

 

210

 

 

 

 

 

 

%

Number of campuses at period end(1)

 

25

 

 

 

25

 

 

 

 

 

 

%

Actual patient days

 

3,726,732

 

 

 

3,651,915

 

 

 

74,817

 

 

 

2.0

%

Occupancy percentage — Operational beds

 

82.4

%

 

 

80.4

%

 

 

2.0

%

 

 

2.5

%

Skilled mix by nursing days

 

32.8

%

 

 

31.3

%

 

 

1.5

%

 

 

4.8

%

Skilled mix by nursing revenue

 

51.6

%

 

 

49.5

%

 

 

2.1

%

 

 

4.2

%


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

TRANSITIONING FACILITY RESULTS:(3)

(Dollars in thousands)

Skilled services revenue

$

373,055

 

 

$

338,622

 

 

$

34,433

 

 

 

10.2

%

Number of facilities at period end

 

48

 

 

 

48

 

 

 

 

 

 

%

Number of campuses at period end(1)

 

2

 

 

 

2

 

 

 

 

 

 

%

Actual patient days

 

840,252

 

 

 

805,595

 

 

 

34,657

 

 

 

4.3

%

Occupancy percentage — Operational beds

 

83.8

%

 

 

79.9

%

 

 

3.9

%

 

 

4.9

%

Skilled mix by nursing days

 

29.8

%

 

 

28.0

%

 

 

1.8

%

 

 

6.4

%

Skilled mix by nursing revenue

 

50.9

%

 

 

48.8

%

 

 

2.1

%

 

 

4.3

%


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Change

 

% Change

 

 

 

 

 

 

 

 

RECENTLY ACQUIRED FACILITY RESULTS:(4)

(Dollars in thousands)

Skilled services revenue

$

243,878

 

 

$

37,291

 

 

$

206,587

 

NM

Number of facilities at period end

 

45

 

 

 

13

 

 

 

32

 

NM

Number of campuses at period end(1)

 

4

 

 

 

2

 

 

 

2

 

NM

Actual patient days

 

586,642

 

 

 

95,007

 

 

 

491,635

 

NM

Occupancy percentage — Operational beds

 

74.4

%

 

 

72.4

%

 

NM

 

NM

Skilled mix by nursing days

 

22.0

%

 

 

17.8

%

 

NM

 

NM

Skilled mix by nursing revenue

 

34.3

%

 

 

29.9

%

 

NM

 

NM

(1) Campus represents a facility that offers both skilled nursing and senior living services. Revenue and expenses related to skilled nursing and senior living services have been allocated and recorded in the respective operating segment.
(2) Same Facility results represent all facilities purchased prior to January 1, 2022.
(3) Transitioning Facility results represent all facilities purchased from January 1, 2022 to December 31, 2023.
(4) Recently Acquired Facility (Acquisitions) results represent all facilities purchased on or subsequent to January 1, 2024.
(5) Skilled services revenue and key performance metrics for a closed facility was not material and has been excluded from Same Facilities results during the six months ended June 30, 2024. The facility was closed in 2024 as the program was transitioned from an intermediate care facility to a group home setting.


THE ENSIGN GROUP, INC.
UNAUDITED SKILLED NURSING AVERAGE DAILY REVENUE RATES AND
PERCENT OF SKILLED NURSING REVENUE AND DAYS BY PAYOR

 

The following tables reflect the change in skilled nursing average daily revenue rates by payor source, excluding services that are not covered by the daily rate(1):

 

Three Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SKILLED NURSING AVERAGE DAILY REVENUE RATES

Medicare

$

786.82

 

 

$

748.36

 

 

$

850.63

 

 

$

819.42

 

 

$

686.08

 

 

$

615.16

 

 

$

789.43

 

 

$

760.63

 

Managed care

 

578.99

 

 

 

548.81

 

 

 

603.30

 

 

 

556.52

 

 

 

533.47

 

 

 

456.07

 

 

 

578.40

 

 

 

548.28

 

Other skilled

 

653.62

 

 

 

615.93

 

 

 

613.34

 

 

 

528.41

 

 

 

721.87

 

 

 

745.59

 

 

 

655.04

 

 

 

607.13

 

Total skilled revenue

 

666.96

 

 

 

632.40

 

 

 

721.91

 

 

 

682.66

 

 

 

630.24

 

 

 

572.21

 

 

 

672.15

 

 

 

639.39

 

Medicaid

 

306.87

 

 

 

299.94

 

 

 

296.03

 

 

 

277.59

 

 

 

336.14

 

 

 

296.25

 

 

 

308.87

 

 

 

295.73

 

Private and other payors

 

292.90

 

 

 

277.47

 

 

 

310.80

 

 

 

285.25

 

 

 

353.84

 

 

 

266.30

 

 

 

305.96

 

 

 

278.32

 

Total skilled nursing revenue

$

422.26

 

 

$

400.43

 

 

$

423.15

 

 

$

388.68

 

 

$

406.13

 

 

$

341.31

 

 

$

420.43

 

 

$

396.63

 


 

Six Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SKILLED NURSING AVERAGE DAILY REVENUE RATES(1)

Medicare

$

784.11

 

 

$

746.15

 

 

$

849.04

 

 

$

815.79

 

 

$

666.07

 

 

$

619.78

 

 

$

786.58

 

 

$

759.21

 

Managed care

 

574.18

 

 

 

548.90

 

 

 

596.80

 

 

 

557.48

 

 

 

511.07

 

 

 

463.40

 

 

 

572.51

 

 

 

549.10

 

Other skilled

 

652.85

 

 

 

617.98

 

 

 

600.99

 

 

 

520.13

 

 

 

710.78

 

 

 

745.59

 

 

 

650.67

 

 

 

606.98

 

Total skilled revenue

 

663.01

 

 

 

632.59

 

 

 

717.31

 

 

 

683.06

 

 

 

608.42

 

 

 

571.86

 

 

 

667.17

 

 

 

640.09

 

Medicaid

 

304.23

 

 

 

296.51

 

 

 

291.39

 

 

 

276.65

 

 

 

325.52

 

 

 

294.93

 

 

 

304.65

 

 

 

292.81

 

Private and other payors

 

293.09

 

 

 

280.57

 

 

 

313.09

 

 

 

289.32

 

 

 

340.25

 

 

 

265.45

 

 

 

303.52

 

 

 

281.69

 

Total skilled nursing revenue

$

420.77

 

 

$

400.08

 

 

$

420.48

 

 

$

391.91

 

 

$

389.83

 

 

$

339.62

 

 

$

417.23

 

 

$

397.34

 

(1) The rates are based on contractually agreed-upon amounts or rates, excluding the estimates of variable consideration under the revenue recognition standard, Financial Accounting Standards Board (FASB) Accounting Standards Codification (ASC) Topic 606.


The following tables set forth our percentage of skilled nursing patient revenue and days by payor source for the periods presented:

 

Three Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERCENTAGE OF SKILLED NURSING REVENUE

Medicare

 

21.5

%

 

 

20.7

%

 

 

28.1

%

 

 

28.4

%

 

 

15.6

%

 

 

13.3

%

 

 

21.9

%

 

 

21.8

%

Managed care

 

20.3

 

 

 

19.5

 

 

 

16.1

 

 

 

14.3

 

 

 

12.3

 

 

 

10.1

 

 

 

18.6

 

 

 

18.4

 

Other skilled

 

9.4

 

 

 

8.6

 

 

 

6.2

 

 

 

5.1

 

 

 

7.7

 

 

 

7.0

 

 

 

8.7

 

 

 

8.0

 

Skilled mix

 

51.2

%

 

 

48.8

%

 

 

50.4

%

 

 

47.8

%

 

 

35.6

%

 

 

30.4

%

 

 

49.2

%

 

 

48.2

%

Private and other payors

 

6.8

 

 

 

7.2

 

 

 

6.8

 

 

 

7.8

 

 

 

12.4

 

 

 

13.0

 

 

 

7.5

 

 

 

7.4

 

Medicaid

 

42.0

 

 

 

44.0

 

 

 

42.8

 

 

 

44.4

 

 

 

52.0

 

 

 

56.6

 

 

 

43.3

 

 

 

44.4

 

TOTAL SKILLED NURSING

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%


 

Three Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERCENTAGE OF SKILLED NURSING DAYS

Medicare

 

11.5

%

 

 

11.1

%

 

 

14.0

%

 

 

13.5

%

 

 

9.3

%

 

 

7.4

%

 

 

11.6

%

 

 

11.4

%

Managed care

 

14.8

 

 

 

14.3

 

 

 

11.3

 

 

 

10.0

 

 

 

9.4

 

 

 

7.5

 

 

 

13.5

 

 

 

13.3

 

Other skilled

 

6.1

 

 

 

5.5

 

 

 

4.2

 

 

 

3.7

 

 

 

4.2

 

 

 

3.2

 

 

 

5.7

 

 

 

5.2

 

Skilled mix

 

32.4

%

 

 

30.9

%

 

 

29.5

%

 

 

27.2

%

 

 

22.9

%

 

 

18.1

%

 

 

30.8

%

 

 

29.9

%

Private and other payors

 

9.8

 

 

 

10.3

 

 

 

9.4

 

 

 

10.6

 

 

 

14.3

 

 

 

16.7

 

 

 

10.2

 

 

 

10.5

 

Medicaid

 

57.8

 

 

 

58.8

 

 

 

61.1

 

 

 

62.2

 

 

 

62.8

 

 

 

65.2

 

 

 

59.0

 

 

 

59.6

 

TOTAL SKILLED NURSING

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%



 

Six Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERCENTAGE OF SKILLED NURSING REVENUE

Medicare

 

21.7

%

 

 

21.1

%

 

 

28.6

%

 

 

29.5

%

 

 

15.6

%

 

 

14.8

%

 

 

22.2

%

 

 

22.5

%

Managed care

 

20.7

 

 

 

19.8

 

 

 

16.3

 

 

 

14.6

 

 

 

12.1

 

 

 

10.0

 

 

 

19.1

 

 

 

18.7

 

Other skilled

 

9.2

 

 

 

8.6

 

 

 

6.0

 

 

 

4.7

 

 

 

6.6

 

 

 

5.1

 

 

 

8.4

 

 

 

7.8

 

Skilled mix

 

51.6

%

 

 

49.5

%

 

 

50.9

%

 

 

48.8

%

 

 

34.3

%

 

 

29.9

%

 

 

49.7

%

 

 

49.0

%

Private and other payors

 

6.8

 

 

 

7.2

 

 

 

6.8

 

 

 

7.9

 

 

 

12.5

 

 

 

12.1

 

 

 

7.4

 

 

 

7.4

 

Medicaid

 

41.6

 

 

 

43.3

 

 

 

42.3

 

 

 

43.3

 

 

 

53.2

 

 

 

58.0

 

 

 

42.9

 

 

 

43.6

 

TOTAL SKILLED NURSING

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%


 

Six Months Ended June 30,

 

Same Facility

 

Transitioning

 

Acquisitions

 

Total

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PERCENTAGE OF SKILLED NURSING DAYS

Medicare

 

11.6

%

 

 

11.3

%

 

 

14.2

%

 

 

14.2

%

 

 

9.1

%

 

 

8.1

%

 

 

11.8

%

 

 

11.8

%

Managed care

 

15.2

 

 

 

14.4

 

 

 

11.5

 

 

 

10.2

 

 

 

9.2

 

 

 

7.3

 

 

 

13.9

 

 

 

13.5

 

Other skilled

 

6.0

 

 

 

5.6

 

 

 

4.1

 

 

 

3.6

 

 

 

3.7

 

 

 

2.4

 

 

 

5.4

 

 

 

5.1

 

Skilled mix

 

32.8

%

 

 

31.3

%

 

 

29.8

%

 

 

28.0

%

 

 

22.0

%

 

 

17.8

%

 

 

31.1

%

 

 

30.4

%

Private and other payors

 

9.7

 

 

 

10.3

 

 

 

9.2

 

 

 

10.7

 

 

 

14.3

 

 

 

15.5

 

 

 

10.1

 

 

 

10.5

 

Medicaid

 

57.5

 

 

 

58.4

 

 

 

61.0

 

 

 

61.3

 

 

 

63.7

 

 

 

66.7

 

 

 

58.8

 

 

 

59.1

 

TOTAL SKILLED NURSING

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%

 

 

100.0

%



THE ENSIGN GROUP, INC.
UNAUDITED REVENUE BY PAYOR SOURCE

 

The following tables set forth our service revenue by payor source and as a percentage of total service revenue for the periods presented:

 

Three Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Revenue

 

% of Revenue

 

Revenue

 

% of Revenue

Medicaid(1)

$

485,848

 

 

 

39.8

%

 

$

411,760

 

 

 

40.0

%

Medicare

 

291,117

 

 

 

23.8

 

 

 

258,869

 

 

 

25.1

 

Medicaid — skilled

 

75,207

 

 

 

6.2

 

 

 

62,969

 

 

 

6.1

 

Total Medicaid and Medicare

$

852,172

 

 

 

69.8

%

 

$

733,598

 

 

 

71.2

%

Managed care

 

229,495

 

 

 

18.8

 

 

 

191,022

 

 

 

18.5

 

Private and other(2)

 

139,747

 

 

 

11.4

 

 

 

105,954

 

 

 

10.3

 

SERVICE REVENUE

$

1,221,414

 

 

 

100.0

%

 

$

1,030,574

 

 

 

100.0

%

(1) Medicaid payor includes revenue for senior living operations.
(2) Private and other in skilled services includes private, Veteran Affairs and hospice payors. In addition, private and other in the "all other" category includes revenue from senior living and ancillary operations.


 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

Revenue

 

% of Revenue

 

Revenue

 

% of Revenue

Medicaid(1)

$

939,688

 

 

 

39.3

%

 

$

801,923

 

 

 

39.4

%

Medicare

 

578,868

 

 

 

24.2

 

 

 

524,452

 

 

 

25.8

 

Medicaid — skilled

 

144,758

 

 

 

6.1

 

 

 

126,278

 

 

 

6.2

 

Total Medicaid and Medicare

$

1,663,314

 

 

 

69.6

%

 

$

1,452,653

 

 

 

71.4

%

Managed care

 

456,712

 

 

 

19.1

 

 

 

379,126

 

 

 

18.6

 

Private and other(2)

 

268,428

 

 

 

11.3

 

 

 

203,280

 

 

 

10.0

 

SERVICE REVENUE

$

2,388,454

 

 

 

100.0

%

 

$

2,035,059

 

 

 

100.0

%

(1) Medicaid payor includes revenue for senior living operations.
(2) Private and other in skilled services includes private, Veteran Affairs and hospice payors. In addition, private and other in the "all other" category includes revenue from senior living and ancillary operations.



THE ENSIGN GROUP, INC.
UNAUDITED RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION BY SEGMENT
(In thousands)

 

Skilled Services

The table below reconciles net income to EBITDA and Adjusted EBITDA for the skilled services reportable segment for the periods presented:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Statements of Income Data:

 

 

 

 

 

 

 

Segment income(1)

$

150,004

 

 

$

122,185

 

 

$

293,935

 

 

$

248,994

 

Depreciation and amortization

 

13,750

 

 

 

10,911

 

 

 

26,963

 

 

 

21,447

 

EBITDA

$

163,754

 

 

$

133,096

 

 

$

320,898

 

 

$

270,441

 

Adjustments to EBITDA:

 

 

 

 

 

 

 

Stock-based compensation expense

 

7,567

 

 

 

5,693

 

 

 

14,447

 

 

 

10,907

 

Litigation(2)

 

 

 

 

2,100

 

 

 

 

 

 

2,100

 

Gain on business interruption recoveries

 

(1,000

)

 

 

 

 

 

(1,000

)

 

 

 

ADJUSTED EBITDA

$

170,321

 

 

$

140,889

 

 

$

334,345

 

 

$

283,448

 

(1) Segment income reflects profit from operations before provision for income taxes and impairment charges from operations. General and administrative expenses are not allocated to the skilled services segment for purposes of determining segment profit or loss.
(2) Litigation relates to specific proceedings arising outside of the ordinary course of business.


Standard Bearer

The following table sets forth details of operating results for our revenue and earnings, and their respective components, by Standard Bearer for the periods presented:

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

 

 

 

 

 

 

Rental revenue generated from third-party tenants

$

4,712

 

 

$

4,198

 

 

$

9,209

 

 

$

8,393

 

Rental revenue generated from Ensign's independent subsidiaries

 

26,756

 

 

 

19,156

 

 

 

50,660

 

 

 

37,162

 

TOTAL RENTAL REVENUE

$

31,468

 

 

$

23,354

 

 

$

59,869

 

 

$

45,555

 

Segment income(1)

 

9,126

 

 

 

7,360

 

 

 

17,709

 

 

 

14,618

 

Depreciation and amortization

 

9,265

 

 

 

7,166

 

 

 

17,741

 

 

 

13,995

 

FFO(2)

$

18,391

 

 

$

14,526

 

 

$

35,450

 

 

$

28,613

 

(1) Segment income reflects profit from operations before provision for income taxes, excluding gain or loss from sale of real estate, insurance recoveries and impairment of long-lived assets. Included in Standard Bearer expenses for the three months and three and six months ended June 30, 2025 is management fee of $1.9 million and $3.6 million, respectively, and interest of $9.0 million and $16.1 million, respectively, from intercompany agreements between Standard Bearer and the Company and its independent subsidiaries, including the Service Center. Included in Standard Bearer expenses for the three months and three and six months ended June 30, 2024 is management fee of $1.4 million and $2.7 million, respectively, and interest of $5.0 million and $9.3 million, respectively, from intercompany agreements between Standard Bearer and the Company and its independent subsidiaries, including the Service Center.
(2) FFO, in accordance with the definition used by the National Association of Real Estate Investment Trusts, means net income attributable to common stockholders, computed in accordance with U.S. GAAP, excluding gains or losses from sale of real estate, insurance recoveries related to real estate and impairment of long-lived assets, while including depreciation and amortization related to real estate to earnings.

Discussion of Non-GAAP Financial Measures

EBITDA consists of net income before (a) interest income, (b) provision for income taxes, (c) depreciation and amortization and (d) interest expense. Adjusted EBITDA consists of net income before (a) interest income, (b) provision for income taxes, (c) depreciation and amortization, (d) interest expense, (e) stock-based compensation expense, (f) acquisition related costs, (g) costs incurred related to system implementations, (h) litigation arising outside of the ordinary course of business and (i) gain/loss on business interruption recoveries and long-lived assets. Adjusted EBITDAR consists of net income before (a) interest income, (b) provision for income taxes, (c) depreciation and amortization, (d) interest expense, (e) rent-cost of services, (f) stock-based compensation expense, (g) acquisition related costs, (h) costs incurred related to system implementations, (i) litigation arising outside of the ordinary course of business and (j) gain/loss on business interruption recoveries and long-lived assets. Adjusted EBT consists of net income before (a) provision for income taxes, (b) stock-based compensation expense, (c) acquisition related costs, (d) costs incurred related to system implementations, (e) litigation arising outside of the ordinary course of business, (f) gain/loss on business interruption recoveries and long-lived assets and (g) amortization of patient base intangible assets. Funds from Operations (FFO) for our Standard Bearer segment consists of segment income, excluding depreciation and amortization related to real estate, gains or losses from the sale of real estate, insurance recoveries related to real estate and impairment of long-lived assets. The Company believes that the presentation of adjusted net income, adjusted earnings per share, EBITDA, adjusted EBITDA, adjusted EBT and FFO provides important supplemental information to management and investors to evaluate the Company’s operating performance. Adjusted EBITDAR is a financial valuation measure that is not specified in GAAP. This measure is not displayed as a performance measure as it excludes rent expense, which is a normal and recurring operating expense. The Company believes disclosure of adjusted net income, adjusted net income per share, EBITDA, adjusted EBITDA, adjusted EBITDAR, adjusted EBT and FFO has 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 measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, 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 "Financials" link of the Investor Relations section on Ensign’s website at http://www.ensigngroup.net.