8-K
false00018657820001865782btsg:SixPointSevenFivePercentageTangibleEquityUnitsMember2024-05-022024-05-020001865782us-gaap:CommonStockMember2024-05-022024-05-0200018657822024-05-022024-05-02

 

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 (Date of earliest event reported): May 02, 2024

 

 

BrightSpring Health Services, Inc.

(Exact name of Registrant as Specified in Its Charter)

 

 

Delaware

001-41938

82-2956404

(State or Other Jurisdiction
of Incorporation)

(Commission File Number)

(IRS Employer
Identification No.)

 

 

 

 

 

805 N. Whittington Parkway

 

Louisville, Kentucky

 

40222

(Address of Principal Executive Offices)

 

(Zip Code)

 

Registrant’s Telephone Number, Including Area Code: 502 394-2100

 

Not Applicable

(Former Name or Former Address, if Changed Since Last Report)

 

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, par value $0.01 per share

 

BTSG

 

The Nasdaq Stock Market LLC

6.75% Tangible Equity Units

 

BTSGU

 

The Nasdaq Stock Market LLC

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.

On May 2, 2024, BrightSpring Health Services, Inc. issued a press release announcing its financial results for the quarter ended March 31, 2024. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and incorporated by reference in this Item 2.02.

The information furnished under this Item 2.02, including Exhibit 99.1, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities under that section and shall not be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise expressly stated by specific reference in any such filing.

Item 9.01. Financial Statements and Exhibits.

(d) Exhibits.

Exhibit

Number

 

 

Description

99.1

 

Press Release of BrightSpring Health Services, Inc., dated May 2, 2024.

 


SIGNATURES

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.

 

 

 

BRIGHTSPRING HEALTH SERVICES, INC.

 

 

 

 

Date:

May 2, 2024

By:

/s/ Jennifer Phipps

 

 

Name:

Title:

Jennifer Phipps
Chief Accounting Officer

 


EX-99.1

 

BrightSpring Health Services, Inc. Reports First Quarter 2024 Financial Results and Increases Full Year 2024 Guidance

 

LOUISVILLE, Ky., May 2, 2024 — BrightSpring Health Services, Inc. (“BrightSpring” or the “Company”) (NASDAQ: BTSG), a leading provider of home and community-based health services for complex populations, today announced financial results for the first quarter ended March 31, 2024, and increases 2024 revenue and Adjusted EBITDA1 guidance.

 

Financial Highlights

Net Revenue of $2,577 million, up 27.0% compared to $2,028 million in the first quarter of 2023.
Net loss of $46 million, compared to net loss of $22 million in the first quarter of 2023.
Adjusted EBITDA1 of $131 million, up 13.2% versus $115 million in the first quarter of 2023.
Increased 2024 Revenue and Adjusted EBITDA Guidance:
o
Revenue: $10,300 - $10,800 million
o
Adjusted EBITDA1: $555 - $570 million, excluding potential Quality Incentive Payment
Elected Olivia Kirtley, CPA, to the Board of Directors in connection with the Company’s IPO, and in April 2024 appointed Timothy Wicks, former Executive Vice President of Optum Inc., part of UnitedHealth Group, to the Board of Directors

 

“We are pleased with the strong revenue and adjusted EBITDA growth in both our Pharmacy and Provider segments during the first quarter of 2024 and are increasingly optimistic about our outlook for the remainder of the year” said Jon Rousseau, Chairman, President and Chief Executive Officer of the Company. "In Pharmacy Solutions, we delivered strong revenue growth of 35%. In Provider Services, revenue growth was solid and ahead of expectations, and we expanded adjusted EBITDA margins with our increased scale, efficiencies, and operational excellence. We continue to invest across both segments of the Company to drive high quality care and above market growth.”

 

First Quarter 2024 Financial Results

 

Net revenue of $2,577 million, up 27.0% compared to $2,028 million in the first quarter of 2023. Net revenue growth was driven across both segments and all businesses in the company, led by particular strength within specialty and infusion pharmacy.

 

Gross profit of $369 million, up 10.4% compared to $335 million in the first quarter of 2023.

 

Net loss of $46 million, compared to net loss of $22 million in the first quarter of 2023.

 

Adjusted EBITDA1 of $131 million, up 13.2% compared to $115 million in the first quarter of 2023.

 

1Adjusted EBITDA is a non-GAAP financial measure. Please see “Non-GAAP Financial Information” and the end of this press release for a reconciliation of Adjusted EBITDA to net (loss) income, the most directly comparable financial measure prepared in accordance with GAAP.

1

 


 

Key Financials:

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

 

March 31, (Unaudited)

 

 

 

 

2024

2023

%

 

($ in millions)

 

 

 

 

 

 

Pharmacy Solutions Revenue

 

$

 1,977

 

$

 1,467

 

 35%

 

Provider Services Revenue

 

 600

 

 561

 

 7%

 

Total Revenue

 

$

 2,577

 

$

 2,028

 

 27%

 

 

 

 

Three Months Ended

 

 

March 31, (Unaudited)

 

 

 

2024

2023

%

($ in millions)

 

 

 

 

 

Pharmacy Solutions segment EBITDA

 

$

 88

 

$

 82

 

 7%

Provider Services segment EBITDA

 

 82

 

 65

 

 25%

Total Segment Adjusted EBITDA

 

$

 170

 

$

 147

 

 16%

Corporate Costs

 

 

(39)

 

 

(32)

 

-

Total Company Adjusted EBITDA

 

$

131

 

$

115

 

13%

 

 

Full Year 2024 Financial Guidance

 

For the full year 2024, BrightSpring is increasing guidance, which excludes the effects of any future acquisitions.

 

Net revenue of $10,300 million to $10,800 million, or 16.7% to 22.3% growth over 2023
o
Pharmacy Segment Revenue of $7,850 million to $8,300 million, or 20.4% to 27.3% growth over full year 2023
o
Provider Segment Revenue of $2,450 million to $2,500 million, or 6.3% to 8.5% growth over full year 2023
Adjusted EBITDA2 of $555 million to $570 million, or 9.3% to 12.2% growth over full year 2023, excluding the impact from a certain Quality Incentive Payment (QIP) in both periods
o
The company may potentially receive this QIP of $30M in 2024

 

 

A copy of the company’s first quarter earnings presentation is available on the company’s investor relations website, https://ir.brightspringhealth.com/

 

 

2 A reconciliation of the foregoing guidance for the non-GAAP metric of Adjusted EBITDA to GAAP net (loss) income cannot be provided without unreasonable effort because of the inherent difficulty of accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliation that have not yet occurred, are out of our control, or cannot be reasonably predicted. For the same reasons, the Company is unable to assess the probable significance of the unavailable information, which could have a material impact on its future GAAP financial results.

2

 


 

Webcast and Conference Call Details

 

BrightSpring will host a conference call today, May 2, 2024, at 8:30 a.m. Eastern Time. Investors interested in listening to the conference call are required to register online.

 

A live and archived webcast of the event will be available on the “Events & Presentations” section of the BrightSpring website at https://ir.brightspringhealth.com/. The Company has posted supplemental financial information on the first quarter results that it will reference during the conference call. The supplemental information can be found under the “Events & Presentations” on the Company’s investor relations page.

 

About BrightSpring Health Services

 

BrightSpring Health Services is the parent company of leading healthcare service lines that provide complementary home- and community-based pharmacy and provider health solutions for complex populations in need of specialized and/or chronic care. Through the Company’s high-quality and impactful pharmacy, primary care and home health care, and rehabilitation and behavioral health services, and through its skilled and dedicated employees, we provide comprehensive care and clinical solutions in all 50 states to over 400,000 customers, clients and patients daily. For more information, visit www.brightspringhealth.com.

 

Forward-Looking Statements

 

This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements reflect our current views with respect to, among other things, our operations and financial performance. Forward-looking statements include all statements that are not historical facts. These forward-looking statements relate to matters such as industries, business strategy, goals and expectations concerning our market position, future operations, margins, profitability, capital expenditures, liquidity and capital resources and other financial and operating information. In some cases, you can identify these forward-looking statements by the use of words such as “anticipate,” “assume,” “believe,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “future,” “will,” “seek,” “foreseeable,” “target,” “guidance,” the negative version of these words, or similar terms and phrases.

The forward-looking statements are based on management’s current expectations and are not guarantees of future performance. The forward-looking statements are subject to various risks, uncertainties, assumptions, or changes in circumstances that are difficult to predict or quantify. Our expectations, beliefs, and projections are expressed in good faith and we believe there is a reasonable basis for them. However, there can be no assurance that management’s expectations, beliefs, and projections will result or be achieved. Actual results may differ materially from these expectations due to changes in global, regional, or local economic, business, competitive, market, regulatory, and other factors, many of which are beyond our control. We believe that these factors include but are not limited to the following:

our operation in a highly competitive industry;
our inability to maintain relationships with existing patient referral sources or establish new referral sources;

3

 


 

changes to Medicare and Medicaid rates or methods governing Medicare and Medicaid payments for our services;
cost containment initiatives of third-party payors, including post-payment audits;
the implementation of alternative payment models and the transition of Medicaid and Medicare beneficiaries to managed care organizations may limit our market share and could adversely affect our revenues;
changes in the case mix of patients, as well as payor mix and payment methodologies, and decisions and operations of third-party organizations;
our reliance on federal and state spending, budget decisions, and continuous governmental operations which may fluctuate under different political conditions;
changes in drug utilization and/or pricing, PBM contracts, and Medicare Part D/Medicaid reimbursement, which may negatively impact our profitability;
changes in our relationships with pharmaceutical suppliers, including changes in drug availability or pricing;
reliance on the continual recruitment and retention of nurses, pharmacists, therapists, caregivers, direct support professionals, and other qualified personnel, including senior management;
federal, state, and local laws and regulations that govern our employment practices, including minimum wage, living wage, and paid time-off requirements;
fluctuation of our results of operations on a quarterly basis;
labor relation matters;
limited ability to control reimbursement rates received for our services;
delays in collection or non-collection of our accounts receivable, particularly during the business integration process;
failure to manage our growth effectively may inhibit our ability to execute our business plan, maintain high levels of service and satisfaction or adequately address competitive challenges;
our ability to identify, successfully complete and manage acquisitions, joint ventures, and other strategic initiatives;
continuing to provide consistently high quality of care;
maintenance of our corporate reputation;
contract continuance, expansion and renewal with our existing customers;
effective investment in, improvements to and proper maintenance of the uninterrupted operation and data integrity of our information technology and other business systems;
security breaches, loss of data, and other disruptions, which could compromise sensitive business or patient information, cause a loss of confidential patient data, employee data, personal information, or prevent access to critical information and expose us to liability, litigation, and federal and state governmental inquiries and damage our reputation and brand;
risks related to credit card payments and other payment methods including adverse impacts from the cyber attack of Change Healthcare, one of the largest providers of healthcare payment systems in the United States;
potential substantial malpractice or other similar claims;
various risks related to governmental inquiries, regulatory actions, and whistleblower and other lawsuits;
our current insurance program may expose us to unexpected costs, particularly if we incur losses not covered by our insurance or if claims or losses differ from our estimates;
factors outside of our control, including those listed, have required and could in the future require us to record an asset impairment of goodwill;

4

 


 

a pandemic, epidemic, or outbreak of an infectious disease, including the ongoing effects of COVID-19;
inclement weather, natural disasters, acts of terrorism, riots, civil insurrection or social unrest, looting, protests, strikes, or street demonstrations; and
our inability to adequately protect our intellectual property rights.

The forward-looking statements included in this press release are made only as of the date of this press release, and we undertake no obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future developments, or otherwise, except as required by law. These factors should not be construed as exhaustive, and should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, our actual results may vary in material respects from those projected in these forward-looking statements. Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We may not actually achieve the plans, intentions, or expectations disclosed in our forward-looking statements and you should not place undue reliance on our forward-looking statements. Our forward- looking statements do not reflect the potential impact of any future acquisitions, mergers, dispositions, joint ventures, investments, or other strategic transactions we may make.

For additional information on these and other factors that could cause BrightSpring’s actual results to differ materially from expected results, please see our filings with the Securities and Exchange Commission (the “SEC”), which are accessible on the SEC’s website at www.sec.gov.

 

Non-GAAP Financial Measures

 

This press release contains “non-GAAP financial measures,” including “EBITDA” and “Adjusted EBITDA,” which are financial measures that either exclude or include amounts that are not excluded or included in the most directly comparable measures calculated and presented in accordance with accounting principles generally accepted in the United States, or GAAP.

EBITDA and Adjusted EBITDA have been presented in this release as supplemental measures of financial performance that are not required by, or presented in accordance with, GAAP, because we believe they assist investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management also believes that these measures are useful to investors in highlighting trends in our operating performance, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate and capital investments. Management uses EBITDA and Adjusted EBITDA to supplement GAAP measures of performance in the evaluation of the effectiveness of our business strategies, to make budgeting decisions, to establish and award discretionary annual incentive compensation, and to compare our performance against that of other peer companies using similar measures.

Management supplements GAAP results with non-GAAP financial measures to provide a more complete understanding of the factors and trends affecting the business than GAAP results alone. EBITDA and Adjusted EBITDA are not GAAP measures of our financial performance and should not be considered as an alternative to net (loss) income as a measure of financial performance or any other performance measures derived in accordance with GAAP. Additionally, these measures are not intended to be a measure of free cash flow available for management’s discretionary use as they do not consider certain

5

 


 

cash requirements such as tax payments, debt service requirements, total capital expenditures, and certain other cash costs that may recur in the future.

Management defines EBITDA as net (loss) income before income tax expense (benefit), interest expense, and depreciation and amortization. Management also defines Adjusted EBITDA as EBITDA, further adjusted to exclude non-cash share-based compensation, acquisition, integration and transaction-related costs, restructuring and divestiture-related and other costs, goodwill impairment, legal costs associated with certain historical matters for PharMerica and settlement costs, significant projects, management fees, and unreimbursed COVID-19 related costs.

The presentations of these measures have limitations as analytical tools and should not be considered in isolation, or as a substitute for analysis of our results as reported under GAAP. Because not all companies use identical calculations, the presentations of these measures may not be comparable to other similarly titled measures of other companies and can differ significantly from company to company. Please see the end of this press release for reconciliations of non-GAAP financial measures to the most directly comparable financial measure prepared in accordance with GAAP.

 

 

BrightSpring Contact:

 

Investor Relations:

David Deuchler, CFA

Gilmartin Group LLC

ir@brightspringhealth.com

 

Media Contact:
Leigh White
leigh.white@brightspringhealth.com
502.630.7412

 

 

 

 

 

 

 

 

 

 

 

6

 


 

BrightSpring Health Services, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

March 31, 2024 and December 31, 2023

(In thousands, except share and per share data)

(Unaudited)

 

 

March 31, 2024

 

 

December 31, 2023

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

58,037

 

 

$

13,071

 

Accounts receivable, net of allowance for credit losses

 

 

990,581

 

 

 

881,627

 

Inventories

 

 

373,740

 

 

 

402,776

 

Prepaid expenses and other current assets

 

 

150,451

 

 

 

159,167

 

Total current assets

 

 

1,572,809

 

 

 

1,456,641

 

Property and equipment, net of accumulated depreciation of $386,619 and $368,089 at
    March 31, 2024 and December 31, 2023, respectively

 

 

245,686

 

 

 

245,908

 

Goodwill

 

 

2,609,228

 

 

 

2,608,412

 

Intangible assets, net of accumulated amortization

 

 

856,016

 

 

 

881,476

 

Operating lease right-of-use assets, net

 

 

276,075

 

 

 

267,446

 

Deferred income taxes, net

 

 

11,156

 

 

 

 

Other assets

 

 

84,585

 

 

 

72,838

 

Total assets

 

$

5,655,555

 

 

$

5,532,721

 

Liabilities, Redeemable Noncontrolling Interests, and Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Trade accounts payable

 

$

655,776

 

 

$

641,607

 

Accrued expenses

 

 

451,785

 

 

 

492,363

 

Current portion of obligations under operating leases

 

 

77,078

 

 

 

71,053

 

Current portion of obligations under financing leases

 

 

11,690

 

 

 

11,141

 

Current portion of long-term debt

 

 

48,670

 

 

 

32,273

 

Total current liabilities

 

 

1,244,999

 

 

 

1,248,437

 

Obligations under operating leases, net of current portion

 

 

208,238

 

 

 

201,655

 

Obligations under financing leases, net of current portion

 

 

24,419

 

 

 

22,528

 

Long-term debt, net of current portion

 

 

2,515,139

 

 

 

3,331,941

 

Deferred income taxes, net

 

 

 

 

 

23,668

 

Long-term liabilities

 

 

88,481

 

 

 

91,943

 

Total liabilities

 

 

4,081,276

 

 

 

4,920,172

 

Redeemable noncontrolling interests

 

 

6,275

 

 

 

27,139

 

Shareholders' equity:

 

 

 

 

 

 

Common stock, $0.01 par value, 1,500,000,000 and 137,398,625 shares authorized,
   171,190,389 and 117,857,055 shares issued and outstanding at March 31, 2024 and
   December 31, 2023, respectively

 

 

1,712

 

 

 

1,179

 

Preferred stock, $0.01 par value, 250,000,000 authorized, no shares issued and
   outstanding at March 31, 2024; no shares authorized, issued or outstanding at
   December 31, 2023

 

 

 

 

 

 

Additional paid-in capital

 

 

1,788,728

 

 

 

771,336

 

Accumulated deficit

 

 

(246,069

)

 

 

(200,319

)

Accumulated other comprehensive income

 

 

23,115

 

 

 

12,544

 

Total shareholders' equity

 

 

1,567,486

 

 

 

584,740

 

Noncontrolling interest

 

 

518

 

 

 

670

 

Total equity

 

 

1,568,004

 

 

 

585,410

 

Total liabilities, redeemable noncontrolling interests, and equity

 

$

5,655,555

 

 

$

5,532,721

 

 

7

 


 

BrightSpring Health Services, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

For the three months ended March 31, 2024 and 2023

(In thousands, except per share amounts)

(Unaudited)

 

 

For the Three Months Ended March 31,

 

 

2024

 

 

2023

 

Revenues:

 

 

 

 

 

 

Products

 

$

1,977,035

 

 

$

1,467,002

 

Services

 

 

599,603

 

 

 

561,376

 

Total revenues

 

 

2,576,638

 

 

 

2,028,378

 

Cost of goods

 

 

1,807,100

 

 

 

1,306,981

 

Cost of services

 

 

400,147

 

 

 

386,684

 

Gross profit

 

 

369,391

 

 

 

334,713

 

Selling, general, and administrative expenses

 

 

361,324

 

 

 

283,158

 

Operating income

 

 

8,067

 

 

 

51,555

 

Loss on extinguishment of debt

 

 

12,726

 

 

 

 

Interest expense, net

 

 

65,020

 

 

 

78,177

 

Loss before income taxes

 

 

(69,679

)

 

 

(26,622

)

Income tax benefit

 

 

(23,294

)

 

 

(4,346

)

Net loss

 

 

(46,385

)

 

 

(22,276

)

Net loss attributable to noncontrolling interests

 

 

(635

)

 

 

(894

)

Net loss attributable to BrightSpring Health Services, Inc. and subsidiaries

 

$

(45,750

)

 

$

(21,382

)

 

 

 

 

 

 

 

Net loss per common share:

 

 

 

 

 

 

Loss per share - basic:

 

$

(0.26

)

 

$

(0.18

)

Loss per share - diluted:

 

$

(0.26

)

 

$

(0.18

)

Weighted average shares outstanding:

 

 

 

 

 

 

Basic

 

 

175,531

 

 

 

117,866

 

Diluted

 

 

175,531

 

 

 

117,866

 

 

 

 

8

 


 

BrightSpring Health Services, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows

For the three months ended March 31, 2024 and 2023

(In thousands)

(Unaudited)

 

 

For the Three Months Ended March 31,

 

 

2024

 

 

2023

 

Operating activities:

 

 

 

 

 

 

Net loss

 

$

(46,385

)

 

$

(22,276

)

Adjustments to reconcile net loss to cash (used in) provided by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

48,922

 

 

 

50,345

 

Impairment of long-lived assets

 

 

1,769

 

 

 

2,209

 

Provision for credit losses

 

 

6,622

 

 

 

6,216

 

Amortization of deferred debt issuance costs

 

 

4,447

 

 

 

5,197

 

Share-based compensation

 

 

24,848

 

 

 

450

 

Deferred income taxes, net

 

 

(31,732

)

 

 

(13,321

)

Loss on extinguishment of debt

 

 

12,726

 

 

 

 

Loss on disposition of fixed assets

 

 

122

 

 

 

538

 

Other

 

 

(312

)

 

 

607

 

Change in operating assets and liabilities, net of acquisitions and dispositions:

 

 

 

 

 

 

Accounts receivable

 

 

(115,576

)

 

 

(54,035

)

Prepaid expenses and other current assets

 

 

8,916

 

 

 

31,076

 

Inventories

 

 

30,485

 

 

 

69,213

 

Trade accounts payable

 

 

21,605

 

 

 

(66,966

)

Accrued expenses

 

 

(43,430

)

 

 

33,971

 

Other assets and liabilities

 

 

(1,886

)

 

 

(3,328

)

Net cash (used in) provided by operating activities

 

$

(78,859

)

 

$

39,896

 

Investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

$

(21,816

)

 

$

(17,846

)

Acquisitions of businesses, net of cash acquired

 

 

(9,394

)

 

 

 

Other

 

 

272

 

 

 

383

 

Net cash used in investing activities

 

$

(30,938

)

 

$

(17,463

)

Financing activities:

 

 

 

 

 

 

Long-term debt repayments

 

$

(793,353

)

 

$

(7,785

)

Proceeds from issuance of common stock on initial public offering, net

 

 

656,485

 

 

 

 

Proceeds from issuance of tangible equity units, net

 

 

389,000

 

 

 

 

Repayments of the Revolving Credit Facility, net

 

 

(50,700

)

 

 

(14,300

)

Payment of debt issuance costs

 

 

(42,963

)

 

 

 

Repurchase of shares of common stock

 

 

(325

)

 

 

 

Shares issued under share-based compensation plan, including tax effects

 

 

 

 

 

89

 

Purchase of redeemable noncontrolling interest

 

 

(300

)

 

 

 

Payment of financing lease obligations

 

 

(3,081

)

 

 

(2,885

)

Net cash provided by (used in) financing activities

 

$

154,763

 

 

$

(24,881

)

Net increase (decrease) in cash and cash equivalents

 

 

44,966

 

 

 

(2,448

)

Cash and cash equivalents at beginning of year

 

 

13,071

 

 

 

13,628

 

Cash and cash equivalents at end of year

 

$

58,037

 

 

$

11,180

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Cash paid for:

 

 

 

 

 

 

Interest, net

 

$

60,282

 

 

$

72,998

 

Income taxes, net of refunds

 

$

11,186

 

 

$

3,730

 

Supplemental schedule of non-cash investing and financing activities:

 

 

 

 

 

 

Financing lease obligations

 

$

3,004

 

 

$

2,883

 

Repurchases of common stock in accounts payable

 

$

325

 

 

$

 

Purchases of property and equipment in accounts payable

 

$

937

 

 

$

3,066

 

Consideration for purchase of redeemable noncontrolling interest in accounts payable

 

$

5,100

 

 

$

 

 

9

 


 

BrightSpring Health Services, Inc. and Subsidiaries

Reconciliation of EBITDA and Adjusted EBITDA

For the three months ended March 31, 2024 and 2023

(Unaudited)

 

The following table reconciles net loss to EBITDA and Adjusted EBITDA:

 

($ in thousands)

 

For the Three Months Ended March 31,

 

 

2024

 

 

2023

 

Net loss

 

$

(46,385

)

 

$

(22,276

)

Income tax benefit

 

 

(23,294

)

 

 

(4,346

)

Interest expense, net

 

 

65,020

 

 

 

78,177

 

Depreciation and amortization

 

 

48,922

 

 

 

50,345

 

EBITDA

 

$

44,263

 

 

$

101,900

 

Non-cash share-based compensation

 

 

24,848

 

 

 

450

 

Acquisition, integration, and transaction-related costs

 

 

8,542

 

 

 

1,646

 

Restructuring and divestiture-related and other costs

 

 

17,831

 

 

 

4,225

 

Legal costs and settlements

 

 

10,473

 

 

 

2,038

 

Significant projects

 

 

1,160

 

 

 

3,716

 

Management fee

 

 

23,381

 

 

 

1,433

 

Unreimbursed COVID-19 related costs

 

 

 

 

 

(130

)

Total adjustments

 

$

86,235

 

 

$

13,378

 

Adjusted EBITDA

 

$

130,498

 

 

$

115,278

 

Revenue

 

$

 2,576,638

 

 

$

2,028,378

 

Adjusted EBITDA Margin

 

 

5.1%

 

 

 

5.7%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

10

 


 

BrightSpring Health Services, Inc. and Subsidiaries

Reconciliation of Adjusted EPS

For the three months ended March 31, 2024 and 2023

(Unaudited)

 

The following table reconciles diluted EPS to Adjusted EPS:

 

($ in thousands)

 

For the Three Months Ended March 31,

 

 

2024

 

 

2023

 

Diluted EPS

 

$

(0.26

)

 

$

(0.18

)

Non-cash share-based compensation (1)

 

 

0.13

 

 

0.00

 

Acquisition, integration, and transaction-related costs (1)

 

 

0.05

 

 

 

0.01

 

Restructuring and divestiture-related and other costs (1)

 

 

0.10

 

 

 

0.04

 

Legal costs and settlements (1)

 

 

0.06

 

 

 

0.02

 

Significant projects (1)

 

 

0.01

 

 

 

0.03

 

Management fee (1)

 

 

0.13

 

 

 

0.01

 

Unreimbursed COVID-19 related costs (1)

 

 

 

 

0.00

 

Income tax impact on adjustments (2)

 

 

(0.10

)

 

 

(0.03

)

Adjusted EPS

 

$

0.12

 

 

$

(0.10

)

 

 

 

 

 

 

 

Weighted average common shares outstanding used in calculating diluted U.S. GAAP net loss per common share

 

 

175,531

 

 

 

117,866

 

Weighted average common shares outstanding used in calculating diluted Non-GAAP net income (loss) per common share

 

 

186,783

 

 

 

117,866

 

(1)
This adjustment reflects the per share impact of the adjustment reflected within the definition of Adjusted EBITDA.
(2)
The income tax impact of non-GAAP adjustments is calculated using the estimated tax rate for the respective non-GAAP adjustment.

11