
Acadia Healthcare (ACHC) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
770.5M
Gross Profit
742.2M
96.32%
Operating Income
78.5M
10.19%
Net Income
9.1M
1.18%
EPS (Diluted)
$0.09
Balance Sheet Metrics
Total Assets
6.1B
Total Liabilities
3.0B
Shareholders Equity
3.2B
Debt to Equity
0.94
Cash Flow Metrics
Operating Cash Flow
30.0M
Free Cash Flow
-163.2M
Revenue & Profitability Trend
Acadia Healthcare Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.2B | 2.9B | 2.6B | 2.3B | 2.1B |
Cost of Goods Sold | 112.7M | 106.0M | 100.2M | 90.7M | 87.2M |
Gross Profit | 3.0B | 2.8B | 2.5B | 2.2B | 2.0B |
Gross Margin % | 96.4% | 96.4% | 96.2% | 96.1% | 95.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.9B | 1.8B | 1.6B | 1.4B | 1.3B |
Other Operating Expenses | 440.8M | 382.5M | 327.8M | 283.4M | 229.5M |
Total Operating Expenses | 2.4B | 2.2B | 1.9B | 1.7B | 1.5B |
Operating Income | 522.3M | 513.0M | 467.7M | 414.5M | 365.6M |
Operating Margin % | 16.6% | 17.5% | 17.9% | 17.9% | 17.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 116.4M | 82.1M | 69.8M | 77.0M | 158.1M |
Other Non-Operating Income | -64.0M | -456.2M | -23.8M | -61.7M | -23.7M |
Pre-tax Income | 341.9M | -25.4M | 374.1M | 275.8M | 183.8M |
Income Tax | 77.4M | -9.7M | 94.1M | 67.6M | 40.6M |
Effective Tax Rate % | 22.6% | 0.0% | 25.2% | 24.5% | 22.1% |
Net Income | 264.5M | -15.7M | 280.0M | 195.6M | -669.2M |
Net Margin % | 8.4% | -0.5% | 10.7% | 8.4% | -32.0% |
Key Metrics | |||||
EBITDA | 671.9M | 645.4M | 585.5M | 521.2M | 460.9M |
EPS (Basic) | $2.79 | $-0.24 | $3.05 | $2.15 | $-7.65 |
EPS (Diluted) | $2.78 | $-0.24 | $2.98 | $2.10 | $-7.65 |
Basic Shares Outstanding | 91621000 | 90949000 | 89680000 | 88769000 | 87875000 |
Diluted Shares Outstanding | 91621000 | 90949000 | 89680000 | 88769000 | 87875000 |
Income Statement Trend
Acadia Healthcare Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 76.3M | 100.1M | 97.6M | 133.8M | 378.7M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 365.3M | 361.5M | 322.4M | 281.3M | 273.6M |
Inventory | 5.7M | 5.3M | 5.1M | 4.8M | 4.9M |
Other Current Assets | 1.7M | 1.5M | 2.3M | 1.9M | 1.5M |
Total Current Assets | 577.5M | 596.0M | 506.1M | 495.0M | 2.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 566.5M | 483.6M | 427.4M | 386.9M | 317.6M |
Goodwill | 4.6B | 4.5B | 4.5B | 4.5B | 4.3B |
Intangible Assets | 70.0M | 73.3M | 76.0M | 70.1M | 68.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 73.0M | 79.2M | 95.6M | 98.0M | 82.3M |
Total Non-Current Assets | 5.4B | 4.8B | 4.5B | 4.3B | 4.0B |
Total Assets | 6.0B | 5.4B | 5.0B | 4.8B | 6.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 232.7M | 156.1M | 104.7M | 98.6M | 87.8M |
Short-term Debt | 103.4M | 56.5M | 48.7M | 42.9M | 204.6M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 744.6M |
Total Current Liabilities | 577.9M | 885.8M | 388.3M | 404.9M | 1.3B |
Non-Current Liabilities | |||||
Long-term Debt | 2.0B | 1.4B | 1.5B | 1.6B | 3.1B |
Deferred Tax Liabilities | 83.9M | 1.9M | 92.6M | 74.4M | 50.0M |
Other Non-Current Liabilities | 122.3M | 140.1M | 125.0M | 110.5M | 133.4M |
Total Non-Current Liabilities | 2.2B | 1.6B | 1.7B | 1.8B | 3.3B |
Total Liabilities | 2.8B | 2.5B | 2.1B | 2.2B | 4.6B |
Equity | |||||
Common Stock | 918.0K | 913.0K | 899.0K | 890.0K | 880.0K |
Retained Earnings | 387.3M | 131.7M | 153.4M | -119.8M | -310.4M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.2B | 2.9B | 2.9B | 2.6B | 1.9B |
Key Metrics | |||||
Total Debt | 2.1B | 1.5B | 1.5B | 1.6B | 3.3B |
Working Capital | -427.0K | -289.8M | 117.8M | 90.2M | 1.2B |
Balance Sheet Composition
Acadia Healthcare Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 264.5M | -15.7M | 280.0M | 195.6M | -669.2M |
Depreciation & Amortization | 149.6M | 132.3M | 117.8M | 106.7M | 95.3M |
Stock-Based Compensation | 37.1M | 32.3M | 29.6M | 37.5M | 22.5M |
Working Capital Changes | -418.0M | -9.9M | -76.2M | -53.3M | 173.1M |
Operating Cash Flow | 100.3M | 445.8M | 373.8M | 315.5M | 500.9M |
Investing Activities | |||||
Capital Expenditures | 10.4M | 29.4M | 7.1M | 3.5M | 92.0K |
Acquisitions | -53.6M | -349.0K | -9.5M | 1.4B | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -46.1M | 26.9M | -9.7M | 1.3B | -13.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 655.0M | 40.0M | 0 | 925.0M | 1.0B |
Debt Repayment | -71.3M | -56.2M | -113.6M | -2.6B | -1.1B |
Financing Cash Flow | 583.0M | -62.7M | -110.9M | -1.5B | -48.1M |
Free Cash Flow | -560.7M | 38.2M | 84.4M | 129.7M | 433.8M |
Net Change in Cash | 637.2M | 410.0M | 253.2M | 191.7M | 439.5M |
Cash Flow Trend
Acadia Healthcare Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
11.84
Forward P/E
4.90
Price to Book
0.53
Price to Sales
0.51
PEG Ratio
4.90
Profitability Ratios
Profit Margin
4.31%
Operating Margin
16.37%
Return on Equity
4.83%
Return on Assets
4.92%
Financial Health
Current Ratio
1.32
Debt to Equity
73.98
Per Share Data
EPS (TTM)
$1.52
Book Value per Share
$34.08
Revenue per Share
$35.35
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
achc | 1.7B | 11.84 | 0.53 | 4.83% | 4.31% | 73.98 |
HCA Healthcare | 89.3B | 16.02 | -72.79 | 13,631.68% | 8.21% | -37.45 |
Tenet Healthcare | 14.2B | 10.12 | 3.80 | 29.65% | 7.18% | 158.70 |
Addus HomeCare | 2.1B | 25.37 | 2.06 | 8.54% | 6.51% | 21.75 |
Select Medical | 1.8B | 23.21 | 1.07 | 7.72% | 3.33% | 136.22 |
Brookdale Senior | 1.8B | - | 17.37 | -108.24% | -7.96% | 5,198.71 |
Financial data is updated regularly. All figures are in the company's reporting currency.