| |
Delaware
|
| |
8000
|
| |
47-3615769
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
| |
Sunny Cheong, Esq.
Jessica Asrat, Esq. Simpson Thacher & Bartlett LLP 425 Lexington Avenue New York, New York 10017 Telephone: (212) 455-2000 |
| |
Ian D. Schuman, Esq.
Michael Benjamin, Esq. Kaj P. Nielsen, Esq. Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 Telephone: (212) 906-1200 |
|
| |
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
| |
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | | |
Emerging growth company
☐
|
|
| | | |
Per Share
|
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds, before expenses, to us.
|
| | | $ | | | | | $ | | | | |
| | J.P. Morgan | | |
KKR
|
| |
BofA Securities
|
|
| |
Barclays
|
| |
Goldman Sachs & Co. LLC
|
|
| | Citigroup | | |
Evercore ISI
|
| |
Morgan Stanley
|
| |
UBS Investment Bank
|
|
| | Capital One Securities | | |
Loop Capital Markets
|
| |
Regions Securities LLC
|
|
| |
Strong Capital Markets
|
| |||
| | | | | | 1 | | | |
| | | | | | 33 | | | |
| | | | | | 87 | | | |
| | | | | | 90 | | | |
| | | | | | 91 | | | |
| | | | | | 92 | | | |
| | | | | | 94 | | | |
| | | | | | 96 | | | |
| | | | | | 117 | | | |
| | | | | | 145 | | | |
| | | | | | 151 | | | |
| | | | | | 187 | | | |
| | | | | | 189 | | | |
| | | | | | 199 | | | |
| | | | | | 202 | | | |
| | | | | | 205 | | | |
| | | | | | 215 | | | |
| | | | | | 218 | | | |
| | | | | | 220 | | | |
| | | | | | 227 | | | |
| | | | | | 227 | | | |
| | | | | | 227 | | | |
| | | | | | F-1 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||
|
(unaudited, in thousands)
|
| |
2026
Low |
| |
2026
High |
| |
2025
Actual |
| |||||||||
|
Net income (loss)
|
| | | $ | 97,000 | | | | | $ | 102,000 | | | | | $ | 38,024 | | |
|
Interest expense, net
|
| | | | 80,000 | | | | | | 83,000 | | | | | | 113,685 | | |
|
Income tax provision (benefit)
|
| | | | 34,000 | | | | | | 35,000 | | | | | | 29,367 | | |
|
Depreciation and amortization
|
| | | | 73,000 | | | | | | 75,000 | | | | | | 75,127 | | |
|
EBITDA
|
| | | $ | 284,000 | | | | | $ | 295,000 | | | | | $ | 256,203 | | |
|
Management fees(a)
|
| | | | 3,000 | | | | | | 3,000 | | | | | | 2,705 | | |
|
Stock-based compensation(b)
|
| | | | — | | | | | | — | | | | | | 2,605 | | |
|
Professional fees and other expenses for non-recurring matters(c)
|
| | | | 12,000 | | | | | | 13,000 | | | | | | 4,554 | | |
|
Debt refinancing fees paid to (received from) third parties(d)
|
| | | | — | | | | | | — | | | | | | 383 | | |
|
Impairment of assets held for sale and other investments(e)
|
| | | | — | | | | | | — | | | | | | 14,100 | | |
|
Loss on debt extinguishment(f)
|
| | | | — | | | | | | — | | | | | | — | | |
|
(Gain) loss on divestiture of businesses(g)
|
| | | | — | | | | | | — | | | | | | (1,422) | | |
|
Realized and unrealized (gain) loss(h)
|
| | | | (4,000) | | | | | | (6,000) | | | | | | 1,235 | | |
|
Equity method investment (income) loss(i)
|
| | | $ | — | | | | | $ | — | | | | | $ | (2,302) | | |
|
Adjusted EBITDA
|
| | | $ | 295,000 | | | | | $ | 305,000 | | | | | $ | 278,061 | | |
| | | |
Three Months Ended March 31,
|
| |||||||||||||||
| | | |
2026
Low |
| |
2026
High |
| |
2025
Actual |
| |||||||||
|
Acquisition and divestiture fees paid to (received from) third
parties(i) |
| | | $ | 1,250 | | | | | $ | 1,500 | | | | | $ | 2,014 | | |
|
Executive management severance fees(ii)
|
| | | | 1,250 | | | | | | 1,500 | | | | | | 782 | | |
|
Legal settlements and government affairs(iii)
|
| | | | 1,000 | | | | | | 1,000 | | | | | | 854 | | |
| Other(iv) | | | | | 8,500 | | | | | | 9,000 | | | | | | 904 | | |
|
Total professional fees and other expenses for non-recurring
matters |
| | | $ | 12,000 | | | | | $ | 13,000 | | | | | $ | 4,554 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Consolidated Statement of Operations Data | | | | | | | | | | | | | | | | | | | |
| (in thousands): | | | | | | | | | | | | | | | | | | | |
|
Net revenue
|
| | | $ | 5,739,776 | | | | | $ | 5,976,198 | | | | | $ | 5,394,711 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Employee wages, benefits and taxes
|
| | | | 3,028,592 | | | | | | 3,053,658 | | | | | | 2,840,937 | | |
|
Maintenance, fuel and other direct expenses
|
| | | | 478,479 | | | | | | 483,825 | | | | | | 475,164 | | |
|
Insurance expense
|
| | | | 191,575 | | | | | | 170,514 | | | | | | 156,514 | | |
|
Other operating expenses
|
| | | | 887,421 | | | | | | 1,248,884 | | | | | | 1,186,541 | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | |
|
Impairment of assets held for sale and other investments
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | |
|
Acquisition, integration and other charges
|
| | | | 58,422 | | | | | | 97,788 | | | | | | 38,290 | | |
|
Total operating expenses
|
| | | | 4,988,180 | | | | | | 5,359,992 | | | | | | 5,044,135 | | |
|
Operating income
|
| | | | 751,596 | | | | | | 616,206 | | | | | | 350,576 | | |
|
Interest expense, net
|
| | | | 422,667 | | | | | | 499,252 | | | | | | 521,163 | | |
|
Loss on debt extinguishment
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | |
|
(Gain) loss on divestiture of businesses
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | |
|
Equity in (earnings) losses of unconsolidated affiliates
|
| | | | (2,343) | | | | | | (7,213) | | | | | | (4,700) | | |
|
Other (income) loss, net
|
| | | | 5,163 | | | | | | (2,015) | | | | | | (5,299) | | |
|
Net income (loss) before income taxes
|
| | | | 316,527 | | | | | | 114,523 | | | | | | (160,588) | | |
|
Income tax (benefit) expense
|
| | | | 110,300 | | | | | | 94,114 | | | | | | 42,074 | | |
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Per Share and Adjusted Per Share Information (dollars in thousands)(1):
|
| | | | | | | | | | | | | | | | | | |
|
Net income (loss) per share attributable to common stockholders(2)
|
| | | $ | 35,763 | | | | | $ | (70,412) | | | | | $ | (202,662) | | |
|
Net income (loss) per share attributable to common stockholders
|
| | | | 0.78 | | | | | | (1.98) | | | | | | (9.79) | | |
|
Weighted-average common shares outstanding
|
| | | | 45,586,162 | | | | | | 35,631,086 | | | | | | 20,694,609 | | |
|
Adjusted net income (loss) per share attributable to common stockholders (unaudited)
|
| | | $ | 0.46 | | | | | | (0.91) | | | | | | (2.61) | | |
|
Adjusted weighted-average common shares outstanding (unaudited)
|
| | | | 77,501,055 | | | | | | 77,501,055 | | | | | | 77,501,055 | | |
| Cash Flow Data (in thousands): | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used in) operating activities
|
| | | $ | 641,146 | | | | | $ | 246,212 | | | | | $ | 257,752 | | |
|
Net cash provided by (used in) investing activities
|
| | | | (249,975) | | | | | | 47,969 | | | | | | (142,969) | | |
|
Net cash provided by (used in) financing activities
|
| | | | (135,844) | | | | | | (59,240) | | | | | | (142,175) | | |
|
Purchases of property and equipment
|
| | | | (258,542) | | | | | | (268,617) | | | | | | (171,009) | | |
|
Addition of finance lease assets and obligations, plus aircraft additions secured by debt
|
| | | | 49,002 | | | | | | 33,471 | | | | | | 51,007 | | |
| | | |
As of December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Balance Sheet Data (at period end, in thousands) | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 609,349 | | | | | $ | 352,293 | | | | | $ | 127,260 | | |
|
Accounts receivable, net
|
| | | | 1,094,814 | | | | | | 1,077,821 | | | | | | 993,252 | | |
|
Working capital(3)
|
| | | | 1,067,652 | | | | | | 802,103 | | | | | | 820,728 | | |
|
Property and equipment, net
|
| | | | 1,361,278 | | | | | | 1,245,735 | | | | | | 1,151,884 | | |
|
Finance right-of-use assets
|
| | | | 85,030 | | | | | | 78,210 | | | | | | 106,469 | | |
|
Total assets
|
| | | | 7,482,045 | | | | | | 7,116,596 | | | | | | 7,050,456 | | |
|
Total debt (inclusive of finance lease obligations)
|
| | | | 5,142,676 | | | | | | 4,633,349 | | | | | | 5,406,465 | | |
|
Redeemable preferred stock
|
| | | | 445,140 | | | | | | 777,388 | | | | | | — | | |
|
Stockholders’ equity
|
| | | | 204,155 | | | | | | 187,995 | | | | | | (2,368) | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Other Financial Data (unaudited, in thousands) | | | | | | | | | | | | | | | | | | | |
| EBITDA(4) | | | | $ | 1,068,785 | | | | | $ | 911,571 | | | | | $ | 675,021 | | |
|
Adjusted EBITDA(4)
|
| | | $ | 1,186,171 | | | | | $ | 1,093,392 | | | | | $ | 749,135 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Selected Operating Data (unaudited, in thousands, except patient encounters):
|
| | | | | | | | | | | | | | | | | | |
| Patient encounters(5) | | | | | | | | | | | | | | | | | | | |
|
Emergent transports
|
| | | | 3,338,277 | | | | | | 3,322,852 | | | | | | 3,337,035 | | |
|
Non emergent transports
|
| | | | 839,949 | | | | | | 885,758 | | | | | | 1,060,511 | | |
|
Total ambulance transports
|
| | | | 4,178,176 | | | | | | 4,208,610 | | | | | | 4,397,546 | | |
|
of which, Ground transports
|
| | | | 4,039,160 | | | | | | 4,066,285 | | | | | | 4,253,109 | | |
|
of which, Flights
|
| | | | 139,066 | | | | | | 142,325 | | | | | | 144,437 | | |
|
Wheelchair transports(6)
|
| | | | 59,517 | | | | | | 143,381 | | | | | | 318,483 | | |
|
Non-transport
|
| | | | 1,149,014 | | | | | | 1,189,947 | | | | | | 1,215,711 | | |
|
Total patient encounters
|
| | | | 5,473,675 | | | | | | 5,541,938 | | | | | | 5,931,740 | | |
|
of which, Nurse Navigation encounters(7)
|
| | | | 86,918 | | | | | | 61,106 | | | | | | 44,491 | | |
|
Net transport revenue per ambulance transport(8)
|
| | | $ | 1,332 | | | | | $ | 1,191 | | | | | $ | 1,030 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(unaudited, in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Interest expense, net
|
| | | | 422,667 | | | | | | 499,252 | | | | | | 521,163 | | |
|
Income tax provision (benefit)
|
| | | | 110,300 | | | | | | 94,114 | | | | | | 42,074 | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | |
| EBITDA | | | | $ | 1,068,785 | | | | | $ | 911,571 | | | | | $ | 675,021 | | |
|
Management fees(a)
|
| | | | 10,820 | | | | | | 7,546 | | | | | | 5,584 | | |
|
Stock-based compensation(b)
|
| | | | 11,829 | | | | | | 54,990 | | | | | | 6,163 | | |
|
Professional fees and other expenses for non-recurring matters(c)
|
| | | | 21,117 | | | | | | 44,612 | | | | | | 40,865 | | |
|
Debt refinancing fees paid to (received from) third parties(d)
|
| | | | 45,532 | | | | | | 58,680 | | | | | | — | | |
|
Impairment of assets held for sale and other investments(e)
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | |
|
Loss on debt extinguishment(f)
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | |
|
(Gain) loss on divestiture of businesses(g)
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | |
|
Realized and unrealized (gain) loss(h)
|
| | | | 6,749 | | | | | | 4,020 | | | | | | (6,041) | | |
|
Equity method investment (income) loss(i)
|
| | | | (2,343) | | | | | | (7,213) | | | | | | (4,700) | | |
|
Adjusted EBITDA
|
| | | $ | 1,186,171 | | | | | $ | 1,093,392 | | | | | $ | 749,135 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Acquisition and divestiture fees paid to (received from) third parties(i)
|
| | | $ | 5,632 | | | | | $ | 11,609 | | | | | $ | 5,257 | | |
|
Executive management severance fees(ii)
|
| | | | 2,624 | | | | | | 5,954 | | | | | | 12,676 | | |
|
Legal settlements and government affairs(iii)
|
| | | | (853) | | | | | | 20,064 | | | | | | 12,591 | | |
| Other(iv) | | | | | 13,714 | | | | | | 6,985 | | | | | | 10,341 | | |
|
Total professional fees and other expenses for non-recurring matters
|
| | | $ | 21,117 | | | | | $ | 44,612 | | | | | $ | 40,865 | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
|
(in thousands, except share data)
|
| | | | | | | |
(unaudited)
|
| |||
|
Cash and Cash Equivalents(1)
|
| | | $ | 609,349 | | | | | $ | 309,235 | | |
| Debt: | | | | | | | | | | | | | |
|
Secured Debt:
|
| | | | | | | | | | | | |
|
Secured Term Loans:
|
| | | | | | | | | | | | |
|
2032 First Lien Term Loan(2)
|
| | | | 3,600,000 | | | | | | 2,830,000 | | |
|
Secured Notes:
|
| | | | | | | | | | | | |
|
2032 Secured Notes(2)
|
| | | | 1,000,000 | | | | | | 1,000,000 | | |
|
A&R ABL Facility(3)
|
| | | | — | | | | | | — | | |
|
Other long-term debt, including promissory notes related to aircraft
purchases |
| | | | 503,886 | | | | | | 503,886 | | |
|
Finance leases
|
| | | | 96,767 | | | | | | 96,767 | | |
|
Total debt (inclusive of finance lease obligations)(4)
|
| | | | 5,200,653 | | | | | | 4,430,653 | | |
| Stockholders’ Equity: | | | | | | | | | | | | | |
|
Common stock; $0.0001 par value per share; 200,000,000 shares
authorized, 22,096,835 shares issued and 21,675,837 outstanding, actual; 1,500,000,000 shares authorized, 54,021,728 shares issued and outstanding, as adjusted(5) |
| | | | 2 | | | | | | 2 | | |
|
Class A common stock; $0.0001 par value per share; no shares
authorized, issued and outstanding, actual; 1,200,000,000 shares authorized, 54,021,728 shares issued and outstanding, as adjusted(5) |
| | | | — | | | | | | 3 | | |
|
Class B common stock; $0.0001 par value per share; no shares authorized, issued and outstanding, actual; 300,000,000 shares authorized, no shares issued and outstanding, as adjusted(5)
|
| | | | — | | | | | | — | | |
|
Preferred Stock; $0.0001 par value per share; 4,000,000 shares authorized, 551,212 shares issued and outstanding, actual; 250,000,000 shares authorized, no shares issued and outstanding, as adjusted
|
| | | | 445,140 | | | | | | — | | |
| | | |
As of December 31, 2025
|
| |||||||||
| | | |
Actual
|
| |
As adjusted
|
| ||||||
|
(in thousands, except share data)
|
| | | | | | | |
(unaudited)
|
| |||
|
Series B Preferred Stock; $0.0001 par value per share; 962,632 shares
authorized, 551,212 shares issued and outstanding, actual; no shares authorized, no shares issued and outstanding, as adjusted(6) |
| | | | 445,140 | | | | | | — | | |
|
Additional paid-in capital(1)
|
| | | | 456,466 | | | | | | 1,371,489 | | |
|
Retained earnings (deficit)
|
| | | | (259,492) | | | | | | (259,492) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 7,179 | | | | | | 7,179 | | |
|
Total stockholders’ equity(1)
|
| | | | 204,155 | | | | | | 1,119,181 | | |
|
Total capitalization(1)
|
| | | $ | 5,849,948 | | | | | $ | 5,549,834 | | |
| | |||||||||||||
| |
Assumed initial public offering price per share of Class A common stock (the midpoint of the estimated offering price range shown on the cover page of this prospectus)
|
| | | $ | 23.50 | | |
| |
Net tangible book value per share of common stock as of December 31, 2025
|
| | | $ | (18.80) | | |
| |
Increase in net tangible book value per share of common stock attributable to investors in this
offering |
| | | $ | 7.48 | | |
| |
As adjusted net tangible book value per share of common stock after giving effect to this
offering |
| | | $ | (11.3) | | |
| |
Dilution in net tangible book value per share of common stock to investors in this offering
|
| | | $ | (34.82) | | |
| | | |
Shares of common stock
Purchased |
| |
Total Consideration
|
| |
Average Price Per
Share of common stock |
| |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
| | | |
(in millions)
|
| |||||||||||||||||||||||||||
|
Existing stockholders
|
| | | | 168,308,940 | | | | | | 84.1% | | | | | $ | 1,344 | | | | | | 64.2% | | | | | $ | 7.99(1) | | |
|
New investors in this offering
|
| | | | 31,914,893 | | | | | | 15.9% | | | | | $ | 750 | | | | | | 35.8% | | | | | $ | 23.50 | | |
|
Total
|
| | | | 200,223,833 | | | | | | 100% | | | | | $ | 2,094 | | | | | | 100% | | | | | $ | 10.46 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Patient encounters | | | | | | | | | | | | | | | | | | | |
|
Emergent transports
|
| | | | 3,338,277 | | | | | | 3,322,906 | | | | | | 3,335,856 | | |
|
Non emergent transports
|
| | | | 839,949 | | | | | | 885,704 | | | | | | 1,061,690 | | |
|
Total ambulance transports
|
| | | | 4,178,176 | | | | | | 4,208,610 | | | | | | 4,397,546 | | |
|
of which, Ground transports
|
| | | | 4,039,160 | | | | | | 4,066,285 | | | | | | 4,253,109 | | |
|
of which, Flights
|
| | | | 139,066 | | | | | | 142,325 | | | | | | 144,437 | | |
|
Wheelchair transports
|
| | | | 59,517 | | | | | | 143,381 | | | | | | 318,483 | | |
|
Non-transport
|
| | | | 1,149,014 | | | | | | 1,189,947 | | | | | | 1,215,711 | | |
|
Total patient encounters
|
| | | | 5,473,675 | | | | | | 5,541,938 | | | | | | 5,931,740 | | |
|
of which, Nurse Navigation encounters
|
| | | | 86,918 | | | | | | 61,106 | | | | | | 44,491 | | |
|
Net transport revenue per ambulance transport
|
| | | $ | 1,332 | | | | | $ | 1,191 | | | | | $ | 1,030 | | |
| Other key performance indicators: | | | | | | | | | | | | | | | | | | | |
|
Emergent air transport requests
|
| | | | 311,351 | | | | | | 307,687 | | | | | | 314,135 | | |
|
Weather cancellation rate for emergent air transports
|
| | | | 17.2% | | | | | | 16.2% | | | | | | 14.6% | | |
|
Same market revenue growth
|
| | | | 10.9% | | | | | | 11.5% | | | | | | 8.7% | | |
|
Net cash capital expenditures
|
| | | $ | 201,169 | | | | | $ | 183,916 | | | | | $ | 111,584 | | |
|
Cash used in aircraft financing arrangements
|
| | | $ | 101,029 | | | | | $ | 114,567 | | | | | $ | 121,182 | | |
| Payor mix (as a percentage of net transport revenue): | | | | | | | | | | | | | | | | | | | |
|
Medicare
|
| | | | 24% | | | | | | 28% | | | | | | 29% | | |
|
Medicaid
|
| | | | 8% | | | | | | 9% | | | | | | 10% | | |
|
Commercial insurance and managed care
|
| | | | 59% | | | | | | 55% | | | | | | 54% | | |
|
Other third-party payors
|
| | | | 7% | | | | | | 6% | | | | | | 5% | | |
|
Self-pay
|
| | | | 2% | | | | | | 2% | | | | | | 2% | | |
|
Net transport revenue
|
| | | | 100% | | | | | | 100% | | | | | | 100% | | |
| | | |
Year Ended December 31,
|
| |
2025 v.
2024 Change |
| |
2024 v.
2023 Change |
| |||||||||||||||||||||
|
Statement of Operations Data (in thousands other
than percentages): |
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||||||||||||||
|
Net revenue
|
| | | $ | 5,739,776 | | | | | $ | 5,976,198 | | | | | $ | 5,394,711 | | | | | | (4.0)% | | | | | | 10.8% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Employee wages, benefits and taxes
|
| | | | 3,028,592 | | | | | | 3,053,658 | | | | | | 2,840,937 | | | | | | (0.8)% | | | | | | 7.5% | | |
|
Maintenance, fuel and other direct expenses
|
| | | | 478,479 | | | | | | 483,825 | | | | | | 475,164 | | | | | | (1.1)% | | | | | | 1.8% | | |
|
Insurance expense
|
| | | | 191,575 | | | | | | 170,514 | | | | | | 156,514 | | | | | | 12.4% | | | | | | 8.9% | | |
|
Other operating expenses
|
| | | | 887,421 | | | | | | 1,248,884 | | | | | | 1,186,541 | | | | | | (28.9)% | | | | | | 5.3% | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | | | | | 10.7% | | | | | | (5.3)% | | |
|
Impairment of assets held for sale and other investments
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | | | | | 87.3% | | | | | | (76.7)% | | |
|
Acquisition, integration and other charges
|
| | | | 58,422 | | | | | | 97,788 | | | | | | 38,290 | | | | | | (40.3)% | | | | | | 155.4% | | |
|
Total operating expenses
|
| | | | 4,988,180 | | | | | | 5,359,992 | | | | | | 5,044,135 | | | | | | (6.9)% | | | | | | 6.3% | | |
|
Operating income
|
| | | | 751,596 | | | | | | 616,206 | | | | | | 350,576 | | | | | | 22.0% | | | | | | 75.8% | | |
|
Interest expense, net
|
| | | | 422,667 | | | | | | 499,252 | | | | | | 521,163 | | | | | | (15.3)% | | | | | | (4.2)% | | |
|
Loss on debt extinguishment
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | | | | | | | | | | | — | | |
|
(Gain) loss on divestiture of business
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | | | | | | | | | | | — | | |
|
Equity in (earnings) losses of unconsolidated affiliates
|
| | | | (2,343) | | | | | | (7,213) | | | | | | (4,700) | | | | | | (67.5)% | | | | | | 53.5% | | |
|
Other (income) loss, net
|
| | | | 5,163 | | | | | | (2,015) | | | | | | (5,299) | | | | | | 356.2% | | | | | | 62.0% | | |
|
Net income (loss) before income taxes
|
| | | | 316,527 | | | | | | 114,523 | | | | | | (160,588) | | | | | | 176.4% | | | | | | 171.3% | | |
|
Income tax (benefit) expense
|
| | | | 110,300 | | | | | | 94,114 | | | | | | 42,074 | | | | | | 17.2% | | | | | | 123.7% | | |
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | | | | | 910.5% | | | | | | 110.1% | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Interest expense, net
|
| | | | 422,667 | | | | | | 499,252 | | | | | | 521,163 | | |
|
Income tax provision (benefit)
|
| | | | 110,300 | | | | | | 94,114 | | | | | | 42,074 | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | |
| EBITDA | | | | $ | 1,068,785 | | | | | $ | 911,571 | | | | | $ | 675,021 | | |
|
Management fees(1)
|
| | | | 10,820 | | | | | | 7,546 | | | | | | 5,584 | | |
|
Stock-based compensation(2)
|
| | | | 11,829 | | | | | | 54,990 | | | | | | 6,163 | | |
|
Professional fees and other expenses for non-recurring matters(3)
|
| | | | 21,117 | | | | | | 44,612 | | | | | | 40,865 | | |
|
Debt refinancing fees paid to (received from) third parties(4)
|
| | | | 45,532 | | | | | | 58,680 | | | | | | — | | |
|
Impairment of assets held for sale and other investments(5)
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | |
|
Loss on debt extinguishment(6)
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | |
|
(Gain) loss on divestiture of businesses(7)
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | |
|
Realized and unrealized (gain) loss(8)
|
| | | | 6,749 | | | | | | 4,020 | | | | | | (6,041) | | |
|
Equity method investment (income) loss(9)
|
| | | | (2,343) | | | | | | (7,213) | | | | | | (4,700) | | |
|
Adjusted EBITDA
|
| | | $ | 1,186,171 | | | | | $ | 1,093,392 | | | | | $ | 749,135 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Acquisition and divestiture fees paid to (received from) third parties(i)
|
| | | $ | 5,632 | | | | | $ | 11,609 | | | | | $ | 5,257 | | |
|
Executive management severance fees(ii)
|
| | | | 2,624 | | | | | | 5,954 | | | | | | 12,676 | | |
|
Legal settlements and government affairs(iii)
|
| | | | (853) | | | | | | 20,064 | | | | | | 12,591 | | |
| Other(iv) | | | | | 13,714 | | | | | | 6,985 | | | | | | 10,341 | | |
|
Total professional fees and other expenses for non-recurring matters
|
| | | $ | 21,117 | | | | | $ | 44,612 | | | | | $ | 40,865 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| (in thousands) | | | | | | | | | | | | | |
|
Senior secured term loan due 2025
|
| | | $ | — | | | | | $ | 1,960 | | |
|
Senior secured term loan due 2028
|
| | | | — | | | | | | 3,551,131 | | |
|
2032 First Lien Term Loan
|
| | | | 3,600,000 | | | | | | — | | |
| Notes: | | | | | | | | | | | | | |
|
6.500% Senior Notes due 2025
|
| | | | — | | | | | | 19,689 | | |
|
Senior Secured PIK Notes due 2028
|
| | | | — | | | | | | 582,929 | | |
|
2032 Secured Notes
|
| | | | 1,000,000 | | | | | | — | | |
|
ABL facility due 2027(1)
|
| | | | — | | | | | | — | | |
|
A&R ABL Facility
|
| | | | — | | | | | | — | | |
|
Other long-term debt, including promissory notes related to aircraft purchases
|
| | | | 503,886 | | | | | | 449,643 | | |
|
Finance leases
|
| | | | 96,767 | | | | | | 88,103 | | |
|
Total long-term debt (inclusive of finance lease obligations)
|
| | | $ | 5,200,653 | | | | | $ | 4,693,455 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Cash flows provided by (used in) operating activities
|
| | | $ | 641,146 | | | | | $ | 246,212 | | | | | $ | 257,752 | | |
|
Cash flows provided by (used in) investing activities
|
| | | | (249,975) | | | | | | 47,969 | | | | | | (142,969) | | |
|
Cash flows provided by (used in) financing activities
|
| | | | (135,844) | | | | | | (59,240) | | | | | | (142,175) | | |
|
Total
|
| | | $ | 255,327 | | | | | $ | 234,941 | | | | | $ | (27,392) | | |
| | | |
Total
|
| |
Less than
1 year |
| |
1 – 3 years
|
| |
3 – 5 years
|
| |
More than
5 years |
| |||||||||||||||
| Contractual obligations: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Long-term debt obligations, including interest(1)
|
| | | $ | 7,450,905 | | | | | $ | 515,473 | | | | | $ | 943,145 | | | | | $ | 956,388 | | | | | $ | 5,035,899 | | |
|
Finance lease obligations, including interest
|
| | | | 121,254 | | | | | | 27,000 | | | | | | 39,851 | | | | | | 25,689 | | | | | | 28,714 | | |
|
Operating lease obligations, including renewal option periods(2)
|
| | | | 284,349 | | | | | | 71,633 | | | | | | 93,675 | | | | | | 57,402 | | | | | | 61,639 | | |
|
Aircraft purchase commitments(3)
|
| | | | 356,221 | | | | | | 155,825 | | | | | | 124,447 | | | | | | 67,113 | | | | | | 8,836 | | |
| Other(4) | | | | | 367,832 | | | | | | 135,595 | | | | | | 163,062 | | | | | | 55,004 | | | | | | 14,171 | | |
|
Subtotal
|
| | | | 8,580,561 | | | | | | 905,526 | | | | | | 1,364,180 | | | | | | 1,161,596 | | | | | | 5,149,259 | | |
| Other commitments: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Guarantees of surety bonds
|
| | | | 89,294 | | | | | | — | | | | | | — | | | | | | — | | | | | | 89,294 | | |
|
Letters of credit(5)
|
| | | | 104,852 | | | | | | — | | | | | | — | | | | | | — | | | | | | 104,852 | | |
|
Subtotal
|
| | | | 194,146 | | | | | | — | | | | | | — | | | | | | — | | | | | | 194,146 | | |
|
Total obligations and commitments
|
| | | $ | 8,774,707 | | | | | $ | 905,526 | | | | | $ | 1,364,180 | | | | | $ | 1,161,596 | | | | | $ | 5,343,405 | | |
|
Function
|
| |
Total
|
| |||
|
EMTs
|
| | | | 14,128 | | |
|
Paramedics
|
| | | | 8,391 | | |
|
Nurses
|
| | | | 1,869 | | |
|
Pilots
|
| | | | 1,671 | | |
|
Communication Specialists
|
| | | | 1,633 | | |
|
Maintenance Personnel
|
| | | | 1,709 | | |
| Firefighters | | | | | 38 | | |
|
Other operations personnel
|
| | | | 2,091 | | |
|
Support personnel
|
| | | | 2,328 | | |
|
Total
|
| | | | 33,858 | | |
| | | |
Average Age of Aircraft
|
| |
Owned
|
| |
Leased
|
| |
Total
|
| |||||||||
| Single-Engine Rotor Wing | | | | | | | | | | | | | | | | | | | | | | |
|
Total Single Engine
|
| |
17 years
|
| | | | 209 | | | | | | 101 | | | | | | 310 | | |
| Twin-Engine Rotor Wing | | | | | | | | | | | | | | | | | | | | | | |
|
Total Twin-Engine
|
| |
11 years
|
| | | | 77 | | | | | | 13 | | | | | | 90 | | |
| Fixed Wing | | | | | | | | | | | | | | | | | | | | | | |
|
Total Fixed Wing
|
| |
24 years
|
| | | | 90 | | | | | | 23 | | | | | | 113 | | |
|
Total Aircraft
|
| | | | | | | 376 | | | | | | 137 | | | | | | 513 | | |
|
Name
|
| |
Age
|
| |
Position
|
|
| Nick Loporcaro | | |
61
|
| |
Chairman of the Board of Directors and Chief Executive Officer
|
|
| Edward Van Horne | | |
56
|
| | President and Chief Operating Officer | |
| Brian Tierney | | |
54
|
| | Executive Vice President and Chief Financial Officer | |
| Thomas Cook | | |
61
|
| | Executive Vice President, General Counsel and Secretary | |
| Lisa Jacoba | | |
58
|
| | Executive Vice President and Chief Human Resources Officer | |
| Johnny Kim | | |
35
|
| | Director | |
| Max Lin | | |
45
|
| | Director | |
| Jan Stern Reed | | |
66
|
| | Director Nominee | |
| Timothy Wicks | | |
61
|
| | Director Nominee | |
|
Compensation Element
|
| |
Description
|
| |
Objectives
|
|
|
Base Salary
|
| | Fixed compensation | | | Provide a competitive, fixed level of cash compensation to attract and retain talented and skilled executive officers | |
|
Annual Incentive Compensation Plan (“ICP”)
|
| | Variable, performance-based cash compensation earned based on financial performance | | | Incentivize and motivate executive officers to achieve or exceed financial annual goals and Company objectives | |
|
Long-Term Equity Incentive Awards (RSUs and PSUs)
|
| | Equity-linked compensation, a portion of which is subject to vesting based on continued employment and a portion of which is subject to vesting based on the achievement of EBITDAM and equity value performance targets. All RSUs and PSUs granted in 2024 are also subject to a liquidity event vesting condition that will be satisfied upon the consummation of this offering | | | Long-term equity incentive compensation is intended to align the interests of our executive officers with those of the Company and our stockholders, to reward the creation of long-term stockholder value, and to help retain executives as employees of the Company. | |
|
Employee Benefits and Perquisites
|
| | Participation in all broad-based employee health and welfare programs and retirement plans | | | Aid in retention of key executives in a highly competitive market for talent by providing an overall competitive benefits and perquisites package | |
| | | | Limited, reasonable perquisites consistent with our overall compensation philosophy | | | | |
|
Name
|
| |
2024 Year
End Base Salary ($) |
| |
2025 Year
End Base Salary ($) |
| |
Percentage
Increase |
| ||||||
|
Nick Loporcaro
|
| | | $ | 1,030,000 | | | | | $ | 1,081,500 | | | |
5.0%
|
|
|
Brian Tierney
|
| | | $ | 525,300 | | | | | $ | 656,625 | | | |
25.0%
|
|
|
Edward Van Horne
|
| | | $ | 643,338 | | | | | $ | 662,638 | | | |
3.0%
|
|
|
Thomas Cook
|
| | | $ | 473,800 | | | | | $ | 520,000 | | | |
9.8%
|
|
|
Lisa Jacoba
|
| | | $ | 480,000 | | | | | $ | 499,200 | | | |
4.0%
|
|
|
ICP Metrics
|
| |
Percentage of
Target Bonus Represented by Performance Goal |
| |
Performance Goal at
Target Level of Achievement |
|
| Earnings Before Interest, Taxes, Depreciation, Amortization and Management Fees (“EBITDAM”) | | |
70%
|
| |
$1,007.9M
|
|
|
Strategic Objectives
|
| |
30%
|
| |
Select factors meant to measure and improve the contributing factors to creating a culture focused on safety and improving clinical outcomes for patients and team member engagement
|
|
|
Metric
|
| |
Threshold
|
| |
Target
|
| |
Maximum
|
| |
Result
|
| |
Funding Level
|
| |
Weight
|
|
|
EBITDAM
|
| |
$907.1M
|
| |
$1,007.9M
|
| |
$1,108.7M
|
| |
$1,251.0M
|
| |
200%
|
| |
70%
|
|
|
Strategic Objectives
|
| |
Varies
|
| |
Varies
|
| |
Varies
|
| | | | |
150%
|
| |
30%
|
|
| | | | | | | | | |
Overall Funding Level
|
| |
185%
|
| | | | |||
|
Name
|
| |
2025 Base
Salary ($) |
| |
Target Bonus
(%) |
| |
Target Bonus
Amount ($) |
| |
Funding Level
(%) |
| |
Actual Bonus
Achieved ($) |
| |||||||||||||||
|
Nick Loporcaro
|
| | | | 1,081,500 | | | | | | 120% | | | | | | 1,297,800 | | | | | | 185% | | | | | | 2,400,930 | | |
|
Brian Tierney
|
| | | | 656,625 | | | | | | 85% | | | | | | 558,131 | | | | | | 185% | | | | | | 1,032,543 | | |
|
Edward Van Horne
|
| | | | 662,638 | | | | | | 100% | | | | | | 662,638 | | | | | | 185% | | | | | | 1,225,880 | | |
|
Thomas Cook
|
| | | | 520,000 | | | | | | 85% | | | | | | 442,000 | | | | | | 185% | | | | | | 817,700 | | |
|
Lisa Jacoba
|
| | | | 499,200 | | | | | | 65% | | | | | | 324,480 | | | | | | 185% | | | | | | 600,288 | | |
|
Name
|
| |
Supplemental
Cash Incentive Award |
| |||
|
Nick Loporcaro
|
| | | $ | 1,500,000 | | |
|
Brian Tierney
|
| | | $ | 750,000 | | |
|
Edward Van Horne
|
| | | $ | 400,000 | | |
|
Thomas Cook
|
| | | $ | 300,000 | | |
|
Lisa Jacoba
|
| | | $ | 300,000 | | |
|
Name
|
| |
2024 RSUs
|
| |||
|
Nick Loporcaro
|
| | | | 1,829,268 | | |
|
Brian Tierney
|
| | | | 292,683 | | |
|
Edward Van Horne
|
| | | | 329,268 | | |
|
Thomas Cook
|
| | | | 182,927 | | |
|
Lisa Jacoba
|
| | | | 109,756 | | |
|
Name
|
| |
2024 PSUs(1)
|
| |||
|
Nick Loporcaro
|
| | | | 1,829,268 | | |
|
Brian Tierney
|
| | | | 292,683 | | |
|
Edward Van Horne
|
| | | | 329,268 | | |
|
Thomas Cook
|
| | | | 182,927 | | |
|
Lisa Jacoba
|
| | | | 109,756 | | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($)(1) |
| |
Bonus(2)
|
| |
Non-Equity
Incentive Plan Compensation ($)(3) |
| |
Option
Awards ($) |
| |
Stock
Awards ($) |
| |
All Other
Compensation ($)(4) |
| |
Total
($) |
| ||||||||||||||||||||||||
|
Nick Loporcaro
President and Chief Executive Officer |
| | | | 2025 | | | | | | 1,071,596 | | | | | | 1,500,000 | | | | | | 2,400,930 | | | | | | — | | | | | | — | | | | | | 23,681 | | | | | | 4,996,207 | | |
| | | | 2024 | | | | | | 1,024,231 | | | | | | 1,000,000 | | | | | | 2,101,200 | | | | | | 16,200,000 | | | | | | 29,999,995 | | | | | | 23,481 | | | | | | 50,348,907 | | | ||
|
Brian Tierney
Chief Financial Officer |
| | | | 2025 | | | | | | 631,370 | | | | | | 750,000 | | | | | | 1,032,543 | | | | | | — | | | | | | — | | | | | | 22,434 | | | | | | 2,436,347 | | |
| | | | 2024 | | | | | | 522,358 | | | | | | 500,000 | | | | | | 759,059 | | | | | | 1,120,293 | | | | | | 6,509,201 | | | | | | 16,521 | | | | | | 9,427,432 | | | ||
|
Edward Van Horne
Chief Operating Officer |
| | | | 2025 | | | | | | 658,927 | | | | | | 400,000 | | | | | | 1,225,880 | | | | | | — | | | | | | — | | | | | | 23,736 | | | | | | 2,308,543 | | |
| | | | 2024 | | | | | | 639,735 | | | | | | 275,000 | | | | | | 1,093,675 | | | | | | 8,940,000 | | | | | | 5,399,995 | | | | | | 21,606 | | | | | | 16,370,011 | | | ||
|
Thomas Cook
Executive Vice President, General Counsel and Secretary |
| | | | 2025 | | | | | | 511,115 | | | | | | 300,000 | | | | | | 817,700 | | | | | | — | | | | | | — | | | | | | 23,095 | | | | | | 1,651,910 | | |
| | | | 2024 | | | | | | 471,146 | | | | | | 200,000 | | | | | | 684,641 | | | | | | 2,124,504 | | | | | | 8,574,051 | | | | | | 29,947 | | | | | | 12,084,289 | | | ||
|
Lisa Jacoba
Chief Human Resources Officer |
| | | | 2025 | | | | | | 495,508 | | | | | | 300,000 | | | | | | 600,288 | | | | | | — | | | | | | — | | | | | | 25,486 | | | | | | 1,421,282 | | |
| | | | 2024 | | | | | | 474,231 | | | | | | 200,000 | | | | | | 530,400 | | | | | | 1,297,750 | | | | | | 1,799,998 | | | | | | 22,785 | | | | | | 4,325,164 | | | ||
| | | | | | |
Estimated Future Payouts Under
Non-Equity Incentive Plan Awards(1) |
| |||||||||||||||
| | | | | | |
Threshold
($) |
| |
Target
($) |
| |
Maximum
($) |
| |||||||||
|
Nick Loporcaro
|
| |
Annual Bonus
|
| | | | 454,230 | | | | | | 1,297,800 | | | | | | 2,595,600 | | |
|
Brian Tierney
|
| |
Annual Bonus
|
| | | | 195,346 | | | | | | 558,131 | | | | | | 1,116,262 | | |
|
Edward Van Horne
|
| |
Annual Bonus
|
| | | | 231,923 | | | | | | 662,638 | | | | | | 1,325,276 | | |
|
Thomas Cook
|
| |
Annual Bonus
|
| | | | 154,700 | | | | | | 442,000 | | | | | | 884,000 | | |
|
Lisa Jacoba
|
| |
Annual Bonus
|
| | | | 113,568 | | | | | | 324,480 | | | | | | 648,960 | | |
| | | | | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||||||||
|
Name
|
| |
Grant
Date |
| |
Vesting
Commencement Date(1) |
| |
Number of
Securities Underlying Unexercised Options Exercisable (#)(2) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#)(3) |
| |
Equity
Incentive Plan Number of Securities Underlying Unexercised Unearned Options (#)(4) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(5) |
| ||||||||||||||||||||||||
|
Nick Loporcaro
|
| |
5/4/2023
|
| | | | 4/17/2023 | | | | | | 500,000 | | | | | | 750,000 | | | | | | | | | | | | 8.20 | | | | | | 5/4/2033 | | | | | | | | | | | | | | |
| |
5/4/2023
|
| | | | 4/17/2023 | | | | | | | | | | | | | | | | | | 1,250,000 | | | | | | 8.20 | | | | | | 5/4/2033 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,829,268(6) | | | | | | 24,146,338 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,829,268 | | | | | | 24,146,338 | | | ||
|
Brian Tierney
|
| |
9/29/2016
|
| | | | 9/29/2016 | | | | | | 42,500 | | | | | | | | | | | | | | | | | | 7.20 | | | | | | 9/29/2026 | | | | | | | | | | | | | | |
| |
9/26/2016
|
| | | | 9/29/2016 | | | | | | | | | | | | | | | | | | 57,500 | | | | | | 7.20 | | | | | | 9/29/2026 | | | | | | | | | | | | | | | ||
| |
8/16/2023
|
| | | | 8/2/2023 | | | | | | 10,000 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 8/16/2033 | | | | | | | | | | | | | | | ||
| |
8/16/2023
|
| | | | 8/2/2023 | | | | | | | | | | | | | | | | | | 10,000 | | | | | | 8.20 | | | | | | 8/16/2033 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | 98,575 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 12/31/2029 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | 124,986 | | | | | | 8.20 | | | | | | 12/31/2029 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 85,025(6) | | | | | | 1,122,330 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292,683(6) | | | | | | 3,863,416 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 292,683 | | | | | | 3,863,416 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 123,414 | | | | | | 1,629,065 | | | ||
|
Edward Van Horne
|
| |
3/14/2018
|
| | | | 3/14/2018 | | | | | | 850,000 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 3/14/2028 | | | | | | | | | | | | | | |
| |
3/14/2018
|
| | | | 3/14/2018 | | | | | | | | | | | | | | | | | | 850,000 | | | | | | 8.20 | | | | | | 3/14/2028 | | | | | | | | | | | | | | | ||
| |
5/15/2019
|
| | | | 4/25/2019 | | | | | | 150,000 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 5/15/2029 | | | | | | | | | | | | | | | ||
| |
5/15/2019
|
| | | | 4/25/2019 | | | | | | | | | | | | | | | | | | 150,000 | | | | | | 8.20 | | | | | | 5/15/2029 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329,268(6) | | | | | | 4,346,338 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 329,268 | | | | | | 4,346,338 | | | ||
|
Thomas Cook
|
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | 212,189 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 12/31/2029 | | | | | | | | | | | | | | |
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | 258,049 | | | | | | 8.20 | | | | | | 12/31/2029 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 276,561(6) | | | | | | 3,650,605 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182,927(6) | | | | | | 2,414,636 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 182,927 | | | | | | 2,414,636 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 403,201 | | | | | | 5,322,253 | | | ||
|
Lisa Jacoba
|
| |
9/16/2019
|
| | | | 9/16/2019 | | | | | | 100,000 | | | | | | | | | | | | | | | | | | 8.20 | | | | | | 9/16/2029 | | | | | | | | | | | | | | |
| |
9/16/2019
|
| | | | 9/16/2019 | | | | | | | | | | | | | | | | | | 100,000 | | | | | | 8.20 | | | | | | 9/16/2029 | | | | | | | | | | | | | | | ||
| |
3/20/2023
|
| | | | 3/2/2023 | | | | | | 10,000 | | | | | | 15,000 | | | | | | | | | | | | 8.20 | | | | | | 3/20/2033 | | | | | | | | | | | | | | | ||
| |
3/20/2023
|
| | | | 3/2/2023 | | | | | | | | | | | | | | | | | | 25,000 | | | | | | 8.20 | | | | | | 3/20/2033 | | | | | | | | | | | | | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109,756(6) | | | | | | 1,448,779 | | | ||
| |
7/26/2024
|
| | | | 1/1/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 109,756 | | | | | | 1,448,779 | | | ||
| | | |
Option Awards
|
| |
Stock Awards
|
| ||||||||||||||||||
|
Name
|
| |
Number of Shares
Acquired on Exercise (#) |
| |
Value Realized on
Exercise ($) |
| |
Number of Shares
Acquired on Vesting (#) |
| |
Value Realized on
Vesting ($) |
| ||||||||||||
|
Nick Loporcaro
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Brian Tierney
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Edward Van Horne
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Thomas Cook
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Lisa Jacoba
|
| | | | — | | | | | | — | | | | | | 14,881 | | | | | | 196,429 | | |
|
Eligible Position
|
| |
Regular
Salary Severance Multiple |
| |
Regular
Bonus Severance Multiple |
| |
Regular
Severance Period |
| |
CIC
Salary Severance Multiple |
| |
CIC
Bonus Severance Multiple |
| |
CIC
Severance Period |
| ||||||||||||
|
Chief Executive Officer
|
| | | | 1.5 | | | | | | 1.5 | | | |
18 months
|
| | | | 2 | | | | | | 2 | | | |
24 months
|
|
|
All Other Executive Officers
|
| | | | 1 | | | | | | 1 | | | |
12 months
|
| | | | 1.5 | | | | | | 1.5 | | | |
18 months
|
|
|
Name
|
| |
Executive
contributions in 2025 ($)(1) |
| |
Registrant
contributions in 2025 ($) |
| |
Aggregate
earnings in 2025 ($)(2) |
| |
Aggregate
withdrawals/ distributions in 2025 ($) |
| |
Aggregate
balance as of 12/31/2025 ($)(3) |
| |||||||||||||||
|
Brian Tierney
|
| | | | 214,043 | | | | | | — | | | | | | 23,794 | | | | | | — | | | | | | 573,838 | | |
|
Edward Van Horne
|
| | | | 17,526 | | | | | | — | | | | | | 95,675 | | | | | | — | | | | | | 540,347 | | |
|
Thomas Cook
|
| | | | 59,830 | | | | | | — | | | | | | 25,311 | | | | | | — | | | | | | 212,143 | | |
|
Lisa Jacoba
|
| | | | — | | | | | | — | | | | | | 14,140 | | | | | | — | | | | | | 126,236 | | |
|
Benefit
|
| |
Termination
Without Cause or for Good Reason ($)(1) |
| |
Termination
Without Cause or for Good Reason Within Two Years Following Change in Control ($)(2) |
| |
Change in
Control ($)(3)(4) |
| |
Death or
Disability ($)(5) |
| ||||||||||||
| Nick Loporcaro | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash Severance Payment
|
| | | | 1,622,250 | | | | | | 2,163,000 | | | | | | — | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under Executive Severance Plan
|
| | | | 1,946,700 | | | | | | 2,595,600 | | | | | | — | | | | | | — | | |
|
COBRA Payment
|
| | | | 18,938 | | | | | | 25,251 | | | | | | — | | | | | | — | | |
|
Unvested RSU Acceleration Value
|
| | | | — | | | | | | — | | | | | | 24,146,338 | | | | | | — | | |
|
Value of PSUs That Become Vested
|
| | | | — | | | | | | — | | | | | | 48,292,675 | | | | | | — | | |
|
Value of Stock Options That Become Vested
|
| | | | — | | | | | | — | | | | | | 6,250,000 | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under ICP
|
| | | | — | | | | | | — | | | | | | — | | | | | | 2,400,930 | | |
| Total: | | | | | 3,587,888 | | | | | | 4,783,851 | | | | | | 78,689,013 | | | | | | 2,400,930 | | |
| Brian Tierney | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash Severance Payment
|
| | | | 656,625 | | | | | | 984,938 | | | | | | — | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under Executive Severance Plan
|
| | | | 558,131 | | | | | | 837,197 | | | | | | — | | | | | | — | | |
|
COBRA Payment
|
| | | | 11,930 | | | | | | 17,895 | | | | | | — | | | | | | — | | |
|
Unvested RSU Acceleration Value
|
| | | | — | | | | | | — | | | | | | 3,863,416 | | | | | | — | | |
|
Value of PSUs That Become Vested
|
| | | | — | | | | | | — | | | | | | 9,355,896 | | | | | | — | | |
|
Value of Stock Options That Become Vested
|
| | | | — | | | | | | — | | | | | | 974,930 | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under ICP
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,032,543 | | |
| Total: | | | | | 1,226,686 | | | | | | 1,840,030 | | | | | | 14,194,242 | | | | | | 1,032,543 | | |
| Edward Van Horne | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash Severance Payment
|
| | | | 662,638 | | | | | | 993,957 | | | | | | — | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under Executive Severance Plan
|
| | | | 662,638 | | | | | | 993,957 | | | | | | — | | | | | | — | | |
|
COBRA Payment
|
| | | | 19,028 | | | | | | 28,542 | | | | | | — | | | | | | — | | |
|
Unvested RSU Acceleration Value
|
| | | | — | | | | | | — | | | | | | 4,346,338 | | | | | | — | | |
|
Value of PSUs That Become Vested
|
| | | | — | | | | | | — | | | | | | 8,692,675 | | | | | | — | | |
|
Value of Stock Options That Become Vested
|
| | | | — | | | | | | — | | | | | | 5,000,000 | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under ICP
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,225,880 | | |
| Total: | | | | | 1,344,304 | | | | | | 2,016,456 | | | | | | 18,039,013 | | | | | | 1,225,880 | | |
| Thomas Cook | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash Severance Payment
|
| | | | 520,000 | | | | | | 780,000 | | | | | | — | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under Executive Severance Plan
|
| | | | 442,000 | | | | | | 663,000 | | | | | | — | | | | | | — | | |
|
COBRA Payment
|
| | | | 12,625 | | | | | | 18,938 | | | | | | — | | | | | | — | | |
|
Unvested RSU Acceleration Value
|
| | | | — | | | | | | — | | | | | | 2,424,636 | | | | | | — | | |
|
Value of PSUs That Become Vested
|
| | | | — | | | | | | — | | | | | | 10,151,526 | | | | | | — | | |
|
Value of Stock Options That Become Vested
|
| | | | — | | | | | | — | | | | | | 1,290,245 | | | | | | — | | |
|
Benefit
|
| |
Termination
Without Cause or for Good Reason ($)(1) |
| |
Termination
Without Cause or for Good Reason Within Two Years Following Change in Control ($)(2) |
| |
Change in
Control ($)(3)(4) |
| |
Death or
Disability ($)(5) |
| ||||||||||||
|
Pro-Rated Annual Bonus Payment under ICP
|
| | | | — | | | | | | — | | | | | | — | | | | | | 817,700 | | |
| Total: | | | | | 974,625 | | | | | | 1,461,938 | | | | | | 13,866,407 | | | | | | 817,700 | | |
| Lisa Jacoba | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash Severance Payment
|
| | | | 499,200 | | | | | | 748,800 | | | | | | — | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under Executive Severance Plan
|
| | | | 324,480 | | | | | | 486,720 | | | | | | — | | | | | | — | | |
|
COBRA Payment
|
| | | | 12,619 | | | | | | 18,929 | | | | | | — | | | | | | — | | |
|
Unvested RSU Acceleration Value
|
| | | | — | | | | | | — | | | | | | 1,448,779 | | | | | | — | | |
|
Value of PSUs That Become Vested
|
| | | | — | | | | | | — | | | | | | 2,897,558 | | | | | | — | | |
|
Value of Stock Options That Become Vested
|
| | | | — | | | | | | — | | | | | | 625,000 | | | | | | — | | |
|
Pro-Rated Annual Bonus Payment under ICP
|
| | | | — | | | | | | — | | | | | | — | | | | | | 600,288 | | |
| Total: | | | | | 836,299 | | | | | | 1,254,449 | | | | | | 4,971,337 | | | | | | 600,288 | | |
|
Name
|
| |
Stock
Awards ($)(1)(2) |
| |||
|
Jay Grinney
|
| | | | 350,000 | | |
| | | |
Common Stock
Beneficially Owned(1) Prior to the Offering and the Concurrent Transactions |
| |
Common Stock Beneficially Owned(1)
After the Offering and the Concurrent Transactions Assuming Underwriters’ Option is Not Exercised |
| |
Common Stock Beneficially Owned(1)
After the Offering and the Concurrent Transactions Assuming Underwriters’ Option is Exercised in Full |
| |||||||||||||||||||||||||||||||||||||||
|
Name of Beneficial Owner(2)
|
| |
Number
|
| |
Beneficially
Owned |
| |
Number(2)
|
| |
Beneficially
Owned |
| |
Voting
Power(2) |
| |
Number(2)
|
| |
Beneficially
Owned |
| |
Voting
Power(2) |
| ||||||||||||||||||||||||
|
Greater than 5% Stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
KKR Stockholder(3)(5)
|
| | | | 129,304,076 | | | | | | 88.9% | | | | | | 151,187,258 | | | | | | 75.5% | | | | | | 79.0% | | | | | | 151,187,258 | | | | | | 73.8% | | | | | | 77.0% | | |
|
Koch Stockholder(4)
|
| | | | 2,204,449 | | | | | | 1.5% | | | | | | 2,204,449 | | | | | | 1.1% | | | | | | 1.2% | | | | | | 2,204,449 | | | | | | 1.1% | | | | | | 1.2% | | |
|
Entities affiliated with BlackRock, Inc.(6)
|
| | | | 8,890,458 | | | | | | 6.1% | | | | | | 9,800,458 | | | | | | 4.9% | | | | | | — | | | | | | 9,800,458 | | | | | | 4.8% | | | | | | — | | |
|
Named Executive Officers, Directors and Director Nominees:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Nick Loporcaro
|
| | | | — | | | | | | — | | | | | | 750,000 | | | | | | * | | | | | | * | | | | | | 750,000 | | | | | | * | | | | | | * | | |
|
Edward Van Horne
|
| | | | 61,000 | | | | | | * | | | | | | 1,061,000 | | | | | | * | | | | | | * | | | | | | 1,061,000 | | | | | | * | | | | | | * | | |
|
Brian Tierney
|
| | | | 33,917 | | | | | | * | | | | | | 184,992 | | | | | | * | | | | | | * | | | | | | 184,992 | | | | | | * | | | | | | * | | |
|
Thomas Cook
|
| | | | 219,739 | | | | | | * | | | | | | 431,928 | | | | | | * | | | | | | * | | | | | | 431,928 | | | | | | * | | | | | | * | | |
|
Lisa Jacoba
|
| | | | 31,523 | | | | | | * | | | | | | 146,523 | | | | | | * | | | | | | * | | | | | | 146,523 | | | | | | * | | | | | | * | | |
|
Johnny Kim
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Max Lin
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Jan Stern Reed
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Timothy Wicks
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
All directors, director nominees and executive officers as a group (9 persons)(7)
|
| | | | 346,179 | | | | | | * | | | | | | 2,574,443 | | | | | | 1.3% | | | | | | 1.4% | | | | | | 2,574,443 | | | | | | 1.2% | | | | | | 1.3% | | |
|
Underwriters
|
| |
Number of
Shares |
| |||
|
J.P. Morgan Securities LLC
|
| |
|
| |||
|
KKR Capital Markets LLC
|
| | | | | | |
|
BofA Securities, Inc.
|
| |
|
| |||
|
Barclays Capital Inc.
|
| | | | | | |
|
Goldman Sachs & Co. LLC
|
| | | | | | |
|
Citigroup Global Markets Inc.
|
| | | | | | |
|
Evercore Group L.L.C.
|
| | | | | | |
|
Morgan Stanley & Co. LLC
|
| | | | | | |
|
UBS Securities LLC
|
| | | | | | |
|
Capital One Securities, Inc.
|
| | | | | | |
|
Loop Capital Markets LLC
|
| | | | | | |
|
Regions Securities LLC.
|
| | | | | | |
|
Strong Capital Markets, LLC
|
| | | | | | |
|
Total
|
| | | | 31,914,893 | | |
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per Share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
| | | | | | F-2 | | | |
| | Consolidated Financial Statements | | | | | | | |
| | | | | | F-4 | | | |
| | | | | | F-5 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | | | | | F-8 | | | |
| | | | | | F-40 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Current assets:
|
| | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 609,349 | | | | | $ | 352,293 | | |
|
Insurance collateral
|
| | | | 78,608 | | | | | | 82,512 | | |
|
Accounts receivable, net
|
| | | | 1,094,814 | | | | | | 1,077,821 | | |
|
Spare parts, medical supplies and fuel
|
| | | | 115,725 | | | | | | 105,704 | | |
|
Prepaid expenses
|
| | | | 105,014 | | | | | | 75,008 | | |
|
Other current assets
|
| | | | 128,571 | | | | | | 124,197 | | |
|
Total current assets
|
| | | | 2,132,081 | | | | | | 1,817,535 | | |
|
Property and equipment, net
|
| | | | 1,361,278 | | | | | | 1,245,735 | | |
|
Operating right-of-use assets
|
| | | | 203,258 | | | | | | 199,271 | | |
|
Finance right-of-use assets
|
| | | | 85,030 | | | | | | 78,210 | | |
|
Intangible assets, net
|
| | | | 1,204,237 | | | | | | 1,308,519 | | |
|
Goodwill
|
| | | | 2,180,581 | | | | | | 2,180,581 | | |
|
Other assets
|
| | | | 315,580 | | | | | | 286,745 | | |
|
Total assets
|
| | | $ | 7,482,045 | | | | | $ | 7,116,596 | | |
| LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Current liabilities:
|
| | | | | | | | | | | | |
|
Accounts payable
|
| | | | 60,047 | | | | | | 54,659 | | |
|
Accrued wages, benefits and taxes
|
| | | | 339,710 | | | | | | 292,043 | | |
|
Accrued interest
|
| | | | 75,655 | | | | | | 19,438 | | |
|
Other accrued liabilities
|
| | | | 363,160 | | | | | | 413,880 | | |
|
Current portion of lease obligations
|
| | | | 78,717 | | | | | | 73,191 | | |
|
Current portion of long-term debt
|
| | | | 147,140 | | | | | | 162,221 | | |
|
Total current liabilities
|
| | | | 1,064,429 | | | | | | 1,015,432 | | |
|
Operating lease obligations
|
| | | | 171,880 | | | | | | 171,872 | | |
|
Finance lease obligations
|
| | | | 74,943 | | | | | | 70,051 | | |
|
Long-term debt
|
| | | | 4,898,769 | | | | | | 4,383,025 | | |
|
Deferred income taxes
|
| | | | 209,067 | | | | | | 169,968 | | |
|
Insurance reserves
|
| | | | 312,069 | | | | | | 251,089 | | |
|
Other long-term liabilities
|
| | | | 101,593 | | | | | | 89,776 | | |
|
Total liabilities
|
| | | | 6,832,750 | | | | | | 6,151,213 | | |
|
Commitments and contingencies
|
| | | | | | | | | | | | |
|
Mezzanine equity:
|
| | | | | | | | | | | | |
|
Redeemable preferred stock
|
| | | | 445,140 | | | | | | 777,388 | | |
|
Total mezzanine equity
|
| | | | 445,140 | | | | | | 777,388 | | |
|
Stockholders’ equity:
|
| | | | | | | | | | | | |
|
Common stock, $0.0001 par value, 200,000,000 shares authorized and 22,096,835 and 21,675,837 shares issued and outstanding, respectively
|
| | | | 2 | | | | | | 2 | | |
|
Additional paid-in capital
|
| | | | 456,466 | | | | | | 648,761 | | |
|
Retained earnings (deficit)
|
| | | | (259,492) | | | | | | (465,719) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 7,179 | | | | | | 4,951 | | |
|
Total stockholders’ equity (deficit)
|
| | | | 204,155 | | | | | | 187,995 | | |
|
Total liabilities, mezzanine equity and stockholders’ equity
|
| | | $ | 7,482,045 | | | | | $ | 7,116,596 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net revenue
|
| | | $ | 5,739,776 | | | | | $ | 5,976,198 | | | | | $ | 5,394,711 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Employee wages, benefits and taxes
|
| | | | 3,028,592 | | | | | | 3,053,658 | | | | | | 2,840,937 | | |
|
Maintenance, fuel and other direct expenses
|
| | | | 478,479 | | | | | | 483,825 | | | | | | 475,164 | | |
|
Insurance expense
|
| | | | 191,575 | | | | | | 170,514 | | | | | | 156,514 | | |
|
Other operating expenses
|
| | | | 887,421 | | | | | | 1,248,884 | | | | | | 1,186,541 | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | |
|
Impairment of assets held for sale and other investments
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | |
|
Acquisition, integration and other charges
|
| | | | 58,422 | | | | | | 97,788 | | | | | | 38,290 | | |
|
Total operating expenses
|
| | | | 4,988,180 | | | | | | 5,359,992 | | | | | | 5,044,135 | | |
|
Operating income
|
| | | | 751,596 | | | | | | 616,206 | | | | | | 350,576 | | |
|
Interest expense, net
|
| | | | 422,667 | | | | | | 499,252 | | | | | | 521,163 | | |
|
Loss on debt extinguishment
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | |
|
(Gain) loss on divestiture of businesses
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | |
|
Equity in (earnings) losses of unconsolidated affiliates
|
| | | | (2,343) | | | | | | (7,213) | | | | | | (4,700) | | |
|
Other (income) loss, net
|
| | | | 5,163 | | | | | | (2,015) | | | | | | (5,299) | | |
|
Net income (loss) before income taxes
|
| | | | 316,527 | | | | | | 114,523 | | | | | | (160,588) | | |
|
Income tax (benefit) expense
|
| | | | 110,300 | | | | | | 94,114 | | | | | | 42,074 | | |
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
| Net income (loss) available to common stockholders per share: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.78 | | | | | $ | (1.98) | | | | | $ | (9.79) | | |
|
Diluted
|
| | | $ | 0.24 | | | | | $ | (1.98) | | | | | $ | (9.79) | | |
| Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 45,586,162 | | | | | | 35,631,086 | | | | | | 20,694,609 | | |
|
Diluted
|
| | | | 149,125,338 | | | | | | 35,631,086 | | | | | | 20,694,609 | | |
| Comprehensive income (loss): | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | | 206,227 | | | | | | 20,409 | | | | | | (202,662) | | |
| Other comprehensive income (loss) | | | | | | | | | | | | | | | | | | | |
|
Unrealized holding gains (losses) on investments
|
| | | | 1,375 | | | | | | 3,988 | | | | | | 4,765 | | |
|
Defined benefit pension plan net gain (loss)
|
| | | | 1,535 | | | | | | 2,184 | | | | | | (125) | | |
|
Deferred income tax benefit (expense), net
|
| | | | (682) | | | | | | (1,405) | | | | | | (1,033) | | |
|
Total other comprehensive income (loss), net of income tax
|
| | | | 2,228 | | | | | | 4,767 | | | | | | 3,607 | | |
|
Comprehensive income (loss)
|
| | | $ | 208,455 | | | | | $ | 25,176 | | | | | $ | (199,055) | | |
| | | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Retained
Earnings |
| |
Accumulated
Other Comprehensive Income (Loss) |
| |
Total
Stockholders’ Equity |
| |
Redeemable
Preferred Stock |
| ||||||||||||||||||||||||||||||
| | | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||
|
Balance at December 31,
2022 |
| | | | 20,694,028 | | | | | $ | 2 | | | | | $ | 477,411 | | | | | $ | (283,466) | | | | | $ | (3,423) | | | | | $ | 190,524 | | | | | | — | | | | | $ | — | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 6,163 | | | | | | — | | | | | | — | | | | | | 6,163 | | | | | | — | | | | | | — | | |
|
Issuance of shares under stock award plan, net of shares withheld for cash taxes paid
|
| | | | 10,603 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | (202,662) | | | | | | — | | | | | | (202,662) | | | | | | — | | | | | | — | | |
|
Other comprehensive income (loss), net of tax benefit (expense) of ($1.0) million
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,607 | | | | | | 3,607 | | | | | | — | | | | | | — | | |
|
Balance at December 31,
2023 |
| | | | 20,704,631 | | | | | $ | 2 | | | | | $ | 483,574 | | | | | $ | (486,128) | | | | | $ | 184 | | | | | $ | (2,368) | | | | | | — | | | | | $ | — | | |
|
Repurchase of common stock
|
| | | | (120,149) | | | | | | — | | | | | | (1,010) | | | | | | — | | | | | | — | | | | | | (1,010) | | | | | | — | | | | | | — | | |
|
Issuance of redeemable preferred stock and warrants to purchase common stock
|
| | | | — | | | | | | — | | | | | | 157,206 | | | | | | — | | | | | | — | | | | | | 157,206 | | | | | | 962,632 | | | | | | 777,388 | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 14,546 | | | | | | — | | | | | | — | | | | | | 14,546 | | | | | | — | | | | | | — | | |
|
Issuance of shares under stock award plan, net of shares withheld for cash taxes paid
|
| | | | 1,091,355 | | | | | | — | | | | | | (5,555) | | | | | | — | | | | | | — | | | | | | (5,555) | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 20,409 | | | | | | — | | | | | | 20,409 | | | | | | — | | | | | | — | | |
|
Other comprehensive income (loss), net of tax benefit (expense) of ($1.4) million
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,767 | | | | | | 4,767 | | | | | | — | | | | | | — | | |
|
Balance at December 31,
2024 |
| | | | 21,675,837 | | | | | $ | 2 | | | | | $ | 648,761 | | | | | $ | (465,719) | | | | | $ | 4,951 | | | | | $ | 187,995 | | | | | | 962,632 | | | | | $ | 777,388 | | |
|
Repurchase of common stock
|
| | | | (10,533) | | | | | | — | | | | | | (86) | | | | | | — | | | | | | — | | | | | | (86) | | | | | | — | | | | | | — | | |
|
Redemption of redeemable preferred stock
|
| | | | — | | | | | | — | | | | | | (192,752) | | | | | | — | | | | | | — | | | | | | (192,752) | | | | | | (411,420) | | | | | | (332,248) | | |
|
Stock-based compensation expense
|
| | | | — | | | | | | — | | | | | | 2,271 | | | | | | — | | | | | | — | | | | | | 2,271 | | | | | | — | | | | | | — | | |
|
Issuance of shares under stock award plan, net of shares withheld for cash taxes paid
|
| | | | 431,531 | | | | | | — | | | | | | (1,728) | | | | | | — | | | | | | — | | | | | | (1,728) | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | 206,227 | | | | | | — | | | | | | 206,227 | | | | | | — | | | | | | — | | |
|
Other comprehensive income (loss), net of tax benefit (expense) of ($0.7) million
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,228 | | | | | | 2,228 | | | | | | — | | | | | | — | | |
|
Balance at December 31,
2025 |
| | | | 22,096,835 | | | | | $ | 2 | | | | | $ | 456,466 | | | | | $ | (259,492) | | | | | $ | 7,179 | | | | | $ | 204,155 | | | | | | 551,212 | | | | | $ | 445,140 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities
|
| | | | | | | | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 329,591 | | | | | | 297,796 | | | | | | 314,446 | | |
|
Amortization of deferred financing costs and debt discount
|
| | | | 13,625 | | | | | | 20,795 | | | | | | 27,593 | | |
|
Paid-in-kind interest on long-term debt
|
| | | | 22,450 | | | | | | 22,370 | | | | | | — | | |
|
Loss on debt extinguishment
|
| | | | 5,745 | | | | | | 17,516 | | | | | | — | | |
|
Impairment of assets held for sale and other investments
|
| | | | 14,100 | | | | | | 7,527 | | | | | | 32,243 | | |
|
(Gain) loss on divestiture of businesses
|
| | | | 3,837 | | | | | | (5,857) | | | | | | — | | |
|
Stock-based compensation expense
|
| | | | 2,271 | | | | | | 14,546 | | | | | | 6,163 | | |
|
Liability classified stock awards
|
| | | | 9,558 | | | | | | 40,444 | | | | | | — | | |
|
Loss (gain) on disposal of property and equipment
|
| | | | 5,037 | | | | | | 16,214 | | | | | | (1,920) | | |
|
Unrealized loss (gain) on marketable equity securities
|
| | | | 531 | | | | | | 3,530 | | | | | | (6,152) | | |
|
Deferred income taxes
|
| | | | 39,288 | | | | | | (33,393) | | | | | | 30,033 | | |
|
Other, net
|
| | | | 3,876 | | | | | | (6,723) | | | | | | 4,812 | | |
|
Changes in assets and liabilities, net of effects of acquisitions
|
| | | | | | | | | | | | | | | | | | |
|
Accounts receivable, net
|
| | | | (16,993) | | | | | | (96,859) | | | | | | 41,831 | | |
|
Accounts payable
|
| | | | 5,388 | | | | | | (14,675) | | | | | | (3,045) | | |
|
Accrued wages, benefits and taxes
|
| | | | 43,408 | | | | | | 62,681 | | | | | | 3,118 | | |
|
Accrued interest
|
| | | | 57,613 | | | | | | (72,079) | | | | | | 63,180 | | |
|
Accrued liabilities
|
| | | | (71,064) | | | | | | 75,728 | | | | | | (11,729) | | |
|
Other assets and liabilities, net
|
| | | | (33,342) | | | | | | (123,758) | | | | | | (40,159) | | |
|
Net cash provided by (used in) operating activities
|
| | | | 641,146 | | | | | | 246,212 | | | | | | 257,752 | | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
|
Acquisition of businesses, net of cash and restricted cash acquired
|
| | | | — | | | | | | (500) | | | | | | — | | |
|
Proceeds from divestiture of businesses
|
| | | | 2,819 | | | | | | 244,148 | | | | | | — | | |
|
Proceeds from asset disposals related to sales and insurance recoveries
|
| | | | 12,869 | | | | | | 6,633 | | | | | | 24,721 | | |
|
Purchases of property and equipment
|
| | | | (258,542) | | | | | | (268,617) | | | | | | (171,009) | | |
|
Net change in investments held as insurance collateral
|
| | | | (1,654) | | | | | | (6,483) | | | | | | 705 | | |
|
Purchases of marketable securities
|
| | | | (61,590) | | | | | | (112,486) | | | | | | (85,981) | | |
|
Sales and maturities of marketable securities
|
| | | | 65,874 | | | | | | 212,084 | | | | | | 89,540 | | |
|
Other investing activities, net
|
| | | | (9,751) | | | | | | (26,810) | | | | | | (945) | | |
|
Net cash provided by (used in) investing activities
|
| | | | (249,975) | | | | | | 47,969 | | | | | | (142,969) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | | | | | | | |
|
Payments on finance lease obligations
|
| | | | (14,528) | | | | | | (32,480) | | | | | | (34,044) | | |
|
Principal payments on long-term debt
|
| | | | (740,141) | | | | | | (1,114,077) | | | | | | (151,357) | | |
|
Payment of deferred financing costs
|
| | | | (6,188) | | | | | | — | | | | | | — | | |
|
Proceeds from issuance of long-term debt
|
| | | | 1,151,827 | | | | | | 159,288 | | | | | | 43,226 | | |
|
Repurchase of common stock
|
| | | | (86) | | | | | | (1,010) | | | | | | — | | |
|
Issuance of warrants to purchase common stock
|
| | | | — | | | | | | 157,206 | | | | | | — | | |
|
(Redemption) issuance of redeemable preferred stock
|
| | | | (525,000) | | | | | | 777,388 | | | | | | — | | |
|
Cash taxes paid on net settled stock awards
|
| | | | (1,728) | | | | | | (5,555) | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | (135,844) | | | | | | (59,240) | | | | | | (142,175) | | |
|
Effect of exchange rate changes on cash, cash equivalents, restricted cash and restricted cash equivalents
|
| | | | — | | | | | | (490) | | | | | | (112) | | |
|
(Decrease) increase in cash, cash equivalents, restricted cash and restricted cash equivalents
|
| | | | 255,327 | | | | | | 234,451 | | | | | | (27,504) | | |
|
Cash and cash equivalents, beginning of period (including restricted cash and restricted cash equivalents of $16.6 million, $7.2 million and $15.6 million, respectively)
|
| | | | 368,902 | | | | | | 134,451 | | | | | | 161,955 | | |
|
Cash and cash equivalents, end of period (including restricted cash and restricted cash equivalents of $14.8 million, $16.6 million and $7.2 million, respectively)
|
| | | $ | 624,229 | | | | | $ | 368,902 | | | | | $ | 134,451 | | |
| Supplemental disclosure of cash flow information | | | | | | | | | | | | | | | | | | | |
|
Equipment (primarily aircraft) additions financed with the issuance of debt
|
| | | $ | 49,002 | | | | | $ | 33,471 | | | | | $ | 51,007 | | |
|
Cash paid (received) during the period for:
|
| | | | | | | | | | | | | | | | | | |
|
Interest
|
| | | $ | 338,899 | | | | | $ | 556,524 | | | | | $ | 436,457 | | |
|
Income taxes, net of refunds received
|
| | | $ | 137,252 | | | | | $ | 66,441 | | | | | $ | 7,605 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
|
(in thousands, except share and per share amounts)
|
| |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Undeclared dividends on redeemable preferred stock
|
| | | | (146,054) | | | | | | (90,821) | | | | | | — | | |
|
Loss on redemption of redeemable preferred stock
|
| | | | (24,410) | | | | | | — | | | | | | — | | |
|
Net income (loss) available to common stockholders
|
| | | | 35,763 | | | | | | (70,412) | | | | | | (202,662) | | |
| Weighted-average common shares outstanding: | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | 45,586,162 | | | | | | 35,631,086 | | | | | | 20,694,609 | | |
|
Dilutive impact of stock awards outstanding
|
| | | | 3,870,984 | | | | | | — | | | | | | — | | |
|
Dilutive impact of warrants to purchase common stock outstanding
|
| | | | 99,668,192 | | | | | | — | | | | | | — | | |
|
Diluted
|
| | | | 149,125,338 | | | | | | 35,631,086 | | | | | | 20,694,609 | | |
|
Net income (loss) available to common stockholders per share:
|
| | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | $ | 0.78 | | | | | $ | (1.98) | | | | | $ | (9.79) | | |
|
Diluted
|
| | | $ | 0.24 | | | | | $ | (1.98) | | | | | $ | (9.79) | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Medicare
|
| | | $ | 1,346,903 | | | | | $ | 1,389,746 | | | | | $ | 1,322,096 | | |
|
Medicaid
|
| | | | 451,354 | | | | | | 451,357 | | | | | | 466,072 | | |
|
Commercial insurance and managed care (excluding Medicare and
Medicaid managed care) |
| | | | 3,266,337 | | | | | | 2,743,795 | | | | | | 2,375,937 | | |
|
Other third-party payors
|
| | | | 393,305 | | | | | | 321,950 | | | | | | 246,289 | | |
|
Self-pay
|
| | | | 101,735 | | | | | | 105,119 | | | | | | 105,803 | | |
|
Net transport revenue
|
| | | | 5,559,634 | | | | | | 5,011,967 | | | | | | 4,516,197 | | |
|
Complementary Revenue
|
| | | | 180,142 | | | | | | 964,231 | | | | | | 878,514 | | |
|
Net revenue
|
| | | $ | 5,739,776 | | | | | $ | 5,976,198 | | | | | $ | 5,394,711 | | |
| | | |
Useful Lives
(in Years) |
|
|
Buildings, including hangars
|
| |
20 – 40
|
|
|
Leasehold improvements
|
| |
Shorter of 5 years or life of lease
|
|
|
Aircraft
|
| |
15
|
|
|
Vehicles
|
| |
7 – 12
|
|
|
Medical and other equipment
|
| |
5 – 10
|
|
|
Computer hardware and software
|
| |
3
|
|
|
Other
|
| |
3 – 15
|
|
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Land
|
| | | $ | 1,465 | | | | | $ | 1,415 | | |
|
Buildings and leasehold improvements
|
| | | | 183,861 | | | | | | 169,852 | | |
|
Aircraft
|
| | | | 1,208,576 | | | | | | 1,113,534 | | |
|
Vehicles
|
| | | | 417,922 | | | | | | 366,273 | | |
|
Medical and other equipment
|
| | | | 250,434 | | | | | | 218,513 | | |
|
Computer hardware and software
|
| | | | 251,966 | | | | | | 221,270 | | |
|
Other
|
| | | | 270,657 | | | | | | 225,336 | | |
|
Property and equipment
|
| | | | 2,584,881 | | | | | | 2,316,193 | | |
|
Less accumulated depreciation
|
| | | | (1,223,603) | | | | | | (1,070,458) | | |
|
Property and equipment, net
|
| | | $ | 1,361,278 | | | | | $ | 1,245,735 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Operating lease cost
|
| | | $ | 78,815 | | | | | $ | 78,575 | | | | | $ | 83,388 | | |
|
Short-term lease cost
|
| | | | 4,521 | | | | | | 4,120 | | | | | | 4,166 | | |
| Finance lease cost: | | | | | | | | | | | | | | | | | | | |
|
Amortization of right-of-use assets
|
| | | | 15,096 | | | | | | 20,903 | | | | | | 30,552 | | |
|
Interest on lease liabilities
|
| | | | 5,186 | | | | | | 6,686 | | | | | | 7,915 | | |
|
Total finance lease cost
|
| | | | 20,282 | | | | | | 27,589 | | | | | | 38,467 | | |
|
Total lease costs
|
| | | $ | 103,618 | | | | | $ | 110,284 | | | | | $ | 126,021 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash paid for amounts included in the measurement of lease liabilities: | | | | | | | | | | | | | | | | | | | |
|
Operating cash flows from operating leases
|
| | | $ | 87,559 | | | | | $ | 87,192 | | | | | $ | 84,427 | | |
|
Operating cash flows from finance leases
|
| | | $ | 5,186 | | | | | $ | 6,686 | | | | | $ | 7,915 | | |
|
Finance cash flows from finance leases
|
| | | $ | 14,528 | | | | | $ | 32,480 | | | | | $ | 34,044 | | |
| Right-of-use assets obtained in exchange for lease obligations: | | | | | | | | | | | | | | | | | | | |
|
Operating leases
|
| | | $ | 22,645 | | | | | $ | 13,720 | | | | | $ | 11,849 | | |
|
Finance leases
|
| | | $ | 22,368 | | | | | $ | — | | | | | $ | 8,340 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Operating Leases: | | | | | | | | | | | | | |
|
Operating right-of-use assets
|
| | | $ | 203,258 | | | | | $ | 199,271 | | |
|
Current portion of lease obligations
|
| | | $ | 56,893 | | | | | $ | 55,139 | | |
|
Operating lease obligations
|
| | | | 171,880 | | | | | | 171,872 | | |
|
Total operating lease liabilities
|
| | | $ | 228,773 | | | | | $ | 227,011 | | |
| Finance Leases: | | | | | | | | | | | | | |
|
Finance right-of-use assets
|
| | | $ | 164,826 | | | | | $ | 159,942 | | |
|
Accumulated amortization
|
| | | | (79,796) | | | | | | (81,732) | | |
|
Finance right-of-use assets, net
|
| | | $ | 85,030 | | | | | $ | 78,210 | | |
|
Current portion of lease obligations
|
| | | $ | 21,824 | | | | | $ | 18,052 | | |
|
Finance lease obligations
|
| | | | 74,943 | | | | | | 70,051 | | |
|
Total finance lease liabilities
|
| | | $ | 96,767 | | | | | $ | 88,103 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Weighted Average Remaining Lease Term (in years): | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 5.82 | | | | | | 6.15 | | |
|
Finance leases
|
| | | | 7.21 | | | | | | 3.99 | | |
| Weighted Average Discount Rate: | | | | | | | | | | | | | |
|
Operating leases
|
| | | | 7.68% | | | | | | 8.39% | | |
|
Finance leases
|
| | | | 5.94% | | | | | | 6.28% | | |
| | | |
Maturities of Lease Liabilities
|
| |||||||||||||||
|
Year Ending December 31,
|
| |
Operating
Leases |
| |
Finance
Leases |
| |
Total
|
| |||||||||
|
2026
|
| | | $ | 71,633 | | | | | | 27,000 | | | | | $ | 98,633 | | |
|
2027
|
| | | | 52,233 | | | | | | 18,303 | | | | | | 70,536 | | |
|
2028
|
| | | | 41,442 | | | | | | 21,548 | | | | | | 62,990 | | |
|
2029
|
| | | | 33,931 | | | | | | 11,596 | | | | | | 45,527 | | |
|
2030
|
| | | | 23,471 | | | | | | 14,093 | | | | | | 37,564 | | |
|
Thereafter
|
| | | | 61,639 | | | | | | 28,714 | | | | | | 90,353 | | |
|
Total lease payments
|
| | | $ | 284,349 | | | | | $ | 121,254 | | | | | $ | 405,603 | | |
|
Less: Amount representing interest
|
| | | | (55,576) | | | | | | (24,487) | | | | | | (80,063) | | |
|
Total
|
| | | | 228,773 | | | | | | 96,767 | | | | | | 325,540 | | |
|
Less: Short-term lease obligation payments
|
| | | | (56,893) | | | | | | (21,824) | | | | | | (78,717) | | |
|
Total long-term lease obligations
|
| | | $ | 171,880 | | | | | $ | 74,943 | | | | | $ | 246,823 | | |
| |
Balance at December 31, 2023
|
| | | $ | 2,113,146 | | |
| |
Entities previously held for sale
|
| | | | 67,435 | | |
| |
Balance at December 31, 2024 and 2025
|
| | | $ | 2,180,581 | | |
|
Amortizable Intangible Assets
|
| |
Estimated Useful Life
|
| |
Weighted Average
Amortization Period |
|
|
Membership lists
|
| |
15 years
|
| |
4.3
|
|
|
Customer relationships
|
| |
10 – 20 years
|
| |
12.1
|
|
|
Trade names
|
| |
10 years
|
| |
2.0
|
|
|
Non-compete and other
|
| |
10 – 15 years
|
| |
2.8
|
|
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| |
Gross
carrying amount |
| |
Accumulated
amortization |
| |
Net
carrying amount |
| ||||||||||||||||||
| Amortizable intangible assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Customer relationships
|
| | | $ | 1,220,060 | | | | | $ | (604,508) | | | | | $ | 615,552 | | | | | $ | 1,220,060 | | | | | $ | (514,820) | | | | | $ | 705,240 | | |
|
Membership lists
|
| | | | 92,000 | | | | | | (65,473) | | | | | | 26,527 | | | | | | 92,000 | | | | | | (59,340) | | | | | | 32,660 | | |
|
Trade names
|
| | | | 73,318 | | | | | | (71,302) | | | | | | 2,016 | | | | | | 73,318 | | | | | | (62,929) | | | | | | 10,389 | | |
|
Non-compete and other
|
| | | | 7,197 | | | | | | (6,955) | | | | | | 242 | | | | | | 7,197 | | | | | | (6,867) | | | | | | 330 | | |
|
Total amortizing intangible
assets |
| | | | 1,392,575 | | | | | | (748,238) | | | | | | 644,337 | | | | | | 1,392,575 | | | | | | (643,956) | | | | | | 748,619 | | |
|
Non-amortizable intangible assets
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Trade names
|
| | | | 540,300 | | | | | | — | | | | | | 540,300 | | | | | | 540,300 | | | | | | — | | | | | | 540,300 | | |
|
Certificates of need
|
| | | | 19,600 | | | | | | — | | | | | | 19,600 | | | | | | 19,600 | | | | | | — | | | | | | 19,600 | | |
|
Total non-amortizing intangible assets
|
| | | | 559,900 | | | | | | — | | | | | | 559,900 | | | | | | 559,900 | | | | | | — | | | | | | 559,900 | | |
|
Total intangibles, net
|
| | | $ | 1,952,475 | | | | | $ | (748,238) | | | | | $ | 1,204,237 | | | | | $ | 1,952,475 | | | | | $ | (643,956) | | | | | $ | 1,308,519 | | |
|
Period Ending December 31,
|
| |
Amortization
|
| |||
|
2026
|
| | | $ | 58,895 | | |
|
2027
|
| | | | 57,303 | | |
|
2028
|
| | | | 56,856 | | |
|
2029
|
| | | | 56,215 | | |
|
2030
|
| | | | 51,831 | | |
|
Thereafter
|
| | | | 363,237 | | |
| | | | | $ | 644,337 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Insurance reserves
|
| | | $ | 112,606 | | | | | $ | 96,716 | | |
|
Accrued insurance premium
|
| | | | — | | | | | | 20,310 | | |
|
Deferred membership revenue
|
| | | | 52,141 | | | | | | 54,110 | | |
|
Federal and state tax liabilities
|
| | | | 275 | | | | | | 59,322 | | |
|
Patient refunds
|
| | | | 22,880 | | | | | | 25,484 | | |
|
Accrued legal fees and settlements
|
| | | | 6,379 | | | | | | 11,837 | | |
|
Other
|
| | | | 168,879 | | | | | | 146,101 | | |
|
Total other accrued liabilities
|
| | | $ | 363,160 | | | | | $ | 413,880 | | |
| | | |
Type
|
| |
Rate Terms as of
December 31, 2025 |
| |
Maturity Date
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Senior secured term loans | | | | | | | | | | | | | | | | | | | | | | |
|
Term loan (7.38% as of December 31, 2025)
|
| |
Variable
|
| |
SOFR + 3.50%
|
| |
October 1, 2032
|
| | | $ | 3,600,000 | | | | | $ | — | | |
|
Term loan (9.11% as of December 31, 2024)
|
| |
Variable
|
| |
SOFR + 5.50%
|
| |
October 31, 2028
|
| | | | — | | | | | | 3,551,131 | | |
|
First lien term loan (9.03% as of December 31, 2024)
|
| |
Variable
|
| |
SOFR + 4.25%
|
| |
March 14, 2025
|
| | | | — | | | | | | 1,960 | | |
|
Senior secured notes (7.38% as of December 31, 2025)
|
| |
Fixed
|
| |
Fixed at 7.38%
|
| |
October 1, 2032
|
| | | | 1,000,000 | | | | | | — | | |
|
Senior secured notes (9.50% as of December 31, 2024)
|
| |
Fixed
|
| |
Fixed at 9.50%
|
| |
October 31, 2028
|
| | | | — | | | | | | 582,929 | | |
|
Unsecured notes (6.50% as of December 31, 2024)
|
| |
Fixed
|
| |
Fixed at 6.50%
|
| |
October 1, 2025
|
| | | | — | | | | | | 19,689 | | |
| | | |
Type
|
| |
Rate Terms as of
December 31, 2025 |
| |
Maturity Date
|
| |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Other long-term debt, including
promissory notes related to aircraft purchases |
| |
Fixed
|
| |
Various
|
| |
Various
|
| | | | 503,886 | | | | | | 449,643 | | |
|
Total
|
| | | | | | | | | | | | $ | 5,103,886 | | | | | $ | 4,605,352 | | |
|
Less current portion of long-term debt
|
| | | | | | | | | | | | | (147,140) | | | | | | (162,221) | | |
|
Less unamortized deferred financing costs and debt discount
|
| | | | | | | | | | | | | (57,977) | | | | | | (60,106) | | |
|
Long-term debt
|
| | | | | | | | | | | | $ | 4,898,769 | | | | | $ | 4,383,025 | | |
| | ||||||||||||||||||||||
|
Period Ending December 31,
|
| |
Amount
|
| |||
|
2026
|
| | | $ | 147,140 | | |
|
2027
|
| | | | 133,517 | | |
|
2028
|
| | | | 92,334 | | |
|
2029
|
| | | | 95,799 | | |
|
2030
|
| | | | 174,853 | | |
|
Thereafter
|
| | | | 4,460,243 | | |
| | | | | $ | 5,103,886 | | |
| | | |
For the Year Ended
December 31, 2025 |
| |||
|
U.S.
|
| | | $ | 317,332 | | |
|
Foreign
|
| | | | (805) | | |
|
Total net income (loss) before income taxes
|
| | | $ | 316,527 | | |
| | | |
For the Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Current | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | $ | 43,439 | | | | | $ | 96,786 | | | | | $ | 3,218 | | |
|
State
|
| | | | 28,444 | | | | | | 31,227 | | | | | | 8,824 | | |
|
Total current
|
| | | | 71,883 | | | | | | 128,013 | | | | | | 12,042 | | |
| Deferred | | | | | | | | | | | | | | | | | | | |
|
Federal
|
| | | | 36,521 | | | | | | (26,444) | | | | | | 24,388 | | |
|
State
|
| | | | 1,896 | | | | | | (7,455) | | | | | | 5,644 | | |
|
Total deferred
|
| | | | 38,417 | | | | | | (33,899) | | | | | | 30,032 | | |
|
Provision for income taxes (benefit)
|
| | | $ | 110,300 | | | | | $ | 94,114 | | | | | $ | 42,074 | | |
| | | |
For the Year Ended
December 31, |
| |||||||||
| | | |
2025 ($)
|
| |
2025 (%)
|
| ||||||
|
Income tax provision (benefit) at the statutory rate
|
| | | $ | 66,471 | | | | | | 21.0% | | |
|
State and local income taxes, net of federal effect(1)
|
| | | | 23,987 | | | | | | 7.6% | | |
|
Tax credits
|
| | | | (2,140) | | | | | | (0.7)% | | |
|
Change in valuation allowances
|
| | | | 19,522 | | | | | | 6.2% | | |
|
Other nontaxable or nondeductible items
|
| | | | 2,900 | | | | | | 0.9% | | |
|
Other
|
| | | | (440) | | | | | | (0.1)% | | |
|
Provision for income taxes (benefit)
|
| | | $ | 110,300 | | | | | | 34.9% | | |
| | | |
2024
|
| |
2023
|
| ||||||
|
Income tax provision (benefit) at the statutory rate
|
| | | $ | 24,050 | | | | | $ | (33,723) | | |
|
State income taxes, net of federal
|
| | | | 11,007 | | | | | | (3,956) | | |
|
Impairment of assets held for sale and other investments
|
| | | | — | | | | | | 7,049 | | |
|
Non-deductible political expenses
|
| | | | 3,365 | | | | | | 902 | | |
|
Other non-deductible expenses
|
| | | | 4,552 | | | | | | 3,342 | | |
|
Equity compensation
|
| | | | (1,371) | | | | | | — | | |
|
Investment in subsidiary
|
| | | | 1,992 | | | | | | 14,648 | | |
|
Tax credits
|
| | | | (2,965) | | | | | | (3,029) | | |
|
Unrecognized tax benefits
|
| | | | 219 | | | | | | 730 | | |
|
Valuation allowance
|
| | | | 52,057 | | | | | | 55,661 | | |
|
Other
|
| | | | 1,208 | | | | | | 450 | | |
|
Provision for income taxes (benefit)
|
| | | $ | 94,114 | | | | | $ | 42,074 | | |
| | | |
For the Year Ended
December 31, 2025 |
| |||
|
Federal
|
| | | $ | 93,461 | | |
| State: | | | | | | | |
|
California
|
| | | | 6,865 | | |
|
Tennessee
|
| | | | 9,175 | | |
|
Other
|
| | | | 27,751 | | |
|
Total State
|
| | | | 43,791 | | |
|
Total cash paid for income taxes, net of refunds
|
| | | $ | 137,252 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Deferred income tax assets | | | | | | | | | | | | | |
|
Accounts receivable
|
| | | $ | 26,419 | | | | | $ | 29,579 | | |
|
Accrued liabilities
|
| | | | 42,907 | | | | | | 36,857 | | |
|
Lease obligations
|
| | | | 136,739 | | | | | | 115,290 | | |
|
Operating loss and credit carryforwards
|
| | | | 53,669 | | | | | | 50,107 | | |
|
Insurance and other long-term liabilities
|
| | | | 47,833 | | | | | | 53,922 | | |
|
Interest expense carryforward
|
| | | | 275,704 | | | | | | 254,641 | | |
|
Deferred income tax assets
|
| | | | 583,271 | | | | | | 540,396 | | |
|
Valuation allowance
|
| | | | (167,025) | | | | | | (148,881) | | |
|
Deferred income tax assets, net of valuation allowance
|
| | | | 416,246 | | | | | | 391,515 | | |
| Deferred income tax liabilities | | | | | | | | | | | | | |
|
Property and equipment
|
| | | | (256,213) | | | | | | (199,351) | | |
|
Intangible assets
|
| | | | (262,014) | | | | | | (220,739) | | |
|
Right-of-use assets
|
| | | | (73,915) | | | | | | (108,490) | | |
|
Attribute reduction
|
| | | | (33,171) | | | | | | (32,903) | | |
|
Deferred income tax liabilities
|
| | | | (625,313) | | | | | | (561,483) | | |
|
Net deferred income tax liabilities
|
| | | $ | (209,067) | | | | | $ | (169,968) | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Balance, beginning of year
|
| | | $ | 2,981 | | | | | $ | 2,830 | | |
|
Increases for tax positions related to the current year
|
| | | | 617 | | | | | | 369 | | |
|
Increases for tax positions related to prior years
|
| | | | 248 | | | | | | — | | |
|
Decreases for tax positions related to prior years
|
| | | | — | | | | | | (127) | | |
|
Decreases due to lapsed statutes of limitations
|
| | | | (357) | | | | | | (91) | | |
|
Balance, end of year
|
| | | $ | 3,489 | | | | | $ | 2,981 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
|
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale securities
|
| | | $ | 46,547 | | | | | $ | 4,903 | | | | | $ | — | | | | | $ | 51,450 | | |
|
Marketable equity securities
|
| | | | 14,213 | | | | | | — | | | | | | — | | | | | | 14,213 | | |
|
Interest rate swap
|
| | | | — | | | | | | 918 | | | | | | — | | | | | | 918 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Contingent consideration
|
| | | | — | | | | | | — | | | | | | 2,835 | | | | | | 2,835 | | |
|
Cash-settled performance stock unit liability
|
| | | | — | | | | | | — | | | | | | 50,000 | | | | | | 50,000 | | |
|
Interest rate swap
|
| | | | — | | | | | | 2,963 | | | | | | — | | | | | | 2,963 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
|
Description
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
| Assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Available-for-sale securities
|
| | | $ | 47,119 | | | | | $ | 5,498 | | | | | $ | — | | | | | $ | 52,617 | | |
|
Marketable equity securities
|
| | | | 14,830 | | | | | | — | | | | | | — | | | | | | 14,830 | | |
|
Interest rate swap
|
| | | | — | | | | | | 5,373 | | | | | | — | | | | | | 5,373 | | |
| Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Contingent consideration
|
| | | | — | | | | | | — | | | | | | 2,835 | | | | | | 2,835 | | |
|
Cash-settled performance stock unit liability
|
| | | | — | | | | | | — | | | | | | 40,443 | | | | | | 40,443 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Available-for-sale securities: | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 2,778 | | | | | $ | — | | |
|
Corporate and municipal bonds
|
| | | | 43,769 | | | | | | 47,119 | | |
|
Preferred or fixed rate cap securities
|
| | | | 4,903 | | | | | | 5,498 | | |
|
Total available-for-sale securities
|
| | | | 51,450 | | | | | | 52,617 | | |
|
Marketable equity securities
|
| | | | 14,213 | | | | | | 14,830 | | |
|
Cash deposits and other
|
| | | | 12,945 | | | | | | 15,065 | | |
|
Insurance Collateral
|
| | | $ | 78,608 | | | | | $ | 82,512 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Cost Basis
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Description: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
U.S. Treasuries
|
| | | $ | 2,778 | | | | | $ | — | | | | | $ | — | | | | | $ | 2,778 | | |
|
Corporate and municipal bonds
|
| | | | 43,234 | | | | | | 920 | | | | | | (385) | | | | | | 43,769 | | |
|
Preferred or fixed rate cap securities
|
| | | | 5,619 | | | | | | — | | | | | | (716) | | | | | | 4,903 | | |
|
Total available-for-sale securities
|
| | | | 51,631 | | | | | | 920 | | | | | | (1,101) | | | | | | 51,450 | | |
|
Marketable equity securities
|
| | | | 11,698 | | | | | | 2,855 | | | | | | (340) | | | | | | 14,213 | | |
|
Total securities
|
| | | $ | 63,329 | | | | | $ | 3,775 | | | | | $ | (1,441) | | | | | $ | 65,663 | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Cost Basis
|
| |
Gross
Unrealized Gains |
| |
Gross
Unrealized Losses |
| |
Fair Value
|
| ||||||||||||
| Description: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Corporate and municipal bonds
|
| | | $ | 48,053 | | | | | $ | 247 | | | | | $ | (1,181) | | | | | $ | 47,119 | | |
|
Preferred or fixed rate cap securities
|
| | | | 6,120 | | | | | | 22 | | | | | | (644) | | | | | | 5,498 | | |
|
Total available-for-sale securities
|
| | | | 54,173 | | | | | | 269 | | | | | | (1,825) | | | | | | 52,617 | | |
|
Marketable equity securities
|
| | | | 11,784 | | | | | | 3,398 | | | | | | (352) | | | | | | 14,830 | | |
|
Total securities
|
| | | $ | 65,957 | | | | | $ | 3,667 | | | | | $ | (2,177) | | | | | $ | 67,447 | | |
| | | |
For the Year Ended
December 31, 2025 |
| |
For the Year Ended
December 31, 2024 |
| ||||||||||||||||||||||||||||||
| | | |
Before Tax
Amount |
| |
Tax
Benefit (Expense) |
| |
Net of Tax
Amount |
| |
Before Tax
Amount |
| |
Tax
Benefit (Expense) |
| |
Net of Tax
Amount |
| ||||||||||||||||||
|
Unrealized holding gains (losses) on investments
|
| | | $ | 1,375 | | | | | $ | (305) | | | | | $ | 1,070 | | | | | $ | 3,988 | | | | | $ | (873) | | | | | $ | 3,115 | | |
|
Defined benefit pension plan net gains (losses)
|
| | | | 1,535 | | | | | | (377) | | | | | | 1,158 | | | | | | 2,184 | | | | | | (532) | | | | | | 1,652 | | |
|
Other comprehensive income (loss)
|
| | | $ | 2,910 | | | | | $ | (682) | | | | | $ | 2,228 | | | | | $ | 6,172 | | | | | $ | (1,405) | | | | | $ | 4,767 | | |
|
Accumulated Other Comprehensive Income (Loss)
|
| |
Unrealized holding
gains (losses) on investments |
| |
Defined benefit
pension plan net gains (loss) |
| |
Total
|
| |||||||||
|
Balance at December 31, 2023
|
| | | $ | (4,314) | | | | | $ | 4,498 | | | | | $ | 184 | | |
|
Other comprehensive income (loss) before reclassification
|
| | | | (3,710) | | | | | | 1,652 | | | | | | (2,058) | | |
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
| | | | 6,825 | | | | | | — | | | | | | 6,825 | | |
|
Balance at December 31, 2024
|
| | | $ | (1,199) | | | | | $ | 6,150 | | | | | $ | 4,951 | | |
|
Accumulated Other Comprehensive Income (Loss)
|
| |
Unrealized holding
gains (losses) on investments |
| |
Defined benefit
pension plan net gains (loss) |
| |
Total
|
| |||||||||
|
Other comprehensive income (loss) before reclassification
|
| | | | (732) | | | | | | 1,158 | | | | | | 426 | | |
|
Amounts reclassified from accumulated other comprehensive income (loss)
|
| | | | 1,802 | | | | | | — | | | | | | 1,802 | | |
|
Balance at December 31, 2025
|
| | | $ | (129) | | | | | $ | 7,308 | | | | | $ | 7,179 | | |
| | |||||||||||||||||||
| | | |
Shares
|
| |
Weighted
Average Exercise Price |
| |
Fair
Value |
| |
Weighted Average
Remaining Contract Life |
| ||||||||||||
|
Outstanding at December 31, 2023
|
| | | | 24,933,108 | | | | | $ | 6.55 | | | | | $ | 3.69 | | | | | | 3.81 | | |
|
Options granted
|
| | | | 3,796,874 | | | | | $ | 8.20 | | | | | $ | 4.53 | | | | | | | | |
|
Options exercised
|
| | | | (2,992,270) | | | | | $ | 3.93 | | | | | $ | 3.11 | | | | | | | | |
|
Options cancelled
|
| | | | (2,538,124) | | | | | $ | 8.16 | | | | | $ | 4.15 | | | | | | | | |
|
Outstanding at December 31, 2024
|
| | | | 23,199,588 | | | | | $ | 6.60 | | | | | $ | 3.94 | | | | | | 4.04 | | |
|
Options granted
|
| | | | — | | | | | | | | | | | | | | | | | | | | |
|
Options exercised
|
| | | | (172,125) | | | | | $ | 3.34 | | | | | $ | 1.85 | | | | | | | | |
|
Options expired or cancelled
|
| | | | (7,448,150) | | | | | $ | 3.53 | | | | | $ | 2.17 | | | | | | | | |
|
Outstanding at December 31, 2025
|
| | | | 15,579,313 | | | | | $ | 8.11 | | | | | $ | 4.82 | | | | | | 4.80 | | |
|
Options exercisable at December 31, 2024
|
| | | | 11,030,175 | | | | | | | | | | | | | | | | | | | | |
|
Options exercisable at December 31, 2025
|
| | | | 7,688,447 | | | | | | | | | | | | | | | | | | | | |
| | | |
For the Years Ended December 31,
|
| |||
| | | |
2024
|
| |
2023
|
|
|
Volatility
|
| |
50%
|
| |
50%
|
|
|
Risk free rate
|
| |
4.06% – 4.33%
|
| |
3.66% – 4.13%
|
|
|
Expected term of options in years
|
| |
5 – 7.5
|
| |
7.5
|
|
|
Expected dividend yield
|
| |
0%
|
| |
0%
|
|
|
Expected forfeiture rate
|
| |
0%
|
| |
0%
|
|
|
Exercise price of option grants
|
| |
$8.20
|
| |
$8.20 – $10.20
|
|
| | | |
Stock Units
|
| |
Weighted Average
Grant Date Fair Value |
| ||||||
|
Outstanding at December 31, 2023
|
| | | | 29,762 | | | | | $ | 11.20 | | |
|
Stock units granted
|
| | | | 23,416,106 | | | | | $ | 8.20 | | |
|
Stock units vested
|
| | | | (14,881) | | | | | $ | 11.20 | | |
|
Outstanding at December 31, 2024
|
| | | | 23,430,987 | | | | | $ | 8.20 | | |
|
Stock units granted
|
| | | | 204,020 | | | | | $ | 10.32 | | |
|
Stock units vested
|
| | | | (14,881) | | | | | $ | 11.20 | | |
|
Stock units cancelled
|
| | | | (480,964) | | | | | $ | 8.24 | | |
|
Outstanding at December 31, 2025
|
| | | | 23,139,162 | | | | | $ | 8.22 | | |
| | | |
For the Years Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Stock compensation expense
|
| | | $ | 11,829 | | | | | $ | 54,990 | | | | | $ | 6,163 | | |
| | | |
December 31, 2025
|
| |
December 31, 2024
|
| ||||||||||||||||||||||||||||||
| | | |
Accrued
Liability |
| |
Insurance
Reserves |
| |
Total
Liability |
| |
Accrued
Liability |
| |
Insurance
Reserves |
| |
Total
Liability |
| ||||||||||||||||||
|
Automobile
|
| | | $ | 36,122 | | | | | $ | 79,196 | | | | | $ | 115,318 | | | | | $ | 27,664 | | | | | $ | 72,347 | | | | | $ | 100,011 | | |
|
Workers’ compensation
|
| | | | 39,111 | | | | | | 99,205 | | | | | | 138,316 | | | | | | 39,545 | | | | | | 97,739 | | | | | | 137,284 | | |
|
General/ Professional Liability
|
| | | | 37,373 | | | | | | 133,668 | | | | | | 171,041 | | | | | | 29,507 | | | | | | 81,003 | | | | | | 110,510 | | |
| | | | | $ | 112,606 | | | | | $ | 312,069 | | | | | $ | 424,675 | | | | | $ | 96,716 | | | | | $ | 251,089 | | | | | $ | 347,805 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
|
Balance, beginning of period
|
| | | $ | 347,805 | | | | | $ | 327,974 | | |
|
Expense for current period reserves
|
| | | | 29,540 | | | | | | 25,895 | | |
|
Unfavorable (favorable) changes to prior reserves
|
| | | | 31,528 | | | | | | 22,465 | | |
|
Change in losses covered by commercial insurance programs
|
| | | | 44,236 | | | | | | 24,904 | | |
|
Payments for claims
|
| | | | (28,434) | | | | | | (53,433) | | |
|
Balance, end of period
|
| | | $ | 424,675 | | | | | $ | 347,805 | | |
|
Period Ending December 31,
|
| |
Aircraft
|
| |
Commitment
|
| ||||||
|
2026
|
| | | | 23 | | | | | $ | 155,825 | | |
|
2027
|
| | | | 15 | | | | | | 88,085 | | |
|
2028
|
| | | | 4 | | | | | | 36,362 | | |
|
2029
|
| | | | 3 | | | | | | 24,628 | | |
|
2030
|
| | | | 5 | | | | | | 42,485 | | |
|
Thereafter
|
| | | | 1 | | | | | | 8,836 | | |
| | | | | | 51 | | | | | $ | 356,221 | | |
| | | |
December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| ASSETS | | | | | | | | | | | | | |
|
Non-current assets:
|
| | | | | | | | | | | | |
|
Investment in wholly-owned subsidiary
|
| | | $ | 649,295 | | | | | $ | 965,383 | | |
|
Total assets
|
| | | $ | 649,295 | | | | | $ | 965,383 | | |
| LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
|
Mezzanine equity:
|
| | | | | | | | | | | | |
|
Redeemable preferred stock
|
| | | $ | 445,140 | | | | | | 777,388 | | |
|
Total mezzanine equity
|
| | | | 445,140 | | | | | | 777,388 | | |
|
Equity:
|
| | | | | | | | | | | | |
|
Common stock, $0.0001 par value, 200,000,000 shares authorized and 22,096,835 and 21,675,837 shares issued and outstanding, respectively
|
| | | | 2 | | | | | | 2 | | |
|
Additional paid-in capital
|
| | | | 456,466 | | | | | | 648,761 | | |
|
Retained earnings (deficit)
|
| | | | (259,492) | | | | | | (465,719) | | |
|
Accumulated other comprehensive income (loss)
|
| | | | 7,179 | | | | | | 4,951 | | |
|
Total stockholders’ equity (deficit)
|
| | | | 204,155 | | | | | | 187,995 | | |
|
Total liabilities, mezzanine equity and stockholders’ equity
|
| | | $ | 649,295 | | | | | $ | 965,383 | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
|
Equity in net income (loss) of subsidiary
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Income tax (benefit) expense
|
| | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | 206,227 | | | | | | 20,409 | | | | | | (202,662) | | |
|
Other comprehensive income (loss), net of income tax
|
| | | | 2,228 | | | | | | 4,767 | | | | | | 3,607 | | |
|
Comprehensive income (loss)
|
| | | $ | 208,455 | | | | | $ | 25,176 | | | | | $ | (199,055) | | |
| | | |
Year Ended December 31,
|
| |||||||||||||||
| | | |
2025
|
| |
2024
|
| |
2023
|
| |||||||||
| Cash flows from operating activities: | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 206,227 | | | | | $ | 20,409 | | | | | $ | (202,662) | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | | | | | | | |
|
Equity in net income (loss) of subsidiary
|
| | | | (206,227) | | | | | | (20,409) | | | | | | 202,662 | | |
|
Net cash provided by (used in) operating activities
|
| | | | — | | | | | | — | | | | | | — | | |
| Cash flows from investing activities: | | | | | | | | | | | | | | | | | | | |
|
Net cash provided by (used) in investing activities
|
| | | | — | | | | | | — | | | | | | — | | |
| Cash flows from financing activities | | | | | | | | | | | | | | | | | | | |
|
Issuance of warrants to purchase common stock
|
| | | | — | | | | | | 157,206 | | | | | | — | | |
|
Issuance (redemption) of redeemable preferred stock
|
| | | | (525,000) | | | | | | 777,388 | | | | | | — | | |
|
Distribution from (to) GMR Inc.
|
| | | | 525,000 | | | | | | (934,594) | | | | | | — | | |
|
Net cash provided by (used in) financing activities
|
| | | | — | | | | | | — | | | | | | — | | |
|
Net increase (decrease) in cash, cash equivalents, restricted cash and restricted cash equivalents
|
| | | | — | | | | | | — | | | | | | — | | |
|
Cash and cash equivalents, beginning of period (including restricted cash and restricted cash equivalents of zero and zero, respectively)
|
| | | | — | | | | | | — | | | | | | — | | |
|
Cash and cash equivalents, end of period (including restricted cash and restricted cash equivalents of zero and zero, respectively)
|
| | | $ | — | | | | | $ | — | | | | | $ | — | | |
| | J.P. Morgan | | |
KKR
|
| |
BofA Securities
|
|
| |
Barclays
|
| |
Goldman Sachs & Co. LLC
|
|
| | Capital One Securities | | |
Loop Capital Markets
|
| |
Regions Securities LLC
|
|
| |
Strong Capital Markets
|
| |||
|
($ in thousands)
|
| | | | | | |
|
SEC registration fee
|
| | | $ | 126.7 | | |
|
Stock exchange listing fee
|
| | | | 325.0 | | |
|
FINRA filing fee
|
| | | | 138.1 | | |
|
Printing fees and expenses
|
| | | | 740.0 | | |
|
Legal fees and expenses
|
| | | | 2,750.0 | | |
|
Accounting fees and expenses
|
| | | | 1,540.0 | | |
|
Blue Sky fees and expenses (including legal fees)
|
| | | | 120.0 | | |
|
Transfer agent and registrar fees and expenses
|
| | | | 2.5 | | |
|
Miscellaneous
|
| | | | 250.0 | | |
|
Total
|
| | | $ | 5,992.3 | | |
| |
Signature
|
| |
Title
|
| |||
| |
/s/ Nicola (Nick) Loporcaro
Nicola (Nick) Loporcaro
|
| |
Chairman of the Board of Directors and Chief Executive Officer (principal executive officer)
|
| |||
| |
/s/ Brian Tierney
Brian Tierney
|
| |
Executive Vice President and Chief Financial Officer (principal financial and accounting officer)
|
| |||
| |
*
Johnny Kim
|
| |
Director
|
| |||
| |
*
Max Lin
|
| |
Director
|
| |||
| | *By: | | |
/s/ Nicola (Nick) Loporcaro
Name: Nicola (Nick) Loporcaro
Title: Attorney-in-Fact |
| | ||