agilon health Reports Second Quarter 2023 Results

08/03/2023

Revenue increased 71% to $1.15 billion, Medicare Advantage membership increased 57% to 408,900, and total members live on the agilon platform grew to 495,900

Durability of agilon partnership model driving continued gains in profitability across Medicare Advantage and ACO REACH, inclusive of higher membership

Updating outlook for 2023 and setting a strong foundation for 2024

agilon health, inc. (NYSE: AGL), the trusted partner empowering physicians to transform health care in our communities, announced results for the second quarter ended June 30, 2023.

“The durability and predictability of our partnership model enabled agilon to deliver strong performance during the second quarter and first half of 2023,” said Steve Sell, chief executive officer. “Our execution this year establishes a strong foundation for success in 2024 and beyond, benefiting our physician partners, their patients, and the communities we serve.”

Second Quarter 2023 Results:

  • Total members live on the agilon platform increased to 495,900 as of June 30, 2023, including 408,900 Medicare Advantage members and 87,000 ACO REACH beneficiaries. Medicare Advantage membership increased 57%, with 9% growth in same geographies.
  • Total revenue of $1.15 billion increased 71% during the second quarter 2023, compared to $670 million in the second quarter 2022. Gross Profit of $57 million in the second quarter 2023, compared to $34 million in the second quarter 2022. Net loss of $17 million in the second quarter 2023, compared to a net loss of $21 million in second quarter 2022.
  • Medical Margin of $138 million increased 69% during the second quarter 2023, compared to $82 million in the second quarter 2022. Medical Margin for the second quarter 2023 included a negative $7 million net impact from prior year claims and revenue, consisting of $16 million in prior year claims and $9 million in prior year revenue.
  • Adjusted EBITDA of $10 million in the second quarter 2023, compared to an Adjusted EBITDA loss of $3 million in the second quarter 2022. Adjusted EBITDA included $19 million in geography entry costs in the second quarter 2023, compared to $10 million in the second quarter 2022. ACO REACH contributed $11 million to Adjusted EBITDA during the second quarter 2023, compared to $6 million in the second quarter 2022.

Key Financial and Operating Metrics:

 

Three Months

Ended June 30,

 

 

Change

 

2023

 

2022

 

% YoY

Medicare Advantage Members

408,900

 

261,200

 

57%

ACO REACH Members

87,000

 

90,500

 

(4%)

Total Members Live on Platform

495,900

 

351,700

 

41%

Avg. Medicare Advantage Members

409,700

 

265,400

 

54%

Total revenues ($M)

$1,149

 

$670

 

71%

Gross Profit ($M)

$57

 

$34

 

69%

Medical Margin ($M)

$138

 

$82

 

69%

Net Income ($M)

($17)

 

($21)

 

19%

Adjusted EBITDA ($M)

$10

 

($3)

 

NM

Geography Entry Costs ($M)

$19

 

$10

 

87%

Membership reflects end of period results, unless otherwise stated. agilon’s partnered ACO REACH entities are not consolidated within its financial results.

Class of 2024 New Partnership Announcements:

Center for Primary Care (CPC) and agilon health announced the formation of a long-term partnership on May 31, 2023. CPC is an independent primary care practice operating 8 locations in the Central Savannah River Area, which includes communities in Eastern Georgia and Western South Carolina.

Capital Position and Balance Sheet:

agilon health’s balance sheet as of June 30, 2023 included cash, cash equivalents and marketable securities of $590 million and total debt of $41 million. On May 18, 2023, in connection with an underwritten secondary offering by certain selling shareholders, agilon health repurchased 9.6 million shares of common stock for approximately $200 million.

Outlook for Fiscal Year 2023:

 

Year Ended December 31, 2023

Updated Guidance

 

Previous Guidance

Low

High

 

Low

 

High

Medicare Advantage Members

412,000

 

415,000

 

405,000

 

410,000

ACO REACH Members

85,000

 

90,000

 

85,000

 

90,000

Total Members Live on Platform

497,000

 

505,000

 

490,000

 

500,000

Avg. Medicare Advantage Members

409,000

 

410,000

 

405,000

 

407,000

Total Revenues ($M)

$4,525

 

$4,540

 

$4,410

 

$4,440

Medical Margin ($M)

$500

 

$530

 

$535

 

$560

Adjusted EBITDA ($M)

$0

 

$23

 

($3)

 

$25

Geography Entry Costs ($M)

$75

 

$68

 

$78

 

$65

Outlook for Third Quarter 2023:

 

Quarter Ended

September 30, 2023

Low

High

Medicare Advantage Members

410,000

 

413,000

ACO REACH Members

85,000

 

90,000

Total Members Live on Platform

495,000

 

503,000

Avg. Medicare Advantage Members

413,000

 

416,000

Total Revenues ($M)

$1,130

 

$1,140

Medical Margin ($M)

$110

 

$125

Adjusted EBITDA ($M)

($8)

 

$0

Geography Entry Costs ($M)

$22

 

$20

Adjusted EBITDA contribution from ACO REACH is now expected in a range of $30 million to $35 million for fiscal year 2023. Management’s previous outlook for Adjusted EBITDA contribution from ACO REACH was $5 million to $10 million for fiscal year 2023.

Membership reflects management’s outlook for end of period, unless otherwise stated. agilon’s partnered ACO REACH entities are not consolidated within its financial results. Management’s outlook for Geography Entry Costs represent the corresponding expense included in the low-end and high-end of management’s outlook for Adjusted EBITDA.

We have not reconciled guidance for Medical Margin to Gross Profit or Adjusted EBITDA to net income (loss), the most comparable GAAP measures, and have not provided forward-looking guidance for net income (loss) in each case because of the uncertainty around certain items that may impact Gross Profit or net income (loss), including non-cash stock-based compensation.

Webcast and Conference Call:

agilon health will host a conference call to discuss second quarter 2023 results on Thursday, August 3, 2023 at 4:30 PM Eastern Time. The conference call can be accessed by dialing (833) 470-1428 for U.S. participants and +44 (208) 068-2558 for international participants and referencing participant code 946264. A simultaneous webcast can be accessed by visiting the “Events & Presentations” section of agilon’s Investor Relations website at https://investors.agilonhealth.com. A replay of the call will be available via webcast for on-demand listening shortly after the completion of the call.

About agilon health

agilon health is the trusted partner empowering physicians to transform health care in our communities. Through our partnerships and purpose-built platform, agilon is accelerating at scale how physician groups transition to a value-based Total Care Model for senior patients. agilon provides the technology, people, capital, process, and access to a peer network of 2,700+ PCPs that allow physician groups to maintain their independence and focus on the total health of their most vulnerable patients. Together, agilon and its physician partners are creating the healthcare system we need – one built on the value of care, not the volume of fees. The result: healthier communities and empowered doctors. agilon is the trusted partner in 30+ diverse communities and is here to help more of our nation's leading physician groups and health systems have a sustained, thriving future. For more information visit www.agilonhealth.com and connect with us on Twitter, Instagram, LinkedIn and YouTube.

Forward-Looking Statements

Statements in this release that are not historical factual statements are “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include, among other things, statements regarding our and our officers’ intent, belief or expectation as identified by the use of words such as “believes,” “expects,” “may,” “will,” “shall,” “should,” “would,” “could,” “seeks,” “aims,” “projects,” “is optimistic,” “intends,” “plans,” “estimates,” “anticipates” or the negative versions of these words or other comparable terms. Examples of forward-looking statements include, among other things: statements regarding timing, outcomes and other details relating to current, pending or contemplated new markets, growth opportunities, ability to deliver sustainable long-term value, business environment, long-term opportunities and strategic growth plans, expected revenue and net income, total and average membership, Adjusted EBITDA, Medical Margin, geography entry costs and other financial projections and assumptions. Forward-looking statements reflect our current expectations and views about future events and are subject to risks and uncertainties that could significantly affect our future financial condition and results of operations. While forward-looking statements reflect our good faith belief and assumptions we believe to be reasonable based upon current information, we can give no assurance that our expectations or forecasts will be attained. Forward-looking statements are subject to known and unknown risks and uncertainties, many of which may be outside our control. These risks and uncertainties that could cause actual results and outcomes to differ from those reflected in forward-looking statements include, but are not limited to, those factors discussed in our filings with the Securities and Exchange Commission (the “SEC”), including the factors discussed under “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which can be found at the SEC’s website at www.sec.gov. Except as required by law, we do not undertake, and hereby disclaim, any obligation to update any forward-looking statements, which speak only as of the date on which they are made.

agilon health, inc.

Consolidated Balance Sheets

In thousands, except per share data

 

 

June 30,
2023

 

December 31,
2022

 

(unaudited)

 

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

190,981

 

 

$

497,070

 

Restricted cash and equivalents

 

10,204

 

 

 

10,610

 

Marketable securities

 

389,046

 

 

 

411,901

 

Receivables, net

 

1,417,052

 

 

 

497,574

 

Prepaid expenses and other current assets, net

 

37,560

 

 

 

34,119

 

Total current assets

 

2,044,843

 

 

 

1,451,274

 

Property and equipment, net

 

24,407

 

 

 

20,050

 

Intangible assets, net

 

94,185

 

 

 

67,680

 

Goodwill

 

62,140

 

 

 

41,540

 

Other assets, net

 

127,346

 

 

 

116,924

 

Total assets

$

2,352,921

 

 

$

1,697,468

 

LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT)

 

 

 

Current liabilities:

 

 

 

Medical claims and related payables

$

1,099,533

 

 

$

346,727

 

Accounts payable and accrued expenses

 

257,819

 

 

 

183,364

 

Current portion of long-term debt

 

5,000

 

 

 

5,000

 

Total current liabilities

 

1,362,352

 

 

 

535,091

 

Long-term debt, net of current portion

 

36,017

 

 

 

38,482

 

Other liabilities

 

75,106

 

 

 

83,286

 

Total liabilities

 

1,473,475

 

 

 

656,859

 

 

 

 

 

Commitments and contingencies

 

 

 

 

 

 

 

Stockholders' equity (deficit):

 

 

 

Common stock, $0.01 par value: 2,000,000 shares authorized; 405,427 and 412,385 shares issued and outstanding, respectively

 

4,054

 

 

 

4,124

 

Additional paid-in capital

 

1,947,438

 

 

 

2,106,886

 

Accumulated deficit

 

(1,064,957

)

 

 

(1,064,230

)

Accumulated other comprehensive income (loss)

 

(6,369

)

 

 

(5,560

)

Total agilon health, inc. stockholders' equity (deficit)

 

880,166

 

 

 

1,041,220

 

Noncontrolling interests

 

(720

)

 

 

(611

)

Total stockholders’ equity (deficit)

 

879,446

 

 

 

1,040,609

 

Total liabilities and stockholders’ equity (deficit)

$

2,352,921

 

 

$

1,697,468

 

agilon health, inc.

Consolidated Statements of Operations

In thousands, except per share data

(unaudited)

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Revenues:

 

 

 

 

 

 

 

Medical services revenue

$

1,147,044

 

 

$

669,184

 

 

$

2,281,874

 

 

$

1,321,607

 

Other operating revenue

 

2,008

 

 

 

950

 

 

 

3,325

 

 

 

1,972

 

Total revenues

 

1,149,052

 

 

 

670,134

 

 

 

2,285,199

 

 

 

1,323,579

 

Expenses:

 

 

 

 

 

 

 

Medical services expense

 

1,008,734

 

 

 

587,140

 

 

 

1,981,561

 

 

 

1,153,348

 

Other medical expenses

 

83,125

 

 

 

49,080

 

 

 

169,149

 

 

 

93,853

 

General and administrative (including noncash stock-based compensation expense of $19,572, $6,553, $33,244 and $10,523, respectively)

 

81,499

 

 

 

51,924

 

 

 

148,345

 

 

 

91,758

 

Depreciation and amortization

 

5,515

 

 

 

3,042

 

 

 

9,704

 

 

 

6,415

 

Total expenses

 

1,178,873

 

 

 

691,186

 

 

 

2,308,759

 

 

 

1,345,374

 

Income (loss) from operations

 

(29,821

)

 

 

(21,052

)

 

 

(23,560

)

 

 

(21,795

)

Other income (expense):

 

 

 

 

 

 

 

Other income (expense), net

 

15,687

 

 

 

6,997

 

 

 

25,159

 

 

 

9,266

 

Gain (loss) on lease terminations

 

 

 

 

(5,458

)

 

 

 

 

 

(5,458

)

Interest expense

 

(1,588

)

 

 

(945

)

 

 

(3,121

)

 

 

(1,816

)

Income (loss) before income taxes

 

(15,722

)

 

 

(20,458

)

 

 

(1,522

)

 

 

(19,803

)

Income tax benefit (expense)

 

(1,073

)

 

 

(580

)

 

 

686

 

 

 

(509

)

Income (loss) from continuing operations

 

(16,795

)

 

 

(21,038

)

 

 

(836

)

 

 

(20,312

)

Discontinued operations:

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

 

 

321

 

 

 

 

 

 

750

 

Income tax benefit (expense)

 

 

 

 

(14

)

 

 

 

 

 

(14

)

Total discontinued operations

 

 

 

 

307

 

 

 

 

 

 

736

 

Net income (loss)

 

(16,795

)

 

 

(20,731

)

 

 

(836

)

 

 

(19,576

)

Noncontrolling interests’ share in (earnings) loss

 

46

 

 

 

82

 

 

 

109

 

 

 

157

 

Net income (loss) attributable to common shares

$

(16,749

)

 

$

(20,649

)

 

$

(727

)

 

$

(19,419

)

 

 

 

 

 

 

 

 

Net income (loss) per common share, basic and diluted

 

 

 

 

 

 

 

Continuing operations

$

(0.04

)

 

$

(0.05

)

 

$

 

 

$

(0.05

)

Discontinued operations

$

 

 

$

 

 

$

 

 

$

 

Weighted average shares outstanding

 

 

 

 

 

 

 

Basic

 

410,338

 

 

 

407,339

 

 

 

411,748

 

 

 

404,666

 

Diluted

 

410,338

 

 

 

407,339

 

 

 

411,748

 

 

 

404,666

 

agilon health, inc.

Consolidated Statements of Cash Flows

In thousands

(unaudited)

 

 

Six Months Ended June 30,

 

 

2023

 

 

 

2022

 

Cash flows from operating activities:

 

 

 

Net income (loss)

$

(836

)

 

$

(19,576

)

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

 

 

 

Depreciation and amortization

 

9,704

 

 

 

6,415

 

Stock-based compensation expense

 

33,244

 

 

 

10,523

 

Loss (income) from equity method investments

 

(9,848

)

 

 

(7,787

)

Other noncash items

 

(2,322

)

 

 

3,497

 

Changes in operating assets and liabilities

 

(111,957

)

 

 

(76,568

)

Net cash provided by (used in) operating activities

 

(82,015

)

 

 

(83,496

)

Cash flows from investing activities:

 

 

 

Purchase of property and equipment, net

 

(7,811

)

 

 

(8,504

)

Purchase of intangible assets

 

(1,837

)

 

 

(12,168

)

Investment in loans receivable and other

 

(8,468

)

 

 

(4,510

)

Investments in marketable securities

 

(65,568

)

 

 

(285,077

)

Proceeds from maturities and sales of marketable securities and other

 

97,269

 

 

 

4,279

 

Net cash paid in business combination

 

(44,367

)

 

 

 

Proceeds from sale of business and property, net of cash divested

 

 

 

 

500

 

Net cash provided by (used in) investing activities

 

(30,782

)

 

 

(305,480

)

Cash flows from financing activities:

 

 

 

Proceeds from equity issuances, net

 

8,802

 

 

 

20,315

 

Common stock repurchase

 

(200,000

)

 

 

 

Repayments of long-term debt

 

(2,500

)

 

 

(2,500

)

Net cash provided by (used in) financing activities

 

(193,698

)

 

 

17,815

 

Net increase (decrease) in cash, cash equivalents and restricted cash and equivalents

 

(306,495

)

 

 

(371,161

)

Cash, cash equivalents and restricted cash and equivalents, beginning of period

 

507,680

 

 

 

1,054,820

 

Cash, cash equivalents and restricted cash and equivalents, end of period

$

201,185

 

 

$

683,659

 

agilon health, inc.

Key Operating Metrics

In thousands

(unaudited)

 

GROSS PROFIT

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Total revenues

$

1,149,052

 

 

$

670,134

 

 

$

2,285,199

 

 

$

1,323,579

 

Medical services expense

 

(1,008,734

)

 

 

(587,140

)

 

 

(1,981,561

)

 

 

(1,153,348

)

Other medical expenses(1)

 

(83,125

)

 

 

(49,080

)

 

 

(169,149

)

 

 

(93,853

)

Gross profit

$

57,193

 

 

$

33,914

 

 

$

134,489

 

 

$

76,378

 

______________

(1)

Represents physician compensation expense related to surplus sharing and other care management expenses that help to create medical cost efficiency. Includes costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets. For the three months ended June 30, 2023 and 2022, costs incurred in implementing geographies were $7.7 million and $3.6 million, respectively. For the six months ended June 30, 2023 and 2022, costs incurred in implementing geographies were $10.0 million and $3.7 million, respectively.

GENERAL AND ADMINISTRATIVE COSTS, INCLUDING PLATFORM SUPPORT COSTS

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2023

 

 

2022

 

 

2023

 

 

 

2022

 

Platform support costs

$

46,869

 

$

36,291

 

$

94,547

 

 

$

70,104

 

Geography entry costs(1)

 

11,306

 

 

6,618

 

 

20,556

 

 

 

10,422

 

Severance and related costs

 

 

 

256

 

 

188

 

 

 

1,958

 

Stock-based compensation expense

 

19,572

 

 

6,553

 

 

33,244

 

 

 

10,523

 

Other(2)

 

3,752

 

 

2,206

 

 

(190

)

 

 

(1,249

)

General and administrative

$

81,499

 

$

51,924

 

$

148,345

 

 

$

91,758

 

______________

(1)

Represents direct geography entry costs, including investments to develop and expand our platform and costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets.

(2)

Includes non-cash accruals for unasserted claims and contingent liabilities.

Our platform support costs, which include regionally-based support personnel and other operating costs to support our geographies, are expected to decrease over time as a percentage of revenue as our physician partners add members and our revenue grows. Our operating expenses at the enterprise level include resources and technology to support payor contracting, clinical program development, quality, data management, finance and legal functions.

agilon health, inc.

Non-GAAP Financial Measures

In thousands

(unaudited)

 

MEDICAL MARGIN

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Gross profit(1)

$

57,193

 

 

$

33,914

 

 

$

134,489

 

 

$

76,378

 

Other operating revenue

 

(2,008

)

 

 

(950

)

 

 

(3,325

)

 

 

(1,972

)

Other medical expenses

 

83,125

 

 

 

49,080

 

 

 

169,149

 

 

 

93,853

 

Medical margin

$

138,310

 

 

$

82,044

 

 

$

300,313

 

 

$

168,259

 

______________

(1)

Gross profit is defined as total revenues less medical services expense and other medical expenses

ADJUSTED EBITDA

 

 

Three Months Ended
June 30,

 

Six Months Ended
June 30,

 

 

2023

 

 

 

2022

 

 

 

2023

 

 

 

2022

 

Net income (loss)(1)

$

(16,795

)

 

$

(20,731

)

 

$

(836

)

 

$

(19,576

)

(Income) loss from discontinued operations, net of income taxes

 

 

 

 

(307

)

 

 

 

 

 

(736

)

Interest expense

 

1,588

 

 

 

945

 

 

 

3,121

 

 

 

1,816

 

Income tax expense (benefit)

 

1,073

 

 

 

580

 

 

 

(686

)

 

 

509

 

Depreciation and amortization

 

5,515

 

 

 

3,042

 

 

 

9,704

 

 

 

6,415

 

(Gain) loss on lease terminations

 

 

 

 

5,458

 

 

 

 

 

 

5,458

 

Severance and related costs(2)

 

 

 

 

256

 

 

 

188

 

 

 

1,958

 

Stock-based compensation expense

 

19,572

 

 

 

6,553

 

 

 

33,244

 

 

 

10,523

 

EBITDA adjustments related to equity method investments

 

2,757

 

 

 

492

 

 

 

4,724

 

 

 

1,663

 

Other(3)

 

(3,451

)

 

 

1,033

 

 

 

(15,340

)

 

 

(2,664

)

Adjusted EBITDA

$

10,259

 

 

$

(2,679

)

 

$

34,119

 

 

$

5,366

 

______________

(1)

Includes direct geography entry costs, including investments to develop and expand our platform and costs in geographies that are in implementation and are not yet generating revenue and investments to grow existing markets. For the three months ended June 30, 2023 and 2022, (i) $7.7 million and $3.6 million, respectively, are included in other medical expenses and (ii) $11.3 million and $6.6 million, respectively, are included in general and administrative expenses. For the six months ended June 30, 2023 and 2022, (i) $10.0 million and $3.7 million, respectively, are included in other medical expenses and (ii) $20.6 million and $10.4 million, respectively, are included in general and administrative expenses.

(2)

For the three and six months ended June 30, 2022, includes taxes and related costs on stock option exercises for departed executives of $0.2 million and $1.4 million.

(3)

Includes interest income, non-cash accruals for unasserted claims and contingent liabilities, and transaction-related costs.

In addition to providing results that are determined in accordance with GAAP, we present medical margin and Adjusted EBITDA, which are non-GAAP financial measures.

We define medical margin as medical services revenue after medical services expense is deducted. Medical services expense represents costs incurred for medical services provided to our members. As our platform matures over time, we expect medical margin to increase in absolute dollars. However, medical margin per member per month (PMPM) may vary as the percentage of new members brought onto our platform fluctuates. New membership added to the platform is typically dilutive to medical margin PMPM. We believe this metric provides insight into the economics of our capitation arrangements as it includes all medical services expense directly associated with our members’ care.

We define Adjusted EBITDA as net income (loss) adjusted to exclude: (i) income (loss) from discontinued operations, net of income taxes, (ii) interest expense, (iii) income tax expense (benefit), (iv) depreciation and amortization, (v) stock-based compensation expense, (vi) severance and related costs, and (vii) certain other items that are not considered by us in the evaluation of ongoing operating performance. We reflect our share of Adjusted EBITDA for equity method investments by applying our actual ownership percentage for the period to the applicable reconciling items on an entity-by-entity basis.

Gross profit is the most directly comparable GAAP measure to medical margin. Net income (loss) is the most directly comparable GAAP measure to Adjusted EBITDA.

We believe medical margin and Adjusted EBITDA help identify underlying trends in our business and facilitate evaluation of period-to-period operating performance of our operations by eliminating items that are variable in nature and not considered by us in the evaluation of ongoing operating performance, allowing comparison of our recurring core business operating results over multiple periods. We also believe medical margin and Adjusted EBITDA provide useful information about our operating results, enhance the overall understanding of our past performance and future prospects, and allow for greater transparency with respect to key metrics we use for financial and operational decision-making. We believe medical margin and Adjusted EBITDA or similarly titled non-GAAP measures are widely used by investors, securities analysts, ratings agencies, and other parties in evaluating companies in our industry as a measure of financial performance. Other companies may calculate medical margin and Adjusted EBITDA or similarly titled non-GAAP measures differently from the way we calculate these metrics. As a result, our presentation of medical margin and Adjusted EBITDA may not be comparable to similarly titled measures of other companies, limiting their usefulness as comparative measures.

Investor Contact
Matthew Gillmor
VP, Investor Relations
investors@agilonhealth.com

Media Contact
Claire Mulhearn
Chief Communications & Public Affairs Officer
media@agilonhealth.com

Source: agilon health