GMR Solutions (NYSE: GMRS) details IPO terms, leverage and KKR control
GMR Solutions Inc. is offering 31,914,893 shares of Class A common stock in its initial public offering. The expected price range is $22.00 to $25.00 per share, with an NYSE listing under “GMRS.”
Funds affiliated with KKR, Ares and HPS plan to buy $350,000,000 of $0.01‑exercise-price warrants in a concurrent private placement, with proceeds used to repay debt. After the IPO, preferred exchange and private placement, KKR will control about 75.5% of voting power, making GMR a “controlled company.”
The company reports 2025 revenue of $5,739.8 million, net income of $206.2 million and Adjusted EBITDA of $1,186.2 million, but also carries $5,045.9 million of indebtedness as of December 31, 2025, alongside significant optional redemption flexibility on its 2032 debt.
Positive
- None.
Negative
- None.
Insights
Large, levered EMS leader pursuing NYSE IPO with sponsor control.
GMR Solutions Inc. plans an NYSE IPO of 31,914,893 Class A shares at $22.00–$25.00 per share, plus a concurrent $350,000,000 warrant private placement to KKR, Ares and HPS. Proceeds will redeem preferred stock and repay senior debt.
The company generated 2025 revenue of $5,739.8 million, net income of $206.2 million and Adjusted EBITDA of $1,186.2 million, but carries substantial indebtedness of $5,045.9 million as of December 31, 2025. Its capital structure includes a $3,600 million 2032 first lien term loan, an $800 million ABL facility and $1,000 million of 7.375% 2032 secured notes.
After the IPO and concurrent transactions, KKR will control about 75.5% of voting power assuming full warrant exercise, qualifying GMR as a NYSE “controlled company.” Margin loans secured by roughly 14.8 million shares and 131.3 million warrants add potential overhang if defaults forced collateral sales, while extensive optional and equity redemption rights on 2032 notes provide flexibility to refinance using equity proceeds.
Key Figures
Key Terms
Adjusted EBITDA financial
No Surprises Act regulatory
Tax Receivable Agreement financial
Senior Secured Credit Facilities financial
Nurse Navigation technical
controlled company regulatory
Offering Details
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
UNDER
THE SECURITIES ACT OF 1933
| |
Delaware
|
| |
8000
|
| |
47-3615769
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification No.) |
|
Lewisville, TX 75056
Telephone: (972) 459-4919
Executive Vice President,
General Counsel and Secretary
GMR Solutions Inc.
4400 Hwy 121, Suite 700
Lewisville, TX 75056
Telephone: (972) 459-4919
| |
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
|
| |||
| |
Summary
|
| | | | 1 | | |
| |
Risk Factors
|
| | | | 33 | | |
| |
Forward-Looking Statements
|
| | | | 87 | | |
| |
Use of Proceeds
|
| | | | 90 | | |
| |
Dividend Policy
|
| | | | 91 | | |
| |
Capitalization
|
| | | | 92 | | |
| |
Dilution
|
| | | | 94 | | |
| |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
| | | | 96 | | |
| |
Business
|
| | | | 117 | | |
| |
Management
|
| | | | 145 | | |
| |
Executive Compensation
|
| | | | 151 | | |
| |
Director Compensation
|
| | | | 187 | | |
| |
Certain Relationships and Related Party Transactions
|
| | | | 189 | | |
| |
Principal Stockholders
|
| | | | 199 | | |
| |
Description of Certain Indebtedness
|
| | | | 202 | | |
| |
Description of Capital Stock
|
| | | | 205 | | |
| |
Certain U.S. Federal Income Tax Consequences to Non-U.S. Holders
|
| | | | 215 | | |
| |
Shares Eligible For Future Sale
|
| | | | 218 | | |
| |
Underwriting (Conflicts of Interest)
|
| | | | 220 | | |
| |
Legal Matters
|
| | | | 227 | | |
| |
Experts
|
| | | | 227 | | |
| |
Where You Can Find More Information
|
| | | | 227 | | |
| |
Index to Financial Statements
|
| | | | 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 | | |
stock
| | | |
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
|
| | | $ | | | | | $ | | | | |
| |
Report of Independent Registered Public Accounting Firm
|
| | | | F-2 | | |
| | Consolidated Financial Statements | | | | | | | |
| |
Consolidated Balance Sheets as of December 31, 2025 and 2024
|
| | | | F-4 | | |
| |
Consolidated Statements of Operations for the years ended December 31, 2025, 2024 and 2023
|
| | | | F-5 | | |
| |
Consolidated Statements of Mezzanine Equity and Stockholders’ Equity for the years ended December 31, 2025, 2024 and 2023
|
| | | | F-6 | | |
| |
Consolidated Statements of Cash Flows for the years ended December 31, 2025, 2024 and 2023
|
| | | | F-7 | | |
| |
Notes to Consolidated Financial Statements
|
| | | | F-8 | | |
| |
Schedule I — Registrant’s Condensed Financial Statements
|
| | | | F-40 | | |
GMR Solutions Inc.:
March 20, 2026
(Amounts in thousands)
| | | |
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 | | |
(Amounts in thousands, except share and per share amounts)
| | | |
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) | | |
(Amounts in thousands, except share amounts)
| | | |
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 | | |
(Amounts in thousands)
| | | |
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 | | |
Parent Company-Only
(Amounts in thousands, except share amounts)
| | | |
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 | | |
Parent Company-Only
(Amounts in thousands)
| | | |
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) | | |
Parent Company-Only
(Amounts in thousands)
| | | |
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 | | |
| |
Exhibit
No. |
| |
Description
|
|
| | 1.1 | | | Form of Underwriting Agreement** | |
| | 3.1 | | | Form of Amended and Restated Certificate of Incorporation of the Registrant** | |
| | 3.2 | | | Form of Amended and Restated Bylaws of the Registrant** | |
| | 4.1 | | | Form of 2015 Warrant to Purchase Shares of Common Stock of the Registrant** | |
| | 4.2 | | | Form of 2018 Warrant to Purchase Shares of Common Stock of the Registrant** | |
| | 4.3 | | | Form of 2021 Warrant to Purchase Shares of Common Stock of the Registrant** | |
| | 4.4 | | | Form of 2024 Warrant to Purchase Shares of Common Stock of the Registrant** | |
| | 4.5 | | | Form of 2026 Warrant to Purchase Shares of Class A Common Stock of the Registrant** | |
| | 4.6 | | | Form of 2026 Warrant to Purchase Shares of Class B Common Stock of the Registrant** | |
| | 4.7 | | | Form of Amended and Restated Registration Rights Agreement** | |
| | 5.1 | | | Opinion of Simpson Thacher & Bartlett LLP** | |
| | 10.1 | | | Form of Amended and Restated Stockholders’ Agreement** | |
| | 10.2 | | | Form of Tax Receivable Agreement** | |
| | 10.3 | | | Form of Exchange Agreement** | |
| | 10.4 | | | Form of Private Placement Investment Agreement** | |
| | 10.5 | | | Amended and Restated Management Stockholders’ Agreement, dated as of July 26, 2024, among GMR Solutions Inc., KKR AMG Aggregator L.P., KKR AMG Co-Invest L.P., KKR North America Fund XI (AMG) LLC and the management stockholders party thereto from time to time** | |
| | 10.6 | | | Second Amended and Restated GMR Buyer Corp. 2015 Stock Incentive Plan†** | |
| | 10.7 | | | Form of Option Grant Notice and Agreement under A&R 2015 Stock Incentive Plan†** | |
| | 10.8 | | | Form of Restricted Stock Unit Grant Notice and Agreement under A&R 2015 Stock Incentive Plan†** | |
| | 10.9 | | | Form of Restricted Stock Unit Grant Notice and Agreement (Time Vesting — Liquidity) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.10 | | | Form of Performance Stock Unit Grant Notice and Agreement (Performance Vesting — Liquidity) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.11 | | | Form of Performance Stock Unit Grant Notice and Agreement (Performance Vesting — Cash-Settled) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.12 | | | Form of Restricted Stock Unit Grant Notice and Agreement (Liquidity Event Only) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.13 | | | Form of Performance Stock Unit Grant Notice and Agreement (Performance Vesting — Liquidity) (Make-Whole Awards) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.14 | | | Form of Option Grant Notice and Agreement (Fully Vested Top-Up) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.15 | | | Form of Option Grant Notice and Agreement (Performance-Vesting Top-Up) under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.16 | | | Form of Amendment to Option Grant Notice under Second A&R 2015 Stock Incentive Plan†** | |
| | 10.17 | | | Form of GMR Buyer Corp. Deferred Stock Unit Agreement†** | |
| | 10.18 | | | Global Medical Response, Inc. 2025 Annual Bonus Incentive Compensation Plan†** | |
| | 10.19 | | | Global Medical Response, Inc. Nonqualified Deferred Compensation Plan†** | |
| | 10.20 | | | Global Medical Response, Inc. Executive Severance Plan†** | |
| | 10.21 | | | Form of GMR Solutions Inc. 2026 Equity Incentive Plan†** | |
| |
Exhibit
No. |
| |
Description
|
|
| | 10.22 | | | Form of Director Restricted Stock Unit Agreement under the 2026 Equity Incentive Plan†** | |
| | 10.23 | | | Form of Employee Restricted Stock Unit Agreement under the 2026 Equity Incentive Plan†** | |
| | 10.24 | | | Form of Option Agreement under the 2026 Equity Incentive Plan†** | |
| | 10.25 | | | GMR Solutions Inc. Non-Employee Director Deferral Plan†** | |
| | 10.26 | | | Form of GMR Solutions Inc. 2026 Employee Stock Purchase Plan†** | |
| | 10.27 | | | Third Amended and Restated ABL Credit Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the lending institutions identified therein and Bank of America, N.A., as the Letter of Credit Issuer, the Administrative Agent and the Collateral Agent** | |
| | 10.28 | | | Amended and Restated Credit Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the lending institutions from time to time parties thereto and Morgan Stanley Senior Funding, Inc., as the Administrative Agent and the Collateral Agent** | |
| | 10.29 | | | Indenture, dated as of September 19, 2025, among Global Medical Response, Inc., as Issuer, the guarantors named therein and Wilmington Trust, National Association, as Trustee and Notes Collateral Agent** | |
| | 10.30 | | | Amended and Restated ABL Intercreditor Agreement, dated as of September 19, 2025, by and among Global Medical Response, Inc., GMR Intermediate Corp., the other guarantors party thereto, Morgan Stanley Senior Funding, Inc., as the Term Loan Agent, Bank of America, N.A., as the ABL Agent, and Wilmington Trust, National Association, as the Secured Notes Agent** | |
| | 10.31 | | | Amended and Restated First Lien Intercreditor Agreement, dated as of September 19, 2025, by and among Global Medical Response, Inc., GMR Intermediate Corp., the other guarantors party thereto, Morgan Stanley Senior Funding, Inc., as Credit Agreement Collateral Agent and Authorized Representative, Wilmington Trust, National Association, as Initial Additional First Lien Collateral Agent and Initial Additional Authorized Representative, and The Bank of New York Mellon Trust Company, N.A., as Vehicle Collateral Trustee** | |
| | 10.32 | | | Amended and Restated ABL Pledge Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the subsidiaries from time to time party thereto, and Bank of America, N.A., as the Collateral Agent** | |
| | 10.33 | | | Amended and Restated ABL Guarantee, dated as of September 19, 2025, among the guarantors from time to time party thereto and Bank of America, N.A. as the Collateral Agent** | |
| | 10.34 | | | Amended and Restated ABL Security Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the subsidiaries from time to time party thereto, and Bank of America, N.A., as the Collateral Agent** | |
| | 10.35 | | | Second Amended and Restated Term Loan Pledge Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the subsidiaries from time to time party thereto and Morgan Stanley Senior Funding, Inc., as the Collateral Agent** | |
| | 10.36 | | | Second Amended and Restated Term Loan Security Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Borrower, the subsidiaries from time to time party thereto and Morgan Stanley Senior Funding, Inc., as the Collateral Agent** | |
| | 10.37 | | | Second Amended and Restated Security Agreement, dated as of September 19, 2025, among Global Medical Response, Inc., as the Borrower, the subsidiaries from time to time party thereto and Morgan Stanley Senior Funding, Inc., as the Collateral Agent** | |
| | 10.38 | | | Second Amended and Restated Term Loan Guarantee, dated as of September 19, 2025, among the guarantors from time to time party thereto and Morgan Stanley Senior Funding, Inc., as the Collateral Agent** | |
| |
Exhibit
No. |
| |
Description
|
|
| | 10.39 | | | Pledge Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Issuer, the subsidiaries from time to time party thereto and Wilmington Trust, National Association, as the Notes Collateral Agent** | |
| | 10.40 | | | Security Agreement, dated as of September 19, 2025, among GMR Intermediate Corp., as Holdings, Global Medical Response, Inc., as the Issuer, the subsidiaries from time to time party thereto and Wilmington Trust, National Association, as the Notes Collateral Agent** | |
| | 10.41 | | | Security Agreement, dated as of September 19, 2025, among Global Medical Response, Inc., as the Issuer, the subsidiaries from time to time party thereto and Wilmington Trust, National Association, as the Notes Collateral Agent** | |
| | 10.42 | | | Second Amended and Restated Vehicle Collateral Trust Agreement, dated as of September 19, 2025, among Global Medical Response, Inc., as the Company, the subsidiaries from time to time party thereto and The Bank of New York Mellon Trust Company, as the Vehicle Collateral Trustee** | |
| | 10.43 | | |
Form of Indemnification Agreement**
|
|
| | 21.1 | | |
Subsidiaries of the Registrant**
|
|
| | 23.1 | | |
Consent of KPMG LLP
|
|
| | 23.3 | | |
Consent of Simpson Thacher & Bartlett LLP (included as part of Exhibit 5.1)**
|
|
| | 24.1 | | |
Power of Attorney (included in signature pages of this Registration Statement)**
|
|
| | 99.1 | | |
Consent of Jan Stern Reed to be named as a director nominee**
|
|
| | 99.2 | | |
Consent of Timothy Wicks to be named as a director nominee**
|
|
| | 107 | | |
Filing Fee Table
|
|
| |
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 |
| | ||