XML 58 R37.htm IDEA: XBRL DOCUMENT
v3.25.0.1

BUSINESS SEGMENTS (Tables) | 12 Months Ended
--- | ---
Dec. 31, 2024
Segment Reporting [Abstract] |
Schedule of Segment Financial Information | The following tables set forth financial information for the segments:
|  | Year Ended December 31, 2024
|  | Skilled Services |  | Standard Bearer |  |  |  |  |  | Total
Service revenue(1) |  | $ | 4,076,825 |  |  | $ | — |  |  |  |  |  |  | $ | 4,076,825 |
Rental revenue |  | — |  |  | 95,086 |  |  |  |  |  |  | 95,086 |
Segment revenue |  | $ | 4,076,825 |  |  | $ | 95,086 |  |  |  |  |  |  | $ | 4,171,911 |
Reconciliation of revenue: |  |  |  |  |  |  |  |  |  |
All other revenue(2) |  |  |  |  |  |  |  |  |  | 192,881 |
Elimination of intercompany revenue(3) |  |  |  |  |  |  |  |  |  | (104,307) |
TOTAL CONSOLIDATED REVENUE |  |  |  |  |  |  |  |  |  | $ | 4,260,485 |
Less: |  |  |  |  |  |  |  |  |  |
Other segment items(4) |  | 3,513,167 |  |  | 9,152 |  |  |  |  |  |  |
Depreciation and amortization |  | 45,195 |  |  | 29,297 |  |  |  |  |  |  |
Interest expense(5) |  | — |  |  | 27,302 |  |  |  |  |  |  |
Segment income |  | $ | 518,463 |  |  | $ | 29,335 |  |  |  |  |  |  | $ | 547,798 |
Reconciliation of profit or loss: |  |  |  |  |  |  |  |  |  |
All other loss |  |  |  |  |  |  |  |  |  | (161,704) |
INCOME BEFORE PROVISION FOR INCOME TAXES |  |  |  |  |  |  |  |  |  | $ | 386,094 |
(1) Skilled services service revenue does not include intercompany service revenue generated by ancillary operations provided to the Company's independent subsidiaries and management service revenue generated by the Service Center with Standard Bearer. Intercompany service revenue is eliminated in "Elimination of intercompany revenue". (2) All other revenue includes $181,066 of service revenue and $11,815 of rental revenue for the year ended December 31, 2024, both of which include intercompany revenue that is eliminated in "Elimination of intercompany revenue". (3) Elimination of intercompany revenue includes the elimination of intercompany rental revenue of $83,941 and intercompany service revenue of $20,366 for the year ended December 31, 2024. (4) Other segment items includes cost of services and rent expense for the skilled services segment and cost of services, rent expense and general and administrative expenses for the Standard Bearer segment. Additionally, there are intercompany expenses of $104,307 during the year ended December 31, 2024, which are eliminated in consolidation. (5) Included in interest expense in Standard Bearer is interest from intercompany debt arrangements between Standard Bearer and The Ensign Group, Inc. of $20,285 during the year ended December 31, 2024, which is eliminated in consolidation.
|  | Year Ended December 31, 2023
|  | Skilled Services |  | Standard Bearer |  |  |  |  |  | Total
Service revenue(1) |  | $ | 3,578,855 |  |  | $ | — |  |  |  |  |  |  | $ | 3,578,855 |
Rental revenue |  | — |  |  | 82,486 |  |  |  |  |  |  | 82,486 |
Segment revenue |  | $ | 3,578,855 |  |  | $ | 82,486 |  |  |  |  |  |  | $ | 3,661,341 |
Reconciliation of revenue: |  |  |  |  |  |  |  |  |  |
All other revenue(2) |  |  |  |  |  |  |  |  |  | 155,804 |
Elimination of intercompany revenue(3) |  |  |  |  |  |  |  |  |  | (87,790) |
TOTAL CONSOLIDATED REVENUE |  |  |  |  |  |  |  |  |  | $ | 3,729,355 |
Less: |  |  |  |  |  |  |  |  |  |
Other segment items(4) |  | 3,075,164 |  |  | 8,455 |  |  |  |  |  |  |
Depreciation and amortization |  | 38,766 |  |  | 25,205 |  |  |  |  |  |  |
Interest expense(5) |  | — |  |  | 19,761 |  |  |  |  |  |  |
Segment income |  | $ | 464,925 |  |  | $ | 29,065 |  |  |  |  |  |  | $ | 493,990 |
Reconciliation of profit or loss: |  |  |  |  |  |  |  |  |  |
All other loss |  |  |  |  |  |  |  |  |  | (221,228) |
INCOME BEFORE PROVISION FOR INCOME TAXES |  |  |  |  |  |  |  |  |  | $ | 272,762 |
(1) Skilled services service revenue does not include intercompany service revenue generated by ancillary operations provided to the Company's independent subsidiaries and management service revenue generated by the Service Center with Standard Bearer. Intercompany service revenue is eliminated in "Elimination of intercompany revenue". (2) All Other revenue includes $144,667 of service revenue and $11,137 of rental revenue for the year ended December 31, 2023, both of which include intercompany revenue that is eliminated in "Elimination of intercompany revenue". (3) Elimination of intercompany revenue includes the elimination intercompany rental revenue of $72,339 and intercompany service revenue of $15,451 for the year ended December 31, 2023. (4) Other segment items includes cost of services and rent expense for the skilled services segment and cost of services, rent expense and general and administrative expenses for the Standard Bearer segment. Additionally, there are intercompany expenses of $87,790 during the year ended December 31, 2023, which is eliminated in consolidation. (5) Included in interest expense in Standard Bearer is interest from intercompany debt arrangements between Standard Bearer and The Ensign Group, Inc. of $12,902 during the year ended December 31, 2023, which is eliminated in consolidation.
|  | Year Ended December 31, 2022
|  | Skilled Services |  | Standard Bearer |  |  |  |  |  | Total
Service revenue(1) |  | $ | 2,906,215 |  |  | $ | — |  |  |  |  |  |  | $ | 2,906,215 |
Rental revenue |  | — |  |  | 72,937 |  |  |  |  |  |  | 72,937 |
Segment revenue |  | $ | 2,906,215 |  |  | $ | 72,937 |  |  |  |  |  |  | $ | 2,979,152 |
Reconciliation of revenue: |  |  |  |  |  |  |  |  |  |
All other revenue(2) |  |  |  |  |  |  |  |  |  | 122,610 |
Elimination of intercompany revenue(3) |  |  |  |  |  |  |  |  |  | (76,294) |
TOTAL CONSOLIDATED REVENUE |  |  |  |  |  |  |  |  |  | $ | 3,025,468 |
Less: |  |  |  |  |  |  |  |  |  |
Other segment items(4) |  | 2,464,259 |  |  | 7,746 |  |  |  |  |  |  |
Depreciation and amortization |  | 33,224 |  |  | 21,613 |  |  |  |  |  |  |
Interest expense(5) |  | — |  |  | 15,707 |  |  |  |  |  |  |
Segment income |  | $ | 408,732 |  |  | $ | 27,871 |  |  |  |  |  |  | $ | 436,603 |
Reconciliation of profit or loss: |  |  |  |  |  |  |  |  |  |
All other loss |  |  |  |  |  |  |  |  |  | (147,514) |
INCOME BEFORE PROVISION FOR INCOME TAXES |  |  |  |  |  |  |  |  |  | $ | 289,089 |
(1) Skilled services service revenue does not include intercompany service revenue generated by ancillary operations provided to the Company's independent subsidiaries and management service revenue generated by the Service Center with Standard Bearer. Intercompany service revenue is eliminated in "Elimination of intercompany revenue". (2) All Other revenue includes $115,214 of service revenue and $7,396 of rental revenue for the year ended December 31, 2022, both of which include intercompany revenue that is eliminated in "Elimination of intercompany revenue". (3) Elimination of intercompany revenue includes the elimination of intercompany rental revenue of $63,576 and intercompany service revenue of $12,718 for the year ended December 31, 2022. (4) Other segment items includes cost of services and rent expense for the skilled services segment and cost of services, rent expense and general and administrative expenses for the Standard Bearer segment. Additionally, there are intercompany expenses of $76,294 during the year ended December 31, 2022, which is eliminated in consolidation. (5) Included in interest expense in Standard Bearer is interest from intercompany debt arrangements between Standard Bearer and The Ensign Group, Inc. of $8,646 during the year ended December 31, 2022, which is eliminated in consolidation.
Schedule of Service Revenue by Major Payor Source | Service revenue by major payor source were as follows:
|  | Year Ended December 31, 2024
|  | Skilled Services |  |  |  |  |  | All Other (3) |  |  |  | Total Service Revenue |  | Revenue %
Medicaid(1) |  | $ | 1,646,422 |  |  |  |  |  |  | $ | 35,922 |  |  |  |  | $ | 1,682,344 |  |  | 39.7 | %
Medicare |  | 1,055,226 |  |  |  |  |  |  | — |  |  |  |  | 1,055,226 |  |  | 24.9 |
Medicaid-skilled |  | 266,738 |  |  |  |  |  |  | — |  |  |  |  | 266,738 |  |  | 6.3 |
Subtotal |  | $ | 2,968,386 |  |  |  |  |  |  | $ | 35,922 |  |  |  |  | $ | 3,004,308 |  |  | 70.9 | %
Managed care |  | 789,643 |  |  |  |  |  |  | — |  |  |  |  | 789,643 |  |  | 18.6 |
Private and other(2) |  | 318,796 |  |  |  |  |  |  | 124,778 |  |  |  |  | 443,574 |  |  | 10.5 |
TOTAL SERVICE REVENUE |  | $ | 4,076,825 |  |  |  |  |  |  | $ | 160,700 |  |  |  |  | $ | 4,237,525 |  |  | 100.0 | %
(1) Medicaid payor includes revenue generated from senior living operations. (2) Private and other payors also includes revenue from senior living operations and all revenue generated in other ancillary services. (3) All Other incorporates intercompany eliminations.
|  | Year Ended December 31, 2023
|  | Skilled Services |  |  |  |  |  | All Other (3) |  |  |  | Total Service Revenue |  | Revenue %
Medicaid(1) |  | $ | 1,429,473 |  |  |  |  |  |  | $ | 29,976 |  |  |  |  | $ | 1,459,449 |  |  | 39.4 | %
Medicare |  | 985,749 |  |  |  |  |  |  | — |  |  |  |  | 985,749 |  |  | 26.6 |
Medicaid-skilled |  | 245,663 |  |  |  |  |  |  | — |  |  |  |  | 245,663 |  |  | 6.6 |
Subtotal |  | $ | 2,660,885 |  |  |  |  |  |  | $ | 29,976 |  |  |  |  | $ | 2,690,861 |  |  | 72.6 | %
Managed care |  | 666,129 |  |  |  |  |  |  | — |  |  |  |  | 666,129 |  |  | 18.0 |
Private and other(2) |  | 251,841 |  |  |  |  |  |  | 99,240 |  |  |  |  | 351,081 |  |  | 9.4 |
TOTAL SERVICE REVENUE |  | $ | 3,578,855 |  |  |  |  |  |  | $ | 129,216 |  |  |  |  | $ | 3,708,071 |  |  | 100.0 | %
(1) Medicaid payor includes revenue generated from senior living operations and revenue related to state relief funding. (2) Private and other payors also includes revenue from senior living operations and all revenue generated in other ancillary services. (3) All Other incorporates intercompany eliminations.
|  | Year Ended December 31, 2022 |  |
|  | Skilled Services |  |  |  |  |  | All Other (3) |  | Total Service Revenue |  | Revenue % |  |
Medicaid(1) |  | $ | 1,158,309 |  |  |  |  |  |  | $ | 24,847 |  |  | $ | 1,183,156 |  |  | 39.3 | % |  |
Medicare |  | 832,160 |  |  |  |  |  |  | — |  |  | 832,160 |  |  | 27.7 |  |  |
Medicaid-skilled |  | 200,878 |  |  |  |  |  |  | — |  |  | 200,878 |  |  | 6.7 |  |  |
Subtotal |  | 2,191,347 |  |  |  |  |  |  | 24,847 |  |  | 2,216,194 |  |  | 73.7 |  |  |
Managed care |  | 525,710 |  |  |  |  |  |  | — |  |  | 525,710 |  |  | 17.5 |  |  |
Private and other(2) |  | 189,158 |  |  |  |  |  |  | 77,649 |  |  | 266,807 |  |  | 8.8 |  |  |
TOTAL SERVICE REVENUE |  | $ | 2,906,215 |  |  |  |  |  |  | $ | 102,496 |  |  | $ | 3,008,711 |  |  | 100.0 | % |  |
(1) Medicaid payor includes revenue generated from senior living operations and revenue related to state relief funding. (2) Private and other payors also includes revenue from senior living operations and all payors generated in other ancillary services. (3) All Other incorporates intercompany eliminations.

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-25 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-30 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration