德維特 (DVA) 2022 Q4 法說會逐字稿

內容摘要

2022 年第四季度,DaVita Inc. 報告的收益超出預期。該公司將此歸因於他們對政策、運營效率和患者成長的關注。

在政策方面,DaVita Inc. 一直與醫療保險和醫療補助服務中心 (CMMI) 合作,加強創新模式,以改善圍繞移植、家庭和健康公平的護理協調和先進舉措。該公司還提倡更新行業捆綁支付系統,以更好地反映同比成本增長。

在運營方面,DaVita Inc. 致力於教育他們的患者,並在臨床上適當的情況下增加採用家庭模式。為了支持他們現有的 1,700 多個家庭計劃,該公司正在全國范圍內啟動過渡性護理計劃,以教育新的透析患者了解他們的模式選擇。 DaVita Inc. 還致力於全面整合其技術平台,以創建一個全面的信息生態系統,以更好地進行家庭患者管理。

該公司的綜合腎臟護理業務預計將在又一年帶來顯著的患者增長。隨著規模的擴大, DaVita Inc .將繼續增強其綜合腎臟護理 ( IKC ) 的能力,以實現其目的,即為患者帶來更好的結果、與醫生更好地合作以及與付款合作夥伴在經濟上保持一致,特別是在不斷增長的 Medicare Advantage 細分市場中。在 2022 年第四季度的財報電話會議上,DaVita Inc. 宣布,在經歷了一年的挑戰之後,預計將恢復到更正常的增長軌跡。該公司正在與腎臟社區和殘疾團體努力合作,以恢復他們對患者的保護。他們沒有看到索賠或付款有任何顯著增加,但他們正在與國會擁護者合作以提供例子。

為了照顧患者和社區,DaVita 計劃在 2023 年整合 50-70 家診所。該公司還宣布,預計到 2023 年底,管理的醫療支出將達到 50 億美元,其中大部分增長來自於年初。這一增長歸因於公司在 2022 年簽署的新 ACO 合同。

儘管該公司沒有給出未來組合的指導,但他們的商業組合在 2022 年第四季度為 10.4%。人們對錯過治療動態感到擔憂,即患者錯過透析預約。這是該公司正在努力的事情,但預計在不久的將來這一領域不會有任何重大進展。

該公司首席執行官指出,經濟衰退可能會對公司的患者和業務產生影響。他指出,即使在經濟衰退期間,患者也表現出想要保留私人保險的傾向。該公司正在實施一項削減成本的舉措。展望第四季度,DaVita Inc .預計治療量的同比變化將在 0% 到負 3% 之間,這主要是由於 2022 年超額死亡率的年化。預計每次治療的收入將增長約 2% 至同比增長 2.5%,其中約 2/3 是由利率上漲推動的,1/3 是由更高的 Medicare Advantage 和商業組合推動的。受工資率增長和通貨膨脹壓力的推動,每次治療的患者護理成本預計將增加約 2% 至 2.5%,部分被公司新的貧血合同和其他成本節約舉措的節省所抵消。

就全年指引而言,該公司預計每股收益為 2.92 美元至 2.94 美元,收入為 11.48 美元至 115 億美元。該公司預計治療量的同比變化將在 0% 和負 3% 之間,這主要是由於 2022 年超額死亡率的年化以及到 2023 年持續超額死亡率。預計每次治療的收入將增長約 2% 至同比增長 2.5%,其中約 2/3 是由利率上漲推動的,1/3 是由更高的 Medicare Advantage 和商業組合推動的。受工資率增長和通貨膨脹壓力的推動,每次治療的患者護理成本預計將增加約 2% 至 2.5%,部分被公司新的貧血合同和其他成本節約舉措的節省所抵消。在 2022 年第四季度,DaVita Inc. 預計由於冬季沒有 COVID 激增,銷量將有所改善。與第三季度相比,合同工成本預計將下降 1400 萬美元。 DaVita Inc. 相信,如果 COVID 恢復正常,他們將恢復到 3% 至 7% 的更正常的 OI 軌跡。

該公司沒有改變 2023 年的勞工指南,因為他們在第四季度看到了他們預期的 2023 年上半年的一些改善,而且因為勞工環境是動態的,他們希望在改變指南之前看到更多數據。

紅細胞生成刺激劑 (ESA) 從 EPOGEN 到 MIRCERA 的過渡將在全年進行,並在 2023 年底完成。2022 年的入院率低於 COVID 大流行之前的幾年,但他們預計它會一旦大流行的直接和間接影響結束,就會恢復到 COVID 之前的水平。

未來一年,DaVita 預計美國患者服務收入將恢復正常增長,其國際腎臟護理業務將繼續強勁增長。

在美國,由於死亡率過高和季節性錯過治療率較高,DaVita 預計患者人數將出現中個位數下降。該公司預計患者服務收入將恢復正常增長,並預計調整後的每次治療患者護理成本將以中個位數增長。

在其國際腎臟護理業務中, DaVita 預計患者人數將實現高個位數至低兩位數的增長,治療量將實現兩位數的增長。該公司預計每次治療的患者服務收入將以中個位數增長。

展望全年,DaVita 預計調整後的營業收入將在 13.25 億美元至 13.75 億美元之間,持續經營業務的調整後每股收益將在 4.70 美元至 4.90 美元之間。

完整原文

使用警語:中文譯文來源為 Google 翻譯,僅供參考,實際內容請以英文原文為主

  • Operator

  • Good evening. My name is Michelle, and I will be your conference facilitator today. At this time, I would like to welcome everyone to the DaVita Fourth Quarter 2022 Earnings Call. Today's conference is being recorded. (Operator Instructions) Thank you. Mr. Eliason, you may begin your conference.

  • Nic Eliason

  • Thank you, and welcome to our fourth quarter conference call. We appreciate your continued interest in our company. I'm Nic Eliason, Group Vice President of Investor Relations. And joining me today are Javier Rodriguez, our CEO; and Joel Ackerman, our CFO.

  • Please note that during this call, we may make forward-looking statements within the meaning of the federal securities laws. All of these statements are subject to known and unknown risks and uncertainties that could cause the actual results to differ materially from those described in the forward-looking statements.

  • For further details concerning these risks and uncertainties, please refer to our fourth quarter earnings press release and our SEC filings, including our most recent annual report on Form 10-K, all subsequent quarterly reports on Form 10-Q and other subsequent filings that we may make with the SEC.

  • Our forward-looking statements are based on information currently available to us, and we do not intend and undertake no duty to update these statements, except as may be required by law.

  • Additionally, we'd like to remind you that during this call, we will discuss some non-GAAP financial measures. A reconciliation of these non-GAAP measures to the most comparable GAAP financial measures is included in our earnings press release furnished to the SEC and available on our website.

  • I will now turn the call over to Javier Rodriguez.

  • Javier J. Rodriguez - CEO & Executive Director

  • Thank you, Nic, and thank you all for joining the call today. We start 2023 with a mix of optimism and uncertainty about the year ahead and with continued conviction in our long-term capabilities and strategy. We're grateful for getting through the winter without a surge of COVID-related mortality, and like a bunch of society, wondering whether the worst of the COVID pandemic is finally behind us.

  • I'm encouraged by the progress we've made in the recent months to improve that which is within our control while we continue to invest in our future. That said, we're cautious in our optimism today because we're still experiencing the impact on volume and labor.

  • For today, I'll spend a few minutes on fourth quarter results and then focus on the future with a summary of our 2023 strategic priorities and then end with our 2023 outlook.

  • Before I dive into these topics, I'll start, as I always do, with a clinical highlight. Our most impactful clinical initiatives are those that directly improve the quality of life and vitality of our patients. There are many measures serving that important purpose. And today, I'll take a moment to recognize the successful efforts to decrease infection rates amongst our vulnerable patient population.

  • One way we measure success is by tracking bloodstream infection, and I'm proud to share that we achieved an all-time low bloodstream infection rate for our patients as of the third quarter last year. This reflects a 20% improvement within the last year alone. These results represent just one of many efforts we have undertaken to reduce hospitalizations and mortality, which is a tremendous gift for our patients and their family.

  • I will now pivot to our results. Our full year 2022 adjusted operating income came in at the top end of our revised guidance at $1.45 billion. Adjusted earnings per share from continuing operations for the full year 2022 was $6.60, and we generated $817 million of free cash flow.

  • The primary driver of our fourth quarter performance coming in at the high end of our range was improvement in labor cost. The labor environment continues to be challenging across many dimensions with fourth quarter was certainly better than third quarter.

  • One particular highlight, our focus on reducing contract labor produced results earlier than expected. We still expect contract labor will be higher than pre-COVID levels in 2023 by $20 million to $40 million, but that will be a significant improvement to 2022. We continue to make progress in hiring teammates during the quarter as we work to stabilize center staffing levels and increase retention.

  • Of note, this increase in labor capacity will continue to drive higher than typical training and onboarding costs in 2023 until retention normalizes to historical levels. We continue to expect wage pressure above historical norms in 2023 but anticipate wage growth at levels below 2022.

  • Despite early optimism for improvement in 2023, the labor markets remain highly dynamic and will remain a key swing factor in our performance. Our fourth quarter results give us increased confidence in achieving the improvements we discussed last quarter.

  • On to volume. Overall results for Q4 were in line with our guidance from last quarter. COVID infection and mortality rates in December and January were lower than in prior years, which is a welcome relief for our patients and our caregivers. Because the winter surge has historically occurred late in December, the lack of a surge did not result in material improvement in our treatment volumes in Q4 relative to our expectations, but has reduced our expectations for total excess mortality in 2023 by approximately 1,000 patients as compared to our expectations in the range provided last quarter.

  • Last quarter, we also highlighted that patient admissions and missed treatment rates is a key variable to our volume. We continue to see pressure on both of the metrics, but at the levels in line with our most recent expectations.

  • For 2023, we continue to use a wide range of possible volume outcomes in our guidance given the uncertainty of the virus. We have shifted the range up to account for the lack of a meaningful winter surge so far, but have not fully discounted the possibility of a COVID surge later in the year.

  • Our 2023 volume guidance includes a treatment range of down 3% to flat relative to 2022. All else equal, the lack of a COVID event over the remainder of the year would move us towards the better end of our volume range.

  • Looking forward to 2023, we kicked off the year with a robust and exciting set of priorities. We remain resolute in our commitment to pursue strategic goals that create a strong future for our patients and our company.

  • I will highlight 5 of these priorities today, beginning with innovation. First, we're approaching a key milestone in our journey towards digital modernization. After years of development, this year, we're deploying our next-generation clinical IT platform. This new cloud-based system is designed to provide seamless access to patient records across locations, supporting integrated kidney care and enhancing data reporting and analytics.

  • Rollout is well underway, and we expect the system will be live in our centers across the country in 2023. This platform will provide a superior experience for our teammates and physician partners while enhancing clinical care for our patients.

  • Second, on policy, the kidney care community remains active working with CMMI to enhance innovative model that improve care coordination and advanced initiatives around transplant, home and health equity. At the same time, we're advocating for an update to the industry bundle payment system to better reflect year-over-year cost increases. And finally, we continue working with the broader kidney community to restore benefit protection for our patients through legislative and regulatory efforts.

  • Third, operationally, we remain committed to educating our patient and our position to increase adoption of home modalities where clinically appropriate. In support of our over 1,700 existing home programs, we are launching transitional care programs across the country to educate new dialysis patients on their modality options. We're also working toward a full integration of our technology platform to create a holistic informational ecosystem for better home patient management.

  • Fourth, our integrated kidney care business is expected to deliver another year of significant patient growth. With the benefit of increased scale, it will be an important year for us to continue building on our capabilities for IKC to achieve its purpose of driving better outcomes for our patients, better collaborations with physicians and an economic alignment with our payer partners, particularly within the growing Medicare Advantage segment.

  • And finally, to fuel these initiatives, we're maintaining a disciplined approach with our cost structure. For example, this includes our ongoing transition on ESA therapy and the ongoing consolidation of our facilities footprint to align capacity with treatment volumes. This discipline is particularly important in the context of Medicare fee-for-service rates, which, as you know, have not kept pace with our increasing patient care costs. As you can see, 2023 will be a dynamic year across many of these efforts, and we remain firmly focused on the key operating drivers I previously mentioned.

  • Now shifting out to outlook. For 2023, we're initiating guidance for adjusted operating income of $1.4 billion to $1.6 billion and adjusted earnings per share of $5.45 to $6.95. This reflects our latest views on [continuing] with moderating labor headwinds over the balance of the year, persisting volume pressures offset by the positive impact of avoiding a winter surge and the benefit of the cost-saving initiatives we have previously outlined.

  • Looking longer term, if we continue to see diminished impact from COVID and moderating the labor pressure, we would expect to return to a more normal adjusted OI growth trajectory of 3% to 7%.

  • I will now turn it over to Joel to discuss our financial performance and our outlook in more detail.

  • Joel Ackerman - CFO & Treasurer

  • Thanks, Javier. Let me first share a few more details on Q4 performance, and then I'll add some color on 2023 guidance. For Q4, we delivered $317 million of adjusted operating income and $1.11 of adjusted earnings per share from continuing operations, which resulted in the full year coming in right at the top of the updated guidance range we provided last quarter.

  • For the U.S. dialysis segment, treatments per day were down 1.3% compared to the third quarter, in line with our expectations. This was the result of lower patient count due to excess mortality and a higher seasonal missed treatment rate.

  • Adjusted patient care cost per treatment was up $1.78 sequentially. There were 3 primary drivers of this increase: seasonal flu expense, year-end benefits and lower fixed cost leverage because of the decline in treatment volume. These were offset by lower contract labor costs in the quarter.

  • Adjusted G&A was down $24 million quarter-over-quarter. This decrease was primarily driven by the $28 million of California ballot initiative expense in Q3.

  • Turning to our other segments. For our IKC business, operating income was roughly flat quarter-over-quarter. International adjusted operating income decreased $15 million quarter-over-quarter. This is primarily driven by $7 million in foreign exchange headwinds and an expense related to acquisitions in Brazil. This acquisition expense has an offsetting decrease in taxes so there's no net impact on the P&L. During Q4, we did not repurchase any shares. As we communicated on the Q3 call, our primary deployment of the excess capital will be to pay down debt to return to our target leverage ratio of 3x to 3.5x EBITDA.

  • Turning to 2023. Let me add some more detail on our guidance. Our 2023 adjusted operating income guidance is $1.4 billion to $1.6 billion. Compared to our comments on the Q3 call about our expectations for 2023, the only significant update to our expectations is higher treatment volume due to the lack of a winter COVID surge.

  • To give some more color, let me run through our latest expectations on the 3 drivers of the U.S. dialysis business in 2023. First, we expect the year-over-year change in treatment volume to be between 0 and negative 3% due primarily to the annualization of excess mortality in 2022 and continued excess mortality through 2023.

  • Second, we anticipate revenue per treatment will increase approximately 2% to 2.5% year-over-year, driven roughly 2/3 by rate increases and 1/3 by higher Medicare Advantage and commercial mix.

  • And third, we expect patient care cost per treatment to increase approximately 2% to 2.5% driven by wage rate growth and inflationary pressures, partially offset by savings from our new anemia contract and other cost-saving initiatives.

  • A few additional things to help your thinking about 2023, each of which is incorporated in our guidance. Year-over-year adjusted operating income is benefited by approximately $50 million due to the absence of the ballot initiative spend in 2023.

  • Regarding timing of adjusted operating income in 2023, we expect Q1 adjusted OI to be approximately $75 million to $100 million lower than the average of Q2 to Q4 due to typical seasonal factors impacting, among other things, RPT, treatment days per quarter and labor.

  • Regarding our previously disclosed agreement with Medtronic, we anticipate the transaction will close in the first half of this year. Our initial cash investment will be approximately $300 million at closing.

  • On the P&L, we expect approximately $60 million of pretax losses below OI in 2023, which assumes approximately $30 million in the second quarter and $15 million per quarter over the remainder of the year. The EPS impact of this will be approximately $0.47 in 2023.

  • For IKC, we expect OI to be flat to slightly down in 2023 relative to 2022. This is driven by additional growth expenses, offset partially by increased shared savings.

  • Our interest expense assumption for the year is $405 million to $425 million. For income tax, we anticipate an effective rate of 25% to 27%. On cash flow, we expect free cash flow from continuing operations of $650 million to $900 million. And finally, we anticipate our leverage ratio at the end of 2023 to be in the range of 3.6 to 3.9x 2023 EBITDA.

  • That concludes our prepared comments for today. Operator, please open the call for Q&A.

  • Operator

  • (Operator Instructions) Our first caller is Andrew Mok with UBS.

  • Andrew Mok - Analyst

  • To start, you delivered the high end of the revised guide this quarter, but you're leaving the OI growth for 2023 unchanged. So can you help us understand those dynamics a bit better? Because it sounds like labor costs and volumes are both trending better, which would presumably lead to a better OI outlook for 2023.

  • Joel Ackerman - CFO & Treasurer

  • Yes, Andrew, I'll take that one. So I'd say relative to the guidance we gave on the Q3 call, we've really learned 2 things. One is, as you highlighted, the quarter came out at the high end of our range, largely as a result of labor. And the second is we didn't have a winter surge.

  • As we looked at guidance for the year, we incorporated the volume improvement from no winter surge. We looked at the labor dynamic, and ultimately, we concluded to leave our labor guidance for 2023 unchanged, really for 2 reasons.

  • One, we did see improvement in Q4, but some of that was improvement that we really anticipated in the front half of 2023. It just came in earlier than expected. So you wouldn't expect that to change '23.

  • The second is we're in a really dynamic labor environment. And given all the moving pieces we ultimately concluded 1 quarter's worth of outperformance wasn't enough yet for us to change our views.

  • So for that reason, we kept labor where it is and the improvement in the guide for next year is really the result of better volume because of no COVID surge in the winter.

  • Andrew Mok - Analyst

  • Got it. Do you have the number for contract labor costs in the quarter?

  • Joel Ackerman - CFO & Treasurer

  • Yes. Contract labor costs in Q4 was down about $14 million relative to Q3.

  • Andrew Mok - Analyst

  • Okay. And then in the prepared remarks, you noted that you would expect to return to a more normal OI trajectory of 3% to 7% if COVID normalizes. Can you help us understand what level of visibility you have into incidence rates for new patients to drive the confidence in that restored growth rate should COVID normalize?

  • Javier J. Rodriguez - CEO & Executive Director

  • Sure. I'll grab that one. In essence, when we think of growth, we think of it in 2 categories. One is what's within our control and the other is the macro factors. Within our control, as we said, in the fourth quarter, we've made some progress, and we will continue to make progress on being staffed and ready to accept new patients.

  • On the macro, which is sort of the question that many are asking, what is upstream new patient looking like, there are some questions that we still can't quantify, some variables that we still can't quantify. That said, there is nothing we've seen that leads us to conclude that there is a permanent change to new starts. And so the best assumption at this juncture is to assume that after COVID plays out, that admits would revert to the roughly 2% that we experienced historically.

  • Andrew Mok - Analyst

  • Got it. And just a follow-up. I wanted to ask about the ESA switch from EPOGEN to MIRCERA. What sort of cadence are you expecting with respect to transitioning patients? What have you done so far? And when do you expect that transition to be complete?

  • Javier J. Rodriguez - CEO & Executive Director

  • Yes. The cadence is obviously done very carefully with the coordination of all the physicians making their own independent decisions as to what's right for each patient. It will roll out throughout the year, and we should be done by the end of 2023.

  • Operator

  • Our next caller is Pito Chickering with Deutsche Bank.

  • Philip Chickering - Research Analyst

  • Sticking with the incidence for a few minutes. It's pretty delayed, but looking at the USRDS incident count, the first half of 2022 is down sort of 5% versus '21. I guess can you guys help quantify sort of what your new adds were sort of quarterly throughout 2022? Or what do you guys sort of assume that to be in 2023?

  • Joel Ackerman - CFO & Treasurer

  • Yes. So our admission rate in 2022 was lower than what we've seen prior to COVID. We'd called that out, and I think that's really one of the big drivers of why what I'd call organic volume or organic growth is down. That's been persistent. It's kind of picked up through the back half of the year, and we haven't seen it come down, which is why our guide for 2023 continues basically to track what we saw in 2022. We haven't built in any material improvement to that. That said, as Javier noted, we expect that to revert back to what we saw pre-COVID once the direct and indirect impacts of COVID are done.

  • Philip Chickering - Research Analyst

  • Okay. So looking at the press release, you had added about 1,200 patients sequentially. I guess you actually can't quantify for us the [6,300] adds with the delta being sort of mortality. I mean just any color just sort of you can quantify what the new adds were in the fourth quarter.

  • Joel Ackerman - CFO & Treasurer

  • We haven't historically reported a new adds number, and I'm hesitant to give it now. I think there'll be a bunch of different ways to calculate it. So I'm not sure I have a good answer for that number. That said, look, it is -- it continues to be depressed. We saw that in Q4. There is seasonality in that number. It tends to pick up in the front half of the year. And so obviously, we're going to be looking for that in the front half of 2023.

  • Javier J. Rodriguez - CEO & Executive Director

  • Yes, if you were going to use really high-level math, and I'm just trying to help get the direction going, and you say, we guide it to negative 3 to 0, that I would give you a midpoint of negative 1.5. And if you just do the math of the excess mortality starting off in 2023, that's a sort of a negative 2. There's other variables going into it, but that would get you to a plus 50 basis points for new add [maths], give or take. And there's other dynamics, but that gives you direction.

  • Philip Chickering - Research Analyst

  • Okay, which actually is a segue in I mean I guess prior to COVID. In 2019, you saw sort of generally about a 17% sort of mortality rate gets you to just under sort of 6 years or on average. And during 2020, it was 20-plus percent mortality rates sort of sub-5 years. I guess as you're looking at the fourth quarter, are we seeing sort of mortality rates sort of go back to previous levels? There's expectation at one point that it would be extended. Just from a pull forward due to excess mortality from COVID in 2021, seeing if that number is starting to extend back again.

  • Javier J. Rodriguez - CEO & Executive Director

  • Yes. So if you just look at the numbers, just to make sure because there's new people to the story, is in 2020, we announced like roughly 6,800-or-so excess mortality, and we're guiding roughly to 3,000 in 2023. So it is coming down quite aggressively. And I think, again, we don't have visibility exactly as to when that would revert. But as COVID unwinds, it looks like it would -- it should go with the visibility we have back to normal.

  • Joel Ackerman - CFO & Treasurer

  • Yes. And Pito, just to add to that, to help you with your modeling, the excess mortality number in Q4, based on what we know now, and these numbers get updated as the data catches up, was roughly 900. You want to compare that to Q4 of 2021, that number was somewhere around 1,500. So Q4 over Q4, the numbers come down significantly. And we would expect similarly Q1 '23 over Q1 '22 because of the lack of the surge.

  • Philip Chickering - Research Analyst

  • Okay. One quick follow-up. Can you sort of talk about the nurse turnover? Has that sort of stabilized at this point? And then on the contract labor, what was contract labor running sort of in 2019? Just as we think about this normalizing out kind of where [you guys expect] your contract labor pre-COVID?

  • Javier J. Rodriguez - CEO & Executive Director

  • Pre-COVID was roughly a little below $20 million. When we got to a high, we got to roughly $100 million last year. And what we've told you is that we would run roughly $20 million to $30 million higher in 2023. So that would put you right around $50 million or so. So trying to get halfway through, if you will.

  • Operator

  • (Operator Instructions) Our next caller is Gary Taylor with Cowen.

  • Gary Paul Taylor - MD & Senior Equity Research Analyst

  • A couple of quick questions. Going back to integrated kidney care, 42,000 full risk patients. What is the guidance or what's built in for 2023? How much patient growth?

  • Joel Ackerman - CFO & Treasurer

  • I'd say 50% is a good number to use there, Gary.

  • Gary Paul Taylor - MD & Senior Equity Research Analyst

  • So I mean 50% patient growth and then you're saying the loss is going to be fairly similar to slightly better than that [1 25], right?

  • Joel Ackerman - CFO & Treasurer

  • Right. I think the way to think about that rough numbers is a $50 million improvement in shared savings revenue, and that's really driven by the shared savings in 2023 that we get for patients that we were at risk for in 2022, and that's offset by roughly $50 million of costs associated with that growth that we're going to see in 2023.

  • Gary Paul Taylor - MD & Senior Equity Research Analyst

  • That makes sense. And I think I understand the accounting you do for that, but the $378 million of revenue you booked this year for that segment, you've got about $3.5 billion of spend. I know that's not all ratable necessarily. But that implies like your net savings that's going into your revenue numbers, like 11% of the spend, is that the right way to think about the results you're achieving so far?

  • Joel Ackerman - CFO & Treasurer

  • I think it's tough to do that calculation. The $377 million of revenue in '22 really comes in 2 buckets. $300 million of it is from the SNPs, which is what I'll call gross revenue. Think of it as accounting similar to a health plans accounting where the full medical cost comes through revenue. And then the other $76 million is shared savings revenue where we only book the actual shared savings amount. We don't book the full cost of the medical amount.

  • And I think if you really wanted to look at a number, you take the, call it, the gross margin associated with that $377 million. It's not -- that's not an accounting gross margin. This is kind of a financial calculation we would do. It wouldn't comply with GAAP. And you divide that number, which is, call it, $100 million, by the prior year medical spend or the dollars under management from the prior year because that shared savings revenue is associated with the prior year, and that ratio would get you to what I'd call a net savings number.

  • Gary Paul Taylor - MD & Senior Equity Research Analyst

  • Got it. Following that. Appreciate it. Last one. Javier, you talked about...

  • Joel Ackerman - CFO & Treasurer

  • Gary, I'm sorry, just a quick correction. I think you said that '23 would be flat to slightly better than '22, and I agree with that. What I said in the prepared remarks, it would be flat to slightly worse. So I just wanted to clean that up.

  • Gary Paul Taylor - MD & Senior Equity Research Analyst

  • Okay. I just want to go to Marietta for a second. Javier, I mean Fresenius is talking about having a lot of confidence in regulatory or legislative, and you suggest that you're still active there. I guess is there anything else you can share on where you think that relief is more likely to come, CMS making a regulatory language change or the legislation that was introduced last year? And then -- and the last part of it would just be any evidence at all, any of the regional TPAs are doing anything with this yet? It sounds like not given your commercial mix guide for '23, but I just want to see.

  • Javier J. Rodriguez - CEO & Executive Director

  • Yes. Thanks for the question, Gary. Won't speculate as to how it will come or if or when it will come. But we continue to work very diligently with the kidney community and disability groups to restore our protection for our patients. As it relates to what are we seeing, we have not seen any significant uptick, but we wouldn't expect it given the time of the year we're in because there's a lag in claims and payment. So right now, it's going as expected. But one of the things that we're working with the congressional champions is that they've asked that we produce examples because they're very interested in protecting patients. So that's all we have at this juncture.

  • Operator

  • And our next caller is Justin Lake with Wolfe Research.

  • Austin Jason Gerlach - Research Analyst

  • This is Austin on for Justin. Appreciate the questions here. Joe, I guess I wanted to start real quick just on sort of the leverage outlook in that 3.6 to 3.9 that you were speaking to. A, just kind of curious what sort of needs to happen to reach both ends of that range. And then off of that on the share repo thinking, is there any timing or outlook embedded in the '23 guidance when that might resume? Or like alternatively, what do you guys kind of need to see on the debt side to start to resume the repurchase activity?

  • Joel Ackerman - CFO & Treasurer

  • Yes. So we have not built any share repurchases into our guidance for next year. We just think that's the prudent way to model things out. The range is largely driven by the range in OI, which translates into a range in EBITDA. So that's what drives the range there.

  • In terms of what we need to see, look, we need to see a very clear path to getting back into the range before we shift our capital allocation priorities back to share repurchases.

  • Austin Jason Gerlach - Research Analyst

  • Okay. Great. And then on the -- follow-up kind of on the clinic closures. You guys did 44 last quarter, 50 this quarter. I guess we think ahead to '23, is there kind of like a point-in-time number that you guys are kind of targeting in terms of further clinic consolidation? And then off of that, just kind of an update on how the patient retention is tracking off of that.

  • Javier J. Rodriguez - CEO & Executive Director

  • We don't have a target per se. As you can imagine, it's a process that we take incredibly seriously to make sure that patients are taken care of, and that the community is taken care of, and we evaluate a lot of dimension. But it looks to be that the range will be in the 50 to 70 in 2023 clinics will likely consolidate. As it relates to retention of patients, that is an equation that goes -- that's part of that calculation, and we continue to see strong retention of patients wanting to stay at DaVita.

  • Austin Jason Gerlach - Research Analyst

  • Great. And then just one last one for me kind of on an IKC follow-up. The number of at-risk patients bounces around a little bit during the year. I'm just wondering, what are the drivers of that in terms of attribution to you guys? And then is there an expectation like patient mortality, in a certain sense, is sort of showing up there? And then on the med cost under management, just I guess what are the expectations for cadence and how that moves through 2023?

  • Joel Ackerman - CFO & Treasurer

  • Yes. So there's nothing I'd call out in terms of the movement on the lives over the course of the year. Contracts go up or down, the number of lives in our SNP plans can move around a little bit. Some of it -- I think this quarter was more around rounding than any major moves.

  • In terms of medical spend under management, I think for next year, we expect that number to end somewhere in the $5 billion range, with a lot of that growth coming at the beginning of the year.

  • Austin Jason Gerlach - Research Analyst

  • Great. And then sorry, let me just squeeze in just one more here. You guys mentioned the commercial mix in MA. Just wondering kind of where that tracked in 4Q and then what's kind of embedded for year-end '23, just on the mix side.

  • Javier J. Rodriguez - CEO & Executive Director

  • We ended the year with a mix of 10.4, and we don't usually give forward guidance on mix, but that's where we ended the year.

  • Operator

  • Our next caller is Kevin Fischbeck with Bank of America.

  • Kevin Mark Fischbeck - MD in Equity Research

  • Great. I guess last quarter, you mentioned a lot about the missed treatment dynamic. Is there any update there? It sounds like you're saying it came in line with seasonality. Does that mean it's back to normal or back as you would have expected based upon how things played out in Q3 plus Q4 seasonality?

  • Javier J. Rodriguez - CEO & Executive Director

  • Kevin, on the missed treatments, we just highlighted that it was trending higher than it had historically by 1 percentage point. We also said that this is a dynamic that's going to take some time to, a, understand; and then, b, fixed. And so in our guidance, we do not have any significant progress in there until we can really understand the dynamic and lower it. So it came in line in the sense that it wasn't modeled to improve in any dramatic way.

  • Kevin Mark Fischbeck - MD in Equity Research

  • And so you're assuming that in your 0% to 3% -- 0% to down 3% volume guidance, it just stays stable?

  • Javier J. Rodriguez - CEO & Executive Director

  • Correct.

  • Kevin Mark Fischbeck - MD in Equity Research

  • Okay. And then as far as the Medtronic JV goes, it sounds like $15 million a quarter the rest of this year. We're assuming -- when does that become breakeven in your minds? Is that kind of ratable to whatever that year is?

  • Joel Ackerman - CFO & Treasurer

  • Yes, I'd say ratable to 2026 is a reasonable estimate.

  • Kevin Mark Fischbeck - MD in Equity Research

  • Okay. And so if you're still going to be at 3.6% to 3.9% leverage, I guess, going back to earlier point, is it safe to assume that there probably won't be share repo in the first half of next year, too? Or if you feel like there's core growth going on, you could potentially see that pathway to deleveraging that would allow you to start repo before you are actually kind of right at that range?

  • Joel Ackerman - CFO & Treasurer

  • I think it's a little early to speculate, but we certainly want to retain the optionality to start the share repurchase program before we get there. I'm not saying we will, but we'd want to know that we've got a clear path to getting there.

  • Kevin Mark Fischbeck - MD in Equity Research

  • Okay. And then I guess maybe going back to the mix point. You guys did highlight that I think it was 1/3 of the rate growth driver for 2023. Given that the expectation is that there's going to be some sort of recession at some point, I mean, I guess, directionally, it sounds like you're still assuming commercial is up. Is that an issue of member months and when those job losses happened, so it's more of a '24 pressure than '23 pressure? And then I guess if you could provide a little color, more color around where you are on the MA penetration side of things and where you might think that can go over time.

  • Javier J. Rodriguez - CEO & Executive Director

  • Well, let me grab the private pay mix and the recession impact. It will be, of course, very specific to what segments get impacted and how long the recession lasts. Because our patients have shown that they would like to get COBRA and maintain coverage. In addition, they've also kind of had great success in their coverage in the exchanges. And so that would make it more resilient. And then, of course, if the recession is long-lasting, then who knows what the impact would be. But assuming that it is a normal recession and time length, I think that our patients have shown a tendency to want to keep their private insurance.

  • On your second question, which I think was MA mix, we ended the year at 47.3%. What we continue to see is now we're into normal open enrollment, and we have a little more of a tick now every quarter. And so it will continue to increase. And if you had to put a leveling place over the long term, I think it would be slightly below 50 or around 50 if you push me to speculate into the future.

  • Kevin Mark Fischbeck - MD in Equity Research

  • All right. Great. And then maybe just one last question. The cost-cutting initiative that you did, I mean maybe it's just that there's more specificity as far as the charges and everything else that you outlined here. But I just want to make sure that this is more or less kind of as you envisioned it last quarter. Or did you accelerate anything or do anything differently as Q4 played out?

  • Javier J. Rodriguez - CEO & Executive Director

  • No. I think Joel said it well, we are doing what we said we would in Q3 along all the dimensions than we spoke of. And then on labor, some of the efficiencies just came in slightly faster than we anticipated. The rest of the stuff remains.

  • Operator

  • Andrew Mok with UBS.

  • Andrew Mok - Analyst

  • Great. Just a few numbers questions to follow up. Your D&A increased about $20 million sequentially. Is that from the new clinical IT investments? Or is there something else driving that D&A higher in the quarter? Is that a good number to think about for 2023 from a run rate perspective?

  • Joel Ackerman - CFO & Treasurer

  • Yes. I think modeling consolidated D&A for 2023, I'd say we don't expect that to change very much from the full year 2022.

  • Andrew Mok - Analyst

  • So D&A will be flat even though it ticked up in the fourth quarter is what you're saying on a full year basis?

  • Joel Ackerman - CFO & Treasurer

  • Yes.

  • Andrew Mok - Analyst

  • And what's driving the decrease then? Is that from lower clinics?

  • Joel Ackerman - CFO & Treasurer

  • I think the important thing here, Andrew, would be to focus on the non-GAAP D&A. You've got to exclude the costs associated with clinic closures and anything else. On a non-GAAP basis, I think you'll see it's relatively flat in Q4 over Q3.

  • Andrew Mok - Analyst

  • Okay. Got it. And then maybe just a quick update on home dialysis initiatives. Where is that tracking relative to long-term goals? And as you shut down clinics, should we expect that number to trend higher over time?

  • Javier J. Rodriguez - CEO & Executive Director

  • Yes. Thanks for the question, Andrew. Our home mix ended up 15.2%, and that is tracking consistent to where we expected. We do not think there's a linkage between closing centers and having home mix increase, but rather the transitional centers that we talked about and making sure that our patients have home remote monitoring and other tools, so that they feel confident and connected and want to be able to go home. We're, in essence, also reeducating nephrologists so that they can be comfortable to have more patients at home. Those variables will be way more important than the centers because we're being so thoughtful as to which clinics we close, and so patients, in essence, still have access.

  • Andrew Mok - Analyst

  • Got it. And maybe on that point, I think you touched on this briefly, but what exactly are you doing to ensure that you're retaining patients in the clinics that you do close? What are you doing to prevent any sort of leakage there?

  • Javier J. Rodriguez - CEO & Executive Director

  • Well, the patients have choice, of course, and their nephrologists have choices, and they can go wherever they deem appropriate for their life. But in general, we have relationships with them, and they feel comfortable with their care. And so when we sit with the patient and tell them about a center closure, we tell them about their options, and then they choose. And many times, they feel comfortable staying within a DaVita center. And then the ones that obviously choose to go somewhere else choose to go somewhere else, but the vast majority have decided to stay with DaVita and their nephrologist.

  • Operator

  • And at this time, I am showing no further questions.

  • Javier J. Rodriguez - CEO & Executive Director

  • Okay. Well, thank you, Michelle, and thank you all for your questions and for your continued interest in DaVita. I'll finish where I started, with optimism for the year ahead. Although we will continue to stay away from any COVID predictions, I'm encouraged by our recent progress. As outlined today, we will continue to pursue our strategic priorities to create the best long-term capabilities and outcomes for our patients, teammates and shareholders.

  • Thank you all for joining the call today, and be well.

  • Operator

  • Thank you. This concludes today's conference call. You may go ahead and disconnect at this time.