Q1 2026
Conference Call
May 8, 2026
Cover O
o/s new photo
ption
Operational highlights
32.7% YoY increase in home health care ADV from continued strong organic growth and the acquisition of Closing the Gap
6.0% YoY increase in SGP customer base LTC occupancy stable YoY at 97.5%
AFFO/share (basic)(1) up 55.9% YoY to $0.276 TTM Payout ratio 41%(2)
Subsequent to Q1
Completed the acquisition of CBI Home Health ($570M)
Completed inaugural offering of senior unsecured notes ($450M at 4.345% due April 2031)
Financial highlightsAdjusted EBITDA | Q1 2026 | Q1 2025 | ||
Reported | $52.9M | $35.6M | +48.5% | |
Excluding out-of-period items(1) | $44.2M | $29.0M | +52.2% | |
Divisional NOI Margins Excluding out-of-period items(1) | Q1 2026 | Q1 2025 | ||
Home health care | 13.3% | 10.3% | +300 bps | |
Long-term care | 10.3% | 9.4% | +90 bps | |
Managed services | 54.6% 53.4% +120 bps | |||
Excluding the impact of out-of-period items, refer to slides 16 and 17 for details
Payout ratio based on trailing twelve months (TTM) ended March 31, 2026, adjusted for the
impact of out of period items (refer to slide 16 for details) 3
Q1 highlights
Adjusted EBITDA, excluding out-of-period items, increased by 52.2% to $44.2M
$478M
Revenue(1)
(TTM July 31, 2025)
$61.9M
Adjusted EBITDA(1)
(TTM July 31, 2025)
$570 million acquisition closed April 1, 2026
Advances Extendicare's services focused strategy
Highly complementary to ParaMed, with substantial presence in Western Canada and the potential for significant synergies
~10M Hours Annual Volume (2024A)
~8.5k Team Members
Enhances Extendicare's ability to deliver innovative care models including hospital to home programs and specialized community services
The acquisition creates the largest home health care platform in Canada
Funded with $200 million common share issuance in December 2025, and an upsized credit facility
CBI Home Health results on a standalone basis for the twelve months ended July 31, 2025, adjusted for estimated lease accounting adjustments of $5.5M, net of Extendicare
Quality of Earnings (QoE) EBITDA adjustments of $3.3M (further details can be found in Extendicare's Q4 2025 MD&A and in the press release issued on November 19, 2025 4
announcing the acquisition of CBI Home Health, as filed on SEDAR+ at https://www.sedarplus.com and on Extendicare's website at https://www.Extendicare.com)
Closed CBI Home Health acquisition
Creates a national home health care platform
Upgrading our portfolio quality, driving management fee growth
Seven LTC homes (1,728 new beds) under construction in Axium JV to replace 1,375 Class C beds
On track to open two new LTC homes in 2026
Pipeline of 17 projects representing more than
~3,700 beds replacing ~1,600 Class C beds
Redevelopment funded via capital-efficient JV strategy
Sold the vacated West End Villa Class C home for
$12.1M in February
Anticipate the sale of the Sudbury 320-bed project into the Axium JV in Q2
Beauclaire (320-beds, Ottawa)
Forest Trail (256-beds, Peterborough)
Redevelopment projects
# of beds
# Class C beds replaced
Expected opening
Estimated development costs (1)
($ millions)
Forest Trail (Peterborough)
256
172
Q3-26
104.9
Beauclaire (Ottawa)
320
303
Q2-26
121.4
Orleans (Ottawa)
256
240
Q1-27
103.3
St. Catharines
256
152
Q1-27
106.4
Port Stanley
128
60
Q1-27
52.7
London
192
170
Q2-27
77.7
Sudbury
320
278
Q1-29
125.9
1,728
1,375
692.3
Development costs are defined on an IFRS basis (which includes the cost of land, hard construction and soft development costs, furniture, fixtures and equipment,
financing costs and capitalized interest costs during construction), net of any capital development government grant receivable on substantial completion of construction, 5
if applicable
Building for the future
Two new homes opening in 2026; recycled capital from sale of legacy Class C home in Q1
Financial Review Q1 2026Out-of-period items recognized in Q1 2026(1) consisted of retro funding in LTC and home health, partially offset by retro wage adjustments in home health, which added $8.7M to NOI compared to
$6.6M in Q1 2025
Q1 revenue up $90.6M; up $92.0M excluding out-of-period items, driven primarily by organic volume growth and the acquisition of Closing the Gap and the acquisition of 9 LTC homes, partially offset by the closure of West End Villa following the new home opening in Axium JV
Q1 NOI up $18.8M; up $16.7M excluding out-of-period items, reflecting revenue growth partially offset by higher operating costs and the NOI contribution from the 9-home LTC acquisition
Q1 AFFO/basic share $0.343, reflecting increased after-tax earnings partially offset by an unfavourable change in the adjustment for non-cash share-based compensation
Excluding out-of-period items, AFFO/basic share(1) improved by 56% to $0.276 per share
Q1 2026 vs Q1 2025
Revenue | NOI |
$465.2M +$90.6M +24.2% Adjusted EBITDA | $69.0M +$18.8 +37.4% Net earnings |
$52.9M +$17.3M +48.5% AFFO/basic share | $40.7M +$25.7 +171.0% Payout ratio |
$0.343 +$0.108 +46.0% | 37% |
Reported
(1) Refer to slides 16 and 17 for details and the impact of out-of-period items 7
Consolidated results
Q1 2026
Q1 revenue up $47.2M; up $56.5M excluding out-of-period items(2), reflecting a 32.7% increase in ADV, driven by organic growth and the acquisition of Closing the Gap in Q2 2025
Q1 NOI up $8.9M; up $12.0M excluding out-of-period items(2), reflecting revenue growth, partially offset by higher
15%
10%
5%
0%
12.6%
ADV and Adjusted NOI Margin %(1)
11.3% 10.4% 10.3%
13.5% 13.6% 13.2% 13.3%
45,000
40,000
35,000
30,000
25,000
wages and benefits
Q1 NOI margin(2) of 13.3%, up 300 bps from 10.3% in Q1 2025, with higher volumes and scalable technology platform driving efficiency gains in back-office support functions
Q2-24 Q3-24 Q4-24 Q1-25 Q2-25 Q3-25 Q4-25 Q1-26
Revenue | ||
Q1 2026 | $205.4M | +29.8% |
NOI | ||
Q1 2026 | $27.9M | +46.5% |
margin | 13.6% | +160 bps |
Average daily volume ("ADV") | ||
Q1 2026 | 41,936 | +32.7% |
Adjusted NOI margins excluding out-of-period retroactive bill rate increases ($4.4M in Q4 2024, $11.0M in Q1 2025 and $1.7M in Q1 2026), retroactive compensation costs ($11.0M in Q1 2025 and $0.9M in Q1 2026), and workers' compensation rebates of $3.9M in Q1 2025 and $5.5M in Q4 2025
Refer to slides 16 and 17 for details and the impact of out-of-period items 8
Home health care
Strong organic growth and acquisition of Closing the Gap driving 78.9% increase in Q1 NOI
Q1 revenue up $45.8M; up $37.9M(2) excluding out-of-period items, reflecting the contribution from the 9-home LTC acquisition (+$32.5M), funding increases and timing of spend, partially offset by the closure of West End Villa following the opening of Extendicare Crossing Bridge in Axium JV
Q1 NOI up $11.0M; up $5.8M to $24.3M(2) excluding out-of-
15%
10%
5%
11.3%
11.4%
NOI Margin %(1)
11.6% 11.8% 10.9%
10.0% 9.4%
10.3%
period items, reflecting the 9-home LTC acquisition (+$3.5M), funding increases, timing of spend and improved preferred occupancy, partially offset by higher operating costs and the closure of West End Villa
Q1 adjusted NOI margin(2) of 10.3%; up 90 bps from 9.4% in Q1 2025
Adjusted NOI margins exclude out-of-period funding ($4.1M in Q2 2024, $1.8M in Q3 2024, $1.9M in Q4 2024 and $7.9M in Q1 2026), workers' compensation rebates ($2.7M in Q1 2025 and $2.9M in Q4 2025) and retroactive union wage adjustments of $4.5M in Q4 2025
Refer to slides 16 and 17 for details and the impact of out-of-period items
Q2-24 Q3-24 Q4-24 Q1-25 Q2-25 Q3-25 Q4-25 Q1-26
As reported Adjusted to exclude out-of-period itemsRevenue
Q1 2026
$243.5M
+23.2%
NOI
Q1 2026
$32.2M
+52.0%
margin
13.2%
+250 bps
Average occupancy
Q1 2026
97.5%
-
9
Long-term care
Growth driven by the LTC acquisition in 2025 and funding increases
Q1 revenue down $2.4M, largely driven by Revera's sale of its 30 Class C LTC homes (9 to Extendicare and 21 to a third party) in Q2 2025, partially offset by organic growth in SGP clients and management fees from newly opened homes in Axium JV
Q1 NOI down $1.1M on decline in revenue and change in mix of Assist consulting and other services
Q1 NOI margins remain within the expected 50-55% range
Q1 SGP beds up 6.0% from Q1 2025
175,000
150,000
125,000
100,000
75,000
SGP (3rd party and JV beds)
Revenue | ||
Q1 2026 | $16.2M | -12.9% |
NOI | ||
Q1 2026 | $8.9M | -11.0% |
margin | 54.6% | +120 bps |
Management contract beds | ||
Third party Joint venture | 2,351 3,886 | -38.6% |
SGP 3rd party & joint venture beds | ||
Beds | 157,072 | +6.0% |
Q2-24 Q3-24 Q4-24 Q1-25 Q2-25 Q3-25 Q4-25 Q1-26
10
Managed services
Extendicare Assist and SGP
6.0% organic growth in SGP clients offset by loss of Revera management contracts in 2025
Closed CBI Acquisition
(April 1, 2026)
Issued $450M Senior Unsecured Notes (Morningstar DBRS: BBB stable)
(April 14, 2026)
Source and Use (in millions)
Sources
Source and Use (in millions)
Sources
Equity Issuance (net of fees) | $ 191.5 |
Delayed Draw Term Loan | $ 154.5 |
Revolver Draw | $ 153.7 |
Cash & Cash Equivalents | $ 82.5 |
Total Sources of Funds | $ 582.2 |
4.345% April 2031 Senior Unsecured Notes $ 450.0
Total Sources of Funds $ 450.0
Uses
Uses
Repayment of Delayed Draw Term Loan Partial Repayment of Revolving Facility
$ 327.7
$ 100.0
Purchase Price | $ 572.6 | Financing Fees | $ 2.0 | |
Transaction & Financing Fees | $ 9.6 | General Corporate Purposes and financing fees | $ 20.3 | |
Total Uses of Funds | $ 582.2 | Total Uses of Funds | $ 450.0 |
Concurrent with the Senior Unsecured Note offering, amended senior secured credit facility to a $250 million senior unsecured revolving facility, maturing April 2029
Inaugural $450M Senior Unsecured Note Offering
CBI Acquisition provided the catalyst to issue BBB stable senior unsecured notes
As at March 31, 2026 | |||
Cash | Available Revolving Facility | Long-term debt(1) | |
Reported | $321M | $154M | $366M |
Pro forma(3) | ~$67M | $161M | $714M |
Debt Metrics(1) 10.0x 10.6x
38.6%
7.4x
37.0%
7.9x
31.4%
26.0%
25.5%
4.2x4.0x
2.6x
2.3x
2.1x
1.9x
2022 2023 2024 2025 TTM Q1-26
TTM interest coverage Debt/Adjusted EBITDA Debt/GBVDebt maturities as at March 31, 2026(2)
($ millions)
Subsequent to Q1, capital structure changes improve maturity profile and cost of capital
2026 2027 2028 2029 2030 Thereafter
~$161M(3) available on new $250M senior unsecured revolving credit facility
166.3
Delayed draw term loan fully repaid subsequent to Q1 with proceeds from Senior Unsecured Note proceeds
Mortgage/loan principal at maturity Mortgage amortization
Lease liabilities
Delayed draw term loan
43.1
44.0
6.5 2.5 6.9
7.2 2.9
6.7 2.2
7.1 1.8 12.1 6.6 1.5
7.9
5.2
Improved maturity profile with unsecured revolving facility maturity extended to April 2029 and 5-year $450M senior unsecured notes maturing in April 2031
Pro forma Debt to Adjusted EBITDA(4) is estimated to be
~2.8x(4) reflecting the CBI Acquisition and the full-year impact of the 2025 transactions
(4) Pro forma Debt to Adjusted EBITDA based on Extendicare's pro forma Adjusted EBITDA for the trailing twelve months ended March 31, 2026 plus the annualized impact of the Closing the Gap and LTC Transactions and
$61.9 million of pro forma Adjusted EBITDA for CBI Home results on a standalone basis for the twelve months ended July 31, 2025, adjusted for estimated lease accounting adjustments of $5.5M, net of Extendicare Quality of Earnings (QoE) EBITDA adjustments of $3.3M (further details can be found in Extendicare's Q4 2025 MD&A and in the press release issued on November 19, 2025 announcing the acquisition of CBI Home Health, as filed
Debt includes current portion of long-term debt and letters of credit drawn on the revolving credit facility; excludes deferred financing costs
Debt maturities exclude letters of credit drawn on the revolving credit facility
Pro forma cash, pro forma available revolving credit facility and pro forma long-term debt based on Extendicare's as at March 31, 2026 results, including letters of credit drawn on the revolving credit facility and excluding deferred financing costs, reflecting the impact of the CBI acquisition closed April 1, 2026 and the Notes Offering closed April 14, 2026 as outlined on Slide 11. Further details can be found in Extendicare's Q4 2025 MD&A as filed on SEDAR+ at https://www.sedarplus.com
on SEDAR+ at https://www.sedarplus.com and on Extendicare's website at https://www.extendicare.com) and the impact of the CBI acquisition closed April 1, 2026 and the Notes Offering closed April 14, 2026 on the pro forma longterm debt as outlined on Slide 11.
12
Strong liquidity and credit metrics
~$211M of available liquidity pro forma CBI acquisition and senior unsecured note offering
Building new LTC homes to address the rising demand for long-term care
Enhancing home health services to ease health care system strain
Seniors aged 85+ increasing at ~4% per year(1)
LTC waitlist of more than 50,000(2) in Ontario(2)
Need >200,000 new LTC beds in Canada by 2035(3)
ParaMed's care volumes grew organically by more than 12%(4) in 2025; following 10% growth in 2024
Home care volume growth outpacing seniors' population growth to bridge LTC shortfall
3x
3.0
2.5
2.0
(millions)
1.5
1.0
0.5
0.0
2x
2.70
1.61
0.86
2006 2011 2016 2021 2026 2031 2036 2041 2046 2051
Observed Projected
Source: Statistics Canada, Table 17-10-0057-01, Projected population as of July 1, 2025, released January 2026
Source: Ontario Ministry of Long-Term Care Client Profile Database (CPRO), September 2025
The Conference Board of Canada; Sizing Up the Challenge; Meeting the Demand for Long-Term Care, November 2017
Before the impact of Closing the Gap 13
Meeting the needs of a growing demographic
Continued demand for long-term care and home health care
Appendixo/s new photos
Q4-25 deck
Direct care for seniors
NOI contribution by segment(1)
Long-term care
59
Long-term care homes owned
TTM Q1 2026 Adjusted NOI(1) $244.5M
$35.8M
services 14.7%
Managed
41.3%
Home health care
$100.9M
44.1%
Long-term care
$107.8M
Home health care
14.5M
Home health care hours(4)
Managed services Geographically diversified operations(2)
Management & consulting
40
Homes under contract
Group purchasing
157K
Third-party & JV beds served
Province | ON | AB | MB | BC | QC | Other | Total | |
LTC homes owned | 39 | 14 | 6 | - | - | - | 59 | |
- beds | 5,660 | 1,514 | 973 | - | - | - | 8,147 | |
Home health care hours delivered (TTM 000's) | 12,884 | 429 | - | - | - | 581 | 13,894 | |
Assist and JV beds under management contract(3) | 5,259 | - | 978 | - | - | - | 6,237 | |
SGP 3rd party & JV beds served | 58,682 | 19,721 | 2,140 | 31,457 | 35,911 | 9,161 | 157,072 |
Positioned for
GROWTH
High growth business model to expand home health care services and build new LTC homes through capital efficient JV with Axium to generate managed services revenue
TTM Q1 2026 adjusted NOI excludes out-of-period items, refer to slide 16 for details and the impact
Figures as at March 31, 2026
Represents 40 homes, including 28 operational LTC homes owned in the joint ventures with Axium in which the Company has a 15% managed interest 15
Annualized volumes based on 9-month volumes ending March 31, 2026
Services-focused growth
Services represent ~56% of adjusted NOI on a TTM Q1 2026
Impact of out-of-period items on Revenue, NOI, Adjusted EBITDA, AFFO and AFFO/basic share | ||||
Impact on: | Q1 2026 | Q1 2025 | Change | TTM Q1 2026 |
Revenue | ||||
Long-term care | $7.9M | - | $7.9M | $5.0M |
Home health care | $1.7M | $11.0M | $(9.3)M | - |
NOI and Adjusted EBITDA | ||||
Long-term care | $7.9M | $2.7M | $5.2M | $5.6M |
Home health care | $0.8M | $3.9M | $(3.1)M | $5.5M |
AFFO | $6.4M | $4.8M | $1.6M | $8.8M |
AFFO/basic share(1) | $0.067 | $0.058 | $0.009 | $0.092 |
Q1 2026 results impacted by out-of-period funding and costs
LTC recognized $7.9M of out-of-period funding
Home health care recognized $1.7M of retroactive funding and offsetting costs $0.9M, for a net impact of $0.8M
Q1 2025 results impacted by out-of-period funding, costs and workers' compensation rebates
Home health care recognized $11.0M of retroactive funding and offsetting one-time costs Q1 2025 in connection with the 4% rate increase announced in Q4 2024
LTC and home health care recognized workers' compensation rebates of $2.7M and $3.9M, respectively
TTM Q1 2026 results impacted by out-of-period funding and costs and workers compensation rebates
LTC recognized $5.0M of out-of-period funding, offset by
$2.3M of retroactive union wage adjustments
LTC and home health care recognized workers' compensation rebates in Q4-25 of $2.9M and $5.5M, respectively
(1) TTM Q1 2026 AFFO/basic share computed using Q1 2026 weighted average shares of 95.371 million 16
Adjustments to revenue, NOI, EBITDA and AFFO
Three and twelve months ended March 31, 2026
Long-term care NOI and margin(1) | ||
Q1 2026 | Q1 2025 | Change |
$24.3M | $18.5M | +31.4% |
10.3% | 9.4% | +90 bps |
Average occupancy | ||
97.5% | 97.5% | - |
Home health care NOI and margin(1) | ||
Q1 2026 | Q1 2025 | Change |
$27.1M | $15.2M | +78.9% |
13.3% | 10.3% | +300 bps |
Average daily volume | ||
41,936 | 31,603 | +32.7% |
Managed services NOI and margin | ||
Q1 2026 | Q1 2025 | Change |
$8.9M | $10.0M | -11.0% |
54.6% | 53.4% | +120 bps |
SGP 3rd party & joint venture beds at period end | ||
157,072 | 148,209 | +6.0% |
(1) Refer to slide 16 for details and the impact of out-of-period items
17
Adjusted NOI by division(1)
Three months ended March 31, 2026
| Attention: This is an excerpt of the original content. To continue reading it, access the original document here. |
Attachments
- Original document
- Permalink
Disclaimer
Extendicare Inc. published this content on May 08, 2026, and is solely responsible for the information contained herein. Distributed via Public Technologies (PUBT), unedited and unaltered, on May 08, 2026 at 14:52 UTC.

















