XML 36 R26.htm IDEA: XBRL DOCUMENT v3.7.0.1
Segment Information
6 Months Ended
Jun. 30, 2017
Segment Reporting [Abstract]  
Segment Information

17. Segment Information

The Company operates in one line of business, which is operating acute inpatient psychiatric facilities, specialty treatment facilities, residential treatment centers and facilities providing outpatient behavioral healthcare services. As management reviews the operating results of its facilities in the U.S. (the “U.S. Facilities”) and its facilities in the U.K. (the “U.K. Facilities”) separately to assess performance and make decisions, the Company’s operating segments include its U.S. Facilities and U.K. Facilities. At June 30, 2017, the U.S. Facilities included 207 behavioral healthcare facilities with approximately 8,600 beds in 39 states and Puerto Rico, and the U.K. Facilities included 369 behavioral healthcare facilities with approximately 8,700 beds in the U.K.

The following tables set forth the financial information by operating segment, including a reconciliation of Segment EBITDA to income from continuing operations before income taxes (in thousands):

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2017      2016      2017      2016  

Revenue:

           

U.S. Facilities

   $ 461,414      $ 430,209      $ 901,637      $ 838,473  

U.K. Facilities

     254,482        325,883        493,453        532,858  

Corporate and Other

     —          456        —          2,030  
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 715,896      $ 756,548      $ 1,395,090      $ 1,373,361  
  

 

 

    

 

 

    

 

 

    

 

 

 

Segment EBITDA (1):

           

U.S. Facilities

   $ 128,361      $ 118,580      $ 240,506      $ 225,420  

U.K. Facilities

     52,090        72,938        96,276        117,869  

Corporate and Other

     (18,231      (19,292      (38,193      (40,051
  

 

 

    

 

 

    

 

 

    

 

 

 
   $ 162,220      $ 172,226      $ 298,589      $ 303,238  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     Three Months Ended June 30,      Six Months Ended June 30,  
     2017      2016      2017      2016  

Segment EBITDA (1)

   $ 162,220      $ 172,226      $ 298,589      $ 303,238  

Plus (less):

           

Equity-based compensation expense

     (7,436      (6,888      (14,832      (13,844

Gain (loss) on foreign currency derivatives

     —          98        —          508  

Debt extinguishment costs

     (810      —          (810      —    

Transaction-related expenses

     (9,052      (6,074      (13,171      (32,372

Interest expense, net

     (43,505      (48,758      (86,262      (86,472

Depreciation and amortization

     (35,201      (36,752      (68,814      (64,727
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income taxes

   $ 66,216      $ 73,852      $ 114,700      $ 106,331  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     U.S. Facilities      U.K. Facilities      Corporate
and Other
     Consolidated  

Goodwill:

           

Balance at January 1, 2017

   $ 2,041,795      $ 639,393      $ —        $ 2,681,188  

Foreign currency translation

     —          35,231        —          35,231  

Purchase price allocation and other

     797        (6,883      —          (6,086
  

 

 

    

 

 

    

 

 

    

 

 

 

Balance at June 30, 2017

   $ 2,042,592      $ 667,741      $ —        $ 2,710,333  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

     June 30, 2017      December 31, 2016  

Assets (2):

     

U.S. Facilities

   $ 3,473,804      $ 3,382,167  

U.K. Facilities

     2,537,317        2,441,018  

Corporate and Other

     216,901        201,541  
  

 

 

    

 

 

 
   $ 6,228,022      $ 6,024,726  
  

 

 

    

 

 

 

 

(1) Segment EBITDA is defined as income before provision for income taxes, equity-based compensation expense, gain on foreign currency derivatives, transaction-related expenses, interest expense and depreciation and amortization. The Company uses Segment EBITDA as an analytical indicator to measure the performance of the Company’s segments and to develop strategic objectives and operating plans for those segments. Segment EBITDA is commonly used as an analytical indicator within the health care industry, and also serves as a measure of leverage capacity and debt service ability. Segment EBITDA should not be considered as a measure of financial performance under GAAP, and the items excluded from Segment EBITDA are significant components in understanding and assessing financial performance. Because Segment EBITDA is not a measurement determined in accordance with GAAP and is thus susceptible to varying calculations, Segment EBITDA, as presented, may not be comparable to other similarly titled measures of other companies.
(2) Assets include property and equipment for the U.S. Facilities of $1.1 billion, U.K. Facilities of $1.7 billion and corporate and other of $33.6 million at June 30, 2017. Assets include property and equipment for the U.S. Facilities of $1.0 billion, U.K. Facilities of $1.7 billion and corporate and other of $27.1 million at December 31, 2016.