XML 79 R108.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information Tables 1 - 5 (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Dec. 31, 2010
Sep. 30, 2010
Jun. 30, 2010
Mar. 31, 2010
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Dec. 31, 2008
Condensed Consolidating Statements of Operations                        
Net operating revenues $ 518.1 $ 497.7 $ 505.1 $ 506.0 $ 490.9 $ 460.8 $ 467.3 $ 458.6 $ 2,026.9 $ 1,877.6 $ 1,784.9  
Operating expenses:                        
Salaries and benefits                 982.0 921.7 887.4  
Other operating expenses                 284.0 269.5 246.7  
General and administrative expenses                 110.5 106.2 104.5  
Supplies                 102.8 99.4 96.8  
Depreciation and amortization                 78.8 73.1 67.6  
Occupancy costs                 48.4 44.9 44.9  
Provision for doubtful accounts                 21.0 16.4 30.7  
(Gain) Loss on disposal of assets                 4.3 1.4 3.4  
Government, class action, and related settlements                 (12.3) 1.1 36.7  
Professional fees-accounting, tax, and legal                 21.0 17.2 8.8  
Total operating expenses                 1,640.5 1,550.9 1,527.5  
Loss on early extinguishment of debt         (11.9)       38.8 12.3 12.5  
Interest expense and amortization of debt discounts and fees                 119.4 125.6 125.7  
Other expense (income)                 (2.7) (4.3) (3.3)  
Loss on interest rate swaps                 0 13.3 19.6  
Equity in net income of nonconsolidated affiliates                 (12.0) (10.1) (4.6)  
Equity In net income of consolidated affiliates                 0 0 0  
Management fees                 0 0 0  
Income from continuing operations before income tax expense (benefit)                 242.9 189.9 107.5  
Provision for income tax (benefit) expense 15.2 18.1 11.2 (7.4) (741.5) (0.4) (1.3) 2.4 37.1 (740.8) (2.9)  
Income from continuing operations 67.5 33.6 30.7 74.0 788.6 38.7 54.2 49.2 205.8 930.7 110.4  
(Loss) income from discontinued operations, net of tax (5.0) 34.7 1.6 17.5 1.3 3.2 3.3 1.3 48.8 9.1 18.4  
Net income 62.5 68.3 32.3 91.5 789.9 41.9 57.5 50.5 254.6 939.8 128.8  
Less: Net income attributable to noncontrolling interests (12.5) (11.3) (10.4) (11.7) (10.7) (10.1) (10.2) (9.8) (45.9) (40.8) (34.0)  
Net income attributable to HealthSouth 50.0 57.0 21.9 79.8 779.2 31.8 47.3 40.7 208.7 899.0 94.8  
Current assets:                        
Cash and cash equivalents 30.1       48.3       30.1 48.3 80.7 31.7
Restricted Cash 35.3       36.5       35.3 36.5    
Current portion of restricted marketable securities 15.0       18.2       15.0 18.2    
Accounts receivable, net 222.8       206.7       222.8 206.7    
Deferred income tax assets 26.6       28.1       26.6 28.1    
Prepaid expenses and other current assets 61.2       68.4       61.2 68.4    
Total current assets 391.0       406.2       391.0 406.2    
Property and equipment, net 664.4       632.9       664.4 632.9    
Goodwill 421.7       420.3       421.7 420.3 407.7 406.0
Intangible assets, net 57.7       58.5       57.7 58.5    
Total Investments in and advances to nonconsolidated affiliates 29.0       30.7       29.0 30.7    
Deferred income tax assets 608.1       679.3       608.1 679.3    
Other long-term assets 99.3       144.2       99.3 144.2    
Intercompany receivable 0       0       0 0    
Total assets 2,271.2       2,372.1       2,271.2 2,372.1    
Current liabilities:                        
Current portion of long-term debt 18.9       14.5       18.9 14.5    
Accounts payable 45.4       44.6       45.4 44.6    
Accrued payroll 85.0       77.0       85.0 77.0    
Accrued interest payable 22.5       21.5       22.5 21.5    
Refunds due patients and other third-party payors 7.3       48.3       7.3 48.3    
Other current liabilities 134.1       153.4       134.1 153.4    
Total current liabilities 313.2       359.3       313.2 359.3    
Long-term debt, net of current portion 1,235.8       1,496.8       1,235.8 1,496.8    
Self-insured risks 102.8       102.5       102.8 102.5    
Other long-term liabilities 30.4       28.3       30.4 28.3    
Intercompany payable 0       0       0 0    
Total liabilities 1,682.2       1,986.9       1,682.2 1,986.9    
Commitments and Contingencies                            
Convertible perpetual preferred stock 387.4       387.4       387.4 387.4    
Shareholders' equity (deficit)                        
HealthSouth shareholders' equity (deficit) 117.0       (85.2)       117.0 (85.2)    
Noncontrolling interests 84.6       83.0       84.6 83.0    
Total shareholders' equity (deficit) 201.6       (2.2)       201.6 (2.2) (897.6) (1,087.2)
Total liabilities and shareholders' equity (deficit) 2,271.2       2,372.1       2,271.2 2,372.1    
HealthSouth Corporation
                       
Condensed Consolidating Statements of Operations                        
Net operating revenues                 22.1 19.9 17.3  
Operating expenses:                        
Salaries and benefits                 23.9 19.3 21.2  
Other operating expenses                 16.4 17.6 11.0  
General and administrative expenses                 110.5 106.2 104.5  
Supplies                 0.7 0.6 0.6  
Depreciation and amortization                 9.7 9.7 7.5  
Occupancy costs                 4.6 3.1 3.1  
Provision for doubtful accounts                 0.5 0.4 0.6  
(Gain) Loss on disposal of assets                 0 0 0  
Government, class action, and related settlements                 (12.3) 1.1 36.7  
Professional fees-accounting, tax, and legal                 21.0 17.2 8.8  
Total operating expenses                 175.0 175.2 194.0  
Loss on early extinguishment of debt                 38.8 12.3 12.5  
Interest expense and amortization of debt discounts and fees                 109.5 116.0 114.4  
Other expense (income)                 (0.2) (1.0) 0.7  
Loss on interest rate swaps                   13.3 19.6  
Equity in net income of nonconsolidated affiliates                 (3.1) (2.3) (1.9)  
Equity In net income of consolidated affiliates                 (234.8) (195.9) (169.5)  
Management fees                 (93.9) (90.4) (86.0)  
Income from continuing operations before income tax expense (benefit)                 30.8 (7.3) (66.5)  
Provision for income tax (benefit) expense                 (159.0) (903.7) (148.1)  
Income from continuing operations                 189.8 896.4 81.6  
(Loss) income from discontinued operations, net of tax                 18.9 2.6 13.2  
Net income                 208.7 899.0 94.8  
Less: Net income attributable to noncontrolling interests                 0 0 0  
Net income attributable to HealthSouth                 208.7 899.0 94.8  
Current assets:                        
Cash and cash equivalents 26.0       45.8       26.0 45.8 76.1 22.9
Restricted Cash 0.7       0.5       0.7 0.5    
Current portion of restricted marketable securities 0       0       0 0    
Accounts receivable, net 2.4       0.9       2.4 0.9    
Deferred income tax assets 9.2       18.0       9.2 18.0    
Prepaid expenses and other current assets 33.5       28.8       33.5 28.8    
Total current assets 71.8       94.0       71.8 94.0    
Property and equipment, net 13.6       14.7       13.6 14.7    
Goodwill 0       0       0 0    
Intangible assets, net 12.0       9.0       12.0 9.0    
Total Investments in and advances to nonconsolidated affiliates 2.5       3.1       2.5 3.1    
Deferred income tax assets 533.9       604.2       533.9 604.2    
Other long-term assets 59.8       67.3       59.8 67.3    
Intercompany receivable 1,141.8       1,142.8       1,141.8 1,142.8    
Total assets 1,835.4       1,935.1       1,835.4 1,935.1    
Current liabilities:                        
Current portion of long-term debt 10.9       5.1       10.9 5.1    
Accounts payable 5.1       6.8       5.1 6.8    
Accrued payroll 29.6       25.0       29.6 25.0    
Accrued interest payable 22.2       21.0       22.2 21.0    
Refunds due patients and other third-party payors 0.7       42.1       0.7 42.1    
Other current liabilities 75.3       92.0       75.3 92.0    
Total current liabilities 143.8       192.0       143.8 192.0    
Long-term debt, net of current portion 1,144.6       1,397.0       1,144.6 1,397.0    
Self-insured risks 32.8       36.7       32.8 36.7    
Other long-term liabilities 9.8       7.2       9.8 7.2    
Intercompany payable 0       0       0 0    
Total liabilities 1,331.0       1,632.9       1,331.0 1,632.9    
Commitments and Contingencies                            
Convertible perpetual preferred stock 387.4       387.4       387.4 387.4    
Shareholders' equity (deficit)                        
HealthSouth shareholders' equity (deficit) 117.0       (85.2)       117.0 (85.2)    
Noncontrolling interests 0       0       0 0    
Total shareholders' equity (deficit) 117.0       (85.2)       117.0 (85.2)    
Total liabilities and shareholders' equity (deficit) 1,835.4       1,935.1       1,835.4 1,935.1    
Guarantor Subsidiaries
                       
Condensed Consolidating Statements of Operations                        
Net operating revenues                 1,448.6 1,344.5 1,283.6  
Operating expenses:                        
Salaries and benefits                 686.1 646.7 621.8  
Other operating expenses                 200.1 184.0 173.4  
General and administrative expenses                 0 0 0  
Supplies                 73.2 70.7 69.1  
Depreciation and amortization                 52.3 48.4 45.1  
Occupancy costs                 36.1 33.7 32.8  
Provision for doubtful accounts                 15.0 12.1 22.5  
(Gain) Loss on disposal of assets                 3.2 1.4 3.3  
Government, class action, and related settlements                 0 0 0  
Professional fees-accounting, tax, and legal                 0 0 0  
Total operating expenses                 1,066.0 997.0 968.0  
Loss on early extinguishment of debt                 0 0 0  
Interest expense and amortization of debt discounts and fees                 8.4 8.8 8.3  
Other expense (income)                 (0.1) (0.6) (0.3)  
Loss on interest rate swaps                   0 0  
Equity in net income of nonconsolidated affiliates                 (8.7) (7.6) (2.4)  
Equity In net income of consolidated affiliates                 (10.6) (13.7) (10.7)  
Management fees                 73.0 70.5 67.0  
Income from continuing operations before income tax expense (benefit)                 320.6 290.1 253.7  
Provision for income tax (benefit) expense                 155.7 132.9 118.0  
Income from continuing operations                 164.9 157.2 135.7  
(Loss) income from discontinued operations, net of tax                 34.3 5.0 6.0  
Net income                 199.2 162.2 141.7  
Less: Net income attributable to noncontrolling interests                 0 0 (0.4)  
Net income attributable to HealthSouth                 199.2 162.2 141.3  
Current assets:                        
Cash and cash equivalents 1.3       0.1       1.3 0.1 1.8 0.8
Restricted Cash 0       0       0 0    
Current portion of restricted marketable securities 0       0       0 0    
Accounts receivable, net 154.4       148.2       154.4 148.2    
Deferred income tax assets 14.9       9.0       14.9 9.0    
Prepaid expenses and other current assets 16.0       25.5       16.0 25.5    
Total current assets 186.6       182.8       186.6 182.8    
Property and equipment, net 499.3       464.2       499.3 464.2    
Goodwill 266.1       264.6       266.1 264.6    
Intangible assets, net 37.4       38.2       37.4 38.2    
Total Investments in and advances to nonconsolidated affiliates 23.8       24.4       23.8 24.4    
Deferred income tax assets 27.3       9.1       27.3 9.1    
Other long-term assets 7.1       54.9       7.1 54.9    
Intercompany receivable 606.0       489.8       606.0 489.8    
Total assets 1,653.6       1,528.0       1,653.6 1,528.0    
Current liabilities:                        
Current portion of long-term debt 9.6       11.2       9.6 11.2    
Accounts payable 28.7       24.9       28.7 24.9    
Accrued payroll 39.8       37.9       39.8 37.9    
Accrued interest payable 0.1       0.3       0.1 0.3    
Refunds due patients and other third-party payors 4.7       5.5       4.7 5.5    
Other current liabilities 12.1       15.3       12.1 15.3    
Total current liabilities 95.0       95.1       95.0 95.1    
Long-term debt, net of current portion 73.2       83.3       73.2 83.3    
Self-insured risks 0       0       0 0    
Other long-term liabilities 10.9       11.2       10.9 11.2    
Intercompany payable 0       0       0 0    
Total liabilities 179.1       189.6       179.1 189.6    
Commitments and Contingencies                            
Convertible perpetual preferred stock 0       0       0 0    
Shareholders' equity (deficit)                        
HealthSouth shareholders' equity (deficit) 1,474.5       1,338.4       1,474.5 1,338.4    
Noncontrolling interests 0       0       0 0    
Total shareholders' equity (deficit) 1,474.5       1,338.4       1,474.5 1,338.4    
Total liabilities and shareholders' equity (deficit) 1,653.6       1,528.0       1,653.6 1,528.0    
Non-Guarantor Subsidiaries
                       
Condensed Consolidating Statements of Operations                        
Net operating revenues                 601.4 552.6 519.1  
Operating expenses:                        
Salaries and benefits                 285.5 268.1 256.7  
Other operating expenses                 89.2 86.1 77.7  
General and administrative expenses                 0 0 0  
Supplies                 28.9 28.1 27.1  
Depreciation and amortization                 16.8 15.0 15.0  
Occupancy costs                 17.7 16.8 16.3  
Provision for doubtful accounts                 5.5 3.9 7.6  
(Gain) Loss on disposal of assets                 1.1 0 0.1  
Government, class action, and related settlements                 0 0 0  
Professional fees-accounting, tax, and legal                 0 0 0  
Total operating expenses                 444.7 418.0 400.5  
Loss on early extinguishment of debt                 0 0 0  
Interest expense and amortization of debt discounts and fees                 2.6 3.0 3.4  
Other expense (income)                 (3.5) (4.9) (4.1)  
Loss on interest rate swaps                   0 0  
Equity in net income of nonconsolidated affiliates                 (0.2) (0.2) (0.3)  
Equity In net income of consolidated affiliates                 0 0 0  
Management fees                 20.9 19.9 19.0  
Income from continuing operations before income tax expense (benefit)                 136.9 116.8 100.6  
Provision for income tax (benefit) expense                 40.4 30.0 27.2  
Income from continuing operations                 96.5 86.8 73.4  
(Loss) income from discontinued operations, net of tax                 (4.4) 1.4 (0.9)  
Net income                 92.1 88.2 72.5  
Less: Net income attributable to noncontrolling interests                 (45.9) (40.8) (33.6)  
Net income attributable to HealthSouth                 46.2 47.4 38.9  
Current assets:                        
Cash and cash equivalents 2.8       2.4       2.8 2.4 2.8 8.0
Restricted Cash 34.6       36.0       34.6 36.0    
Current portion of restricted marketable securities 15.0       18.2       15.0 18.2    
Accounts receivable, net 66.0       57.6       66.0 57.6    
Deferred income tax assets 2.5       1.1       2.5 1.1    
Prepaid expenses and other current assets 15.7       18.1       15.7 18.1    
Total current assets 136.6       133.4       136.6 133.4    
Property and equipment, net 151.5       154.0       151.5 154.0    
Goodwill 155.6       155.7       155.6 155.7    
Intangible assets, net 8.3       11.3       8.3 11.3    
Total Investments in and advances to nonconsolidated affiliates 2.7       3.2       2.7 3.2    
Deferred income tax assets 46.9       66.0       46.9 66.0    
Other long-term assets 38.6       32.2       38.6 32.2    
Intercompany receivable 0       0       0 0    
Total assets 540.2       555.8       540.2 555.8    
Current liabilities:                        
Current portion of long-term debt 2.4       2.2       2.4 2.2    
Accounts payable 11.6       12.9       11.6 12.9    
Accrued payroll 15.6       14.1       15.6 14.1    
Accrued interest payable 0.2       0.2       0.2 0.2    
Refunds due patients and other third-party payors 1.9       0.7       1.9 0.7    
Other current liabilities 46.7       46.1       46.7 46.1    
Total current liabilities 78.4       76.2       78.4 76.2    
Long-term debt, net of current portion 24.2       26.7       24.2 26.7    
Self-insured risks 70.0       65.8       70.0 65.8    
Other long-term liabilities 9.7       9.9       9.7 9.9    
Intercompany payable 1,305.3       1,400.8       1,305.3 1,400.8    
Total liabilities 1,487.6       1,579.4       1,487.6 1,579.4    
Commitments and Contingencies                            
Convertible perpetual preferred stock 0       0       0 0    
Shareholders' equity (deficit)                        
HealthSouth shareholders' equity (deficit) (1,032.0)       (1,106.6)       (1,032.0) (1,106.6)    
Noncontrolling interests 84.6       83.0       84.6 83.0    
Total shareholders' equity (deficit) (947.4)       (1,023.6)       (947.4) (1,023.6)    
Total liabilities and shareholders' equity (deficit) 540.2       555.8       540.2 555.8    
Eliminating Entries
                       
Condensed Consolidating Statements of Operations                        
Net operating revenues                 (45.2) (39.4) (35.1)  
Operating expenses:                        
Salaries and benefits                 (13.5) (12.4) (12.3)  
Other operating expenses                 (21.7) (18.2) (15.4)  
General and administrative expenses                 0 0 0  
Supplies                 0 0 0  
Depreciation and amortization                 0 0 0  
Occupancy costs                 (10.0) (8.7) (7.3)  
Provision for doubtful accounts                 0 0 0  
(Gain) Loss on disposal of assets                 0 0 0  
Government, class action, and related settlements                 0 0 0  
Professional fees-accounting, tax, and legal                 0 0 0  
Total operating expenses                 (45.2) (39.3) (35.0)  
Loss on early extinguishment of debt                 0 0 0  
Interest expense and amortization of debt discounts and fees                 (1.1) (2.2) (0.4)  
Other expense (income)                 1.1 2.2 0.4  
Loss on interest rate swaps                   0 0  
Equity in net income of nonconsolidated affiliates                 0 0 0  
Equity In net income of consolidated affiliates                 245.4 209.6 180.2  
Management fees                 0 0 0  
Income from continuing operations before income tax expense (benefit)                 (245.4) (209.7) (180.3)  
Provision for income tax (benefit) expense                 0 0 0  
Income from continuing operations                 (245.4) (209.7) (180.3)  
(Loss) income from discontinued operations, net of tax                 0 0.1 0.1  
Net income                 (245.4) (209.6) (180.2)  
Less: Net income attributable to noncontrolling interests                 0 0 0  
Net income attributable to HealthSouth                 (245.4) (209.6) (180.2)  
Current assets:                        
Cash and cash equivalents 0       0       0 0 0 0
Restricted Cash 0       0       0 0    
Current portion of restricted marketable securities 0       0       0 0    
Accounts receivable, net 0       0       0 0    
Deferred income tax assets 0       0       0 0    
Prepaid expenses and other current assets (4.0)       (4.0)       (4.0) (4.0)    
Total current assets (4.0)       (4.0)       (4.0) (4.0)    
Property and equipment, net 0       0       0 0    
Goodwill 0       0       0 0    
Intangible assets, net 0       0       0 0    
Total Investments in and advances to nonconsolidated affiliates 0       0       0 0    
Deferred income tax assets 0       0       0 0    
Other long-term assets (6.2)       (10.2)       (6.2) (10.2)    
Intercompany receivable (1,747.8)       (1,632.6)       (1,747.8) (1,632.6)    
Total assets (1,758.0)       (1,646.8)       (1,758.0) (1,646.8)    
Current liabilities:                        
Current portion of long-term debt (4.0)       (4.0)       (4.0) (4.0)    
Accounts payable 0       0       0 0    
Accrued payroll 0       0       0 0    
Accrued interest payable 0       0       0 0    
Refunds due patients and other third-party payors 0       0       0 0    
Other current liabilities 0       0       0 0    
Total current liabilities (4.0)       (4.0)       (4.0) (4.0)    
Long-term debt, net of current portion (6.2)       (10.2)       (6.2) (10.2)    
Self-insured risks 0       0       0 0    
Other long-term liabilities 0       0       0 0    
Intercompany payable (1,305.3)       (1,400.8)       (1,305.3) (1,400.8)    
Total liabilities (1,315.5)       (1,415.0)       (1,315.5) (1,415.0)    
Commitments and Contingencies                            
Convertible perpetual preferred stock 0       0       0 0    
Shareholders' equity (deficit)                        
HealthSouth shareholders' equity (deficit) (442.5)       (231.8)       (442.5) (231.8)    
Noncontrolling interests 0       0       0 0    
Total shareholders' equity (deficit) (442.5)       (231.8)       (442.5) (231.8)    
Total liabilities and shareholders' equity (deficit) $ (1,758.0)       $ (1,646.8)       $ (1,758.0) $ (1,646.8)