XML 14 R54.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Information - Income Statement Tables (Details) (USD $)
In Millions, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2014
Sep. 30, 2013
Sep. 30, 2014
Sep. 30, 2013
Condensed Consolidating Statements of Operations        
Net operating revenues $ 596.9 $ 564.0 $ 1,792.5 $ 1,701.1
Less: Provision for doubtful accounts (8.2) (8.0) (25.0) (22.4)
Net operating revenues less provision for doubtful accounts 588.7 556.0 1,767.5 1,678.7
Operating expenses:        
Salaries and benefits 290.0 269.5 861.4 817.7
Other operating expenses 89.4 82.2 260.2 241.3
Occupancy costs 10.3 11.7 31.1 35.8
Supplies 26.6 25.5 82.0 78.3
General and administrative expenses 27.5 28.8 88.4 88.5
Depreciation and amortization 27.4 24.3 80.2 69.5
Government, class action, and related settlements 0 (21.3) (0.8) (23.3)
Professional fees - accounting, tax, and legal 4.0 4.2 7.6 7.8
Total operating expenses 475.2 424.9 1,410.1 1,315.6
Interest expense and amortization of debt discounts and fees 27.8 25.3 83.5 73.9
Other income (0.2) (0.6) (30.1) (3.2)
Equity in net income of nonconsolidated affiliates (1.9) (2.0) (8.8) (8.2)
Equity in net income of consolidated affiliates 0 0 0 0
Management fees 0 0 0 0
Income from continuing operations before income tax expense (benefit) 87.8 108.4 312.8 300.6
Provision for income tax (benefit) expense 22.1 35.2 91.4 (17.8)
Income from continuing operations 65.7 73.2 221.4 318.4
(Loss) income from discontinued operations, net of tax (0.9) (0.9) 2.8 (1.2)
Net income 64.8 72.3 224.2 317.2
Less: Net income attributable to noncontrolling interests (14.7) (14.1) (44.3) (42.5)
Net income attributable to HealthSouth 50.1 58.2 179.9 274.7
Comprehensive income 64.7 72.4 224.2 315.6
Comprehensive income attributable to HealthSouth 50.0 58.3 179.9 273.1
HealthSouth Corporation [Member]
       
Condensed Consolidating Statements of Operations        
Net operating revenues 4.0 3.0 11.5 9.0
Less: Provision for doubtful accounts 0 0 0 0
Net operating revenues less provision for doubtful accounts 4.0 3.0 11.5 9.0
Operating expenses:        
Salaries and benefits 4.1 0.1 15.9 13.5
Other operating expenses 5.0 3.2 15.0 9.1
Occupancy costs 1.1 1.0 3.1 3.1
Supplies 0.1 0 0 0
General and administrative expenses 27.5 28.8 88.4 88.5
Depreciation and amortization 2.3 2.2 7.4 6.5
Government, class action, and related settlements   (21.3) (0.8) (23.3)
Professional fees - accounting, tax, and legal 4.0 4.2 7.6 7.8
Total operating expenses 44.1 18.2 136.6 105.2
Interest expense and amortization of debt discounts and fees 25.7 22.4 76.3 66.8
Other income 0.1 (0.4) (0.3) (0.7)
Equity in net income of nonconsolidated affiliates 0 (0.3) 0 (2.5)
Equity in net income of consolidated affiliates (62.6) (59.7) (233.9) (243.3)
Management fees (26.8) (25.2) (80.7) (76.6)
Income from continuing operations before income tax expense (benefit) 23.5 48.0 113.5 160.1
Provision for income tax (benefit) expense (27.5) (10.3) (63.5) (114.5)
Income from continuing operations 51.0 58.3 177.0 274.6
(Loss) income from discontinued operations, net of tax (0.9) (0.1) 2.9 0.1
Net income 50.1 58.2 179.9 274.7
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HealthSouth 50.1 58.2 179.9 274.7
Comprehensive income 50.0 58.3 179.9 273.1
Comprehensive income attributable to HealthSouth 50.0 58.3 179.9 273.1
Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net operating revenues 424.5 399.7 1,286.4 1,215.1
Less: Provision for doubtful accounts (5.7) (5.6) (17.6) (15.6)
Net operating revenues less provision for doubtful accounts 418.8 394.1 1,268.8 1,199.5
Operating expenses:        
Salaries and benefits 197.9 187.4 590.2 565.7
Other operating expenses 62.0 59.6 182.1 177.4
Occupancy costs 14.5 12.0 43.4 35.9
Supplies 18.6 17.9 57.9 55.1
General and administrative expenses 0 0 0 0
Depreciation and amortization 18.2 16.7 54.1 47.8
Government, class action, and related settlements   0 0 0
Professional fees - accounting, tax, and legal 0 0 0 0
Total operating expenses 311.2 293.6 927.7 881.9
Interest expense and amortization of debt discounts and fees 1.7 2.4 5.9 5.7
Other income 0 0 (28.4) (0.8)
Equity in net income of nonconsolidated affiliates (1.9) (1.7) (8.8) (5.7)
Equity in net income of consolidated affiliates (7.2) (5.5) (21.3) (22.3)
Management fees 20.4 19.2 61.6 58.7
Income from continuing operations before income tax expense (benefit) 94.6 86.1 332.1 282.0
Provision for income tax (benefit) expense 39.2 34.9 122.0 69.7
Income from continuing operations 55.4 51.2 210.1 212.3
(Loss) income from discontinued operations, net of tax 0 (0.4) 0 (0.1)
Net income 55.4 50.8 210.1 212.2
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HealthSouth 55.4 50.8 210.1 212.2
Comprehensive income 55.4 50.8 210.1 212.2
Comprehensive income attributable to HealthSouth 55.4 50.8 210.1 212.2
Non-Guarantor Subsidiaries [Member]
       
Condensed Consolidating Statements of Operations        
Net operating revenues 191.2 179.2 561.7 529.2
Less: Provision for doubtful accounts (2.5) (2.4) (7.4) (6.8)
Net operating revenues less provision for doubtful accounts 188.7 176.8 554.3 522.4
Operating expenses:        
Salaries and benefits 91.8 85.6 266.6 249.4
Other operating expenses 31.8 27.9 90.0 79.8
Occupancy costs 4.3 4.5 13.5 13.1
Supplies 7.9 7.6 24.1 23.2
General and administrative expenses 0 0 0 0
Depreciation and amortization 6.9 5.4 18.7 15.2
Government, class action, and related settlements   0 0 0
Professional fees - accounting, tax, and legal 0 0 0 0
Total operating expenses 142.7 131.0 412.9 380.7
Interest expense and amortization of debt discounts and fees 0.7 0.8 2.1 2.4
Other income (0.6) (0.5) (2.2) (2.7)
Equity in net income of nonconsolidated affiliates 0 0 0 0
Equity in net income of consolidated affiliates 0 0 0 0
Management fees 6.4 6.0 19.1 17.9
Income from continuing operations before income tax expense (benefit) 39.5 39.5 122.4 124.1
Provision for income tax (benefit) expense 10.4 10.6 32.9 27.0
Income from continuing operations 29.1 28.9 89.5 97.1
(Loss) income from discontinued operations, net of tax 0 (0.4) (0.1) (1.2)
Net income 29.1 28.5 89.4 95.9
Less: Net income attributable to noncontrolling interests (14.7) (14.1) (44.3) (42.5)
Net income attributable to HealthSouth 14.4 14.4 45.1 53.4
Comprehensive income 29.1 28.5 89.4 95.9
Comprehensive income attributable to HealthSouth 14.4 14.4 45.1 53.4
Eliminating Entries [Member]
       
Condensed Consolidating Statements of Operations        
Net operating revenues (22.8) (17.9) (67.1) (52.2)
Less: Provision for doubtful accounts 0 0 0 0
Net operating revenues less provision for doubtful accounts (22.8) (17.9) (67.1) (52.2)
Operating expenses:        
Salaries and benefits (3.8) (3.6) (11.3) (10.9)
Other operating expenses (9.4) (8.5) (26.9) (25.0)
Occupancy costs (9.6) (5.8) (28.9) (16.3)
Supplies 0 0 0 0
General and administrative expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
Government, class action, and related settlements   0 0 0
Professional fees - accounting, tax, and legal 0 0 0 0
Total operating expenses (22.8) (17.9) (67.1) (52.2)
Interest expense and amortization of debt discounts and fees (0.3) (0.3) (0.8) (1.0)
Other income 0.3 0.3 0.8 1.0
Equity in net income of nonconsolidated affiliates 0 0 0 0
Equity in net income of consolidated affiliates 69.8 65.2 255.2 265.6
Management fees 0 0 0 0
Income from continuing operations before income tax expense (benefit) (69.8) (65.2) (255.2) (265.6)
Provision for income tax (benefit) expense 0 0 0 0
Income from continuing operations (69.8) (65.2) (255.2) (265.6)
(Loss) income from discontinued operations, net of tax 0 0 0 0
Net income (69.8) (65.2) (255.2) (265.6)
Less: Net income attributable to noncontrolling interests 0 0 0 0
Net income attributable to HealthSouth (69.8) (65.2) (255.2) (265.6)
Comprehensive income (69.8) (65.2) (255.2) (265.6)
Comprehensive income attributable to HealthSouth $ (69.8) $ (65.2) $ (255.2) $ (265.6)