XML 131 R112.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information Tables 1 - 5 (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Condensed Consolidating Statements of Operations                        
Net operating revenues $ 879.3 $ 778.6 $ 764.4 $ 740.6 $ 613.4 $ 596.9 $ 604.4 $ 591.2 $ 3,162.9 $ 2,405.9 $ 2,273.2  
Less: Provision for doubtful accounts                 (47.2) (31.6) (26.0)  
Net operating revenues less provision for doubtful accounts                 3,115.7 2,374.3 2,247.2  
Operating expenses:                        
Salaries and benefits                 1,670.8 1,161.7 1,089.7  
Other operating expenses                 432.1 351.6 323.0  
Occupancy costs                 53.9 41.6 47.0  
Supplies                 128.7 111.9 105.4  
General and administrative expenses                 133.3 124.8 119.1  
Depreciation and amortization                 139.7 107.7 94.7  
Government, class action, and related settlements                 7.5 (1.7) (23.5)  
Professional fees-accounting, tax, and legal                 3.0 9.3 9.5  
Total operating expenses                 2,569.0 1,906.9 1,764.9  
Loss on early extinguishment of debt 2.4   18.8 1.2         22.4 13.2 2.4  
Interest expense and amortization of debt discounts and fees                 142.9 109.2 100.4  
Other income                 (5.5) (31.2) (4.5)  
Equity in net income of nonconsolidated affiliates                 (8.7) (10.7) (11.2)  
Equity in net income of consolidated affiliates                 0.0 0.0 0.0  
Management fees                 0.0 0.0 0.0  
Income from continuing operations before income tax expense                 395.6 386.9 395.2  
Provision for income tax expense 43.5 35.9 32.2 30.3 19.3 22.1 36.5 32.8 141.9 110.7 12.7  
Income from continuing operations 65.1 67.5 61.8 59.3 54.8 65.7 94.1 61.6 253.7 276.2 382.5  
Income (loss) from discontinued operations, net of tax 0.7 0.3 (1.6) (0.3) 2.7 (0.9) 3.8 (0.1) (0.9) 5.5 (1.1)  
Net income 65.8 67.8 60.2 59.0 57.5 64.8 97.9 61.5 252.8 281.7 381.4  
Less: Net income attributable to noncontrolling interests (18.8) (17.1) (17.3) (16.5) (15.4) (14.7) (14.8) (14.8) (69.7) (59.7) (57.8)  
Net income attributable to HealthSouth 47.0 $ 50.7 $ 42.9 $ 42.5 42.1 $ 50.1 $ 83.1 $ 46.7 183.1 222.0 323.6  
Comprehensive income                 252.1 281.3 379.9  
Comprehensive income attributable to HealthSouth                 182.4 221.6 322.1  
Current assets:                        
Cash and cash equivalents 61.6       66.7       61.6 66.7 64.5 $ 132.8
Restricted Cash 45.9       45.6       45.9 45.6    
Accounts receivable, net 410.5       323.2       410.5 323.2    
Deferred income tax assets 0.0       188.4       0.0 188.4    
Prepaid expenses and other current assets 80.7       62.7       80.7 62.7    
Total current assets 598.7       686.6       598.7 686.6    
Property and equipment, net 1,310.1       1,019.7       1,310.1 1,019.7    
Goodwill 1,890.1       1,084.0       1,890.1 1,084.0 456.9 437.3
Intangible assets, net 419.4       306.1       419.4 306.1    
Deferred income tax assets 190.8       129.4       190.8 129.4    
Other long-term assets 197.0       162.5       197.0 162.5    
Intercompany notes receivable 0.0       0.0       0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0       0.0       0.0 0.0    
Total assets 4,606.1       3,388.3       4,606.1 3,388.3    
Current liabilities:                        
Current portion of long-term debt 36.8       20.8       36.8 20.8    
Accounts payable 61.6       53.4       61.6 53.4    
Accrued payroll 126.2       123.3       126.2 123.3    
Accrued interest payable 29.7       21.2       29.7 21.2    
Other current liabilities 172.1       145.6       172.1 145.6    
Total current liabilities 426.4       364.3       426.4 364.3    
Long-term debt, net of current portion 3,134.7       2,090.4       3,134.7 2,090.4    
Intercompany notes payable 0.0       0.0       0.0 0.0    
Self-insured risks 101.6       98.7       101.6 98.7    
Other long-term liabilities 43.0       37.5       43.0 37.5    
Intercompany payable 0.0       0.0       0.0 0.0    
Total liabilities $ 3,705.7       $ 2,590.9       $ 3,705.7 $ 2,590.9    
Commitments and contingencies                
Temporary Equity, Carrying Amount, Attributable to Parent $ 0.0       $ 93.2       $ 0.0 $ 93.2    
Redeemable noncontrolling interests 121.1       84.7       121.1 84.7    
Shareholders' equity                        
HealthSouth shareholders' equity 611.4       473.2       611.4 473.2    
Noncontrolling interests 167.9       146.3       167.9 146.3    
Total shareholders' equity 779.3       619.5       779.3 619.5 468.7 403.5
Total liabilities and shareholders' equity 4,606.1       3,388.3       4,606.1 3,388.3    
HealthSouth Corporation                        
Condensed Consolidating Statements of Operations                        
Net operating revenues                 19.4 16.1 12.2  
Less: Provision for doubtful accounts                 0.0 0.0 0.0  
Net operating revenues less provision for doubtful accounts                 19.4 16.1 12.2  
Operating expenses:                        
Salaries and benefits                 49.4 22.3 12.1  
Other operating expenses                 31.3 21.6 10.8  
Occupancy costs                 4.0 4.2 4.1  
Supplies                 0.0 0.0 0.0  
General and administrative expenses                 128.3 124.8 119.1  
Depreciation and amortization                 9.9 9.7 8.8  
Government, class action, and related settlements                 7.5 (1.7) (23.5)  
Professional fees-accounting, tax, and legal                 3.0 9.3 9.5  
Total operating expenses                 233.4 190.2 140.9  
Loss on early extinguishment of debt                 22.4 13.2 2.4  
Interest expense and amortization of debt discounts and fees                 130.0 99.8 90.4  
Other income                 (13.6) (0.7) (1.0)  
Equity in net income of nonconsolidated affiliates                 0.0 0.0 (3.6)  
Equity in net income of consolidated affiliates                 (322.7) (314.0) (268.0)  
Management fees                 (119.7) (107.9) (102.3)  
Income from continuing operations before income tax expense                 89.6 135.5 153.4  
Provision for income tax expense                 (94.6) (80.8) (169.0)  
Income from continuing operations                 184.2 216.3 322.4  
Income (loss) from discontinued operations, net of tax                 (1.1) 5.7 1.2  
Net income                 183.1 222.0 323.6  
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0  
Net income attributable to HealthSouth                 183.1 222.0 323.6  
Comprehensive income                 182.4 221.6 322.1  
Comprehensive income attributable to HealthSouth                 182.4 221.6 322.1  
Current assets:                        
Cash and cash equivalents 41.2       41.9       41.2 41.9 60.5 131.3
Restricted Cash 0.0       0.0       0.0 0.0    
Accounts receivable, net 0.0       0.0       0.0 0.0    
Deferred income tax assets         125.0         125.0    
Prepaid expenses and other current assets 29.3       30.9       29.3 30.9    
Total current assets 70.5       197.8       70.5 197.8    
Property and equipment, net 14.5       16.1       14.5 16.1    
Goodwill 0.0       0.0       0.0 0.0    
Intangible assets, net 8.8       11.3       8.8 11.3    
Deferred income tax assets 176.2       163.3       176.2 163.3    
Other long-term assets 48.6       55.8       48.6 55.8    
Intercompany notes receivable 546.6       385.2       546.6 385.2    
Intercompany receivable and investments in consolidated affiliates 2,779.7       1,898.7       2,779.7 1,898.7    
Total assets 3,644.9       2,728.2       3,644.9 2,728.2    
Current liabilities:                        
Current portion of long-term debt 40.0       27.9       40.0 27.9    
Accounts payable 5.8       9.3       5.8 9.3    
Accrued payroll 27.7       17.5       27.7 17.5    
Accrued interest payable 26.5       19.2       26.5 19.2    
Other current liabilities 68.0       70.4       68.0 70.4    
Total current liabilities 168.0       144.3       168.0 144.3    
Long-term debt, net of current portion 2,821.9       1,973.4       2,821.9 1,973.4    
Intercompany notes payable 0.0       0.0       0.0 0.0    
Self-insured risks 19.8       22.9       19.8 22.9    
Other long-term liabilities 23.8       21.2       23.8 21.2    
Intercompany payable 0.0       0.0       0.0 0.0    
Total liabilities $ 3,033.5       $ 2,161.8       $ 3,033.5 $ 2,161.8    
Commitments and contingencies                
Temporary Equity, Carrying Amount, Attributable to Parent         $ 93.2         $ 93.2    
Redeemable noncontrolling interests $ 0.0       0.0       $ 0.0 0.0    
Shareholders' equity                        
HealthSouth shareholders' equity 611.4       473.2       611.4 473.2    
Noncontrolling interests 0.0       0.0       0.0 0.0    
Total shareholders' equity 611.4       473.2       611.4 473.2    
Total liabilities and shareholders' equity 3,644.9       2,728.2       3,644.9 2,728.2    
Guarantor Subsidiaries                        
Condensed Consolidating Statements of Operations                        
Net operating revenues                 1,927.0 1,719.1 1,622.4  
Less: Provision for doubtful accounts                 (34.6) (22.3) (18.3)  
Net operating revenues less provision for doubtful accounts                 1,892.4 1,696.8 1,604.1  
Operating expenses:                        
Salaries and benefits                 893.2 795.7 757.7  
Other operating expenses                 274.7 246.7 238.5  
Occupancy costs                 69.4 58.2 48.3  
Supplies                 85.2 78.6 73.8  
General and administrative expenses                 0.0 0.0 0.0  
Depreciation and amortization                 84.3 71.9 65.1  
Government, class action, and related settlements                 0.0 0.0 0.0  
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0  
Total operating expenses                 1,406.8 1,251.1 1,183.4  
Loss on early extinguishment of debt                 0.0 0.0 0.0  
Interest expense and amortization of debt discounts and fees                 11.9 7.8 8.1  
Other income                 (0.2) (28.5) (1.2)  
Equity in net income of nonconsolidated affiliates                 (8.5) (10.7) (7.5)  
Equity in net income of consolidated affiliates                 (34.5) (30.6) (20.6)  
Management fees                 91.6 82.2 78.6  
Income from continuing operations before income tax expense                 425.3 425.5 363.3  
Provision for income tax expense                 169.7 148.0 134.4  
Income from continuing operations                 255.6 277.5 228.9  
Income (loss) from discontinued operations, net of tax                 0.0 0.0 (0.8)  
Net income                 255.6 277.5 228.1  
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0  
Net income attributable to HealthSouth                 255.6 277.5 228.1  
Comprehensive income                 255.6 277.5 228.1  
Comprehensive income attributable to HealthSouth                 255.6 277.5 228.1  
Current assets:                        
Cash and cash equivalents 1.3       1.5       1.3 1.5 2.3 0.3
Restricted Cash 0.0       0.0       0.0 0.0    
Accounts receivable, net 267.2       202.6       267.2 202.6    
Deferred income tax assets         39.8         39.8    
Prepaid expenses and other current assets 22.7       15.4       22.7 15.4    
Total current assets 291.2       259.3       291.2 259.3    
Property and equipment, net 965.7       752.0       965.7 752.0    
Goodwill 863.2       279.6       863.2 279.6    
Intangible assets, net 123.2       50.6       123.2 50.6    
Deferred income tax assets 64.1       17.5       64.1 17.5    
Other long-term assets 75.3       42.5       75.3 42.5    
Intercompany notes receivable 0.0       0.0       0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0       0.0       0.0 0.0    
Total assets 2,382.7       1,401.5       2,382.7 1,401.5    
Current liabilities:                        
Current portion of long-term debt 6.8       4.2       6.8 4.2    
Accounts payable 35.2       29.5       35.2 29.5    
Accrued payroll 50.7       55.6       50.7 55.6    
Accrued interest payable 2.9       1.8       2.9 1.8    
Other current liabilities 19.0       15.2       19.0 15.2    
Total current liabilities 114.6       106.3       114.6 106.3    
Long-term debt, net of current portion 255.6       83.9       255.6 83.9    
Intercompany notes payable 0.0       0.0       0.0 0.0    
Self-insured risks 0.0       0.0       0.0 0.0    
Other long-term liabilities 12.4       12.7       12.4 12.7    
Intercompany payable 141.7       381.0       141.7 381.0    
Total liabilities $ 524.3       $ 583.9       $ 524.3 $ 583.9    
Commitments and contingencies                
Temporary Equity, Carrying Amount, Attributable to Parent         $ 0.0         $ 0.0    
Redeemable noncontrolling interests $ 0.0       0.0       $ 0.0 0.0    
Shareholders' equity                        
HealthSouth shareholders' equity 1,858.4       817.6       1,858.4 817.6    
Noncontrolling interests 0.0       0.0       0.0 0.0    
Total shareholders' equity 1,858.4       817.6       1,858.4 817.6    
Total liabilities and shareholders' equity 2,382.7       1,401.5       2,382.7 1,401.5    
Non-Guarantor Subsidiaries                        
Condensed Consolidating Statements of Operations                        
Net operating revenues                 1,320.0 761.1 709.8  
Less: Provision for doubtful accounts                 (12.6) (9.3) (7.7)  
Net operating revenues less provision for doubtful accounts                 1,307.4 751.8 702.1  
Operating expenses:                        
Salaries and benefits                 745.3 358.8 334.4  
Other operating expenses                 167.4 120.1 107.5  
Occupancy costs                 25.6 17.7 17.5  
Supplies                 43.5 33.3 31.6  
General and administrative expenses                 5.0 0.0 0.0  
Depreciation and amortization                 45.5 26.1 20.8  
Government, class action, and related settlements                 0.0 0.0 0.0  
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0  
Total operating expenses                 1,032.3 556.0 511.8  
Loss on early extinguishment of debt                 0.0 0.0 0.0  
Interest expense and amortization of debt discounts and fees                 12.4 2.8 3.1  
Other income                 (3.1) (3.2) (3.5)  
Equity in net income of nonconsolidated affiliates                 (0.2) 0.0 (0.1)  
Equity in net income of consolidated affiliates                 0.0 0.0 0.0  
Management fees                 28.1 25.7 23.7  
Income from continuing operations before income tax expense                 237.9 170.5 167.1  
Provision for income tax expense                 66.8 43.5 47.3  
Income from continuing operations                 171.1 127.0 119.8  
Income (loss) from discontinued operations, net of tax                 0.2 (0.2) (1.5)  
Net income                 171.3 126.8 118.3  
Less: Net income attributable to noncontrolling interests                 (69.7) (59.7) (57.8)  
Net income attributable to HealthSouth                 101.6 67.1 60.5  
Comprehensive income                 171.3 126.8 118.3  
Comprehensive income attributable to HealthSouth                 101.6 67.1 60.5  
Current assets:                        
Cash and cash equivalents 19.1       23.3       19.1 23.3 1.7 1.2
Restricted Cash 45.9       45.6       45.9 45.6    
Accounts receivable, net 143.3       120.6       143.3 120.6    
Deferred income tax assets         23.6         23.6    
Prepaid expenses and other current assets 47.5       35.2       47.5 35.2    
Total current assets 255.8       248.3       255.8 248.3    
Property and equipment, net 329.9       251.6       329.9 251.6    
Goodwill 1,026.9       804.4       1,026.9 804.4    
Intangible assets, net 287.4       244.2       287.4 244.2    
Deferred income tax assets 0.0       0.0       0.0 0.0    
Other long-term assets 73.1       64.2       73.1 64.2    
Intercompany notes receivable 0.0       0.0       0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0       0.0       0.0 0.0    
Total assets 1,973.1       1,612.7       1,973.1 1,612.7    
Current liabilities:                        
Current portion of long-term debt 7.5       6.2       7.5 6.2    
Accounts payable 20.6       14.6       20.6 14.6    
Accrued payroll 47.8       50.2       47.8 50.2    
Accrued interest payable 0.3       0.2       0.3 0.2    
Other current liabilities 86.4       61.3       86.4 61.3    
Total current liabilities 162.6       132.5       162.6 132.5    
Long-term debt, net of current portion 57.2       33.1       57.2 33.1    
Intercompany notes payable 546.6       385.2       546.6 385.2    
Self-insured risks 81.8       75.8       81.8 75.8    
Other long-term liabilities 55.9       55.0       55.9 55.0    
Intercompany payable 179.1       173.2       179.1 173.2    
Total liabilities $ 1,083.2       $ 854.8       $ 1,083.2 $ 854.8    
Commitments and contingencies                
Temporary Equity, Carrying Amount, Attributable to Parent         $ 0.0         $ 0.0    
Redeemable noncontrolling interests $ 121.1       84.7       $ 121.1 84.7    
Shareholders' equity                        
HealthSouth shareholders' equity 600.9       526.9       600.9 526.9    
Noncontrolling interests 167.9       146.3       167.9 146.3    
Total shareholders' equity 768.8       673.2       768.8 673.2    
Total liabilities and shareholders' equity 1,973.1       1,612.7       1,973.1 1,612.7    
Eliminating Entries                        
Condensed Consolidating Statements of Operations                        
Net operating revenues                 (103.5) (90.4) (71.2)  
Less: Provision for doubtful accounts                 0.0 0.0 0.0  
Net operating revenues less provision for doubtful accounts                 (103.5) (90.4) (71.2)  
Operating expenses:                        
Salaries and benefits                 (17.1) (15.1) (14.5)  
Other operating expenses                 (41.3) (36.8) (33.8)  
Occupancy costs                 (45.1) (38.5) (22.9)  
Supplies                 0.0 0.0 0.0  
General and administrative expenses                 0.0 0.0 0.0  
Depreciation and amortization                 0.0 0.0 0.0  
Government, class action, and related settlements                 0.0 0.0 0.0  
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0  
Total operating expenses                 (103.5) (90.4) (71.2)  
Loss on early extinguishment of debt                 0.0 0.0 0.0  
Interest expense and amortization of debt discounts and fees                 (11.4) (1.2) (1.2)  
Other income                 11.4 1.2 1.2  
Equity in net income of nonconsolidated affiliates                 0.0 0.0 0.0  
Equity in net income of consolidated affiliates                 357.2 344.6 288.6  
Management fees                 0.0 0.0 0.0  
Income from continuing operations before income tax expense                 (357.2) (344.6) (288.6)  
Provision for income tax expense                 0.0 0.0 0.0  
Income from continuing operations                 (357.2) (344.6) (288.6)  
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0  
Net income                 (357.2) (344.6) (288.6)  
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0  
Net income attributable to HealthSouth                 (357.2) (344.6) (288.6)  
Comprehensive income                 (357.2) (344.6) (288.6)  
Comprehensive income attributable to HealthSouth                 (357.2) (344.6) (288.6)  
Current assets:                        
Cash and cash equivalents 0.0       0.0       0.0 0.0 $ 0.0 $ 0.0
Restricted Cash 0.0       0.0       0.0 0.0    
Accounts receivable, net 0.0       0.0       0.0 0.0    
Deferred income tax assets         0.0         0.0    
Prepaid expenses and other current assets (18.8)       (18.8)       (18.8) (18.8)    
Total current assets (18.8)       (18.8)       (18.8) (18.8)    
Property and equipment, net 0.0       0.0       0.0 0.0    
Goodwill 0.0       0.0       0.0 0.0    
Intangible assets, net 0.0       0.0       0.0 0.0    
Deferred income tax assets (49.5)       (51.4)       (49.5) (51.4)    
Other long-term assets 0.0       0.0       0.0 0.0    
Intercompany notes receivable (546.6)       (385.2)       (546.6) (385.2)    
Intercompany receivable and investments in consolidated affiliates (2,779.7)       (1,898.7)       (2,779.7) (1,898.7)    
Total assets (3,394.6)       (2,354.1)       (3,394.6) (2,354.1)    
Current liabilities:                        
Current portion of long-term debt (17.5)       (17.5)       (17.5) (17.5)    
Accounts payable 0.0       0.0       0.0 0.0    
Accrued payroll 0.0       0.0       0.0 0.0    
Accrued interest payable 0.0       0.0       0.0 0.0    
Other current liabilities (1.3)       (1.3)       (1.3) (1.3)    
Total current liabilities (18.8)       (18.8)       (18.8) (18.8)    
Long-term debt, net of current portion 0.0       0.0       0.0 0.0    
Intercompany notes payable (546.6)       (385.2)       (546.6) (385.2)    
Self-insured risks 0.0       0.0       0.0 0.0    
Other long-term liabilities (49.1)       (51.4)       (49.1) (51.4)    
Intercompany payable (320.8)       (554.2)       (320.8) (554.2)    
Total liabilities $ (935.3)       $ (1,009.6)       $ (935.3) $ (1,009.6)    
Commitments and contingencies                
Temporary Equity, Carrying Amount, Attributable to Parent         $ 0.0         $ 0.0    
Redeemable noncontrolling interests $ 0.0       0.0       $ 0.0 0.0    
Shareholders' equity                        
HealthSouth shareholders' equity (2,459.3)       (1,344.5)       (2,459.3) (1,344.5)    
Noncontrolling interests 0.0       0.0       0.0 0.0    
Total shareholders' equity (2,459.3)       (1,344.5)       (2,459.3) (1,344.5)    
Total liabilities and shareholders' equity $ (3,394.6)       $ (2,354.1)       $ (3,394.6) $ (2,354.1)