XML 83 R67.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Financial Information - Income Statement Tables (Details) - USD ($)
$ in Millions
3 Months Ended 6 Months Ended
Jun. 30, 2016
Mar. 31, 2016
Jun. 30, 2015
Jun. 30, 2016
Jun. 30, 2015
Condensed Consolidating Statements of Operations          
Net operating revenues $ 920.7   $ 764.4 $ 1,830.5 $ 1,505.0
Less: Provision for doubtful accounts (15.4)   (10.9) (31.9) (22.5)
Net operating revenues less provision for doubtful accounts 905.3   753.5 1,798.6 1,482.5
Operating expenses:          
Salaries and benefits 486.1   401.8 972.2 786.9
Other operating expenses 121.5   104.2 240.7 207.4
Occupancy costs 17.9   12.5 35.9 24.6
Supplies 34.4   31.7 69.4 63.1
General and administrative expenses 34.4   32.1 66.3 66.7
Depreciation and amortization 42.9   32.7 85.3 64.6
Government, class action, and related settlements 0.0   0.0 0.0 8.0
Professional fees - accounting, tax, and legal 1.7   0.1 1.9 2.3
Total operating expenses 738.9   615.1 1,471.7 1,223.6
Loss on early extinguishment of debt 2.4 $ 2.4 18.8 4.8 20.0
Interest expense and amortization of debt discounts and fees 43.4   30.9 88.0 62.7
Other income (0.7)   (3.0) (1.3) (3.5)
Equity in net income of nonconsolidated affiliates (2.4)   (2.3) (4.8) (3.9)
Equity in net income of consolidated affiliates 0.0   0.0 0.0 0.0
Management fees 0.0   0.0 0.0 0.0
Income from continuing operations before income tax expense 123.7   94.0 240.2 183.6
Provision for income tax (benefit) expense 42.4   32.2 82.1 62.5
Income from continuing operations 81.3   61.8 158.1 121.1
Loss from discontinued operations, net of tax (0.1)   (1.6) (0.2) (1.9)
Net income 81.2   60.2 157.9 119.2
Less: Net income attributable to noncontrolling interests (18.6)   (17.3) (37.3) (33.8)
Net income attributable to HealthSouth 62.6   42.9 120.6 85.4
Comprehensive income 81.4   60.3 158.2 119.4
Comprehensive income attributable to HealthSouth 62.8   43.0 120.9 85.6
HealthSouth Corporation [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 5.1   5.1 10.0 10.4
Less: Provision for doubtful accounts 0.0   0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts 5.1   5.1 10.0 10.4
Operating expenses:          
Salaries and benefits 11.0   12.2 22.3 20.3
Other operating expenses 6.9   6.7 12.5 16.2
Occupancy costs 0.9   1.0 1.8 2.1
Supplies 0.0   0.0 0.0 0.0
General and administrative expenses 31.2   31.5 64.3 65.8
Depreciation and amortization 2.4   2.4 4.8 4.7
Government, class action, and related settlements         8.0
Professional fees - accounting, tax, and legal 1.7   0.1 1.9 2.3
Total operating expenses 54.1   53.9 107.6 119.4
Loss on early extinguishment of debt 2.4   18.8 4.8 20.0
Interest expense and amortization of debt discounts and fees 36.6   28.4 75.4 57.6
Other income (4.9)   (4.8) (9.6) (7.1)
Equity in net income of nonconsolidated affiliates 0.0   0.0 0.0 0.0
Equity in net income of consolidated affiliates (88.7)   (81.7) (174.4) (160.1)
Management fees (33.8)   (29.3) (68.0) (57.8)
Income from continuing operations before income tax expense 39.4   19.8 74.2 38.4
Provision for income tax (benefit) expense (23.3)   (24.7) (46.6) (48.9)
Income from continuing operations 62.7   44.5 120.8 87.3
Loss from discontinued operations, net of tax (0.1)   (1.6) (0.2) (1.9)
Net income 62.6   42.9 120.6 85.4
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth 62.6   42.9 120.6 85.4
Comprehensive income 62.8   43.0 120.9 85.6
Comprehensive income attributable to HealthSouth 62.8   43.0 120.9 85.6
Guarantor Subsidiaries [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 546.1   460.0 1,088.5 907.7
Less: Provision for doubtful accounts (10.6)   (8.1) (22.4) (17.0)
Net operating revenues less provision for doubtful accounts 535.5   451.9 1,066.1 890.7
Operating expenses:          
Salaries and benefits 248.7   212.1 500.0 418.2
Other operating expenses 76.7   67.0 152.6 128.7
Occupancy costs 22.4   15.8 44.8 30.4
Supplies 22.4   20.7 45.2 41.1
General and administrative expenses 0.0   0.0 0.0 0.0
Depreciation and amortization 25.9   19.4 51.8 38.3
Government, class action, and related settlements         0.0
Professional fees - accounting, tax, and legal 0.0   0.0 0.0 0.0
Total operating expenses 396.1   335.0 794.4 656.7
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees 5.7   2.1 10.9 4.4
Other income (0.1)   (0.1) (0.2) (0.1)
Equity in net income of nonconsolidated affiliates (2.2)   (2.3) (4.4) (3.9)
Equity in net income of consolidated affiliates (10.4)   (8.8) (19.9) (17.4)
Management fees 25.9   21.8 51.7 43.1
Income from continuing operations before income tax expense 120.5   104.2 233.6 207.9
Provision for income tax (benefit) expense 48.1   39.7 93.2 79.1
Income from continuing operations 72.4   64.5 140.4 128.8
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income 72.4   64.5 140.4 128.8
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth 72.4   64.5 140.4 128.8
Comprehensive income 72.4   64.5 140.4 128.8
Comprehensive income attributable to HealthSouth 72.4   64.5 140.4 128.8
Nonguarantor Subsidiaries [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 398.9   325.0 790.3 637.3
Less: Provision for doubtful accounts (4.8)   (2.8) (9.5) (5.5)
Net operating revenues less provision for doubtful accounts 394.1   322.2 780.8 631.8
Operating expenses:          
Salaries and benefits 231.0   181.7 459.1 356.7
Other operating expenses 49.4   40.7 98.1 83.1
Occupancy costs 7.9   7.0 15.9 13.6
Supplies 12.0   11.0 24.2 22.0
General and administrative expenses 3.2   0.6 2.0 0.9
Depreciation and amortization 14.6   10.9 28.7 21.6
Government, class action, and related settlements         0.0
Professional fees - accounting, tax, and legal 0.0   0.0 0.0 0.0
Total operating expenses 318.1   251.9 628.0 497.9
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees 6.0   2.9 11.4 5.6
Other income (0.6)   (0.6) (1.2) (1.2)
Equity in net income of nonconsolidated affiliates (0.2)   0.0 (0.4) 0.0
Equity in net income of consolidated affiliates 0.0   0.0 0.0 0.0
Management fees 7.9   7.5 16.3 14.7
Income from continuing operations before income tax expense 62.9   60.5 126.7 114.8
Provision for income tax (benefit) expense 17.6   17.2 35.5 32.3
Income from continuing operations 45.3   43.3 91.2 82.5
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income 45.3   43.3 91.2 82.5
Less: Net income attributable to noncontrolling interests (18.6)   (17.3) (37.3) (33.8)
Net income attributable to HealthSouth 26.7   26.0 53.9 48.7
Comprehensive income 45.3   43.3 91.2 82.5
Comprehensive income attributable to HealthSouth 26.7   26.0 53.9 48.7
Consolidation, Eliminations [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues (29.4)   (25.7) (58.3) (50.4)
Less: Provision for doubtful accounts 0.0   0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts (29.4)   (25.7) (58.3) (50.4)
Operating expenses:          
Salaries and benefits (4.6)   (4.2) (9.2) (8.3)
Other operating expenses (11.5)   (10.2) (22.5) (20.6)
Occupancy costs (13.3)   (11.3) (26.6) (21.5)
Supplies 0.0   0.0 0.0 0.0
General and administrative expenses 0.0   0.0 0.0 0.0
Depreciation and amortization 0.0   0.0 0.0 0.0
Government, class action, and related settlements         0.0
Professional fees - accounting, tax, and legal 0.0   0.0 0.0 0.0
Total operating expenses (29.4)   (25.7) (58.3) (50.4)
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees (4.9)   (2.5) (9.7) (4.9)
Other income 4.9   2.5 9.7 4.9
Equity in net income of nonconsolidated affiliates 0.0   0.0 0.0 0.0
Equity in net income of consolidated affiliates 99.1   90.5 194.3 177.5
Management fees 0.0   0.0 0.0 0.0
Income from continuing operations before income tax expense (99.1)   (90.5) (194.3) (177.5)
Provision for income tax (benefit) expense 0.0   0.0 0.0 0.0
Income from continuing operations (99.1)   (90.5) (194.3) (177.5)
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income (99.1)   (90.5) (194.3) (177.5)
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth (99.1)   (90.5) (194.3) (177.5)
Comprehensive income (99.1)   (90.5) (194.3) (177.5)
Comprehensive income attributable to HealthSouth $ (99.1)   $ (90.5) $ (194.3) $ (177.5)