XML 135 R114.htm IDEA: XBRL DOCUMENT v3.6.0.2
Condensed Consolidating Financial Information - Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Condensed Consolidating Statements of Operations                      
Net operating revenues $ 949.9 $ 926.8 $ 920.7 $ 909.8 $ 879.3 $ 778.6 $ 764.4 $ 740.6 $ 3,707.2 $ 3,162.9 $ 2,405.9
Less: Provision for doubtful accounts                 (61.2) (47.2) (31.6)
Net operating revenues less provision for doubtful accounts                 3,646.0 3,115.7 2,374.3
Operating expenses:                      
Salaries and benefits                 1,985.9 1,670.8 1,161.7
Other operating expenses                 492.1 432.1 351.6
Occupancy costs                 71.3 53.9 41.6
Supplies                 140.0 128.7 111.9
General and administrative expenses                 133.4 133.3 124.8
Depreciation and amortization                 172.6 139.7 107.7
Government, class action, and related settlements                 0.0 7.5 (1.7)
Professional fees-accounting, tax, and legal                 1.9 3.0 9.3
Total operating expenses                 2,997.2 2,569.0 1,906.9
Loss on early extinguishment of debt                 7.4 22.4 13.2
Interest expense and amortization of debt discounts and fees                 172.1 142.9 109.2
Other income                 (2.9) (5.5) (31.2)
Equity in net income of nonconsolidated affiliates                 (9.8) (8.7) (10.7)
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                 482.0 395.6 386.9
Provision for income tax expense 39.7 42.1 42.4 39.7 43.5 35.9 32.2 30.3 163.9 141.9 110.7
Income from continuing operations 81.8 78.2 81.3 76.8 65.1 67.5 61.8 59.3 318.1 253.7 276.2
Income (loss) from discontinued operations, net of tax 0.3 (0.1) (0.1) (0.1) 0.7 0.3 (1.6) (0.3) 0.0 (0.9) 5.5
Net income 82.1 78.1 81.2 76.7 65.8 67.8 60.2 59.0 318.1 252.8 281.7
Less: Net income attributable to noncontrolling interests (16.8) (16.4) (18.6) (18.7) (18.8) (17.1) (17.3) (16.5) (70.5) (69.7) (59.7)
Net income attributable to HealthSouth $ 65.3 $ 61.7 $ 62.6 $ 58.0 $ 47.0 $ 50.7 $ 42.9 $ 42.5 247.6 183.1 222.0
Comprehensive income                 318.1 252.1 281.3
Comprehensive income attributable to HealthSouth                 247.6 182.4 221.6
Eliminating Entries                      
Condensed Consolidating Statements of Operations                      
Net operating revenues                 (117.9) (103.5) (90.4)
Less: Provision for doubtful accounts                 0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts                 (117.9) (103.5) (90.4)
Operating expenses:                      
Salaries and benefits                 (18.3) (17.1) (15.1)
Other operating expenses                 (46.3) (41.3) (36.8)
Occupancy costs                 (53.3) (45.1) (38.5)
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
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0
Total operating expenses                 (117.9) (103.5) (90.4)
Loss on early extinguishment of debt                 0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees                 (19.9) (11.4) (1.2)
Other income                 19.9 11.4 1.2
Equity in net income of nonconsolidated affiliates                 0.0 0.0 0.0
Equity in net income of consolidated affiliates                 386.6 359.0 345.7
Management fees                 0.0 0.0 0.0
Income from continuing operations before income tax expense                 (386.6) (359.0) (345.7)
Provision for income tax expense                 0.0 0.0 0.0
Income from continuing operations                 (386.6) (359.0) (345.7)
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0
Net income                 (386.6) (359.0) (345.7)
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to HealthSouth                 (386.6) (359.0) (345.7)
Comprehensive income                 (386.6) (359.0) (345.7)
Comprehensive income attributable to HealthSouth                 (386.6) (359.0) (345.7)
HealthSouth Corporation                      
Condensed Consolidating Statements of Operations                      
Net operating revenues                 20.1 19.4 16.1
Less: Provision for doubtful accounts                 0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts                 20.1 19.4 16.1
Operating expenses:                      
Salaries and benefits                 45.5 49.4 22.3
Other operating expenses                 25.5 31.3 21.6
Occupancy costs                 2.9 4.0 4.2
Supplies                 0.0 0.0 0.0
General and administrative expenses                 126.7 128.3 124.8
Depreciation and amortization                 9.4 9.9 9.7
Government, class action, and related settlements                   7.5 (1.7)
Professional fees-accounting, tax, and legal                 1.9 3.0 9.3
Total operating expenses                 211.9 233.4 190.2
Loss on early extinguishment of debt                 7.4 22.4 13.2
Interest expense and amortization of debt discounts and fees                 147.3 130.0 99.8
Other income                 (19.6) (13.6) (0.7)
Equity in net income of nonconsolidated affiliates                 0.0 0.0 0.0
Equity in net income of consolidated affiliates                 (348.3) (321.5) (313.2)
Management fees                 (136.2) (119.7) (107.9)
Income from continuing operations before income tax expense                 157.6 88.4 134.7
Provision for income tax expense                 (90.0) (95.8) (81.6)
Income from continuing operations                 247.6 184.2 216.3
Income (loss) from discontinued operations, net of tax                 0.0 (1.1) 5.7
Net income                 247.6 183.1 222.0
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to HealthSouth                 247.6 183.1 222.0
Comprehensive income                 247.6 182.4 221.6
Comprehensive income attributable to HealthSouth                 247.6 182.4 221.6
Guarantor Subsidiaries                      
Condensed Consolidating Statements of Operations                      
Net operating revenues                 2,190.3 1,889.2 1,683.4
Less: Provision for doubtful accounts                 (42.2) (33.9) (21.8)
Net operating revenues less provision for doubtful accounts                 2,148.1 1,855.3 1,661.6
Operating expenses:                      
Salaries and benefits                 1,013.7 874.0 776.6
Other operating expenses                 313.2 269.2 240.7
Occupancy costs                 89.8 66.9 55.7
Supplies                 90.7 83.6 77.0
General and administrative expenses                 0.0 0.0 0.0
Depreciation and amortization                 103.6 83.6 71.0
Government, class action, and related settlements                   0.0 0.0
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0
Total operating expenses                 1,611.0 1,377.3 1,221.0
Loss on early extinguishment of debt                 0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees                 21.6 11.2 7.8
Other income                 (0.4) (0.2) (28.5)
Equity in net income of nonconsolidated affiliates                 (9.0) (8.5) (10.7)
Equity in net income of consolidated affiliates                 (38.3) (37.5) (32.5)
Management fees                 104.0 89.7 80.3
Income from continuing operations before income tax expense                 459.2 423.3 424.2
Provision for income tax expense                 183.3 168.9 147.5
Income from continuing operations                 275.9 254.4 276.7
Income (loss) from discontinued operations, net of tax                 0.0 0.0 0.0
Net income                 275.9 254.4 276.7
Less: Net income attributable to noncontrolling interests                 0.0 0.0 0.0
Net income attributable to HealthSouth                 275.9 254.4 276.7
Comprehensive income                 275.9 254.4 276.7
Comprehensive income attributable to HealthSouth                 275.9 254.4 276.7
Non-Guarantor Subsidiaries                      
Condensed Consolidating Statements of Operations                      
Net operating revenues                 1,614.7 1,357.8 796.8
Less: Provision for doubtful accounts                 (19.0) (13.3) (9.8)
Net operating revenues less provision for doubtful accounts                 1,595.7 1,344.5 787.0
Operating expenses:                      
Salaries and benefits                 945.0 764.5 377.9
Other operating expenses                 199.7 172.9 126.1
Occupancy costs                 31.9 28.1 20.2
Supplies                 49.3 45.1 34.9
General and administrative expenses                 6.7 5.0 0.0
Depreciation and amortization                 59.6 46.2 27.0
Government, class action, and related settlements                   0.0 0.0
Professional fees-accounting, tax, and legal                 0.0 0.0 0.0
Total operating expenses                 1,292.2 1,061.8 586.1
Loss on early extinguishment of debt                 0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees                 23.1 13.1 2.8
Other income                 (2.8) (3.1) (3.2)
Equity in net income of nonconsolidated affiliates                 (0.8) (0.2) 0.0
Equity in net income of consolidated affiliates                 0.0 0.0 0.0
Management fees                 32.2 30.0 27.6
Income from continuing operations before income tax expense                 251.8 242.9 173.7
Provision for income tax expense                 70.6 68.8 44.8
Income from continuing operations                 181.2 174.1 128.9
Income (loss) from discontinued operations, net of tax                 0.0 0.2 (0.2)
Net income                 181.2 174.3 128.7
Less: Net income attributable to noncontrolling interests                 (70.5) (69.7) (59.7)
Net income attributable to HealthSouth                 110.7 104.6 69.0
Comprehensive income                 181.2 174.3 128.7
Comprehensive income attributable to HealthSouth                 $ 110.7 $ 104.6 $ 69.0