XML 65 R44.htm IDEA: XBRL DOCUMENT v3.6.0.2
Segment Reporting Segment Reporting (Tables)
 12 Months Ended
Dec. 31, 2016
Segment Reporting [Abstract]  
Schedule of Selected Financial Information of Reportable Segments
Selected financial information for our reportable segments is as follows (in millions):
 
Inpatient Rehabilitation
 
Home Health and Hospice
 
For the Year Ended December 31,
 
For the Year Ended December 31,
 
2016
 
2015
 
2014
 
2016
 
2015
 
2014
Net operating revenues
$
3,021.1

 
$
2,653.1

 
$
2,377.3

 
$
686.1

 
$
509.8

 
$
28.6

Less: Provision for doubtful accounts
(57.0
)
 
(44.7
)
 
(31.2
)
 
(4.2
)
 
(2.5
)
 
(0.4
)
Net operating revenues less provision for doubtful accounts
2,964.1

 
2,608.4

 
2,346.1

 
681.9

 
507.3

 
28.2

Operating expenses:
 
 
 
 
 
 
 
 
 
 
 
Inpatient rehabilitation:
 
 
 
 
 
 
 
 
 
 
 
Salaries and benefits
1,493.4

 
1,310.6

 
1,141.0

 
—

 
—

 
—

Other operating expenses
431.5

 
387.7

 
342.5

 
—

 
—

 
—

Supplies
128.8

 
120.9

 
111.5

 
—

 
—

 
—

Occupancy costs
61.2

 
46.2

 
41.2

 
—

 
—

 
—

Home health and hospice:
 
 
 
 
 
 
 
 
 
 
 
Cost of services sold (excluding depreciation and amortization)
—

 
—

 
—

 
336.5

 
244.8

 
17.0

Support and overhead costs
—

 
—

 
—

 
237.2

 
172.7

 
6.9

 
2,114.9

 
1,865.4

 
1,636.2

 
573.7

 
417.5

 
23.9

Other income
(2.9
)
 
(2.3
)
 
(4.0
)
 
—

 
—

 
—

Equity in net income of nonconsolidated affiliates
(9.1
)
 
(8.6
)
 
(10.7
)
 
(0.7
)
 
(0.1
)
 
—

Noncontrolling interests
64.0

 
62.9

 
59.3

 
6.5

 
6.8

 
0.4

Segment Adjusted EBITDA
$
797.2

 
$
691.0

 
$
665.3

 
$
102.4

 
$
83.1

 
$
3.9

 
 
 
 
 
 
 
 
 
 
 
 
Capital expenditures
$
97.7

 
$
151.7

 
$
187.9

 
$
6.5

 
$
5.8

 
$
—
Reconciliation of Assets from Segment to Consolidated
 
As of December 31, 2016
 
As of December 31, 2015
Total assets for reportable segments
$
4,753.3

 
$
4,677.4

Reclassification of noncurrent deferred income tax liabilities to net noncurrent deferred income tax assets
(71.4
)
 
(71.3
)
Total consolidated assets
$
4,681.9

 
$
4,606.1

 
Inpatient Rehabilitation
 
Home Health and Hospice
 
HealthSouth Consolidated
As of December 31, 2016
 
 
 
 
 
Total assets
$
3,629.6

 
$
1,123.7

 
$
4,681.9

Investments in and advances to nonconsolidated affiliates
10.6

 
2.4

 
13.0

As of December 31, 2015
 
 
 
 
 
Total assets
$
3,589.0

 
$
1,088.4

 
$
4,606.1

Investments in and advances to nonconsolidated affiliates
9.3

 
2.4

 
11.7
Reconciliation of Segment Adjusted EBITDA to Income from Continuing Operations Before Income Tax Expense
Segment reconciliations (in millions):
 
For the Year Ended December 31,
 
2016
 
2015
 
2014
Total segment Adjusted EBITDA
$
899.6

 
$
774.1

 
$
669.2

General and administrative expenses
(133.4
)
 
(133.3
)
 
(124.8
)
Depreciation and amortization
(172.6
)
 
(139.7
)
 
(107.7
)
Loss on disposal or impairment of assets
(0.7
)
 
(2.6
)
 
(6.7
)
Government, class action, and related settlements
—

 
(7.5
)
 
1.7

Professional fees - accounting, tax, and legal
(1.9
)
 
(3.0
)
 
(9.3
)
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
)
Gain on consolidation of former equity method hospital
—

 
—

 
27.2

Net income attributable to noncontrolling interests
70.5

 
69.7

 
59.7

Gain related to SCA equity interest
—

 
3.2

 
—

Income from continuing operations before income tax expense
$
482.0

 
$
395.6

 
$
386.9
Reconciliation of Revenue from Segments to Consolidated
Additional detail regarding the revenues of our operating segments by service line follows (in millions):
 
For the Year Ended December 31,
 
2016
 
2015
 
2014
Inpatient rehabilitation:
 
 
 
 
 
Inpatient
$
2,905.5

 
$
2,547.2

 
$
2,272.5

Outpatient and other
115.6

 
105.9

 
104.8

Total inpatient rehabilitation
3,021.1

 
2,653.1

 
2,377.3

Home health and hospice:
 
 
 
 
 
Home health
635.2

 
478.1

 
28.6

Hospice
50.9

 
31.7

 
—

Total home health and hospice
686.1

 
509.8

 
28.6

Total net operating revenues
$
3,707.2

 
$
3,162.9

 
$
2,405.9