XML 124 R115.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Current assets:        
Cash & Cash Equivalents $ 40.5 $ 61.6 $ 66.7 $ 64.5
Total restricted cash 60.9 45.9    
Accounts receivable, net of allowance for doubtful accounts 443.8 410.5    
Prepaid expenses and other current assets 109.3 80.7    
Total current assets 654.5 598.7    
Property and equipment, net 1,391.8 1,310.1    
Goodwill 1,927.2 1,890.1 1,084.0 456.9
Intangible assets, net 411.3 419.4    
Deferred income tax assets 75.8 190.8    
Other long-term assets 221.3 197.0    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets [1] 4,681.9 4,606.1    
Current liabilities:        
Current portion of long-term debt 37.1 36.8    
Accounts payable 68.3 61.6    
Accrued payroll 147.3 126.2    
Accrued interest payable 25.8 29.7    
Other current liabilities 197.1 172.1    
Total current liabilities 475.6 426.4    
Long-term debt, net of current portion 2,979.3 3,134.7    
Intercompany notes payable 0.0 0.0    
Self-insured risks 110.4 101.6    
Other long-term liabilities 49.6 43.0    
Intercompany payable 0.0 0.0    
Total liabilities 3,614.9 3,705.7    
Commitments and contingencies    
Shareholders' equity        
Redeemable noncontrolling interests 138.3 121.1    
HealthSouth shareholders’ equity 735.9 611.4    
Noncontrolling interests 192.8 167.9    
Total shareholders’ equity 928.7 779.3 619.5 468.7
Total liabilities and shareholders’ equity 4,681.9 4,606.1    
Consolidation, Eliminations [Member]        
Current assets:        
Cash & Cash Equivalents 0.0 0.0 0.0 0.0
Total restricted cash 0.0 0.0    
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Prepaid expenses and other current assets (18.6) (18.8)    
Total current assets (18.6) (18.8)    
Property and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Deferred income tax assets (72.7) (49.5)    
Other long-term assets 0.0 0.0    
Intercompany notes receivable (528.8) (546.6)    
Intercompany receivable and investments in consolidated affiliates (2,951.8) (2,779.7)    
Total assets (3,571.9) (3,394.6)    
Current liabilities:        
Current portion of long-term debt (17.5) (17.5)    
Accounts payable 0.0 0.0    
Accrued payroll 0.0 0.0    
Accrued interest payable 0.0 0.0    
Other current liabilities (1.1) (1.3)    
Total current liabilities (18.6) (18.8)    
Long-term debt, net of current portion 0.0 0.0    
Intercompany notes payable (528.8) (546.6)    
Self-insured risks 0.0 0.0    
Other long-term liabilities (72.3) (49.1)    
Intercompany payable (168.2) (314.2)    
Total liabilities (787.9) (928.7)    
Commitments and contingencies    
Shareholders' equity        
Redeemable noncontrolling interests 0.0 0.0    
HealthSouth shareholders’ equity (2,784.0) (2,465.9)    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity (2,784.0) (2,465.9)    
Total liabilities and shareholders’ equity (3,571.9) (3,394.6)    
Parent Company [Member]        
Current assets:        
Cash & Cash Equivalents 20.6 41.2 41.9 60.5
Total restricted cash 0.0 0.0    
Accounts receivable, net of allowance for doubtful accounts 0.0 0.0    
Prepaid expenses and other current assets 49.9 29.3    
Total current assets 70.5 70.5    
Property and equipment, net 41.6 14.5    
Goodwill 0.0 0.0    
Intangible assets, net 12.0 8.8    
Deferred income tax assets 90.9 176.2    
Other long-term assets 49.0 48.6    
Intercompany notes receivable 528.8 546.6    
Intercompany receivable and investments in consolidated affiliates 2,855.5 2,779.7    
Total assets 3,648.3 3,644.9    
Current liabilities:        
Current portion of long-term debt 40.0 40.0    
Accounts payable 7.0 5.8    
Accrued payroll 31.6 27.7    
Accrued interest payable 22.8 26.5    
Other current liabilities 96.3 68.0    
Total current liabilities 197.7 168.0    
Long-term debt, net of current portion 2,679.2 2,821.9    
Intercompany notes payable 0.0 0.0    
Self-insured risks 14.1 19.8    
Other long-term liabilities 21.4 23.8    
Intercompany payable 0.0 0.0    
Total liabilities 2,912.4 3,033.5    
Commitments and contingencies    
Shareholders' equity        
Redeemable noncontrolling interests 0.0 0.0    
HealthSouth shareholders’ equity 735.9 611.4    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 735.9 611.4    
Total liabilities and shareholders’ equity 3,648.3 3,644.9    
Guarantor Subsidiaries [Member]        
Current assets:        
Cash & Cash Equivalents 1.6 1.2 1.4 2.2
Total restricted cash 0.0 0.0    
Accounts receivable, net of allowance for doubtful accounts 276.5 261.5    
Prepaid expenses and other current assets 24.2 22.2    
Total current assets 302.3 284.9    
Property and equipment, net 987.3 988.4    
Goodwill 860.6 860.7    
Intangible assets, net 115.6 122.4    
Deferred income tax assets 57.6 64.1    
Other long-term assets 95.1 75.3    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 96.3 0.0    
Total assets 2,514.8 2,395.8    
Current liabilities:        
Current portion of long-term debt 6.4 6.8    
Accounts payable 37.4 35.4    
Accrued payroll 57.9 50.1    
Accrued interest payable 2.8 2.9    
Other current liabilities 21.6 18.8    
Total current liabilities 126.1 114.0    
Long-term debt, net of current portion 248.9 255.6    
Intercompany notes payable 0.0 0.0    
Self-insured risks 0.0 0.0    
Other long-term liabilities 15.2 12.3    
Intercompany payable 0.0 156.7    
Total liabilities 390.2 538.6    
Commitments and contingencies    
Shareholders' equity        
Redeemable noncontrolling interests 0.0 0.0    
HealthSouth shareholders’ equity 2,124.6 1,857.2    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 2,124.6 1,857.2    
Total liabilities and shareholders’ equity 2,514.8 2,395.8    
Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash & Cash Equivalents 18.3 19.2 $ 23.4 $ 1.8
Total restricted cash 60.9 45.9    
Accounts receivable, net of allowance for doubtful accounts 167.3 149.0    
Prepaid expenses and other current assets 53.8 48.0    
Total current assets 300.3 262.1    
Property and equipment, net 362.9 307.2    
Goodwill 1,066.6 1,029.4    
Intangible assets, net 283.7 288.2    
Deferred income tax assets 0.0 0.0    
Other long-term assets 77.2 73.1    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets 2,090.7 1,960.0    
Current liabilities:        
Current portion of long-term debt 8.2 7.5    
Accounts payable 23.9 20.4    
Accrued payroll 57.8 48.4    
Accrued interest payable 0.2 0.3    
Other current liabilities 80.3 86.6    
Total current liabilities 170.4 163.2    
Long-term debt, net of current portion 51.2 57.2    
Intercompany notes payable 528.8 546.6    
Self-insured risks 96.3 81.8    
Other long-term liabilities 85.3 56.0    
Intercompany payable 168.2 157.5    
Total liabilities 1,100.2 1,062.3    
Commitments and contingencies    
Shareholders' equity        
Redeemable noncontrolling interests 138.3 121.1    
HealthSouth shareholders’ equity 659.4 608.7    
Noncontrolling interests 192.8 167.9    
Total shareholders’ equity 852.2 776.6    
Total liabilities and shareholders’ equity $ 2,090.7 $ 1,960.0    
[1] Our consolidated assets as of December 31, 2016 include total assets of variable interest entities of $262.3 million, which cannot be used by us to settle the obligations of other entities. Our consolidated liabilities as of December 31, 2016 include total liabilities of the variable interest entities of $50.3 million. See Note 3, Variable Interest Entities.