XML 80 R66.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Income Statement Tables (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2017
Jun. 30, 2017
Sep. 30, 2016
Sep. 30, 2017
Sep. 30, 2016
Condensed Consolidating Statements of Operations          
Net operating revenues $ 995.6   $ 926.8 $ 2,951.7 $ 2,757.3
Less: Provision for doubtful accounts (12.6)   (14.8) (42.7) (46.7)
Net operating revenues less provision for doubtful accounts 983.0   912.0 2,909.0 2,710.6
Operating expenses:          
Salaries and benefits 542.1   497.4 1,600.0 1,469.6
Other operating expenses 137.6   126.3 397.2 367.0
Occupancy costs 18.6   17.6 54.8 53.5
Supplies 36.5   34.8 110.6 104.2
General and administrative expenses 39.7   30.3 128.6 96.6
Depreciation and amortization 46.2   43.5 137.2 128.8
Professional fees - accounting, tax, and legal 0.0   0.0 0.0 1.9
Total operating expenses 820.7   749.9 2,428.4 2,221.6
Loss on early extinguishment of debt 0.3 $ 10.4 2.6 10.7 7.4
Interest expense and amortization of debt discounts and fees 36.8   42.5 118.5 130.5
Other income (1.0)   (0.8) (2.9) (2.1)
Equity in net income of nonconsolidated affiliates (2.1)   (2.5) (6.2) (7.3)
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 128.3   120.3 360.5 360.5
Provision for income tax (benefit) expense 43.1   42.1 111.4 124.2
Income from continuing operations 85.2   78.2 249.1 236.3
Loss from discontinued operations, net of tax (0.1)   (0.1) (0.2) (0.3)
Net income 85.1   78.1 248.9 236.0
Less: Net income attributable to noncontrolling interests (19.2)   (16.4) (53.2) (53.7)
Net income attributable to HealthSouth 65.9   61.7 195.7 182.3
Comprehensive income 85.1   78.0 249.2 236.2
Comprehensive income attributable to HealthSouth 65.9   61.6 196.0 182.5
HealthSouth Corporation [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 5.3   4.9 15.9 14.9
Less: Provision for doubtful accounts 0.0   0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts 5.3   4.9 15.9 14.9
Operating expenses:          
Salaries and benefits 9.1   10.4 29.1 32.7
Other operating expenses 8.0   6.4 23.8 18.9
Occupancy costs 0.4   0.6 1.4 2.4
Supplies 0.0   0.0 0.0 0.0
General and administrative expenses 35.6   30.4 104.7 94.7
Depreciation and amortization 2.0   2.3 6.7 7.1
Professional fees - accounting, tax, and legal         1.9
Total operating expenses 55.1   50.1 165.7 157.7
Loss on early extinguishment of debt 0.3   2.6 10.7 7.4
Interest expense and amortization of debt discounts and fees 30.8   36.3 100.5 111.7
Other income (5.7)   (5.1) (16.5) (14.6)
Equity in net income of nonconsolidated affiliates 0.0   0.0 0.0 0.0
Equity in net income of consolidated affiliates (85.0)   (85.7) (256.4) (259.7)
Management fees (35.8)   (33.9) (107.8) (101.9)
Income from continuing operations before income tax expense 45.6   40.6 119.7 114.3
Provision for income tax (benefit) expense (20.4)   (21.2) (76.2) (68.3)
Income from continuing operations 66.0   61.8 195.9 182.6
Loss from discontinued operations, net of tax (0.1)   (0.1) (0.2) (0.3)
Net income 65.9   61.7 195.7 182.3
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth 65.9   61.7 195.7 182.3
Comprehensive income 65.9   61.6 196.0 182.5
Comprehensive income attributable to HealthSouth 65.9   61.6 196.0 182.5
Guarantor Subsidiaries [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 555.2   541.8 1,693.9 1,621.2
Less: Provision for doubtful accounts (7.7)   (10.0) (27.3) (32.1)
Net operating revenues less provision for doubtful accounts 547.5   531.8 1,666.6 1,589.1
Operating expenses:          
Salaries and benefits 266.4   250.2 803.7 746.4
Other operating expenses 83.6   79.4 239.5 230.1
Occupancy costs 23.4   22.4 70.0 67.2
Supplies 22.4   22.4 69.4 67.1
General and administrative expenses 0.0   0.0 0.0 0.0
Depreciation and amortization 25.8   25.9 77.3 77.3
Professional fees - accounting, tax, and legal         0.0
Total operating expenses 421.6   400.3 1,259.9 1,188.1
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees 5.3   5.4 15.9 16.3
Other income (0.1)   (0.1) (0.2) (0.2)
Equity in net income of nonconsolidated affiliates (1.9)   (2.3) (5.6) (6.7)
Equity in net income of consolidated affiliates (11.8)   (9.8) (29.3) (30.8)
Management fees 26.4   25.8 80.7 77.0
Income from continuing operations before income tax expense 108.0   112.5 345.2 345.4
Provision for income tax (benefit) expense 43.1   44.9 137.7 137.8
Income from continuing operations 64.9   67.6 207.5 207.6
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income 64.9   67.6 207.5 207.6
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth 64.9   67.6 207.5 207.6
Comprehensive income 64.9   67.6 207.5 207.6
Comprehensive income attributable to HealthSouth 64.9   67.6 207.5 207.6
Nonguarantor Subsidiaries [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues 466.5   409.8 1,336.2 1,209.2
Less: Provision for doubtful accounts (4.9)   (4.8) (15.4) (14.6)
Net operating revenues less provision for doubtful accounts 461.6   405.0 1,320.8 1,194.6
Operating expenses:          
Salaries and benefits 271.9   241.4 783.0 704.2
Other operating expenses 58.2   52.3 170.2 152.4
Occupancy costs 8.7   7.9 25.6 23.8
Supplies 14.1   12.4 41.2 37.1
General and administrative expenses 4.1   (0.1) 23.9 1.9
Depreciation and amortization 18.4   15.3 53.2 44.4
Professional fees - accounting, tax, and legal         0.0
Total operating expenses 375.4   329.2 1,097.1 963.8
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees 6.3   5.8 18.1 17.2
Other income (0.8)   (0.6) (2.2) (2.0)
Equity in net income of nonconsolidated affiliates (0.2)   (0.2) (0.6) (0.6)
Equity in net income of consolidated affiliates 0.0   0.0 0.0 0.0
Management fees 9.4   8.1 27.1 24.9
Income from continuing operations before income tax expense 71.5   62.7 181.3 191.3
Provision for income tax (benefit) expense 20.4   18.4 49.9 54.7
Income from continuing operations 51.1   44.3 131.4 136.6
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income 51.1   44.3 131.4 136.6
Less: Net income attributable to noncontrolling interests (19.2)   (16.4) (53.2) (53.7)
Net income attributable to HealthSouth 31.9   27.9 78.2 82.9
Comprehensive income 51.1   44.3 131.4 136.6
Comprehensive income attributable to HealthSouth 31.9   27.9 78.2 82.9
Consolidation, Eliminations [Member]          
Condensed Consolidating Statements of Operations          
Net operating revenues (31.4)   (29.7) (94.3) (88.0)
Less: Provision for doubtful accounts 0.0   0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts (31.4)   (29.7) (94.3) (88.0)
Operating expenses:          
Salaries and benefits (5.3)   (4.6) (15.8) (13.7)
Other operating expenses (12.2)   (11.8) (36.3) (34.4)
Occupancy costs (13.9)   (13.3) (42.2) (39.9)
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
Professional fees - accounting, tax, and legal         0.0
Total operating expenses (31.4)   (29.7) (94.3) (88.0)
Loss on early extinguishment of debt 0.0   0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees (5.6)   (5.0) (16.0) (14.7)
Other income 5.6   5.0 16.0 14.7
Equity in net income of nonconsolidated affiliates 0.0   0.0 0.0 0.0
Equity in net income of consolidated affiliates 96.8   95.5 285.7 290.5
Management fees 0.0   0.0 0.0 0.0
Income from continuing operations before income tax expense (96.8)   (95.5) (285.7) (290.5)
Provision for income tax (benefit) expense 0.0   0.0 0.0 0.0
Income from continuing operations (96.8)   (95.5) (285.7) (290.5)
Loss from discontinued operations, net of tax 0.0   0.0 0.0 0.0
Net income (96.8)   (95.5) (285.7) (290.5)
Less: Net income attributable to noncontrolling interests 0.0   0.0 0.0 0.0
Net income attributable to HealthSouth (96.8)   (95.5) (285.7) (290.5)
Comprehensive income (96.8)   (95.5) (285.7) (290.5)
Comprehensive income attributable to HealthSouth $ (96.8)   $ (95.5) $ (285.7) $ (290.5)