XML 76 R63.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Income Statement Tables (Details) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Consolidating Statements of Operations        
Net operating revenues $ 1,067.6 $ 981.6 $ 3,181.3 $ 2,905.1
Operating expenses:        
Salaries and benefits 592.3 542.1 1,740.7 1,600.0
Other operating expenses 142.9 136.2 433.5 393.3
Occupancy costs 19.6 18.6 57.7 54.8
Supplies 38.6 36.5 117.8 110.6
General and administrative expenses 49.9 39.7 165.9 128.6
Depreciation and amortization 51.2 46.2 146.8 137.2
Total operating expenses 894.5 819.3 2,662.4 2,424.5
Loss on early extinguishment of debt 0.0 0.3 0.0 10.7
Interest expense and amortization of debt discounts and fees 37.3 36.8 110.6 118.5
Other income (1.7) (1.0) (2.9) (2.9)
Equity in net income of nonconsolidated affiliates (2.1) (2.1) (6.4) (6.2)
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 139.6 128.3 417.6 360.5
Provision for income tax (benefit) expense 30.2 43.1 89.5 111.4
Income from continuing operations 109.4 85.2 328.1 249.1
Loss from discontinued operations, net of tax (0.1) (0.1) (0.4) (0.2)
Net income 109.3 85.1 327.7 248.9
Less: Net income attributable to noncontrolling interests (20.7) (19.2) (63.5) (53.2)
Net income attributable to Encompass Health 88.6 65.9 264.2 195.7
Comprehensive income 109.3 85.1 327.7 249.2
Comprehensive income attributable to Encompass Health 88.6 65.9 264.2 196.0
Encompass Health Corporation [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 4.8 5.3 15.9 15.9
Operating expenses:        
Salaries and benefits 11.3 9.1 33.9 29.1
Other operating expenses 9.9 8.0 27.6 23.8
Occupancy costs 0.5 0.4 1.5 1.4
Supplies 0.0 0.0 0.0 0.0
General and administrative expenses 38.8 35.6 119.4 104.7
Depreciation and amortization 4.4 2.0 9.9 6.7
Total operating expenses 64.9 55.1 192.3 165.7
Loss on early extinguishment of debt   0.3   10.7
Interest expense and amortization of debt discounts and fees 31.6 30.8 93.3 100.5
Other income (6.9) (5.7) (17.8) (16.5)
Equity in net income of nonconsolidated affiliates 0.0 0.0 0.0 0.0
Equity in net income of consolidated affiliates (117.7) (85.0) (347.1) (256.4)
Management fees (37.9) (35.8) (114.8) (107.8)
Income from continuing operations before income tax expense 70.8 45.6 210.0 119.7
Provision for income tax (benefit) expense (17.9) (20.4) (54.6) (76.2)
Income from continuing operations 88.7 66.0 264.6 195.9
Loss from discontinued operations, net of tax (0.1) (0.1) (0.4) (0.2)
Net income 88.6 65.9 264.2 195.7
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Encompass Health 88.6 65.9 264.2 195.7
Comprehensive income 88.6 65.9 264.2 196.0
Comprehensive income attributable to Encompass Health 88.6 65.9 264.2 196.0
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 574.5 547.5 1,743.0 1,666.6
Operating expenses:        
Salaries and benefits 278.2 266.4 835.1 803.7
Other operating expenses 80.3 83.6 253.8 239.5
Occupancy costs 23.9 23.4 71.5 70.0
Supplies 22.7 22.4 70.6 69.4
General and administrative expenses 0.0 0.0 0.0 0.0
Depreciation and amortization 26.6 25.8 79.4 77.3
Total operating expenses 431.7 421.6 1,310.4 1,259.9
Loss on early extinguishment of debt   0.0   0.0
Interest expense and amortization of debt discounts and fees 5.1 5.3 15.5 15.9
Other income (0.3) (0.1) (0.8) (0.2)
Equity in net income of nonconsolidated affiliates (1.9) (1.9) (5.5) (5.6)
Equity in net income of consolidated affiliates (15.0) (11.8) (50.4) (29.3)
Management fees 28.0 26.4 84.5 80.7
Income from continuing operations before income tax expense 126.9 108.0 389.3 345.2
Provision for income tax (benefit) expense 34.2 43.1 104.9 137.7
Income from continuing operations 92.7 64.9 284.4 207.5
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income 92.7 64.9 284.4 207.5
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Encompass Health 92.7 64.9 284.4 207.5
Comprehensive income 92.7 64.9 284.4 207.5
Comprehensive income attributable to Encompass Health 92.7 64.9 284.4 207.5
Nonguarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 520.6 460.2 1,520.5 1,316.9
Operating expenses:        
Salaries and benefits 308.2 271.9 887.9 783.0
Other operating expenses 64.7 56.8 189.5 166.3
Occupancy costs 10.1 8.7 29.2 25.6
Supplies 15.9 14.1 47.2 41.2
General and administrative expenses 11.1 4.1 46.5 23.9
Depreciation and amortization 20.2 18.4 57.5 53.2
Total operating expenses 430.2 374.0 1,257.8 1,093.2
Loss on early extinguishment of debt   0.0   0.0
Interest expense and amortization of debt discounts and fees 7.4 6.3 20.3 18.1
Other income (1.3) (0.8) (2.8) (2.2)
Equity in net income of nonconsolidated affiliates (0.2) (0.2) (0.9) (0.6)
Equity in net income of consolidated affiliates 0.0 0.0 0.0 0.0
Management fees 9.9 9.4 30.3 27.1
Income from continuing operations before income tax expense 74.6 71.5 215.8 181.3
Provision for income tax (benefit) expense 13.9 20.4 39.2 49.9
Income from continuing operations 60.7 51.1 176.6 131.4
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income 60.7 51.1 176.6 131.4
Less: Net income attributable to noncontrolling interests (20.7) (19.2) (63.5) (53.2)
Net income attributable to Encompass Health 40.0 31.9 113.1 78.2
Comprehensive income 60.7 51.1 176.6 131.4
Comprehensive income attributable to Encompass Health 40.0 31.9 113.1 78.2
Consolidation, Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues (32.3) (31.4) (98.1) (94.3)
Operating expenses:        
Salaries and benefits (5.4) (5.3) (16.2) (15.8)
Other operating expenses (12.0) (12.2) (37.4) (36.3)
Occupancy costs (14.9) (13.9) (44.5) (42.2)
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
Total operating expenses (32.3) (31.4) (98.1) (94.3)
Loss on early extinguishment of debt   0.0   0.0
Interest expense and amortization of debt discounts and fees (6.8) (5.6) (18.5) (16.0)
Other income 6.8 5.6 18.5 16.0
Equity in net income of nonconsolidated affiliates 0.0 0.0 0.0 0.0
Equity in net income of consolidated affiliates 132.7 96.8 397.5 285.7
Management fees 0.0 0.0 0.0 0.0
Income from continuing operations before income tax expense (132.7) (96.8) (397.5) (285.7)
Provision for income tax (benefit) expense 0.0 0.0 0.0 0.0
Income from continuing operations (132.7) (96.8) (397.5) (285.7)
Loss from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (132.7) (96.8) (397.5) (285.7)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to Encompass Health (132.7) (96.8) (397.5) (285.7)
Comprehensive income (132.7) (96.8) (397.5) (285.7)
Comprehensive income attributable to Encompass Health $ (132.7) $ (96.8) $ (397.5) $ (285.7)