XML 133 R124.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Current assets:        
Cash and cash equivalents $ 94.8 $ 69.2 $ 54.4 $ 40.5
Restricted cash 57.4 59.0 62.4 60.9
Accounts receivable 506.1 467.7    
Prepaid expenses and other current assets 97.5 66.2    
Total current assets 755.8 662.1    
Property and equipment, net 1,959.3 1,634.8    
Operating lease right-of-use assets 276.5      
Goodwill 2,305.2 2,100.8 1,972.6 1,927.2
Intangible assets, net 476.3 443.4    
Deferred income tax assets 2.9 42.9    
Other long-term assets 304.7 291.0    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets [1] 6,080.7 5,175.0    
Current liabilities:        
Current portion of long-term debt 39.3 35.8    
Current operating lease liabilities 40.4      
Accounts payable 94.6 90.0    
Accrued payroll 210.5 188.4    
Accrued interest payable 32.4 24.4    
Other current liabilities 303.8 333.9    
Total current liabilities 721.0 672.5    
Long-term debt, net of current portion 3,023.3 2,478.6    
Long-term operating lease liabilities 243.8      
Intercompany notes payable 0.0 0.0    
Self-insured risks 117.2 119.6    
Other long-term liabilities 42.7 85.6    
Intercompany payable 0.0 0.0    
Total liabilities 4,148.0 3,356.3    
Commitments and contingencies    
Redeemable noncontrolling interests 239.6 261.7    
Shareholders' equity        
Encompass Health shareholders’ equity 1,352.2 1,276.7    
Noncontrolling interests 340.9 280.3    
Total shareholders’ equity 1,693.1 1,557.0 1,395.4 910.6
Total liabilities and shareholders’ equity [1] 6,080.7 5,175.0    
Eliminating Entries        
Current assets:        
Cash and cash equivalents 0.0 0.0 0.0 0.0
Restricted cash 0.0 0.0 0.0 0.0
Accounts receivable 0.0 0.0    
Prepaid expenses and other current assets (19.3) (18.8)    
Total current assets (19.3) (18.8)    
Property and equipment, net 0.0 0.0    
Operating lease right-of-use assets (35.3)      
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Deferred income tax assets (35.5) (34.0)    
Other long-term assets 0.0 0.0    
Intercompany notes receivable (737.8) (535.3)    
Intercompany receivable and investments in consolidated affiliates (3,679.0) (3,362.0)    
Total assets (4,506.9) (3,950.1)    
Current liabilities:        
Current portion of long-term debt 0.0 (17.5)    
Current operating lease liabilities (10.9)      
Accounts payable 0.0 0.0    
Accrued payroll 0.0 0.0    
Accrued interest payable 0.0 (0.3)    
Other current liabilities (19.3) (1.0)    
Total current liabilities (30.2) (18.8)    
Long-term debt, net of current portion 0.0 0.0    
Long-term operating lease liabilities (24.6)      
Intercompany notes payable (737.8) (535.3)    
Self-insured risks 0.0 0.0    
Other long-term liabilities (35.5) (33.9)    
Intercompany payable (70.4) (53.1)    
Total liabilities (898.5) (641.1)    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity (3,608.4) (3,309.0)    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity (3,608.4) (3,309.0)    
Total liabilities and shareholders’ equity (4,506.9) (3,950.1)    
Encompass Health Corporation        
Current assets:        
Cash and cash equivalents 53.7 41.5 34.3 20.6
Restricted cash 0.0 0.0 0.0 0.0
Accounts receivable 0.0 0.0    
Prepaid expenses and other current assets 64.3 36.3    
Total current assets 118.0 77.8    
Property and equipment, net 133.4 123.9    
Operating lease right-of-use assets 10.1      
Goodwill 0.0 0.0    
Intangible assets, net 17.7 21.4    
Deferred income tax assets 27.2 47.9    
Other long-term assets 53.6 47.9    
Intercompany notes receivable 737.8 535.3    
Intercompany receivable and investments in consolidated affiliates 3,155.4 2,904.4    
Total assets 4,253.2 3,758.6    
Current liabilities:        
Current portion of long-term debt 17.0 35.0    
Current operating lease liabilities 1.3      
Accounts payable 9.8 8.9    
Accrued payroll 34.8 35.0    
Accrued interest payable 30.4 22.3    
Other current liabilities 82.2 154.5    
Total current liabilities 175.5 255.7    
Long-term debt, net of current portion 2,670.6 2,188.7    
Long-term operating lease liabilities 9.0      
Intercompany notes payable 0.0 0.0    
Self-insured risks 19.3 16.1    
Other long-term liabilities 26.6 21.4    
Intercompany payable 0.0 0.0    
Total liabilities 2,901.0 2,481.9    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity 1,352.2 1,276.7    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 1,352.2 1,276.7    
Total liabilities and shareholders’ equity 4,253.2 3,758.6    
Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 5.2 3.0 2.9 1.6
Restricted cash 0.0 0.0 0.0 0.0
Accounts receivable 280.4 270.7    
Prepaid expenses and other current assets 35.4 17.6    
Total current assets 321.0 291.3    
Property and equipment, net 1,246.0 1,041.5    
Operating lease right-of-use assets 171.5      
Goodwill 912.2 912.2    
Intangible assets, net 101.7 96.6    
Deferred income tax assets 11.1 28.9    
Other long-term assets 85.4 100.4    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 523.6 457.6    
Total assets 3,372.5 2,928.5    
Current liabilities:        
Current portion of long-term debt 10.4 7.5    
Current operating lease liabilities 21.9      
Accounts payable 56.5 46.4    
Accrued payroll 76.2 69.1    
Accrued interest payable 2.0 2.4    
Other current liabilities 30.5 5.1    
Total current liabilities 197.5 130.5    
Long-term debt, net of current portion 305.4 262.1    
Long-term operating lease liabilities 153.9      
Intercompany notes payable 0.0 0.0    
Self-insured risks 0.0 0.0    
Other long-term liabilities 12.2 17.1    
Intercompany payable 0.0 0.0    
Total liabilities 669.0 409.7    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity 2,703.5 2,518.8    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 2,703.5 2,518.8    
Total liabilities and shareholders’ equity 3,372.5 2,928.5    
Non-Guarantor Subsidiaries        
Current assets:        
Cash and cash equivalents 6.0 5.1 5.5 5.4
Restricted cash 57.4 59.0 62.4 60.9
Accounts receivable 125.6 121.6    
Prepaid expenses and other current assets 9.3 26.2    
Total current assets 198.3 211.9    
Property and equipment, net 551.2 445.2    
Operating lease right-of-use assets 86.5      
Goodwill 323.0 293.3    
Intangible assets, net 65.3 67.5    
Deferred income tax assets 0.1 0.1    
Other long-term assets 151.6 130.9    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets 1,376.0 1,148.9    
Current liabilities:        
Current portion of long-term debt 3.8 4.4    
Current operating lease liabilities 16.0      
Accounts payable 24.3 30.4    
Accrued payroll 40.4 35.4    
Accrued interest payable 0.0 0.0    
Other current liabilities 68.8 85.7    
Total current liabilities 153.3 155.9    
Long-term debt, net of current portion 41.6 20.0    
Long-term operating lease liabilities 73.6      
Intercompany notes payable 0.0 0.0    
Self-insured risks 97.9 103.5    
Other long-term liabilities 2.4 5.0    
Intercompany payable 66.0 48.9    
Total liabilities 434.8 333.3    
Commitments and contingencies    
Redeemable noncontrolling interests 31.4 38.3    
Shareholders' equity        
Encompass Health shareholders’ equity 568.9 497.0    
Noncontrolling interests 340.9 280.3    
Total shareholders’ equity 909.8 777.3    
Total liabilities and shareholders’ equity 1,376.0 1,148.9    
Holdings        
Current assets:        
Cash and cash equivalents 29.9 19.6 11.7 12.9
Restricted cash 0.0 0.0 $ 0.0 $ 0.0
Accounts receivable 100.1 75.4    
Prepaid expenses and other current assets 7.8 4.9    
Total current assets 137.8 99.9    
Property and equipment, net 28.7 24.2    
Operating lease right-of-use assets 43.7      
Goodwill 1,070.0 895.3    
Intangible assets, net 291.6 257.9    
Deferred income tax assets 0.0 0.0    
Other long-term assets 14.1 11.8    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets 1,585.9 1,289.1    
Current liabilities:        
Current portion of long-term debt 8.1 6.4    
Current operating lease liabilities 12.1      
Accounts payable 4.0 4.3    
Accrued payroll 59.1 48.9    
Accrued interest payable 0.0 0.0    
Other current liabilities 141.6 89.6    
Total current liabilities 224.9 149.2    
Long-term debt, net of current portion 5.7 7.8    
Long-term operating lease liabilities 31.9      
Intercompany notes payable 737.8 535.3    
Self-insured risks 0.0 0.0    
Other long-term liabilities 37.0 76.0    
Intercompany payable 4.4 4.2    
Total liabilities 1,041.7 772.5    
Redeemable noncontrolling interests 208.2 223.4    
Shareholders' equity        
Encompass Health shareholders’ equity 336.0 293.2    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 336.0 293.2    
Total liabilities and shareholders’ equity $ 1,585.9 $ 1,289.1    
[1]
Our consolidated assets as of December 31, 2019 and December 31, 2018 include total assets of variable interest entities of $215.0 million and $197.5 million, respectively, which cannot be used by us to settle the obligations of other entities. Our consolidated liabilities as of December 31, 2019 and December 31, 2018 include total liabilities of the variable interest entities of $41.1 million and $50.8 million, respectively. See Note 3, Variable Interest Entities.