EX-12.1 6 exhibit121tos-3.htm EXHIBIT 12.1 Exhibit


Exhibit 12.1
 

HealthSouth Corporation and Subsidiaries
 
COMPUTATION OF RATIO OF EARNINGS TO FIXED CHARGES
AND RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
 
In computing the ratio of earnings to fixed charges: (1) earnings have been based on income from continuing operations before income taxes, fixed charges (exclusive of interest capitalized), and distributed income of equity investees and (2) fixed charges consist of interest and amortization of debt discounts and fees expense (including amounts capitalized), the estimated interest portion of rents, and dividends on our convertible perpetual preferred stock.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Six Months
Ended

 
 
For the Year Ended December 31,
 
 
6/30/2017

 
 
2016
 
 
2015
 
 
2014
 
 
2013
 
 
2012
 
 
 
 
 
 
COMPUTATION OF FIXED CHARGES:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Interest expensed and capitalized in continuing operations, including amortization of debt discounts and fees
 
$
83.5

 
 
$
174.1

 
 
$
144.2

 
 
$
110.7

 
 
$
102.3

 
 
$
95.1

Interest expensed and capitalized in discontinued operations, including amortization of debt discounts and fees
 
 
—

 
 
 
—

 
 
 
—

 
 
 
—

 
 
 
—

 
 
 
0.1

Interest element of rentals (1)
 
 
18.4

 
 
 
28.3

 
 
 
20.6

 
 
 
19.8

 
 
 
21.6

 
 
 
22.1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total fixed charges
 
 
101.9

 
 
 
202.4

 
 
 
164.8

 
 
 
130.5

 
 
 
123.9

 
 
 
117.3

Dividend requirements on convertible perpetual preferred stock (2)
 
 
—
 
 
 
—
 
 
 
5.1
 
 
 
10.3
 
 
 
34.4

 
 
 
39.2

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total combined fixed charges and preferred stock dividends
 
 
101.9
 
 
 
202.4
 
 
 
169.9
 
 
 
140.8
 
 
 
158.3
 
 
 
156.5
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
COMPUTATION OF EARNINGS:
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Pre-tax income (loss) from continuing operations before equity in net income of nonconsolidated affiliates
 
$
236.4

 
 
$
479.1

 
 
$
386.9

 
 
$
376.2

 
 
$
384.0

 
 
$
327.3

Fixed charges
 
 
101.9

 
 
 
202.4

 
 
 
164.8

 
 
 
130.5

 
 
 
123.9

 
 
 
117.3

Amortization of capitalized interest
 
 
0.1

 
 
 
0.2

 
 
 
0.2

 
 
 
0.2

 
 
 
0.1

 
 
 
—

Distributed income of equity investees
 
 
4.4

 
 
 
8.5

 
 
 
7.7

 
 
 
12.6

 
 
 
11.4

 
 
 
11.0

Interest capitalized
 
 
(1.8
)
 
 
 
(2.0
)
 
 
 
(1.3
)
 
 
 
(1.5
)
 
 
 
(1.9
)
 
 
 
(1.0
)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Total earnings
 
$
341.0

 
 
$
688.2

 
 
$
558.3

 
 
$
518.0

 
 
$
517.5

 
 
$
454.6

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RATIO OF EARNINGS TO FIXED CHARGES
 
 
3.3

 
 
 
3.4

 
 
 
3.4

 
 
 
4.0

 
 
 
4.2

 
 
 
3.9

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
RATIO OF EARNINGS TO COMBINED FIXED CHARGES AND PREFERRED STOCK DIVIDENDS
 
 
3.3

 
 
 
3.4

 
 
 
3.3

 
 
 
3.7

 
 
 
3.3

 
 
 
2.9

(1)
 
Management has determined the interest component of rent expense to be 33%.
(2)
 
Grossed up to pre-tax based on an approximate 39% blended federal and state statutory tax rate. Excludes $71.6 million and $0.8 million in 2013 and 2012, respectively, for excess amounts exchanged in preferred stock repurchase transactions.