XML 77 R66.htm IDEA: XBRL DOCUMENT v3.7.0.1
Condensed Consolidating Financial Information - Income Statement Tables (Details) - USD ($)
$ in Millions
 3 Months Ended 6 Months Ended
Jun. 30, 2017
Jun. 30, 2016
Jun. 30, 2017
Jun. 30, 2016
Condensed Consolidating Statements of Operations        
Net operating revenues $ 981.3 $ 920.7 $ 1,956.1 $ 1,830.5
Less: Provision for doubtful accounts (13.7) (15.4) (30.1) (31.9)
Net operating revenues less provision for doubtful accounts 967.6 905.3 1,926.0 1,798.6
Operating expenses:        
Salaries and benefits 527.8 486.1 1,057.9 972.2
Other operating expenses 130.5 121.5 259.6 240.7
Occupancy costs 18.3 17.9 36.2 35.9
Supplies 37.1 34.4 74.1 69.4
General and administrative expenses 52.4 34.4 88.9 66.3
Depreciation and amortization 45.8 42.9 91.0 85.3
Professional fees - accounting, tax, and legal 0.0 1.7 0.0 1.9
Total operating expenses 811.9 738.9 1,607.7 1,471.7
Loss on early extinguishment of debt 10.4 2.4 10.4 4.8
Interest expense and amortization of debt discounts and fees 40.4 43.4 81.7 88.0
Other income (0.9) (0.7) (1.9) (1.3)
Equity in net income of nonconsolidated affiliates (2.0) (2.4) (4.1) (4.8)
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 107.8 123.7 232.2 240.2
Provision for income tax (benefit) expense 28.6 42.4 68.3 82.1
Income from continuing operations 79.2 81.3 163.9 158.1
Income (loss) from discontinued operations, net of tax 0.2 (0.1) (0.1) (0.2)
Net income 79.4 81.2 163.8 157.9
Less: Net income attributable to noncontrolling interests (16.4) (18.6) (34.0) (37.3)
Net income attributable to HealthSouth 63.0 62.6 129.8 120.6
Comprehensive income 79.4 81.4 164.1 158.2
Comprehensive income attributable to HealthSouth 63.0 62.8 130.1 120.9
HealthSouth Corporation [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 5.3 5.1 10.6 10.0
Less: Provision for doubtful accounts 0.0 0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts 5.3 5.1 10.6 10.0
Operating expenses:        
Salaries and benefits 8.7 11.0 19.9 22.3
Other operating expenses 7.5 6.9 15.7 12.5
Occupancy costs 0.5 0.9 1.0 1.8
Supplies 0.0 0.0 0.0 0.0
General and administrative expenses 37.6 31.2 69.2 64.3
Depreciation and amortization 2.4 2.4 4.8 4.8
Professional fees - accounting, tax, and legal   1.7   1.9
Total operating expenses 56.7 54.1 110.6 107.6
Loss on early extinguishment of debt 10.4 2.4 10.4 4.8
Interest expense and amortization of debt discounts and fees 34.5 36.6 69.7 75.4
Other income (5.4) (4.9) (10.8) (9.6)
Equity in net income of nonconsolidated affiliates 0.0 0.0 0.0 0.0
Equity in net income of consolidated affiliates (85.3) (88.7) (171.6) (174.4)
Management fees (36.1) (33.8) (72.0) (68.0)
Income from continuing operations before income tax expense 30.5 39.4 74.3 74.2
Provision for income tax (benefit) expense (32.3) (23.3) (55.6) (46.6)
Income from continuing operations 62.8 62.7 129.9 120.8
Income (loss) from discontinued operations, net of tax 0.2 (0.1) (0.1) (0.2)
Net income 63.0 62.6 129.8 120.6
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to HealthSouth 63.0 62.6 129.8 120.6
Comprehensive income 63.0 62.8 130.1 120.9
Comprehensive income attributable to HealthSouth 63.0 62.8 130.1 120.9
Guarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 571.8 546.1 1,148.0 1,088.5
Less: Provision for doubtful accounts (8.9) (10.6) (19.7) (22.4)
Net operating revenues less provision for doubtful accounts 562.9 535.5 1,128.3 1,066.1
Operating expenses:        
Salaries and benefits 269.1 248.7 541.4 500.0
Other operating expenses 79.8 76.7 157.5 152.6
Occupancy costs 23.3 22.4 46.6 44.8
Supplies 23.6 22.4 47.3 45.2
General and administrative expenses 0.0 0.0 0.0 0.0
Depreciation and amortization 26.6 25.9 53.2 51.8
Professional fees - accounting, tax, and legal   0.0   0.0
Total operating expenses 422.4 396.1 846.0 794.4
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 5.7 10.7 10.9
Other income (0.1) (0.1) (0.2) (0.2)
Equity in net income of nonconsolidated affiliates (1.8) (2.2) (3.7) (4.4)
Equity in net income of consolidated affiliates (7.5) (10.4) (17.0) (19.9)
Management fees 27.3 25.9 54.7 51.7
Income from continuing operations before income tax expense 117.3 120.5 237.8 233.6
Provision for income tax (benefit) expense 46.8 48.1 94.9 93.2
Income from continuing operations 70.5 72.4 142.9 140.4
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income 70.5 72.4 142.9 140.4
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to HealthSouth 70.5 72.4 142.9 140.4
Comprehensive income 70.5 72.4 142.9 140.4
Comprehensive income attributable to HealthSouth 70.5 72.4 142.9 140.4
Nonguarantor Subsidiaries [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues 435.8 398.9 860.3 790.3
Less: Provision for doubtful accounts (4.8) (4.8) (10.4) (9.5)
Net operating revenues less provision for doubtful accounts 431.0 394.1 849.9 780.8
Operating expenses:        
Salaries and benefits 255.2 231.0 507.1 459.1
Other operating expenses 55.3 49.4 110.4 98.1
Occupancy costs 8.8 7.9 16.9 15.9
Supplies 13.5 12.0 26.8 24.2
General and administrative expenses 14.8 3.2 19.7 2.0
Depreciation and amortization 16.8 14.6 33.0 28.7
Professional fees - accounting, tax, and legal   0.0   0.0
Total operating expenses 364.4 318.1 713.9 628.0
Loss on early extinguishment of debt 0.0 0.0 0.0 0.0
Interest expense and amortization of debt discounts and fees 5.9 6.0 11.7 11.4
Other income (0.7) (0.6) (1.3) (1.2)
Equity in net income of nonconsolidated affiliates (0.2) (0.2) (0.4) (0.4)
Equity in net income of consolidated affiliates 0.0 0.0 0.0 0.0
Management fees 8.8 7.9 17.3 16.3
Income from continuing operations before income tax expense 52.8 62.9 108.7 126.7
Provision for income tax (benefit) expense 14.1 17.6 29.0 35.5
Income from continuing operations 38.7 45.3 79.7 91.2
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income 38.7 45.3 79.7 91.2
Less: Net income attributable to noncontrolling interests (16.4) (18.6) (34.0) (37.3)
Net income attributable to HealthSouth 22.3 26.7 45.7 53.9
Comprehensive income 38.7 45.3 79.7 91.2
Comprehensive income attributable to HealthSouth 22.3 26.7 45.7 53.9
Consolidation, Eliminations [Member]        
Condensed Consolidating Statements of Operations        
Net operating revenues (31.6) (29.4) (62.8) (58.3)
Less: Provision for doubtful accounts 0.0 0.0 0.0 0.0
Net operating revenues less provision for doubtful accounts (31.6) (29.4) (62.8) (58.3)
Operating expenses:        
Salaries and benefits (5.2) (4.6) (10.5) (9.2)
Other operating expenses (12.1) (11.5) (24.0) (22.5)
Occupancy costs (14.3) (13.3) (28.3) (26.6)
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   0.0
Total operating expenses (31.6) (29.4) (62.8) (58.3)
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) (4.9) (10.4) (9.7)
Other income 5.3 4.9 10.4 9.7
Equity in net income of nonconsolidated affiliates 0.0 0.0 0.0 0.0
Equity in net income of consolidated affiliates 92.8 99.1 188.6 194.3
Management fees 0.0 0.0 0.0 0.0
Income from continuing operations before income tax expense (92.8) (99.1) (188.6) (194.3)
Provision for income tax (benefit) expense 0.0 0.0 0.0 0.0
Income from continuing operations (92.8) (99.1) (188.6) (194.3)
Income (loss) from discontinued operations, net of tax 0.0 0.0 0.0 0.0
Net income (92.8) (99.1) (188.6) (194.3)
Less: Net income attributable to noncontrolling interests 0.0 0.0 0.0 0.0
Net income attributable to HealthSouth (92.8) (99.1) (188.6) (194.3)
Comprehensive income (92.8) (99.1) (188.6) (194.3)
Comprehensive income attributable to HealthSouth $ (92.8) $ (99.1) $ (188.6) $ (194.3)