XML 132 R117.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Millions
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Current assets:        
Cash & Cash Equivalents $ 54.4 $ 40.5 $ 61.6 $ 66.7
Restricted cash 62.4 60.9    
Accounts receivable, net 472.1 443.8    
Prepaid expenses and other current assets 113.3 109.3    
Total current assets 702.2 654.5    
Property and equipment, net 1,517.1 1,391.8    
Goodwill 1,972.6 1,927.2 1,890.1 1,084.0
Intangible assets, net 403.1 411.3    
Deferred income tax assets 63.6 75.8    
Other long-term assets 235.1 221.3    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets [1] 4,893.7 4,681.9    
Current liabilities:        
Current portion of long-term debt 32.3 37.1    
Accounts payable 78.4 68.3    
Accrued payroll 172.1 147.3    
Accrued interest payable 24.7 25.8    
Other current liabilities 210.0 197.1    
Total current liabilities 517.5 475.6    
Long-term debt, net of current portion 2,545.4 2,979.3    
Intercompany notes payable 0.0 0.0    
Self-insured risks 110.1 110.4    
Other long-term liabilities 75.2 49.6    
Intercompany payable 0.0 0.0    
Total liabilities 3,248.2 3,614.9    
Commitments and contingencies    
Redeemable noncontrolling interests 220.9 138.3    
Shareholders' equity        
Encompass Health shareholders’ equity 1,181.7 735.9    
Noncontrolling interests 242.9 192.8    
Total shareholders’ equity 1,424.6 928.7 779.3 619.5
Total liabilities and shareholders’ equity 4,893.7 4,681.9    
Consolidation, Eliminations [Member]        
Current assets:        
Cash & Cash Equivalents 0.0 0.0 0.0 0.0
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Prepaid expenses and other current assets (18.5) (18.6)    
Total current assets (18.5) (18.6)    
Property and equipment, net 0.0 0.0    
Goodwill 0.0 0.0    
Intangible assets, net 0.0 0.0    
Deferred income tax assets (42.2) (72.7)    
Other long-term assets 0.0 0.0    
Intercompany notes receivable (486.2) (528.8)    
Intercompany receivable and investments in consolidated affiliates (3,150.4) (2,963.2)    
Total assets (3,697.3) (3,583.3)    
Current liabilities:        
Current portion of long-term debt (17.5) (17.5)    
Accounts payable 0.0 0.0    
Accrued payroll 0.0 0.0    
Accrued interest payable 0.0 0.0    
Other current liabilities (1.0) (1.1)    
Total current liabilities (18.5) (18.6)    
Long-term debt, net of current portion 0.0 0.0    
Intercompany notes payable (486.2) (528.8)    
Self-insured risks 0.0 0.0    
Other long-term liabilities (42.1) (72.3)    
Intercompany payable (144.8) (167.6)    
Total liabilities (691.6) (787.3)    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity (3,005.7) (2,796.0)    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity (3,005.7) (2,796.0)    
Total liabilities and shareholders’ equity (3,697.3) (3,583.3)    
Parent Company [Member]        
Current assets:        
Cash & Cash Equivalents 34.3 20.6 41.2 41.9
Restricted cash 0.0 0.0    
Accounts receivable, net 0.0 0.0    
Prepaid expenses and other current assets 61.4 49.9    
Total current assets 95.7 70.5    
Property and equipment, net 101.8 41.6    
Goodwill 0.0 0.0    
Intangible assets, net 11.8 12.0    
Deferred income tax assets 97.4 90.9    
Other long-term assets 49.2 49.0    
Intercompany notes receivable 486.2 528.8    
Intercompany receivable and investments in consolidated affiliates 2,839.1 2,855.5    
Total assets 3,681.2 3,648.3    
Current liabilities:        
Current portion of long-term debt 32.8 40.0    
Accounts payable 10.4 7.0    
Accrued payroll 36.1 31.6    
Accrued interest payable 21.9 22.8    
Other current liabilities 108.8 96.3    
Total current liabilities 210.0 197.7    
Long-term debt, net of current portion 2,258.5 2,679.2    
Intercompany notes payable 0.0 0.0    
Self-insured risks 9.6 14.1    
Other long-term liabilities 21.4 21.4    
Intercompany payable 0.0 0.0    
Total liabilities 2,499.5 2,912.4    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity 1,181.7 735.9    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 1,181.7 735.9    
Total liabilities and shareholders’ equity 3,681.2 3,648.3    
Guarantor Subsidiaries [Member]        
Current assets:        
Cash & Cash Equivalents 2.9 1.6 1.2 1.4
Restricted cash 0.0 0.0    
Accounts receivable, net 285.2 273.3    
Prepaid expenses and other current assets 21.7 24.0    
Total current assets 309.8 298.9    
Property and equipment, net 991.5 979.7    
Goodwill 854.6 858.4    
Intangible assets, net 105.1 115.5    
Deferred income tax assets 8.4 57.6    
Other long-term assets 100.5 95.1    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 311.3 107.7    
Total assets 2,681.2 2,512.9    
Current liabilities:        
Current portion of long-term debt 7.4 6.4    
Accounts payable 43.5 37.2    
Accrued payroll 63.8 57.3    
Accrued interest payable 2.6 2.8    
Other current liabilities 15.6 21.6    
Total current liabilities 132.9 125.3    
Long-term debt, net of current portion 242.2 248.9    
Intercompany notes payable 0.0 0.0    
Self-insured risks 0.0 0.0    
Other long-term liabilities 17.8 15.2    
Intercompany payable 0.0 0.0    
Total liabilities 392.9 389.4    
Commitments and contingencies    
Redeemable noncontrolling interests 0.0 0.0    
Shareholders' equity        
Encompass Health shareholders’ equity 2,288.3 2,123.5    
Noncontrolling interests 0.0 0.0    
Total shareholders’ equity 2,288.3 2,123.5    
Total liabilities and shareholders’ equity 2,681.2 2,512.9    
Non-Guarantor Subsidiaries [Member]        
Current assets:        
Cash & Cash Equivalents 17.2 18.3 $ 19.2 $ 23.4
Restricted cash 62.4 60.9    
Accounts receivable, net 186.9 170.5    
Prepaid expenses and other current assets 48.7 54.0    
Total current assets 315.2 303.7    
Property and equipment, net 423.8 370.5    
Goodwill 1,118.0 1,068.8    
Intangible assets, net 286.2 283.8    
Deferred income tax assets 0.0 0.0    
Other long-term assets 85.4 77.2    
Intercompany notes receivable 0.0 0.0    
Intercompany receivable and investments in consolidated affiliates 0.0 0.0    
Total assets 2,228.6 2,104.0    
Current liabilities:        
Current portion of long-term debt 9.6 8.2    
Accounts payable 24.5 24.1    
Accrued payroll 72.2 58.4    
Accrued interest payable 0.2 0.2    
Other current liabilities 86.6 80.3    
Total current liabilities 193.1 171.2    
Long-term debt, net of current portion 44.7 51.2    
Intercompany notes payable 486.2 528.8    
Self-insured risks 100.5 96.3    
Other long-term liabilities 78.1 85.3    
Intercompany payable 144.8 167.6    
Total liabilities 1,047.4 1,100.4    
Commitments and contingencies    
Redeemable noncontrolling interests 220.9 138.3    
Shareholders' equity        
Encompass Health shareholders’ equity 717.4 672.5    
Noncontrolling interests 242.9 192.8    
Total shareholders’ equity 960.3 865.3    
Total liabilities and shareholders’ equity $ 2,228.6 $ 2,104.0    
[1] Our consolidated assets as of December 31, 2017 and December 31, 2016 include total assets of variable interest entities of $264.1 million and $262.3 million, respectively, which cannot be used by us to settle the obligations of other entities. Our consolidated liabilities as of December 31, 2017 and December 31, 2016 include total liabilities of the variable interest entities of $52.5 million and $50.3 million, respectively. See Note 3, Variable Interest Entities.