XML 61 R47.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2018
Condensed Financial Information Disclosure [Abstract]  
Revision of Previously Issued Financial Statements [Table Text Block]
The impact on our consolidated financial statements are as follows:
Consolidated Balance Sheet
 
 
 
 
 
 
As Reported
 
Adjustment
 
As Revised
As of December 31, 2017
(In Millions)
Deferred income tax assets
$
63.6

 
$
(29.2
)
 
$
34.4

Total assets
4,893.7

 
(29.2
)
 
4,864.5

Capital in excess of par value
2,791.4

 
(44.0
)
 
2,747.4

Accumulated deficit
(1,191.0
)
 
14.8

 
(1,176.2
)
Total Encompass Health shareholders’ equity
1,181.7

 
(29.2
)
 
1,152.5

Total shareholders’ equity
1,424.6

 
(29.2
)
 
1,395.4

Total liabilities and shareholders’ equity
4,893.7

 
(29.2
)
 
4,864.5

Consolidated Statement of Operations
 
 
 
 
 
 
As Reported
 
Adjustment
 
As Revised
For the Year Ended December 31, 2017
(In Millions, Except Per Share Data)
Provision for income tax expense
$
160.6

 
$
(14.8
)
 
$
145.8

Income from continuing operations
335.8

 
14.8

 
350.6

Net income
335.4

 
14.8

 
350.2

Net income attributable to Encompass Health
256.3

 
14.8

 
271.1

Basic earnings per share attributable to Encompass Health common shareholders
2.73

 
0.15

 
2.88

Diluted earnings per share attributable to Encompass Health common shareholders
2.69

 
0.15

 
2.84

Consolidated Statement of Comprehensive Income
 
 
 
 
 
 
As Reported
 
Adjustment
 
As Revised
For the Year Ended December 31, 2017
(In Millions)
Net income
$
335.4

 
$
14.8

 
$
350.2

Comprehensive income
335.3

 
14.8

 
350.1

Comprehensive income attributable to Encompass Health
256.2

 
14.8

 
271.0

Consolidated Statement of Shareholders’ Equity
 
 
As Reported
 
Adjustment
 
As Revised
For the Year Ended December 31, 2017
(In Millions)
Fair value adjustments to redeemable noncontrolling interests
$
(41.0
)
 
$
(26.0
)
 
$
(67.0
)
Capital in excess of par value
2,791.4

 
(44.0
)
 
2,747.4

Accumulated deficit
(1,191.0
)
 
14.8

 
(1,176.2
)
Total shareholders’ equity
1,424.6

 
(29.2
)
 
1,395.4

 
 
 
 
 
 
For the Year Ended December 31, 2016
 
 
 
 
 
Fair value adjustments to redeemable noncontrolling interests
$
(6.7
)
 
$
(4.2
)
 
$
(10.9
)
Capital in excess of par value
2,799.1

 
(18.1
)
 
2,781.0

Total shareholders’ equity
928.7

 
(18.1
)
 
910.6

 
 
 
 
 
 
For the Year Ended December 31, 2015
 
 
 
 
 
Capital in excess of par value
$
2,834.9

 
$
(13.9
)
 
$
2,821.0

Total shareholders’ equity
779.3

 
(13.9
)
 
765.4

Consolidated Statement of Cash Flows
 
 
As Reported
 
Adjustment
 
As Revised
For the Year Ended December 31, 2017
(In Millions)
Net income
$
335.4

 
$
14.8

 
$
350.2

Deferred tax expense
75.6

 
(14.8
)
 
60.8

The impact on our condensed consolidating financial statements is as follows:
 
Condensed Consolidating Statement of Operations
 
For the Year Ended December 31, 2017
 
As Reported
 
Adjustment
 
As Revised
Encompass Health Corporation
(In Millions)
Provision for income tax expense
$
(90.2
)
 
$
(14.8
)
 
$
(105.0
)
Income from continuing operations
256.7

 
14.8

 
271.5

Net income
256.3

 
14.8

 
271.1

Net income attributable to Encompass Health
256.3

 
14.8

 
271.1

Comprehensive income
256.2

 
14.8

 
271.0

Comprehensive income attributable to Encompass Health
256.2

 
14.8

 
271.0

 
Condensed Consolidating Balance Sheet
 
As of December 31, 2017
 
As Reported
 
Adjustment
 
As Revised
Encompass Health Corporation
(In Millions)
Deferred income tax assets
$
97.4

 
$
(29.2
)
 
$
68.2

Total assets
3,681.2

 
(29.2
)
 
3,652.0

Encompass Health shareholders’ equity
1,181.7

 
(29.2
)
 
1,152.5

Total shareholders’ equity
1,181.7

 
(29.2
)
 
1,152.5

Total liabilities and shareholders’ equity
3,681.2

 
(29.2
)
 
3,652.0



Condensed Consolidating Statement of Operations
 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net operating revenues
$
21.0

 
$
2,325.6

 
$
2,061.0

 
$
(130.3
)
 
$
4,277.3

Operating expenses:
 

 
 

 
 

 
 

 
 

Salaries and benefits
49.5

 
1,120.0

 
1,205.9

 
(21.4
)
 
2,354.0

Other operating expenses
37.9

 
340.7

 
256.3

 
(49.8
)
 
585.1

Occupancy costs
1.9

 
95.5

 
39.7

 
(59.1
)
 
78.0

Supplies

 
94.7

 
64.0

 

 
158.7

General and administrative expenses
161.0

 

 
59.2

 

 
220.2

Depreciation and amortization
14.3

 
106.0

 
79.4

 

 
199.7

Government, class action, and related settlements
52.0

 

 

 

 
52.0

Total operating expenses
316.6

 
1,756.9

 
1,704.5

 
(130.3
)
 
3,647.7

Interest expense and amortization of debt discounts and fees
124.2

 
20.6

 
27.7

 
(25.2
)
 
147.3

Other income
(22.4
)
 
(1.0
)
 
(4.0
)
 
25.2

 
(2.2
)
Equity in net income of nonconsolidated affiliates

 
(7.5
)
 
(1.2
)
 

 
(8.7
)
Equity in net income of consolidated affiliates
(465.0
)
 
(65.8
)
 

 
530.8

 

Management fees
(153.1
)
 
112.7

 
40.4

 

 

Income from continuing operations before income tax (benefit) expense
220.7

 
509.7

 
293.6

 
(530.8
)
 
493.2

Provision for income tax (benefit) expense
(70.5
)
 
136.4

 
53.0

 

 
118.9

Income from continuing operations
291.2

 
373.3

 
240.6

 
(530.8
)
 
374.3

Income from discontinued operations, net of tax
1.1

 

 

 

 
1.1

Net income
292.3

 
373.3

 
240.6

 
(530.8
)
 
375.4

Less: Net income attributable to noncontrolling interests

 

 
(83.1
)
 

 
(83.1
)
Net income attributable to Encompass Health
$
292.3

 
$
373.3

 
$
157.5

 
$
(530.8
)
 
$
292.3

Comprehensive income
$
292.3

 
$
373.3

 
$
240.6

 
$
(530.8
)
 
$
375.4

Comprehensive income attributable to Encompass Health
$
292.3

 
$
373.3

 
$
157.5

 
$
(530.8
)
 
$
292.3


 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2017
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net operating revenues
$
21.3

 
$
2,228.0

 
$
1,790.7

 
$
(126.1
)
 
$
3,913.9

Operating expenses:
 

 
 

 
 

 
 

 
 

Salaries and benefits
34.7

 
1,077.4

 
1,063.5

 
(21.0
)
 
2,154.6

Other operating expenses
32.8

 
321.8

 
225.6

 
(48.6
)
 
531.6

Occupancy costs
1.9

 
93.4

 
34.7

 
(56.5
)
 
73.5

Supplies

 
93.2

 
56.1

 

 
149.3

General and administrative expenses
143.7

 

 
28.0

 

 
171.7

Depreciation and amortization
8.8

 
103.4

 
71.6

 

 
183.8

Total operating expenses
221.9

 
1,689.2

 
1,479.5

 
(126.1
)
 
3,264.5

Loss on early extinguishment of debt
10.7

 

 

 

 
10.7

Interest expense and amortization of debt discounts and fees
130.5

 
21.1

 
23.8

 
(21.0
)
 
154.4

Other (income) loss
(21.7
)
 
0.2

 
(3.6
)
 
21.0

 
(4.1
)
Equity in net income of nonconsolidated affiliates

 
(7.3
)
 
(0.7
)
 

 
(8.0
)
Equity in net income of consolidated affiliates
(341.6
)
 
(40.3
)
 

 
381.9

 

Management fees
(145.0
)
 
108.3

 
36.7

 

 

Income from continuing operations before income tax (benefit) expense
166.5

 
456.8

 
255.0

 
(381.9
)
 
496.4

Provision for income tax (benefit) expense
(105.0
)
 
182.3

 
68.5

 

 
145.8

Income from continuing operations
271.5

 
274.5

 
186.5

 
(381.9
)
 
350.6

Loss from discontinued operations, net of tax
(0.4
)
 

 

 

 
(0.4
)
Net income
271.1

 
274.5

 
186.5

 
(381.9
)
 
350.2

Less: Net income attributable to noncontrolling interests

 

 
(79.1
)
 

 
(79.1
)
Net income attributable to Encompass Health
$
271.1

 
$
274.5

 
$
107.4

 
$
(381.9
)
 
$
271.1

Comprehensive income
$
271.0

 
$
274.5

 
$
186.5

 
$
(381.9
)
 
$
350.1

Comprehensive income attributable to Encompass Health
$
271.0

 
$
274.5

 
$
107.4

 
$
(381.9
)
 
$
271.0


 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2016
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net operating revenues
$
20.1

 
$
2,129.9

 
$
1,610.5

 
$
(117.9
)
 
$
3,642.6

Operating expenses:
 

 
 

 
 

 
 

 


Salaries and benefits
45.5

 
1,006.1

 
952.6

 
(18.3
)
 
1,985.9

Other operating expenses
27.4

 
309.8

 
199.7

 
(46.3
)
 
490.6

Occupancy costs
2.9

 
89.8

 
31.9

 
(53.3
)
 
71.3

Supplies

 
89.9

 
50.1

 

 
140.0

General and administrative expenses
126.7

 

 
6.7

 

 
133.4

Depreciation and amortization
9.4

 
102.8

 
60.4

 

 
172.6

Total operating expenses
211.9

 
1,598.4


1,301.4


(117.9
)
 
2,993.8

Loss on early extinguishment of debt
7.4

 

 

 

 
7.4

Interest expense and amortization of debt discounts and fees
147.3

 
21.6

 
23.1

 
(19.9
)
 
172.1

Other income
(19.6
)
 
(0.4
)
 
(2.8
)
 
19.9

 
(2.9
)
Equity in net income of nonconsolidated affiliates

 
(9.0
)
 
(0.8
)
 

 
(9.8
)
Equity in net income of consolidated affiliates
(347.2
)
 
(41.2
)
 

 
388.4

 

Management fees
(136.2
)
 
103.1

 
33.1

 

 

Income from continuing operations before income tax (benefit) expense
156.5

 
457.4


256.5


(388.4
)
 
482.0

Provision for income tax (benefit) expense
(91.1
)
 
182.6

 
72.4

 

 
163.9

Income from continuing operations
247.6

 
274.8


184.1


(388.4
)
 
318.1

Income from discontinued operations, net of tax

 

 

 

 

Net income
247.6

 
274.8


184.1


(388.4
)
 
318.1

Less: Net income attributable to noncontrolling interests

 

 
(70.5
)
 

 
(70.5
)
Net income attributable to Encompass Health
$
247.6

 
$
274.8


$
113.6


$
(388.4
)
 
$
247.6

Comprehensive income
$
247.6

 
$
274.8

 
$
184.1

 
$
(388.4
)
 
$
318.1

Comprehensive income attributable to Encompass Health
$
247.6

 
$
274.8

 
$
113.6

 
$
(388.4
)
 
$
247.6

Condensed Consolidating Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
41.5

 
$
2.9

 
$
24.8

 
$

 
$
69.2

Restricted cash

 

 
59.0

 

 
59.0

Accounts receivable, net

 
268.1

 
199.6

 

 
467.7

Prepaid expenses and other current assets
36.3

 
17.5

 
31.2

 
(18.8
)
 
66.2

Total current assets
77.8

 
288.5


314.6


(18.8
)
 
662.1

Property and equipment, net
123.9

 
1,015.3

 
495.6

 

 
1,634.8

Goodwill

 
854.6

 
1,246.2

 

 
2,100.8

Intangible assets, net
21.4

 
94.6

 
327.4

 

 
443.4

Deferred income tax assets
47.9

 
28.9

 

 
(33.9
)
 
42.9

Other long-term assets
47.9

 
101.3

 
141.8

 

 
291.0

Intercompany notes receivable
535.3

 

 

 
(535.3
)
 

Intercompany receivable and investments in consolidated affiliates
2,904.4

 
515.7

 

 
(3,420.1
)
 

Total assets
$
3,758.6

 
$
2,898.9


$
2,525.6


$
(4,008.1
)
 
$
5,175.0

Liabilities and Shareholders’ Equity
 

 
 

 
 

 
 

 


Current liabilities:
 

 
 

 
 

 
 

 


Current portion of long-term debt
$
35.0

 
$
6.8

 
$
11.5

 
$
(17.5
)
 
$
35.8

Accounts payable
8.9

 
46.1

 
35.0

 

 
90.0

Accrued payroll
35.0

 
68.5

 
84.9

 

 
188.4

Accrued interest payable
22.3

 
2.2

 
0.2

 
(0.3
)
 
24.4

 Other current liabilities
154.5

 
4.8

 
175.6

 
(1.0
)
 
333.9

Total current liabilities
255.7

 
128.4


307.2


(18.8
)
 
672.5

Long-term debt, net of current portion
2,188.7

 
235.2

 
54.7

 

 
2,478.6

Intercompany notes payable

 

 
535.3

 
(535.3
)
 

Self-insured risks
16.1

 

 
103.5

 

 
119.6

Other long-term liabilities
21.4

 
17.1

 
80.9

 
(33.8
)
 
85.6

Intercompany payable

 

 
44.7

 
(44.7
)
 

 
2,481.9

 
380.7


1,126.3


(632.6
)
 
3,356.3

Commitments and contingencies


 


 


 


 


Redeemable noncontrolling interests

 

 
261.7

 

 
261.7

Shareholders’ equity:
 

 
 

 
 

 
 

 


Encompass Health shareholders’ equity
1,276.7

 
2,518.2

 
857.3

 
(3,375.5
)
 
1,276.7

Noncontrolling interests

 

 
280.3

 

 
280.3

Total shareholders’ equity
1,276.7

 
2,518.2


1,137.6


(3,375.5
)
 
1,557.0

Total liabilities and shareholders’ equity
$
3,758.6

 
$
2,898.9


$
2,525.6


$
(4,008.1
)
 
$
5,175.0


 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2017
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
34.3

 
$
2.9

 
$
17.2

 
$

 
$
54.4

Restricted cash

 

 
62.4

 

 
62.4

Accounts receivable, net

 
285.2

 
186.9

 

 
472.1

Prepaid expenses and other current assets
61.4

 
21.7

 
48.7

 
(18.5
)
 
113.3

Total current assets
95.7

 
309.8


315.2


(18.5
)
 
702.2

Property and equipment, net
101.8

 
991.5

 
423.8

 

 
1,517.1

Goodwill

 
854.6

 
1,118.0

 

 
1,972.6

Intangible assets, net
11.8

 
105.1

 
286.2

 

 
403.1

Deferred income tax assets
68.2

 
8.4

 

 
(42.2
)
 
34.4

Other long-term assets
49.2

 
100.5

 
85.4

 

 
235.1

Intercompany notes receivable
486.2

 

 

 
(486.2
)
 

Intercompany receivable and investments in consolidated affiliates
2,839.1

 
311.3

 

 
(3,150.4
)
 

Total assets
$
3,652.0

 
$
2,681.2


$
2,228.6


$
(3,697.3
)
 
$
4,864.5

Liabilities and Shareholders’ Equity
 

 
 

 
 

 
 

 


Current liabilities:
 

 
 

 
 

 
 

 


Current portion of long-term debt
$
32.8

 
$
7.4

 
$
9.6

 
$
(17.5
)
 
$
32.3

Accounts payable
10.4

 
43.5

 
24.5

 

 
78.4

Accrued payroll
36.1

 
63.8

 
72.2

 

 
172.1

Accrued interest payable
21.9

 
2.6

 
0.2

 

 
24.7

Other current liabilities
108.8

 
15.6

 
86.6

 
(1.0
)
 
210.0

Total current liabilities
210.0

 
132.9


193.1


(18.5
)
 
517.5

Long-term debt, net of current portion
2,258.5

 
242.2

 
44.7

 

 
2,545.4

Intercompany notes payable

 

 
486.2

 
(486.2
)
 

Self-insured risks
9.6

 

 
100.5

 

 
110.1

Other long-term liabilities
21.4

 
17.8

 
78.1

 
(42.1
)
 
75.2

Intercompany payable

 

 
144.8

 
(144.8
)
 

 
2,499.5

 
392.9


1,047.4


(691.6
)
 
3,248.2

Commitments and contingencies


 


 


 


 


Redeemable noncontrolling interests

 

 
220.9

 

 
220.9

Shareholders’ equity:
 

 
 

 
 

 
 

 


Encompass Health shareholders’ equity
1,152.5

 
2,288.3

 
717.4

 
(3,005.7
)
 
1,152.5

Noncontrolling interests

 

 
242.9

 

 
242.9

Total shareholders’ equity
1,152.5

 
2,288.3


960.3


(3,005.7
)
 
1,395.4

Total liabilities and shareholders’ equity
$
3,652.0

 
$
2,681.2


$
2,228.6


$
(3,697.3
)
 
$
4,864.5

Condensed Consolidating Statement of Cash Flows
 
For the Year Ended December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash (used in) provided by operating activities
$
(10.6
)
 
$
417.8

 
$
355.2

 
$

 
$
762.4

Cash flows from investing activities:
 

 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash acquired
(131.4
)
 

 
(12.5
)
 

 
(143.9
)
Purchases of property and equipment
(34.1
)
 
(133.0
)
 
(87.4
)
 

 
(254.5
)
Additions to capitalized software costs
(14.1
)
 
(0.1
)
 
(1.8
)
 

 
(16.0
)
Proceeds from disposal of assets

 

 
0.4

 

 
0.4

Proceeds from sale of restricted investments

 

 
11.6

 

 
11.6

Purchases of restricted investments

 

 
(13.3
)
 

 
(13.3
)
Proceeds from repayment of intercompany note receivable
87.0

 

 

 
(87.0
)
 

Other
(8.5
)
 
2.8

 
(3.1
)
 

 
(8.8
)
Net cash used in investing activities
(101.1
)
 
(130.3
)

(106.1
)

(87.0
)

(424.5
)
Cash flows from financing activities:
 

 
 

 
 

 
 

 


Principal payments on debt, including pre-payments
(17.6
)
 

 
(3.0
)
 

 
(20.6
)
Principal borrowings on notes

 

 
13.2

 

 
13.2

Principal payments on intercompany note payable

 

 
(87.0
)
 
87.0

 

Borrowings on revolving credit facility
325.0

 

 

 

 
325.0

Payments on revolving credit facility
(390.0
)
 

 

 

 
(390.0
)
Principal payments under capital lease obligations

 
(7.6
)
 
(10.3
)
 

 
(17.9
)
Dividends paid on common stock
(100.7
)
 

 
(0.1
)
 

 
(100.8
)
Purchase of equity interests in consolidated affiliates
(65.1
)
 

 

 

 
(65.1
)
Distributions paid to noncontrolling interests of consolidated affiliates

 

 
(75.4
)
 

 
(75.4
)
Taxes paid on behalf of employees for shares withheld
(7.4
)
 

 
(0.9
)
 

 
(8.3
)
Contributions from consolidated affiliates

 

 
12.6

 

 
12.6

Other
3.0

 

 
3.1

 

 
6.1

Change in intercompany advances
371.7

 
(279.9
)
 
(91.8
)
 

 

Net cash provided by (used in) financing activities
118.9

 
(287.5
)

(239.6
)

87.0

 
(321.2
)
Increase in cash, cash equivalents, and restricted cash
7.2

 


9.5



 
16.7

Cash, cash equivalents, and restricted cash at beginning of year
34.3

 
2.9

 
79.6

 

 
116.8

Cash, cash equivalents, and restricted cash at end of year
$
41.5

 
$
2.9


$
89.1


$

 
$
133.5

 
 
 
 
 
 
 
 
 
 
Reconciliation of Cash, Cash Equivalents, and Restricted Cash
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
$
34.3

 
$
2.9

 
$
17.2

 
$

 
$
54.4

Restricted cash at beginning of period

 

 
62.4

 

 
62.4

Cash, cash equivalents, and restricted cash at beginning of period
$
34.3

 
$
2.9

 
$
79.6

 
$

 
$
116.8

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
41.5

 
$
2.9

 
$
24.8

 
$

 
$
69.2

Restricted cash at end of period

 

 
59.0

 

 
59.0

Restricted cash included in other long-term assets at end of period

 

 
5.3

 

 
5.3

Cash, cash equivalents, and restricted cash at end of period
$
41.5

 
$
2.9

 
$
89.1

 
$

 
$
133.5

 
 
 
 
 
 
 
 
 
 
Supplemental schedule of noncash financing activity:
 
 
 
 
 
 
 
 
 
Intercompany note activity
$
(136.8
)
 
$

 
$
136.8

 
$

 
$


 
For the Year Ended December 31, 2017
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash provided by operating activities
$
28.7

 
$
381.3

 
$
248.3

 
$

 
$
658.3

Cash flows from investing activities:
 

 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash acquired
(10.9
)
 

 
(27.9
)
 

 
(38.8
)
Purchases of property and equipment
(39.4
)
 
(106.1
)
 
(80.3
)
 

 
(225.8
)
Additions to capitalized software costs
(16.3
)
 
(0.2
)
 
(2.7
)
 

 
(19.2
)
Proceeds from disposal of assets

 
11.7

 
0.6

 

 
12.3

Proceeds from sale of restricted investments

 

 
4.2

 

 
4.2

Purchases of restricted investments

 

 
(8.5
)
 

 
(8.5
)
Proceeds from repayment of intercompany note receivable
51.0

 

 

 
(51.0
)
 

Other
(3.7
)
 

 
(3.5
)
 

 
(7.2
)
Net cash used in investing activities
(19.3
)
 
(94.6
)
 
(118.1
)
 
(51.0
)
 
(283.0
)
Cash flows from financing activities:
 

 
 

 
 

 
 

 


Principal payments on debt, including pre-payments
(126.9
)
 

 
(3.0
)
 

 
(129.9
)
Principal payments on intercompany notes payable

 

 
(51.0
)
 
51.0

 

Borrowings on revolving credit facility
273.3

 

 

 

 
273.3

Payments on revolving credit facility
(330.3
)
 

 

 

 
(330.3
)
Principal payments under capital lease obligations

 
(6.8
)
 
(8.5
)
 

 
(15.3
)
Repurchases of common stock, including fees and expenses
(38.1
)
 

 

 

 
(38.1
)
Dividends paid on common stock
(91.5
)
 

 

 

 
(91.5
)
Proceeds from exercising stock warrants
26.6

 

 

 

 
26.6

Distributions paid to noncontrolling interests of consolidated affiliates

 

 
(51.9
)
 

 
(51.9
)
Taxes paid on behalf of employees for shares withheld
(19.5
)
 

 
(0.3
)
 

 
(19.8
)
Contributions from consolidated affiliates

 

 
20.8

 

 
20.8

Other
(3.1
)
 

 
(0.7
)
 

 
(3.8
)
Change in intercompany advances
313.8

 
(278.6
)
 
(35.2
)
 

 

Net cash provided by (used in) financing activities
4.3

 
(285.4
)

(129.8
)

51.0

 
(359.9
)
Increase in cash, cash equivalents, and restricted cash
13.7

 
1.3


0.4



 
15.4

Cash, cash equivalents, and restricted cash at beginning of year
20.6

 
1.6

 
79.2

 

 
101.4

Cash, cash equivalents, and restricted cash at end of year
$
34.3

 
$
2.9


$
79.6


$

 
$
116.8

 
 
 
 
 
 
 
 
 
 
Reconciliation of Cash, Cash Equivalents, and Restricted Cash
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
$
20.6

 
$
1.6

 
$
18.3

 
$

 
$
40.5

Restricted cash at beginning of period

 

 
60.9

 

 
60.9

Cash, cash equivalents, and restricted cash at beginning of period
$
20.6

 
$
1.6

 
$
79.2

 
$

 
$
101.4

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
34.3

 
$
2.9

 
$
17.2

 
$

 
$
54.4

Restricted cash at end of period

 

 
62.4

 

 
62.4

Cash, cash equivalents, and restricted cash at end of period
$
34.3

 
$
2.9

 
$
79.6

 
$

 
$
116.8

 
 
 
 
 
 
 
 
 
 
Supplemental schedule of noncash financing activities:
 
 
 
 
 
 
 
 
 
Intercompany note activity
$
(8.8
)
 
$

 
$
8.8

 
$

 
$

Conversion of convertible debt
$
319.4

 
$

 
$

 
$

 
$
319.4


 
For the Year Ended December 31, 2016
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Nonguarantor Subsidiaries
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash provided by operating activities
$
60.3

 
$
327.4

 
$
252.5

 
$

 
$
640.2

Cash flows from investing activities:
 

 
 

 
 

 
 

 
 

Acquisition of businesses, net of cash acquired

 

 
(48.1
)
 

 
(48.1
)
Purchases of property and equipment
(21.8
)
 
(77.4
)
 
(78.5
)
 

 
(177.7
)
Additions to capitalized software costs
(22.8
)
 
(0.2
)
 
(2.2
)
 

 
(25.2
)
Proceeds from disposal of assets

 
0.7

 
23.2

 

 
23.9

Proceeds from sale of restricted investments

 

 
0.1

 

 
0.1

Purchases of restricted investments

 

 
(1.3
)
 

 
(1.3
)
Funding of intercompany note receivable
(22.5
)
 

 

 
22.5

 

Proceeds from repayment of intercompany note receivable
52.0

 

 

 
(52.0
)
 

Other
(3.7
)
 
(0.2
)
 
2.2

 

 
(1.7
)
Net cash provided by investing activities of
discontinued operations
0.1

 

 

 

 
0.1

Net cash used in investing activities
(18.7
)
 
(77.1
)

(104.6
)

(29.5
)
 
(229.9
)
Cash flows from financing activities:
 

 
 

 
 

 
 

 


Principal payments on debt, including pre-payments
(198.5
)
 
(1.3
)
 
(2.3
)
 

 
(202.1
)
Principal borrowings on intercompany notes payable

 

 
22.5

 
(22.5
)
 

Principal payments on intercompany notes payable

 

 
(52.0
)
 
52.0

 

Borrowings on revolving credit facility
335.0

 

 

 

 
335.0

Payments on revolving credit facility
(313.0
)
 

 

 

 
(313.0
)
Principal payments under capital lease obligations
(0.1
)
 
(5.9
)
 
(7.3
)
 

 
(13.3
)
Repurchases of common stock, including fees and expenses
(65.6
)
 

 

 

 
(65.6
)
Dividends paid on common stock
(83.8
)
 

 

 

 
(83.8
)
Distributions paid to noncontrolling interests of consolidated affiliates

 

 
(64.9
)
 

 
(64.9
)
Taxes paid on behalf of employees for shares withheld
(11.6
)
 

 

 

 
(11.6
)
Contributions from consolidated affiliates

 

 
3.5

 

 
3.5

Other
1.1

 

 
(1.7
)
 

 
(0.6
)
Change in intercompany advances
274.3

 
(242.7
)
 
(31.6
)
 

 

Net cash used in financing activities
(62.2
)
 
(249.9
)

(133.8
)

29.5

 
(416.4
)
(Decrease) increase in cash, cash equivalents, and restricted cash
(20.6
)
 
0.4


14.1



 
(6.1
)
Cash, cash equivalents, and restricted cash at beginning of year
41.2

 
1.2

 
65.1

 

 
107.5

Cash, cash equivalents, and restricted cash at end of year
$
20.6

 
$
1.6


$
79.2


$

 
$
101.4

 
 
 
 
 
 
 
 
 
 
Reconciliation of Cash, Cash Equivalents, and Restricted Cash
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
$
41.2

 
$
1.2

 
$
19.2

 
$

 
$
61.6

Restricted cash at beginning of period

 

 
45.9

 

 
45.9

Cash, cash equivalents, and restricted cash at beginning of period
$
41.2

 
$
1.2

 
$
65.1

 
$

 
$
107.5

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
20.6

 
$
1.6

 
$
18.3

 
$

 
$
40.5

Restricted cash at end of period

 

 
60.9

 

 
60.9

Cash, cash equivalents, and restricted cash at end of period
$
20.6

 
$
1.6

 
$
79.2

 
$

 
$
101.4

 
 
 
 
 
 
 
 
 
 
Supplemental schedule of noncash financing activities:
 
 
 
 
 
 
 
 
 
Intercompany note activity
$
(11.7
)
 
$

 
$
11.7

 
$

 
$