XML 41 R49.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
Condensed Consolidating Statement of Operations
 
 
 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2019
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net operating revenues
$
20.7

 
$
2,425.5

 
$
1,221.7

 
$
1,074.1

 
$
(137.0
)
 
$
4,605.0

Operating expenses:
 

 
 

 
 

 
 

 
 

 
 

Salaries and benefits
59.6

 
1,176.5

 
608.7

 
748.9

 
(20.7
)
 
2,573.0

Other operating expenses
45.0

 
351.8

 
189.3

 
88.4

 
(50.9
)
 
623.6

Occupancy costs
2.1

 
100.8

 
27.5

 
17.3

 
(65.4
)
 
82.3

Supplies

 
98.0

 
49.3

 
20.6

 

 
167.9

General and administrative expenses
160.0

 

 

 
87.0

 

 
247.0

Depreciation and amortization
19.9

 
106.8

 
54.9

 
37.1

 

 
218.7

Total operating expenses
286.6

 
1,833.9

 
929.7

 
999.3

 
(137.0
)
 
3,912.5

Loss on early extinguishment of debt
7.7

 

 

 

 

 
7.7

Interest expense and amortization of debt discounts and fees
131.0

 
24.7

 
5.6

 
28.4

 
(30.0
)
 
159.7

Other income
(32.3
)
 
(21.1
)
 
(7.1
)
 

 
30.0

 
(30.5
)
Equity in net income of nonconsolidated affiliates

 
(5.1
)
 
(0.4
)
 
(1.2
)
 

 
(6.7
)
Equity in net income of consolidated affiliates
(492.6
)
 
(67.0
)
 

 

 
559.6

 

Management fees
(160.8
)
 
117.8

 
43.0

 

 

 

Income from continuing operations before income tax (benefit) expense
281.1

 
542.3

 
250.9

 
47.6

 
(559.6
)
 
562.3

Provision for income tax (benefit) expense
(78.2
)
 
140.3

 
40.3

 
13.5

 

 
115.9

Income from continuing operations
359.3

 
402.0

 
210.6

 
34.1

 
(559.6
)
 
446.4

Loss from discontinued operations, net of tax
(0.6
)
 

 

 

 

 
(0.6
)
Net income
358.7

 
402.0

 
210.6

 
34.1

 
(559.6
)
 
445.8

Less: Net income attributable to noncontrolling interests

 

 
(83.3
)
 
(3.8
)
 

 
(87.1
)
Net income attributable to Encompass Health
$
358.7

 
$
402.0

 
$
127.3

 
$
30.3

 
$
(559.6
)
 
$
358.7

Comprehensive income
$
358.7

 
$
402.0

 
$
210.6

 
$
34.1

 
$
(559.6
)
 
$
445.8

Comprehensive income attributable to Encompass Health
$
358.7

 
$
402.0

 
$
127.3

 
$
30.3

 
$
(559.6
)
 
$
358.7


 
 
 
 
 
 
 
 
 
 
 
 
 
For the Year Ended December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net operating revenues
$
21.0

 
$
2,351.8

 
$
1,118.9

 
$
915.9

 
$
(130.3
)
 
$
4,277.3

Operating expenses:
 

 
 

 
 

 
 

 
 

 
 

Salaries and benefits
49.5

 
1,132.2

 
550.4

 
643.3

 
(21.4
)
 
2,354.0

Other operating expenses
37.9

 
344.3

 
177.4

 
75.3

 
(49.8
)
 
585.1

Occupancy costs
1.9

 
95.7

 
25.4

 
14.1

 
(59.1
)
 
78.0

Supplies

 
95.8

 
44.9

 
18.0

 

 
158.7

General and administrative expenses
161.0

 

 

 
59.2

 

 
220.2

Depreciation and amortization
14.3

 
108.2

 
47.6

 
29.6

 

 
199.7

Government, class action, and related settlements
52.0

 

 

 

 

 
52.0

Total operating expenses
316.6

 
1,776.2

 
845.7

 
839.5

 
(130.3
)
 
3,647.7

Interest expense and amortization of debt discounts and fees
124.2

 
22.6

 
2.2

 
23.5

 
(25.2
)
 
147.3

Other income
(22.4
)
 
(1.0
)
 
(3.5
)
 
(0.5
)
 
25.2

 
(2.2
)
Equity in net income of nonconsolidated affiliates

 
(7.1
)
 
(0.4
)
 
(1.2
)
 

 
(8.7
)
Equity in net income of consolidated affiliates
(465.6
)
 
(63.4
)
 

 

 
529.0

 

Management fees
(153.1
)
 
114.0

 
39.1

 

 

 

Income from continuing operations before income tax (benefit) expense
221.3

 
510.5

 
235.8

 
54.6

 
(529.0
)
 
493.2

Provision for income tax (benefit) expense
(69.9
)
 
136.6

 
38.4

 
13.8

 

 
118.9

Income from continuing operations
291.2

 
373.9

 
197.4

 
40.8

 
(529.0
)
 
374.3

Income from discontinued operations, net of tax
1.1

 

 

 

 

 
1.1

Net income
292.3

 
373.9

 
197.4

 
40.8

 
(529.0
)
 
375.4

Less: Net income attributable to noncontrolling interests

 

 
(77.8
)
 
(5.3
)
 

 
(83.1
)
Net income attributable to Encompass Health
$
292.3

 
$
373.9

 
$
119.6

 
$
35.5

 
$
(529.0
)
 
$
292.3

Comprehensive income
$
292.3

 
$
373.9

 
$
197.4

 
$
40.8

 
$
(529.0
)
 
$
375.4

Comprehensive income attributable to Encompass Health
$
292.3

 
$
373.9

 
$
119.6

 
$
35.5

 
$
(529.0
)
 
$
292.3


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

 
$
2,252.5

 
$
1,006.4

 
$
759.8

 
$
(126.1
)
 
$
3,913.9

Operating expenses:
 

 
 

 
 

 
 

 
 

 


Salaries and benefits
34.7

 
1,088.7

 
508.9

 
543.3

 
(21.0
)
 
2,154.6

Other operating expenses
32.8

 
324.8

 
160.2

 
62.4

 
(48.6
)
 
531.6

Occupancy costs
1.9

 
93.7

 
23.0

 
11.4

 
(56.5
)
 
73.5

Supplies

 
94.2

 
41.7

 
13.4

 

 
149.3

General and administrative
143.7

 

 

 
28.0

 

 
171.7

Depreciation and amortization
8.8

 
106.6

 
44.7

 
23.7

 

 
183.8

Total operating expenses
221.9

 
1,708.0


778.5

 
682.2


(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

 
23.2

 
2.5

 
19.2

 
(21.0
)
 
154.4

Other (income) loss
(21.7
)
 
0.2

 
(3.6
)
 

 
21.0

 
(4.1
)
Equity in net income of nonconsolidated affiliates

 
(6.9
)
 
(0.4
)
 
(0.7
)
 

 
(8.0
)
Equity in net income of consolidated affiliates
(342.1
)
 
(39.0
)
 

 

 
381.1

 

Management fees
(145.0
)
 
109.5

 
35.5

 

 

 

Income from continuing operations before income tax (benefit) expense
167.0

 
457.5


193.9

 
59.1


(381.1
)
 
496.4

Provision for income tax (benefit) expense
(104.5
)
 
182.6

 
66.8

 
0.9

 

 
145.8

Income from continuing operations
271.5

 
274.9


127.1

 
58.2


(381.1
)
 
350.6

Loss from discontinued operations, net of tax
(0.4
)
 

 

 

 

 
(0.4
)
Net income
271.1

 
274.9


127.1

 
58.2


(381.1
)
 
350.2

Less: Net income attributable to noncontrolling interests

 

 
(68.7
)
 
(10.4
)
 

 
(79.1
)
Net income attributable to Encompass Health
$
271.1

 
$
274.9


$
58.4

 
$
47.8


$
(381.1
)
 
$
271.1

Comprehensive income
$
271.0

 
$
274.9

 
$
127.1

 
$
58.2

 
$
(381.1
)
 
$
350.1

Comprehensive income attributable to Encompass Health
$
271.0

 
$
274.9

 
$
58.4

 
$
47.8

 
$
(381.1
)
 
$
271.0

Condensed Consolidating Balance Sheet
 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2019
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
53.7

 
$
5.2

 
$
6.0

 
$
29.9

 
$

 
$
94.8

Restricted cash

 

 
57.4

 

 

 
57.4

Accounts receivable

 
280.4

 
125.6

 
100.1

 

 
506.1

Prepaid expenses and other current assets
64.3

 
35.4

 
9.3

 
7.8

 
(19.3
)
 
97.5

Total current assets
118.0

 
321.0


198.3

 
137.8


(19.3
)
 
755.8

Property and equipment, net
133.4

 
1,246.0

 
551.2

 
28.7

 

 
1,959.3

Operating lease right-of-use assets
10.1

 
171.5

 
86.5

 
43.7

 
(35.3
)
 
276.5

Goodwill

 
912.2

 
323.0

 
1,070.0

 

 
2,305.2

Intangible assets, net
17.7

 
101.7

 
65.3

 
291.6

 

 
476.3

Deferred income tax assets
27.2

 
11.1

 
0.1

 

 
(35.5
)
 
2.9

Other long-term assets
53.6

 
85.4

 
151.6

 
14.1

 

 
304.7

Intercompany notes receivable
737.8

 

 

 

 
(737.8
)
 

Intercompany receivable and investments in consolidated affiliates
3,155.4

 
523.6

 

 

 
(3,679.0
)
 

Total assets
$
4,253.2

 
$
3,372.5


$
1,376.0

 
$
1,585.9


$
(4,506.9
)
 
$
6,080.7

Liabilities and Shareholders’ Equity
 

 
 

 
 

 
 

 
 

 


Current liabilities:
 

 
 

 
 

 
 

 
 

 


Current portion of long-term debt
$
17.0

 
$
10.4

 
$
3.8

 
$
8.1

 
$

 
$
39.3

Current operating lease liabilities
1.3

 
21.9

 
16.0

 
12.1

 
(10.9
)
 
40.4

Accounts payable
9.8

 
56.5

 
24.3

 
4.0

 

 
94.6

Accrued payroll
34.8

 
76.2

 
40.4

 
59.1

 

 
210.5

Accrued interest payable
30.4

 
2.0

 

 

 

 
32.4

Other current liabilities
82.2

 
30.5

 
68.8

 
141.6

 
(19.3
)
 
303.8

Total current liabilities
175.5

 
197.5


153.3

 
224.9


(30.2
)
 
721.0

Long-term debt, net of current portion
2,670.6

 
305.4

 
41.6

 
5.7

 

 
3,023.3

Long-term operating lease liabilities
9.0

 
153.9

 
73.6

 
31.9

 
(24.6
)
 
243.8

Intercompany notes payable

 

 

 
737.8

 
(737.8
)
 

Self-insured risks
19.3

 

 
97.9

 

 

 
117.2

Other long-term liabilities
26.6

 
12.2

 
2.4

 
37.0

 
(35.5
)
 
42.7

Intercompany payable

 

 
66.0

 
4.4

 
(70.4
)
 

 
2,901.0

 
669.0


434.8

 
1,041.7


(898.5
)
 
4,148.0

Commitments and contingencies


 


 


 
 
 


 


Redeemable noncontrolling interests

 

 
31.4

 
208.2

 

 
239.6

Shareholders equity:
 

 
 

 
 

 
 
 
 

 


Encompass Health shareholders equity
1,352.2

 
2,703.5

 
568.9

 
336.0

 
(3,608.4
)
 
1,352.2

Noncontrolling interests

 

 
340.9

 

 

 
340.9

Total shareholders equity
1,352.2

 
2,703.5


909.8

 
336.0


(3,608.4
)
 
1,693.1

Total liabilities and shareholders equity
$
4,253.2

 
$
3,372.5


$
1,376.0

 
$
1,585.9


$
(4,506.9
)
 
$
6,080.7


 
 
 
 
 
 
 
 
 
 
 
 
 
As of December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Assets
 
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
41.5

 
$
3.0

 
$
5.1

 
$
19.6

 
$

 
$
69.2

Restricted cash

 

 
59.0

 

 

 
59.0

Accounts receivable

 
270.7

 
121.6

 
75.4

 

 
467.7

Prepaid expenses and other current assets
36.3

 
17.6

 
26.2

 
4.9

 
(18.8
)
 
66.2

Total current assets
77.8

 
291.3


211.9

 
99.9


(18.8
)
 
662.1

Property and equipment, net
123.9

 
1,041.5

 
445.2

 
24.2

 

 
1,634.8

Goodwill

 
912.2

 
293.3

 
895.3

 

 
2,100.8

Intangible assets, net
21.4

 
96.6

 
67.5

 
257.9

 

 
443.4

Deferred income tax assets
47.9

 
28.9

 
0.1

 

 
(34.0
)
 
42.9

Other long-term assets
47.9

 
100.4

 
130.9

 
11.8

 

 
291.0

Intercompany notes receivable
535.3

 

 

 

 
(535.3
)
 

Intercompany receivable and investments in consolidated affiliates
2,904.4

 
457.6

 

 

 
(3,362.0
)
 

Total assets
$
3,758.6

 
$
2,928.5


$
1,148.9

 
$
1,289.1


$
(3,950.1
)
 
$
5,175.0

Liabilities and Shareholders’ Equity
 

 
 

 
 

 
 

 
 

 


Current liabilities:
 

 
 

 
 

 
 

 
 

 


Current portion of long-term debt
$
35.0

 
$
7.5

 
$
4.4

 
$
6.4

 
$
(17.5
)
 
$
35.8

Accounts payable
8.9

 
46.4

 
30.4

 
4.3

 

 
90.0

Accrued payroll
35.0

 
69.1

 
35.4

 
48.9

 

 
188.4

Accrued interest payable
22.3

 
2.4

 

 

 
(0.3
)
 
24.4

Other current liabilities
154.5

 
5.1

 
85.7

 
89.6

 
(1.0
)
 
333.9

Total current liabilities
255.7

 
130.5


155.9

 
149.2


(18.8
)
 
672.5

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

 
262.1

 
20.0

 
7.8

 

 
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

 
5.0

 
76.0

 
(33.9
)
 
85.6

Intercompany payable

 

 
48.9

 
4.2

 
(53.1
)
 

 
2,481.9

 
409.7


333.3

 
772.5


(641.1
)
 
3,356.3

Commitments and contingencies


 


 


 
 
 


 


Redeemable noncontrolling interests

 

 
38.3

 
223.4

 

 
261.7

Shareholders equity
 

 
 

 
 

 
 
 
 

 


Encompass Health shareholders equity
1,276.7

 
2,518.8

 
497.0

 
293.2

 
(3,309.0
)
 
1,276.7

Noncontrolling interests

 

 
280.3

 

 

 
280.3

Total shareholders equity
1,276.7

 
2,518.8


777.3

 
293.2


(3,309.0
)
 
1,557.0

Total liabilities and shareholders equity
$
3,758.6

 
$
2,928.5


$
1,148.9

 
$
1,289.1


$
(3,950.1
)
 
$
5,175.0


Condensed Consolidating Statement of Cash Flows
 
For the Year Ended December 31, 2019
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash (used in) provided by operating activities
$
(110.8
)
 
$
450.3

 
$
247.9

 
$
47.9

 
$

 
$
635.3

Cash flows from investing activities:
 

 
 

 
 

 
 
 
 

 
 

Acquisition of businesses, net of cash acquired
(217.8
)
 

 

 
(13.7
)
 

 
(231.5
)
Purchases of property and equipment
(38.6
)
 
(207.3
)
 
(117.9
)
 
(8.6
)
 

 
(372.4
)
Additions to capitalized software costs
(7.4
)
 
(0.7
)
 
(1.4
)
 
(3.5
)
 

 
(13.0
)
Purchases of intangible assets

 
(18.0
)
 

 
(0.7
)
 

 
(18.7
)
Proceeds from sale of restricted investments

 

 
17.6

 

 

 
17.6

Purchases of restricted investments

 

 
(30.9
)
 
(2.0
)
 

 
(32.9
)
Funding of intercompany note receivable
(64.0
)
 

 

 

 
64.0

 

Proceeds from repayment of intercompany note receivable
93.0

 

 
17.5

 

 
(110.5
)
 

Other, net
(8.3
)
 
8.2

 
(6.7
)
 
0.3

 

 
(6.5
)
Net cash provided used in investing activities
(243.1
)
 
(217.8
)

(121.8
)

(28.2
)
 
(46.5
)

(657.4
)
Cash flows from financing activities:
 

 
 

 
 

 
 
 
 

 


Proceeds from bond issuance
1,000.0

 

 

 

 

 
1,000.0

Principal payments on debt, including pre-payments
(517.8
)
 

 
(1.7
)
 

 

 
(519.5
)
Principal borrowings on intercompany note payable

 

 

 
64.0

 
(64.0
)
 

Principal payments on intercompany note payable
(17.5
)
 

 

 
(93.0
)
 
110.5

 

Borrowings on revolving credit facility
635.0

 

 

 

 

 
635.0

Payments on revolving credit facility
(620.0
)
 

 

 

 

 
(620.0
)
Principal payments under finance lease obligations
(0.7
)
 
(8.3
)
 
(2.6
)
 
(7.9
)
 

 
(19.5
)
Debt amendment and issuance costs
(21.5
)
 

 

 

 

 
(21.5
)
Repurchases of common stock, including fees and expenses
(45.9
)
 

 

 

 

 
(45.9
)
Dividends paid on common stock
(108.6
)
 

 

 
(0.1
)
 

 
(108.7
)
Purchase of equity interests in consolidated affiliates
(162.9
)
 

 

 

 

 
(162.9
)
Distributions paid to noncontrolling interests of consolidated affiliates

 

 
(79.8
)
 

 

 
(79.8
)
Taxes paid on behalf of employees for shares withheld
(15.4
)
 

 

 
(1.2
)
 

 
(16.6
)
Contributions from consolidated affiliates

 

 
15.9

 

 

 
15.9

Other, net
(4.4
)
 

 

 
(3.9
)
 

 
(8.3
)
Change in intercompany advances
245.8

 
(222.0
)
 
(56.5
)
 
32.7

 

 

Net cash provided by (used in) financing activities
366.1

 
(230.3
)

(124.7
)

(9.4
)

46.5

 
48.2

Increase in cash, cash equivalents, and restricted cash
12.2

 
2.2


1.4


10.3



 
26.1

Cash, cash equivalents, and restricted cash at beginning of year
41.5

 
3.0

 
69.4

 
19.6

 

 
133.5

Cash, cash equivalents and restricted cash at end of year
$
53.7

 
$
5.2


$
70.8


$
29.9


$

 
$
159.6

 
 
 
 
 
 
 
 
 
 
 
 
Reconciliation of Cash, Cash Equivalents, and Restricted Cash
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
$
41.5

 
$
3.0

 
$
5.1

 
$
19.6

 
$

 
$
69.2

Restricted cash at beginning of period

 

 
59.0

 

 

 
59.0

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

 

 
5.3

 

 

 
5.3

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

 
$
3.0

 
$
69.4

 
$
19.6


$

 
$
133.5

 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
53.7

 
$
5.2

 
$
6.0

 
$
29.9

 
$

 
$
94.8

Restricted cash at end of period

 

 
57.4

 

 

 
57.4

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

 

 
7.4

 

 

 
7.4

Cash, cash equivalents, and restricted cash at end of period
$
53.7

 
$
5.2

 
$
70.8

 
$
29.9


$

 
$
159.6

 
 
 
 
 
 
 
 
 
 
 
 
Supplemental schedule of noncash financing activity:
 
 
 
 
 
 
 
 
 
 
 
Intercompany note activity
$
(232.9
)
 
$

 
$

 
$
232.9

 
$

 
$


 
For the Year Ended December 31, 2018
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash (used in) provided by operating activities
$
(11.3
)
 
$
422.2

 
$
259.0

 
$
92.5

 
$

 
$
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
)
 
(133.9
)
 
(79.9
)
 
(6.6
)
 

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

 
(1.8
)
 

 
(16.0
)
Purchases of intangible assets
(2.5
)
 

 
(0.1
)
 
(3.1
)
 

 
(5.7
)
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, net
(6.0
)
 
2.8

 

 
0.5

 

 
(2.7
)
Net cash used in investing activities
(101.1
)
 
(131.2
)
 
(81.7
)
 
(23.5
)
 
(87.0
)
 
(424.5
)
Cash flows from financing activities:
 

 
 

 
 

 
 

 
 

 


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

 
(3.0
)
 

 

 
(20.6
)
Principal payments on intercompany notes 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 finance lease obligations

 
(8.4
)
 
(4.2
)
 
(5.3
)
 

 
(17.9
)
Debt amendment and issuance costs

 

 
(0.1
)
 

 

 
(0.1
)
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, net
3.0

 

 
13.2

 
3.2

 

 
19.4

Change in intercompany advances
372.4

 
(282.5
)
 
(118.9
)
 
29.0

 

 

Net cash provided by (used in) financing activities
119.6

 
(290.9
)

(175.8
)
 
(61.1
)

87.0

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

 
0.1


1.5

 
7.9



 
16.7

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

 
2.9

 
67.9

 
11.7

 

 
116.8

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

 
$
3.0


$
69.4

 
$
19.6


$

 
$
133.5

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

 
$
2.9

 
$
5.5

 
$
11.7

 
$

 
$
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

 
$
67.9

 
$
11.7

 
$

 
$
116.8

 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
41.5

 
$
3.0

 
$
5.1

 
$
19.6

 
$

 
$
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

 
$
3.0

 
$
69.4

 
$
19.6

 
$

 
$
133.5

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

 
$

 
$
136.8

 
$

 
$


 
For the Year Ended December 31, 2017
 
Encompass Health Corporation
 
Guarantor Subsidiaries
 
Non-guarantor Subsidiaries
 
Holdings
 
Eliminating Entries
 
Encompass Health Consolidated
 
(In Millions)
Net cash provided by operating activities
$
28.2

 
$
385.9

 
$
181.2

 
$
63.0

 
$

 
$
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
)
 
(106.5
)
 
(75.4
)
 
(4.5
)
 

 
(225.8
)
Additions to capitalized software costs
(16.3
)
 
(0.3
)
 
(0.1
)
 
(2.5
)
 

 
(19.2
)
Purchases of intangible assets

 

 

 
(3.7
)
 

 
(3.7
)
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, net
(3.7
)
 
11.7

 
0.2

 
0.6

 

 
8.8

Net cash used in investing activities
(19.3
)
 
(95.1
)

(79.6
)
 
(38.0
)

(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 finance lease obligations

 
(7.3
)
 
(3.9
)
 
(4.1
)
 

 
(15.3
)
Debt amendment and issuance costs
(4.1
)
 

 

 

 

 
(4.1
)
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, net
1.0

 

 

 
(0.7
)
 

 
0.3

Change in intercompany advances
314.3

 
(282.2
)
 
(62.0
)
 
29.9

 

 

Net cash provided by (used in) financing activities
4.8

 
(289.5
)

(100.0
)
 
(26.2
)

51.0

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

 
1.3


1.6

 
(1.2
)


 
15.4

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

 
1.6

 
66.3

 
12.9

 

 
101.4

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

 
$
2.9


$
67.9

 
$
11.7


$

 
$
116.8

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

 
$
1.6

 
$
5.4

 
$
12.9

 
$

 
$
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

 
$
66.3

 
$
12.9

 
$

 
$
101.4

 
 
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
34.3

 
$
2.9

 
$
5.5

 
$
11.7

 
$

 
$
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

 
$
67.9

 
$
11.7

 
$

 
$
116.8

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

 
$

 
$
8.8

 
$

 
$

Conversion of convertible debt
319.4

 

 

 

 

 
319.4