XML 40 R27.htm IDEA: XBRL DOCUMENT
v3.21.2

Segment Reporting (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2021
Segment Reporting [Abstract] |
Schedule of Segment Reporting Information, by Segment | Selected financial information for our reportable segments is as follows (in millions):
| Inpatient Rehabilitation |  | Home Health and Hospice
| Three Months Ended June 30, |  | Six Months Ended June 30, |  | Three Months Ended June 30, |  | Six Months Ended June 30,
| 2021 |  | 2020 |  | 2021 |  | 2020 |  | 2021 |  | 2020 |  | 2021 |  | 2020
Net operating revenues | $ | 1,001.6 |  |  | $ | 824.5 |  |  | $ | 1,961.5 |  |  | $ | 1,733.7 |  |  | $ | 286.1 |  |  | $ | 249.6 |  |  | $ | 556.6 |  |  | $ | 522.4 |
Operating expenses: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Inpatient rehabilitation: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Salaries and benefits | 515.9 |  |  | 451.4 |  |  | 1,017.8 |  |  | 933.7 |  |  | — |  |  | — |  |  | — |  |  | — |
Other operating expenses | 147.5 |  |  | 124.3 |  |  | 287.5 |  |  | 259.0 |  |  | — |  |  | — |  |  | — |  |  | — |
Supplies | 44.1 |  |  | 42.0 |  |  | 89.3 |  |  | 81.6 |  |  | — |  |  | — |  |  | — |  |  | — |
Occupancy costs | 15.0 |  |  | 15.4 |  |  | 30.1 |  |  | 30.7 |  |  | — |  |  | — |  |  | — |  |  | — |
Home health and hospice: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Cost of service (excluding depreciation and amortization) | — |  |  | — |  |  | — |  |  | — |  |  | 122.6 |  |  | 136.7 |  |  | 240.7 |  |  | 267.6 |
Support and overhead costs | — |  |  | — |  |  | — |  |  | — |  |  | 103.1 |  |  | 98.3 |  |  | 204.5 |  |  | 198.5 |
| 722.5 |  |  | 633.1 |  |  | 1,424.7 |  |  | 1,305.0 |  |  | 225.7 |  |  | 235.0 |  |  | 445.2 |  |  | 466.1 |
Other income | (2.3) |  |  | (3.4) |  |  | (3.8) |  |  | (1.8) |  |  | (1.6) |  |  | — |  |  | (1.6) |  |  | — |
Equity in net income of nonconsolidated affiliates | (0.8) |  |  | (0.6) |  |  | (1.6) |  |  | (1.2) |  |  | (0.2) |  |  | (0.1) |  |  | (0.4) |  |  | (0.3) |
Noncontrolling interests | 28.2 |  |  | 15.1 |  |  | 53.3 |  |  | 35.9 |  |  | 0.5 |  |  | (0.3) |  |  | 0.9 |  |  | 0.6 |
Segment Adjusted EBITDA | $ | 254.0 |  |  | $ | 180.3 |  |  | $ | 488.9 |  |  | $ | 395.8 |  |  | $ | 61.7 |  |  | $ | 15.0 |  |  | $ | 112.5 |  |  | $ | 56.0 |
Capital expenditures | $ | 120.4 |  |  | $ | 88.9 |  |  | $ | 220.2 |  |  | $ | 172.2 |  |  | $ | 2.2 |  |  | $ | 0.6 |  |  | $ | 3.1 |  |  | $ | 2.1 |
Reconciliation of Segment Adjusted EBITDA to Income from Continuing Operations Before Income Tax Expense | Segment reconciliations (in millions):
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2021 |  | 2020 |  | 2021 |  | 2020
Total Segment Adjusted EBITDA | $ | 315.7 |  |  | $ | 195.3 |  |  | $ | 601.4 |  |  | $ | 451.8 |
General and administrative expenses | (54.2) |  |  | (43.0) |  |  | (92.8) |  |  | (78.6) |
Depreciation and amortization | (63.4) |  |  | (60.7) |  |  | (125.9) |  |  | (119.5) |
Loss on disposal or impairment of assets | (2.9) |  |  | (3.0) |  |  | (2.8) |  |  | (3.1) |
Government, class action, and related settlements | — |  |  | — |  |  | — |  |  | (2.8) |
Loss on early extinguishment of debt | (1.0) |  |  | — |  |  | (1.0) |  |  | — |
Interest expense and amortization of debt discounts and fees | (41.8) |  |  | (45.8) |  |  | (84.6) |  |  | (89.0) |
Net income attributable to noncontrolling interests | 28.7 |  |  | 14.8 |  |  | 54.2 |  |  | 36.5 |
Change in fair market value of equity securities | 0.7 |  |  | 2.4 |  |  | 0.6 |  |  | (0.1) |
Gain on consolidation of joint venture formerly accounted for under the equity method of accounting | — |  |  | — |  |  | — |  |  | 2.2 |
Payroll taxes on SARs exercise | — |  |  | — |  |  | — |  |  | (1.5) |
Income from continuing operations before income tax expense | $ | 181.8 |  |  | $ | 60.0 |  |  | $ | 349.1 |  |  | $ | 195.9 |
Reconciliation of Revenue from Segments to Consolidated | Additional detail regarding the revenues of our operating segments by service line follows (in millions):
| Three Months Ended June 30, |  | Six Months Ended June 30,
| 2021 |  | 2020 |  | 2021 |  | 2020
Inpatient rehabilitation: |  |  |  |  |  |  |
Inpatient | $ | 976.9 |  |  | $ | 808.0 |  |  | $ | 1,919.2 |  |  | $ | 1,698.0 |
Outpatient and other | 24.7 |  |  | 16.5 |  |  | 42.3 |  |  | 35.7 |
Total inpatient rehabilitation | 1,001.6 |  |  | 824.5 |  |  | 1,961.5 |  |  | 1,733.7 |
Home health and hospice: |  |  |  |  |  |  |
Home health | 232.3 |  |  | 201.8 |  |  | 452.2 |  |  | 426.6 |
Hospice | 53.8 |  |  | 47.8 |  |  | 104.4 |  |  | 95.8 |
Total home health and hospice | 286.1 |  |  | 249.6 |  |  | 556.6 |  |  | 522.4 |
Total net operating revenues | $ | 1,287.7 |  |  | $ | 1,074.1 |  |  | $ | 2,518.1 |  |  | $ | 2,256.1 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation segment adjusted EBITDA to income from continuing operations before income tax expense. + References No definition available. + Details
Name: | ehc_ReconciliationofSegmentAdjustedEBITDAtoIncomefromContinuingOperationsBeforeIncomeTaxExpenseTableTextBlock
Namespace Prefix: | ehc_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total revenues from reportable segments to the entity's consolidated revenues. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 31 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8924-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (a) -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the profit or loss and total assets for each reportable segment. An entity discloses certain information on each reportable segment if the amounts (a) are included in the measure of segment profit or loss reviewed by the chief operating decision maker or (b) are otherwise regularly provided to the chief operating decision maker, even if not included in that measure of segment profit or loss. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 22 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8736-108599 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 25 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8813-108599 Reference 3: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 350 -SubTopic 20 -Section 50 -Paragraph 1 -URI http://asc.fasb.org/extlink&oid=121556970&loc=d3e13816-109267 Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -URI http://asc.fasb.org/extlink&oid=123359005&loc=d3e8906-108599 + Details
Name: | us-gaap_ScheduleOfSegmentReportingInformationBySegmentTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration