
| Media Contact | January 26, 2021 | ||||
| Casey Lassiter, 205 447-6410 | |||||
| casey.lassiter@encompasshealth.com | |||||
| Investor Relations Contact | |||||
| Crissy Carlisle, 205 970-5860 | |||||
| crissy.carlisle@encompasshealth.com | |||||
| Growth | ||||||||||||||||||||||||||
| Q4 2020 | Q4 2019 | Dollars | Percent | |||||||||||||||||||||||
| (In Millions, Except per Share Data) | ||||||||||||||||||||||||||
| Net operating revenues | $ | 1,214.4 | $ | 1,184.4 | $ | 30.0 | 2.5 | % | ||||||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share | 0.86 | 0.68 | 0.18 | 26.5 | % | |||||||||||||||||||||
| Adjusted earnings per share | 0.93 | 0.85 | 0.08 | 9.4 | % | |||||||||||||||||||||
Cash flows provided by operating activities | 279.7 | 215.6 | 64.1 | 29.7 | % | |||||||||||||||||||||
| Adjusted EBITDA | 239.9 | 238.2 | 1.7 | 0.7 | % | |||||||||||||||||||||
| Adjusted free cash flow | 213.0 | 136.9 | 76.1 | 55.6 | % | |||||||||||||||||||||
| Year Ended December 31, | ||||||||||||||||||||||||||
| 2020 | 2019 | |||||||||||||||||||||||||
Cash flows provided by operating activities | $ | 704.7 | $ | 635.3 | 69.4 | 10.9 | % | |||||||||||||||||||
| Adjusted free cash flow | 579.9 | 516.5 | 63.4 | 12.3 | % | |||||||||||||||||||||
1 | ||||||||
| Growth | |||||||||||||||||||||||
| Q4 2020 | Q4 2019 | Dollars | Percent | ||||||||||||||||||||
| Net operating revenues: | (In Millions) | ||||||||||||||||||||||
Inpatient | $ | 914.9 | $ | 873.5 | $ | 41.4 | 4.7 | % | |||||||||||||||
Outpatient and other | 18.2 | 23.2 | (5.0) | (21.6) | % | ||||||||||||||||||
Total segment revenue | $ | 933.1 | $ | 896.7 | $ | 36.4 | 4.1 | % | |||||||||||||||
| (Actual Amounts) | |||||||||||||||||||||||
| Discharges | 46,503 | 47,885 | (1,382) | (2.9) | % | ||||||||||||||||||
Same-store discharge growth | (3.8) | % | |||||||||||||||||||||
| Net patient revenue per discharge | $ | 19,674 | $ | 18,242 | $ | 1,432 | 7.9 | % | |||||||||||||||
Revenue reserves related to bad debt as a percent of revenue | 2.2 | % | 1.7 | % | 50 basis points | ||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 218.0 | $ | 225.1 | $ | (7.1) | (3.2) | % | |||||||||||||||
2 | ||||||||
| Growth | |||||||||||||||||||||||
| Q4 2020 | Q4 2019 | Dollars | Percent | ||||||||||||||||||||
| Net operating revenues: | (In Millions) | ||||||||||||||||||||||
Home health | $ | 227.7 | $ | 236.9 | $ | (9.2) | (3.9) | % | |||||||||||||||
Hospice | 53.6 | 50.8 | 2.8 | 5.5 | % | ||||||||||||||||||
Total segment revenue | $ | 281.3 | $ | 287.7 | $ | (6.4) | (2.2) | % | |||||||||||||||
| Home Health Metrics | |||||||||||||||||||||||
| (Actual Amounts) | |||||||||||||||||||||||
| Episodic admissions | 40,830 | 41,781 | (951) | (2.3) | % | ||||||||||||||||||
| Same-store episodic admissions growth | (3.8) | % | |||||||||||||||||||||
| Episodes | 71,441 | 73,055 | (1,614) | (2.2) | % | ||||||||||||||||||
Same-store episode growth | (3.2) | % | |||||||||||||||||||||
| Revenue per episode | $ | 2,883 | $ | 2,901 | $ | (18) | (0.6) | % | |||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 55.5 | $ | 49.6 | $ | 5.9 | 11.9 | % | |||||||||||||||
| Q4 2020 | % of Consolidated Revenue | Q4 2019 | % of Consolidated Revenue | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
General and administrative expenses, excluding stock-based compensation | $ | 33.6 | 2.8% | $ | 36.5 | 3.1% | |||||||||||||||||
3 | ||||||||
| Full-Year | Growth | ||||||||||||||||||||||
| 2020 | 2019 | Dollars | Percent | ||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| Net operating revenues | $ | 4,644.4 | $ | 4,605.0 | $ | 39.4 | 0.9 | % | |||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share | 2.85 | 3.62 | (0.77) | (21.3) | % | ||||||||||||||||||
| Adjusted earnings per share | 2.89 | 3.91 | (1.02) | (26.1) | % | ||||||||||||||||||
| Adjusted EBITDA | 860.3 | 964.9 | (104.6) | (10.8) | % | ||||||||||||||||||
| Full-year 2021 guidance ranges | |||||
| (in millions, except per share data) | |||||
| Net operating revenues | $5,000 to $5,170 | ||||
| Adjusted EBITDA | $925 to $955 | ||||
Adjusted earnings per share from continuing operations attributable to Encompass Health | $3.31 to $3.53 | ||||
| 2020 through 2025 Growth Targets | |||||
| Net operating revenues | 8% to 10% CAGR | ||||
| Adjusted EBITDA | 8% to 10% CAGR | ||||
| Adjusted free cash flow | 5% to 7% CAGR | ||||
4 | ||||||||
5 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net operating revenues | $ | 1,214.4 | $ | 1,184.4 | $ | 4,644.4 | $ | 4,605.0 | |||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Salaries and benefits | 686.1 | 668.5 | 2,682.0 | 2,573.0 | |||||||||||||||||||
| Other operating expenses | 163.1 | 167.1 | 634.4 | 623.6 | |||||||||||||||||||
| Occupancy costs | 20.4 | 20.6 | 81.2 | 82.3 | |||||||||||||||||||
| Supplies | 51.7 | 43.2 | 200.5 | 167.9 | |||||||||||||||||||
| General and administrative expenses | 37.8 | 64.0 | 155.5 | 247.0 | |||||||||||||||||||
| Depreciation and amortization | 62.3 | 58.4 | 243.0 | 218.7 | |||||||||||||||||||
| Government, class action, and related settlements | — | — | 2.8 | — | |||||||||||||||||||
| Total operating expenses | 1,021.4 | 1,021.8 | 3,999.4 | 3,912.5 | |||||||||||||||||||
| Loss on early extinguishment of debt | 2.3 | 5.4 | 2.3 | 7.7 | |||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | 46.2 | 44.5 | 184.2 | 159.7 | |||||||||||||||||||
| Other income | (4.2) | (3.6) | (10.6) | (30.5) | |||||||||||||||||||
| Equity in net income of nonconsolidated affiliates | (1.0) | (1.2) | (3.5) | (6.7) | |||||||||||||||||||
| Income from continuing operations before income tax expense | 149.7 | 117.5 | 472.6 | 562.3 | |||||||||||||||||||
| Provision for income tax expense | 38.0 | 27.3 | 103.8 | 115.9 | |||||||||||||||||||
| Income from continuing operations | 111.7 | 90.2 | 368.8 | 446.4 | |||||||||||||||||||
| Loss from discontinued operations, net of tax | — | — | — | (0.6) | |||||||||||||||||||
| Net and comprehensive income | 111.7 | 90.2 | 368.8 | 445.8 | |||||||||||||||||||
Less: Net and comprehensive income attributable to noncontrolling interests | (25.7) | (22.6) | (84.6) | (87.1) | |||||||||||||||||||
Net and comprehensive income attributable to Encompass Health | $ | 86.0 | $ | 67.6 | $ | 284.2 | $ | 358.7 | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 98.7 | 97.8 | 98.6 | 98.0 | |||||||||||||||||||
| Diluted | 100.1 | 99.5 | 99.8 | 99.4 | |||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.87 | $ | 0.69 | $ | 2.87 | $ | 3.66 | |||||||||||||||
Discontinued operations | — | — | — | (0.01) | |||||||||||||||||||
Net income | $ | 0.87 | $ | 0.69 | $ | 2.87 | $ | 3.65 | |||||||||||||||
Diluted earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.86 | $ | 0.68 | $ | 2.85 | $ | 3.62 | |||||||||||||||
Discontinued operations | — | — | — | (0.01) | |||||||||||||||||||
Net income | $ | 0.86 | $ | 0.68 | $ | 2.85 | $ | 3.61 | |||||||||||||||
| Amounts attributable to Encompass Health: | |||||||||||||||||||||||
| Income from continuing operations | $ | 86.0 | $ | 67.6 | $ | 284.2 | $ | 359.3 | |||||||||||||||
| Loss from discontinued operations, net of tax | — | — | — | (0.6) | |||||||||||||||||||
| Net income attributable to Encompass Health | $ | 86.0 | $ | 67.6 | $ | 284.2 | $ | 358.7 | |||||||||||||||
6 | ||||||||
| December 31, 2020 | December 31, 2019 | ||||||||||
| (In Millions) | |||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 224.0 | $ | 94.8 | |||||||
| Restricted cash | 65.4 | 57.4 | |||||||||
| Accounts receivable | 572.8 | 506.1 | |||||||||
| Prepaid expenses and other current assets | 86.4 | 97.5 | |||||||||
| Total current assets | 948.6 | 755.8 | |||||||||
| Property and equipment, net | 2,206.6 | 1,959.3 | |||||||||
| Operating lease right-of-use assets | 245.7 | 276.5 | |||||||||
| Goodwill | 2,318.7 | 2,305.2 | |||||||||
| Intangible assets, net | 431.3 | 476.3 | |||||||||
| Deferred income tax assets | — | 2.9 | |||||||||
| Other long-term assets | 295.0 | 304.7 | |||||||||
| Total assets | $ | 6,445.9 | $ | 6,080.7 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | 38.3 | $ | 39.3 | |||||||
| Current operating lease liabilities | 44.8 | 40.4 | |||||||||
| Accounts payable | 115.0 | 94.6 | |||||||||
| Accrued payroll | 253.8 | 210.5 | |||||||||
| Accrued interest payable | 47.1 | 32.4 | |||||||||
| Other current liabilities | 218.3 | 303.8 | |||||||||
| Total current liabilities | 717.3 | 721.0 | |||||||||
| Long-term debt, net of current portion | 3,250.6 | 3,023.3 | |||||||||
| Long-term operating lease liabilities | 209.6 | 243.8 | |||||||||
| Self-insured risks | 121.2 | 117.2 | |||||||||
| Deferred income tax liabilities | 51.8 | — | |||||||||
| Other long-term liabilities | 93.8 | 42.7 | |||||||||
| 4,444.3 | 4,148.0 | ||||||||||
| Commitments and contingencies | |||||||||||
| Redeemable noncontrolling interests | 31.6 | 239.6 | |||||||||
| Shareholders’ equity: | |||||||||||
| Encompass Health shareholders’ equity | 1,588.0 | 1,352.2 | |||||||||
| Noncontrolling interests | 382.0 | 340.9 | |||||||||
| Total shareholders’ equity | 1,970.0 | 1,693.1 | |||||||||
| Total liabilities and shareholders’ equity | $ | 6,445.9 | $ | 6,080.7 | |||||||
7 | ||||||||
| For the Year Ended December 31, | |||||||||||
| 2020 | 2019 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 368.8 | $ | 445.8 | |||||||
| Loss from discontinued operations, net of tax | — | 0.6 | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities— | |||||||||||
| Provision for government, class action, and related settlements | 2.8 | — | |||||||||
| Depreciation and amortization | 243.0 | 218.7 | |||||||||
| Amortization of debt-related items | 7.2 | 4.5 | |||||||||
| Loss on early extinguishment of debt | 2.3 | 7.7 | |||||||||
| Equity in net income of nonconsolidated affiliates | (3.5) | (6.7) | |||||||||
| Distributions from nonconsolidated affiliates | 3.8 | 6.6 | |||||||||
| Stock-based compensation | 29.5 | 114.4 | |||||||||
| Deferred tax expense | 52.4 | 40.0 | |||||||||
| Gain on consolidation of Yuma Rehabilitation Hospital | — | (19.2) | |||||||||
| Other, net | 5.9 | 7.4 | |||||||||
| Changes in assets and liabilities, net of acquisitions — | |||||||||||
| Accounts receivable | (38.1) | (22.9) | |||||||||
| Prepaid expenses and other assets | 0.1 | (35.4) | |||||||||
| Accounts payable | 13.6 | (6.1) | |||||||||
| Accrued payroll | 92.0 | 13.2 | |||||||||
| Other liabilities | (74.9) | (128.9) | |||||||||
| Net cash used in operating activities of discontinued operations | (0.2) | (4.4) | |||||||||
| Total adjustments | 335.9 | 188.9 | |||||||||
| Net cash provided by operating activities | 704.7 | 635.3 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Acquisition of businesses, net of cash acquired | (1.1) | (231.5) | |||||||||
| Purchases of property and equipment | (396.0) | (372.4) | |||||||||
| Additions to capitalized software costs | (8.7) | (13.0) | |||||||||
| Purchases of intangible assets | (3.5) | (18.7) | |||||||||
| Proceeds from sale of restricted investments | 12.6 | 17.6 | |||||||||
| Purchases of restricted investments | (8.7) | (32.9) | |||||||||
| Other, net | (2.1) | (6.5) | |||||||||
| Net cash used in investing activities | (407.5) | (657.4) | |||||||||
| (Continued) | 8 | |||||||
| For the Year Ended December 31, | |||||||||||
| 2020 | 2019 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from bond issuance | 992.5 | 1,000.0 | |||||||||
| Principal payments on debt, including pre-payments | (718.3) | (519.5) | |||||||||
| Borrowings on revolving credit facility | 330.0 | 635.0 | |||||||||
| Payments on revolving credit facility | (375.0) | (620.0) | |||||||||
| Principal payments under finance lease obligations | (22.5) | (19.5) | |||||||||
| Debt amendment and issuance costs | (20.3) | (21.5) | |||||||||
| Repurchases of common stock, including fees and expenses | (6.1) | (45.9) | |||||||||
| Dividends paid on common stock | (111.9) | (108.7) | |||||||||
| Purchase of equity interests in consolidated affiliates | (162.3) | (162.9) | |||||||||
| Distributions paid to noncontrolling interests of consolidated affiliates | (72.2) | (79.8) | |||||||||
| Taxes paid on behalf of employees for shares withheld | (15.7) | (16.6) | |||||||||
| Contributions from consolidated affiliates | 34.9 | 15.9 | |||||||||
| Other, net | 1.0 | (8.3) | |||||||||
| Net cash (used in) provided by financing activities | (145.9) | 48.2 | |||||||||
| Increase in cash, cash equivalents, and restricted cash | 151.3 | 26.1 | |||||||||
| Cash, cash equivalents. and restricted cash at beginning of year | 159.6 | 133.5 | |||||||||
| Cash, cash equivalents, and restricted cash at end of year | $ | 310.9 | $ | 159.6 | |||||||
| Reconciliation of Cash, Cash Equivalents, and Restricted Cash | |||||||||||
Cash and cash equivalents at beginning of period | $ | 94.8 | $ | 69.2 | |||||||
Restricted cash at beginning of period | 57.4 | 59.0 | |||||||||
Restricted cash included in other long-term assets at beginning of period | 7.4 | 5.3 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | $ | 159.6 | $ | 133.5 | |||||||
Cash and cash equivalents at end of period | $ | 224.0 | $ | 94.8 | |||||||
Restricted cash at end of period | 65.4 | 57.4 | |||||||||
Restricted cash included in other long-term assets at end of period | 21.5 | 7.4 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 310.9 | $ | 159.6 | |||||||
9 | ||||||||
| Q4 | Year Ended | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions, Except Per Share Data) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 239.9 | $ | 238.2 | $ | 860.3 | $ | 964.9 | |||||||||||||||
Depreciation and amortization | (62.3) | (58.4) | (243.0) | (218.7) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (46.2) | (44.5) | (184.2) | (159.7) | |||||||||||||||||||
Stock-based compensation expense | (4.2) | (27.4) | (29.5) | (114.4) | |||||||||||||||||||
Loss on disposal of assets | (1.0) | (7.8) | (11.6) | (11.1) | |||||||||||||||||||
| 126.2 | 100.1 | 392.0 | 461.0 | ||||||||||||||||||||
Certain items non-indicative of ongoing operating performance: | |||||||||||||||||||||||
Loss on early extinguishment of debt | (2.3) | (5.4) | (2.3) | (7.7) | |||||||||||||||||||
Transaction costs | — | (0.1) | — | (2.1) | |||||||||||||||||||
| Gain on consolidation of former equity method location | — | — | 2.2 | 19.2 | |||||||||||||||||||
SARs mark-to-market impact on noncontrolling interests | — | 0.7 | — | 5.0 | |||||||||||||||||||
Change in fair market value of equity securities | 0.1 | (0.4) | 0.4 | 0.8 | |||||||||||||||||||
Government, class action, and related settlements | — | — | (2.8) | — | |||||||||||||||||||
Payroll taxes on SARs exercise | — | — | (1.5) | (1.0) | |||||||||||||||||||
| Pre-tax income | 124.0 | 94.9 | 388.0 | 475.2 | |||||||||||||||||||
Income tax expense | (38.0) | (27.3) | (103.8) | (115.9) | |||||||||||||||||||
Income from continuing operations (1) | $ | 86.0 | $ | 67.6 | $ | 284.2 | $ | 359.3 | |||||||||||||||
| Basic shares | 98.7 | 97.8 | 98.6 | 98.0 | |||||||||||||||||||
| Diluted shares | 100.1 | 99.5 | 99.8 | 99.4 | |||||||||||||||||||
Basic earnings per share (1) | $ | 0.87 | $ | 0.69 | $ | 2.87 | $ | 3.66 | |||||||||||||||
Diluted earnings per share (1) | $ | 0.86 | $ | 0.68 | $ | 2.85 | $ | 3.62 | |||||||||||||||
10 | ||||||||
| Q4 | Year Ended | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| Earnings per share, as reported | $ | 0.86 | $ | 0.68 | $ | 2.85 | $ | 3.62 | |||||||||||||||
| Adjustments, net of tax: | |||||||||||||||||||||||
Government, class action, and related settlements | — | — | 0.02 | — | |||||||||||||||||||
Mark-to-market adjustment for stock appreciation rights | — | 0.11 | — | 0.47 | |||||||||||||||||||
Transaction costs | — | — | — | 0.02 | |||||||||||||||||||
Income tax adjustments | 0.06 | 0.02 | 0.01 | (0.10) | |||||||||||||||||||
Loss on early extinguishment of debt | 0.02 | 0.04 | 0.02 | 0.06 | |||||||||||||||||||
Change in fair market value of equity securities | — | — | — | (0.01) | |||||||||||||||||||
| Gain on consolidation of former equity method location | — | — | (0.02) | (0.14) | |||||||||||||||||||
Payroll taxes on SARs exercise | — | — | 0.01 | 0.01 | |||||||||||||||||||
Adjusted earnings per share* | $ | 0.93 | $ | 0.85 | $ | 2.89 | $ | 3.91 | |||||||||||||||
11 | ||||||||
| For the Three Months Ended December 31, 2020 | |||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||
| As Reported | Loss on Early Extinguishment of Debt | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | As Adjusted | |||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 239.9 | $ | — | $ | — | $ | — | $ | 239.9 | |||||||||||||||||||
| Depreciation and amortization | (62.3) | — | — | — | (62.3) | ||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (46.2) | — | — | — | (46.2) | ||||||||||||||||||||||||
| Stock-based compensation | (4.2) | — | — | — | (4.2) | ||||||||||||||||||||||||
| Loss on disposal or impairment of assets | (1.0) | — | — | — | (1.0) | ||||||||||||||||||||||||
Loss on early extinguishment of debt | (2.3) | 2.3 | — | — | — | ||||||||||||||||||||||||
Change in fair market value of equity securities | 0.1 | — | — | (0.1) | — | ||||||||||||||||||||||||
Income from continuing operations before income tax expense | 124.0 | 2.3 | — | (0.1) | 126.2 | ||||||||||||||||||||||||
| Provision for income tax expense | (38.0) | (0.6) | 5.6 | — | (33.0) | ||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 86.0 | $ | 1.7 | $ | 5.6 | $ | (0.1) | $ | 93.2 | |||||||||||||||||||
Diluted earnings per share from continuing operations, as reported** | $ | 0.86 | $ | 0.02 | $ | 0.06 | $ | — | $ | 0.93 | |||||||||||||||||||
| Diluted shares used in calculation | 100.1 | ||||||||||||||||||||||||||||
12 | ||||||||
| For the Three Months Ended December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||||||||
| As Reported | Mark-to-Market Adjustment for Stock Comp. Expense | Loss on Early Extinguishment of Debt | Income Tax Adjustments | Transaction Costs | Change in Fair Market Value of Equity Securities | As Adjusted | |||||||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 238.2 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 238.2 | |||||||||||||||||||||||||||
| Depreciation and amortization | (58.4) | — | — | — | — | — | (58.4) | ||||||||||||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (44.5) | — | — | — | — | — | (44.5) | ||||||||||||||||||||||||||||||||||
| Stock-based compensation | (27.4) | 15.5 | — | — | — | — | (11.9) | ||||||||||||||||||||||||||||||||||
| Loss on disposal of assets | (7.8) | — | — | — | — | — | (7.8) | ||||||||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (5.4) | — | 5.4 | — | — | — | — | ||||||||||||||||||||||||||||||||||
| Transaction costs | (0.1) | — | — | — | 0.1 | — | — | ||||||||||||||||||||||||||||||||||
SARs mark-to-market impact on noncontrolling interests | 0.7 | (0.7) | — | — | — | — | — | ||||||||||||||||||||||||||||||||||
Change in fair market value of equity securities | (0.4) | — | — | — | — | 0.4 | — | ||||||||||||||||||||||||||||||||||
Income from continuing operations before income tax expense | 94.9 | 14.8 | 5.4 | — | 0.1 | 0.4 | 115.6 | ||||||||||||||||||||||||||||||||||
| Provision for income tax expense | (27.3) | (4.0) | (1.5) | 2.3 | (0.1) | (0.1) | (30.7) | ||||||||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 67.6 | $ | 10.8 | $ | 3.9 | $ | 2.3 | $ | — | $ | 0.3 | $ | 84.9 | |||||||||||||||||||||||||||
Diluted earnings per share from continuing operations** | $ | 0.68 | $ | 0.11 | $ | 0.04 | $ | 0.02 | $ | — | $ | — | $ | 0.85 | |||||||||||||||||||||||||||
| Diluted shares used in calculation | 99.5 | ||||||||||||||||||||||||||||||||||||||||
13 | ||||||||
| For the Year Ended December 31, 2020 | |||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| As Reported | Gov't, Class Action, & Related Settlements | Loss on Early Exting. of Debt | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | Gain on Consolidation of Treasure Coast | Payroll Taxes on SARs Exercise | As Adjusted | ||||||||||||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 860.3 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 860.3 | |||||||||||||||||||||||||||||||
| Depreciation and amortization | (243.0) | — | — | — | — | — | — | (243.0) | |||||||||||||||||||||||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | (184.2) | — | — | — | — | — | — | (184.2) | |||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | (29.5) | — | — | — | — | — | — | (29.5) | |||||||||||||||||||||||||||||||||||||||
| Loss on disposal or impairment of assets | (11.6) | — | — | — | — | — | — | (11.6) | |||||||||||||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (2.3) | — | 2.3 | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Gain on consolidation of Treasure Coast | 2.2 | — | — | — | — | (2.2) | — | — | |||||||||||||||||||||||||||||||||||||||
| Change in fair market value of equity securities | 0.4 | — | — | — | (0.4) | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Government, class action, and related settlements | (2.8) | 2.8 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Payroll taxes on SARs exercise | (1.5) | — | — | — | — | — | 1.5 | — | |||||||||||||||||||||||||||||||||||||||
Income from continuing operations before income tax expense | 388.0 | 2.8 | 2.3 | — | (0.4) | (2.2) | 1.5 | 392.0 | |||||||||||||||||||||||||||||||||||||||
Provision for income tax expense | (103.8) | (0.7) | (0.6) | 1.0 | 0.1 | 0.6 | (0.4) | (103.8) | |||||||||||||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 284.2 | $ | 2.1 | $ | 1.7 | $ | 1.0 | $ | (0.3) | $ | (1.6) | $ | 1.1 | $ | 288.2 | |||||||||||||||||||||||||||||||
Diluted earnings per share from continuing operations, as reported** | $ | 2.85 | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | — | $ | (0.02) | $ | 0.01 | $ | 2.89 | |||||||||||||||||||||||||||||||
Diluted shares used in calculation | 99.8 | ||||||||||||||||||||||||||||||||||||||||||||||
14 | ||||||||
| For the Year Ended December 31, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| As Reported | Mark-to-Market Adjustment on Stock Compensation Expense | Loss on Early Exting. of Debt | Income Tax Adjustments | Transaction Costs | Change in Fair Market Value of Equity Securities | Gain on Consolidation of Yuma | Payroll Taxes on SARs Exercise | As Adjusted | |||||||||||||||||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 964.9 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 964.9 | |||||||||||||||||||||||||||||||||||
| Depreciation and amortization | (218.7) | — | — | — | — | — | — | — | (218.7) | ||||||||||||||||||||||||||||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | (159.7) | — | — | — | — | — | — | — | (159.7) | ||||||||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | (114.4) | 68.5 | — | — | — | — | — | — | (45.9) | ||||||||||||||||||||||||||||||||||||||||||||
| Loss on disposal of assets | (11.1) | — | — | — | — | — | — | — | (11.1) | ||||||||||||||||||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (7.7) | — | 7.7 | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Transaction costs | (2.1) | — | — | — | 2.1 | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Gain on consolidation of Yuma | 19.2 | — | — | — | — | — | (19.2) | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| SARs mark-to-market impact on noncontrolling interests | 5.0 | (5.0) | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Change in fair market value of equity securities | 0.8 | — | — | — | — | (0.8) | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
| Payroll taxes on SARs exercise | (1.0) | — | — | — | — | — | — | 1.0 | — | ||||||||||||||||||||||||||||||||||||||||||||
| Income from continuing operations before income tax expense | 475.2 | 63.5 | 7.7 | — | 2.1 | (0.8) | (19.2) | 1.0 | 529.5 | ||||||||||||||||||||||||||||||||||||||||||||
Provision for income tax expense | (115.9) | (17.2) | (2.1) | (10.3) | (0.6) | 0.2 | 5.2 | (0.2) | (140.9) | ||||||||||||||||||||||||||||||||||||||||||||
| Income from continuing operations attributable to Encompass Health | $ | 359.3 | $ | 46.3 | $ | 5.6 | $ | (10.3) | $ | 1.5 | $ | (0.6) | $ | (14.0) | $ | 0.8 | $ | 388.6 | |||||||||||||||||||||||||||||||||||
| Diluted earnings per share from continuing operations** | $ | 3.62 | $ | 0.47 | $ | 0.06 | $ | (0.10) | $ | 0.02 | $ | (0.01) | $ | (0.14) | $ | 0.01 | $ | 3.91 | |||||||||||||||||||||||||||||||||||
| Diluted shares used in calculation | 99.4 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
15 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net income | $ | 111.7 | $ | 90.2 | $ | 368.8 | $ | 445.8 | |||||||||||||||
| Loss from discontinued operations, net of tax, attributable to Encompass Health | — | — | — | 0.6 | |||||||||||||||||||
| Net income attributable to noncontrolling interests | (25.7) | (22.6) | (84.6) | (87.1) | |||||||||||||||||||
| Provision for income tax expense | 38.0 | 27.3 | 103.8 | 115.9 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | 46.2 | 44.5 | 184.2 | 159.7 | |||||||||||||||||||
| Depreciation and amortization | 62.3 | 58.4 | 243.0 | 218.7 | |||||||||||||||||||
| Government, class action, and related settlements | — | — | 2.8 | — | |||||||||||||||||||
| Loss on early extinguishment of debt | 2.3 | 5.4 | 2.3 | 7.7 | |||||||||||||||||||
| Loss on disposal or impairment of assets | 1.0 | 7.8 | 11.6 | 11.1 | |||||||||||||||||||
| Stock-based compensation expense | 4.2 | 27.4 | 29.5 | 114.4 | |||||||||||||||||||
| Transaction costs | — | 0.1 | — | 2.1 | |||||||||||||||||||
| Gain on consolidation of former equity method location | — | — | (2.2) | (19.2) | |||||||||||||||||||
SARs mark-to-market impact on noncontrolling interests | — | (0.7) | — | (5.0) | |||||||||||||||||||
| Change in fair market value of equity securities | (0.1) | 0.4 | (0.4) | (0.8) | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | 1.5 | 1.0 | |||||||||||||||||||
| Adjusted EBITDA | $ | 239.9 | $ | 238.2 | $ | 860.3 | $ | 964.9 | |||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Total segment Adjusted EBITDA | $ | 273.5 | $ | 274.7 | $ | 986.3 | $ | 1,095.4 | |||||||||||||||
| General and administrative expenses | (37.8) | (64.0) | (155.5) | (247.0) | |||||||||||||||||||
| Depreciation and amortization | (62.3) | (58.4) | (243.0) | (218.7) | |||||||||||||||||||
| Loss on disposal or impairment of assets | (1.0) | (7.8) | (11.6) | (11.1) | |||||||||||||||||||
| Government, class action, and related settlements | — | — | (2.8) | — | |||||||||||||||||||
| Loss on early extinguishment of debt | (2.3) | (5.4) | (2.3) | (7.7) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (46.2) | (44.5) | (184.2) | (159.7) | |||||||||||||||||||
| Net income attributable to noncontrolling interests | 25.7 | 22.6 | 84.6 | 87.1 | |||||||||||||||||||
SARS mark-to-market impact on noncontrolling interests | — | 0.7 | — | 5.0 | |||||||||||||||||||
| Change in fair market value of equity securities | 0.1 | (0.4) | 0.4 | 0.8 | |||||||||||||||||||
| Gain on consolidation of former equity method location | — | — | 2.2 | 19.2 | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | (1.5) | (1.0) | |||||||||||||||||||
Income from continuing operations before income tax expense | $ | 149.7 | $ | 117.5 | $ | 472.6 | $ | 562.3 | |||||||||||||||
16 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 279.7 | $ | 215.6 | $ | 704.7 | $ | 635.3 | |||||||||||||||
Interest expense and amortization of debt discounts and fees | 46.2 | 44.5 | 184.2 | 159.7 | |||||||||||||||||||
Equity in net income of nonconsolidated affiliates | 1.0 | 1.2 | 3.5 | 6.7 | |||||||||||||||||||
Net income attributable to noncontrolling interests in continuing operations | (25.7) | (22.6) | (84.6) | (87.1) | |||||||||||||||||||
Amortization of debt-related items | (2.1) | (1.4) | (7.2) | (4.5) | |||||||||||||||||||
Distributions from nonconsolidated affiliates | (1.0) | (1.8) | (3.8) | (6.6) | |||||||||||||||||||
Current portion of income tax expense | (20.1) | 8.1 | 51.4 | 75.9 | |||||||||||||||||||
| Change in assets and liabilities | (40.4) | (5.3) | 7.3 | 180.1 | |||||||||||||||||||
Cash (provided by) used in operating activities of discontinued operations | — | (0.2) | 0.2 | 4.4 | |||||||||||||||||||
| Transaction costs | — | 0.1 | — | 2.1 | |||||||||||||||||||
SARS mark-to-market impact on noncontrolling interests | — | (0.7) | — | (5.0) | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | 1.5 | 1.0 | |||||||||||||||||||
| Change in fair market value of equity securities | (0.1) | 0.4 | (0.4) | (0.8) | |||||||||||||||||||
| Other | 2.4 | 0.3 | 3.5 | 3.7 | |||||||||||||||||||
| Adjusted EBITDA | $ | 239.9 | $ | 238.2 | $ | 860.3 | $ | 964.9 | |||||||||||||||
17 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2020 | 2019 | 2020 | 2019 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 279.7 | $ | 215.6 | $ | 704.7 | $ | 635.3 | |||||||||||||||
| Impact of discontinued operations | — | (0.2) | 0.2 | 4.4 | |||||||||||||||||||
Net cash provided by operating activities of continuing operations | 279.7 | 215.4 | 704.9 | 639.7 | |||||||||||||||||||
| Capital expenditures for maintenance | (47.4) | (62.0) | (154.9) | (167.1) | |||||||||||||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (19.3) | (22.2) | (72.2) | (79.8) | |||||||||||||||||||
| Items non-indicative of ongoing operations: | |||||||||||||||||||||||
Cash paid for government, class action, and related settlements | — | 5.6 | — | 52.0 | |||||||||||||||||||
Transaction costs and related assumed liabilities | — | 0.1 | — | 2.1 | |||||||||||||||||||
| Cash paid for SARs exercise | — | — | 102.1 | 69.6 | |||||||||||||||||||
| Adjusted free cash flow | $ | 213.0 | $ | 136.9 | $ | 579.9 | $ | 516.5 | |||||||||||||||
18 | ||||||||
19 | ||||||||
20 | ||||||||