
| Media Contact | February 1, 2022 | ||||
| Casey Winger, 205 447-6410 | |||||
| casey.winger@encompasshealth.com | |||||
| Investor Relations Contact | |||||
| Mark Miller, 205 970-5860 | |||||
| mark.miller@encompasshealth.com | |||||
| Growth | |||||||||||||||||||||||
| Q4 2021 | Q4 2020 | Dollars | Percent | ||||||||||||||||||||
| (In Millions, Except per Share Data) | |||||||||||||||||||||||
| Net operating revenues | $ | 1,318.7 | $ | 1,214.4 | $ | 104.3 | 8.6 | % | |||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share | 0.91 | 0.86 | 0.05 | 5.8 | % | ||||||||||||||||||
| Adjusted earnings per share | 0.97 | 0.93 | 0.04 | 4.3 | % | ||||||||||||||||||
Cash flows provided by operating activities | 123.8 | 279.7 | (155.9) | (55.7) | % | ||||||||||||||||||
| Adjusted EBITDA | 252.7 | 239.9 | 12.8 | 5.3 | % | ||||||||||||||||||
| Adjusted free cash flow | 61.7 | 213.0 | (151.3) | (71.0) | % | ||||||||||||||||||
| Year Ended December 31, | |||||||||||||||||||||||
| 2021 | 2020 | ||||||||||||||||||||||
Cash flows provided by operating activities | $ | 715.8 | $ | 704.7 | 11.1 | 1.6 | % | ||||||||||||||||
| Adjusted free cash flow | 498.8 | 579.9 | (81.1) | (14.0) | % | ||||||||||||||||||
1 | ||||||||
| Growth | |||||||||||||||||||||||
| Q4 2021 | Q4 2020 | Dollars | Percent | ||||||||||||||||||||
| Net operating revenues: | (In Millions) | ||||||||||||||||||||||
Inpatient | $ | 1,015.2 | $ | 914.9 | $ | 100.3 | 11.0 | % | |||||||||||||||
Outpatient and other | 27.4 | 18.2 | 9.2 | 50.5 | % | ||||||||||||||||||
Total segment revenue | $ | 1,042.6 | $ | 933.1 | $ | 109.5 | 11.7 | % | |||||||||||||||
| (Actual Amounts) | |||||||||||||||||||||||
| Discharges | 50,977 | 46,503 | 4,474 | 9.6 | % | ||||||||||||||||||
Same-store discharge growth | 6.0 | % | |||||||||||||||||||||
| Net patient revenue per discharge | $ | 19,915 | $ | 19,674 | $ | 241 | 1.2 | % | |||||||||||||||
Revenue reserves related to bad debt as a percent of revenue | 2.3 | % | 2.2 | % | 10 basis points | ||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 236.3 | $ | 218.0 | $ | 18.3 | 8.4 | % | |||||||||||||||
2 | ||||||||
| Growth | |||||||||||||||||||||||
| Q4 2021 | Q4 2020 | Dollars | Percent | ||||||||||||||||||||
| Net operating revenues: | (In Millions) | ||||||||||||||||||||||
Home health | $ | 224.0 | $ | 227.7 | $ | (3.7) | (1.6) | % | |||||||||||||||
Hospice | 52.1 | 53.6 | (1.5) | (2.8) | % | ||||||||||||||||||
Total segment revenue | $ | 276.1 | $ | 281.3 | $ | (5.2) | (1.8) | % | |||||||||||||||
| Adjusted EBITDA | $ | 52.6 | $ | 55.5 | $ | (2.9) | (5.2) | % | |||||||||||||||
| Home Health | |||||||||||||||||||||||
| Starts of care: | (Actual Amounts) | ||||||||||||||||||||||
| Total admissions | 50,817 | 48,533 | 2,284 | 4.7 | % | ||||||||||||||||||
| Same-store total admissions growth | 2.4 | % | |||||||||||||||||||||
| Total recertifications | 32,621 | 33,497 | (876) | (2.6) | % | ||||||||||||||||||
| Total starts of care | 83,438 | 82,030 | 1,408 | 1.7 | % | ||||||||||||||||||
| Episodic admissions | 37,908 | 40,830 | (2,922) | (7.2) | % | ||||||||||||||||||
| Same-store episodic admissions growth | (9.5) | % | |||||||||||||||||||||
| Episodic recertifications | 27,273 | 30,064 | (2,791) | (9.3) | % | ||||||||||||||||||
| Total episodic starts of care | 65,181 | 70,894 | (5,713) | (8.1) | % | ||||||||||||||||||
| Revenue per episode | $ | 3,010 | $ | 2,883 | $ | 127 | 4.4 | % | |||||||||||||||
| Hospice | |||||||||||||||||||||||
| Admissions: | |||||||||||||||||||||||
| Same store | 2,861 | 3,348 | (487) | (14.5) | % | ||||||||||||||||||
| New store | 362 | — | 362 | 10.8 | % | ||||||||||||||||||
| Total admissions | 3,223 | 3,348 | (125) | (3.7) | % | ||||||||||||||||||
3 | ||||||||
| Q4 2021 | % of Consolidated Revenue | Q4 2020 | % of Consolidated Revenue | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
General and administrative expenses, excluding stock-based compensation | $ | 36.2 | 2.7% | $ | 33.6 | 2.8% | |||||||||||||||||
| Full-Year | Growth | ||||||||||||||||||||||
| 2021 | 2020 | Dollars | Percent | ||||||||||||||||||||
| (in millions, except per share data) | |||||||||||||||||||||||
| Net operating revenues | $ | 5,121.6 | $ | 4,644.4 | $ | 477.2 | 10.3 | % | |||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share | 4.11 | 2.85 | 1.26 | 44.2 | % | ||||||||||||||||||
| Adjusted earnings per share | 4.23 | 2.89 | 1.34 | 46.4 | % | ||||||||||||||||||
| Adjusted EBITDA | 1,028.0 | 860.3 | 167.7 | 19.5 | % | ||||||||||||||||||
| 2022 Guidance Ranges | |||||
| (In Millions, Except Per Share Data) | |||||
| Net operating revenues | $5,380 to $5,500 | ||||
| Adjusted EBITDA | $1,015 to $1,065 | ||||
Adjusted earnings per share from continuing operations attributable to Encompass Health | $3.83 to $4.19 | ||||
4 | ||||||||
5 | ||||||||
6 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net operating revenues | $ | 1,318.7 | $ | 1,214.4 | $ | 5,121.6 | $ | 4,644.4 | |||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Salaries and benefits | 761.0 | 686.1 | 2,886.5 | 2,682.0 | |||||||||||||||||||
| Other operating expenses | 176.8 | 163.1 | 685.2 | 634.4 | |||||||||||||||||||
| Occupancy costs | 20.0 | 20.4 | 80.2 | 81.2 | |||||||||||||||||||
| Supplies | 54.2 | 51.7 | 209.3 | 200.5 | |||||||||||||||||||
| General and administrative expenses | 60.6 | 37.8 | 197.3 | 155.5 | |||||||||||||||||||
| Depreciation and amortization | 65.8 | 62.3 | 256.6 | 243.0 | |||||||||||||||||||
| Government, class action, and related settlements | — | — | — | 2.8 | |||||||||||||||||||
| Total operating expenses | 1,138.4 | 1,021.4 | 4,315.1 | 3,999.4 | |||||||||||||||||||
| Loss on early extinguishment of debt | — | 2.3 | 1.0 | 2.3 | |||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | 40.1 | 46.2 | 164.6 | 184.2 | |||||||||||||||||||
| Other income | (5.9) | (4.2) | (12.3) | (10.6) | |||||||||||||||||||
| Equity in net income of nonconsolidated affiliates | (1.1) | (1.0) | (4.0) | (3.5) | |||||||||||||||||||
| Income from continuing operations before income tax expense | 147.2 | 149.7 | 657.2 | 472.6 | |||||||||||||||||||
| Provision for income tax expense | 31.5 | 38.0 | 139.6 | 103.8 | |||||||||||||||||||
| Income from continuing operations | 115.7 | 111.7 | 517.6 | 368.8 | |||||||||||||||||||
| Loss from discontinued operations, net of tax | — | — | (0.4) | — | |||||||||||||||||||
| Net and comprehensive income | 115.7 | 111.7 | 517.2 | 368.8 | |||||||||||||||||||
Less: Net and comprehensive income attributable to noncontrolling interests | (24.1) | (25.7) | (105.0) | (84.6) | |||||||||||||||||||
Net and comprehensive income attributable to Encompass Health | $ | 91.6 | $ | 86.0 | $ | 412.2 | $ | 284.2 | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 99.0 | 98.7 | 99.0 | 98.6 | |||||||||||||||||||
| Diluted | 100.2 | 100.1 | 100.2 | 99.8 | |||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.92 | $ | 0.87 | $ | 4.15 | $ | 2.87 | |||||||||||||||
Discontinued operations | — | — | — | — | |||||||||||||||||||
Net income | $ | 0.92 | $ | 0.87 | $ | 4.15 | $ | 2.87 | |||||||||||||||
Diluted earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.91 | $ | 0.86 | $ | 4.11 | $ | 2.85 | |||||||||||||||
Discontinued operations | — | — | — | — | |||||||||||||||||||
Net income | $ | 0.91 | $ | 0.86 | $ | 4.11 | $ | 2.85 | |||||||||||||||
| Amounts attributable to Encompass Health: | |||||||||||||||||||||||
| Income from continuing operations | $ | 91.6 | $ | 86.0 | $ | 412.6 | $ | 284.2 | |||||||||||||||
| Loss from discontinued operations, net of tax | — | — | (0.4) | — | |||||||||||||||||||
| Net income attributable to Encompass Health | $ | 91.6 | $ | 86.0 | $ | 412.2 | $ | 284.2 | |||||||||||||||
7 | ||||||||
| December 31, 2021 | December 31, 2020 | ||||||||||
| (In Millions) | |||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 54.8 | $ | 224.0 | |||||||
| Restricted cash | 65.1 | 65.4 | |||||||||
| Accounts receivable | 680.3 | 572.8 | |||||||||
| Prepaid expenses and other current assets | 121.2 | 86.4 | |||||||||
| Total current assets | 921.4 | 948.6 | |||||||||
| Property and equipment, net | 2,601.6 | 2,206.6 | |||||||||
| Operating lease right-of-use assets | 242.0 | 245.7 | |||||||||
| Goodwill | 2,427.9 | 2,318.7 | |||||||||
| Intangible assets, net | 417.5 | 431.3 | |||||||||
| Other long-term assets | 254.5 | 295.0 | |||||||||
| Total assets | $ | 6,864.9 | $ | 6,445.9 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | 42.8 | $ | 38.3 | |||||||
| Current operating lease liabilities | 38.4 | 44.8 | |||||||||
| Accounts payable | 137.6 | 115.0 | |||||||||
| Accrued payroll | 265.8 | 253.8 | |||||||||
| Accrued interest payable | 44.5 | 47.1 | |||||||||
| Other current liabilities | 219.7 | 218.3 | |||||||||
| Total current liabilities | 748.8 | 717.3 | |||||||||
| Long-term debt, net of current portion | 3,243.9 | 3,250.6 | |||||||||
| Long-term operating lease liabilities | 213.1 | 209.6 | |||||||||
| Self-insured risks | 123.8 | 121.2 | |||||||||
| Deferred income tax liabilities | 86.7 | 51.8 | |||||||||
| Other long-term liabilities | 49.4 | 93.8 | |||||||||
| 4,465.7 | 4,444.3 | ||||||||||
| Commitments and contingencies | |||||||||||
| Redeemable noncontrolling interests | 42.2 | 31.6 | |||||||||
| Shareholders’ equity: | |||||||||||
| Encompass Health shareholders’ equity | 1,911.3 | 1,588.0 | |||||||||
| Noncontrolling interests | 445.7 | 382.0 | |||||||||
| Total shareholders’ equity | 2,357.0 | 1,970.0 | |||||||||
| Total liabilities and shareholders’ equity | $ | 6,864.9 | $ | 6,445.9 | |||||||
8 | ||||||||
| For the Year Ended December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 517.2 | $ | 368.8 | |||||||
| Loss from discontinued operations, net of tax | 0.4 | — | |||||||||
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 | 256.6 | 243.0 | |||||||||
| Amortization of debt-related items | 7.8 | 7.2 | |||||||||
| Loss on early extinguishment of debt | 1.0 | 2.3 | |||||||||
| Equity in net income of nonconsolidated affiliates | (4.0) | (3.5) | |||||||||
| Distributions from nonconsolidated affiliates | 2.9 | 3.8 | |||||||||
| Stock-based compensation | 32.8 | 29.5 | |||||||||
| Deferred tax expense | 27.8 | 52.4 | |||||||||
| Other, net | (8.2) | 5.9 | |||||||||
| Changes in assets and liabilities, net of acquisitions — | |||||||||||
| Accounts receivable | (64.3) | (38.1) | |||||||||
| Prepaid expenses and other assets | (42.0) | 0.1 | |||||||||
| Accounts payable | 14.9 | 13.6 | |||||||||
| Accrued payroll | (38.1) | 92.0 | |||||||||
| Other liabilities | 11.5 | (74.9) | |||||||||
| Net cash used in operating activities of discontinued operations | (0.5) | (0.2) | |||||||||
| Total adjustments | 198.2 | 335.9 | |||||||||
| Net cash provided by operating activities | 715.8 | 704.7 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Acquisition of businesses, net of cash acquired | (118.6) | (1.1) | |||||||||
| Purchases of property and equipment | (528.9) | (396.0) | |||||||||
| Additions to capitalized software costs | (15.8) | (8.7) | |||||||||
| Purchases of intangible assets | (6.5) | (3.5) | |||||||||
| Proceeds from sale of restricted investments | — | 12.6 | |||||||||
| Purchases of restricted investments | (9.0) | (8.7) | |||||||||
| Other, net | 12.5 | (2.1) | |||||||||
| Net cash used in investing activities | (666.3) | (407.5) | |||||||||
| (Continued) | 9 | |||||||
| For the Year Ended December 31, | |||||||||||
| 2021 | 2020 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from bond issuance | — | 992.5 | |||||||||
| Principal payments on debt, including pre-payments | (214.5) | (718.3) | |||||||||
| Borrowings on revolving credit facility | 265.0 | 330.0 | |||||||||
| Payments on revolving credit facility | (65.0) | (375.0) | |||||||||
| Principal payments under finance lease obligations | (51.8) | (22.5) | |||||||||
| Debt amendment and issuance costs | — | (20.3) | |||||||||
| Repurchases of common stock, including fees and expenses | — | (6.1) | |||||||||
| Dividends paid on common stock | (112.4) | (111.9) | |||||||||
| Purchase of equity interests in consolidated affiliates | — | (162.3) | |||||||||
| Distributions paid to noncontrolling interests of consolidated affiliates | (102.9) | (72.2) | |||||||||
| Taxes paid on behalf of employees for shares withheld | (16.4) | (15.7) | |||||||||
| Contributions from consolidated affiliates | 57.2 | 34.9 | |||||||||
| Other, net | 0.7 | 1.0 | |||||||||
| Net cash used in financing activities | (240.1) | (145.9) | |||||||||
| (Decrease) increase in cash, cash equivalents, and restricted cash | (190.6) | 151.3 | |||||||||
| Cash, cash equivalents. and restricted cash at beginning of year | 310.9 | 159.6 | |||||||||
| Cash, cash equivalents, and restricted cash at end of year | $ | 120.3 | $ | 310.9 | |||||||
| Reconciliation of Cash, Cash Equivalents, and Restricted Cash | |||||||||||
Cash and cash equivalents at beginning of period | $ | 224.0 | $ | 94.8 | |||||||
Restricted cash at beginning of period | 65.4 | 57.4 | |||||||||
Restricted cash included in other long-term assets at beginning of period | 21.5 | 7.4 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | $ | 310.9 | $ | 159.6 | |||||||
Cash and cash equivalents at end of period | $ | 54.8 | $ | 224.0 | |||||||
Restricted cash at end of period | 65.1 | 65.4 | |||||||||
Restricted cash included in other long-term assets at end of period | 0.4 | 21.5 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 120.3 | $ | 310.9 | |||||||
10 | ||||||||
| Q4 | Year Ended | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions, Except Per Share Data) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 252.7 | $ | 239.9 | $ | 1,028.0 | $ | 860.3 | |||||||||||||||
Depreciation and amortization | (65.8) | (62.3) | (256.6) | (243.0) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (40.1) | (46.2) | (164.6) | (184.2) | |||||||||||||||||||
| Stock-based compensation | (11.1) | (4.2) | (32.8) | (29.5) | |||||||||||||||||||
| Loss on disposal or impairment of assets | (2.8) | (1.0) | (0.4) | (11.6) | |||||||||||||||||||
| 132.9 | 126.2 | 573.6 | 392.0 | ||||||||||||||||||||
| Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
Loss on early extinguishment of debt | — | (2.3) | (1.0) | (2.3) | |||||||||||||||||||
| Costs associated with the strategic alternatives review | (13.3) | — | (22.9) | — | |||||||||||||||||||
| Costs associated with the Frontier acquisition | — | — | (1.3) | — | |||||||||||||||||||
| Gain on consolidation of former equity method location | 3.2 | — | 3.2 | 2.2 | |||||||||||||||||||
Change in fair market value of equity securities | 0.3 | 0.1 | 0.6 | 0.4 | |||||||||||||||||||
Government, class action, and related settlements | — | — | — | (2.8) | |||||||||||||||||||
Payroll taxes on SARs exercise | — | — | — | (1.5) | |||||||||||||||||||
| Pre-tax income | 123.1 | 124.0 | 552.2 | 388.0 | |||||||||||||||||||
Income tax expense | (31.5) | (38.0) | (139.6) | (103.8) | |||||||||||||||||||
Income from continuing operations (1) | $ | 91.6 | $ | 86.0 | $ | 412.6 | $ | 284.2 | |||||||||||||||
| Basic shares | 99.0 | 98.7 | 99.0 | 98.6 | |||||||||||||||||||
| Diluted shares | 100.2 | 100.1 | 100.2 | 99.8 | |||||||||||||||||||
Basic earnings per share (1) | $ | 0.92 | $ | 0.87 | $ | 4.15 | $ | 2.87 | |||||||||||||||
Diluted earnings per share (1) | $ | 0.91 | $ | 0.86 | $ | 4.11 | $ | 2.85 | |||||||||||||||
11 | ||||||||
| Q4 | Year Ended | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Earnings per share, as reported | $ | 0.91 | $ | 0.86 | $ | 4.11 | $ | 2.85 | |||||||||||||||
| Adjustments, net of tax: | |||||||||||||||||||||||
Government, class action, and related settlements | — | — | — | 0.02 | |||||||||||||||||||
| Costs associated with the strategic alternatives review | 0.10 | — | 0.17 | — | |||||||||||||||||||
| Costs associated with the Frontier acquisition | — | — | 0.01 | — | |||||||||||||||||||
Income tax adjustments | (0.01) | 0.06 | (0.05) | 0.01 | |||||||||||||||||||
Loss on early extinguishment of debt | — | 0.02 | 0.01 | 0.02 | |||||||||||||||||||
| Gain on consolidation of former equity method location | (0.02) | — | (0.02) | (0.02) | |||||||||||||||||||
Payroll taxes on SARs exercise | — | — | — | 0.01 | |||||||||||||||||||
Adjusted earnings per share* | $ | 0.97 | $ | 0.93 | $ | 4.23 | $ | 2.89 | |||||||||||||||
12 | ||||||||
| For the Three Months Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||
| As Reported | Income Tax Adjustments | Costs Associated with the Strategic Alternatives Review | Change in Fair Market Value of Equity Securities | Gain on Consolidation of Former Equity Method Location | As Adjusted | ||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 252.7 | $ | — | $ | — | $ | — | $ | — | $ | 252.7 | |||||||||||||||||||||||
| Depreciation and amortization | (65.8) | — | — | — | — | (65.8) | |||||||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (40.1) | — | — | — | — | (40.1) | |||||||||||||||||||||||||||||
| Stock-based compensation | (11.1) | — | — | — | — | (11.1) | |||||||||||||||||||||||||||||
| Loss on disposal or impairment of assets | (2.8) | — | — | — | — | (2.8) | |||||||||||||||||||||||||||||
| Costs associated with the strategic alternatives review | (13.3) | — | 13.3 | — | — | — | |||||||||||||||||||||||||||||
Change in fair market value of equity securities | 0.3 | — | — | (0.3) | — | — | |||||||||||||||||||||||||||||
| Gain on consolidation of former equity method location | 3.2 | — | — | — | (3.2) | — | |||||||||||||||||||||||||||||
Income from continuing operations before income tax expense | 123.1 | — | 13.3 | (0.3) | (3.2) | 132.9 | |||||||||||||||||||||||||||||
| Provision for income tax expense | (31.5) | (1.3) | (3.4) | 0.1 | 0.8 | (35.3) | |||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 91.6 | $ | (1.3) | $ | 9.9 | $ | (0.2) | $ | (2.4) | $ | 97.6 | |||||||||||||||||||||||
Diluted earnings per share from continuing operations, as reported** | $ | 0.91 | $ | (0.01) | $ | 0.10 | $ | — | $ | (0.02) | $ | 0.97 | |||||||||||||||||||||||
| Diluted shares used in calculation | 100.2 | ||||||||||||||||||||||||||||||||||
13 | ||||||||
| 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** | $ | 0.86 | $ | 0.02 | $ | 0.06 | $ | — | $ | 0.93 | |||||||||||||||||||
| Diluted shares used in calculation | 100.1 | ||||||||||||||||||||||||||||
14 | ||||||||
| For the Year Ended December 31, 2021 | |||||||||||||||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| As Reported | Loss on Early Exting. of Debt | Income Tax Adjustments | Costs Associated with the Strategic Alternatives Review | Costs Associated with the Frontier Acquisition | Change in Fair Market Value of Equity Securities | Gain on Consolidation of Former Equity Method Location | As Adjusted | ||||||||||||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 1,028.0 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 1,028.0 | |||||||||||||||||||||||||||||||
| Depreciation and amortization | (256.6) | — | — | — | — | — | — | (256.6) | |||||||||||||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (1.0) | 1.0 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | (164.6) | — | — | — | — | — | — | (164.6) | |||||||||||||||||||||||||||||||||||||||
| Stock-based compensation | (32.8) | — | — | — | — | — | — | (32.8) | |||||||||||||||||||||||||||||||||||||||
| Loss on disposal or impairment of assets | (0.4) | — | — | — | — | — | — | (0.4) | |||||||||||||||||||||||||||||||||||||||
| Costs associated with the strategic alternatives review | (22.9) | — | — | 22.9 | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Costs associated with the Frontier acquisition | (1.3) | — | — | — | 1.3 | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Change in fair market value of equity securities | 0.6 | — | — | — | — | (0.6) | — | — | |||||||||||||||||||||||||||||||||||||||
| Gain on consolidation of former equity method location | 3.2 | — | — | — | — | — | (3.2) | — | |||||||||||||||||||||||||||||||||||||||
Income from continuing operations before income tax expense | 552.2 | 1.0 | — | 22.9 | 1.3 | (0.6) | (3.2) | 573.6 | |||||||||||||||||||||||||||||||||||||||
Provision for income tax expense | (139.6) | (0.3) | (4.9) | (5.9) | (0.3) | 0.2 | 0.8 | (150.0) | |||||||||||||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 412.6 | $ | 0.7 | $ | (4.9) | $ | 17.0 | $ | 1.0 | $ | (0.4) | $ | (2.4) | $ | 423.6 | |||||||||||||||||||||||||||||||
Diluted earnings per share from continuing operations, as reported** | $ | 4.11 | $ | 0.01 | $ | (0.05) | $ | 0.17 | $ | 0.01 | $ | — | $ | (0.02) | $ | 4.23 | |||||||||||||||||||||||||||||||
Diluted shares used in calculation | 100.2 | ||||||||||||||||||||||||||||||||||||||||||||||
15 | ||||||||
| 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 Former Equity Method Location | 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 former equity method location | 2.2 | — | — | — | — | (2.2) | — | — | |||||||||||||||||||||||||||||||||||||||
| Change in fair market value of equity securities | 0.4 | — | — | — | (0.4) | — | — | — | |||||||||||||||||||||||||||||||||||||||
| Payroll taxes on SARs exercise | (1.5) | — | — | — | — | — | 1.5 | — | |||||||||||||||||||||||||||||||||||||||
| Government, class action, and related settlements | (2.8) | 2.8 | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||
| 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** | $ | 2.85 | $ | 0.02 | $ | 0.02 | $ | 0.01 | $ | — | $ | (0.02) | $ | 0.01 | $ | 2.89 | |||||||||||||||||||||||||||||||
| Diluted shares used in calculation | 99.8 | ||||||||||||||||||||||||||||||||||||||||||||||
16 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net income | $ | 115.7 | $ | 111.7 | $ | 517.2 | $ | 368.8 | |||||||||||||||
| Loss from discontinued operations, net of tax, attributable to Encompass Health | — | — | 0.4 | — | |||||||||||||||||||
| Net income attributable to noncontrolling interests | (24.1) | (25.7) | (105.0) | (84.6) | |||||||||||||||||||
| Provision for income tax expense | 31.5 | 38.0 | 139.6 | 103.8 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | 40.1 | 46.2 | 164.6 | 184.2 | |||||||||||||||||||
| Depreciation and amortization | 65.8 | 62.3 | 256.6 | 243.0 | |||||||||||||||||||
| Government, class action, and related settlements | — | — | — | 2.8 | |||||||||||||||||||
| Loss on early extinguishment of debt | — | 2.3 | 1.0 | 2.3 | |||||||||||||||||||
| Loss on disposal or impairment of assets | 2.8 | 1.0 | 0.4 | 11.6 | |||||||||||||||||||
| Stock-based compensation | 11.1 | 4.2 | 32.8 | 29.5 | |||||||||||||||||||
| Costs associated with the strategic alternatives review | 13.3 | — | 22.9 | — | |||||||||||||||||||
| Costs associated with the Frontier acquisition | — | — | 1.3 | — | |||||||||||||||||||
| Gain on consolidation of former equity method location | (3.2) | — | (3.2) | (2.2) | |||||||||||||||||||
| Change in fair market value of equity securities | (0.3) | (0.1) | (0.6) | (0.4) | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | — | 1.5 | |||||||||||||||||||
| Adjusted EBITDA | $ | 252.7 | $ | 239.9 | $ | 1,028.0 | $ | 860.3 | |||||||||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Total segment Adjusted EBITDA | $ | 288.9 | $ | 273.5 | $ | 1,168.3 | $ | 986.3 | |||||||||||||||
| General and administrative expenses | (60.6) | (37.8) | (197.3) | (155.5) | |||||||||||||||||||
| Depreciation and amortization | (65.8) | (62.3) | (256.6) | (243.0) | |||||||||||||||||||
| Loss on disposal or impairment of assets | (2.8) | (1.0) | (0.4) | (11.6) | |||||||||||||||||||
| Government, class action, and related settlements | — | — | — | (2.8) | |||||||||||||||||||
| Loss on early extinguishment of debt | — | (2.3) | (1.0) | (2.3) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (40.1) | (46.2) | (164.6) | (184.2) | |||||||||||||||||||
| Net income attributable to noncontrolling interests | 24.1 | 25.7 | 105.0 | 84.6 | |||||||||||||||||||
| Change in fair market value of equity securities | 0.3 | 0.1 | 0.6 | 0.4 | |||||||||||||||||||
| Gain on consolidation of former equity method location | 3.2 | — | 3.2 | 2.2 | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | — | (1.5) | |||||||||||||||||||
Income from continuing operations before income tax expense | $ | 147.2 | $ | 149.7 | $ | 657.2 | $ | 472.6 | |||||||||||||||
17 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 123.8 | $ | 279.7 | $ | 715.8 | $ | 704.7 | |||||||||||||||
Interest expense and amortization of debt discounts and fees | 40.1 | 46.2 | 164.6 | 184.2 | |||||||||||||||||||
Equity in net income of nonconsolidated affiliates | 1.1 | 1.0 | 4.0 | 3.5 | |||||||||||||||||||
Net income attributable to noncontrolling interests in continuing operations | (24.1) | (25.7) | (105.0) | (84.6) | |||||||||||||||||||
Amortization of debt-related items | (2.0) | (2.1) | (7.8) | (7.2) | |||||||||||||||||||
Distributions from nonconsolidated affiliates | (0.2) | (1.0) | (2.9) | (3.8) | |||||||||||||||||||
| Current portion of income tax expense (benefit) | 8.1 | (20.1) | 111.8 | 51.4 | |||||||||||||||||||
| Change in assets and liabilities | 91.0 | (40.4) | 118.0 | 7.3 | |||||||||||||||||||
| Cash (provided by) used in operating activities of discontinued operations | (0.1) | — | 0.5 | 0.2 | |||||||||||||||||||
| Costs associated with the strategic alternatives review | 13.3 | — | 22.9 | — | |||||||||||||||||||
| Costs associated with the Frontier acquisition | — | — | 1.3 | — | |||||||||||||||||||
| Payroll taxes on SARs exercise | — | — | — | 1.5 | |||||||||||||||||||
| Change in fair market value of equity securities | (0.3) | (0.1) | (0.6) | (0.4) | |||||||||||||||||||
| Other | 2.0 | 2.4 | 5.4 | 3.5 | |||||||||||||||||||
| Adjusted EBITDA | $ | 252.7 | $ | 239.9 | $ | 1,028.0 | $ | 860.3 | |||||||||||||||
18 | ||||||||
| For the Three Months Ended December 31, | For the Year Ended December 31, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 123.8 | $ | 279.7 | $ | 715.8 | $ | 704.7 | |||||||||||||||
| Impact of discontinued operations | (0.1) | — | 0.5 | 0.2 | |||||||||||||||||||
Net cash provided by operating activities of continuing operations | 123.7 | 279.7 | 716.3 | 704.9 | |||||||||||||||||||
| Capital expenditures for maintenance | (52.9) | (47.4) | (138.8) | (154.9) | |||||||||||||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (25.1) | (19.3) | (102.9) | (72.2) | |||||||||||||||||||
| Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
Transaction costs and related assumed liabilities | 16.0 | — | 24.2 | — | |||||||||||||||||||
| Cash paid for SARs exercise (inclusive of payroll taxes) | — | — | — | 102.1 | |||||||||||||||||||
| Adjusted free cash flow | $ | 61.7 | $ | 213.0 | $ | 498.8 | $ | 579.9 | |||||||||||||||
19 | ||||||||
20 | ||||||||
21 | ||||||||