
| Media Contact | October 26, 2022 | ||||
| Casey Winger, 205 447-6410 | |||||
| casey.winger@encompasshealth.com | |||||
| Investor Relations Contact | |||||
| Mark Miller, 205 970-5860 | |||||
| mark.miller@encompasshealth.com | |||||
| Growth | |||||||||||||||||||||||
| Q3 2022 | Q3 2021 | Dollars | Percent | ||||||||||||||||||||
| (In Millions, Except Per Share Data) | |||||||||||||||||||||||
| Net operating revenue | $ | 1,089.5 | $ | 1,010.8 | $ | 78.7 | 7.8 | % | |||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share | 0.63 | 0.76 | (0.13) | (17.1) | % | ||||||||||||||||||
| Adjusted earnings per share | 0.67 | 0.76 | (0.09) | (11.8) | % | ||||||||||||||||||
Cash flows provided by operating activities | 70.1 | 177.6 | (107.5) | (60.5) | % | ||||||||||||||||||
| Adjusted EBITDA | 195.3 | 199.3 | (4.0) | (2.0) | % | ||||||||||||||||||
| Adjusted free cash flow | 26.6 | 87.7 | (61.1) | (69.7) | % | ||||||||||||||||||
| Nine Months Ended September 30, | |||||||||||||||||||||||
| 2022 | 2021 | ||||||||||||||||||||||
Cash flows provided by operating activities | $ | 533.6 | $ | 592.0 | $ | (58.4) | (9.9) | % | |||||||||||||||
| Adjusted free cash flow | 294.1 | 302.0 | (7.9) | (2.6) | % | ||||||||||||||||||
1 | ||||||||
| % of Revenue | % of Revenue | |||||||||||||||||||||||||
| (In Millions) | Q3 2022 | Q3 2021 | ||||||||||||||||||||||||
| Net operating revenue | $ | 1,089.5 | $ | 1,010.8 | ||||||||||||||||||||||
| % Change | 7.8 | % | ||||||||||||||||||||||||
| Salaries and benefits | (605.6) | (55.6) | % | (537.0) | (53.1) | % | ||||||||||||||||||||
| Hospital operating expenses | (236.6) | (21.7) | % | (217.6) | (21.5) | % | ||||||||||||||||||||
| General and administrative expenses | (32.0) | (2.9) | % | (32.2) | (3.2) | % | ||||||||||||||||||||
| Other income | 0.9 | 0.7 | ||||||||||||||||||||||||
| Equity in nonconsolidated affiliates | 0.7 | 0.9 | ||||||||||||||||||||||||
| Noncontrolling interests in continuing operations | (21.6) | (26.3) | ||||||||||||||||||||||||
| Adjusted EBITDA | $ | 195.3 | $ | 199.3 | ||||||||||||||||||||||
| % Change | (2.0) | % | ||||||||||||||||||||||||
| (Actual Amounts) | ||||||||||||||||||||||||||
| Discharges | 53,743 | 49,983 | ||||||||||||||||||||||||
| % Change | 7.5 | % | ||||||||||||||||||||||||
Same-store discharge growth | 4.1 | % | ||||||||||||||||||||||||
| Net patient revenue per discharge | $ | 19,809 | $ | 19,681 | ||||||||||||||||||||||
| % Change | 0.7 | % | ||||||||||||||||||||||||
| Prior | Updated | |||||||
| 2022 Guidance Ranges | 2022 Guidance Ranges | |||||||
| provided August 1, 2022 | provided October 26, 2022 | |||||||
| (In Millions, Except Per Share Data) | ||||||||
| Net operating revenue | $4,250 to $4,300 | $4,320 to $4,350 | ||||||
| Adjusted EBITDA | $820 to $840 | $800 to $820 | ||||||
Adjusted earnings per share from continuing operations attributable to Encompass Health | $2.77 to $2.91 | $2.71 to $2.86 | ||||||
2 | ||||||||
3 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (In Millions, Except Per Share Data) | |||||||||||||||||||||||
| Net operating revenues | $ | 1,089.5 | $ | 1,010.8 | $ | 3,211.3 | $ | 2,972.4 | |||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
| Salaries and benefits | 605.6 | 537.0 | 1,778.9 | 1,554.8 | |||||||||||||||||||
| Other operating expenses | 172.0 | 151.4 | 500.3 | 442.2 | |||||||||||||||||||
| Occupancy costs | 12.4 | 14.5 | 41.6 | 44.5 | |||||||||||||||||||
| Supplies | 51.1 | 46.7 | 148.2 | 136.0 | |||||||||||||||||||
| General and administrative expenses | 37.9 | 38.9 | 111.5 | 123.7 | |||||||||||||||||||
| Depreciation and amortization | 62.1 | 55.5 | 180.3 | 162.9 | |||||||||||||||||||
| Total operating expenses | 941.1 | 844.0 | 2,760.8 | 2,464.1 | |||||||||||||||||||
| Loss on early extinguishment of debt | — | — | 1.4 | 1.0 | |||||||||||||||||||
| Interest expense and amortization of debt discounts and fees | 38.2 | 39.9 | 138.2 | 124.3 | |||||||||||||||||||
| Other expense (income) | 3.6 | (0.5) | 13.6 | (4.8) | |||||||||||||||||||
| Equity in net income of nonconsolidated affiliates | (0.7) | (0.9) | (2.6) | (2.5) | |||||||||||||||||||
| Income from continuing operations before income tax expense | 107.3 | 128.3 | 299.9 | 390.3 | |||||||||||||||||||
| Provision for income tax expense | 21.8 | 26.2 | 68.2 | 79.4 | |||||||||||||||||||
| Income from continuing operations | 85.5 | 102.1 | 231.7 | 310.9 | |||||||||||||||||||
| (Loss) income from discontinued operations, net of tax | (18.5) | 24.6 | 16.7 | 90.6 | |||||||||||||||||||
| Net and comprehensive income | 67.0 | 126.7 | 248.4 | 401.5 | |||||||||||||||||||
| Less: Net income attributable to noncontrolling interests included in continuing operations | (21.6) | (26.3) | (65.5) | (79.6) | |||||||||||||||||||
| Less: Net income attributable to noncontrolling interests included in discontinued operations | — | (0.4) | (1.3) | (1.3) | |||||||||||||||||||
| Less: Net and comprehensive income attributable to noncontrolling interests | (21.6) | (26.7) | (66.8) | (80.9) | |||||||||||||||||||
| Net and comprehensive income attributable to Encompass Health | $ | 45.4 | $ | 100.0 | $ | 181.6 | $ | 320.6 | |||||||||||||||
| Weighted average common shares outstanding: | |||||||||||||||||||||||
| Basic | 99.2 | 99.0 | 99.2 | 99.0 | |||||||||||||||||||
| Diluted | 100.5 | 100.2 | 100.3 | 100.1 | |||||||||||||||||||
Earnings per common share: | |||||||||||||||||||||||
Basic earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.64 | $ | 0.76 | $ | 1.67 | $ | 2.32 | |||||||||||||||
Discontinued operations | (0.19) | 0.24 | 0.15 | 0.90 | |||||||||||||||||||
Net income | $ | 0.45 | $ | 1.00 | $ | 1.82 | $ | 3.22 | |||||||||||||||
Diluted earnings per share attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Continuing operations | $ | 0.63 | $ | 0.76 | $ | 1.66 | $ | 2.31 | |||||||||||||||
Discontinued operations | (0.18) | 0.24 | 0.15 | 0.89 | |||||||||||||||||||
Net income | $ | 0.45 | $ | 1.00 | $ | 1.81 | $ | 3.20 | |||||||||||||||
| Amounts attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
| Income from continuing operations | $ | 63.9 | $ | 75.8 | $ | 166.2 | $ | 231.3 | |||||||||||||||
| (Loss) income from discontinued operations, net of tax | (18.5) | 24.2 | 15.4 | 89.3 | |||||||||||||||||||
| Net income attributable to Encompass Health | $ | 45.4 | $ | 100.0 | $ | 181.6 | $ | 320.6 | |||||||||||||||
4 | ||||||||
| September 30, 2022 | December 31, 2021 | ||||||||||
| (In Millions) | |||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 59.8 | $ | 49.4 | |||||||
| Restricted cash | 44.3 | 62.5 | |||||||||
| Accounts receivable | 500.1 | 515.8 | |||||||||
| Other current assets | 129.6 | 114.9 | |||||||||
| Current assets of discontinued operations | — | 178.8 | |||||||||
| Total current assets | 733.8 | 921.4 | |||||||||
| Property and equipment, net | 2,807.4 | 2,581.2 | |||||||||
| Operating lease right-of-use assets | 195.7 | 193.7 | |||||||||
| Goodwill | 1,247.4 | 1,237.0 | |||||||||
| Intangible assets, net | 284.9 | 158.4 | |||||||||
| Other long-term assets | 206.6 | 230.0 | |||||||||
| Noncurrent assets of discontinued operations | 0.1 | 1,543.2 | |||||||||
| Total assets | $ | 5,475.9 | $ | 6,864.9 | |||||||
| Liabilities and Shareholders’ Equity | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | 26.2 | $ | 37.8 | |||||||
| Current operating lease liabilities | 22.7 | 23.5 | |||||||||
| Accounts payable | 134.1 | 134.0 | |||||||||
| Accrued expenses and other current liabilities | 421.6 | 421.1 | |||||||||
| Current liabilities of discontinued operations | 0.1 | 132.4 | |||||||||
| Total current liabilities | 604.7 | 748.8 | |||||||||
| Long-term debt, net of current portion | 2,719.0 | 3,240.5 | |||||||||
| Long-term operating lease liabilities | 183.3 | 179.6 | |||||||||
| Deferred income tax liabilities | 46.7 | 23.3 | |||||||||
| Other long-term liabilities | 174.0 | 172.7 | |||||||||
| Noncurrent liabilities of discontinued operations | 0.4 | 100.8 | |||||||||
| 3,728.1 | 4,465.7 | ||||||||||
| Commitments and contingencies | |||||||||||
| Redeemable noncontrolling interests | 37.8 | 42.2 | |||||||||
| Shareholders’ equity: | |||||||||||
| Encompass Health shareholders’ equity | 1,217.0 | 1,911.3 | |||||||||
| Noncontrolling interests | 493.0 | 445.7 | |||||||||
| Total shareholders’ equity | 1,710.0 | 2,357.0 | |||||||||
| Total liabilities and shareholders’ equity | $ | 5,475.9 | $ | 6,864.9 | |||||||
5 | ||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from operating activities: | |||||||||||
| Net income | $ | 248.4 | $ | 401.5 | |||||||
| Income from discontinued operations, net of tax | (16.7) | (90.6) | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities— | |||||||||||
| Depreciation and amortization | 180.3 | 162.9 | |||||||||
| Loss on early extinguishment of debt | 1.4 | 1.0 | |||||||||
| Equity in net income of nonconsolidated affiliates | (2.6) | (2.5) | |||||||||
| Distributions from nonconsolidated affiliates | 3.7 | 2.4 | |||||||||
| Stock-based compensation | 21.1 | 19.6 | |||||||||
| Deferred tax (benefit) expense | (7.7) | 1.6 | |||||||||
| Realized loss (gain) on sale of investments | 16.5 | (1.8) | |||||||||
| Other, net | 9.7 | 4.2 | |||||||||
| Change in assets and liabilities, net of acquisitions— | |||||||||||
| Accounts receivable | 22.4 | (10.9) | |||||||||
| Other assets | 5.0 | (26.5) | |||||||||
| Accounts payable | (0.3) | 9.7 | |||||||||
| Accrued payroll | (9.3) | 16.0 | |||||||||
| Accrued interest payable | (20.7) | (23.1) | |||||||||
| Other liabilities | 26.4 | (5.0) | |||||||||
| Net cash provided by operating activities of discontinued operations | 56.0 | 133.5 | |||||||||
| Total adjustments | 301.9 | 281.1 | |||||||||
| Net cash provided by operating activities | 533.6 | 592.0 | |||||||||
| Cash flows from investing activities: | |||||||||||
| Acquisitions of businesses, net of cash acquired | — | (1.1) | |||||||||
| Purchases of property and equipment | (374.9) | (332.3) | |||||||||
| Additions to capitalized software costs | (7.5) | (11.9) | |||||||||
| Proceeds from disposal of assets | 5.9 | 17.6 | |||||||||
| Purchase of restricted investments | (25.1) | (8.3) | |||||||||
| Other, net | (15.4) | (10.0) | |||||||||
| Net cash used in investing activities of discontinued operations | (3.6) | (99.6) | |||||||||
| Net cash used in investing activities | (420.6) | (445.6) | |||||||||
6 | ||||||||
| Nine Months Ended September 30, | |||||||||||
| 2022 | 2021 | ||||||||||
| (In Millions) | |||||||||||
| Cash flows from financing activities: | |||||||||||
| Principal payments on debt, including pre-payments | (345.3) | (210.9) | |||||||||
| Borrowings on revolving credit facility | 180.0 | 145.0 | |||||||||
| Payments on revolving credit facility | (340.0) | (55.0) | |||||||||
| Principal payments under finance lease obligations | (14.3) | (13.0) | |||||||||
| Debt amendment costs | (21.6) | — | |||||||||
| Taxes paid on behalf of employees for shares withheld | (7.2) | (14.6) | |||||||||
| Contributions from noncontrolling interests of consolidated affiliates | 55.1 | 36.1 | |||||||||
| Dividends paid on common stock | (84.1) | (84.5) | |||||||||
| Distributions paid to noncontrolling interests of consolidated affiliates | (68.2) | (76.2) | |||||||||
| Other, net | 0.3 | (0.1) | |||||||||
| Net cash provided by (used in) financing activities of discontinued operations | 516.1 | (9.2) | |||||||||
| Net cash used in financing activities | (129.2) | (282.4) | |||||||||
| Decrease in cash, cash equivalents, and restricted cash | (16.2) | (136.0) | |||||||||
| Cash, cash equivalents, and restricted cash at beginning of period | 120.3 | 310.9 | |||||||||
| Cash, cash equivalents, and restricted cash at end of period | $ | 104.1 | $ | 174.9 | |||||||
| Reconciliation of Cash, Cash Equivalents, and Restricted Cash | |||||||||||
Cash and cash equivalents at beginning of period | $ | 49.4 | $ | 185.6 | |||||||
Restricted cash at beginning of period | 62.5 | 63.9 | |||||||||
| Restricted cash included in other long-term assets at beginning of period | 0.4 | 21.5 | |||||||||
| Cash, cash equivalents, and restricted cash in discontinued operations at beginning of period | 8.0 | 39.9 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | $ | 120.3 | $ | 310.9 | |||||||
Cash and cash equivalents at end of period | $ | 59.8 | $ | 65.7 | |||||||
Restricted cash at end of period | 44.3 | 73.6 | |||||||||
Restricted cash included in other long-term assets at end of period | — | 4.2 | |||||||||
| Cash, cash equivalents, and restricted cash in discontinued operations at end of period | — | 31.4 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 104.1 | $ | 174.9 | |||||||
7 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (In Millions, Except Per Share Data) | |||||||||||||||||||||||
| Adjusted EBITDA | $ | 195.3 | $ | 199.3 | $ | 586.6 | $ | 616.5 | |||||||||||||||
Depreciation and amortization | (62.1) | (55.5) | (180.3) | (162.9) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (38.2) | (39.9) | (138.2) | (124.3) | |||||||||||||||||||
| Stock-based compensation | (7.3) | (6.6) | (21.1) | (19.6) | |||||||||||||||||||
| Gain (loss) on disposal or impairment of assets | 1.1 | 5.0 | (2.4) | 1.7 | |||||||||||||||||||
| 88.8 | 102.3 | 244.6 | 311.4 | ||||||||||||||||||||
| Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
| Loss on early extinguishment of debt | — | — | (1.4) | (1.0) | |||||||||||||||||||
Change in fair market value of equity securities | (3.1) | (0.3) | (8.8) | 0.3 | |||||||||||||||||||
| Pre-tax income | 85.7 | 102.0 | 234.4 | 310.7 | |||||||||||||||||||
Income tax expense | (21.8) | (26.2) | (68.2) | (79.4) | |||||||||||||||||||
Income from continuing operations (1) | $ | 63.9 | $ | 75.8 | $ | 166.2 | $ | 231.3 | |||||||||||||||
| Basic shares | 99.2 | 99.0 | 99.2 | 99.0 | |||||||||||||||||||
| Diluted shares | 100.5 | 100.2 | 100.3 | 100.1 | |||||||||||||||||||
Basic earnings per share (1) | $ | 0.64 | $ | 0.76 | $ | 1.67 | $ | 2.32 | |||||||||||||||
Diluted earnings per share (1) | $ | 0.63 | $ | 0.76 | $ | 1.66 | $ | 2.31 | |||||||||||||||
8 | ||||||||
| Q3 | 9 Months | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| Earnings per share, as reported | $ | 0.63 | $ | 0.76 | $ | 1.66 | $ | 2.31 | |||||||||||||||
| Adjustments, net of tax: | |||||||||||||||||||||||
| Bondholder consent fees associated with Enhabit distribution | — | — | 0.15 | — | |||||||||||||||||||
Income tax adjustments | 0.01 | — | 0.08 | (0.03) | |||||||||||||||||||
| Loss on early extinguishment of debt | — | — | 0.01 | 0.01 | |||||||||||||||||||
Change in fair market value of equity securities | 0.02 | — | 0.06 | — | |||||||||||||||||||
Adjusted earnings per share* | $ | 0.67 | $ | 0.76 | $ | 1.97 | $ | 2.28 | |||||||||||||||
9 | ||||||||
| For the Three Months Ended September 30, 2022 | |||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||
| As Reported | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | As Adjusted | ||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||
| Adjusted EBITDA* | $ | 195.3 | $ | — | $ | — | $ | 195.3 | |||||||||||||||
| Depreciation and amortization | (62.1) | — | — | (62.1) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (38.2) | — | — | (38.2) | |||||||||||||||||||
| Stock-based compensation | (7.3) | — | — | (7.3) | |||||||||||||||||||
| Gain on disposal or impairment of assets | 1.1 | — | — | 1.1 | |||||||||||||||||||
Change in fair market value of equity securities | (3.1) | — | 3.1 | — | |||||||||||||||||||
Income from continuing operations before income tax expense | 85.7 | — | 3.1 | 88.8 | |||||||||||||||||||
| Provision for income tax expense | (21.8) | 1.3 | (0.8) | (21.3) | |||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 63.9 | $ | 1.3 | $ | 2.3 | $ | 67.5 | |||||||||||||||
| Diluted earnings per share from continuing operations** | $ | 0.63 | $ | 0.01 | $ | 0.02 | $ | 0.67 | |||||||||||||||
| Diluted shares used in calculation | 100.5 | ||||||||||||||||||||||
10 | ||||||||
| For the Three Months Ended September 30, 2021 | |||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||
| As Reported | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | As Adjusted | ||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||
| Adjusted EBITDA* | $ | 199.3 | $ | — | $ | — | $ | 199.3 | |||||||||||||||
| Depreciation and amortization | (55.5) | — | — | (55.5) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (39.9) | — | — | (39.9) | |||||||||||||||||||
| Stock-based compensation | (6.6) | — | — | (6.6) | |||||||||||||||||||
| Gain on disposal or impairment of assets | 5.0 | — | — | 5.0 | |||||||||||||||||||
Change in fair market value of equity securities | (0.3) | — | 0.3 | — | |||||||||||||||||||
Income from continuing operations before income tax expense | 102.0 | — | 0.3 | 102.3 | |||||||||||||||||||
| Provision for income tax expense | (26.2) | (0.2) | (0.1) | (26.5) | |||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 75.8 | $ | (0.2) | $ | 0.2 | $ | 75.8 | |||||||||||||||
Diluted earnings per share from continuing operations** | $ | 0.76 | $ | — | $ | — | $ | 0.76 | |||||||||||||||
| Diluted shares used in calculation | 100.2 | ||||||||||||||||||||||
11 | ||||||||
| For the Nine Months Ended September 30, 2022 | |||||||||||||||||||||||||||||||||||
| Adjustments | |||||||||||||||||||||||||||||||||||
| As Reported | Loss on Early Extinguishment of Debt | Income Tax Adjustments | Bondholder Consent Fees Associated with Enhabit Distribution | Change in Fair Market Value of Equity Securities | As Adjusted | ||||||||||||||||||||||||||||||
| (In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||
| Adjusted EBITDA* | $ | 586.6 | $ | — | $ | — | $ | — | $ | — | $ | 586.6 | |||||||||||||||||||||||
| Depreciation and amortization | (180.3) | — | — | — | — | (180.3) | |||||||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (138.2) | — | — | 20.5 | — | (117.7) | |||||||||||||||||||||||||||||
| Stock-based compensation | (21.1) | — | — | — | — | (21.1) | |||||||||||||||||||||||||||||
| Loss on disposal or impairment of assets | (2.4) | — | — | — | — | (2.4) | |||||||||||||||||||||||||||||
| Loss on early extinguishment of debt | (1.4) | 1.4 | — | — | — | — | |||||||||||||||||||||||||||||
Change in fair market value of equity securities | (8.8) | — | — | — | 8.8 | — | |||||||||||||||||||||||||||||
Income from continuing operations before income tax expense | 234.4 | 1.4 | — | 20.5 | 8.8 | 265.1 | |||||||||||||||||||||||||||||
| Provision for income tax expense | (68.2) | (0.4) | 8.5 | (5.3) | (2.3) | (67.7) | |||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 166.2 | $ | 1.0 | $ | 8.5 | $ | 15.2 | $ | 6.5 | $ | 197.4 | |||||||||||||||||||||||
| Diluted earnings per share from continuing operations** | $ | 1.66 | $ | 0.01 | $ | 0.08 | $ | 0.15 | $ | 0.06 | $ | 1.97 | |||||||||||||||||||||||
| Diluted shares used in calculation | 100.3 | ||||||||||||||||||||||||||||||||||
12 | ||||||||
| For the Nine Months Ended September 30, 2021 | |||||||||||||||||||||||||||||
| 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* | $ | 616.5 | $ | — | $ | — | $ | — | $ | 616.5 | |||||||||||||||||||
| Depreciation and amortization | (162.9) | — | — | — | (162.9) | ||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees | (124.3) | — | — | — | (124.3) | ||||||||||||||||||||||||
| Stock-based compensation | (19.6) | — | — | — | (19.6) | ||||||||||||||||||||||||
| Gain on disposal or impairment of assets | 1.7 | — | — | — | 1.7 | ||||||||||||||||||||||||
| Loss on early extinguishment of debt | (1.0) | 1.0 | — | — | — | ||||||||||||||||||||||||
Change in fair market value of equity securities | 0.3 | — | — | (0.3) | — | ||||||||||||||||||||||||
Income from continuing operations before income tax expense | 310.7 | 1.0 | — | (0.3) | 311.4 | ||||||||||||||||||||||||
| Provision for income tax expense | (79.4) | (0.3) | (3.3) | 0.1 | (82.9) | ||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health | $ | 231.3 | $ | 0.7 | $ | (3.3) | $ | (0.2) | $ | 228.5 | |||||||||||||||||||
Diluted earnings per share from continuing operations** | $ | 2.31 | $ | 0.01 | $ | (0.03) | $ | — | $ | 2.28 | |||||||||||||||||||
| Diluted shares used in calculation | 100.1 | ||||||||||||||||||||||||||||
13 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net income | $ | 67.0 | $ | 126.7 | $ | 248.4 | $ | 401.5 | |||||||||||||||
| Loss (income) from discontinued operations, net of tax, attributable to Encompass Health | 18.5 | (24.6) | (16.7) | (90.6) | |||||||||||||||||||
| Net income attributable to noncontrolling interests included in continuing operations | (21.6) | (26.3) | (65.5) | (79.6) | |||||||||||||||||||
| Provision for income tax expense | 21.8 | 26.2 | 68.2 | 79.4 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | 38.2 | 39.9 | 138.2 | 124.3 | |||||||||||||||||||
| Depreciation and amortization | 62.1 | 55.5 | 180.3 | 162.9 | |||||||||||||||||||
| Loss on early extinguishment of debt | — | — | 1.4 | 1.0 | |||||||||||||||||||
| (Gain) loss on disposal or impairment of assets | (1.1) | (5.0) | 2.4 | (1.7) | |||||||||||||||||||
| Stock-based compensation | 7.3 | 6.6 | 21.1 | 19.6 | |||||||||||||||||||
| Change in fair market value of equity securities | 3.1 | 0.3 | 8.8 | (0.3) | |||||||||||||||||||
| Adjusted EBITDA | $ | 195.3 | $ | 199.3 | $ | 586.6 | $ | 616.5 | |||||||||||||||
14 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 70.1 | $ | 177.6 | $ | 533.6 | $ | 592.0 | |||||||||||||||
Interest expense and amortization of debt discounts and fees | 38.2 | 39.9 | 138.2 | 124.3 | |||||||||||||||||||
| (Loss) gain on sale of investments, excluding impairments | (4.6) | (0.3) | (16.5) | 1.8 | |||||||||||||||||||
Equity in net income of nonconsolidated affiliates | 0.7 | 0.9 | 2.6 | 2.5 | |||||||||||||||||||
Net income attributable to noncontrolling interests in continuing operations | (21.6) | (26.3) | (65.5) | (79.6) | |||||||||||||||||||
Amortization of debt-related items | (2.6) | (1.8) | (7.4) | (5.8) | |||||||||||||||||||
Distributions from nonconsolidated affiliates | (0.8) | (0.8) | (3.7) | (2.4) | |||||||||||||||||||
| Current portion of income tax expense | 23.0 | 28.1 | 75.9 | 77.8 | |||||||||||||||||||
| Change in assets and liabilities | 69.9 | 17.6 | (23.5) | 39.8 | |||||||||||||||||||
| Cash used in (provided by) operating activities of discontinued operations | 19.9 | (35.7) | (56.0) | (133.5) | |||||||||||||||||||
| Change in fair market value of equity securities | 3.1 | 0.3 | 8.8 | (0.3) | |||||||||||||||||||
| Other | — | (0.2) | 0.1 | (0.1) | |||||||||||||||||||
| Adjusted EBITDA | $ | 195.3 | $ | 199.3 | $ | 586.6 | $ | 616.5 | |||||||||||||||
15 | ||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | ||||||||||||||||||||
| (In Millions) | |||||||||||||||||||||||
| Net cash provided by operating activities | $ | 70.1 | $ | 177.6 | $ | 533.6 | $ | 592.0 | |||||||||||||||
| Impact of discontinued operations | 19.9 | (35.7) | (56.0) | (133.5) | |||||||||||||||||||
Net cash provided by operating activities of continuing operations | 90.0 | 141.9 | 477.6 | 458.5 | |||||||||||||||||||
| Capital expenditures for maintenance | (56.2) | (30.3) | (127.6) | (81.0) | |||||||||||||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (22.3) | (24.8) | (68.2) | (76.2) | |||||||||||||||||||
| Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
Transaction costs and related assumed liabilities | 15.1 | 0.9 | 12.3 | 0.7 | |||||||||||||||||||
| Adjusted free cash flow | $ | 26.6 | $ | 87.7 | $ | 294.1 | $ | 302.0 | |||||||||||||||
16 | ||||||||
17 | ||||||||
18 | ||||||||