XML 86 R42.htm IDEA: XBRL DOCUMENT
v3.19.3

Segment Information (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2019
Summary of Reconciliation of Segment EBITDA to Income before Income Taxes | The following tables set forth the financial information by operating segment, including a reconciliation of Segment EBITDA to income before income taxes (in thousands):
|  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
|  | 2019 |  |  | 2018 |  |  | 2019 |  |  | 2018 |
Revenue: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Facilities |  | $ | 509,383 |  |  | $ | 488,626 |  |  | $ | 1,507,156 |  |  | $ | 1,432,501 |
U.K. Facilities |  |  | 267,868 |  |  |  | 272,290 |  |  |  | 820,074 |  |  |  | 836,394 |
Corporate and Other |  |  | — |  |  |  | — |  |  |  | — |  |  |  | — |
|  | $ | 777,251 |  |  | $ | 760,916 |  |  | $ | 2,327,230 |  |  | $ | 2,268,895 |
Segment EBITDA (1): |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
U.S. Facilities |  | $ | 127,087 |  |  | $ | 128,537 |  |  | $ | 381,491 |  |  | $ | 375,663 |
U.K. Facilities |  |  | 40,726 |  |  |  | 40,735 |  |  |  | 126,617 |  |  |  | 146,081 |
Corporate and Other |  |  | (21,175 | ) |  |  | (20,348 | ) |  |  | (66,581 | ) |  |  | (62,075 | )
|  | $ | 146,638 |  |  | $ | 148,924 |  |  | $ | 441,527 |  |  | $ | 459,669 |
|  | Three Months Ended September 30, |  |  | Nine Months Ended September 30, |
|  | 2019 |  |  | 2018 |  |  | 2019 |  |  | 2018 |
Segment EBITDA (1) |  | $ | 146,638 |  |  | $ | 148,924 |  |  | $ | 441,527 |  |  | $ | 459,669 |
Less: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Equity-based compensation expense |  |  | (4,039 | ) |  |  | (5,225 | ) |  |  | (14,322 | ) |  |  | (19,273 | )
Transaction-related expenses |  |  | (5,775 | ) |  |  | (2,353 | ) |  |  | (15,308 | ) |  |  | (10,008 | )
Debt extinguishment costs |  |  | — |  |  |  | — |  |  |  | — |  |  |  | (940 | )
Interest expense, net |  |  | (46,644 | ) |  |  | (46,651 | ) |  |  | (143,384 | ) |  |  | (137,706 | )
Depreciation and amortization |  |  | (40,620 | ) |  |  | (39,659 | ) |  |  | (122,277 | ) |  |  | (119,360 | )
Income before income taxes |  | $ | 49,560 |  |  | $ | 55,036 |  |  | $ | 146,236 |  |  | $ | 172,382 |
Summary of Assets by Operating Segment |
|  | September 30, 2019 |  |  | December 31, 2018 |
Assets (2): |  |  |  |  |  |  |  |
U.S. Facilities |  | $ | 4,032,623 |  |  | $ | 3,779,040 |
U.K. Facilities |  |  | 2,472,274 |  |  |  | 2,175,809 |
Corporate and Other |  |  | 223,228 |  |  |  | 217,655 |
|  | $ | 6,728,125 |  |  | $ | 6,172,504 |
(1) | Segment EBITDA is defined as income before provision for income taxes, equity-based compensation expense, transaction-related expenses, debt extinguishment costs, interest expense and depreciation and amortization. The Company uses Segment EBITDA as an analytical indicator to measure the performance of the Company’s segments and to develop strategic objectives and operating plans for those segments. Segment EBITDA is commonly used as an analytical indicator within the health care industry, and also serves as a measure of leverage capacity and debt service ability. Segment EBITDA should not be considered as a measure of financial performance under GAAP, and the items excluded from Segment EBITDA are significant components in understanding and assessing financial performance. Because Segment EBITDA is not a measurement determined in accordance with GAAP and is thus susceptible to varying calculations, Segment EBITDA, as presented, may not be comparable to other similarly titled measures of other companies.
(2) | Assets include property and equipment for the U.S. Facilities of $1.4 billion, U.K. Facilities of $1.6 billion and corporate and other of $57.2 million at September 30, 2019. Assets include property and equipment for the U.S. Facilities of $1.4 billion, U.K. Facilities of $1.7 billion and corporate and other of $44.9 million at December 31, 2018.
Goodwill [Member] |
Summary of Assets by Operating Segment |
|  | U.S. Facilities |  |  | U.K. Facilities |  |  | Corporate and Other |  |  | Consolidated |
Goodwill: |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |
Balance at January 1, 2019 |  | $ | 2,044,837 |  |  | $ | 351,575 |  |  | $ | — |  |  | $ | 2,396,412 |
Increase from 2019 acquisitions |  |  | 36,567 |  |  |  | — |  |  |  | — |  |  |  | 36,567 |
Increase from contribution of redeemable noncontrolling interests |  |  | 3,300 |  |  |  | — |  |  |  | — |  |  |  | 3,300 |
Foreign currency translation loss |  |  | — |  |  |  | (12,038 | ) |  |  | — |  |  |  | (12,038 | )
Balance at September 30, 2019 |  | $ | 2,084,704 |  |  | $ | 339,537 |  |  | $ | — |  |  | $ | 2,424,241 |

X
- Definition Tabular disclosure of all significant reconciling items in the reconciliation of total assets from reportable segments to the entity's consolidated assets. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 280 -SubTopic 10 -Section 50 -Paragraph 30 -Subparagraph (c) -URI http://asc.fasb.org/extlink&oid=115929826&loc=d3e8906-108599 Reference 2: 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=115929826&loc=d3e8924-108599 + Details
Name: | us-gaap_ReconciliationOfAssetsFromSegmentToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum: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=115929826&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=115929826&loc=d3e8906-108599 + Details
Name: | us-gaap_ReconciliationOfRevenueFromSegmentsToConsolidatedTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- Details
Name: | us-gaap_FairValueByAssetClassAxis=us-gaap_GoodwillMember
Namespace Prefix: |
Data Type: | na
Balance Type: |
Period Type: |