XML 84 R65.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment Information - Reconciliation of Adjusted EBITDA to Income Before Taxes (Details) - USD ($)
$ in Thousands
3 Months Ended 7 Months Ended 12 Months Ended
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2015
Dec. 31, 2015
Dec. 31, 2014
Dec. 31, 2013
Segment information                        
Adjusted EBITDA                   $ 399,165 $ 363,872 $ 372,861
Depreciation and amortization                   (104,981) (68,354) (64,392)
Stock compensation expense                   (14,679) (11,042) (7,033)
Income (loss) from operations $ 62,300 $ 48,214 $ 85,011 $ 79,265 $ 57,822 $ 66,017 $ 82,193 $ 78,444   274,790 284,476 301,436
Loss on early retirement of debt                     (2,277) (18,747)
Gain on sale of equity investment                   29,647    
Equity in earnings of unconsolidated subsidiaries                   16,811 7,044 2,476
Interest expense                   (112,816) (85,446) (87,364)
Income before income taxes                   208,432 203,797 197,801
Select                        
Segment information                        
Depreciation and amortization                   (104,981) (68,354) (64,392)
Income (loss) from operations $ 62,300 $ 48,214 $ 85,011 $ 79,265 $ 57,822 $ 66,017 $ 82,193 $ 78,444   274,790 284,476 301,436
Loss on early retirement of debt                     (2,277) (17,788)
Gain on sale of equity investment                   29,647    
Equity in earnings of unconsolidated subsidiaries                   16,811 7,044 2,476
Interest expense                   (112,816) (85,446) (84,954)
Income before income taxes                   208,432 203,797 201,170
Operating Segments | Specialty Hospitals                        
Segment information                        
Adjusted EBITDA                   327,623 341,787 353,843
Depreciation and amortization                   (53,992) (51,786) (48,621)
Income (loss) from operations                   273,631 290,001 305,222
Operating Segments | Outpatient Rehabilitation                        
Segment information                        
Adjusted EBITDA                   98,220 97,584 90,313
Depreciation and amortization                   (13,053) (12,845) (12,024)
Income (loss) from operations                   85,167 84,739 78,289
Operating Segments | Concentra                        
Segment information                        
Adjusted EBITDA                 $ 48,301      
Depreciation and amortization                 (33,644)      
Stock compensation expense                 (1,016)      
Concentra acquisition costs                 (4,715)      
Income (loss) from operations                 $ 8,926      
Other                        
Segment information                        
Adjusted EBITDA                   (74,979) (75,499) (71,295)
Depreciation and amortization                   (4,292) (3,723) (3,747)
Stock compensation expense                   (13,663) (11,042) (7,033)
Income (loss) from operations                   $ (92,934) $ (90,264) $ (82,075)