XML 50 R40.htm IDEA: XBRL DOCUMENT v3.10.0.1
Segment Information - Reconciliation of Adjusted EBITDA to Income Before Taxes (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Segment information        
Adjusted EBITDA $ 178,228 $ 158,680 $ 341,460 $ 297,570
Depreciation and amortization (51,724) (38,333) (98,495) (80,872)
Income (loss) from operations 120,561 115,663 229,159 207,428
Loss on early retirement of debt     (10,255) (19,719)
Equity in earnings of unconsolidated subsidiaries 4,785 5,666 9,482 11,187
Non-operating gain (loss) 6,478 0 6,877 (49)
Interest expense (50,159) (37,655) (97,322) (78,508)
Income before income taxes 81,665 83,674 137,941 120,339
Operating Segments | Critical Illness Recovery Hospital        
Segment information        
Adjusted EBITDA 60,725 75,043 133,697 147,380
Depreciation and amortization (11,952) (10,917) (23,010) (23,959)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs 0   0  
Income (loss) from operations 48,773 64,126 110,687 123,421
Operating Segments | Rehabilitation Hospital        
Segment information        
Adjusted EBITDA 28,195 23,129 54,971 39,457
Depreciation and amortization (6,015) (4,537) (11,737) (9,995)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs 0   0  
Income (loss) from operations 22,180 18,592 43,234 29,462
Operating Segments | Outpatient Rehabilitation        
Segment information        
Adjusted EBITDA 41,947 41,926 72,472 73,277
Depreciation and amortization (6,704) (5,878) (13,341) (12,218)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs 0   0  
Income (loss) from operations 35,243 36,048 59,131 61,059
Operating Segments | Concentra        
Segment information        
Adjusted EBITDA 72,568 43,061 130,365 85,653
Depreciation and amortization (24,697) (15,429) (45,844) (31,552)
Stock compensation expense (1,138) (264) (1,349) (570)
U.S. HealthWorks acquisition costs 41   (2,895)  
Income (loss) from operations 46,774 27,368 80,277 53,531
Other        
Segment information        
Adjusted EBITDA (25,207) (24,479) (50,045) (48,197)
Depreciation and amortization (2,356) (1,572) (4,563) (3,148)
Stock compensation expense (4,846) (4,420) (9,562) (8,700)
U.S. HealthWorks acquisition costs 0   0  
Income (loss) from operations $ (32,409) $ (30,471) $ (64,170) $ (60,045)