XML 51 R41.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Segment information        
Adjusted EBITDA $ 156,628 $ 115,827 $ 498,088 $ 413,397
Depreciation and amortization (50,527) (38,772) (149,022) (119,644)
Income (loss) from operations 99,837 72,098 328,996 279,526
Loss on early retirement of debt     (10,255) (19,719)
Equity in earnings of unconsolidated subsidiaries 5,432 4,431 14,914 15,618
Non-operating gain (loss) 2,139 0 9,016 (49)
Interest expense (50,669) (37,688) (147,991) (116,196)
Income (loss) before income taxes 56,739 38,841 194,680 159,180
Operating Segments | Critical Illness Recovery Hospital        
Segment information        
Adjusted EBITDA 53,292 46,873 186,989 194,253
Depreciation and amortization (11,136) (10,932) (34,146) (34,891)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs     0  
Income (loss) from operations 42,156 35,941 152,843 159,362
Operating Segments | Rehabilitation Hospital        
Segment information        
Adjusted EBITDA 25,343 22,581 80,314 62,038
Depreciation and amortization (6,079) (4,505) (17,816) (14,500)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs     0  
Income (loss) from operations 19,264 18,076 62,498 47,538
Operating Segments | Outpatient Rehabilitation        
Segment information        
Adjusted EBITDA 34,531 29,298 107,003 102,575
Depreciation and amortization (6,597) (5,964) (19,938) (18,182)
Stock compensation expense 0 0 0 0
U.S. HealthWorks acquisition costs     0  
Income (loss) from operations 27,934 23,334 87,065 84,393
Operating Segments | Concentra        
Segment information        
Adjusted EBITDA 68,754 40,003 199,119 125,656
Depreciation and amortization (24,488) (15,014) (70,332) (46,566)
Stock compensation expense (767) (212) (2,116) (782)
U.S. HealthWorks acquisition costs     (2,895)  
Income (loss) from operations 43,499 24,777 123,776 78,308
Other        
Segment information        
Adjusted EBITDA (25,292) (22,928) (75,337) (71,125)
Depreciation and amortization (2,227) (2,357) (6,790) (5,505)
Stock compensation expense (5,497) (4,745) (15,059) (13,445)
U.S. HealthWorks acquisition costs     0  
Income (loss) from operations $ (33,016) $ (30,030) $ (97,186) $ (90,075)