XML 44 R30.htm IDEA: XBRL DOCUMENT v3.8.0.1
Intangible Assets (Tables)
12 Months Ended
Dec. 31, 2017
Goodwill and Intangible Assets Disclosure [Abstract]  
Schedule of carrying amount of goodwill
The following table shows changes in the carrying amounts of goodwill by reporting unit for the years ended December 31, 2016 and 2017:
 
Long Term Acute Care
 
Inpatient Rehabilitation
 
Specialty Hospitals
 
Outpatient
Rehabilitation
 
Concentra
 
Total
 
(in thousands)
Balance as of January 1, 2016
$

 
$

 
$
1,357,379

 
$
306,595

 
$
650,650

 
$
2,314,624

Acquired

 

 
96,785

 
345,355

 
4,562

 
446,702

Measurement period adjustment

 

 

 

 
4,825

 
4,825

Sold

 

 
(6,758
)
 
(8,393
)
 

 
(15,151
)
Balance as of December 31, 2016
$

 
$

 
$
1,447,406

 
$
643,557

 
$
660,037

 
$
2,751,000

Acquired

 
12,887

 
797

 
3,797

 
14,505

 
31,986

Measurement period adjustment

 

 
(342
)
 
168

 

 
(174
)
Reorganization of reporting units
1,045,220

 
402,641

 
(1,447,861
)
 

 

 

Balance as of December 31, 2017
$
1,045,220

 
$
415,528

 
$

 
$
647,522

 
$
674,542

 
$
2,782,812

Schedule of carrying value and amortization of identifiable intangible assets and liabilities
The following table provides the gross carrying amounts, accumulated amortization, and net carrying amounts for the Company’s identifiable intangible assets:
 
December 31,
 
2016
 
2017
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
(in thousands)
Identifiable intangibles—Indefinite lived assets:
 

 
 

 
 

 
 

 
 

 
 

Trademarks
$
166,698

 
$

 
$
166,698

 
$
166,698

 
$

 
$
166,698

Certificates of need
17,026

 

 
17,026

 
19,155

 

 
19,155

Accreditations
2,235

 

 
2,235

 
1,895

 

 
1,895

Identifiable intangibles—Finite lived assets:
 

 
 

 
 

 
 

 
 

 
 
Customer relationships
142,198

 
(23,185
)
 
119,013

 
143,953

 
(38,281
)
 
105,672

Favorable leasehold interests
13,089

 
(2,317
)
 
10,772

 
13,295

 
(4,319
)
 
8,976

Non-compete agreements
26,655

 
(1,837
)
 
24,818

 
28,023

 
(3,900
)
 
24,123

Total identifiable intangible assets
$
367,901

 
$
(27,339
)
 
$
340,562

 
$
373,019

 
$
(46,500
)
 
$
326,519

Schedule of amortization expense for customer relationships and non-compete agreements
Estimated amortization expense of the Company’s customer relationships and non-compete agreements for each of the five succeeding years is as follows:
 
2018
 
2019
 
2020
 
2021
 
2022
 
(in thousands
Amortization expense
$
16,831

 
$
16,802

 
$
16,647

 
$
16,483

 
$
16,332