XML 63 R49.htm IDEA: XBRL DOCUMENT v3.8.0.1
Acquisitions - Proforma Results and Other Acquisitions (Details) - USD ($)
$ / shares in Units, $ in Thousands
12 Months Ended
Mar. 04, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Sep. 30, 2017
Income per common share:          
Net cash paid to acquire businesses   $ 27,390 $ 472,206 $ 1,061,628  
Issuance of non-controlling interests   18,280 50,178 14,569  
Goodwill   2,782,812 2,751,000 2,314,624  
Specialty Hospitals          
Income per common share:          
Goodwill   0 1,447,406 1,357,379  
Inpatient rehabilitation          
Income per common share:          
Goodwill   415,528 0 0  
Concentra          
Income per common share:          
Goodwill   674,542 660,037 650,650  
Outpatient Rehabilitation          
Income per common share:          
Goodwill   647,522 643,557 306,595  
Physiotherapy          
Income per common share:          
Acquisition costs included (excluded) from proforma results     3,200    
Net cash paid to acquire businesses $ 406,304        
Goodwill $ 343,187        
Other Acquisitions          
Income per common share:          
Net cash paid to acquire businesses     65,600 14,400  
Issuance of non-controlling interests     38,300 14,700  
Transfer of business net assets     17,700    
Non-operating gain to bargain purchase     9,500    
Consideration transferred   36,100      
Consideration transferred, cash   27,400      
Other Acquisitions | Specialty Hospitals          
Income per common share:          
Goodwill     96,800 21,900 $ 800
Other Acquisitions | Inpatient rehabilitation          
Income per common share:          
Goodwill   12,900      
Other Acquisitions | Concentra          
Income per common share:          
Goodwill   14,500 4,600 4,200  
Other Acquisitions | Outpatient Rehabilitation          
Income per common share:          
Goodwill   $ 3,800 2,300    
Pro Forma          
Pro forma results of operations          
Net revenue     4,339,551 4,477,088  
Net income     $ 113,590 $ 119,763  
Income per common share:          
Basic (in dollars per share)     $ 0.86 $ 0.91  
Diluted (in dollars per share)     $ 0.86 $ 0.91  
Pro Forma | Physiotherapy          
Income per common share:          
Acquisition costs included (excluded) from proforma results     $ (3,200) $ 3,200  
Pro Forma | Concentra Inc          
Income per common share:          
Acquisition costs included (excluded) from proforma results       $ (4,700)