XML 61 R52.htm IDEA: XBRL DOCUMENT v3.22.1
Segment Information - Reconciliation of Adjusted EBITDA to Income Before Taxes (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2022
Mar. 31, 2021
Segment Reporting Information [Line Items]    
Adjusted EBITDA $ 163,847 $ 258,341
Depreciation and amortization (51,039) (49,620)
Income from operations 103,985 202,012
Equity in earnings of unconsolidated subsidiaries 5,397 9,919
Interest income 0 4,749
Interest expense (35,514) (34,402)
Income before income taxes 73,868 182,278
Operating Segments | Critical Illness Recovery Hospital    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 35,967 113,272
Depreciation and amortization (14,618) (13,050)
Stock compensation expense 0 0
Income from operations 21,349 100,222
Operating Segments | Rehabilitation Hospital    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 42,379 50,534
Depreciation and amortization (6,802) (7,060)
Stock compensation expense 0 0
Income from operations 35,577 43,474
Operating Segments | Outpatient Rehabilitation    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 26,596 26,329
Depreciation and amortization (8,029) (7,191)
Stock compensation expense 0 0
Income from operations 18,567 19,138
Operating Segments | Concentra    
Segment Reporting Information [Line Items]    
Adjusted EBITDA 89,469 82,015
Depreciation and amortization (18,812) (19,898)
Stock compensation expense (535) (536)
Income from operations 70,122 61,581
Other    
Segment Reporting Information [Line Items]    
Adjusted EBITDA (30,564) (13,809)
Depreciation and amortization (2,778) (2,421)
Stock compensation expense (8,288) (6,173)
Income from operations $ (41,630) $ (22,403)