XML 100 R86.htm IDEA: XBRL DOCUMENT v3.24.0.1
Segment Information - Reconciliation of Adjusted EBITDA to Income Before Taxes (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Segment information      
Adjusted EBITDA $ 807,425 $ 646,863 $ 947,359
Depreciation and amortization (208,742) (205,825) (202,645)
Stock compensation expense (43,809) (37,755) (30,940)
Income from operations 554,874 403,283 713,774
Loss on early retirement of debt (14,692) 0 0
Equity in earnings of unconsolidated subsidiaries 40,813 26,407 44,428
Gain on sale of businesses 0 0 2,155
Interest income 0 0 5,350
Interest expense (198,639) (169,111) (135,985)
Income before income taxes 382,356 260,579 629,722
Operating Segments | Critical Illness Recovery Hospital      
Segment information      
Adjusted EBITDA 246,015 111,344 267,993
Depreciation and amortization (63,865) (61,565) (53,094)
Stock compensation expense 0 0 0
Income from operations 182,150 49,779 214,899
Operating Segments | Rehabilitation Hospital      
Segment information      
Adjusted EBITDA 221,875 198,034 184,704
Depreciation and amortization (28,055) (27,814) (27,677)
Stock compensation expense 0 0 0
Income from operations 193,820 170,220 157,027
Operating Segments | Outpatient Rehabilitation      
Segment information      
Adjusted EBITDA 111,868 101,860 138,275
Depreciation and amortization (35,210) (32,663) (29,592)
Stock compensation expense 0 0 0
Income from operations 76,658 69,197 108,683
Operating Segments | Concentra      
Segment information      
Adjusted EBITDA 361,334 334,337 389,616
Depreciation and amortization (73,051) (73,667) (82,210)
Stock compensation expense (651) (2,141) (2,142)
Income from operations 287,632 258,529 305,264
Corporate, non-Segment      
Segment information      
Adjusted EBITDA (133,667) (98,712) (33,229)
Depreciation and amortization (8,561) (10,116) (10,072)
Stock compensation expense (43,158) (35,614) (28,798)
Income from operations $ (185,386) $ (144,442) $ (72,099)