XML 31 R99.htm IDEA: XBRL DOCUMENT v2.4.0.8
Segment Information (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Jun. 30, 2013
Jun. 30, 2012
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Segment Information                            
Adjusted EBITDA $ 105,958     $ 110,279           $ 206,039 $ 219,343 $ 405,847 $ 385,961 $ 307,079
Depreciation and amortization (15,907)     (15,428)           (31,709) (31,627) (63,311) (71,517) (68,706)
Stock compensation expense                       (5,677) (3,725) (2,236)
Income from operations 88,263 80,923 70,819 93,513 91,604 73,988 68,073 81,026 87,632 170,793 185,117 336,859 310,719 236,137
Equity in earnings of unconsolidated subsidiaries 568     2,752           1,626 5,217 7,705 2,923 (440)
Loss on early retirement of debt (17,280)                 (17,788)   (6,064) (20,385)  
Interest expense (21,904)     (20,957)           (42,952) (42,207) (83,759) (80,910) (84,472)
Income before income taxes 49,647     75,308           111,679 148,127 254,741 212,347 151,857
Specialty Hospitals
                           
Segment Information                            
Adjusted EBITDA 96,393     102,166           189,740 202,120 381,354 362,334 284,558
Depreciation and amortization (11,932)     (11,479)           (23,794) (23,322) (46,836) (50,629) (45,116)
Income from operations 84,461     90,687           165,946 178,798 334,518 311,705 239,442
Outpatient Rehabilitation
                           
Segment Information                            
Adjusted EBITDA 26,054     25,837           48,887 48,315 87,024 83,864 83,772
Depreciation and amortization (3,001)     (3,232)           (5,970) (6,882) (13,208) (16,487) (20,444)
Income from operations 23,053     22,605           42,917 41,433 73,816 67,377 63,328
Other
                           
Segment Information                            
Adjusted EBITDA (16,489)     (17,724)           (32,588) (31,092) (62,531) (60,237) (61,251)
Depreciation and amortization (974)     (717)           (1,945) (1,423) (3,267) (4,401) (3,146)
Stock compensation expense (1,788)     (1,338)           (3,537) (2,599) (5,677) (3,725) (2,236)
Income from operations $ (19,251)     $ (19,779)           $ (38,070) $ (35,114) $ (71,475) $ (68,363) $ (66,633)