These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
63-0860407
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
3660 Grandview Parkway, Suite 200
Birmingham, Alabama
|
35243
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Title of each class
|
Name of each exchange
on which registered
|
|
Common Stock, $0.01 par value
|
New York Stock Exchange
|
|
|
|
Page
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
each of the factors discussed in Item 1A,
Risk Factors
; as well as uncertainties and factors discussed elsewhere in this Form 10-K, in our other filings from time to time with the SEC, or in materials incorporated therein by reference;
|
|
•
|
changes in the rules and regulations of the healthcare industry at either or both of the federal and state levels, including those contemplated now and in the future as part of national healthcare reform and deficit reduction such as the reinstatement of the “75% Rule” or the introduction of site neutral payments with skilled nursing facilities for certain conditions, and related increases in the costs of complying with such changes;
|
|
•
|
reductions or delays in, or suspension of, reimbursement for our services by governmental or private payors, including our ability to obtain and retain favorable arrangements with third-party payors;
|
|
•
|
delays in the administrative appeals process associated with denied Medicare reimbursement claims, including from various Medicare audit programs, and our exposure to the related delay or reduction in the receipt of the reimbursement amounts for services previously provided;
|
|
•
|
the ongoing evolution of the healthcare delivery system, including alternative payment models and value-based purchasing initiatives;
|
|
•
|
our ability to comply with extensive and changing healthcare regulations as well as the increased costs of regulatory compliance and compliance monitoring in the healthcare industry, including the costs of investigating and defending asserted claims, whether meritorious or not;
|
|
•
|
our ability to attract and retain nurses, therapists, and other healthcare professionals in a highly competitive environment with often severe staffing shortages and the impact on our labor expenses from potential union activity and staffing recruitment and retention;
|
|
•
|
competitive pressures in the healthcare industry and our response to those pressures;
|
|
•
|
changes in our payor mix or the acuity of our patients;
|
|
•
|
our ability to successfully complete and integrate de novo developments, acquisitions, investments, and joint ventures consistent with our growth strategy, including realization of anticipated revenues, cost savings, and productivity improvements arising from the related operations;
|
|
•
|
any adverse outcome of various lawsuits, claims, and legal or regulatory proceedings, including the ongoing investigations initiated by the U.S. Department of Health and Human Services, Office of the Inspector General;
|
|
•
|
increased costs of defending and insuring against alleged professional liability and other claims and the ability to predict the costs related to such claims;
|
|
•
|
potential incidents affecting the proper operation, availability, or security of our information systems;
|
|
•
|
new or changing quality reporting requirements impacting operational costs or the Medicare reimbursement;
|
|
•
|
the price of our common stock as it affects our willingness and ability to repurchase shares and the financial and accounting effects of any repurchases;
|
|
•
|
our ability and willingness to continue to declare and pay dividends on our common stock;
|
|
•
|
our ability to successfully integrate Encompass Home Health and Hospice, the inpatient rehabilitation hospitals acquired from Reliant Hospital Partners, LLC, and the home health agency operations of CareSouth Health System, Inc., including the realization of anticipated benefits from those acquisitions and avoidance of unanticipated difficulties, costs or liabilities that could arise from the acquisitions or integrations;
|
|
•
|
our ability to maintain proper local, state and federal licensing where we and our subsidiaries do business;
|
|
•
|
our ability to attract and retain key management personnel, including as a part of executive management succession planning; and
|
|
•
|
general conditions in the economy and capital markets, including any instability or uncertainty related to governmental impasse over approval of the United States federal budget, an increase to the debt ceiling, or an international sovereign debt crisis.
|
|
Item 1.
|
Business.
|
|
|
|
As of or for the Year Ended December 31,
(1)
|
||||||||||
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Consolidated data:
|
|
(Actual Amounts)
|
||||||||||
|
Inpatient rehabilitation:
|
|
|
|
|
|
|
||||||
|
Number of hospitals
(2)
|
|
121
|
|
|
107
|
|
|
103
|
|
|||
|
Discharges
|
|
149,161
|
|
|
134,515
|
|
|
129,988
|
|
|||
|
Outpatient visits
|
|
577,507
|
|
|
579,555
|
|
|
652,266
|
|
|||
|
Number of licensed beds
|
|
8,404
|
|
|
7,095
|
|
|
6,825
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Home health and hospice:
|
|
|
|
|
|
|
||||||
|
Number of home health locations
(3)
|
|
186
|
|
|
25
|
|
|
25
|
|
|||
|
Number of hospice locations
|
|
27
|
|
|
—
|
|
|
—
|
|
|||
|
Home health admissions
|
|
74,329
|
|
|
7,545
|
|
|
7,403
|
|
|||
|
Home health episodes
|
|
137,568
|
|
|
8,236
|
|
|
7,969
|
|
|||
|
Hospice admissions
|
|
2,452
|
|
|
—
|
|
|
—
|
|
|||
|
|
|
|
||||||||||
|
Net operating revenues:
|
|
|
(In Millions)
|
|
||||||||
|
Inpatient
|
|
$
|
2,547.2
|
|
|
$
|
2,272.5
|
|
|
$
|
2,130.8
|
|
|
Outpatient and other
|
|
105.9
|
|
|
104.8
|
|
|
113.6
|
|
|||
|
Total inpatient rehabilitation
|
|
2,653.1
|
|
|
2,377.3
|
|
|
2,244.4
|
|
|||
|
Home health
|
|
478.1
|
|
|
28.6
|
|
|
28.8
|
|
|||
|
Hospice
|
|
31.7
|
|
|
—
|
|
|
—
|
|
|||
|
Total home health and hospice
|
|
509.8
|
|
|
28.6
|
|
|
28.8
|
|
|||
|
Net operating revenues
|
|
$
|
3,162.9
|
|
|
$
|
2,405.9
|
|
|
$
|
2,273.2
|
|
|
(1)
|
The columns for 2014 and 2013 do not include amounts for Encompass because the acquisition took place on December 31, 2014, as discussed below.
|
|
(2)
|
These amounts include 1, 1, and 2 hospitals as of December 31, 2015, 2014, and 2013, respectively, that operate as joint ventures which we account for using the equity method of accounting.
|
|
(3)
|
The amount reported as of December 31, 2015 includes 2 locations we account for using the equity method of accounting.
|
|
•
|
People
. We believe our approximately
34,700
employees, in particular our highly skilled clinical staff, share a steadfast commitment to providing outstanding care to our patients. We also undertake significant efforts to ensure our clinical and support staff receives the education and training necessary to provide the highest quality care in the most cost-effective manner.
|
|
•
|
Quality
. We have an extensive base of facility-based and home-based clinical experience from which we have developed best practices and protocols. We believe these clinical best practices and protocols, particularly as leveraged with industry leading technology, help ensure the delivery of consistently high-quality rehabilitative healthcare services. We have developed a program called “TeamWorks,” which is a series of operations-focused initiatives using identified best practices to reduce inefficiencies and improve performance across a wide spectrum of operational areas. We believe these initiatives have enhanced, and will continue to enhance, patient-employee interactions and coordination of care and communication among the patient, the patient’s family, the hospital’s treatment team, and payors, which, in turn, improves outcomes and patient satisfaction. One of our primary operating initiatives in 2016 will be a TeamWorks program focused on enhancing coordinated care protocols for our hospitals and home health agencies.
|
|
•
|
Efficiency and Cost Effectiveness
. Our size, technology-enabled business practices, and culture help us provide facility-based and home-based healthcare services on a cost-effective basis. For example, our inpatient rehabilitation hospitals have historically received, on average, a lower per discharge payment from Medicare than the industry average payment while also treating patients with higher average acuity. Specifically, we can leverage our centralized administrative functions, identify best practices, utilize proven staffing models, and take advantage of certain supply chain efficiencies across our extensive platform of operations. At the location level, we also enjoy economies of scale as our hospitals are often larger (more beds) than industry average. Also, Encompass targets a certain patient density in the markets it serves which contributes to a lower cost per visit than competing publicly-held home health providers. In addition, our proprietary management reporting system aggregates data from each of our key business systems into a comprehensive reporting package used by the management teams in our hospitals as well as executive management. This system allows users to analyze data and trends and create custom reports on a timely basis. Likewise, Encompass utilizes Homecare Homebase
SM
, an industry-leading information system, to provide home-based care with an emphasis on efficiency and cost effectiveness.
|
|
•
|
Strong Cash Flow Generation and Balance Sheet
. We have a proven track record of generating strong cash flows from operations that have allowed us to successfully implement our growth strategy and make significant shareholder value-enhancing distributions. As of December 31, 2015, we have a flexible balance sheet, no significant debt maturities prior to 2020, and ample availability under our revolving credit facility, which along with the cash flows generated from operations should, we believe, provide sufficient support for our business strategy.
|
|
•
|
Technology-Enabled Processes
. As a market leader in post-acute healthcare services, we have devoted substantial effort and expertise to leveraging technology to improve patient care and operating efficiencies. We have developed and implemented information technology, such as our rehabilitation-specific electronic clinical information system (“CIS”) and our internally developed management reporting system described above, which we then leverage to enhance our clinical and business processes. To date, we have installed the CIS in 83 hospitals, and we expect to complete installation in our existing hospitals by the end of 2017. We believe the CIS will improve patient care and safety, streamline operating efficiencies, and enhance staff recruitment and retention, making it a key competitive differentiator.
|
|
•
|
continuing to provide high-quality, cost-effective care to patients and improving patient satisfaction in our existing markets;
|
|
•
|
achieving organic growth at our existing hospitals, home health agencies, and hospice agencies;
|
|
•
|
expanding our services to more patients who require post-acute healthcare services by constructing and acquiring new hospitals in new markets and acquiring and opening home health and hospice agencies in new markets;
|
|
•
|
continuing our shareholder value-enhancing strategies such as common stock dividends and repurchases of our common stock; and
|
|
•
|
positioning the Company for continued success in the evolving healthcare delivery system. This preparation included continuing the installation of our electronic clinical information system in our hospitals which allows for interfaces with all major acute care electronic medical record systems and health information exchanges and participation in bundling projects and ACOs.
|
|
Inpatient Rehabilitation
|
||||||||
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
73.2
|
%
|
|
73.9
|
%
|
|
74.2
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
19.0
|
%
|
|
18.8
|
%
|
|
18.7
|
%
|
|
Medicaid
|
2.5
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
Other third-party payors
|
2.0
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
|
Workers' compensation
|
1.1
|
%
|
|
1.2
|
%
|
|
1.3
|
%
|
|
Patients
|
0.7
|
%
|
|
1.0
|
%
|
|
1.1
|
%
|
|
Other income
|
1.5
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
Home Health and Hospice
|
||
|
|
For the Year Ended December 31, 2015
(1)
|
|
|
Medicare
|
83.7
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
10.7
|
%
|
|
Medicaid
|
5.5
|
%
|
|
Other third-party payors
|
—
|
%
|
|
Workers' compensation
|
—
|
%
|
|
Patients
|
0.1
|
%
|
|
Other income
|
—
|
%
|
|
Total
|
100.0
|
%
|
|
(1)
|
We began reporting for our home health and hospice segment in the first quarter of 2015 as a result of the acquisition of Encompass on December 31, 2014. For 2013 and 2014, the home health and hospice business was not material to our consolidated net operating revenues.
|
|
Market basket update
|
2.4%
|
|
Healthcare reform reduction
|
20 basis points
|
|
Productivity adjustment reduction
|
50 basis points
|
|
Item 1A.
|
Risk Factors
|
|
2016
|
|
2017-19
|
|
0.2%
|
|
0.75%
|
|
•
|
licensure, certification, and accreditation;
|
|
•
|
policies, either at the national or local level, delineating what conditions must be met to qualify for reimbursement under Medicare (also referred to as coverage requirements);
|
|
•
|
coding and billing for services;
|
|
•
|
requirements of the 60% compliance threshold under the 2007 Medicare Act;
|
|
•
|
relationships with physicians and other referral sources, including physician self-referral and anti-kickback laws;
|
|
•
|
quality of medical care;
|
|
•
|
use and maintenance of medical supplies and equipment;
|
|
•
|
maintenance and security of patient information and medical records;
|
|
•
|
acquisition and dispensing of pharmaceuticals and controlled substances; and
|
|
•
|
disposal of medical and hazardous waste.
|
|
|
New Denials
|
|
Collections of Previously Denied Claims
|
|
Provision for Doubtful Accounts for Denial Activity
|
|
|
(In Millions)
|
||||
|
2015
|
$79.0
|
|
$15.0
|
|
$20.6
|
|
2014
|
52.5
|
|
14.1
|
|
14.0
|
|
•
|
limitations, including state CONs as well as CMS and other regulatory approval requirements, on our ability to complete such acquisitions, particularly those involving not-for-profit providers, on terms, timetables, and valuations reasonable to us;
|
|
•
|
limitations in obtaining financing for acquisitions at a cost reasonable to us;
|
|
•
|
difficulties integrating acquired operations, personnel, and information systems, and in realizing projected revenues, efficiencies and cost savings, or returns on invested capital;
|
|
•
|
entry into markets, businesses or services in which we may have little or no experience;
|
|
•
|
diversion of business resources or management’s attention from ongoing business operations; and
|
|
•
|
exposure to undisclosed or unforeseen liabilities of acquired operations, including liabilities for failure to comply with healthcare laws and anti-trust considerations in specific markets.
|
|
•
|
limiting our ability to borrow additional amounts to fund working capital, capital expenditures, acquisitions, debt service requirements, execution of our business strategy and other general corporate purposes;
|
|
•
|
making us more vulnerable to adverse changes in general economic, industry and competitive conditions, in government regulation and in our business by limiting our flexibility in planning for, and making it more difficult for us to react quickly to, changing conditions;
|
|
•
|
placing us at a competitive disadvantage compared with competing providers that have less debt; and
|
|
•
|
exposing us to risks inherent in interest rate fluctuations for outstanding amounts under our credit facility, which could result in higher interest expense in the event of increases in interest rates, as discussed in Item 7A,
Quantitative and Qualitative Disclosures about Market Risk.
|
|
•
|
incur or guarantee indebtedness;
|
|
•
|
pay dividends on, or redeem or repurchase, our capital stock; or repay, redeem or repurchase our subordinated obligations;
|
|
•
|
issue or sell certain types of preferred stock;
|
|
•
|
make investments;
|
|
•
|
incur obligations that restrict the ability of our subsidiaries to make dividends or other payments to us;
|
|
•
|
sell assets;
|
|
•
|
engage in transactions with affiliates;
|
|
•
|
create certain liens;
|
|
•
|
enter into sale/leaseback transactions; and
|
|
•
|
merge, consolidate, or transfer all or substantially all of our assets.
|
|
Item 1B.
|
Unresolved Staff Comments
|
|
Item 2.
|
Properties
|
|
|
|
|
|
Number of Hospitals
|
|
|
|
||||||||||||
|
State
|
|
Licensed Beds
|
|
Building and Land Owned
|
|
Building Owned and Land Leased
|
|
Building and Land Leased
|
|
Total
|
|
Encompass Locations
|
|
||||||
|
Alabama *+
|
|
383
|
|
|
1
|
|
|
3
|
|
|
2
|
|
|
6
|
|
|
4
|
|
|
|
Arizona
|
|
335
|
|
|
1
|
|
|
1
|
|
|
3
|
|
|
5
|
|
|
3
|
|
|
|
Arkansas +
|
|
307
|
|
|
2
|
|
|
1
|
|
|
1
|
|
|
4
|
|
|
3
|
|
|
|
California
|
|
134
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
—
|
|
|
|
Colorado
|
|
104
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
2
|
|
|
5
|
|
|
|
Connecticut
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
|
Delaware *
|
|
34
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
Florida *
|
|
897
|
|
|
9
|
|
|
1
|
|
|
2
|
|
|
12
|
|
|
16
|
|
|
|
Georgia *+
|
|
150
|
|
|
2
|
|
(1)
|
—
|
|
|
1
|
|
|
3
|
|
|
20
|
|
|
|
Idaho
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
|
Illinois *
|
|
61
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
Indiana
|
|
103
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
|
Kansas
|
|
242
|
|
|
1
|
|
|
—
|
|
|
2
|
|
|
3
|
|
|
9
|
|
|
|
Kentucky *+
|
|
312
|
|
|
2
|
|
|
1
|
|
|
—
|
|
|
3
|
|
|
1
|
|
|
|
Louisiana
|
|
47
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
Maine *
|
|
100
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
—
|
|
|
|
Maryland *+
|
|
54
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
1
|
|
|
|
Massachusetts *
|
|
560
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
4
|
|
|
2
|
|
|
|
Missouri *
|
|
156
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
2
|
|
|
—
|
|
|
|
Nevada
|
|
219
|
|
|
2
|
|
|
—
|
|
|
1
|
|
|
3
|
|
|
2
|
|
|
|
New Hampshire *
|
|
50
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
1
|
|
|
—
|
|
|
|
New Jersey *
|
|
199
|
|
|
1
|
|
|
1
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
|
New Mexico
|
|
87
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
7
|
|
|
|
North Carolina +
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6
|
|
|
|
Ohio
|
|
110
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|
|
Oklahoma
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
20
|
|
|
|
Oregon
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
|
Pennsylvania
|
|
734
|
|
|
5
|
|
|
—
|
|
|
4
|
|
|
9
|
|
|
3
|
|
|
|
Puerto Rico *
|
|
72
|
|
|
—
|
|
|
—
|
|
|
2
|
|
|
2
|
|
|
—
|
|
|
|
South Carolina *+
|
|
343
|
|
|
1
|
|
|
4
|
|
|
—
|
|
|
5
|
|
|
2
|
|
|
|
Tennessee *+
|
|
435
|
|
|
5
|
|
|
3
|
|
|
—
|
|
|
8
|
|
|
5
|
|
|
|
Texas
|
|
1,538
|
|
|
12
|
|
|
2
|
|
|
9
|
|
|
23
|
|
|
63
|
|
|
|
Utah
|
|
84
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
15
|
|
|
|
Virginia *
|
|
286
|
|
|
2
|
|
|
1
|
|
|
3
|
|
|
6
|
|
|
12
|
|
|
|
West Virginia *
|
|
268
|
|
|
1
|
|
|
3
|
|
|
—
|
|
|
4
|
|
|
—
|
|
|
|
|
|
8,404
|
|
|
55
|
|
|
26
|
|
|
39
|
|
|
120
|
|
|
213
|
|
(2)
|
|
(1)
|
The inpatient rehabilitation hospitals in Augusta and Newnan, Georgia are parties to industrial development bond financings that reduce the
ad valorem
taxes payable by each hospital. In connection with each of these bond structures, title to the related property is held by the local development authority. We lease the related hospital property and hold the bonds issued by that authority, the payment on which equals the amount payable under the lease. We may terminate each bond financing and the associated lease at any time at our option without penalty, and fee title to the related hospital property will return to us.
|
|
(2)
|
This total includes (1) 179 locations where adult home health services are provided, (2) 7 locations where pediatric home health services are provided, and (3) 27 locations where hospice services are provided. In addition, two of the adult home health locations operate as joint ventures which we account for using the equity method of accounting.
|
|
Item 3.
|
Legal Proceedings
|
|
Item 4.
|
Mine Safety Disclosures
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
High
|
|
Low
|
||||
|
2014
|
|
|
|
||||
|
First Quarter
|
$
|
35.98
|
|
|
$
|
29.82
|
|
|
Second Quarter
|
37.68
|
|
|
33.05
|
|
||
|
Third Quarter
|
42.41
|
|
|
35.29
|
|
||
|
Fourth Quarter
|
42.00
|
|
|
36.10
|
|
||
|
|
|
|
|
||||
|
2015
|
|
|
|
|
|
||
|
First Quarter
|
$
|
46.92
|
|
|
$
|
36.46
|
|
|
Second Quarter
|
48.13
|
|
|
41.37
|
|
||
|
Third Quarter
|
48.37
|
|
|
36.71
|
|
||
|
Fourth Quarter
|
39.89
|
|
|
32.55
|
|
||
|
Period
|
|
Total Number of Shares (or Units) Purchased
|
|
Average Price Paid per Share (or Unit) ($)
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Maximum Number (or Approximate Dollar Value) of Shares That May Yet Be Purchased Under the Plans or Programs
(1)
|
|||||
|
October 1 through October 31, 2015
|
|
893
|
|
(2)
|
$
|
36.38
|
|
|
—
|
|
|
$206,944,707
|
|
|
November 1 through November 30, 2015
|
|
808,743
|
|
(3)
|
34.65
|
|
|
808,633
|
|
|
178,922,337
|
|
|
|
December 1 through December 31, 2015
|
|
552,341
|
|
|
34.64
|
|
|
552,341
|
|
|
159,787,934
|
|
|
|
Total
|
|
1,361,977
|
|
|
$
|
34.65
|
|
|
1,360,974
|
|
|
|
|
|
(1)
|
On October 28, 2013, we announced our board of directors authorized the repurchase of up to $200 million of our common stock. On February 14, 2014, our board of directors approved an increase in this common stock repurchase authorization from $200 million to $250 million. The repurchase authorization does not require the repurchase of a specific number of shares, has an indefinite term, and is subject to termination at any time by our board of directors. Subject to certain terms and conditions, including a maximum price per share and compliance with federal and state securities and other laws, the repurchases may be made from time to time in open market transactions, privately negotiated transactions, or other transactions, including trades under a plan established in accordance with Rule 10b5-1 under the Securities Exchange Act of 1934, as amended.
|
|
(2)
|
Except as noted in the following sentence, an employee tendered these shares as payment of the tax liability incident to the vesting of previously awarded shares of restricted stock. In October, 306 shares were purchased pursuant to our Directors’ Deferred Stock Investment Plan. This plan is a nonqualified deferral plan allowing non-employee directors to make advance elections to defer a fixed percentage of their director fees. The plan administrator acquires the shares in the open market which are then held in a rabbi trust. The plan provides that dividends paid on the shares held for the accounts of the directors will be reinvested in shares of our common stock which will also be held in the trust. The directors’ rights to all shares in the trust are nonforfeitable, but the shares are only released to the directors after departure from our board.
|
|
(3)
|
An employee tendered 110 shares as payment of the exercise price and tax liability incident to the net settlement of an option exercise.
|
|
|
|
For the Year Ended December 31,
|
||||||||||||||||
|
|
|
Base Period
|
|
Cumulative Total Return
|
||||||||||||||
|
Company/Index Name
|
|
2010
|
|
2011
|
|
2012
|
|
2013
|
|
2014
|
|
2015
|
||||||
|
HealthSouth
|
|
100.00
|
|
|
85.32
|
|
|
101.93
|
|
|
162.61
|
|
|
191.71
|
|
|
177.34
|
|
|
Standard & Poor’s 500 Index
|
|
100.00
|
|
|
102.11
|
|
|
118.45
|
|
|
156.82
|
|
|
178.29
|
|
|
180.75
|
|
|
S&P Health Care Services Select Industry Index
|
|
100.00
|
|
|
92.24
|
|
|
111.03
|
|
|
134.03
|
|
|
161.92
|
|
|
167.21
|
|
|
Item 6.
|
Selected Financial Data
|
|
|
For the Year Ended December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
|
(In Millions, Except per Share Data)
|
||||||||||||||||||
|
Statement of Operations Data:
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Net operating revenues
|
$
|
3,162.9
|
|
|
$
|
2,405.9
|
|
|
$
|
2,273.2
|
|
|
$
|
2,161.9
|
|
|
$
|
2,026.9
|
|
|
Operating earnings
(2)
|
485.7
|
|
|
418.4
|
|
|
435.7
|
|
|
378.7
|
|
|
351.4
|
|
|||||
|
Provision for income tax expense
(3)
|
141.9
|
|
|
110.7
|
|
|
12.7
|
|
|
108.6
|
|
|
37.1
|
|
|||||
|
Income from continuing operations
|
253.7
|
|
|
276.2
|
|
|
382.5
|
|
|
231.4
|
|
|
205.8
|
|
|||||
|
(Loss) income from discontinued operations, net of tax
(4)
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|
4.5
|
|
|
48.8
|
|
|||||
|
Net income
|
252.8
|
|
|
281.7
|
|
|
381.4
|
|
|
235.9
|
|
|
254.6
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|
(50.9
|
)
|
|
(45.9
|
)
|
|||||
|
Net income attributable to HealthSouth
|
183.1
|
|
|
222.0
|
|
|
323.6
|
|
|
185.0
|
|
|
208.7
|
|
|||||
|
Less: Convertible perpetual preferred stock dividends
|
(1.6
|
)
|
|
(6.3
|
)
|
|
(21.0
|
)
|
|
(23.9
|
)
|
|
(26.0
|
)
|
|||||
|
Less: Repurchase of convertible perpetual preferred stock
(5)
|
—
|
|
|
—
|
|
|
(71.6
|
)
|
|
(0.8
|
)
|
|
—
|
|
|||||
|
Net income attributable to HealthSouth common shareholders
|
$
|
181.5
|
|
|
$
|
215.7
|
|
|
$
|
231.0
|
|
|
$
|
160.3
|
|
|
$
|
182.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding:
(6)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
89.4
|
|
|
86.8
|
|
|
88.1
|
|
|
94.6
|
|
|
93.3
|
|
|||||
|
Diluted
|
101.0
|
|
|
100.7
|
|
|
102.1
|
|
|
108.1
|
|
|
109.2
|
|
|||||
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Continuing operations
|
$
|
2.03
|
|
|
$
|
2.40
|
|
|
$
|
2.59
|
|
|
$
|
1.62
|
|
|
$
|
1.39
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.06
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
0.52
|
|
|||||
|
Net income
|
$
|
2.02
|
|
|
$
|
2.46
|
|
|
$
|
2.58
|
|
|
$
|
1.67
|
|
|
$
|
1.91
|
|
|
Diluted earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Continuing operations
|
$
|
1.92
|
|
|
$
|
2.24
|
|
|
$
|
2.59
|
|
|
$
|
1.62
|
|
|
$
|
1.39
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
|
0.05
|
|
|
0.52
|
|
|||||
|
Net income
|
$
|
1.91
|
|
|
$
|
2.29
|
|
|
$
|
2.58
|
|
|
$
|
1.67
|
|
|
$
|
1.91
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash dividends per common share
(7)
|
$
|
0.88
|
|
|
$
|
0.78
|
|
|
$
|
0.36
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amounts attributable to HealthSouth:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income from continuing operations
|
$
|
184.0
|
|
|
$
|
216.5
|
|
|
$
|
324.7
|
|
|
$
|
180.5
|
|
|
$
|
158.8
|
|
|
(Loss) income from discontinued operations, net of tax
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|
4.5
|
|
|
49.9
|
|
|||||
|
Net income attributable to HealthSouth
|
$
|
183.1
|
|
|
$
|
222.0
|
|
|
$
|
323.6
|
|
|
$
|
185.0
|
|
|
$
|
208.7
|
|
|
|
As of December 31,
|
||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2012
|
|
2011
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Balance Sheet Data:
(1)
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Working capital
|
$
|
172.3
|
|
|
$
|
322.3
|
|
|
$
|
268.8
|
|
|
$
|
335.9
|
|
|
$
|
178.4
|
|
|
Total assets
(8) (9)
|
4,606.1
|
|
|
3,388.3
|
|
|
2,514.1
|
|
|
2,402.4
|
|
|
2,252.6
|
|
|||||
|
Long-term debt, including current portion
(5) (8) (9)
|
3,171.5
|
|
|
2,111.2
|
|
|
1,497.2
|
|
|
1,231.7
|
|
|
1,235.7
|
|
|||||
|
Convertible perpetual preferred stock
(5)
|
—
|
|
|
93.2
|
|
|
93.2
|
|
|
342.2
|
|
|
387.4
|
|
|||||
|
HealthSouth shareholders’ equity
|
611.4
|
|
|
473.2
|
|
|
344.6
|
|
|
291.0
|
|
|
116.4
|
|
|||||
|
(1)
|
As discussed in Note
2
,
Business Combinations
, to the accompanying consolidated financial statements, we acquired the Encompass Home Health and Hospice business (“Encompass”) of EHHI Holdings, Inc. on December 31, 2014. Because the acquisition took place on December 31, 2014, our consolidated results of operations prior to 2015 do not include any results of operations from Encompass. Assets acquired, liabilities assumed, and redeemable noncontrolling interests were recorded at their estimated fair values as of the acquisition date.
|
|
(2)
|
We define operating earnings as income from continuing operations attributable to HealthSouth before (1) loss on early extinguishment of debt; (2) interest expense and amortization of debt discounts and fees; (3) other income; (4) loss on interest rate swaps; and (5) income tax expense or benefit.
|
|
(3)
|
For information related to our
Provision for income tax expense,
see Item 7,
Management’s Discussion and Analysis of Financial Condition and Results of Operations
, and
Note 15,
Income Taxes
, to the accompanying consolidated financial statements. During the second quarter of 2013, we entered into closing agreements with the IRS that settled federal income tax matters related to the previous restatement of our 2000 and 2001 financial statements, as well as certain other tax matters, through December 31, 2008 and recorded a net income tax benefit of approximately $115 million.
|
|
(4)
|
Income from discontinued operations, net of tax
in 2011 included post-tax gains from the sale of five long-term acute care hospitals and a settlement related to a previously disclosed audit of unclaimed property.
|
|
(5)
|
During the fourth quarter of 2013, we exchanged $320 million in aggregate principal amount of newly issued 2.00% Convertible Senior Subordinated Notes due 2043 for 257,110 shares of our then outstanding 6.50% Series A Convertible Perpetual Preferred Stock. On April 23, 2015, we exercised our rights to force conversion of all remaining outstanding shares of our
Convertible perpetual preferred stock
into common stock
.
See
Note 8,
Long-term Debt
and
Note 10,
Convertible Perpetual Preferred Stock
, to the accompanying consolidated financial statements.
|
|
(6)
|
During 2015, we repurchased 1.3 million shares of our common stock in the open market for $45.3 million. During 2014, we repurchased 1.3 million shares of our common stock in the open market for $43.1 million. In the first quarter of 2013, we completed a tender offer for our common stock whereby we repurchased approximately 9.1 million shares. See
Note 16,
Earnings per Common Share
, to the accompanying consolidated financial statements.
|
|
(7)
|
During the third quarter of 2013, our board of directors approved the initiation of a quarterly cash dividend on our common stock of $0.18 per share. In July 2014, our board of directors approved an increase in our quarterly cash dividend to $0.21 per share. In July 2015, our board of directors approved an increase in our quarterly cash dividend of $0.23 per share. See
Note 16,
Earnings per Common Share
, to the accompanying consolidated financial statements.
|
|
(8)
|
On December 31, 2014, we acquired Encompass. The total cash consideration delivered at closing was $695.5 million. We funded the cash purchase price in the acquisition entirely with draws under the revolving and expanded term loan facilities of our credit agreement. On October 1, 2015, we acquired Reliant Hospital Partners, LLC and affiliated entities. The total cash consideration delivered at closing was approximately $730 million. We funded the cash purchase price in the acquisition with proceeds from our August and September 2015 senior notes issuances and borrowings under our senior secured credit facility. On November 2, 2015, we acquired the home health agency operations of CareSouth Health System, Inc. The total cash consideration delivered at closing was approximately $170 million. We funded the cash purchase price with our term loan facility capacity and cash on hand. See
Note 2,
Business Combinations
, and
Note 8,
Long-term Debt
, to the accompanying consolidated financial statements.
|
|
(9)
|
As discussed in
Note 1,
Summary of Significant Accounting Policies
, “Recent Accounting Pronouncements” and Note 8,
Long-term Debt
, we adopted ASU 2015-03 and ASU No. 2015-15 on December 31, 2015, which required our debt issuance costs previously included in
Other long-term assets
to be reclassified to
Long-term debt, net of current portion
on our consolidated balance sheets. This change was applied retrospectively to all prior periods presented.
|
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
•
|
continuing to provide high-quality, cost-effective care to patients in our existing markets;
|
|
•
|
achieving organic growth at our existing hospitals, home health agencies, and hospice agencies;
|
|
•
|
expanding our services to more patients who require post-acute healthcare services by constructing and acquiring new hospitals in new markets and acquiring home health and hospice agencies in new markets;
|
|
•
|
continuing our shareholder value-enhancing strategies such as common stock dividends and repurchases of our common stock; and
|
|
•
|
positioning the Company for continued success in the evolving healthcare delivery system. This preparation includes continuing the installation of our electronic clinical information system in our hospitals which allows for interfaces with all major acute care electronic medical record systems and health information exchanges and participating in bundling projects and Accountable Care Organizations (“ACOs”).
|
|
•
|
began operating the inpatient rehabilitation hospital at Memorial University Medical Center in Savannah, Georgia with our joint venture partner, Memorial Health, on April 1, 2015. The joint venture will build a new, 50-bed replacement inpatient rehabilitation hospital, which is expected to be completed in the first half of 2016;
|
|
•
|
acquired Cardinal Hill Rehabilitation Hospital (“Cardinal Hill”), comprised of 158 licensed inpatient rehabilitation beds and 74 licensed skilled nursing beds, in Lexington, Kentucky on May 1, 2015;
|
|
•
|
entered into an agreement, in May 2015, with West Tennessee Healthcare to form a joint venture to own and operate a 48-bed inpatient rehabilitation hospital in Jackson, Tennessee. The agreement calls for the relocation of the existing inpatient rehabilitation unit at Jackson-Madison County General Hospital to a free-standing hospital to be built by the joint venture, as well as joint ownership of our existing Cane Creek Rehabilitation Hospital in Martin, Tennessee. Under the agreement, HealthSouth assumed management of the existing rehabilitation unit on January 1, 2016. Construction of the new inpatient rehabilitation hospital will begin in 2016, once the required state regulatory approvals are obtained;
|
|
•
|
entered into an agreement, in June 2015, with Mount Carmel Health System to begin construction of a new inpatient rehabilitation hospital in Westerville, Ohio. Construction of the 60-bed joint venture hospital is expected to be completed by the first quarter of 2017;
|
|
•
|
formed a joint venture, in June 2015, with St. John Health System to own and operate a 40-bed inpatient rehabilitation hospital in Broken Arrow, Oklahoma. In the first quarter of 2016, the joint venture plans to begin construction of the new 40-bed, free-standing hospital, with construction expected to be completed in the first quarter of 2017;
|
|
•
|
entered into an agreement, in June 2015, with CHI St. Vincent Hot Springs, a Catholic Health Initiatives’ hospital, to jointly build, own, and operate a 40-bed inpatient rehabilitation hospital in Hot Springs, Arkansas. Initially, the joint venture will own and operate the 20-bed inpatient rehabilitation unit currently located on the campus of CHI St. Vincent Hot Springs. The joint venture’s operation of this unit began in February 2016, and the unit was expanded to 27 beds. Additionally, the joint venture began construction of the new hospital in the fourth quarter of 2015, with construction expected to be completed in the third quarter of 2016;
|
|
•
|
entered into an agreement, in November 2015, with St. Joseph Health System, a Catholic Health Initiatives’ hospital, to jointly own and operate a 49-bed inpatient rehabilitation hospital in Bryan, Texas. The joint venture’s operation of this hospital is expected to begin in the second half of 2016 once the required state regulatory approvals are obtained;
|
|
•
|
began accepting patients at our newly built, 40-bed inpatient rehabilitation hospital in Franklin, Tennessee in December 2015; and
|
|
•
|
continued development of the following de novo hospitals:
|
|
Location
|
# of Beds
|
Actual / Expected Construction Start Date
|
Expected Operational Date
|
|
Modesto, California
|
50
|
Q1 2015
|
Q2 2016
|
|
Murrieta, California*
|
50
|
Q2 2017
|
Q4 2018
|
|
•
|
Integrity Home Health Care, Inc. - two locations in the Las Vegas, Nevada area (March 2015);
|
|
•
|
Harvey Home Health Services, Inc. - one location in Houston, Texas (April 2015);
|
|
•
|
Heritage Home Health, LLC - one location in Texarkana, Arkansas (May 2015);
|
|
•
|
Cardinal Hill - one location in Lexington, Kentucky (May 2015);
|
|
•
|
Alliance Home Health - two locations in the Fayetteville, Arkansas area (June 2015);
|
|
•
|
Southern Utah Home Health, Inc. - two home health locations and two hospice locations in southern Utah (July 2015); and
|
|
•
|
Orthopedic Rehab Specialist, LLC - one location in Ocala, Florida (July 2015).
|
|
•
|
In January 2015, we issued an additional $400 million of our 5.75% Senior Notes due 2024 at a price of 102% of the principal amount and used $250 million of the net proceeds to repay borrowings under our term loan facilities, with the remaining net proceeds used to repay borrowings under our revolving credit facility.
|
|
•
|
In March 2015, we issued $300 million of 5.125% Senior Notes due 2023 at a price of 100% of the principal amount and, in April 2015, used the net proceeds from the issuance along with cash on hand to redeem all the outstanding principal of our 8.125% Senior Notes due 2020.
|
|
•
|
In June 2015, we amended our credit agreement to (1) provide that the leverage ratio financial covenant be calculated on a pro forma basis to include the effects of investments, acquisitions, mergers, and other operational changes and (2) increase the amount of specifically permitted capital lease obligations from $200 million to $350 million.
|
|
•
|
In July 2015, we amended our credit agreement to (1) add $500 million of new term loan facilities to our existing $600 million revolving credit facility and $195 million of outstanding term loans, (2) change the maximum leverage ratio in the financial covenants applicable for the period July 2015 through June 2017 from 4.25x to 4.50x and to 4.25x from then until maturity, and (3) extend the maturity date for all borrowings to July 2020. Under the terms of the amendment, our issuance of additional senior notes in August 2015 and September 2015, as discussed below, reduced our availability under the new term loan facilities to $250 million.
|
|
•
|
In August 2015, we issued an additional $350 million of our 5.75% Senior Notes due 2024 at a price of 100.50% of the principal amount and used the net proceeds from the issuance to reduce borrowings under our revolving credit facility and, in October 2015, to fund a portion of the Reliant acquisition.
|
|
•
|
In September 2015, we issued $350 million of 5.75% Senior Notes due 2025 at a price of 100% of the principal amount and, in October 2015, used the net proceeds from the issuance to fund a portion of the Reliant acquisition.
|
|
•
|
In November 2015, we redeemed $50 million of the outstanding principal amount of our existing 7.75% Senior Notes due 2022 using borrowings under our senior secured credit facility. Pursuant to the terms of these notes, this optional redemption was made at a price of 103.875%, which resulted in a total cash outlay of approximately $52 million.
|
|
•
|
Operating in a Highly Regulated Industry
. We are required to comply with extensive and complex laws and regulations at the federal, state, and local government levels. These rules and regulations have affected, or could in the future affect, our business activities by having an impact on the reimbursement we receive for services provided or the costs of compliance, mandating new documentation standards, requiring additional licensure or certification, regulating our relationships with physicians and other referral sources, regulating the use of our properties, and limiting our ability to enter new markets or add new capacity to existing hospitals and agencies. Ensuring continuous compliance with extensive laws and regulations is an operating requirement for all healthcare providers.
|
|
Market basket update
|
2.4%
|
|
Healthcare reform reduction
|
20 basis points
|
|
Productivity adjustment
|
50 basis points
|
|
•
|
Changes to Our Operating Environment Resulting from Healthcare Reform
. Our challenges related to healthcare reform are discussed in Item 1,
Business
, “Sources of Revenues,” and Item 1A,
Risk Factors
. Many provisions within the 2010 Healthcare Reform Laws have impacted, or could in the future impact, our business. Most notably for us are the reductions to our hospitals’ annual market basket updates, including productivity adjustments, mandated reductions to home health and hospice Medicare reimbursements, and future payment reforms such as ACOs and bundled payments.
|
|
•
|
We have a track record of successful partnerships with acute care providers. Thirty-three of our hospitals already operate as joint ventures with acute care hospitals, and we continue to pursue joint ventures as one of our growth initiatives. These joint ventures create an immediate link to an acute care system and position us to quickly and efficiently integrate our services in a coordinated care model.
|
|
•
|
Our commitment to coordinated care is demonstrated and enhanced by the utilization of technology. Our hospital electronic clinical information system is capable of interfaces with all major acute care electronic medical record systems and health information exchanges making communication easier across the continuum of healthcare providers. Our home health and hospice clinical information system utilizes a
|
|
•
|
Our balance sheet is strong, and we have consistently strong free cash flows. We have no significant debt maturities prior to 2020, and we have significant liquidity under our revolving credit facility. In addition, we own the real estate associated with approximately 68% of our hospitals.
|
|
•
|
We have a proven track record of being a high-quality, cost-effective provider. The FIM
®
Gains (a tool based on an 18-point assessment used to measure functional independence from admission to discharge) at our inpatient rehabilitation hospitals consistently exceed industry results, and the 30-day readmission rates at our home health agencies are lower than the national average. In addition, we have the scale and operating leverage to generate a low cost per discharge/visit.
|
|
•
|
We are currently participating in several coordinated care delivery model initiatives and are exploring ACO participation in several others. Eight of our IRFs began participating in Phase 2, the “at-risk” phase, of Model 3 of CMS’ Bundled Payments for Care Improvement (“BPCI”) initiative in 2015. We also have several IRFs that have signed participation agreements with acute care providers participating in Model 2 of the BPCI initiative. Ten of our home health agencies began participating in Phase 2 of Model 3 of the BPCI initiative in April 2014. In July 2015, 42 additional home health agencies began participating in Phase 2 of Model 3 of this initiative. In addition, we have partnered as the home health provider with Premier PHC™, an ACO serving approximately 20,000 Medicare patients.
|
|
•
|
Maintaining Strong Volume Growth
. Various factors, including competition and increasing regulatory and administrative burdens, may impact our ability to maintain and grow our hospital, home health, and hospice volumes. In any particular market, we may encounter competition from local or national entities with longer operating histories or other competitive advantages, such as acute care hospitals who provide post-acute services similar to ours or other post-acute providers with relationships with referring acute care hospitals or physicians. Aggressive payment review practices by Medicare contractors, aggressive enforcement of regulatory policies by government agencies, and restrictive or burdensome rules, regulations or statutes governing admissions practices may lead us to not accept patients who would be appropriate for and would benefit from the services we provide. In addition, from time to time, we must get regulatory approval to expand our services and locations in states with
|
|
•
|
Recruiting and Retaining High-Quality Personnel
. See Item 1A,
Risk Factors
, for a discussion of competition for staffing, shortages of qualified personnel, and other factors that may increase our labor costs. Recruiting and retaining qualified personnel for our inpatient hospitals and home health and hospice agencies remain a high priority for us. We attempt to maintain a comprehensive compensation and benefits package that allows us to remain competitive in this challenging staffing environment while remaining consistent with our goal of being a high-quality, cost-effective provider of inpatient rehabilitative services.
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
74.9
|
%
|
|
74.1
|
%
|
|
74.5
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
17.7
|
%
|
|
18.6
|
%
|
|
18.5
|
%
|
|
Medicaid
|
3.0
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
Other third-party payors
|
1.7
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
|
Workers' compensation
|
0.9
|
%
|
|
1.2
|
%
|
|
1.2
|
%
|
|
Patients
|
0.6
|
%
|
|
1.0
|
%
|
|
1.1
|
%
|
|
Other income
|
1.2
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
For the Year Ended December 31,
|
|
Percentage Change
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2015 v. 2014
|
|
2014 v. 2013
|
||||||||
|
|
(In Millions)
|
|
|
|
|
||||||||||||
|
Net operating revenues
|
$
|
3,162.9
|
|
|
$
|
2,405.9
|
|
|
$
|
2,273.2
|
|
|
31.5
|
%
|
|
5.8
|
%
|
|
Less: Provision for doubtful accounts
|
(47.2
|
)
|
|
(31.6
|
)
|
|
(26.0
|
)
|
|
49.4
|
%
|
|
21.5
|
%
|
|||
|
Net operating revenues less provision for doubtful accounts
|
3,115.7
|
|
|
2,374.3
|
|
|
2,247.2
|
|
|
31.2
|
%
|
|
5.7
|
%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
1,670.8
|
|
|
1,161.7
|
|
|
1,089.7
|
|
|
43.8
|
%
|
|
6.6
|
%
|
|||
|
Other operating expenses
|
432.1
|
|
|
351.6
|
|
|
323.0
|
|
|
22.9
|
%
|
|
8.9
|
%
|
|||
|
Occupancy costs
|
53.9
|
|
|
41.6
|
|
|
47.0
|
|
|
29.6
|
%
|
|
(11.5
|
)%
|
|||
|
Supplies
|
128.7
|
|
|
111.9
|
|
|
105.4
|
|
|
15.0
|
%
|
|
6.2
|
%
|
|||
|
General and administrative expenses
|
133.3
|
|
|
124.8
|
|
|
119.1
|
|
|
6.8
|
%
|
|
4.8
|
%
|
|||
|
Depreciation and amortization
|
139.7
|
|
|
107.7
|
|
|
94.7
|
|
|
29.7
|
%
|
|
13.7
|
%
|
|||
|
Government, class action, and related settlements
|
7.5
|
|
|
(1.7
|
)
|
|
(23.5
|
)
|
|
(541.2
|
)%
|
|
(92.8
|
)%
|
|||
|
Professional fees—accounting, tax, and legal
|
3.0
|
|
|
9.3
|
|
|
9.5
|
|
|
(67.7
|
)%
|
|
(2.1
|
)%
|
|||
|
Total operating expenses
|
2,569.0
|
|
|
1,906.9
|
|
|
1,764.9
|
|
|
34.7
|
%
|
|
8.0
|
%
|
|||
|
Loss on early extinguishment of debt
|
22.4
|
|
|
13.2
|
|
|
2.4
|
|
|
69.7
|
%
|
|
450.0
|
%
|
|||
|
Interest expense and amortization of debt discounts and fees
|
142.9
|
|
|
109.2
|
|
|
100.4
|
|
|
30.9
|
%
|
|
8.8
|
%
|
|||
|
Other income
|
(5.5
|
)
|
|
(31.2
|
)
|
|
(4.5
|
)
|
|
(82.4
|
)%
|
|
593.3
|
%
|
|||
|
Equity in net income of nonconsolidated affiliates
|
(8.7
|
)
|
|
(10.7
|
)
|
|
(11.2
|
)
|
|
(18.7
|
)%
|
|
(4.5
|
)%
|
|||
|
Income from continuing operations before income tax expense
|
395.6
|
|
|
386.9
|
|
|
395.2
|
|
|
2.2
|
%
|
|
(2.1
|
)%
|
|||
|
Provision for income tax expense
|
141.9
|
|
|
110.7
|
|
|
12.7
|
|
|
28.2
|
%
|
|
771.7
|
%
|
|||
|
Income from continuing operations
|
253.7
|
|
|
276.2
|
|
|
382.5
|
|
|
(8.1
|
)%
|
|
(27.8
|
)%
|
|||
|
(Loss) income from discontinued operations, net of tax
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|
(116.4
|
)%
|
|
(600.0
|
)%
|
|||
|
Net income
|
252.8
|
|
|
281.7
|
|
|
381.4
|
|
|
(10.3
|
)%
|
|
(26.1
|
)%
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|
16.8
|
%
|
|
3.3
|
%
|
|||
|
Net income attributable to HealthSouth
|
$
|
183.1
|
|
|
$
|
222.0
|
|
|
$
|
323.6
|
|
|
(17.5
|
)%
|
|
(31.4
|
)%
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Provision for doubtful accounts
|
1.5
|
%
|
|
1.3
|
%
|
|
1.1
|
%
|
|
Operating expenses:
|
|
|
|
|
|
|||
|
Salaries and benefits
|
52.8
|
%
|
|
48.3
|
%
|
|
47.9
|
%
|
|
Other operating expenses
|
13.7
|
%
|
|
14.6
|
%
|
|
14.2
|
%
|
|
Occupancy costs
|
1.7
|
%
|
|
1.7
|
%
|
|
2.1
|
%
|
|
Supplies
|
4.1
|
%
|
|
4.7
|
%
|
|
4.6
|
%
|
|
General and administrative expenses
|
4.2
|
%
|
|
5.2
|
%
|
|
5.2
|
%
|
|
Depreciation and amortization
|
4.4
|
%
|
|
4.5
|
%
|
|
4.2
|
%
|
|
Government, class action, and related settlements
|
0.2
|
%
|
|
(0.1
|
)%
|
|
(1.0
|
)%
|
|
Professional fees—accounting, tax, and legal
|
0.1
|
%
|
|
0.4
|
%
|
|
0.4
|
%
|
|
Total operating expenses
|
81.2
|
%
|
|
79.3
|
%
|
|
77.6
|
%
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
73.2
|
%
|
|
73.9
|
%
|
|
74.2
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
19.0
|
%
|
|
18.8
|
%
|
|
18.7
|
%
|
|
Medicaid
|
2.5
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
Other third-party payors
|
2.0
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
|
Workers’ compensation
|
1.1
|
%
|
|
1.2
|
%
|
|
1.3
|
%
|
|
Patients
|
0.7
|
%
|
|
1.0
|
%
|
|
1.1
|
%
|
|
Other income
|
1.5
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
For the Year Ended December 31,
|
|
Percentage Change
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2015 vs. 2014
|
|
2014 vs. 2013
|
||||||||
|
|
(In Millions, Except Percentage Change)
|
||||||||||||||||
|
Net operating revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Inpatient
|
$
|
2,547.2
|
|
|
$
|
2,272.5
|
|
|
$
|
2,130.8
|
|
|
12.1
|
%
|
|
6.7
|
%
|
|
Outpatient and other
|
105.9
|
|
|
104.8
|
|
|
113.6
|
|
|
1.0
|
%
|
|
(7.7
|
)%
|
|||
|
Inpatient rehabilitation segment revenues
|
2,653.1
|
|
|
2,377.3
|
|
|
2,244.4
|
|
|
11.6
|
%
|
|
5.9
|
%
|
|||
|
Less: Provision for doubtful accounts
|
(44.7
|
)
|
|
(31.2
|
)
|
|
(25.6
|
)
|
|
43.3
|
%
|
|
21.9
|
%
|
|||
|
Net operating revenues less provision for doubtful accounts
|
2,608.4
|
|
|
2,346.1
|
|
|
2,218.8
|
|
|
11.2
|
%
|
|
5.7
|
%
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Salaries and benefits
|
1,310.6
|
|
|
1,141.0
|
|
|
1,069.7
|
|
|
14.9
|
%
|
|
6.7
|
%
|
|||
|
Other operating expenses
|
387.7
|
|
|
342.5
|
|
|
314.7
|
|
|
13.2
|
%
|
|
8.8
|
%
|
|||
|
Supplies
|
120.9
|
|
|
111.5
|
|
|
105.2
|
|
|
8.4
|
%
|
|
6.0
|
%
|
|||
|
Occupancy costs
|
46.2
|
|
|
41.2
|
|
|
46.5
|
|
|
12.1
|
%
|
|
(11.4
|
)%
|
|||
|
Other income
|
(2.3
|
)
|
|
(4.0
|
)
|
|
(4.5
|
)
|
|
(42.5
|
)%
|
|
(11.1
|
)%
|
|||
|
Equity in net income of nonconsolidated affiliates
|
(8.6
|
)
|
|
(10.7
|
)
|
|
(11.2
|
)
|
|
(19.6
|
)%
|
|
(4.5
|
)%
|
|||
|
Noncontrolling interests
|
62.9
|
|
|
59.3
|
|
|
57.2
|
|
|
6.1
|
%
|
|
3.7
|
%
|
|||
|
Segment Adjusted EBITDA
|
$
|
691.0
|
|
|
$
|
665.3
|
|
|
$
|
641.2
|
|
|
3.9
|
%
|
|
3.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
(Actual Amounts)
|
||||||||||||||||
|
Discharges
|
149,161
|
|
|
134,515
|
|
|
129,988
|
|
|
10.9
|
%
|
|
3.5
|
%
|
|||
|
Net patient revenue per discharge
|
$
|
17,077
|
|
|
$
|
16,894
|
|
|
$
|
16,392
|
|
|
1.1
|
%
|
|
3.1
|
%
|
|
Outpatient visits
|
577,507
|
|
|
579,555
|
|
|
652,266
|
|
|
(0.4
|
)%
|
|
(11.1
|
)%
|
|||
|
Average length of stay (days)
|
12.9
|
|
|
13.2
|
|
|
13.3
|
|
|
(2.3
|
)%
|
|
(0.8
|
)%
|
|||
|
Occupancy %
|
62.8
|
%
|
|
68.4
|
%
|
|
69.3
|
%
|
|
(8.2
|
)%
|
|
(1.3
|
)%
|
|||
|
# of licensed beds
|
8,404
|
|
|
7,095
|
|
|
6,825
|
|
|
18.4
|
%
|
|
4.0
|
%
|
|||
|
Full-time equivalents*
|
17,880
|
|
|
16,405
|
|
|
15,956
|
|
|
9.0
|
%
|
|
2.8
|
%
|
|||
|
Employees per occupied bed
|
3.41
|
|
|
3.40
|
|
|
3.39
|
|
|
0.3
|
%
|
|
0.3
|
%
|
|||
|
*
|
Excludes approximately 400 full-time equivalents in each period who are considered part of corporate overhead with their salaries and benefits included in
General and administrative expenses
in our consolidated statements of operations. Full-time equivalents included in the above table represent HealthSouth employees who participate in or support the operations of our hospitals and exclude an estimate of full-time equivalents related to contract labor.
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
83.7
|
%
|
|
96.9
|
%
|
|
95.8
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
10.7
|
%
|
|
1.8
|
%
|
|
2.5
|
%
|
|
Medicaid
|
5.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Other third-party payors
|
—
|
%
|
|
1.0
|
%
|
|
1.4
|
%
|
|
Workers’ compensation
|
—
|
%
|
|
0.3
|
%
|
|
0.3
|
%
|
|
Patients
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
For the Year Ended December 31,
|
|
Percentage Change
|
||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2015 vs. 2014
|
|
2014 vs. 2013
|
||||||||
|
|
(In Millions, Except Percentage Change)
|
||||||||||||||||
|
Net operating revenues:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Home health
|
$
|
478.1
|
|
|
$
|
28.6
|
|
|
$
|
28.8
|
|
|
NMF
|
|
|
NMF
|
|
|
Hospice
|
31.7
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|||
|
Home health and hospice segment revenues
|
509.8
|
|
|
28.6
|
|
|
28.8
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Less: Provision for doubtful accounts
|
(2.5
|
)
|
|
(0.4
|
)
|
|
(0.4
|
)
|
|
NMF
|
|
|
NMF
|
|
|||
|
Net operating revenues less provision for doubtful accounts
|
507.3
|
|
|
28.2
|
|
|
28.4
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of services sold (excluding depreciation and amortization)
|
244.8
|
|
|
17.0
|
|
|
16.7
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Support and overhead costs
|
172.7
|
|
|
6.9
|
|
|
6.6
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Equity in net income of nonconsolidated affiliates
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Noncontrolling interests
|
6.8
|
|
|
0.4
|
|
|
0.6
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Segment Adjusted EBITDA
|
$
|
83.1
|
|
|
$
|
3.9
|
|
|
$
|
4.5
|
|
|
NMF
|
|
|
NMF
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
(Actual Amounts)
|
||||||||||||||||
|
Home health:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Admissions
|
74,329
|
|
|
7,545
|
|
|
7,403
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Recertifications
|
65,039
|
|
|
1,030
|
|
|
914
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Episodes
|
137,568
|
|
|
8,236
|
|
|
7,969
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Average revenue per episode
|
$
|
3,072
|
|
|
$
|
3,364
|
|
|
$
|
3,462
|
|
|
(8.7
|
)%
|
|
(2.8
|
)%
|
|
Episodic visits per episode
|
19.1
|
|
|
18.8
|
|
|
18.6
|
|
|
1.6
|
%
|
|
1.1
|
%
|
|||
|
Total visits
|
2,889,373
|
|
|
159,672
|
|
|
154,365
|
|
|
NMF
|
|
|
NMF
|
|
|||
|
Cost per visit
|
$
|
72.0
|
|
|
$
|
108.0
|
|
|
$
|
107.9
|
|
|
(33.3
|
)%
|
|
0.1
|
%
|
|
Hospice:
|
|
|
|
|
|
|
|
|
|
||||||||
|
Admissions
|
2,452
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|||
|
Patient days
|
204,898
|
|
|
—
|
|
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|||
|
Revenue per day
|
$
|
155
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
N/A
|
|
|
N/A
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net cash provided by operating activities
|
$
|
484.8
|
|
|
$
|
444.9
|
|
|
$
|
470.3
|
|
|
Net cash used in investing activities
|
(1,129.8
|
)
|
|
(876.9
|
)
|
|
(226.2
|
)
|
|||
|
Net cash provided by (used in) financing activities
|
639.9
|
|
|
434.2
|
|
|
(312.4
|
)
|
|||
|
(Decrease) increase in cash and cash equivalents
|
$
|
(5.1
|
)
|
|
$
|
2.2
|
|
|
$
|
(68.3
|
)
|
|
|
Total
|
|
2016
|
|
2017-2018
|
|
2019-2020
|
|
2021 and thereafter
|
||||||||||
|
Long-term debt obligations:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Long-term debt, excluding revolving credit facility and capital lease obligations
(a)
|
$
|
2,753.3
|
|
|
$
|
24.9
|
|
|
$
|
46.9
|
|
|
$
|
648.5
|
|
|
$
|
2,033.0
|
|
|
Revolving credit facility
|
130.0
|
|
|
—
|
|
|
—
|
|
|
130.0
|
|
|
—
|
|
|||||
|
Interest on long-term debt
(b)
|
1,264.6
|
|
|
140.8
|
|
|
279.6
|
|
|
272.7
|
|
|
571.5
|
|
|||||
|
Capital lease obligations
(c)
|
543.1
|
|
|
32.8
|
|
|
67.5
|
|
|
58.1
|
|
|
384.7
|
|
|||||
|
Operating lease obligations
(d)(e)
|
387.6
|
|
|
59.2
|
|
|
98.1
|
|
|
74.1
|
|
|
156.2
|
|
|||||
|
Purchase obligations
(e)(f)
|
114.2
|
|
|
33.3
|
|
|
49.3
|
|
|
24.4
|
|
|
7.2
|
|
|||||
|
Other long-term liabilities
(g)(h)
|
3.7
|
|
|
0.3
|
|
|
0.4
|
|
|
0.4
|
|
|
2.6
|
|
|||||
|
Total
|
$
|
5,196.5
|
|
|
$
|
291.3
|
|
|
$
|
541.8
|
|
|
$
|
1,208.2
|
|
|
$
|
3,155.2
|
|
|
(a)
|
Included in long-term debt are amounts owed on our bonds payable and other notes payable. These borrowings are further explained in
Note 8,
Long-term Debt
,
to the accompanying consolidated financial statements.
|
|
(b)
|
Interest on our fixed rate debt is presented using the stated interest rate. Interest expense on our variable rate debt is estimated using the rate in effect as of December 31,
2015
. Interest related to capital lease obligations is excluded from this line. Future minimum payments, which are accounted for as interest, related to sale/leaseback transactions involving real estate accounted for as financings are included in this line (see
Note 5,
Property and Equipment
, and
Note 8,
Long-term Debt
, to the accompanying consolidated financial statements). Amounts exclude amortization of debt discounts, amortization of loan fees, or fees for lines of credit that would be included in interest expense in our consolidated statements of operations.
|
|
(c)
|
Amounts include interest portion of future minimum capital lease payments.
|
|
(d)
|
Our inpatient rehabilitation segment leases approximately 32% of its hospitals as well as other property and equipment under operating leases in the normal course of business. Our home health and hospice segment leases relatively small office spaces in the localities it serves, space for its corporate office, and other equipment under operating leases in the normal course of business. Some of our hospital leases contain escalation clauses based on changes in the Consumer Price Index while others have fixed escalation terms. The minimum lease payments do not include contingent rental expense. Some lease agreements provide us with the option to renew the lease or purchase the leased property. Our future operating lease obligations would change if we exercised these renewal options and if we entered into additional operating lease agreements. For more information, see
Note 5,
Property and Equipment
,
to the accompanying consolidated financial statements.
|
|
(e)
|
Future operating lease obligations and purchase obligations are not recognized in our consolidated balance sheet.
|
|
(f)
|
Purchase obligations include agreements to purchase goods or services that are enforceable and legally binding on HealthSouth and that specify all significant terms, including: fixed or minimum quantities to be purchased; fixed, minimum, or variable price provisions; and the approximate timing of the transaction. Purchase obligations exclude agreements that are cancelable without penalty. Our purchase obligations primarily relate to software licensing and support.
|
|
(g)
|
Because their future cash outflows are uncertain, the following noncurrent liabilities are excluded from the table above: general liability, professional liability, and workers’ compensation risks, noncurrent amounts related to third-party billing audits, and deferred income taxes. Also, as of December 31,
2015
, we had
$2.9 million
of total gross unrecognized tax benefits. For more information, see
Note 9,
Self-Insured Risks
,
Note 15,
Income Taxes
,
and
Note 17,
Contingencies and Other Commitments
,
to the accompanying consolidated financial statements.
|
|
(h)
|
The table above does not include
Redeemable noncontrolling interests
of
$121.1 million
because of the uncertainty surrounding the timing and amounts of any related cash outflows. See
Note 11,
Redeemable Noncontrolling Interests
, to the accompanying consolidated financial statements.
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income
|
$
|
252.8
|
|
|
$
|
281.7
|
|
|
$
|
381.4
|
|
|
Loss (income) from discontinued operations, net of tax, attributable to HealthSouth
|
0.9
|
|
|
(5.5
|
)
|
|
1.1
|
|
|||
|
Provision for income tax expense
|
141.9
|
|
|
110.7
|
|
|
12.7
|
|
|||
|
Interest expense and amortization of debt discounts and fees
|
142.9
|
|
|
109.2
|
|
|
100.4
|
|
|||
|
Loss on early extinguishment of debt
|
22.4
|
|
|
13.2
|
|
|
2.4
|
|
|||
|
Professional fees—accounting, tax, and legal
|
3.0
|
|
|
9.3
|
|
|
9.5
|
|
|||
|
Government, class action, and related settlements
|
7.5
|
|
|
(1.7
|
)
|
|
(23.5
|
)
|
|||
|
Net noncash loss on disposal or impairment of assets
|
2.6
|
|
|
6.7
|
|
|
5.9
|
|
|||
|
Depreciation and amortization
|
139.7
|
|
|
107.7
|
|
|
94.7
|
|
|||
|
Stock-based compensation expense
|
26.2
|
|
|
23.9
|
|
|
24.8
|
|
|||
|
Net income attributable to noncontrolling interests
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Gain on consolidation of former equity method hospital
|
—
|
|
|
(27.2
|
)
|
|
—
|
|
|||
|
Transaction costs
|
12.3
|
|
|
9.3
|
|
|
—
|
|
|||
|
Adjusted EBITDA
|
$
|
682.5
|
|
|
$
|
577.6
|
|
|
$
|
551.6
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net cash provided by operating activities
|
$
|
484.8
|
|
|
$
|
444.9
|
|
|
$
|
470.3
|
|
|
Provision for doubtful accounts
|
(47.2
|
)
|
|
(31.6
|
)
|
|
(26.0
|
)
|
|||
|
Professional fees—accounting, tax, and legal
|
3.0
|
|
|
9.3
|
|
|
9.5
|
|
|||
|
Interest expense and amortization of debt discounts and fees
|
142.9
|
|
|
109.2
|
|
|
100.4
|
|
|||
|
Equity in net income of nonconsolidated affiliates
|
8.7
|
|
|
10.7
|
|
|
11.2
|
|
|||
|
Net income attributable to noncontrolling interests in continuing operations
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Amortization of debt-related items
|
(14.3
|
)
|
|
(12.7
|
)
|
|
(5.0
|
)
|
|||
|
Distributions from nonconsolidated affiliates
|
(7.7
|
)
|
|
(12.6
|
)
|
|
(11.4
|
)
|
|||
|
Current portion of income tax expense
|
14.8
|
|
|
13.3
|
|
|
6.3
|
|
|||
|
Change in assets and liabilities
|
147.1
|
|
|
90.1
|
|
|
48.9
|
|
|||
|
Net premium paid on bond transactions
|
3.9
|
|
|
4.3
|
|
|
1.7
|
|
|||
|
Operating cash used in discontinued operations
|
0.7
|
|
|
1.2
|
|
|
1.9
|
|
|||
|
Transaction costs
|
12.3
|
|
|
9.3
|
|
|
—
|
|
|||
|
Other
|
3.2
|
|
|
1.9
|
|
|
1.6
|
|
|||
|
Adjusted EBITDA
|
$
|
682.5
|
|
|
$
|
577.6
|
|
|
$
|
551.6
|
|
|
•
|
any obligation under certain guarantees or contracts;
|
|
•
|
a retained or contingent interest in assets transferred to an unconsolidated entity or similar entity or similar arrangement that serves as credit, liquidity, or market risk support to that entity for such assets;
|
|
•
|
any obligation under certain derivative instruments; and
|
|
•
|
any obligation under a material variable interest held by the registrant in an unconsolidated entity that provides financing, liquidity, market risk, or credit risk support to the registrant, or engages in leasing, hedging, or research and development services with the registrant.
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014*
|
||||
|
|
(In Millions)
|
||||||
|
0 - 30 Days
|
$
|
300.3
|
|
|
$
|
230.4
|
|
|
31 - 60 Days
|
39.0
|
|
|
30.1
|
|
||
|
61 - 90 Days
|
24.5
|
|
|
12.3
|
|
||
|
91 - 120 Days
|
9.9
|
|
|
5.2
|
|
||
|
120 + Days
|
29.6
|
|
|
31.3
|
|
||
|
Current patients accounts receivable, net
|
403.3
|
|
|
309.3
|
|
||
|
Noncurrent patient accounts receivable, net
|
96.6
|
|
|
51.4
|
|
||
|
Other accounts receivable
|
7.2
|
|
|
13.9
|
|
||
|
Accounts receivable, net
|
$
|
507.1
|
|
|
$
|
374.6
|
|
|
•
|
historical claims experience;
|
|
•
|
trending of loss development factors;
|
|
•
|
trends in the frequency and severity of claims;
|
|
•
|
coverage limits of third-party insurance;
|
|
•
|
demographic information;
|
|
•
|
statistical confidence levels;
|
|
•
|
medical cost inflation;
|
|
•
|
payroll dollars; and
|
|
•
|
hospital patient census.
|
|
Net self-insurance reserves as of December 31, 2015:
|
|
|
|
As reported, with 50% statistical confidence level
|
115.5
|
|
|
With 70% statistical confidence level
|
123.4
|
|
|
•
|
Macroeconomic conditions, such as deterioration in general economic conditions, limitations on accessing capital, or other developments in equity and credit markets;
|
|
•
|
Industry and market considerations and changes in healthcare regulations, including reimbursement and compliance requirements under the Medicare and Medicaid programs;
|
|
•
|
Cost factors, such as an increase in labor, supply, or other costs;
|
|
•
|
Overall financial performance, such as negative or declining cash flows or a decline in actual or forecasted revenue or earnings;
|
|
•
|
Other relevant company-specific events, such as material changes in management or key personnel or outstanding litigation;
|
|
•
|
Material events, such as a change in the composition or carrying amount of each reporting unit’s net assets, including acquisitions and dispositions; and
|
|
•
|
Consideration of the relationship of our market capitalization to our book value, as well as a sustained decrease in our share price.
|
|
Item 7A.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
|
|
December 31, 2015
|
|
December 31, 2014
|
||||||||||||
|
Financial Instrument:
|
|
Book Value
|
|
Market Value
|
|
Book Value
|
|
Market Value
|
||||||||
|
8.125% Senior Notes due 2020
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
282.7
|
|
|
$
|
—
|
|
|
Unamortized debt discount and fees
|
|
—
|
|
|
—
|
|
|
7.3
|
|
|
—
|
|
||||
|
Principal amount
|
|
—
|
|
|
—
|
|
|
290.0
|
|
|
302.5
|
|
||||
|
7.75% Senior Notes due 2022
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
174.3
|
|
|
—
|
|
|
223.7
|
|
|
—
|
|
||||
|
Unamortized debt premium and fees
|
|
1.6
|
|
|
—
|
|
|
2.3
|
|
|
—
|
|
||||
|
Principal amount
|
|
175.9
|
|
|
183.7
|
|
|
226.0
|
|
|
240.7
|
|
||||
|
5.125% Senior Notes due 2023
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
294.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unamortized debt discount and fees
|
|
5.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Principal amount
|
|
300.0
|
|
|
288.0
|
|
|
—
|
|
|
—
|
|
||||
|
5.75% Senior Notes due 2024
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
1,192.6
|
|
|
—
|
|
|
447.4
|
|
|
—
|
|
||||
|
Unamortized debt discount and fees
|
|
7.4
|
|
|
—
|
|
|
2.6
|
|
|
—
|
|
||||
|
Principal amount
|
|
1,200.0
|
|
|
1,146.0
|
|
|
450.0
|
|
|
471.4
|
|
||||
|
5.75% Senior Notes due 2025
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
343.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Unamortized debt discount and fees
|
|
6.6
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Principal amount
|
|
350.0
|
|
|
332.5
|
|
|
—
|
|
|
—
|
|
||||
|
2.00% Convertible Senior Subordinated Notes due 2043
|
|
|
|
|
|
|
|
|
||||||||
|
Carrying Value
|
|
265.9
|
|
|
—
|
|
|
256.7
|
|
|
—
|
|
||||
|
Unamortized debt discount and fees
|
|
54.1
|
|
|
—
|
|
|
63.3
|
|
|
—
|
|
||||
|
Principal amount
|
|
320.0
|
|
|
345.0
|
|
|
320.0
|
|
|
358.4
|
|
||||
|
Item 8.
|
Financial Statements and Supplementary Data
|
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
|
Item 9A.
|
Controls and Procedures
|
|
Item 9B.
|
Other Information
|
|
Item 10.
|
Directors and Executive Officers of the Registrant
|
|
Item 11.
|
Executive Compensation
|
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
|
|
Securities to be Issued Upon Exercise
|
|
Weighted Average Price
(1)
|
Securities Available for Future Issuance
|
|
||||
|
Plans approved by stockholders
|
3,435,785
|
|
(2)
|
$
|
21.30
|
|
4,022,491
|
|
(3)
|
|
Plans not approved by stockholders
|
773,603
|
|
(4)
|
21.49
|
|
—
|
|
|
|
|
Total
|
4,209,388
|
|
|
|
4,022,491
|
|
|
||
|
(1)
|
This calculation does not take into account awards of restricted stock, restricted stock units, or performance share units.
|
|
(2)
|
This amount assumes maximum performance by performance-based awards for which the performance has not yet been determined.
|
|
(3)
|
This amount represents the number of shares available for future equity grants under the Amended and Restated 2008 Equity Incentive Plan approved by our stockholders in May 2011.
|
|
(4)
|
This amount includes (a) 686,773 shares issuable upon exercise of stock options outstanding under the
2005 Equity Incentive Plan and (b) 86,830 restr
icted stock units issued under the 2004 Amended and Restated Director Incentive Plan.
|
|
Item 13.
|
Certain Relationships and Related Transactions and Director Independence
|
|
Item 14.
|
Principal Accountant Fees and Services
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
|
|
HEALTHSOUTH CORPORATION
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ J
AY
G
RINNEY
|
|
|
|
|
Jay Grinney
|
|
|
|
|
President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
Date:
|
February 24, 2016
|
|
|
Signature
|
Capacity
|
Date
|
|
|
|
|
|
/s/ J
AY
G
RINNEY
|
President and Chief Executive Officer and Director
|
February 24, 2016
|
|
Jay Grinney
|
|
|
|
|
|
|
|
/s/ D
OUGLAS
E.
C
OLTHARP
|
Executive Vice President and Chief Financial Officer
|
February 24, 2016
|
|
Douglas E. Coltharp
|
|
|
|
|
|
|
|
/s/ A
NDREW
L
.
P
RICE
|
Chief Accounting Officer
|
February 24, 2016
|
|
Andrew L. Price
|
|
|
|
|
|
|
|
/s/ L
EO
I. H
IGDON
, J
R
.
|
Chairman of the Board of Directors
|
February 24, 2016
|
|
Leo I. Higdon, Jr.
|
|
|
|
|
|
|
|
/s/ J
OHN
W. C
HIDSEY
|
Director
|
February 24, 2016
|
|
John W. Chidsey
|
|
|
|
|
|
|
|
/s/ D
ONALD
L. C
ORRELL
|
Director
|
February 24, 2016
|
|
Donald L. Correll
|
|
|
|
|
|
|
|
/s/ Y
VONNE
M. C
URL
|
Director
|
February 24, 2016
|
|
Yvonne M. Curl
|
|
|
|
|
|
|
|
/s/ C
HARLES
M. E
LSON
|
Director
|
February 24, 2016
|
|
Charles M. Elson
|
|
|
|
|
|
|
|
/s/ J
OAN
E. H
ERMAN
|
Director
|
February 24, 2016
|
|
Joan E. Herman
|
|
|
|
|
|
|
|
/s/ L
ESLYE
G. K
ATZ
|
Director
|
February 24, 2016
|
|
Leslye G. Katz
|
|
|
|
|
|
|
|
/s/ J
OHN
E. M
AUPIN
, J
R.
|
Director
|
February 24, 2016
|
|
John E. Maupin, Jr.
|
|
|
|
|
|
|
|
/s/ L. E
DWARD
S
HAW
, J
R
.
|
Director
|
February 24, 2016
|
|
L. Edward Shaw, Jr.
|
|
|
|
Item 15.
|
Financial Statements
|
|
HealthSouth Corporation and Subsidiaries
Consolidated Statements of Operations
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
(In Millions, Except Per Share Data)
|
||||||||||
|
Net operating revenues
|
$
|
3,162.9
|
|
|
$
|
2,405.9
|
|
|
$
|
2,273.2
|
|
|
Less: Provision for doubtful accounts
|
(47.2
|
)
|
|
(31.6
|
)
|
|
(26.0
|
)
|
|||
|
Net operating revenues less provision for doubtful accounts
|
3,115.7
|
|
|
2,374.3
|
|
|
2,247.2
|
|
|||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|||
|
Salaries and benefits
|
1,670.8
|
|
|
1,161.7
|
|
|
1,089.7
|
|
|||
|
Other operating expenses
|
432.1
|
|
|
351.6
|
|
|
323.0
|
|
|||
|
Occupancy costs
|
53.9
|
|
|
41.6
|
|
|
47.0
|
|
|||
|
Supplies
|
128.7
|
|
|
111.9
|
|
|
105.4
|
|
|||
|
General and administrative expenses
|
133.3
|
|
|
124.8
|
|
|
119.1
|
|
|||
|
Depreciation and amortization
|
139.7
|
|
|
107.7
|
|
|
94.7
|
|
|||
|
Government, class action, and related settlements
|
7.5
|
|
|
(1.7
|
)
|
|
(23.5
|
)
|
|||
|
Professional fees—accounting, tax, and legal
|
3.0
|
|
|
9.3
|
|
|
9.5
|
|
|||
|
Total operating expenses
|
2,569.0
|
|
|
1,906.9
|
|
|
1,764.9
|
|
|||
|
Loss on early extinguishment of debt
|
22.4
|
|
|
13.2
|
|
|
2.4
|
|
|||
|
Interest expense and amortization of debt discounts and fees
|
142.9
|
|
|
109.2
|
|
|
100.4
|
|
|||
|
Other income
|
(5.5
|
)
|
|
(31.2
|
)
|
|
(4.5
|
)
|
|||
|
Equity in net income of nonconsolidated affiliates
|
(8.7
|
)
|
|
(10.7
|
)
|
|
(11.2
|
)
|
|||
|
Income from continuing operations before income tax expense
|
395.6
|
|
|
386.9
|
|
|
395.2
|
|
|||
|
Provision for income tax expense
|
141.9
|
|
|
110.7
|
|
|
12.7
|
|
|||
|
Income from continuing operations
|
253.7
|
|
|
276.2
|
|
|
382.5
|
|
|||
|
(Loss) income from discontinued operations, net of tax
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|||
|
Net income
|
252.8
|
|
|
281.7
|
|
|
381.4
|
|
|||
|
Less: Net income attributable to noncontrolling interests
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Net income attributable to HealthSouth
|
183.1
|
|
|
222.0
|
|
|
323.6
|
|
|||
|
Less: Convertible perpetual preferred stock dividends
|
(1.6
|
)
|
|
(6.3
|
)
|
|
(21.0
|
)
|
|||
|
Less: Repurchase of convertible perpetual preferred stock
|
—
|
|
|
—
|
|
|
(71.6
|
)
|
|||
|
Net income attributable to HealthSouth common shareholders
|
$
|
181.5
|
|
|
$
|
215.7
|
|
|
$
|
231.0
|
|
|
Weighted average common shares outstanding:
|
|
|
|
|
|
|
|
|
|||
|
Basic
|
89.4
|
|
|
86.8
|
|
|
88.1
|
|
|||
|
Diluted
|
101.0
|
|
|
100.7
|
|
|
102.1
|
|
|||
|
Earnings per common share:
|
|
|
|
|
|
||||||
|
Basic earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Continuing operations
|
$
|
2.03
|
|
|
$
|
2.40
|
|
|
$
|
2.59
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.06
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
2.02
|
|
|
$
|
2.46
|
|
|
$
|
2.58
|
|
|
Diluted earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
||||||
|
Continuing operations
|
$
|
1.92
|
|
|
$
|
2.24
|
|
|
$
|
2.59
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
1.91
|
|
|
$
|
2.29
|
|
|
$
|
2.58
|
|
|
|
|
|
|
|
|
||||||
|
Cash dividends per common share
|
$
|
0.88
|
|
|
$
|
0.78
|
|
|
$
|
0.36
|
|
|
|
|
|
|
|
|
||||||
|
Amounts attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Income from continuing operations
|
$
|
184.0
|
|
|
$
|
216.5
|
|
|
$
|
324.7
|
|
|
(Loss) income from discontinued operations, net of tax
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|||
|
Net income attributable to HealthSouth
|
$
|
183.1
|
|
|
$
|
222.0
|
|
|
$
|
323.6
|
|
|
HealthSouth Corporation and Subsidiaries
Consolidated Statements of Comprehensive Income
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
(In Millions)
|
||||||||||
|
COMPREHENSIVE INCOME
|
|
|
|
|
|
||||||
|
Net income
|
$
|
252.8
|
|
|
$
|
281.7
|
|
|
$
|
381.4
|
|
|
Other comprehensive loss, net of tax:
|
|
|
|
|
|
|
|
|
|||
|
Net change in unrealized loss on available-for-sale securities:
|
|
|
|
|
|
|
|
|
|||
|
Unrealized net holding loss arising during the period
|
(0.1
|
)
|
|
(0.2
|
)
|
|
(0.7
|
)
|
|||
|
Reclassifications to net income
|
(1.2
|
)
|
|
(0.5
|
)
|
|
(0.9
|
)
|
|||
|
Other comprehensive loss before income taxes
|
(1.3
|
)
|
|
(0.7
|
)
|
|
(1.6
|
)
|
|||
|
Provision for income tax benefit related to other comprehensive loss items
|
0.6
|
|
|
0.3
|
|
|
0.1
|
|
|||
|
Other comprehensive loss, net of tax:
|
(0.7
|
)
|
|
(0.4
|
)
|
|
(1.5
|
)
|
|||
|
Comprehensive income
|
252.1
|
|
|
281.3
|
|
|
379.9
|
|
|||
|
Comprehensive income attributable to noncontrolling interests
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Comprehensive income attributable to HealthSouth
|
$
|
182.4
|
|
|
$
|
221.6
|
|
|
$
|
322.1
|
|
|
HealthSouth Corporation and Subsidiaries
Consolidated Balance Sheets
|
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In Millions, Except Share Data)
|
||||||
|
Assets
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
61.6
|
|
|
$
|
66.7
|
|
|
Restricted cash
|
45.9
|
|
|
45.6
|
|
||
|
Accounts receivable, net of allowance for doubtful accounts of $39.3 in 2015; $22.2 in 2014
|
410.5
|
|
|
323.2
|
|
||
|
Deferred income tax assets
|
—
|
|
|
188.4
|
|
||
|
Prepaid expenses and other current assets
|
80.7
|
|
|
62.7
|
|
||
|
Total current assets
|
598.7
|
|
|
686.6
|
|
||
|
Property and equipment, net
|
1,310.1
|
|
|
1,019.7
|
|
||
|
Goodwill
|
1,890.1
|
|
|
1,084.0
|
|
||
|
Intangible assets, net
|
419.4
|
|
|
306.1
|
|
||
|
Deferred income tax assets
|
190.8
|
|
|
129.4
|
|
||
|
Other long-term assets
|
197.0
|
|
|
162.5
|
|
||
|
Total assets
|
$
|
4,606.1
|
|
|
$
|
3,388.3
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
||
|
Current liabilities:
|
|
|
|
|
|
||
|
Current portion of long-term debt
|
$
|
36.8
|
|
|
$
|
20.8
|
|
|
Accounts payable
|
61.6
|
|
|
53.4
|
|
||
|
Accrued payroll
|
126.2
|
|
|
123.3
|
|
||
|
Accrued interest payable
|
29.7
|
|
|
21.2
|
|
||
|
Other current liabilities
|
172.1
|
|
|
145.6
|
|
||
|
Total current liabilities
|
426.4
|
|
|
364.3
|
|
||
|
Long-term debt, net of current portion
|
3,134.7
|
|
|
2,090.4
|
|
||
|
Self-insured risks
|
101.6
|
|
|
98.7
|
|
||
|
Other long-term liabilities
|
43.0
|
|
|
37.5
|
|
||
|
|
3,705.7
|
|
|
2,590.9
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
||
|
Convertible perpetual preferred stock, $.10 par value; 1,500,000 shares authorized; zero shares issued in 2015 and
96,245 shares issued in 2014
; liquidation preference of $1,000 per share
|
—
|
|
|
93.2
|
|
||
|
Redeemable noncontrolling interests
|
121.1
|
|
|
84.7
|
|
||
|
Shareholders’ equity:
|
|
|
|
|
|
||
|
HealthSouth shareholders’ equity:
|
|
|
|
|
|
||
|
Common stock, $.01 par value; 200,000,000 shares authorized; issued: 108,275,900 in 2015; 104,058,832 in 2014
|
1.1
|
|
|
1.0
|
|
||
|
Capital in excess of par value
|
2,834.9
|
|
|
2,810.5
|
|
||
|
Accumulated deficit
|
(1,696.0
|
)
|
|
(1,879.1
|
)
|
||
|
Accumulated other comprehensive loss
|
(1.2
|
)
|
|
(0.5
|
)
|
||
|
Treasury stock, at cost (
18,145,822
shares in 2015 and 16,270,159 shares in 2014)
|
(527.4
|
)
|
|
(458.7
|
)
|
||
|
Total HealthSouth shareholders’ equity
|
611.4
|
|
|
473.2
|
|
||
|
Noncontrolling interests
|
167.9
|
|
|
146.3
|
|
||
|
Total shareholders’ equity
|
779.3
|
|
|
619.5
|
|
||
|
Total liabilities and shareholders’ equity
|
$
|
4,606.1
|
|
|
$
|
3,388.3
|
|
|
HealthSouth Corporation and Subsidiaries
Consolidated Statements of Shareholders’ Equity
|
|
|
|
|
HealthSouth Common Shareholders
|
|
|
|
|
|||||||||||||||||||||||||
|
|
Number of Common Shares Outstanding
|
|
Common Stock
|
|
Capital in Excess of Par Value
|
|
Accumulated
Deficit
|
|
Accumulated Other Comprehensive Income (Loss)
|
|
Treasury
Stock
|
|
Noncontrolling Interests
|
|
Total
|
|||||||||||||||
|
|
(In Millions)
|
|||||||||||||||||||||||||||||
|
December 31, 2012
|
95.7
|
|
|
$
|
1.0
|
|
|
$
|
2,876.6
|
|
|
$
|
(2,424.7
|
)
|
|
$
|
1.4
|
|
|
$
|
(163.3
|
)
|
|
$
|
112.5
|
|
|
$
|
403.5
|
|
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
323.6
|
|
|
—
|
|
|
—
|
|
|
52.0
|
|
|
375.6
|
|
|||||||
|
Receipt of treasury stock
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(5.8
|
)
|
|
—
|
|
|
(5.8
|
)
|
|||||||
|
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
(32.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(32.0
|
)
|
|||||||
|
Dividends declared on convertible perpetual preferred stock
|
—
|
|
|
—
|
|
|
(21.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21.0
|
)
|
|||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
24.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
24.8
|
|
|||||||
|
Stock options exercised
|
0.3
|
|
|
—
|
|
|
8.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8.2
|
|
|||||||
|
Stock warrants exercised
|
0.5
|
|
|
—
|
|
|
15.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.3
|
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(40.4
|
)
|
|
(40.4
|
)
|
|||||||
|
Repurchases of common stock through tender offer
|
(9.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(234.1
|
)
|
|
—
|
|
|
(234.1
|
)
|
|||||||
|
Repurchase of preferred stock through convertible exchange
|
—
|
|
|
—
|
|
|
(71.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71.6
|
)
|
|||||||
|
Equity portion of convertible debt
|
—
|
|
|
—
|
|
|
71.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
71.0
|
|
|||||||
|
Tax impact of equity portion of convertible debt
|
—
|
|
|
—
|
|
|
(28.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28.0
|
)
|
|||||||
|
Other
|
0.9
|
|
|
—
|
|
|
6.1
|
|
|
—
|
|
|
(1.5
|
)
|
|
(1.4
|
)
|
|
—
|
|
|
3.2
|
|
|||||||
|
December 31, 2013
|
88.0
|
|
|
1.0
|
|
|
2,849.4
|
|
|
(2,101.1
|
)
|
|
(0.1
|
)
|
|
(404.6
|
)
|
|
124.1
|
|
|
468.7
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
222.0
|
|
|
—
|
|
|
—
|
|
|
53.1
|
|
|
275.1
|
|
|||||||
|
Receipt of treasury stock
|
(0.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9.7
|
)
|
|
—
|
|
|
(9.7
|
)
|
|||||||
|
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
(69.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(69.0
|
)
|
|||||||
|
Dividends declared on convertible perpetual preferred stock
|
—
|
|
|
—
|
|
|
(6.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.3
|
)
|
|||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
23.9
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
23.9
|
|
|||||||
|
Stock options exercised
|
0.3
|
|
|
—
|
|
|
7.5
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
7.4
|
|
|||||||
|
Stock warrants exercised
|
0.2
|
|
|
—
|
|
|
6.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(44.9
|
)
|
|
(44.9
|
)
|
|||||||
|
Repurchases of common stock in open market
|
(1.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43.1
|
)
|
|
—
|
|
|
(43.1
|
)
|
|||||||
|
Consolidation of Fairlawn Rehabilitation Hospital
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14.0
|
|
|
14.0
|
|
|||||||
|
Other
|
0.9
|
|
|
—
|
|
|
(1.3
|
)
|
|
—
|
|
|
(0.4
|
)
|
|
(1.2
|
)
|
|
—
|
|
|
(2.9
|
)
|
|||||||
|
December 31, 2014
|
87.8
|
|
|
1.0
|
|
|
2,810.5
|
|
|
(1,879.1
|
)
|
|
(0.5
|
)
|
|
(458.7
|
)
|
|
146.3
|
|
|
619.5
|
|
|||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
183.1
|
|
|
—
|
|
|
—
|
|
|
55.9
|
|
|
239.0
|
|
|||||||
|
Conversion of preferred stock
|
3.3
|
|
|
—
|
|
|
93.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93.2
|
|
|||||||
|
Receipt of treasury stock
|
(0.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17.2
|
)
|
|
—
|
|
|
(17.2
|
)
|
|||||||
|
Dividends declared on common stock
|
—
|
|
|
—
|
|
|
(79.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(79.9
|
)
|
|||||||
|
Dividends declared on convertible perpetual preferred stock
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.6
|
)
|
|||||||
|
Stock-based compensation
|
—
|
|
|
—
|
|
|
22.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.4
|
|
|||||||
|
Stock options exercised
|
0.2
|
|
|
—
|
|
|
6.7
|
|
|
—
|
|
|
—
|
|
|
(4.4
|
)
|
|
—
|
|
|
2.3
|
|
|||||||
|
Distributions declared
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(49.0
|
)
|
|
(49.0
|
)
|
|||||||
|
Repurchases of common stock in open market
|
(1.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45.3
|
)
|
|
—
|
|
|
(45.3
|
)
|
|||||||
|
Capital contributions from consolidated affiliates
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14.8
|
|
|
14.8
|
|
|||||||
|
Fair value adjustments to redeemable noncontrolling interests, net of tax
|
—
|
|
|
—
|
|
|
(18.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(18.2
|
)
|
|||||||
|
Other
|
0.6
|
|
|
0.1
|
|
|
1.8
|
|
|
—
|
|
|
(0.7
|
)
|
|
(1.8
|
)
|
|
(0.1
|
)
|
|
(0.7
|
)
|
|||||||
|
December 31, 2015
|
90.1
|
|
|
$
|
1.1
|
|
|
$
|
2,834.9
|
|
|
$
|
(1,696.0
|
)
|
|
$
|
(1.2
|
)
|
|
$
|
(527.4
|
)
|
|
$
|
167.9
|
|
|
$
|
779.3
|
|
|
HealthSouth Corporation and Subsidiaries
Consolidated Statements of Cash Flows
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
(In Millions)
|
||||||||||
|
Cash flows from operating activities:
|
|
|
|
|
|
||||||
|
Net income
|
$
|
252.8
|
|
|
$
|
281.7
|
|
|
$
|
381.4
|
|
|
Loss (income) from discontinued operations, net of tax
|
0.9
|
|
|
(5.5
|
)
|
|
1.1
|
|
|||
|
Adjustments to reconcile net income to net cash provided by operating activities—
|
|
|
|
|
|
|
|
|
|||
|
Provision for doubtful accounts
|
47.2
|
|
|
31.6
|
|
|
26.0
|
|
|||
|
Provision for government, class action, and related settlements
|
7.5
|
|
|
(1.7
|
)
|
|
(23.5
|
)
|
|||
|
Depreciation and amortization
|
139.7
|
|
|
107.7
|
|
|
94.7
|
|
|||
|
Amortization of debt-related items
|
14.3
|
|
|
12.7
|
|
|
5.0
|
|
|||
|
Loss on early extinguishment of debt
|
22.4
|
|
|
13.2
|
|
|
2.4
|
|
|||
|
Equity in net income of nonconsolidated affiliates
|
(8.7
|
)
|
|
(10.7
|
)
|
|
(11.2
|
)
|
|||
|
Distributions from nonconsolidated affiliates
|
7.7
|
|
|
12.6
|
|
|
11.4
|
|
|||
|
Stock-based compensation
|
26.2
|
|
|
23.9
|
|
|
24.8
|
|
|||
|
Deferred tax expense
|
127.1
|
|
|
97.4
|
|
|
6.4
|
|
|||
|
Gain on consolidation of Fairlawn
|
—
|
|
|
(27.2
|
)
|
|
—
|
|
|||
|
Other
|
(0.6
|
)
|
|
4.8
|
|
|
4.3
|
|
|||
|
(Increase) decrease in assets, net of acquisitions—
|
|
|
|
|
|
|
|
|
|||
|
Accounts receivable
|
(134.1
|
)
|
|
(91.6
|
)
|
|
(55.1
|
)
|
|||
|
Prepaid expenses and other assets
|
(9.6
|
)
|
|
6.5
|
|
|
(4.8
|
)
|
|||
|
Increase (decrease) in liabilities, net of acquisitions—
|
|
|
|
|
|
|
|
|
|||
|
Accounts payable
|
0.9
|
|
|
5.4
|
|
|
6.4
|
|
|||
|
Other liabilities
|
(4.3
|
)
|
|
(10.4
|
)
|
|
4.6
|
|
|||
|
Premium received on bond issuance
|
9.8
|
|
|
6.3
|
|
|
—
|
|
|||
|
Premium paid on redemption of bonds
|
(13.7
|
)
|
|
(10.6
|
)
|
|
(1.7
|
)
|
|||
|
Net cash used in operating activities of discontinued operations
|
(0.7
|
)
|
|
(1.2
|
)
|
|
(1.9
|
)
|
|||
|
Total adjustments
|
231.1
|
|
|
168.7
|
|
|
87.8
|
|
|||
|
Net cash provided by operating activities
|
484.8
|
|
|
444.9
|
|
|
470.3
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
||||||
|
Acquisition of businesses, net of cash acquired
|
(985.1
|
)
|
|
(694.8
|
)
|
|
(28.9
|
)
|
|||
|
Purchases of property and equipment
|
(128.4
|
)
|
|
(170.9
|
)
|
|
(195.2
|
)
|
|||
|
Capitalized software costs
|
(28.1
|
)
|
|
(17.0
|
)
|
|
(21.3
|
)
|
|||
|
Proceeds from sale of restricted investments
|
0.2
|
|
|
0.3
|
|
|
16.9
|
|
|||
|
Proceeds from sale of Digital Hospital
|
—
|
|
|
—
|
|
|
10.8
|
|
|||
|
Proceeds from sale of marketable securities
|
12.8
|
|
|
—
|
|
|
—
|
|
|||
|
Purchases of restricted investments
|
(7.1
|
)
|
|
(3.5
|
)
|
|
(9.2
|
)
|
|||
|
Net change in restricted cash
|
2.7
|
|
|
6.8
|
|
|
(3.1
|
)
|
|||
|
Other
|
2.7
|
|
|
2.2
|
|
|
0.5
|
|
|||
|
Net cash provided by investing activities of discontinued operations
|
0.5
|
|
|
—
|
|
|
3.3
|
|
|||
|
Net cash used in investing activities
|
(1,129.8
|
)
|
|
(876.9
|
)
|
|
(226.2
|
)
|
|||
|
HealthSouth Corporation and Subsidiaries
Consolidated Statements of Cash Flows (Continued)
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
|
(In Millions)
|
||||||||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|||
|
Principal borrowings on term loan facilities
|
250.0
|
|
|
450.0
|
|
|
—
|
|
|||
|
Proceeds from bond issuance
|
1,400.0
|
|
|
175.0
|
|
|
—
|
|
|||
|
Principal payments on debt, including pre-payments
|
(597.4
|
)
|
|
(302.6
|
)
|
|
(62.5
|
)
|
|||
|
Principal borrowings on notes
|
—
|
|
|
—
|
|
|
15.2
|
|
|||
|
Borrowings on revolving credit facility
|
540.0
|
|
|
440.0
|
|
|
197.0
|
|
|||
|
Payments on revolving credit facility
|
(735.0
|
)
|
|
(160.0
|
)
|
|
(152.0
|
)
|
|||
|
Principal payments under capital lease obligations
|
(11.0
|
)
|
|
(6.1
|
)
|
|
(10.1
|
)
|
|||
|
Debt amendment and issuance costs
|
(31.9
|
)
|
|
(6.5
|
)
|
|
(2.6
|
)
|
|||
|
Repurchases of common stock, including fees and expenses
|
(45.3
|
)
|
|
(43.1
|
)
|
|
(234.1
|
)
|
|||
|
Dividends paid on common stock
|
(77.2
|
)
|
|
(65.8
|
)
|
|
(15.7
|
)
|
|||
|
Dividends paid on convertible perpetual preferred stock
|
(3.1
|
)
|
|
(6.3
|
)
|
|
(23.0
|
)
|
|||
|
Distributions paid to noncontrolling interests of consolidated affiliates
|
(54.4
|
)
|
|
(54.1
|
)
|
|
(46.3
|
)
|
|||
|
Proceeds from exercising stock warrants
|
—
|
|
|
6.3
|
|
|
15.3
|
|
|||
|
Other
|
5.2
|
|
|
7.4
|
|
|
6.4
|
|
|||
|
Net cash provided by (used in) financing activities
|
639.9
|
|
|
434.2
|
|
|
(312.4
|
)
|
|||
|
(Decrease) increase in cash and cash equivalents
|
(5.1
|
)
|
|
2.2
|
|
|
(68.3
|
)
|
|||
|
Cash and cash equivalents at beginning of year
|
66.7
|
|
|
64.5
|
|
|
132.8
|
|
|||
|
Cash and cash equivalents at end of year
|
$
|
61.6
|
|
|
$
|
66.7
|
|
|
$
|
64.5
|
|
|
|
|
|
|
|
|
||||||
|
Supplemental cash flow information:
|
|
|
|
|
|
||||||
|
Cash (paid) received during the year for —
|
|
|
|
|
|
||||||
|
Interest
|
$
|
(121.4
|
)
|
|
$
|
(100.6
|
)
|
|
$
|
(99.4
|
)
|
|
Income tax refunds
|
7.4
|
|
|
1.3
|
|
|
4.8
|
|
|||
|
Income tax payments
|
(16.8
|
)
|
|
(17.7
|
)
|
|
(12.5
|
)
|
|||
|
|
|
|
|
|
|
||||||
|
Supplemental schedule of noncash investing and financing activities:
|
|
|
|
|
|
||||||
|
Convertible debt issued
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
320.0
|
|
|
Repurchase of preferred stock
|
—
|
|
|
—
|
|
|
(320.0
|
)
|
|||
|
Equity rollover from Encompass management
|
—
|
|
|
64.5
|
|
|
—
|
|
|||
|
Preferred stock conversion
|
93.2
|
|
|
—
|
|
|
—
|
|
|||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
1.
|
Summary of Significant Accounting Policies
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
•
|
licensure, certification, and accreditation;
|
|
•
|
policies, either at the national or local level, delineating what conditions must be met to qualify for reimbursement under Medicare (also referred to as coverage requirements);
|
|
•
|
coding and billing for services;
|
|
•
|
requirements of the
60%
compliance threshold under The Medicare, Medicaid and State Children’s Health Insurance Program (SCHIP) Extension Act of 2007;
|
|
•
|
relationships with physicians and other referral sources, including physician self-referral and anti-kickback laws;
|
|
•
|
quality of medical care;
|
|
•
|
use and maintenance of medical supplies and equipment;
|
|
•
|
maintenance and security of patient information and medical records;
|
|
•
|
acquisition and dispensing of pharmaceuticals and controlled substances; and
|
|
•
|
disposal of medical and hazardous waste.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
74.9
|
%
|
|
74.1
|
%
|
|
74.5
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
17.7
|
%
|
|
18.6
|
%
|
|
18.5
|
%
|
|
Medicaid
|
3.0
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
Other third-party payors
|
1.7
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
|
Workers' compensation
|
0.9
|
%
|
|
1.2
|
%
|
|
1.2
|
%
|
|
Patients
|
0.6
|
%
|
|
1.0
|
%
|
|
1.1
|
%
|
|
Other income
|
1.2
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
73.2
|
%
|
|
73.9
|
%
|
|
74.2
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
19.0
|
%
|
|
18.8
|
%
|
|
18.7
|
%
|
|
Medicaid
|
2.5
|
%
|
|
1.8
|
%
|
|
1.2
|
%
|
|
Other third-party payors
|
2.0
|
%
|
|
1.8
|
%
|
|
1.8
|
%
|
|
Workers’ compensation
|
1.1
|
%
|
|
1.2
|
%
|
|
1.3
|
%
|
|
Patients
|
0.7
|
%
|
|
1.0
|
%
|
|
1.1
|
%
|
|
Other income
|
1.5
|
%
|
|
1.5
|
%
|
|
1.7
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Medicare
|
83.7
|
%
|
|
96.9
|
%
|
|
95.8
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
10.7
|
%
|
|
1.8
|
%
|
|
2.5
|
%
|
|
Medicaid
|
5.5
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Other third-party payors
|
—
|
%
|
|
1.0
|
%
|
|
1.4
|
%
|
|
Workers’ compensation
|
—
|
%
|
|
0.3
|
%
|
|
0.3
|
%
|
|
Patients
|
0.1
|
%
|
|
—
|
%
|
|
—
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
||||
|
|
2015
|
|
2014
|
||
|
Medicare
|
70.5
|
%
|
|
72.2
|
%
|
|
Managed care and other discount plans, including Medicare Advantage
|
19.7
|
%
|
|
18.5
|
%
|
|
Medicaid
|
2.9
|
%
|
|
1.8
|
%
|
|
Other third-party payors
|
4.1
|
%
|
|
3.8
|
%
|
|
Workers' compensation
|
1.9
|
%
|
|
1.9
|
%
|
|
Patients
|
0.9
|
%
|
|
1.8
|
%
|
|
Total
|
100.0
|
%
|
|
100.0
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Years
|
||
|
Buildings
|
10 to 30
|
||
|
Leasehold improvements
|
2 to 15
|
||
|
Vehicles
|
5
|
||
|
Furniture, fixtures, and equipment
|
3 to 10
|
||
|
Assets under capital lease obligations:
|
|
||
|
Real estate
|
15 to 20
|
||
|
Vehicles
|
3 to 4
|
||
|
Equipment
|
3 to 5
|
||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Estimated Useful Life
and Amortization Basis
|
||||
|
Certificates of need
|
10 to 30 years using straight-line basis
|
||||
|
Licenses
|
10 to 20 years using straight-line basis
|
||||
|
Noncompete agreements
|
1 to 18 years using straight-line basis
|
||||
|
Trade names:
|
|
||||
|
Encompass
|
indefinite-lived asset
|
||||
|
All other
|
1 to 20 years using straight-line basis
|
||||
|
Internal-use software
|
3 to 7 years using straight-line basis
|
||||
|
Market access assets
|
20 years using accelerated basis
|
||||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
•
|
Level 1
– Observable inputs such as quoted prices in active markets;
|
|
•
|
Level 2
– Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and
|
|
•
|
Level 3
– Unobservable inputs in which there is little or no market data, which require the reporting entity to develop its own assumptions.
|
|
•
|
Market approach
– Prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities;
|
|
•
|
Cost approach
– Amount that would be required to replace the service capacity of an asset (i.e., replacement cost); and
|
|
•
|
Income approach
– Techniques to convert future cash flows to a single present amount based on market expectations (including present value techniques, option-pricing models, and lattice models).
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
2.
|
Business Combinations
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Cash and cash equivalents
|
$
|
42.6
|
|
|
Accounts receivable
|
25.7
|
|
|
|
Prepaid expenses and other current assets
|
2.8
|
|
|
|
Property and equipment
|
220.6
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful lives of 1 to 2 years)
|
9.7
|
|
|
|
Trade names (useful lives of 20 years)
|
8.9
|
|
|
|
Certificates of need (useful lives of 20 years)
|
36.6
|
|
|
|
Licenses (useful lives of 20 years)
|
11.4
|
|
|
|
Goodwill
|
642.6
|
|
|
|
Other long-term assets
|
0.9
|
|
|
|
Total assets acquired
|
1,001.8
|
|
|
|
Liabilities assumed:
|
|
||
|
Current portion of long-term debt
|
4.1
|
|
|
|
Accounts payable
|
1.7
|
|
|
|
Accrued payroll
|
3.7
|
|
|
|
Other current liabilities
|
10.8
|
|
|
|
Long-term debt, net of current portion
|
205.8
|
|
|
|
Deferred tax liabilities
|
3.9
|
|
|
|
Total liabilities assumed
|
230.0
|
|
|
|
Noncontrolling interests
|
0.4
|
|
|
|
Net assets acquired
|
$
|
771.4
|
|
|
Fair value of assets acquired, net of $42.6 million of cash acquired
|
$
|
316.6
|
|
|
Goodwill
|
642.6
|
|
|
|
Fair value of liabilities assumed
|
(230.0
|
)
|
|
|
Noncontrolling interests
|
(0.4
|
)
|
|
|
Net cash paid for acquisition
|
$
|
728.8
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Total current assets
|
$
|
10.1
|
|
|
Property and equipment
|
42.7
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful lives of 2 to 3 years)
|
0.1
|
|
|
|
Trade names (useful lives of 20 years)
|
0.8
|
|
|
|
Certificates of need (useful lives of 20 years)
|
8.8
|
|
|
|
Licenses (useful lives of 20 years)
|
0.2
|
|
|
|
Goodwill
|
0.7
|
|
|
|
Total assets acquired
|
63.4
|
|
|
|
Total liabilities assumed
|
(2.7
|
)
|
|
|
Net assets acquired
|
$
|
60.7
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Fair value of assets acquired
|
$
|
62.8
|
|
|
$
|
60.1
|
|
|
$
|
15.6
|
|
|
Goodwill
|
0.7
|
|
|
34.6
|
|
|
13.7
|
|
|||
|
Fair value of liabilities assumed
|
(2.7
|
)
|
|
(21.2
|
)
|
|
(0.4
|
)
|
|||
|
Fair value of noncontrolling interest owned by joint venture partner
|
(4.2
|
)
|
|
(18.3
|
)
|
|
—
|
|
|||
|
Fair value of equity interest prior to acquisition
|
—
|
|
|
(35.0
|
)
|
|
—
|
|
|||
|
Net cash paid for acquisitions
|
$
|
56.6
|
|
|
$
|
20.2
|
|
|
$
|
28.9
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Cash and cash equivalents
|
$
|
0.4
|
|
|
Accounts receivable
|
10.5
|
|
|
|
Prepaid expenses and other current assets
|
2.4
|
|
|
|
Property and equipment
|
0.7
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful lives of 3 years)
|
0.8
|
|
|
|
Trade name (useful life of 5 years)
|
2.8
|
|
|
|
Certificates of need (useful lives of 10 years)
|
15.6
|
|
|
|
Licenses (useful lives of 10 years)
|
13.0
|
|
|
|
Internal use software
|
0.4
|
|
|
|
Goodwill
|
142.5
|
|
|
|
Investment in nonconsolidated subsidiaries
|
2.2
|
|
|
|
Total assets acquired
|
191.3
|
|
|
|
Liabilities assumed:
|
|
||
|
Current portion of long-term debt
|
0.1
|
|
|
|
Accounts payable
|
2.4
|
|
|
|
Accrued payroll
|
2.4
|
|
|
|
Other current liabilities
|
2.8
|
|
|
|
Long-term debt, net of current portion
|
0.2
|
|
|
|
Deferred tax liabilties
|
9.4
|
|
|
|
Total liabilities assumed
|
17.3
|
|
|
|
Noncontrolling interests
|
4.3
|
|
|
|
Net assets acquired
|
$
|
169.7
|
|
|
Fair value of assets acquired, net of $0.4 million of cash acquired
|
$
|
48.4
|
|
|
Goodwill
|
142.5
|
|
|
|
Fair value of liabilities assumed
|
(17.3
|
)
|
|
|
Fair value of noncontrolling interest owned by joint venture partner
|
(4.3
|
)
|
|
|
Net cash paid for acquisitions
|
$
|
169.3
|
|
|
•
|
In March 2015, we acquired Integrity Home Health Care, Inc. (“Integrity”), a home health company with two locations in the Las Vegas, Nevada area.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
•
|
In April 2015, we acquired Harvey Home Health Services, Inc. (“Harvey”), a home health company in Houston, Texas.
|
|
•
|
In May 2015, we acquired Heritage Home Health Care, LLC (“Heritage”), a home health company in Texarkana, Arkansas.
|
|
•
|
In June 2015, we acquired Washington County Home Health Care, Inc. and Benton County Home Health, Inc., doing business as Alliance Home Health (“Alliance”), a home health company with two locations in the Fayetteville, Arkansas area.
|
|
•
|
In July 2015, we acquired Southern Utah Home Health, Inc. (“Southern Utah”), a home health and hospice company with two home health locations and two hospice locations in southern Utah.
|
|
•
|
In July 2015, we acquired Orthopedic Rehab Specialist, LLC (“ORS”), a home health company in Ocala, Florida.
|
|
Property and equipment
|
$
|
0.1
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful lives of 2 to 5 years)
|
1.3
|
|
|
|
Trade names (useful lives of 1 year)
|
0.5
|
|
|
|
Certificates of need (useful lives of 10 years)
|
4.9
|
|
|
|
Licenses (useful lives of 10 years)
|
3.6
|
|
|
|
Goodwill
|
20.3
|
|
|
|
Total assets acquired
|
30.7
|
|
|
|
Total liabilities assumed
|
(0.2
|
)
|
|
|
Net assets acquired
|
$
|
30.5
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Fair value of assets acquired
|
$
|
10.4
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Goodwill
|
20.3
|
|
|
—
|
|
|
—
|
|
|||
|
Fair value of liabilities assumed
|
(0.2
|
)
|
|
—
|
|
|
—
|
|
|||
|
Net cash paid for acquisitions
|
$
|
30.5
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Net Operating
Revenues
|
|
Net Income
Attributable to
HealthSouth
|
||||
|
Acquired entities only: Actual from acquisition date to December 31, 2015:*
|
|
|
|
||||
|
Reliant
|
$
|
63.7
|
|
|
$
|
11.2
|
|
|
All Other Inpatient
|
54.7
|
|
|
1.7
|
|
||
|
CareSouth
|
19.2
|
|
|
2.5
|
|
||
|
All Other Home Health and Hospice
|
17.8
|
|
|
1.2
|
|
||
|
Combined entity: Supplemental pro forma from 1/01/2015-12/31/2015 (unaudited)
|
3,479.9
|
|
|
234.0
|
|
||
|
Combined entity: Supplemental pro forma from 1/01/2014-12/31/2014 (unaudited)
|
2,851.0
|
|
|
276.9
|
|
||
|
*
|
Savannah - includes operating results from April 1, 2015 through December 31, 2015
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Cash and cash equivalents
|
$
|
20.9
|
|
|
Accounts receivable
|
37.6
|
|
|
|
Prepaid expenses and other current assets
|
8.6
|
|
|
|
Property and equipment
|
9.6
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful life of 2 to 5 years)
|
5.6
|
|
|
|
Trade name (indefinite life)
|
135.2
|
|
|
|
Licenses (useful life of 10 years)
|
58.2
|
|
|
|
Internal-use software (useful life of 3 years)
|
3.2
|
|
|
|
Goodwill
|
592.5
|
|
|
|
Other long-term assets
|
2.1
|
|
|
|
Total assets acquired
|
873.5
|
|
|
|
Current portion of long-term debt
|
2.0
|
|
|
|
Accounts payable
|
0.9
|
|
|
|
Accrued payroll
|
25.8
|
|
|
|
Other current liabilities
|
18.5
|
|
|
|
Long-term debt, net of current portion
|
2.0
|
|
|
|
Deferred tax liabilities
|
64.3
|
|
|
|
Total liabilities assumed
|
113.5
|
|
|
|
Redeemable noncontrolling interests
|
64.5
|
|
|
|
Net assets acquired
|
$
|
695.5
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Fair value of assets acquired, net of $20.9 million of cash acquired
|
$
|
260.1
|
|
|
Goodwill
|
592.5
|
|
|
|
Fair value of liabilities assumed
|
(113.5
|
)
|
|
|
Redeemable noncontrolling interests
|
(64.5
|
)
|
|
|
Net cash paid for acquisition
|
$
|
674.6
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Total current assets
|
$
|
12.1
|
|
|
Property and equipment, net
|
36.9
|
|
|
|
Identifiable intangible assets:
|
|
|
|
|
Noncompete agreements (useful lives of 2 to 3 years)
|
0.4
|
|
|
|
Trade names (useful lives of 20 years)
|
2.9
|
|
|
|
Certificates of need (useful lives of 20 years)
|
10.8
|
|
|
|
Licenses (useful lives of 20 years)
|
2.1
|
|
|
|
Goodwill
|
34.6
|
|
|
|
Total assets acquired
|
99.8
|
|
|
|
Total current liabilities assumed
|
(7.8
|
)
|
|
|
Total long-term liabilities assumed
|
(13.4
|
)
|
|
|
Net assets acquired
|
$
|
78.6
|
|
|
|
For the Year Ended December 31,
|
||||||
|
|
2014
|
|
2013
|
||||
|
Fair value of assets acquired, net of $5.1 million of cash acquired in 2014
|
$
|
60.1
|
|
|
$
|
15.6
|
|
|
Goodwill
|
34.6
|
|
|
13.7
|
|
||
|
Fair value of liabilities assumed
|
(21.2
|
)
|
|
(0.4
|
)
|
||
|
Fair value of noncontrolling interest owned by joint venture partner
|
(18.3
|
)
|
|
—
|
|
||
|
Fair value of equity interest prior to acquisition
|
(35.0
|
)
|
|
—
|
|
||
|
Net cash paid for acquisitions
|
$
|
20.2
|
|
|
$
|
28.9
|
|
|
|
Net Operating
Revenues
|
|
Net Income
Attributable to
HealthSouth
|
||||
|
Acquired entities only: Actual from acquisition date to December 31, 2014*
|
$
|
27.2
|
|
|
$
|
4.0
|
|
|
Combined entity: Supplemental pro forma from 1/01/2014-12/31/2014 (unaudited)
|
2,799.8
|
|
|
237.5
|
|
||
|
Combined entity: Supplemental pro forma from 1/01/2013-12/31/2013 (unaudited)
|
2,627.6
|
|
|
311.3
|
|
||
|
*
|
Encompass - Actual amounts are zero due to the acquisition of Encompass on December 31, 2014.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
3.
|
Cash and Marketable Securities
:
|
|
|
Cash & Cash Equivalents
|
|
Restricted Cash
|
|
Restricted Marketable Securities
|
|
Total
|
||||||||
|
Cash
|
$
|
61.6
|
|
|
$
|
45.9
|
|
|
$
|
—
|
|
|
$
|
107.5
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
56.2
|
|
|
56.2
|
|
||||
|
Total
|
$
|
61.6
|
|
|
$
|
45.9
|
|
|
$
|
56.2
|
|
|
$
|
163.7
|
|
|
|
Cash & Cash Equivalents
|
|
Restricted Cash
|
|
Restricted Marketable Securities
|
|
Total
|
||||||||
|
Cash
|
$
|
66.7
|
|
|
$
|
45.6
|
|
|
$
|
—
|
|
|
$
|
112.3
|
|
|
Equity securities
|
—
|
|
|
—
|
|
|
50.5
|
|
|
50.5
|
|
||||
|
Total
|
$
|
66.7
|
|
|
$
|
45.6
|
|
|
$
|
50.5
|
|
|
$
|
162.8
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Affiliate cash
|
$
|
20.3
|
|
|
$
|
13.1
|
|
|
Self-insured captive funds
|
25.6
|
|
|
32.4
|
|
||
|
Paid-loss deposit funds
|
—
|
|
|
0.1
|
|
||
|
Total restricted cash
|
$
|
45.9
|
|
|
$
|
45.6
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
|
Equity securities
|
$
|
58.3
|
|
|
$
|
0.3
|
|
|
$
|
(2.4
|
)
|
|
$
|
56.2
|
|
|
|
Cost
|
|
Gross Unrealized Gains
|
|
Gross Unrealized Losses
|
|
Fair Value
|
||||||||
|
Equity securities
|
$
|
51.3
|
|
|
$
|
0.5
|
|
|
$
|
(1.3
|
)
|
|
$
|
50.5
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Proceeds from sales of restricted available-for-sale securities
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
16.6
|
|
|
Proceeds from sales of nonrestricted available-for-sale securities
|
$
|
12.8
|
|
|
$
|
2.7
|
|
|
$
|
—
|
|
|
Gross realized gains
|
$
|
1.2
|
|
|
$
|
0.5
|
|
|
$
|
1.0
|
|
|
Gross realized losses
|
$
|
—
|
|
|
$
|
(0.1
|
)
|
|
$
|
(0.1
|
)
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
4.
|
Accounts Receivable
:
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Current:
|
|
|
|
||||
|
Patient accounts receivable, net of allowance for doubtful accounts of $39.3 million in 2015; $22.2 million in 2014
|
$
|
403.3
|
|
|
$
|
309.3
|
|
|
Other accounts receivable
|
7.2
|
|
|
13.9
|
|
||
|
|
410.5
|
|
|
323.2
|
|
||
|
Noncurrent patient accounts receivable, net of allowance for doubtful accounts of $32.3 million in 2015; $20.8 million in 2014
|
96.6
|
|
|
51.4
|
|
||
|
Accounts receivable, net
|
$
|
507.1
|
|
|
$
|
374.6
|
|
|
For the Year Ended December 31,
|
|
Balance at Beginning of Period
|
|
Additions and Charges to Expense
|
|
Deductions and Accounts Written Off
|
|
Balance at End of Period
|
||||||||
|
2015
|
|
$
|
43.0
|
|
|
$
|
47.2
|
|
|
$
|
(18.6
|
)
|
|
$
|
71.6
|
|
|
2014
|
|
$
|
33.1
|
|
|
$
|
31.6
|
|
|
$
|
(21.7
|
)
|
|
$
|
43.0
|
|
|
2013
|
|
$
|
28.7
|
|
|
$
|
26.0
|
|
|
$
|
(21.6
|
)
|
|
$
|
33.1
|
|
|
5.
|
Property and Equipment
:
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Land
|
$
|
113.3
|
|
|
$
|
108.1
|
|
|
Buildings
|
1,521.1
|
|
|
1,214.4
|
|
||
|
Leasehold improvements
|
96.2
|
|
|
79.1
|
|
||
|
Vehicles
|
10.0
|
|
|
9.3
|
|
||
|
Furniture, fixtures, and equipment
|
392.7
|
|
|
364.2
|
|
||
|
|
2,133.3
|
|
|
1,775.1
|
|
||
|
Less: Accumulated depreciation and amortization
|
(874.3
|
)
|
|
(784.0
|
)
|
||
|
|
1,259.0
|
|
|
991.1
|
|
||
|
Construction in progress
|
51.1
|
|
|
28.6
|
|
||
|
Property and equipment, net
|
$
|
1,310.1
|
|
|
$
|
1,019.7
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Fully depreciated assets
|
$
|
252.4
|
|
|
$
|
240.9
|
|
|
Assets under capital lease obligations:
|
|
|
|
|
|
||
|
Buildings
|
$
|
333.9
|
|
|
$
|
124.4
|
|
|
Vehicles
|
6.5
|
|
|
5.2
|
|
||
|
Equipment
|
0.3
|
|
|
0.2
|
|
||
|
|
340.7
|
|
|
129.8
|
|
||
|
Less: Accumulated amortization
|
(66.6
|
)
|
|
(55.2
|
)
|
||
|
Assets under capital lease obligations, net
|
$
|
274.1
|
|
|
$
|
74.6
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Depreciation expense
|
$
|
91.0
|
|
|
$
|
79.9
|
|
|
$
|
67.9
|
|
|
Amortization expense
|
$
|
12.7
|
|
|
$
|
7.5
|
|
|
$
|
9.5
|
|
|
Interest capitalized
|
$
|
1.3
|
|
|
$
|
1.5
|
|
|
$
|
1.9
|
|
|
Rent expense:
|
|
|
|
|
|
|
|
|
|||
|
Minimum rent payments
|
$
|
48.8
|
|
|
$
|
37.3
|
|
|
$
|
40.3
|
|
|
Contingent and other rents
|
21.6
|
|
|
18.2
|
|
|
20.3
|
|
|||
|
Other
|
3.8
|
|
|
3.9
|
|
|
4.2
|
|
|||
|
Total rent expense
|
$
|
74.2
|
|
|
$
|
59.4
|
|
|
$
|
64.8
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Straight-line rental accrual
|
$
|
11.8
|
|
|
$
|
14.6
|
|
|
Year Ending December 31,
|
|
Operating Leases
|
|
Capital Lease Obligations
|
|
Total
|
||||||
|
2016
|
|
$
|
59.2
|
|
|
$
|
32.8
|
|
|
$
|
92.0
|
|
|
2017
|
|
52.1
|
|
|
34.1
|
|
|
86.2
|
|
|||
|
2018
|
|
46.0
|
|
|
33.4
|
|
|
79.4
|
|
|||
|
2019
|
|
41.2
|
|
|
30.3
|
|
|
71.5
|
|
|||
|
2020
|
|
32.9
|
|
|
27.8
|
|
|
60.7
|
|
|||
|
2021 and thereafter
|
|
156.2
|
|
|
384.7
|
|
|
540.9
|
|
|||
|
|
|
$
|
387.6
|
|
|
543.1
|
|
|
$
|
930.7
|
|
|
|
Less: Interest portion
|
|
|
|
|
(254.9
|
)
|
|
|
|
|||
|
Obligations under capital leases
|
|
|
|
|
$
|
288.2
|
|
|
|
|
||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
6.
|
Goodwill and Other Intangible Assets
:
|
|
|
Amount
|
||
|
Goodwill as of December 31, 2012
|
$
|
437.3
|
|
|
Acquisition
|
13.7
|
|
|
|
Conversion of 100% owned hospital into a joint venture
|
6.2
|
|
|
|
Divestiture of skilled nursing facility beds
|
(0.3
|
)
|
|
|
Goodwill as of December 31, 2013
|
456.9
|
|
|
|
Acquisitions
|
593.1
|
|
|
|
Consolidation of joint venture formerly accounted for under the equity method of accounting
|
34.0
|
|
|
|
Goodwill as of December 31, 2014
|
1,084.0
|
|
|
|
Acquisitions
|
806.1
|
|
|
|
Goodwill as of December 31, 2015
|
$
|
1,890.1
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Gross Carrying Amount
|
|
Accumulated Amortization
|
|
Net
|
||||||
|
Certificates of need:
|
|
|
|
|
|
||||||
|
2015
|
$
|
93.9
|
|
|
$
|
(6.9
|
)
|
|
$
|
87.0
|
|
|
2014
|
27.9
|
|
|
(4.0
|
)
|
|
23.9
|
|
|||
|
Licenses:
|
|
|
|
|
|
|
|
|
|||
|
2015
|
$
|
138.9
|
|
|
$
|
(53.7
|
)
|
|
$
|
85.2
|
|
|
2014
|
110.8
|
|
|
(46.3
|
)
|
|
64.5
|
|
|||
|
Noncompete agreements:
|
|
|
|
|
|
|
|
|
|||
|
2015
|
$
|
58.0
|
|
|
$
|
(37.0
|
)
|
|
$
|
21.0
|
|
|
2014
|
46.2
|
|
|
(29.4
|
)
|
|
16.8
|
|
|||
|
Trade name - Encompass:
|
|
|
|
|
|
||||||
|
2015
|
$
|
135.2
|
|
|
$
|
—
|
|
|
$
|
135.2
|
|
|
2014
|
135.2
|
|
|
—
|
|
|
135.2
|
|
|||
|
Trade names - all other:
|
|
|
|
|
|
|
|
|
|||
|
2015
|
$
|
32.9
|
|
|
$
|
(11.5
|
)
|
|
$
|
21.4
|
|
|
2014
|
19.9
|
|
|
(10.1
|
)
|
|
9.8
|
|
|||
|
Internal-use software:
|
|
|
|
|
|
|
|
|
|||
|
2015
|
$
|
155.7
|
|
|
$
|
(90.5
|
)
|
|
$
|
65.2
|
|
|
2014
|
125.3
|
|
|
(74.5
|
)
|
|
50.8
|
|
|||
|
Market access assets:
|
|
|
|
|
|
||||||
|
2015
|
$
|
13.2
|
|
|
$
|
(8.8
|
)
|
|
$
|
4.4
|
|
|
2014
|
13.2
|
|
|
(8.1
|
)
|
|
5.1
|
|
|||
|
Total intangible assets:
|
|
|
|
|
|
|
|
|
|||
|
2015
|
$
|
627.8
|
|
|
$
|
(208.4
|
)
|
|
$
|
419.4
|
|
|
2014
|
478.5
|
|
|
(172.4
|
)
|
|
306.1
|
|
|||
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Amortization expense
|
$
|
36.0
|
|
|
$
|
20.3
|
|
|
$
|
17.3
|
|
|
Year Ending December 31,
|
Estimated Amortization Expense
|
||
|
2016
|
$
|
45.4
|
|
|
2017
|
38.7
|
|
|
|
2018
|
30.3
|
|
|
|
2019
|
26.8
|
|
|
|
2020
|
23.3
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
7.
|
Investments in and Advances to Nonconsolidated Affiliates
:
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Equity method investments:
|
|
|
|
||||
|
Capital contributions
|
$
|
0.9
|
|
|
$
|
0.8
|
|
|
Cumulative share of income
|
88.0
|
|
|
77.3
|
|
||
|
Cumulative share of distributions
|
(77.5
|
)
|
|
(69.9
|
)
|
||
|
|
11.4
|
|
|
8.2
|
|
||
|
Cost method investments:
|
|
|
|
|
|
||
|
Capital contributions, net of distributions and impairments
|
0.3
|
|
|
1.2
|
|
||
|
Total investments in and advances to nonconsolidated affiliates
|
$
|
11.7
|
|
|
$
|
9.4
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Assets—
|
|
|
|
||||
|
Current
|
$
|
7.8
|
|
|
$
|
9.6
|
|
|
Noncurrent
|
20.5
|
|
|
13.1
|
|
||
|
Total assets
|
$
|
28.3
|
|
|
$
|
22.7
|
|
|
Liabilities and equity—
|
|
|
|
|
|
||
|
Current liabilities
|
$
|
1.4
|
|
|
$
|
0.7
|
|
|
Noncurrent liabilities
|
0.1
|
|
|
0.1
|
|
||
|
Partners’ capital and shareholders’ equity—
|
|
|
|
|
|
||
|
HealthSouth
|
11.4
|
|
|
8.2
|
|
||
|
Outside partners
|
15.4
|
|
|
13.7
|
|
||
|
Total liabilities and equity
|
$
|
28.3
|
|
|
$
|
22.7
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net operating revenues
|
$
|
36.5
|
|
|
$
|
50.2
|
|
|
$
|
74.3
|
|
|
Operating expenses
|
(15.0
|
)
|
|
(25.9
|
)
|
|
(43.6
|
)
|
|||
|
Income from continuing operations, net of tax
|
18.9
|
|
|
30.9
|
|
|
24.6
|
|
|||
|
Net income
|
18.9
|
|
|
30.9
|
|
|
24.6
|
|
|||
|
8.
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Credit Agreement—
|
|
|
|
||||
|
Advances under revolving credit facility
|
$
|
130.0
|
|
|
$
|
325.0
|
|
|
Term loan facilities
|
443.3
|
|
|
447.5
|
|
||
|
Bonds payable—
|
|
|
|
||||
|
8.125% Senior Notes due 2020
|
—
|
|
|
282.7
|
|
||
|
7.75% Senior Notes due 2022
|
174.3
|
|
|
223.7
|
|
||
|
5.125% Senior Notes due 2023
|
294.6
|
|
|
—
|
|
||
|
5.75% Senior Notes due 2024
|
1,192.6
|
|
|
447.4
|
|
||
|
5.75% Senior Notes due 2025
|
343.4
|
|
|
—
|
|
||
|
2.00% Convertible Senior Subordinated Notes due 2043
|
265.9
|
|
|
256.7
|
|
||
|
Other notes payable
|
39.2
|
|
|
41.5
|
|
||
|
Capital lease obligations
|
288.2
|
|
|
86.7
|
|
||
|
|
3,171.5
|
|
|
2,111.2
|
|
||
|
Less: Current portion
|
(36.8
|
)
|
|
(20.8
|
)
|
||
|
Long-term debt, net of current portion
|
$
|
3,134.7
|
|
|
$
|
2,090.4
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Year Ending December 31,
|
|
Face Amount
|
|
Net Amount
|
||||
|
2016
|
|
$
|
37.0
|
|
|
$
|
37.0
|
|
|
2017
|
|
36.1
|
|
|
36.1
|
|
||
|
2018
|
|
36.3
|
|
|
36.3
|
|
||
|
2019
|
|
39.5
|
|
|
39.4
|
|
||
|
2020
|
|
814.2
|
|
|
758.4
|
|
||
|
Thereafter
|
|
2,285.4
|
|
|
2,264.3
|
|
||
|
Total
|
|
$
|
3,248.5
|
|
|
$
|
3,171.5
|
|
|
•
|
issued, in January 2015, an additional
$400 million
of our 5.75% Senior Notes due 2024 (the “2024 Notes”) at a price of
102%
of the principal amount and used
$250 million
of the net proceeds to repay borrowings under our term loan facilities, with the remaining net proceeds used to repay borrowings under our revolving credit facility. As a result of the repayment of borrowings under our term loan facility, we recorded a
$1.2 million
Loss on early extinguishment of debt
in the first quarter of 2015;
|
|
•
|
issued, in March 2015,
$300 million
of 5.125% Senior Notes due 2023 (the “2023 Notes”) at a price of
100.0%
of the principal amount, which resulted in approximately
$295 million
in net proceeds used for the redemption of our 8.125% Senior Notes due 2020 (the “2020 Notes”) as discussed below;
|
|
•
|
redeemed, in April 2015, all of our 2020 Notes using the net proceeds from the 2023 Notes offering along with cash on hand. Pursuant to the terms of these notes, this redemption was made at a price of
104.063%
, which resulted in a total cash outlay of approximately
$302 million
to retire the
$290 million
in principal. As a result of this redemption, we recorded an
$18.8 million
Loss on early extinguishment of debt
in the second quarter of 2015;
|
|
•
|
amended, in June and July 2015, our existing credit agreement to, among other things, add
$500 million
of new term loan facilities, increase the amount of specifically permitted capital lease obligations from
$200 million
to
$350 million
, change the maximum leverage ratio in the financial covenants applicable for the period July 2015 through June 2017 from
4.25x
to
4.5x
and to
4.25x
from then until maturity, and extend the maturity date for all borrowings to July 2020. Based on our issuance of additional senior notes in August 2015 and September 2015, as discussed below, our availability under the new term loan facilities was reduced to
$250 million
. In September, we borrowed
$125 million
of the new term loan facilities, the proceeds of which were used to fund a portion of the Reliant acquisition. In October, we utilized the remaining
$125 million
of term loan facility capacity to finance a portion of the CareSouth acquisition. See Note 2,
Business Combinations
;
|
|
•
|
issued, in August 2015, an additional
$350 million
of our 2024 Notes at a price of
100.5%
of the principal amount, which resulted in approximately
$351 million
in net proceeds from the private offering. We used the net proceeds to reduce borrowings under our revolving credit facility and fund a portion of the Reliant acquisition, as discussed in Note 2,
Business Combinations
;
|
|
•
|
issued, in September 2015,
$350 million
of 5.75% Senior Notes due 2025 (the “2025 Notes”) at a price of
100.0%
of the principal amount, which resulted in approximately
$344 million
in net proceeds from the private offering. We used the net proceeds to fund a portion of the Reliant acquisition, as discussed in Note 2,
Business Combinations
; and
|
|
•
|
redeemed, in November 2015,
$50 million
of the outstanding principal amount of our existing 7.75% Senior Notes due 2022 (the “2022 Notes”) using borrowings under our senior secured credit facility. Pursuant to the terms of the 2022 Notes, this optional redemption was made at a price of
103.875%
, which resulted in a total cash
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
•
|
issued, in September 2014, an additional
$175 million
of our 2024 Notes at a price of
103.625%
of the principal amount, which resulted in approximately
$182 million
in net proceeds from the public offering. We used the net proceeds to redeem our 7.25% Senior Notes due 2018 (the “2018 Notes”) as discussed below;
|
|
•
|
amended, in September and December 2014, our existing credit agreement to, among other things, add
$450 million
of term loan facility capacity, permit unlimited restricted payments (as defined in the credit agreement) so long as the senior secured leverage ratio remains less than or equal to 1.75x, and extend the revolver maturity from June 2018 to September 2019;
|
|
•
|
redeemed, in October 2014, the outstanding principal amount of our 2018 Notes using the net proceeds from the September offering of our 2024 Notes, a
$75 million
draw under our term loan facilities, and cash on hand. Pursuant to the terms of the 2018 Notes, this redemption was made at a price of
103.625%
, which resulted in a total cash outlay of approximately
$281 million
to retire the approximate
$271 million
in principal; and
|
|
•
|
redeemed, in December 2014, approximately
$25 million
of the outstanding principal amount of our existing 2022 Notes. Pursuant to the terms of the 2022 Notes, this optional redemption represented
10%
of the outstanding principal amount of the notes at a price of
103%
, which resulted in a total cash outlay of approximately
$26 million
. We used cash on hand for this redemption.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Period
|
|
Redemption
Price*
|
|
|
2015
|
|
103.875
|
%
|
|
2016
|
|
102.583
|
%
|
|
2017
|
|
101.292
|
%
|
|
2018 and thereafter
|
|
100.000
|
%
|
|
Period
|
|
Redemption Price*
|
|
|
2018
|
|
103.844
|
%
|
|
2019
|
|
102.563
|
%
|
|
2020
|
|
101.281
|
%
|
|
2021 and thereafter
|
|
100.000
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Period
|
|
Redemption
Price*
|
|
|
2017
|
|
102.875
|
%
|
|
2018
|
|
101.917
|
%
|
|
2019
|
|
100.958
|
%
|
|
2020 and thereafter
|
|
100.000
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
Period
|
|
Redemption
Price*
|
|
|
2020
|
|
102.875
|
%
|
|
2021
|
|
101.917
|
%
|
|
2022
|
|
100.958
|
%
|
|
2023 and thereafter
|
|
100.000
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
|
|
||||||
|
|
2015
|
|
2014
|
|
Interest Rates
|
||||
|
Sale/leaseback transactions involving real estate accounted for as financings
|
$
|
28.0
|
|
|
$
|
28.0
|
|
|
8.1% to 11.2%
|
|
Acquisition of an inpatient rehabilitation unit
|
1.3
|
|
|
2.9
|
|
|
7.8%
|
||
|
Construction of a new hospital
|
9.6
|
|
|
10.3
|
|
|
LIBOR + 2.5%;
2.7% as of December 31, 2015 and 2014 |
||
|
Other
|
0.3
|
|
|
0.3
|
|
|
6.8%
|
||
|
Other notes payable
|
$
|
39.2
|
|
|
$
|
41.5
|
|
|
|
|
9.
|
Self-Insured Risks
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Balance at beginning of period, gross
|
$
|
134.3
|
|
|
$
|
140.3
|
|
|
$
|
148.3
|
|
|
Less: Reinsurance receivables
|
(26.0
|
)
|
|
(32.6
|
)
|
|
(29.4
|
)
|
|||
|
Balance at beginning of period, net
|
108.3
|
|
|
107.7
|
|
|
118.9
|
|
|||
|
Increase for the provision of current year claims
|
37.1
|
|
|
34.7
|
|
|
34.4
|
|
|||
|
Decrease for the provision of prior year claims
|
(4.6
|
)
|
|
(3.5
|
)
|
|
(5.9
|
)
|
|||
|
Decrease related to change in statistical confidence level
|
—
|
|
|
—
|
|
|
(6.7
|
)
|
|||
|
Expenses related to discontinued operations
|
(0.5
|
)
|
|
(0.3
|
)
|
|
(1.8
|
)
|
|||
|
Payments related to current year claims
|
(4.7
|
)
|
|
(4.4
|
)
|
|
(3.9
|
)
|
|||
|
Payments related to prior year claims
|
(22.5
|
)
|
|
(25.9
|
)
|
|
(27.3
|
)
|
|||
|
Acquisitions
|
2.4
|
|
|
—
|
|
|
—
|
|
|||
|
Balance at end of period, net
|
115.5
|
|
|
108.3
|
|
|
107.7
|
|
|||
|
Add: Reinsurance receivables
|
26.6
|
|
|
26.0
|
|
|
32.6
|
|
|||
|
Balance at end of period, gross
|
$
|
142.1
|
|
|
$
|
134.3
|
|
|
$
|
140.3
|
|
|
10.
|
Convertible Perpetual Preferred Stock
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Number of Shares Outstanding
|
|
Amount
|
|||
|
Balance as of December 31, 2012
|
353,355
|
|
|
$
|
342.2
|
|
|
Repurchase of preferred stock
|
(257,110
|
)
|
|
(249.0
|
)
|
|
|
Balance as of December 31, 2013 and 2014
|
96,245
|
|
|
93.2
|
|
|
|
Conversion of preferred stock
|
(96,245
|
)
|
|
(93.2
|
)
|
|
|
Balance as of December 31, 2015
|
—
|
|
|
$
|
—
|
|
|
|
For the Year Ended December 31, 2013
|
||
|
Carrying value of shares repurchased
|
$
|
249.0
|
|
|
Cumulative dividends included as part of repurchase price
|
2.2
|
|
|
|
Excess exchanged in transaction
|
71.6
|
|
|
|
|
$
|
322.8
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
11.
|
Redeemable Noncontrolling Interests
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Balance at beginning of period
|
$
|
84.7
|
|
|
$
|
13.5
|
|
|
$
|
7.2
|
|
|
Acquisition of Encompass
|
—
|
|
|
64.5
|
|
|
—
|
|
|||
|
Net income attributable to noncontrolling interests
|
13.8
|
|
|
6.6
|
|
|
5.8
|
|
|||
|
Distributions
|
(7.3
|
)
|
|
(8.5
|
)
|
|
(4.9
|
)
|
|||
|
Contribution to joint venture
|
—
|
|
|
4.3
|
|
|
7.1
|
|
|||
|
Change in fair value
|
29.9
|
|
|
4.3
|
|
|
(1.7
|
)
|
|||
|
Balance at end of period
|
$
|
121.1
|
|
|
$
|
84.7
|
|
|
$
|
13.5
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Net income attributable to nonredeemable noncontrolling interests
|
$
|
55.9
|
|
|
$
|
53.1
|
|
|
$
|
52.0
|
|
|
Net income attributable to redeemable noncontrolling interests
|
13.8
|
|
|
6.6
|
|
|
5.8
|
|
|||
|
Net income attributable to noncontrolling interests
|
$
|
69.7
|
|
|
$
|
59.7
|
|
|
$
|
57.8
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
12.
|
Fair Value Measurements
:
|
|
|
|
|
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||
|
As of December 31, 2015
|
|
Fair Value
|
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
|
Significant Other Observable Inputs
(Level 2)
|
|
Significant Unobservable Inputs
(Level 3)
|
|
Valuation Technique
(1)
|
||||||||
|
Prepaid expenses and other current assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Current portion of restricted marketable securities
|
|
$
|
16.1
|
|
|
$
|
—
|
|
|
$
|
16.1
|
|
|
$
|
—
|
|
|
M
|
|
Other long-term assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Restricted marketable securities
|
|
40.1
|
|
|
—
|
|
|
40.1
|
|
|
—
|
|
|
M
|
||||
|
Redeemable noncontrolling interests
|
|
121.1
|
|
|
—
|
|
|
—
|
|
|
121.1
|
|
|
I
|
||||
|
As of December 31, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Prepaid expenses and other current assets:
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Current portion of restricted marketable securities
|
|
$
|
4.6
|
|
|
$
|
—
|
|
|
$
|
4.6
|
|
|
$
|
—
|
|
|
M
|
|
Other long-term assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Option to purchase SCA stock
|
|
9.9
|
|
|
—
|
|
|
—
|
|
|
9.9
|
|
|
M
|
||||
|
Restricted marketable securities
|
|
45.9
|
|
|
—
|
|
|
45.9
|
|
|
—
|
|
|
M
|
||||
|
Redeemable noncontrolling interests
|
|
84.7
|
|
|
—
|
|
|
—
|
|
|
84.7
|
|
|
I
|
||||
|
(1)
|
The three valuation techniques are: market approach (M), cost approach (C), and income approach (I).
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31, 2015
|
|
As of December 31, 2014
|
||||||||||||
|
|
Carrying Amount
|
|
Estimated Fair Value
|
|
Carrying Amount
|
|
Estimated Fair Value
|
||||||||
|
Long-term debt:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Advances under revolving credit facility
|
$
|
130.0
|
|
|
$
|
130.0
|
|
|
$
|
325.0
|
|
|
$
|
325.0
|
|
|
Term loan facilities
|
443.3
|
|
|
445.0
|
|
|
447.5
|
|
|
450.0
|
|
||||
|
8.125% Senior Notes due 2020
|
—
|
|
|
—
|
|
|
282.7
|
|
|
302.5
|
|
||||
|
7.75% Senior Notes due 2022
|
174.3
|
|
|
183.7
|
|
|
223.7
|
|
|
240.7
|
|
||||
|
5.125% Senior Notes due 2023
|
294.6
|
|
|
288.0
|
|
|
—
|
|
|
—
|
|
||||
|
5.75% Senior Notes due 2024
|
1,192.6
|
|
|
1,146.0
|
|
|
447.4
|
|
|
471.4
|
|
||||
|
5.75% Senior Notes due 2025
|
343.4
|
|
|
332.5
|
|
|
—
|
|
|
—
|
|
||||
|
2.00% Convertible Senior Subordinated Notes due 2043
|
265.9
|
|
|
345.0
|
|
|
256.7
|
|
|
358.4
|
|
||||
|
Other notes payable
|
39.2
|
|
|
39.2
|
|
|
41.5
|
|
|
41.5
|
|
||||
|
Financial commitments:
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Letters of credit
|
—
|
|
|
34.2
|
|
|
—
|
|
|
31.8
|
|
||||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
13.
|
Share-Based Payments
:
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Expected volatility
|
39.5
|
%
|
|
40.3
|
%
|
|
41.8
|
%
|
|
Risk-free interest rate
|
1.9
|
%
|
|
2.2
|
%
|
|
1.4
|
%
|
|
Expected life (years)
|
7.7
|
|
|
7.2
|
|
|
7.2
|
|
|
Dividend yield
|
2.1
|
%
|
|
2.1
|
%
|
|
0.0
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Shares
(In Thousands)
|
|
Weighted- Average Exercise Price per Share
|
|
Weighted- Average Remaining Life (Years)
|
|
Aggregate Intrinsic Value
(In Millions)
|
|||||
|
Outstanding, December 31, 2014
|
2,207
|
|
|
$
|
20.85
|
|
|
|
|
|
||
|
Granted
|
108
|
|
|
43.14
|
|
|
|
|
|
|||
|
Exercised
|
(257
|
)
|
|
26.06
|
|
|
|
|
|
|||
|
Forfeitures
|
(2
|
)
|
|
24.85
|
|
|
|
|
|
|||
|
Expirations
|
—
|
|
|
—
|
|
|
|
|
|
|||
|
Outstanding, December 31, 2015
|
2,056
|
|
|
21.37
|
|
|
4.1
|
|
$
|
28.5
|
|
|
|
Exercisable, December 31, 2015
|
1,811
|
|
|
19.47
|
|
|
3.5
|
|
27.8
|
|
||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Shares
|
|
Weighted-Average Grant Date Fair Value
|
|||
|
Nonvested shares at December 31, 2014
|
1,197
|
|
|
$
|
23.31
|
|
|
Granted
|
689
|
|
|
27.86
|
|
|
|
Vested
|
(1,005
|
)
|
|
22.18
|
|
|
|
Forfeited
|
(39
|
)
|
|
30.03
|
|
|
|
Nonvested shares at December 31, 2015
|
842
|
|
|
28.05
|
|
|
|
14.
|
Employee Benefit Plans
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
15.
|
Income Taxes
:
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Current:
|
|
|
|
|
|
||||||
|
Federal
|
$
|
2.6
|
|
|
$
|
2.5
|
|
|
$
|
0.9
|
|
|
State and other
|
12.2
|
|
|
10.8
|
|
|
5.4
|
|
|||
|
Total current expense
|
14.8
|
|
|
13.3
|
|
|
6.3
|
|
|||
|
Deferred:
|
|
|
|
|
|
|
|
|
|||
|
Federal
|
113.9
|
|
|
95.3
|
|
|
11.3
|
|
|||
|
State and other
|
13.2
|
|
|
2.1
|
|
|
(4.9
|
)
|
|||
|
Total deferred expense
|
127.1
|
|
|
97.4
|
|
|
6.4
|
|
|||
|
Total income tax expense related to continuing operations
|
$
|
141.9
|
|
|
$
|
110.7
|
|
|
$
|
12.7
|
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Tax expense at statutory rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
|
Increase (decrease) in tax rate resulting from:
|
|
|
|
|
|
|
|
|
|
State and other income taxes, net of federal tax benefit
|
3.6
|
%
|
|
4.3
|
%
|
|
4.0
|
%
|
|
Increase (decrease) in valuation allowance
|
1.2
|
%
|
|
(1.9
|
)%
|
|
(2.3
|
)%
|
|
Settlement of tax claims
|
0.1
|
%
|
|
—
|
%
|
|
(28.7
|
)%
|
|
Noncontrolling interests
|
(5.3
|
)%
|
|
(5.1
|
)%
|
|
(5.1
|
)%
|
|
Acquisition of additional equity interest in Fairlawn
|
—
|
%
|
|
(3.6
|
)%
|
|
—
|
%
|
|
Other, net
|
1.3
|
%
|
|
(0.1
|
)%
|
|
0.3
|
%
|
|
Income tax expense
|
35.9
|
%
|
|
28.6
|
%
|
|
3.2
|
%
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
As of December 31,
|
||||||
|
|
2015
|
|
2014
|
||||
|
Deferred income tax assets:
|
|
|
|
||||
|
Net operating loss
|
$
|
161.1
|
|
|
$
|
301.3
|
|
|
Property, net
|
48.2
|
|
|
40.7
|
|
||
|
Insurance reserve
|
26.0
|
|
|
25.6
|
|
||
|
Stock-based compensation
|
23.4
|
|
|
23.7
|
|
||
|
Allowance for doubtful accounts
|
24.5
|
|
|
18.0
|
|
||
|
Alternative minimum tax
|
10.6
|
|
|
10.5
|
|
||
|
Carrying value of partnerships
|
22.1
|
|
|
23.8
|
|
||
|
Other accruals
|
25.7
|
|
|
20.6
|
|
||
|
Tax credits
|
14.0
|
|
|
9.9
|
|
||
|
Noncontrolling interest
|
10.6
|
|
|
—
|
|
||
|
Other
|
0.8
|
|
|
1.6
|
|
||
|
Total deferred income tax assets
|
367.0
|
|
|
475.7
|
|
||
|
Less: Valuation allowance
|
(27.6
|
)
|
|
(23.0
|
)
|
||
|
Net deferred income tax assets
|
339.4
|
|
|
452.7
|
|
||
|
Deferred income tax liabilities:
|
|
|
|
|
|
||
|
Intangibles
|
(112.8
|
)
|
|
(97.5
|
)
|
||
|
Convertible debt interest
|
(35.3
|
)
|
|
(31.7
|
)
|
||
|
Other
|
(0.5
|
)
|
|
(5.7
|
)
|
||
|
Total deferred income tax liabilities
|
(148.6
|
)
|
|
(134.9
|
)
|
||
|
Net deferred income tax assets
|
190.8
|
|
|
317.8
|
|
||
|
Less: Current deferred tax assets
|
—
|
|
|
188.4
|
|
||
|
Noncurrent deferred tax assets
|
$
|
190.8
|
|
|
$
|
129.4
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Gross Unrecognized Income Tax Benefits
|
|
Accrued Interest and Penalties
|
||||
|
January 1, 2013
|
$
|
78.0
|
|
|
$
|
—
|
|
|
Gross amount of increases in unrecognized tax benefits related to prior periods
|
46.7
|
|
|
0.3
|
|
||
|
Gross amount of decreases in unrecognized tax benefits related to prior periods
|
(1.9
|
)
|
|
—
|
|
||
|
Decreases in unrecognized tax benefits relating to settlements with taxing authorities
|
(121.7
|
)
|
|
—
|
|
||
|
December 31, 2013
|
1.1
|
|
|
0.3
|
|
||
|
Gross amount of increases in unrecognized tax benefits related to prior periods
|
0.7
|
|
|
0.1
|
|
||
|
Gross amount of decreases in unrecognized tax benefits related to prior periods
|
(0.9
|
)
|
|
(0.4
|
)
|
||
|
December 31, 2014
|
0.9
|
|
|
—
|
|
||
|
Gross amount of increases in unrecognized tax benefits related to prior periods
|
1.7
|
|
|
—
|
|
||
|
Gross amount of increases in unrecognized tax benefits related to current period
|
0.3
|
|
|
—
|
|
||
|
December 31, 2015
|
$
|
2.9
|
|
|
$
|
—
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
16.
|
Earnings per Common Share
:
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Basic:
|
|
|
|
|
|
||||||
|
Numerator:
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
253.7
|
|
|
$
|
276.2
|
|
|
$
|
382.5
|
|
|
Less: Net income attributable to noncontrolling interests included in continuing operations
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Less: Income allocated to participating securities
|
(1.0
|
)
|
|
(2.3
|
)
|
|
(3.4
|
)
|
|||
|
Less: Convertible perpetual preferred stock dividends
|
(1.6
|
)
|
|
(6.3
|
)
|
|
(21.0
|
)
|
|||
|
Less: Repurchase of convertible perpetual preferred stock
|
—
|
|
|
—
|
|
|
(71.6
|
)
|
|||
|
Income from continuing operations attributable to HealthSouth common shareholders
|
181.4
|
|
|
207.9
|
|
|
228.7
|
|
|||
|
(Loss) income from discontinued operations, net of tax, attributable to HealthSouth common shareholders
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|||
|
Less: Income from discontinued operations allocated to participating securities
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|||
|
Net income attributable to HealthSouth common shareholders
|
$
|
180.5
|
|
|
$
|
213.3
|
|
|
$
|
227.6
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|||
|
Basic weighted average common shares outstanding
|
89.4
|
|
|
86.8
|
|
|
88.1
|
|
|||
|
Basic earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Continuing operations
|
$
|
2.03
|
|
|
$
|
2.40
|
|
|
$
|
2.59
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.06
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
2.02
|
|
|
$
|
2.46
|
|
|
$
|
2.58
|
|
|
|
|
|
|
|
|
||||||
|
Diluted:
|
|
|
|
|
|
||||||
|
Numerator:
|
|
|
|
|
|
||||||
|
Income from continuing operations
|
$
|
253.7
|
|
|
$
|
276.2
|
|
|
$
|
382.5
|
|
|
Less: Net income attributable to noncontrolling interests included in continuing operations
|
(69.7
|
)
|
|
(59.7
|
)
|
|
(57.8
|
)
|
|||
|
Add: Interest on convertible debt, net of tax
|
9.4
|
|
|
9.0
|
|
|
1.0
|
|
|||
|
Income from continuing operations attributable to HealthSouth common shareholders
|
193.4
|
|
|
225.5
|
|
|
325.7
|
|
|||
|
(Loss) income from discontinued operations, net of tax, attributable to HealthSouth common shareholders
|
(0.9
|
)
|
|
5.5
|
|
|
(1.1
|
)
|
|||
|
Net income attributable to HealthSouth common shareholders
|
$
|
192.5
|
|
|
$
|
231.0
|
|
|
$
|
324.6
|
|
|
Denominator:
|
|
|
|
|
|
|
|
|
|||
|
Diluted weighted average common shares outstanding
|
101.0
|
|
|
100.7
|
|
|
102.1
|
|
|||
|
Diluted earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|||
|
Continuing operations
|
$
|
1.92
|
|
|
$
|
2.24
|
|
|
$
|
2.59
|
|
|
Discontinued operations
|
(0.01
|
)
|
|
0.05
|
|
|
(0.01
|
)
|
|||
|
Net income
|
$
|
1.91
|
|
|
$
|
2.29
|
|
|
$
|
2.58
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
For the Year Ended December 31,
|
|||||||
|
|
2015
|
|
2014
|
|
2013
|
|||
|
Basic weighted average common shares outstanding
|
89.4
|
|
|
86.8
|
|
|
88.1
|
|
|
Convertible perpetual preferred stock
|
1.0
|
|
|
3.2
|
|
|
10.5
|
|
|
Convertible senior subordinated notes
|
8.3
|
|
|
8.2
|
|
|
1.0
|
|
|
Restricted stock awards, dilutive stock options, and restricted stock units
|
2.3
|
|
|
2.5
|
|
|
2.5
|
|
|
Diluted weighted average common shares outstanding
|
101.0
|
|
|
100.7
|
|
|
102.1
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Number of Warrants
|
|
Weighted Average Exercise Price
|
|||
|
Common stock warrants outstanding as of December 31, 2012
|
10.0
|
|
|
$
|
32.50
|
|
|
Cashless exercise
|
(4.8
|
)
|
|
32.50
|
|
|
|
Cash exercise
|
(2.3
|
)
|
|
32.50
|
|
|
|
Common stock warrants outstanding as of December 31, 2013
|
2.9
|
|
|
32.50
|
|
|
|
Cashless exercise
|
(1.8
|
)
|
|
32.16
|
|
|
|
Cash exercise
|
(1.0
|
)
|
|
32.16
|
|
|
|
Expired
|
(0.1
|
)
|
|
32.16
|
|
|
|
Common stock warrants outstanding as of January 16, 2014
|
—
|
|
|
|
||
|
17.
|
Contingencies and Other Commitments
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
18.
|
Segment Reporting
:
|
|
•
|
Inpatient Rehabilitation
- Our national network of inpatient rehabilitation hospitals stretches across
29
states and Puerto Rico, with a concentration of hospitals in the eastern half of the United States and Texas. As of
December 31, 2015
, we operate
121
inpatient rehabilitation hospitals, including
one
hospital that operates as a joint venture which we account for using the equity method of accounting. In addition, we manage
three
inpatient rehabilitation units through management contracts. We provide specialized rehabilitative treatment on both an inpatient and outpatient basis. Our inpatient rehabilitation hospitals provide a higher level of rehabilitative care to patients who are recovering from conditions such as stroke and other neurological disorders, cardiac and pulmonary conditions, brain and spinal cord injuries, complex orthopedic conditions, and amputations.
|
|
•
|
Home Health and Hospice
- As of
December 31, 2015
, we provide home health and hospice services in
213
locations across
23
states. In addition,
two
of these agencies operate as joint ventures which we account for using the equity method of accounting. Our home health services include a comprehensive range of Medicare-certified home nursing services to adult patients in need of care. These services include, among others, skilled nursing, physical, occupational, and speech therapy, medical social work, and home health aide services. We also provide specialized home care services in Texas and Kansas for pediatric patients with severe medical conditions. Our hospice services primarily include in-home services to terminally ill patients and their families to address patients’ physical needs, including pain control and symptom management, and to provide emotional and spiritual support.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
Inpatient Rehabilitation
|
|
Home Health and Hospice
|
||||||||||||||||||||
|
|
For the Year Ended December 31,
|
|
For the Year Ended December 31,
|
||||||||||||||||||||
|
|
2015
|
|
2014
|
|
2013
|
|
2015
|
|
2014
|
|
2013
|
||||||||||||
|
Net operating revenues
|
$
|
2,653.1
|
|
|
$
|
2,377.3
|
|
|
$
|
2,244.4
|
|
|
$
|
509.8
|
|
|
$
|
28.6
|
|
|
$
|
28.8
|
|
|
Less: Provision for doubtful accounts
|
(44.7
|
)
|
|
(31.2
|
)
|
|
(25.6
|
)
|
|
(2.5
|
)
|
|
(0.4
|
)
|
|
(0.4
|
)
|
||||||
|
Net operating revenues less provision for doubtful accounts
|
2,608.4
|
|
|
2,346.1
|
|
|
2,218.8
|
|
|
507.3
|
|
|
28.2
|
|
|
28.4
|
|
||||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Inpatient rehabilitation:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Salaries and benefits
|
1,310.6
|
|
|
1,141.0
|
|
|
1,069.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Other operating expenses
|
387.7
|
|
|
342.5
|
|
|
314.7
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Supplies
|
120.9
|
|
|
111.5
|
|
|
105.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Occupancy costs
|
46.2
|
|
|
41.2
|
|
|
46.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Home health and hospice:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Cost of services sold (excluding depreciation and amortization)
|
—
|
|
|
—
|
|
|
—
|
|
|
244.8
|
|
|
17.0
|
|
|
16.7
|
|
||||||
|
Support and overhead costs
|
—
|
|
|
—
|
|
|
—
|
|
|
172.7
|
|
|
6.9
|
|
|
6.6
|
|
||||||
|
|
1,865.4
|
|
|
1,636.2
|
|
|
1,536.1
|
|
|
417.5
|
|
|
23.9
|
|
|
23.3
|
|
||||||
|
Other income
|
(2.3
|
)
|
|
(4.0
|
)
|
|
(4.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Equity in net income of nonconsolidated affiliates
|
(8.6
|
)
|
|
(10.7
|
)
|
|
(11.2
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
||||||
|
Noncontrolling interests
|
62.9
|
|
|
59.3
|
|
|
57.2
|
|
|
6.8
|
|
|
0.4
|
|
|
0.6
|
|
||||||
|
Segment Adjusted EBITDA
|
$
|
691.0
|
|
|
$
|
665.3
|
|
|
$
|
641.2
|
|
|
$
|
83.1
|
|
|
$
|
3.9
|
|
|
$
|
4.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Capital expenditures
|
$
|
151.7
|
|
|
$
|
187.9
|
|
|
$
|
216.5
|
|
|
$
|
5.8
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Inpatient Rehabilitation
|
|
Home Health and Hospice
|
|
HealthSouth Consolidated
|
||||||
|
As of December 31, 2015
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
3,589.0
|
|
|
$
|
1,088.4
|
|
|
$
|
4,606.1
|
|
|
Investments in and advances to nonconsolidated affiliates
|
9.3
|
|
|
2.4
|
|
|
11.7
|
|
|||
|
As of December 31, 2014
|
|
|
|
|
|
||||||
|
Total assets
|
$
|
2,576.3
|
|
|
$
|
876.3
|
|
|
$
|
3,388.3
|
|
|
Investments in and advances to nonconsolidated affiliates
|
9.4
|
|
|
—
|
|
|
9.4
|
|
|||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Total segment Adjusted EBITDA
|
$
|
774.1
|
|
|
$
|
669.2
|
|
|
$
|
645.7
|
|
|
General and administrative expenses
|
(133.3
|
)
|
|
(124.8
|
)
|
|
(119.1
|
)
|
|||
|
Depreciation and amortization
|
(139.7
|
)
|
|
(107.7
|
)
|
|
(94.7
|
)
|
|||
|
Loss on disposal or impairment of assets
|
(2.6
|
)
|
|
(6.7
|
)
|
|
(5.9
|
)
|
|||
|
Government, class action, and related settlements
|
(7.5
|
)
|
|
1.7
|
|
|
23.5
|
|
|||
|
Professional fees - accounting, tax, and legal
|
(3.0
|
)
|
|
(9.3
|
)
|
|
(9.5
|
)
|
|||
|
Loss on early extinguishment of debt
|
(22.4
|
)
|
|
(13.2
|
)
|
|
(2.4
|
)
|
|||
|
Interest expense and amortization of debt discounts and fees
|
(142.9
|
)
|
|
(109.2
|
)
|
|
(100.4
|
)
|
|||
|
Gain on consolidation of former equity method hospital
|
—
|
|
|
27.2
|
|
|
—
|
|
|||
|
Net income attributable to noncontrolling interests
|
69.7
|
|
|
59.7
|
|
|
57.8
|
|
|||
|
Gain related to SCA equity interest
|
3.2
|
|
|
—
|
|
|
—
|
|
|||
|
Other
|
—
|
|
|
—
|
|
|
0.2
|
|
|||
|
Income from continuing operations before income tax expense
|
$
|
395.6
|
|
|
$
|
386.9
|
|
|
$
|
395.2
|
|
|
|
As of December 31, 2015
|
|
As of December 31, 2014
|
||||
|
Total assets for reportable segments
|
$
|
4,677.4
|
|
|
$
|
3,452.6
|
|
|
Reclassification of noncurrent deferred income tax liabilities to net noncurrent deferred income tax assets
|
(71.3
|
)
|
|
(64.3
|
)
|
||
|
Total consolidated assets
|
$
|
4,606.1
|
|
|
$
|
3,388.3
|
|
|
|
For the Year Ended December 31,
|
||||||||||
|
|
2015
|
|
2014
|
|
2013
|
||||||
|
Inpatient rehabilitation:
|
|
|
|
|
|
||||||
|
Inpatient
|
$
|
2,547.2
|
|
|
$
|
2,272.5
|
|
|
$
|
2,130.8
|
|
|
Outpatient and other
|
105.9
|
|
|
104.8
|
|
|
113.6
|
|
|||
|
Total inpatient rehabilitation
|
2,653.1
|
|
|
2,377.3
|
|
|
2,244.4
|
|
|||
|
Home health and hospice:
|
|
|
|
|
|
||||||
|
Home health
|
478.1
|
|
|
28.6
|
|
|
28.8
|
|
|||
|
Hospice
|
31.7
|
|
|
—
|
|
|
—
|
|
|||
|
Total home health and hospice
|
509.8
|
|
|
28.6
|
|
|
28.8
|
|
|||
|
Total net operating revenues
|
$
|
3,162.9
|
|
|
$
|
2,405.9
|
|
|
$
|
2,273.2
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
19.
|
Quarterly Data (Unaudited)
:
|
|
|
|
2015
|
||||||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Total
|
||||||||||
|
|
|
(In Millions, Except Per Share Data)
|
||||||||||||||||||
|
Net operating revenues
|
|
$
|
740.6
|
|
|
$
|
764.4
|
|
|
$
|
778.6
|
|
|
$
|
879.3
|
|
|
$
|
3,162.9
|
|
|
Operating earnings
(a)
|
|
105.6
|
|
|
123.4
|
|
|
121.2
|
|
|
135.5
|
|
|
485.7
|
|
|||||
|
Provision for income tax expense
|
|
30.3
|
|
|
32.2
|
|
|
35.9
|
|
|
43.5
|
|
|
141.9
|
|
|||||
|
Income from continuing operations
|
|
59.3
|
|
|
61.8
|
|
|
67.5
|
|
|
65.1
|
|
|
253.7
|
|
|||||
|
(Loss) income from discontinued operations, net of tax
|
|
(0.3
|
)
|
|
(1.6
|
)
|
|
0.3
|
|
|
0.7
|
|
|
(0.9
|
)
|
|||||
|
Net income
|
|
59.0
|
|
|
60.2
|
|
|
67.8
|
|
|
65.8
|
|
|
252.8
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
|
(16.5
|
)
|
|
(17.3
|
)
|
|
(17.1
|
)
|
|
(18.8
|
)
|
|
(69.7
|
)
|
|||||
|
Net income attributable to HealthSouth
|
|
$
|
42.5
|
|
|
$
|
42.9
|
|
|
$
|
50.7
|
|
|
$
|
47.0
|
|
|
$
|
183.1
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share attributable to HealthSouth common shareholders:
(b)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continuing operations
|
|
$
|
0.47
|
|
|
$
|
0.49
|
|
|
$
|
0.56
|
|
|
$
|
0.51
|
|
|
$
|
2.03
|
|
|
Discontinued operations
|
|
—
|
|
|
(0.02
|
)
|
|
—
|
|
|
0.01
|
|
|
(0.01
|
)
|
|||||
|
Net income
|
|
$
|
0.47
|
|
|
$
|
0.47
|
|
|
$
|
0.56
|
|
|
$
|
0.52
|
|
|
$
|
2.02
|
|
|
Diluted earnings per share attributable to HealthSouth common shareholders:
(b)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continuing operations
|
|
$
|
0.44
|
|
|
$
|
0.47
|
|
|
$
|
0.52
|
|
|
$
|
0.48
|
|
|
$
|
1.92
|
|
|
Discontinued operations
|
|
—
|
|
|
(0.02
|
)
|
|
—
|
|
|
0.01
|
|
|
(0.01
|
)
|
|||||
|
Net income
|
|
$
|
0.44
|
|
|
$
|
0.45
|
|
|
$
|
0.52
|
|
|
$
|
0.49
|
|
|
$
|
1.91
|
|
|
(a)
|
We define operating earnings as income from continuing operations attributable to HealthSouth before (1) loss on early extinguishment of debt; (2) interest expense and amortization of debt discounts and fees; (3) other income; and (4) income tax expense.
|
|
(b)
|
Per share amounts may not sum due to the weighted average common shares outstanding during each quarter compared to the weighted average common shares outstanding during the entire year.
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
|
|
2014
|
||||||||||||||||||
|
|
|
First
|
|
Second
|
|
Third
|
|
Fourth
|
|
Total
|
||||||||||
|
|
|
(In Millions, Except Per Share Data)
|
||||||||||||||||||
|
Net operating revenues
|
|
$
|
591.2
|
|
|
$
|
604.4
|
|
|
$
|
596.9
|
|
|
$
|
613.4
|
|
|
$
|
2,405.9
|
|
|
Operating earnings
(a)
|
|
105.8
|
|
|
115.4
|
|
|
100.7
|
|
|
96.5
|
|
|
418.4
|
|
|||||
|
Provision for income tax expense
|
|
32.8
|
|
|
36.5
|
|
|
22.1
|
|
|
19.3
|
|
|
110.7
|
|
|||||
|
Income from continuing operations
|
|
61.6
|
|
|
94.1
|
|
|
65.7
|
|
|
54.8
|
|
|
276.2
|
|
|||||
|
(Loss) income from discontinued operations, net of tax
|
|
(0.1
|
)
|
|
3.8
|
|
|
(0.9
|
)
|
|
2.7
|
|
|
5.5
|
|
|||||
|
Net income
|
|
61.5
|
|
|
97.9
|
|
|
64.8
|
|
|
57.5
|
|
|
281.7
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
|
(14.8
|
)
|
|
(14.8
|
)
|
|
(14.7
|
)
|
|
(15.4
|
)
|
|
(59.7
|
)
|
|||||
|
Net income attributable to HealthSouth
|
|
$
|
46.7
|
|
|
$
|
83.1
|
|
|
$
|
50.1
|
|
|
$
|
42.1
|
|
|
$
|
222.0
|
|
|
Earnings per common share:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic earnings per share attributable to HealthSouth common shareholders:
(b)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continuing operations
|
|
$
|
0.51
|
|
|
$
|
0.89
|
|
|
$
|
0.56
|
|
|
$
|
0.43
|
|
|
$
|
2.40
|
|
|
Discontinued operations
|
|
—
|
|
|
0.04
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
0.06
|
|
|||||
|
Net income
|
|
$
|
0.51
|
|
|
$
|
0.93
|
|
|
$
|
0.55
|
|
|
$
|
0.46
|
|
|
$
|
2.46
|
|
|
Diluted earnings per share attributable to HealthSouth common shareholders:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Continuing operations
|
|
$
|
0.48
|
|
|
$
|
0.81
|
|
|
$
|
0.53
|
|
|
$
|
0.41
|
|
|
$
|
2.24
|
|
|
Discontinued operations
|
|
—
|
|
|
0.04
|
|
|
(0.01
|
)
|
|
0.03
|
|
|
0.05
|
|
|||||
|
Net income
|
|
$
|
0.48
|
|
|
$
|
0.85
|
|
|
$
|
0.52
|
|
|
$
|
0.44
|
|
|
$
|
2.29
|
|
|
(a)
|
We define operating earnings as income from continuing operations attributable to HealthSouth before (1) loss on early extinguishment of debt; (2) interest expense and amortization of debt discounts and fees; (3) other income; and (4) income tax expense or benefit.
|
|
(b)
|
Per share amounts may not sum due to the weighted average common shares outstanding during each quarter compared to the weighted average common shares outstanding during the entire year.
|
|
20.
|
Condensed Consolidating Financial Information
:
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
|
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net operating revenues
|
$
|
19.4
|
|
|
$
|
1,927.0
|
|
|
$
|
1,320.0
|
|
|
$
|
(103.5
|
)
|
|
$
|
3,162.9
|
|
|
Less: Provision for doubtful accounts
|
—
|
|
|
(34.6
|
)
|
|
(12.6
|
)
|
|
—
|
|
|
(47.2
|
)
|
|||||
|
Net operating revenues less provision for doubtful accounts
|
19.4
|
|
|
1,892.4
|
|
|
1,307.4
|
|
|
(103.5
|
)
|
|
3,115.7
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
49.4
|
|
|
893.2
|
|
|
745.3
|
|
|
(17.1
|
)
|
|
1,670.8
|
|
|||||
|
Other operating expenses
|
31.3
|
|
|
274.7
|
|
|
167.4
|
|
|
(41.3
|
)
|
|
432.1
|
|
|||||
|
Occupancy costs
|
4.0
|
|
|
69.4
|
|
|
25.6
|
|
|
(45.1
|
)
|
|
53.9
|
|
|||||
|
Supplies
|
—
|
|
|
85.2
|
|
|
43.5
|
|
|
—
|
|
|
128.7
|
|
|||||
|
General and administrative expenses
|
128.3
|
|
|
—
|
|
|
5.0
|
|
|
—
|
|
|
133.3
|
|
|||||
|
Depreciation and amortization
|
9.9
|
|
|
84.3
|
|
|
45.5
|
|
|
—
|
|
|
139.7
|
|
|||||
|
Government, class action, and related settlements
|
7.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.5
|
|
|||||
|
Professional fees—accounting, tax, and legal
|
3.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
3.0
|
|
|||||
|
Total operating expenses
|
233.4
|
|
|
1,406.8
|
|
|
1,032.3
|
|
|
(103.5
|
)
|
|
2,569.0
|
|
|||||
|
Loss on early extinguishment of debt
|
22.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
22.4
|
|
|||||
|
Interest expense and amortization of debt discounts and fees
|
130.0
|
|
|
11.9
|
|
|
12.4
|
|
|
(11.4
|
)
|
|
142.9
|
|
|||||
|
Other income
|
(13.6
|
)
|
|
(0.2
|
)
|
|
(3.1
|
)
|
|
11.4
|
|
|
(5.5
|
)
|
|||||
|
Equity in net income of nonconsolidated affiliates
|
—
|
|
|
(8.5
|
)
|
|
(0.2
|
)
|
|
—
|
|
|
(8.7
|
)
|
|||||
|
Equity in net income of consolidated affiliates
|
(322.7
|
)
|
|
(34.5
|
)
|
|
—
|
|
|
357.2
|
|
|
—
|
|
|||||
|
Management fees
|
(119.7
|
)
|
|
91.6
|
|
|
28.1
|
|
|
—
|
|
|
—
|
|
|||||
|
Income from continuing operations before income tax (benefit) expense
|
89.6
|
|
|
425.3
|
|
|
237.9
|
|
|
(357.2
|
)
|
|
395.6
|
|
|||||
|
Provision for income tax (benefit) expense
|
(94.6
|
)
|
|
169.7
|
|
|
66.8
|
|
|
—
|
|
|
141.9
|
|
|||||
|
Income from continuing operations
|
184.2
|
|
|
255.6
|
|
|
171.1
|
|
|
(357.2
|
)
|
|
253.7
|
|
|||||
|
(Loss) income from discontinued operations, net of tax
|
(1.1
|
)
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
(0.9
|
)
|
|||||
|
Net income
|
183.1
|
|
|
255.6
|
|
|
171.3
|
|
|
(357.2
|
)
|
|
252.8
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(69.7
|
)
|
|
—
|
|
|
(69.7
|
)
|
|||||
|
Net income attributable to HealthSouth
|
$
|
183.1
|
|
|
$
|
255.6
|
|
|
$
|
101.6
|
|
|
$
|
(357.2
|
)
|
|
$
|
183.1
|
|
|
Comprehensive income
|
$
|
182.4
|
|
|
$
|
255.6
|
|
|
$
|
171.3
|
|
|
$
|
(357.2
|
)
|
|
$
|
252.1
|
|
|
Comprehensive income attributable to HealthSouth
|
$
|
182.4
|
|
|
$
|
255.6
|
|
|
$
|
101.6
|
|
|
$
|
(357.2
|
)
|
|
$
|
182.4
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Year Ended December 31, 2014
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net operating revenues
|
$
|
16.1
|
|
|
$
|
1,719.1
|
|
|
$
|
761.1
|
|
|
$
|
(90.4
|
)
|
|
$
|
2,405.9
|
|
|
Less: Provision for doubtful accounts
|
—
|
|
|
(22.3
|
)
|
|
(9.3
|
)
|
|
—
|
|
|
(31.6
|
)
|
|||||
|
Net operating revenues less provision for doubtful accounts
|
16.1
|
|
|
1,696.8
|
|
|
751.8
|
|
|
(90.4
|
)
|
|
2,374.3
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
22.3
|
|
|
795.7
|
|
|
358.8
|
|
|
(15.1
|
)
|
|
1,161.7
|
|
|||||
|
Other operating expenses
|
21.6
|
|
|
246.7
|
|
|
120.1
|
|
|
(36.8
|
)
|
|
351.6
|
|
|||||
|
Occupancy costs
|
4.2
|
|
|
58.2
|
|
|
17.7
|
|
|
(38.5
|
)
|
|
41.6
|
|
|||||
|
Supplies
|
—
|
|
|
78.6
|
|
|
33.3
|
|
|
—
|
|
|
111.9
|
|
|||||
|
General and administrative expenses
|
124.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
124.8
|
|
|||||
|
Depreciation and amortization
|
9.7
|
|
|
71.9
|
|
|
26.1
|
|
|
—
|
|
|
107.7
|
|
|||||
|
Government, class action, and related settlements
|
(1.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1.7
|
)
|
|||||
|
Professional fees—accounting, tax, and legal
|
9.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.3
|
|
|||||
|
Total operating expenses
|
190.2
|
|
|
1,251.1
|
|
|
556.0
|
|
|
(90.4
|
)
|
|
1,906.9
|
|
|||||
|
Loss on early extinguishment of debt
|
13.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13.2
|
|
|||||
|
Interest expense and amortization of debt discounts and fees
|
99.8
|
|
|
7.8
|
|
|
2.8
|
|
|
(1.2
|
)
|
|
109.2
|
|
|||||
|
Other income
|
(0.7
|
)
|
|
(28.5
|
)
|
|
(3.2
|
)
|
|
1.2
|
|
|
(31.2
|
)
|
|||||
|
Equity in net income of nonconsolidated affiliates
|
—
|
|
|
(10.7
|
)
|
|
—
|
|
|
—
|
|
|
(10.7
|
)
|
|||||
|
Equity in net income of consolidated affiliates
|
(314.0
|
)
|
|
(30.6
|
)
|
|
—
|
|
|
344.6
|
|
|
—
|
|
|||||
|
Management fees
|
(107.9
|
)
|
|
82.2
|
|
|
25.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Income from continuing operations before income tax (benefit) expense
|
135.5
|
|
|
425.5
|
|
|
170.5
|
|
|
(344.6
|
)
|
|
386.9
|
|
|||||
|
Provision for income tax (benefit) expense
|
(80.8
|
)
|
|
148.0
|
|
|
43.5
|
|
|
—
|
|
|
110.7
|
|
|||||
|
Income from continuing operations
|
216.3
|
|
|
277.5
|
|
|
127.0
|
|
|
(344.6
|
)
|
|
276.2
|
|
|||||
|
Income (loss) from discontinued operations, net of tax
|
5.7
|
|
|
—
|
|
|
(0.2
|
)
|
|
—
|
|
|
5.5
|
|
|||||
|
Net income
|
222.0
|
|
|
277.5
|
|
|
126.8
|
|
|
(344.6
|
)
|
|
281.7
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(59.7
|
)
|
|
—
|
|
|
(59.7
|
)
|
|||||
|
Net income attributable to HealthSouth
|
$
|
222.0
|
|
|
$
|
277.5
|
|
|
$
|
67.1
|
|
|
$
|
(344.6
|
)
|
|
$
|
222.0
|
|
|
Comprehensive income
|
$
|
221.6
|
|
|
$
|
277.5
|
|
|
$
|
126.8
|
|
|
$
|
(344.6
|
)
|
|
$
|
281.3
|
|
|
Comprehensive income attributable to HealthSouth
|
$
|
221.6
|
|
|
$
|
277.5
|
|
|
$
|
67.1
|
|
|
$
|
(344.6
|
)
|
|
$
|
221.6
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Year Ended December 31, 2013
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net operating revenues
|
$
|
12.2
|
|
|
$
|
1,622.4
|
|
|
$
|
709.8
|
|
|
$
|
(71.2
|
)
|
|
$
|
2,273.2
|
|
|
Less: Provision for doubtful accounts
|
—
|
|
|
(18.3
|
)
|
|
(7.7
|
)
|
|
—
|
|
|
(26.0
|
)
|
|||||
|
Net operating revenues less provision for doubtful accounts
|
12.2
|
|
|
1,604.1
|
|
|
702.1
|
|
|
(71.2
|
)
|
|
2,247.2
|
|
|||||
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Salaries and benefits
|
12.1
|
|
|
757.7
|
|
|
334.4
|
|
|
(14.5
|
)
|
|
1,089.7
|
|
|||||
|
Other operating expenses
|
10.8
|
|
|
238.5
|
|
|
107.5
|
|
|
(33.8
|
)
|
|
323.0
|
|
|||||
|
Occupancy costs
|
4.1
|
|
|
48.3
|
|
|
17.5
|
|
|
(22.9
|
)
|
|
47.0
|
|
|||||
|
Supplies
|
—
|
|
|
73.8
|
|
|
31.6
|
|
|
—
|
|
|
105.4
|
|
|||||
|
General and administrative expenses
|
119.1
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
119.1
|
|
|||||
|
Depreciation and amortization
|
8.8
|
|
|
65.1
|
|
|
20.8
|
|
|
—
|
|
|
94.7
|
|
|||||
|
Government, class action, and related settlements
|
(23.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23.5
|
)
|
|||||
|
Professional fees—accounting, tax, and legal
|
9.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9.5
|
|
|||||
|
Total operating expenses
|
140.9
|
|
|
1,183.4
|
|
|
511.8
|
|
|
(71.2
|
)
|
|
1,764.9
|
|
|||||
|
Loss on early extinguishment of debt
|
2.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2.4
|
|
|||||
|
Interest expense and amortization of debt discounts and fees
|
90.4
|
|
|
8.1
|
|
|
3.1
|
|
|
(1.2
|
)
|
|
100.4
|
|
|||||
|
Other income
|
(1.0
|
)
|
|
(1.2
|
)
|
|
(3.5
|
)
|
|
1.2
|
|
|
(4.5
|
)
|
|||||
|
Equity in net income of nonconsolidated affiliates
|
(3.6
|
)
|
|
(7.5
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
(11.2
|
)
|
|||||
|
Equity in net income of consolidated affiliates
|
(268.0
|
)
|
|
(20.6
|
)
|
|
—
|
|
|
288.6
|
|
|
—
|
|
|||||
|
Management fees
|
(102.3
|
)
|
|
78.6
|
|
|
23.7
|
|
|
—
|
|
|
—
|
|
|||||
|
Income from continuing operations before income tax (benefit) expense
|
153.4
|
|
|
363.3
|
|
|
167.1
|
|
|
(288.6
|
)
|
|
395.2
|
|
|||||
|
Provision for income tax (benefit) expense
|
(169.0
|
)
|
|
134.4
|
|
|
47.3
|
|
|
—
|
|
|
12.7
|
|
|||||
|
Income from continuing operations
|
322.4
|
|
|
228.9
|
|
|
119.8
|
|
|
(288.6
|
)
|
|
382.5
|
|
|||||
|
Income (loss) from discontinued operations, net of tax
|
1.2
|
|
|
(0.8
|
)
|
|
(1.5
|
)
|
|
—
|
|
|
(1.1
|
)
|
|||||
|
Net income
|
323.6
|
|
|
228.1
|
|
|
118.3
|
|
|
(288.6
|
)
|
|
381.4
|
|
|||||
|
Less: Net income attributable to noncontrolling interests
|
—
|
|
|
—
|
|
|
(57.8
|
)
|
|
—
|
|
|
(57.8
|
)
|
|||||
|
Net income attributable to HealthSouth
|
$
|
323.6
|
|
|
$
|
228.1
|
|
|
$
|
60.5
|
|
|
$
|
(288.6
|
)
|
|
$
|
323.6
|
|
|
Comprehensive income
|
$
|
322.1
|
|
|
$
|
228.1
|
|
|
$
|
118.3
|
|
|
$
|
(288.6
|
)
|
|
$
|
379.9
|
|
|
Comprehensive income attributable to HealthSouth
|
$
|
322.1
|
|
|
$
|
228.1
|
|
|
$
|
60.5
|
|
|
$
|
(288.6
|
)
|
|
$
|
322.1
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of December 31, 2015
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
41.2
|
|
|
$
|
1.3
|
|
|
$
|
19.1
|
|
|
$
|
—
|
|
|
$
|
61.6
|
|
|
Restricted cash
|
—
|
|
|
—
|
|
|
45.9
|
|
|
—
|
|
|
45.9
|
|
|||||
|
Accounts receivable, net
|
—
|
|
|
267.2
|
|
|
143.3
|
|
|
—
|
|
|
410.5
|
|
|||||
|
Prepaid expenses and other current assets
|
29.3
|
|
|
22.7
|
|
|
47.5
|
|
|
(18.8
|
)
|
|
80.7
|
|
|||||
|
Total current assets
|
70.5
|
|
|
291.2
|
|
|
255.8
|
|
|
(18.8
|
)
|
|
598.7
|
|
|||||
|
Property and equipment, net
|
14.5
|
|
|
965.7
|
|
|
329.9
|
|
|
—
|
|
|
1,310.1
|
|
|||||
|
Goodwill
|
—
|
|
|
863.2
|
|
|
1,026.9
|
|
|
—
|
|
|
1,890.1
|
|
|||||
|
Intangible assets, net
|
8.8
|
|
|
123.2
|
|
|
287.4
|
|
|
—
|
|
|
419.4
|
|
|||||
|
Deferred income tax assets
|
176.2
|
|
|
64.1
|
|
|
—
|
|
|
(49.5
|
)
|
|
190.8
|
|
|||||
|
Other long-term assets
|
48.6
|
|
|
75.3
|
|
|
73.1
|
|
|
—
|
|
|
197.0
|
|
|||||
|
Intercompany notes receivable
|
546.6
|
|
|
—
|
|
|
—
|
|
|
(546.6
|
)
|
|
—
|
|
|||||
|
Intercompany receivable and investments in consolidated affiliates
|
2,779.7
|
|
|
—
|
|
|
—
|
|
|
(2,779.7
|
)
|
|
—
|
|
|||||
|
Total assets
|
$
|
3,644.9
|
|
|
$
|
2,382.7
|
|
|
$
|
1,973.1
|
|
|
$
|
(3,394.6
|
)
|
|
$
|
4,606.1
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current portion of long-term debt
|
$
|
40.0
|
|
|
$
|
6.8
|
|
|
$
|
7.5
|
|
|
$
|
(17.5
|
)
|
|
$
|
36.8
|
|
|
Accounts payable
|
5.8
|
|
|
35.2
|
|
|
20.6
|
|
|
—
|
|
|
61.6
|
|
|||||
|
Accrued payroll
|
27.7
|
|
|
50.7
|
|
|
47.8
|
|
|
—
|
|
|
126.2
|
|
|||||
|
Accrued interest payable
|
26.5
|
|
|
2.9
|
|
|
0.3
|
|
|
—
|
|
|
29.7
|
|
|||||
|
Other current liabilities
|
68.0
|
|
|
19.0
|
|
|
86.4
|
|
|
(1.3
|
)
|
|
172.1
|
|
|||||
|
Total current liabilities
|
168.0
|
|
|
114.6
|
|
|
162.6
|
|
|
(18.8
|
)
|
|
426.4
|
|
|||||
|
Long-term debt, net of current portion
|
2,821.9
|
|
|
255.6
|
|
|
57.2
|
|
|
—
|
|
|
3,134.7
|
|
|||||
|
Intercompany notes payable
|
—
|
|
|
—
|
|
|
546.6
|
|
|
(546.6
|
)
|
|
—
|
|
|||||
|
Self-insured risks
|
19.8
|
|
|
—
|
|
|
81.8
|
|
|
—
|
|
|
101.6
|
|
|||||
|
Other long-term liabilities
|
23.8
|
|
|
12.4
|
|
|
55.9
|
|
|
(49.1
|
)
|
|
43.0
|
|
|||||
|
Intercompany payable
|
—
|
|
|
141.7
|
|
|
179.1
|
|
|
(320.8
|
)
|
|
—
|
|
|||||
|
|
3,033.5
|
|
|
524.3
|
|
|
1,083.2
|
|
|
(935.3
|
)
|
|
3,705.7
|
|
|||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
121.1
|
|
|
—
|
|
|
121.1
|
|
|||||
|
Shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
HealthSouth shareholders’ equity
|
611.4
|
|
|
1,858.4
|
|
|
600.9
|
|
|
(2,459.3
|
)
|
|
611.4
|
|
|||||
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
167.9
|
|
|
—
|
|
|
167.9
|
|
|||||
|
Total shareholders’ equity
|
611.4
|
|
|
1,858.4
|
|
|
768.8
|
|
|
(2,459.3
|
)
|
|
779.3
|
|
|||||
|
Total liabilities and shareholders’ equity
|
$
|
3,644.9
|
|
|
$
|
2,382.7
|
|
|
$
|
1,973.1
|
|
|
$
|
(3,394.6
|
)
|
|
$
|
4,606.1
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Balance Sheet
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
As of December 31, 2014
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
41.9
|
|
|
$
|
1.5
|
|
|
$
|
23.3
|
|
|
$
|
—
|
|
|
$
|
66.7
|
|
|
Restricted cash
|
—
|
|
|
—
|
|
|
45.6
|
|
|
—
|
|
|
45.6
|
|
|||||
|
Accounts receivable, net
|
—
|
|
|
202.6
|
|
|
120.6
|
|
|
—
|
|
|
323.2
|
|
|||||
|
Deferred income tax assets
|
125.0
|
|
|
39.8
|
|
|
23.6
|
|
|
—
|
|
|
188.4
|
|
|||||
|
Prepaid expenses and other current assets
|
30.9
|
|
|
15.4
|
|
|
35.2
|
|
|
(18.8
|
)
|
|
62.7
|
|
|||||
|
Total current assets
|
197.8
|
|
|
259.3
|
|
|
248.3
|
|
|
(18.8
|
)
|
|
686.6
|
|
|||||
|
Property and equipment, net
|
16.1
|
|
|
752.0
|
|
|
251.6
|
|
|
—
|
|
|
1,019.7
|
|
|||||
|
Goodwill
|
—
|
|
|
279.6
|
|
|
804.4
|
|
|
—
|
|
|
1,084.0
|
|
|||||
|
Intangible assets, net
|
11.3
|
|
|
50.6
|
|
|
244.2
|
|
|
—
|
|
|
306.1
|
|
|||||
|
Deferred income tax assets
|
163.3
|
|
|
17.5
|
|
|
—
|
|
|
(51.4
|
)
|
|
129.4
|
|
|||||
|
Other long-term assets
|
55.8
|
|
|
42.5
|
|
|
64.2
|
|
|
—
|
|
|
162.5
|
|
|||||
|
Intercompany notes receivable
|
385.2
|
|
|
—
|
|
|
—
|
|
|
(385.2
|
)
|
|
—
|
|
|||||
|
Intercompany receivable and investments in consolidated affiliates
|
1,898.7
|
|
|
—
|
|
|
—
|
|
|
(1,898.7
|
)
|
|
—
|
|
|||||
|
Total assets
|
$
|
2,728.2
|
|
|
$
|
1,401.5
|
|
|
$
|
1,612.7
|
|
|
$
|
(2,354.1
|
)
|
|
$
|
3,388.3
|
|
|
Liabilities and Shareholders’ Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Current portion of long-term debt
|
$
|
27.9
|
|
|
$
|
4.2
|
|
|
$
|
6.2
|
|
|
$
|
(17.5
|
)
|
|
$
|
20.8
|
|
|
Accounts payable
|
9.3
|
|
|
29.5
|
|
|
14.6
|
|
|
—
|
|
|
53.4
|
|
|||||
|
Accrued payroll
|
17.5
|
|
|
55.6
|
|
|
50.2
|
|
|
—
|
|
|
123.3
|
|
|||||
|
Accrued interest payable
|
19.2
|
|
|
1.8
|
|
|
0.2
|
|
|
—
|
|
|
21.2
|
|
|||||
|
Other current liabilities
|
70.4
|
|
|
15.2
|
|
|
61.3
|
|
|
(1.3
|
)
|
|
145.6
|
|
|||||
|
Total current liabilities
|
144.3
|
|
|
106.3
|
|
|
132.5
|
|
|
(18.8
|
)
|
|
364.3
|
|
|||||
|
Long-term debt, net of current portion
|
1,973.4
|
|
|
83.9
|
|
|
33.1
|
|
|
—
|
|
|
2,090.4
|
|
|||||
|
Intercompany notes payable
|
—
|
|
|
—
|
|
|
385.2
|
|
|
(385.2
|
)
|
|
—
|
|
|||||
|
Self-insured risks
|
22.9
|
|
|
—
|
|
|
75.8
|
|
|
—
|
|
|
98.7
|
|
|||||
|
Other long-term liabilities
|
21.2
|
|
|
12.7
|
|
|
55.0
|
|
|
(51.4
|
)
|
|
37.5
|
|
|||||
|
Intercompany payable
|
—
|
|
|
381.0
|
|
|
173.2
|
|
|
(554.2
|
)
|
|
—
|
|
|||||
|
|
2,161.8
|
|
|
583.9
|
|
|
854.8
|
|
|
(1,009.6
|
)
|
|
2,590.9
|
|
|||||
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Convertible perpetual preferred stock
|
93.2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
93.2
|
|
|||||
|
Redeemable noncontrolling interests
|
—
|
|
|
—
|
|
|
84.7
|
|
|
—
|
|
|
84.7
|
|
|||||
|
Shareholders’ equity:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
HealthSouth shareholders’ equity
|
473.2
|
|
|
817.6
|
|
|
526.9
|
|
|
(1,344.5
|
)
|
|
473.2
|
|
|||||
|
Noncontrolling interests
|
—
|
|
|
—
|
|
|
146.3
|
|
|
—
|
|
|
146.3
|
|
|||||
|
Total shareholders’ equity
|
473.2
|
|
|
817.6
|
|
|
673.2
|
|
|
(1,344.5
|
)
|
|
619.5
|
|
|||||
|
Total liabilities and shareholders’ equity
|
$
|
2,728.2
|
|
|
$
|
1,401.5
|
|
|
$
|
1,612.7
|
|
|
$
|
(2,354.1
|
)
|
|
$
|
3,388.3
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Cash Flows
|
|
|
|
|
For the Year Ended December 31, 2015
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
29.6
|
|
|
$
|
222.6
|
|
|
$
|
232.2
|
|
|
$
|
0.4
|
|
|
$
|
484.8
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisition of businesses, net of cash acquired
|
(954.6
|
)
|
|
—
|
|
|
(30.5
|
)
|
|
—
|
|
|
(985.1
|
)
|
|||||
|
Purchases of property and equipment
|
(15.9
|
)
|
|
(46.1
|
)
|
|
(66.4
|
)
|
|
—
|
|
|
(128.4
|
)
|
|||||
|
Capitalized software costs
|
(24.5
|
)
|
|
(0.4
|
)
|
|
(3.2
|
)
|
|
—
|
|
|
(28.1
|
)
|
|||||
|
Proceeds from sale of restricted investments
|
—
|
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||||
|
Proceeds from sale of marketable securities
|
12.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12.8
|
|
|||||
|
Purchases of restricted investments
|
—
|
|
|
—
|
|
|
(7.1
|
)
|
|
—
|
|
|
(7.1
|
)
|
|||||
|
Net change in restricted cash
|
—
|
|
|
—
|
|
|
2.7
|
|
|
—
|
|
|
2.7
|
|
|||||
|
Funding of intercompany note receivable
|
(2.0
|
)
|
|
—
|
|
|
—
|
|
|
2.0
|
|
|
—
|
|
|||||
|
Proceeds from repayment of intercompany note receivable
|
24.0
|
|
|
—
|
|
|
—
|
|
|
(24.0
|
)
|
|
—
|
|
|||||
|
Other
|
(0.5
|
)
|
|
2.3
|
|
|
0.9
|
|
|
—
|
|
|
2.7
|
|
|||||
|
Net cash provided by investing activities of discontinued operations
|
0.5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
0.5
|
|
|||||
|
Net cash used in investing activities
|
(960.2
|
)
|
|
(44.2
|
)
|
|
(103.4
|
)
|
|
(22.0
|
)
|
|
(1,129.8
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Principal borrowings on term loan facilities
|
250.0
|
|
|
—
|
|
|
2.0
|
|
|
(2.0
|
)
|
|
250.0
|
|
|||||
|
Proceeds from bond issuance
|
1,400.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,400.0
|
|
|||||
|
Principal payments on debt, including pre-payments
|
(595.0
|
)
|
|
(1.6
|
)
|
|
(0.8
|
)
|
|
—
|
|
|
(597.4
|
)
|
|||||
|
Principal payments on intercompany note payable
|
—
|
|
|
—
|
|
|
(24.0
|
)
|
|
24.0
|
|
|
—
|
|
|||||
|
Borrowings on revolving credit facility
|
540.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
540.0
|
|
|||||
|
Payments on revolving credit facility
|
(735.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(735.0
|
)
|
|||||
|
Debt amendment and issuance costs
|
(31.9
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(31.9
|
)
|
|||||
|
Principal payments under capital lease obligations
|
(0.3
|
)
|
|
(4.5
|
)
|
|
(6.2
|
)
|
|
—
|
|
|
(11.0
|
)
|
|||||
|
Repurchases of common stock, including fees and expenses
|
(45.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(45.3
|
)
|
|||||
|
Dividends paid on common stock
|
(77.2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(77.2
|
)
|
|||||
|
Dividends paid on convertible perpetual preferred stock
|
(3.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(3.1
|
)
|
|||||
|
Distributions paid to noncontrolling interests of consolidated affiliates
|
—
|
|
|
—
|
|
|
(54.4
|
)
|
|
—
|
|
|
(54.4
|
)
|
|||||
|
Other
|
2.2
|
|
|
1.5
|
|
|
1.5
|
|
|
—
|
|
|
5.2
|
|
|||||
|
Change in intercompany advances
|
225.5
|
|
|
(174.0
|
)
|
|
(51.1
|
)
|
|
(0.4
|
)
|
|
—
|
|
|||||
|
Net cash provided by (used in) financing activities
|
929.9
|
|
|
(178.6
|
)
|
|
(133.0
|
)
|
|
21.6
|
|
|
639.9
|
|
|||||
|
Decrease in cash and cash equivalents
|
(0.7
|
)
|
|
(0.2
|
)
|
|
(4.2
|
)
|
|
—
|
|
|
(5.1
|
)
|
|||||
|
Cash and cash equivalents at beginning of year
|
41.9
|
|
|
1.5
|
|
|
23.3
|
|
|
—
|
|
|
66.7
|
|
|||||
|
Cash and cash equivalents at end of year
|
$
|
41.2
|
|
|
$
|
1.3
|
|
|
$
|
19.1
|
|
|
$
|
—
|
|
|
$
|
61.6
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental schedule of noncash investing activity:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Conversion of preferred stock to common stock
|
$
|
93.2
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
93.2
|
|
|
Intercompany note activity
|
(183.5
|
)
|
|
—
|
|
|
183.5
|
|
|
—
|
|
|
—
|
|
|||||
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Year Ended December 31, 2014
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
21.9
|
|
|
$
|
260.1
|
|
|
$
|
162.9
|
|
|
$
|
—
|
|
|
$
|
444.9
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisition of businesses, net of cash acquired
|
(674.6
|
)
|
|
—
|
|
|
(20.2
|
)
|
|
—
|
|
|
(694.8
|
)
|
|||||
|
Purchases of property and equipment
|
(15.6
|
)
|
|
(124.0
|
)
|
|
(31.3
|
)
|
|
—
|
|
|
(170.9
|
)
|
|||||
|
Capitalized software costs
|
(8.6
|
)
|
|
(1.4
|
)
|
|
(7.0
|
)
|
|
—
|
|
|
(17.0
|
)
|
|||||
|
Proceeds from sale of restricted investments
|
—
|
|
|
—
|
|
|
0.3
|
|
|
—
|
|
|
0.3
|
|
|||||
|
Purchases of restricted investments
|
—
|
|
|
—
|
|
|
(3.5
|
)
|
|
—
|
|
|
(3.5
|
)
|
|||||
|
Net change in restricted cash
|
1.0
|
|
|
—
|
|
|
5.8
|
|
|
—
|
|
|
6.8
|
|
|||||
|
Other
|
—
|
|
|
(0.7
|
)
|
|
2.9
|
|
|
—
|
|
|
2.2
|
|
|||||
|
Net cash used in investing activities
|
(697.8
|
)
|
|
(126.1
|
)
|
|
(53.0
|
)
|
|
—
|
|
|
(876.9
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Principal borrowings on term loan facilities
|
450.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
450.0
|
|
|||||
|
Proceeds from bond issuance
|
175.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
175.0
|
|
|||||
|
Principal payments on debt, including pre-payments
|
(298.0
|
)
|
|
(1.5
|
)
|
|
(3.1
|
)
|
|
—
|
|
|
(302.6
|
)
|
|||||
|
Borrowings on revolving credit facility
|
440.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
440.0
|
|
|||||
|
Payments on revolving credit facility
|
(160.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(160.0
|
)
|
|||||
|
Principal payments under capital lease obligations
|
(0.3
|
)
|
|
(2.5
|
)
|
|
(3.3
|
)
|
|
—
|
|
|
(6.1
|
)
|
|||||
|
Debt amendment and issuance costs
|
(6.5
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.5
|
)
|
|||||
|
Repurchases of common stock, including fees and expenses
|
(43.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(43.1
|
)
|
|||||
|
Dividends paid on common stock
|
(65.8
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(65.8
|
)
|
|||||
|
Dividends paid on convertible perpetual preferred stock
|
(6.3
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(6.3
|
)
|
|||||
|
Distributions paid to noncontrolling interests of consolidated affiliates
|
—
|
|
|
—
|
|
|
(54.1
|
)
|
|
—
|
|
|
(54.1
|
)
|
|||||
|
Proceeds from exercising stock warrants
|
6.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
6.3
|
|
|||||
|
Other
|
7.4
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7.4
|
|
|||||
|
Change in intercompany advances
|
158.6
|
|
|
(130.8
|
)
|
|
(27.8
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Net cash provided by (used in) financing activities
|
657.3
|
|
|
(134.8
|
)
|
|
(88.3
|
)
|
|
—
|
|
|
434.2
|
|
|||||
|
(Decrease) increase in cash and cash equivalents
|
(18.6
|
)
|
|
(0.8
|
)
|
|
21.6
|
|
|
—
|
|
|
2.2
|
|
|||||
|
Cash and cash equivalents at beginning of year
|
60.5
|
|
|
2.3
|
|
|
1.7
|
|
|
—
|
|
|
64.5
|
|
|||||
|
Cash and cash equivalents at end of year
|
$
|
41.9
|
|
|
$
|
1.5
|
|
|
$
|
23.3
|
|
|
$
|
—
|
|
|
$
|
66.7
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental schedule of noncash financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Equity rollover from Encompass management
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
64.5
|
|
|
$
|
—
|
|
|
$
|
64.5
|
|
|
HealthSouth Corporation and Subsidiaries
Notes to Consolidated Financial Statements
Condensed Consolidating Statement of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
For the Year Ended December 31, 2013
|
||||||||||||||||||
|
|
HealthSouth Corporation
|
|
Guarantor Subsidiaries
|
|
Nonguarantor Subsidiaries
|
|
Eliminating Entries
|
|
HealthSouth Consolidated
|
||||||||||
|
|
(In Millions)
|
||||||||||||||||||
|
Net cash provided by operating activities
|
$
|
113.2
|
|
|
$
|
235.7
|
|
|
$
|
121.4
|
|
|
$
|
—
|
|
|
$
|
470.3
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Acquisition of businesses, net of cash acquired
|
—
|
|
|
(28.9
|
)
|
|
—
|
|
|
—
|
|
|
(28.9
|
)
|
|||||
|
Purchases of property and equipment
|
(2.8
|
)
|
|
(167.9
|
)
|
|
(24.5
|
)
|
|
—
|
|
|
(195.2
|
)
|
|||||
|
Capitalized software costs
|
(6.0
|
)
|
|
(11.1
|
)
|
|
(4.2
|
)
|
|
—
|
|
|
(21.3
|
)
|
|||||
|
Proceeds from sale of restricted investments
|
—
|
|
|
—
|
|
|
16.9
|
|
|
—
|
|
|
16.9
|
|
|||||
|
Proceeds from sale of Digital Hospital
|
10.8
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
10.8
|
|
|||||
|
Purchases of restricted investments
|
—
|
|
|
—
|
|
|
(9.2
|
)
|
|
—
|
|
|
(9.2
|
)
|
|||||
|
Net change in restricted cash
|
(0.2
|
)
|
|
—
|
|
|
(2.9
|
)
|
|
—
|
|
|
(3.1
|
)
|
|||||
|
Other
|
—
|
|
|
0.9
|
|
|
(0.4
|
)
|
|
—
|
|
|
0.5
|
|
|||||
|
Net cash provided by investing activities of
discontinued operations
|
—
|
|
|
3.1
|
|
|
0.2
|
|
|
—
|
|
|
3.3
|
|
|||||
|
Net cash provided by (used in) investing activities
|
1.8
|
|
|
(203.9
|
)
|
|
(24.1
|
)
|
|
—
|
|
|
(226.2
|
)
|
|||||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Principal payments on debt, including pre-payments
|
(59.5
|
)
|
|
(1.3
|
)
|
|
(1.7
|
)
|
|
—
|
|
|
(62.5
|
)
|
|||||
|
Principal borrowings on notes
|
—
|
|
|
—
|
|
|
15.2
|
|
|
—
|
|
|
15.2
|
|
|||||
|
Borrowings on revolving credit facility
|
197.0
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
197.0
|
|
|||||
|
Payments on revolving credit facility
|
(152.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(152.0
|
)
|
|||||
|
Principal payments under capital lease obligations
|
(0.3
|
)
|
|
(6.3
|
)
|
|
(3.5
|
)
|
|
—
|
|
|
(10.1
|
)
|
|||||
|
Debt amendment and issuance costs
|
(2.6
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2.6
|
)
|
|||||
|
Repurchases of common stock, including fees and expenses
|
(234.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(234.1
|
)
|
|||||
|
Dividends paid on common stock
|
(15.7
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(15.7
|
)
|
|||||
|
Dividends paid on convertible perpetual preferred stock
|
(23.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(23.0
|
)
|
|||||
|
Distributions paid to noncontrolling interests of consolidated affiliates
|
—
|
|
|
—
|
|
|
(46.3
|
)
|
|
—
|
|
|
(46.3
|
)
|
|||||
|
Proceeds from exercising stock warrants
|
15.3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
15.3
|
|
|||||
|
Other
|
4.8
|
|
|
—
|
|
|
1.6
|
|
|
—
|
|
|
6.4
|
|
|||||
|
Change in intercompany advances
|
84.3
|
|
|
(22.2
|
)
|
|
(62.1
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Net cash used in financing activities
|
(185.8
|
)
|
|
(29.8
|
)
|
|
(96.8
|
)
|
|
—
|
|
|
(312.4
|
)
|
|||||
|
(Decrease) increase in cash and cash equivalents
|
(70.8
|
)
|
|
2.0
|
|
|
0.5
|
|
|
—
|
|
|
(68.3
|
)
|
|||||
|
Cash and cash equivalents at beginning of year
|
131.3
|
|
|
0.3
|
|
|
1.2
|
|
|
—
|
|
|
132.8
|
|
|||||
|
Cash and cash equivalents at end of year
|
$
|
60.5
|
|
|
$
|
2.3
|
|
|
$
|
1.7
|
|
|
$
|
—
|
|
|
$
|
64.5
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Supplemental schedule of noncash financing activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Convertible debt issued
|
$
|
320.0
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
320.0
|
|
|
Repurchase of preferred stock
|
(320.0
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(320.0
|
)
|
|||||
|
No.
|
Description
|
|
|
2.1
|
Stock Purchase Agreement, dated as of November 23, 2014, by and among EHHI Holdings, Inc., the sellers party thereto, HealthSouth Corporation, HealthSouth Home Health Corporation, and the sellers’ representative named therein (incorporated by reference to Exhibit 2.1 to HealthSouth’s Annual Report on Form 10-K filed on March 2, 2015).#
|
|
|
|
|
|
|
2.2
|
Rollover Stock Agreement, dated as of November 23, 2014, by and among HealthSouth Corporation, HealthSouth Home Health Holdings, Inc., and the selling stockholders of EHHI Holdings, Inc. named therein (incorporated by reference to Exhibit 2.2 to HealthSouth’s Annual Report on Form 10-K filed on March 2, 2015).#
|
|
|
|
|
|
|
2.3
|
Acquisition Agreement, dated as of June 10, 2015, by and among HealthSouth Corporation, HealthSouth Acquisition Holdings, LLC, Reliant Holding Company, LLC, Reliant Hospital Partners, LLC, Nautic Partners VI, L.P., Nautic Partners VI-A, L.P., Reliant Blocker Corp., the additional indemnitors listed therein, and the sellers’ representative named therein (incorporated by reference to Exhibit 2.1 to HealthSouth’s Current Report on Form 8-K filed on June 12, 2015).#
|
|
|
|
|
|
|
3.1.1
|
Restated Certificate of Incorporation of HealthSouth Corporation, as filed in the Office of the Secretary of State of the State of Delaware on May 21, 1998.*
|
|
|
|
|
|
|
3.1.2
|
Certificate of Amendment to the Restated Certificate of Incorporation of HealthSouth Corporation, as filed in the Office of the Secretary of State of the State of Delaware on October 25, 2006 (incorporated by reference to Exhibit 3.1 to HealthSouth’s Current Report on Form 8-K filed on October 31, 2006).
|
|
|
|
|
|
|
3.1.3
|
Certificate of Designations of 6.50% Series A Convertible Perpetual Preferred Stock, as filed with the Secretary of State of the State of Delaware on March 7, 2006 (incorporated by reference to Exhibit 3.1 to HealthSouth’s Current Report on Form 8-K filed on March 9, 2006).
|
|
|
|
|
|
|
3.2
|
Amended and Restated Bylaws of HealthSouth Corporation, effective as of May 7, 2015 (incorporated by reference to Exhibit 3.1 to HealthSouth’s Current Report on Form 8-K filed on May 11, 2015).
|
|
|
|
|
|
|
4.1
|
Warrant Agreement, dated as of September 30, 2009, among HealthSouth Corporation and Computershare Inc. and Computershare Trust Company, N.A., jointly and severally as warrant agent (incorporated by reference to Exhibit 4.1 to HealthSouth’s Registration Statement on Form 8-A filed on October 1, 2009).
|
|
|
|
|
|
|
4.2.1
|
Indenture, dated as of December 1, 2009, between HealthSouth Corporation and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York, relating to HealthSouth’s 7.250% Senior Notes due 2018, 7.750% Senior Notes due 2022, 5.75% Senior Notes due 2024, and 5.75% Senior Notes due 2025 (incorporated by reference to Exhibit 4.7.1 to HealthSouth’s Annual Report on Form 10-K filed on February 23, 2010).
|
|
|
|
|
|
|
4.2.2
|
First Supplemental Indenture, dated December 1, 2009, among HealthSouth Corporation, the Subsidiary Guarantors (as defined therein) and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York (incorporated by reference to Exhibit 4.7.2 to HealthSouth’s Annual Report on Form 10-K filed on February 23, 2010).
|
|
|
|
|
|
|
4.2.3
|
Second Supplemental Indenture, dated as of October 7, 2010, among HealthSouth Corporation, the guarantors party thereto and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York (incorporated by reference to Exhibit 4.2 to HealthSouth’s Current Report on Form 8-K filed on October 12, 2010).
|
|
|
|
|
|
|
4.2.4
|
Third Supplemental Indenture, dated October 7, 2010, among HealthSouth Corporation, the Subsidiary Guarantors (as defined therein) and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York, relating to HealthSouth’s 7.750% Senior Notes due 2022 (incorporated by reference to Exhibit 4.3 to HealthSouth’s Current Report on Form 8-K filed on October 12, 2010).
|
|
|
|
|
|
|
4.2.5
|
Fourth Supplemental Indenture, dated September 11, 2012, among HealthSouth Corporation, the Subsidiary Guarantors (as defined therein) and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York, relating to HealthSouth’s 5.75% Senior Notes due 2024 (incorporated by reference to Exhibit 4.2 to HealthSouth’s Current Report on Form 8-K filed on September 11, 2012).
|
|
|
|
|
|
|
4.2.6
|
Fifth Supplemental Indenture, dated as of March 12, 2015, among HealthSouth Corporation, the guarantors party thereto and Wells Fargo Bank, National Association, as trustee, relating to HealthSouth’s 5.125% Senior Notes due 2023 (incorporated by reference to Exhibit 4.2 to HealthSouth’s Current Report on Form 8-K filed on March 12, 2015).
|
|
|
|
|
|
|
4.2.7
|
Sixth Supplemental Indenture, dated as of August 7, 2015, among HealthSouth Corporation, the guarantors party thereto and Wells Fargo Bank, National Association, as trustee, relating to HealthSouth’s 5.75% Senior Notes due 2024 (incorporated by reference to Exhibit 4.4 to HealthSouth’s Current Report on Form 8-K filed on August 12, 2015).
|
|
|
|
|
|
|
4.2.8
|
Registration Rights Agreement, dated August 7, 2015, among HealthSouth Corporation, the subsidiary guarantors named therein and the several initial purchasers named therein (incorporated by reference to Exhibit 4.5 to HealthSouth’s Current Report on Form 8-K filed on August 12, 2015).
|
|
|
|
|
|
|
4.2.9
|
Seventh Supplemental Indenture, dated as of September 16, 2015, among HealthSouth Corporation, the guarantors party thereto and Wells Fargo Bank, National Association, as trustee and successor in interest to The Bank of Nova Scotia Trust Company of New York, relating to HealthSouth’s 5.75% Senior Notes due 2025 (incorporated by reference to Exhibit 4.2 to HealthSouth’s Current Report on Form 8-K filed on September 21, 2015).
|
|
|
|
|
|
|
4.2.10
|
Registration Rights Agreement, dated September 16, 2015, among HealthSouth Corporation, the subsidiary guarantors named therein and the representative of the several initial purchasers named therein (incorporated by reference to Exhibit 4.4 to HealthSouth’s Current Report on Form 8-K filed on September 21, 2015).
|
|
|
|
|
|
|
4.3
|
Indenture, dated November 18, 2013, by and between HealthSouth Corporation and Wells Fargo Bank, National Association, as trustee, relating to HealthSouth’s 2.00% Convertible Senior Subordinated Notes due 2043 (incorporated by reference to Exhibit 4.1 to HealthSouth’s Current Report on Form 8-K filed on November 19, 2013).
|
|
|
|
|
|
|
10.1.1
|
HealthSouth Corporation Amended and Restated 2004 Director Incentive Plan.** +
|
|
|
|
|
|
|
10.1.2
|
Form of Restricted Stock Unit Agreement (Amended and Restated 2004 Director Incentive Plan).** +
|
|
|
|
|
|
|
10.2
|
Form of Indemnity Agreement entered into between HealthSouth Corporation and the directors of HealthSouth.* +
|
|
|
|
|
|
|
10.3
|
HealthSouth Corporation Third Amended and Restated Change in Control Benefits Plan (incorporated by reference to Exhibit 10.1 to HealthSouth’s Current Report on Form 8-K filed on December 8, 2014). +
|
|
|
|
|
|
|
10.4
|
Description of the HealthSouth Corporation Senior Management Compensation Recoupment Policy (incorporated by reference to Item 5, “Other Matters,” in HealthSouth’s Quarterly Report on Form 10-Q filed on November 4, 2009).+
|
|
|
|
|
|
|
10.5
|
Description of the HealthSouth Corporation Senior Management Bonus and Long-Term Incentive Plans (incorporated by reference to the section captioned “Executive Compensation – Compensation Discussion and Analysis – Elements of Executive Compensation” in HealthSouth’s Definitive Proxy Statement on Schedule 14A filed on April 6, 2015).+
|
|
|
|
|
|
|
10.6
|
Description of the annual compensation arrangement for non-employee directors of HealthSouth Corporation (incorporated by reference to the section captioned “Corporate Governance and Board Structure – Compensation of Directors” in HealthSouth’s Definitive Proxy Statement on Schedule 14A, filed on April 6, 2015).+
|
|
|
|
|
|
|
10.7
|
HealthSouth Corporation Fourth Amended and Restated Executive Severance Plan (incorporated by reference to Exhibit 10.1 to HealthSouth’s Quarterly Report on Form 10-Q filed on October 29, 2013).+
|
|
|
|
|
|
|
10.8
|
HealthSouth Corporation Nonqualified 401(k) Plan (incorporated by reference to Exhibit 10.1 to HealthSouth’s Quarterly Report on Form 10-Q filed on July 29, 2014).+
|
|
|
|
|
|
|
10.9.1
|
HealthSouth Corporation 2005 Equity Incentive Plan (incorporated by reference to Exhibit 10 to HealthSouth’s Current Report on Form 8-K, filed on November 21, 2005).+
|
|
|
|
|
|
|
10.9.2
|
Form of Non-Qualified Stock Option Agreement (2005 Equity Incentive Plan).**+
|
|
|
|
|
|
|
10.10.1
|
HealthSouth Corporation Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Exhibit 4(d) to HealthSouth’s Registration Statement on Form S-8 filed on August 2, 2011).+
|
|
|
|
|
|
|
10.10.2
|
Form of Non-Qualified Stock Option Agreement (2008 Equity Incentive Plan)(incorporated by reference to Exhibit 10.28.2 to HealthSouth’s Annual Report on Form 10-K filed on February 24, 2009). +
|
|
|
|
|
|
|
10.10.3
|
Form of Non-Qualified Stock Option Agreement (Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Exhibit 10.1.2 to HealthSouth’s Quarterly Report on Form 10-Q filed on August 4, 2011).+
|
|
|
|
|
|
|
10.10.4
|
Form of Restricted Stock Agreement (Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Exhibit 10.1.3 to HealthSouth’s Quarterly Report on Form 10-Q filed on August 4, 2011).+
|
|
|
|
|
|
|
10.10.5
|
Form of Performance Share Unit Award (Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Exhibit 10.1.4 to HealthSouth’s Quarterly Report on Form 10-Q filed on August 4, 2011 and the description in Item 5, “Other Items,” in HealthSouth’s Quarterly Report on Form 10-Q filed on July 30, 2013).+
|
|
|
|
|
|
|
10.10.6
|
Form of Restricted Stock Unit Award (Amended and Restated 2008 Equity Incentive Plan (incorporated by reference to Exhibit 10.1.5 to HealthSouth’s Quarterly Report on Form 10-Q filed on August 4, 2011).+
|
|
|
|
|
|
|
10.11
|
HealthSouth Corporation Directors’ Deferred Stock Investment Plan (incorporated by reference to HealthSouth’s Annual Report on Form 10-K filed on February 19, 2013).+
|
|
|
|
|
|
|
10.12.1
|
Third Amended and Restated Credit Agreement, dated August 10, 2012, among HealthSouth Corporation, Barclays Bank PLC, as administrative agent and collateral agent, Citigroup Global Markets Inc., as syndication agent, Bank of America, N.A., Goldman Sachs Lending Partners LLC, and Morgan Stanley Senior Funding, Inc., as co-documentation agents, and various other lenders from time to time (incorporated by reference to Exhibit 10.1 to HealthSouth’s Quarterly Report on Form 10-Q filed on October 26, 2012).
|
|
|
|
|
|
|
10.12.2
|
First Amendment to the Third Amended and Restated Credit Agreement, dated June 11, 2013, among HealthSouth Corporation, Barclays Bank PLC, as administrative agent and collateral agent, Citigroup Global Markets Inc., as syndication agent, Bank of America, N.A., Goldman Sachs Lending Partners LLC, and Morgan Stanley Senior Funding, Inc., as co-documentation agents, and various other lenders from time to time (incorporated by reference to Exhibit 10.1 to HealthSouth’s Quarterly Report on Form 10-Q filed on July 30, 2013).
|
|
|
|
|
|
|
10.12.3
|
Second Amendment and Additional Tranche Term Loan Amendment to Third Amended and Restated Credit Agreement, dated as of September 22, 2014, among HealthSouth Corporation, Barclays Bank PLC, as administrative agent and collateral agent, Citigroup Global Markets Inc., as syndication agent, Bank of America, N.A., Goldman Sachs Lending Partners LLC, and Morgan Stanley Senior Funding, Inc., as co-documentation agents, and various other lenders from time to time (incorporated by reference to Exhibit 10.1 to HealthSouth’s Current Report on Form 8-K filed on September 24, 2014).
|
|
|
|
|
|
|
10.12.4
|
Additional Tranche Term Loan Amendment to Third Amended and Restated Credit Agreement, dated as of December 23, 2014, among HealthSouth Corporation, its subsidiary guarantors, the lenders party thereto, and Barclays Bank PLC, as administrative agent (incorporated by reference to Exhibit 10.1 to HealthSouth’s Current Report on Form 8-K filed on December 23, 2014).
|
|
|
|
|
|
|
10.12.5
|
Third Amendment and Additional Tranche Term Loan Amendment to Third Amended and Restated Credit Agreement, dated as of June 24, 2015, among HealthSouth Corporation, Barclays Bank PLC, as administrative agent and collateral agent, Citigroup Global Markets Inc., as syndication agent, Bank of America, N.A., Goldman Sachs Lending Partners LLC, and Morgan Stanley Senior Funding, Inc., as co-documentation agents, and various other lenders from time to time (incorporated by reference to Exhibit 10.1 to HealthSouth’s Current Report on Form 8-K filed on June 25, 2015).
|
|
|
|
|
|
|
10.12.6
|
Fourth Amendment and Additional Tranches of Term Loans Amendment to Third Amended and Restated Credit Agreement, dated as of July 29, 2015, among HealthSouth Corporation, Barclays Bank PLC, as administrative agent and collateral agent, Citigroup Global Markets Inc., as syndication agent, Bank of America, N.A., Goldman Sachs Lending Partners LLC, and Morgan Stanley Senior Funding, Inc., as co-documentation agents, and various other lenders from time to time (incorporated by reference to Exhibit 10.2 to HealthSouth’s Quarterly Report on Form 10-Q filed on October 29, 2015).
.
|
|
|
|
|
|
|
10.12.7
|
Amended and Restated Collateral and Guarantee Agreement, dated as of October 26, 2010, among HealthSouth Corporation, its subsidiaries identified herein, and Barclays Bank PLC, as collateral agent (incorporated by reference to Exhibit 10.3 to HealthSouth’s Current Report on Form 8-K/A filed on November 23, 2010).
|
|
|
|
|
|
|
10.13
|
Homecare Homebase, L.L.C. Restated Client Service and License Agreement, dated December 31, 2014, by and between Homecare Homebase, L.L.C. and EHHI Holdings, Inc. (incorporated by reference to Exhibit 10.19 to HealthSouth’s Annual Report on Form 10-K filed on March 2, 2015).ˆ
|
|
|
|
|
|
|
10.14
|
Amended and Restated Senior Management Agreement, dated as of November 23, 2014, by and among EHHI Holdings, Inc., April Anthony, HealthSouth Corporation, and solely for purposes of Sections 6(b) and 6(j) thereof, Thoma Cressey Fund VIII, L.P. (incorporated by reference to Exhibit 10.20 to HealthSouth’s Annual Report on Form 10-K filed on March 2, 2015).+
|
|
|
|
|
|
|
12.1
|
Computation of Ratios.
|
|
|
|
|
|
|
21.1
|
Subsidiaries of HealthSouth Corporation.
|
|
|
|
|
|
|
23.1
|
Consent of PricewaterhouseCoopers LLP, Independent Registered Public Accounting Firm.
|
|
|
|
|
|
|
24.1
|
Power of Attorney (included as part of signature page).
|
|
|
|
|
|
|
31.1
|
Certification of Chief Executive Officer required by Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
31.2
|
Certification of Chief Financial Officer required by Rule 13a-14(a) or Rule 15d-14(a) of the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
32.1
|
Certification of Chief Executive Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
32.2
|
Certification of Chief Financial Officer pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
|
|
|
|
|
101
|
Sections of the HealthSouth Corporation Annual Report on Form 10-K for the year ended December 31, 2015, formatted in XBRL (eXtensible Business Reporting Language), submitted in the following files:
|
|
|
|
|
|
|
|
101.INS
|
XBRL Instance Document
|
|
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
|
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
|
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
#
|
Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. A copy of any omitted schedule will be furnished supplementally to the Securities and Exchange Commission upon request.
|
|
*
|
Incorporated by reference to HealthSouth’s Annual Report on Form 10-K filed with the SEC on June 27, 2005.
|
|
**
|
Incorporated by reference to HealthSouth’s Annual Report on Form 10-K filed with the SEC on March 29, 2006.
|
|
+
|
Management contract or compensatory plan or arrangement.
|
|
ˆ
|
Certain portions of this exhibit have been omitted pursuant to a request for confidential treatment. The nonpublic information has been filed separately with the Securities and Exchange Commission pursuant to Rule 24b-2 under the Securities Exchange Act of 1934, as amended.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|