001-10315 | 63-0860407 | ||||
(Commission File Number) | (IRS Employer Identification No.) | ||||
☐ | Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
||||
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||||
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
||||
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, par value $0.01 per share | EHC | New York Stock Exchange |
Exhibit Number | Description | |||||||
104 | Cover Page Interactive Data File - the cover page iXBRL tags are embedded within the Inline XBRL document |
ENCOMPASS HEALTH CORPORATION | ||||||||
By: | /S/ DOUGLAS E. COLTHARP |
|||||||
Name: | Douglas E. Coltharp | |||||||
Title: | Executive Vice President and Chief Financial Officer |
Media Contact | August 1, 2023 | ||||
Casey Winger, 205 447-6410 | |||||
casey.winger@encompasshealth.com | |||||
Investor Relations Contact | |||||
Mark Miller, 205 970-5860 | |||||
mark.miller@encompasshealth.com |
Growth | |||||||||||||||||||||||
Q2 2023 | Q2 2022 | Dollars | Percent | ||||||||||||||||||||
(In Millions, Except Per Share Data) | |||||||||||||||||||||||
Net operating revenue | $ | 1,187.1 | $ | 1,062.5 | $ | 124.6 | 11.7 | % | |||||||||||||||
Income from continuing operations attributable to Encompass Health per diluted share |
0.91 | 0.38 | 0.53 | 139.5 | % | ||||||||||||||||||
Adjusted earnings per share | 0.95 | 0.63 | 0.32 | 50.8 | % | ||||||||||||||||||
Cash flows provided by operating activities |
206.7 | 244.6 | (37.9) | (15.5) | % | ||||||||||||||||||
Adjusted EBITDA | 249.6 | 196.4 | 53.2 | 27.1 | % | ||||||||||||||||||
Adjusted free cash flow | 124.2 | 144.3 | (20.1) | (13.9) | % | ||||||||||||||||||
(Actual Amounts) | |||||||||||||||||||||||
Discharges | 57,011 | 51,902 | 9.8 | % | |||||||||||||||||||
Same-store discharge growth | 6.2 | % | |||||||||||||||||||||
Net patient revenue per discharge | $ | 20,387 | $ | 19,995 | 2.0 | % |
1 |
Full-Year 2023 Guidance | |||||||||||
Previous Guidance | Updated Guidance | ||||||||||
(In Millions, Except Per Share Data) | |||||||||||
Net operating revenue | $4,700 to $4,770 | $4,750 to $4,810 | |||||||||
Adjusted EBITDA | $870 to $910 | $920 to $950 | |||||||||
Adjusted earnings per share from continuing operations attributable to Encompass Health | $2.94 to $3.23 | $3.31 to $3.53 |
2 |
3 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(In Millions, Except Per Share Data) | |||||||||||||||||||||||
Net operating revenues | $ | 1,187.1 | $ | 1,062.5 | $ | 2,347.5 | $ | 2,121.8 | |||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Salaries and benefits | 636.2 | 585.9 | 1,265.2 | 1,173.3 | |||||||||||||||||||
Other operating expenses | 172.7 | 169.3 | 350.6 | 328.3 | |||||||||||||||||||
Occupancy costs | 14.3 | 13.8 | 28.1 | 29.2 | |||||||||||||||||||
Supplies | 52.0 | 47.3 | 105.8 | 97.1 | |||||||||||||||||||
General and administrative expenses | 55.4 | 36.2 | 98.8 | 73.6 | |||||||||||||||||||
Depreciation and amortization | 72.6 | 60.5 | 136.5 | 118.2 | |||||||||||||||||||
Total operating expenses | 1,003.2 | 913.0 | 1,985.0 | 1,819.7 | |||||||||||||||||||
Loss on early extinguishment of debt | — | 1.1 | — | 1.4 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees | 36.3 | 60.4 | 72.7 | 100.0 | |||||||||||||||||||
Other (income) expense | (2.7) | 6.4 | (6.3) | 10.0 | |||||||||||||||||||
Equity in net income of nonconsolidated affiliates | (0.9) | (1.0) | (1.3) | (1.9) | |||||||||||||||||||
Income from continuing operations before income tax expense | 151.2 | 82.6 | 297.4 | 192.6 | |||||||||||||||||||
Provision for income tax expense | 32.8 | 22.8 | 64.7 | 46.4 | |||||||||||||||||||
Income from continuing operations | 118.4 | 59.8 | 232.7 | 146.2 | |||||||||||||||||||
(Loss) income from discontinued operations, net of tax | (1.2) | 11.5 | (2.2) | 35.2 | |||||||||||||||||||
Net and comprehensive income | 117.2 | 71.3 | 230.5 | 181.4 | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests included in continuing operations | (25.8) | (21.9) | (51.4) | (43.9) | |||||||||||||||||||
Less: Net income attributable to noncontrolling interests included in discontinued operations | — | (0.7) | — | (1.3) | |||||||||||||||||||
Less: Net and comprehensive income attributable to noncontrolling interests | (25.8) | (22.6) | (51.4) | (45.2) | |||||||||||||||||||
Net and comprehensive income attributable to Encompass Health | $ | 91.4 | $ | 48.7 | $ | 179.1 | $ | 136.2 | |||||||||||||||
Weighted average common shares outstanding: | |||||||||||||||||||||||
Basic | 99.5 | 99.2 | 99.5 | 99.2 | |||||||||||||||||||
Diluted | 101.1 | 100.3 | 101.0 | 100.2 | |||||||||||||||||||
Earnings per common share: |
|||||||||||||||||||||||
Basic earnings per share attributable to Encompass Health common shareholders: |
|||||||||||||||||||||||
Continuing operations |
$ | 0.92 | $ | 0.38 | $ | 1.81 | $ | 1.03 | |||||||||||||||
Discontinued operations |
(0.01) | 0.11 | (0.02) | 0.34 | |||||||||||||||||||
Net income |
$ | 0.91 | $ | 0.49 | $ | 1.79 | $ | 1.37 | |||||||||||||||
Diluted earnings per share attributable to Encompass Health common shareholders: |
|||||||||||||||||||||||
Continuing operations |
$ | 0.91 | $ | 0.38 | $ | 1.79 | $ | 1.02 | |||||||||||||||
Discontinued operations |
(0.01) | 0.11 | (0.02) | 0.34 | |||||||||||||||||||
Net income |
$ | 0.90 | $ | 0.49 | $ | 1.77 | $ | 1.36 | |||||||||||||||
Amounts attributable to Encompass Health common shareholders: | |||||||||||||||||||||||
Income from continuing operations | $ | 92.6 | $ | 37.9 | $ | 181.3 | $ | 102.3 | |||||||||||||||
(Loss) income from discontinued operations, net of tax | (1.2) | 10.8 | (2.2) | 33.9 | |||||||||||||||||||
Net income attributable to Encompass Health | $ | 91.4 | $ | 48.7 | $ | 179.1 | $ | 136.2 |
4 |
June 30, 2023 | December 31, 2022 | ||||||||||
(In Millions) | |||||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 117.5 | $ | 21.8 | |||||||
Restricted cash | 36.5 | 31.6 | |||||||||
Accounts receivable | 532.3 | 536.8 | |||||||||
Other current assets | 137.7 | 127.0 | |||||||||
Total current assets | 824.0 | 717.2 | |||||||||
Property and equipment, net | 3,062.2 | 2,939.2 | |||||||||
Operating lease right-of-use assets | 206.2 | 212.5 | |||||||||
Goodwill | 1,270.7 | 1,263.2 | |||||||||
Intangible assets, net | 278.1 | 282.3 | |||||||||
Other long-term assets | 219.7 | 222.1 | |||||||||
Total assets | $ | 5,860.9 | $ | 5,636.5 | |||||||
Liabilities and Shareholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Current portion of long-term debt | $ | 22.8 | $ | 25.2 | |||||||
Current operating lease liabilities | 26.1 | 25.6 | |||||||||
Accounts payable | 155.8 | 132.9 | |||||||||
Accrued medical insurance | 34.1 | 25.0 | |||||||||
Accrued expenses and other current liabilities | 416.2 | 367.2 | |||||||||
Total current liabilities | 655.0 | 575.9 | |||||||||
Long-term debt, net of current portion | 2,697.6 | 2,741.8 | |||||||||
Long-term operating lease liabilities | 192.3 | 199.7 | |||||||||
Deferred income tax liabilities | 83.2 | 83.0 | |||||||||
Other long-term liabilities | 175.8 | 174.2 | |||||||||
3,803.9 | 3,774.6 | ||||||||||
Commitments and contingencies | |||||||||||
Redeemable noncontrolling interests | 39.3 | 35.6 | |||||||||
Shareholders’ equity: | |||||||||||
Encompass Health shareholders’ equity | 1,475.3 | 1,310.3 | |||||||||
Noncontrolling interests | 542.4 | 516.0 | |||||||||
Total shareholders’ equity | 2,017.7 | 1,826.3 | |||||||||
Total liabilities and shareholders’ equity | $ | 5,860.9 | $ | 5,636.5 |
5 |
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
(In Millions) | |||||||||||
Cash flows from operating activities: | |||||||||||
Net income | $ | 230.5 | $ | 181.4 | |||||||
Loss (income) from discontinued operations, net of tax | 2.2 | (35.2) | |||||||||
Adjustments to reconcile net income to net cash provided by operating activities— | |||||||||||
Depreciation and amortization | 136.5 | 118.2 | |||||||||
Stock-based compensation | 23.5 | 13.8 | |||||||||
Deferred tax expense (benefit) | 0.3 | (6.5) | |||||||||
Other, net | 3.1 | 22.5 | |||||||||
Change in assets and liabilities, net of acquisitions— | |||||||||||
Accounts receivable | 11.5 | 16.4 | |||||||||
Other assets | (8.4) | 4.9 | |||||||||
Accounts payable | 4.0 | 4.7 | |||||||||
Other liabilities | 34.3 | 67.4 | |||||||||
Net cash (used in) provided by operating activities of discontinued operations | (2.9) | 75.9 | |||||||||
Total adjustments | 201.9 | 317.3 | |||||||||
Net cash provided by operating activities | 434.6 | 463.5 | |||||||||
Cash flows from investing activities: | |||||||||||
Purchases of property and equipment | (213.8) | (225.6) | |||||||||
Other, net | (18.7) | (17.2) | |||||||||
Net cash used in investing activities of discontinued operations | — | (3.5) | |||||||||
Net cash used in investing activities | (232.5) | (246.3) | |||||||||
Cash flows from financing activities: | |||||||||||
Principal borrowings on notes | 20.0 | — | |||||||||
Principal payments on debt, including pre-payments | (5.7) | (344.8) | |||||||||
Borrowings on revolving credit facility | 60.0 | 130.0 | |||||||||
Payments on revolving credit facility | (115.0) | (330.0) | |||||||||
Principal payments under finance lease obligations | (9.5) | (9.4) | |||||||||
Debt amendment costs | (0.1) | (21.6) | |||||||||
Taxes paid on behalf of employees for shares withheld | (7.7) | (7.2) | |||||||||
Contributions from noncontrolling interests of consolidated affiliates | 46.3 | 35.3 | |||||||||
Dividends paid on common stock | (30.5) | (56.3) | |||||||||
Distributions paid to noncontrolling interests of consolidated affiliates | (59.4) | (45.9) | |||||||||
Other, net | 0.1 | (0.1) | |||||||||
Net cash provided by financing activities of discontinued operations | — | 569.8 | |||||||||
Net cash used in financing activities | (101.5) | (80.2) | |||||||||
Increase in cash, cash equivalents, and restricted cash | 100.6 | 137.0 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period | 53.4 | 120.3 | |||||||||
Cash, cash equivalents, and restricted cash at end of period | $ | 154.0 | $ | 257.3 | |||||||
6 |
Six Months Ended June 30, | |||||||||||
2023 | 2022 | ||||||||||
(In Millions) | |||||||||||
Reconciliation of Cash, Cash Equivalents, and Restricted Cash | |||||||||||
Cash and cash equivalents at beginning of period |
$ | 21.8 | $ | 49.4 | |||||||
Restricted cash at beginning of period |
31.6 | 62.5 | |||||||||
Restricted cash included in other long-term assets at beginning of period | — | 0.4 | |||||||||
Cash, cash equivalents, and restricted cash in discontinued operations at beginning of period | — | 8.0 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of period |
$ | 53.4 | $ | 120.3 | |||||||
Cash and cash equivalents at end of period |
$ | 117.5 | $ | 136.3 | |||||||
Restricted cash at end of period |
36.5 | 67.4 | |||||||||
Cash, cash equivalents, and restricted cash in discontinued operations at end of period | — | 53.6 | |||||||||
Cash, cash equivalents, and restricted cash at end of period |
$ | 154.0 | $ | 257.3 |
7 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(In Millions, Except Per Share Data) | |||||||||||||||||||||||
Adjusted EBITDA | $ | 249.6 | $ | 196.4 | $ | 478.6 | $ | 391.3 | |||||||||||||||
Depreciation and amortization |
(72.6) | (60.5) | (136.5) | (118.2) | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
(36.3) | (60.4) | (72.7) | (100.0) | |||||||||||||||||||
Stock-based compensation | (15.6) | (7.7) | (23.5) | (13.8) | |||||||||||||||||||
Loss on disposal or impairment of assets | (0.8) | (2.8) | (1.5) | (3.5) | |||||||||||||||||||
124.3 | 65.0 | 244.4 | 155.8 | ||||||||||||||||||||
Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
Loss on early extinguishment of debt | — | (1.1) | — | (1.4) | |||||||||||||||||||
State regulatory change impact on noncontrolling interests | 2.2 | — | 2.2 | — | |||||||||||||||||||
Change in fair market value of equity securities |
(1.1) | (3.2) | (0.6) | (5.7) | |||||||||||||||||||
Pre-tax income | 125.4 | 60.7 | 246.0 | 148.7 | |||||||||||||||||||
Income tax expense |
(32.8) | (22.8) | (64.7) | (46.4) | |||||||||||||||||||
Income from continuing operations (1) |
$ | 92.6 | $ | 37.9 | $ | 181.3 | $ | 102.3 | |||||||||||||||
Basic shares | 99.5 | 99.2 | 99.5 | 99.2 | |||||||||||||||||||
Diluted shares | 101.1 | 100.3 | 101.0 | 100.2 | |||||||||||||||||||
Basic earnings per share (1) |
$ | 0.92 | $ | 0.38 | $ | 1.81 | $ | 1.03 | |||||||||||||||
Diluted earnings per share (1) |
$ | 0.91 | $ | 0.38 | $ | 1.79 | $ | 1.02 |
8 |
Q2 | 6 Months | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Earnings per share, as reported | $ | 0.91 | $ | 0.38 | $ | 1.79 | $ | 1.02 | |||||||||||||||
Adjustments, net of tax: | |||||||||||||||||||||||
Bondholder consent fees associated with Enhabit distribution | — | 0.15 | — | 0.15 | |||||||||||||||||||
Income tax adjustments |
— | 0.07 | — | 0.07 | |||||||||||||||||||
State regulatory change impact | 0.03 | — | 0.03 | — | |||||||||||||||||||
Loss on early extinguishment of debt | — | 0.01 | — | 0.01 | |||||||||||||||||||
Change in fair market value of equity securities |
0.01 | 0.02 | — | 0.04 | |||||||||||||||||||
Adjusted earnings per share* |
$ | 0.95 | $ | 0.63 | $ | 1.83 | $ | 1.30 |
9 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(In Millions) | |||||||||||||||||||||||
Net cash provided by operating activities |
$ | 206.7 | $ | 244.6 | $ | 434.6 | $ | 463.5 | |||||||||||||||
Interest expense and amortization of debt discounts and fees |
36.3 | 60.4 | 72.7 | 100.0 | |||||||||||||||||||
Gain (loss) on sale of investments, excluding impairments | 0.1 | (7.3) | 1.8 | (11.9) | |||||||||||||||||||
Equity in net income of nonconsolidated affiliates |
0.9 | 1.0 | 1.3 | 1.9 | |||||||||||||||||||
Net income attributable to noncontrolling interests in continuing operations |
(25.8) | (21.9) | (51.4) | (43.9) | |||||||||||||||||||
Amortization of debt-related items |
(2.4) | (2.5) | (4.7) | (4.8) | |||||||||||||||||||
Distributions from nonconsolidated affiliates |
(0.1) | (1.9) | (0.2) | (2.9) | |||||||||||||||||||
Current portion of income tax expense | 36.5 | 31.6 | 64.4 | 52.9 | |||||||||||||||||||
Change in assets and liabilities | (3.5) | (71.4) | (41.4) | (93.4) | |||||||||||||||||||
Cash used in (provided by) operating activities of discontinued operations | 1.6 | (39.5) | 2.9 | (75.9) | |||||||||||||||||||
State regulatory change impact on noncontrolling interests | (2.2) | — | (2.2) | — | |||||||||||||||||||
Change in fair market value of equity securities | 1.1 | 3.2 | 0.6 | 5.7 | |||||||||||||||||||
Other | 0.4 | 0.1 | 0.2 | 0.1 | |||||||||||||||||||
Adjusted EBITDA | $ | 249.6 | $ | 196.4 | $ | 478.6 | $ | 391.3 |
10 |
For the Three Months Ended June 30, 2023 | |||||||||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||||
As Reported | State Regulatory Change Impact | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | As Adjusted | |||||||||||||||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||
Adjusted EBITDA* | $ | 249.6 | $ | — | $ | — | $ | — | $ | 249.6 | |||||||||||||||||||
Depreciation and amortization | (72.6) | 6.1 | — | — | (66.5) | ||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
(36.3) | — | — | — | (36.3) | ||||||||||||||||||||||||
Stock-based compensation | (15.6) | — | — | — | (15.6) | ||||||||||||||||||||||||
Loss on disposal or impairment of assets | (0.8) | — | — | — | (0.8) | ||||||||||||||||||||||||
State regulatory change impact on noncontrolling interests | 2.2 | (2.2) | — | — | — | ||||||||||||||||||||||||
Change in fair market value of equity securities |
(1.1) | — | — | 1.1 | — | ||||||||||||||||||||||||
Income from continuing operations before income tax expense |
125.4 | 3.9 | — | 1.1 | 130.4 | ||||||||||||||||||||||||
Provision for income tax expense | (32.8) | (1.0) | 0.1 | (0.3) | (34.0) | ||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health |
$ | 92.6 | $ | 2.9 | $ | 0.1 | $ | 0.8 | $ | 96.4 | |||||||||||||||||||
Diluted earnings per share from continuing operations** | $ | 0.91 | $ | 0.03 | $ | — | $ | 0.01 | $ | 0.95 | |||||||||||||||||||
Diluted shares used in calculation | 101.1 |
11 |
For the Three Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||||||||||
As Reported | Loss on Early Exting. of Debt | Income Tax Adjustments | Bondholder Consent Fees Associated with Enhabit Distribution | Change in Fair Market Value of Equity Securities | As Adjusted | ||||||||||||||||||||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA* | $ | 196.4 | $ | — | $ | — | $ | — | $ | — | $ | 196.4 | |||||||||||||||||||||||
Depreciation and amortization | (60.5) | — | — | — | — | (60.5) | |||||||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
(60.4) | — | — | 20.5 | — | (39.9) | |||||||||||||||||||||||||||||
Stock-based compensation | (7.7) | — | — | — | — | (7.7) | |||||||||||||||||||||||||||||
Loss on disposal or impairment of assets | (2.8) | — | — | — | — | (2.8) | |||||||||||||||||||||||||||||
Loss on early extinguishment of debt | (1.1) | 1.1 | — | — | — | — | |||||||||||||||||||||||||||||
Change in fair market value of equity securities |
(3.2) | — | — | — | 3.2 | — | |||||||||||||||||||||||||||||
Income from continuing operations before income tax expense |
60.7 | 1.1 | — | 20.5 | 3.2 | 85.5 | |||||||||||||||||||||||||||||
Provision for income tax expense | (22.8) | (0.3) | 7.0 | (5.3) | (0.9) | (22.3) | |||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health |
$ | 37.9 | $ | 0.8 | $ | 7.0 | $ | 15.2 | $ | 2.3 | $ | 63.2 | |||||||||||||||||||||||
Diluted earnings per share from continuing operations** |
$ | 0.38 | $ | 0.01 | $ | 0.07 | $ | 0.15 | $ | 0.02 | $ | 0.63 | |||||||||||||||||||||||
Diluted shares used in calculation | 100.3 |
12 |
For the Six Months Ended June 30, 2023 | |||||||||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||||
As Reported | State Regulatory Change Impact | Income Tax Adjustments | Change in Fair Market Value of Equity Securities | As Adjusted | |||||||||||||||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||
Adjusted EBITDA* | $ | 478.6 | $ | — | $ | — | $ | — | $ | 478.6 | |||||||||||||||||||
Depreciation and amortization | (136.5) | 6.1 | — | — | (130.4) | ||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
(72.7) | — | — | — | (72.7) | ||||||||||||||||||||||||
Stock-based compensation | (23.5) | — | — | — | (23.5) | ||||||||||||||||||||||||
Loss on disposal or impairment of assets | (1.5) | — | — | — | (1.5) | ||||||||||||||||||||||||
State regulatory change impact on noncontrolling interests | 2.2 | (2.2) | — | — | — | ||||||||||||||||||||||||
Change in fair market value of equity securities |
(0.6) | — | — | 0.6 | — | ||||||||||||||||||||||||
Income from continuing operations before income tax expense |
246.0 | 3.9 | — | 0.6 | 250.5 | ||||||||||||||||||||||||
Provision for income tax expense | (64.7) | (1.0) | 0.4 | (0.2) | (65.5) | ||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health |
$ | 181.3 | $ | 2.9 | $ | 0.4 | $ | 0.4 | $ | 185.0 | |||||||||||||||||||
Diluted earnings per share from continuing operations** | $ | 1.79 | $ | 0.03 | $ | — | $ | — | $ | 1.83 | |||||||||||||||||||
Diluted shares used in calculation | 101.0 |
13 |
For the Six Months Ended June 30, 2022 | |||||||||||||||||||||||||||||||||||
Adjustments | |||||||||||||||||||||||||||||||||||
As Reported | Loss on Early Exting. of Debt | Income Tax Adjustments | Bondholder Consent Fees Associated with Enhabit Distribution | Change in Fair Market Value of Equity Securities | As Adjusted | ||||||||||||||||||||||||||||||
(In Millions, Except Per Share Amounts) | |||||||||||||||||||||||||||||||||||
Adjusted EBITDA* | $ | 391.3 | $ | — | $ | — | $ | — | $ | — | $ | 391.3 | |||||||||||||||||||||||
Depreciation and amortization | (118.2) | — | — | — | — | (118.2) | |||||||||||||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
(100.0) | — | — | 20.5 | — | (79.5) | |||||||||||||||||||||||||||||
Stock-based compensation | (13.8) | — | — | — | — | (13.8) | |||||||||||||||||||||||||||||
Loss on disposal or impairment of assets | (3.5) | — | — | — | — | (3.5) | |||||||||||||||||||||||||||||
Loss on early extinguishment of debt | (1.4) | 1.4 | — | — | — | — | |||||||||||||||||||||||||||||
Change in fair market value of equity securities |
(5.7) | — | — | — | 5.7 | — | |||||||||||||||||||||||||||||
Income from continuing operations before income tax expense |
148.7 | 1.4 | — | 20.5 | 5.7 | 176.3 | |||||||||||||||||||||||||||||
Provision for income tax expense | (46.4) | (0.4) | 7.2 | (5.3) | (1.5) | (46.4) | |||||||||||||||||||||||||||||
Income from continuing operations attributable to Encompass Health |
$ | 102.3 | $ | 1.0 | $ | 7.2 | $ | 15.2 | $ | 4.2 | $ | 129.9 | |||||||||||||||||||||||
Diluted earnings per share from continuing operations** |
$ | 1.02 | $ | 0.01 | $ | 0.07 | $ | 0.15 | $ | 0.04 | $ | 1.30 | |||||||||||||||||||||||
Diluted shares used in calculation | 100.2 |
14 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(In Millions) | |||||||||||||||||||||||
Net income | $ | 117.2 | $ | 71.3 | $ | 230.5 | $ | 181.4 | |||||||||||||||
Loss (income) from discontinued operations, net of tax, attributable to Encompass Health | 1.2 | (11.5) | 2.2 | (35.2) | |||||||||||||||||||
Net income attributable to noncontrolling interests included in continuing operations | (25.8) | (21.9) | (51.4) | (43.9) | |||||||||||||||||||
Provision for income tax expense | 32.8 | 22.8 | 64.7 | 46.4 | |||||||||||||||||||
Interest expense and amortization of debt discounts and fees |
36.3 | 60.4 | 72.7 | 100.0 | |||||||||||||||||||
Depreciation and amortization | 72.6 | 60.5 | 136.5 | 118.2 | |||||||||||||||||||
Loss on early extinguishment of debt | — | 1.1 | — | 1.4 | |||||||||||||||||||
Loss on disposal or impairment of assets | 0.8 | 2.8 | 1.5 | 3.5 | |||||||||||||||||||
Stock-based compensation | 15.6 | 7.7 | 23.5 | 13.8 | |||||||||||||||||||
State regulatory change impact on noncontrolling interests | (2.2) | — | (2.2) | — | |||||||||||||||||||
Change in fair market value of equity securities | 1.1 | 3.2 | 0.6 | 5.7 | |||||||||||||||||||
Adjusted EBITDA | $ | 249.6 | $ | 196.4 | $ | 478.6 | $ | 391.3 |
15 |
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
(In Millions) | |||||||||||||||||||||||
Net cash provided by operating activities | $ | 206.7 | $ | 244.6 | $ | 434.6 | $ | 463.5 | |||||||||||||||
Impact of discontinued operations | 1.6 | (39.5) | 2.9 | (75.9) | |||||||||||||||||||
Net cash provided by operating activities of continuing operations |
208.3 | 205.1 | 437.5 | 387.6 | |||||||||||||||||||
Capital expenditures for maintenance | (56.7) | (39.2) | (94.5) | (71.4) | |||||||||||||||||||
Distributions paid to noncontrolling interests of consolidated affiliates |
(27.6) | (25.1) | (59.4) | (45.9) | |||||||||||||||||||
Items not indicative of ongoing operating performance: | |||||||||||||||||||||||
Transaction costs and related liabilities | 0.2 | 3.5 | (0.7) | (2.8) | |||||||||||||||||||
Adjusted free cash flow | $ | 124.2 | $ | 144.3 | $ | 282.9 | $ | 267.5 |
16 |
17 |
18 |