BIRMINGHAM, Ala., FEBRUARY 7, 2023 — Encompass Health Corporation (NYSE: EHC), the largest owner and operator of inpatient rehabilitation hospitals in the United States, today reported its results of operations for the fourth quarter ended December 31, 2022.
“The fourth quarter was a very strong finish to 2022 driving our full-year results to the top end of our guidance range,” said Mark Tarr, President and Chief Executive Officer of Encompass Health. “Patient volume was again strong with discharges up 7.3%. Continued progress on labor costs and a solid contribution from our de novos facilitated double-digit earnings growth for the quarter. Our value proposition and our operating strategy have been further validated and we remain highly optimistic about the long-term prospects of our business.”
On July 1, 2022, Encompass Health completed the spin off of Enhabit Home Health & Hospice (“Enhabit”), which is now an independent, publicly traded company. Enhabit’s historical results are reported in Encompass Health’s discontinued operations for all periods represented.
Summary results
|
Growth |
|||||||
|
Q4 2022 |
Q4 2021 |
Dollars |
Percent |
||||
|
(In Millions, Except Per Share Data) |
|||||||
|
Net operating revenue |
$ 1,137.3 |
$ 1,042.5 |
$ 94.8 |
9.1 % |
|||
|
Income from continuing operations attributable to Encompass Health per diluted share |
0.90 |
0.68 |
0.22 |
32.4 % |
|||
|
Adjusted earnings per share |
0.88 |
0.67 |
0.21 |
31.3 % |
|||
|
Cash flows provided by operating activities |
172.2 |
123.8 |
48.4 |
39.1 % |
|||
|
Adjusted EBITDA |
232.7 |
199.9 |
32.8 |
16.4 % |
|||
|
Adjusted free cash flow |
46.0 |
28.2 |
17.8 |
63.1 % |
|||
|
(Actual Amounts) |
|||||||
|
Discharges |
54,700 |
50,977 |
7.3 % |
||||
|
Same-store discharge growth |
4.2 % |
||||||
|
Net patient revenue per discharge |
$ 20,347 |
$ 19,913 |
2.2 % |
||||
See attached supplemental information for calculations of non-GAAP measures and reconciliations to their most comparable GAAP measure.
- Revenue – Net operating revenue growth of 9.1% resulted from volume growth and pricing increases. Total discharge growth for the fourth quarter of 2022 was 7.3% with same-store growth of 4.2%. Revenue reserves related to bad debt as a percent of revenue increased to 2.4%.Growth in net patient revenue per discharge of 2.2% primarily resulted from an increase in reimbursement rates, partially offset by the resumption of sequestration.
- Cash flows provided by operating activities – The increase in cash flows provided by operating activities of 39.1% primarily resulted from higher income from continuing operations attributable to Encompass Health and lower tax payments.
- Adjusted EBITDA – The increase in Adjusted EBITDA of 16.4% primarily resulted from revenue growth and lower contract labor and sign-on and shift bonuses.
Full-year results
|
Full Year |
Growth |
||||||
|
2022 |
2021 |
Dollars |
Percent |
||||
|
(In Millions, Except Per Share Data) |
|||||||
|
Net operating revenue |
$ 4,348.6 |
$ 4,014.9 |
$ 333.7 |
8.3 % |
|||
|
Income from continuing operations attributable to |
2.56 |
2.99 |
(0.43) |
(14.4) % |
|||
|
Adjusted earnings per share |
2.85 |
2.95 |
(0.10) |
(3.4) % |
|||
|
Cash flows provided by operating activities |
705.8 |
715.8 |
(10.0) |
(1.4) % |
|||
|
Adjusted EBITDA |
819.3 |
816.4 |
2.9 |
0.4 % |
|||
|
Adjusted free cash flow |
340.1 |
330.2 |
9.9 |
3.0 % |
|||
|
(Actual Amounts) |
|||||||
|
Discharges |
211,116 |
197,639 |
6.8 % |
||||
|
Same-store discharge growth |
3.1 % |
||||||
|
Net patient revenue per discharge |
$ 20,139 |
$ 19,824 |
1.6 % |
||||
2023 Guidance
The Company provided the following guidance for full-year 2023.
|
2023 Guidance |
|
|
(In Millions, Except Per Share Data) |
|
|
Net operating revenue |
$4,680 to $4,760 |
|
Adjusted EBITDA |
$860 to $900 |
|
Adjusted earnings per share from continuing |
$2.87 to $3.16 |
For considerations regarding the Company’s 2023 guidance, see the supplemental information posted on the Company’s website at http://investor.encompasshealth.com. See also the “Other information” section below for an explanation of why the Company does not provide guidance for comparable GAAP measures for Adjusted EBITDA and adjusted earnings per share.
Earnings conference call and webcast
The Company will host an investor conference call at 10:00 a.m. Eastern Time on Wednesday, February 8, 2023 to discuss its results for the fourth quarter of 2022. For reference during the call, the Company will post certain supplemental information at http://investor.encompasshealth.com.
The conference call may be accessed by dialing 800 245-3047 and giving the conference ID EHCQ422. International callers should dial 203 518-9765 and give the same conference ID. Please call approximately ten minutes before the start of the call to ensure you are connected. The conference call will also be webcast live and will be available for on-line replay at http://investor.encompasshealth.com by clicking on an available link.
About Encompass Health
Encompass Health (NYSE: EHC) is the largest owner and operator of inpatient rehabilitation hospitals in the United States. With a national footprint that includes 153 hospitals in 36 states and Puerto Rico, the Company provides high-quality, compassionate rehabilitative care for patients recovering from a major injury or illness, using advanced technology and innovative treatments to maximize recovery. Encompass Health is ranked as one of Fortune’s 100 Best Companies to Work For. For more information, visit encompasshealth.com, or follow us on our newsroom, Twitter, Instagram and Facebook.
Other information
The information in this press release is summarized and should be read in conjunction with the Company’s Annual Report on Form 10-K for the year ended December 31, 2022 (the “2022 Form 10-K”), when filed, as well as the Company’s Current Report on Form 8-K filed on February 7, 2023 (the “Q4 Earnings Form 8-K”), to which this press release is attached as Exhibit 99.1. In addition, the Company will post supplemental information today on its website at http://investor.encompasshealth.com for reference during its February 8, 2023 earnings call.
The financial data contained in the press release and supplemental information include the non-GAAP financial measures: adjusted earnings per share, leverage ratio, Adjusted EBITDA, and adjusted free cash flow. Reconciliations to their most comparable GAAP measure, except with regard to non-GAAP guidance, are included below or in the Q4 Earnings Form 8-K. Readers are encouraged to review the “Note Regarding Presentation of Non-GAAP Financial Measures” included in the Q4 Earnings Form 8-K which provides further explanation and disclosure regarding the Company’s use of these non-GAAP financial measures.
Excluding net operating revenues, the Company does not provide guidance on a GAAP basis because it is unable to predict, with reasonable certainty, the future impact of items that are deemed to be outside the control of the Company or otherwise not indicative of its ongoing operating performance. Such items include government, class action, and related settlements; professional fees—accounting, tax, and legal; mark-to-market adjustments for stock appreciation rights; gains or losses related to hedging instruments; loss on early extinguishment of debt; adjustments to its income tax provision (such as valuation allowance adjustments and settlements of income tax claims); items related to corporate and facility restructurings; and certain other items the Company believes to be not indicative of its ongoing operations. These items cannot be reasonably predicted and will depend on several factors, including industry and market conditions, and could be material to the Company’s results computed in accordance with GAAP.
However, the following reasonably estimable GAAP measures for 2023 would be included in a reconciliation for Adjusted EBITDA if the other reconciling GAAP measures could be reasonably predicted:
• Interest expense and amortization of debt discounts and fees – estimate of $145 million to $155 million
• Amortization of debt-related items – approximately $10 million
The Q4 Earnings Form 8-K and, when filed, the 2022 Form 10-K, when filed, can be found on the Company’s website at http://investor.encompasshealth.com and the SEC’s website at www.sec.gov.
|
Encompass Health Corporation and Subsidiaries Condensed Consolidated Statements of Comprehensive Income (Unaudited) |
|||||||
|
For the Three |
For the Year Ended |
||||||
|
2022 |
2021 |
2022 |
2021 |
||||
|
(In Millions, Except Per Share Data) |
|||||||
|
Net operating revenues |
$ 1,137.3 |
$ 1,042.5 |
$ 4,348.6 |
$ 4,014.9 |
|||
|
Operating expenses: |
|||||||
|
Salaries and benefits |
614.4 |
572.5 |
2,393.3 |
2,127.3 |
|||
|
Other operating expenses |
170.1 |
153.7 |
670.4 |
595.9 |
|||
|
Occupancy costs |
13.1 |
14.5 |
54.7 |
59.0 |
|||
|
Supplies |
53.9 |
48.2 |
202.1 |
184.2 |
|||
|
General and administrative expenses |
42.8 |
45.8 |
154.3 |
169.5 |
|||
|
Depreciation and amortization |
63.3 |
56.7 |
243.6 |
219.6 |
|||
|
Total operating expenses |
957.6 |
891.4 |
3,718.4 |
3,355.5 |
|||
|
Loss on early extinguishment of debt |
— |
— |
1.4 |
1.0 |
|||
|
Interest expense and amortization of debt discounts and |
37.5 |
40.0 |
175.7 |
164.3 |
|||
|
Other (income) expense |
(8.4) |
(2.7) |
5.2 |
(7.5) |
|||
|
Equity in net income of nonconsolidated affiliates |
(0.3) |
(0.9) |
(2.9) |
(3.4) |
|||
|
Income from continuing operations before income tax |
150.9 |
114.7 |
450.8 |
505.0 |
|||
|
Provision for income tax expense |
31.9 |
22.5 |
100.1 |
101.9 |
|||
|
Income from continuing operations |
119.0 |
92.2 |
350.7 |
403.1 |
|||
|
(Loss) income from discontinued operations, net of tax |
(1.5) |
23.5 |
15.2 |
114.1 |
|||
|
Net and comprehensive income |
117.5 |
115.7 |
365.9 |
517.2 |
|||
|
Less: Net income attributable to noncontrolling interests |
(28.1) |
(23.6) |
(93.6) |
(103.2) |
|||
|
Less: Net income attributable to noncontrolling interests |
— |
(0.5) |
(1.3) |
(1.8) |
|||
|
Less: Net and comprehensive income attributable |
(28.1) |
(24.1) |
(94.9) |
(105.0) |
|||
|
Net and comprehensive income attributable to Encompass Health |
$ 89.4 |
$ 91.6 |
$ 271.0 |
$ 412.2 |
|||
|
Weighted average common shares outstanding: |
|||||||
|
Basic |
99.3 |
99.0 |
99.2 |
99.0 |
|||
|
Diluted |
100.8 |
100.2 |
100.4 |
100.2 |
|||
|
Earnings per common share: |
|||||||
|
Basic earnings per share attributable to Encompass Health common shareholders: |
|||||||
|
Continuing operations |
$ 0.91 |
$ 0.69 |
$ 2.58 |
$ 3.02 |
|||
|
Discontinued operations |
(0.02) |
0.23 |
0.14 |
1.13 |
|||
|
Net income |
$ 0.89 |
$ 0.92 |
$ 2.72 |
$ 4.15 |
|||
|
Diluted earnings per share attributable to Encompass Health common shareholders: |
|||||||
|
Continuing operations |
$ 0.90 |
$ 0.68 |
$ 2.56 |
$ 2.99 |
|||
|
Discontinued operations |
(0.01) |
0.23 |
0.14 |
1.12 |
|||
|
Net income |
$ 0.89 |
$ 0.91 |
$ 2.70 |
$ 4.11 |
|||
|
Amounts attributable to Encompass Health common shareholders: |
|||||||
|
Income from continuing operations |
$ 90.9 |
$ 68.6 |
$ 257.1 |
$ 299.9 |
|||
|
(Loss) income from discontinued operations, net of tax |
(1.5) |
23.0 |
13.9 |
112.3 |
|||
|
Net income attributable to Encompass Health |
$ 89.4 |
$ 91.6 |
$ 271.0 |
$ 412.2 |
|||
|
Encompass Health Corporation and Subsidiaries |
|||
|
As of |
As of |
||
|
(In Millions) |
|||
|
Assets |
|||
|
Current assets: |
|||
|
Cash and cash equivalents |
$ 21.8 |
$ 49.4 |
|
|
Restricted cash |
31.6 |
62.5 |
|
|
Accounts receivable |
536.8 |
515.8 |
|
|
Prepaid expenses and other current assets |
127.0 |
114.9 |
|
|
Current assets of discontinued operations |
— |
178.8 |
|
|
Total current assets |
717.2 |
921.4 |
|
|
Property and equipment, net |
2,939.2 |
2,581.2 |
|
|
Operating lease right-of-use assets |
212.5 |
193.7 |
|
|
Goodwill |
1,263.2 |
1,237.0 |
|
|
Intangible assets, net |
282.3 |
158.4 |
|
|
Other long-term assets |
222.0 |
230.0 |
|
|
Noncurrent assets of discontinued operations |
0.1 |
1,543.2 |
|
|
Total assets |
$ 5,636.5 |
$ 6,864.9 |
|
|
Liabilities and Shareholders’ Equity |
|||
|
Current liabilities: |
|||
|
Current portion of long-term debt |
$ 25.2 |
$ 37.8 |
|
|
Current operating lease liabilities |
25.6 |
23.5 |
|
|
Accounts payable |
132.9 |
134.0 |
|
|
Accrued payroll |
168.3 |
199.4 |
|
|
Accrued interest payable |
42.8 |
44.4 |
|
|
Other current liabilities |
181.0 |
177.3 |
|
|
Current liabilities of discontinued operations |
0.1 |
132.4 |
|
|
Total current liabilities |
575.9 |
748.8 |
|
|
Long-term debt, net of current portion |
2,741.8 |
3,240.5 |
|
|
Long-term operating lease liabilities |
199.7 |
179.6 |
|
|
Self-insured risks |
128.5 |
123.8 |
|
|
Deferred income tax liabilities |
83.0 |
23.3 |
|
|
Other long-term liabilities |
45.3 |
48.9 |
|
|
Noncurrent liabilities of discontinued operations |
0.4 |
100.8 |
|
|
3,774.6 |
4,465.7 |
||
|
Commitments and contingencies |
|||
|
Redeemable noncontrolling interests |
35.6 |
42.2 |
|
|
Shareholders’ equity: |
|||
|
Encompass Health shareholders’ equity |
1,310.3 |
1,911.3 |
|
|
Noncontrolling interests |
516.0 |
445.7 |
|
|
Total shareholders’ equity |
1,826.3 |
2,357.0 |
|
|
Total liabilities and shareholders’ equity |
$ 5,636.5 |
$ 6,864.9 |
|
|
Encompass Health Corporation and Subsidiaries |
|||
|
For the Year Ended December, 31 |
|||
|
2022 |
2021 |
||
|
(In Millions) |
|||
|
Cash flows from operating activities: |
|||
|
Net income |
$ 365.9 |
$ 517.2 |
|
|
Income from discontinued operations, net of tax |
(15.2) |
(114.1) |
|
|
Adjustments to reconcile net income to net cash provided by operating activities— |
|||
|
Depreciation and amortization |
243.6 |
219.6 |
|
|
Amortization of debt-related items |
9.7 |
7.8 |
|
|
Loss on early extinguishment of debt |
1.4 |
1.0 |
|
|
Equity in net income of nonconsolidated affiliates |
(2.9) |
(3.4) |
|
|
Distributions from nonconsolidated affiliates |
4.0 |
2.6 |
|
|
Stock-based compensation |
29.2 |
29.1 |
|
|
Deferred tax expense |
27.9 |
17.4 |
|
|
Other, net |
20.3 |
(2.6) |
|
|
Change in assets and liabilities, net of acquisitions— |
|||
|
Accounts receivable |
(16.9) |
(39.5) |
|
|
Prepaid expenses and other assets |
8.0 |
(41.8) |
|
|
Accounts payable |
2.3 |
15.6 |
|
|
Accrued payroll |
(31.2) |
(30.4) |
|
|
Accrued interest payable |
(1.7) |
(2.6) |
|
|
Other liabilities |
9.1 |
(11.2) |
|
|
Net cash provided by operating activities of discontinued operations |
52.3 |
151.1 |
|
|
Total adjustments |
355.1 |
312.7 |
|
|
Net cash provided by operating activities |
705.8 |
715.8 |
|
|
Cash flows from investing activities: |
|||
|
Acquisitions of businesses, net of cash acquired |
— |
(1.1) |
|
|
Purchases of property and equipment |
(564.8) |
(524.6) |
|
|
Additions to capitalized software costs |
(9.2) |
(14.6) |
|
|
Purchases of intangible assets |
(10.1) |
(6.5) |
|
|
Purchase of restricted investments |
(35.2) |
(9.0) |
|
|
Other, net |
(4.2) |
8.7 |
|
|
Net cash used in investing activities of discontinued operations |
(3.5) |
(119.2) |
|
|
Net cash used in investing activities |
(627.0) |
(666.3) |
|
|
Encompass Health Corporation and Subsidiaries |
|||
|
For the Year Ended December, 31 |
|||
|
2022 |
2021 |
||
|
(In Millions) |
|||
|
Cash flows from financing activities: |
|||
|
Principal payments on debt, including pre-payments |
(345.8) |
(214.5) |
|
|
Principal borrowings on notes |
11.8 |
— |
|
|
Borrowings on revolving credit facility |
240.0 |
300.0 |
|
|
Payments on revolving credit facility |
(385.0) |
(100.0) |
|
|
Principal payments under finance lease obligations |
(19.2) |
(44.6) |
|
|
Debt amendment costs |
(24.1) |
— |
|
|
Taxes paid on behalf of employees for shares withheld |
(7.3) |
(14.6) |
|
|
Contributions from noncontrolling interests of consolidated affiliates |
64.1 |
57.2 |
|
|
Dividends paid on common stock |
(99.0) |
(112.2) |
|
|
Distributions paid to noncontrolling interests of consolidated affiliates |
(96.6) |
(101.1) |
|
|
Other, net |
0.3 |
(0.1) |
|
|
Net cash provided by (used in) financing activities of discontinued operations |
515.1 |
(10.2) |
|
|
Net cash used in financing activities |
(145.7) |
(240.1) |
|
|
Decrease in cash, cash equivalents, and restricted cash |
(66.9) |
(190.6) |
|
|
Cash, cash equivalents, and restricted cash at beginning of period |
120.3 |
310.9 |
|
|
Cash, cash equivalents, and restricted cash at end of period |
$ 53.4 |
$ 120.3 |
|
|
Reconciliation of Cash, Cash Equivalents, and Restricted Cash |
|||
|
Cash and cash equivalents at beginning of period |
$ 49.4 |
$ 185.6 |
|
|
Restricted cash at beginning of period |
62.5 |
63.9 |
|
|
Restricted cash included in other long-term assets at beginning of period |
0.4 |
21.5 |
|
|
Cash, cash equivalents, and restricted cash in discontinued operations at beginning of period |
8.0 |
39.9 |
|
|
Cash, cash equivalents, and restricted cash at beginning of period |
$ 120.3 |
$ 310.9 |
|
|
Cash and cash equivalents at end of period |
$ 21.8 |
$ 49.4 |
|
|
Restricted cash at end of period |
31.6 |
62.5 |
|
|
Restricted cash included in other long-term assets at end of period |
— |
0.4 |
|
|
Cash, cash equivalents, and restricted cash in discontinued operations at end of period |
— |
8.0 |
|
|
Cash, cash equivalents, and restricted cash at end of period |
$ 53.4 |
$ 120.3 |
|
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
Q4 |
Year Ended |
||||||
|
2022 |
2021 |
2022 |
2021 |
||||
|
(In Millions, Except Per Share Data) |
|||||||
|
Adjusted EBITDA |
$ 232.7 |
$ 199.9 |
$ 819.3 |
$ 816.4 |
|||
|
Depreciation and amortization |
(63.3) |
(56.7) |
(243.6) |
(219.6) |
|||
|
Interest expense and amortization of debt discounts |
(37.5) |
(40.0) |
(175.7) |
(164.3) |
|||
|
Stock-based compensation |
(8.1) |
(9.5) |
(29.2) |
(29.1) |
|||
|
Loss on disposal or impairment of assets |
(2.4) |
(2.9) |
(4.8) |
(1.2) |
|||
|
121.4 |
90.8 |
366.0 |
402.2 |
||||
|
Items not indicative of ongoing operating performance: |
|||||||
|
Loss on early extinguishment of debt |
— |
— |
(1.4) |
(1.0) |
|||
|
Change in fair market value of equity securities |
1.4 |
0.3 |
(7.4) |
0.6 |
|||
|
Pre-tax income |
122.8 |
91.1 |
357.2 |
401.8 |
|||
|
Income tax expense |
(31.9) |
(22.5) |
(100.1) |
(101.9) |
|||
|
Income from continuing operations (1) |
$ 90.9 |
$ 68.6 |
$ 257.1 |
$ 299.9 |
|||
|
Basic shares |
99.3 |
99.0 |
99.2 |
99.0 |
|||
|
Diluted shares |
100.8 |
100.2 |
100.4 |
100.2 |
|||
|
Basic earnings per share (1) |
$ 0.91 |
$ 0.69 |
$ 2.58 |
$ 3.02 |
|||
|
Diluted earnings per share (1) |
$ 0.90 |
$ 0.68 |
$ 2.56 |
$ 2.99 |
|||
|
(1) |
Income from continuing operations attributable to Encompass Health |
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
Q4 |
Year Ended |
||||||
|
2022 |
2021 |
2022 |
2021 |
||||
|
Earnings per share, as reported |
$ 0.90 |
$ 0.68 |
$ 2.56 |
$ 2.99 |
|||
|
Adjustments, net of tax: |
|||||||
|
Bondholder consent fees associated with Enhabit |
— |
— |
0.15 |
— |
|||
|
Income tax adjustments |
(0.01) |
(0.01) |
0.07 |
(0.05) |
|||
|
Loss on early extinguishment of debt |
— |
— |
0.01 |
0.01 |
|||
|
Change in fair market value of equity securities |
(0.01) |
— |
0.05 |
— |
|||
|
Adjusted earnings per share* |
$ 0.88 |
$ 0.67 |
$ 2.85 |
$ 2.95 |
|||
|
* |
Adjusted EPS may not sum due to rounding. |
|
Encompass Health Corporation and Subsidiaries |
||||||||
|
For the Three |
For the Year Ended |
|||||||
|
2022 |
2021 |
2022 |
2021 |
|||||
|
(In Millions) |
||||||||
|
Net cash provided by operating activities |
$ 172.2 |
$ 123.8 |
$ 705.8 |
$ 715.8 |
||||
|
Interest expense and amortization of debt discounts and fees |
37.5 |
40.0 |
175.7 |
164.3 |
||||
|
Gain (loss) on sale of investments, excluding impairments |
1.0 |
2.0 |
(15.5) |
3.8 |
||||
|
Equity in net income of nonconsolidated affiliates |
0.3 |
0.9 |
2.9 |
3.4 |
||||
|
Net income attributable to noncontrolling interests in |
(28.1) |
(23.6) |
(93.6) |
(103.2) |
||||
|
Amortization of debt-related items |
(2.3) |
(2.0) |
(9.7) |
(7.8) |
||||
|
Distributions from nonconsolidated affiliates |
(0.3) |
(0.2) |
(4.0) |
(2.6) |
||||
|
Current portion of income tax expense |
(3.7) |
6.7 |
72.2 |
84.5 |
||||
|
Change in assets and liabilities |
53.9 |
70.1 |
30.4 |
109.9 |
||||
|
Cash used in (provided by) operating activities of |
3.7 |
(17.6) |
(52.3) |
(151.1) |
||||
|
Change in fair market value of equity securities |
(1.4) |
(0.3) |
7.4 |
(0.6) |
||||
|
Other |
(0.1) |
0.1 |
— |
— |
||||
|
Adjusted EBITDA |
$ 232.7 |
$ 199.9 |
$ 819.3 |
$ 816.4 |
||||
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
For the Three Months Ended December 31, 2022 |
|||||||
|
Adjustments |
|||||||
|
As |
Income Tax |
Change in Fair |
As |
||||
|
(In Millions, Except Per Share Amounts) |
|||||||
|
Adjusted EBITDA* |
$ 232.7 |
$ — |
$ — |
$ 232.7 |
|||
|
Depreciation and amortization |
(63.3) |
— |
— |
(63.3) |
|||
|
Interest expense and amortization of debt discounts and fees |
(37.5) |
— |
— |
(37.5) |
|||
|
Stock-based compensation |
(8.1) |
— |
— |
(8.1) |
|||
|
Loss on disposal or impairment of assets |
(2.4) |
— |
— |
(2.4) |
|||
|
Change in fair market value of equity securities |
1.4 |
— |
(1.4) |
— |
|||
|
Income from continuing operations before income tax expense |
122.8 |
— |
(1.4) |
121.4 |
|||
|
Provision for income tax expense |
(31.9) |
(1.1) |
0.4 |
(32.6) |
|||
|
Income from continuing operations attributable to Encompass Health |
$ 90.9 |
$ (1.1) |
$ (1.0) |
$ 88.8 |
|||
|
Diluted earnings per share from continuing operations** |
$ 0.90 |
$ (0.01) |
$ (0.01) |
$ 0.88 |
|||
|
Diluted shares used in calculation |
100.8 |
||||||
|
* |
See reconciliation of net income to Adjusted EBITDA |
|
** |
Adjusted EPS may not sum across due to rounding. |
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
For the Three Months Ended December 31, 2021 |
|||||||
|
Adjustments |
|||||||
|
As |
Income Tax |
Change in Fair |
As |
||||
|
(In Millions, Except Per Share Amounts) |
|||||||
|
Adjusted EBITDA* |
$ 199.9 |
$ — |
$ — |
$ 199.9 |
|||
|
Depreciation and amortization |
(56.7) |
— |
— |
(56.7) |
|||
|
Interest expense and amortization of debt discounts and fees |
(40.0) |
— |
— |
(40.0) |
|||
|
Stock-based compensation |
(9.5) |
— |
— |
(9.5) |
|||
|
Loss on disposal or impairment of assets |
(2.9) |
— |
— |
(2.9) |
|||
|
Change in fair market value of equity securities |
0.3 |
— |
(0.3) |
— |
|||
|
Income from continuing operations before income tax |
91.1 |
— |
(0.3) |
90.8 |
|||
|
Provision for income tax expense |
(22.5) |
(1.3) |
0.1 |
(23.7) |
|||
|
Income from continuing operations attributable to |
$ 68.6 |
$ (1.3) |
$ (0.2) |
$ 67.1 |
|||
|
Diluted earnings per share from continuing operations** |
$ 0.68 |
$ (0.01) |
$ — |
$ 0.67 |
|||
|
Diluted shares used in calculation |
100.2 |
||||||
|
* |
See reconciliation of net income to Adjusted EBITDA |
|
** |
Adjusted EPS may not sum across due to rounding. |
|
Encompass Health Corporation and Subsidiaries |
|||||||||||
|
For the Year Ended December 31, 2022 |
|||||||||||
|
Adjustments |
|||||||||||
|
As |
Loss on Early |
Income Tax |
Bondholder |
Change in |
As |
||||||
|
(In Millions, Except Per Share Amounts) |
|||||||||||
|
Adjusted EBITDA* |
$ 819.3 |
$ — |
$ — |
$ — |
$ — |
$ 819.3 |
|||||
|
Depreciation and amortization |
(243.6) |
— |
— |
— |
— |
(243.6) |
|||||
|
Interest expense and amortization of debt discounts and fees |
(175.7) |
— |
— |
20.5 |
— |
(155.2) |
|||||
|
Stock-based compensation |
(29.2) |
— |
— |
— |
— |
(29.2) |
|||||
|
Loss on disposal or impairment of assets |
(4.8) |
— |
— |
— |
— |
(4.8) |
|||||
|
Loss on early extinguishment of debt |
(1.4) |
1.4 |
— |
— |
— |
— |
|||||
|
Change in fair market value of equity securities |
(7.4) |
— |
— |
— |
7.4 |
— |
|||||
|
Income from continuing operations before income |
357.2 |
1.4 |
— |
20.5 |
7.4 |
386.5 |
|||||
|
Provision for income tax expense |
(100.1) |
(0.4) |
7.4 |
(5.3) |
(1.9) |
(100.3) |
|||||
|
Income from continuing operations attributable to |
$ 257.1 |
$ 1.0 |
$ 7.4 |
$ 15.2 |
$ 5.5 |
$ 286.2 |
|||||
|
Diluted earnings per share from continuing operations** |
$ 2.56 |
$ 0.01 |
$ 0.07 |
$ 0.15 |
$ 0.05 |
$ 2.85 |
|||||
|
Diluted shares used in calculation |
100.4 |
||||||||||
|
* |
See reconciliation of net income to Adjusted EBITDA |
|
** |
Adjusted EPS may not sum across due to rounding. |
|
Encompass Health Corporation and Subsidiaries |
|||||||||
|
For the Year Ended December 31, 2021 |
|||||||||
|
Adjustments |
|||||||||
|
As |
Loss on Early |
Income Tax |
Change in Fair |
As |
|||||
|
(In Millions, Except Per Share Amounts) |
|||||||||
|
Adjusted EBITDA* |
$ 816.4 |
$ — |
$ — |
$ — |
$ 816.4 |
||||
|
Depreciation and amortization |
(219.6) |
— |
— |
— |
(219.6) |
||||
|
Interest expense and amortization of debt discounts and fees |
(164.3) |
— |
— |
— |
(164.3) |
||||
|
Stock-based compensation |
(29.1) |
— |
— |
— |
(29.1) |
||||
|
Loss on disposal or impairment of assets |
(1.2) |
— |
— |
— |
(1.2) |
||||
|
Loss on early extinguishment of debt |
(1.0) |
1.0 |
— |
— |
— |
||||
|
Change in fair market value of equity securities |
0.6 |
— |
— |
(0.6) |
— |
||||
|
Income from continuing operations before income tax expense |
401.8 |
1.0 |
— |
(0.6) |
402.2 |
||||
|
Provision for income tax expense |
(101.9) |
(0.3) |
(4.6) |
0.2 |
(106.6) |
||||
|
Income from continuing operations attributable to Encompass Health |
$ 299.9 |
$ 0.7 |
$ (4.6) |
$ (0.4) |
$ 295.6 |
||||
|
Diluted earnings per share from continuing operations** |
$ 2.99 |
$ 0.01 |
$ (0.05) |
$ — |
$ 2.95 |
||||
|
Diluted shares used in calculation |
100.2 |
||||||||
|
* |
See reconciliation of net income to Adjusted EBITDA |
|
** |
Adjusted EPS may not sum across due to rounding. |
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
For the Three |
For the Year Ended |
||||||
|
2022 |
2021 |
2022 |
2021 |
||||
|
(In Millions) |
|||||||
|
Net income |
$ 117.5 |
$ 115.7 |
$ 365.9 |
$ 517.2 |
|||
|
Loss (income) from discontinued operations, net of tax, |
1.5 |
(23.5) |
(15.2) |
(114.1) |
|||
|
Net income attributable to noncontrolling interests |
(28.1) |
(23.6) |
(93.6) |
(103.2) |
|||
|
Provision for income tax expense |
31.9 |
22.5 |
100.1 |
101.9 |
|||
|
Interest expense and amortization of debt discounts and |
37.5 |
40.0 |
175.7 |
164.3 |
|||
|
Depreciation and amortization |
63.3 |
56.7 |
243.6 |
219.6 |
|||
|
Loss on early extinguishment of debt |
— |
— |
1.4 |
1.0 |
|||
|
Loss on disposal or impairment of assets |
2.4 |
2.9 |
4.8 |
1.2 |
|||
|
Stock-based compensation |
8.1 |
9.5 |
29.2 |
29.1 |
|||
|
Change in fair market value of equity securities |
(1.4) |
(0.3) |
7.4 |
(0.6) |
|||
|
Adjusted EBITDA |
$ 232.7 |
$ 199.9 |
$ 819.3 |
$ 816.4 |
|||
|
Encompass Health Corporation and Subsidiaries |
|||||||
|
For the Three |
For the Year Ended |
||||||
|
2022 |
2021 |
2022 |
2021 |
||||
|
(In Millions) |
|||||||
|
Net cash provided by operating activities |
$ 172.2 |
$ 123.8 |
$ 705.8 |
$ 715.8 |
|||
|
Impact of discontinued operations |
3.7 |
(17.6) |
(52.3) |
(151.1) |
|||
|
Net cash provided by operating activities of continuing |
175.9 |
106.2 |
653.5 |
564.7 |
|||
|
Capital expenditures for maintenance |
(110.8) |
(52.4) |
(238.4) |
(133.4) |
|||
|
Distributions paid to noncontrolling interests of |
(28.4) |
(24.9) |
(96.6) |
(101.1) |
|||
|
Items not indicative of ongoing operating performance: |
|||||||
|
Transaction costs and related assumed liabilities |
9.3 |
(0.7) |
21.6 |
— |
|||
|
Adjusted free cash flow |
$ 46.0 |
$ 28.2 |
$ 340.1 |
$ 330.2 |
|||
For the three months ended December 31, 2022, net cash used in investing activities was $206.4 million and resulted primarily from capital expenditures. Net cash used in financing activities during the three months ended December 31, 2022 was $16.5 million and resulted primarily from cash dividends paid on common stock, distributions to noncontrolling interests of consolidated affiliates, and debt amendment costs partially offset by net debt borrowings and contributions from consolidated affiliates.
For the three months ended December 31, 2021, net cash used in investing activities was $220.7 million and primarily resulted from capital expenditures. Net cash provided by financing activities during the three months ended December 31, 2021 was $42.3 million and primarily resulted from net debt borrowings offset by cash dividends paid on common stock and distributions to noncontrolling interests of consolidated affiliates.
For the year ended December 31, 2022, net cash used in investing activities was $627.0 million and primarily resulted from capital expenditures. Net cash used in financing activities during the year ended December 31, 2022 was $145.7 million and primarily resulted from net debt payments, cash dividends paid on common stock and distributions to noncontrolling interests of consolidated affiliates partially offset by net cash provided by financing activities of discontinued operations and contributions from noncontrolling interests of consolidated affiliates.
For the year ended December 31, 2021, net cash used in investing activities was $666.3 million and primarily resulted from capital expenditures and the acquisition of assets from Frontier Home Health and Hospice, included in net cash used in investing activities of discontinued operations. Net cash used in financing activities during the year ended December 31, 2021 was $240.1 million and primarily resulted from net debt payments, cash dividends paid on common stock and distributions to noncontrolling interests of consolidated affiliates.
