Encompass Health reports results for first quarter 2018 and updates full-year 2018 guidance

Encompass Health Corporation reported its results of operations for the first quarter ended March 31, 2018.

BIRMINGHAM, Ala., April 26, 2018 /PRNewswire/ -- Encompass Health Corporation (NYSE: EHC), a national leader in post-acute care, offering facility-based and home-based patient care through its network of inpatient rehabilitation hospitals, home health agencies and hospice agencies, today reported its results of operations for the first quarter ended March 31, 2018.

"We're off to a good start in 2018 as both segments generated strong volume, revenue, and earnings growth. Based on the strength of these results, we made upward adjustments to our full-year 2018 guidance ranges," said Mark Tarr, President and Chief Executive Officer of Encompass Health. "We also made solid progress on our strategic initiatives during the first quarter including portfolio growth in both segments, implementation of our rebranding and name change, increasing clinical collaboration between our two segments, and the development of enhanced patient navigation and post-acute network management tools through the Post-Acute Innovation Center. Initiatives such as these serve to enhance our position as the post-acute provider of choice with healthcare systems, physicians, patients, and payors."

 

    Consolidated results

                                                                           Growth

                         Q1 2018             Q1 2017              Dollars           Percent
                         -------             -------              -------           -------

                                      (In Millions, Except per Share Data)

    Net operating
     revenues                     $1,046.0                                   $957.1           $88.9  9.3%

    Income from
     continuing
     operations
     attributable to
     Encompass Health
     per diluted share       0.85                          0.70                          0.15  21.4%

    Adjusted earnings
     per share               0.93                          0.70                          0.23  32.9%

    Cash flows provided
     by operating
     activities             216.3                         180.8                          35.5  19.6%

    Adjusted EBITDA         223.3                         200.8                          22.5  11.2%

    Adjusted free cash
     flow                   170.2                         147.5                          22.7  15.4%

Revenue growth was driven by volume and pricing growth in the inpatient rehabilitation segment and volume growth in the home health and hospice segment. See the "Other Information" section of this release for discussion of the Company's adoption of a new accounting standard for revenue recognition.

The increase in income from continuing operations attributable to Encompass Health per share and adjusted earnings per share resulted primarily from increased revenue and a lower effective tax rate resulting from income tax reform.

Growth in cash flows provided by operating activities and adjusted free cash flow resulted primarily from revenue growth and favorable working capital changes.

See attached supplemental information for calculations of non-GAAP measures and reconciliations to their most comparable GAAP measure.

 

 

    Inpatient rehabilitation segment results

                                                                                            Growth

                                             Q1 2018          Q1 2017               Dollars          Percent
                                             -------          -------               -------          -------

    Net operating
     revenues:                                                       (In Millions)

    Inpatient                                          $817.1                                 $752.7             $64.4  8.6%

    Outpatient and other                         23.2                          25.1                       (1.9) (7.6)%

    Total segment revenue                              $840.3                                 $777.8             $62.5  8.0%
                                                       ======                                 ======             =====   ===


                                                                (Actual Amounts)

    Discharges                                 45,108                        42,259                       2,849    6.7%

    Same-store discharge
     growth                                                                                              4.8%

    Net patient revenue
     per discharge                                    $18,114                                $17,812              $302  1.7%


                                                                 (In Millions)

    Adjusted EBITDA                                    $223.8                                 $205.4             $18.4  9.0%
  • Revenue - Revenue growth resulted from volume growth and an increase in net patient revenue per discharge. A heavy incidence of influenza at acute care hospitals and the timing of discharges around Easter and Passover contributed to discharge growth. Discharge growth from new stores resulted from the Company's joint ventures in Gulfport, Mississippi (April 2017), Westerville, Ohio (April 2017), and Jackson, Tennessee (July 2017), as well as a wholly owned hospital in Pearland, Texas (October 2017). Growth in net patient revenue per discharge primarily resulted from an increase in Medicare reimbursement rates and a year-over-year reduction in bad debt, which is now a component of revenue (see the "Other Information" section of this release).

The decrease in outpatient and other revenues primarily was due to the continued closures of hospital-based outpatient programs.

  • Adjusted EBITDA - The increase in Adjusted EBITDA primarily resulted from revenue growth. Expense ratios in the first quarter of 2018 compared to the first quarter of 2017 benefited from a year-over-year reduction in bad debt, which is now a component of revenue (see the "Other Information" section of this release). Salaries and benefits as a percent of net operating revenues benefited from labor management and higher volumes. Other operating expenses as a percent of net operating revenues increased primarily due to increases in contract services.

 

    Home health and hospice segment results

                                                                                             Growth

                                            Q1 2018         Q1 2017                  Dollars         Percent
                                            -------         -------                  -------         -------

    Net operating
     revenues:                                                     (In Millions)

    Home health                                      $185.2                                   $163.7            $21.5    13.1%

    Hospice and other                           20.5                         15.6                           4.9  31.4%

    Total segment revenue                            $205.7                                   $179.3            $26.4    14.7%
                                                     ======                                   ======            =====     ====


                                                                   Home Health Metrics
                                                                   -------------------

                                                                    (Actual Amounts)

    Admissions                                33,855                       30,810                         3,045   9.9%

    Same-store admissions growth                                                                       7.4%

    Episodes                                  56,658                       49,260                         7,398  15.0%

    Same-store episode growth                                                                         12.7%

    Revenue per episode                              $2,934                                   $2,978            $(44)  (1.5)%


                                                               (In Millions)

    Adjusted EBITDA                                   $33.5                                    $23.9             $9.6    40.2%
  • Revenue - Revenue growth was driven by volume growth. Revenue per episode was negatively impacted by an approximate $4 million reserve for a Zone Program Integrity Contractor, or ZPIC, audit. Excluding this reserve, revenue per episode would have increased by 0.7% as changes in patient mix offset the impact of Medicare reimbursement rate cuts.

Hospice and other revenue increased primarily due to same-store volume growth and acquisitions in 2017.

  • Adjusted EBITDA - Growth in Adjusted EBITDA primarily resulted from revenue growth and improvements in caregiver productivity and efficiency.

 

 

    Corporate general and administrative expenses


                                                  Q1 2018           % of            Q1 2017           % of
                                                                Consolidated                      Consolidated
                                                                   Revenue                          Revenue
                                                                   -------                          -------

                                                                 (In Millions)

    General and
     administrative
     expenses, excluding
     stock-based
     compensation                                         $34.0                3.3%         $28.5              3.0%

  • General and administrative expenses increased as a percent of consolidated revenue due to expenses associated with the Company's rebranding and name change. During the first quarter of 2018, the Company invested $3.6 million in its rebranding and name change, all of which was included in general and administrative expenses. During the first quarter of 2017, the Company invested $0.5 million in its rebranding and name change.

2018 guidance

Based on its results for the first quarter of 2018 and its current expectations for the remainder of 2018, the Company is increasing its full-year guidance ranges for 2018.

                     Full-Year 2018 Guidance Ranges

                           Previous Guidance             Updated Guidance
                           -----------------             ----------------

                  (In Millions, Except Per Share Data)

    Net
     operating
     revenues                           $4,080 to $4,190             $4,110 to $4,210

     Adjusted
     EBITDA                                 $830 to $850                 $845 to $865

     Adjusted
     earnings
     per
     share
     from
     continuing
     operations
     attributable
     to
     Encompass
     Health                               $3.25 to $3.40               $3.30 to $3.45

 

The above guidance ranges are inclusive of the previously announced definitive agreement to acquire Camellia Healthcare, which is expected to close prior to June 1, 2018.

For additional considerations regarding the Company's 2018 guidance ranges, 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 9:00 a.m. Eastern Time on Friday, April 27, 2018 to discuss its results for the first quarter of 2018. 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 877 587-6761 and giving the pass code 7575309. International callers should dial 706 679-1635 and give the same pass code. 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

As a national leader in post-acute care, Encompass Health (NYSE: EHC) offers both facility-based and home-based patient care through its network of inpatient rehabilitation hospitals, home health agencies and hospice agencies. With a national footprint that spans 127 hospitals and 236 home health & hospice locations in 36 states and Puerto Rico, the Company is committed to delivering high-quality, cost-effective care across the post-acute continuum. Driven by a set of shared values, Encompass Health is the result of the union between HealthSouth Corporation and Encompass Home Health & Hospice, and is ranked as one of Fortune's 100 Best Companies to Work For, as well as Modern Healthcare's Best Places to Work. For more information, visit encompasshealth.com, or follow us on Twitter and Facebook.

 

Other information

The information in this press release is summarized and should be read in conjunction with the Company's Quarterly Report on Form 10-Q for the quarter ended March 31, 2018 (the "March 2018 Form 10-Q"), when filed, as well as the Company's Current Report on Form 8-K filed on April 26, 2018 (the "Q1 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 April 27, 2018 earnings call.

During the first quarter of 2018, the Company adopted a new accounting standard (ASC 606 - Revenue from Contracts with Customers) which clarifies the standards for recognizing revenue. The impact to the Company's financial reporting was that amounts previously presented as provision for doubtful became a component of net operating revenues. This had the effect of reducing net operating revenues but was neutral to Adjusted EBITDA and adjusted earnings per share. The Company retrospectively adopted the new standard during the first quarter of 2018, which means previously reported quarterly and full-year results for 2017 have been updated to reflect the requirements of the new standard. For additional information, see the supplemental information posted on the Company's website at http://investor.encompasshealth.com.

The financial data contained in the press release and supplemental information include non-GAAP financial measures, including the Company's 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 Q1 Earnings Form 8-K. Readers are encouraged to review the "Note Regarding Presentation of Non-GAAP Financial Measures" included in the Q1 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 non-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 non-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 2018 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 $147 million to $157 million
  • Amortization of debt-related items - approximately $7 million

The Q1 Earnings Form 8-K and, when filed, the March 2018 Form 10-Q 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 Operations

                                                     (Unaudited)


                                                      Three Months Ended March 31,

                                                         2018                     2017
                                                         ----                     ----

                                                   (In Millions, Except per Share Data)

    Net operating
     revenues                                                    $1,046.0                       $957.1

    Operating expenses:

    Salaries and
     benefits                                           570.2                             530.1

    Other
     operating
     expenses                                           141.2                             127.8

    Occupancy
     costs                                               18.6                              17.9

    Supplies                                             39.9                              37.0

    General and
     administrative
     expenses                                            61.1                              36.5

    Depreciation
     and
     amortization                                        45.9                              45.2

    Total
     operating
     expenses                                           876.9                             794.5

    Interest
     expense and
     amortization
     of debt
     discounts and
     fees                                                35.6                              41.3

    Other loss
     (income)                                             0.1                             (1.0)

    Equity in net
     income of
     nonconsolidated
     affiliates                                         (2.3)                            (2.1)
                                                         ----                              ----

    Income from
     continuing
     operations
     before income
     tax expense                                        135.7                             124.4

    Provision for
     income tax
     expense                                             30.0                              39.7
                                                         ----                              ----

    Income from
     continuing
     operations                                         105.7                              84.7

    Loss from
     discontinued
     operations,
     net of tax                                         (0.5)                            (0.3)
                                                         ----                              ----

    Net income                                          105.2                              84.4

    Less: Net
     income
     attributable
     to
     noncontrolling
     interests                                         (21.4)                           (17.6)

    Net income
     attributable
     to Encompass
     Health                                                         $83.8                        $66.8
                                                                    =====                        =====


    Weighted average common shares
     outstanding:

    Basic                                                97.8                              88.8
                                                         ====                              ====

    Diluted                                              99.4                              99.0
                                                         ====                              ====


    Earnings per common share:

    Basic earnings per share
     attributable to Encompass
     Health common shareholders:

    Continuing
     operations                                                     $0.86                        $0.75

    Discontinued
     operations                                        (0.01)                                -
                                                        -----                               ---

    Net income                                                      $0.85                        $0.75
                                                                    =====                        =====

    Diluted earnings per share
     attributable to Encompass
     Health common shareholders:

    Continuing
     operations                                                     $0.85                        $0.70

    Discontinued
     operations                                        (0.01)                                -
                                                        -----                               ---

    Net income                                                      $0.84                        $0.70
                                                                    =====                        =====


    Cash dividends
     per common
     share                                                          $0.25                        $0.24
                                                                    =====                        =====


    Amounts attributable to
     Encompass Health common
     shareholders:

    Income from
     continuing
     operations                                                     $84.3                        $67.1

    Loss from
     discontinued
     operations,
     net of tax                                         (0.5)                            (0.3)
                                                         ----                              ----

    Net income
     attributable
     to Encompass
     Health                                                         $83.8                        $66.8
                                                                    =====                        =====

 

 

                                       Encompass Health Corporation and Subsidiaries

                                           Condensed Consolidated Balance Sheets

                                                        (Unaudited)


                                                            March 31,              December 31,
                                                                 2018                       2017
                                                                 ----                       ----

                                                                          (In Millions)

                                Assets

    Current assets:

    Cash and cash equivalents                                              $86.4                            $54.4

    Restricted cash                                              69.4                               62.4

    Accounts receivable                                         463.1                              472.1

    Other current assets                                         89.6                              113.3
                                                                 ----                              -----

    Total current assets                                        708.5                              702.2

    Property and equipment, net                               1,554.3                            1,517.1

    Goodwill                                                  1,973.1                            1,972.6

    Intangible assets, net                                      396.1                              403.1

    Deferred income tax assets                                   68.5                               63.6

    Other long-term assets                                      239.1                              235.1
                                                                -----                              -----

    Total assets                                                        $4,939.6                         $4,893.7
                                                                        ========                         ========

                 Liabilities and Shareholders' Equity

    Current liabilities:

    Current portion of long-term debt                                      $32.7                            $32.3

    Accounts payable                                             83.1                               78.4

    Accrued expenses and other current
     liabilities                                                456.2                              406.8
                                                                -----                              -----

    Total current liabilities                                   572.0                              517.5

    Long-term debt, net of current
     portion                                                  2,544.4                            2,545.4

    Other long-term liabilities                                 183.8                              185.3
                                                                -----                              -----

                                                              3,300.2                            3,248.2
                                                              -------                            -------

    Commitments and contingencies

    Redeemable noncontrolling interests                         198.6                              220.9
                                                                -----                              -----

    Shareholders' equity:

    Encompass Health shareholders' equity                     1,197.0                            1,181.7

    Noncontrolling interests                                    243.8                              242.9
                                                                -----                              -----

    Total shareholders' equity                                1,440.8                            1,424.6
                                                              -------                            -------

    Total liabilities and shareholders'
     equity                                                             $4,939.6                         $4,893.7
                                                                        ========                         ========

 

 

                                    Encompass Health Corporation and Subsidiaries

                                   Condensed Consolidated Statements of Cash Flows

                                                     (Unaudited)


                                                    Three Months Ended March 31,

                                                        2018                   2017
                                                        ----                   ----

                                                          (In Millions)

    Cash flows from operating
     activities:

    Net income                                                  $105.2                        $84.4
                                                                ------                        -----

    Loss from
     discontinued
     operations, net
     of tax                                              0.5                             0.3
                                                         ---                             ---

    Adjustments to reconcile net
     income to net cash provided by
     operating activities-

    Depreciation and
     amortization                                       45.9                            45.2

    Stock-based
     compensation                                       26.1                             8.0

    Deferred tax
     (benefit)
     expense                                           (3.0)                           49.0

    Other, net                                           1.6                             2.5

    Change in assets and
     liabilities, net of
     acquisitions-

    Accounts
     receivable                                          8.3                           (3.6)

    Other assets                                        14.2                          (16.4)

    Accounts payable                                     1.3                           (1.7)

    Accrued payroll                                    (9.5)                          (3.0)

    Other
     liabilities                                        26.4                            16.5

    Net cash used in
     operating
     activities of
     discontinued
     operations                                        (0.7)                          (0.4)
                                                        ----                            ----

    Total
     adjustments                                       110.6                            96.1
                                                       -----                            ----

    Net cash
     provided by
     operating
     activities                                        216.3                           180.8
                                                       -----                           -----

    Cash flows from investing
     activities:

    Purchases of
     property and
     equipment                                        (59.9)                         (41.2)

    Acquisitions of
     businesses, net
     of cash
     acquired                                          (0.6)                         (16.4)

    Other, net                                         (0.1)                            8.5

    Net cash used in
     investing
     activities                                       (60.6)                         (49.1)
                                                       -----                           -----

    Cash flows from financing
     activities:

    Borrowings on
     revolving
     credit facility                                    95.0                            55.0

    Payments on
     revolving
     credit facility                                  (95.0)                        (122.0)

    Repurchases of
     common stock,
     including fees
     and expenses                                          -                         (18.1)

    Dividends paid
     on common stock                                  (25.4)                         (22.2)

    Purchase of
     equity
     interests in
     consolidated
     affiliates                                       (65.1)                              -

    Proceeds from
     exercising
     stock warrants                                        -                           26.6

    Distributions
     paid to
     noncontrolling
     interests of
     consolidated
     affiliates                                       (15.4)                         (11.5)

    Other, net                                        (10.8)                         (14.1)
                                                       -----                           -----

    Net cash used in
     financing
     activities                                      (116.7)                        (106.3)
                                                      ------                          ------

    Increase in
     cash, cash
     equivalents,
     and restricted
     cash                                               39.0                            25.4

    Cash, cash
     equivalents,
     and restricted
     cash at
     beginning of
     period                                            116.8                           101.4
                                                       -----                           -----

    Cash, cash
     equivalents,
     and restricted
     cash at end of
     period                                                     $155.8                       $126.8
                                                                ======                       ======


    Reconciliation of Cash, Cash
     Equivalents, and Restricted
     Cash

    Cash and cash
     equivalents at
     beginning of
     period                                                      $54.4                        $40.5

    Restricted cash
     at beginning of
     period                                             62.4                            60.9

    Cash, cash
     equivalents,
     and restricted
     cash at
     beginning of
     period                                                     $116.8                       $101.4
                                                                ======                       ======


    Cash and cash
     equivalents at
     end of period                                               $86.4                        $61.2

    Restricted cash
     at end of
     period                                             69.4                            65.6

    Cash, cash
     equivalents,
     and restricted
     cash at end of
     period                                                     $155.8                       $126.8
                                                                ======                       ======

 

 

                                   Encompass Health Corporation and Subsidiaries

                                             Supplemental Information

                                                Earnings Per Share


                                                  Three Months Ended March 31,

                                                      2018                   2017
                                                      ----                   ----

                                                 (In Millions, Except Per Share
                                                            Data)

    Adjusted EBITDA                                           $223.3                      $200.8

    Depreciation and
     amortization                                   (45.9)                        (45.2)

    Interest expense
     and amortization
     of debt
     discounts and
     fees                                           (35.6)                        (41.3)

    Stock-based
     compensation
     expense                                        (26.1)                         (8.0)

    Noncash (loss)
     gain on disposal
     of assets                                       (0.8)                           0.5
                                                      ----                            ---

                                                     114.9                          106.8

    Certain items non-indicative of
     ongoing operating performance:

    Transaction costs                                (1.0)                             -

    SARs mark-to-
     market impact on
     noncontrolling
     interests                                         1.0                              -

    Change in fair
     market value of
     equity
     securities                                      (0.6)                             -

    Pre-tax income                                   114.3                          106.8

    Income tax
     expense                                        (30.0)                        (39.7)
                                                     -----                          -----

    Income from
     continuing
     operations (1)                                            $84.3                       $67.1
                                                               =====                       =====


    Basic shares                                      97.8                           88.8
                                                      ====                           ====

    Diluted shares                                    99.4                           99.0
                                                      ====                           ====


    Basic earnings
     per share (1)                                             $0.86                       $0.75
                                                               =====                       =====

    Diluted earnings
     per share (1)                                             $0.85                       $0.70
                                                               =====                       =====


    (1)       Income from continuing operations attributable to Encompass Health

 

 

 

                                Encompass Health Corporation and Subsidiaries

                                          Supplemental Information

                                         Adjusted Earnings Per Share


                                                           Q1

                                                  2018                  2017
                                                  ----                  ----


    Earnings per
     share, as
     reported                                             $0.85                       $0.70

    Adjustments, net of tax:

    Mark-to-market
     adjustments for
     stock
     appreciation
     rights                                       0.08                           0.02

    Transaction costs                             0.01                              -

    Income tax
     adjustments                                     -                        (0.03)
                                                   ---                         -----

    Adjusted earnings
     per share(1)                                         $0.93                       $0.70
                                                          =====                       =====


    (1)       Adjusted EPS may not sum due to rounding.

 

 

 

                                                                                                                                            Encompass Health Corporation and Subsidiaries

                                                                                                                                                       Supplemental Information

                                                                                                                                                     Adjusted Earnings Per Share


                                                                                       For the Three Months Ended March 31, 2018

                                                                                                             Adjustments

                                                         As                  Mark-to-                 Income Tax                       Transaction               Change in                            As
                                                      Reported                 Market                 Adjustments                         Costs                  Fair Market                      Adjusted
                                                                          Adjustment                                                                            Value of
                                                                           for Stock                                                                             Equity
                                                                         Compensation                                                                          Securities
                                                                            Expense
                                                                                                                                                                                                        ---

                                                                                      (In Millions, Except Per Share Amounts)

    Adjusted EBITDA(1)                                            $223.3                                         $                   -                                      $                  -                   $        -              $    -   $223.3

    Depreciation and amortization                        (45.9)                                   -                                              -                                            -                   -            (45.9)

    Interest expense and
     amortization of debt
     discounts and fees                                  (35.6)                                   -                                              -                                            -                   -            (35.6)

    Stock-based compensation                             (26.1)                                11.6                                               -                                            -                   -            (14.5)

    Loss on disposal of assets                            (0.8)                                   -                                              -                                            -                   -             (0.8)

    Transaction costs                                     (1.0)                                   -                                              -                                          1.0                    -                 -

    SARs mark-to-market impact
     on noncontrolling interests                            1.0                                (1.0)                                              -                                            -                   -                 -

    Change in fair market value of
     equity securities                                    (0.6)                                   -                                              -                                            -                 0.6                  -
                                                           ----                                  ---                                            ---                                          ---                 ---

    Income from continuing
     operations before income tax
     expense                                              114.3                                 10.6                                               -                                          1.0                  0.6              126.5

    Provision for income tax
     expense                                             (30.0)                               (3.0)                                          (0.2)                                        (0.3)               (0.2)            (33.7)
                                                          -----                                 ----                                            ----                                          ----                 ----              -----

    Income from continuing
     operations attributable to
     Encompass Health                                              $84.3                                                          $7.6                                                     $(0.2)                         $0.7                 $0.4     $92.8

    Add: Interest, amortization,
     and loss on extinguishment of
     convertible debt, net of tax                             -                                                                                                                                             -
                                                            ---

    Numerator for diluted earnings
     per share                                                     $84.3                                                                                                                                                $92.8



    Diluted earnings per share
     from continuing operations(2)                                 $0.85                                                         $0.08                                       $                  -                        $0.01               $    -    $0.93
                                                                   =====                                                         =====                                     ===                ===                        =====             ===  ===    =====

    Diluted shares used in
     calculation                                           99.4
                                                           ====


    (1)       See reconciliation of net income to Adjusted EBITDA

    (2)       Adjusted EPS may not sum across due to rounding.

 

 

                                                                                             Encompass Health Corporation and Subsidiaries

                                                                                                       Supplemental Information

                                                                                                      Adjusted Earnings Per Share


                                                                       For the Three Months Ended March 31, 2017

                                                                                         Adjustments

                                                        As                 Mark-to-Market                Income Tax                            As
                                                     Reported              Adjustment for               Adjustments                         Adjusted
                                                                              Stock
                                                                          Appreciation
                                                                              Rights
                                                                                                                                                  ---

                                                                       (In Millions, Except Per Share Amounts)

    Adjusted EBITDA(1)                                            $200.8                                            $                     -                 $       -   $200.8

    Depreciation and amortization                       (45.2)                                      -                                               -         (45.2)

    Interest expense and
     amortization of debt
     discounts and fees                                 (41.3)                                      -                                               -         (41.3)

    Stock-based compensation                             (8.0)                                    3.3                                                -          (4.7)

    Gain on disposal of assets                             0.5                                       -                                               -            0.5

    Income from continuing
     operations before income tax
     expense                                             106.8                                     3.3                                                -          110.1

    Provision for income tax
     expense                                            (39.7)                                  (1.3)                                           (2.6)         (43.6)
                                                         -----                                    ----                                             ----           -----

    Income from continuing
     operations attributable to
     Encompass Health                                              $67.1                                                               $2.0                     $(2.6)    $66.5

    Add: Interest on convertible
     debt, net of tax                                      2.5                                                                                          2.5

    Numerator for diluted
     earnings per share                                            $69.6                                                                                        $69.0
                                                                   =====                                                                                        =====


    Diluted earnings per share
     from continuing
     operations(2)                                                 $0.70                                                              $0.02                    $(0.03)    $0.70
                                                                   =====                                                              =====                     ======     =====

    Diluted shares used in
     calculation                                          99.0
                                                          ====


    (1)       See reconciliation of net income to Adjusted EBITDA

    (2)       Adjusted EPS may not sum across due to rounding.

 

 

 

                     Encompass Health Corporation and Subsidiaries

                                Supplemental Information

                    Reconciliation of Net Income to Adjusted EBITDA


                                  Three Months Ended March 31,

                                      2018                   2017
                                      ----                   ----

                                        (In Millions)

    Net income                                $105.2                         $84.4

    Loss from
     discontinued
     operations,
     net of tax,
     attributable
     to Encompass
     Health                            0.5                              0.3

    Net income
     attributable
     to
     noncontrolling
     interests                      (21.4)                          (17.6)

    Provision for
     income tax
     expense                          30.0                             39.7

    Interest
     expense and
     amortization
     of debt
     discounts and
     fees                             35.6                             41.3

    Depreciation
     and
     amortization                     45.9                             45.2

    Net noncash
     loss (gain) on
     disposal of
     assets                            0.8                            (0.5)

    Stock-based
     compensation
     expense                          26.1                              8.0

    Transaction
     costs                             1.0                                -

    SARs mark-to-
     market impact
     on
     noncontrolling
     interests                       (1.0)                               -

    Change in fair
     market value
     of equity
     securities                        0.6                                -

    Adjusted EBITDA                           $223.3                        $200.8
                                              ======                        ======

 

 

    Reconciliation of Segment Adjusted EBITDA to Income from Continuing Operations Before Income Tax Expense


                                              Three Months Ended March 31,

                                                  2018                   2017
                                                  ----                   ----

                                                      (In Millions)

    Total segment
     Adjusted EBITDA                                      $257.3                                          $229.3

    General and
     administrative
     expenses                                   (61.1)                            (36.5)

    Depreciation and
     amortization                               (45.9)                            (45.2)

    (Loss) gain on
     disposal of assets                          (0.8)                               0.5

    Interest expense and
     amortization of debt
     discounts and fees                         (35.6)                            (41.3)

    Net income
     attributable to
     noncontrolling
     interests                                    21.4                               17.6

    SARs mark-to-market
     impact on
     noncontrolling
     interests                                     1.0                                  -

    Change in fair market
     value of equity
     securities                                  (0.6)                                 -

    Income from
     continuing
     operations before
     income tax expense                                   $135.7                                          $124.4
                                                          ======                                          ======

 

 

                                   Encompass Health Corporation and Subsidiaries

                                             Supplemental Information

                  Reconciliation of Net Cash Provided by Operating Activities to Adjusted EBITDA


                                                  Three Months Ended March 31,
                                                  ----------------------------

                                                      2018                   2017
                                                      ----                   ----

                                                        (In Millions)

    Net cash
     provided
     by
     operating
     activities                                               $216.3                             $180.8

    Interest
     expense
     and
     amortization
     of debt
     discounts
     and fees                                         35.6                               41.3

    Equity in
     net
     income of
     nonconsolidated
     affiliates                                        2.3                                2.1

    Net income
     attributable
     to
     noncontrolling
     interests
     in
     continuing
     operations                                     (21.4)                            (17.6)

     Amortization
     of debt-
     related
     items                                           (1.0)                             (3.5)

     Distributions
     from
     nonconsolidated
     affiliates                                      (1.2)                             (2.1)

    Current
     portion
     of income
     tax
     expense
     (benefit)                                        33.0                              (9.3)

    Change in
     assets
     and
     liabilities                                    (40.7)                               8.2

    Cash used
     in
     operating
     activities
     of
     discontinued
     operations                                        0.7                                0.4

     Transaction
     costs                                             1.0                                  -

    SARs mark-
     to-
     market
     impact on
     noncontrolling
     interests                                       (1.0)                                 -

    Change in
     fair
     market
     value of
     equity
     securities                                        0.6                                  -

    Other                                            (0.9)                               0.5
                                                      ----                                ---

     Consolidated
     Adjusted
     EBITDA                                                   $223.3                             $200.8
                                                              ======                             ======

 

 

                                Encompass Health Corporation and Subsidiaries

                                           Supplemental Information

            Reconciliation of Net Cash Provided by Operating Activities to Adjusted Free Cash Flow



                                             Three Months Ended March 31,

                                                 2018                   2017
                                                 ----                   ----

                                                   (In Millions)

    Net
     cash
     provided
     by
     operating
     activities                                          $216.3                                    $180.8

     Impact
     of
     discontinued
     operations                                   0.7                                0.4
                                                  ---                                ---

    Net
     cash
     provided
     by
     operating
     activities
     of
     continuing
     operations                                 217.0                              181.2

     Capital
     expenditures
     for
     maintenance                               (36.1)                            (22.2)

     Distributions
     paid
     to
     noncontrolling
     interests
     of
     consolidated
     affiliates                                (15.4)                            (11.5)

    Items non-
     indicative of
     ongoing
     operations:

     Transaction
     costs
     and
     related
     assumed
     liabilities                                  0.4                                  -

     Cash
     paid
     for
     SARs
     exercise                                     4.3                                  -

     Adjusted
     free
     cash
     flow                                                $170.2                                    $147.5
                                                         ======                                    ======

For the three months ended March 31, 2018, net cash used in investing activities was $60.6 million and primarily resulted from capital expenditures. Net cash used in financing activities during the three months ended March 31, 2018 was $116.7 million and primarily resulted from purchasing one-third of the Rollover Shares held by members of the home health and hospice management team, cash dividends paid on common stock, and distributions paid to noncontrolling interests of consolidated affiliates.

For the three months ended March 31, 2017, net cash used in investing activities was $49.1 million and resulted primarily from capital expenditures and acquisitions of businesses. Net cash used in financing activities during the three months ended March 31, 2017 was $106.3 million and resulted primarily from net debt payments, cash dividends paid on common stock, repurchases of common stock in the open market, and distributions paid to noncontrolling interests of consolidated affiliates offset by proceeds from the exercising of stock warrants.

Encompass Health Corporation and Subsidiaries
Forward-Looking Statements

 

Statements contained in this press release which are not historical facts, such as those relating to financial guidance and assumptions, balance sheet and cash flow plans, and anticipated acquisitions, are forward-looking statements. In addition, Encompass Health, through its senior management, may from time to time make forward-looking public statements concerning the matters described herein. All such estimates, projections, and forward-looking information speak only as of the date hereof, and Encompass Health undertakes no duty to publicly update or revise such forward-looking information, whether as a result of new information, future events, or otherwise. Such forward-looking statements are necessarily estimates based upon current information, involve a number of risks and uncertainties, and relate to, among other things, future events, Encompass Health's plan to repurchase its debt or equity securities, dividend strategies, effective income tax rates, its business strategy, its financial plans, its future financial performance, its projected business results or model, its ability to return value to shareholders, its projected capital expenditures, its leverage ratio, its acquisition opportunities, and the impact of future legislation or regulation. Actual events or results may differ materially from those anticipated in these forward-looking statements as a result of a variety of factors. While it is impossible to identify all such factors, factors which could cause actual events or results to differ materially from those estimated by Encompass Health include, but are not limited to, the price of Encompass Health's common stock as it affects the Company's willingness and ability to repurchase shares and the financial and accounting effects of any repurchases; any adverse outcome of various lawsuits, claims, and legal or regulatory proceedings involving Encompass Health, including its pending DOJ and HHS-OIG investigations and any matters related to yet undiscovered issues, if any, in acquired operations; Encompass Health's ability to attract and retain key management personnel; any adverse effects on Encompass Health's stock price resulting from the integration of acquired operations; potential disruptions, breaches, or other incidents affecting the proper operation, availability, or security of Encompass Health's information systems, including unauthorized access to or theft of patient, business associate, or other sensitive information or inability to provide patient care because of system unavailability as well as unforeseen issues, if any, related to integration of acquired systems; the ability to successfully integrate acquired operations, including realization of anticipated tax benefits, revenues, and cost savings, minimizing the negative impact on margins arising from changes in staffing and other operating practices, and avoidance of unforeseen exposure to liabilities; Encompass Health's ability to successfully complete and integrate de novo developments, acquisitions, investments, and joint ventures consistent with its growth strategy; increases in Medicare audit activity resulting in additional unpaid reimbursement claims and an increase in the backlog of appealed claims denials; changes, delays in (including in connection with resolution of Medicare payment reviews or appeals), or suspension of reimbursement for Encompass Health's services by governmental or private payors; changes in the regulation of the healthcare industry at either or both of the federal and state levels, including as part of national healthcare reform and deficit reduction (such as the home health groupings model and other payment system reforms); competitive pressures in the healthcare industry and Encompass Health's response thereto; Encompass Health's ability to obtain and retain favorable arrangements with third-party payors; Encompass Health's ability to control costs, particularly labor and employee benefit costs, including group medical expenses; adverse effects resulting from coverage determinations made by Medicare Administrative Contractors regarding its Medicare reimbursement claims and lengthening delays in Encompass Health's ability to recover improperly denied claims through the administrative appeals process on a timely basis; Encompass Health's ability to adapt to changes in the healthcare delivery system, including involvement in coordinated care initiatives or programs that may arise with its referral sources; Encompass Health's 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 Encompass Health's labor expenses from potential union activity and staffing shortages; general conditions in the economy and capital markets, including any instability or uncertainty related to armed conflict or an act of terrorism, governmental impasse over approval of the United States federal budget, an increase to the debt ceiling, or an international sovereign debt crisis; the increase in the costs of defending and insuring against alleged professional liability claims and Encompass Health's ability to predict the estimated costs related to such claims; the impact of the ongoing rebranding and name change initiative on existing operations, including the ability to maintain or grow patient referrals as well as the associated costs of rebranding; and other factors which may be identified from time to time in Encompass

Health's SEC filings and other public announcements, including Encompass Health's Form 10?K for the year ended December 31, 2017 and Form 10-Q for the quarter ended March 31, 2018, when filed.

MORE ON THIS TOPIC