Segment Information | Segment Information The Company’s reportable segments include the critical illness recovery hospital segment, rehabilitation hospital segment, outpatient rehabilitation segment, and Concentra segment. Other activities include the Company’s corporate shared services, certain investments, and employee leasing services with non-consolidating subsidiaries. For the three and six months ended June 30, 2020, the Company’s other activities include other operating income related to the recognition of payments received under the Provider Relief Fund for losses of revenue and health care related expenses attributable to the coronavirus disease 2019 (“COVID-19”). Refer to Note 12 – CARES Act for further information. The Company evaluates performance of the segments based on Adjusted EBITDA. Adjusted EBITDA is defined as earnings excluding interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, gain (loss) on sale of businesses, and equity in earnings (losses) of unconsolidated subsidiaries. The Company has provided additional information regarding its reportable segments, such as total assets, which contributes to the understanding of the Company and provides useful information to the users of the consolidated financial statements. The following tables summarize selected financial data for the Company’s reportable segments. Three Months Ended June 30, Six Months Ended June 30, 2019 2020 2019 2020 (in thousands) Net operating revenues: Critical illness recovery hospital $ 461,143 $ 519,626 $ 918,677 $ 1,020,147 Rehabilitation hospital 160,374 168,667 314,932 350,686 Outpatient rehabilitation 261,891 167,138 508,796 422,387 Concentra 413,451 312,338 809,772 710,873 Other 64,505 64,949 133,818 143,257 Total Company $ 1,361,364 $ 1,232,718 $ 2,685,995 $ 2,647,350 Adjusted EBITDA: Critical illness recovery hospital $ 64,138 $ 89,743 $ 137,136 $ 178,313 Rehabilitation hospital 29,968 27,605 55,765 66,174 Outpatient rehabilitation 42,584 (6,282) 71,575 20,840 Concentra 76,087 41,497 142,345 102,963 Other (26,544) 26,189 (50,471) (2,205) Total Company $ 186,233 $ 178,752 $ 356,350 $ 366,085 Total assets: Critical illness recovery hospital $ 2,119,574 $ 2,115,294 $ 2,119,574 $ 2,115,294 Rehabilitation hospital 1,107,852 1,135,206 1,107,852 1,135,206 Outpatient rehabilitation 1,265,487 1,267,308 1,265,487 1,267,308 Concentra 2,447,387 2,351,974 2,447,387 2,351,974 Other 166,640 598,676 166,640 598,676 Total Company $ 7,106,940 $ 7,468,458 $ 7,106,940 $ 7,468,458 Purchases of property and equipment: Critical illness recovery hospital $ 14,488 $ 14,970 $ 24,648 $ 23,935 Rehabilitation hospital 5,356 1,923 18,539 5,248 Outpatient rehabilitation 6,705 6,593 15,745 14,977 Concentra 12,240 6,820 27,938 22,406 Other 1,423 1,739 2,415 4,687 Total Company $ 40,212 $ 32,045 $ 89,285 $ 71,253 A reconciliation of Adjusted EBITDA to income before income taxes is as follows: Three Months Ended June 30, 2019 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 64,138 $ 29,968 $ 42,584 $ 76,087 $ (26,544) Depreciation and amortization (14,495) (6,696) (6,991) (24,479) (2,332) Stock compensation expense — — — (767) (5,591) Income (loss) from operations $ 49,643 $ 23,272 $ 35,593 $ 50,841 $ (34,467) $ 124,882 Equity in earnings of unconsolidated subsidiaries 7,394 Interest expense (51,464) Income before income taxes $ 80,812 Three Months Ended June 30, 2020 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 89,743 $ 27,605 $ (6,282) $ 41,497 $ 26,189 Depreciation and amortization (13,892) (6,907) (7,194) (21,857) (2,421) Stock compensation expense — — — (701) (6,262) Income (loss) from operations $ 75,851 $ 20,698 $ (13,476) $ 18,939 $ 17,506 $ 119,518 Equity in earnings of unconsolidated subsidiaries 8,324 Gain on sale of business 346 Interest expense (37,366) Income before income taxes $ 90,822 Six Months Ended June 30, 2019 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 137,136 $ 55,765 $ 71,575 $ 142,345 $ (50,471) Depreciation and amortization (25,946) (13,098) (14,023) (49,383) (4,681) Stock compensation expense — — — (1,534) (11,079) Income (loss) from operations $ 111,190 $ 42,667 $ 57,552 $ 91,428 $ (66,231) $ 236,606 Equity in earnings of unconsolidated subsidiaries 11,760 Gain on sale of businesses 6,532 Interest expense (102,275) Income before income taxes $ 152,623 Six Months Ended June 30, 2020 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 178,313 $ 66,174 $ 20,840 $ 102,963 $ (2,205) Depreciation and amortization (26,228) (13,794) (14,412) (44,744) (4,845) Stock compensation expense — — — (1,468) (12,398) Income (loss) from operations $ 152,085 $ 52,380 $ 6,428 $ 56,751 $ (19,448) $ 248,196 Equity in earnings of unconsolidated subsidiaries 10,912 Gain on sale of businesses 7,547 Interest expense (83,473) Income before income taxes $ 183,182 |