Segment Information | Segment Information The Company’s reportable segments consist of 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. The Company evaluates the performance of its 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 September 30, Nine Months Ended September 30, 2022 2023 2022 2023 (in thousands) Revenue: Critical illness recovery hospital $ 524,584 $ 563,628 $ 1,672,247 $ 1,732,645 Rehabilitation hospital 229,387 247,101 678,908 719,419 Outpatient rehabilitation 284,993 291,804 844,191 890,679 Concentra 444,576 473,964 1,309,356 1,397,341 Other 84,254 89,197 247,380 265,118 Total Company $ 1,567,794 $ 1,665,694 $ 4,752,082 $ 5,005,202 Adjusted EBITDA: Critical illness recovery hospital $ 11,013 $ 46,362 $ 66,999 $ 188,631 Rehabilitation hospital 49,772 53,626 141,996 155,531 Outpatient rehabilitation 25,715 26,346 85,912 89,395 Concentra 90,025 98,907 272,101 293,046 Other (1) (23,412) (31,404) (69,054) (99,234) Total Company $ 153,113 $ 193,837 $ 497,954 $ 627,369 Total assets: Critical illness recovery hospital $ 2,368,968 $ 2,454,578 $ 2,368,968 $ 2,454,578 Rehabilitation hospital 1,189,486 1,222,853 1,189,486 1,222,853 Outpatient rehabilitation 1,377,010 1,401,148 1,377,010 1,401,148 Concentra 2,309,392 2,321,671 2,309,392 2,321,671 Other 310,120 283,758 310,120 283,758 Total Company $ 7,554,976 $ 7,684,008 $ 7,554,976 $ 7,684,008 Purchases of property, equipment, and other assets: Critical illness recovery hospital $ 21,534 $ 21,098 $ 60,631 $ 76,119 Rehabilitation hospital 392 4,813 11,487 15,298 Outpatient rehabilitation 10,098 8,855 28,826 29,263 Concentra 9,074 15,456 28,030 45,702 Other 844 (24) 6,145 2,215 Total Company $ 41,942 $ 50,198 $ 135,119 $ 168,597 _______________________________________________________________________________ (1) For the three and nine months ended September 30, 2023, Adjusted EBITDA included other operating income of $0.5 million. For the three and nine months ended September 30, 2022, Adjusted EBITDA included other operating income of $8.1 million and $23.2 million, respectively. The other operating income was principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and loss of revenue attributable to COVID-19. A reconciliation of Adjusted EBITDA to income before income taxes is as follows: Three Months Ended September 30, 2022 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 11,013 $ 49,772 $ 25,715 $ 90,025 $ (23,412) Depreciation and amortization (16,055) (6,994) (8,157) (17,781) (2,472) Stock compensation expense — — — (535) (9,652) Income (loss) from operations $ (5,042) $ 42,778 $ 17,558 $ 71,709 $ (35,536) $ 91,467 Equity in earnings of unconsolidated subsidiaries 8,084 Interest expense (45,204) Income before income taxes $ 54,347 Three Months Ended September 30, 2023 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 46,362 $ 53,626 $ 26,346 $ 98,907 $ (31,404) Depreciation and amortization (16,402) (7,106) (8,861) (17,959) (2,066) Stock compensation expense — — — — (11,483) Income (loss) from operations $ 29,960 $ 46,520 $ 17,485 $ 80,948 $ (44,953) $ 129,960 Loss on early retirement of debt (14,692) Equity in earnings of unconsolidated subsidiaries 11,561 Interest expense (50,271) Income before income taxes $ 76,558 Nine Months Ended September 30, 2022 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 66,999 $ 141,996 $ 85,912 $ 272,101 $ (69,054) Depreciation and amortization (45,276) (20,971) (24,316) (55,323) (7,693) Stock compensation expense — — — (1,606) (26,350) Income (loss) from operations $ 21,723 $ 121,025 $ 61,596 $ 215,172 $ (103,097) $ 316,419 Equity in earnings of unconsolidated subsidiaries 19,648 Interest expense (121,770) Income before income taxes $ 214,297 Nine Months Ended September 30, 2023 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 188,631 $ 155,531 $ 89,395 $ 293,046 $ (99,234) Depreciation and amortization (46,925) (20,881) (26,097) (54,552) (6,303) Stock compensation expense — — — (178) (31,812) Income (loss) from operations $ 141,706 $ 134,650 $ 63,298 $ 238,316 $ (137,349) $ 440,621 Loss on early retirement of debt (14,692) Equity in earnings of unconsolidated subsidiaries 30,618 Interest expense (147,839) Income before income taxes $ 308,708 |