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, transaction costs associated with the Concentra separation, 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 March 31, 2023 2024 (in thousands) Revenue: Critical illness recovery hospital $ 593,926 $ 655,880 Rehabilitation hospital 231,462 265,700 Outpatient rehabilitation 295,903 303,158 Concentra 456,298 467,598 Other 87,391 96,473 Total Company $ 1,664,980 $ 1,788,809 Adjusted EBITDA: Critical illness recovery hospital $ 76,773 $ 115,940 Rehabilitation hospital 47,216 61,400 Outpatient rehabilitation 30,199 24,928 Concentra 93,748 96,142 Other (33,873) (36,493) Total Company $ 214,063 $ 261,917 Total assets: Critical illness recovery hospital $ 2,507,265 $ 2,608,979 Rehabilitation hospital 1,203,069 1,233,828 Outpatient rehabilitation 1,397,823 1,423,740 Concentra 2,300,632 2,362,848 Other 290,947 228,868 Total Company $ 7,699,736 $ 7,858,263 Purchases of property, equipment, and other assets: Critical illness recovery hospital $ 23,658 $ 15,941 Rehabilitation hospital 8,582 7,101 Outpatient rehabilitation 9,932 9,500 Concentra 14,400 17,231 Other 2,313 2,744 Total Company $ 58,885 $ 52,517 A reconciliation of Adjusted EBITDA to income before income taxes is as follows: Three Months Ended March 31, 2023 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 76,773 $ 47,216 $ 30,199 $ 93,748 $ (33,873) Depreciation and amortization (16,637) (6,888) (8,457) (18,310) (2,133) Stock compensation expense — — — (178) (10,003) Income (loss) from operations $ 60,136 $ 40,328 $ 21,742 $ 75,260 $ (46,009) $ 151,457 Equity in earnings of unconsolidated subsidiaries 8,556 Interest expense (48,571) Income before income taxes $ 111,442 Three Months Ended March 31, 2024 Critical Illness Recovery Hospital Rehabilitation Hospital Outpatient Concentra Other Total (in thousands) Adjusted EBITDA $ 115,940 $ 61,400 $ 24,928 $ 96,142 $ (36,493) Depreciation and amortization (17,157) (7,135) (9,181) (18,485) (2,111) Stock compensation expense — — — (166) (11,444) Concentra separation transaction costs (1) — — — (1,993) (278) Income (loss) from operations $ 98,783 $ 54,265 $ 15,747 $ 75,498 $ (50,326) $ 193,967 Equity in earnings of unconsolidated subsidiaries 10,421 Interest expense (50,763) Income before income taxes $ 153,625 _______________________________________________________________________________ |