|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
o
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
63-0860407
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer
Identification No.)
|
|
3660 Grandview Parkway, Suite 200
Birmingham, Alabama
|
35243
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
Page
|
||
|
PART I
|
Financial Information
|
|
|
Item 1.
|
Financial Statements (Unaudited)
|
1
|
|
Item 2.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
38
|
|
Item 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
60
|
|
Item 4.
|
Controls and Procedures
|
61
|
|
PART II
|
Other Information
|
|
|
Item 1.
|
Legal Proceedings
|
62
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
62
|
|
Item 5.
|
Other Matters
|
62
|
|
Item 6.
|
Exhibits
|
64
|
|
•
|
each of the factors discussed in Item 1A,
Risk Factors
, of our Annual Report on Form 10-K for the year ended December 31, 2008, as well as uncertainties and factors discussed elsewhere in this Form 10-Q, in our other filings from time to time with the United States Securities and Exchange Commission,
or in materials incorporated therein by reference;
|
|
•
|
changes or delays in, or suspension of, reimbursement for our services by governmental or private payors, including our ability to obtain and retain favorable arrangements with third-party payors;
|
|
•
|
our 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 our labor expenses from potential union activity and staffing shortages;
|
|
•
|
changes in the regulations of the healthcare industry at either or both of the federal and state levels;
|
|
•
|
competitive pressures in the healthcare industry and our response to those pressures;
|
|
•
|
our ability to successfully access the credit markets on favorable terms; and
|
|
•
|
general conditions in the economy and capital markets.
|
|
September 30,
2009
|
December 31,
2008
|
|||||||
|
(As Adjusted)
|
||||||||
|
(In Millions, Except Share Data)
|
||||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$ | 117.3 | $ | 32.2 | ||||
|
Restricted cash
|
88.1 | 154.0 | ||||||
|
Current portion of restricted marketable securities
|
7.7 | 20.3 | ||||||
|
Accounts receivable, net of allowance for doubtful accounts of $33.6 in 2009; $31.1 in 2008
|
216.2 | 235.8 | ||||||
|
Insurance recoveries receivable
|
- | 182.8 | ||||||
|
Other current assets
|
55.0 | 57.6 | ||||||
|
Total current assets
|
484.3 | 682.7 | ||||||
|
Property and equipment, net
|
671.5 | 673.9 | ||||||
|
Goodwill
|
414.7 | 414.7 | ||||||
|
Intangible assets, net
|
37.7 | 42.8 | ||||||
|
Investments in and advances to nonconsolidated affiliates
|
27.6 | 36.7 | ||||||
|
Income tax refund receivable
|
8.6 | 55.9 | ||||||
|
Other long-term assets
|
110.0 | 91.5 | ||||||
|
Total assets
|
$ | 1,754.4 | $ | 1,998.2 | ||||
|
Liabilities and Shareholders’ Deficit
|
||||||||
|
Current liabilities:
|
||||||||
|
Current portion of long-term debt
|
$ | 21.9 | $ | 23.6 | ||||
|
Accounts payable
|
50.6 | 45.6 | ||||||
|
Accrued expenses and other current liabilities
|
369.8 | 408.5 | ||||||
|
Government, class action, and related settlements
|
6.1 | 268.5 | ||||||
|
Total current liabilities
|
448.4 | 746.2 | ||||||
|
Long-term debt, net of current portion
|
1,674.8 | 1,789.6 | ||||||
|
Other long-term liabilities
|
165.7 | 162.2 | ||||||
| 2,288.9 | 2,698.0 | |||||||
|
Commitments and contingencies
|
||||||||
|
Convertible perpetual preferred stock, $.10 par value; 1,500,000 shares authorized;
|
||||||||
|
400,000 shares issued; liquidation preference of $1,000 per share
|
387.4 | 387.4 | ||||||
|
Shareholders’ deficit:
|
||||||||
|
HealthSouth shareholders' deficit:
|
||||||||
|
Common stock, $.01 par value; 200,000,000 shares authorized;
|
||||||||
|
issued: 97,238,725 in 2009; 96,890,924 in 2008
|
1.0 | 1.0 | ||||||
|
Capital in excess of par value
|
2,888.4 | 2,956.5 | ||||||
|
Accumulated deficit
|
(3,756.0 | ) | (3,812.2 | ) | ||||
|
Accumulated other comprehensive income (loss)
|
0.9 | (3.2 | ) | |||||
|
Treasury stock, at cost (3,926,639 shares in 2009 and 8,872,121 shares
|
||||||||
|
in 2008)
|
(137.0 | ) | (311.5 | ) | ||||
|
Total HealthSouth shareholders’ deficit
|
(1,002.7 | ) | (1,169.4 | ) | ||||
|
Noncontrolling interests
|
80.8 | 82.2 | ||||||
|
Total shareholders' deficit
|
(921.9 | ) | (1,087.2 | ) | ||||
|
Total liabilities and shareholders’ deficit
|
$ | 1,754.4 | $ | 1,998.2 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
|
(In Millions, Except Per Share Data)
|
||||||||||||||||
|
Net operating revenues
|
$ | 472.7 | $ | 455.5 | $ | 1,431.5 | $ | 1,376.3 | ||||||||
|
Operating expenses:
|
||||||||||||||||
|
Salaries and benefits
|
235.4 | 236.3 | 709.2 | 700.8 | ||||||||||||
|
Other operating expenses
|
66.8 | 68.6 | 201.6 | 201.0 | ||||||||||||
|
General and administrative expenses
|
26.0 | 25.5 | 76.4 | 78.8 | ||||||||||||
|
Supplies
|
27.7 | 26.2 | 83.9 | 81.1 | ||||||||||||
|
Depreciation and amortization
|
18.1 | 17.9 | 53.4 | 65.3 | ||||||||||||
|
Impairment of long-lived assets
|
4.0 | - | 4.0 | 0.6 | ||||||||||||
|
Occupancy costs
|
11.8 | 12.6 | 35.9 | 36.8 | ||||||||||||
|
Provision for doubtful accounts
|
7.9 | 6.6 | 25.5 | 20.5 | ||||||||||||
|
Loss on disposal of assets
|
0.7 | 0.2 | 3.0 | 0.6 | ||||||||||||
|
Government, class action, and related settlements expense
|
8.5 | 17.1 | 41.3 | (27.9 | ) | |||||||||||
|
Professional fees—accounting, tax, and legal
|
3.5 | 4.0 | 5.0 | 12.9 | ||||||||||||
|
Total operating expenses
|
410.4 | 415.0 | 1,239.2 | 1,170.5 | ||||||||||||
|
Loss (gain) on early extinguishment of debt
|
- | 2.1 | (3.1 | ) | 5.8 | |||||||||||
|
Interest expense and amortization of debt discounts and fees
|
29.5 | 40.3 | 95.0 | 131.1 | ||||||||||||
|
Other income
|
(0.6 | ) | (0.4 | ) | (1.4 | ) | (2.1 | ) | ||||||||
|
Loss on interest rate swaps
|
7.9 | 8.0 | 16.7 | 16.1 | ||||||||||||
|
Equity in net income of nonconsolidated affiliates
|
(3.0 | ) | (2.7 | ) | (2.8 | ) | (7.8 | ) | ||||||||
|
Income (loss) from continuing operations before income tax benefit
|
28.5 | (6.8 | ) | 87.9 | 62.7 | |||||||||||
|
Provision for income tax benefit
|
(1.7 | ) | (22.5 | ) | (0.8 | ) | (21.7 | ) | ||||||||
|
Income from continuing operations
|
30.2 | 15.7 | 88.7 | 84.4 | ||||||||||||
|
(Loss) income from discontinued operations, net of tax
|
(5.4 | ) | (2.9 | ) | (6.8 | ) | 7.2 | |||||||||
|
Net income
|
24.8 | 12.8 | 81.9 | 91.6 | ||||||||||||
|
Less: Net income attributable to noncontrolling interests
|
(8.0 | ) | (6.2 | ) | (25.7 | ) | (21.1 | ) | ||||||||
|
Net income attributable to HealthSouth
|
16.8 | 6.6 | 56.2 | 70.5 | ||||||||||||
|
Less: Convertible perpetual preferred stock dividends
|
(6.5 | ) | (6.5 | ) | (19.5 | ) | (19.5 | ) | ||||||||
|
Net income attributable to HealthSouth
|
||||||||||||||||
|
common shareholders
|
$ | 10.3 | $ | 0.1 | $ | 36.7 | $ | 51.0 | ||||||||
|
Weighted average common shares outstanding:
|
||||||||||||||||
|
Basic
|
87.6 | 87.4 | 87.6 | 81.6 | ||||||||||||
|
Diluted
|
102.2 | 101.0 | 101.6 | 95.1 | ||||||||||||
|
Basic and diluted earnings per common share:
|
||||||||||||||||
|
Income from continuing operations
|
||||||||||||||||
|
attributable to HealthSouth common shareholders
|
$ | 0.18 | $ | 0.04 | $ | 0.50 | $ | 0.53 | ||||||||
|
(Loss) income from discontinued operations, net of tax,
|
||||||||||||||||
|
attributable to HealthSouth common shareholders
|
(0.06 | ) | (0.04 | ) | (0.08 | ) | 0.10 | |||||||||
|
Net income per share attributable to HealthSouth common
|
||||||||||||||||
|
shareholders
|
$ | 0.12 | $ | 0.00 | $ | 0.42 | $ | 0.63 | ||||||||
|
Amounts attributable to HealthSouth:
|
||||||||||||||||
|
Income from continuing operations
|
$ | 22.2 | $ | 9.8 | $ | 63.5 | $ | 62.7 | ||||||||
|
(Loss) income from discontinued operations, net of tax
|
(5.4 | ) | (3.2 | ) | (7.3 | ) | 7.8 | |||||||||
|
Net income attributable to HealthSouth
|
$ | 16.8 | $ | 6.6 | $ | 56.2 | $ | 70.5 | ||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
(As Adjusted)
|
(As Adjusted)
|
|||||||||||||||
|
(In Millions)
|
||||||||||||||||
|
COMPREHENSIVE INCOME
|
||||||||||||||||
|
Net income
|
$ | 24.8 | $ | 12.8 | $ | 81.9 | $ | 91.6 | ||||||||
|
Other comprehensive income (loss), net of tax:
|
||||||||||||||||
|
Net change in foreign currency translation adjustments
|
- | - | - | 0.8 | ||||||||||||
|
Net change in unrealized gain (loss) on available-for-sale securities:
|
||||||||||||||||
|
Unrealized net holding gain (loss) arising during the period
|
2.0 | (0.6 | ) | 2.1 | (0.1 | ) | ||||||||||
|
Reclassification adjustment for gains (losses) included
|
||||||||||||||||
|
in net income
|
- | - | 1.6 | (1.3 | ) | |||||||||||
|
Net change in unrealized (loss) gain on forward-starting interest
|
||||||||||||||||
|
rate swaps:
|
||||||||||||||||
|
Unrealized net holding (loss) gain arising during the period
|
(1.6 | ) | - | 0.2 | - | |||||||||||
|
Reclassification adjustment for gains included in net income
|
- | - | 0.2 | - | ||||||||||||
|
Other comprehensive income (loss), net of tax
|
0.4 | (0.6 | ) | 4.1 | (0.6 | ) | ||||||||||
|
Comprehensive income
|
25.2 | 12.2 | 86.0 | 91.0 | ||||||||||||
|
Comprehensive income attributable to noncontrolling interests
|
(8.0 | ) | (6.2 | ) | (25.7 | ) | (21.1 | ) | ||||||||
|
Comprehensive income attributable to
|
||||||||||||||||
|
HealthSouth
|
$ | 17.2 | $ | 6.0 | $ | 60.3 | $ | 69.9 | ||||||||
|
Nine Months Ended September 30, 2009
|
||||||||||||||||||||||||||||||||||||
|
(In Millions)
|
||||||||||||||||||||||||||||||||||||
|
HealthSouth Common Shareholders
|
||||||||||||||||||||||||||||||||||||
|
Number of Common Shares Outstanding
|
Common Stock
|
Capital in Excess of Par Value
|
Accumulated Deficit
|
Accumulated Other Comprehensive (Loss) Income
|
Treasury Stock
|
Noncontrolling Interests
|
Total
|
Comprehensive Income
|
||||||||||||||||||||||||||||
|
Balance at beginning of period
|
88.0 | $ | 1.0 | $ | 2,956.5 | $ | (3,812.2 | ) | $ | (3.2 | ) | $ | (311.5 | ) | $ | 82.2 | $ | (1,087.2 | ) | |||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||
|
Net income
|
- | - | - | 56.2 | - | - | 25.7 | 81.9 | $ | 81.9 | ||||||||||||||||||||||||||
|
Other comprehensive
income, net of tax
|
- | - | - | - | 4.1 | - | - | 4.1 | 4.1 | |||||||||||||||||||||||||||
|
Comprehensive
income
|
$ | 86.0 | ||||||||||||||||||||||||||||||||||
|
Common stock issued
under Securities Litigation
Settlement
|
5.0 | - | (58.7 | ) | - | - | 175.3 | - | 116.6 | |||||||||||||||||||||||||||
|
Dividends declared on
convertible perpetual
preferred stock
|
- | - | (19.5 | ) | - | - | - | - | (19.5 | ) | ||||||||||||||||||||||||||
|
Stock-based
compensation
|
- | - | 9.9 | - | - | - | - | 9.9 | ||||||||||||||||||||||||||||
|
Distributions declared
|
- | - | - | - | - | - | (26.0 | ) | (26.0 | ) | ||||||||||||||||||||||||||
|
Other
|
0.3 | - | 0.2 | - | - | (0.8 | ) | (1.1 | ) | (1.7 | ) | |||||||||||||||||||||||||
|
Balance at end of period
|
93.3 | $ | 1.0 | $ | 2,888.4 | $ | (3,756.0 | ) | $ | 0.9 | $ | (137.0 | ) | $ | 80.8 | $ | (921.9 | ) | ||||||||||||||||||
|
Nine Months Ended September 30, 2008
|
||||||||||||||||||||||||||||||||||||
|
(In Millions)
|
||||||||||||||||||||||||||||||||||||
|
HealthSouth Common Shareholders
|
||||||||||||||||||||||||||||||||||||
|
Number of Common Shares Outstanding
|
Common Stock
|
Capital in Excess of Par Value
|
Accumulated Deficit
|
Accumulated Other Comprehensive Loss
|
Treasury Stock
|
Noncontrolling Interests
|
Total
|
Comprehensive Income
|
||||||||||||||||||||||||||||
|
Balance at beginning of period
|
78.7 | $ | 0.9 | $ | 2,820.4 | $ | (4,064.6 | ) | $ | (0.8 | ) | $ | (310.4 | ) | $ | 97.2 | $ | (1,457.3 | ) | |||||||||||||||||
|
Comprehensive income:
|
||||||||||||||||||||||||||||||||||||
|
Net income
|
- | - | - | 70.5 | - | - | 21.1 | 91.6 | $ | 91.6 | ||||||||||||||||||||||||||
|
Other comprehensive
loss, net of tax
|
- | - | - | - | (0.6 | ) | - | - | (0.6 | ) | (0.6 | ) | ||||||||||||||||||||||||
|
Comprehensive
income
|
$ | 91.0 | ||||||||||||||||||||||||||||||||||
|
Dividends declared on
convertible perpetual
preferred stock
|
- | - | (19.5 | ) | - | - | - | - | (19.5 | ) | ||||||||||||||||||||||||||
|
Issuance of common
stock
|
8.8 | 0.1 | 150.1 | - | - | - | - | 150.2 | ||||||||||||||||||||||||||||
|
Stock-based
compensation
|
- | - | 8.5 | - | - | - | - | 8.5 | ||||||||||||||||||||||||||||
|
Distributions declared
|
- | - | - | - | - | - | (25.0 | ) | (25.0 | ) | ||||||||||||||||||||||||||
|
Settlements with partners
|
- | - | - | - | - | - | 4.2 | 4.2 | ||||||||||||||||||||||||||||
|
Government, class action,
and related settlements
|
- | - | - | - | - | - | (5.3 | ) | (5.3 | ) | ||||||||||||||||||||||||||
|
Transfer of surgery
centers to ASC
|
- | - | - | - | - | - | (6.8 | ) | (6.8 | ) | ||||||||||||||||||||||||||
|
Other
|
0.5 | - | 0.2 | - | - | (1.0 | ) | (0.7 | ) | (1.5 | ) | |||||||||||||||||||||||||
|
Balance at end of period
|
88.0 | $ | 1.0 | $ | 2,959.7 | $ | (3,994.1 | ) | $ | (1.4 | ) | $ | (311.4 | ) | $ | 84.7 | $ | (1,261.5 | ) | |||||||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2009
|
2008
|
|||||||
|
(As Adjusted)
|
||||||||
|
(In Millions)
|
||||||||
|
Cash flows from operating activities:
|
||||||||
|
Net income
|
$ | 81.9 | $ | 91.6 | ||||
|
Loss (income) from discontinued operations
|
6.8 | (7.2 | ) | |||||
|
Adjustments to reconcile net income to net cash provided by operating
|
||||||||
|
activities—
|
||||||||
|
Provision for doubtful accounts
|
25.5 | 20.5 | ||||||
|
Provision for government, class action, and related settlements
|
41.3 | (27.9 | ) | |||||
|
UBS Settlement proceeds, gross
|
100.0 | - | ||||||
|
Depreciation and amortization
|
53.4 | 65.3 | ||||||
|
Amortization of debt issue costs, debt discounts, and fees
|
4.8 | 4.9 | ||||||
|
Impairment of long-lived assets
|
4.0 | 0.6 | ||||||
|
Loss on disposal of assets
|
3.0 | 0.6 | ||||||
|
(Gain) loss on early extinguishment of debt
|
(3.1 | ) | 5.8 | |||||
|
Loss on interest rate swaps
|
16.7 | 16.1 | ||||||
|
Equity in net income of nonconsolidated affiliates
|
(2.8 | ) | (7.8 | ) | ||||
|
Distributions from nonconsolidated affiliates
|
6.5 | 7.6 | ||||||
|
Stock-based compensation
|
9.9 | 8.5 | ||||||
|
Deferred tax provision
|
2.4 | 2.0 | ||||||
|
Other
|
0.6 | 0.2 | ||||||
|
(Increase) decrease in assets—
|
||||||||
|
Accounts receivable
|
(5.9 | ) | (27.4 | ) | ||||
|
Other assets
|
1.3 | 6.4 | ||||||
|
Income tax refund receivable
|
47.3 | (10.4 | ) | |||||
|
Increase (decrease) in liabilities—
|
||||||||
|
Accounts payable
|
5.0 | (9.3 | ) | |||||
|
Accrued fees and expenses for derivative plaintiffs' attorneys in
|
(26.2 | ) | - | |||||
|
UBS Settlement
|
||||||||
|
Other liabilities
|
10.3 | 18.2 | ||||||
|
Government, class action, and related settlements
|
(11.0 | ) | (7.4 | ) | ||||
|
Net cash used in operating activities of discontinued operations
|
(9.6 | ) | (1.6 | ) | ||||
|
Total adjustments
|
273.4 | 64.9 | ||||||
|
Net cash provided by operating activities
|
362.1 | 149.3 | ||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2009
|
2008
|
|||||||
|
(As Adjusted)
|
||||||||
|
(In Millions)
|
||||||||
|
Cash flows from investing activities:
|
||||||||
|
Capital expenditures
|
(54.7 | ) | (39.4 | ) | ||||
|
Acquisition of business, net of cash acquired
|
- | (14.6 | ) | |||||
|
Acquisition of intangible assets
|
(0.4 | ) | (18.2 | ) | ||||
|
Proceeds from disposal of assets
|
0.9 | 53.8 | ||||||
|
Net change in restricted cash
|
(32.0 | ) | 20.5 | |||||
|
Net settlements on interest rate swaps
|
(30.3 | ) | (13.9 | ) | ||||
|
Net investment in interest rate swap
|
(6.4 | ) | - | |||||
|
Other
|
(1.7 | ) | (0.3 | ) | ||||
|
Net cash provided by investing activities of discontinued operations
|
0.2 | 0.2 | ||||||
|
Net cash used in investing activities
|
(124.4 | ) | (11.9 | ) | ||||
|
Cash flows from financing activities:
|
||||||||
|
Checks in excess of bank balance
|
- | (11.4 | ) | |||||
|
Change in restricted cash for amounts in escrow related to debt
|
- | (30.3 | ) | |||||
|
Principal payments on debt, including pre-payments
|
(62.9 | ) | (121.5 | ) | ||||
|
Borrowings on revolving credit facility
|
10.0 | 88.0 | ||||||
|
Payments on revolving credit facility
|
(50.0 | ) | (150.0 | ) | ||||
|
Principal payments under capital lease obligations
|
(9.9 | ) | (9.3 | ) | ||||
|
Issuance of common stock
|
- | 150.2 | ||||||
|
Dividends paid on convertible perpetual preferred stock
|
(19.5 | ) | (19.5 | ) | ||||
|
Distributions paid to noncontrolling interests of consolidated affiliates
|
(22.8 | ) | (26.3 | ) | ||||
|
Other
|
1.1 | (0.3 | ) | |||||
|
Net cash provided by (used in) financing activities of discontinued
|
||||||||
|
operations
|
1.4 | (3.0 | ) | |||||
|
Net cash used in financing activities
|
(152.6 | ) | (133.4 | ) | ||||
|
Effect of exchange rate changes on cash and cash equivalents
|
- | 0.8 | ||||||
|
Increase in cash and cash equivalents
|
85.1 | 4.8 | ||||||
|
Cash and cash equivalents at beginning of period
|
32.2 | 19.8 | ||||||
|
Cash and cash equivalents of divisions and facilities held for sale
|
||||||||
|
at beginning of period
|
- | 0.4 | ||||||
|
Less: Cash and cash equivalents of divisions and facilities held for
|
||||||||
|
sale at end of period
|
- | (0.1 | ) | |||||
|
Cash and cash equivalents at end of period
|
$ | 117.3 | $ | 24.9 | ||||
|
Supplemental schedule of noncash financing activities:
|
||||||||
|
Securities Litigation Settlement
|
$ | 299.3 | $ | - | ||||
|
3.
|
Cash and Marketable Securities:
|
|
Cash & Cash Equivalents
|
Restricted Cash
|
Nonrestricted Marketable Securities
|
Restricted Marketable Securities
|
Total
|
||||||||||||||||
|
Cash
|
$ | 117.3 | $ | 88.1 | $ | - | $ | - | $ | 205.4 | ||||||||||
|
Equity securities
|
- | - | 0.5 | 23.3 | 23.8 | |||||||||||||||
|
Total
|
$ | 117.3 | $ | 88.1 | $ | 0.5 | $ | 23.3 | $ | 229.2 | ||||||||||
|
Cash & Cash Equivalents
|
Restricted Cash
|
Nonrestricted Marketable Securities
|
Restricted Marketable Securities
|
Total
|
||||||||||||||||
|
Cash
|
$ | 32.2 | $ | 154.0 | $ | - | $ | - | $ | 186.2 | ||||||||||
|
Equity securities
|
- | - | 0.2 | 20.3 | 20.5 | |||||||||||||||
|
Total
|
$ | 32.2 | $ | 154.0 | $ | 0.2 | $ | 20.3 | $ | 206.7 | ||||||||||
|
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
|||||||||||||
|
Equity securities
|
$ | 21.4 | $ | 2.0 | $ | (0.1 | ) | $ | 23.3 | |||||||
|
Cost
|
Gross Unrealized Gains
|
Gross Unrealized Losses
|
Fair Value
|
|||||||||||||
|
Equity securities
|
$ | 21.9 | $ | 0.4 | $ | (2.0 | ) | $ | 20.3 | |||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Nonrestricted:
|
||||||||||||||||
|
Gross realized gains - nonrestricted
|
$ | - | $ | - | $ | - | $ | 0.6 | ||||||||
|
Restricted:
|
||||||||||||||||
|
Proceeds from sales of restricted
|
||||||||||||||||
|
available-for-sale securities
|
$ | 0.3 | $ | 1.1 | $ | 1.9 | $ | 2.4 | ||||||||
|
Gross realized gains - restricted
|
$ | 0.1 | $ | 0.1 | $ | 0.3 | $ | 0.2 | ||||||||
|
Gross realized losses - restricted
|
$ | - | $ | (0.5 | ) | $ | (0.2 | ) | $ | (0.7 | ) | |||||
|
As of September 30, 2009
|
As of December 31, 2008
|
|||||||
|
Less than 12 months:
|
||||||||
|
Fair value
|
$ | 0.4 | $ | 15.5 | ||||
|
Gross unrealized losses
|
$ | - | $ | (1.9 | ) | |||
|
12 months or greater:
|
||||||||
|
Fair value
|
$ | 0.6 | $ | 0.1 | ||||
|
Gross unrealized losses
|
$ | (0.1 | ) | $ | (0.1 | ) | ||
|
Total:
|
||||||||
|
Fair value
|
$ | 1.0 | $ | 15.6 | ||||
|
Gross unrealized losses
|
$ | (0.1 | ) | $ | (2.0 | ) | ||
|
4.
|
Investments in and Advances to Nonconsolidated Affiliates:
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Net operating revenues
|
$ | 19.3 | $ | 17.9 | $ | 54.8 | $ | 55.2 | ||||||||
|
Operating expenses
|
(11.3 | ) | (11.2 | ) | (34.5 | ) | (26.1 | ) | ||||||||
|
Income from continuing operations
|
6.5 | 5.7 | 16.8 | 26.2 | ||||||||||||
|
Net income
|
6.5 | 5.7 | 16.8 | 26.2 | ||||||||||||
|
September 30, 2009
|
December 31, 2008
|
|||||||
|
Advances under $400 million revolving credit facility
|
$ | - | $ | 40.0 | ||||
|
Term Loan Facility
|
753.2 | 783.6 | ||||||
|
Bonds Payable—
|
||||||||
|
8.375% Senior Notes due 2011
|
0.3 | 0.3 | ||||||
|
7.625% Senior Notes due 2012
|
1.5 | 1.5 | ||||||
|
Floating Rate Senior Notes due 2014
|
329.6 | 366.0 | ||||||
|
10.75% Senior Notes due 2016
|
494.7 | 494.3 | ||||||
|
Other notes payable at interest rates from 8.1% to 12.9%
|
12.5 | 12.8 | ||||||
|
Capital lease obligations
|
104.9 | 114.7 | ||||||
| 1,696.7 | 1,813.2 | |||||||
|
Less: Current portion
|
(21.9 | ) | (23.6 | ) | ||||
|
Long-term debt, net of current portion
|
$ | 1,674.8 | $ | 1,789.6 | ||||
|
Face Amount
|
Net Amount
|
|||||||
|
October 1 through December 31, 2009
|
$ | 6.2 | $ | 6.2 | ||||
|
2010
|
24.9 | 24.9 | ||||||
|
2011
|
24.2 | 24.2 | ||||||
|
2012
|
23.6 | 23.6 | ||||||
|
2013
|
440.5 | 440.5 | ||||||
|
2014
|
623.3 | 623.3 | ||||||
|
Thereafter
|
559.9 | 554.0 | ||||||
|
Total
|
$ | 1,702.6 | $ | 1,696.7 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Interest expense
|
$ | 27.9 | $ | 38.7 | $ | 90.2 | $ | 126.2 | ||||||||
|
Amortization of debt discounts and fees
|
1.6 | 1.6 | 4.8 | 4.9 | ||||||||||||
|
Interest expense and amortization of
|
||||||||||||||||
|
debt discounts and fees
|
$ | 29.5 | $ | 40.3 | $ | 95.0 | $ | 131.1 | ||||||||
|
Fair Value Measurements at Reporting Date Using
|
||||||||||||||||||||
|
September 30, 2009
|
Fair Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Valuation Technique
(1)
|
|||||||||||||||
|
Current portion of restricted
|
||||||||||||||||||||
|
marketable securities
|
$ | 7.7 | $ | 7.7 | $ | - | $ | - | M | |||||||||||
|
Other current assets:
|
||||||||||||||||||||
|
Marketable securities
|
0.5 | 0.5 | - | - | M | |||||||||||||||
|
June 2009 trading swap
|
4.7 | - | 4.7 | - | I | |||||||||||||||
|
Other long-term assets:
|
||||||||||||||||||||
|
Restricted marketable securities
|
15.6 | 15.6 | - | - | M | |||||||||||||||
|
December 2008 forward-starting swap
|
0.4 | - | 0.4 | - | I | |||||||||||||||
|
June 2009 trading swap
|
1.8 | - | 1.8 | - | I | |||||||||||||||
|
Accrued expenses and other current
|
||||||||||||||||||||
|
liabilities:
|
||||||||||||||||||||
|
March 2006 trading swap
|
(64.7 | ) | - | (64.7 | ) | - | I | |||||||||||||
|
March 2009 forward-starting swap
|
(0.2 | ) | - | (0.2 | ) | - | I | |||||||||||||
|
(1)
|
The three valuation techniques are: market approach (M), cost approach (C), and income approach (I).
|
|
Fair Value Measurements at Reporting
|
||||||||||||||||||||||||
|
Date Using
|
Total Losses
|
|||||||||||||||||||||||
|
Net Carrying Value as of September 30, 2009
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
Three Months Ended September 30, 2009
|
Nine Months Ended September 30, 2009
|
|||||||||||||||||||
|
Property and equipment
|
$ | 671.5 | $ | - | $ | 671.5 | $ | - | $ | 4.0 | $ | 4.0 | ||||||||||||
|
Investments in and advances
|
||||||||||||||||||||||||
|
to nonconsolidated affiliates
|
1.7 | 1.7 | 0.4 | 0.4 | ||||||||||||||||||||
|
Other long-term assets:
|
||||||||||||||||||||||||
|
Assets held for sale
|
28.0 | - | 28.0 | - | 0.4 | 0.9 | ||||||||||||||||||
|
As of September 30, 2009
|
As of December 31, 2008
|
|||||||||||||||
|
Carrying Amount
|
Estimated Fair Value
|
Carrying Amount
|
Estimated Fair Value
|
|||||||||||||
|
Interest rate swap agreements:
|
||||||||||||||||
|
March 2006 trading swap
|
$ | (64.7 | ) | $ | (64.7 | ) | $ | (78.2 | ) | $ | (78.2 | ) | ||||
|
December 2008 forward-starting swap
|
0.4 | 0.4 | (0.2 | ) | (0.2 | ) | ||||||||||
|
March 2009 forward-starting swap
|
(0.2 | ) | (0.2 | ) | - | - | ||||||||||
|
June 2009 trading swap
|
6.5 | 6.5 | - | - | ||||||||||||
|
Long-term debt:
|
||||||||||||||||
|
Advances under $400 million revolving
|
||||||||||||||||
|
credit facility
|
- | - | 40.0 | 28.4 | ||||||||||||
|
Term Loan Facility
|
753.2 | 722.1 | 783.6 | 597.5 | ||||||||||||
|
8.375% Senior Notes due 2011
|
0.3 | 0.3 | 0.3 | 0.3 | ||||||||||||
|
7.625% Senior Notes due 2012
|
1.5 | 1.5 | 1.5 | 1.5 | ||||||||||||
|
Floating Rate Senior Notes due 2014
|
329.6 | 321.4 | 366.0 | 292.1 | ||||||||||||
|
10.75% Senior Notes due 2016
|
494.7 | 542.5 | 494.3 | 459.0 | ||||||||||||
|
Other notes payable
|
12.5 | 12.5 | 12.8 | 12.8 | ||||||||||||
|
Financial commitments:
|
||||||||||||||||
|
Letters of credit
|
- | 94.1 | - | 152.7 | ||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2009
|
2008
|
2009
|
2008
|
|||||||||||||
|
Net operating revenues
|
$ | 2.3 | $ | 8.7 | $ | 8.0 | $ | 27.1 | ||||||||
|
Costs and expenses
|
8.4 | 3.1 | 15.2 | 30.2 | ||||||||||||
|
Impairments
|
- | 8.4 | - | 9.0 | ||||||||||||
|
Loss from discontinued operations
|
(6.1 | ) | (2.8 | ) | (7.2 | ) | (12.1 | ) | ||||||||
|
Gain (loss) on disposal of assets of
|
||||||||||||||||
|
discontinued operations
|
0.7 | (0.1 | ) | 0.4 | (0.1 | ) | ||||||||||
|
Gain on divestitures of divisions
|
||||||||||||||||