XML 21 R34.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under Select's 6.375% Senior Notes (Details 2) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Dec. 31, 2011
Current Assets:        
Cash and cash equivalents $ 9,293 $ 40,144 $ 49,676 $ 12,043
Accounts receivable, net 423,334 359,929    
Current deferred tax asset 15,372 17,877    
Prepaid income taxes 4,044 3,895    
Other current assets 39,968 31,818    
Total Current Assets 492,011 453,663    
Property and equipment, net 499,531 501,552    
Goodwill 1,641,836 1,640,534    
Other identifiable intangibles 71,831 71,745    
Other assets 137,215 93,867    
Total Assets 2,842,424 2,761,361 2,781,808  
Current Liabilities:        
Bank overdrafts 7,435 17,836    
Current portion of long-term debt and notes payable 13,966 11,646    
Accounts payable 96,360 89,547    
Accrued payroll 81,303 88,586    
Accrued vacation 57,328 55,714    
Accrued interest 22,005 22,016    
Accrued other 102,925 102,040    
Due to third party payors 3,968 1,078    
Total Current Liabilities 385,290 388,463    
Long-term debt, net of current portion 1,474,915 1,458,597    
Non-current deferred tax liability 90,859 89,510    
Other non-current liabilities 80,077 68,502    
Total Liabilities 2,031,141 2,005,072    
Redeemable non-controlling interests 11,623 10,811    
Stockholder's Equity:        
Common stock 140 141    
Capital in excess of par 472,080 473,697    
Retained earnings (accumulated deficit) 296,196 243,210    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 768,416 717,048    
Non-controlling interests 31,244 28,430    
Total Equity 799,660 745,478    
Total Liabilities and Equity 2,842,424 2,761,361    
Select Medical Corporation
       
Current Assets:        
Cash and cash equivalents 9,293 40,144 49,676 12,043
Accounts receivable, net 423,334 359,929    
Current deferred tax asset 15,372 17,877    
Prepaid income taxes 4,044 3,895    
Other current assets 39,968 31,818    
Total Current Assets 492,011 453,663    
Property and equipment, net 499,531 501,552    
Goodwill 1,641,836 1,640,534    
Other identifiable intangibles 71,831 71,745    
Other assets 137,215 92,819    
Total Assets 2,842,424 2,760,313 2,780,678  
Current Liabilities:        
Bank overdrafts 7,435 17,836    
Current portion of long-term debt and notes payable 13,966 11,646    
Accounts payable 96,360 89,547    
Accrued payroll 81,303 88,586    
Accrued vacation 57,328 55,714    
Accrued interest 22,005 18,759    
Accrued other 102,925 107,280    
Due to third party payors 3,968 1,078    
Total Current Liabilities 385,290 390,446    
Long-term debt, net of current portion 1,474,915 1,291,297    
Non-current deferred tax liability 90,859 89,510    
Other non-current liabilities 80,077 68,502    
Total Liabilities 2,031,141 1,839,755    
Redeemable non-controlling interests 11,623 10,811    
Stockholder's Equity:        
Common stock 0 0    
Capital in excess of par 866,423 859,839    
Retained earnings (accumulated deficit) (98,007) 21,478    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 768,416 881,317    
Non-controlling interests 31,244 28,430    
Total Equity 799,660 909,747    
Total Liabilities and Equity 2,842,424 2,760,313    
Select Medical Corporation | Reportable legal entities | Select Medical Corporation (Parent Company Only)
       
Current Assets:        
Cash and cash equivalents 5,052 35,070 45,069 11,427
Current deferred tax asset 8,038 12,383    
Prepaid income taxes 4,044 3,895    
Other current assets 8,325 5,600    
Total Current Assets 25,459 56,948    
Property and equipment, net 14,911 16,344    
Investment in affiliates 3,024,968 2,930,022    
Non-current deferred tax asset 8,097 5,107    
Other assets 36,509 28,680    
Total Assets 3,109,944 3,037,101    
Current Liabilities:        
Bank overdrafts 7,435 17,836    
Current portion of long-term debt and notes payable 9,467 8,916    
Accounts payable 7,554 4,674    
Intercompany accounts 1,135,472 1,124,173    
Accrued payroll 516 186    
Accrued vacation 4,502 4,249    
Accrued interest 20,783 17,955    
Accrued other 52,028 58,650    
Total Current Liabilities 1,237,757 1,236,639    
Long-term debt, net of current portion 1,048,053 872,671    
Other non-current liabilities 55,718 46,474    
Total Liabilities 2,341,528 2,155,784    
Stockholder's Equity:        
Common stock 0 0    
Capital in excess of par 866,423 859,839    
Retained earnings (accumulated deficit) (98,007) 21,478    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 768,416 881,317    
Total Equity 768,416 881,317    
Total Liabilities and Equity 3,109,944 3,037,101    
Select Medical Corporation | Reportable legal entities | Subsidiary Guarantors
       
Current Assets:        
Cash and cash equivalents 2,996 3,734 3,535  
Accounts receivable, net 360,805 308,043    
Current deferred tax asset 2,945 1,060    
Intercompany receivables 1,034,542 1,021,479    
Other current assets 26,783 19,655    
Total Current Assets 1,428,071 1,353,971    
Property and equipment, net 426,915 425,677    
Investment in affiliates 80,282 82,475    
Goodwill 1,641,836 1,640,534    
Other identifiable intangibles 71,831 71,745    
Other assets 100,113 63,447    
Total Assets 3,749,048 3,637,849    
Current Liabilities:        
Current portion of long-term debt and notes payable 1,918 1,059    
Accounts payable 75,452 72,213    
Accrued payroll 80,527 88,096    
Accrued vacation 45,567 44,508    
Accrued interest 1,222 804    
Accrued other 41,525 39,876    
Due to third party payors 733      
Total Current Liabilities 246,944 246,556    
Long-term debt, net of current portion 367,232 358,104    
Non-current deferred tax liability 89,222 85,287    
Other non-current liabilities 23,028 20,275    
Total Liabilities 726,426 710,222    
Stockholder's Equity:        
Retained earnings (accumulated deficit) 886,099 790,692    
Subsidiary investment 2,136,523 2,136,935    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 3,022,622 2,927,627    
Total Equity 3,022,622 2,927,627    
Total Liabilities and Equity 3,749,048 3,637,849    
Select Medical Corporation | Reportable legal entities | Non-Guarantor Subsidiaries
       
Current Assets:        
Cash and cash equivalents 1,245 1,340 1,072 616
Accounts receivable, net 62,529 53,531    
Current deferred tax asset 4,389 4,434    
Intercompany receivables 100,930 102,694    
Other current assets 4,860 6,563    
Total Current Assets 173,953 168,562    
Property and equipment, net 57,705 59,531    
Other assets 593 692    
Total Assets 232,251 228,785    
Current Liabilities:        
Current portion of long-term debt and notes payable 2,581 1,671    
Accounts payable 13,354 12,660    
Accrued payroll 260 304    
Accrued vacation 7,259 6,957    
Accrued other 9,372 8,754    
Due to third party payors 3,235 2,723    
Total Current Liabilities 36,061 33,069    
Long-term debt, net of current portion 59,630 60,522    
Non-current deferred tax liability 9,734 9,330    
Other non-current liabilities 1,331 1,753    
Total Liabilities 106,756 104,674    
Redeemable non-controlling interests 11,623 10,811    
Stockholder's Equity:        
Retained earnings (accumulated deficit) 18,438 21,197    
Subsidiary investment 64,190 63,673    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 82,628 84,870    
Non-controlling interests 31,244 28,430    
Total Equity 113,872 113,300    
Total Liabilities and Equity 232,251 228,785    
Select Medical Corporation | Eliminations
       
Current Assets:        
Accounts receivable, net   (1,645)    
Intercompany receivables (1,135,472) (1,124,173)    
Total Current Assets (1,135,472) (1,125,818)    
Investment in affiliates (3,105,250) (3,012,497)    
Non-current deferred tax asset (8,097) (5,107)    
Total Assets (4,248,819) (4,143,422)    
Current Liabilities:        
Intercompany accounts (1,135,472) (1,124,173)    
Due to third party payors   (1,645)    
Total Current Liabilities (1,135,472) (1,125,818)    
Non-current deferred tax liability (8,097) (5,107)    
Total Liabilities (1,143,569) (1,130,925)    
Stockholder's Equity:        
Retained earnings (accumulated deficit) (904,537) (811,889)    
Subsidiary investment (2,200,713) (2,200,608)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity (3,105,250) (3,012,497)    
Total Equity (3,105,250) (3,012,497)    
Total Liabilities and Equity $ (4,248,819) $ (4,143,422)