XML 14 R46.htm IDEA: XBRL DOCUMENT v3.3.0.814
Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under Select's 6.375% Senior Notes (Details 2) - USD ($)
$ in Thousands
Sep. 30, 2015
Dec. 31, 2014
Sep. 30, 2014
Dec. 31, 2013
Current Assets:        
Cash and cash equivalents $ 22,635 $ 3,354 $ 11,029 $ 4,319
Accounts receivable, net 574,845 444,269    
Current deferred tax asset 23,346 15,991    
Prepaid income taxes 2,303 17,888    
Other current assets 78,402 46,142    
Total Current Assets 701,531 527,644    
Property and equipment, net 800,430 542,310    
Goodwill 2,367,228 1,642,083    
Other identifiable intangibles 258,640 72,519    
Other assets 186,576 140,253    
Total Assets 4,314,405 2,924,809 2,862,077  
Current Liabilities:        
Bank overdrafts 24,099 21,746    
Less: current maturities 17,666 10,874    
Accounts payable 118,617 108,532    
Accrued payroll 132,872 97,090    
Accrued vacation 72,475 63,132    
Accrued interest 25,300 10,674    
Accrued other 131,460 82,376    
Total Current Liabilities 522,489 394,424    
Long-term debt, net of current portion 2,333,078 1,542,102    
Non-current deferred tax liability 182,963 109,203    
Other non-current liabilities 145,277 92,855    
Total Liabilities 3,183,807 2,138,584    
Redeemable non-controlling interests 257,122 10,985    
Stockholder's Equity:        
Common stock 131 131    
Capital in excess of par 419,477 413,706    
Retained earnings (accumulated deficit) 405,689 325,678    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 825,297 739,515    
Non-controlling interests 48,179 35,725    
Total Equity 873,476 775,240    
Total Liabilities and Equity 4,314,405 2,924,809    
Select        
Current Assets:        
Cash and cash equivalents 22,635 3,354 11,029 4,319
Accounts receivable, net 574,845 444,269    
Current deferred tax asset 23,346 15,991    
Prepaid income taxes 2,303 17,888    
Other current assets 78,402 46,142    
Total Current Assets 701,531 527,644    
Property and equipment, net 800,430 542,310    
Goodwill 2,367,228 1,642,083    
Other identifiable intangibles 258,640 72,519    
Other assets 186,576 140,253    
Total Assets 4,314,405 2,924,809    
Current Liabilities:        
Bank overdrafts 24,099 21,746    
Less: current maturities 17,666 10,874    
Accounts payable 118,617 108,532    
Accrued payroll 132,872 97,090    
Accrued vacation 72,475 63,132    
Accrued interest 25,300 10,674    
Accrued other 131,460 82,376    
Total Current Liabilities 522,489 394,424    
Long-term debt, net of current portion 2,333,078 1,542,102    
Non-current deferred tax liability 182,963 109,203    
Other non-current liabilities 145,277 92,855    
Total Liabilities 3,183,807 2,138,584    
Redeemable non-controlling interests 257,122 10,985    
Stockholder's Equity:        
Common stock 0 0    
Capital in excess of par 898,968 885,407    
Retained earnings (accumulated deficit) (73,671) (145,892)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 825,297 739,515    
Non-controlling interests 48,179 35,725    
Total Equity 873,476 775,240    
Total Liabilities and Equity 4,314,405 2,924,809    
Select | Reportable legal entities | Select Medical Corporation (Parent Company Only)        
Current Assets:        
Cash and cash equivalents 5,070 70 8,070 71
Current deferred tax asset 10,487 10,186    
Prepaid income taxes   17,888    
Other current assets 9,950 7,860    
Total Current Assets 25,507 36,004    
Property and equipment, net 34,428 17,521    
Investment in affiliates 4,107,499 3,725,915    
Non-current deferred tax asset 16,257 11,230    
Other assets 26,630 32,463    
Total Assets 4,210,321 3,823,133    
Current Liabilities:        
Bank overdrafts 24,099 21,746    
Less: current maturities 8,687 8,496    
Accounts payable 9,313 9,885    
Intercompany payables 2,035,460 1,820,047    
Accrued payroll 15,993 17,410    
Accrued vacation 5,974 5,070    
Accrued interest 22,255 10,596    
Accrued other 41,714 39,801    
Income taxes payable 763      
Total Current Liabilities 2,164,258 1,933,051    
Long-term debt, net of current portion 1,168,868 1,098,151    
Other non-current liabilities 51,898 52,416    
Total Liabilities 3,385,024 3,083,618    
Stockholder's Equity:        
Common stock 0 0    
Capital in excess of par 898,968 885,407    
Retained earnings (accumulated deficit) (73,671) (145,892)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 825,297 739,515    
Total Equity 825,297 739,515    
Total Liabilities and Equity 4,210,321 3,823,133    
Select | Reportable legal entities | Subsidiary Guarantors        
Current Assets:        
Cash and cash equivalents 4,143 2,454 1,051 3,098
Accounts receivable, net 381,794 376,780    
Current deferred tax asset 3,575 2,458    
Intercompany receivables 2,035,460 1,698,600    
Other current assets 34,930 32,919    
Total Current Assets 2,459,902 2,113,211    
Property and equipment, net 511,997 468,138    
Investment in affiliates 83,840 82,514    
Goodwill 1,651,924 1,642,083    
Other identifiable intangibles 72,775 72,519    
Other assets 101,960 106,843    
Total Assets 4,882,398 4,485,308    
Current Liabilities:        
Less: current maturities 1,709 1,844    
Accounts payable 91,736 84,304    
Intercompany payables 142,959      
Accrued payroll 80,742 79,435    
Accrued vacation 48,970 49,315    
Accrued interest 50 78    
Accrued other 40,509 34,107    
Total Current Liabilities 406,675 249,083    
Long-term debt, net of current portion 427,959 364,794    
Non-current deferred tax liability 113,557 112,013    
Other non-current liabilities 43,726 35,576    
Total Liabilities 991,917 761,466    
Stockholder's Equity:        
Retained earnings (accumulated deficit) 1,198,862 1,048,455    
Subsidiary investment 2,691,619 2,675,387    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 3,890,481 3,723,842    
Total Equity 3,890,481 3,723,842    
Total Liabilities and Equity 4,882,398 4,485,308    
Select | Reportable legal entities | Non-Guarantor Subsidiaries        
Current Assets:        
Cash and cash equivalents 715 830 $ 1,908 $ 1,150
Accounts receivable, net 66,420 67,489    
Current deferred tax asset 3,646 3,347    
Intercompany receivables 142,959 121,447    
Other current assets 5,375 5,363    
Total Current Assets 219,115 198,476    
Property and equipment, net 55,680 56,651    
Other assets 694 947    
Total Assets 275,489 256,074    
Current Liabilities:        
Less: current maturities 1,221 534    
Accounts payable 12,332 14,343    
Accrued payroll 367 245    
Accrued vacation 9,100 8,747    
Accrued other 10,295 8,468    
Total Current Liabilities 33,315 32,337    
Long-term debt, net of current portion 92,380 79,157    
Non-current deferred tax liability 6,695 8,420    
Other non-current liabilities 5,274 4,863    
Total Liabilities 137,664 124,777    
Redeemable non-controlling interests 11,593 10,985    
Stockholder's Equity:        
Retained earnings (accumulated deficit) (380) 8,366    
Subsidiary investment 83,443 76,221    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 83,063 84,587    
Non-controlling interests 43,169 35,725    
Total Equity 126,232 120,312    
Total Liabilities and Equity 275,489 256,074    
Select | Reportable legal entities | Non-Guarantor Concentra        
Current Assets:        
Cash and cash equivalents 12,707      
Accounts receivable, net 126,631      
Current deferred tax asset 5,638      
Prepaid income taxes 3,066      
Other current assets 28,147      
Total Current Assets 176,189      
Property and equipment, net 198,325      
Goodwill 715,304      
Other identifiable intangibles 185,865      
Other assets 57,292      
Total Assets 1,332,975      
Current Liabilities:        
Less: current maturities 6,049      
Accounts payable 5,236      
Accrued payroll 35,770      
Accrued vacation 8,431      
Accrued interest 2,995      
Accrued other 38,942      
Total Current Liabilities 97,423      
Long-term debt, net of current portion 643,871      
Non-current deferred tax liability 78,968      
Other non-current liabilities 44,379      
Total Liabilities 864,641      
Redeemable non-controlling interests 245,529      
Stockholder's Equity:        
Retained earnings (accumulated deficit) (140)      
Subsidiary investment 217,935      
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity 217,795      
Non-controlling interests 5,010      
Total Equity 222,805      
Total Liabilities and Equity 1,332,975      
Select | Eliminations        
Current Assets:        
Intercompany receivables (2,178,419) (1,820,047)    
Prepaid income taxes (763)      
Total Current Assets (2,179,182) (1,820,047)    
Investment in affiliates (4,191,339) (3,808,429)    
Non-current deferred tax asset (16,257) (11,230)    
Total Assets (6,386,778) (5,639,706)    
Current Liabilities:        
Intercompany payables (2,178,419) (1,820,047)    
Income taxes payable (763)      
Total Current Liabilities (2,179,182) (1,820,047)    
Non-current deferred tax liability (16,257) (11,230)    
Total Liabilities (2,195,439) (1,831,277)    
Stockholder's Equity:        
Retained earnings (accumulated deficit) (1,198,342) (1,056,821)    
Subsidiary investment (2,992,997) (2,751,608)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders' Equity (4,191,339) (3,808,429)    
Total Equity (4,191,339) (3,808,429)    
Total Liabilities and Equity (6,386,778) $ (5,639,706)    
Concentra Inc        
Current Liabilities:        
Less: current maturities 6,049      
Long-term debt, net of current portion $ 643,871