XML 43 R33.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-Term Debt and Notes Payable - Components of Long-Term Debt And Notes Payable (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Long-term debt and notes payable    
Principal Outstanding $ 3,556,740 $ 2,744,080
Unamortized Premium (Discount) (14,660) (13,924)
Unamortized Issuance Costs (41,560) (30,254)
Carrying Value 3,500,520 2,699,902
Fair Value 3,573,288 2,761,735
Select Excluding Concentra    
Long-term debt and notes payable    
Principal Outstanding 2,136,768 2,118,252
Unamortized Premium (Discount) (11,162) (11,667)
Unamortized Issuance Costs (18,539) (19,586)
Carrying Value 2,107,067 2,086,999
Fair Value $ 2,140,107 $ 2,129,909
Select Excluding Concentra | Senior notes | 6.375% Senior Notes Due June 2021    
Long-term debt and notes payable    
Interest rate of debt (as a percent) 6.375% 6.375%
Principal Outstanding $ 710,000 $ 710,000
Unamortized Premium (Discount) 721 778
Unamortized Issuance Costs (6,074) (6,553)
Carrying Value 704,647 704,225
Fair Value 720,650 727,750
Select Excluding Concentra | Other    
Long-term debt and notes payable    
Principal Outstanding 43,268 36,877
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs (519) (533)
Carrying Value 42,749 36,344
Fair Value 42,749 36,344
Select Excluding Concentra | Revolving facility | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 245,000 230,000
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs 0 0
Carrying Value 245,000 230,000
Fair Value 225,400 211,600
Select Excluding Concentra | Term loan | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 1,138,500 1,141,375
Unamortized Premium (Discount) (11,883) (12,445)
Unamortized Issuance Costs (11,946) (12,500)
Carrying Value 1,114,671 1,116,430
Fair Value 1,151,308 1,154,215
Concentra Inc    
Long-term debt and notes payable    
Principal Outstanding 1,419,972 625,828
Unamortized Premium (Discount) (3,498) (2,257)
Unamortized Issuance Costs (23,021) (10,668)
Carrying Value 1,393,453 612,903
Fair Value 1,433,181 631,826
Concentra Inc | Other    
Long-term debt and notes payable    
Principal Outstanding 5,797 6,653
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs 0 0
Carrying Value 5,797 6,653
Fair Value 5,797 6,653
Concentra Inc | Term loan | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 1,414,175 619,175
Unamortized Premium (Discount) (3,498) (2,257)
Unamortized Issuance Costs (23,021) (10,668)
Carrying Value 1,387,656 606,250
Fair Value $ 1,427,384 $ 625,173