XML 56 R46.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Mar. 31, 2018
Dec. 31, 2017
Mar. 31, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 119,683 $ 122,549 $ 65,211 $ 99,029
Accounts receivable 806,391 691,732    
Prepaid income taxes 21,270 31,387    
Other current assets 93,997 75,158    
Total Current Assets 1,041,341 920,826    
Property and equipment, net 973,483 912,591    
Goodwill 3,318,611 2,782,812    
Identifiable intangible assets, net 424,647 326,519    
Other assets 210,561 184,418    
Total Assets 5,968,643 5,127,166 5,002,937  
Current Liabilities:        
Overdrafts 21,547 29,463    
Current portion of long-term debt and notes payable 22,499 22,187    
Accounts payable 138,436 128,194    
Accrued payroll 135,561 160,562    
Accrued vacation 105,325 92,875    
Accrued interest 28,588 19,885    
Accrued other 163,141 143,166    
Income taxes payable 10,634 9,071    
Total Current Liabilities 625,731 605,403    
Long-term debt, net of current portion 3,478,021 2,677,715    
Non-current deferred tax liability 125,020 124,917    
Other non-current liabilities 167,120 145,709    
Total Liabilities 4,395,892 3,553,744    
Redeemable non-controlling interests 607,474 640,818    
Stockholders’ Equity:        
Common stock 134 134    
Capital in excess of par 468,885 463,499    
Retained earnings (accumulated deficit) 383,581 359,735    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 852,600 823,368    
Non-controlling interests 112,677 109,236    
Total Equity 965,277 932,604    
Total Liabilities and Equity 5,968,643 5,127,166    
Consolidating and Eliminating Adjustments        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable 0 0    
Intercompany receivables (1,634,525) (1,658,682)    
Prepaid income taxes 0 0    
Other current assets 0 0    
Total Current Assets (1,634,525) (1,658,682)    
Property and equipment, net 0 0    
Investment in affiliates (4,665,256) (4,650,184)    
Goodwill 0 0    
Identifiable intangible assets, net 0 0    
Other assets (10,331) (9,989)    
Total Assets (6,310,112) (6,318,855)    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 0 0    
Accounts payable 0 0    
Intercompany payables (1,634,525) (1,658,682)    
Accrued payroll 0 0    
Accrued vacation 0 0    
Accrued interest 0 0    
Accrued other 0 0    
Income taxes payable 0 0    
Total Current Liabilities (1,634,525) (1,658,682)    
Long-term debt, net of current portion 0 0    
Non-current deferred tax liability (10,331) (9,989)    
Other non-current liabilities 0 0    
Total Liabilities (1,644,856) (1,668,671)    
Redeemable non-controlling interests 587,855 624,548    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (1,410,528) (1,447,236)    
Subsidiary investment (3,951,090) (3,932,822)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity (5,361,618) (5,380,058)    
Non-controlling interests 108,507 105,326    
Total Equity (5,253,111) (5,274,732)    
Total Liabilities and Equity (6,310,112) (6,318,855)    
Select (Parent Company Only) | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 73 73 72 11,071
Accounts receivable 0 0    
Intercompany receivables 0 0    
Prepaid income taxes 18,382 22,704    
Other current assets 18,732 13,021    
Total Current Assets 37,187 35,798    
Property and equipment, net 37,668 39,836    
Investment in affiliates 4,534,700 4,521,865    
Goodwill 0 0    
Identifiable intangible assets, net 3 0    
Other assets 33,702 36,494    
Total Assets 4,643,260 4,633,993    
Current Liabilities:        
Overdrafts 21,547 29,463    
Current portion of long-term debt and notes payable 19,372 16,635    
Accounts payable 13,235 12,504    
Intercompany payables 1,575,611 1,595,692    
Accrued payroll 5,248 16,736    
Accrued vacation 4,368 4,083    
Accrued interest 16,594 17,479    
Accrued other 39,010 39,219    
Income taxes payable 2,417 0    
Total Current Liabilities 1,697,402 1,731,811    
Long-term debt, net of current portion 2,055,664 2,042,555    
Non-current deferred tax liability 0 0    
Other non-current liabilities 37,594 36,259    
Total Liabilities 3,790,660 3,810,625    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 952,825 947,370    
Retained earnings (accumulated deficit) (100,225) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 852,600 823,368    
Non-controlling interests 0 0    
Total Equity 852,600 823,368    
Total Liabilities and Equity 4,643,260 4,633,993    
Subsidiary Guarantors | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 5,502 4,856 6,836 6,467
Accounts receivable 474,559 445,942    
Intercompany receivables 1,575,611 1,595,692    
Prepaid income taxes 0 5,703    
Other current assets 30,119 29,547    
Total Current Assets 2,085,791 2,081,740    
Property and equipment, net 622,253 622,445    
Investment in affiliates 130,556 128,319    
Goodwill 2,108,474 2,108,270    
Identifiable intangible assets, net 103,335 103,913    
Other assets 104,140 98,492    
Total Assets 5,154,549 5,143,179    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 623 740    
Accounts payable 81,563 85,096    
Intercompany payables 58,914 62,990    
Accrued payroll 81,902 98,834    
Accrued vacation 60,577 58,043    
Accrued interest 7 7    
Accrued other 61,671 57,121    
Income taxes payable 0 1,190    
Total Current Liabilities 345,257 364,021    
Long-term debt, net of current portion 108 127    
Non-current deferred tax liability 89,619 88,376    
Other non-current liabilities 58,098 56,718    
Total Liabilities 493,082 509,242    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) 1,441,767 1,415,978    
Subsidiary investment 3,219,700 3,217,959    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 4,661,467 4,633,937    
Non-controlling interests 0 0    
Total Equity 4,661,467 4,633,937    
Total Liabilities and Equity 5,154,549 5,143,179    
Non-Guarantor Subsidiaries | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 3,749 4,561 3,405 5,056
Accounts receivable 139,693 126,279    
Intercompany receivables 58,914 62,990    
Prepaid income taxes 0 31    
Other current assets 12,389 13,693    
Total Current Assets 214,745 207,554    
Property and equipment, net 82,697 79,653    
Investment in affiliates 0 0    
Goodwill 0 0    
Identifiable intangible assets, net 5,192 5,200    
Other assets 34,907 35,523    
Total Assets 337,541 327,930    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 1,298 2,212    
Accounts payable 16,998 17,868    
Intercompany payables 0 0    
Accrued payroll 2,338 4,872    
Accrued vacation 13,363 12,607    
Accrued interest 13 6    
Accrued other 14,262 12,856    
Income taxes payable 0 142    
Total Current Liabilities 48,272 50,563    
Long-term debt, net of current portion 30,002 24,730    
Non-current deferred tax liability 774 780    
Other non-current liabilities 8,584 8,141    
Total Liabilities 87,632 84,214    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (27,180) (33,368)    
Subsidiary investment 277,089 277,084    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 249,909 243,716    
Non-controlling interests 0 0    
Total Equity 249,909 243,716    
Total Liabilities and Equity 337,541 327,930    
Non-Guarantor Concentra | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 110,359 113,059 54,898 76,435
Accounts receivable 192,139 119,511    
Intercompany receivables 0 0    
Prepaid income taxes 2,888 2,949    
Other current assets 32,757 18,897    
Total Current Assets 338,143 254,416    
Property and equipment, net 230,865 170,657    
Investment in affiliates 0 0    
Goodwill 1,210,137 674,542    
Identifiable intangible assets, net 316,117 217,406    
Other assets 48,143 23,898    
Total Assets 2,143,405 1,340,919    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 1,206 2,600    
Accounts payable 26,640 12,726    
Intercompany payables 0 0    
Accrued payroll 46,073 40,120    
Accrued vacation 27,017 18,142    
Accrued interest 11,974 2,393    
Accrued other 48,198 33,970    
Income taxes payable 8,217 7,739    
Total Current Liabilities 169,325 117,690    
Long-term debt, net of current portion 1,392,247 610,303    
Non-current deferred tax liability 44,958 45,750    
Other non-current liabilities 62,844 44,591    
Total Liabilities 1,669,374 818,334    
Redeemable non-controlling interests 19,619 16,270    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (4,059) 64,626    
Subsidiary investment 454,301 437,779    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 450,242 502,405    
Non-controlling interests 4,170 3,910    
Total Equity 454,412 506,315    
Total Liabilities and Equity 2,143,405 1,340,919    
Select Medical Corporation        
Current Assets:        
Cash and cash equivalents 119,683 122,549 $ 65,211 $ 99,029
Accounts receivable 806,391 691,732    
Intercompany receivables 0 0    
Prepaid income taxes 21,270 31,387    
Other current assets 93,997 75,158    
Total Current Assets 1,041,341 920,826    
Property and equipment, net 973,483 912,591    
Investment in affiliates 0 0    
Goodwill 3,318,611 2,782,812    
Identifiable intangible assets, net 424,647 326,519    
Other assets 210,561 184,418    
Total Assets 5,968,643 5,127,166    
Current Liabilities:        
Overdrafts 21,547 29,463    
Current portion of long-term debt and notes payable 22,499 22,187    
Accounts payable 138,436 128,194    
Intercompany payables 0 0    
Accrued payroll 135,561 160,562    
Accrued vacation 105,325 92,875    
Accrued interest 28,588 19,885    
Accrued other 163,141 143,166    
Income taxes payable 10,634 9,071    
Total Current Liabilities 625,731 605,403    
Long-term debt, net of current portion 3,478,021 2,677,715    
Non-current deferred tax liability 125,020 124,917    
Other non-current liabilities 167,120 145,709    
Total Liabilities 4,395,892 3,553,744    
Redeemable non-controlling interests 607,474 640,818    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 952,825 947,370    
Retained earnings (accumulated deficit) (100,225) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 852,600 823,368    
Non-controlling interests 112,677 109,236    
Total Equity 965,277 932,604    
Total Liabilities and Equity $ 5,968,643 $ 5,127,166