XML 58 R48.htm IDEA: XBRL DOCUMENT v3.8.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2018
Mar. 31, 2017
Operating activities    
Net income $ 43,982 $ 23,463
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 1,364 4,911
Depreciation and amortization 46,771 42,539
Provision for bad debts 85 781
Equity in earnings of unconsolidated subsidiaries (4,697) (5,521)
Loss on extinguishment of debt 412 6,527
Loss (gain) on sale of assets and businesses (513) (4,609)
Stock compensation expense 4,927 4,586
Amortization of debt discount, premium and issuance costs 3,136 3,422
Deferred income taxes 78 (3,425)
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable (45,811) (118,269)
Other current assets (8,945) (7,621)
Other assets 16,633 (48)
Accounts payable (6,552) 412
Accrued expenses (11,981) (18,429)
Income taxes 11,838 15,420
Net cash provided by (used in) operating activities 50,727 (55,861)
Investing activities    
Business combinations, net of cash acquired (515,359) (9,566)
Purchases of property and equipment (39,617) (50,653)
Investment in businesses (1,754) (500)
Proceeds from sale of assets and businesses 691 19,512
Net cash provided by (used in) investing activities (556,039) (41,207)
Financing activities    
Borrowings on revolving facilities 165,000 530,000
Payments on revolving facilities (150,000) (415,000)
Proceeds from term loans (financing costs) 779,904 1,139,822
Payments on term loans (2,875) (1,170,817)
Revolving facility debt issuance costs (1,333) (3,887)
Borrowings of other debt 11,600 6,571
Principal payments on other debt (5,909) (5,275)
Dividends paid to Holdings 0 0
Equity investment by Holdings 0 0
Decrease in overdrafts (7,916) (17,062)
Proceeds from issuance of non-controlling interests 0 2,094
Distributions to non-controlling interests (286,641) (3,657)
Net cash provided by (used in) financing activities 502,446 63,250
Net increase (decrease) in cash and cash equivalents (2,866) (33,818)
Cash and cash equivalents at beginning of period 122,549 99,029
Cash and cash equivalents at end of period 119,683 65,211
Consolidating and Eliminating Adjustments    
Operating activities    
Net income (38,692) (33,831)
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 0 0
Depreciation and amortization 0 0
Provision for bad debts 0 0
Equity in earnings of unconsolidated subsidiaries 0 0
Equity in earnings of consolidated subsidiaries 38,692 33,831
Loss on extinguishment of debt 0 0
Loss (gain) on sale of assets and businesses 0 0
Stock compensation expense 0 0
Amortization of debt discount, premium and issuance costs 0 0
Deferred income taxes 0 0
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable 0 0
Other current assets 0 0
Other assets 0 0
Accounts payable 0 0
Accrued expenses 0 0
Income taxes 0 0
Net cash provided by (used in) operating activities 0 0
Investing activities    
Business combinations, net of cash acquired 0 0
Purchases of property and equipment 0 0
Investment in businesses 0 0
Proceeds from sale of assets and businesses 0 0
Net cash provided by (used in) investing activities 0 0
Financing activities    
Borrowings on revolving facilities 0 0
Payments on revolving facilities 0 0
Proceeds from term loans (financing costs) 0 0
Payments on term loans 0 0
Revolving facility debt issuance costs 0 0
Borrowings of other debt 0 0
Principal payments on other debt 0 0
Dividends paid to Holdings 0 0
Equity investment by Holdings 0 0
Intercompany 0 0
Decrease in overdrafts 0 0
Proceeds from issuance of non-controlling interests   0
Distributions to non-controlling interests 0 0
Net cash provided by (used in) financing activities 0 0
Net increase (decrease) in cash and cash equivalents 0 0
Cash and cash equivalents at beginning of period 0 0
Cash and cash equivalents at end of period 0 0
Select (Parent Company Only) | Reportable legal entities    
Operating activities    
Net income 33,739 15,870
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 0 0
Depreciation and amortization 2,207 1,575
Provision for bad debts 0 0
Equity in earnings of unconsolidated subsidiaries 0 0
Equity in earnings of consolidated subsidiaries (30,425) (28,256)
Loss on extinguishment of debt 115 6,527
Loss (gain) on sale of assets and businesses 0 0
Stock compensation expense 4,716 4,280
Amortization of debt discount, premium and issuance costs 1,837 2,590
Deferred income taxes (503) 1,005
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable 0 0
Other current assets (5,890) (5,761)
Other assets 3,788 (3,753)
Accounts payable 731 2,574
Accrued expenses (10,370) (13,406)
Income taxes 6,897 4,256
Net cash provided by (used in) operating activities 6,842 (12,499)
Investing activities    
Business combinations, net of cash acquired 0 0
Purchases of property and equipment (2,269) (2,937)
Investment in businesses 0 0
Proceeds from sale of assets and businesses 0 0
Net cash provided by (used in) investing activities (2,269) (2,937)
Financing activities    
Borrowings on revolving facilities 165,000 530,000
Payments on revolving facilities (150,000) (415,000)
Proceeds from term loans (financing costs) (11) 1,139,822
Payments on term loans (2,875) (1,147,752)
Revolving facility debt issuance costs (837) (3,887)
Borrowings of other debt 5,549 6,571
Principal payments on other debt (3,226) (3,704)
Dividends paid to Holdings (122) (156)
Equity investment by Holdings 738 617
Intercompany (10,873) (85,012)
Decrease in overdrafts (7,916) (17,062)
Proceeds from issuance of non-controlling interests   0
Distributions to non-controlling interests 0 0
Net cash provided by (used in) financing activities (4,573) 4,437
Net increase (decrease) in cash and cash equivalents 0 (10,999)
Cash and cash equivalents at beginning of period 73 11,071
Cash and cash equivalents at end of period 73 72
Subsidiary Guarantors | Reportable legal entities    
Operating activities    
Net income 25,789 22,737
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 1,334 4,893
Depreciation and amortization 19,409 21,340
Provision for bad debts 42 770
Equity in earnings of unconsolidated subsidiaries (4,684) (5,493)
Equity in earnings of consolidated subsidiaries (8,267) (5,575)
Loss on extinguishment of debt 0 0
Loss (gain) on sale of assets and businesses (516) 62
Stock compensation expense 0 0
Amortization of debt discount, premium and issuance costs 0 0
Deferred income taxes 1,383 0
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable (28,661) (83,078)
Other current assets (572) (1,126)
Other assets (562) (11,531)
Accounts payable (3,550) 764
Accrued expenses (2,366) (5,075)
Income taxes 4,513 0
Net cash provided by (used in) operating activities 3,292 (61,312)
Investing activities    
Business combinations, net of cash acquired (321) (445)
Purchases of property and equipment (23,851) (29,325)
Investment in businesses (1,749) (500)
Proceeds from sale of assets and businesses 691 7
Net cash provided by (used in) investing activities (25,230) (30,263)
Financing activities    
Borrowings on revolving facilities 0 0
Payments on revolving facilities 0 0
Proceeds from term loans (financing costs) 0 0
Payments on term loans 0 0
Revolving facility debt issuance costs 0 0
Borrowings of other debt 0 0
Principal payments on other debt (145) (80)
Dividends paid to Holdings 0 0
Equity investment by Holdings 0 0
Intercompany 22,729 92,074
Decrease in overdrafts 0 0
Proceeds from issuance of non-controlling interests   0
Distributions to non-controlling interests 0 (50)
Net cash provided by (used in) financing activities 22,584 91,944
Net increase (decrease) in cash and cash equivalents 646 369
Cash and cash equivalents at beginning of period 4,856 6,467
Cash and cash equivalents at end of period 5,502 6,836
Non-Guarantor Subsidiaries | Reportable legal entities    
Operating activities    
Net income 13,488 6,859
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 30 18
Depreciation and amortization 4,008 3,501
Provision for bad debts 0 0
Equity in earnings of unconsolidated subsidiaries (13) (28)
Equity in earnings of consolidated subsidiaries 0 0
Loss on extinguishment of debt 0 0
Loss (gain) on sale of assets and businesses 0 (4,671)
Stock compensation expense 0 0
Amortization of debt discount, premium and issuance costs 0 0
Deferred income taxes (5) 0
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable (13,414) (23,563)
Other current assets 1,304 (1,514)
Other assets 599 15,072
Accounts payable (870) (5,480)
Accrued expenses 434 5,342
Income taxes (111) 0
Net cash provided by (used in) operating activities 5,450 (4,464)
Investing activities    
Business combinations, net of cash acquired (22) 0
Purchases of property and equipment (6,876) (9,705)
Investment in businesses 0 0
Proceeds from sale of assets and businesses 0 19,505
Net cash provided by (used in) investing activities (6,898) 9,800
Financing activities    
Borrowings on revolving facilities 0 0
Payments on revolving facilities 0 0
Proceeds from term loans (financing costs) 0 0
Payments on term loans 0 0
Revolving facility debt issuance costs 0 0
Borrowings of other debt 5,326 0
Principal payments on other debt (957) (695)
Dividends paid to Holdings 0 0
Equity investment by Holdings 0 0
Intercompany (2,467) (7,062)
Decrease in overdrafts 0 0
Proceeds from issuance of non-controlling interests   2,094
Distributions to non-controlling interests (1,266) (1,324)
Net cash provided by (used in) financing activities 636 (6,987)
Net increase (decrease) in cash and cash equivalents (812) (1,651)
Cash and cash equivalents at beginning of period 4,561 5,056
Cash and cash equivalents at end of period 3,749 3,405
Non-Guarantor Concentra | Reportable legal entities    
Operating activities    
Net income 9,658 11,828
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 0 0
Depreciation and amortization 21,147 16,123
Provision for bad debts 43 11
Equity in earnings of unconsolidated subsidiaries 0 0
Equity in earnings of consolidated subsidiaries 0 0
Loss on extinguishment of debt 297 0
Loss (gain) on sale of assets and businesses 3 0
Stock compensation expense 211 306
Amortization of debt discount, premium and issuance costs 1,299 832
Deferred income taxes (797) (4,430)
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable (3,736) (11,628)
Other current assets (3,787) 780
Other assets 12,808 164
Accounts payable (2,863) 2,554
Accrued expenses 321 (5,290)
Income taxes 539 11,164
Net cash provided by (used in) operating activities 35,143 22,414
Investing activities    
Business combinations, net of cash acquired (515,016) (9,121)
Purchases of property and equipment (6,621) (8,686)
Investment in businesses (5) 0
Proceeds from sale of assets and businesses 0 0
Net cash provided by (used in) investing activities (521,642) (17,807)
Financing activities    
Borrowings on revolving facilities 0 0
Payments on revolving facilities 0 0
Proceeds from term loans (financing costs) 779,915 0
Payments on term loans 0 (23,065)
Revolving facility debt issuance costs (496) 0
Borrowings of other debt 725 0
Principal payments on other debt (1,581) (796)
Dividends paid to Holdings 0 0
Equity investment by Holdings 0 0
Intercompany (9,389) 0
Decrease in overdrafts 0 0
Proceeds from issuance of non-controlling interests   0
Distributions to non-controlling interests (285,375) (2,283)
Net cash provided by (used in) financing activities 483,799 (26,144)
Net increase (decrease) in cash and cash equivalents (2,700) (21,537)
Cash and cash equivalents at beginning of period 113,059 76,435
Cash and cash equivalents at end of period 110,359 54,898
Select Medical Corporation    
Operating activities    
Net income 43,982 23,463
Adjustments to reconcile net income to net cash provided by (used in) operating activities:    
Distributions from unconsolidated subsidiaries 1,364 4,911
Depreciation and amortization 46,771 42,539
Provision for bad debts 85 781
Equity in earnings of unconsolidated subsidiaries (4,697) (5,521)
Equity in earnings of consolidated subsidiaries 0 0
Loss on extinguishment of debt 412 6,527
Loss (gain) on sale of assets and businesses (513) (4,609)
Stock compensation expense 4,927 4,586
Amortization of debt discount, premium and issuance costs 3,136 3,422
Deferred income taxes 78 (3,425)
Changes in operating assets and liabilities, net of effects of business combinations:    
Accounts receivable (45,811) (118,269)
Other current assets (8,945) (7,621)
Other assets 16,633 (48)
Accounts payable (6,552) 412
Accrued expenses (11,981) (18,429)
Income taxes 11,838 15,420
Net cash provided by (used in) operating activities 50,727 (55,861)
Investing activities    
Business combinations, net of cash acquired (515,359) (9,566)
Purchases of property and equipment (39,617) (50,653)
Investment in businesses (1,754) (500)
Proceeds from sale of assets and businesses 691 19,512
Net cash provided by (used in) investing activities (556,039) (41,207)
Financing activities    
Borrowings on revolving facilities 165,000 530,000
Payments on revolving facilities (150,000) (415,000)
Proceeds from term loans (financing costs) 779,904 1,139,822
Payments on term loans (2,875) (1,170,817)
Revolving facility debt issuance costs (1,333) (3,887)
Borrowings of other debt 11,600 6,571
Principal payments on other debt (5,909) (5,275)
Dividends paid to Holdings (122) (156)
Equity investment by Holdings 738 617
Intercompany 0 0
Decrease in overdrafts (7,916) (17,062)
Proceeds from issuance of non-controlling interests 0 2,094
Distributions to non-controlling interests (286,641) (3,657)
Net cash provided by (used in) financing activities 502,446 63,250
Net increase (decrease) in cash and cash equivalents (2,866) (33,818)
Cash and cash equivalents at beginning of period 122,549 99,029
Cash and cash equivalents at end of period $ 119,683 $ 65,211