XML 43 R33.htm IDEA: XBRL DOCUMENT v3.10.0.1
Long-Term Debt and Notes Payable - Components of Long-Term Debt And Notes Payable (Details) - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 31, 2017
Long-term debt and notes payable    
Principal Outstanding $ 3,464,081 $ 2,744,080
Unamortized Premium (Discount) (14,068) (13,924)
Unamortized Issuance Costs (39,325) (30,254)
Carrying Value 3,410,688 2,699,902
Fair Value 3,473,116 2,761,735
Select Excluding Concentra    
Long-term debt and notes payable    
Principal Outstanding 2,039,305 2,118,252
Unamortized Premium (Discount) (10,780) (11,667)
Unamortized Issuance Costs (17,605) (19,586)
Carrying Value 2,010,920 2,086,999
Fair Value $ 2,047,675 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%  
Principal Outstanding $ 710,000 710,000
Unamortized Premium (Discount) 664 778
Unamortized Issuance Costs (5,601) (6,553)
Carrying Value 705,063 704,225
Fair Value 718,094 727,750
Select Excluding Concentra | Other    
Long-term debt and notes payable    
Principal Outstanding 43,680 36,877
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs (500) (533)
Carrying Value 43,180 36,344
Fair Value 43,180 36,344
Select Excluding Concentra | Revolving facility | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 150,000 230,000
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs 0 0
Carrying Value 150,000 230,000
Fair Value 138,000 211,600
Select Excluding Concentra | Term loan | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 1,135,625 1,141,375
Unamortized Premium (Discount) (11,444) (12,445)
Unamortized Issuance Costs (11,504) (12,500)
Carrying Value 1,112,677 1,116,430
Fair Value 1,148,401 1,154,215
Concentra Inc    
Long-term debt and notes payable    
Principal Outstanding 1,424,776 625,828
Unamortized Premium (Discount) (3,288) (2,257)
Unamortized Issuance Costs (21,720) (10,668)
Carrying Value 1,399,768 612,903
Fair Value 1,425,441 631,826
Concentra Inc | Other    
Long-term debt and notes payable    
Principal Outstanding 10,601 6,653
Unamortized Premium (Discount) 0 0
Unamortized Issuance Costs 0 0
Carrying Value 10,601 6,653
Fair Value 10,601 6,653
Concentra Inc | Term loan | Credit facility    
Long-term debt and notes payable    
Principal Outstanding 1,414,175 619,175
Unamortized Premium (Discount) (3,288) (2,257)
Unamortized Issuance Costs (21,720) (10,668)
Carrying Value 1,389,167 606,250
Fair Value $ 1,414,840 $ 625,173