XML 56 R46.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Jun. 30, 2018
Dec. 31, 2017
Jun. 30, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 141,029 $ 122,549 $ 73,799 $ 99,029
Accounts receivable 775,610 691,732    
Prepaid income taxes 14,488 31,387    
Other current assets 88,215 75,158    
Total Current Assets 1,019,342 920,826    
Property and equipment, net 965,844 912,591    
Goodwill 3,314,606 2,782,812    
Identifiable intangible assets, net 451,932 326,519    
Other assets 213,076 184,418    
Total Assets 5,964,800 5,127,166 5,054,211  
Current Liabilities:        
Overdrafts 23,292 29,463    
Current portion of long-term debt and notes payable 24,479 22,187    
Accounts payable 131,830 128,194    
Accrued payroll 149,967 160,562    
Accrued vacation 109,958 92,875    
Accrued interest 13,293 19,885    
Accrued other 170,067 143,166    
Income taxes payable 4,425 9,071    
Total Current Liabilities 627,311 605,403    
Long-term debt, net of current portion 3,386,209 2,677,715    
Non-current deferred tax liability 150,694 124,917    
Other non-current liabilities 172,427 145,709    
Total Liabilities 4,336,641 3,553,744    
Redeemable non-controlling interests 616,232 640,818    
Stockholders’ Equity:        
Common stock 134 134    
Capital in excess of par 474,812 463,499    
Retained earnings (accumulated deficit) 420,525 359,735    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 895,471 823,368    
Non-controlling interests 116,456 109,236    
Total Equity 1,011,927 932,604    
Total Liabilities and Equity 5,964,800 5,127,166    
Consolidating and Eliminating Adjustments        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable 0 0    
Intercompany receivables (1,753,169) (1,658,919)    
Prepaid income taxes 0 0    
Other current assets 0 0    
Total Current Assets (1,753,169) (1,658,919)    
Property and equipment, net 0 0    
Investment in affiliates (4,699,146) (4,648,489)    
Goodwill 0 0    
Identifiable intangible assets, net 0 0    
Other assets (9,598) (9,989)    
Total Assets (6,461,913) (6,317,397)    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 0 0    
Accounts payable 0 0    
Intercompany payables (1,753,169) (1,658,919)    
Accrued payroll 0 0    
Accrued vacation 0 0    
Accrued interest 0 0    
Accrued other 0 0    
Income taxes payable 0 0    
Total Current Liabilities (1,753,169) (1,658,919)    
Long-term debt, net of current portion 0 0    
Non-current deferred tax liability (9,598) (9,989)    
Other non-current liabilities 0 0    
Total Liabilities (1,762,767) (1,668,908)    
Redeemable non-controlling interests 597,683 624,548    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (1,454,279) (1,445,541)    
Subsidiary investment (3,953,576) (3,932,822)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity (5,407,855) (5,378,363)    
Non-controlling interests 111,026 105,326    
Total Equity (5,296,829) (5,273,037)    
Total Liabilities and Equity (6,461,913) (6,317,397)    
Select (Parent Company Only) | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 15,074 73 72 11,071
Accounts receivable 0 0    
Intercompany receivables 0 0    
Prepaid income taxes 10,691 22,704    
Other current assets 13,897 13,021    
Total Current Assets 39,662 35,798    
Property and equipment, net 37,157 39,836    
Investment in affiliates 4,566,506 4,524,385    
Goodwill 0 0    
Identifiable intangible assets, net 3 0    
Other assets 35,011 36,494    
Total Assets 4,678,339 4,636,513    
Current Liabilities:        
Overdrafts 23,292 29,463    
Current portion of long-term debt and notes payable 17,390 16,635    
Accounts payable 9,929 12,504    
Intercompany payables 1,672,980 1,598,212    
Accrued payroll 8,649 16,736    
Accrued vacation 4,551 4,083    
Accrued interest 6,926 17,479    
Accrued other 39,928 39,219    
Income taxes payable 2,387 0    
Total Current Liabilities 1,786,032 1,734,331    
Long-term debt, net of current portion 1,958,529 2,042,555    
Non-current deferred tax liability 0 0    
Other non-current liabilities 38,307 36,259    
Total Liabilities 3,782,868 3,813,145    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 959,173 947,370    
Retained earnings (accumulated deficit) (63,702) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 895,471 823,368    
Non-controlling interests 0 0    
Total Equity 895,471 823,368    
Total Liabilities and Equity 4,678,339 4,636,513    
Subsidiary Guarantors | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 6,360 4,856 5,533 6,467
Accounts receivable 439,614 449,493    
Intercompany receivables 1,672,980 1,598,212    
Prepaid income taxes 0 5,703    
Other current assets 28,254 30,209    
Total Current Assets 2,147,208 2,088,473    
Property and equipment, net 616,853 623,085    
Investment in affiliates 132,640 124,104    
Goodwill 2,105,717 2,108,270    
Identifiable intangible assets, net 103,119 104,067    
Other assets 119,499 98,575    
Total Assets 5,225,036 5,146,574    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 527 740    
Accounts payable 71,355 85,489    
Intercompany payables 80,189 60,707    
Accrued payroll 89,842 98,887    
Accrued vacation 61,895 58,355    
Accrued interest 11 7    
Accrued other 64,563 57,378    
Income taxes payable 0 1,302    
Total Current Liabilities 368,382 362,865    
Long-term debt, net of current portion 90 127    
Non-current deferred tax liability 89,230 88,376    
Other non-current liabilities 63,983 56,721    
Total Liabilities 521,685 508,089    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) 1,478,075 1,416,857    
Subsidiary investment 3,225,276 3,221,628    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 4,703,351 4,638,485    
Non-controlling interests 0 0    
Total Equity 4,703,351 4,638,485    
Total Liabilities and Equity 5,225,036 5,146,574    
Non-Guarantor Subsidiaries | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 4,396 4,561 4,946 5,056
Accounts receivable 129,585 122,728    
Intercompany receivables 80,189 60,707    
Prepaid income taxes 0 31    
Other current assets 10,075 13,031    
Total Current Assets 224,245 201,058    
Property and equipment, net 84,834 79,013    
Investment in affiliates 0 0    
Goodwill 0 0    
Identifiable intangible assets, net 4,968 5,046    
Other assets 34,360 35,440    
Total Assets 348,407 320,557    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 967 2,212    
Accounts payable 18,508 17,475    
Intercompany payables 0 0    
Accrued payroll 3,650 4,819    
Accrued vacation 14,091 12,295    
Accrued interest 20 6    
Accrued other 15,172 12,599    
Income taxes payable 0 30    
Total Current Liabilities 52,408 49,436    
Long-term debt, net of current portion 33,417 24,730    
Non-current deferred tax liability 820 780    
Other non-current liabilities 9,482 8,138    
Total Liabilities 96,127 83,084    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (20,267) (35,942)    
Subsidiary investment 272,547 273,415    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 252,280 237,473    
Non-controlling interests 0 0    
Total Equity 252,280 237,473    
Total Liabilities and Equity 348,407 320,557    
Non-Guarantor Concentra | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 115,199 113,059 63,248 76,435
Accounts receivable 206,411 119,511    
Intercompany receivables 0 0    
Prepaid income taxes 3,797 2,949    
Other current assets 35,989 18,897    
Total Current Assets 361,396 254,416    
Property and equipment, net 227,000 170,657    
Investment in affiliates 0 0    
Goodwill 1,208,889 674,542    
Identifiable intangible assets, net 343,842 217,406    
Other assets 33,804 23,898    
Total Assets 2,174,931 1,340,919    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 5,595 2,600    
Accounts payable 32,038 12,726    
Intercompany payables 0 0    
Accrued payroll 47,826 40,120    
Accrued vacation 29,421 18,142    
Accrued interest 6,336 2,393    
Accrued other 50,404 33,970    
Income taxes payable 2,038 7,739    
Total Current Liabilities 173,658 117,690    
Long-term debt, net of current portion 1,394,173 610,303    
Non-current deferred tax liability 70,242 45,750    
Other non-current liabilities 60,655 44,591    
Total Liabilities 1,698,728 818,334    
Redeemable non-controlling interests 18,549 16,270    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (3,529) 64,626    
Subsidiary investment 455,753 437,779    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 452,224 502,405    
Non-controlling interests 5,430 3,910    
Total Equity 457,654 506,315    
Total Liabilities and Equity 2,174,931 1,340,919    
Select Medical Corporation        
Current Assets:        
Cash and cash equivalents 141,029 122,549 $ 73,799 $ 99,029
Accounts receivable 775,610 691,732    
Intercompany receivables 0 0    
Prepaid income taxes 14,488 31,387    
Other current assets 88,215 75,158    
Total Current Assets 1,019,342 920,826    
Property and equipment, net 965,844 912,591    
Investment in affiliates 0 0    
Goodwill 3,314,606 2,782,812    
Identifiable intangible assets, net 451,932 326,519    
Other assets 213,076 184,418    
Total Assets 5,964,800 5,127,166    
Current Liabilities:        
Overdrafts 23,292 29,463    
Current portion of long-term debt and notes payable 24,479 22,187    
Accounts payable 131,830 128,194    
Intercompany payables 0 0    
Accrued payroll 149,967 160,562    
Accrued vacation 109,958 92,875    
Accrued interest 13,293 19,885    
Accrued other 170,067 143,166    
Income taxes payable 4,425 9,071    
Total Current Liabilities 627,311 605,403    
Long-term debt, net of current portion 3,386,209 2,677,715    
Non-current deferred tax liability 150,694 124,917    
Other non-current liabilities 172,427 145,709    
Total Liabilities 4,336,641 3,553,744    
Redeemable non-controlling interests 616,232 640,818    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 959,173 947,370    
Retained earnings (accumulated deficit) (63,702) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 895,471 823,368    
Non-controlling interests 116,456 109,236    
Total Equity 1,011,927 932,604    
Total Liabilities and Equity $ 5,964,800 $ 5,127,166