XML 58 R48.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Operating activities        
Net income $ 60,559 $ 51,300 $ 104,541 $ 74,763
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     7,830 10,933
Depreciation and amortization 51,724 38,333 98,495 80,872
Provision for bad debts   (36) 102 745
Equity in earnings of unconsolidated subsidiaries (4,785) (5,666) (9,482) (11,187)
Loss on extinguishment of debt     484 6,527
Gain on sale of assets and businesses     (6,980) (9,523)
Stock compensation expense     10,911 9,270
Amortization of debt discount, premium and issuance costs     6,486 5,974
Deferred income taxes     (1,691) (1,474)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (5,774) (140,949)
Other current assets     (3,011) (5,557)
Other assets     6,684 4,621
Accounts payable     (5,462) 759
Accrued expenses     1,207 (4,833)
Income taxes     12,610 19,399
Net cash provided by (used in) operating activities     216,950 40,340
Investing activities        
Business combinations, net of cash acquired     (517,704) (18,508)
Purchases of property and equipment (42,031) (54,649) (81,648) (105,302)
Investment in businesses     (3,291) (9,874)
Proceeds from sale of assets and businesses     6,672 34,552
Net cash provided by (used in) investing activities     (595,971) (99,132)
Financing activities        
Borrowings on revolving facilities     265,000 630,000
Payments on revolving facilities     (345,000) (550,000)
Proceeds from term loans (financing costs)     779,904 1,139,487
Payments on term loans     (5,750) (1,173,692)
Revolving facility debt issuance costs     (1,333) (4,392)
Borrowings of other debt     19,928 9,444
Principal payments on other debt     (11,521) (10,437)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Decrease in overdrafts     (6,171) (5,228)
Proceeds from issuance of non-controlling interests     2,926 3,553
Distributions to non-controlling interests     (301,213) (5,536)
Net cash provided by (used in) financing activities     397,501 33,562
Net increase (decrease) in cash and cash equivalents     18,480 (25,230)
Cash and cash equivalents at beginning of period     122,549 99,029
Cash and cash equivalents at end of period 141,029 73,799 141,029 73,799
Consolidating and Eliminating Adjustments        
Operating activities        
Net income (51,350) (32,723) (90,058) (66,524)
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 0 0
Provision for bad debts     0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Equity in earnings of consolidated subsidiaries 51,350 32,723 90,058 66,524
Loss on extinguishment of debt     0 0
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 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 0 0
Select (Parent Company Only) | Reportable legal entities        
Operating activities        
Net income 46,511 42,055 80,250 57,925
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     0 0
Depreciation and amortization 2,355 1,573 4,562 3,148
Provision for bad debts     0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Equity in earnings of consolidated subsidiaries (44,510) (28,534) (74,935) (56,790)
Loss on extinguishment of debt     115 6,527
Gain on sale of assets and businesses     (1,642) (8)
Stock compensation expense     9,562 8,700
Amortization of debt discount, premium and issuance costs     3,553 4,342
Deferred income taxes     664 5,987
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     0 0
Other current assets     (876) (5,631)
Other assets     945 3,184
Accounts payable     (1,470) (413)
Accrued expenses     (15,020) (5,618)
Income taxes     14,757 9,366
Net cash provided by (used in) operating activities     20,465 30,719
Investing activities        
Business combinations, net of cash acquired     0 0
Purchases of property and equipment     (5,232) (7,093)
Investment in businesses     0 0
Proceeds from sale of assets and businesses     1,655 8
Net cash provided by (used in) investing activities     (3,577) (7,085)
Financing activities        
Borrowings on revolving facilities     265,000 630,000
Payments on revolving facilities     (345,000) (550,000)
Proceeds from term loans (financing costs)     (11) 1,139,487
Payments on term loans     (5,750) (1,150,627)
Revolving facility debt issuance costs     (837) (4,392)
Borrowings of other debt     5,549 6,572
Principal payments on other debt     (5,987) (7,353)
Dividends paid to Holdings     (889) (600)
Equity investment by Holdings     1,620 963
Intercompany     90,589 (93,455)
Decrease in overdrafts     (6,171) (5,228)
Proceeds from issuance of non-controlling interests     0 0
Distributions to non-controlling interests     0 0
Net cash provided by (used in) financing activities     (1,887) (34,633)
Net increase (decrease) in cash and cash equivalents     15,001 (10,999)
Cash and cash equivalents at beginning of period     73 11,071
Cash and cash equivalents at end of period 15,074 72 15,074 72
Subsidiary Guarantors | Reportable legal entities        
Operating activities        
Net income 35,311 22,717 61,740 45,705
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     7,800 10,902
Depreciation and amortization 20,535 18,182 39,982 39,553
Provision for bad debts     41 715
Equity in earnings of unconsolidated subsidiaries (4,776) (5,646) (9,460) (11,139)
Equity in earnings of consolidated subsidiaries (6,840) (4,189) (15,123) (9,734)
Loss on extinguishment of debt     0 0
Gain on sale of assets and businesses     (5,338) (4,828)
Stock compensation expense     0 0
Amortization of debt discount, premium and issuance costs     0 0
Deferred income taxes     1,056 0
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     9,838 (104,767)
Other current assets     1,927 6,047
Other assets     (9,261) (16,925)
Accounts payable     (7,516) (1,697)
Accrued expenses     14,589 (4,507)
Income taxes     4,401 0
Net cash provided by (used in) operating activities     94,676 (50,675)
Investing activities        
Business combinations, net of cash acquired     (2,666) (2,305)
Purchases of property and equipment     (44,865) (72,005)
Investment in businesses     (3,286) (9,874)
Proceeds from sale of assets and businesses     5,017 15,007
Net cash provided by (used in) investing activities     (45,800) (69,177)
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     (261) (204)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (45,661) 119,128
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     0 0
Distributions to non-controlling interests     (1,450) (6)
Net cash provided by (used in) financing activities     (47,372) 118,918
Net increase (decrease) in cash and cash equivalents     1,504 (934)
Cash and cash equivalents at beginning of period     4,856 6,467
Cash and cash equivalents at end of period 6,360 5,533 6,360 5,533
Non-Guarantor Subsidiaries | Reportable legal entities        
Operating activities        
Net income 10,253 6,403 23,117 12,981
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     30 31
Depreciation and amortization 4,137 3,149 8,107 6,619
Provision for bad debts     0 0
Equity in earnings of unconsolidated subsidiaries (9) (20) (22) (48)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Loss on extinguishment of debt     0 0
Gain on sale of assets and businesses     0 (4,687)
Stock compensation expense     0 0
Amortization of debt discount, premium and issuance costs     0 0
Deferred income taxes     40 0
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (6,857) (22,291)
Other current assets     2,956 (3,112)
Other assets     1,110 17,426
Accounts payable     1,864 137
Accrued expenses     4,914 8,394
Income taxes     1 0
Net cash provided by (used in) operating activities     35,260 15,450
Investing activities        
Business combinations, net of cash acquired     (22) 0
Purchases of property and equipment     (14,809) (9,917)
Investment in businesses     0 0
Proceeds from sale of assets and businesses     0 19,537
Net cash provided by (used in) investing activities     (14,831) 9,620
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     9,820 105
Principal payments on other debt     (2,400) (1,183)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (27,290) (25,673)
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     957 3,553
Distributions to non-controlling interests     (1,681) (1,982)
Net cash provided by (used in) financing activities     (20,594) (25,180)
Net increase (decrease) in cash and cash equivalents     (165) (110)
Cash and cash equivalents at beginning of period     4,561 5,056
Cash and cash equivalents at end of period 4,396 4,946 4,396 4,946
Non-Guarantor Concentra | Reportable legal entities        
Operating activities        
Net income 19,834 12,848 29,492 24,676
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     0 0
Depreciation and amortization 24,697 15,429 45,844 31,552
Provision for bad debts     61 30
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Equity in earnings of consolidated subsidiaries 0 0 0 0
Loss on extinguishment of debt     369 0
Gain on sale of assets and businesses     0 0
Stock compensation expense     1,349 570
Amortization of debt discount, premium and issuance costs     2,933 1,632
Deferred income taxes     (3,451) (7,461)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (8,755) (13,891)
Other current assets     (7,018) (2,861)
Other assets     13,890 936
Accounts payable     1,660 2,732
Accrued expenses     (3,276) (3,102)
Income taxes     (6,549) 10,033
Net cash provided by (used in) operating activities     66,549 44,846
Investing activities        
Business combinations, net of cash acquired     (515,016) (16,203)
Purchases of property and equipment     (16,742) (16,287)
Investment in businesses     (5) 0
Proceeds from sale of assets and businesses     0 0
Net cash provided by (used in) investing activities     (531,763) (32,490)
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     4,559 2,767
Principal payments on other debt     (2,873) (1,697)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (17,638) 0
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     1,969 0
Distributions to non-controlling interests     (298,082) (3,548)
Net cash provided by (used in) financing activities     467,354 (25,543)
Net increase (decrease) in cash and cash equivalents     2,140 (13,187)
Cash and cash equivalents at beginning of period     113,059 76,435
Cash and cash equivalents at end of period 115,199 63,248 115,199 63,248
Select Medical Corporation        
Operating activities        
Net income 60,559 51,300 104,541 74,763
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     7,830 10,933
Depreciation and amortization 51,724 38,333 98,495 80,872
Provision for bad debts     102 745
Equity in earnings of unconsolidated subsidiaries (4,785) (5,666) (9,482) (11,187)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Loss on extinguishment of debt     484 6,527
Gain on sale of assets and businesses     (6,980) (9,523)
Stock compensation expense     10,911 9,270
Amortization of debt discount, premium and issuance costs     6,486 5,974
Deferred income taxes     (1,691) (1,474)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (5,774) (140,949)
Other current assets     (3,011) (5,557)
Other assets     6,684 4,621
Accounts payable     (5,462) 759
Accrued expenses     1,207 (4,833)
Income taxes     12,610 19,399
Net cash provided by (used in) operating activities     216,950 40,340
Investing activities        
Business combinations, net of cash acquired     (517,704) (18,508)
Purchases of property and equipment     (81,648) (105,302)
Investment in businesses     (3,291) (9,874)
Proceeds from sale of assets and businesses     6,672 34,552
Net cash provided by (used in) investing activities     (595,971) (99,132)
Financing activities        
Borrowings on revolving facilities     265,000 630,000
Payments on revolving facilities     (345,000) (550,000)
Proceeds from term loans (financing costs)     779,904 1,139,487
Payments on term loans     (5,750) (1,173,692)
Revolving facility debt issuance costs     (1,333) (4,392)
Borrowings of other debt     19,928 9,444
Principal payments on other debt     (11,521) (10,437)
Dividends paid to Holdings     (889) (600)
Equity investment by Holdings     1,620 963
Intercompany     0 0
Decrease in overdrafts     (6,171) (5,228)
Proceeds from issuance of non-controlling interests     2,926 3,553
Distributions to non-controlling interests     (301,213) (5,536)
Net cash provided by (used in) financing activities     397,501 33,562
Net increase (decrease) in cash and cash equivalents     18,480 (25,230)
Cash and cash equivalents at beginning of period     122,549 99,029
Cash and cash equivalents at end of period $ 141,029 $ 73,799 $ 141,029 $ 73,799