XML 59 R49.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Current Assets:        
Cash and cash equivalents $ 160,413 $ 122,549 $ 107,300 $ 99,029
Accounts receivable 746,816 691,732    
Prepaid income taxes 19,852 31,387    
Other current assets 96,214 75,158    
Total Current Assets 1,023,295 920,826    
Property and equipment, net 965,390 912,591    
Goodwill 3,311,459 2,782,812    
Identifiable intangible assets, net 444,847 326,519    
Other assets 235,190 184,418    
Total Assets 5,980,181 5,127,166 5,123,807  
Current Liabilities:        
Overdrafts 23,291 29,463    
Current portion of long-term debt and notes payable 24,175 22,187    
Accounts payable 137,540 128,194    
Accrued payroll 176,221 160,562    
Accrued vacation 106,026 92,875    
Accrued interest 23,648 19,885    
Accrued other 188,079 143,166    
Income taxes payable 6,129 9,071    
Total Current Liabilities 685,109 605,403    
Long-term debt, net of current portion 3,305,533 2,677,715    
Non-current deferred tax liability 148,227 124,917    
Other non-current liabilities 174,170 145,709    
Total Liabilities 4,313,039 3,553,744    
Redeemable non-controlling interests 779,574 640,818    
Stockholders’ Equity:        
Common stock 135 134    
Capital in excess of par 477,822 463,499    
Retained earnings (accumulated deficit) 296,635 359,735    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 774,592 823,368    
Non-controlling interests 112,976 109,236    
Total Equity 887,568 932,604    
Total Liabilities and Equity 5,980,181 5,127,166    
Consolidating and Eliminating Adjustments        
Current Assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable 0 0    
Intercompany receivables (1,797,866) (1,658,919)    
Prepaid income taxes 0 0    
Other current assets 0 0    
Total Current Assets (1,797,866) (1,658,919)    
Property and equipment, net 0 0    
Investment in affiliates (4,572,258) (4,648,489)    
Goodwill 0 0    
Identifiable intangible assets, net 0 0    
Other assets (8,968) (9,989)    
Total Assets (6,379,092) (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 (1,797,866) (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 (1,797,866) (1,658,919)    
Long-term debt, net of current portion 0 0    
Non-current deferred tax liability (8,968) (9,989)    
Other non-current liabilities 0 0    
Total Liabilities (1,806,834) (1,668,908)    
Redeemable non-controlling interests 760,172 624,548    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) (1,485,197) (1,445,541)    
Subsidiary investment (3,954,581) (3,932,822)    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity (5,439,778) (5,378,363)    
Non-controlling interests 107,348 105,326    
Total Equity (5,332,430) (5,273,037)    
Total Liabilities and Equity (6,379,092) (6,317,397)    
Select (Parent Company Only) | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 77 73 73 11,071
Accounts receivable 0 0    
Intercompany receivables 0 0    
Prepaid income taxes 16,325 22,704    
Other current assets 15,441 13,021    
Total Current Assets 31,843 35,798    
Property and equipment, net 36,947 39,836    
Investment in affiliates 4,448,449 4,524,385    
Goodwill 0 0    
Identifiable intangible assets, net 3 0    
Other assets 38,861 36,494    
Total Assets 4,556,103 4,636,513    
Current Liabilities:        
Overdrafts 23,291 29,463    
Current portion of long-term debt and notes payable 15,508 16,635    
Accounts payable 12,183 12,504    
Intercompany payables 1,722,475 1,598,212    
Accrued payroll 12,061 16,736    
Accrued vacation 4,394 4,083    
Accrued interest 17,775 17,479    
Accrued other 60,190 39,219    
Income taxes payable 2,764 0    
Total Current Liabilities 1,870,641 1,734,331    
Long-term debt, net of current portion 1,871,407 2,042,555    
Non-current deferred tax liability 0 0    
Other non-current liabilities 39,463 36,259    
Total Liabilities 3,781,511 3,813,145    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 964,683 947,370    
Retained earnings (accumulated deficit) (190,091) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 774,592 823,368    
Non-controlling interests 0 0    
Total Equity 774,592 823,368    
Total Liabilities and Equity 4,556,103 4,636,513    
Subsidiary Guarantors | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 5,627 4,856 6,359 6,467
Accounts receivable 412,454 449,493    
Intercompany receivables 1,722,475 1,598,212    
Prepaid income taxes 0 5,703    
Other current assets 32,281 30,209    
Total Current Assets 2,172,837 2,088,473    
Property and equipment, net 615,299 623,085    
Investment in affiliates 123,809 124,104    
Goodwill 2,102,444 2,108,270    
Identifiable intangible assets, net 102,423 104,067    
Other assets 137,897 98,575    
Total Assets 5,254,709 5,146,574    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 268 740    
Accounts payable 76,776 85,489    
Intercompany payables 75,391 60,707    
Accrued payroll 95,717 98,887    
Accrued vacation 58,590 58,355    
Accrued interest 16 7    
Accrued other 62,049 57,378    
Income taxes payable 0 1,302    
Total Current Liabilities 368,807 362,865    
Long-term debt, net of current portion 72 127    
Non-current deferred tax liability 91,487 88,376    
Other non-current liabilities 62,354 56,721    
Total Liabilities 522,720 508,089    
Redeemable non-controlling interests 0 0    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) 1,506,874 1,416,857    
Subsidiary investment 3,225,115 3,221,628    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 4,731,989 4,638,485    
Non-controlling interests 0 0    
Total Equity 4,731,989 4,638,485    
Total Liabilities and Equity 5,254,709 5,146,574    
Non-Guarantor Subsidiaries | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 3,045 4,561 4,548 5,056
Accounts receivable 123,622 122,728    
Intercompany receivables 75,391 60,707    
Prepaid income taxes 0 31    
Other current assets 14,839 13,031    
Total Current Assets 216,897 201,058    
Property and equipment, net 90,821 79,013    
Investment in affiliates 0 0    
Goodwill 0 0    
Identifiable intangible assets, net 4,972 5,046    
Other assets 33,902 35,440    
Total Assets 346,592 320,557    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 3,631 2,212    
Accounts payable 19,948 17,475    
Intercompany payables 0 0    
Accrued payroll 4,935 4,819    
Accrued vacation 13,584 12,295    
Accrued interest 27 6    
Accrued other 16,637 12,599    
Income taxes payable 0 30    
Total Current Liabilities 58,762 49,436    
Long-term debt, net of current portion 38,787 24,730    
Non-current deferred tax liability 882 780    
Other non-current liabilities 8,730 8,138    
Total Liabilities 107,161 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) (33,181) (35,942)    
Subsidiary investment 272,612 273,415    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 239,431 237,473    
Non-controlling interests 0 0    
Total Equity 239,431 237,473    
Total Liabilities and Equity 346,592 320,557    
Non-Guarantor Concentra | Reportable legal entities        
Current Assets:        
Cash and cash equivalents 151,664 113,059 96,320 76,435
Accounts receivable 210,740 119,511    
Intercompany receivables 0 0    
Prepaid income taxes 3,527 2,949    
Other current assets 33,653 18,897    
Total Current Assets 399,584 254,416    
Property and equipment, net 222,323 170,657    
Investment in affiliates 0 0    
Goodwill 1,209,015 674,542    
Identifiable intangible assets, net 337,449 217,406    
Other assets 33,498 23,898    
Total Assets 2,201,869 1,340,919    
Current Liabilities:        
Overdrafts 0 0    
Current portion of long-term debt and notes payable 4,768 2,600    
Accounts payable 28,633 12,726    
Intercompany payables 0 0    
Accrued payroll 63,508 40,120    
Accrued vacation 29,458 18,142    
Accrued interest 5,830 2,393    
Accrued other 49,203 33,970    
Income taxes payable 3,365 7,739    
Total Current Liabilities 184,765 117,690    
Long-term debt, net of current portion 1,395,267 610,303    
Non-current deferred tax liability 64,826 45,750    
Other non-current liabilities 63,623 44,591    
Total Liabilities 1,708,481 818,334    
Redeemable non-controlling interests 19,402 16,270    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 0 0    
Retained earnings (accumulated deficit) 11,504 64,626    
Subsidiary investment 456,854 437,779    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 468,358 502,405    
Non-controlling interests 5,628 3,910    
Total Equity 473,986 506,315    
Total Liabilities and Equity 2,201,869 1,340,919    
Select Medical Corporation        
Current Assets:        
Cash and cash equivalents 160,413 122,549 $ 107,300 $ 99,029
Accounts receivable 746,816 691,732    
Intercompany receivables 0 0    
Prepaid income taxes 19,852 31,387    
Other current assets 96,214 75,158    
Total Current Assets 1,023,295 920,826    
Property and equipment, net 965,390 912,591    
Investment in affiliates 0 0    
Goodwill 3,311,459 2,782,812    
Identifiable intangible assets, net 444,847 326,519    
Other assets 235,190 184,418    
Total Assets 5,980,181 5,127,166    
Current Liabilities:        
Overdrafts 23,291 29,463    
Current portion of long-term debt and notes payable 24,175 22,187    
Accounts payable 137,540 128,194    
Intercompany payables 0 0    
Accrued payroll 176,221 160,562    
Accrued vacation 106,026 92,875    
Accrued interest 23,648 19,885    
Accrued other 188,079 143,166    
Income taxes payable 6,129 9,071    
Total Current Liabilities 685,109 605,403    
Long-term debt, net of current portion 3,305,533 2,677,715    
Non-current deferred tax liability 148,227 124,917    
Other non-current liabilities 174,170 145,709    
Total Liabilities 4,313,039 3,553,744    
Redeemable non-controlling interests 779,574 640,818    
Stockholders’ Equity:        
Common stock 0 0    
Capital in excess of par 964,683 947,370    
Retained earnings (accumulated deficit) (190,091) (124,002)    
Subsidiary investment 0 0    
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity 774,592 823,368    
Non-controlling interests 112,976 109,236    
Total Equity 887,568 932,604    
Total Liabilities and Equity $ 5,980,181 $ 5,127,166