XML 60 R50.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidating Financial Information - Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues $ 1,267,401 $ 1,077,014 $ 3,816,575 $ 3,270,996
Costs and expenses:        
Cost of services 1,087,062 939,079 3,247,606 2,788,411
General and administrative 29,975 27,065 90,951 83,415
Depreciation and amortization 50,527 38,772 149,022 119,644
Total costs and expenses 1,167,564 1,004,916 3,487,579 2,991,470
Income (loss) from operations 99,837 72,098 328,996 279,526
Other income and expense:        
Loss on early retirement of debt     (10,255) (19,719)
Equity in earnings of unconsolidated subsidiaries 5,432 4,431 14,914 15,618
Non-operating gain (loss) 2,139 0 9,016 (49)
Interest income (expense) (50,669) (37,688) (147,991) (116,196)
Income (loss) before income taxes 56,739 38,841 194,680 159,180
Income tax expense (benefit) 14,060 14,017 47,460 59,593
Net income 42,679 24,824 147,220 99,587
Less: Net income attributable to non-controlling interests 9,762 6,362 34,053 23,200
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation 32,917 18,462 113,167 76,387
Consolidating and Eliminating Adjustments        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 0 0 0 0
Costs and expenses:        
Cost of services 0 0 0 0
General and administrative 0 0 0 0
Depreciation and amortization 0 0 0 0
Total costs and expenses 0 0 0 0
Income (loss) from operations 0 0 0 0
Other income and expense:        
Intercompany interest and royalty fees 0 0 0 0
Intercompany management fees 0 0 0 0
Loss on early retirement of debt     0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Non-operating gain (loss) 0   0 0
Interest income (expense) 0 0 0 0
Income (loss) before income taxes 0 0 0 0
Income tax expense (benefit) 0 0 0 0
Equity in earnings of consolidated subsidiaries (39,146) (18,955) (129,204) (85,479)
Net income (39,146) (18,955) (129,204) (85,479)
Less: Net income attributable to non-controlling interests 0 0 0 0
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation (39,146) (18,955) (129,204) (85,479)
Select (Parent Company Only) | Reportable legal entities        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 0 56 0 687
Costs and expenses:        
Cost of services 815 667 2,340 1,843
General and administrative 29,791 27,028 87,806 83,291
Depreciation and amortization 2,215 2,355 6,777 5,503
Total costs and expenses 32,821 30,050 96,923 90,637
Income (loss) from operations (32,821) (29,994) (96,923) (89,950)
Other income and expense:        
Intercompany interest and royalty fees 6,357 7,865 22,029 24,760
Intercompany management fees 50,601 51,241 166,749 176,443
Loss on early retirement of debt     (2,229) (19,719)
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Non-operating gain (loss) 0   1,654 0
Interest income (expense) (28,933) (30,240) (89,416) (93,725)
Income (loss) before income taxes (4,796) (1,128) 1,864 (2,191)
Income tax expense (benefit) (1,428) (1,032) (83) (3,230)
Equity in earnings of consolidated subsidiaries 36,285 18,558 111,220 75,348
Net income 32,917 18,462 113,167 76,387
Less: Net income attributable to non-controlling interests 0 0 0 0
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation 32,917 18,462 113,167 76,387
Subsidiary Guarantors | Reportable legal entities        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 675,059 654,964 2,072,237 2,019,581
Costs and expenses:        
Cost of services 585,110 574,250 1,782,843 1,725,060
General and administrative 184 37 250 124
Depreciation and amortization 19,726 18,015 59,708 57,568
Total costs and expenses 605,020 592,302 1,842,801 1,782,752
Income (loss) from operations 70,039 62,662 229,436 236,829
Other income and expense:        
Intercompany interest and royalty fees (2,578) (4,328) (10,502) (14,029)
Intercompany management fees (39,262) (41,031) (132,733) (147,042)
Loss on early retirement of debt     0 0
Equity in earnings of unconsolidated subsidiaries 5,424 4,416 14,884 15,555
Non-operating gain (loss) 2,139   7,362 (49)
Interest income (expense) 99 271 220 270
Income (loss) before income taxes 35,861 21,990 108,667 91,534
Income tax expense (benefit) 9,923 8,562 36,112 42,135
Equity in earnings of consolidated subsidiaries 2,861 397 17,984 10,131
Net income 28,799 13,825 90,539 59,530
Less: Net income attributable to non-controlling interests 0 24 97 21
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation 28,799 13,801 90,442 59,509
Non-Guarantor Subsidiaries | Reportable legal entities        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 187,861 166,113 570,918 487,371
Costs and expenses:        
Cost of services 164,643 148,072 486,006 423,025
General and administrative 0 0 0 0
Depreciation and amortization 4,098 3,388 12,205 10,007
Total costs and expenses 168,741 151,460 498,211 433,032
Income (loss) from operations 19,120 14,653 72,707 54,339
Other income and expense:        
Intercompany interest and royalty fees (3,445) (3,537) (10,685) (10,731)
Intercompany management fees (11,339) (10,210) (34,016) (29,401)
Loss on early retirement of debt     0 0
Equity in earnings of unconsolidated subsidiaries 8 15 30 63
Non-operating gain (loss) 0   0 0
Interest income (expense) (207) (20) (544) (105)
Income (loss) before income taxes 4,137 901 27,492 14,165
Income tax expense (benefit) 112 145 350 428
Equity in earnings of consolidated subsidiaries 0 0 0 0
Net income 4,025 756 27,142 13,737
Less: Net income attributable to non-controlling interests 1,164 359 9,158 3,606
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation 2,861 397 17,984 10,131
Non-Guarantor Concentra | Reportable legal entities        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 404,481 255,881 1,173,420 763,357
Costs and expenses:        
Cost of services 336,494 216,090 976,417 638,483
General and administrative 0 0 2,895 0
Depreciation and amortization 24,488 15,014 70,332 46,566
Total costs and expenses 360,982 231,104 1,049,644 685,049
Income (loss) from operations 43,499 24,777 123,776 78,308
Other income and expense:        
Intercompany interest and royalty fees (334) 0 (842) 0
Intercompany management fees 0 0 0 0
Loss on early retirement of debt     (8,026) 0
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Non-operating gain (loss) 0   0 0
Interest income (expense) (21,628) (7,699) (58,251) (22,636)
Income (loss) before income taxes 21,537 17,078 56,657 55,672
Income tax expense (benefit) 5,453 6,342 11,081 20,260
Equity in earnings of consolidated subsidiaries 0 0 0 0
Net income 16,084 10,736 45,576 35,412
Less: Net income attributable to non-controlling interests 8,598 5,979 24,798 19,573
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation 7,486 4,757 20,778 15,839
Select Medical Corporation        
Condensed Financial Statements, Captions [Line Items]        
Net operating revenues 1,267,401 1,077,014 3,816,575 3,270,996
Costs and expenses:        
Cost of services 1,087,062 939,079 3,247,606 2,788,411
General and administrative 29,975 27,065 90,951 83,415
Depreciation and amortization 50,527 38,772 149,022 119,644
Total costs and expenses 1,167,564 1,004,916 3,487,579 2,991,470
Income (loss) from operations 99,837 72,098 328,996 279,526
Other income and expense:        
Intercompany interest and royalty fees 0 0 0 0
Intercompany management fees 0 0 0 0
Loss on early retirement of debt     (10,255) (19,719)
Equity in earnings of unconsolidated subsidiaries 5,432 4,431 14,914 15,618
Non-operating gain (loss) 2,139 0 9,016 (49)
Interest income (expense) (50,669) (37,688) (147,991) (116,196)
Income (loss) before income taxes 56,739 38,841 194,680 159,180
Income tax expense (benefit) 14,060 14,017 47,460 59,593
Equity in earnings of consolidated subsidiaries 0 0 0 0
Net income 42,679 24,824 147,220 99,587
Less: Net income attributable to non-controlling interests 9,762 6,362 34,053 23,200
Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation $ 32,917 $ 18,462 $ 113,167 $ 76,387