XML 61 R51.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 9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Sep. 30, 2018
Sep. 30, 2017
Operating activities        
Net income $ 42,679 $ 24,824 $ 147,220 $ 99,587
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     10,734 14,542
Depreciation and amortization 50,527 38,772 149,022 119,644
Provision for bad debts   169 (373) 914
Equity in earnings of unconsolidated subsidiaries (5,432) (4,431) (14,914) (15,618)
Loss on extinguishment of debt     484 6,527
Loss (gain) on sale of assets and businesses     (9,129) (9,499)
Stock compensation expense     17,175 14,227
Amortization of debt discount, premium and issuance costs     9,845 8,546
Deferred income taxes     (2,092) (6,126)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     23,495 (143,308)
Other current assets     (10,274) (2,677)
Other assets     4,828 1,407
Accounts payable     (3,507) 3,913
Accrued expenses     49,391 18,752
Income taxes     9,072 19,141
Net cash provided by (used in) operating activities     380,977 129,972
Investing activities        
Business combinations, net of cash acquired     (519,258) (19,371)
Purchases of property and equipment (39,391) (68,498) (121,039) (173,800)
Investment in businesses     (12,936) (11,374)
Proceeds from sale of assets and businesses     6,691 34,555
Net cash used in investing activities     (646,542) (169,990)
Financing activities        
Borrowings on revolving facilities     420,000 805,000
Payments on revolving facilities     (585,000) (705,000)
Proceeds from term loans (financing costs)     779,904 1,139,487
Payments on term loans     (8,625) (1,176,567)
Revolving facility debt issuance costs     (1,333) (4,392)
Borrowings of other debt     30,134 27,571
Principal payments on other debt     (17,971) (15,112)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Decrease in overdrafts     (6,172) (20,439)
Proceeds from issuance of non-controlling interests     2,926 8,986
Distributions to non-controlling interests     (306,427) (9,276)
Net cash provided by (used in) financing activities     303,429 48,289
Net increase (decrease) in cash and cash equivalents     37,864 8,271
Cash and cash equivalents at beginning of period     122,549 99,029
Cash and cash equivalents at end of period 160,413 107,300 160,413 107,300
Consolidating and Eliminating Adjustments        
Operating activities        
Net income (39,146) (18,955) (129,204) (85,479)
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 39,146 18,955 129,204 85,479
Loss on extinguishment of debt     0 0
Loss (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 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 32,917 18,462 113,167 76,387
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     0 0
Depreciation and amortization 2,215 2,355 6,777 5,503
Provision for bad debts     0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0 0
Equity in earnings of consolidated subsidiaries (36,285) (18,558) (111,220) (75,348)
Loss on extinguishment of debt     115 6,527
Loss (gain) on sale of assets and businesses     (1,641) (8)
Stock compensation expense     15,059 13,445
Amortization of debt discount, premium and issuance costs     4,435 6,113
Deferred income taxes     1,804 5,014
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     0 0
Other current assets     (2,420) 1,016
Other assets     (4,381) 1,633
Accounts payable     (42) 2,375
Accrued expenses     20,379 164
Income taxes     9,622 3,776
Net cash provided by (used in) operating activities     51,654 46,597
Investing activities        
Business combinations, net of cash acquired     0 0
Purchases of property and equipment     (6,412) (26,350)
Investment in businesses     0 0
Proceeds from sale of assets and businesses     1,654 8
Net cash used in investing activities     (4,758) (26,342)
Financing activities        
Borrowings on revolving facilities     420,000 805,000
Payments on revolving facilities     (585,000) (705,000)
Proceeds from term loans (financing costs)     (11) 1,139,487
Payments on term loans     (8,625) (1,153,502)
Revolving facility debt issuance costs     (837) (4,392)
Borrowings of other debt     5,542 21,572
Principal payments on other debt     (8,455) (10,122)
Dividends paid to Holdings     (5,640) (3,603)
Equity investment by Holdings     1,633 1,634
Intercompany     140,673 (101,888)
Decrease in overdrafts     (6,172) (20,439)
Proceeds from issuance of non-controlling interests     0 0
Distributions to non-controlling interests     0 0
Net cash provided by (used in) financing activities     (46,892) (31,253)
Net increase (decrease) in cash and cash equivalents     4 (10,998)
Cash and cash equivalents at beginning of period     73 11,071
Cash and cash equivalents at end of period 77 73 77 73
Subsidiary Guarantors | Reportable legal entities        
Operating activities        
Net income 28,799 13,825 90,539 59,530
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     10,700 14,493
Depreciation and amortization 19,726 18,015 59,708 57,568
Provision for bad debts     (451) 864
Equity in earnings of unconsolidated subsidiaries (5,424) (4,416) (14,884) (15,555)
Equity in earnings of consolidated subsidiaries (2,861) (397) (17,984) (10,131)
Loss on extinguishment of debt     0 0
Loss (gain) on sale of assets and businesses     (7,493) (4,824)
Stock compensation expense     0 0
Amortization of debt discount, premium and issuance costs     0 0
Deferred income taxes     2,527 0
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     37,490 (105,536)
Other current assets     (2,100) 3,857
Other assets     (8,576) (3,709)
Accounts payable     (5,155) (823)
Accrued expenses     13,620 (1,175)
Income taxes     4,401 0
Net cash provided by (used in) operating activities     162,342 (5,441)
Investing activities        
Business combinations, net of cash acquired     (2,666) (3,356)
Purchases of property and equipment     (60,669) (102,342)
Investment in businesses     (12,931) (11,374)
Proceeds from sale of assets and businesses     5,029 15,007
Net cash used in investing activities     (71,237) (102,065)
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     (540) (306)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (88,344) 107,834
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     0 0
Distributions to non-controlling interests     (1,450) (130)
Net cash provided by (used in) financing activities     (90,334) 107,398
Net increase (decrease) in cash and cash equivalents     771 (108)
Cash and cash equivalents at beginning of period     4,856 6,467
Cash and cash equivalents at end of period 5,627 6,359 5,627 6,359
Non-Guarantor Subsidiaries | Reportable legal entities        
Operating activities        
Net income 4,025 756 27,142 13,737
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     34 49
Depreciation and amortization 4,098 3,388 12,205 10,007
Provision for bad debts     0 0
Equity in earnings of unconsolidated subsidiaries (8) (15) (30) (63)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Loss on extinguishment of debt     0 0
Loss (gain) on sale of assets and businesses     5 (4,687)
Stock compensation expense     0 0
Amortization of debt discount, premium and issuance costs     0 0
Deferred income taxes     103 0
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (894) (22,820)
Other current assets     (1,807) (6,772)
Other assets     1,604 3,044
Accounts payable     3,059 1,580
Accrued expenses     6,412 10,281
Income taxes     1 0
Net cash provided by (used in) operating activities     47,834 4,356
Investing activities        
Business combinations, net of cash acquired     (22) (295)
Purchases of property and equipment     (24,677) (23,452)
Investment in businesses     0 0
Proceeds from sale of assets and businesses     8 19,537
Net cash used in investing activities     (24,691) (4,210)
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     19,935 3,232
Principal payments on other debt     (4,504) (2,150)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (34,184) (5,946)
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     957 8,986
Distributions to non-controlling interests     (6,863) (4,776)
Net cash provided by (used in) financing activities     (24,659) (654)
Net increase (decrease) in cash and cash equivalents     (1,516) (508)
Cash and cash equivalents at beginning of period     4,561 5,056
Cash and cash equivalents at end of period 3,045 4,548 3,045 4,548
Non-Guarantor Concentra | Reportable legal entities        
Operating activities        
Net income 16,084 10,736 45,576 35,412
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     0 0
Depreciation and amortization 24,488 15,014 70,332 46,566
Provision for bad debts     78 50
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
Loss (gain) on sale of assets and businesses     0 20
Stock compensation expense     2,116 782
Amortization of debt discount, premium and issuance costs     5,410 2,433
Deferred income taxes     (6,526) (11,140)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     (13,101) (14,952)
Other current assets     (3,947) (778)
Other assets     16,181 439
Accounts payable     (1,369) 781
Accrued expenses     8,980 9,482
Income taxes     (4,952) 15,365
Net cash provided by (used in) operating activities     119,147 84,460
Investing activities        
Business combinations, net of cash acquired     (516,570) (15,720)
Purchases of property and equipment     (29,281) (21,656)
Investment in businesses     (5) 0
Proceeds from sale of assets and businesses     0 3
Net cash used in investing activities     (545,856) (37,373)
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     4,657 2,767
Principal payments on other debt     (4,472) (2,534)
Dividends paid to Holdings     0 0
Equity investment by Holdings     0 0
Intercompany     (18,145) 0
Decrease in overdrafts     0 0
Proceeds from issuance of non-controlling interests     1,969 0
Distributions to non-controlling interests     (298,114) (4,370)
Net cash provided by (used in) financing activities     465,314 (27,202)
Net increase (decrease) in cash and cash equivalents     38,605 19,885
Cash and cash equivalents at beginning of period     113,059 76,435
Cash and cash equivalents at end of period 151,664 96,320 151,664 96,320
Select Medical Corporation        
Operating activities        
Net income 42,679 24,824 147,220 99,587
Adjustments to reconcile net income to net cash provided by (used in) operating activities:        
Distributions from unconsolidated subsidiaries     10,734 14,542
Depreciation and amortization 50,527 38,772 149,022 119,644
Provision for bad debts     (373) 914
Equity in earnings of unconsolidated subsidiaries (5,432) (4,431) (14,914) (15,618)
Equity in earnings of consolidated subsidiaries 0 0 0 0
Loss on extinguishment of debt     484 6,527
Loss (gain) on sale of assets and businesses     (9,129) (9,499)
Stock compensation expense     17,175 14,227
Amortization of debt discount, premium and issuance costs     9,845 8,546
Deferred income taxes     (2,092) (6,126)
Changes in operating assets and liabilities, net of effects of business combinations:        
Accounts receivable     23,495 (143,308)
Other current assets     (10,274) (2,677)
Other assets     4,828 1,407
Accounts payable     (3,507) 3,913
Accrued expenses     49,391 18,752
Income taxes     9,072 19,141
Net cash provided by (used in) operating activities     380,977 129,972
Investing activities        
Business combinations, net of cash acquired     (519,258) (19,371)
Purchases of property and equipment     (121,039) (173,800)
Investment in businesses     (12,936) (11,374)
Proceeds from sale of assets and businesses     6,691 34,555
Net cash used in investing activities     (646,542) (169,990)
Financing activities        
Borrowings on revolving facilities     420,000 805,000
Payments on revolving facilities     (585,000) (705,000)
Proceeds from term loans (financing costs)     779,904 1,139,487
Payments on term loans     (8,625) (1,176,567)
Revolving facility debt issuance costs     (1,333) (4,392)
Borrowings of other debt     30,134 27,571
Principal payments on other debt     (17,971) (15,112)
Dividends paid to Holdings     (5,640) (3,603)
Equity investment by Holdings     1,633 1,634
Intercompany     0 0
Decrease in overdrafts     (6,172) (20,439)
Proceeds from issuance of non-controlling interests     2,926 8,986
Distributions to non-controlling interests     (306,427) (9,276)
Net cash provided by (used in) financing activities     303,429 48,289
Net increase (decrease) in cash and cash equivalents     37,864 8,271
Cash and cash equivalents at beginning of period     122,549 99,029
Cash and cash equivalents at end of period $ 160,413 $ 107,300 $ 160,413 $ 107,300