XML 16 R6.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($)
$ in Thousands
9 Months Ended
Sep. 30, 2018
Sep. 30, 2017
Operating activities    
Net income $ 147,220 $ 99,587
Adjustments to reconcile net income to net cash provided by operating activities:    
Distributions from unconsolidated subsidiaries 10,734 14,542
Depreciation and amortization 149,022 119,644
Provision for bad debts (373) 914
Equity in earnings of unconsolidated subsidiaries (14,914) (15,618)
Loss on extinguishment of debt 484 6,527
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 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)
Repurchase of common stock (5,640) (3,603)
Dividends paid to Holdings 0 0
Proceeds from exercise of stock options 1,633 1,634
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
Supplemental Information    
Cash paid for interest 134,378 101,341
Cash paid for taxes 40,460 46,553
Non-cash equity exchange for acquisition of U.S. HealthWorks 238,000 0
Select Medical Corporation    
Operating activities    
Net income 147,220 99,587
Adjustments to reconcile net income to net cash provided by operating activities:    
Distributions from unconsolidated subsidiaries 10,734 14,542
Depreciation and amortization 149,022 119,644
Provision for bad debts (373) 914
Equity in earnings of unconsolidated subsidiaries (14,914) (15,618)
Loss on extinguishment of debt 484 6,527
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 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)
Repurchase of common stock 0 0
Dividends paid to Holdings (5,640) (3,603)
Proceeds from exercise of stock options 0 0
Equity investment by Holdings 1,633 1,634
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
Supplemental Information    
Cash paid for interest 134,378 101,341
Cash paid for taxes 40,460 46,553
Non-cash equity exchange for acquisition of U.S. HealthWorks $ 238,000 $ 0