XML 94 R80.htm IDEA: XBRL DOCUMENT v3.8.0.1
Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under Select's 6.375% Senior Notes - Condensed Consolidating Statement of Operations (Details) - USD ($)
$ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2017
Sep. 30, 2017
Jun. 30, 2017
Mar. 31, 2017
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Condensed Financial Statements                      
Net operating revenues $ 1,114,401 $ 1,097,166 $ 1,120,675 $ 1,111,361 $ 1,046,265 $ 1,053,795 $ 1,097,631 $ 1,088,330 $ 4,443,603 $ 4,286,021 $ 3,742,736
Costs and expenses:                      
Cost of services                 3,734,176 3,664,843 3,211,541
General and administrative                 114,047 106,927 92,052
Bad debt expense                 79,491 69,093 59,372
Depreciation and amortization                 160,011 145,311 104,981
Total costs and expenses                 4,087,725 3,986,174 3,467,946
Income from operations 76,352 72,098 115,663 91,765 55,745 56,162 101,054 86,886 355,878 299,847 274,790
Other income and expense:                      
Loss on early retirement of debt                 (19,719) (11,626) 0
Equity in earnings of unconsolidated subsidiaries                 21,054 19,943 16,811
Non-operating gain (loss)                 (49) 42,651 29,647
Interest income (expense)                 (154,703) (170,081) (112,816)
Income before income taxes                 202,461 180,734 208,432
Income tax expense (benefit)                 (18,184) 55,464 72,436
Net income                 220,645 125,270 135,996
Less: Net income attributable to non-controlling interests                 43,461 9,859 5,260
Net income attributable to Select Medical Holdings Corporation $ 100,797 $ 18,462 $ 42,055 $ 15,870 $ 20,172 $ 6,471 $ 33,935 $ 54,833 177,184 115,411 130,736
Eliminations                      
Condensed Financial Statements                      
Net operating revenues                 0 0 0
Costs and expenses:                      
Cost of services                 0 0 0
General and administrative                 0 0 0
Bad debt expense                 0 0 0
Depreciation and amortization                 0 0 0
Total costs and expenses                 0 0 0
Income from operations                 0 0 0
Other income and expense:                      
Intercompany interest and royalty fees                 0 0 0
Intercompany management fees                 0 0 0
Loss on early retirement of debt                 0 0  
Equity in earnings of unconsolidated subsidiaries                 0 0 0
Non-operating gain (loss)                 0 0 0
Interest income (expense)                 0 0 0
Income before income taxes                 0 0 0
Income tax expense (benefit)                 0 0 0
Equity in earnings of consolidated subsidiaries                 (193,209) (105,506) (140,046)
Net income                 (193,209) (105,506) (140,046)
Less: Net income attributable to non-controlling interests                 0 0 0
Net income attributable to Select Medical Holdings Corporation                 (193,209) (105,506) (140,046)
Select (Parent Company Only) | Reportable legal entities                      
Condensed Financial Statements                      
Net operating revenues                 700 541 724
Costs and expenses:                      
Cost of services                 2,585 2,037 2,029
General and administrative                 111,069 106,864 88,227
Bad debt expense                 0 0 0
Depreciation and amortization                 7,540 5,348 4,292
Total costs and expenses                 121,194 114,249 94,548
Income from operations                 (120,494) (113,708) (93,824)
Other income and expense:                      
Intercompany interest and royalty fees                 32,828 31,083 29,393
Intercompany management fees                 220,601 168,915 143,939
Loss on early retirement of debt                 (19,719) (773)  
Equity in earnings of unconsolidated subsidiaries                 0 0 0
Non-operating gain (loss)                 0 33,932 0
Interest income (expense)                 (124,406) (132,066) (89,160)
Income before income taxes                 (11,190) (12,617) (9,652)
Income tax expense (benefit)                 (8,753) (14,461) (7,869)
Equity in earnings of consolidated subsidiaries                 179,621 113,567 132,519
Net income                 177,184 115,411 130,736
Less: Net income attributable to non-controlling interests                 0 0 0
Net income attributable to Select Medical Holdings Corporation                 177,184 115,411 130,736
Subsidiary Guarantors | Reportable legal entities                      
Condensed Financial Statements                      
Net operating revenues                 2,711,321 2,752,676 2,691,851
Costs and expenses:                      
Cost of services                 2,283,360 2,346,487 2,280,986
General and administrative                 159 63 (890)
Bad debt expense                 44,080 41,737 40,708
Depreciation and amortization                 76,268 67,932 56,957
Total costs and expenses                 2,403,867 2,456,219 2,377,761
Income from operations                 307,454 296,457 314,090
Other income and expense:                      
Intercompany interest and royalty fees                 (17,864) (16,998) (23,274)
Intercompany management fees                 (180,697) (140,347) (120,356)
Loss on early retirement of debt                 0 0  
Equity in earnings of unconsolidated subsidiaries                 20,973 19,838 16,719
Non-operating gain (loss)                 (49) 8,719 29,647
Interest income (expense)                 381 382 408
Income before income taxes                 130,198 168,051 217,234
Income tax expense (benefit)                 (3,178) 54,047 85,949
Equity in earnings of consolidated subsidiaries                 13,588 (8,061) 7,527
Net income                 146,964 105,943 138,812
Less: Net income attributable to non-controlling interests                 0 28 245
Net income attributable to Select Medical Holdings Corporation                 146,964 105,915 138,567
Non-Guarantor Subsidiaries | Reportable legal entities                      
Condensed Financial Statements                      
Net operating revenues                 697,547 532,180 464,939
Costs and expenses:                      
Cost of services                 591,641 476,084 400,179
General and administrative                 0 0 0
Bad debt expense                 14,534 9,206 9,073
Depreciation and amortization                 14,258 11,314 10,088
Total costs and expenses                 620,433 496,604 419,340
Income from operations                 77,114 35,576 45,599
Other income and expense:                      
Intercompany interest and royalty fees                 (14,964) (14,085) (6,119)
Intercompany management fees                 (39,904) (28,568) (23,583)
Loss on early retirement of debt                 0 0  
Equity in earnings of unconsolidated subsidiaries                 81 105 92
Non-operating gain (loss)                 0 0 0
Interest income (expense)                 (170) (101) (2)
Income before income taxes                 22,157 (7,073) 15,987
Income tax expense (benefit)                 1,186 3,166 (512)
Equity in earnings of consolidated subsidiaries                 0 0 0
Net income                 20,971 (10,239) 16,499
Less: Net income attributable to non-controlling interests                 6,736 (2,346) 8,899
Net income attributable to Select Medical Holdings Corporation                 14,235 (7,893) 7,600
Non-Guarantor Concentra | Reportable legal entities                      
Condensed Financial Statements                      
Net operating revenues                 1,034,035 1,000,624 585,222
Costs and expenses:                      
Cost of services                 856,590 840,235 528,347
General and administrative                 2,819 0 4,715
Bad debt expense                 20,877 18,150 9,591
Depreciation and amortization                 61,945 60,717 33,644
Total costs and expenses                 942,231 919,102 576,297
Income from operations                 91,804 81,522 8,925
Other income and expense:                      
Intercompany interest and royalty fees                 0 0 0
Intercompany management fees                 0 0 0
Loss on early retirement of debt                 0 (10,853)  
Equity in earnings of unconsolidated subsidiaries                 0 0 0
Non-operating gain (loss)                 0 0 0
Interest income (expense)                 (30,508) (38,296) (24,062)
Income before income taxes                 61,296 32,373 (15,137)
Income tax expense (benefit)                 (7,439) 12,712 (5,132)
Equity in earnings of consolidated subsidiaries                 0 0 0
Net income                 68,735 19,661 (10,005)
Less: Net income attributable to non-controlling interests                 36,725 12,177 (3,884)
Net income attributable to Select Medical Holdings Corporation                 32,010 7,484 (6,121)
Select                      
Condensed Financial Statements                      
Net operating revenues                 4,443,603 4,286,021 3,742,736
Costs and expenses:                      
Cost of services                 3,734,176 3,664,843 3,211,541
General and administrative                 114,047 106,927 92,052
Bad debt expense                 79,491 69,093 59,372
Depreciation and amortization                 160,011 145,311 104,981
Total costs and expenses                 4,087,725 3,986,174 3,467,946
Income from operations                 355,878 299,847 274,790
Other income and expense:                      
Intercompany interest and royalty fees                 0 0 0
Intercompany management fees                 0 0 0
Loss on early retirement of debt                 (19,719) (11,626) 0
Equity in earnings of unconsolidated subsidiaries                 21,054 19,943 16,811
Non-operating gain (loss)                 (49) 42,651 29,647
Interest income (expense)                 (154,703) (170,081) (112,816)
Income before income taxes                 202,461 180,734 208,432
Income tax expense (benefit)                 (18,184) 55,464 72,436
Equity in earnings of consolidated subsidiaries                 0 0 0
Net income                 220,645 125,270 135,996
Less: Net income attributable to non-controlling interests                 43,461 9,859 5,260
Net income attributable to Select Medical Holdings Corporation                 $ 177,184 $ 115,411 $ 130,736