XML 95 R81.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 Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Operating activities      
Net income $ 220,645 $ 125,270 $ 135,996
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 20,006 20,476 13,969
Depreciation and amortization 160,011 145,311 104,981
Provision for bad debts 79,491 69,093 59,372
Equity in earnings of unconsolidated subsidiaries (21,054) (19,943) (16,811)
Loss on extinguishment of debt 6,527 11,626 0
Loss (gain) on sale of assets and businesses (10,349) (46,488) (1,098)
Gain on sale of equity investment 0 (2,779) (29,647)
Impairment of equity investment 0 5,339 0
Stock compensation expense 19,284 17,413 14,985
Amortization of debt discount, premium and issuance costs 11,130 15,656 9,543
Deferred income taxes (72,324) (12,591) (2,058)
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable (197,191) (39,320) (92,572)
Other current assets 1,597 17,450 (2,503)
Other assets (886) 9,290 4,713
Accounts payable 3,903 (15,492) 2,345
Accrued expenses 17,341 46,292 7,200
Net cash provided by operating activities 238,131 346,603 208,415
Investing activities      
Business combinations, net of cash acquired (27,390) (472,206) (1,061,628)
Purchases of property and equipment (233,243) (161,633) (182,642)
Investment in businesses (12,682) (4,723) (2,347)
Proceeds from sale of equity investment 0 3,779 33,096
Proceeds from sale of assets and businesses 80,350 80,463 1,767
Net cash used in investing activities (192,965) (554,320) (1,211,754)
Financing activities      
Borrowings on revolving facilities 970,000 575,000 1,135,000
Payments on revolving facilities (960,000) (655,000) (895,000)
Proceeds from term loans 1,139,487 795,344 623,575
Payments on term loans (1,179,442) (438,034) (29,134)
Revolving facility debt issuance costs (4,392) 0 0
Borrowings of other debt 46,621 27,721 13,374
Principal payments on other debt (20,647) (21,401) (18,136)
Tax benefit from stock based awards 0 0 1,846
Increase (decrease) in overdrafts (9,899) 10,746 6,869
Proceeds from issuance of non-controlling interests 9,982 11,846 217,065
Purchase of non-controlling interests (120) (2,099) (1,095)
Distributions to non-controlling interests (10,500) (10,555) (12,637)
Net cash provided by (used in) financing activities (21,646) 292,311 1,014,420
Net increase in cash and cash equivalents 23,520 84,594 11,081
Cash and cash equivalents at beginning of period 99,029 14,435 3,354
Cash and cash equivalents at end of period 122,549 99,029 14,435
Eliminations      
Operating activities      
Net income (193,209) (105,506) (140,046)
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 0 0 0
Depreciation and amortization 0 0 0
Provision for bad debts 0 0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0
Equity in earnings of consolidated subsidiaries 193,209 105,506 140,046
Loss on extinguishment of debt 0 0  
Loss (gain) on sale of assets and businesses 0 0 0
Gain on sale of equity investment   0 0
Impairment of equity investment   0  
Stock compensation expense 0 0 0
Amortization of debt discount, premium and issuance costs 0 0 0
Deferred income taxes 0 0 0
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable 0 0 0
Other current assets 0 0 0
Other assets 0 0 0
Accounts payable 0 0 0
Accrued expenses 0 0 0
Net cash provided by operating activities 0 0 0
Investing activities      
Business combinations, net of cash acquired 0 0 0
Purchases of property and equipment 0 0 0
Investment in businesses 0 0 0
Proceeds from sale of equity investment   0 0
Proceeds from sale of assets and businesses 0 0 0
Net cash used in investing activities 0 0 0
Financing activities      
Borrowings on revolving facilities 0 0 0
Payments on revolving facilities 0 0 0
Proceeds from term loans 0 0 0
Payments on term loans 0 0 0
Revolving facility debt issuance costs 0    
Borrowings of other debt 0 0 0
Principal payments on other debt 0 0 0
Dividends paid to Holdings 0 0 0
Equity investment by Holdings 0 0 0
Intercompany 0 0 0
Tax benefit from stock based awards     0
Increase (decrease) in overdrafts 0 0 0
Proceeds from issuance of non-controlling interests 0 0 0
Purchase of non-controlling interests 0 0 0
Distributions to non-controlling interests 0 0 0
Net cash provided by (used in) financing activities 0 0 0
Net increase in cash and cash equivalents 0 0 0
Cash and cash equivalents at beginning of period 0 0 0
Cash and cash equivalents at end of period 0 0 0
Select (Parent Company Only) | Reportable legal entities      
Operating activities      
Net income 177,184 115,411 130,736
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 0 0 0
Depreciation and amortization 7,540 5,348 4,292
Provision for bad debts 0 0 0
Equity in earnings of unconsolidated subsidiaries 0 0 0
Equity in earnings of consolidated subsidiaries (179,621) (113,567) (132,519)
Loss on extinguishment of debt 6,527 773  
Loss (gain) on sale of assets and businesses (939) (33,738) 0
Gain on sale of equity investment   0 0
Impairment of equity investment   0  
Stock compensation expense 18,291 16,643 13,969
Amortization of debt discount, premium and issuance costs 7,895 12,358 7,404
Deferred income taxes 14,041 (709) (3,484)
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable 0 0 0
Other current assets (1,068) (1,432) (2,661)
Other assets 168 (2,978) 10,840
Accounts payable 1,450 330 560
Accrued expenses (25,396) (1,287) (1,508)
Net cash provided by operating activities 26,072 (2,848) 27,629
Investing activities      
Business combinations, net of cash acquired 0 (406,305) 0
Purchases of property and equipment (30,413) (15,262) (10,890)
Investment in businesses 0 0 0
Proceeds from sale of equity investment   0 0
Proceeds from sale of assets and businesses 45,788 63,418 0
Net cash used in investing activities 15,375 (358,149) (10,890)
Financing activities      
Borrowings on revolving facilities 970,000 575,000 1,115,000
Payments on revolving facilities (960,000) (650,000) (880,000)
Proceeds from term loans 1,139,487 600,127 0
Payments on term loans (1,156,377) (230,524) (26,884)
Revolving facility debt issuance costs (4,392)    
Borrowings of other debt 25,630 11,935 8,684
Principal payments on other debt (13,748) (15,144) (11,923)
Dividends paid to Holdings (4,753) (2,929) (28,956)
Equity investment by Holdings 2,017 1,672 1,649
Intercompany (40,410) 67,115 (199,024)
Tax benefit from stock based awards     1,846
Increase (decrease) in overdrafts (9,899) 10,746 6,869
Proceeds from issuance of non-controlling interests 0 0 0
Purchase of non-controlling interests 0 0 0
Distributions to non-controlling interests 0 0 0
Net cash provided by (used in) financing activities (52,445) 367,998 (12,739)
Net increase in cash and cash equivalents (10,998) 7,001 4,000
Cash and cash equivalents at beginning of period 11,071 4,070 70
Cash and cash equivalents at end of period 73 11,071 4,070
Subsidiary Guarantors | Reportable legal entities      
Operating activities      
Net income 146,964 105,943 138,812
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 19,940 20,380 13,870
Depreciation and amortization 76,268 67,932 56,957
Provision for bad debts 44,080 41,737 40,708
Equity in earnings of unconsolidated subsidiaries (20,973) (19,838) (16,719)
Equity in earnings of consolidated subsidiaries (13,588) 8,061 (7,527)
Loss on extinguishment of debt 0 0  
Loss (gain) on sale of assets and businesses (4,828) (12,975) (1,128)
Gain on sale of equity investment   (2,779) (29,647)
Impairment of equity investment   5,339  
Stock compensation expense 0 0 0
Amortization of debt discount, premium and issuance costs 0 0 0
Deferred income taxes (40,788) 0 0
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable (126,451) 15,768 (83,142)
Other current assets 4,411 10,310 (2,236)
Other assets (4,235) 51,586 (6,415)
Accounts payable 2,534 (24,877) 8,569
Accrued expenses 2,168 53,764 9,569
Net cash provided by operating activities 85,502 320,351 121,671
Investing activities      
Business combinations, net of cash acquired (10,006) (59,520) 0
Purchases of property and equipment (136,075) (101,564) (134,002)
Investment in businesses (12,682) (4,723) (2,347)
Proceeds from sale of equity investment   3,779 33,096
Proceeds from sale of assets and businesses 15,022 16,978 1,742
Net cash used in investing activities (143,741) (145,050) (101,511)
Financing activities      
Borrowings on revolving facilities 0 0 0
Payments on revolving facilities 0 0 0
Proceeds from term loans 0 0 0
Payments on term loans 0 0 0
Revolving facility debt issuance costs 0    
Borrowings of other debt 0 0 0
Principal payments on other debt (456) (751) (2,736)
Dividends paid to Holdings 0 0 0
Equity investment by Holdings 0 0 0
Intercompany 57,204 (169,473) (15,930)
Tax benefit from stock based awards     0
Increase (decrease) in overdrafts 0 0 0
Proceeds from issuance of non-controlling interests 0 0 0
Purchase of non-controlling interests (120) (2,099) 0
Distributions to non-controlling interests 0 (217) (242)
Net cash provided by (used in) financing activities 56,628 (172,540) (18,908)
Net increase in cash and cash equivalents (1,611) 2,761 1,252
Cash and cash equivalents at beginning of period 6,467 3,706 2,454
Cash and cash equivalents at end of period 4,856 6,467 3,706
Non-Guarantor Subsidiaries | Reportable legal entities      
Operating activities      
Net income 20,971 (10,239) 16,499
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 66 96 99
Depreciation and amortization 14,258 11,314 10,088
Provision for bad debts 14,534 9,206 9,073
Equity in earnings of unconsolidated subsidiaries (81) (105) (92)
Equity in earnings of consolidated subsidiaries 0 0 0
Loss on extinguishment of debt 0 0  
Loss (gain) on sale of assets and businesses (4,602) 246 16
Gain on sale of equity investment   0 0
Impairment of equity investment   0  
Stock compensation expense 0 0 0
Amortization of debt discount, premium and issuance costs 0 0 0
Deferred income taxes 156 0 0
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable (43,043) (40,080) (10,255)
Other current assets (3,697) (4,619) (396)
Other assets 3,413 (53,295) 288
Accounts payable 828 5,979 2,654
Accrued expenses 13,244 (2,091) 5,696
Net cash provided by operating activities 16,047 (83,588) 33,670
Investing activities      
Business combinations, net of cash acquired (1,664) (953) (8,832)
Purchases of property and equipment (37,843) (28,861) (10,979)
Investment in businesses 0 0 0
Proceeds from sale of equity investment   0 0
Proceeds from sale of assets and businesses 19,537 67 24
Net cash used in investing activities (19,970) (29,747) (19,787)
Financing activities      
Borrowings on revolving facilities 0 0 0
Payments on revolving facilities 0 0 0
Proceeds from term loans 0 0 0
Payments on term loans 0 0 0
Revolving facility debt issuance costs 0    
Borrowings of other debt 18,224 12,970 1,681
Principal payments on other debt (3,036) (2,554) (1,513)
Dividends paid to Holdings 0 0 0
Equity investment by Holdings 0 0 0
Intercompany (16,794) 102,358 (2,981)
Tax benefit from stock based awards     0
Increase (decrease) in overdrafts 0 0 0
Proceeds from issuance of non-controlling interests 9,982 11,846 0
Purchase of non-controlling interests 0 0 (1,095)
Distributions to non-controlling interests (4,948) (6,854) (10,180)
Net cash provided by (used in) financing activities 3,428 117,766 (14,088)
Net increase in cash and cash equivalents (495) 4,431 (205)
Cash and cash equivalents at beginning of period 5,056 625 830
Cash and cash equivalents at end of period 4,561 5,056 625
Non-Guarantor Concentra | Reportable legal entities      
Operating activities      
Net income 68,735 19,661 (10,005)
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 0 0 0
Depreciation and amortization 61,945 60,717 33,644
Provision for bad debts 20,877 18,150 9,591
Equity in earnings of unconsolidated subsidiaries 0 0 0
Equity in earnings of consolidated subsidiaries 0 0 0
Loss on extinguishment of debt 0 10,853  
Loss (gain) on sale of assets and businesses 20 (21) 14
Gain on sale of equity investment   0 0
Impairment of equity investment   0  
Stock compensation expense 993 770 1,016
Amortization of debt discount, premium and issuance costs 3,235 3,298 2,139
Deferred income taxes (45,733) (11,882) 1,426
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable (27,697) (15,008) 825
Other current assets 1,951 13,191 2,790
Other assets (232) 13,977 0
Accounts payable (909) 3,076 (9,438)
Accrued expenses 27,325 (4,094) (6,557)
Net cash provided by operating activities 110,510 112,688 25,445
Investing activities      
Business combinations, net of cash acquired (15,720) (5,428) (1,052,796)
Purchases of property and equipment (28,912) (15,946) (26,771)
Investment in businesses 0 0 0
Proceeds from sale of equity investment   0 0
Proceeds from sale of assets and businesses 3 0 1
Net cash used in investing activities (44,629) (21,374) (1,079,566)
Financing activities      
Borrowings on revolving facilities 0 0 20,000
Payments on revolving facilities 0 (5,000) (15,000)
Proceeds from term loans 0 195,217 623,575
Payments on term loans (23,065) (207,510) (2,250)
Revolving facility debt issuance costs 0    
Borrowings of other debt 2,767 2,816 3,009
Principal payments on other debt (3,407) (2,952) (1,964)
Dividends paid to Holdings 0 0 0
Equity investment by Holdings 0 0 0
Intercompany 0 0 217,935
Tax benefit from stock based awards     0
Increase (decrease) in overdrafts 0 0 0
Proceeds from issuance of non-controlling interests 0 0 217,065
Purchase of non-controlling interests 0 0 0
Distributions to non-controlling interests (5,552) (3,484) (2,215)
Net cash provided by (used in) financing activities (29,257) (20,913) 1,060,155
Net increase in cash and cash equivalents 36,624 70,401 6,034
Cash and cash equivalents at beginning of period 76,435 6,034 0
Cash and cash equivalents at end of period 113,059 76,435 6,034
Select      
Operating activities      
Net income 220,645 125,270 135,996
Adjustments to reconcile net income to net cash provided by operating activities:      
Distributions from unconsolidated subsidiaries 20,006 20,476 13,969
Depreciation and amortization 160,011 145,311 104,981
Provision for bad debts 79,491 69,093 59,372
Equity in earnings of unconsolidated subsidiaries (21,054) (19,943) (16,811)
Equity in earnings of consolidated subsidiaries 0 0 0
Loss on extinguishment of debt 6,527 11,626 0
Loss (gain) on sale of assets and businesses (10,349) (46,488) (1,098)
Gain on sale of equity investment 0 (2,779) (29,647)
Impairment of equity investment 0 5,339 0
Stock compensation expense 19,284 17,413 14,985
Amortization of debt discount, premium and issuance costs 11,130 15,656 9,543
Deferred income taxes (72,324) (12,591) (2,058)
Changes in operating assets and liabilities, net of effects of business combinations:      
Accounts receivable (197,191) (39,320) (92,572)
Other current assets 1,597 17,450 (2,503)
Other assets (886) 9,290 4,713
Accounts payable 3,903 (15,492) 2,345
Accrued expenses 17,341 46,292 7,200
Net cash provided by operating activities 238,131 346,603 208,415
Investing activities      
Business combinations, net of cash acquired (27,390) (472,206) (1,061,628)
Purchases of property and equipment (233,243) (161,633) (182,642)
Investment in businesses (12,682) (4,723) (2,347)
Proceeds from sale of equity investment 0 3,779 33,096
Proceeds from sale of assets and businesses 80,350 80,463 1,767
Net cash used in investing activities (192,965) (554,320) (1,211,754)
Financing activities      
Borrowings on revolving facilities 970,000 575,000 1,135,000
Payments on revolving facilities (960,000) (655,000) (895,000)
Proceeds from term loans 1,139,487 795,344 623,575
Payments on term loans (1,179,442) (438,034) (29,134)
Revolving facility debt issuance costs (4,392) 0 0
Borrowings of other debt 46,621 27,721 13,374
Principal payments on other debt (20,647) (21,401) (18,136)
Dividends paid to Holdings (4,753) (2,929) (28,956)
Equity investment by Holdings 2,017 1,672 1,649
Intercompany 0 0 0
Tax benefit from stock based awards 0 0 1,846
Increase (decrease) in overdrafts (9,899) 10,746 6,869
Proceeds from issuance of non-controlling interests 9,982 11,846 217,065
Purchase of non-controlling interests (120) (2,099) (1,095)
Distributions to non-controlling interests (10,500) (10,555) (12,637)
Net cash provided by (used in) financing activities (21,646) 292,311 1,014,420
Net increase in cash and cash equivalents 23,520 84,594 11,081
Cash and cash equivalents at beginning of period 99,029 14,435 3,354
Cash and cash equivalents at end of period $ 122,549 $ 99,029 $ 14,435