10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

☒ QUARTERLY REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the Quarterly Period Ended September 30, 2023

OR

☐ TRANSITION REPORT PURSUANT TO SECTION 13 or 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 For the transition period from              to              

Commission file numbers: 001-34465

SELECT MEDICAL HOLDINGS CORPORATION

(Exact name of Registrant as specified in its Charter)

Delaware	20-1764048
(State or Other Jurisdiction of Incorporation or Organization)	(I.R.S. Employer Identification Number)

4714 Gettysburg Road, P.O. Box 2034

Mechanicsburg, PA 17055

(Address of Principal Executive Offices and Zip code)

(717) 972-1100

(Registrant’s telephone number, including area code)

Securities registered pursuant to Section 12(b) of the Act:

Title of each class	Trading Symbol(s)	Name of each exchange on which registered
Common Stock, par value $0.001 per share	SEM	New York Stock Exchange
		(NYSE)

Indicate by check mark whether the Registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods as such Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.   Yes  ☒  No ☐

Indicate by check mark whether the Registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the Registrant was required to submit such files).   Yes ☒ No ☐

Indicate by check mark whether the Registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer	☒	Accelerated filer	☐
Non-accelerated filer	☐	Smaller reporting company	☐
		Emerging Growth Company	☐

 If an emerging growth company, indicate by check mark if the Registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐

Indicate by check mark whether the Registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).  Yes ☐  No ☒

As of October 31, 2023, Select Medical Holdings Corporation had outstanding 128,213,538 shares of common stock.

Unless the context indicates otherwise, any reference in this report to “Holdings” refers to Select Medical Holdings Corporation and any reference to “Select” refers to Select Medical Corporation, the wholly owned operating subsidiary of Holdings, and any of Select’s subsidiaries. Any reference to “Concentra” refers to Concentra Group Holdings Parent, LLC (“Concentra Group Holdings Parent”) and its subsidiaries, including Concentra Inc. References to the “Company,” “we,” “us,” and “our” refer collectively to Holdings, Select, and Concentra.

1

TABLE OF CONTENTS

PART I	FINANCIAL INFORMATION	3
ITEM 1.	CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
	Condensed consolidated balance sheets	3
	Condensed consolidated statements of operations	4
	Condensed consolidated statements of comprehensive income	5
	Condensed consolidated statements of changes in equity and income	6
	Condensed consolidated statements of cash flows	8
	Notes to condensed consolidated financial statements	9
ITEM 2.	MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS	21
ITEM 3.	QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK	41
ITEM 4.	CONTROLS AND PROCEDURES	41
PART II	OTHER INFORMATION	42
ITEM 1.	LEGAL PROCEEDINGS	42
ITEM 1A.	RISK FACTORS	42
ITEM 2.	UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS	42
ITEM 3.	DEFAULTS UPON SENIOR SECURITIES	42
ITEM 4.	MINE SAFETY DISCLOSURES	42
ITEM 5.	OTHER INFORMATION	42
ITEM 6.	EXHIBITS	43
SIGNATURES

2

PART I: FINANCIAL INFORMATION

ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Select Medical Holdings Corporation

Condensed Consolidated Balance Sheets

(unaudited)

(in thousands, except share and per share amounts)

	December 31, 2022		September 30, 2023
ASSETS
Current Assets:
Cash and cash equivalents	$	97,906	$	77,440
Accounts receivable	941,312		944,219
Prepaid income taxes	31,868		22,716
Current portion of interest rate cap contract	74,857		85,896
Other current assets	125,370		145,816
Total Current Assets	1,271,313		1,276,087
Operating lease right-of-use assets	1,169,740		1,180,907
Property and equipment, net	1,001,440		1,006,842
Goodwill	3,484,200		3,504,654
Identifiable intangible assets, net	351,662		336,639
Interest rate cap contract, net of current portion	45,200		—
Other assets	341,738		378,879
Total Assets	$	7,665,293	$	7,684,008
LIABILITIES AND EQUITY
Current Liabilities:
Overdrafts	$	31,961	$	29,994
Current operating lease liabilities	236,784		242,594
Current portion of long-term debt and notes payable	44,351		35,085
Accounts payable	186,729		183,086
Accrued payroll	209,789		210,088
Accrued vacation	150,695		154,655
Accrued interest	29,837		12,044
Accrued other	264,525		297,931
Income taxes payable	480		579
Total Current Liabilities	1,155,151		1,166,056
Non-current operating lease liabilities	1,008,394		1,019,185
Long-term debt, net of current portion	3,835,211		3,695,244
Non-current deferred tax liability	169,793		146,919
Other non-current liabilities	106,137		106,216
Total Liabilities	6,274,686		6,133,620
Commitments and contingencies (Note 13)
Redeemable non-controlling interests	34,043		26,999
Stockholders’ Equity:
Common stock, $0.001 par value, 700,000,000 shares authorized, 127,173,871 and 128,287,211 shares issued and outstanding at 2022 and 2023, respectively	127		128
Capital in excess of par	452,183		482,290
Retained earnings	581,010		722,665
Accumulated other comprehensive income	88,602		62,727
Total Stockholders’ Equity	1,121,922		1,267,810
Non-controlling interests	234,642		255,579
Total Equity	1,356,564		1,523,389
Total Liabilities and Equity	$	7,665,293	$	7,684,008

The accompanying notes are an integral part of these condensed consolidated financial statements.

3

Select Medical Holdings Corporation

Condensed Consolidated Statements of Operations

(unaudited)

(in thousands, except per share amounts)

	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2022		2023		2022		2023
Revenue	$	1,567,794	$	1,665,694	$	4,752,082	$	5,005,202
Costs and expenses:
Cost of services, exclusive of depreciation and amortization	1,393,817		1,442,509		4,191,377		4,284,931
General and administrative	39,491		41,316		114,272		126,103
Depreciation and amortization	51,459		52,394		153,579		154,758
Total costs and expenses	1,484,767		1,536,219		4,459,228		4,565,792
Other operating income	8,440		485		23,565		1,211
Income from operations	91,467		129,960		316,419		440,621
Other income and expense:
Loss on early retirement of debt	—		(14,692)		—		(14,692)
Equity in earnings of unconsolidated subsidiaries	8,084		11,561		19,648		30,618
Interest expense	(45,204)		(50,271)		(121,770)		(147,839)
Income before income taxes	54,347		76,558		214,297		308,708
Income tax expense	16,221		15,742		53,983		70,775
Net income	38,126		60,816		160,314		237,933
Less: Net income attributable to non-controlling interests	10,960		12,636		28,824		40,711
Net income attributable to Select Medical Holdings Corporation	$	27,166	$	48,180	$	131,490	$	197,222
Earnings per common share (Note 12):
Basic and diluted	$	0.21	$	0.38	$	1.01	$	1.55

The accompanying notes are an integral part of these condensed consolidated financial statements.

4

Select Medical Holdings Corporation

Condensed Consolidated Statements of Comprehensive Income

(unaudited)

(in thousands)

	For the Three Months Ended September 30,				For the Nine Months Ended September 30,
	2022		2023		2022		2023
Net income	$	38,126	$	60,816	$	160,314	$	237,933
Other comprehensive income (loss), net of tax:
Gain on interest rate cap contract	31,079		3,895		82,726		18,726
Reclassification adjustment for gains included in net income	(4,485)		(16,215)		(4,452)		(44,601)
Net change, net of tax benefit (expense) of $(8,865), $3,998, $(26,092), and $8,397	26,594		(12,320)		78,274		(25,875)
Comprehensive income	64,720		48,496		238,588		212,058
Less: Comprehensive income attributable to non-controlling interests	10,960		12,636		28,824		40,711
Comprehensive income attributable to Select Medical Holdings Corporation	$	53,760	$	35,860	$	209,764	$	171,347

The accompanying notes are an integral part of these condensed consolidated financial statements.

5

Select Medical Holdings Corporation

Condensed Consolidated Statements of Changes in Equity and Income

(unaudited)

(in thousands)

	For the Nine Months Ended September 30, 2023
		Total Stockholders’ Equity
	Common Stock Issued	Common Stock Par Value		Capital in Excess of Par		Retained Earnings		Accumulated Other Comprehensive Income		Total Stockholders’ Equity		Non-controlling Interests		Total Equity
Balance at December 31, 2022	127,173	$	127	$	452,183	$	581,010	$	88,602	$	1,121,922	$	234,642	$	1,356,564
Net income attributable to Select Medical Holdings Corporation						70,805				70,805				70,805
Net income attributable to non-controlling interests										—		12,811		12,811
Cash dividends declared for common stockholders ($0.125 per share)						(15,897)				(15,897)				(15,897)
Issuance of restricted stock	3	0		0						—				—
Vesting of restricted stock				10,003						10,003				10,003
Issuance of non-controlling interests										—		2,731		2,731
Non-controlling interests acquired in business combination										—		3,877		3,877
Distributions to and purchases of non-controlling interests										—		(6,069)		(6,069)
Redemption value adjustment on non-controlling interests						(436)				(436)				(436)
Other comprehensive income (loss)								(15,948)		(15,948)				(15,948)
Other				(1)		1				—				—
Balance at March 31, 2023	127,176	$	127	$	462,185	$	635,483	$	72,654	$	1,170,449	$	247,992	$	1,418,441
Net income attributable to Select Medical Holdings Corporation						78,237				78,237				78,237
Net income attributable to non-controlling interests										—		11,539		11,539
Cash dividends declared for common stockholders ($0.125 per share)						(15,924)				(15,924)				(15,924)
Issuance of restricted stock	261	0		0						—				—
Vesting of restricted stock				10,326						10,326				10,326
Repurchase of common shares	(49)	0		(634)		(872)				(1,506)				(1,506)
Issuance of non-controlling interests				1,870						1,870		10,211		12,081
Distributions to and purchases of non-controlling interests				195						195		(14,201)		(14,006)
Redemption value adjustment on non-controlling interests						(2)				(2)				(2)
Other comprehensive income								2,393		2,393				2,393
Balance at June 30, 2023	127,388	$	127	$	473,942	$	696,922	$	75,047	$	1,246,038	$	255,541	$	1,501,579
Net income attributable to Select Medical Holdings Corporation						48,180				48,180				48,180
Net income attributable to non-controlling interests										—		10,316		10,316
Cash dividends declared for common stockholders ($0.125 per share)						(16,035)				(16,035)				(16,035)
Issuance of restricted stock	1,217	1		(1)						—				—
Vesting of restricted stock				11,483						11,483				11,483
Repurchase of common shares	(318)	0		(3,866)		(5,678)				(9,544)				(9,544)
Issuance of non-controlling interests										—		5,651		5,651
Non-controlling interests acquired in business combination										—		5,130		5,130
Distributions to and purchases of non-controlling interests				732		(2,672)				(1,940)		(21,059)		(22,999)
Redemption value adjustment on non-controlling interests						1,912				1,912				1,912
Other comprehensive income								(12,320)		(12,320)				(12,320)
Other						36				36				36
Balance at September 30, 2023	128,287	$	128	$	482,290	$	722,665	$	62,727	$	1,267,810	$	255,579	$	1,523,389

The accompanying notes are an integral part of these condensed consolidated financial statements.

6

	For the Nine Months Ended September 30, 2022
		Total Stockholders’ Equity
	Common Stock Issued	Common Stock Par Value		Capital in Excess of Par		Retained Earnings		Accumulated Other Comprehensive Income		Total Stockholders’ Equity		Non-controlling Interests		Total Equity
Balance at December 31, 2021	133,884	$	134	$	504,314	$	593,251	$	12,282	$	1,109,981	$	215,921	$	1,325,902
Net income attributable to Select Medical Holdings Corporation						49,117				49,117				49,117
Net income attributable to non-controlling interests										—		4,891		4,891
Cash dividends declared for common stockholders ($0.125 per share)						(16,691)				(16,691)				(16,691)
Issuance of restricted stock	13	0		0						—				—
Vesting of restricted stock				8,288						8,288				8,288
Repurchase of common shares	(2,128)	(2)		(23,459)		(28,215)				(51,676)				(51,676)
Issuance of non-controlling interests				651						651		4,578		5,229
Non-controlling interests acquired in business combination, measurement period adjustment										—		12,463		12,463
Distributions to and purchases of non-controlling interests										—		(9,097)		(9,097)
Redemption value adjustment on non-controlling interests						(1,381)				(1,381)				(1,381)
Other comprehensive income								39,853		39,853				39,853
Other						(2)				(2)				(2)
Balance at March 31, 2022	131,769	$	132	$	489,794	$	596,079	$	52,135	$	1,138,140	$	228,756	$	1,366,896
Net income attributable to Select Medical Holdings Corporation						55,207				55,207				55,207
Net income attributable to non-controlling interests										—		9,155		9,155
Cash dividends declared for common stockholders ($0.125 per share)						(16,108)				(16,108)				(16,108)
Issuance of restricted stock	211	0		0						—				—
Forfeitures of unvested restricted stock	(6)	0		0		3				3				3
Vesting of restricted stock				8,406						8,406				8,406
Repurchase of common shares	(5,483)	(6)		(56,965)		(69,976)				(126,947)				(126,947)
Issuance of non-controlling interests										—		1,725		1,725
Distributions to and purchases of non-controlling interests				534						534		(7,348)		(6,814)
Redemption value adjustment on non-controlling interests						355				355				355
Other comprehensive loss								11,827		11,827				11,827
Other						(4)				(4)				(4)
Balance at June 30, 2022	126,491	$	126	$	441,769	$	565,556	$	63,962	$	1,071,413	$	232,288	$	1,303,701
Net income attributable to Select Medical Holdings Corporation						27,166				27,166				27,166
Net income attributable to non-controlling interests										—		8,720		8,720
Cash dividends declared for common stockholders ($0.125 per share)						(15,893)				(15,893)				(15,893)
Issuance of restricted stock	1,228	1		(1)						—				—
Forfeitures of unvested restricted stock	(6)	0		0		3				3				3
Vesting of restricted stock				9,649						9,649				9,649
Repurchase of common shares	(569)	0		(6,574)		(8,417)				(14,991)				(14,991)
Issuance of non-controlling interests										—		142		142
Distributions to and purchases of non-controlling interests						(2,450)				(2,450)		(12,226)		(14,676)
Redemption value adjustment on non-controlling interests						4,108				4,108				4,108
Other comprehensive loss								26,594		26,594				26,594
Other						(4)				(4)				(4)
Balance at September 30, 2022	127,144	$	127	$	444,843	$	570,069	$	90,556	$	1,105,595	$	228,924	$	1,334,519

The accompanying notes are an integral part of these condensed consolidated financial statements.

7

Select Medical Holdings Corporation

Condensed Consolidated Statements of Cash Flows

(unaudited)

(in thousands)

	For the Nine Months Ended September 30,
	2022		2023
Operating activities
Net income	$	160,314	$	237,933
Adjustments to reconcile net income to net cash provided by operating activities:
Distributions from unconsolidated subsidiaries	16,892		9,896
Depreciation and amortization	153,579		154,758
Provision for expected credit losses	(41)		1,101
Equity in earnings of unconsolidated subsidiaries	(19,648)		(30,618)
Loss on extinguishment of debt	—		175
Gain on sale or disposal of assets	(1,593)		(7)
Stock compensation expense	27,956		31,991
Amortization of debt discount, premium and issuance costs	1,696		1,899
Deferred income taxes	(7,080)		(17,049)
Changes in operating assets and liabilities, net of effects of business combinations:
Accounts receivable	(19,686)		(3,014)
Other current assets	2,923		(17,276)
Other assets	9,650		7,028
Accounts payable	(22,185)		4,788
Accrued expenses	52,352		21,011
Government advances	(82,848)		—
Net cash provided by operating activities	272,281		402,616
Investing activities
Business combinations, net of cash acquired	(22,027)		(20,482)
Purchases of property, equipment, and other assets	(135,119)		(168,597)
Investment in businesses	(17,323)		(9,874)
Proceeds from sale of assets	5,364		60
Net cash used in investing activities	(169,105)		(198,893)
Financing activities
Borrowings on revolving facilities	845,000		635,000
Payments on revolving facilities	(625,000)		(740,000)
Proceeds from term loans	—		2,092,232
Payments on term loans	—		(2,108,694)
Borrowings of other debt	20,866		30,849
Principal payments on other debt	(25,165)		(38,298)
Dividends paid to common stockholders	(48,692)		(47,856)
Repurchase of common stock	(193,614)		(11,050)
Decrease in overdrafts	(9,091)		(1,967)
Proceeds from issuance of non-controlling interests	7,096		20,463
Distributions to and purchases of non-controlling interests	(40,663)		(54,868)
Net cash used in financing activities	(69,263)		(224,189)
Net increase (decrease) in cash and cash equivalents	33,913		(20,466)
Cash and cash equivalents at beginning of period	74,310		97,906
Cash and cash equivalents at end of period	$	108,223	$	77,440
Supplemental information
Cash paid for interest, excluding amounts received of $6,232 and $60,353 under the interest rate cap contract	$	143,455	$	221,697
Cash paid for taxes	24,844		78,502

The accompanying notes are an integral part of these condensed consolidated financial statements.

8

SELECT MEDICAL HOLDINGS CORPORATION

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

1.                  Basis of Presentation

The unaudited condensed consolidated financial statements of Select Medical Holdings Corporation (“Holdings”) include the accounts of its wholly owned subsidiary, Select Medical Corporation (“Select”). Holdings conducts substantially all of its business through Select and its subsidiaries. Holdings, Select, and Select’s subsidiaries are collectively referred to as the “Company.” The unaudited condensed consolidated financial statements of the Company as of September 30, 2023, and for the three and nine month periods ended September 30, 2022 and 2023, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim reporting and the accounting principles generally accepted in the United States of America (“GAAP”). Accordingly, certain information and disclosures required by GAAP, which are normally included in the notes to the consolidated financial statements, have been condensed or omitted pursuant to those rules and regulations, although the Company believes the disclosure is adequate to make the information presented not misleading. In the opinion of management, such information contains all adjustments, which are normal and recurring in nature, necessary for a fair statement of the financial position, results of operations and cash flow for such periods. All significant intercompany transactions and balances have been eliminated.

The results of operations for the three and nine months ended September 30, 2023, are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2023. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2022, contained in the Company’s Annual Report on Form 10-K filed with the SEC on February 23, 2023.

2.    Accounting Policies

Recent Accounting Guidance Not Yet Adopted

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-01, Leases (Topic 842): Common Control Arrangements, which requires companies to amortize leasehold improvements associated with related party leases under common control over the useful life of the leasehold improvement to the common control group. The ASU is effective for annual reporting periods beginning on or after December 15, 2023; however, early adoption is permitted. The ASU can either be applied prospectively or retrospectively.

The Company is currently evaluating this ASU, but does not expect it to have a material impact on its consolidated financial statements upon adoption. The Company plans to adopt the ASU using the prospective method as of January 1, 2024.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Actual results could differ from those estimates.

3.     Credit Risk Concentrations

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash balances and accounts receivable. The Company’s excess cash is held with large financial institutions. The Company grants unsecured credit to its patients, most of whom reside in the service area of the Company’s facilities and are insured under third-party payor agreements.

Because of the diversity in the Company’s non-governmental third-party payor base, as well as their geographic dispersion, accounts receivable due from the Medicare program represent the Company’s only significant concentration of credit risk. Approximately 19% and 15% of the Company’s accounts receivable is due from Medicare at both December 31, 2022, and September 30, 2023, respectively.

9

4.     Redeemable Non-Controlling Interests

The ownership interests held by outside parties in subsidiaries, which include limited liability companies and limited partnerships, controlled by the Company are classified as non-controlling interests. Some of the Company’s non-controlling ownership interests consist of outside parties that have certain redemption rights that, if exercised, require the Company to purchase the parties’ ownership interests. These interests are classified and reported as redeemable non-controlling interests and have been adjusted to their approximate redemption values, after the attribution of net income or loss.

The changes in redeemable non-controlling interests are as follows:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	39,033	$	34,043
Net income attributable to redeemable non-controlling interests	1,918		1,641
Distributions to redeemable non-controlling interests	(1,198)		(1,900)
Redemption value adjustment on redeemable non-controlling interests	1,381		436
Other	536		179
Balance as of March 31	$	41,670	$	34,399
Net income attributable to redeemable non-controlling interests	1,900		2,084
Distributions to and purchases of redeemable non-controlling interests	(1,553)		(2,110)
Redemption value adjustment on redeemable non-controlling interests	(355)		2
Other	535		—
Balance as of June 30	$	42,197	$	34,375
Net income attributable to redeemable non-controlling interests	2,240		2,320
Distributions to and purchases of redeemable non-controlling interests	(7,325)		(7,784)
Redemption value adjustment on redeemable non-controlling interests	(4,108)		(1,912)
Other	536		—
Balance as of September 30	$	33,540	$	26,999

5.     Variable Interest Entities

Certain states prohibit the “corporate practice of medicine,” which restricts the Company from owning medical practices which directly employ physicians or therapists and from exercising control over medical decisions by physicians and therapists. In these states, the Company enters into long-term management agreements with medical practices that are owned by licensed physicians or therapists, which, in turn, employ or contract with physicians or therapists who provide professional medical services. The management agreements provide for the Company to direct the transfer of ownership of the medical practices. Based on the provisions of the management agreements, the medical practices are variable interest entities for which the Company is the primary beneficiary.

As of December 31, 2022, and September 30, 2023, the total assets of the Company’s variable interest entities were $232.1 million and $273.4 million, respectively, and are principally comprised of accounts receivable. As of December 31, 2022, and September 30, 2023, the total liabilities of the Company’s variable interest entities were $78.8 million and $85.8 million, respectively, and are principally comprised of accounts payable and accrued expenses. These variable interest entities have obligations payable for services received under their management agreements with the Company of $158.3 million and $195.1 million as of December 31, 2022, and September 30, 2023, respectively. These intercompany balances are eliminated in consolidation.

10

6.     Leases

The Company’s total lease cost is as follows:

	Three Months Ended September 30, 2022						Three Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	73,795	$	1,810	$	75,605	$	78,147	$	1,834	$	79,981
Finance lease cost:
Amortization of right-of-use assets	381		—		381		387		—		387
Interest on lease liabilities	335		—		335		352		—		352
Short-term lease cost	24		—		24		—		—		—
Variable lease cost	14,855		141		14,996		16,562		—		16,562
Sublease income	(1,963)		—		(1,963)		(1,633)		—		(1,633)
Total lease cost	$	87,427	$	1,951	$	89,378	$	93,815	$	1,834	$	95,649

	Nine Months Ended September 30, 2022						Nine Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	221,726	$	5,428	$	227,154	$	231,671	$	5,501	$	237,172
Finance lease cost:
Amortization of right-of-use assets	1,105		—		1,105		1,185		—		1,185
Interest on lease liabilities	1,011		—		1,011		1,059		—		1,059
Short-term lease cost	74		—		74		—		—		—
Variable lease cost	42,917		321		43,238		48,854		84		48,938
Sublease income	(5,869)		—		(5,869)		(5,027)		—		(5,027)
Total lease cost	$	260,964	$	5,749	$	266,713	$	277,742	$	5,585	$	283,327

11

7.     Long-Term Debt and Notes Payable

As of September 30, 2023, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	17,046	$	(8,697)	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	340,000		—		—		340,000		331,500
Term loan	2,097,743		(12,999)		(3,487)		2,081,257		2,087,254
Other debt, including finance leases	75,804		—		(81)		75,723		75,723
Total debt	$	3,738,547	$	4,047	$	(12,265)	$	3,730,329	$	3,687,603

Principal maturities of the Company’s long-term debt and notes payable are approximately as follows:

	2023		2024		2025		2026		2027		Thereafter		Total
	(in thousands)
6.250% senior notes	$	—	$	—	$	—	$	1,225,000	$	—	$	—	$	1,225,000
Credit facilities:
Revolving facility	—		—		—		—		340,000		—		340,000
Term loan	5,258		21,030		21,030		21,030		2,029,395		—		2,097,743
Other debt, including finance leases	5,962		50,988		2,527		2,427		1,941		11,959		75,804
Total debt	$	11,220	$	72,018	$	23,557	$	1,248,457	$	2,371,336	$	11,959	$	3,738,547

As of December 31, 2022, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	21,555	$	(10,948)	$	1,235,607	$	1,163,689
Credit facilities:
Revolving facility	445,000		—		—		445,000		443,331
Term loan	2,103,437		(4,376)		(4,771)		2,094,290		2,056,110
Other debt, including finance leases	104,800		—		(135)		104,665		104,665
Total debt	$	3,878,237	$	17,179	$	(15,854)	$	3,879,562	$	3,767,795

Select Credit Facilities

On July 31, 2023, the Company entered into Amendment No. 8 to the Select credit agreement. Amendment No. 8 provides for a new tranche of term loans in an aggregate principal amount of $2,103.0 million to replace the existing term loans and a $710.0 million new revolving credit facility to replace the $650.0 million existing revolving credit facility. The term loans and the extended revolving credit facility will mature on March 6, 2027, with an early springing maturity 90 days prior to the senior notes maturity, triggered if more than $300.0 million of senior notes remain outstanding on May 15, 2026. The term loans have an interest rate of Term SOFR plus 3.00% and the revolving credit facility has an interest rate of Adjusted Term SOFR (which includes a 0.10% credit spread adjustment) plus 2.50%, subject to a leverage-based pricing grid. During the three months ended September 30, 2023, the Company recognized a $14.7 million loss on early retirement of debt as a result of the amendment to the Select credit agreement.

On August 31, 2023, the Company entered into Amendment No. 9 to the Select credit agreement. Amendment No. 9 increased the revolving credit facility commitments from $710.0 million to $770.0 million.

12

8.     Interest Rate Cap

The Company is subject to market risk exposure arising from changes in interest rates on its term loan. The term loan bears interest at a variable rate that is indexed to a benchmark which changed from LIBOR to SOFR on May 31, 2023. The Company’s objective in using an interest rate derivative is to mitigate its exposure to increases in interest rates. The interest rate cap limits the Company’s exposure to increases in the variable rate index to 1.0% on $2.0 billion of principal outstanding under the term loan, as the interest rate cap provides for payments from the counterparty when interest rates rise above 1.0%. The interest rate cap has a $2.0 billion notional amount and is effective through September 30, 2024. The Company will pay a monthly premium for the interest rate cap over the term of the agreement. The annual premium is equal to 0.0916% of the notional amount, or approximately $1.8 million.

The interest rate cap has been designated as a cash flow hedge and is highly effective at offsetting the changes in cash outflows when the variable rate index exceeds 1.0%. Changes in the fair value of the interest rate cap, net of tax, are recognized in other comprehensive income and are reclassified out of accumulated other comprehensive income and into interest expense when the hedged interest obligations affect earnings.

The following table outlines the changes in accumulated other comprehensive income (loss), net of tax, during the periods presented:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	12,282	$	88,602
Gain (loss) on interest rate cap cash flow hedge	39,814		(2,696)
Amounts reclassified from accumulated other comprehensive income	39		(13,252)
Balance as of March 31	$	52,135	$	72,654
Gain on interest rate cap cash flow hedge	11,833		17,527
Amounts reclassified from accumulated other comprehensive income	(6)		(15,134)
Balance as of June 30	$	63,962	$	75,047
Gain on interest rate cap cash flow hedge	31,079		3,895
Amounts reclassified from accumulated other comprehensive income	(4,485)		(16,215)
Balance as of September 30	$	90,556	$	62,727

The effects on net income of amounts reclassified from accumulated other comprehensive income are as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
Statement of Operations	2022		2023		2022		2023
	(in thousands)
Gains included in interest expense	$	5,980	$	21,477	$	5,936	$	59,074
Income tax expense	(1,495)		(5,262)		(1,484)		(14,473)
Amounts reclassified from accumulated other comprehensive income	$	4,485	$	16,215	$	4,452	$	44,601

The Company expects that approximately $83.0 million of estimated pre-tax gains will be reclassified from accumulated other comprehensive income into interest expense within the next twelve months.

Refer to Note 9 – Fair Value of Financial Instruments for information on the fair value of the Company’s interest rate cap contract and its balance sheet classification.

13

9.     Fair Value of Financial Instruments

Financial instruments which are measured at fair value, or for which a fair value is disclosed, are classified in the fair value hierarchy, as outlined below, on the basis of the observability of the inputs used in the fair value measurement:

•Level 1 – inputs are based upon quoted prices for identical instruments in active markets.

•Level 2 – inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be corroborated by observable market data.

•Level 3 – inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the instrument.

The Company’s interest rate cap contract is recorded at its fair value in the condensed consolidated balance sheets on a recurring basis. The fair value of the interest rate cap contract is based upon a model-derived valuation using observable market inputs, such as interest rates and interest rate volatility, and the strike price.

Financial Instrument	Balance Sheet Classification	Level	December 31, 2022		September 30, 2023
Asset:			(in thousands)
Interest rate cap contract, current portion	Current portion of interest rate cap contract	Level 2	$	74,857	$	85,896
Interest rate cap contract, non-current portion	Interest rate cap contract, net of current portion	Level 2	45,200		—

The Company does not measure its indebtedness at fair value in its condensed consolidated balance sheets. The fair value of the credit facilities is based on quoted market prices for this debt in the syndicated loan market. The fair value of the senior notes is based on quoted market prices. The carrying value of the Company’s other debt, as disclosed in Note 7 – Long-Term Debt and Notes Payable, approximates fair value.

		December 31, 2022				September 30, 2023
Financial Instrument	Level	Carrying Value		Fair Value		Carrying Value		Fair Value
		(in thousands)
6.250% senior notes	Level 2	$	1,235,607	$	1,163,689	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	Level 2	445,000		443,331		340,000		331,500
Term loan	Level 2	2,094,290		2,056,110		2,081,257		2,087,254

The Company’s other financial instruments, which primarily consist of cash and cash equivalents, accounts receivable, and accounts payable, approximate fair value because of the short-term maturities of these instruments.

14

10.     Segment Information

The Company’s reportable segments consist of the critical illness recovery hospital segment, rehabilitation hospital segment, outpatient rehabilitation segment, and Concentra segment. Other activities include the Company’s corporate shared services, certain investments, and employee leasing services with non-consolidating subsidiaries.

The Company evaluates the performance of its segments based on Adjusted EBITDA. Adjusted EBITDA is defined as earnings excluding interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, gain (loss) on sale of businesses, and equity in earnings (losses) of unconsolidated subsidiaries. The Company has provided additional information regarding its reportable segments, such as total assets, which contributes to the understanding of the Company and provides useful information to the users of the consolidated financial statements.

The following tables summarize selected financial data for the Company’s reportable segments.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Revenue:
Critical illness recovery hospital	$	524,584	$	563,628	$	1,672,247	$	1,732,645
Rehabilitation hospital	229,387		247,101		678,908		719,419
Outpatient rehabilitation	284,993		291,804		844,191		890,679
Concentra	444,576		473,964		1,309,356		1,397,341
Other	84,254		89,197		247,380		265,118
Total Company	$	1,567,794	$	1,665,694	$	4,752,082	$	5,005,202
Adjusted EBITDA:
Critical illness recovery hospital	$	11,013	$	46,362	$	66,999	$	188,631
Rehabilitation hospital	49,772		53,626		141,996		155,531
Outpatient rehabilitation	25,715		26,346		85,912		89,395
Concentra	90,025		98,907		272,101		293,046
Other(1)	(23,412)		(31,404)		(69,054)		(99,234)
Total Company	$	153,113	$	193,837	$	497,954	$	627,369
Total assets:
Critical illness recovery hospital	$	2,368,968	$	2,454,578	$	2,368,968	$	2,454,578
Rehabilitation hospital	1,189,486		1,222,853		1,189,486		1,222,853
Outpatient rehabilitation	1,377,010		1,401,148		1,377,010		1,401,148
Concentra	2,309,392		2,321,671		2,309,392		2,321,671
Other	310,120		283,758		310,120		283,758
Total Company	$	7,554,976	$	7,684,008	$	7,554,976	$	7,684,008
Purchases of property, equipment, and other assets:
Critical illness recovery hospital	$	21,534	$	21,098	$	60,631	$	76,119
Rehabilitation hospital	392		4,813		11,487		15,298
Outpatient rehabilitation	10,098		8,855		28,826		29,263
Concentra	9,074		15,456		28,030		45,702
Other	844		(24)		6,145		2,215
Total Company	$	41,942	$	50,198	$	135,119	$	168,597

_______________________________________________________________________________

(1)    For the three and nine months ended September 30, 2023, Adjusted EBITDA included other operating income of $0.5 million.

For the three and nine months ended September 30, 2022, Adjusted EBITDA included other operating income of $8.1 million and $23.2 million, respectively. The other operating income was principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and loss of revenue attributable to COVID-19.

15

A reconciliation of Adjusted EBITDA to income before income taxes is as follows:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	11,013	$	49,772	$	25,715	$	90,025	$	(23,412)
Depreciation and amortization	(16,055)		(6,994)		(8,157)		(17,781)		(2,472)
Stock compensation expense	—		—		—		(535)		(9,652)
Income (loss) from operations	$	(5,042)	$	42,778	$	17,558	$	71,709	$	(35,536)	$	91,467
Equity in earnings of unconsolidated subsidiaries											8,084
Interest expense											(45,204)
Income before income taxes											$	54,347

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	46,362	$	53,626	$	26,346	$	98,907	$	(31,404)
Depreciation and amortization	(16,402)		(7,106)		(8,861)		(17,959)		(2,066)
Stock compensation expense	—		—		—		—		(11,483)
Income (loss) from operations	$	29,960	$	46,520	$	17,485	$	80,948	$	(44,953)	$	129,960
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											11,561
Interest expense											(50,271)
Income before income taxes											$	76,558

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	66,999	$	141,996	$	85,912	$	272,101	$	(69,054)
Depreciation and amortization	(45,276)		(20,971)		(24,316)		(55,323)		(7,693)
Stock compensation expense	—		—		—		(1,606)		(26,350)
Income (loss) from operations	$	21,723	$	121,025	$	61,596	$	215,172	$	(103,097)	$	316,419
Equity in earnings of unconsolidated subsidiaries											19,648
Interest expense											(121,770)
Income before income taxes											$	214,297

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	188,631	$	155,531	$	89,395	$	293,046	$	(99,234)
Depreciation and amortization	(46,925)		(20,881)		(26,097)		(54,552)		(6,303)
Stock compensation expense	—		—		—		(178)		(31,812)
Income (loss) from operations	$	141,706	$	134,650	$	63,298	$	238,316	$	(137,349)	$	440,621
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											30,618
Interest expense											(147,839)
Income before income taxes											$	308,708

16

11.     Revenue from Contracts with Customers

The following tables disaggregate the Company’s revenue for the three and nine months ended September 30, 2022 and 2023:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,558	$	106,584	$	45,193	$	205	$	—	$	353,540
Non-Medicare	320,896		111,509		221,275		443,040		—		1,096,720
Total patient services revenues	522,454		218,093		266,468		443,245		—		1,450,260
Other revenue	2,130		11,294		18,525		1,331		84,254		117,534
Total revenue	$	524,584	$	229,387	$	284,993	$	444,576	$	84,254	$	1,567,794

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,881	$	115,145	$	45,286	$	261	$	—	$	362,573
Non-Medicare	360,847		119,524		228,386		472,171		—		1,180,928
Total patient services revenues	562,728		234,669		273,672		472,432		—		1,543,501
Other revenue	900		12,432		18,132		1,532		89,197		122,193
Total revenue	$	563,628	$	247,101	$	291,804	$	473,964	$	89,197	$	1,665,694

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	634,225	$	314,635	$	131,530	$	577	$	—	$	1,080,967
Non-Medicare	1,031,000		331,652		660,345		1,304,865		—		3,327,862
Total patient services revenues	1,665,225		646,287		791,875		1,305,442		—		4,408,829
Other revenue	7,022		32,621		52,316		3,914		247,380		343,253
Total revenue	$	1,672,247	$	678,908	$	844,191	$	1,309,356	$	247,380	$	4,752,082

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	639,007	$	338,650	$	137,734	$	754	$	—	$	1,116,145
Non-Medicare	1,090,650		344,885		696,617		1,392,136		—		3,524,288
Total patient services revenues	1,729,657		683,535		834,351		1,392,890		—		4,640,433
Other revenue	2,988		35,884		56,328		4,451		265,118		364,769
Total revenue	$	1,732,645	$	719,419	$	890,679	$	1,397,341	$	265,118	$	5,005,202

17

12.    Earnings per Share

The Company’s capital structure includes common stock and unvested restricted stock awards. To compute earnings per share (“EPS”), the Company applies the two-class method because the Company’s unvested restricted stock awards are participating securities which are entitled to participate equally with the Company’s common stock in undistributed earnings. Application of the Company’s two-class method is as follows:

(i)Net income attributable to the Company is reduced by the amount of dividends declared and by the contractual amount of dividends that must be paid for the current period for each class of stock. There were no contractual dividends paid for the three and nine months ended September 30, 2022 and 2023.

(ii)The remaining undistributed net income of the Company is then equally allocated to its common stock and unvested restricted stock awards, as if all of the earnings for the period had been distributed. The total net income allocated to each security is determined by adding both distributed and undistributed net income for the period.

(iii)The net income allocated to each security is then divided by the weighted average number of outstanding shares for the period to determine the EPS for each security considered in the two-class method.

The following table sets forth the net income attributable to the Company, its common shares outstanding, and its participating securities outstanding.

	Basic and Diluted EPS
	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Net income	$	38,126	$	60,816	$	160,314	$	237,933
Less: net income attributable to non-controlling interests	10,960		12,636		28,824		40,711
Net income attributable to the Company	27,166		48,180		131,490		197,222
Less: Distributed and undistributed income attributable to participating securities	992		1,722		4,588		7,155
Distributed and undistributed income attributable to common shares	$	26,174	$	46,458	$	126,902	$	190,067

The following tables set forth the computation of EPS under the two-class method:

	Three Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	26,174	122,193	$	0.21	$	46,458	123,400	$	0.38
Participating securities	992		4,631	$	0.21	1,722		4,574	$	0.38
Total Company	$	27,166				$	48,180

	Nine Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	126,902	125,341	$	1.01	$	190,067	122,865	$	1.55
Participating securities	4,588		4,532	$	1.01	7,155		4,625	$	1.55
Total Company	$	131,490				$	197,222

_______________________________________________________________________________

(1)    Represents the weighted average share count outstanding during the period.

18

13.    Commitments and Contingencies

Litigation

The Company is a party to various legal actions, proceedings, and claims (some of which are not insured), and regulatory and other governmental audits and investigations in the ordinary course of its business. The Company cannot predict the ultimate outcome of pending litigation, proceedings, and regulatory and other governmental audits and investigations. These matters could potentially subject the Company to sanctions, damages, recoupments, fines, and other penalties. The Department of Justice, Centers for Medicare & Medicaid Services (“CMS”), or other federal and state enforcement and regulatory agencies may conduct additional investigations related to the Company’s businesses in the future that may, either individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.

To address claims arising out of the Company’s operations, the Company maintains professional malpractice liability insurance and general liability insurance coverages through a number of different programs that are dependent upon such factors as the state where the Company is operating and whether the operations are wholly owned or are operated through a joint venture. For the Company’s wholly owned hospital and outpatient clinic operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $37.0 million for professional malpractice liability insurance and $40.0 million for general liability insurance. For the Company’s Concentra center operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $19.0 million for professional malpractice liability insurance and $19.0 million for general liability insurance. The Company’s insurance for the professional liability coverage is written on a “claims-made” basis, and its commercial general liability coverage is maintained on an “occurrence” basis. These coverages apply after a self-insured retention limit is exceeded. For the Company’s joint venture operations, the Company has designed a separate insurance program that responds to the risks of specific joint ventures. Most of the Company’s joint ventures are insured under a master program with an annual aggregate limit of up to $80.0 million, subject to a sublimit aggregate ranging from $23.0 million to $33.0 million. The policies are generally written on a “claims-made” basis. Each of these programs has either a deductible or self-insured retention limit. The Company also maintains additional types of liability insurance covering claims, that due to their nature or amount, are not covered by or not fully covered by the Company’s professional and general liability insurance policies. These insurance policies also do not generally cover punitive damages and are subject to various deductibles and policy limits. The Company reviews its insurance program annually and may make adjustments to the amount of insurance coverage and self-insured retentions in future years. Significant legal actions, as well as the cost and possible lack of available insurance, could subject the Company to substantial uninsured liabilities. In the Company’s opinion, the outcome of these actions, individually or in the aggregate, will not have a material adverse effect on its financial position, results of operations, or cash flows.

Healthcare providers are subject to lawsuits under the qui tam provisions of the federal False Claims Act. Qui tam lawsuits typically remain under seal (hence, usually unknown to the defendant) for some time while the government decides whether or not to intervene on behalf of a private qui tam plaintiff (known as a relator) and take the lead in the litigation. These lawsuits can involve significant monetary damages and penalties and award bounties to private plaintiffs who successfully bring the suits. The Company is and has been a defendant in these cases in the past, and may be named as a defendant in similar cases from time to time in the future.

Oklahoma City Subpoena. On August 24, 2020, the Company and Select Specialty Hospital – Oklahoma City, Inc. (“SSH–Oklahoma City”) received Civil Investigative Demands (“CIDs”) from the U.S. Attorney’s Office for the Western District of Oklahoma seeking responses to interrogatories and the production of various documents principally relating to the documentation, billing and reviews of medical services furnished to patients at SSH-Oklahoma City. The Company understands that the investigation arose from a qui tam lawsuit alleging billing fraud related to charges for respiratory therapy services at SSH-Oklahoma City and Select Specialty Hospital - Wichita, Inc. The Company has produced documents in response to the CIDs and is fully cooperating with this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.

19

Physical Therapy Billing. On October 7, 2021, the Company received a letter from a Trial Attorney at the U.S. Department of Justice, Civil Division, Commercial Litigation Branch, Fraud Section (“DOJ”) stating that the DOJ, in conjunction with the U.S. Department of Health and Human Services (“HHS”), is investigating the Company in connection with potential violations of the False Claims Act, 31 U.S.C. § 3729, et seq. The letter specified that the investigation relates to the Company’s billing for physical therapy services, and indicated that the DOJ would be requesting certain records from the Company. In 2021, the DOJ requested, and the Company furnished, records relating to six of the Company’s outpatient therapy clinics in Florida. In 2022, the DOJ requested certain data relating to all of the Company’s outpatient therapy clinics nationwide, and sought information about the Company’s ability to produce additional data relating to the physical therapy services furnished by the Company’s outpatient therapy clinics and Concentra. The Company has produced data and other documents requested by the DOJ and is fully cooperating on this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.

14.     Subsequent Events

On November 2, 2023, the Company’s Board of Directors declared a cash dividend of $0.125 per share. The dividend will be payable on or about November 28, 2023, to stockholders of record as of the close of business on November 15, 2023.

20

ITEM 2.  MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS

You should read this discussion together with our unaudited condensed consolidated financial statements and accompanying notes.

Forward-Looking Statements

This report on Form 10-Q contains forward-looking statements within the meaning of the federal securities laws. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking statements. Forward-looking statements include statements preceded by, followed by or that include the words “may,” “could,” “would,” “should,” “believe,” “expect,” “anticipate,” “plan,” “target,” “estimate,” “project,” “intend,” and similar expressions. These statements include, among others, statements regarding our expected business outlook, anticipated financial and operating results, including the potential impact of the COVID-19 pandemic on those financial and operating results, our business strategy and means to implement our strategy, our objectives, the amount and timing of capital expenditures, the likelihood of our success in expanding our business, financing plans, budgets, working capital needs, and sources of liquidity.

Forward-looking statements are only predictions and are not guarantees of performance. These statements are based on our management’s beliefs and assumptions, which in turn are based on currently available information. Important assumptions relating to the forward-looking statements include, among others, assumptions regarding our services, the expansion of our services, competitive conditions, and general economic conditions. These assumptions could prove inaccurate. Forward-looking statements also involve known and unknown risks and uncertainties, which could cause actual results to differ materially from those contained in any forward-looking statement. Many of these factors are beyond our ability to control or predict. Such factors include, but are not limited to, the following:

•adverse economic conditions including an inflationary environment could cause us to continue to experience increases in the prices of labor and other costs of doing business resulting in a negative impact on our business, operating results, cash flows, and financial condition;

•shortages in qualified nurses, therapists, physicians, or other licensed providers, and/or the inability to attract or retain qualified healthcare professionals could limit our ability to staff our facilities;

•shortages in qualified health professionals could cause us to increase our dependence on contract labor, increase our efforts to recruit and train new employees, and expand upon our initiatives to retain existing staff, which could increase our operating costs significantly;

•the continuing effects of the COVID-19 pandemic including, but not limited to, the prolonged disruption to the global financial markets, increased operational costs due to recessionary pressures and labor costs, additional measures taken by government authorities and the private sector to limit the spread of COVID-19, and further legislative and regulatory actions which impact healthcare providers, including actions that may impact the Medicare program;

•changes in government reimbursement for our services and/or new payment policies may result in a reduction in revenue, an increase in costs, and a reduction in profitability;

•the failure of our Medicare-certified long term care hospitals or inpatient rehabilitation facilities to maintain their Medicare certifications may cause our revenue and profitability to decline;

•the failure of our Medicare-certified long term care hospitals and inpatient rehabilitation facilities operated as “hospitals within hospitals” to qualify as hospitals separate from their host hospitals may cause our revenue and profitability to decline;

•a government investigation or assertion that we have violated applicable regulations may result in sanctions or reputational harm and increased costs;

•acquisitions or joint ventures may prove difficult or unsuccessful, use significant resources, or expose us to unforeseen liabilities;

•our plans and expectations related to our acquisitions and our ability to realize anticipated synergies;

•private third-party payors for our services may adopt payment policies that could limit our future revenue and profitability;

•the failure to maintain established relationships with the physicians in the areas we serve could reduce our revenue and profitability;

21

•competition may limit our ability to grow and result in a decrease in our revenue and profitability;

•the loss of key members of our management team could significantly disrupt our operations;

•the effect of claims asserted against us could subject us to substantial uninsured liabilities;

•a security breach of our or our third-party vendors’ information technology systems may subject us to potential legal and reputational harm and may result in a violation of the Health Insurance Portability and Accountability Act of 1996 or the Health Information Technology for Economic and Clinical Health Act; and

•other factors discussed from time to time in our filings with the SEC, including factors discussed under the heading “Risk Factors” in our quarterly reports on Form 10-Q and in our Annual Report on Form 10-K for the year ended December 31, 2022.

Except as required by applicable law, including the securities laws of the United States and the rules and regulations of the SEC, we are under no obligation to publicly update or revise any forward-looking statements, whether as a result of any new information, future events, or otherwise. You should not place undue reliance on our forward-looking statements. Although we believe that the expectations reflected in forward-looking statements are reasonable, we cannot guarantee future results or performance.

Investors should also be aware that while we do, from time to time, communicate with securities analysts, it is against our policy to disclose to securities analysts any material non-public information or other confidential commercial information. Accordingly, stockholders should not assume that we agree with any statement or report issued by any securities analyst irrespective of the content of the statement or report. Thus, to the extent that reports issued by securities analysts contain any projections, forecasts or opinions, such reports are not the responsibility of the Company.

22

Overview

 We began operations in 1997 and, based on number of facilities, are one of the largest operators of critical illness recovery hospitals, rehabilitation hospitals, outpatient rehabilitation clinics, and occupational health centers in the United States. As of September 30, 2023, we had operations in 46 states and the District of Columbia. We operated 107 critical illness recovery hospitals in 28 states, 33 rehabilitation hospitals in 13 states, 1,946 outpatient rehabilitation clinics in 39 states and the District of Columbia, 539 occupational health centers in 41 states, and 145 onsite clinics at employer worksites.

Our reportable segments include the critical illness recovery hospital segment, the rehabilitation hospital segment, the outpatient rehabilitation segment, and the Concentra segment. We had revenue of $5,005.2 million for the nine months ended September 30, 2023. Of this total, we earned approximately 35% of our revenue from our critical illness recovery hospital segment, approximately 14% from our rehabilitation hospital segment, approximately 18% from our outpatient rehabilitation segment, and approximately 28% from our Concentra segment. Our critical illness recovery hospital segment consists of hospitals designed to serve the needs of patients recovering from critical illnesses, often with complex medical needs, and our rehabilitation hospital segment consists of hospitals designed to serve patients that require intensive physical rehabilitation care. Patients are typically admitted to our critical illness recovery hospitals and rehabilitation hospitals from general acute care hospitals. Our outpatient rehabilitation segment consists of clinics that provide physical, occupational, and speech rehabilitation services. Our Concentra segment consists of occupational health centers that provide workers’ compensation injury care, physical therapy, and consumer health services as well as onsite clinics located at employer worksites that deliver occupational medicine services.

Non-GAAP Measure

We believe that the presentation of Adjusted EBITDA, as defined below, is important to investors because Adjusted EBITDA is commonly used as an analytical indicator of performance by investors within the healthcare industry. Adjusted EBITDA is used by management to evaluate financial performance and determine resource allocation for each of our segments. Adjusted EBITDA is not a measure of financial performance under GAAP. Items excluded from Adjusted EBITDA are significant components in understanding and assessing financial performance. Adjusted EBITDA should not be considered in isolation or as an alternative to, or substitute for, net income, income from operations, cash flows generated by operations, investing or financing activities, or other financial statement data presented in the consolidated financial statements as indicators of financial performance or liquidity. Because Adjusted EBITDA is not a measurement determined in accordance with GAAP and is thus susceptible to varying definitions, Adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies.

We define Adjusted EBITDA as earnings excluding interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, gain (loss) on sale of businesses, and equity in earnings (losses) of unconsolidated subsidiaries. We will refer to Adjusted EBITDA throughout the remainder of Management’s Discussion and Analysis of Financial Condition and Results of Operations.

The following table reconciles net income and income from operations to Adjusted EBITDA and should be referenced when we discuss Adjusted EBITDA:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Net income	$	38,126	$	60,816	$	160,314	$	237,933
Income tax expense	16,221		15,742		53,983		70,775
Interest expense	45,204		50,271		121,770		147,839
Equity in earnings of unconsolidated subsidiaries	(8,084)		(11,561)		(19,648)		(30,618)
Loss on early retirement of debt	—		14,692		—		14,692
Income from operations	91,467		129,960		316,419		440,621
Stock compensation expense:
Included in general and administrative	8,000		9,425		21,995		26,383
Included in cost of services	2,187		2,058		5,961		5,607
Depreciation and amortization	51,459		52,394		153,579		154,758
Adjusted EBITDA	$	153,113	$	193,837	$	497,954	$	627,369

23

Summary Financial Results

Three Months Ended September 30, 2023

The following tables reconcile our segment performance measures to our consolidated operating results:

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital			Rehabilitation Hospital			Outpatient Rehabilitation			Concentra			Other		Total
	(in thousands)
Revenue	$	563,628		$	247,101		$	291,804		$	473,964		$	89,197	$	1,665,694
Operating expenses	(517,266)			(193,475)			(265,458)			(375,057)			(132,569)		(1,483,825)
Depreciation and amortization	(16,402)			(7,106)			(8,861)			(17,959)			(2,066)		(52,394)
Other operating income	—			—			—			—			485		485
Income (loss) from operations	$	29,960		$	46,520		$	17,485		$	80,948		$	(44,953)	$	129,960
Depreciation and amortization	16,402			7,106			8,861			17,959			2,066		52,394
Stock compensation expense	—			—			—			—			11,483		11,483
Adjusted EBITDA	$	46,362		$	53,626		$	26,346		$	98,907		$	(31,404)	$	193,837
Adjusted EBITDA margin	8.2		%	21.7		%	9.0		%	20.9		%	N/M		11.6		%

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital			Rehabilitation Hospital			Outpatient Rehabilitation			Concentra			Other		Total
	(in thousands)
Revenue	$	524,584		$	229,387		$	284,993		$	444,576		$	84,254	$	1,567,794
Operating expenses	(513,691)			(179,856)			(259,278)			(355,086)			(125,397)		(1,433,308)
Depreciation and amortization	(16,055)			(6,994)			(8,157)			(17,781)			(2,472)		(51,459)
Other operating income	120			241			—			—			8,079		8,440
Income (loss) from operations	$	(5,042)		$	42,778		$	17,558		$	71,709		$	(35,536)	$	91,467
Depreciation and amortization	16,055			6,994			8,157			17,781			2,472		51,459
Stock compensation expense	—			—			—			535			9,652		10,187
Adjusted EBITDA	$	11,013		$	49,772		$	25,715		$	90,025		$	(23,412)	$	153,113
Adjusted EBITDA margin	2.1		%	21.7		%	9.0		%	20.2		%	N/M		9.8		%

Net income was $60.8 million for the three months ended September 30, 2023, compared to $38.1 million for the three months ended September 30, 2022.

The following table summarizes changes in segment performance measures for the three months ended September 30, 2023, compared to the three months ended September 30, 2022:

	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
Change in revenue	7.4	%	7.7	%	2.4	%	6.6	%	5.9	%	6.2	%
Change in income from operations	694.2	%	8.7	%	(0.4)	%	12.9	%	N/M		42.1	%
Change in Adjusted EBITDA	321.0	%	7.7	%	2.5	%	9.9	%	N/M		26.6	%

_______________________________________________________________________________

N/M —     Not meaningful.

24

Nine Months Ended September 30, 2023

The following tables reconcile our segment performance measures to our consolidated operating results:

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital			Rehabilitation Hospital			Outpatient Rehabilitation			Concentra			Other		Total
	(in thousands)
Revenue	$	1,732,645		$	719,419		$	890,679		$	1,397,341		$	265,118	$	5,005,202
Operating expenses	(1,544,014)			(564,224)			(801,523)			(1,104,624)			(396,649)		(4,411,034)
Depreciation and amortization	(46,925)			(20,881)			(26,097)			(54,552)			(6,303)		(154,758)
Other operating income	—			336			239			151			485		1,211
Income (loss) from operations	$	141,706		$	134,650		$	63,298		$	238,316		$	(137,349)	$	440,621
Depreciation and amortization	46,925			20,881			26,097			54,552			6,303		154,758
Stock compensation expense	—			—			—			178			31,812		31,990
Adjusted EBITDA	$	188,631		$	155,531		$	89,395		$	293,046		$	(99,234)	$	627,369
Adjusted EBITDA margin	10.9		%	21.6		%	10.0		%	21.0		%	N/M		12.5		%

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital			Rehabilitation Hospital			Outpatient Rehabilitation			Concentra			Other		Total
	(in thousands)
Revenue	$	1,672,247		$	678,908		$	844,191		$	1,309,356		$	247,380	$	4,752,082
Operating expenses	(1,605,368)			(537,153)			(758,279)			(1,038,842)			(366,007)		(4,305,649)
Depreciation and amortization	(45,276)			(20,971)			(24,316)			(55,323)			(7,693)		(153,579)
Other operating income (expense)	120			241			—			(19)			23,223		23,565
Income (loss) from operations	$	21,723		$	121,025		$	61,596		$	215,172		$	(103,097)	$	316,419
Depreciation and amortization	45,276			20,971			24,316			55,323			7,693		153,579
Stock compensation expense	—			—			—			1,606			26,350		27,956
Adjusted EBITDA	$	66,999		$	141,996		$	85,912		$	272,101		$	(69,054)	$	497,954
Adjusted EBITDA margin	4.0		%	20.9		%	10.2		%	20.8		%	N/M		10.5		%

Net income was $237.9 million for the nine months ended September 30, 2023, compared to $160.3 million for the nine months ended September 30, 2022.

The following table summarizes the changes in our segment performance measures for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022:

	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
Change in revenue	3.6	%	6.0	%	5.5	%	6.7	%	7.2	%	5.3	%
Change in income from operations	552.3	%	11.3	%	2.8	%	10.8	%	N/M		39.3	%
Change in Adjusted EBITDA	181.5	%	9.5	%	4.1	%	7.7	%	N/M		26.0	%

_______________________________________________________________________________

N/M —     Not meaningful.

25

Regulatory Changes

Our Annual Report on Form 10-K for the year ended December 31, 2022, filed with the SEC on February 23, 2023, contains a detailed discussion of the regulations that affect our business in Part I — Business — Government Regulations. The following is a discussion of some of the more significant healthcare regulatory changes that have affected our financial performance in the periods covered by this report, or are likely to affect our financial performance and financial condition in the future. The information below should be read in conjunction with the more detailed discussion of regulations contained in our Form 10-K.

Medicare Reimbursement

The Medicare program reimburses healthcare providers for services furnished to Medicare beneficiaries, which are generally persons age 65 and older, those who are chronically disabled, and those suffering from end stage renal disease. The program is governed by the Social Security Act of 1965 and is administered primarily by the Department of Health and Human Services (“HHS”) and CMS. Revenue generated directly from the Medicare program represented approximately 22% of our revenue for the nine months ended September 30, 2023, and 23% for the year ended December 31, 2022.

Federal Health Care Program Changes in Response to the COVID-19 Pandemic

On January 31, 2020, HHS declared a public health emergency under section 319 of the Public Health Service Act, 42 U.S.C. § 247d, in response to the COVID-19 outbreak in the United States. The HHS Secretary renewed the public health emergency determination for subsequent 90-day periods until February 9, 2023. On February 9, 2023, the HHS Secretary signed the final renewal and the public health emergency ended on May 11, 2023. The COVID-19 national emergency that was declared by President Trump on March 13, 2020, which was separate from the public health emergency, ended on April 10, 2023 when H.R.J. Res. 7 was signed into law.

As a result of the COVID-19 national emergency, the HHS Secretary authorized the waiver or modification of certain requirements under Medicare, Medicaid, and the Children’s Health Insurance Program (“CHIP”) pursuant to section 1135 of the Social Security Act. Under this authority, CMS issued a number of blanket waivers that excused health care providers or suppliers from specific program requirements. Our Annual Report on Form 10-K for the year ended December 31, 2022, contains a detailed discussion of the federal health care program changes made in response to the COVID-19 pandemic, including these COVID-19 waivers, in Part II — Management’s Discussion and Analysis of Financial Condition and Results of Operations — Regulatory Changes. Most of these COVID-19 waivers, including the waiver of the IRF 60% Rule and the waiver of Medicare statutory requirements regarding site neutral payments to long-term care hospitals (“LTCHs”), ended when the public health emergency expired on May 11, 2023. However, LTCHs are exempt from the greater-than-25-day average length of stay requirement for all cost reporting periods that include the COVID-19 public health emergency period. As a result, LTCH cost reporting periods that started prior to May 11, 2023, will continue to be exempt for the remainder of that cost reporting year. However, LTCH cost reporting periods that begin on or after May 11, 2023, must comply with the greater-than-25-day average length of stay requirement.

In addition, the Coronavirus Aid, Relief, and Economic Security (“CARES”) Act and related legislation temporarily suspended the 2% cut to Medicare payments due to sequestration from May 1, 2020, through March 31, 2022, and reduced the sequestration adjustment from 2% to 1% from April 1 through June 30, 2022. The full 2% reduction resumed on July 1, 2022. To pay for this relief, Congress increased the sequestration cut to Medicare payments to 2.25% for the first six months of fiscal year 2030 and to 3% for the final six months of fiscal year 2030. Additionally, an across-the-board 4% payment cut required to take effect in January 2022 due to the American Rescue Plan from the FY 2022 Statutory Pay-As-You-Go (“PAYGO”) scorecard was deferred by Congress until 2025.

The CARES Act and related legislation also provided more than $178 billion in appropriations for the Public Health and Social Services Emergency Fund, also known as the Provider Relief Fund, to be used for preventing, preparing, and responding to COVID-19 and for reimbursing “eligible health care providers for health care related expenses or lost revenues that are attributable to coronavirus.” HHS began distributing these funds to providers in April 2020. Recipients of payments were required to report data to HHS on the use of the funds via an online portal by specific deadlines established by HHS based on the date of the payment. All recipients of funds are subject to audit by HHS, the HHS OIG, or the Pandemic Response Accountability Committee. Audits may include examination of the accuracy of the data providers submitted to HHS in their applications for payments. Additional distributions are not expected and as a result, the Company does not expect to recognize additional income associated with these funds in the future.

26

Medicare Reimbursement of LTCH Services

The following is a summary of significant regulatory changes to the Medicare prospective payment system for our critical illness recovery hospitals, which are certified by Medicare as LTCHs, which have affected our results of operations, as well as the policies and payment rates that may affect our future results of operations. Medicare payments to our critical illness recovery hospitals are made in accordance with the long-term care hospital prospective payment system (“LTCH-PPS”).

Fiscal Year 2022. On August 13, 2021, CMS published the final rule updating policies and payment rates for the LTCH-PPS for fiscal year 2022 (affecting discharges and cost reporting periods beginning on or after October 1, 2021, through September 30, 2022). The standard federal rate was set at $44,714, an increase from the standard federal rate applicable during fiscal year 2021 of $43,755. The update to the standard federal rate for fiscal year 2022 included a market basket increase of 2.6%, less a productivity adjustment of 0.7%. The standard federal rate also included an area wage budget neutrality factor of 1.002848. The fixed-loss amount for high cost outlier cases paid under LTCH-PPS was set at $33,015, an increase from the fixed-loss amount in the 2021 fiscal year of $27,195. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate was set at $30,988, an increase from the fixed-loss amount in the 2021 fiscal year of $29,064.

Fiscal Year 2023. On August 10, 2022, CMS published the final rule updating policies and payment rates for the LTCH-PPS for fiscal year 2023 (affecting discharges and cost reporting periods beginning on or after October 1, 2022, through September 30, 2023). Certain errors in the final rule were corrected in documents published November 4, 2022, and December 13, 2022. The standard federal rate for fiscal year 2023 was set at $46,433, an increase from the standard federal rate applicable during fiscal year 2022 of $44,714. The update to the standard federal rate for fiscal year 2023 included a market basket increase of 4.1%, less a productivity adjustment of 0.3%. The standard federal rate also included an area wage budget neutrality factor of 1.0004304. As a result of the CARES Act, all LTCH cases were paid at the standard federal rate during the public health emergency. When the public health emergency ended on May 11, 2023, CMS returned to using the site-neutral payment rate for reimbursement of cases that do not meet the LTCH patient criteria. The fixed-loss amount for high cost outlier cases paid under LTCH-PPS was set at $38,518, an increase from the fixed-loss amount in the 2022 fiscal year of $33,015. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate was set at $38,788, an increase from the fixed-loss amount in the 2022 fiscal year of $30,988.

Fiscal Year 2024. On August 28, 2023, CMS published the final rule updating policies and payment rates for the LTCH-PPS for fiscal year 2024 (affecting discharges and cost reporting periods beginning on or after October 1, 2023, through September 30, 2024). Certain errors in the final rule were corrected in a document published on October 4, 2023. The standard federal rate for fiscal year 2024 is $48,117, an increase from the standard federal rate applicable during fiscal year 2023 of $46,433. The update to the standard federal rate for fiscal year 2024 includes a market basket increase of 3.5%, less a productivity adjustment of 0.2%. The standard federal rate also includes an area wage budget neutrality factor of 1.0031599. The fixed-loss amount for high cost outlier cases paid under LTCH-PPS is $59,873, an increase from the fixed-loss amount in the 2023 fiscal year of $38,518. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate is $42,750, an increase from the fixed-loss amount in the 2023 fiscal year of $38,788.

Medicare Reimbursement of IRF Services

The following is a summary of significant regulatory changes to the Medicare prospective payment system for our rehabilitation hospitals, which are certified by Medicare as IRFs, which have affected our results of operations, as well as the policies and payment rates that may affect our future results of operations. Medicare payments to our rehabilitation hospitals are made in accordance with the inpatient rehabilitation facility prospective payment system (“IRF-PPS”).

Fiscal Year 2022. On August 4, 2021, CMS published the final rule updating policies and payment rates for the IRF-PPS for fiscal year 2022 (affecting discharges and cost reporting periods beginning on or after October 1, 2021, through September 30, 2022). The standard payment conversion factor for discharges for fiscal year 2022 was set at $17,240, an increase from the standard payment conversion factor applicable during fiscal year 2021 of $16,856. The update to the standard payment conversion factor for fiscal year 2022 included a market basket increase of 2.6%, less a productivity adjustment of 0.7%. CMS increased the outlier threshold amount for fiscal year 2022 to $9,491 from $7,906 established in the final rule for fiscal year 2021.

Fiscal Year 2023. On August 1, 2022, CMS published the final rule updating policies and payment rates for the IRF-PPS for fiscal year 2023 (affecting discharges and cost reporting periods beginning on or after October 1, 2022, through September 30, 2023). The standard payment conversion factor for discharges for fiscal year 2023 was set at $17,878, an increase from the standard payment conversion factor applicable during fiscal year 2022 of $17,240. The update to the standard payment conversion factor for fiscal year 2023 included a market basket increase of 4.2%, less a productivity adjustment of 0.3%. CMS increased the outlier threshold amount for fiscal year 2023 to $12,526 from $9,491 established in the final rule for fiscal year 2022.

27

Fiscal Year 2024. On August 2, 2023, CMS published the final rule to update policies and payment rates for the IRF-PPS for fiscal year 2024 (affecting discharges and cost reporting periods beginning on or after October 1, 2023, through September 30, 2024). Certain errors in the final rule were corrected in a document published on October 4, 2023. The standard payment conversion factor for discharges for fiscal year 2024 was set at $18,541, an increase from the standard payment conversion factor applicable during fiscal year 2023 of $17,878. The update to the standard payment conversion factor for fiscal year 2024 included a market basket increase of 3.6%, less a productivity adjustment of 0.2%. CMS decreased the outlier threshold amount for fiscal year 2024 to $10,423 from $12,526 established in the final rule for fiscal year 2023.

Medicare Reimbursement of Outpatient Rehabilitation Clinic Services

Outpatient rehabilitation providers enroll in Medicare as a rehabilitation agency, a clinic, or a public health agency. The Medicare program reimburses outpatient rehabilitation providers based on the Medicare physician fee schedule. In the calendar year 2024 physician fee schedule proposed rule, CMS calculated the payment rates without the 2.5% payment increase to calendar year 2023 rates from the Consolidated Appropriations Act of 2023, but with the 1.25% payment increase to calendar year 2024 rates from that legislation. As a result of the lower statutory payment increase for calendar year 2024 and a negative 2.17% budget neutrality adjustment associated with changes to the relative value units, physician fee schedule payments are expected to decrease in 2024. CMS expects that its proposed policies for 2024 would result in a 2% decrease in Medicare payments for the therapy specialty. CMS also proposes changes to the quality payment program, including a transition from the Merit‑Based Incentive Payment System (“MIPS”) to the MIPS Value Pathways (“MVPs”). First, CMS proposes revisions to the existing set of 12 MVPs that it previously adopted in the calendar year 2022 and 2023 final rules. CMS would remove certain improvement activities from these MVPs and add other quality measures for MVP participants to choose from for data reporting. CMS also proposes to consolidate two of the existing MVPs into a single primary care MVP. Finally, CMS proposed to add five new MVPs. According to CMS, the proposed Rehabilitation Support of Musculoskeletal Care MVP will be most applicable to clinicians who specialize in rehabilitation support for musculoskeletal care, including physical therapists and occupational therapists. If finalized, these new MVPs would be available for voluntary reporting for the calendar year 2024 performance period.

Modifiers to Identify Services of Physical Therapy Assistants or Occupational Therapy Assistants

Our Annual Report on Form 10-K for the year ended December 31, 2022, contains a detailed discussion of Medicare regulations concerning services provided by physical therapy assistants and occupational therapy assistants in Part I — Business — Government Regulations and in Part II — Management’s Discussion and Analysis of Financial Condition and Results of Operations — Regulatory Changes. Since we submitted our last Annual Report on Form 10-K, CMS released the calendar year 2024 physician fee schedule proposed rule. The proposed rule does not contain any proposals concerning the modifiers for services provided by physical therapy and occupational therapy assistants. However, the proposed rule includes some potential changes to Medicare policies relating to supervision of services provided by physical therapy assistants and occupational therapy assistants. First, CMS is proposing to establish a general supervision policy for remote therapeutic monitoring services provided by physical therapy assistants and occupational therapy assistants in private practice settings. In addition, CMS is seeking comments from stakeholders regarding a potential change to the requirement for direct supervision of physical therapy assistants and occupational therapy assistants by physical therapists and occupational therapists in private practice. Specifically, CMS is considering a change to this direct supervision requirement to instead require only general supervision for all physical therapy and occupational therapy services furnished in private practice by physical therapy assistants and occupational therapy assistants.

28

Operating Statistics

The following table sets forth operating statistics for each of our segments for the periods presented. The operating statistics reflect data for the period of time we managed these operations. Our operating statistics include metrics we believe provide relevant insight about the number of facilities we operate, volume of services we provide to our patients, and average payment rates for services we provide. These metrics are utilized by management to monitor trends and performance in our businesses and therefore may be important to investors because management may assess our performance based in part on such metrics. Other healthcare providers may present similar statistics, and these statistics are susceptible to varying definitions. Our statistics as presented may not be comparable to other similarly titled statistics of other companies.

	Three Months Ended September 30,						Nine Months Ended September 30,
	2022			2023			2022			2023
Critical illness recovery hospital data:
Number of consolidated hospitals—start of period(1)	105			108			104			103
Number of hospitals acquired	—			—			2			1
Number of hospital start-ups	—			—			1			4
Number of hospitals closed/sold	—			(1)			(2)			(1)
Number of consolidated hospitals—end of period(1)	105			107			105			107
Available licensed beds(3)	4,509			4,524			4,509			4,524
Admissions(3)(4)	9,056			8,736			27,319			27,099
Patient days(3)(5)	278,137			267,910			840,487			831,022
Average length of stay (days)(3)(6)	31			31			31			30
Revenue per patient day(3)(7)	$	1,878		$	2,095		$	1,981		$	2,076
Occupancy rate(3)(8)	67		%	64		%	68		%	68		%
Percent patient days—Medicare(3)(9)	40		%	38		%	39		%	38		%
Rehabilitation hospital data:
Number of consolidated hospitals—start of period(1)	20			20			20			20
Number of hospitals acquired	—			1			—			1
Number of hospital start-ups	—			—			—			—
Number of hospitals closed/sold	—			—			—			—
Number of consolidated hospitals—end of period(1)	20			21			20			21
Number of unconsolidated hospitals managed—end of period(2)	11			12			11			12
Total number of hospitals (all)—end of period	31			33			31			33
Available licensed beds(3)	1,391			1,479			1,391			1,479
Admissions(3)(4)	7,517			7,840			22,149			23,363
Patient days(3)(5)	109,076			112,095			321,690			330,142
Average length of stay (days)(3)(6)	15			14			15			14
Revenue per patient day(3)(7)	$	1,931		$	2,025		$	1,934		$	2,001
Occupancy rate(3)(8)	85		%	84		%	85		%	84		%
Percent patient days—Medicare(3)(9)	48		%	49		%	48		%	49		%
Outpatient rehabilitation data:
Number of consolidated clinics—start of period	1,599			1,638			1,572			1,622
Number of clinics acquired	6			3			16			16
Number of clinic start-ups	9			12			34			33
Number of clinics closed/sold	(5)			(8)			(13)			(26)
Number of consolidated clinics—end of period	1,609			1,645			1,609			1,645
Number of unconsolidated clinics managed—end of period	324			301			324			301
Total number of clinics (all)—end of period	1,933			1,946			1,933			1,946
Number of visits(3)(10)	2,404,868			2,627,362			7,165,866			7,984,622
Revenue per visit(3)(11)	$	103		$	100		$	103		$	100

29

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
Concentra data:
Number of consolidated centers—start of period	518		540		518		540
Number of centers acquired	—		—		3		1
Number of center start-ups	1		—		1		—
Number of centers closed/sold	—		(1)		(3)		(2)
Number of consolidated centers—end of period	519		539		519		539
Number of onsite clinics operated—end of period	147		145		147		145
Number of visits(3)(10)	3,273,031		3,281,042		9,604,441		9,766,881
Revenue per visit(3)(11)	$	128	$	136	$	127	$	135

_______________________________________________________________________________

(1)Represents the number of hospitals included in our consolidated financial results at the end of each period presented.

(2)Represents the number of hospitals which are managed by us at the end of each period presented. We have minority ownership interests in these businesses.

(3)Data excludes locations managed by the Company. For purposes of our Concentra segment, onsite clinics are excluded.

(4)Represents the number of patients admitted to our hospitals during the periods presented.

(5)Each patient day represents one patient occupying one bed for one day during the periods presented.

(6)Represents the average number of days in which patients were admitted to our hospitals. Average length of stay is calculated by dividing the number of patient days, as presented above, by the number of patients discharged from our hospitals during the periods presented.

(7)Represents the average amount of revenue recognized for each patient day. Revenue per patient day is calculated by dividing patient service revenues, excluding revenues from certain other ancillary and outpatient services provided at our hospitals, by the total number of patient days.

(8)Represents the portion of our hospitals being utilized for patient care during the periods presented. Occupancy rate is calculated using the number of patient days, as presented above, divided by the total number of bed days available during the period. Bed days available is derived by adding the daily number of available licensed beds for each of the periods presented.

(9)Represents the portion of our patient days which are paid by Medicare. The Medicare patient day percentage is calculated by dividing the total number of patient days which are paid by Medicare by the total number of patient days, as presented above.

(10)Represents the number of visits in which patients were treated at our outpatient rehabilitation clinics and Concentra centers during the periods presented. COVID-19 screening and testing services provided by our Concentra segment are not included in these figures.

(11)Represents the average amount of revenue recognized for each patient visit. Revenue per visit is calculated by dividing patient service revenue, excluding revenues from certain other ancillary services, by the total number of visits. For purposes of this computation for our Concentra segment, patient service revenue does not include onsite clinics or revenues generated from COVID-19 screening and testing services.

30

Results of Operations

The following table outlines selected operating data as a percentage of revenue for the periods indicated:

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
Revenue	100.0	%	100.0	%	100.0	%	100.0	%
Costs and expenses:
Cost of services, exclusive of depreciation and amortization(1)	88.9		86.6		88.2		85.6
General and administrative	2.5		2.5		2.4		2.5
Depreciation and amortization	3.3		3.1		3.2		3.1
Total costs and expenses	94.7		92.2		93.8		91.2
Other operating income	0.5		0.0		0.5		0.0
Income from operations	5.8		7.8		6.7		8.8
Loss on early retirement of debt	—		(0.9)		—		(0.3)
Equity in earnings of unconsolidated subsidiaries	0.6		0.7		0.4		0.6
Interest expense	(2.9)		(3.0)		(2.6)		(3.0)
Income before income taxes	3.5		4.6		4.5		6.1
Income tax expense	1.1		0.9		1.1		1.4
Net income	2.4		3.7		3.4		4.7
Net income attributable to non-controlling interests	0.7		0.8		0.6		0.8
Net income attributable to Select Medical Holdings Corporation	1.7	%	2.9	%	2.8	%	3.9	%

_______________________________________________________________________________

(1)Cost of services includes salaries, wages and benefits, operating supplies, lease and rent expense, and other operating costs.

31

The following table summarizes selected financial data by segment for the periods indicated:

	Three Months Ended September 30,								Nine Months Ended September 30,
	2022			2023			% Change		2022			2023			% Change
	(in thousands, except percentages)
Revenue:
Critical illness recovery hospital	$	524,584		$	563,628		7.4	%	$	1,672,247		$	1,732,645		3.6	%
Rehabilitation hospital	229,387			247,101			7.7		678,908			719,419			6.0
Outpatient rehabilitation	284,993			291,804			2.4		844,191			890,679			5.5
Concentra	444,576			473,964			6.6		1,309,356			1,397,341			6.7
Other(1)	84,254			89,197			5.9		247,380			265,118			7.2
Total Company	$	1,567,794		$	1,665,694		6.2	%	$	4,752,082		$	5,005,202		5.3	%
Income (loss) from operations:
Critical illness recovery hospital	$	(5,042)		$	29,960		694.2	%	$	21,723		$	141,706		552.3	%
Rehabilitation hospital	42,778			46,520			8.7		121,025			134,650			11.3
Outpatient rehabilitation	17,558			17,485			(0.4)		61,596			63,298			2.8
Concentra	71,709			80,948			12.9		215,172			238,316			10.8
Other(1)	(35,536)			(44,953)			N/M		(103,097)			(137,349)			N/M
Total Company	$	91,467		$	129,960		42.1	%	$	316,419		$	440,621		39.3	%
Adjusted EBITDA:
Critical illness recovery hospital	$	11,013		$	46,362		321.0	%	$	66,999		$	188,631		181.5	%
Rehabilitation hospital	49,772			53,626			7.7		141,996			155,531			9.5
Outpatient rehabilitation	25,715			26,346			2.5		85,912			89,395			4.1
Concentra	90,025			98,907			9.9		272,101			293,046			7.7
Other(1)	(23,412)			(31,404)			N/M		(69,054)			(99,234)			N/M
Total Company	$	153,113		$	193,837		26.6	%	$	497,954		$	627,369		26.0	%
Adjusted EBITDA margins:
Critical illness recovery hospital	2.1		%	8.2		%			4.0		%	10.9		%
Rehabilitation hospital	21.7			21.7					20.9			21.6
Outpatient rehabilitation	9.0			9.0					10.2			10.0
Concentra	20.2			20.9					20.8			21.0
Other(1)	N/M			N/M					N/M			N/M
Total Company	9.8		%	11.6		%			10.5		%	12.5		%
Total assets:
Critical illness recovery hospital	$	2,368,968		$	2,454,578				$	2,368,968		$	2,454,578
Rehabilitation hospital	1,189,486			1,222,853					1,189,486			1,222,853
Outpatient rehabilitation	1,377,010			1,401,148					1,377,010			1,401,148
Concentra	2,309,392			2,321,671					2,309,392			2,321,671
Other(1)	310,120			283,758					310,120			283,758
Total Company	$	7,554,976		$	7,684,008				$	7,554,976		$	7,684,008
Purchases of property, equipment, and other assets:
Critical illness recovery hospital	$	21,534		$	21,098				$	60,631		$	76,119
Rehabilitation hospital	392			4,813					11,487			15,298
Outpatient rehabilitation	10,098			8,855					28,826			29,263
Concentra	9,074			15,456					28,030			45,702
Other(1)	844			(24)					6,145			2,215
Total Company	$	41,942		$	50,198				$	135,119		$	168,597

_______________________________________________________________________________

(1)    Other includes our corporate administration and shared services, as well as employee leasing services with our non-consolidating subsidiaries. Total assets include certain non-consolidating joint ventures and minority investments in other healthcare related businesses.

N/M — Not meaningful.

32

Three Months Ended September 30, 2023, Compared to Three Months Ended September 30, 2022

For the three months ended September 30, 2023, we had revenue of $1,665.7 million and income from operations of $130.0 million, as compared to revenue of $1,567.8 million and income from operations of $91.5 million for the three months ended September 30, 2022. For the three months ended September 30, 2023, Adjusted EBITDA was $193.8 million, with an Adjusted EBITDA margin of 11.6%, as compared to Adjusted EBITDA of $153.1 million and an Adjusted EBITDA margin of 9.8% for the three months ended September 30, 2022.

A decrease in labor costs in our critical illness recovery hospital segment continued to be a contributor to the improvement in our financial performance, as well as an increase in revenue, for the three months ended September 30, 2023, compared to the three months ended September 30, 2022. The investments we made in the recruitment, hiring, and retention of full-time staff in 2022 resulted in a significant decrease in contract labor utilization in 2023. Additionally, reduced demand in the marketplace resulted in lower contract labor rates, which further contributed to the decrease in total contract labor costs. We believe the ratio of personnel expense to net revenue for the critical illness recovery hospital segment for the three months ended September 30, 2023, is indicative of a more stabilized labor environment. Other operating income during the three months ended September 30, 2023, included $0.5 million, compared to $8.4 million during the three months ended September 30, 2022. Our other operating income was principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and lost revenues attributable to COVID-19.

Revenue

Critical Illness Recovery Hospital Segment.    Revenue increased 7.4% to $563.6 million for the three months ended September 30, 2023, compared to $524.6 million for the three months ended September 30, 2022. The increase was due to revenue per patient day, which increased 11.6% to $2,095 for the three months ended September 30, 2023, compared to $1,878 for the three months ended September 30, 2022. Our patient days were 267,910 days for the three months ended September 30, 2023, compared to 278,137 days for the three months ended September 30, 2022. Occupancy in our critical illness recovery hospitals was 64% and 67% for the three months ended September 30, 2023 and 2022, respectively.

Rehabilitation Hospital Segment.    Revenue increased 7.7% to $247.1 million for the three months ended September 30, 2023, compared to $229.4 million for the three months ended September 30, 2022. Revenue per patient day increased 4.9% to $2,025 for the three months ended September 30, 2023, compared to $1,931 for the three months ended September 30, 2022. Our patient days increased 2.8% to 112,095 days for the three months ended September 30, 2023, compared to 109,076 days for the three months ended September 30, 2022. Occupancy in our rehabilitation hospitals was 84% and 85% for the three months ended September 30, 2023 and 2022, respectively.

Outpatient Rehabilitation Segment.   Revenue increased 2.4% to $291.8 million for the three months ended September 30, 2023, compared to $285.0 million for the three months ended September 30, 2022. The increase was due to patient visits, which increased 9.3% to 2,627,362 visits for the three months ended September 30, 2023, compared to 2,404,868 visits for the three months ended September 30, 2022. Our revenue per visit was $100 for the three months ended September 30, 2023, compared to $103 for the three months ended September 30, 2022. The decrease in revenue per visit was principally due to a decrease in Medicare reimbursement, changes in payor mix, and an increase in variable discounts.

Concentra Segment.    Revenue increased 6.6% to $474.0 million for the three months ended September 30, 2023, compared to $444.6 million for the three months ended September 30, 2022. The increase was principally due to revenue per visit, which increased 6.3% to $136 for the three months ended September 30, 2023, compared to $128 for the three months ended September 30, 2022. Our patient visits increased to 3,281,042 visits for the three months ended September 30, 2023, compared to 3,273,031 visits for the three months ended September 30, 2022.

Operating Expenses

Our operating expenses consist principally of cost of services and general and administrative expenses. Our operating expenses were $1,483.8 million, or 89.1% of revenue, for the three months ended September 30, 2023, compared to $1,433.3 million, or 91.4% of revenue, for the three months ended September 30, 2022. Our cost of services, a major component of which is labor expense, was $1,442.5 million, or 86.6% of revenue, for the three months ended September 30, 2023, compared to $1,393.8 million, or 88.9% of revenue, for the three months ended September 30, 2022. The decrease in our operating expenses relative to our revenue was principally due to the decreased labor costs within our critical illness recovery hospital segment, as explained further within the “Adjusted EBITDA” discussion. General and administrative expenses were $41.3 million, or 2.5% of revenue, for the three months ended September 30, 2023, compared to $39.5 million, or 2.5% of revenue, for the three months ended September 30, 2022.

33

Other Operating Income

For the three months ended September 30, 2023, we had other operating income of $0.5 million, compared to $8.4 million for the three months ended September 30, 2022. The other operating income for the three months ended September 30, 2022, is included within the operating results of our other activities, and is principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and lost revenues attributable to COVID-19.

Adjusted EBITDA

Critical Illness Recovery Hospital Segment.    Adjusted EBITDA increased 321.0% to $46.4 million for the three months ended September 30, 2023, compared to $11.0 million for the three months ended September 30, 2022. Our Adjusted EBITDA margin for the critical illness recovery hospital segment was 8.2% for the three months ended September 30, 2023, compared to 2.1% for the three months ended September 30, 2022. The increases in our Adjusted EBITDA and Adjusted EBITDA margin during the three months ended September 30, 2023, as compared to the three months ended September 30, 2022, were principally due to an increase in net revenue as well as a decrease in labor costs. The decrease in labor costs resulted from our efforts in 2022 to hire additional full-time nursing staff, improve retention among our employees, and decrease our reliance on contract labor, as well as the lower contract labor rates due to reduced demand in the marketplace. Our total contract labor costs decreased by approximately 36% during the three months ended September 30, 2023, as compared to the three months ended September 30, 2022, which was driven by an approximate 30% decrease in the utilization of contract registered nurses and an approximate 9% decrease in the rate per hour for contract registered nurses.

Rehabilitation Hospital Segment.   Adjusted EBITDA increased 7.7% to $53.6 million for the three months ended September 30, 2023, compared to $49.8 million for the three months ended September 30, 2022. Our Adjusted EBITDA margin for the rehabilitation hospital segment was 21.7% for each of the third quarters ended September 30, 2023, and September 30, 2022. The increase in our Adjusted EBITDA was principally due to an increase in revenue.

Outpatient Rehabilitation Segment.    Adjusted EBITDA increased 2.5% to $26.3 million for the three months ended September 30, 2023, compared to $25.7 million for the three months ended September 30, 2022. Our Adjusted EBITDA margin for the outpatient rehabilitation segment was 9.0% for the three months ended September 30, 2023, and September 30, 2022.

Concentra Segment.    Adjusted EBITDA increased 9.9% to $98.9 million for the three months ended September 30, 2023, compared to $90.0 million for the three months ended September 30, 2022. Our Adjusted EBITDA margin for the Concentra segment was 20.9% for the three months ended September 30, 2023, compared to 20.2% for the three months ended September 30, 2022. The increases in Adjusted EBITDA and Adjusted EBITDA margin during the three months ended September 30, 2023, as compared to the three months ended September 30, 2022, were principally due to an increase in revenue.

Depreciation and Amortization

Depreciation and amortization expense was $52.4 million for the three months ended September 30, 2023, compared to $51.5 million for the three months ended September 30, 2022.

Income from Operations

For the three months ended September 30, 2023, we had income from operations of $130.0 million, compared to $91.5 million for the three months ended September 30, 2022. The decline in labor costs and increase in revenue experienced within our critical illness recovery hospital segment was the primary cause of the increase in income from operations, as discussed above under “Adjusted EBITDA.” Income from operations for the three months ended September 30, 2023, included other operating income of $0.5 million, compared to $8.4 million for the three months ended September 30, 2022, as described under “Other Operating Income” above.

Loss on Early Retirement of Debt

For the three months ended September 30, 2023, we had a loss on early retirement of debt of $14.7 million related to an amendment to the Select credit agreement, as described in Note 7 - Long-Term Debt and Notes Payable.

Equity in Earnings of Unconsolidated Subsidiaries

For the three months ended September 30, 2023, we had equity in earnings of unconsolidated subsidiaries of $11.6 million, compared to $8.1 million for the three months ended September 30, 2022. The increase in equity in earnings is principally due to the improved operating performance of our rehabilitation businesses in which we are a minority owner.

34

Interest

Our term loan is subject to an interest rate cap, which limits the variable interest rate index to 1.0% on $2.0 billion of principal outstanding under the term loan. The Term SOFR rate was 5.33% at September 30, 2023, compared to the one-month LIBOR rate of 3.14% at September 30, 2022. Interest expense was $50.3 million for the three months ended September 30, 2023, compared to $45.2 million for the three months ended September 30, 2022. The increase in interest expense was principally due to an increase in the variable interest rate on borrowings made under our revolving credit facility.

Income Taxes

We recorded income tax expense of $15.7 million for the three months ended September 30, 2023, which represented an effective tax rate of 20.6%. We recorded income tax expense of $16.2 million for the three months ended September 30, 2022, which represented an effective tax rate of 29.8%. The higher effective tax rate for the three months ended September 30, 2022, resulted primarily from the effect of a change in Pennsylvania’s corporate income tax rate on the net deferred tax asset.

35

Nine Months Ended September 30, 2023, Compared to Nine Months Ended September 30, 2022

For the nine months ended September 30, 2023, we had revenue of $5,005.2 million and income from operations of $440.6 million, respectively, as compared to revenue of $4,752.1 million and income from operations of $316.4 million for the nine months ended September 30, 2022. For the nine months ended September 30, 2023, Adjusted EBITDA was $627.4 million, with an Adjusted EBITDA margin of 12.5%, as compared to Adjusted EBITDA of $498.0 million and an Adjusted EBITDA margin of 10.5% for the nine months ended September 30, 2022, respectively.

A significant contributor to the improvement in our financial performance for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022, was a decrease in labor costs and an increase in revenue in our critical illness recovery hospital segment as the investments we made in the recruitment, hiring, and retention of full-time staff in 2022 resulted in a significant decrease in contract labor utilization in 2023. Additionally, reduced demand in the marketplace resulted in lower contract labor rates, which further contributed to the decrease in total contract labor costs. We believe the ratio of personnel expense to net revenue for the critical illness recovery hospital segment for the nine months ended September 30, 2023, is indicative of a more stabilized labor environment. Other operating income during the nine months ended September 30, 2023 included $1.2 million. Other operating income during the nine months ended September 30, 2022, included $23.6 million, principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and lost revenues attributable to COVID-19.

Revenue

Critical Illness Recovery Hospital Segment.   Revenue increased 3.6% to $1,732.6 million for the nine months ended September 30, 2023, compared to $1,672.2 million for the nine months ended September 30, 2022. The increase was due to revenue per patient day, which increased 4.8% to $2,076 for the nine months ended September 30, 2023, compared to $1,981 for the nine months ended September 30, 2022. The increase in revenue per patient day is inclusive of the reinstatement of the 2.0% cut to Medicare payments due to sequestration. Our patient days were 831,022 for the nine months ended September 30, 2023, compared to 840,487 days for the nine months ended September 30, 2022. Occupancy in our critical illness recovery hospitals was 68% for the nine months ended September 30, 2023 and 2022.

Rehabilitation Hospital Segment.   Revenue increased 6.0% to $719.4 million for the nine months ended September 30, 2023, compared to $678.9 million for the nine months ended September 30, 2022. Revenue per patient day increased 3.5% to $2,001 for the nine months ended September 30, 2023, compared to $1,934 for the nine months ended September 30, 2022. Our patient days increased 2.6% to 330,142 days for the nine months ended September 30, 2023, compared to 321,690 days for the nine months ended September 30, 2022. Occupancy in our rehabilitation hospitals was 84% and 85% for the nine months ended September 30, 2023 and 2022, respectively.

Outpatient Rehabilitation Segment.   Revenue increased 5.5% to $890.7 million for the nine months ended September 30, 2023, compared to $844.2 million for the nine months ended September 30, 2022. The increase was due to patient visits, which increased 11.4% to 7,984,622 visits for the nine months ended September 30, 2023, compared to 7,165,866 visits for the nine months ended September 30, 2022. Our revenue per visit was $100 for the nine months ended September 30, 2023, compared to $103 for the nine months ended September 30, 2022, principally due to a decrease in Medicare reimbursement, changes in payor mix, and an increase in variable discounts.

Concentra Segment.   Revenue increased 6.7% to $1,397.3 million for the nine months ended September 30, 2023, compared to $1,309.4 million for the nine months ended September 30, 2022. Our revenue per visit increased 6.3% to $135 for the nine months ended September 30, 2023, compared to $127 for the nine months ended September 30, 2022. Our patient visits increased 1.7% to 9,766,881 for the nine months ended September 30, 2023, compared to 9,604,441 visits for the nine months ended September 30, 2022. COVID-19 screening and testing services did not contribute to the Concentra segment’s revenue for the nine months ended September 30, 2023, compared to $19.3 million of revenue from these services during the nine months ended September 30, 2022.

36

Operating Expenses

Our operating expenses consist principally of cost of services and general and administrative expenses. Our operating expenses were $4,411.0 million, or 88.1% of revenue, for the nine months ended September 30, 2023, compared to $4,305.6 million, or 90.6% of revenue, for the nine months ended September 30, 2022. Our cost of services, a major component of which is labor expense, was $4,284.9 million, or 85.6% of revenue, for the nine months ended September 30, 2023, compared to $4,191.4 million, or 88.2% of revenue, for the nine months ended September 30, 2022. The decrease in our operating expenses relative to our revenue was principally due to the decreased labor costs within our critical illness recovery hospital segment, as explained further within the “Adjusted EBITDA” discussion. General and administrative expenses were $126.1 million, or 2.5% of revenue, for the nine months ended September 30, 2023, compared to $114.3 million, or 2.4% of revenue, for the nine months ended September 30, 2022.

Other Operating Income

For the nine months ended September 30, 2023, we had other operating income of $1.2 million, compared to $23.6 million for the nine months ended September 30, 2022. The other operating income for the nine months ended September 30, 2022, is included within the operating results of our other activities, and is principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and lost revenues attributable to COVID-19.

Adjusted EBITDA

Critical Illness Recovery Hospital Segment.  Adjusted EBITDA increased 181.5% to $188.6 million for the nine months ended September 30, 2023, compared to $67.0 million for the nine months ended September 30, 2022. Our Adjusted EBITDA margin for the critical illness recovery hospital segment was 10.9% for the nine months ended September 30, 2023, compared to 4.0% for the nine months ended September 30, 2022. The increases in our Adjusted EBITDA and Adjusted EBITDA margin during the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, were due to lower labor costs as well as an increase in net revenue. The decrease in labor costs resulted from our efforts in 2022 to hire additional full-time nursing staff, improve retention among our employees, and decrease our reliance on contract labor, as well as the lower contract labor rates due to reduced demand in the marketplace. Our total contract labor costs decreased by approximately 65% during the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, which was driven by an approximate 45% decrease in the utilization of contract registered nurses and an approximate 33% decrease in the rate per hour for contract registered nurses.

Rehabilitation Hospital Segment.   Adjusted EBITDA increased 9.5% to $155.5 million for the nine months ended September 30, 2023, compared to $142.0 million for the nine months ended September 30, 2022. Our Adjusted EBITDA margin for the rehabilitation hospital segment was 21.6% for the nine months ended September 30, 2023, compared to 20.9% for the nine months ended September 30, 2022. The increase in Adjusted EBITDA and Adjusted EBITDA margin for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022, was principally due to an increase in revenue.

Outpatient Rehabilitation Segment.   Adjusted EBITDA increased 4.1% to $89.4 million for the nine months ended September 30, 2023, compared to $85.9 million for the nine months ended September 30, 2022. Our Adjusted EBITDA margin for the outpatient rehabilitation segment was 10.0% for the nine months ended September 30, 2023, compared to 10.2% for the nine months ended September 30, 2022.

Concentra Segment.   Adjusted EBITDA increased 7.7% to $293.0 million for the nine months ended September 30, 2023, compared to $272.1 million for the nine months ended September 30, 2022. Our Adjusted EBITDA margin for the Concentra segment was 21.0% for the nine months ended September 30, 2023, compared to 20.8% for the nine months ended September 30, 2022. The increase in Adjusted EBITDA and Adjusted EBITDA margin was principally due to an increase in revenue for the nine months ended September 30, 2023, as compared to the nine months ended September 30, 2022.

Depreciation and Amortization

Depreciation and amortization expense was $154.8 million for the nine months ended September 30, 2023, compared to $153.6 million for the nine months ended September 30, 2022.

37

Income from Operations

For the nine months ended September 30, 2023, we had income from operations of $440.6 million, compared to $316.4 million for the nine months ended September 30, 2022. The decline in labor costs and increase in revenue experienced within our critical illness recovery hospital segment was the primary cause of the increase in income from operations, as discussed above under “Adjusted EBITDA.” Other operating income during the nine months ended September 30, 2023, was $1.2 million, compared to $23.6 million for the nine months ended September 30, 2022, as described under “Other Operating Income” above.

Loss on Early Retirement of Debt

For the nine months ended September 30, 2023, we had a loss on early retirement of debt of $14.7 million related to an amendment to the Select credit agreement, as described in Note 7 - Long-Term Debt and Notes Payable.

Equity in Earnings of Unconsolidated Subsidiaries

For the nine months ended September 30, 2023, we had equity in earnings of unconsolidated subsidiaries of $30.6 million, compared to $19.6 million for the nine months ended September 30, 2022. The increase in equity in earnings is principally due to the improved operating performance of our rehabilitation businesses in which we are a minority owner.

Interest

Our term loan is subject to an interest rate cap, which limits the variable interest rate index to 1.0% on $2.0 billion of principal outstanding under the term loan. The Term SOFR rate was 5.33% at September 30, 2023, compared to the one-month LIBOR rate of 3.14% at September 30, 2022. Interest expense was $147.8 million for the nine months ended September 30, 2023, compared to $121.8 million for the nine months ended September 30, 2022. The increase in interest expense was caused by an increase in the borrowings made under the revolving facility, as well as an increase in the variable interest rate to the extent not mitigated by the interest rate cap.

Income Taxes

We recorded income tax expense of $70.8 million for the nine months ended September 30, 2023, which represented an effective tax rate of 22.9%. We recorded income tax expense of $54.0 million for the nine months ended September 30, 2022, which represented an effective tax rate of 25.2%. The higher effective tax rate for the three months ended September 30, 2022, resulted primarily from the effect of a change in Pennsylvania’s corporate income tax rate on the net deferred tax asset.

38

Liquidity and Capital Resources

Cash Flows for the Nine Months Ended September 30, 2023 and Nine Months Ended September 30, 2022

In the following, we discuss cash flows from operating activities, investing activities, and financing activities.

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Cash flows provided by operating activities	$	272,281	$	402,616
Cash flows used in investing activities	(169,105)		(198,893)
Cash flows used in financing activities	(69,263)		(224,189)
Net increase (decrease) in cash and cash equivalents	33,913		(20,466)
Cash and cash equivalents at beginning of period	74,310		97,906
Cash and cash equivalents at end of period	$	108,223	$	77,440

Operating activities provided $402.6 million of cash flows for the nine months ended September 30, 2023, compared to $272.3 million of cash flows for the nine months ended September 30, 2022. The cash flows from operating activities during the nine months ended September 30, 2022, included the repayment of $82.8 million of Medicare advance payments. The remaining change in cash flows provided by operating activities year over year is principally due to an increase in net income.

Our days sales outstanding was 52 days at September 30, 2023, compared to 55 days at December 31, 2022. Our days sales outstanding was 53 days at September 30, 2022, compared to 52 days at December 31, 2021. Our days sales outstanding will fluctuate based upon variability in our collection cycles and patient volumes.

Investing activities used $198.9 million of cash flows for the nine months ended September 30, 2023. The principal uses of cash were $168.6 million for purchases of property, equipment, and other assets, and $30.4 million for investments in and acquisitions of businesses. Investing activities used $169.1 million of cash flows for the nine months ended September 30, 2022. The principal uses of cash were $135.1 million for purchases of property and equipment and $39.4 million for investments in and acquisitions of businesses.

Financing activities used $224.2 million of cash flows for the nine months ended September 30, 2023. The principal uses of cash were net repayments under our revolving facility of $105.0 million, $54.9 million for distributions to and purchases of non-controlling interests, and $47.9 million of dividend payments to common stockholders. Financing activities used $69.3 million of cash flows for the nine months ended September 30, 2022. The principal uses of cash were $193.6 million for repurchases of common stock, $48.7 million of dividend payments to common stockholders and $40.7 million for distributions to and purchases of non-controlling interests. The principal source of cash was net borrowings under our revolving facility of $220.0 million.

39

Capital Resources

Working capital.  We had net working capital of $110.0 million at September 30, 2023, compared to $116.2 million at December 31, 2022.

Credit facilities. On July 31, 2023, the Company entered into Amendment No. 8 to the Select credit agreement. Amendment No. 8 provides for a new tranche of term loans in an aggregate principal amount of $2,103.0 million to replace the existing term loans and a $710.0 million new revolving credit facility to replace the $650.0 million existing revolving credit facility. The term loans and the extended revolving credit facility will mature on March 6, 2027, with an early springing maturity 90 days prior to the senior notes maturity, triggered if more than $300.0 million of senior notes remain outstanding on May 15, 2026. The term loans have an interest rate of Term SOFR plus 3.00% and the revolving credit facility has an interest rate of Adjusted Term SOFR (which includes a 0.10% credit spread adjustment) plus 2.50%, subject to a leverage-based pricing grid. During the three months ended September 30, 2023, the Company recognized a $14.7 million loss on early retirement of debt as a result of the amendment to the Select credit agreement.

On August 31, 2023, the Company entered into Amendment No. 9 to the Select credit agreement. Amendment No. 9 increased the revolving credit facility commitments from $710.0 million to $770.0 million.

At September 30, 2023, Select had outstanding borrowings under its credit facilities consisting of a $2,097.7 million term loan (excluding unamortized original issue discounts and debt issuance costs of $16.5 million) and borrowings of $340.0 million under its revolving facility. At September 30, 2023, Select had $374.2 million of availability under its revolving facility after giving effect to $55.8 million of outstanding letters of credit.

Stock Repurchase Program.  Holdings’ Board of Directors has authorized a common stock repurchase program to repurchase up to $1.0 billion worth of shares of its common stock. On November 2, 2023, the Board of Directors extended the common stock repurchase program from December 31, 2023, to December 31, 2025. The common stock repurchase program will remain in effect until then, unless further extended or earlier terminated by the Board of Directors. Stock repurchases under this program may be made in the open market or through privately negotiated transactions, and at times and in such amounts as Holdings deems appropriate. Holdings funds this program with cash on hand and borrowings under its revolving facility. Holdings did not repurchase shares under the program during the nine months ended September 30, 2023. Since the inception of the program through September 30, 2023, Holdings has repurchased 48,234,823 shares at a cost of approximately $600.3 million, or $12.45 per share, which includes transaction costs. The Inflation Reduction Act of 2022, which enacted a 1% excise tax on stock repurchases that exceed $1.0 million, became effective January 1, 2023.

Use of Capital Resources.  We may from time to time pursue opportunities to develop new joint venture relationships with large, regional health systems and other healthcare providers. We also intend to open new outpatient rehabilitation clinics and occupational health centers in local areas that we currently serve where we can benefit from existing referral relationships and brand awareness to produce incremental growth. In addition to our development activities, we may grow through opportunistic acquisitions.

Liquidity

We believe our internally generated cash flows and borrowing capacity under our revolving facility will allow us to finance our operations in both the short and long term. As of September 30, 2023, we had cash and cash equivalents of $77.4 million and $374.2 million of availability under the revolving facility after giving effect to $340.0 million of outstanding borrowings and $55.8 million of outstanding letters of credit.

We may from time to time seek to retire or purchase our outstanding debt through cash purchases and/or exchanges for equity securities, in open market purchases, privately negotiated transactions, tender offers or otherwise. Such repurchases or exchanges, if any, may be funded from operating cash flows or other sources and will depend on prevailing market conditions, our liquidity requirements, contractual restrictions and other factors. The amounts involved may be material.

Dividend

On February 16, 2023, May 3, 2023, and August 2, 2023, our Board of Directors declared a cash dividend of $0.125 per share. On March 15, 2023, May 31, 2023, and September 1, 2023, cash dividends totaling $15.9 million, $15.9 million, and $16.0 million were paid.

On November 2, 2023, our Board of Directors declared a cash dividend of $0.125 per share. The dividend will be payable on or about November 28, 2023, to stockholders of record as of the close of business on November 15, 2023.

40

There is no assurance that future dividends will be declared. The declaration and payment of dividends in the future are at the discretion of our Board of Directors after taking into account various factors, including, but not limited to, our financial condition, operating results, available cash and current and anticipated cash needs, the terms of our indebtedness, and other factors our Board of Directors may deem to be relevant.

Effects of Inflation

The healthcare industry is labor intensive and our largest expenses are labor related costs. Wage and other expenses increase during periods of inflation and when labor shortages occur in the marketplace. We have recently experienced higher labor costs related to an inflationary environment and competitive labor market. In addition, suppliers have passed along rising costs to us in the form of higher prices. We cannot predict our ability to pass along cost increases to our customers.

Recent Accounting Pronouncements

Refer to Note 2 – Accounting Policies of the notes to our condensed consolidated financial statements included herein for information regarding recent accounting pronouncements.

ITEM 3.  QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

We are subject to interest rate risk in connection with our variable rate long-term indebtedness. Our principal interest rate exposure relates to the loans outstanding under our credit facilities, which bear interest rates that are indexed against SOFR.

At September 30, 2023, Select had outstanding borrowings under its credit facilities consisting of a $2,097.7 million term loan (excluding unamortized original issue discounts and debt issuance costs of $16.5 million) and $340.0 million of borrowings under its revolving facility.

In order to mitigate our exposure to rising interest rates, we entered into an interest rate cap transaction to limit our variable interest rate to 1.0% on $2.0 billion of principal outstanding under our term loan. The agreement applies to interest payments through September 30, 2024. As of September 30, 2023, the Term SOFR rate was 5.33%. As of September 30, 2023, $97.7 million of our term loan borrowings are subject to variable interest rates.

As of September 30, 2023, each 0.25% increase in market interest rates will impact the annual interest expense on our variable rate debt by $1.1 million.

ITEM 4.  CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

We carried out an evaluation, under the supervision and with the participation of our principal executive officer and principal financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rule 13a-15(e) of the Securities Exchange Act of 1934) as of the end of the period covered in this report. Based on this evaluation, as of September 30, 2023, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures, including the accumulation and communication of disclosure to our principal executive officer and principal financial officer as appropriate to allow timely decisions regarding disclosure, are effective to provide reasonable assurance that material information required to be included in our periodic SEC reports is recorded, processed, summarized, and reported within the time periods specified in the relevant SEC rules and forms.

Changes in Internal Control over Financial Reporting

There was no change in our internal control over financial reporting (as defined in Rule 13a-15(f) of the Securities Exchange Act of 1934) identified in connection with the evaluation required by Rule 13a-15(d) of the Securities Exchange Act of 1934 that occurred during the third quarter ended September 30, 2023, that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations on Effectiveness of Controls

It should be noted that any system of controls, however well designed and operated, can provide only reasonable, and not absolute, assurance that the objectives of the system will be met. In addition, the design of any control system is based in part upon certain assumptions about the likelihood of future events. Because of these and other inherent limitations of control systems, there is only reasonable assurance that our controls will succeed in achieving their goals under all potential future conditions.

41

PART II: OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

Refer to the “Litigation” section contained within Note 13 – Commitments and Contingencies of the notes to our condensed consolidated financial statements included herein.

ITEM 1A. RISK FACTORS

There have been no material changes from our risk factors set forth in our Annual Report on Form 10-K for the year ended December 31, 2022.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

Purchases of Equity Securities by the Issuer

Holdings’ Board of Directors authorized a common stock repurchase program to repurchase up to $1.0 billion worth of shares of its common stock. On November 2, 2023, the Board of Directors extended the common stock repurchase program from December 31, 2023, to December 31, 2025. The common stock repurchase program will remain in effect until then, unless further extended or earlier terminated by the Board of Directors. Stock repurchases under this program may be made in the open market or through privately negotiated transactions, and at times and in such amounts as Holdings deems appropriate.

The following table provides information regarding repurchases of our common stock during the three months ended September 30, 2023.

	Total Number of Shares Purchased	Average Price Paid Per Share		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Approximate Dollar Value of Shares that May Yet Be Purchased Under Plans or Programs
July 1 - July 31, 2023(1)	244,452	$	30.03	—	$	399,677,961
August 1 - August 31, 2023(1)	73,650	29.92		—	399,677,961
September 1 - September 30, 2023	—	—		—	399,677,961
Total	318,102	$	—	—	$	399,677,961

_____________________________________________________________________________

(1)    The shares purchased represent common stock surrendered to us to satisfy tax withholding obligations associated with the vesting of restricted shares issued to employees, pursuant to the provisions of our equity incentive plans.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

Not applicable.

ITEM 4. MINE SAFETY DISCLOSURES

Not applicable.

ITEM 5. OTHER INFORMATION

Rule 10b5-1 Trading Plans

During the three months ended September 30, 2023, none of our directors or executive officers adopted or terminated any contract, instruction, or written plan for the purchase or sale of our securities to satisfy the affirmative defense conditions of Rule 10b5-1(c) or any non-Rule 10b5-1 trading arrangement.

Compensation Committee Chairman

On August 2, 2023, following the resignation of Bryan C. Cressey, the Company’s Board of Directors designated Daniel J. Thomas as chairman of the Compensation Committee.

42

ITEM 6. EXHIBITS

Number	Description
10.1	Amendment No. 8, dated as of July 31, 2023, to the Credit Agreement, dated as of March 6, 2017, by and among Select Medical Holdings Corporation, Select Medical Corporation, JPMorgan Chase Bank, N.A., as Administrative Agent and Collateral Agent, and the other lenders and issuing banks party thereto, as amended by Amendment No. 1, dated as of March 22, 2018, Amendment No. 2, dated as of October 26, 2018, Amendment No. 3, dated as of August 1, 2019, Amendment No. 4, dated as of December 10, 2019, Amendment No. 5, dated as of June 2, 2021, Amendment No. 6, dated as of February 21, 2023, and Amendment No. 7, dated as of May 31, 2023. (incorporated by reference to Exhibit 10.1 of the Current Report on Form 8-K (file No. 001-34465) filed on July 31, 2023).
10.2	Amendment No. 9, dated as of August 31, 2023, to the Credit Agreement, dated as of March 6, 2017, by and among Select Medical Holdings Corporation, Select Medical Corporation, JPMorgan Chase Bank, N.A., as Administrative Agent and Collateral Agent, and the other lenders and issuing banks party thereto, as amended by Amendment No. 1, dated as of March 22, 2018, Amendment No. 2, dated as of October 26, 2018, Amendment No. 3, dated as of August 1, 2019, Amendment No. 4, dated as of December 10, 2019, Amendment No. 5, dated as of June 2, 2021, Amendment No. 6, dated as of February 21, 2023, Amendment No. 7, dated as of May 31, 2023, and Amendment No. 8, dated as of July 31, 2023 (incorporated by reference to Exhibit 10.2 of the Current Report on Form 8-K (File No. 001-34465) filed on August 31, 2023).
31.1	Certification of Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
31.2	Certification of Executive Vice President and Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32.1	Certification of Chief Executive Officer, and Executive Vice President and Chief Financial Officer pursuant to 18 U.S.C. Section 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS	XBRL Instance Document - the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.
101.SCH	Inline XBRL Taxonomy Extension Schema Document.
101.CAL	Inline XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF	Inline XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB	Inline XBRL Taxonomy Extension Label Linkbase Document.
101.PRE	Inline XBRL Taxonomy Extension Presentation Linkbase Document.
104	Cover Page Interactive Data File - the cover page interactive data file does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document.

43

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized.

SELECT MEDICAL HOLDINGS CORPORATION
By:	/s/ Michael F. Malatesta
	Michael F. Malatesta
	Executive Vice President and Chief Financial Officer
	(Duly Authorized Officer)
By:	/s/ Christopher S. Weigl
	Christopher S. Weigl
	Senior Vice President, Controller & Chief Accounting Officer
	(Principal Accounting Officer)

Dated:  November 2, 2023

44

EX-31.1

EXHIBIT 31.1

SELECT MEDICAL HOLDINGS CORPORATION

CERTIFICATIONS PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

CERTIFICATION

I, David S. Chernow, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of Select Medical Holdings Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 2, 2023	/s/ David S. Chernow
	David S. Chernow
	President and Chief Executive Officer

EX-31.2

EXHIBIT 31.2

SELECT MEDICAL HOLDINGS CORPORATION

CERTIFICATIONS PURSUANT TO SECTION 302 OF

THE SARBANES-OXLEY ACT OF 2002

CERTIFICATION

I, Michael F. Malatesta, certify that:

1.    I have reviewed this quarterly report on Form 10-Q of Select Medical Holdings Corporation;

2.    Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;

3.    Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4.    The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:

a)    Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;

b)    Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;

c)    Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and

d)    Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5.    The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):

a)    All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and

b)    Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.

Date: November 2, 2023	/s/ Michael F. Malatesta
	Michael F. Malatesta
	Executive Vice President and Chief Financial Officer

EX-32.1

EXHIBIT 32.1

CERTIFICATION PURSUANT TO

18 U.S.C. SECTION 1350,

AS ADOPTED PURSUANT TO

SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002

In connection with the Quarterly Report on Form 10-Q of Select Medical Holdings Corporation (the “Company”) for the period ended September 30, 2023 as filed with the Securities and Exchange Commission on the date hereof (the “Report”), we, David S. Chernow and Michael F. Malatesta, Chief Executive Officer and Chief Financial Officer, respectively, of the Company, certify, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, that to our knowledge:

(1)    The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and

(2)    The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report.

November 2, 2023

/s/ David S. Chernow

David S. Chernow

President and Chief Executive Officer

/s/ Michael F. Malatesta

Michael F. Malatesta

Executive Vice President and Chief Financial Officer

XML

Cover - shares	9 Months Ended
	Sep. 30, 2023	Oct. 31, 2023
Cover [Abstract]
Document Type	10-Q
Document Quarterly Report	true
Document Period End Date	Sep. 30, 2023
Document Transition Report	false
Entity File Number	001-34465
Entity Registrant Name	SELECT MEDICAL HOLDINGS CORP
Entity Incorporation, State or Country Code	DE
Entity Tax Identification Number	20-1764048
Entity Address, Address Line One	4714 Gettysburg Road
Entity Address, Address Line Two	P.O. Box 2034
Entity Address, City or Town	Mechanicsburg
Entity Address, State or Province	PA
Entity Address, Postal Zip Code	17055
City Area Code	717
Local Phone Number	972-1100
Title of 12(b) Security	Common Stock, par value $0.001 per share
Trading Symbol	SEM
Security Exchange Name	NYSE
Entity Current Reporting Status	Yes
Entity Interactive Data Current	Yes
Entity Filer Category	Large Accelerated Filer
Entity Small Business	false
Entity Emerging Growth Company	false
Entity Shell Company	false
Entity Common Stock, Shares Outstanding		128,213,538
Current Fiscal Year End Date	--12-31
Amendment Flag	false
Document Fiscal Year Focus	2023
Document Fiscal Period Focus	Q3
Entity Central Index Key	0001320414

XML

Condensed Consolidated Balance Sheets (unaudited) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Current Assets:
Cash and cash equivalents	$ 77,440	$ 97,906
Accounts receivable	944,219	941,312
Prepaid income taxes	22,716	31,868
Current portion of interest rate cap contract	85,896	74,857
Other current assets	145,816	125,370
Total Current Assets	1,276,087	1,271,313
Operating lease right-of-use assets	1,180,907	1,169,740
Property and equipment, net	1,006,842	1,001,440
Goodwill	3,504,654	3,484,200
Identifiable intangible assets, net	336,639	351,662
Interest rate cap contract, net of current portion	0	45,200
Other assets	378,879	341,738
Total Assets	7,684,008	7,665,293
Current Liabilities:
Overdrafts	29,994	31,961
Current operating lease liabilities	242,594	236,784
Current portion of long-term debt and notes payable	35,085	44,351
Accounts payable	183,086	186,729
Accrued payroll	210,088	209,789
Accrued vacation	154,655	150,695
Accrued interest	12,044	29,837
Accrued other	297,931	264,525
Income taxes payable	579	480
Total Current Liabilities	1,166,056	1,155,151
Non-current operating lease liabilities	1,019,185	1,008,394
Long-term debt, net of current portion	3,695,244	3,835,211
Non-current deferred tax liability	146,919	169,793
Other non-current liabilities	106,216	106,137
Total Liabilities	6,133,620	6,274,686
Commitments and contingencies (Note 13)
Redeemable non-controlling interests	26,999	34,043
Stockholders’ Equity:
Common stock, $0.001 par value, 700,000,000 shares authorized, 127,173,871 and 128,287,211 shares issued and outstanding at 2022 and 2023, respectively	128	127
Capital in excess of par	482,290	452,183
Retained earnings	722,665	581,010
Accumulated other comprehensive income	62,727	88,602
Total Stockholders’ Equity	1,267,810	1,121,922
Non-controlling interests	255,579	234,642
Total Equity	1,523,389	1,356,564
Total Liabilities and Equity	$ 7,684,008	$ 7,665,293

XML

Condensed Consolidated Balance Sheets (unaudited) (Parenthetical) - $ / shares	Sep. 30, 2023	Dec. 31, 2022
Statement of Financial Position [Abstract]
Common stock, par value (in dollars per share)	$ 0.001	$ 0.001
Common stock, shares authorized (in shares)	700,000,000	700,000,000
Common stock, shares issued (in shares)	128,287,211	127,173,871
Common stock, shares outstanding (in shares)	128,287,211	127,173,871

XML

Condensed Consolidated Statements of Operations (unaudited) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Income Statement [Abstract]
Revenue	$ 1,665,694	$ 1,567,794	$ 5,005,202	$ 4,752,082
Costs and expenses:
Cost of services, exclusive of depreciation and amortization	1,442,509	1,393,817	4,284,931	4,191,377
General and administrative	41,316	39,491	126,103	114,272
Depreciation and amortization	52,394	51,459	154,758	153,579
Total costs and expenses	1,536,219	1,484,767	4,565,792	4,459,228
Other operating income	485	8,440	1,211	23,565
Income from operations	129,960	91,467	440,621	316,419
Other income and expense:
Loss on early retirement of debt	(14,692)	0	(14,692)	0
Equity in earnings of unconsolidated subsidiaries	11,561	8,084	30,618	19,648
Interest expense	(50,271)	(45,204)	(147,839)	(121,770)
Income before income taxes	76,558	54,347	308,708	214,297
Income tax expense	15,742	16,221	70,775	53,983
Net income	60,816	38,126	237,933	160,314
Less: Net income attributable to non-controlling interests	12,636	10,960	40,711	28,824
Net income attributable to Select Medical Holdings Corporation	$ 48,180	$ 27,166	$ 197,222	$ 131,490
Earnings per common share (Note 12):
Basic (in dollars per share)	$ 0.38	$ 0.21	$ 1.55	$ 1.01
Diluted (in dollars per share)	$ 0.38	$ 0.21	$ 1.55	$ 1.01

XML

Condensed Consolidated Statements of Comprehensive Income (unaudited) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Statement of Comprehensive Income [Abstract]
Net income	$ 60,816	$ 38,126	$ 237,933	$ 160,314
Other comprehensive income (loss), net of tax:
Gain on interest rate cap contract	3,895	31,079	18,726	82,726
Reclassification adjustment for gains included in net income	(16,215)	(4,485)	(44,601)	(4,452)
Net change, net of tax benefit (expense) of $(8,865), $3,998, $(26,092), and $8,397	(12,320)	26,594	(25,875)	78,274
Comprehensive income	48,496	64,720	212,058	238,588
Less: Comprehensive income attributable to non-controlling interests	12,636	10,960	40,711	28,824
Comprehensive income attributable to Select Medical Holdings Corporation	$ 35,860	$ 53,760	$ 171,347	$ 209,764

XML

Condensed Consolidated Statements of Comprehensive Income (unaudited) (Parenthetical) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Statement of Comprehensive Income [Abstract]
Tax benefit (expense) on components of other comprehensive income	$ 3,998	$ (8,865)	$ 8,397	$ (26,092)

XML

Condensed Consolidated Statements of Changes in Equity and Income (unaudited) - USD ($) $ in Thousands	Total	Total Stockholders’ Equity	Common Stock	Capital in Excess of Par	Retained Earnings	Accumulated Other Comprehensive Income	Non-controlling Interests
Beginning balance (in shares) at Dec. 31, 2021			133,884,000
Beginning balance at Dec. 31, 2021	$ 1,325,902	$ 1,109,981	$ 134	$ 504,314	$ 593,251	$ 12,282	$ 215,921
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	49,117	49,117			49,117
Net income attributable to non-controlling interests	4,891	0					4,891
Cash dividends declared for common stockholders ($0.125 per share)	(16,691)	(16,691)			(16,691)
Issuance of restricted stock (in shares)			13,000
Issuance of restricted stock	0	0	$ 0	0
Vesting of restricted stock	8,288	8,288		8,288
Repurchase of common shares (in shares)			(2,128,000)
Repurchase of common shares	(51,676)	(51,676)	$ (2)	(23,459)	(28,215)
Issuance of non-controlling interests	5,229	651		651			4,578
Non-controlling interests acquired in business combination, measurement period adjustment	12,463	0					12,463
Distributions to and purchases of non-controlling interests	(9,097)	0					(9,097)
Redemption value adjustment on non-controlling interests	(1,381)	(1,381)			(1,381)
Other comprehensive income (loss)	39,853	39,853				39,853
Other	(2)	(2)			(2)
Ending balance (in shares) at Mar. 31, 2022			131,769,000
Ending balance at Mar. 31, 2022	1,366,896	1,138,140	$ 132	489,794	596,079	52,135	228,756
Beginning balance (in shares) at Dec. 31, 2021			133,884,000
Beginning balance at Dec. 31, 2021	1,325,902	1,109,981	$ 134	504,314	593,251	12,282	215,921
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	131,490
Ending balance (in shares) at Sep. 30, 2022			127,144,000
Ending balance at Sep. 30, 2022	1,334,519	1,105,595	$ 127	444,843	570,069	90,556	228,924
Beginning balance (in shares) at Mar. 31, 2022			131,769,000
Beginning balance at Mar. 31, 2022	1,366,896	1,138,140	$ 132	489,794	596,079	52,135	228,756
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	55,207	55,207			55,207
Net income attributable to non-controlling interests	9,155	0					9,155
Cash dividends declared for common stockholders ($0.125 per share)	(16,108)	(16,108)			(16,108)
Issuance of restricted stock (in shares)			211,000
Issuance of restricted stock	0	0	$ 0	0
Forfeitures of unvested restricted stock (in shares)			(6,000)
Forfeitures of unvested restricted stock	3	3	$ 0	0	3
Vesting of restricted stock	8,406	8,406		8,406
Repurchase of common shares (in shares)			(5,483,000)
Repurchase of common shares	(126,947)	(126,947)	$ (6)	(56,965)	(69,976)
Issuance of non-controlling interests	1,725	0					1,725
Distributions to and purchases of non-controlling interests	(6,814)	534		534			(7,348)
Redemption value adjustment on non-controlling interests	355	355			355
Other comprehensive income (loss)	11,827	11,827				11,827
Other	(4)	(4)			(4)
Ending balance (in shares) at Jun. 30, 2022			126,491,000
Ending balance at Jun. 30, 2022	1,303,701	1,071,413	$ 126	441,769	565,556	63,962	232,288
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	27,166	27,166			27,166
Net income attributable to non-controlling interests	8,720	0					8,720
Cash dividends declared for common stockholders ($0.125 per share)	(15,893)	(15,893)			(15,893)
Issuance of restricted stock (in shares)			1,228,000
Issuance of restricted stock	0	0	$ 1	(1)
Forfeitures of unvested restricted stock (in shares)			(6,000)
Forfeitures of unvested restricted stock	3	3	$ 0	0	3
Vesting of restricted stock	9,649	9,649		9,649
Repurchase of common shares (in shares)			(569,000)
Repurchase of common shares	(14,991)	(14,991)	$ 0	(6,574)	(8,417)
Issuance of non-controlling interests	142	0					142
Distributions to and purchases of non-controlling interests	(14,676)	(2,450)			(2,450)		(12,226)
Redemption value adjustment on non-controlling interests	4,108	4,108			4,108
Other comprehensive income (loss)	26,594	26,594				26,594
Other	(4)	(4)			(4)
Ending balance (in shares) at Sep. 30, 2022			127,144,000
Ending balance at Sep. 30, 2022	$ 1,334,519	1,105,595	$ 127	444,843	570,069	90,556	228,924
Beginning balance (in shares) at Dec. 31, 2022	127,173,871		127,173,000
Beginning balance at Dec. 31, 2022	$ 1,356,564	1,121,922	$ 127	452,183	581,010	88,602	234,642
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	70,805	70,805			70,805
Net income attributable to non-controlling interests	12,811	0					12,811
Cash dividends declared for common stockholders ($0.125 per share)	(15,897)	(15,897)			(15,897)
Issuance of restricted stock (in shares)			3,000
Issuance of restricted stock	0	0	$ 0	0
Vesting of restricted stock	10,003	10,003		10,003
Issuance of non-controlling interests	2,731	0					2,731
Non-controlling interests acquired in business combination, measurement period adjustment	3,877	0					3,877
Distributions to and purchases of non-controlling interests	(6,069)	0					(6,069)
Redemption value adjustment on non-controlling interests	(436)	(436)			(436)
Other comprehensive income (loss)	(15,948)	(15,948)				(15,948)
Other	0	0		(1)	1
Ending balance (in shares) at Mar. 31, 2023			127,176,000
Ending balance at Mar. 31, 2023	$ 1,418,441	1,170,449	$ 127	462,185	635,483	72,654	247,992
Beginning balance (in shares) at Dec. 31, 2022	127,173,871		127,173,000
Beginning balance at Dec. 31, 2022	$ 1,356,564	1,121,922	$ 127	452,183	581,010	88,602	234,642
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	$ 197,222
Ending balance (in shares) at Sep. 30, 2023	128,287,211		128,287,000
Ending balance at Sep. 30, 2023	$ 1,523,389	1,267,810	$ 128	482,290	722,665	62,727	255,579
Beginning balance (in shares) at Mar. 31, 2023			127,176,000
Beginning balance at Mar. 31, 2023	1,418,441	1,170,449	$ 127	462,185	635,483	72,654	247,992
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	78,237	78,237			78,237
Net income attributable to non-controlling interests	11,539	0					11,539
Cash dividends declared for common stockholders ($0.125 per share)	(15,924)	(15,924)			(15,924)
Issuance of restricted stock (in shares)			261,000
Issuance of restricted stock	0	0	$ 0	0
Vesting of restricted stock	10,326	10,326		10,326
Repurchase of common shares (in shares)			(49,000)
Repurchase of common shares	(1,506)	(1,506)	$ 0	(634)	(872)
Issuance of non-controlling interests	12,081	1,870		1,870			10,211
Distributions to and purchases of non-controlling interests	(14,006)	195		195			(14,201)
Redemption value adjustment on non-controlling interests	(2)	(2)			(2)
Other comprehensive income (loss)	2,393	2,393				2,393
Ending balance (in shares) at Jun. 30, 2023			127,388,000
Ending balance at Jun. 30, 2023	1,501,579	1,246,038	$ 127	473,942	696,922	75,047	255,541
Increase (Decrease) in Stockholders' Equity
Net income attributable to Select Medical Holdings Corporation	48,180	48,180			48,180
Net income attributable to non-controlling interests	10,316	0					10,316
Cash dividends declared for common stockholders ($0.125 per share)	(16,035)	(16,035)			(16,035)
Issuance of restricted stock (in shares)			1,217,000
Issuance of restricted stock	0	0	$ 1	(1)
Vesting of restricted stock	11,483	11,483		11,483
Repurchase of common shares (in shares)			(318,000)
Repurchase of common shares	(9,544)	(9,544)	$ 0	(3,866)	(5,678)
Issuance of non-controlling interests	5,651	0					5,651
Non-controlling interests acquired in business combination, measurement period adjustment	5,130	0					5,130
Distributions to and purchases of non-controlling interests	(22,999)	(1,940)		732	(2,672)		(21,059)
Redemption value adjustment on non-controlling interests	1,912	1,912			1,912
Other comprehensive income (loss)	(12,320)	(12,320)				(12,320)
Other	$ 36	36			36
Ending balance (in shares) at Sep. 30, 2023	128,287,211		128,287,000
Ending balance at Sep. 30, 2023	$ 1,523,389	$ 1,267,810	$ 128	$ 482,290	$ 722,665	$ 62,727	$ 255,579

XML

Condensed Consolidated Statements of Changes in Equity and Income (unaudited) (Parenthetical) - $ / shares	3 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022
Statement of Stockholders' Equity [Abstract]
Cash dividend declared (in dollars per share)	$ 0.125	$ 0.125	$ 0.125	$ 0.125	$ 0.125	$ 0.125

XML

Condensed Consolidated Statements of Cash Flows (unaudited) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Operating activities
Net income	$ 237,933	$ 160,314
Adjustments to reconcile net income to net cash provided by operating activities:
Distributions from unconsolidated subsidiaries	9,896	16,892
Depreciation and amortization	154,758	153,579
Provision for expected credit losses	1,101	(41)
Equity in earnings of unconsolidated subsidiaries	(30,618)	(19,648)
Loss on extinguishment of debt	175	0
Gain on sale or disposal of assets	(7)	(1,593)
Stock compensation expense	31,991	27,956
Amortization of debt discount, premium and issuance costs	1,899	1,696
Deferred income taxes	(17,049)	(7,080)
Changes in operating assets and liabilities, net of effects of business combinations:
Accounts receivable	(3,014)	(19,686)
Other current assets	(17,276)	2,923
Other assets	7,028	9,650
Accounts payable	4,788	(22,185)
Accrued expenses	21,011	52,352
Government advances	0	(82,848)
Net cash provided by operating activities	402,616	272,281
Investing activities
Business combinations, net of cash acquired	(20,482)	(22,027)
Purchases of property, equipment, and other assets	(168,597)	(135,119)
Investment in businesses	(9,874)	(17,323)
Proceeds from sale of assets	60	5,364
Net cash used in investing activities	(198,893)	(169,105)
Financing activities
Borrowings on revolving facilities	635,000	845,000
Payments on revolving facilities	(740,000)	(625,000)
Proceeds from term loans	2,092,232	0
Payments on term loans	(2,108,694)	0
Borrowings of other debt	30,849	20,866
Principal payments on other debt	(38,298)	(25,165)
Dividends paid to common stockholders	(47,856)	(48,692)
Repurchase of common stock	(11,050)	(193,614)
Decrease in overdrafts	(1,967)	(9,091)
Proceeds from issuance of non-controlling interests	20,463	7,096
Distributions to and purchases of non-controlling interests	(54,868)	(40,663)
Net cash used in financing activities	(224,189)	(69,263)
Net increase (decrease) in cash and cash equivalents	(20,466)	33,913
Cash and cash equivalents at beginning of period	97,906	74,310
Cash and cash equivalents at end of period	77,440	108,223
Supplemental information
Cash paid for interest, excluding amounts received of $6,232 and $60,353 under the interest rate cap contract	221,697	143,455
Cash paid for taxes	$ 78,502	$ 24,844

XML

Condensed Consolidated Statements of Cash Flows (unaudited) (Parenthetical) - USD ($) $ in Thousands	9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022
Statement of Cash Flows [Abstract]
Interest received under interest rate cash flow hedge	$ 60,353	$ 6,232

XML

Basis of Presentation

9 Months Ended

Sep. 30, 2023

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Basis of Presentation

Basis of Presentation

The unaudited condensed consolidated financial statements of Select Medical Holdings Corporation (“Holdings”) include the accounts of its wholly owned subsidiary, Select Medical Corporation (“Select”). Holdings conducts substantially all of its business through Select and its subsidiaries. Holdings, Select, and Select’s subsidiaries are collectively referred to as the “Company.” The unaudited condensed consolidated financial statements of the Company as of September 30, 2023, and for the three and nine month periods ended September 30, 2022 and 2023, have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”) for interim reporting and the accounting principles generally accepted in the United States of America (“GAAP”). Accordingly, certain information and disclosures required by GAAP, which are normally included in the notes to the consolidated financial statements, have been condensed or omitted pursuant to those rules and regulations, although the Company believes the disclosure is adequate to make the information presented not misleading. In the opinion of management, such information contains all adjustments, which are normal and recurring in nature, necessary for a fair statement of the financial position, results of operations and cash flow for such periods. All significant intercompany transactions and balances have been eliminated.

The results of operations for the three and nine months ended September 30, 2023, are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2023. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements and notes thereto for the year ended December 31, 2022, contained in the Company’s Annual Report on Form 10-K filed with the SEC on February 23, 2023.

XML

Accounting Policies

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

Accounting Policies

Accounting Policies

Recent Accounting Guidance Not Yet Adopted

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-01, Leases (Topic 842): Common Control Arrangements, which requires companies to amortize leasehold improvements associated with related party leases under common control over the useful life of the leasehold improvement to the common control group. The ASU is effective for annual reporting periods beginning on or after December 15, 2023; however, early adoption is permitted. The ASU can either be applied prospectively or retrospectively.

The Company is currently evaluating this ASU, but does not expect it to have a material impact on its consolidated financial statements upon adoption. The Company plans to adopt the ASU using the prospective method as of January 1, 2024.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Actual results could differ from those estimates.

XML

Credit Risk Concentrations

9 Months Ended

Sep. 30, 2023

Credit Loss [Abstract]

Credit Risk Concentrations

Credit Risk Concentrations

Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash balances and accounts receivable. The Company’s excess cash is held with large financial institutions. The Company grants unsecured credit to its patients, most of whom reside in the service area of the Company’s facilities and are insured under third-party payor agreements.

Because of the diversity in the Company’s non-governmental third-party payor base, as well as their geographic dispersion, accounts receivable due from the Medicare program represent the Company’s only significant concentration of credit risk. Approximately 19% and 15% of the Company’s accounts receivable is due from Medicare at both December 31, 2022, and September 30, 2023, respectively.

XML

Redeemable Non-Controlling Interests

9 Months Ended

Sep. 30, 2023

Noncontrolling Interest [Abstract]

Redeemable Non-Controlling Interests

Redeemable Non-Controlling Interests

The ownership interests held by outside parties in subsidiaries, which include limited liability companies and limited partnerships, controlled by the Company are classified as non-controlling interests. Some of the Company’s non-controlling ownership interests consist of outside parties that have certain redemption rights that, if exercised, require the Company to purchase the parties’ ownership interests. These interests are classified and reported as redeemable non-controlling interests and have been adjusted to their approximate redemption values, after the attribution of net income or loss.

The changes in redeemable non-controlling interests are as follows:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	39,033	$	34,043
Net income attributable to redeemable non-controlling interests	1,918		1,641
Distributions to redeemable non-controlling interests	(1,198)		(1,900)
Redemption value adjustment on redeemable non-controlling interests	1,381		436
Other	536		179
Balance as of March 31	$	41,670	$	34,399
Net income attributable to redeemable non-controlling interests	1,900		2,084
Distributions to and purchases of redeemable non-controlling interests	(1,553)		(2,110)
Redemption value adjustment on redeemable non-controlling interests	(355)		2
Other	535		—
Balance as of June 30	$	42,197	$	34,375
Net income attributable to redeemable non-controlling interests	2,240		2,320
Distributions to and purchases of redeemable non-controlling interests	(7,325)		(7,784)
Redemption value adjustment on redeemable non-controlling interests	(4,108)		(1,912)
Other	536		—
Balance as of September 30	$	33,540	$	26,999

XML

Variable Interest Entities

9 Months Ended

Sep. 30, 2023

Organization, Consolidation and Presentation of Financial Statements [Abstract]

Variable Interest Entities

Variable Interest Entities

Certain states prohibit the “corporate practice of medicine,” which restricts the Company from owning medical practices which directly employ physicians or therapists and from exercising control over medical decisions by physicians and therapists. In these states, the Company enters into long-term management agreements with medical practices that are owned by licensed physicians or therapists, which, in turn, employ or contract with physicians or therapists who provide professional medical services. The management agreements provide for the Company to direct the transfer of ownership of the medical practices. Based on the provisions of the management agreements, the medical practices are variable interest entities for which the Company is the primary beneficiary.

As of December 31, 2022, and September 30, 2023, the total assets of the Company’s variable interest entities were $232.1 million and $273.4 million, respectively, and are principally comprised of accounts receivable. As of December 31, 2022, and September 30, 2023, the total liabilities of the Company’s variable interest entities were $78.8 million and $85.8 million, respectively, and are principally comprised of accounts payable and accrued expenses. These variable interest entities have obligations payable for services received under their management agreements with the Company of $158.3 million and $195.1 million as of December 31, 2022, and September 30, 2023, respectively. These intercompany balances are eliminated in consolidation.

XML

Leases

9 Months Ended

Sep. 30, 2023

Leases [Abstract]

Leases

Leases

The Company’s total lease cost is as follows:

	Three Months Ended September 30, 2022						Three Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	73,795	$	1,810	$	75,605	$	78,147	$	1,834	$	79,981
Finance lease cost:
Amortization of right-of-use assets	381		—		381		387		—		387
Interest on lease liabilities	335		—		335		352		—		352
Short-term lease cost	24		—		24		—		—		—
Variable lease cost	14,855		141		14,996		16,562		—		16,562
Sublease income	(1,963)		—		(1,963)		(1,633)		—		(1,633)
Total lease cost	$	87,427	$	1,951	$	89,378	$	93,815	$	1,834	$	95,649

	Nine Months Ended September 30, 2022						Nine Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	221,726	$	5,428	$	227,154	$	231,671	$	5,501	$	237,172
Finance lease cost:
Amortization of right-of-use assets	1,105		—		1,105		1,185		—		1,185
Interest on lease liabilities	1,011		—		1,011		1,059		—		1,059
Short-term lease cost	74		—		74		—		—		—
Variable lease cost	42,917		321		43,238		48,854		84		48,938
Sublease income	(5,869)		—		(5,869)		(5,027)		—		(5,027)
Total lease cost	$	260,964	$	5,749	$	266,713	$	277,742	$	5,585	$	283,327

Leases

Leases

The Company’s total lease cost is as follows:

	Three Months Ended September 30, 2022						Three Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	73,795	$	1,810	$	75,605	$	78,147	$	1,834	$	79,981
Finance lease cost:
Amortization of right-of-use assets	381		—		381		387		—		387
Interest on lease liabilities	335		—		335		352		—		352
Short-term lease cost	24		—		24		—		—		—
Variable lease cost	14,855		141		14,996		16,562		—		16,562
Sublease income	(1,963)		—		(1,963)		(1,633)		—		(1,633)
Total lease cost	$	87,427	$	1,951	$	89,378	$	93,815	$	1,834	$	95,649

	Nine Months Ended September 30, 2022						Nine Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	221,726	$	5,428	$	227,154	$	231,671	$	5,501	$	237,172
Finance lease cost:
Amortization of right-of-use assets	1,105		—		1,105		1,185		—		1,185
Interest on lease liabilities	1,011		—		1,011		1,059		—		1,059
Short-term lease cost	74		—		74		—		—		—
Variable lease cost	42,917		321		43,238		48,854		84		48,938
Sublease income	(5,869)		—		(5,869)		(5,027)		—		(5,027)
Total lease cost	$	260,964	$	5,749	$	266,713	$	277,742	$	5,585	$	283,327

XML

Long-Term Debt and Notes Payable

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

Long-Term Debt and Notes Payable

Long-Term Debt and Notes Payable

As of September 30, 2023, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	17,046	$	(8,697)	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	340,000		—		—		340,000		331,500
Term loan	2,097,743		(12,999)		(3,487)		2,081,257		2,087,254
Other debt, including finance leases	75,804		—		(81)		75,723		75,723
Total debt	$	3,738,547	$	4,047	$	(12,265)	$	3,730,329	$	3,687,603

Principal maturities of the Company’s long-term debt and notes payable are approximately as follows:

	2023		2024		2025		2026		2027		Thereafter		Total
	(in thousands)
6.250% senior notes	$	—	$	—	$	—	$	1,225,000	$	—	$	—	$	1,225,000
Credit facilities:
Revolving facility	—		—		—		—		340,000		—		340,000
Term loan	5,258		21,030		21,030		21,030		2,029,395		—		2,097,743
Other debt, including finance leases	5,962		50,988		2,527		2,427		1,941		11,959		75,804
Total debt	$	11,220	$	72,018	$	23,557	$	1,248,457	$	2,371,336	$	11,959	$	3,738,547

As of December 31, 2022, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	21,555	$	(10,948)	$	1,235,607	$	1,163,689
Credit facilities:
Revolving facility	445,000		—		—		445,000		443,331
Term loan	2,103,437		(4,376)		(4,771)		2,094,290		2,056,110
Other debt, including finance leases	104,800		—		(135)		104,665		104,665
Total debt	$	3,878,237	$	17,179	$	(15,854)	$	3,879,562	$	3,767,795

Select Credit Facilities

On July 31, 2023, the Company entered into Amendment No. 8 to the Select credit agreement. Amendment No. 8 provides for a new tranche of term loans in an aggregate principal amount of $2,103.0 million to replace the existing term loans and a $710.0 million new revolving credit facility to replace the $650.0 million existing revolving credit facility. The term loans and the extended revolving credit facility will mature on March 6, 2027, with an early springing maturity 90 days prior to the senior notes maturity, triggered if more than $300.0 million of senior notes remain outstanding on May 15, 2026. The term loans have an interest rate of Term SOFR plus 3.00% and the revolving credit facility has an interest rate of Adjusted Term SOFR (which includes a 0.10% credit spread adjustment) plus 2.50%, subject to a leverage-based pricing grid. During the three months ended September 30, 2023, the Company recognized a $14.7 million loss on early retirement of debt as a result of the amendment to the Select credit agreement.

On August 31, 2023, the Company entered into Amendment No. 9 to the Select credit agreement. Amendment No. 9 increased the revolving credit facility commitments from $710.0 million to $770.0 million.

XML

Interest Rate Cap

9 Months Ended

Sep. 30, 2023

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Interest Rate Cap

Interest Rate Cap

The Company is subject to market risk exposure arising from changes in interest rates on its term loan. The term loan bears interest at a variable rate that is indexed to a benchmark which changed from LIBOR to SOFR on May 31, 2023. The Company’s objective in using an interest rate derivative is to mitigate its exposure to increases in interest rates. The interest rate cap limits the Company’s exposure to increases in the variable rate index to 1.0% on $2.0 billion of principal outstanding under the term loan, as the interest rate cap provides for payments from the counterparty when interest rates rise above 1.0%. The interest rate cap has a $2.0 billion notional amount and is effective through September 30, 2024. The Company will pay a monthly premium for the interest rate cap over the term of the agreement. The annual premium is equal to 0.0916% of the notional amount, or approximately $1.8 million.

The interest rate cap has been designated as a cash flow hedge and is highly effective at offsetting the changes in cash outflows when the variable rate index exceeds 1.0%. Changes in the fair value of the interest rate cap, net of tax, are recognized in other comprehensive income and are reclassified out of accumulated other comprehensive income and into interest expense when the hedged interest obligations affect earnings.

The following table outlines the changes in accumulated other comprehensive income (loss), net of tax, during the periods presented:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	12,282	$	88,602
Gain (loss) on interest rate cap cash flow hedge	39,814		(2,696)
Amounts reclassified from accumulated other comprehensive income	39		(13,252)
Balance as of March 31	$	52,135	$	72,654
Gain on interest rate cap cash flow hedge	11,833		17,527
Amounts reclassified from accumulated other comprehensive income	(6)		(15,134)
Balance as of June 30	$	63,962	$	75,047
Gain on interest rate cap cash flow hedge	31,079		3,895
Amounts reclassified from accumulated other comprehensive income	(4,485)		(16,215)
Balance as of September 30	$	90,556	$	62,727

The effects on net income of amounts reclassified from accumulated other comprehensive income are as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
Statement of Operations	2022		2023		2022		2023
	(in thousands)
Gains included in interest expense	$	5,980	$	21,477	$	5,936	$	59,074
Income tax expense	(1,495)		(5,262)		(1,484)		(14,473)
Amounts reclassified from accumulated other comprehensive income	$	4,485	$	16,215	$	4,452	$	44,601

The Company expects that approximately $83.0 million of estimated pre-tax gains will be reclassified from accumulated other comprehensive income into interest expense within the next twelve months.

Refer to Note 9 – Fair Value of Financial Instruments for information on the fair value of the Company’s interest rate cap contract and its balance sheet classification.

XML

Fair Value of Financial Instruments

9 Months Ended

Sep. 30, 2023

Fair Value Disclosures [Abstract]

Fair Value of Financial Instruments

Fair Value of Financial Instruments

Financial instruments which are measured at fair value, or for which a fair value is disclosed, are classified in the fair value hierarchy, as outlined below, on the basis of the observability of the inputs used in the fair value measurement:

•Level 1 – inputs are based upon quoted prices for identical instruments in active markets.

•Level 2 – inputs are based upon quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model-based valuation techniques for which all significant inputs are observable in the market or can be corroborated by observable market data.

•Level 3 – inputs are generally unobservable and typically reflect management’s estimates of assumptions that market participants would use in pricing the instrument.

The Company’s interest rate cap contract is recorded at its fair value in the condensed consolidated balance sheets on a recurring basis. The fair value of the interest rate cap contract is based upon a model-derived valuation using observable market inputs, such as interest rates and interest rate volatility, and the strike price.

Financial Instrument	Balance Sheet Classification	Level	December 31, 2022		September 30, 2023
Asset:			(in thousands)
Interest rate cap contract, current portion	Current portion of interest rate cap contract	Level 2	$	74,857	$	85,896
Interest rate cap contract, non-current portion	Interest rate cap contract, net of current portion	Level 2	45,200		—

The Company does not measure its indebtedness at fair value in its condensed consolidated balance sheets. The fair value of the credit facilities is based on quoted market prices for this debt in the syndicated loan market. The fair value of the senior notes is based on quoted market prices. The carrying value of the Company’s other debt, as disclosed in Note 7 – Long-Term Debt and Notes Payable, approximates fair value.

		December 31, 2022				September 30, 2023
Financial Instrument	Level	Carrying Value		Fair Value		Carrying Value		Fair Value
		(in thousands)
6.250% senior notes	Level 2	$	1,235,607	$	1,163,689	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	Level 2	445,000		443,331		340,000		331,500
Term loan	Level 2	2,094,290		2,056,110		2,081,257		2,087,254

The Company’s other financial instruments, which primarily consist of cash and cash equivalents, accounts receivable, and accounts payable, approximate fair value because of the short-term maturities of these instruments.

XML

Segment Information

9 Months Ended

Sep. 30, 2023

Segment Reporting [Abstract]

Segment Information

Segment Information

The Company’s reportable segments consist of the critical illness recovery hospital segment, rehabilitation hospital segment, outpatient rehabilitation segment, and Concentra segment. Other activities include the Company’s corporate shared services, certain investments, and employee leasing services with non-consolidating subsidiaries.

The Company evaluates the performance of its segments based on Adjusted EBITDA. Adjusted EBITDA is defined as earnings excluding interest, income taxes, depreciation and amortization, gain (loss) on early retirement of debt, stock compensation expense, gain (loss) on sale of businesses, and equity in earnings (losses) of unconsolidated subsidiaries. The Company has provided additional information regarding its reportable segments, such as total assets, which contributes to the understanding of the Company and provides useful information to the users of the consolidated financial statements.

The following tables summarize selected financial data for the Company’s reportable segments.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Revenue:
Critical illness recovery hospital	$	524,584	$	563,628	$	1,672,247	$	1,732,645
Rehabilitation hospital	229,387		247,101		678,908		719,419
Outpatient rehabilitation	284,993		291,804		844,191		890,679
Concentra	444,576		473,964		1,309,356		1,397,341
Other	84,254		89,197		247,380		265,118
Total Company	$	1,567,794	$	1,665,694	$	4,752,082	$	5,005,202
Adjusted EBITDA:
Critical illness recovery hospital	$	11,013	$	46,362	$	66,999	$	188,631
Rehabilitation hospital	49,772		53,626		141,996		155,531
Outpatient rehabilitation	25,715		26,346		85,912		89,395
Concentra	90,025		98,907		272,101		293,046
Other(1)	(23,412)		(31,404)		(69,054)		(99,234)
Total Company	$	153,113	$	193,837	$	497,954	$	627,369
Total assets:
Critical illness recovery hospital	$	2,368,968	$	2,454,578	$	2,368,968	$	2,454,578
Rehabilitation hospital	1,189,486		1,222,853		1,189,486		1,222,853
Outpatient rehabilitation	1,377,010		1,401,148		1,377,010		1,401,148
Concentra	2,309,392		2,321,671		2,309,392		2,321,671
Other	310,120		283,758		310,120		283,758
Total Company	$	7,554,976	$	7,684,008	$	7,554,976	$	7,684,008
Purchases of property, equipment, and other assets:
Critical illness recovery hospital	$	21,534	$	21,098	$	60,631	$	76,119
Rehabilitation hospital	392		4,813		11,487		15,298
Outpatient rehabilitation	10,098		8,855		28,826		29,263
Concentra	9,074		15,456		28,030		45,702
Other	844		(24)		6,145		2,215
Total Company	$	41,942	$	50,198	$	135,119	$	168,597

_______________________________________________________________________________

(1)    For the three and nine months ended September 30, 2023, Adjusted EBITDA included other operating income of $0.5 million.

For the three and nine months ended September 30, 2022, Adjusted EBITDA included other operating income of $8.1 million and $23.2 million, respectively. The other operating income was principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and loss of revenue attributable to COVID-19.

A reconciliation of Adjusted EBITDA to income before income taxes is as follows:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	11,013	$	49,772	$	25,715	$	90,025	$	(23,412)
Depreciation and amortization	(16,055)		(6,994)		(8,157)		(17,781)		(2,472)
Stock compensation expense	—		—		—		(535)		(9,652)
Income (loss) from operations	$	(5,042)	$	42,778	$	17,558	$	71,709	$	(35,536)	$	91,467
Equity in earnings of unconsolidated subsidiaries											8,084
Interest expense											(45,204)
Income before income taxes											$	54,347

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	46,362	$	53,626	$	26,346	$	98,907	$	(31,404)
Depreciation and amortization	(16,402)		(7,106)		(8,861)		(17,959)		(2,066)
Stock compensation expense	—		—		—		—		(11,483)
Income (loss) from operations	$	29,960	$	46,520	$	17,485	$	80,948	$	(44,953)	$	129,960
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											11,561
Interest expense											(50,271)
Income before income taxes											$	76,558

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	66,999	$	141,996	$	85,912	$	272,101	$	(69,054)
Depreciation and amortization	(45,276)		(20,971)		(24,316)		(55,323)		(7,693)
Stock compensation expense	—		—		—		(1,606)		(26,350)
Income (loss) from operations	$	21,723	$	121,025	$	61,596	$	215,172	$	(103,097)	$	316,419
Equity in earnings of unconsolidated subsidiaries											19,648
Interest expense											(121,770)
Income before income taxes											$	214,297

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	188,631	$	155,531	$	89,395	$	293,046	$	(99,234)
Depreciation and amortization	(46,925)		(20,881)		(26,097)		(54,552)		(6,303)
Stock compensation expense	—		—		—		(178)		(31,812)
Income (loss) from operations	$	141,706	$	134,650	$	63,298	$	238,316	$	(137,349)	$	440,621
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											30,618
Interest expense											(147,839)
Income before income taxes											$	308,708

XML

Revenue from Contracts with Customers

9 Months Ended

Sep. 30, 2023

Revenue from Contract with Customer [Abstract]

Revenue from Contracts with Customers

Revenue from Contracts with Customers

The following tables disaggregate the Company’s revenue for the three and nine months ended September 30, 2022 and 2023:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,558	$	106,584	$	45,193	$	205	$	—	$	353,540
Non-Medicare	320,896		111,509		221,275		443,040		—		1,096,720
Total patient services revenues	522,454		218,093		266,468		443,245		—		1,450,260
Other revenue	2,130		11,294		18,525		1,331		84,254		117,534
Total revenue	$	524,584	$	229,387	$	284,993	$	444,576	$	84,254	$	1,567,794

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,881	$	115,145	$	45,286	$	261	$	—	$	362,573
Non-Medicare	360,847		119,524		228,386		472,171		—		1,180,928
Total patient services revenues	562,728		234,669		273,672		472,432		—		1,543,501
Other revenue	900		12,432		18,132		1,532		89,197		122,193
Total revenue	$	563,628	$	247,101	$	291,804	$	473,964	$	89,197	$	1,665,694

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	634,225	$	314,635	$	131,530	$	577	$	—	$	1,080,967
Non-Medicare	1,031,000		331,652		660,345		1,304,865		—		3,327,862
Total patient services revenues	1,665,225		646,287		791,875		1,305,442		—		4,408,829
Other revenue	7,022		32,621		52,316		3,914		247,380		343,253
Total revenue	$	1,672,247	$	678,908	$	844,191	$	1,309,356	$	247,380	$	4,752,082

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	639,007	$	338,650	$	137,734	$	754	$	—	$	1,116,145
Non-Medicare	1,090,650		344,885		696,617		1,392,136		—		3,524,288
Total patient services revenues	1,729,657		683,535		834,351		1,392,890		—		4,640,433
Other revenue	2,988		35,884		56,328		4,451		265,118		364,769
Total revenue	$	1,732,645	$	719,419	$	890,679	$	1,397,341	$	265,118	$	5,005,202

XML

Earnings per Share

9 Months Ended

Sep. 30, 2023

Earnings Per Share [Abstract]

Earnings per Share

Earnings per Share

The Company’s capital structure includes common stock and unvested restricted stock awards. To compute earnings per share (“EPS”), the Company applies the two-class method because the Company’s unvested restricted stock awards are participating securities which are entitled to participate equally with the Company’s common stock in undistributed earnings. Application of the Company’s two-class method is as follows:

(i)Net income attributable to the Company is reduced by the amount of dividends declared and by the contractual amount of dividends that must be paid for the current period for each class of stock. There were no contractual dividends paid for the three and nine months ended September 30, 2022 and 2023.

(ii)The remaining undistributed net income of the Company is then equally allocated to its common stock and unvested restricted stock awards, as if all of the earnings for the period had been distributed. The total net income allocated to each security is determined by adding both distributed and undistributed net income for the period.

(iii)The net income allocated to each security is then divided by the weighted average number of outstanding shares for the period to determine the EPS for each security considered in the two-class method.

The following table sets forth the net income attributable to the Company, its common shares outstanding, and its participating securities outstanding.

	Basic and Diluted EPS
	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Net income	$	38,126	$	60,816	$	160,314	$	237,933
Less: net income attributable to non-controlling interests	10,960		12,636		28,824		40,711
Net income attributable to the Company	27,166		48,180		131,490		197,222
Less: Distributed and undistributed income attributable to participating securities	992		1,722		4,588		7,155
Distributed and undistributed income attributable to common shares	$	26,174	$	46,458	$	126,902	$	190,067

The following tables set forth the computation of EPS under the two-class method:

	Three Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	26,174	122,193	$	0.21	$	46,458	123,400	$	0.38
Participating securities	992		4,631	$	0.21	1,722		4,574	$	0.38
Total Company	$	27,166				$	48,180

	Nine Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	126,902	125,341	$	1.01	$	190,067	122,865	$	1.55
Participating securities	4,588		4,532	$	1.01	7,155		4,625	$	1.55
Total Company	$	131,490				$	197,222

_______________________________________________________________________________

(1)    Represents the weighted average share count outstanding during the period.

XML

Commitments and Contingencies

9 Months Ended

Sep. 30, 2023

Commitments and Contingencies Disclosure [Abstract]

Commitments and Contingencies

Commitments and Contingencies

Litigation

The Company is a party to various legal actions, proceedings, and claims (some of which are not insured), and regulatory and other governmental audits and investigations in the ordinary course of its business. The Company cannot predict the ultimate outcome of pending litigation, proceedings, and regulatory and other governmental audits and investigations. These matters could potentially subject the Company to sanctions, damages, recoupments, fines, and other penalties. The Department of Justice, Centers for Medicare & Medicaid Services (“CMS”), or other federal and state enforcement and regulatory agencies may conduct additional investigations related to the Company’s businesses in the future that may, either individually or in the aggregate, have a material adverse effect on the Company’s business, financial position, results of operations, and liquidity.

To address claims arising out of the Company’s operations, the Company maintains professional malpractice liability insurance and general liability insurance coverages through a number of different programs that are dependent upon such factors as the state where the Company is operating and whether the operations are wholly owned or are operated through a joint venture. For the Company’s wholly owned hospital and outpatient clinic operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $37.0 million for professional malpractice liability insurance and $40.0 million for general liability insurance. For the Company’s Concentra center operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $19.0 million for professional malpractice liability insurance and $19.0 million for general liability insurance. The Company’s insurance for the professional liability coverage is written on a “claims-made” basis, and its commercial general liability coverage is maintained on an “occurrence” basis. These coverages apply after a self-insured retention limit is exceeded. For the Company’s joint venture operations, the Company has designed a separate insurance program that responds to the risks of specific joint ventures. Most of the Company’s joint ventures are insured under a master program with an annual aggregate limit of up to $80.0 million, subject to a sublimit aggregate ranging from $23.0 million to $33.0 million. The policies are generally written on a “claims-made” basis. Each of these programs has either a deductible or self-insured retention limit. The Company also maintains additional types of liability insurance covering claims, that due to their nature or amount, are not covered by or not fully covered by the Company’s professional and general liability insurance policies. These insurance policies also do not generally cover punitive damages and are subject to various deductibles and policy limits. The Company reviews its insurance program annually and may make adjustments to the amount of insurance coverage and self-insured retentions in future years. Significant legal actions, as well as the cost and possible lack of available insurance, could subject the Company to substantial uninsured liabilities. In the Company’s opinion, the outcome of these actions, individually or in the aggregate, will not have a material adverse effect on its financial position, results of operations, or cash flows.

Healthcare providers are subject to lawsuits under the qui tam provisions of the federal False Claims Act. Qui tam lawsuits typically remain under seal (hence, usually unknown to the defendant) for some time while the government decides whether or not to intervene on behalf of a private qui tam plaintiff (known as a relator) and take the lead in the litigation. These lawsuits can involve significant monetary damages and penalties and award bounties to private plaintiffs who successfully bring the suits. The Company is and has been a defendant in these cases in the past, and may be named as a defendant in similar cases from time to time in the future.

Oklahoma City Subpoena. On August 24, 2020, the Company and Select Specialty Hospital – Oklahoma City, Inc. (“SSH–Oklahoma City”) received Civil Investigative Demands (“CIDs”) from the U.S. Attorney’s Office for the Western District of Oklahoma seeking responses to interrogatories and the production of various documents principally relating to the documentation, billing and reviews of medical services furnished to patients at SSH-Oklahoma City. The Company understands that the investigation arose from a qui tam lawsuit alleging billing fraud related to charges for respiratory therapy services at SSH-Oklahoma City and Select Specialty Hospital - Wichita, Inc. The Company has produced documents in response to the CIDs and is fully cooperating with this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.

Physical Therapy Billing. On October 7, 2021, the Company received a letter from a Trial Attorney at the U.S. Department of Justice, Civil Division, Commercial Litigation Branch, Fraud Section (“DOJ”) stating that the DOJ, in conjunction with the U.S. Department of Health and Human Services (“HHS”), is investigating the Company in connection with potential violations of the False Claims Act, 31 U.S.C. § 3729, et seq. The letter specified that the investigation relates to the Company’s billing for physical therapy services, and indicated that the DOJ would be requesting certain records from the Company. In 2021, the DOJ requested, and the Company furnished, records relating to six of the Company’s outpatient therapy clinics in Florida. In 2022, the DOJ requested certain data relating to all of the Company’s outpatient therapy clinics nationwide, and sought information about the Company’s ability to produce additional data relating to the physical therapy services furnished by the Company’s outpatient therapy clinics and Concentra. The Company has produced data and other documents requested by the DOJ and is fully cooperating on this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.

XML

Subsequent Events	9 Months Ended
	Sep. 30, 2023
Subsequent Events [Abstract]
Subsequent Events	Subsequent Events On November 2, 2023, the Company’s Board of Directors declared a cash dividend of $0.125 per share. The dividend will be payable on or about November 28, 2023, to stockholders of record as of the close of business on November 15, 2023.

XML

Pay vs Performance Disclosure - USD ($) $ in Thousands	3 Months Ended						9 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022	Sep. 30, 2023	Sep. 30, 2022
Pay vs Performance Disclosure
Net income attributable to Select Medical Holdings Corporation	$ 48,180	$ 78,237	$ 70,805	$ 27,166	$ 55,207	$ 49,117	$ 197,222	$ 131,490

XML

Insider Trading Arrangements	3 Months Ended
	Sep. 30, 2023
Trading Arrangements, by Individual
Rule 10b5-1 Arrangement Adopted	false
Non-Rule 10b5-1 Arrangement Adopted	false
Rule 10b5-1 Arrangement Terminated	false
Non-Rule 10b5-1 Arrangement Terminated	false

XML

Accounting Policies (Policies)

9 Months Ended

Sep. 30, 2023

Accounting Policies [Abstract]

Recent Accounting Guidance Not Yet Adopted

Recent Accounting Guidance Not Yet Adopted

In March 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) 2023-01, Leases (Topic 842): Common Control Arrangements, which requires companies to amortize leasehold improvements associated with related party leases under common control over the useful life of the leasehold improvement to the common control group. The ASU is effective for annual reporting periods beginning on or after December 15, 2023; however, early adoption is permitted. The ASU can either be applied prospectively or retrospectively.

The Company is currently evaluating this ASU, but does not expect it to have a material impact on its consolidated financial statements upon adoption. The Company plans to adopt the ASU using the prospective method as of January 1, 2024.

Use of Estimates

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenues, and expenses. Actual results could differ from those estimates.

Credit Risk Concentrations

Credit Risk ConcentrationsFinancial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash balances and accounts receivable. The Company’s excess cash is held with large financial institutions. The Company grants unsecured credit to its patients, most of whom reside in the service area of the Company’s facilities and are insured under third-party payor agreements.Because of the diversity in the Company’s non-governmental third-party payor base, as well as their geographic dispersion, accounts receivable due from the Medicare program represent the Company’s only significant concentration of credit risk.

Redeemable Non-Controlling Interests

Redeemable Non-Controlling InterestsThe ownership interests held by outside parties in subsidiaries, which include limited liability companies and limited partnerships, controlled by the Company are classified as non-controlling interests. Some of the Company’s non-controlling ownership interests consist of outside parties that have certain redemption rights that, if exercised, require the Company to purchase the parties’ ownership interests. These interests are classified and reported as redeemable non-controlling interests and have been adjusted to their approximate redemption values, after the attribution of net income or loss.

Variable Interest Entities

Variable Interest EntitiesCertain states prohibit the “corporate practice of medicine,” which restricts the Company from owning medical practices which directly employ physicians or therapists and from exercising control over medical decisions by physicians and therapists. In these states, the Company enters into long-term management agreements with medical practices that are owned by licensed physicians or therapists, which, in turn, employ or contract with physicians or therapists who provide professional medical services. The management agreements provide for the Company to direct the transfer of ownership of the medical practices. Based on the provisions of the management agreements, the medical practices are variable interest entities for which the Company is the primary beneficiary.

XML

Redeemable Non-Controlling Interests (Tables)

9 Months Ended

Sep. 30, 2023

Noncontrolling Interest [Abstract]

Schedule of redeemable non-controlling interests

The changes in redeemable non-controlling interests are as follows:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	39,033	$	34,043
Net income attributable to redeemable non-controlling interests	1,918		1,641
Distributions to redeemable non-controlling interests	(1,198)		(1,900)
Redemption value adjustment on redeemable non-controlling interests	1,381		436
Other	536		179
Balance as of March 31	$	41,670	$	34,399
Net income attributable to redeemable non-controlling interests	1,900		2,084
Distributions to and purchases of redeemable non-controlling interests	(1,553)		(2,110)
Redemption value adjustment on redeemable non-controlling interests	(355)		2
Other	535		—
Balance as of June 30	$	42,197	$	34,375
Net income attributable to redeemable non-controlling interests	2,240		2,320
Distributions to and purchases of redeemable non-controlling interests	(7,325)		(7,784)
Redemption value adjustment on redeemable non-controlling interests	(4,108)		(1,912)
Other	536		—
Balance as of September 30	$	33,540	$	26,999

XML

Leases (Tables)

9 Months Ended

Sep. 30, 2023

Leases [Abstract]

Schedule of lease cost

The Company’s total lease cost is as follows:

	Three Months Ended September 30, 2022						Three Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	73,795	$	1,810	$	75,605	$	78,147	$	1,834	$	79,981
Finance lease cost:
Amortization of right-of-use assets	381		—		381		387		—		387
Interest on lease liabilities	335		—		335		352		—		352
Short-term lease cost	24		—		24		—		—		—
Variable lease cost	14,855		141		14,996		16,562		—		16,562
Sublease income	(1,963)		—		(1,963)		(1,633)		—		(1,633)
Total lease cost	$	87,427	$	1,951	$	89,378	$	93,815	$	1,834	$	95,649

	Nine Months Ended September 30, 2022						Nine Months Ended September 30, 2023
	Unrelated Parties		Related Parties		Total		Unrelated Parties		Related Parties		Total
	(in thousands)
Operating lease cost	$	221,726	$	5,428	$	227,154	$	231,671	$	5,501	$	237,172
Finance lease cost:
Amortization of right-of-use assets	1,105		—		1,105		1,185		—		1,185
Interest on lease liabilities	1,011		—		1,011		1,059		—		1,059
Short-term lease cost	74		—		74		—		—		—
Variable lease cost	42,917		321		43,238		48,854		84		48,938
Sublease income	(5,869)		—		(5,869)		(5,027)		—		(5,027)
Total lease cost	$	260,964	$	5,749	$	266,713	$	277,742	$	5,585	$	283,327

XML

Long-Term Debt and Notes Payable (Tables)

9 Months Ended

Sep. 30, 2023

Debt Disclosure [Abstract]

Schedule of long-term debt and notes payable

As of September 30, 2023, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	17,046	$	(8,697)	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	340,000		—		—		340,000		331,500
Term loan	2,097,743		(12,999)		(3,487)		2,081,257		2,087,254
Other debt, including finance leases	75,804		—		(81)		75,723		75,723
Total debt	$	3,738,547	$	4,047	$	(12,265)	$	3,730,329	$	3,687,603

As of December 31, 2022, the Company’s long-term debt and notes payable are as follows:

	Principal Outstanding		Unamortized Premium (Discount)		Unamortized Issuance Costs		Carrying Value		Fair Value
	(in thousands)
6.250% senior notes	$	1,225,000	$	21,555	$	(10,948)	$	1,235,607	$	1,163,689
Credit facilities:
Revolving facility	445,000		—		—		445,000		443,331
Term loan	2,103,437		(4,376)		(4,771)		2,094,290		2,056,110
Other debt, including finance leases	104,800		—		(135)		104,665		104,665
Total debt	$	3,878,237	$	17,179	$	(15,854)	$	3,879,562	$	3,767,795

Schedule of principal maturities of long-term debt and notes payable

Principal maturities of the Company’s long-term debt and notes payable are approximately as follows:

	2023		2024		2025		2026		2027		Thereafter		Total
	(in thousands)
6.250% senior notes	$	—	$	—	$	—	$	1,225,000	$	—	$	—	$	1,225,000
Credit facilities:
Revolving facility	—		—		—		—		340,000		—		340,000
Term loan	5,258		21,030		21,030		21,030		2,029,395		—		2,097,743
Other debt, including finance leases	5,962		50,988		2,527		2,427		1,941		11,959		75,804
Total debt	$	11,220	$	72,018	$	23,557	$	1,248,457	$	2,371,336	$	11,959	$	3,738,547

XML

Interest Rate Cap (Tables)

9 Months Ended

Sep. 30, 2023

Derivative Instruments and Hedging Activities Disclosure [Abstract]

Schedule of accumulated other comprehensive income (loss)

The following table outlines the changes in accumulated other comprehensive income (loss), net of tax, during the periods presented:

	Nine Months Ended September 30,
	2022		2023
	(in thousands)
Balance as of January 1	$	12,282	$	88,602
Gain (loss) on interest rate cap cash flow hedge	39,814		(2,696)
Amounts reclassified from accumulated other comprehensive income	39		(13,252)
Balance as of March 31	$	52,135	$	72,654
Gain on interest rate cap cash flow hedge	11,833		17,527
Amounts reclassified from accumulated other comprehensive income	(6)		(15,134)
Balance as of June 30	$	63,962	$	75,047
Gain on interest rate cap cash flow hedge	31,079		3,895
Amounts reclassified from accumulated other comprehensive income	(4,485)		(16,215)
Balance as of September 30	$	90,556	$	62,727

Schedule of reclassification out of accumulated other comprehensive income

The effects on net income of amounts reclassified from accumulated other comprehensive income are as follows:

	Three Months Ended September 30,				Nine Months Ended September 30,
Statement of Operations	2022		2023		2022		2023
	(in thousands)
Gains included in interest expense	$	5,980	$	21,477	$	5,936	$	59,074
Income tax expense	(1,495)		(5,262)		(1,484)		(14,473)
Amounts reclassified from accumulated other comprehensive income	$	4,485	$	16,215	$	4,452	$	44,601

XML

Fair Value of Financial Instruments (Tables)

9 Months Ended

Sep. 30, 2023

Fair Value Disclosures [Abstract]

Schedule of interest rate cap

Financial Instrument	Balance Sheet Classification	Level	December 31, 2022		September 30, 2023
Asset:			(in thousands)
Interest rate cap contract, current portion	Current portion of interest rate cap contract	Level 2	$	74,857	$	85,896
Interest rate cap contract, non-current portion	Interest rate cap contract, net of current portion	Level 2	45,200		—

Schedule of long-term debt

		December 31, 2022				September 30, 2023
Financial Instrument	Level	Carrying Value		Fair Value		Carrying Value		Fair Value
		(in thousands)
6.250% senior notes	Level 2	$	1,235,607	$	1,163,689	$	1,233,349	$	1,193,126
Credit facilities:
Revolving facility	Level 2	445,000		443,331		340,000		331,500
Term loan	Level 2	2,094,290		2,056,110		2,081,257		2,087,254

XML

Segment Information (Tables)

9 Months Ended

Sep. 30, 2023

Segment Reporting [Abstract]

Schedule of selected financial data for reportable segments

The following tables summarize selected financial data for the Company’s reportable segments.

	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Revenue:
Critical illness recovery hospital	$	524,584	$	563,628	$	1,672,247	$	1,732,645
Rehabilitation hospital	229,387		247,101		678,908		719,419
Outpatient rehabilitation	284,993		291,804		844,191		890,679
Concentra	444,576		473,964		1,309,356		1,397,341
Other	84,254		89,197		247,380		265,118
Total Company	$	1,567,794	$	1,665,694	$	4,752,082	$	5,005,202
Adjusted EBITDA:
Critical illness recovery hospital	$	11,013	$	46,362	$	66,999	$	188,631
Rehabilitation hospital	49,772		53,626		141,996		155,531
Outpatient rehabilitation	25,715		26,346		85,912		89,395
Concentra	90,025		98,907		272,101		293,046
Other(1)	(23,412)		(31,404)		(69,054)		(99,234)
Total Company	$	153,113	$	193,837	$	497,954	$	627,369
Total assets:
Critical illness recovery hospital	$	2,368,968	$	2,454,578	$	2,368,968	$	2,454,578
Rehabilitation hospital	1,189,486		1,222,853		1,189,486		1,222,853
Outpatient rehabilitation	1,377,010		1,401,148		1,377,010		1,401,148
Concentra	2,309,392		2,321,671		2,309,392		2,321,671
Other	310,120		283,758		310,120		283,758
Total Company	$	7,554,976	$	7,684,008	$	7,554,976	$	7,684,008
Purchases of property, equipment, and other assets:
Critical illness recovery hospital	$	21,534	$	21,098	$	60,631	$	76,119
Rehabilitation hospital	392		4,813		11,487		15,298
Outpatient rehabilitation	10,098		8,855		28,826		29,263
Concentra	9,074		15,456		28,030		45,702
Other	844		(24)		6,145		2,215
Total Company	$	41,942	$	50,198	$	135,119	$	168,597

_______________________________________________________________________________

(1)    For the three and nine months ended September 30, 2023, Adjusted EBITDA included other operating income of $0.5 million.

For the three and nine months ended September 30, 2022, Adjusted EBITDA included other operating income of $8.1 million and $23.2 million, respectively. The other operating income was principally related to the recognition of payments received under the Provider Relief Fund for health care related expenses and loss of revenue attributable to COVID-19.

Schedule of reconciliation of Adjusted EBITDA to income before income taxes

A reconciliation of Adjusted EBITDA to income before income taxes is as follows:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	11,013	$	49,772	$	25,715	$	90,025	$	(23,412)
Depreciation and amortization	(16,055)		(6,994)		(8,157)		(17,781)		(2,472)
Stock compensation expense	—		—		—		(535)		(9,652)
Income (loss) from operations	$	(5,042)	$	42,778	$	17,558	$	71,709	$	(35,536)	$	91,467
Equity in earnings of unconsolidated subsidiaries											8,084
Interest expense											(45,204)
Income before income taxes											$	54,347

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	46,362	$	53,626	$	26,346	$	98,907	$	(31,404)
Depreciation and amortization	(16,402)		(7,106)		(8,861)		(17,959)		(2,066)
Stock compensation expense	—		—		—		—		(11,483)
Income (loss) from operations	$	29,960	$	46,520	$	17,485	$	80,948	$	(44,953)	$	129,960
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											11,561
Interest expense											(50,271)
Income before income taxes											$	76,558

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	66,999	$	141,996	$	85,912	$	272,101	$	(69,054)
Depreciation and amortization	(45,276)		(20,971)		(24,316)		(55,323)		(7,693)
Stock compensation expense	—		—		—		(1,606)		(26,350)
Income (loss) from operations	$	21,723	$	121,025	$	61,596	$	215,172	$	(103,097)	$	316,419
Equity in earnings of unconsolidated subsidiaries											19,648
Interest expense											(121,770)
Income before income taxes											$	214,297

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Adjusted EBITDA	$	188,631	$	155,531	$	89,395	$	293,046	$	(99,234)
Depreciation and amortization	(46,925)		(20,881)		(26,097)		(54,552)		(6,303)
Stock compensation expense	—		—		—		(178)		(31,812)
Income (loss) from operations	$	141,706	$	134,650	$	63,298	$	238,316	$	(137,349)	$	440,621
Loss on early retirement of debt											(14,692)
Equity in earnings of unconsolidated subsidiaries											30,618
Interest expense											(147,839)
Income before income taxes											$	308,708

XML

Revenue from Contracts with Customers (Tables)

9 Months Ended

Sep. 30, 2023

Revenue from Contract with Customer [Abstract]

Schedule of disaggregation of revenue

The following tables disaggregate the Company’s revenue for the three and nine months ended September 30, 2022 and 2023:

	Three Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,558	$	106,584	$	45,193	$	205	$	—	$	353,540
Non-Medicare	320,896		111,509		221,275		443,040		—		1,096,720
Total patient services revenues	522,454		218,093		266,468		443,245		—		1,450,260
Other revenue	2,130		11,294		18,525		1,331		84,254		117,534
Total revenue	$	524,584	$	229,387	$	284,993	$	444,576	$	84,254	$	1,567,794

	Three Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	201,881	$	115,145	$	45,286	$	261	$	—	$	362,573
Non-Medicare	360,847		119,524		228,386		472,171		—		1,180,928
Total patient services revenues	562,728		234,669		273,672		472,432		—		1,543,501
Other revenue	900		12,432		18,132		1,532		89,197		122,193
Total revenue	$	563,628	$	247,101	$	291,804	$	473,964	$	89,197	$	1,665,694

	Nine Months Ended September 30, 2022
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	634,225	$	314,635	$	131,530	$	577	$	—	$	1,080,967
Non-Medicare	1,031,000		331,652		660,345		1,304,865		—		3,327,862
Total patient services revenues	1,665,225		646,287		791,875		1,305,442		—		4,408,829
Other revenue	7,022		32,621		52,316		3,914		247,380		343,253
Total revenue	$	1,672,247	$	678,908	$	844,191	$	1,309,356	$	247,380	$	4,752,082

	Nine Months Ended September 30, 2023
	Critical Illness Recovery Hospital		Rehabilitation Hospital		Outpatient Rehabilitation		Concentra		Other		Total
	(in thousands)
Patient service revenue:
Medicare	$	639,007	$	338,650	$	137,734	$	754	$	—	$	1,116,145
Non-Medicare	1,090,650		344,885		696,617		1,392,136		—		3,524,288
Total patient services revenues	1,729,657		683,535		834,351		1,392,890		—		4,640,433
Other revenue	2,988		35,884		56,328		4,451		265,118		364,769
Total revenue	$	1,732,645	$	719,419	$	890,679	$	1,397,341	$	265,118	$	5,005,202

XML

Earnings per Share (Tables)

9 Months Ended

Sep. 30, 2023

Earnings Per Share [Abstract]

Schedule of computation of basic and diluted earnings per share

The following table sets forth the net income attributable to the Company, its common shares outstanding, and its participating securities outstanding.

	Basic and Diluted EPS
	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2023		2022		2023
	(in thousands)
Net income	$	38,126	$	60,816	$	160,314	$	237,933
Less: net income attributable to non-controlling interests	10,960		12,636		28,824		40,711
Net income attributable to the Company	27,166		48,180		131,490		197,222
Less: Distributed and undistributed income attributable to participating securities	992		1,722		4,588		7,155
Distributed and undistributed income attributable to common shares	$	26,174	$	46,458	$	126,902	$	190,067

The following tables set forth the computation of EPS under the two-class method:

	Three Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	26,174	122,193	$	0.21	$	46,458	123,400	$	0.38
Participating securities	992		4,631	$	0.21	1,722		4,574	$	0.38
Total Company	$	27,166				$	48,180

	Nine Months Ended September 30,
	2022					2023
	Net Income Allocation		Shares(1)	Basic and Diluted EPS		Net Income Allocation		Shares(1)	Basic and Diluted EPS
	(in thousands, except for per share amounts)
Common shares	$	126,902	125,341	$	1.01	$	190,067	122,865	$	1.55
Participating securities	4,588		4,532	$	1.01	7,155		4,625	$	1.55
Total Company	$	131,490				$	197,222

_______________________________________________________________________________

(1)    Represents the weighted average share count outstanding during the period.

XML

Credit Risk Concentrations (Details)	9 Months Ended	12 Months Ended
	Sep. 30, 2023	Dec. 31, 2022
Medicare Receivable | Credit Concentration Risk | Accounts Receivable
Concentration Risk [Line Items]
Percentage of concentration risk	15.00%	19.00%

XML

Redeemable Non-Controlling Interests - Schedule of Redeemable Non-Controlling Interests (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022
Increase (Decrease) in Temporary Equity [Roll Forward]
Balance, beginning	$ 34,375	$ 34,399	$ 34,043	$ 42,197	$ 41,670	$ 39,033
Net income attributable to redeemable non-controlling interests	2,320	2,084	1,641	2,240	1,900	1,918
Distributions to and purchases of redeemable non-controlling interests	(7,784)	(2,110)	(1,900)	(7,325)	(1,553)	(1,198)
Redemption value adjustment on redeemable non-controlling interests	(1,912)	2	436	(4,108)	(355)	1,381
Other	0	0	179	536	535	536
Balance, ending	$ 26,999	$ 34,375	$ 34,399	$ 33,540	$ 42,197	$ 41,670

XML

Variable Interest Entities (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022	Sep. 30, 2022
Variable Interest Entity [Line Items]
Assets	$ 7,684,008	$ 7,665,293	$ 7,554,976
Liabilities	6,133,620	6,274,686
Variable Interest Entity, Primary Beneficiary
Variable Interest Entity [Line Items]
Assets	273,400	232,100
Liabilities	85,800	78,800
Variable Interest Entity, Primary Beneficiary | Related Party
Variable Interest Entity [Line Items]
Obligations payable	$ 195,100	$ 158,300

XML

Leases - Schedule of Lease Cost (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Operating lease cost
Unrelated Parties	$ 78,147	$ 73,795	$ 231,671	$ 221,726
Related Parties	1,834	1,810	5,501	5,428
Total	79,981	75,605	237,172	227,154
Amortization of right-of-use assets
Unrelated Parties	387	381	1,185	1,105
Related Parties	0	0	0	0
Total	387	381	1,185	1,105
Interest on lease liabilities
Unrelated Parties	352	335	1,059	1,011
Related Parties	0	0	0	0
Total	352	335	1,059	1,011
Short-term lease cost
Unrelated Parties	0	24	0	74
Related Parties	0	0	0	0
Total	0	24	0	74
Variable lease cost
Unrelated Parties	16,562	14,855	48,854	42,917
Related Parties	0	141	84	321
Total	16,562	14,996	48,938	43,238
Sublease income
Unrelated Parties	(1,633)	(1,963)	(5,027)	(5,869)
Related Parties	0	0	0	0
Total	(1,633)	(1,963)	(5,027)	(5,869)
Total lease cost
Unrelated Parties	93,815	87,427	277,742	260,964
Related Parties	1,834	1,951	5,585	5,749
Total	$ 95,649	$ 89,378	$ 283,327	$ 266,713

XML

Long-Term Debt and Notes Payable - Components of Long-Term Debt And Notes Payable (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Debt Instrument [Line Items]
Principal Outstanding	$ 3,738,547	$ 3,878,237
Unamortized Premium (Discount)	4,047	17,179
Unamortized Issuance Costs	(12,265)	(15,854)
Carrying Value	3,730,329	3,879,562
Fair Value	$ 3,687,603	$ 3,767,795
Senior notes | 6.250% senior notes
Debt Instrument [Line Items]
Interest rate of debt (as a percent)	6.25%	6.25%
Principal Outstanding	$ 1,225,000	$ 1,225,000
Unamortized Premium (Discount)	17,046	21,555
Unamortized Issuance Costs	(8,697)	(10,948)
Carrying Value	1,233,349	1,235,607
Fair Value	1,193,126	1,163,689
Term loan
Debt Instrument [Line Items]
Principal Outstanding	2,097,743	2,103,437
Unamortized Premium (Discount)	(12,999)	(4,376)
Unamortized Issuance Costs	(3,487)	(4,771)
Carrying Value	2,081,257	2,094,290
Fair Value	2,087,254	2,056,110
Other debt, including finance leases
Debt Instrument [Line Items]
Principal Outstanding	75,804	104,800
Unamortized Premium (Discount)	0	0
Unamortized Issuance Costs	(81)	(135)
Carrying Value	75,723	104,665
Fair Value	75,723	104,665
Revolving facility | Revolving facility
Debt Instrument [Line Items]
Principal Outstanding	340,000	445,000
Unamortized Premium (Discount)	0	0
Unamortized Issuance Costs	0	0
Carrying Value	340,000	445,000
Fair Value	$ 331,500	$ 443,331

XML

Long-Term Debt and Notes Payable - Principal Maturities Of Long-Term Debt (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Debt Instrument [Line Items]
2023	$ 11,220
2024	72,018
2025	23,557
2026	1,248,457
2027	2,371,336
Thereafter	11,959
Total	$ 3,738,547	$ 3,878,237
Senior notes | 6.250% senior notes
Debt Instrument [Line Items]
Interest rate of debt (as a percent)	6.25%	6.25%
2023	$ 0
2024	0
2025	0
2026	1,225,000
2027	0
Thereafter	0
Total	1,225,000	$ 1,225,000
Revolving facility | Revolving facility
Debt Instrument [Line Items]
2023	0
2024	0
2025	0
2026	0
2027	340,000
Thereafter	0
Total	340,000	445,000
Term loan
Debt Instrument [Line Items]
2023	5,258
2024	21,030
2025	21,030
2026	21,030
2027	2,029,395
Thereafter	0
Total	2,097,743	2,103,437
Other debt, including finance leases
Debt Instrument [Line Items]
2023	5,962
2024	50,988
2025	2,527
2026	2,427
2027	1,941
Thereafter	11,959
Total	$ 75,804	$ 104,800

XML

Long-Term Debt and Notes Payable - Narrative (Details) - USD ($) $ in Thousands		3 Months Ended		9 Months Ended
	Jul. 31, 2023	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Aug. 31, 2023	Jul. 30, 2023
Line of Credit Facility [Line Items]
Loss on early retirement of debt		$ 14,692	$ 0	$ 14,692	$ 0
Amendment No. 8 To Select Credit Agreement
Line of Credit Facility [Line Items]
Spring maturity period (in days)	90 days
Principal outstanding	$ 300,000
Loss on early retirement of debt		$ 14,700
Term loan | Amendment No. 8 To Select Credit Agreement
Line of Credit Facility [Line Items]
Aggregate principal amount	$ 2,103,000
Term loan | Amendment No. 8 To Select Credit Agreement | Term Secured Overnight Financing Rate
Line of Credit Facility [Line Items]
Basis spread	3.00%
Revolving facility | Revolving facility
Line of Credit Facility [Line Items]
Maximum borrowing capacity							$ 650,000
Revolving facility | Revolving facility | Amendment No. 8 To Select Credit Agreement
Line of Credit Facility [Line Items]
Maximum borrowing capacity	$ 710,000
Revolving facility | Revolving facility | Amendment No. 8 To Select Credit Agreement | Adjusted Term SOFR
Line of Credit Facility [Line Items]
Basis spread	2.50%
Credit spread adjustment	0.10%
Revolving facility | Revolving facility | Amendment No. 9 To Select Credit Agreement
Line of Credit Facility [Line Items]
Maximum borrowing capacity						$ 770,000

XML

Interest Rate Cap - Narrative (Details) - Interest Rate Cap $ in Millions	9 Months Ended
	Sep. 30, 2023 USD ($)
Derivative [Line Items]
Derivative cap interest rate (as a percent)	1.00%
Notional amount	$ 2,000.0
Annual premium (in percent)	0.000916
Annual premium amount	$ 1.8
Estimated pre-tax gain expected to be reclassified in the next twelve months	$ 83.0

XML

Interest Rate Cap - Schedule of Accumulated Other Comprehensive Income (Loss) (Details) - USD ($) $ in Thousands	3 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward]
Beginning balance	$ 1,501,579	$ 1,418,441	$ 1,356,564	$ 1,303,701	$ 1,366,896	$ 1,325,902
Ending balance	1,523,389	1,501,579	1,418,441	1,334,519	1,303,701	1,366,896
Accumulated Gain (Loss), Net, Cash Flow Hedge, Parent | Interest Rate Cap
AOCI Including Portion Attributable to Noncontrolling Interest, Net of Tax [Roll Forward]
Beginning balance	75,047	72,654	88,602	63,962	52,135	12,282
Gain (loss) on interest rate cap cash flow hedge	3,895	17,527	(2,696)	31,079	11,833	39,814
Amounts reclassified from accumulated other comprehensive income	(16,215)	(15,134)	(13,252)	(4,485)	(6)	39
Ending balance	$ 62,727	$ 75,047	$ 72,654	$ 90,556	$ 63,962	$ 52,135

XML

Interest Rate Cap - Schedule of Reclassification out of Accumulated Other Comprehensive Income (Details) - USD ($) $ in Thousands	3 Months Ended						9 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022	Sep. 30, 2023	Sep. 30, 2022
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Gains included in interest expense	$ (50,271)			$ (45,204)			$ (147,839)	$ (121,770)
Income tax expense	(15,742)			(16,221)			(70,775)	(53,983)
Amounts reclassified from accumulated other comprehensive income	48,180	$ 78,237	$ 70,805	27,166	$ 55,207	$ 49,117	197,222	131,490
Reclassification out of Accumulated Other Comprehensive Income | Accumulated Gain (Loss), Net, Cash Flow Hedge, Parent | Interest Rate Cap
Reclassification Adjustment out of Accumulated Other Comprehensive Income on Derivatives [Line Items]
Gains included in interest expense	21,477			5,980			59,074	5,936
Income tax expense	(5,262)			(1,495)			(14,473)	(1,484)
Amounts reclassified from accumulated other comprehensive income	$ 16,215			$ 4,485			$ 44,601	$ 4,452

XML

Fair Value of Financial Instruments - Schedule of Interest Rate Cap (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Interest rate cap contract, current portion	$ 85,896	$ 74,857
Interest rate cap contract, non-current portion	0	45,200
Interest Rate Cap | Fair Value, Inputs, Level 2 | Fair Value, Recurring
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]
Interest rate cap contract, current portion	85,896	74,857
Interest rate cap contract, non-current portion	$ 0	$ 45,200

XML

Fair Value of Financial Instruments - Schedule of Long-Term Debt (Details) - USD ($) $ in Thousands	Sep. 30, 2023	Dec. 31, 2022
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Fair Value	$ 3,687,603	$ 3,767,795
Senior notes | 6.250% senior notes
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Interest rate of debt (as a percent)	6.25%	6.25%
Carrying Value	$ 1,233,349	$ 1,235,607
Fair Value	1,193,126	1,163,689
Senior notes | Fair Value, Inputs, Level 2 | 6.250% senior notes
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Carrying Value	1,233,349	1,235,607
Fair Value	1,193,126	1,163,689
Revolving facility | Fair Value, Inputs, Level 2
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Carrying Value	340,000	445,000
Fair Value	331,500	443,331
Term loan
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Carrying Value	2,081,257	2,094,290
Fair Value	2,087,254	2,056,110
Term loan | Fair Value, Inputs, Level 2
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]
Carrying Value	2,081,257	2,094,290
Fair Value	$ 2,087,254	$ 2,056,110

XML

Segment Information - Selected Financial Data (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022	Dec. 31, 2022
Segment Reporting Information [Line Items]
Revenue	$ 1,665,694	$ 1,567,794	$ 5,005,202	$ 4,752,082
Adjusted EBITDA	193,837	153,113	627,369	497,954
Total assets	7,684,008	7,554,976	7,684,008	7,554,976	$ 7,665,293
Purchases of property, equipment, and other assets	50,198	41,942	168,597	135,119
Other operating income	485	8,440	1,211	23,565
Operating Segments | Critical Illness Recovery Hospital
Segment Reporting Information [Line Items]
Revenue	563,628	524,584	1,732,645	1,672,247
Adjusted EBITDA	46,362	11,013	188,631	66,999
Total assets	2,454,578	2,368,968	2,454,578	2,368,968
Purchases of property, equipment, and other assets	21,098	21,534	76,119	60,631
Operating Segments | Rehabilitation Hospital
Segment Reporting Information [Line Items]
Revenue	247,101	229,387	719,419	678,908
Adjusted EBITDA	53,626	49,772	155,531	141,996
Total assets	1,222,853	1,189,486	1,222,853	1,189,486
Purchases of property, equipment, and other assets	4,813	392	15,298	11,487
Operating Segments | Outpatient Rehabilitation
Segment Reporting Information [Line Items]
Revenue	291,804	284,993	890,679	844,191
Adjusted EBITDA	26,346	25,715	89,395	85,912
Total assets	1,401,148	1,377,010	1,401,148	1,377,010
Purchases of property, equipment, and other assets	8,855	10,098	29,263	28,826
Operating Segments | Concentra
Segment Reporting Information [Line Items]
Revenue	473,964	444,576	1,397,341	1,309,356
Adjusted EBITDA	98,907	90,025	293,046	272,101
Total assets	2,321,671	2,309,392	2,321,671	2,309,392
Purchases of property, equipment, and other assets	15,456	9,074	45,702	28,030
Other
Segment Reporting Information [Line Items]
Revenue	89,197	84,254	265,118	247,380
Adjusted EBITDA	(31,404)	(23,412)	(99,234)	(69,054)
Total assets	283,758	310,120	283,758	310,120
Purchases of property, equipment, and other assets	(24)	844	2,215	6,145
Other operating income	$ 500		$ 500
Government assistance recognized in earnings, CARES Act		$ 8,100		$ 23,200

XML

Segment Information - Reconciliation of Adjusted EBITDA to Income Before Taxes (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Segment Reporting Information [Line Items]
Adjusted EBITDA	$ 193,837	$ 153,113	$ 627,369	$ 497,954
Depreciation and amortization	(52,394)	(51,459)	(154,758)	(153,579)
Income from operations	129,960	91,467	440,621	316,419
Loss on early retirement of debt	(14,692)	0	(14,692)	0
Equity in earnings of unconsolidated subsidiaries	11,561	8,084	30,618	19,648
Interest expense	(50,271)	(45,204)	(147,839)	(121,770)
Income before income taxes	76,558	54,347	308,708	214,297
Operating Segments | Critical Illness Recovery Hospital
Segment Reporting Information [Line Items]
Adjusted EBITDA	46,362	11,013	188,631	66,999
Depreciation and amortization	(16,402)	(16,055)	(46,925)	(45,276)
Stock compensation expense	0	0	0	0
Income from operations	29,960	(5,042)	141,706	21,723
Operating Segments | Rehabilitation Hospital
Segment Reporting Information [Line Items]
Adjusted EBITDA	53,626	49,772	155,531	141,996
Depreciation and amortization	(7,106)	(6,994)	(20,881)	(20,971)
Stock compensation expense	0	0	0	0
Income from operations	46,520	42,778	134,650	121,025
Operating Segments | Outpatient Rehabilitation
Segment Reporting Information [Line Items]
Adjusted EBITDA	26,346	25,715	89,395	85,912
Depreciation and amortization	(8,861)	(8,157)	(26,097)	(24,316)
Stock compensation expense	0	0	0	0
Income from operations	17,485	17,558	63,298	61,596
Operating Segments | Concentra
Segment Reporting Information [Line Items]
Adjusted EBITDA	98,907	90,025	293,046	272,101
Depreciation and amortization	(17,959)	(17,781)	(54,552)	(55,323)
Stock compensation expense	0	(535)	(178)	(1,606)
Income from operations	80,948	71,709	238,316	215,172
Other
Segment Reporting Information [Line Items]
Adjusted EBITDA	(31,404)	(23,412)	(99,234)	(69,054)
Depreciation and amortization	(2,066)	(2,472)	(6,303)	(7,693)
Stock compensation expense	(11,483)	(9,652)	(31,812)	(26,350)
Income from operations	$ (44,953)	$ (35,536)	$ (137,349)	$ (103,097)

XML

Revenue from Contracts with Customers (Details) - USD ($) $ in Thousands	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Disaggregation of Revenue [Line Items]
Total revenue	$ 1,665,694	$ 1,567,794	$ 5,005,202	$ 4,752,082
Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	1,543,501	1,450,260	4,640,433	4,408,829
Medicare
Disaggregation of Revenue [Line Items]
Total revenue	362,573	353,540	1,116,145	1,080,967
Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	1,180,928	1,096,720	3,524,288	3,327,862
Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	122,193	117,534	364,769	343,253
Operating Segments | Critical Illness Recovery Hospital
Disaggregation of Revenue [Line Items]
Total revenue	563,628	524,584	1,732,645	1,672,247
Operating Segments | Critical Illness Recovery Hospital | Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	562,728	522,454	1,729,657	1,665,225
Operating Segments | Critical Illness Recovery Hospital | Medicare
Disaggregation of Revenue [Line Items]
Total revenue	201,881	201,558	639,007	634,225
Operating Segments | Critical Illness Recovery Hospital | Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	360,847	320,896	1,090,650	1,031,000
Operating Segments | Critical Illness Recovery Hospital | Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	900	2,130	2,988	7,022
Operating Segments | Rehabilitation Hospital
Disaggregation of Revenue [Line Items]
Total revenue	247,101	229,387	719,419	678,908
Operating Segments | Rehabilitation Hospital | Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	234,669	218,093	683,535	646,287
Operating Segments | Rehabilitation Hospital | Medicare
Disaggregation of Revenue [Line Items]
Total revenue	115,145	106,584	338,650	314,635
Operating Segments | Rehabilitation Hospital | Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	119,524	111,509	344,885	331,652
Operating Segments | Rehabilitation Hospital | Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	12,432	11,294	35,884	32,621
Operating Segments | Outpatient Rehabilitation
Disaggregation of Revenue [Line Items]
Total revenue	291,804	284,993	890,679	844,191
Operating Segments | Outpatient Rehabilitation | Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	273,672	266,468	834,351	791,875
Operating Segments | Outpatient Rehabilitation | Medicare
Disaggregation of Revenue [Line Items]
Total revenue	45,286	45,193	137,734	131,530
Operating Segments | Outpatient Rehabilitation | Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	228,386	221,275	696,617	660,345
Operating Segments | Outpatient Rehabilitation | Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	18,132	18,525	56,328	52,316
Operating Segments | Concentra
Disaggregation of Revenue [Line Items]
Total revenue	473,964	444,576	1,397,341	1,309,356
Operating Segments | Concentra | Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	472,432	443,245	1,392,890	1,305,442
Operating Segments | Concentra | Medicare
Disaggregation of Revenue [Line Items]
Total revenue	261	205	754	577
Operating Segments | Concentra | Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	472,171	443,040	1,392,136	1,304,865
Operating Segments | Concentra | Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	1,532	1,331	4,451	3,914
Other
Disaggregation of Revenue [Line Items]
Total revenue	89,197	84,254	265,118	247,380
Other | Total patient services revenues
Disaggregation of Revenue [Line Items]
Total revenue	0	0	0	0
Other | Medicare
Disaggregation of Revenue [Line Items]
Total revenue	0	0	0	0
Other | Non-Medicare
Disaggregation of Revenue [Line Items]
Total revenue	0	0	0	0
Other | Other revenue
Disaggregation of Revenue [Line Items]
Total revenue	$ 89,197	$ 84,254	$ 265,118	$ 247,380

XML

Earnings per Share - Narrative (Details) - USD ($)	3 Months Ended		9 Months Ended
	Sep. 30, 2023	Sep. 30, 2022	Sep. 30, 2023	Sep. 30, 2022
Earnings Per Share [Abstract]
Contractual dividends paid	$ 0	$ 0	$ 0	$ 0

XML

Earnings per Share - Net Income Attributable to the Company, Common Shares Outstanding, and Participating Securities Outstanding (Details) - USD ($) $ in Thousands	3 Months Ended						9 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022	Sep. 30, 2023	Sep. 30, 2022
Earnings Per Share [Abstract]
Net income	$ 60,816			$ 38,126			$ 237,933	$ 160,314
Less: Net income attributable to non-controlling interests	12,636			10,960			40,711	28,824
Net income attributable to Select Medical Holdings Corporation	48,180	$ 78,237	$ 70,805	27,166	$ 55,207	$ 49,117	197,222	131,490
Basic EPS
Less: Distributed and undistributed income attributable to participating securities - Basic EPS	1,722			992			7,155	4,588
Distributed and undistributed income attributable to common shares	46,458			26,174			190,067	126,902
Diluted EPS
Less: Distributed and undistributed income attributable to participating securities - Diluted EPS	1,722			992			7,155	4,588
Distributed and undistributed income attributable to common shares	$ 46,458			$ 26,174			$ 190,067	$ 126,902

XML

Earnings per Share - Computation of EPS Under the Two-Class Method (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands	3 Months Ended						9 Months Ended
	Sep. 30, 2023	Jun. 30, 2023	Mar. 31, 2023	Sep. 30, 2022	Jun. 30, 2022	Mar. 31, 2022	Sep. 30, 2023	Sep. 30, 2022
Net Income Allocation
Net income allocated to common shares - basic	$ 46,458			$ 26,174			$ 190,067	$ 126,902
Participating securities - basic	1,722			992			7,155	4,588
Net income allocated to common shares - diluted	46,458			26,174			190,067	126,902
Participating securities - diluted	1,722			992			7,155	4,588
Net income attributable to Select Medical Holdings Corporation	$ 48,180	$ 78,237	$ 70,805	$ 27,166	$ 55,207	$ 49,117	$ 197,222	$ 131,490
Weighted average common shares outstanding, basic (in shares)	123,400			122,193			122,865	125,341
Weighted average common shares outstanding, diluted (in shares)	123,400			122,193			122,865	125,341
Weighted average participating securities outstanding (in shares)	4,574			4,631			4,625	4,532
Basic EPS
Basic EPS (in dollars per share)	$ 0.38			$ 0.21			$ 1.55	$ 1.01
Diluted EPS
Diluted EPS (in dollars per share)	$ 0.38			$ 0.21			$ 1.55	$ 1.01

XML

Commitments and Contingencies (Details) $ in Millions	9 Months Ended
	Sep. 30, 2023 USD ($)
Professional liability claims | Critical Illness Recovery Hospitals, Rehabilitation Hospitals And Outpatient Rehabilitiation
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	$ 37.0
Professional liability claims | Concentra
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	19.0
Professional liability claims | Joint Venture Operations
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	80.0
Professional liability claims | Joint Venture Operations | Minimum
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	23.0
Professional liability claims | Joint Venture Operations | Maximum
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	33.0
General Liability | Critical Illness Recovery Hospitals, Rehabilitation Hospitals And Outpatient Rehabilitiation
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	40.0
General Liability | Concentra
Commitments and Contingencies
Total annual aggregate limit of insurance coverage	$ 19.0

XML

Subsequent Events (Details)	Nov. 02, 2023 $ / shares
Subsequent Event
Subsequent Event [Line Items]
Cash dividend declared (in dollars per share)	$ 0.125