XML 81 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under the Company's 7 5/8% Senior Subordinated Notes (Details 2) (USD $)
In Thousands, unless otherwise specified
Jun. 30, 2013
Dec. 31, 2012
Jun. 30, 2012
Dec. 31, 2011
Dec. 31, 2010
Dec. 31, 2009
Current Assets:            
Cash and cash equivalents $ 8,768 $ 40,144 $ 21,520 $ 12,043 $ 4,365 $ 83,680
Accounts receivable, net 427,191 359,929   413,743    
Current deferred tax asset 14,850 17,877   18,305    
Prepaid income taxes 12,219 3,895   9,497    
Other current assets 38,077 31,818   29,822    
Total Current Assets 501,105 453,663   483,410    
Property and equipment, net 498,808 501,552   510,028    
Goodwill 1,641,796 1,640,534   1,631,716 1,631,252  
Other identifiable intangibles 71,713 71,745   72,123    
Other assets 131,633 92,819   73,461    
Total Assets 2,845,055 2,760,313 2,778,414 2,770,738 2,719,572  
Current Liabilities:            
Bank overdrafts 19,461 17,836   16,609    
Current portion of long-term debt and notes payable 13,230 11,646   10,848    
Accounts payable 86,914 89,547   95,618    
Accrued payroll 76,289 88,586   82,888    
Accrued vacation 60,304 55,714   51,250    
Accrued interest 9,057 18,759   11,980    
Accrued other 94,127 107,280   111,343    
Due to third party payors 6,295 1,078   5,526    
Total Current Liabilities 365,677 390,446   386,062    
Long-term debt, net of current portion 1,517,728 1,291,297   1,218,650    
Non-current deferred tax liability 89,676 89,510   82,028    
Other non-current liabilities 70,647 68,502   64,905    
Total Liabilities 2,043,728 1,839,755   1,751,645    
Redeemable non-controlling interests 12,520 10,811   8,988    
Stockholder's Equity:            
Common stock 0 0   0    
Capital in excess of par 864,557 859,839   848,844    
Retained earnings (106,258) 21,478   134,602    
Total Select Medical Corporation Stockholder's Equity 758,299 881,317   983,446    
Non-controlling interests 30,508 28,430   26,659    
Total Equity 788,807 909,747   1,010,105 1,107,890 1,058,378
Total Liabilities and Equity 2,845,055 2,760,313   2,770,738    
Select Medical Corporation (Parent Company Only)
           
Current Assets:            
Cash and cash equivalents 5,053 35,070 18,100 11,427 149 80,940
Current deferred tax asset 8,844 12,383   11,415    
Prepaid income taxes 12,219 3,895   9,497    
Other current assets 7,910 5,600   6,340    
Total Current Assets 34,026 56,948   38,679    
Property and equipment, net 15,417 16,344   14,641    
Investment in affiliates 3,001,006 2,930,022   2,751,776    
Non-current deferred tax asset 7,129 5,107   2,509    
Other assets 34,220 28,680   31,128    
Total Assets 3,091,798 3,037,101   2,838,733    
Current Liabilities:            
Bank overdrafts 19,461 17,836   16,609    
Current portion of long-term debt and notes payable 9,050 8,916   8,853    
Accounts payable 6,531 4,674   7,353    
Intercompany payables 1,102,333 1,124,173   978,985    
Accrued payroll 573 186   229    
Accrued vacation 4,634 4,249   3,703    
Accrued interest 7,927 17,955   11,843    
Accrued other 48,367 58,650   47,829    
Total Current Liabilities 1,198,876 1,236,639   1,075,404    
Long-term debt, net of current portion 1,085,867 872,671   733,328    
Other non-current liabilities 48,756 46,474   46,555    
Total Liabilities 2,333,499 2,155,784   1,855,287    
Stockholder's Equity:            
Common stock 0 0   0    
Capital in excess of par 864,557 859,839   848,844    
Retained earnings (106,258) 21,478   134,602    
Total Select Medical Corporation Stockholder's Equity 758,299 881,317   983,446    
Total Equity 758,299 881,317   983,446    
Total Liabilities and Equity 3,091,798 3,037,101   2,838,733    
Subsidiary Guarantors
           
Current Assets:            
Cash and cash equivalents 2,501 3,734 2,798   3,567 2,298
Accounts receivable, net 363,430 308,043   369,321    
Current deferred tax asset 1,701 1,060   3,221    
Intercompany receivables 995,840 1,021,479   880,537    
Other current assets 25,425 19,655   19,407    
Total Current Assets 1,388,897 1,353,971   1,272,486    
Property and equipment, net 424,392 425,677   440,736    
Investment in affiliates 87,070 82,475   83,772    
Goodwill 1,641,796 1,640,534   1,631,716    
Other identifiable intangibles 71,713 71,745   72,123    
Other assets 96,805 63,447   41,480    
Total Assets 3,710,673 3,637,849   3,542,313    
Current Liabilities:            
Current portion of long-term debt and notes payable 2,195 1,059   390    
Accounts payable 68,785 72,213   76,207    
Accrued payroll 75,542 88,096   82,518    
Accrued vacation 47,909 44,508   41,305    
Accrued interest 1,130 804   137    
Accrued other 36,500 39,876   56,113    
Due to third party payors 2,745     13,633    
Total Current Liabilities 234,806 246,556   270,303    
Long-term debt, net of current portion 367,718 358,104   425,315    
Non-current deferred tax liability 87,637 85,287   75,750    
Other non-current liabilities 21,688 20,275   17,970    
Total Liabilities 711,849 710,222   789,338    
Stockholder's Equity:            
Retained earnings 861,889 790,692   627,120    
Subsidiary investment 2,136,935 2,136,935   2,125,855    
Total Select Medical Corporation Stockholder's Equity 2,998,824 2,927,627   2,752,975    
Total Equity 2,998,824 2,927,627   2,752,975    
Total Liabilities and Equity 3,710,673 3,637,849   3,542,313    
Non-Guarantor Subsidiaries
           
Current Assets:            
Cash and cash equivalents 1,214 1,340 622 616 649 442
Accounts receivable, net 63,761 53,531   52,529    
Current deferred tax asset 4,305 4,434   3,669    
Intercompany receivables 106,493 102,694   98,448    
Other current assets 4,742 6,563   4,075    
Total Current Assets 180,515 168,562   159,337    
Property and equipment, net 58,999 59,531   54,651    
Other assets 608 692   853    
Total Assets 240,122 228,785   214,841    
Current Liabilities:            
Current portion of long-term debt and notes payable 1,985 1,671   1,605    
Accounts payable 11,598 12,660   12,058    
Accrued payroll 174 304   141    
Accrued vacation 7,761 6,957   6,242    
Accrued other 9,260 8,754   7,401    
Due to third party payors 3,550 2,723        
Total Current Liabilities 34,328 33,069   27,447    
Long-term debt, net of current portion 64,143 60,522   60,007    
Non-current deferred tax liability 9,168 9,330   8,787    
Other non-current liabilities 203 1,753   380    
Total Liabilities 107,842 104,674   96,621    
Redeemable non-controlling interests 12,520 10,811   8,988    
Stockholder's Equity:            
Retained earnings 25,223 21,197   23,154    
Subsidiary investment 64,029 63,673   59,419    
Total Select Medical Corporation Stockholder's Equity 89,252 84,870   82,573    
Non-controlling interests 30,508 28,430   26,659    
Total Equity 119,760 113,300   109,232    
Total Liabilities and Equity 240,122 228,785   214,841    
Eliminations
           
Current Assets:            
Accounts receivable, net   (1,645)   (8,107)    
Intercompany receivables (1,102,333) (1,124,173)   (978,985)    
Total Current Assets (1,102,333) (1,125,818)   (987,092)    
Investment in affiliates (3,088,076) (3,012,497)   (2,835,548)    
Non-current deferred tax asset (7,129) (5,107)   (2,509)    
Total Assets (4,197,538) (4,143,422)   (3,825,149)    
Current Liabilities:            
Intercompany payables (1,102,333) (1,124,173)   (978,985)    
Due to third party payors   (1,645)   (8,107)    
Total Current Liabilities (1,102,333) (1,125,818)   (987,092)    
Non-current deferred tax liability (7,129) (5,107)   (2,509)    
Total Liabilities (1,109,462) (1,130,925)   (989,601)    
Stockholder's Equity:            
Retained earnings (887,112) (811,889)   (650,274)    
Subsidiary investment (2,200,964) (2,200,608)   (2,185,274)    
Total Select Medical Corporation Stockholder's Equity (3,088,076) (3,012,497)   (2,835,548)    
Total Equity (3,088,076) (3,012,497)   (2,835,548)    
Total Liabilities and Equity $ (4,197,538) $ (4,143,422)   $ (3,825,149)