Annual Statements Open main menu

SELECT MEDICAL HOLDINGS CORP - Quarter Report: 2019 June (Form 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 June 30, 2019
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 and 001-31441
 
SELECT MEDICAL HOLDINGS CORPORATION
SELECT MEDICAL CORPORATION
(Exact name of Registrant as specified in its Charter)
Delaware
 
20-1764048
Delaware
 
23-2872718
(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)
(717972-1100
(Registrants’ 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 Registrants (1) have 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 Registrants were required to file such reports), and (2) have been subject to such filing requirements for the past 90 days.   Yes  ☒  No ☐
Indicate by check mark whether the Registrants have 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 Registrants were required to submit such files).   Yes ☒ No ☐
Indicate by check mark whether the Registrant, Select Medical Holdings Corporation, 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, Select Medical Corporation, 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 Registrants are shell companies (as defined in Rule 12b-2 of the Exchange Act).  Yes   No ☒
As of July 31, 2019, Select Medical Holdings Corporation had outstanding 135,620,857 shares of common stock.
This Form 10-Q is a combined quarterly report being filed separately by two Registrants: Select Medical Holdings Corporation and Select Medical Corporation. 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 Inc., the indirect operating subsidiary of Concentra Group Holdings Parent, LLC (“Concentra Group Holdings Parent”), and its subsidiaries. References to the “Company,” “we,” “us,” and “our” refer collectively to Holdings, Select, and Concentra Group Holdings Parent and its subsidiaries.


Table of Contents

TABLE OF CONTENTS
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 



Table of Contents

PART I: FINANCIAL INFORMATION
ITEM 1. CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

Condensed Consolidated Balance Sheets
(unaudited)
(in thousands, except share and per share amounts)

 
Select Medical Holdings Corporation
 
Select Medical Corporation
 
December 31, 2018
 
June 30, 2019
 
December 31, 2018
 
June 30, 2019
ASSETS
 

 
 

 
 

 
 

Current Assets:
 

 
 

 
 

 
 

Cash and cash equivalents
$
175,178

 
$
124,036

 
$
175,178

 
$
124,036

Accounts receivable
706,676

 
791,769

 
706,676

 
791,769

Prepaid income taxes
20,539

 
12,318

 
20,539

 
12,318

Other current assets
90,131

 
99,942

 
90,131

 
99,942

Total Current Assets
992,524

 
1,028,065

 
992,524

 
1,028,065

Operating lease right-of-use assets

 
971,385

 

 
971,385

Property and equipment, net
979,810

 
1,008,555

 
979,810

 
1,008,555

Goodwill
3,320,726

 
3,385,394

 
3,320,726

 
3,385,394

Identifiable intangible assets, net
437,693

 
419,335

 
437,693

 
419,335

Other assets
233,512

 
294,206

 
233,512

 
294,206

Total Assets
$
5,964,265

 
$
7,106,940

 
$
5,964,265

 
$
7,106,940

LIABILITIES AND EQUITY
 

 
 

 
 

 
 

Current Liabilities:
 

 
 

 
 

 
 

Overdrafts
$
25,083

 
$
27,259

 
$
25,083

 
$
27,259

Current operating lease liabilities

 
202,484

 

 
202,484

Current portion of long-term debt and notes payable
43,865

 
9,012

 
43,865

 
9,012

Accounts payable
146,693

 
138,015

 
146,693

 
138,015

Accrued payroll
172,386

 
147,397

 
172,386

 
147,397

Accrued vacation
110,660

 
122,277

 
110,660

 
122,277

Accrued interest
12,137

 
10,234

 
12,137

 
10,234

Accrued other
190,691

 
184,247

 
190,691

 
184,247

Income taxes payable
3,671

 
11,767

 
3,671

 
11,767

Total Current Liabilities
705,186

 
852,692

 
705,186

 
852,692

Non-current operating lease liabilities

 
813,903

 

 
813,903

Long-term debt, net of current portion
3,249,516

 
3,349,702

 
3,249,516

 
3,349,702

Non-current deferred tax liability
153,895

 
147,716

 
153,895

 
147,716

Other non-current liabilities
158,940

 
102,555

 
158,940

 
102,555

Total Liabilities
4,267,537

 
5,266,568

 
4,267,537

 
5,266,568

Commitments and contingencies (Note 13)


 


 


 


Redeemable non-controlling interests
780,488

 
844,422

 
780,488

 
844,422

Stockholders’ Equity:
 

 
 

 
 

 
 

Common stock of Holdings, $0.001 par value, 700,000,000 shares authorized, 135,265,864 and 134,563,999 shares issued and outstanding at 2018 and 2019, respectively
135

 
135

 

 

Common stock of Select, $0.01 par value, 100 shares issued and outstanding

 

 
0

 
0

Capital in excess of par
482,556

 
492,569

 
970,156

 
988,333

Retained earnings (accumulated deficit)
320,351

 
353,305

 
(167,114
)
 
(142,324
)
Total Select Medical Holdings Corporation and Select Medical Corporation Stockholders’ Equity
803,042

 
846,009

 
803,042

 
846,009

Non-controlling interests
113,198

 
149,941

 
113,198

 
149,941

Total Equity
916,240

 
995,950

 
916,240

 
995,950

Total Liabilities and Equity
$
5,964,265

 
$
7,106,940

 
$
5,964,265

 
$
7,106,940

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

3

Table of Contents

Condensed Consolidated Statements of Operations
(unaudited)
(in thousands, except per share amounts)

 
Select Medical Holdings Corporation
 
Select Medical Corporation
 
For the Three Months Ended June 30,
 
For the Three Months Ended June 30,
 
2018
 
2019
 
2018
 
2019
Net operating revenues
$
1,296,210

 
$
1,361,364

 
$
1,296,210

 
$
1,361,364

Costs and expenses:
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
1,094,731

 
1,150,150

 
1,094,731

 
1,150,150

General and administrative
29,194

 
31,339

 
29,194

 
31,339

Depreciation and amortization
51,724

 
54,993

 
51,724

 
54,993

Total costs and expenses
1,175,649

 
1,236,482

 
1,175,649

 
1,236,482

Income from operations
120,561

 
124,882

 
120,561

 
124,882

Other income and expense:
 

 
 

 
 

 
 

Equity in earnings of unconsolidated subsidiaries
4,785

 
7,394

 
4,785

 
7,394

Non-operating gain
6,478

 

 
6,478

 

Interest expense
(50,159
)
 
(51,464
)
 
(50,159
)
 
(51,464
)
Income before income taxes
81,665

 
80,812

 
81,665

 
80,812

Income tax expense
21,106

 
20,826

 
21,106

 
20,826

Net income
60,559

 
59,986

 
60,559

 
59,986

Less: Net income attributable to non-controlling interests
14,048

 
15,170

 
14,048

 
15,170

Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation
$
46,511

 
$
44,816

 
$
46,511

 
$
44,816

Earnings per common share (Note 12):
 

 
 

 
 

 
 

Basic
$
0.35

 
$
0.33

 
 

 
 

Diluted
$
0.35

 
$
0.33

 
 

 
 

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











4

Table of Contents

Condensed Consolidated Statements of Operations
(unaudited)
(in thousands, except per share amounts)

 
Select Medical Holdings Corporation
 
Select Medical Corporation
 
For the Six Months Ended June 30,
 
For the Six Months Ended June 30,
 
2018
 
2019
 
2018
 
2019
Net operating revenues
$
2,549,174

 
$
2,685,995

 
$
2,549,174

 
$
2,685,995

Costs and expenses:
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
2,160,544

 
2,282,242

 
2,160,544

 
2,282,242

General and administrative
60,976

 
60,016

 
60,976

 
60,016

Depreciation and amortization
98,495

 
107,131

 
98,495

 
107,131

Total costs and expenses
2,320,015

 
2,449,389

 
2,320,015

 
2,449,389

Income from operations
229,159

 
236,606

 
229,159

 
236,606

Other income and expense:
 

 
 

 
 

 
 

Loss on early retirement of debt
(10,255
)
 

 
(10,255
)
 

Equity in earnings of unconsolidated subsidiaries
9,482

 
11,760

 
9,482

 
11,760

Non-operating gain
6,877

 
6,532

 
6,877

 
6,532

Interest expense
(97,322
)
 
(102,275
)
 
(97,322
)
 
(102,275
)
Income before income taxes
137,941

 
152,623

 
137,941

 
152,623

Income tax expense
33,400

 
39,293

 
33,400

 
39,293

Net income
104,541

 
113,330

 
104,541

 
113,330

Less: Net income attributable to non-controlling interests
24,291

 
27,680

 
24,291

 
27,680

Net income attributable to Select Medical Holdings Corporation and Select Medical Corporation
$
80,250

 
$
85,650

 
$
80,250

 
$
85,650

Earnings per common share (Note 12):
 

 
 

 
 

 
 

Basic
$
0.60

 
$
0.63

 
 

 
 

Diluted
$
0.60

 
$
0.63

 
 

 
 

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



5

Table of Contents

Condensed Consolidated Statements of Changes in Equity and Income
(unaudited)
(in thousands)

 
For the Six Months Ended June 30, 2019
 
 
 
 
 
 
 
Select Medical Holdings Corporation Stockholders
 
 
 
 
 
Common
Stock
Issued
 
Common
Stock
Par Value
 
Capital in
Excess
of Par
 
Retained
Earnings
 
Total Stockholders’ Equity
 
Non-controlling
Interests
 
Total
Equity
Balance at December 31, 2018
135,266

 
$
135

 
$
482,556

 
$
320,351

 
$
803,042

 
$
113,198

 
$
916,240

Net income attributable to Select Medical Holdings Corporation
 

 
 

 
 

 
40,834

 
40,834

 


 
40,834

Net income attributable to non-controlling interests
 

 
 

 
 

 
 

 

 
4,810

 
4,810

Issuance of restricted stock
21

 
0

 
0

 
 

 

 


 

Forfeitures of unvested restricted stock
(24
)
 
0

 
0

 
 
 

 
 
 

Vesting of restricted stock
 
 
 
 
5,488

 
 
 
5,488

 
 
 
5,488

Issuance of non-controlling interests
 
 
 
 
 
 
 
 

 
6,837

 
6,837

Distributions to and purchases of non-controlling interests
 

 
 

 
259

 


 
259

 
(2,739
)
 
(2,480
)
Redemption adjustment on non-controlling interests
 

 
 

 
 

 
(47,470
)
 
(47,470
)
 


 
(47,470
)
Other
 

 
 

 
 

 
(122
)
 
(122
)
 
413

 
291

Balance at March 31, 2019
135,263

 
$
135

 
$
488,303

 
$
313,593

 
$
802,031

 
$
122,519

 
$
924,550

Net income attributable to Select Medical Holdings Corporation
 
 
 
 
 
 
44,816

 
44,816

 
 
 
44,816

Net income attributable to non-controlling interests
 
 
 
 
 
 
 
 

 
3,663

 
3,663

Issuance of restricted stock
187

 
0

 
0

 
 
 

 
 
 

Vesting of restricted stock
 
 
 
 
5,591

 
 
 
5,591

 
 
 
5,591

Repurchase of common shares
(936
)
 
0

 
(8,164
)
 
(5,456
)
 
(13,620
)
 
 
 
(13,620
)
Exercise of stock options
50

 
0

 
459

 
 
 
459

 
 
 
459

Issuance of non-controlling interests
 
 
 
 
6,366

 
 
 
6,366

 
24,761

 
31,127

Distributions to and purchases of non-controlling interests
 
 
 
 
14

 
 
 
14

 
(1,430
)
 
(1,416
)
Redemption adjustment on non-controlling interests
 
 
 
 
 
 
270

 
270

 
 
 
270

Other
 
 
 
 
 
 
82

 
82

 
428

 
510

Balance at June 30, 2019
134,564

 
$
135

 
$
492,569

 
$
353,305

 
$
846,009

 
$
149,941

 
$
995,950

 
For the Six Months Ended June 30, 2018
 
 
 
 
 
 
 
Select Medical Holdings Corporation Stockholders
 
 
 
 
 
Common
Stock
Issued
 
Common
Stock
Par Value
 
Capital in
Excess
of Par
 
Retained
Earnings
 
Total Stockholders’ Equity
 
Non-controlling
Interests
 
Total
Equity
Balance at December 31, 2017
134,115

 
$
134

 
$
463,499

 
$
359,735

 
$
823,368

 
$
109,236

 
$
932,604

Net income attributable to Select Medical Holdings Corporation
 

 
 

 
 

 
33,739

 
33,739

 
 
 
33,739

Net income attributable to non-controlling interests
 

 
 

 
 

 
 

 

 
4,500

 
4,500

Issuance of restricted stock
4

 
0

 
0

 
 

 

 
 
 

Forfeitures of unvested restricted stock
(88
)
 
0

 
0

 
 
 

 
 
 

Vesting of restricted stock
 
 
 
 
4,717

 
 
 
4,717

 
 
 
4,717

Repurchase of common shares
(7
)
 
0

 
(69
)
 
(53
)
 
(122
)
 
 
 
(122
)
Exercise of stock options
80

 
0

 
738

 
 

 
738

 
 
 
738

Issuance and exchange of non-controlling interests
 
 
 
 
 
 
74,341

 
74,341

 
 
 
74,341

Distributions to and purchases of non-controlling interests
 

 
 

 
 

 
(83,233
)
 
(83,233
)
 
(1,094
)
 
(84,327
)
Redemption adjustment on non-controlling interests
 

 
 

 
 

 
(1,051
)
 
(1,051
)
 
 
 
(1,051
)
Other
 

 
 

 
 

 
103

 
103

 
35

 
138

Balance at March 31, 2018
134,104

 
$
134

 
$
468,885

 
$
383,581

 
$
852,600

 
$
112,677

 
$
965,277

Net income attributable to Select Medical Holdings Corporation
 
 
 
 
 
 
46,511

 
46,511

 
 
 
46,511

Net income attributable to non-controlling interests
 
 
 
 
 
 
 
 

 
3,139

 
3,139

Issuance of restricted stock
170

 
0

 
0

 
 
 

 
 
 

Vesting of restricted stock
 
 
 
 
4,845

 
 
 
4,845

 
 
 
4,845

Repurchase of common shares
(42
)
 
0

 
(421
)
 
(346
)
 
(767
)
 
 
 
(767
)
Exercise of stock options
95

 
0

 
882

 
 
 
882

 
 
 
882

Issuance and exchange of non-controlling interests
 
 
 
 
1,553

 
 
 
1,553

 
1,921

 
3,474

Distributions to and purchases of non-controlling interests
 
 
 
 
(932
)
 
(384
)
 
(1,316
)
 
(1,958
)
 
(3,274
)
Redemption adjustment on non-controlling interests
 
 
 
 
 
 
(8,500
)
 
(8,500
)
 
 
 
(8,500
)
Other
 
 
 
 
 
 
(337
)
 
(337
)
 
677

 
340

Balance at June 30, 2018
134,327

 
$
134

 
$
474,812

 
$
420,525

 
$
895,471

 
$
116,456

 
$
1,011,927


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

6

Table of Contents

Condensed Consolidated Statements of Changes in Equity and Income (Continued)
(unaudited)
(in thousands)

 
For the Six Months Ended June 30, 2019
 
 
 
 
 
 
 
Select Medical Corporation Stockholders
 
 
 
 
 
Common
Stock
Issued
 
Common
Stock
Par Value
 
Capital in
Excess
of Par
 
Accumulated Deficit
 
Total Stockholders’ Equity
 
Non-controlling
Interests
 
Total
Equity
Balance at December 31, 2018
0

 
$
0

 
$
970,156

 
$
(167,114
)
 
$
803,042

 
$
113,198

 
$
916,240

Net income attributable to Select Medical Corporation
 

 
 

 
 

 
40,834

 
40,834

 
 

 
40,834

Net income attributable to non-controlling interests
 

 
 

 
 

 
 

 

 
4,810

 
4,810

Contribution related to restricted stock award issuances by Holdings
 

 
 

 
5,488

 
 

 
5,488

 
 

 
5,488

Issuance of non-controlling interests
 
 
 
 
 
 
 
 

 
6,837

 
6,837

Distributions to and purchases of non-controlling interests
 

 
 

 
259

 


 
259

 
(2,739
)
 
(2,480
)
Redemption adjustment on non-controlling interests
 

 
 

 
 

 
(47,470
)
 
(47,470
)
 
 

 
(47,470
)
Other
 

 
 

 
 

 
(122
)
 
(122
)
 
413

 
291

Balance at March 31, 2019
0

 
$
0

 
$
975,903

 
$
(173,872
)
 
$
802,031

 
$
122,519

 
$
924,550

Net income attributable to Select Medical Corporation
 

 
 

 
 

 
44,816

 
44,816

 
 
 
44,816

Net income attributable to non-controlling interests
 
 
 
 
 
 
 
 

 
3,663

 
3,663

Additional investment by Holdings
 
 
 
 
459

 
 

 
459

 
 
 
459

Dividends declared and paid to Holdings
 
 
 
 
 

 
(13,620
)
 
(13,620
)
 
 
 
(13,620
)
Contribution related to restricted stock award issuances by Holdings
 

 
 

 
5,591

 
 

 
5,591

 
 
 
5,591

Issuance of non-controlling interests
 
 
 
 
6,366

 
 
 
6,366

 
24,761

 
31,127

Distributions to and purchases of non-controlling interests
 

 
 

 
14

 
 
 
14

 
(1,430
)
 
(1,416
)
Redemption adjustment on non-controlling interests
 

 
 

 
 

 
270

 
270

 
 

 
270

Other
 

 
 

 
 

 
82

 
82

 
428

 
510

Balance at June 30, 2019
0

 
$
0

 
$
988,333

 
$
(142,324
)
 
$
846,009

 
$
149,941

 
$
995,950

 
For the Six Months Ended June 30, 2018
 
 
 
 
 
 
 
Select Medical Corporation Stockholders
 
 
 
 
 
Common
Stock
Issued
 
Common
Stock
Par Value
 
Capital in
Excess
of Par
 
Accumulated Deficit
 
Total Stockholders’ Equity
 
Non-controlling
Interests
 
Total
Equity
Balance at December 31, 2017
0

 
$
0

 
$
947,370

 
$
(124,002
)
 
$
823,368

 
$
109,236

 
$
932,604

Net income attributable to Select Medical Corporation
 

 
 

 
 

 
33,739

 
33,739

 
 

 
33,739

Net income attributable to non-controlling interests
 

 
 

 
 

 
 

 

 
4,500

 
4,500

Additional investment by Holdings
 

 
 

 
738

 
 

 
738

 
 

 
738

Dividends declared and paid to Holdings
 

 
 

 
 

 
(122
)
 
(122
)
 
 

 
(122
)
Contribution related to restricted stock award issuances by Holdings
 

 
 

 
4,717

 
 

 
4,717

 
 

 
4,717

Issuance and exchange of non-controlling interests
 
 
 
 
 
 
74,341

 
74,341

 
 
 
74,341

Distributions to and purchases of non-controlling interests
 

 
 

 
 

 
(83,233
)
 
(83,233
)
 
(1,094
)
 
(84,327
)
Redemption adjustment on non-controlling interests
 

 
 

 
 

 
(1,051
)
 
(1,051
)
 
 

 
(1,051
)
Other
 

 
 

 
 

 
103

 
103

 
35

 
138

Balance at March 31, 2018
0

 
$
0

 
$
952,825

 
$
(100,225
)
 
$
852,600

 
$
112,677

 
$
965,277

Net income attributable to Select Medical Corporation
 
 
 
 
 
 
46,511

 
46,511

 
 
 
46,511

Net income attributable to non-controlling interests
 
 
 
 
 
 
 
 

 
3,139

 
3,139

Additional investment by Holdings
 
 
 
 
882

 
 
 
882

 
 
 
882

Dividends declared and paid to Holdings
 
 
 
 
 
 
(767
)
 
(767
)
 
 
 
(767
)
Contribution related to restricted stock award issuances by Holdings
 
 
 
 
4,845

 
 
 
4,845

 
 
 
4,845

Issuance and exchange of non-controlling interests
 
 
 
 
1,553

 
 
 
1,553

 
1,921

 
3,474

Distributions to and purchases of non-controlling interests
 
 
 
 
(932
)
 
(384
)
 
(1,316
)
 
(1,958
)
 
(3,274
)
Redemption adjustment on non-controlling interests
 
 
 
 
 
 
(8,500
)
 
(8,500
)
 
 
 
(8,500
)
Other
 
 
 
 
 
 
(337
)
 
(337
)
 
677

 
340

Balance at June 30, 2018
0

 
$
0

 
$
959,173

 
$
(63,702
)
 
$
895,471

 
$
116,456

 
$
1,011,927


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


7

Table of Contents

Condensed Consolidated Statements of Cash Flows
(unaudited)
(in thousands)

 
Select Medical Holdings Corporation
 
Select Medical Corporation
 
For the Six Months Ended June 30,
 
For the Six Months Ended June 30,
 
2018
 
2019
 
2018
 
2019
Operating activities
 

 
 

 
 

 
 

Net income
$
104,541

 
$
113,330

 
$
104,541

 
$
113,330

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

 
 

 
 

Distributions from unconsolidated subsidiaries
7,830

 
11,148

 
7,830

 
11,148

Depreciation and amortization
98,495

 
107,131

 
98,495

 
107,131

Provision for bad debts
102

 
1,958

 
102

 
1,958

Equity in earnings of unconsolidated subsidiaries
(9,482
)
 
(11,760
)
 
(9,482
)
 
(11,760
)
Loss on extinguishment of debt
484

 

 
484

 

Gain on sale of assets and businesses
(6,980
)
 
(6,354
)
 
(6,980
)
 
(6,354
)
Stock compensation expense
10,911

 
12,613

 
10,911

 
12,613

Amortization of debt discount, premium and issuance costs
6,486

 
6,326

 
6,486

 
6,326

Deferred income taxes
(1,691
)
 
(6,290
)
 
(1,691
)
 
(6,290
)
Changes in operating assets and liabilities, net of effects of business combinations:
 

 
 

 
 

 
 

Accounts receivable
(5,774
)
 
(85,873
)
 
(5,774
)
 
(85,873
)
Other current assets
(3,011
)
 
(9,236
)
 
(3,011
)
 
(9,236
)
Other assets
6,684

 
(939
)
 
6,684

 
(939
)
Accounts payable
(5,462
)
 
2,670

 
(5,462
)
 
2,670

Accrued expenses
1,207

 
(18,156
)
 
1,207

 
(18,156
)
Income taxes
12,610

 
16,346

 
12,610

 
16,346

Net cash provided by operating activities
216,950

 
132,914

 
216,950

 
132,914

Investing activities
 

 
 

 
 

 
 

Business combinations, net of cash acquired
(517,704
)
 
(86,062
)
 
(517,704
)
 
(86,062
)
Purchases of property and equipment
(81,648
)
 
(89,285
)
 
(81,648
)
 
(89,285
)
Investment in businesses
(3,291
)
 
(52,257
)
 
(3,291
)
 
(52,257
)
Proceeds from sale of assets and businesses
6,672

 
125

 
6,672

 
125

Net cash used in investing activities
(595,971
)
 
(227,479
)
 
(595,971
)
 
(227,479
)
Financing activities
 

 
 

 
 

 
 

Borrowings on revolving facilities
265,000

 
635,000

 
265,000

 
635,000

Payments on revolving facilities
(345,000
)
 
(460,000
)
 
(345,000
)
 
(460,000
)
Proceeds from term loans
779,904

 

 
779,904

 

Payments on term loans
(5,750
)
 
(132,685
)
 
(5,750
)
 
(132,685
)
Revolving facility debt issuance costs
(1,333
)
 

 
(1,333
)
 

Borrowings of other debt
19,928

 
14,230

 
19,928

 
14,230

Principal payments on other debt
(11,521
)
 
(12,680
)
 
(11,521
)
 
(12,680
)
Repurchase of common stock
(889
)
 
(13,620
)
 

 

Dividends paid to Holdings

 

 
(889
)
 
(13,620
)
Proceeds from exercise of stock options
1,620

 
459

 

 

Equity investment by Holdings

 

 
1,620

 
459

Increase (decrease) in overdrafts
(6,171
)
 
2,176

 
(6,171
)
 
2,176

Proceeds from issuance of non-controlling interests
2,926

 
18,288

 
2,926

 
18,288

Distributions to and purchases of non-controlling interests
(301,213
)
 
(7,745
)
 
(301,213
)
 
(7,745
)
Net cash provided by financing activities
397,501

 
43,423

 
397,501

 
43,423

Net increase (decrease) in cash and cash equivalents
18,480

 
(51,142
)
 
18,480

 
(51,142
)
Cash and cash equivalents at beginning of period
122,549

 
175,178

 
122,549

 
175,178

Cash and cash equivalents at end of period
$
141,029

 
$
124,036

 
$
141,029

 
$
124,036

Supplemental Information
 

 
 

 
 

 
 

Cash paid for interest
$
97,338

 
$
97,909

 
$
97,338

 
$
97,909

Cash paid for taxes
22,480

 
29,241

 
22,480

 
29,241

Non-cash equity exchange for acquisition of U.S. HealthWorks
238,000

 

 
238,000

 

 

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

8

Table of Contents

SELECT MEDICAL HOLDINGS CORPORATION AND SELECT MEDICAL 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 and Select and its subsidiaries are collectively referred to as the “Company.” The unaudited condensed consolidated financial statements of the Company as of June 30, 2019, and for the three and six month periods ended June 30, 2018 and 2019, have been prepared pursuant to the rules and regulations of the Securities Exchange Commission (the “SEC”) for interim reporting and 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 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 six months ended June 30, 2019, are not necessarily indicative of the results to be expected for the full fiscal year ending December 31, 2019. 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, 2018, contained in the Company’s Annual Report on Form 10-K filed with the SEC on February 21, 2019.
2.
Accounting Policies
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 and liabilities, including disclosure of contingencies, at the date of the financial statements and reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Credit Risk Concentrations
Financial instruments that potentially subject the Company to concentrations of credit risk consist primarily of cash balances and trade receivables. 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. The Company’s general policy is to verify insurance coverage prior to the date of admission for patients admitted to the Company’s critical illness recovery hospitals and rehabilitation hospitals. Within the Company’s outpatient rehabilitation clinics, the Company verifies insurance coverage prior to the patient’s visit.  Within the Company’s Concentra centers, the Company verifies insurance coverage or receives authorization from the patient’s employer prior to the patient’s visit.
Because of the geographic diversity of the Company’s facilities and non-governmental third-party payors, Medicare represents the Company’s only significant concentration of credit risk. Approximately 16% of the Company’s accounts receivable is from Medicare at both December 31, 2018, and June 30, 2019.
Leases
The Company evaluates whether a contract is or contains a lease at the inception of the contract. Upon lease commencement, the date on which a lessor makes the underlying asset available to the Company for use, the Company classifies the lease as either an operating or finance lease. Most of the Company’s facility and equipment leases are classified as operating leases.
Balance Sheet
For both operating and finance leases, the Company recognizes a right-of-use asset and lease liability at lease commencement. A right-of-use asset represents the Company’s right to use an underlying asset for the lease term while the lease liability represents an obligation to make lease payments arising from a lease which are measured on a discounted basis. The Company elected the short-term lease exemption for its equipment leases; accordingly, equipment leases with an initial term of 12 months or less are not recorded on the consolidated balance sheets.


9

Table of Contents

Lease liabilities are measured at the present value of the remaining, fixed lease payments at lease commencement. The Company primarily uses its incremental borrowing rate, based on the information available at lease commencement, in determining the present value of its remaining lease payments. The Company’s leases may also specify extension or termination clauses. These options are factored into the measurement of the lease liability when it is reasonably certain that the Company will exercise the option. Right-of-use assets are measured at an amount equal to the initial lease liability, plus any prepaid lease payments (less any incentives received, such as reimbursement for leasehold improvements) and initial direct costs, at the lease commencement date.
The Company has elected to account for lease and non-lease components, such as common area maintenance, as a single lease component for its facility leases. As a result, the fixed payments that would otherwise be allocated to the non-lease components will be accounted for as lease payments and are included in the measurement of the Company’s right-of-use asset and lease liability.
Statement of Operations
For the Company’s operating leases, rent expense, a component of cost of services and general and administrative expenses on the consolidated statements of operations, is recognized on a straight-line basis over the lease term. The straight-line rent expense is reflective of the interest expense on the lease liability using the effective interest method and the amortization of the right-of-use asset. The Company may enter into arrangements to sublease portions of its facilities and the Company typically retains the obligation to the lessor under these arrangements. The Company’s subleases are classified as operating leases; accordingly, the Company continues to account for the original leases as it did prior to commencement of the sublease. Sublease income, a component of cost of services on the consolidated statements of operations, is recognized on a straight-line basis, as a reduction to rent expense, over the term of the sublease.
For the Company’s finance leases, interest expense on the lease liability is recognized using the effective interest method. Amortization expense related to the right-of-use asset is recognized on a straight-line basis over the shorter of the estimated useful life of the asset or the lease term.
The Company elected the short-term lease exemption for its equipment leases. For these leases, the Company recognizes lease payments on a straight-line basis over the lease term and variable lease payments are expensed as incurred. These expenses are included as components of cost of services on the consolidated statements of operations.
The Company makes payments related to changes in indexes or rates after the lease commencement date. Additionally, the Company makes payments, which are not fixed at lease commencement, for property taxes, insurance, and common area maintenance related to its facility leases. These variable lease payments, which are expensed as incurred, are included as a component of cost of services and general and administrative expenses on the consolidated statements of operations.
Recent Accounting Pronouncements
Financial Instruments

In June 2016, the FASB issued Accounting Standards Update (“ASU”) 2016-13, Financial Instruments — Credit Losses: Measurement of Credit Losses on Financial Instruments. The current standard delays the recognition of a credit loss on a financial asset until the loss is probable of occurring. The new standard removes the requirement that a credit loss be probable of occurring for it to be recognized and requires entities to use historical experience, current conditions, and reasonable and supportable forecasts to estimate their future expected credit losses. The Company’s accounts receivable derived from contracts with customers will be subject to ASU 2016-13.

The standard will be effective for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years. The guidance must be applied using a modified retrospective approach through a cumulative-effect adjustment to retained earnings as of the beginning of the earliest comparative period in the financial statements. Given the very high rate of collectability of the Company’s accounts receivable derived from contracts with customers, the Company believes that the impact of ASU 2016-13 is unlikely to be material.

The Company’s implementation efforts are focused on the accounting processes, risk assessments, and control objectives associated with accounting for its financial instruments under the new standard.

10

Table of Contents

Recently Adopted Accounting Pronouncements
Leases
The Company adopted Accounting Standards Codification (“ASC”) Topic 842, Leases using a modified retrospective approach as of January 1, 2019, for leases which existed on that date. Prior comparative periods were not adjusted and continue to be reported in accordance with ASC Topic 840, Leases.
The Company elected the package of practical expedients, which permitted the Company not to reassess under ASC Topic 842 the Company’s prior conclusions about lease identification, lease classification, and initial direct costs. The Company did not elect the use-of-hindsight or the practical expedient pertaining to land easements; the latter not being applicable to the Company.
The adoption of the standard resulted in the recognition of operating lease right-of-use assets of $1,015.0 million and operating lease liabilities of $1,057.0 million at January 1, 2019. The difference between the operating lease right-of-use assets and operating lease liabilities resulted from the reclassification of prepaid rent, deferred rent, unamortized lease incentives, and acquired favorable and unfavorable leasehold interests upon adoption. The Company did not recognize a cumulative-effect adjustment to retained earnings upon adoption.
3.
Redeemable Non-Controlling Interests
The ownership interests held by outside parties in subsidiaries, 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.
The changes in redeemable non-controlling interests, which are the same for Holdings and Select, are as follows (in thousands):
Balance as of December 31, 2017
$
640,818

Net income attributable to redeemable non-controlling interests
5,743

Issuance and exchange of redeemable non-controlling interests
163,659

Distributions to and purchases of redeemable non-controlling interests
(203,972
)
Redemption adjustment on redeemable non-controlling interests
1,051

Other
175

Balance as of March 31, 2018
$
607,474

Net income attributable to redeemable non-controlling interests
10,909

Distributions to and purchases of redeemable non-controlling interests
(11,112
)
Redemption adjustment on redeemable non-controlling interests
8,500

Other
461

Balance as of June 30, 2018
$
616,232



11

Table of Contents

Balance as of December 31, 2018
$
780,488

Net income attributable to redeemable non-controlling interests
7,700

Distributions to and purchases of redeemable non-controlling interests
(2,771
)
Redemption adjustment on redeemable non-controlling interests
47,470

Other
354

Balance as of March 31, 2019
$
833,241

Net income attributable to redeemable non-controlling interests
11,507

Distributions to and purchases of redeemable non-controlling interests
(395
)
Redemption adjustment on redeemable non-controlling interests
(270
)
Other
339

Balance as of June 30, 2019
$
844,422


4.
Acquisitions
U.S. HealthWorks Acquisition
On February 1, 2018, Concentra Inc. (“Concentra”) acquired all of the issued and outstanding shares of stock of U.S. HealthWorks, Inc. (“U.S. HealthWorks”), an occupational medicine and urgent care service provider, from Dignity Health Holding Corporation (“DHHC”).
Concentra acquired U.S. HealthWorks for $753.6 million. DHHC, a subsidiary of Dignity Health, was issued a 20.0% equity interest in Concentra Group Holdings Parent, LLC (“Concentra Group Holdings Parent”) which was valued at $238.0 million. The remainder of the purchase price was paid in cash. Select retained a majority voting interest in Concentra Group Holdings Parent following the closing of the transaction.
For the U.S. HealthWorks acquisition, the Company allocated the purchase price to tangible and identifiable intangible assets acquired and liabilities assumed based on their estimated fair values in accordance with the provisions of ASC Topic 805, Business Combinations. During the year ended December 31, 2018, the Company finalized the purchase accounting related to this acquisition.
The following table reconciles the fair values of identifiable net assets and goodwill to the consideration given for the acquired business (in thousands):
Accounts receivable
$
68,934

Other current assets
10,810

Property and equipment
69,712

Identifiable intangible assets
140,406

Other assets
25,435

Goodwill
540,067

Total assets
855,364

Accounts payable and other current liabilities
49,925

Deferred income taxes and other long-term liabilities
51,851

Total liabilities
101,776

Consideration given
$
753,588


For the three months ended June 30, 2018, U.S. HealthWorks contributed net operating revenues of $139.4 million which is reflected in the Company’s consolidated statement of operations. For the period February 1, 2018 through June 30, 2018, U.S. HealthWorks contributed net operating revenues of $229.4 million which is reflected in the Company’s consolidated statement of operations for the six months ended June 30, 2018. Due to the integrated nature of the Company’s operations, the Company believes that it is not practicable to separately identify earnings of U.S. HealthWorks on a stand-alone basis.



12

Table of Contents

Pro Forma Results
The following pro forma unaudited results of operations have been prepared assuming the acquisition of U.S. HealthWorks occurred on January 1, 2017. These results are not necessarily indicative of the results of future operations nor of the results that would have occurred had the acquisition been consummated on the aforementioned date. For the three and six months ended June 30, 2019, the Company’s results of operations include U.S. HealthWorks for the entire period and no pro forma adjustments were made.
 
Three Months Ended June 30, 2018
 
Six Months Ended June 30, 2018
 
(in thousands)
Net operating revenues
$
1,296,210

 
$
2,596,755

Net income attributable to the Company
48,563

 
82,365


The Company’s pro forma results were adjusted to recognize U.S. HealthWorks acquisition costs as of January 1, 2017. Accordingly, for the six months ended June 30, 2018, pro forma results were adjusted to exclude $2.9 million of U.S. HealthWorks acquisition costs.
5.
Sale of Businesses
During the six months ended June 30, 2019, the Company recognized a non-operating gain of $6.5 million which resulted from the sale of 22 wholly-owned outpatient rehabilitation clinics to a non-consolidating subsidiary. During the six months ended June 30, 2018, the Company recognized a non-operating gain of $6.9 million. The non-operating gain resulted principally from the sale of 26 wholly-owned outpatient rehabilitation clinics to a non-consolidating subsidiary.
6.
Variable Interest Entities
Concentra does not own many of its medical practices, as certain states prohibit the “corporate practice of medicine,” which restricts business corporations from practicing medicine through the direct employment of physicians or from exercising control over medical decisions by physicians. In these states, Concentra typically enters into long-term management agreements with professional corporations or associations that are owned by licensed physicians, which, in turn, employ or contract with physicians who provide professional medical services in its occupational health centers.
The management agreements have terms that provide for Concentra to conduct, supervise, and manage the day-to-day non-medical operations of the occupational health centers and provide all management and administrative services. Concentra receives a management fee for these services, which is based, in part, on the performance of the professional corporation or association. Additionally, the outstanding voting equity interests of the professional corporations or associations are typically owned by licensed physicians appointed at Concentra’s discretion. Concentra has the ability to direct the transfer of ownership of the professional corporation or association to a new licensed physician at any time.
The total assets of Concentra’s variable interest entities, which are comprised principally of accounts receivable, were $166.2 million and $193.2 million at December 31, 2018, and June 30, 2019, respectively. The total liabilities of Concentra’s variable interest entities, which are comprised principally of accounts payable, accrued expenses, and obligations payable for services received under the aforementioned management agreements, were $164.4 million and $191.6 million at December 31, 2018, and June 30, 2019, respectively.

13

Table of Contents

7.
Leases
The Company has operating and finance leases for its facilities and certain equipment. The Company leases its corporate office space from related parties.
The Company’s critical illness recovery hospitals and rehabilitation hospitals generally have lease terms of 10 years with two, five year renewal options. These renewal options vary for hospitals which operate as a hospital within a hospital, or “HIH.” The Company’s outpatient rehabilitation clinics generally have lease terms of five years with two, three to five year renewal options. The Company’s Concentra centers generally have lease terms of 10 years with two, five year renewal options.
For the three and six months ended June 30, 2019, the Company’s total lease cost was as follows (in thousands):
 
Three Months Ended June 30, 2019
 
Unrelated Parties
 
Related Parties
 
Total
Operating lease cost
$
67,718

 
$
1,342

 
$
69,060

Finance lease cost:
 
 
 
 
 
Amortization of right-of-use assets
90

 

 
90

Interest on lease liabilities
199

 

 
199

Short-term lease cost
592

 

 
592

Variable lease cost
8,755

 
85

 
8,840

Sublease income
(2,442
)
 

 
(2,442
)
Total lease cost
$
74,912

 
$
1,427

 
$
76,339

 
Six Months Ended June 30, 2019
 
Unrelated Parties
 
Related Parties
 
Total
Operating lease cost
$
134,554

 
$
2,684

 
$
137,238

Finance lease cost:
 
 
 
 
 
Amortization of right-of-use assets
126

 

 
126

Interest on lease liabilities
296

 

 
296

Short-term lease cost
1,184

 

 
1,184

Variable lease cost
20,591

 
241

 
20,832

Sublease income
(4,930
)
 

 
(4,930
)
Total lease cost
$
151,821

 
$
2,925

 
$
154,746


 For the six months ended June 30, 2019, supplemental cash flow information related to leases was as follows (in thousands):
Cash paid for amounts included in the measurement of lease liabilities:
 
Operating cash flows for operating leases
$
136,300

Operating cash flows for finance leases
274

Financing cash flows for finance leases
142

Right-of-use assets obtained in exchange for lease liabilities:
 
Operating leases(1)
$
1,123,793

Finance leases
9,102

_______________________________________________________________________________
(1)
Includes the right-of-use assets obtained in exchange for lease liabilities of $1,057.0 million which were recognized upon adoption of ASC Topic 842 at January 1, 2019.


14

Table of Contents

As of June 30, 2019, supplemental balance sheet information related to leases was as follows (in thousands):
 
Operating Leases
 
Unrelated Parties
 
Related Parties
 
Total
Operating lease right-of-use assets
$
951,993

 
$
19,392

 
$
971,385

 
 
 
 
 
 
Current operating lease liabilities
$
197,660

 
$
4,824

 
$
202,484

Non-current operating lease liabilities
796,240

 
17,663

 
813,903

Total operating lease liabilities
$
993,900

 
$
22,487

 
$
1,016,387

 
Finance Leases
 
Unrelated Parties
 
Related Parties
 
Total
Property and equipment, net
$
5,099

 
$

 
$
5,099

 
 
 
 
 
 
Current portion of long-term debt and notes payable
$
204

 
$

 
$
204

Long-term debt, net of current portion
13,185

 

 
13,185

Total finance lease liabilities
$
13,389

 
$

 
$
13,389


As of June 30, 2019, the weighted average remaining lease terms and discount rates were as follows:
Weighted average remaining lease term (in years):
 
Operating leases
8.1

Finance leases
34.8

Weighted average discount rate:
 
Operating leases
5.9
%
Finance leases
7.4
%

As of June 30, 2019, maturities of lease liabilities were approximately as follows (in thousands):
 
Operating Leases
 
Finance Leases
 
Total
2019 (remainder of year)
$
132,470

 
$
588

 
$
133,058

2020
238,479

 
1,182

 
239,661

2021
200,677

 
1,193

 
201,870

2022
159,238

 
1,203

 
160,441

2023
118,365

 
1,214

 
119,579

Thereafter
516,615

 
31,630

 
548,245

Total undiscounted cash flows
1,365,844

 
37,010

 
1,402,854

Less: Imputed interest
349,457

 
23,621

 
373,078

Total discounted lease liabilities
$
1,016,387

 
$
13,389

 
$
1,029,776


As disclosed in the Company’s 2018 Annual Report on Form 10-K, the Company’s undiscounted future minimum lease obligations on long-term, non-cancelable operating leases with related and unrelated parties were approximately as follows as of December 31, 2018 (in thousands):
 
Total
2019
$
267,846

2020
231,711

2021
193,155

2022
150,155

2023
107,759

Thereafter
484,038

 
$
1,434,664



15

Table of Contents

8. 
Intangible Assets
Goodwill
The following table shows changes in the carrying amounts of goodwill by reporting unit for the six months ended June 30, 2019:
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Total
 
(in thousands)
Balance as of December 31, 2018
$
1,045,220

 
$
416,646

 
$
642,422

 
$
1,216,438

 
$
3,320,726

Acquired
30,028

 
14,254

 
7,712

 
18,298

 
70,292

Sold

 

 
(5,624
)
 

 
(5,624
)
Balance as of June 30, 2019
$
1,075,248

 
$
430,900

 
$
644,510

 
$
1,234,736

 
$
3,385,394


Identifiable Intangible Assets
The following table provides the gross carrying amounts, accumulated amortization, and net carrying amounts for the Company’s identifiable intangible assets:
 
 
December 31, 2018
 
June 30, 2019
 
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
Gross
Carrying
Amount
 
Accumulated
Amortization
 
Net
Carrying
Amount
 
 
(in thousands)
Indefinite-lived intangible assets:
 
 

 
 

 
 

 
 

 
 

 
 

Trademarks
 
$
166,698

 
$

 
$
166,698

 
$
166,698

 
$

 
$
166,698

Certificates of need
 
19,174

 

 
19,174

 
17,080

 

 
17,080

Accreditations
 
1,857

 

 
1,857

 
1,857

 

 
1,857

Finite-lived intangible assets:
 
 

 
 

 
 

 
 

 
 

 
 

Trademarks
 
5,000

 
(4,583
)
 
417

 
5,000

 
(5,000
)
 

Customer relationships
 
280,710

 
(61,900
)
 
218,810

 
284,440

 
(74,516
)
 
209,924

Favorable leasehold interests(1)
 
13,553

 
(6,064
)
 
7,489

 

 

 

Non-compete agreements
 
29,400

 
(6,152
)
 
23,248

 
31,197

 
(7,421
)
 
23,776

Total identifiable intangible assets
 
$
516,392

 
$
(78,699
)
 
$
437,693

 
$
506,272

 
$
(86,937
)
 
$
419,335

_______________________________________________________________________________
(1)
Favorable leasehold interests are a component of the operating lease right-of-use assets upon adoption of ASC Topic 842, Leases.
The Company’s accreditations and indefinite-lived trademarks have renewal terms and the costs to renew these intangible assets are expensed as incurred. At June 30, 2019, the accreditations and indefinite-lived trademarks have a weighted average time until next renewal of 1.5 years and 7.7 years, respectively.
The Company’s finite-lived intangible assets amortize over their estimated useful lives. Amortization expense was $7.8 million and $8.9 million for the three months ended June 30, 2018 and 2019, respectively. Amortization expense was $14.2 million and $16.0 million for the six months ended June 30, 2018 and 2019, respectively.

16

Table of Contents

9. 
Long-Term Debt and Notes Payable
For purposes of this indebtedness footnote, references to Select exclude Concentra because the Concentra credit facilities are non-recourse to Holdings and Select.
As of June 30, 2019, the Company’s long-term debt and notes payable were as follows (in thousands):
 
Principal
Outstanding
 
Unamortized
Premium
(Discount)
 
Unamortized
Issuance
Costs
 
Carrying
Value
 
 
Fair
Value
Select:
 

 
 

 
 

 
 

 
 
 

6.375% senior notes
$
710,000

 
$
436

 
$
(3,689
)
 
$
706,747

 
 
$
710,852

Credit facilities:
 

 
 

 
 

 
 

 
 
 

Revolving facility
195,000

 

 

 
195,000

 
 
179,400

Term loan
1,031,068

 
(8,879
)
 
(8,458
)
 
1,013,731

 
 
1,027,201

Other debt, including finance leases
74,864

 

 
(444
)
 
74,420

 
 
74,420

Total Select debt
2,010,932

 
(8,443
)
 
(12,591
)
 
1,989,898

 
 
1,991,873

Concentra:
 

 
 

 
 

 
 

 
 
 

Credit facilities:
 

 
 

 
 

 
 

 
 
 

Term loans
1,380,297

 
(2,354
)
 
(15,648
)
 
1,362,295

 
 
1,380,158

Other debt, including finance leases
6,521

 

 

 
6,521

 
 
6,521

Total Concentra debt
1,386,818

 
(2,354
)
 
(15,648
)
 
1,368,816

 
 
1,386,679

Total debt
$
3,397,750

 
$
(10,797
)
 
$
(28,239
)
 
$
3,358,714

 
 
$
3,378,552


Principal maturities of the Company’s long-term debt and notes payable were approximately as follows (in thousands):
 
2019
 
2020
 
2021
 
2022
 
2023
 
Thereafter
 
Total
Select:
 

 
 

 
 

 
 

 
 

 
 

 
 

6.375% senior notes
$

 
$

 
$
710,000

 
$

 
$

 
$

 
$
710,000

Credit facilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

Revolving facility

 

 

 
195,000

 

 

 
195,000

Term loan

 

 

 

 

 
1,031,068

 
1,031,068

Other debt, including finance leases
5,595

 
3,003

 
1,814

 
23,036

 
38

 
41,378

 
74,864

Total Select debt
5,595

 
3,003

 
711,814

 
218,036

 
38

 
1,072,446

 
2,010,932

Concentra:
 

 
 

 
 

 
 

 
 

 
 

 
 

Credit facilities:
 

 
 

 
 

 
 

 
 

 
 

 
 

Term loans

 

 

 
1,140,298

 
239,999

 

 
1,380,297

Other debt, including finance leases
807

 
1,194

 
330

 
358

 
363

 
3,469

 
6,521

Total Concentra debt
807

 
1,194

 
330

 
1,140,656

 
240,362

 
3,469

 
1,386,818

Total debt
$
6,402

 
$
4,197

 
$
712,144

 
$
1,358,692

 
$
240,400

 
$
1,075,915

 
$
3,397,750




17

Table of Contents

As of December 31, 2018, the Company’s long-term debt and notes payable were as follows (in thousands):
 
Principal
Outstanding
 
Unamortized
Premium
(Discount)
 
Unamortized
Issuance
Costs
 
Carrying
Value
 
 
Fair
Value
Select:
 

 
 

 
 

 
 

 
 
 

6.375% senior notes
$
710,000

 
$
550

 
$
(4,642
)
 
$
705,908

 
 
$
706,450

Credit facilities:
 

 
 

 
 

 
 

 
 
 

Revolving facility
20,000

 

 

 
20,000

 
 
18,400

Term loan
1,129,875

 
(9,690
)
 
(9,321
)
 
1,110,864

 
 
1,076,206

Other
56,415

 

 
(484
)
 
55,931

 
 
55,931

Total Select debt
1,916,290

 
(9,140
)
 
(14,447
)
 
1,892,703

 
 
1,856,987

Concentra:
 

 
 

 
 

 
 

 
 
 

Credit facilities:
 

 
 

 
 

 
 

 
 
 

Term loans
1,414,175

 
(2,765
)
 
(18,648
)
 
1,392,762

 
 
1,357,802

Other debt, including finance leases
7,916

 

 

 
7,916

 
 
7,916

Total Concentra debt
1,422,091

 
(2,765
)
 
(18,648
)
 
1,400,678

 
 
1,365,718

Total debt
$
3,338,381

 
$
(11,905
)
 
$
(33,095
)
 
$
3,293,381

 
 
$
3,222,705


Amendment to Concentra First Lien Credit Agreement
On April 8, 2019, Concentra entered into Amendment No. 5 to the Concentra first lien credit agreement. Amendment No. 5 extended the maturity date of the Concentra revolving credit facility from June 1, 2020 to June 1, 2021 and increased the aggregate commitments available under the Concentra revolving credit facility from $75.0 million to $100.0 million.
Excess Cash Flow Payment
In February 2019, Select made a principal prepayment of approximately $98.8 million associated with its term loans in accordance with the provision in the Select credit facilities that requires mandatory prepayments of term loans as a result of annual excess cash flow, as defined in the Select credit facilities. The principal prepayment was applied against future payments sequentially; as a result, no further loan amortization payments will be required on the Select term loan until maturity on March 6, 2025.
In February 2019, Concentra made a principal prepayment of approximately $33.9 million associated with its term loans in accordance with the provision in the Concentra credit facilities that requires mandatory prepayments of term loans as a result of annual excess cash flow, as defined in the Concentra credit facilities. The principal prepayment was applied against future payments sequentially; as a result, no further loan amortization payments will be required on the terms loans outstanding under the Concentra first lien credit agreement until maturity on June 1, 2022.
Fair Value
The Company considers the inputs in the valuation process to be Level 2 in the fair value hierarchy for Select’s 6.375% senior notes and for its credit facilities. Level 2 in the fair value hierarchy is defined as inputs that are observable for the asset or liability, either directly or indirectly, which includes quoted prices for identical assets or liabilities in markets that are not active.
The fair values of the Select credit facilities and the Concentra credit facilities were based on quoted market prices for this debt in the syndicated loan market. The fair value of Select’s 6.375% senior notes was based on quoted market prices. The carrying amount of other debt, principally short-term notes payable, approximates fair value.

18

Table of Contents

10. 
Segment Information
The Company’s reportable segments include 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. During the three months ended June 30, 2019, the Company began reporting the net operating revenues and expenses associated with employee leasing services provided to its non-consolidating subsidiaries as part of the Company’s other activities. Previously, these services were reflected in the financial results of the Company’s reportable segments. Under these employee leasing arrangements, actual labor costs are passed through to the Company’s non-consolidating subsidiaries, resulting in the Company’s recognition of net operating revenues equal to the actual labor costs incurred.
The Company evaluates performance of the 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, acquisition costs associated with U.S. HealthWorks, non-operating gain (loss), 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. Prior year results presented herein have been changed to conform to the current presentation. The segment results of Holdings are identical to those of Select.
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2018
 
2019
 
2018
 
2019
 
(in thousands)
Net operating revenues:
 

 
 

 
 

 
 

Critical illness recovery hospital
$
442,452

 
$
461,143

 
$
907,128

 
$
918,677

Rehabilitation hospital
144,779

 
160,374

 
288,087

 
314,932

Outpatient rehabilitation
253,914

 
261,891

 
498,145

 
508,796

Concentra
412,823

 
413,451

 
768,939

 
809,772

Other
42,242

 
64,505

 
86,875

 
133,818

Total Company
$
1,296,210

 
$
1,361,364

 
$
2,549,174

 
$
2,685,995

Adjusted EBITDA:
 

 
 

 
 

 
 

Critical illness recovery hospital
$
60,725

 
$
64,138

 
$
133,697

 
$
137,136

Rehabilitation hospital
28,195

 
29,968

 
54,971

 
55,765

Outpatient rehabilitation
41,947

 
42,584

 
72,472

 
71,575

Concentra
72,568

 
76,087

 
130,365

 
142,345

Other
(25,207
)
 
(26,544
)
 
(50,045
)
 
(50,471
)
Total Company
$
178,228

 
$
186,233

 
$
341,460

 
$
356,350

Total assets:
 

 
 

 
 

 
 

Critical illness recovery hospital
$
1,828,038

 
$
2,119,574

 
$
1,828,038

 
$
2,119,574

Rehabilitation hospital
867,175

 
1,107,852

 
867,175

 
1,107,852

Outpatient rehabilitation
979,678

 
1,265,487

 
979,678

 
1,265,487

Concentra
2,174,931

 
2,447,387

 
2,174,931

 
2,447,387

Other
114,978

 
166,640

 
114,978

 
166,640

Total Company
$
5,964,800

 
$
7,106,940

 
$
5,964,800

 
$
7,106,940

Purchases of property and equipment:
 

 
 

 
 

 
 

Critical illness recovery hospital
$
12,849

 
$
14,488

 
$
23,321

 
$
24,648

Rehabilitation hospital
8,080

 
5,356

 
20,997

 
18,539

Outpatient rehabilitation
8,018

 
6,705

 
15,356

 
15,745

Concentra
10,121

 
12,240

 
16,742

 
27,938

Other
2,963

 
1,423

 
5,232

 
2,415

Total Company
$
42,031

 
$
40,212

 
$
81,648

 
$
89,285







19

Table of Contents


A reconciliation of Adjusted EBITDA to income before income taxes is as follows:
 
Three Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Adjusted EBITDA
$
60,725

 
$
28,195

 
$
41,947

 
$
72,568

 
$
(25,207
)
 
 

Depreciation and amortization
(11,952
)
 
(6,015
)
 
(6,704
)
 
(24,697
)
 
(2,356
)
 
 

Stock compensation expense

 

 

 
(1,138
)
 
(4,846
)
 
 

U.S. HealthWorks acquisition costs

 

 

 
41

 

 
 
Income (loss) from operations
$
48,773

 
$
22,180

 
$
35,243

 
$
46,774

 
$
(32,409
)
 
$
120,561

Equity in earnings of unconsolidated subsidiaries
 

 
 
 
 

 
 

 
 

 
4,785

Non-operating gain
 
 
 
 
 
 
 
 
 
 
6,478

Interest expense
 

 
 
 
 

 
 

 
 

 
(50,159
)
Income before income taxes
 

 
 
 
 

 
 

 
 

 
$
81,665

 
Three Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Adjusted EBITDA
$
64,138

 
$
29,968

 
$
42,584

 
$
76,087

 
$
(26,544
)
 
 

Depreciation and amortization
(14,495
)
 
(6,696
)
 
(6,991
)
 
(24,479
)
 
(2,332
)
 
 

Stock compensation expense

 

 

 
(767
)
 
(5,591
)
 
 

Income (loss) from operations
$
49,643

 
$
23,272

 
$
35,593

 
$
50,841

 
$
(34,467
)
 
$
124,882

Equity in earnings of unconsolidated subsidiaries
 

 
 
 
 

 
 

 
 

 
7,394

Interest expense
 

 
 
 
 

 
 

 
 

 
(51,464
)
Income before income taxes
 

 
 
 
 

 
 

 
 

 
$
80,812

 
 
Six Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Adjusted EBITDA
$
133,697

 
$
54,971

 
$
72,472

 
$
130,365

 
$
(50,045
)
 
 

Depreciation and amortization
(23,010
)
 
(11,737
)
 
(13,341
)
 
(45,844
)
 
(4,563
)
 
 

Stock compensation expense

 

 

 
(1,349
)
 
(9,562
)
 
 

U.S. HealthWorks acquisition costs

 

 

 
(2,895
)
 

 
 
Income (loss) from operations
$
110,687

 
$
43,234

 
$
59,131

 
$
80,277

 
$
(64,170
)
 
$
229,159

Loss on early retirement of debt
 

 
 
 
 

 
 

 
 

 
(10,255
)
Equity in earnings of unconsolidated subsidiaries
 

 
 
 
 

 
 

 
 

 
9,482

Non-operating gain
 

 
 
 
 

 
 

 
 

 
6,877

Interest expense
 

 
 
 
 

 
 

 
 

 
(97,322
)
Income before income taxes
 

 
 
 
 

 
 

 
 

 
$
137,941


20

Table of Contents

 
Six Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Adjusted EBITDA
$
137,136

 
$
55,765

 
$
71,575

 
$
142,345

 
$
(50,471
)
 
 

Depreciation and amortization
(25,946
)
 
(13,098
)
 
(14,023
)
 
(49,383
)
 
(4,681
)
 
 

Stock compensation expense

 

 

 
(1,534
)
 
(11,079
)
 
 

Income (loss) from operations
$
111,190

 
$
42,667

 
$
57,552

 
$
91,428

 
$
(66,231
)
 
$
236,606

Equity in earnings of unconsolidated subsidiaries
 

 
 
 
 

 
 

 
 

 
11,760

Non-operating gain
 

 
 
 
 

 
 

 
 

 
6,532

Interest expense
 

 
 
 
 

 
 

 
 

 
(102,275
)
Income before income taxes
 

 
 
 
 

 
 

 
 

 
$
152,623


11.
Revenue from Contracts with Customers
Net operating revenues consist primarily of patient service revenues generated from services provided to patients and other revenues for services provided to healthcare institutions under contractual arrangements. The following tables disaggregate the Company’s net operating revenues for the three and six months ended June 30, 2018 and 2019:
 
Three Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Patient service revenues:
 
 
 
 
 
 
 
 
 
 
 
Medicare
$
225,857

 
$
73,054

 
$
41,475

 
$
517

 
$

 
$
340,903

Non-Medicare
213,083

 
62,387

 
194,611

 
409,922

 

 
880,003

Total patient services revenues
438,940

 
135,441

 
236,086

 
410,439

 

 
1,220,906

Other revenues(1)
3,512

 
9,338

 
17,828

 
2,384

 
42,242

 
75,304

Total net operating revenues
$
442,452

 
$
144,779

 
$
253,914

 
$
412,823

 
$
42,242

 
$
1,296,210

 
Three Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Patient service revenues:
 
 
 
 
 
 
 
 
 
 
 
Medicare
$
223,688

 
$
77,260

 
$
43,869

 
$
474

 
$

 
$
345,291

Non-Medicare
234,616

 
73,972

 
198,241

 
410,277

 

 
917,106

Total patient services revenues
458,304

 
151,232

 
242,110

 
410,751

 

 
1,262,397

Other revenues
2,839

 
9,142

 
19,781

 
2,700

 
64,505

 
98,967

Total net operating revenues
$
461,143

 
$
160,374

 
$
261,891

 
$
413,451

 
$
64,505

 
$
1,361,364

 
Six Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Patient service revenues:
 
 
 
 
 
 
 
 
 
 
 
Medicare
$
466,849

 
$
145,895

 
$
79,665

 
$
1,145

 
$

 
$
693,554

Non-Medicare
433,089

 
124,289

 
383,511

 
763,174

 

 
1,704,063

Total patient services revenues
899,938

 
270,184

 
463,176

 
764,319

 

 
2,397,617

Other revenues(1)
7,190

 
17,903

 
34,969

 
4,620

 
86,875

 
151,557

Total net operating revenues
$
907,128

 
$
288,087

 
$
498,145

 
$
768,939

 
$
86,875

 
$
2,549,174



21

Table of Contents

 
Six Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Patient service revenues:
 
 
 
 
 
 
 
 
 
 
 
Medicare
$
461,857

 
$
151,839

 
$
84,147

 
$
1,029

 
$

 
$
698,872

Non-Medicare
451,575

 
144,614

 
386,155

 
803,513

 

 
1,785,857

Total patient services revenues
913,432

 
296,453

 
470,302

 
804,542

 

 
2,484,729

Other revenues
5,245

 
18,479

 
38,494

 
5,230

 
133,818

 
201,266

Total net operating revenues
$
918,677

 
$
314,932

 
$
508,796

 
$
809,772

 
$
133,818

 
$
2,685,995


_______________________________________________________________________________
(1)
For the three and six months ended June 30, 2018, the financial results of the Company’s reportable segments have been changed to remove the net operating revenues associated with employee leasing services provided to the Company’s non-consolidating subsidiaries. These results are now reported as part of the Company’s other activities.
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 dividends declared or contractual dividends paid for the three and six months ended June 30, 2018 and 2019.
(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.
(i)
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 EPS
 
Diluted EPS
 
 
 
Three Months Ended June 30,
 
Three Months Ended June 30,
 
 
 
2018
 
2019
 
2018
 
2019
 
 
 
(in thousands)
 
Net income
 
$
60,559

 
$
59,986

 
$
60,559

 
$
59,986

 
Less: net income attributable to non-controlling interests
 
14,048

 
15,170

 
14,048

 
15,170

 
Net income attributable to the Company
 
46,511

 
44,816

 
46,511

 
44,816

 
Less: net income attributable to participating securities
 
1,517

 
1,484

 
1,517

 
1,484

 
Net income attributable to common shares
 
$
44,994

 
$
43,332

 
$
44,994

 
$
43,332

 
 
 
Basic EPS
 
Diluted EPS
 
 
 
Six Months Ended June 30,
 
Six Months Ended June 30,
 
 
 
2018
 
2019
 
2018
 
2019
 
 
 
(in thousands)
 
Net income
 
$
104,541

 
$
113,330

 
$
104,541

 
$
113,330

 
Less: net income attributable to non-controlling interests
 
24,291

 
27,680

 
24,291

 
27,680

 
Net income attributable to the Company
 
80,250

 
85,650

 
80,250

 
85,650

 
Less: net income attributable to participating securities
 
2,630

 
2,827

 
2,628

 
2,826

 
Net income attributable to common shares
 
$
77,620

 
$
82,823

 
$
77,622

 
$
82,824

 

22

Table of Contents

The following tables set forth the computation of EPS under the two-class method:
 
 
Three Months Ended June 30, 2018
 
 
Net Income Allocation
 
Shares(1)
 
Basic EPS
 
 
Net Income Allocation
 
Shares(1)
 
Diluted EPS
 
 
(in thousands, except for per share amounts)
Common shares
 
$
44,994

 
129,830

 
$
0.35

 
 
$
44,994

 
129,924

 
$
0.35

Participating securities
 
1,517

 
4,379

 
$
0.35

 
 
1,517

 
4,379

 
$
0.35

Total Company
 
$
46,511

 
 
 
 
 
 
$
46,511

 
 
 
 
 
 
Three Months Ended June 30, 2019
 
 
Net Income Allocation
 
Shares(1)
 
Basic EPS
 
 
Net Income Allocation
 
Shares(1)
 
Diluted EPS
 
 
(in thousands, except for per share amounts)
Common shares
 
$
43,332

 
130,525

 
$
0.33

 
 
$
43,332

 
130,562

 
$
0.33

Participating securities
 
1,484

 
4,471

 
$
0.33

 
 
1,484

 
4,471

 
$
0.33

Total Company
 
$
44,816

 
 
 
 
 
 
$
44,816

 
 
 
 
 
 
Six Months Ended June 30, 2018
 
 
Net Income Allocation
 
Shares(1)
 
Basic EPS
 
 
Net Income Allocation
 
Shares(1)
 
Diluted EPS
 
 
(in thousands, except for per share amounts)
Common shares
 
$
77,620

 
129,761

 
$
0.60

 
 
$
77,622

 
129,871

 
$
0.60

Participating securities
 
2,630

 
4,397

 
$
0.60

 
 
2,628

 
4,397

 
$
0.60

Total Company
 
$
80,250

 
 
 
 
 
 
$
80,250

 
 
 
 
 
 
Six Months Ended June 30, 2019
 
 
Net Income Allocation
 
Shares(1)
 
Basic EPS
 
 
Net Income Allocation
 
Shares(1)
 
Diluted EPS
 
 
(in thousands, except for per share amounts)
Common shares
 
$
82,823

 
130,672

 
$
0.63

 
 
$
82,824

 
130,711

 
$
0.63

Participating securities
 
2,827

 
4,460

 
$
0.63

 
 
2,826

 
4,460

 
$
0.63

Total Company
 
$
85,650

 
 
 
 
 
 
$
85,650

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

23

Table of Contents

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 operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $40.0 million. 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 numerous programs that are designed to respond to the risks of the specific joint venture. The annual aggregate limit under these programs ranges from $5.0 million to $20.0 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 reviews its insurance program annually and may make adjustments to the amount of insurance coverage and self-insured retentions in future years. The Company also maintains umbrella liability insurance covering claims which, due to their nature or amount, are not covered by or not fully covered by the Company’s other insurance policies. These insurance policies also do not generally cover punitive damages and are subject to various deductibles and policy limits. 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.
Evansville Litigation.    On October 19, 2015, the plaintiff‑relators filed a Second Amended Complaint in United States of America, ex rel. Tracy Conroy, Pamela Schenk and Lisa Wilson v. Select Medical Corporation, Select Specialty Hospital-Evansville, LLC (“SSH‑Evansville”), Select Employment Services, Inc., and Dr. Richard Sloan. The case is a civil action filed in the United States District Court for the Southern District of Indiana by private plaintiff‑relators on behalf of the United States under the federal False Claims Act. The plaintiff‑relators are the former CEO and two former case managers at SSH‑Evansville, and the defendants currently include the Company, SSH‑Evansville, a subsidiary of the Company serving as common paymaster for its employees, and a physician who practices at SSH‑Evansville. The plaintiff‑relators allege that SSH‑Evansville discharged patients too early or held patients too long, improperly discharged patients to and readmitted them from short stay hospitals, up‑coded diagnoses at admission, and admitted patients for whom long‑term acute care was not medically necessary. They also allege that the defendants engaged in retaliation in violation of federal and state law. The Second Amended Complaint replaced a prior complaint that was filed under seal on September 28, 2012 and served on the Company on February 15, 2013, after a federal magistrate judge unsealed it on January 8, 2013. All deadlines in the case had been stayed after the seal was lifted in order to allow the government time to complete its investigation and to decide whether or not to intervene. On June 19, 2015, the United States Department of Justice notified the District Court of its decision not to intervene in the case.
In December 2015, the defendants filed a Motion to Dismiss the Second Amended Complaint on multiple grounds, including that the action is disallowed by the False Claims Act’s public disclosure bar, which disqualifies qui tam actions that are based on fraud already publicly disclosed through enumerated sources, unless the relator is an original source, and that the plaintiff‑relators did not plead their claims with sufficient particularity, as required by the Federal Rules of Civil Procedure.



24

Table of Contents

Thereafter, the United States filed a notice asserting a veto of the defendants’ use of the public disclosure bar for claims arising from conduct from and after March 23, 2010, which was based on certain statutory changes to the public disclosure bar language included in the Affordable Care Act. On September 30, 2016, the District Court partially granted and partially denied the defendants’ Motion to Dismiss. It ruled that the plaintiff‑relators alleged substantially the same conduct as had been publicly disclosed and that the plaintiff relators are not original sources, so that the public disclosure bar requires dismissal of all non‑retaliation claims arising from conduct before March 23, 2010. The District Court also ruled that the statutory changes to the public disclosure bar gave the United States the power to veto its applicability to claims arising from conduct on and after March 23, 2010, and therefore did not dismiss those claims based on the public disclosure bar. However, the District Court ruled that the plaintiff‑relators did not plead certain of their claims relating to interrupted stay manipulation and premature discharging of patients with the requisite particularity, and dismissed those claims. The District Court declined to dismiss the plaintiff relators’ claims arising from conduct from and after March 23, 2010 relating to delayed discharging of patients and up-coding and the plaintiff relators’ retaliation claims. The plaintiff-relators then proposed a case management plan seeking nationwide discovery involving all of the Company’s LTCHs for the period from March 23, 2010 through the present and allowing discovery that would facilitate the use of statistical sampling to prove liability, which the defendants opposed. In April 2018, a U.S. magistrate judge ruled that plaintiff‑relators’ discovery will be limited to only SSH-Evansville for the period from March 23, 2010 through September 30, 2016, and that the plaintiff‑relators will be required to prove the fraud that they allege on a claim-by-claim basis, rather than using statistical sampling. The plaintiff-relators appealed this decision to the district judge who, in March 2019, affirmed the decision of the magistrate judge regarding the geographic and temporal scope of the case, but ruled that the question of statistical sampling is not ripe for review.
The Company intends to vigorously defend this action, but at this time the Company is unable to predict the timing and outcome of this matter.
Wilmington Litigation.    On January 19, 2017, the United States District Court for the District of Delaware unsealed a qui tam Complaint in United States of America and State of Delaware ex rel. Theresa Kelly v. Select Specialty Hospital-Wilmington, Inc. (“SSH‑Wilmington”), Select Specialty Hospitals, Inc., Select Employment Services, Inc., Select Medical Corporation, and Crystal Cheek, No. 16‑347‑LPS. The Complaint was initially filed under seal in May 2016 by a former chief nursing officer at SSH‑Wilmington and was unsealed after the United States filed a Notice of Election to Decline Intervention in January 2017. The corporate defendants were served in March 2017. In the complaint, the plaintiff‑relator alleges that the Select defendants and an individual defendant, who is a former health information manager at SSH‑Wilmington, violated the False Claims Act and the Delaware False Claims and Reporting Act based on allegedly falsifying medical practitioner signatures on medical records and failing to properly examine the credentials of medical practitioners at SSH‑Wilmington. In response to the Select defendants’ motion to dismiss the Complaint, in May 2017 the plaintiff-relator filed an Amended Complaint asserting the same causes of action. The Select defendants filed a Motion to Dismiss the Amended Complaint based on numerous grounds, including that the Amended Complaint did not plead any alleged fraud with sufficient particularity, failed to plead that the alleged fraud was material to the government’s payment decision, failed to plead sufficient facts to establish that the Select defendants knowingly submitted false claims or records, and failed to allege any reverse false claim. In March 2018, the District Court dismissed the plaintiff‑relator’s claims related to the alleged failure to properly examine medical practitioners’ credentials, her reverse false claims allegations, and her claim that defendants violated the Delaware False Claims and Reporting Act. It denied the defendants’ motion to dismiss claims that the allegedly falsified medical practitioner signatures violated the False Claims Act. Separately, the District Court dismissed the individual defendant due to plaintiff-relator’s failure to timely serve the amended complaint upon her.
In March 2017, the plaintiff-relator initiated a second action by filing a Complaint in the Superior Court of the State of Delaware in Theresa Kelly v. Select Medical Corporation, Select Employment Services, Inc., and SSH‑Wilmington, C.A. No. N17C-03-293 CLS. The Delaware Complaint alleges that the defendants retaliated against her in violation of the Delaware Whistleblowers’ Protection Act for reporting the same alleged violations that are the subject of the federal Amended Complaint. The defendants filed a motion to dismiss, or alternatively to stay, the Delaware Complaint based on the pending federal Amended Complaint and the failure to allege facts to support a violation of the Delaware Whistleblowers’ Protection Act.  In January 2018, the Court stayed the Delaware Complaint pending the outcome of the federal case.
The Company intends to vigorously defend these actions, but at this time the Company is unable to predict the timing and outcome of this matter.

25

Table of Contents

Contract Therapy Subpoena. On May 18, 2017, the Company received a subpoena from the U.S. Attorney’s Office for the District of New Jersey seeking various documents principally relating to the Company’s contract therapy division, which contracted to furnish rehabilitation therapy services to residents of skilled nursing facilities (“SNFs”) and other providers. The Company operated its contract therapy division through a subsidiary until March 31, 2016, when the Company sold the stock of the subsidiary. The subpoena seeks documents that appear to be aimed at assessing whether therapy services were furnished and billed in compliance with Medicare SNF billing requirements, including whether therapy services were coded at inappropriate levels and whether excessive or unnecessary therapy was furnished to justify coding at higher paying levels. The Company does not know whether the subpoena has been issued in connection with a qui tam lawsuit or in connection with possible civil, criminal or administrative proceedings by the government. The Company is producing documents in response to the subpoena and intends to fully cooperate with this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.
14. 
Subsequent Events
Issuance and Sale of Senior Notes
        On August 1, 2019, Select issued and sold $550.0 million aggregate principal amount of senior notes due August 15, 2026. Select intends to use a portion of the net proceeds of the senior notes, together with a portion of the proceeds from the incremental term loan borrowings under the Select credit facilities (as described below), to redeem in full Select’s $710 million 6.375% senior notes due 2021, to repay in full the outstanding borrowings under Select’s revolving credit facility, and pay related fees and expenses associated with the financing.
       Interest on the senior notes accrues at the rate of 6.250% per annum and is payable semi-annually in arrears on February 15 and August 15 of each year, commencing on February 15, 2020. The senior notes are Select’s senior unsecured obligations which are subordinated to all of Select’s existing and future secured indebtedness, including the Select credit facilities. The senior notes rank equally in right of payment with all of Select’s other existing and future senior unsecured indebtedness and senior in right of payment to all of Select’s existing and future subordinated indebtedness. The senior notes are unconditionally guaranteed on a joint and several basis by each of Select’s direct or indirect existing and future domestic restricted subsidiaries, other than certain non-guarantor subsidiaries.
        Select may redeem some or all of the senior notes prior to August 15, 2022 by paying a “make-whole” premium. Select may redeem some or all of the senior notes on or after August 15, 2022 at specified redemption prices. In addition, prior to August 15, 2022, Select may redeem up to 40% of the principal amount of the senior notes with the net proceeds of certain equity offerings at a price of 106.250% plus accrued and unpaid interest, if any. Select is obligated to offer to repurchase the senior notes at a price of 101% of their principal amount plus accrued and unpaid interest, if any, as a result of certain change of control events. These restrictions and prohibitions are subject to certain qualifications and exceptions.
The terms of the senior notes contains covenants that, among other things, limit Select’s ability and the ability of certain of Select’s subsidiaries to (i) grant liens on its assets, (ii) make dividend payments, other distributions or other restricted payments, (iii) incur restrictions on the ability of Select’s restricted subsidiaries to pay dividends or make other payments, (iv) enter into sale and leaseback transactions, (v) merge, consolidate, transfer or dispose of substantially all of their assets, (vi) incur additional indebtedness, (vii) make investments, (viii) sell assets, including capital stock of subsidiaries, (ix) use the proceeds from sales of assets, including capital stock of restricted subsidiaries, and (x) enter into transactions with affiliates. These covenants are subject to a number of exceptions, limitations and qualifications.
Amendment to Select Credit Facilities
On August 1, 2019, Select entered into Amendment No. 3 to the Select credit agreement dated March 6, 2017. Among other things, the amendment (i) provided for an additional $500.0 million in term loans that, along with the existing Select term loan, have a maturity date of March 6, 2025, (ii) extended the maturity date of Select’s revolving credit facility from March 6, 2022 to March 6, 2024, and (iii) increased the total net leverage ratio permitted under the Select credit agreement.

26

Table of Contents

15. 
Condensed Consolidating Financial Information
Select’s 6.375% senior notes are fully and unconditionally and jointly and severally guaranteed, except for customary limitations, on a senior basis by all of Select’s wholly owned subsidiaries (the “Subsidiary Guarantors”). The Subsidiary Guarantors are defined as subsidiaries where Select, or a subsidiary of Select, holds all of the outstanding ownership interests. Certain of Select’s subsidiaries did not guarantee the 6.375% senior notes (the “Non-Guarantor Subsidiaries” and Concentra Group Holdings Parent and its subsidiaries, “Non-Guarantor Concentra”).
Select conducts a significant portion of its business through its subsidiaries. Presented below is condensed consolidating financial information for Select, the Subsidiary Guarantors, the Non-Guarantor Subsidiaries, and Non-Guarantor Concentra.
The equity method has been used by Select with respect to investments in subsidiaries. The equity method has been used by Subsidiary Guarantors with respect to investments in Non-Guarantor Subsidiaries. Separate financial statements for Subsidiary Guarantors are not presented.


27

Table of Contents

Select Medical Corporation
Condensed Consolidating Balance Sheet
June 30, 2019
(unaudited)

 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Current Assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
78

 
$
7,576

 
$
3,256

 
$
113,126

 
$

 
$
124,036

Accounts receivable

 
445,484

 
129,946

 
216,339

 

 
791,769

Intercompany receivables

 
1,702,313

 
147,990

 

 
(1,850,303
)
(a)

Prepaid income taxes
142

 
5,936

 
8

 
6,838

 
(606
)
(f)
12,318

Other current assets
29,306

 
32,072

 
9,923

 
28,641

 

 
99,942

Total Current Assets
29,526

 
2,193,381

 
291,123

 
364,944

 
(1,850,909
)
 
1,028,065

Operating lease right-of-use assets
33,568

 
441,710

 
513,796

 
307,623

 
(325,312
)
(a)
971,385

Property and equipment, net
28,578

 
658,686

 
114,256

 
207,035

 

 
1,008,555

Investment in affiliates
4,543,196

 
175,551

 

 

 
(4,718,747
)
(b)(c)

Goodwill

 
2,150,658

 

 
1,234,736

 

 
3,385,394

Identifiable intangible assets, net
3

 
98,033

 
4,676

 
316,623

 

 
419,335

Other assets
34,285

 
236,642

 
16,524

 
16,426

 
(9,671
)
(e)
294,206

Total Assets
$
4,669,156

 
$
5,954,661

 
$
940,375

 
$
2,447,387

 
$
(6,904,639
)
 
$
7,106,940

LIABILITIES AND EQUITY
 

 
 

 
 

 
 

 
 

 
 

Current Liabilities:
 

 
 

 
 

 
 

 
 

 
 

Overdrafts
$
27,259

 
$

 
$

 
$

 
$

 
$
27,259

Current operating lease liabilities
6,419

 
102,709

 
39,896

 
67,155

 
(13,695
)
(a)
202,484

Current portion of long-term debt and notes payable
6,376

 
524

 
192

 
1,920

 

 
9,012

Accounts payable
14,227

 
80,569

 
22,931

 
20,288

 

 
138,015

Intercompany payables
1,702,313

 
147,990

 

 

 
(1,850,303
)
(a)

Accrued payroll
7,498

 
95,373

 
4,579

 
39,947

 

 
147,397

Accrued vacation
5,086

 
67,198

 
15,767

 
34,226

 

 
122,277

Accrued interest
5,282

 
35

 
6

 
4,911

 

 
10,234

Accrued other
63,952

 
64,262

 
14,735

 
41,298

 

 
184,247

Income taxes payable
8,333

 
3,082

 
47

 
911

 
(606
)
(f)
11,767

Total Current Liabilities
1,846,745

 
561,742

 
98,153

 
210,656

 
(1,864,604
)
 
852,692

Non-current operating lease liabilities
30,244

 
363,883

 
455,165

 
251,521

 
(286,910
)
(a)
813,903

Long-term debt, net of current portion
1,918,283

 
9,473

 
55,050

 
1,366,896

 

 
3,349,702

Non-current deferred tax liability

 
100,310

 
1,359

 
55,718

 
(9,671
)
(e)
147,716

Other non-current liabilities
27,875

 
63,035

 
3,235

 
33,117

 
(24,707
)
(a)
102,555

Total Liabilities
3,823,147

 
1,098,443

 
612,962

 
1,917,908

 
(2,185,892
)
 
5,266,568

Redeemable non-controlling interests

 

 

 
17,432

 
826,990

(d)
844,422

Stockholders’ Equity:
 

 
 

 
 

 
 

 
 

 
 

Common stock
0

 

 

 

 

 
0

Capital in excess of par
988,333

 

 

 

 

 
988,333

Retained earnings (accumulated deficit)
(142,324
)
 
1,613,283

 
(24,651
)
 
45,806

 
(1,634,438
)
(c)(d)
(142,324
)
Subsidiary investment

 
3,242,935

 
352,064

 
460,757

 
(4,055,756
)
(b)(d)

Total Select Medical Corporation Stockholders’ Equity
846,009

 
4,856,218

 
327,413

 
506,563

 
(5,690,194
)
 
846,009

Non-controlling interests

 

 

 
5,484

 
144,457

(d)
149,941

Total Equity
846,009

 
4,856,218

 
327,413

 
512,047

 
(5,545,737
)
 
995,950

Total Liabilities and Equity
$
4,669,156

 
$
5,954,661

 
$
940,375

 
$
2,447,387

 
$
(6,904,639
)
 
$
7,106,940

_______________________________________________________________________________
(a) 
Elimination of intercompany balances.
(b) 
Elimination of investments in consolidated subsidiaries.
(c) 
Elimination of investments in consolidated subsidiaries’ earnings.
(d) 
Reclassification of equity attributable to non-controlling interests.
(e) 
Reclassification to report net non-current deferred tax liability in consolidation.
(f)
Reclassification to report prepaid income taxes and income taxes payable by tax jurisdiction in consolidation.

28

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2019
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Net operating revenues
$

 
$
734,359

 
$
213,554

 
$
413,451

 
$

 
$
1,361,364

Costs and expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
796

 
629,118

 
182,105

 
338,131

 

 
1,150,150

General and administrative
31,865

 
(526
)
 

 

 

 
31,339

Depreciation and amortization
2,213

 
22,866

 
5,435

 
24,479

 

 
54,993

Total costs and expenses
34,874

 
651,458

 
187,540

 
362,610

 

 
1,236,482

Income (loss) from operations
(34,874
)
 
82,901

 
26,014

 
50,841

 

 
124,882

Other income and expense:
 

 
 

 
 

 
 

 
 

 
 

Intercompany interest and royalty fees
4,705

 
(2,128
)
 
(2,204
)
 
(373
)
 

 

Intercompany management fees
57,738

 
(42,503
)
 
(15,235
)
 

 

 

Equity in earnings of unconsolidated subsidiaries

 
7,370

 
24

 

 

 
7,394

Interest income (expense)
(29,109
)
 
8

 
(219
)
 
(22,144
)
 

 
(51,464
)
Income (loss) before income taxes
(1,540
)
 
45,648

 
8,380

 
28,324

 

 
80,812

Income tax expense
1,140

 
13,021

 
138

 
6,527

 

 
20,826

Equity in earnings of consolidated subsidiaries
47,496

 
4,687

 

 

 
(52,183
)
(a)

Net income
44,816

 
37,314

 
8,242

 
21,797

 
(52,183
)
 
59,986

Less: Net income attributable to non-controlling interests

 

 
3,555

 
11,615

 

 
15,170

Net income attributable to Select Medical Corporation
$
44,816

 
$
37,314

 
$
4,687

 
$
10,182

 
$
(52,183
)
 
$
44,816

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.


29

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2019
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Net operating revenues
$

 
$
1,454,189

 
$
422,034

 
$
809,772

 
$

 
$
2,685,995

Costs and expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
1,535

 
1,253,593

 
358,153

 
668,961

 

 
2,282,242

General and administrative
60,562

 
(546
)
 

 

 

 
60,016

Depreciation and amortization
4,444

 
43,400

 
9,904

 
49,383

 

 
107,131

Total costs and expenses
66,541

 
1,296,447

 
368,057

 
718,344

 

 
2,449,389

Income (loss) from operations
(66,541
)
 
157,742

 
53,977

 
91,428

 

 
236,606

Other income and expense:
 

 
 

 
 

 
 

 
 

 
 

Intercompany interest and royalty fees
8,813

 
(3,230
)
 
(4,847
)
 
(736
)
 

 

Intercompany management fees
119,210

 
(91,273
)
 
(27,937
)
 

 

 

Equity in earnings of unconsolidated subsidiaries

 
11,713

 
47

 

 

 
11,760

Non-operating gain

 
6,532

 

 

 

 
6,532

Interest income (expense)
(57,309
)
 
128

 
(440
)
 
(44,654
)
 

 
(102,275
)
Income before income taxes
4,173

 
81,612

 
20,800

 
46,038

 

 
152,623

Income tax expense
1,197

 
27,246

 
545

 
10,305

 

 
39,293

Equity in earnings of consolidated subsidiaries
82,674

 
11,898

 

 

 
(94,572
)
(a)

Net income
85,650

 
66,264

 
20,255

 
35,733

 
(94,572
)
 
113,330

Less: Net income attributable to non-controlling interests

 

 
8,357

 
19,323

 

 
27,680

Net income attributable to Select Medical Corporation
$
85,650

 
$
66,264

 
$
11,898

 
$
16,410

 
$
(94,572
)
 
$
85,650

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.


30

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2019
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Operating activities
 

 
 

 
 

 
 

 
 

 
 

Net income
$
85,650

 
$
66,264

 
$
20,255

 
$
35,733

 
$
(94,572
)
(a)
$
113,330

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

 
 

 
 

 
 

 
 

Distributions from unconsolidated subsidiaries

 
11,140

 
8

 

 

 
11,148

Depreciation and amortization
4,444

 
43,400

 
9,904

 
49,383

 

 
107,131

Provision for bad debts

 
28

 
1,735

 
195

 

 
1,958

Equity in earnings of unconsolidated subsidiaries

 
(11,713
)
 
(47
)
 

 

 
(11,760
)
Equity in earnings of consolidated subsidiaries
(82,674
)
 
(11,898
)
 

 

 
94,572

(a)

Loss (gain) on sale of assets and businesses
300

 
(6,617
)
 
(37
)
 

 

 
(6,354
)
Stock compensation expense
11,079

 

 

 
1,534

 

 
12,613

Amortization of debt discount, premium and issuance costs
3,226

 

 

 
3,100

 

 
6,326

Deferred income taxes
(2,338
)
 
(401
)
 
366

 
(3,917
)
 

 
(6,290
)
Changes in operating assets and liabilities, net of effects of business combinations:
 

 
 

 
 

 
 

 
 

 
 

Accounts receivable

 
(47,838
)
 
(12,998
)
 
(25,037
)
 

 
(85,873
)
Other current assets
(10,868
)
 
558

 
2,624

 
(1,550
)
 

 
(9,236
)
Other assets
(167
)
 
(1,019
)
 
(3,152
)
 
3,734

 
(335
)
(b)
(939
)
Accounts payable
(46
)
 
4,192

 
2,491

 
(3,967
)
 

 
2,670

Accrued expenses
(8,649
)
 
9,546

 
(773
)
 
(18,615
)
 
335

(b)
(18,156
)
Income taxes
18,425

 
491

 
(151
)
 
(2,419
)
 

 
16,346

Net cash provided by operating activities
18,382

 
56,133

 
20,225

 
38,174

 

 
132,914

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Business combinations, net of cash acquired

 
(61,861
)
 
(3,974
)
 
(20,227
)
 

 
(86,062
)
Purchases of property and equipment
(2,415
)
 
(36,648
)
 
(22,284
)
 
(27,938
)
 

 
(89,285
)
Investment in businesses

 
(52,057
)
 
(200
)
 

 

 
(52,257
)
Proceeds from sale of assets and businesses

 
88

 
37

 

 

 
125

Net cash used in investing activities
(2,415
)
 
(150,478
)
 
(26,421
)
 
(48,165
)
 

 
(227,479
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Borrowings on revolving facilities
635,000

 

 

 

 

 
635,000

Payments on revolving facilities
(460,000
)
 

 

 

 

 
(460,000
)
Payments on term loans
(98,807
)
 

 

 
(33,878
)
 

 
(132,685
)
Borrowings of other debt
5,613

 

 
8,617

 

 

 
14,230

Principal payments on other debt
(6,103
)
 
(245
)
 
(3,818
)
 
(2,514
)
 

 
(12,680
)
Dividends paid to Holdings
(13,620
)
 

 

 

 

 
(13,620
)
Equity investment by Holdings
459

 

 

 

 

 
459

Intercompany
(80,684
)
 
94,742

 
(14,058
)
 

 

 

Increase in overdrafts
2,176

 

 

 

 

 
2,176

Proceeds from issuance of non-controlling interests

 

 
18,288

 

 

 
18,288

Distributions to and purchases of non-controlling interests

 
(150
)
 
(3,988
)
 
(3,607
)
 

 
(7,745
)
Net cash provided by (used in) financing activities
(15,966
)
 
94,347

 
5,041

 
(39,999
)
 

 
43,423

Net increase (decrease) in cash and cash equivalents
1

 
2

 
(1,155
)
 
(49,990
)
 

 
(51,142
)
Cash and cash equivalents at beginning of period
77

 
7,574

 
4,411

 
163,116

 

 
175,178

Cash and cash equivalents at end of period
$
78

 
$
7,576

 
$
3,256

 
$
113,126

 
$

 
$
124,036

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.
(b) 
Elimination of intercompany balances.



31

Table of Contents

Select Medical Corporation
Condensed Consolidating Balance Sheet
December 31, 2018
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
ASSETS
 

 
 

 
 

 
 

 
 

 
 

Current Assets:
 

 
 

 
 

 
 

 
 

 
 

Cash and cash equivalents
$
77

 
$
7,574

 
$
4,411

 
$
163,116

 
$

 
$
175,178

Accounts receivable

 
397,674

 
118,683

 
190,319

 

 
706,676

Intercompany receivables

 
1,787,184

 
83,230

 

 
(1,870,414
)
(a)

Prepaid income taxes
10,205

 
5,711

 

 
4,623

 

 
20,539

Other current assets
17,866

 
31,181

 
14,048

 
27,036

 

 
90,131

Total Current Assets
28,148

 
2,229,324

 
220,372

 
385,094

 
(1,870,414
)
 
992,524

Property and equipment, net
30,103

 
625,947

 
103,006

 
220,754

 

 
979,810

Investment in affiliates
4,497,167

 
127,036

 

 

 
(4,624,203
)
(b)(c)

Goodwill

 
2,104,288

 

 
1,216,438

 

 
3,320,726

Identifiable intangible assets, net
3

 
102,120

 
5,020

 
330,550

 

 
437,693

Other assets
37,281

 
145,467

 
33,417

 
26,032

 
(8,685
)
(e)
233,512

Total Assets
$
4,592,702

 
$
5,334,182

 
$
361,815

 
$
2,178,868

 
$
(6,503,302
)
 
$
5,964,265

LIABILITIES AND EQUITY
 

 
 

 
 

 
 

 
 

 
 

Current Liabilities:
 

 
 

 
 

 
 

 
 

 
 

Overdrafts
$
25,083

 
$

 
$

 
$

 
$

 
$
25,083

Current portion of long-term debt and notes payable
4,363

 
248

 
2,001

 
37,253

 

 
43,865

Accounts payable
14,033

 
84,343

 
20,956

 
27,361

 

 
146,693

Intercompany payables
1,787,184

 
83,230

 

 

 
(1,870,414
)
(a)

Accrued payroll
15,533

 
99,803

 
5,936

 
51,114

 

 
172,386

Accrued vacation
4,613

 
60,989

 
13,942

 
31,116

 

 
110,660

Accrued interest
5,996

 
22

 
3

 
6,116

 

 
12,137

Accrued other
60,056

 
61,226

 
17,098

 
52,311

 

 
190,691

Income taxes payable

 
2,366

 
190

 
1,115

 

 
3,671

Total Current Liabilities
1,916,861

 
392,227

 
60,126

 
206,386

 
(1,870,414
)
 
705,186

Long-term debt, net of current portion
1,837,241

 
448

 
48,402

 
1,363,425

 

 
3,249,516

Non-current deferred tax liability

 
101,214

 
994

 
60,372

 
(8,685
)
(e)
153,895

Other non-current liabilities
35,558

 
59,901

 
9,194

 
54,287

 

 
158,940

Total Liabilities
3,789,660

 
553,790

 
118,716

 
1,684,470

 
(1,879,099
)
 
4,267,537

Redeemable non-controlling interests

 

 

 
18,525

 
761,963

(d)
780,488

Stockholders’ Equity:
 

 
 

 
 

 
 

 
 

 
 

Common stock
0

 

 

 

 

 
0

Capital in excess of par
970,156

 

 

 

 

 
970,156

Retained earnings (accumulated deficit)
(167,114
)
 
1,547,018

 
(29,553
)
 
12,355

 
(1,529,820
)
(c)(d)
(167,114
)
Subsidiary investment

 
3,233,374

 
272,652

 
457,974

 
(3,964,000
)
(b)(d)

Total Select Medical Corporation Stockholders’ Equity
803,042

 
4,780,392

 
243,099

 
470,329

 
(5,493,820
)
 
803,042

Non-controlling interests

 

 

 
5,544

 
107,654

(d)
113,198

Total Equity
803,042

 
4,780,392

 
243,099

 
475,873

 
(5,386,166
)
 
916,240

Total Liabilities and Equity
$
4,592,702

 
$
5,334,182

 
$
361,815

 
$
2,178,868

 
$
(6,503,302
)
 
$
5,964,265

_______________________________________________________________________________
(a) 
Elimination of intercompany balances.
(b) 
Elimination of investments in consolidated subsidiaries.
(c) 
Elimination of investments in consolidated subsidiaries’ earnings.
(d) 
Reclassification of equity attributable to non-controlling interests.
(e) 
Reclassification to report net non-current deferred tax liability in consolidation.




32

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Operations
For the Three Months Ended June 30, 2018
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Net operating revenues
$
(17
)
 
$
690,766

 
$
192,638

 
$
412,823

 
$

 
$
1,296,210

Costs and expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
799

 
589,707

 
162,832

 
341,393

 

 
1,094,731

General and administrative
29,208

 
27

 

 
(41
)
 

 
29,194

Depreciation and amortization
2,355

 
20,535

 
4,137

 
24,697

 

 
51,724

Total costs and expenses
32,362

 
610,269

 
166,969

 
366,049

 

 
1,175,649

Income (loss) from operations
(32,379
)
 
80,497

 
25,669

 
46,774

 

 
120,561

Other income and expense:
 

 
 

 
 

 
 

 
 

 
 

Intercompany interest and royalty fees
7,553

 
(3,629
)
 
(3,609
)
 
(315
)
 

 

Intercompany management fees
55,416

 
(43,931
)
 
(11,485
)
 

 

 

Equity in earnings of unconsolidated subsidiaries

 
4,776

 
9

 

 

 
4,785

Non-operating gain
1,654

 
4,824

 

 

 

 
6,478

Interest income (expense)
(29,412
)
 
188

 
(186
)
 
(20,749
)
 

 
(50,159
)
Income before income taxes
2,832

 
42,725

 
10,398

 
25,710

 

 
81,665

Income tax expense
831

 
14,254

 
145

 
5,876

 

 
21,106

Equity in earnings of consolidated subsidiaries
44,510

 
6,840

 

 

 
(51,350
)
(a)

Net income
46,511

 
35,311

 
10,253

 
19,834

 
(51,350
)
 
60,559

Less: Net income attributable to non-controlling interests

 
12

 
3,413

 
10,623

 

 
14,048

Net income attributable to Select Medical Corporation
$
46,511

 
$
35,299

 
$
6,840

 
$
9,211

 
$
(51,350
)
 
$
46,511

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.


33

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Operations
For the Six Months Ended June 30, 2018
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Net operating revenues
$

 
$
1,397,178

 
$
383,057

 
$
768,939

 
$

 
$
2,549,174

Costs and expenses:
 

 
 

 
 

 
 

 
 

 
 

Cost of services, exclusive of depreciation and amortization
1,525

 
1,197,733

 
321,363

 
639,923

 

 
2,160,544

General and administrative
58,015

 
66

 

 
2,895

 

 
60,976

Depreciation and amortization
4,562

 
39,982

 
8,107

 
45,844

 

 
98,495

Total costs and expenses
64,102

 
1,237,781

 
329,470

 
688,662

 

 
2,320,015

Income (loss) from operations
(64,102
)
 
159,397

 
53,587

 
80,277

 

 
229,159

Other income and expense:
 

 
 

 
 

 
 

 
 

 
 

Intercompany interest and royalty fees
15,672

 
(7,924
)
 
(7,240
)
 
(508
)
 

 

Intercompany management fees
116,148

 
(93,471
)
 
(22,677
)
 

 

 

Loss on early retirement of debt
(2,229
)
 

 

 
(8,026
)
 

 
(10,255
)
Equity in earnings of unconsolidated subsidiaries

 
9,460

 
22

 

 

 
9,482

Non-operating gain
1,654

 
5,223

 

 

 

 
6,877

Interest income (expense)
(60,483
)
 
121

 
(337
)
 
(36,623
)
 

 
(97,322
)
Income before income taxes
6,660

 
72,806

 
23,355

 
35,120

 

 
137,941

Income tax expense
1,345

 
26,189

 
238

 
5,628

 

 
33,400

Equity in earnings of consolidated subsidiaries
74,935

 
15,123

 

 

 
(90,058
)
(a)

Net income
80,250

 
61,740

 
23,117

 
29,492

 
(90,058
)
 
104,541

Less: Net income attributable to non-controlling interests

 
97

 
7,994

 
16,200

 

 
24,291

Net income attributable to Select Medical Corporation
$
80,250

 
$
61,643

 
$
15,123

 
$
13,292

 
$
(90,058
)
 
$
80,250

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.




34

Table of Contents

Select Medical Corporation
Condensed Consolidating Statement of Cash Flows
For the Six Months Ended June 30, 2018
(unaudited)
 
Select 
(Parent
Company 
Only)
 
Subsidiary
Guarantors
 
Non-Guarantor
Subsidiaries
 
Non-Guarantor
Concentra
 
Consolidating
and Eliminating
Adjustments
 
Consolidated
Select Medical
Corporation
 
(in thousands)
Operating activities
 

 
 

 
 

 
 

 
 

 
 

Net income
$
80,250

 
$
61,740

 
$
23,117

 
$
29,492

 
$
(90,058
)
(a)
$
104,541

Adjustments to reconcile net income to net cash provided by operating activities:
 

 
 

 
 

 
 

 
 

 
 

Distributions from unconsolidated subsidiaries

 
7,800

 
30

 

 

 
7,830

Depreciation and amortization
4,562

 
39,982

 
8,107

 
45,844

 

 
98,495

Provision for bad debts

 
41

 

 
61

 

 
102

Equity in earnings of unconsolidated subsidiaries

 
(9,460
)
 
(22
)
 

 

 
(9,482
)
Equity in earnings of consolidated subsidiaries
(74,935
)
 
(15,123
)
 

 

 
90,058

(a)

Loss on extinguishment of debt
115

 

 

 
369

 

 
484

Gain on sale of assets and businesses
(1,642
)
 
(5,338
)
 

 

 

 
(6,980
)
Stock compensation expense
9,562

 

 

 
1,349

 

 
10,911

Amortization of debt discount, premium and issuance costs
3,553

 

 

 
2,933

 

 
6,486

Deferred income taxes
664

 
1,056

 
40

 
(3,451
)
 

 
(1,691
)
Changes in operating assets and liabilities, net of effects of business combinations:
 

 
 

 
 

 
 

 
 

 
 

Accounts receivable

 
9,838

 
(6,857
)
 
(8,755
)
 

 
(5,774
)
Other current assets
(876
)
 
1,927

 
2,956

 
(7,018
)
 

 
(3,011
)
Other assets
945

 
(9,261
)
 
1,110

 
13,890

 

 
6,684

Accounts payable
(1,470
)
 
(7,516
)
 
1,864

 
1,660

 

 
(5,462
)
Accrued expenses
(15,020
)
 
14,589

 
4,914

 
(3,276
)
 

 
1,207

Income taxes
14,757

 
4,401

 
1

 
(6,549
)
 

 
12,610

Net cash provided by operating activities
20,465

 
94,676

 
35,260

 
66,549

 

 
216,950

Investing activities
 

 
 

 
 

 
 

 
 

 
 

Business combinations, net of cash acquired

 
(2,666
)
 
(22
)
 
(515,016
)
 

 
(517,704
)
Purchases of property and equipment
(5,232
)
 
(44,865
)
 
(14,809
)
 
(16,742
)
 

 
(81,648
)
Investment in businesses

 
(3,286
)
 

 
(5
)
 

 
(3,291
)
Proceeds from sale of assets and businesses
1,655

 
5,017

 

 

 

 
6,672

Net cash used in investing activities
(3,577
)
 
(45,800
)
 
(14,831
)
 
(531,763
)
 

 
(595,971
)
Financing activities
 

 
 

 
 

 
 

 
 

 
 

Borrowings on revolving facilities
265,000

 

 

 

 

 
265,000

Payments on revolving facilities
(345,000
)
 

 

 

 

 
(345,000
)
Proceeds from term loans (financing costs)
(11
)
 

 

 
779,915

 

 
779,904

Payments on term loans
(5,750
)
 

 

 

 

 
(5,750
)
Revolving facility debt issuance costs
(837
)
 

 

 
(496
)
 

 
(1,333
)
Borrowings of other debt
5,549

 

 
9,820

 
4,559

 

 
19,928

Principal payments on other debt
(5,987
)
 
(261
)
 
(2,400
)
 
(2,873
)
 

 
(11,521
)
Dividends paid to Holdings
(889
)
 

 

 

 

 
(889
)
Equity investment by Holdings
1,620

 

 

 

 

 
1,620

Intercompany
90,589

 
(45,661
)
 
(27,290
)
 
(17,638
)
 

 

Decrease in overdrafts
(6,171
)
 

 

 

 

 
(6,171
)
Proceeds from issuance of non-controlling interests

 

 
957

 
1,969

 

 
2,926

Distributions to non-controlling interests

 
(1,450
)
 
(1,681
)
 
(298,082
)
 

 
(301,213
)
Net cash provided by (used in) financing activities
(1,887
)
 
(47,372
)
 
(20,594
)
 
467,354

 

 
397,501

Net increase (decrease) in cash and cash equivalents
15,001

 
1,504

 
(165
)
 
2,140

 

 
18,480

Cash and cash equivalents at beginning of period
73

 
4,856

 
4,561

 
113,059

 

 
122,549

Cash and cash equivalents at end of period
$
15,074

 
$
6,360

 
$
4,396

 
$
115,199

 
$

 
$
141,029

_______________________________________________________________________________
(a) 
Elimination of equity in earnings of consolidated subsidiaries.

35

Table of Contents

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, 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:
changes in government reimbursement for our services and/or new payment policies may result in a reduction in net operating revenues, 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 net operating revenues 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 net operating revenues 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, including the acquisition of U.S. HealthWorks by Concentra, and our ability to realize anticipated synergies;
private third-party payors for our services may adopt payment policies that could limit our future net operating revenues and profitability;
the failure to maintain established relationships with the physicians in the areas we serve could reduce our net operating revenues and profitability;
shortages in qualified nurses, therapists, physicians, or other licensed providers could increase our operating costs significantly or limit our ability to staff our facilities;
competition may limit our ability to grow and result in a decrease in our net operating revenues 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 Annual Report on Form 10-K for the year ended December 31, 2018, as such risk factors may be updated from time to time in our periodic filings with the SEC.


36

Table of Contents

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.
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 June 30, 2019, we had operations in 47 states and the District of Columbia. We operated 100 critical illness recovery hospitals in 28 states, 28 rehabilitation hospitals in 12 states, and 1,695 outpatient rehabilitation clinics in 37 states and the District of Columbia. Concentra, a joint venture subsidiary, operated 526 occupational health centers in 41 states as of June 30, 2019. Concentra also provides contract services at employer worksites and Department of Veterans Affairs community-based outpatient clinics (“CBOCs”).
Our reportable segments include the critical illness recovery hospital segment, the rehabilitation hospital segment, the outpatient rehabilitation segment, and the Concentra segment. We had net operating revenues of $2,686.0 million for the six months ended June 30, 2019. Of this total, we earned approximately 34% of our net operating revenues from our critical illness recovery hospital segment, approximately 12% from our rehabilitation hospital segment, approximately 19% from our outpatient rehabilitation segment, and approximately 30% 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. Additionally, our Concentra segment delivers veteran’s healthcare through its Department of Veterans Affairs CBOCs. During the three months ended June 30, 2019, we began reporting the net operating revenues and expenses associated with employee leasing services provided to our non-consolidating subsidiaries as part of our other activities. Previously, these services were reflected in the financial results of our reportable segments. Under these employee leasing arrangements, actual labor costs are passed through to our non-consolidating subsidiaries, resulting in our recognition of net operating revenues equal to the actual labor costs incurred. Prior year results presented herein have been changed to conform to the current presentation.
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 operating segments. Adjusted EBITDA is not a measure of financial performance under accounting principles generally accepted in the United States of America (“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, acquisition costs associated with U.S. HealthWorks, non-operating gain (loss), 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.

37

Table of Contents

The table below reconciles net income and income from operations to Adjusted EBITDA and should be referenced when we discuss Adjusted EBITDA:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018
 
2019
 
2018
 
2019
 
 
(in thousands)
Net income
 
$
60,559

 
$
59,986

 
$
104,541

 
$
113,330

Income tax expense
 
21,106

 
20,826

 
33,400

 
39,293

Interest expense
 
50,159

 
51,464

 
97,322

 
102,275

Non-operating gain
 
(6,478
)
 

 
(6,877
)
 
(6,532
)
Equity in earnings of unconsolidated subsidiaries
 
(4,785
)
 
(7,394
)
 
(9,482
)
 
(11,760
)
Loss on early retirement of debt
 

 

 
10,255

 

Income from operations
 
120,561

 
124,882

 
229,159

 
236,606

Stock compensation expense:
 
 

 
 

 
 

 
 

Included in general and administrative
 
4,047

 
4,796

 
8,037

 
9,544

Included in cost of services
 
1,937

 
1,562

 
2,874

 
3,069

Depreciation and amortization
 
51,724

 
54,993

 
98,495

 
107,131

U.S. HealthWorks acquisition costs
 
(41
)
 

 
2,895

 

Adjusted EBITDA
 
$
178,228

 
$
186,233

 
$
341,460

 
$
356,350

Summary Financial Results
Three Months Ended June 30, 2019
For the three months ended June 30, 2019, our net operating revenues increased 5.0% to $1,361.4 million, compared to $1,296.2 million for the three months ended June 30, 2018. Income from operations increased 3.6% to $124.9 million for the three months ended June 30, 2019, compared to $120.6 million for the three months ended June 30, 2018.
Net income was $60.0 million for the three months ended June 30, 2019, compared to $60.6 million for the three months ended June 30, 2018. Net income included a pre-tax non-operating gain of $6.5 million for the three months ended June 30, 2018.
Adjusted EBITDA increased 4.5% to $186.2 million for the three months ended June 30, 2019, compared to $178.2 million for the three months ended June 30, 2018. Our Adjusted EBITDA margin was 13.7% for both the three months ended June 30, 2019 and 2018.
The following tables reconcile our segment performance measures to our consolidated operating results:
 
Three Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Net operating revenues
$
461,143

 
$
160,374

 
$
261,891

 
$
413,451

 
$
64,505

 
$
1,361,364

Operating expenses
397,005

 
130,406

 
219,307

 
338,131

 
96,640

 
1,181,489

Depreciation and amortization
14,495

 
6,696

 
6,991

 
24,479

 
2,332

 
54,993

Income (loss) from operations
$
49,643

 
$
23,272

 
$
35,593

 
$
50,841

 
$
(34,467
)
 
$
124,882

Depreciation and amortization
14,495

 
6,696

 
6,991

 
24,479

 
2,332

 
54,993

Stock compensation expense

 

 

 
767

 
5,591

 
6,358

Adjusted EBITDA
$
64,138

 
$
29,968

 
$
42,584

 
$
76,087

 
$
(26,544
)
 
$
186,233

Adjusted EBITDA margin
13.9
%
 
18.7
%
 
16.3
%
 
18.4
%
 
N/M

 
13.7
%

38

Table of Contents

 
Three Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Net operating revenues(1)
$
442,452

 
$
144,779

 
$
253,914

 
$
412,823

 
$
42,242

 
$
1,296,210

Operating expenses(1)
381,727

 
116,584

 
211,967

 
341,352

 
72,295

 
1,123,925

Depreciation and amortization
11,952

 
6,015

 
6,704

 
24,697

 
2,356

 
51,724

Income (loss) from operations
$
48,773

 
$
22,180

 
$
35,243

 
$
46,774

 
$
(32,409
)
 
$
120,561

Depreciation and amortization
11,952

 
6,015

 
6,704

 
24,697

 
2,356

 
51,724

Stock compensation expense

 

 

 
1,138

 
4,846

 
5,984

U.S. HealthWorks acquisition costs

 

 

 
(41
)
 

 
(41
)
Adjusted EBITDA
$
60,725

 
$
28,195

 
$
41,947

 
$
72,568

 
$
(25,207
)
 
$
178,228

Adjusted EBITDA margin
13.7
%
 
19.5
%
 
16.5
%
 
17.6
%
 
N/M

 
13.7
%
The following table summarizes changes in segment performance measures for the three months ended June 30, 2019, compared to the three months ended June 30, 2018:
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
Change in net operating revenues
4.2
%
 
10.8
%
 
3.1
%
 
0.2
%
 
52.7
 %
 
5.0
%
Change in income from operations
1.8
%
 
4.9
%
 
1.0
%
 
8.7
%
 
(6.4
)%
 
3.6
%
Change in Adjusted EBITDA
5.6
%
 
6.3
%
 
1.5
%
 
4.8
%
 
(5.3
)%
 
4.5
%
_______________________________________________________________________________
N/M —     Not meaningful.
(1)
For the three months ended June 30, 2018, the financial results of our reportable segments have been changed to remove the net operating revenues and expenses associated with employee leasing services provided to our non-consolidating subsidiaries. These results are now reported as part of our other activities. We lease employees at cost to these non-consolidating subsidiaries.

Six Months Ended June 30, 2019
For the six months ended June 30, 2019, our net operating revenues increased 5.4% to $2,686.0 million, compared to $2,549.2 million for the six months ended June 30, 2018. Income from operations increased 3.2% to $236.6 million for the six months ended June 30, 2019, compared to $229.2 million for the six months ended June 30, 2018.
Net income increased 8.4% to $113.3 million for the six months ended June 30, 2019, compared to $104.5 million for the six months ended June 30, 2018. Net income included a pre-tax non-operating gain of $6.5 million for the six months ended June 30, 2019. Net income included pre-tax losses on early retirement of debt of $10.3 million, pre-tax non-operating gains of $6.9 million, and pre-tax U.S. HealthWorks acquisition costs of $2.9 million for the six months ended June 30, 2018.
Adjusted EBITDA increased 4.4% to $356.4 million for the six months ended June 30, 2019, compared to $341.5 million for the six months ended June 30, 2018. Our Adjusted EBITDA margin was 13.3% for the six months ended June 30, 2019, compared to 13.4% for the six months ended June 30, 2018.



39

Table of Contents

The following tables reconcile our segment performance measures to our consolidated operating results:
 
Six Months Ended June 30, 2019
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Net operating revenues
$
918,677

 
$
314,932

 
$
508,796

 
$
809,772

 
$
133,818

 
$
2,685,995

Operating expenses
781,541

 
259,167

 
437,221

 
668,961

 
195,368

 
2,342,258

Depreciation and amortization
25,946

 
13,098

 
14,023

 
49,383

 
4,681

 
107,131

Income (loss) from operations
$
111,190

 
$
42,667

 
$
57,552

 
$
91,428

 
$
(66,231
)
 
$
236,606

Depreciation and amortization
25,946

 
13,098

 
14,023

 
49,383

 
4,681

 
107,131

Stock compensation expense

 

 

 
1,534

 
11,079

 
12,613

Adjusted EBITDA
$
137,136

 
$
55,765

 
$
71,575

 
$
142,345

 
$
(50,471
)
 
$
356,350

Adjusted EBITDA margin
14.9
%
 
17.7
%
 
14.1
%
 
17.6
%
 
N/M

 
13.3
%
 
Six Months Ended June 30, 2018
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
 
(in thousands)
Net operating revenues(1)
$
907,128

 
$
288,087

 
$
498,145

 
$
768,939

 
$
86,875

 
$
2,549,174

Operating expenses(1)
773,431

 
233,116

 
425,673

 
642,818

 
146,482

 
2,221,520

Depreciation and amortization
23,010

 
11,737

 
13,341

 
45,844

 
4,563

 
98,495

Income (loss) from operations
$
110,687

 
$
43,234

 
$
59,131

 
$
80,277

 
$
(64,170
)
 
$
229,159

Depreciation and amortization
23,010

 
11,737

 
13,341

 
45,844

 
4,563

 
98,495

Stock compensation expense

 

 

 
1,349

 
9,562

 
10,911

U.S. HealthWorks acquisition costs

 

 

 
2,895

 

 
2,895

Adjusted EBITDA
$
133,697

 
$
54,971

 
$
72,472

 
$
130,365

 
$
(50,045
)
 
$
341,460

Adjusted EBITDA margin
14.7
%
 
19.1
%
 
14.5
%
 
17.0
%
 
N/M

 
13.4
%
The following table summarizes changes in segment performance measures for the six months ended June 30, 2019, compared to the six months ended June 30, 2018:
 
Critical Illness Recovery Hospital
 
Rehabilitation Hospital
 
Outpatient
Rehabilitation
 
Concentra
 
Other
 
Total
Change in net operating revenues
1.3
%
 
9.3
 %
 
2.1
 %
 
5.3
%
 
54.0
 %
 
5.4
%
Change in income from operations
0.5
%
 
(1.3
)%
 
(2.7
)%
 
13.9
%
 
(3.2
)%
 
3.2
%
Change in Adjusted EBITDA
2.6
%
 
1.4
 %
 
(1.2
)%
 
9.2
%
 
(0.9
)%
 
4.4
%
_______________________________________________________________________________
N/M —     Not meaningful.
(1)
For the six months ended June 30, 2018, the financial results of our reportable segments have been changed to remove the net operating revenues and expenses associated with employee leasing services provided to our non-consolidating subsidiaries. These results are now reported as part of our other activities. We lease employees at cost to these non-consolidating subsidiaries.





40

Table of Contents

Regulatory Changes
Our Annual Report on Form 10-K for the year ended December 31, 2018, filed with the SEC on February 21, 2019, 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 and CMS. Net operating revenues generated directly from the Medicare program represented approximately 26% of our net operating revenues for the six months ended June 30, 2019, and 27% of our net operating revenues for the year ended December 31, 2018.
Medicare Reimbursement of LTCH Services
There have been significant regulatory changes affecting our critical illness recovery hospitals, which are certified by Medicare as long term care hospitals (“LTCHs”), that have affected our net operating revenues and, in some cases, caused us to change our operating models and strategies. We have been subject to regulatory changes that occur through the rulemaking procedures of CMS. All Medicare payments to our critical illness recovery hospitals are made in accordance with the long term care hospital prospective payment system (“LTCH-PPS”).
The following is a summary of significant changes to LTCH-PPS which have affected our results of operations, as well as the policies and payment rates that may affect our future results of operations.
Fiscal Year 2018. On August 14, 2017, CMS published the final rule updating policies and payment rates for the LTCH-PPS for fiscal year 2018 (affecting discharges and cost reporting periods beginning on or after October 1, 2017 through September 30, 2018). Certain errors in the final rule published on August 14, 2017 were corrected in a final rule published October 4, 2017. The standard federal rate was set at $41,415, a decrease from the standard federal rate applicable during fiscal year 2017 of $42,476. The update to the standard federal rate for fiscal year 2018 included a market basket increase of 2.7%, less a productivity adjustment of 0.6%, and less a reduction of 0.75% mandated by the Affordable Care Act (“ACA”). The update to the standard federal rate for fiscal year 2018 was further impacted by the Medicare Access and CHIP Reauthorization Act of 2015, which limits the update for fiscal year 2018 to 1.0%. The fixed-loss amount for high cost outlier cases paid under LTCH-PPS was set at $27,381, an increase from the fixed-loss amount in the 2017 fiscal year of $21,943. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate was set at $26,537, an increase from the fixed-loss amount in the 2017 fiscal year of $23,573.
Fiscal Year 2019. On August 17, 2018, CMS published the final rule updating policies and payment rates for the LTCH-PPS for fiscal year 2019 (affecting discharges and cost reporting periods beginning on or after October 1, 2018 through September 30, 2019). Certain errors in the final rule were corrected in a final rule published October 3, 2018. The standard federal rate was set at $41,559, an increase from the standard federal rate applicable during fiscal year 2018 of $41,415. The update to the standard federal rate for fiscal year 2019 included a market basket increase of 2.9%, less a productivity adjustment of 0.8%, and less a reduction of 0.75% mandated by the ACA. The standard federal rate also included an area wage budget neutrality factor of 0.999215 and a temporary, one-time budget neutrality adjustment of 0.990878 in connection with the elimination of the 25 Percent Rule (discussed herein). The fixed-loss amount for high cost outlier cases paid under LTCH-PPS was set at $27,121, a decrease from the fixed-loss amount in the 2018 fiscal year of $27,381. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate was set at $25,743, a decrease from the fixed-loss amount in the 2018 fiscal year of $26,537.
Fiscal Year 2020. On May 3, 2019, CMS published the proposed policies and payment rates for the LTCH-PPS for fiscal year 2020 (affecting discharges and cost reporting periods beginning on or after October 1, 2019 through September 30, 2020). The standard federal rate would be set at $42,951, an increase from the standard federal rate applicable during fiscal year 2019 of $41,559. The update to the standard federal rate for fiscal year 2020, if adopted, includes a market basket increase of 3.2%, less a productivity adjustment of 0.5%. The standard federal rate also includes an area wage budget neutrality factor of 1.0064747 and a temporary, one-time budget neutrality adjustment of 0.999856 in connection with the elimination of the 25 Percent Rule (discussed herein). The fixed-loss amount for high cost outlier cases paid under LTCH-PPS, if adopted, would be set at $29,997, which is an increase from the fixed-loss amount in the 2019 fiscal year of $27,121. The fixed-loss amount for high cost outlier cases paid under the site-neutral payment rate, if adopted, would be set at $26,994, an increase from the fixed-loss amount in the 2019 fiscal year of $25,743. For LTCH discharges occurring in cost reporting periods beginning in FY 2020, site neutral payment rate cases will begin to be paid fully on the site neutral payment rate, rather than the transitional blended rate.

41

Table of Contents

25 Percent Rule
The “25 Percent Rule” was a downward payment adjustment that applied if the percentage of Medicare patients discharged from LTCHs who were admitted from a referring hospital (regardless of whether the LTCH or LTCH satellite is co-located with the referring hospital) exceeded the applicable percentage admissions threshold during a particular cost reporting period.
For fiscal year 2018, CMS adopted a regulatory moratorium on the implementation of the 25 Percent Rule.
For fiscal year 2019 and thereafter, CMS eliminated the 25 Percent Rule entirely. The elimination of the 25 Percent Rule is being implemented in a budget neutral manner by adjusting the standard federal payment rates down such that the projection of aggregate LTCH payments would equal the projection of aggregate LTCH payments that would have been paid if the moratorium ended and the 25 Percent Rule went into effect on October 1, 2018. As a result, the elimination of the 25 Percent Rule includes a temporary, one-time adjustment to the fiscal year 2019 LTCH-PPS standard federal payment rate, a temporary, one-time adjustment to the fiscal year 2020 LTCH-PPS standard federal payment rate, and a permanent, one-time adjustment to the LTCH-PPS standard federal payment rate in fiscal years 2021 and subsequent years.
Medicare Reimbursement of IRF Services
The following is a summary of significant regulatory changes affecting our rehabilitation hospitals, which are certified by Medicare as inpatient rehabilitation facilities (“IRFs”), 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”).
The following is a summary of significant changes to IRF-PPS which have affected our results of operations, as well as the policies and payment rates that may affect our future results of operations.
Fiscal Year 2018. On August 3, 2017, CMS published the final rule updating policies and payment rates for the IRF-PPS for fiscal year 2018 (affecting discharges and cost reporting periods beginning on or after October 1, 2017 through September 30, 2018). The standard payment conversion factor for discharges for fiscal year 2018 was set at $15,838, an increase from the standard payment conversion factor applicable during fiscal year 2017 of $15,708. The update to the standard payment conversion factor for fiscal year 2018 included a market basket increase of 2.6%, less a productivity adjustment of 0.6%, and less a reduction of 0.75% mandated by the ACA. The standard payment conversion factor for fiscal year 2018 was further impacted by the Medicare Access and CHIP Reauthorization Act of 2015, which limited the update for fiscal year 2018 to 1.0%. CMS increased the outlier threshold amount for fiscal year 2018 to $8,679 from $7,984 established in the final rule for fiscal year 2017.
Fiscal Year 2019. On August 6, 2018, CMS published the final rule updating policies and payment rates for the IRF-PPS for fiscal year 2019 (affecting discharges and cost reporting periods beginning on or after October 1, 2018 through September 30, 2019). The standard payment conversion factor for discharges for fiscal year 2019 was set at $16,021, an increase from the standard payment conversion factor applicable during fiscal year 2018 of $15,838. The update to the standard payment conversion factor for fiscal year 2019 included a market basket increase of 2.9%, less a productivity adjustment of 0.8%, and less a reduction of 0.75% mandated by the ACA. CMS increased the outlier threshold amount for fiscal year 2019 to $9,402 from $8,679 established in the final rule for fiscal year 2018.
Fiscal Year 2020. On July 31, 2019, CMS released an advanced copy of the final rule updating policies and payment rates for the IRF-PPS for fiscal year 2020 (affecting discharges and cost reporting periods beginning on or after October 1, 2019 through September 30, 2020). The standard payment conversion factor for discharges for fiscal year 2020 was set at $16,489, an increase from the standard payment conversion factor applicable during fiscal year 2019 of $16,021. The update to the standard payment conversion factor for fiscal year 2020 included a market basket increase of 2.9%, less a productivity adjustment of 0.4%. CMS increased the outlier threshold amount for fiscal year 2020 to $9,935 from $9,402 established in the final rule for fiscal year 2019.
Medicare Reimbursement of Outpatient Rehabilitation Clinic Services
The Medicare program reimburses outpatient rehabilitation providers based on the Medicare physician fee schedule. For services provided in 2017 through 2019, a 0.5% update was applied each year to the fee schedule payment rates, subject to an adjustment beginning in 2019 under the Merit‑Based Incentive Payment System (“MIPS”). For services provided in 2020 through 2025, a 0.0% percent update will be applied each year to the fee schedule payment rates, subject to adjustments under MIPS and the alternative payment models (“APMs”). In 2026 and subsequent years, eligible professionals participating in APMs who meet certain criteria would receive annual updates of 0.75%, while all other professionals would receive annual updates of 0.25%.


42

Table of Contents

Beginning in 2019, payments under the fee schedule are subject to adjustment based on performance in MIPS, which measures performance based on certain quality metrics, resource use, and meaningful use of electronic health records. Under the MIPS requirements an eligible clinician’s performance is assessed according to established performance standards and used to determine an adjustment factor that is then applied to the clinician’s payment for a year. Each year from 2019 through 2024 eligible clinicians who receive a significant share of their revenues through an APM (such as accountable care organizations or bundled payment arrangements) that involves risk of financial losses and a quality measurement component will receive a 5% bonus. The bonus payment for APM participation is intended to encourage participation and testing of new APMs and to promote the alignment of incentives across payors.
Modifiers to Identify Services of Physical Therapy Assistants or Occupational Therapy Assistants
In the Medicare Physician Fee Schedule final rule for calendar year 2019, CMS established two new modifiers to identify services furnished in whole or in part by physical therapy assistants (“PTAs”) or occupational therapy assistants (“OTAs”). These modifiers were mandated by the Bipartisan Budget Act of 2018, which requires that claims for outpatient therapy services furnished in whole or part by therapy assistants on or after January 1, 2020 include the appropriate modifier. CMS intends to use these modifiers to implement a payment differential that would reimburse services provided by PTAs and OTAs at 85% of the fee schedule rate beginning on January 1, 2022.

43

Table of Contents

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.
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018
 
2019
 
2018
 
2019
Critical illness recovery hospital data:
 
 

 
 

 
 

 
 

Number of hospitals owned—start of period
 
99

 
96

 
99

 
96

Number of hospitals acquired
 

 
3

 

 
3

Number of hospital start-ups
 

 

 
1

 

Number of hospitals closed/sold
 
(1
)
 

 
(2
)
 

Number of hospitals owned—end of period
 
98

 
99

 
98

 
99

Number of hospitals managed—end of period
 

 
1

 

 
1

Total number of hospitals (all)—end of period
 
98

 
100

 
98

 
100

Available licensed beds(1)
 
4,124

 
4,230

 
4,124

 
4,230

Admissions(1)
 
9,121

 
9,172

 
18,954

 
18,628

Patient days(1)
 
256,132

 
262,860

 
521,972

 
520,989

Average length of stay (days)(1)
 
28

 
28

 
28

 
28

Net revenue per patient day(1)(2)
 
$
1,710

 
$
1,739

 
$
1,721

 
$
1,749

Occupancy rate(1)
 
68
%
 
69
%
 
69
%
 
70
%
Percent patient days—Medicare(1)
 
53
%
 
50
%
 
53
%
 
52
%
Rehabilitation hospital data:
 
 
 
 
 
 
 
 
Number of hospitals owned—start of period
 
16

 
18

 
16

 
17

Number of hospitals start-ups
 
1

 
1

 
1

 
2

Number of hospitals owned—end of period
 
17

 
19

 
17

 
19

Number of hospitals managed—end of period
 
9

 
9

 
9

 
9

Total number of hospitals (all)—end of period
 
26

 
28

 
26

 
28

Available licensed beds(1)
 
1,189

 
1,299

 
1,189

 
1,299

Admissions(1)
 
5,455

 
6,017

 
10,849

 
11,853

Patient days(1)
 
77,415

 
86,525

 
154,305

 
169,341

Average length of stay (days)(1)
 
14

 
14

 
14

 
14

Net revenue per patient day(1)(2)
 
$
1,608

 
$
1,635

 
$
1,615

 
$
1,634

Occupancy rate(1)
 
73
%
 
75
%
 
74
%
 
76
%
Percent patient days—Medicare(1)
 
54
%
 
50
%
 
54
%
 
51
%
Outpatient rehabilitation data:
 
 

 
 

 
 
 
 
Number of clinics owned—start of period
 
1,449

 
1,407

 
1,447

 
1,423

Number of clinics acquired
 
11

 
10

 
14

 
14

Number of clinic start-ups
 
10

 
11

 
18

 
22

Number of clinics closed/sold
 
(35
)
 
(9
)
 
(44
)
 
(40
)
Number of clinics owned—end of period
 
1,435

 
1,419

 
1,435

 
1,419

Number of clinics managed—end of period
 
203

 
276

 
203

 
276

Total number of clinics (all)—end of period
 
1,638

 
1,695

 
1,638

 
1,695

Number of visits(1)
 
2,144,655

 
2,203,505

 
4,212,120

 
4,257,988

Net revenue per visit(1)(3)
 
$
103

 
$
102

 
$
103

 
$
103

Concentra data:
 
 
 
 
 
 

 
 

Number of centers owned—start of period
 
531

 
525

 
312

 
524

Number of centers acquired
 

 
4

 
219

 
5

Number of centers closed/sold
 
(4
)
 
(3
)
 
(4
)
 
(3
)
Number of centers owned—end of period
 
527

 
526

 
527

 
526

Number of onsite clinics operated—end of period
 
123

 
129

 
123

 
129

Number of CBOCs owned—end of period
 
31

 
33

 
31

 
33

Number of visits(1)
 
3,024,121

 
3,103,089

 
5,620,180

 
6,014,696

Net revenue per visit(1)(3)
 
$
125

 
$
121

 
$
125

 
$
122


44

Table of Contents

_____________________________________________________________
(1)
Data excludes locations managed by the Company. For purposes of our Concentra segment, onsite clinics and community-based outpatient clinics are excluded.
(2)
Net revenue per patient day is calculated by dividing direct patient service revenues by the total number of patient days.
(3)
Net revenue per visit is calculated by dividing direct patient service revenue by the total number of visits. For purposes of this computation for our Concentra segment, direct patient service revenue does not include onsite clinics and community-based outpatient clinics.
Results of Operations
The following table outlines selected operating data as a percentage of net operating revenues for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018
 
2019
 
2018
 
2019
Net operating revenues
 
100.0
 %
 
100.0
 %
 
100.0
 %
 
100.0
 %
Cost of services, exclusive of depreciation and amortization(1)
 
84.5

 
84.5

 
84.8

 
85.0

General and administrative
 
2.3

 
2.3

 
2.4

 
2.2

Depreciation and amortization
 
3.9

 
4.0

 
3.8

 
4.0

Income from operations
 
9.3

 
9.2

 
9.0

 
8.8

Loss on early retirement of debt
 

 

 
(0.4
)
 

Equity in earnings of unconsolidated subsidiaries
 
0.4

 
0.5

 
0.4

 
0.5

Non-operating gain
 
0.5

 

 
0.2

 
0.2

Interest expense
 
(3.9
)
 
(3.8
)
 
(3.8
)
 
(3.8
)
Income before income taxes
 
6.3

 
5.9

 
5.4

 
5.7

Income tax expense
 
1.6

 
1.5

 
1.3

 
1.5

Net income
 
4.7

 
4.4

 
4.1

 
4.2

Net income attributable to non-controlling interests
 
1.1

 
1.1

 
1.0

 
1.0

Net income attributable to Holdings and Select
 
3.6
 %
 
3.3
 %
 
3.1
 %
 
3.2
 %
_______________________________________________________________________________
(1)
Cost of services includes salaries, wages and benefits, operating supplies, lease and rent expense, and other operating costs.


45

Table of Contents

The following table summarizes selected financial data by segment for the periods indicated:
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2018(2)
 
2019
 
% Change
 
2018(2)
 
2019
 
% Change
 
 
(in thousands)
Net operating revenues:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
$
442,452

 
$
461,143

 
4.2
 %
 
$
907,128

 
$
918,677

 
1.3
 %
Rehabilitation hospital
 
144,779

 
160,374

 
10.8

 
288,087

 
314,932

 
9.3

Outpatient rehabilitation
 
253,914

 
261,891

 
3.1

 
498,145

 
508,796

 
2.1

Concentra
 
412,823

 
413,451

 
0.2

 
768,939

 
809,772

 
5.3

Other(1)
 
42,242

 
64,505

 
52.7

 
86,875

 
133,818

 
54.0

Total Company
 
$
1,296,210

 
$
1,361,364

 
5.0
 %
 
$
2,549,174

 
$
2,685,995

 
5.4
 %
Income (loss) from operations:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
$
48,773

 
$
49,643

 
1.8
 %
 
$
110,687

 
$
111,190

 
0.5
 %
Rehabilitation hospital
 
22,180

 
23,272

 
4.9

 
43,234

 
42,667

 
(1.3
)
Outpatient rehabilitation
 
35,243

 
35,593

 
1.0

 
59,131

 
57,552

 
(2.7
)
Concentra
 
46,774

 
50,841

 
8.7

 
80,277

 
91,428

 
13.9

Other(1)
 
(32,409
)
 
(34,467
)
 
(6.4
)
 
(64,170
)
 
(66,231
)
 
(3.2
)
Total Company
 
$
120,561

 
$
124,882

 
3.6
 %
 
$
229,159

 
$
236,606

 
3.2
 %
Adjusted EBITDA:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
$
60,725

 
$
64,138

 
5.6
 %
 
$
133,697

 
$
137,136

 
2.6
 %
Rehabilitation hospital
 
28,195

 
29,968

 
6.3

 
54,971

 
55,765

 
1.4

Outpatient rehabilitation
 
41,947

 
42,584

 
1.5

 
72,472

 
71,575

 
(1.2
)
Concentra
 
72,568

 
76,087

 
4.8

 
130,365

 
142,345

 
9.2

Other(1)
 
(25,207
)
 
(26,544
)
 
(5.3
)
 
(50,045
)
 
(50,471
)
 
(0.9
)
Total Company
 
$
178,228

 
$
186,233

 
4.5
 %
 
$
341,460

 
$
356,350

 
4.4
 %
Adjusted EBITDA margins:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
13.7
%
 
13.9
%
 
 

 
14.7
%
 
14.9
%
 
 

Rehabilitation hospital
 
19.5

 
18.7

 
 
 
19.1

 
17.7

 
 
Outpatient rehabilitation
 
16.5

 
16.3

 
 

 
14.5

 
14.1

 
 

Concentra
 
17.6

 
18.4

 
 

 
17.0

 
17.6

 
 

Other(1)
 
N/M

 
N/M

 
 

 
N/M

 
N/M

 
 

Total Company
 
13.7
%
 
13.7
%
 
 

 
13.4
%
 
13.3
%
 
 

Total assets:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
$
1,828,038

 
$
2,119,574

 
 

 
$
1,828,038

 
$
2,119,574

 
 

Rehabilitation hospital
 
867,175

 
1,107,852

 
 
 
867,175

 
1,107,852

 
 
Outpatient rehabilitation
 
979,678

 
1,265,487

 
 

 
979,678

 
1,265,487

 
 

Concentra
 
2,174,931

 
2,447,387

 
 

 
2,174,931

 
2,447,387

 
 

Other(1)
 
114,978

 
166,640

 
 

 
114,978

 
166,640

 
 

Total Company
 
$
5,964,800

 
$
7,106,940

 
 

 
$
5,964,800

 
$
7,106,940

 
 

Purchases of property and equipment:
 
 

 
 

 
 

 
 

 
 

 
 

Critical illness recovery hospital
 
$
12,849

 
$
14,488

 
 
 
$
23,321

 
$
24,648

 
 
Rehabilitation hospital
 
8,080

 
5,356

 
 

 
20,997

 
18,539

 
 

Outpatient rehabilitation
 
8,018

 
6,705

 
 

 
15,356

 
15,745

 
 

Concentra
 
10,121

 
12,240

 
 

 
16,742

 
27,938

 
 

Other(1)
 
2,963

 
1,423

 
 

 
5,232

 
2,415

 
 

Total Company
 
$
42,031

 
$
40,212

 
 

 
$
81,648

 
$
89,285

 
 

_______________________________________________________________________________
(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.
(2)
For the three and six months ended June 30, 2018, the financial results of our reportable segments have been changed to remove the net operating revenues and expenses associated with employee leasing services provided to our non-consolidating subsidiaries. These results are now reported as part of our other activities. We lease employees at cost to these non-consolidating subsidiaries.
N/M —     Not meaningful.

46

Table of Contents

Three Months Ended June 30, 2019, Compared to Three Months Ended June 30, 2018
In the following, we discuss our results of operations related to net operating revenues, operating expenses, Adjusted EBITDA, depreciation and amortization, income from operations, equity in earnings of unconsolidated subsidiaries, non-operating gain, interest expense, income taxes, and net income attributable to non-controlling interests, which, in each case, are the same for Holdings and Select.
Net Operating Revenues
Our net operating revenues increased 5.0% to $1,361.4 million for the three months ended June 30, 2019, compared to $1,296.2 million for the three months ended June 30, 2018.
Critical Illness Recovery Hospital Segment.    Net operating revenues increased 4.2% to $461.1 million for the three months ended June 30, 2019, compared to $442.5 million for the three months ended June 30, 2018. The increase in net operating revenues was due to increases in both patient volume and net revenue per patient day. Our patient days increased 2.6% to 262,860 days for the three months ended June 30, 2019, compared to 256,132 days for the three months ended June 30, 2018. The increase in patient days was principally due to the acquisition of three hospitals during the three months ended June 30, 2019, offset in part by a decrease in patient days from hospital closures which occurred during 2018, including the temporary closure of our hospital located in Panama City, Florida as a result of damage sustained from Hurricane Michael in October 2018. For the three months ended June 30, 2019, our net revenue per patient day increased 1.7% to $1,739, as compared to $1,710 for the three months ended June 30, 2018. We experienced increases in both our Medicare and non-Medicare net revenue per patient day.
Rehabilitation Hospital Segment.    Net operating revenues increased 10.8% to $160.4 million for the three months ended June 30, 2019, compared to $144.8 million for the three months ended June 30, 2018. Our patient days increased 11.8% to 86,525 days for the three months ended June 30, 2019, compared to 77,415 days for the three months ended June 30, 2018. The increase in patient days was principally driven by our rehabilitation hospitals which recently commenced operations. We also experienced an increase in patient days within our existing hospitals. Our net revenue per patient day increased 1.7% to $1,635 for the three months ended June 30, 2019, compared to $1,608 for the three months ended June 30, 2018. We experienced increases in both our Medicare and non-Medicare net revenue per patient day.
Outpatient Rehabilitation Segment.    Net operating revenues increased 3.1% to $261.9 million for the three months ended June 30, 2019, compared to $253.9 million for the three months ended June 30, 2018. The increase in net operating revenues was principally attributable to an increase in visits, which increased 2.7% to 2,203,505 for the three months ended June 30, 2019, compared to 2,144,655 visits for the three months ended June 30, 2018. The increase in visits was due to growth within both our existing clinics and new outpatient rehabilitation clinics. This growth was offset in part by the sale of outpatient rehabilitation clinics to non-consolidating subsidiaries since June 30, 2018. These clinics contributed 69,295 visits during the three months ended June 30, 2018. During the three months ended June 30, 2019, we also experienced an increase in management fee revenues related to services provided to our non-consolidating subsidiaries. These services have expanded as a result of our sales of clinics to these non-consolidating subsidiaries. Our net revenue per visit was $102 for the three months ended June 30, 2019, compared to $103 for the three months ended June 30, 2018.
Concentra Segment.    Net operating revenues increased to $413.5 million for the three months ended June 30, 2019, compared to $412.8 million for the three months ended June 30, 2018. Visits in our centers increased 2.6% to 3,103,089 visits for the three months ended June 30, 2019, compared to 3,024,121 visits for the three months ended June 30, 2018. Net revenue per visit was $121 for the three months ended June 30, 2019, compared to $125 for the three months ended June 30, 2018. The decrease in net revenue per visit was principally due to an increased proportion of employer service visits, which yield lower per visit rates.
Other.    Net operating revenues increased to $64.5 million for the three months ended June 30, 2019, compared to $42.2 million for the three months ended June 30, 2018. These net operating revenues are attributable to the employee leasing services we provide to certain of our non-consolidating subsidiaries. The increase in net operating revenues was due to both new employee leasing arrangements entered into since June 30, 2018, as well as increased services provided under existing employee leasing arrangements.





47

Table of Contents

Operating Expenses
Our operating expenses consist principally of cost of services and general and administrative expenses. Our operating expenses were $1,181.5 million, or 86.8% of net operating revenues, for the three months ended June 30, 2019, compared to $1,123.9 million, or 86.8% of net operating revenues, for the three months ended June 30, 2018. Our cost of services, a major component of which is labor expense, was $1,150.2 million, or 84.5% of net operating revenues, for the three months ended June 30, 2019, compared to $1,094.7 million, or 84.5% of net operating revenues, for the three months ended June 30, 2018. Our operating expenses, relative to our net operating revenues, were adversely impacted by an increase in expenses incurred by our start-up rehabilitation hospitals during the three months ended June 30, 2019. General and administrative expenses were $31.3 million, or 2.3% of net operating revenues, for the three months ended June 30, 2019, compared to $29.2 million, or 2.3% of net operating revenues, for the three months ended June 30, 2018.
Adjusted EBITDA
Critical Illness Recovery Hospital Segment.    Adjusted EBITDA increased 5.6% to $64.1 million for the three months ended June 30, 2019, compared to $60.7 million for the three months ended June 30, 2018. Our Adjusted EBITDA margin for the critical illness recovery hospital segment was 13.9% for the three months ended June 30, 2019, compared to 13.7% for the three months ended June 30, 2018. The increase in Adjusted EBITDA for our critical illness recovery hospital segment was primarily driven by increases in patient volumes and net revenue per patient day, as discussed above under “Net Operating Revenues.”
Rehabilitation Hospital Segment.    Adjusted EBITDA increased 6.3% to $30.0 million for the three months ended June 30, 2019, compared to $28.2 million for the three months ended June 30, 2018. Our Adjusted EBITDA margin for the rehabilitation hospital segment was 18.7% for the three months ended June 30, 2019, compared to 19.5% for the three months ended June 30, 2018. The increase in Adjusted EBITDA was primarily attributable to an increase in patient volume at several of our existing hospitals. Our Adjusted EBITDA and Adjusted EBITDA margins were adversely impacted by Adjusted EBITDA losses in our start-up hospitals. Adjusted EBITDA start-up losses were $6.0 million for the three months ended June 30, 2019, compared to $2.1 million for the three months ended June 30, 2018.
Outpatient Rehabilitation Segment.    Adjusted EBITDA increased 1.5% to $42.6 million for the three months ended June 30, 2019, compared to $41.9 million for the three months ended June 30, 2018. Our Adjusted EBITDA margin for the outpatient rehabilitation segment was 16.3% for the three months ended June 30, 2019, compared to 16.5% for the three months ended June 30, 2018. For the three months ended June 30, 2019, our Adjusted EBITDA increased as a result of newly acquired and developed clinics. Our Adjusted EBITDA margin was adversely impacted by increases in employee costs relative to our net operating revenues during the three months ended June 30, 2019.
Concentra Segment.    Adjusted EBITDA increased 4.8% to $76.1 million for the three months ended June 30, 2019, compared to $72.6 million for the three months ended June 30, 2018. Our Adjusted EBITDA margin for the Concentra segment was 18.4% for the three months ended June 30, 2019, compared to 17.6% for the three months ended June 30, 2018. The increases in Adjusted EBITDA and Adjusted EBITDA margin resulted from achieving lower relative operating costs across our combined Concentra and U.S. HealthWorks businesses.
Other.    The Adjusted EBITDA loss was $26.5 million for the three months ended June 30, 2019, compared to an Adjusted EBITDA loss of $25.2 million for the three months ended June 30, 2018. The increase in our Adjusted EBITDA loss was due to an increase in general and administrative costs, which encompass our corporate shared service activities.
Depreciation and Amortization
Depreciation and amortization expense was $55.0 million for the three months ended June 30, 2019, compared to $51.7 million for the three months ended June 30, 2018. The increase principally occurred within our critical illness recovery hospital segment. During the three months ended June 30, 2019, certificate of need regulations were repealed in the state of Florida effective July 1, 2019; accordingly, the certificate of need intangible assets for our Florida critical illness recovery hospitals were fully amortized during the three months ended June 30, 2019.
Income from Operations
For the three months ended June 30, 2019, we had income from operations of $124.9 million, compared to $120.6 million for the three months ended June 30, 2018. The increase in income from operations resulted principally from our Concentra segment.



48

Table of Contents

Equity in Earnings of Unconsolidated Subsidiaries
Our equity in earnings of unconsolidated subsidiaries principally relates to rehabilitation businesses in which we are a minority owner. For the three months ended June 30, 2019, we had equity in earnings of unconsolidated subsidiaries of $7.4 million, compared to $4.8 million for the three months ended June 30, 2018. The increase in equity in earnings was principally attributable to the growth of certain non-consolidating subsidiaries as a result of our sales of outpatient rehabilitation clinics to these subsidiaries.
Non-Operating Gain
We recognized a non-operating gain of $6.5 million during the three months ended June 30, 2018. The non-operating gain was principally attributable to the sale of outpatient rehabilitation clinics to a non-consolidating subsidiary.
Interest Expense
Interest expense was $51.5 million for the three months ended June 30, 2019, compared to $50.2 million for the three months ended June 30, 2018. The increase in interest expense was principally due to an increase in the variable interest rates associated with the Concentra credit facilities.
Income Taxes
We recorded income tax expense of $20.8 million for the three months ended June 30, 2019, which represented an effective tax rate of 25.8%. We recorded income tax expense of $21.1 million for the three months ended June 30, 2018, which represented an effective tax rate of 25.8%.
Net Income Attributable to Non-Controlling Interests
Net income attributable to non-controlling interests was $15.2 million for the three months ended June 30, 2019, compared to $14.0 million for the three months ended June 30, 2018. The increase was principally due to the improved operating performance of our Concentra segment.



49

Table of Contents

Six Months Ended June 30, 2019, Compared to Six Months Ended June 30, 2018
In the following, we discuss our results of operations related to net operating revenues, operating expenses, Adjusted EBITDA, depreciation and amortization, income from operations, loss on early retirement of debt, equity in earnings of unconsolidated subsidiaries, non-operating gain, interest expense, income taxes, and net income attributable to non-controlling interests, which, in each case, are the same for Holdings and Select.
Net Operating Revenues
Our net operating revenues increased 5.4% to $2,686.0 million for the six months ended June 30, 2019, compared to $2,549.2 million for the six months ended June 30, 2018.
Critical Illness Recovery Hospital Segment.    Net operating revenues increased 1.3% to $918.7 million for the six months ended June 30, 2019, compared to $907.1 million for the six months ended June 30, 2018. The primary cause of the increase in net operating revenues was due to increases in both our Medicare and non-Medicare net revenue per patient day. Net revenue per patient day increased 1.6% to $1,749 for the six months ended June 30, 2019, compared to $1,721 for the six months ended June 30, 2018. Our patient days were 520,989 days for the six months ended June 30, 2019, compared to 521,972 days for the six months ended June 30, 2018.
Rehabilitation Hospital Segment.    Net operating revenues increased 9.3% to $314.9 million for the six months ended June 30, 2019, compared to $288.1 million for the six months ended June 30, 2018. The increase in net operating revenues resulted primarily from an increase in patient volumes during the six months ended June 30, 2019. Our patient days increased 9.7% to 169,341 days for the six months ended June 30, 2019, compared to 154,305 days for the six months ended June 30, 2018. The increase in patient days was principally driven by our rehabilitation hospitals which recently commenced operations. We also experienced an increase in patient days in our existing hospitals. Our net revenue per patient day increased 1.2% to $1,634 for the six months ended June 30, 2019, compared to $1,615 for the six months ended June 30, 2018.
Outpatient Rehabilitation Segment.    Net operating revenues increased 2.1% to $508.8 million for the six months ended June 30, 2019, compared to $498.1 million for the six months ended June 30, 2018. The increase in net operating revenues was principally due to an increase in visits, which increased 1.1% to 4,257,988 for the six months ended June 30, 2019, compared to 4,212,120 visits for the six months ended June 30, 2018. The increase in visits was due to growth within both our existing clinics and new outpatient rehabilitation clinics. This growth was offset in part by the sale of outpatient rehabilitation clinics to non-consolidating subsidiaries since June 30, 2018. These clinics contributed 168,003 visits during the six months ended June 30, 2018. During the six months ended June 30, 2019, we also experienced an increase in management fee revenues related to services provided to our non-consolidating subsidiaries. These services have expanded as a result of our sales of clinics to these non-consolidating subsidiaries. Our net revenue per visit was $103 for both the six months ended June 30, 2019 and 2018.
Concentra Segment.    Net operating revenues increased 5.3% to $809.8 million for the six months ended June 30, 2019, compared to $768.9 million for the six months ended June 30, 2018. Visits in our centers increased 7.0% to 6,014,696 for the six months ended June 30, 2019, compared to 5,620,180 visits for the six months ended June 30, 2018. The increases in net operating revenues and visits were principally due to U.S. HealthWorks, which we acquired on February 1, 2018. Net revenue per visit was $122 for the six months ended June 30, 2019, compared to $125 for the six months ended June 30, 2018. The decrease in net revenue per visit was principally due to an increased proportion of employer service visits, which yield lower per visit rates.
Other.    Net operating revenues increased to $133.8 million for the six months ended June 30, 2019, compared to $86.9 million for the six months ended June 30, 2018. These net operating revenues are attributable to the employee leasing services we provide to certain of our non-consolidating subsidiaries. The increase in net operating revenues was due to both new employee leasing arrangements entered into since June 30, 2018, as well as increased services provided under existing employee leasing arrangements.



50

Table of Contents

Operating Expenses
Our operating expenses consist principally of cost of services and general and administrative expenses. Our operating expenses were $2,342.3 million, or 87.2% of net operating revenues, for the six months ended June 30, 2019, compared to $2,221.5 million, or 87.2% of net operating revenues, for the six months ended June 30, 2018. Our cost of services, a major component of which is labor expense, was $2,282.2 million, or 85.0% of net operating revenues, for the six months ended June 30, 2019, compared to $2,160.5 million, or 84.8% of net operating revenues, for the six months ended June 30, 2018. Our operating expenses, relative to our net operating revenues, were adversely impacted by an increase in expenses incurred by our start-up rehabilitation hospitals. General and administrative expenses were $60.0 million, or 2.2% of net operating revenues, for the six months ended June 30, 2019. General and administrative expenses were $61.0 million, or 2.4% of net operating revenues, for the six months ended June 30, 2018. General and administrative expenses included $2.9 million of U.S. HealthWorks acquisition costs for the six months ended June 30, 2018.
Adjusted EBITDA
Critical Illness Recovery Hospital Segment.    Adjusted EBITDA increased 2.6% to $137.1 million for the six months ended June 30, 2019, compared to $133.7 million for the six months ended June 30, 2018. Our Adjusted EBITDA margin for the critical illness recovery hospital segment was 14.9% for the six months ended June 30, 2019, compared to 14.7% for the six months ended June 30, 2018. The increase in Adjusted EBITDA for our critical illness recovery hospital segment was primarily driven by an increase in net revenue per patient day, as discussed above under “Net Operating Revenues.”
Rehabilitation Hospital Segment.    Adjusted EBITDA increased 1.4% to $55.8 million for the six months ended June 30, 2019, compared to $55.0 million for the six months ended June 30, 2018. Our Adjusted EBITDA margin for the rehabilitation hospital segment was 17.7% for the six months ended June 30, 2019, compared to 19.1% for the six months ended June 30, 2018. The increase in Adjusted EBITDA was primarily attributable to an increase in patient volume at several of our existing hospitals. The decrease in Adjusted EBITDA margin for our rehabilitation hospital segment was primarily driven by Adjusted EBITDA losses in our start-up hospitals during the six months ended June 30, 2019. Adjusted EBITDA start-up losses were $8.8 million for the six months ended June 30, 2019, compared to $3.0 million for the six months ended June 30, 2018.
Outpatient Rehabilitation Segment.    Adjusted EBITDA was $71.6 million for the six months ended June 30, 2019, compared to $72.5 million for the six months ended June 30, 2018. Our Adjusted EBITDA margin for the outpatient rehabilitation segment was 14.1% for the six months ended June 30, 2019, compared to 14.5% for the six months ended June 30, 2018. For the six months ended June 30, 2019, our Adjusted EBITDA and Adjusted EBITDA margin were adversely impacted by increases in employee costs relative to our net operating revenues.
Concentra Segment.    Adjusted EBITDA increased 9.2% to $142.3 million for the six months ended June 30, 2019, compared to $130.4 million for the six months ended June 30, 2018, which included the operating results of U.S. HealthWorks beginning February 1, 2018. Our Adjusted EBITDA margin for the Concentra segment was 17.6% for the six months ended June 30, 2019, compared to 17.0% for the six months ended June 30, 2018. The increases in Adjusted EBITDA and Adjusted EBITDA margin resulted from achieving lower relative operating costs across our combined Concentra and U.S. HealthWorks businesses.
Other.    The Adjusted EBITDA loss was $50.5 million for the six months ended June 30, 2019, compared to an Adjusted EBITDA loss of $50.0 million for the six months ended June 30, 2018.
Depreciation and Amortization
Depreciation and amortization expense was $107.1 million for the six months ended June 30, 2019, compared to $98.5 million for the six months ended June 30, 2018. The increase principally occurred within our Concentra and critical illness recovery hospital segments. The increase in our Concentra segment was principally due to the acquisition of U.S. HealthWorks, which we acquired on February 1, 2018. The increase in our critical illness recovery hospital segment was principally due to the repeal of certificate of need regulations in the state of Florida effective July 1, 2019; accordingly, the certificate of need intangible assets for our Florida critical illness recovery hospitals were fully amortized during the six months ended June 30, 2019.
Income from Operations
For the six months ended June 30, 2019, we had income from operations of $236.6 million, compared to $229.2 million for the six months ended June 30, 2018. The increase in income from operations resulted principally from our Concentra segment.



51

Table of Contents

Loss on Early Retirement of Debt
During the six months ended June 30, 2018, we amended both Select’s senior secured credit facilities and Concentra’s first lien credit agreement which resulted in losses on early retirement of debt of $10.3 million during the six months ended June 30, 2018.
Equity in Earnings of Unconsolidated Subsidiaries
Our equity in earnings of unconsolidated subsidiaries principally relates to rehabilitation businesses in which we are a minority owner. For the six months ended June 30, 2019, we had equity in earnings of unconsolidated subsidiaries of $11.8 million, compared to $9.5 million for the six months ended June 30, 2018. The increase in equity in earnings was principally attributable to the growth of certain non-consolidating subsidiaries as a result of our sales of outpatient rehabilitation clinics to these subsidiaries.
Non-Operating Gain
We recognized non-operating gains of $6.5 million and $6.9 million during the six months ended June 30, 2019 and 2018, respectively. The non-operating gains were principally attributable to sales of outpatient rehabilitation clinics to non-consolidating subsidiaries.
Interest Expense
Interest expense was $102.3 million for the six months ended June 30, 2019, compared to $97.3 million for the six months ended June 30, 2018. The increase in interest expense was principally due an increase in variable interest rates associated with the Concentra credit facilities. We also experienced an increase in interest expense due to an increase in our indebtedness as a result of the acquisition of U.S. HealthWorks on February 1, 2018.
Income Taxes
We recorded income tax expense of $39.3 million for the six months ended June 30, 2019, which represented an effective tax rate of 25.7%. We recorded income tax expense of $33.4 million for the six months ended June 30, 2018, which represented an effective tax rate of 24.2%. For the six months ended June 30, 2018, the lower effective tax rate resulted principally from the discrete tax benefits realized from certain equity interests redeemed at our Concentra subsidiary and completed in connection with the closing of the U.S. HealthWorks acquisition on February 1, 2018.
Net Income Attributable to Non-Controlling Interests
Net income attributable to non-controlling interests was $27.7 million for the six months ended June 30, 2019, compared to $24.3 million for the six months ended June 30, 2018. The increase was principally due to the improved operating performance of our Concentra segment. During the six months ended June 30, 2018, Concentra incurred costs associated with the acquisition of U.S. HealthWorks and the amendment of Concentra’s first lien credit agreement.




52

Table of Contents

Liquidity and Capital Resources
Cash Flows for the Six Months Ended June 30, 2019 and Six Months Ended June 30, 2018
In the following, we discuss cash flows from operating activities, investing activities, and financing activities, which, in each case, are the same for Holdings and Select.
 
 
Six Months Ended June 30,
 
 
2018
 
2019
 
 
(in thousands)
Cash flows provided by operating activities
 
$
216,950

 
$
132,914

Cash flows used in investing activities
 
(595,971
)
 
(227,479
)
Net cash provided by financing activities
 
397,501

 
43,423

Net increase (decrease) in cash and cash equivalents
 
18,480

 
(51,142
)
Cash and cash equivalents at beginning of period
 
122,549

 
175,178

Cash and cash equivalents at end of period
 
$
141,029

 
$
124,036

Operating activities provided $132.9 million of cash flows for the six months ended June 30, 2019, compared to $217.0 million of cash flows for the six months ended June 30, 2018. The lower operating cash flows for the six months ended June 30, 2019, compared to the six months ended June 30, 2018, was principally driven by the change in our accounts receivable. We experienced an increase in days sales outstanding to 53 days at June 30, 2019, compared to 51 days at December 31, 2018. We experienced a decline in days sales outstanding to 54 days at June 30, 2018, compared to 58 days at December 31, 2017. Our days sales outstanding will fluctuate based upon variability in our collection cycles. Our days sales outstanding fell within our expected range at June 30, 2019 and December 31, 2018.
Investing activities used $227.5 million of cash flows for the six months ended June 30, 2019. The principal uses of cash were $89.3 million for purchases of property and equipment and $138.3 million for investments in and acquisitions of businesses. Investing activities used $596.0 million of cash flows for the six months ended June 30, 2018. The principal uses of cash were $515.0 million related to the acquisition of U.S. HealthWorks and $81.6 million for purchases of property and equipment.
Financing activities provided $43.4 million of cash flows for the six months ended June 30, 2019. The principal source of cash was net borrowings of $175.0 million under the Select revolving facility. This was offset in part by $98.8 million and $33.9 million for mandatory prepayments of term loans under the Select credit facilities and Concentra credit facilities, respectively.
Financing activities provided $397.5 million of cash flows for the six months ended June 30, 2018. The principal source of cash was from the issuance of term loans under the Concentra credit facilities which resulted in net proceeds of $779.9 million. This was offset in part by $301.2 million of distributions to non-controlling interests, of which $294.9 million related to the redemption and reorganization transactions executed in connection with the acquisition of U.S. HealthWorks, and $80.0 million of net repayments under the Select revolving facility.






53

Table of Contents

Capital Resources
Working capital.  We had net working capital of $175.4 million at June 30, 2019, compared to $287.3 million at December 31, 2018. The decrease in net working capital was principally due to the recognition of current operating lease liabilities upon the adoption of ASC Topic 842, Leases, on January 1, 2019.
Select credit facilities.
In February 2019, Select made a principal prepayment of $98.8 million associated with its term loans in accordance with the provision in the Select credit facilities that requires mandatory prepayments of term loans as a result of annual excess cash flow, as defined in the Select credit facilities.
At June 30, 2019, Select had outstanding borrowings under the Select credit facilities consisting of $1,031.1 million in Select term loans (excluding unamortized discounts and debt issuance costs of $17.3 million) and borrowings of $195.0 million (excluding letters of credit) under the Select revolving facility. At June 30, 2019, Select had $216.6 million of availability under the Select revolving facility after giving effect to $38.4 million of outstanding letters of credit.
On August 1, 2019, Select entered into Amendment No. 3 to the Select credit agreement dated March 6, 2017. Among other things, the amendment (i) provided for an additional $500.0 million in term loans that, along with the existing Select term loan, have a maturity date of March 6, 2025, (ii) extended the maturity date of Select’s revolving credit facility from March 6, 2022 to March 6, 2024, and (iii) increased the total net leverage ratio permitted under the Select credit agreement.
Select senior notes.
        On August 1, 2019, Select issued and sold $550.0 million aggregate principal amount of senior notes due August 15, 2026. Select intends to use a portion of the net proceeds of the senior notes, together with a portion of the proceeds from the incremental term loan borrowings under the Select credit facilities (as described above), to redeem in full Select’s $710 million 6.375% senior notes due 2021, to repay in full the outstanding borrowings under Select’s revolving credit facility, and pay related fees and expenses associated with the financing.
       Interest on the senior notes accrues at the rate of 6.250% per annum and is payable semi-annually in arrears on February 15 and August 15 of each year, commencing on February 15, 2020. The senior notes are Select’s senior unsecured obligations which are subordinated to all of Select’s existing and future secured indebtedness, including the Select credit facilities. The senior notes rank equally in right of payment with all of Select’s other existing and future senior unsecured indebtedness and senior in right of payment to all of Select’s existing and future subordinated indebtedness. The senior notes are unconditionally guaranteed on a joint and several basis by each of Select’s direct or indirect existing and future domestic restricted subsidiaries, other than certain non-guarantor subsidiaries.
        Select may redeem some or all of the senior notes prior to August 15, 2022 by paying a “make-whole” premium. Select may redeem some or all of the senior notes on or after August 15, 2022 at specified redemption prices. In addition, prior to August 15, 2022, Select may redeem up to 40% of the principal amount of the senior notes with the net proceeds of certain equity offerings at a price of 106.250% plus accrued and unpaid interest, if any. Select is obligated to offer to repurchase the senior notes at a price of 101% of their principal amount plus accrued and unpaid interest, if any, as a result of certain change of control events. These restrictions and prohibitions are subject to certain qualifications and exceptions.
The terms of the senior notes contains covenants that, among other things, limit Select’s ability and the ability of certain of Select’s subsidiaries to (i) grant liens on its assets, (ii) make dividend payments, other distributions or other restricted payments, (iii) incur restrictions on the ability of Select’s restricted subsidiaries to pay dividends or make other payments, (iv) enter into sale and leaseback transactions, (v) merge, consolidate, transfer or dispose of substantially all of their assets, (vi) incur additional indebtedness, (vii) make investments, (viii) sell assets, including capital stock of subsidiaries, (ix) use the proceeds from sales of assets, including capital stock of restricted subsidiaries, and (x) enter into transactions with affiliates. These covenants are subject to a number of exceptions, limitations and qualifications.
Concentra credit facilities.  Select and Holdings are not parties to the Concentra credit facilities and are not obligors with respect to Concentra’s debt under such agreements. While this debt is non-recourse to Select, it is included in Select’s consolidated financial statements.
In February 2019, Concentra made a principal prepayment of $33.9 million associated with its term loans in accordance with the provision in the Concentra credit facilities that requires mandatory prepayments of term loans as a result of annual excess cash flow, as defined in the Concentra credit facilities.
On April 8, 2019, Concentra entered into Amendment No. 5 to the Concentra first lien credit agreement. Amendment No. 5 extended the maturity date of the Concentra revolving credit facility from June 1, 2020 to June 1, 2021 and increased the aggregate commitments available under the Concentra revolving credit facility from $75.0 million to $100.0 million.

54

Table of Contents

At June 30, 2019, Concentra had outstanding borrowings under the Concentra credit facilities consisting of $1,380.3 million of Concentra term loans (excluding unamortized discounts and debt issuance costs of $18.0 million). Concentra did not have any borrowings under the Concentra revolving facility. At June 30, 2019, Concentra had $87.3 million of availability under its revolving facility after giving effect to $12.7 million of outstanding letters of credit.
Stock Repurchase Program.  Holdings’ board of directors has authorized a common stock repurchase program to repurchase up to $500.0 million worth of shares of its common stock. The program has been extended until December 31, 2019, and 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 the Select revolving facility. During the six months ended June 30, 2019, Holdings repurchased 902,313 shares at a cost of approximately $13.1 million, an average cost per share of $14.55, which includes transaction costs. Since the inception of the program through June 30, 2019, Holdings has repurchased 36,826,441 shares at a cost of approximately $327.9 million, or $8.90 per share, which includes transaction costs.
Liquidity.  We believe our internally generated cash flows and borrowing capacity under the Select and Concentra credit facilities will be sufficient to finance operations over the next twelve months. 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.
Use of Capital Resources.  We may from time to time pursue opportunities to develop new joint venture relationships with significant 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.
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.


55

Table of Contents

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 the Select credit facilities and Concentra credit facilities.
At June 30, 2019, Select had outstanding borrowings under the Select credit facilities consisting of $1,031.1 million in Select term loans (excluding unamortized discounts and debt issuance costs of $17.3 million) and borrowings of $195.0 million (excluding letters of credit) under the Select revolving facility, which bear interest at variable rates.
At June 30, 2019, Concentra had outstanding borrowings under the Concentra credit facilities consisting of $1,380.3 million of Concentra term loans (excluding unamortized discounts and debt issuance costs of $18.0 million), which bear interest at variable rates. Concentra did not have any borrowings under the Concentra revolving facility.
As of June 30, 2019, each 0.25% increase in market interest rates will impact the interest expense on Select’s and Concentra’s variable rate debt by $6.5 million per annum.
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 June 30, 2019, 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 second quarter ended June 30, 2019, 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.

56

Table of Contents

PART II: OTHER INFORMATION
ITEM 1. LEGAL PROCEEDINGS
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 operations, the Company currently maintains insurance coverages under a combination of policies with a total annual aggregate limit of up to $40.0 million. 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 numerous programs that are designed to respond to the risks of the specific joint venture. The annual aggregate limit under these programs ranges from $5.0 million to $20.0 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 reviews its insurance program annually and may make adjustments to the amount of insurance coverage and self-insured retentions in future years. The Company also maintains umbrella liability insurance covering claims which, due to their nature or amount, are not covered by or not fully covered by the Company’s other insurance policies. These insurance policies also do not generally cover punitive damages and are subject to various deductibles and policy limits. 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.
 Evansville Litigation.    On October 19, 2015, the plaintiff‑relators filed a Second Amended Complaint in United States of America, ex rel. Tracy Conroy, Pamela Schenk and Lisa Wilson v. Select Medical Corporation, Select Specialty Hospital-Evansville, LLC (“SSH‑Evansville”), Select Employment Services, Inc., and Dr. Richard Sloan. The case is a civil action filed in the United States District Court for the Southern District of Indiana by private plaintiff‑relators on behalf of the United States under the federal False Claims Act. The plaintiff‑relators are the former CEO and two former case managers at SSH‑Evansville, and the defendants currently include the Company, SSH‑Evansville, a subsidiary of the Company serving as common paymaster for its employees, and a physician who practices at SSH‑Evansville. The plaintiff‑relators allege that SSH‑Evansville discharged patients too early or held patients too long, improperly discharged patients to and readmitted them from short stay hospitals, up‑coded diagnoses at admission, and admitted patients for whom long‑term acute care was not medically necessary. They also allege that the defendants engaged in retaliation in violation of federal and state law. The Second Amended Complaint replaced a prior complaint that was filed under seal on September 28, 2012 and served on the Company on February 15, 2013, after a federal magistrate judge unsealed it on January 8, 2013. All deadlines in the case had been stayed after the seal was lifted in order to allow the government time to complete its investigation and to decide whether or not to intervene. On June 19, 2015, the United States Department of Justice notified the District Court of its decision not to intervene in the case.
In December 2015, the defendants filed a Motion to Dismiss the Second Amended Complaint on multiple grounds, including that the action is disallowed by the False Claims Act’s public disclosure bar, which disqualifies qui tam actions that are based on fraud already publicly disclosed through enumerated sources, unless the relator is an original source, and that the plaintiff‑relators did not plead their claims with sufficient particularity, as required by the Federal Rules of Civil Procedure.



57

Table of Contents

Thereafter, the United States filed a notice asserting a veto of the defendants’ use of the public disclosure bar for claims arising from conduct from and after March 23, 2010, which was based on certain statutory changes to the public disclosure bar language included in the Affordable Care Act. On September 30, 2016, the District Court partially granted and partially denied the defendants’ Motion to Dismiss. It ruled that the plaintiff‑relators alleged substantially the same conduct as had been publicly disclosed and that the plaintiff relators are not original sources, so that the public disclosure bar requires dismissal of all non‑retaliation claims arising from conduct before March 23, 2010. The District Court also ruled that the statutory changes to the public disclosure bar gave the United States the power to veto its applicability to claims arising from conduct on and after March 23, 2010, and therefore did not dismiss those claims based on the public disclosure bar. However, the District Court ruled that the plaintiff‑relators did not plead certain of their claims relating to interrupted stay manipulation and premature discharging of patients with the requisite particularity, and dismissed those claims. The District Court declined to dismiss the plaintiff relators’ claims arising from conduct from and after March 23, 2010 relating to delayed discharging of patients and up-coding and the plaintiff relators’ retaliation claims. The plaintiff-relators then proposed a case management plan seeking nationwide discovery involving all of the Company’s LTCHs for the period from March 23, 2010 through the present and allowing discovery that would facilitate the use of statistical sampling to prove liability, which the defendants opposed. In April 2018, a U.S. magistrate judge ruled that plaintiff‑relators’ discovery will be limited to only SSH-Evansville for the period from March 23, 2010 through September 30, 2016, and that the plaintiff‑relators will be required to prove the fraud that they allege on a claim-by-claim basis, rather than using statistical sampling. The plaintiff-relators appealed this decision to the district judge who, in March 2019, affirmed the decision of the magistrate judge regarding the geographic and temporal scope of the case, but ruled that the question of statistical sampling is not ripe for review.
The Company intends to vigorously defend this action, but at this time the Company is unable to predict the timing and outcome of this matter.
Wilmington Litigation.    On January 19, 2017, the United States District Court for the District of Delaware unsealed a qui tam Complaint in United States of America and State of Delaware ex rel. Theresa Kelly v. Select Specialty Hospital-Wilmington, Inc. (“SSH‑Wilmington”), Select Specialty Hospitals, Inc., Select Employment Services, Inc., Select Medical Corporation, and Crystal Cheek, No. 16‑347‑LPS. The Complaint was initially filed under seal in May 2016 by a former chief nursing officer at SSH‑Wilmington and was unsealed after the United States filed a Notice of Election to Decline Intervention in January 2017. The corporate defendants were served in March 2017. In the complaint, the plaintiff‑relator alleges that the Select defendants and an individual defendant, who is a former health information manager at SSH‑Wilmington, violated the False Claims Act and the Delaware False Claims and Reporting Act based on allegedly falsifying medical practitioner signatures on medical records and failing to properly examine the credentials of medical practitioners at SSH‑Wilmington. In response to the Select defendants’ motion to dismiss the Complaint, in May 2017 the plaintiff-relator filed an Amended Complaint asserting the same causes of action. The Select defendants filed a Motion to Dismiss the Amended Complaint based on numerous grounds, including that the Amended Complaint did not plead any alleged fraud with sufficient particularity, failed to plead that the alleged fraud was material to the government’s payment decision, failed to plead sufficient facts to establish that the Select defendants knowingly submitted false claims or records, and failed to allege any reverse false claim. In March 2018, the District Court dismissed the plaintiff‑relator’s claims related to the alleged failure to properly examine medical practitioners’ credentials, her reverse false claims allegations, and her claim that defendants violated the Delaware False Claims and Reporting Act. It denied the defendants’ motion to dismiss claims that the allegedly falsified medical practitioner signatures violated the False Claims Act. Separately, the District Court dismissed the individual defendant due to plaintiff-relator’s failure to timely serve the amended complaint upon her.
In March 2017, the plaintiff-relator initiated a second action by filing a Complaint in the Superior Court of the State of Delaware in Theresa Kelly v. Select Medical Corporation, Select Employment Services, Inc., and SSH‑Wilmington, C.A. No. N17C-03-293 CLS. The Delaware Complaint alleges that the defendants retaliated against her in violation of the Delaware Whistleblowers’ Protection Act for reporting the same alleged violations that are the subject of the federal Amended Complaint. The defendants filed a motion to dismiss, or alternatively to stay, the Delaware Complaint based on the pending federal Amended Complaint and the failure to allege facts to support a violation of the Delaware Whistleblowers’ Protection Act.  In January 2018, the Court stayed the Delaware Complaint pending the outcome of the federal case.
The Company intends to vigorously defend these actions, but at this time the Company is unable to predict the timing and outcome of this matter.

58

Table of Contents

Contract Therapy Subpoena. On May 18, 2017, the Company received a subpoena from the U.S. Attorney’s Office for the District of New Jersey seeking various documents principally relating to the Company’s contract therapy division, which contracted to furnish rehabilitation therapy services to residents of skilled nursing facilities (“SNFs”) and other providers. The Company operated its contract therapy division through a subsidiary until March 31, 2016, when the Company sold the stock of the subsidiary. The subpoena seeks documents that appear to be aimed at assessing whether therapy services were furnished and billed in compliance with Medicare SNF billing requirements, including whether therapy services were coded at inappropriate levels and whether excessive or unnecessary therapy was furnished to justify coding at higher paying levels. The Company does not know whether the subpoena has been issued in connection with a qui tam lawsuit or in connection with possible civil, criminal or administrative proceedings by the government. The Company is producing documents in response to the subpoena and intends to fully cooperate with this investigation. At this time, the Company is unable to predict the timing and outcome of this matter.
ITEM 1A. RISK FACTORS
There have been no material changes from our risk factors as previously reported in our Annual Report on Form 10-K for the year ended December 31, 2018.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
Purchases of Equity Securities by the Issuer
Holdings’ board of directors has authorized a common stock repurchase program to repurchase up to $500.0 million worth of shares of its common stock. The program, which has been extended until December 31, 2019, 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 June 30, 2019.
 
 
Total Number of
Shares Purchased(1)
 
Average Price
Paid Per Share(1)
 
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
April 1 - April 30, 2019
 
33,939

 
$
14.58

 

 
$
185,249,408

May 1 - May 31, 2019
 
731,703

 
14.62

 
731,703

 
174,548,606

June 1 - June 30, 2019
 
170,610

 
14.21

 
170,610

 
172,124,038

Total
 
936,252

 
$
14.55

 
902,313

 
$
172,124,038

_______________________________________________________________________________
(1)
Includes share repurchases under our common stock repurchase program and 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
None.

59

Table of Contents

ITEM 6. EXHIBITS
Number
 
Description
10.1
 
31.1
 
31.2
 
32.1
 
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
 
XBRL Taxonomy Extension Schema Document.
101.CAL
 
XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF
 
XBRL Taxonomy Extension Definition Linkbase Document.
101.LAB
 
XBRL Taxonomy Extension Label Linkbase Document.
101.PRE
 
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.

60

Table of Contents

SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrants have duly caused this Report to be signed on their behalf by the undersigned, thereunto duly authorized.
 
SELECT MEDICAL CORPORATION
 
 
 
 
 
By:
/s/ Martin F. Jackson
 
 
Martin F. Jackson
 
 
Executive Vice President and Chief Financial Officer
 
 
(Duly Authorized Officer)
 
 
 
 
By:
/s/ Scott A. Romberger
 
 
Scott A. Romberger
 
 
Senior Vice President, Chief Accounting Officer and Controller
 
 
(Principal Accounting Officer)
 
Dated:  August 1, 2019
 
SELECT MEDICAL HOLDINGS CORPORATION
 
 
 
 
 
By:
/s/ Martin F. Jackson
 
 
Martin F. Jackson
 
 
Executive Vice President and Chief Financial Officer
 
 
(Duly Authorized Officer)
 
 
 
 
By:
/s/  Scott A. Romberger
 
 
Scott A. Romberger
 
 
Senior Vice President, Chief Accounting Officer and Controller
 
 
(Principal Accounting Officer)
 
Dated:  August 1, 2019


61