MECHANICSBURG, Pa., Oct. 31,
2024 /PRNewswire/ -- Select Medical Holdings
Corporation ("Select Medical," "we," "us," or "our") (NYSE: SEM)
today announced results for its third quarter ended September 30, 2024, and the declaration of a cash
dividend.
For the third quarter ended September 30, 2024, revenue
increased 5.7% to $1,761.2 million,
compared to $1,665.7 million for the
same quarter, prior year. Income from operations increased 8.6% to
$141.1 million for the third quarter
ended September 30, 2024, compared to $130.0 million for the same quarter, prior
year. Net income increased 33.2% to $81.0
million for the third quarter ended September 30, 2024,
compared to $60.8 million for the
same quarter, prior year. Adjusted EBITDA increased 6.0% to
$205.5 million for the third quarter
ended September 30, 2024, compared to $193.8 million for the same quarter, prior year.
Earnings per common share increased 13.2% to $0.43 for the third quarter ended
September 30, 2024, compared to $0.38 for the same quarter, prior
year. Adjusted earnings per common share increased 8.7% to
$0.50 for the third quarter ended
September 30, 2024, compared to $0.46 for the same quarter, prior year. The
definition of Adjusted EBITDA and a reconciliation of net income to
Adjusted EBITDA are presented in table IX of this release. A
reconciliation of earnings per common share to adjusted earnings
per common share is presented in table X of this release.
For the nine months ended September 30, 2024, revenue
increased 6.1% to $5,309.7 million,
compared to $5,005.2 million for the
same period, prior year. Income from operations increased 11.9% to
$492.9 million for the nine months
ended September 30, 2024, compared to $440.6 million for the same period, prior year.
Net income increased 23.1% to $292.9
million for the nine months ended September 30, 2024,
compared to $237.9 million for the
same period, prior year. Adjusted EBITDA increased 10.6% to
$693.7 million for the nine months
ended September 30, 2024, compared to $627.4 million for the same period, prior year.
Earnings per common share increased 14.8% to $1.78 for the nine months ended
September 30, 2024, compared to $1.55 for the same period, prior year. Adjusted
earnings per common share increased 14.1% to $1.86 for the nine months ended
September 30, 2024, compared to $1.63 for the same period, prior year. The
definition of Adjusted EBITDA and a reconciliation of net income to
Adjusted EBITDA are presented in table IX of this release. A
reconciliation of earnings per common share to adjusted earnings
per common share is presented in table X of this release.
Company Overview
Select Medical is one of the largest operators of critical
illness recovery hospitals, rehabilitation hospitals, outpatient
rehabilitation clinics, and occupational health centers in
the United States based on number
of facilities. Select Medical's reportable segments include
the critical illness recovery hospital segment, the rehabilitation
hospital segment, the outpatient rehabilitation segment, and the
Concentra segment. As of September 30, 2024, Select Medical
operated 106 critical illness recovery hospitals in 29 states, 34
rehabilitation hospitals in 13 states, 1,925 outpatient
rehabilitation clinics in 39 states and the District of Columbia, and 549 occupational
health centers in 41 states. At September 30, 2024, Select
Medical had operations in 46 states and the District of Columbia. Information about Select
Medical is available at www.selectmedical.com.
Critical Illness Recovery Hospital Segment
For the third quarter ended September 30, 2024, revenue for
the critical illness recovery hospital segment increased 3.4% to
$583.0 million, compared to
$563.6 million for the same quarter,
prior year. Adjusted EBITDA for the critical illness recovery
hospital segment increased 9.5% to $50.8
million for the third quarter ended September 30, 2024,
compared to $46.4 million for the
same quarter, prior year. The Adjusted EBITDA margin for the
critical illness recovery hospital segment was 8.7% for the third
quarter ended September 30, 2024, compared to 8.2% for the
same quarter, prior year. Certain critical illness recovery
hospital key statistics are presented in table VII of this release
for the third quarters ended September 30, 2024 and 2023.
For the nine months ended September 30, 2024, revenue for
the critical illness recovery hospital segment increased 6.4% to
$1,843.8 million, compared to
$1,732.6 million for the same period,
prior year. Adjusted EBITDA for the critical illness recovery
hospital segment increased 26.5% to $238.5
million for the nine months ended September 30, 2024,
compared to $188.6 million for the
same period, prior year. The Adjusted EBITDA margin for the
critical illness recovery hospital segment was 12.9% for the nine
months ended September 30, 2024, compared to 10.9% for the
same period, prior year. Certain critical illness recovery hospital
key statistics are presented in table VIII of this release for the
nine months ended September 30, 2024 and 2023.
Rehabilitation Hospital Segment
For the third quarter ended September 30, 2024, revenue for
the rehabilitation hospital segment increased 14.4% to $282.7 million, compared to $247.1 million for the same quarter, prior year.
Adjusted EBITDA for the rehabilitation hospital segment increased
12.1% to $60.1 million for the third
quarter ended September 30, 2024, compared to $53.6 million for the same quarter, prior year.
The Adjusted EBITDA margin for the rehabilitation hospital segment
was 21.3% for the third quarter ended September 30, 2024,
compared to 21.7% for the same quarter, prior year. Certain
rehabilitation hospital key statistics are presented in table VII
of this release for the third quarters ended September 30,
2024 and 2023.
For the nine months ended September 30, 2024, revenue for
the rehabilitation hospital segment increased 13.5% to $816.2 million, compared to $719.4 million for the same period, prior year.
Adjusted EBITDA for the rehabilitation hospital segment increased
18.0% to $183.5 million for the nine
months ended September 30, 2024, compared to $155.5 million for the same period, prior year.
The Adjusted EBITDA margin for the rehabilitation hospital segment
was 22.5% for the nine months ended September 30, 2024,
compared to 21.6% for the same period, prior year. Certain
rehabilitation hospital key statistics are presented in table VIII
of this release for the nine months ended September 30, 2024
and 2023.
Outpatient Rehabilitation Segment
For the third quarter ended September 30, 2024, revenue for
the outpatient rehabilitation segment increased 6.9% to
$312.0 million, compared to
$291.8 million for the same quarter,
prior year. Adjusted EBITDA for the outpatient rehabilitation
segment increased 7.5% to $28.3
million for the third quarter ended September 30, 2024,
compared to $26.3 million for the
same quarter, prior year. The Adjusted EBITDA margin for the
outpatient rehabilitation segment was 9.1% for the third quarter
ended September 30, 2024, compared to 9.0% for the same
quarter, prior year. Certain outpatient rehabilitation key
statistics are presented in table VII of this release for the third
quarters ended September 30, 2024 and 2023.
For the nine months ended September 30, 2024, revenue for
the outpatient rehabilitation segment increased 4.5% to
$930.7 million, compared to
$890.7 million for the same period,
prior year. Adjusted EBITDA for the outpatient rehabilitation
segment was $82.0 million for the
nine months ended September 30, 2024, compared to $89.4 million for the same period, prior year.
The Adjusted EBITDA margin for the outpatient rehabilitation
segment was 8.8% for the nine months ended September 30, 2024,
compared to 10.0% for the same period, prior year. Certain
outpatient rehabilitation key statistics are presented in table
VIII of this release for the nine months ended September 30,
2024 and 2023.
Concentra Segment
For the third quarter ended September 30, 2024, revenue for
the Concentra segment increased 3.3% to $489.6 million, compared to $474.0 million for the same quarter, prior year.
Adjusted EBITDA for the Concentra segment increased 2.7% to
$101.6 million for the third quarter
ended September 30, 2024, compared to $98.9 million for the same quarter, prior year.
The Adjusted EBITDA margin for the Concentra segment was 20.7% for
the third quarter ended September 30, 2024, compared to 20.9%
for the same quarter, prior year. Certain Concentra key statistics
are presented in table VII of this release for the third quarters
ended September 30, 2024 and 2023.
For the nine months ended September 30, 2024, revenue for
the Concentra segment increased 2.7% to $1,435.2 million, compared to $1,397.3 million for the same period, prior year.
Adjusted EBITDA for the Concentra segment increased 2.1% to
$299.3 million for the nine months
ended September 30, 2024, compared to $293.0 million for the same period, prior year.
The Adjusted EBITDA margin for the Concentra segment was 20.9% for
the nine months ended September 30, 2024, compared to 21.0%
for the same period, prior year. Certain Concentra key statistics
are presented in table VIII of this release for the nine months
ended September 30, 2024 and 2023.
Dividend
On October 30, 2024, Select Medical's Board of Directors
declared a cash dividend of $0.125
per share. The dividend will be payable on or about
November 26, 2024, to stockholders of record as of the close
of business on November 13, 2024.
There is no assurance that future dividends will be declared.
The declaration and payment of dividends in the future are at the
discretion of Select Medical's Board of Directors after taking into
account various factors, including, but not limited to, Select
Medical's financial condition, operating results, available cash
and current and anticipated cash needs, the terms of Select
Medical's indebtedness, and other factors Select Medical's Board of
Directors may deem to be relevant.
Stock Repurchase Program
The Board of Directors of Select Medical has authorized a common
stock repurchase program to repurchase up to $1.0 billion worth of shares of its common stock.
The common stock repurchase program will remain in effect until
December 31, 2025, 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 Select
Medical deems appropriate. Select Medical funds this program with
cash on hand and borrowings under its revolving credit
facility.
Select Medical did not repurchase shares under its authorized
stock repurchase program during the nine months ended
September 30, 2024. Since the inception of the common stock
repurchase program through September 30, 2024, Select Medical
has repurchased 48,234,823 shares at a cost of approximately
$600.3 million, or $12.45 per share, which includes transaction
costs.
Concentra Group Holdings Parent Initial Public Offering and Debt
Transactions
On July 26, 2024, Concentra Group Holdings Parent
("Concentra"), a then wholly-owned subsidiary of Select, completed
an initial public offering ("IPO") of 22,500,000 shares of its
common stock, par value $0.01 per
share, at an initial public offering price of $23.50 per share for for net proceeds of
$499.7 million after deducting
underwriting discounts and commission of $29.1 million. In addition, the underwriters
exercised the option to purchase an additional 750,000 shares of
the Concentra's common stock for net proceeds of $16.7 million after deducting discounts and
commission of $1.0 million.
Concentra shares began trading on the New York Stock Exchange under
the symbol "CON" on July 25,
2024.
In connection with the offering, Concentra Health Services, Inc.
("CHSI"), a then wholly-owned subsidiary of Concentra, entered into
certain financing arrangements which include Credit Facilities and
the issuance of $650.0 million
aggregate principal amount of 6.875% Senior Notes due 2032 (the
"Notes"). The Notes are unconditionally guaranteed, jointly and
severally, on a senior unsecured basis by Concentra and certain of
its wholly-owned subsidiaries. The Notes bear interest at a rate of
6.875% per annum and mature on July 15,
2032. The Credit Facilities consist of a $850.0 million Term Loan and a $400.0 million Revolving Credit Facility.
The Revolving Credit Facility was undrawn at the time of closing.
The Term Loan matures on July 26,
2031, and has an interest rate of Term SOFR plus a
percentage ranging from 2.00% to 2.25%, subject to a leverage-based
pricing grid. The Revolving Credit Facility matures on July 26, 2029, and has an interest rate of Term
SOFR plus a percentage ranging from 2.25% to 2.75%, subject to a
leverage-based pricing grid.
The net proceeds of the IPO and the debt financing transactions,
except for $34.7 million, were
used to repay approximately $1.9 billion of Select's Credit
Facilities.
Business Outlook
Select Medical is updating its 2024 business outlook, which was
provided most recently in its August 1,
2024, press release. Select Medical expects revenue to be in
the range of $6.95 billion to
$7.15 billion, Adjusted EBITDA to be
in the range of $865.0 million to
$885.0 million, fully diluted
earnings per share to be in the range of $2.01 to $2.12 and
adjusted earnings per share to be in the range of $2.09 to $2.20.
Reconciliations of full year 2024 Adjusted EBITDA expectations to
net income and adjusted earnings per share to fully diluted
earnings per share are presented in table XI of this release.
Conference Call
Select Medical will host a conference call regarding its third
quarter results and its business outlook on Friday, November 1, 2024, at 9:00am ET. The conference call will be a live
webcast and can be accessed at Select Medical Holdings
Corporation's website at www.selectmedicalholdings.com. A replay of
the webcast will be available shortly after the call through the
same link.
For listeners wishing to dial-in via telephone, or participate
in the question and answer session, you may pre-register for the
call at Select Medical Earnings Call Registration to obtain
your dial-in number and unique passcode.
* * *
* *
Certain statements contained herein that are not descriptions of
historical facts are "forward-looking" statements (as such term is
defined in the Private Securities Litigation Reform Act of 1995),
including statements related to Select Medical's 2024 and long-term
business outlook. Because such statements include risks and
uncertainties, actual results may differ materially from those
expressed or implied by such forward-looking statements due to
factors including the following:
- changes in government reimbursement for our services and/or new
payment policies may result in a reduction in revenue, an increase
in costs, and a reduction in profitability;
- adverse economic conditions including an inflationary
environment could cause us to continue to experience increases in
the prices of labor and other costs of doing business resulting in
a negative impact on our business, operating results, cash flows,
and financial condition;
- shortages in qualified nurses, therapists, physicians, or other
licensed providers, and/or the inability to attract or retain
qualified healthcare professionals could limit our ability to staff
our facilities;
- shortages in qualified health professionals could cause us to
increase our dependence on contract labor, increase our efforts to
recruit and train new employees, and expand upon our initiatives to
retain existing staff, which could increase our operating costs
significantly;
- public threats such as a global pandemic, or widespread
outbreak of an infectious disease, similar to the COVID-19
pandemic, could negatively impact patient volumes and revenues,
increase labor and other operating costs, disrupt global financial
markets, and/or further legislative and regulatory actions which
impact healthcare providers, including actions that may impact the
Medicare program;
- the failure of our Medicare-certified long term care hospitals
or inpatient rehabilitation facilities to maintain their Medicare
certifications may cause our revenue and profitability to
decline;
- the failure of our Medicare-certified long term care hospitals
and inpatient rehabilitation facilities operated as "hospitals
within hospitals" to qualify as hospitals separate from their host
hospitals may cause our revenue and profitability to decline;
- a government investigation or assertion that we have violated
applicable regulations may result in sanctions or reputational harm
and increased costs;
- acquisitions or joint ventures may prove difficult or
unsuccessful, use significant resources, or expose us to unforeseen
liabilities;
- our plans and expectations related to our acquisitions and our
ability to realize anticipated synergies;
- failure to complete or achieve some or all the expected
benefits of the potential separation of Concentra;
- private third-party payors for our services may adopt payment
policies that could limit our future revenue and
profitability;
- the failure to maintain established relationships with the
physicians in the areas we serve could reduce our revenue and
profitability;
- competition may limit our ability to grow and result in a
decrease in our revenue and profitability;
- the loss of key members of our management team could
significantly disrupt our operations;
- the effect of claims asserted against us could subject us to
substantial uninsured liabilities;
- a security breach of our or our third-party vendors'
information technology systems may subject us to potential legal
and reputational harm and may result in a violation of the Health
Insurance Portability and Accountability Act of 1996 or the Health
Information Technology for Economic and Clinical Health Act;
and
- other factors discussed from time to time in our filings with
the Securities and Exchange Commission (the "SEC"), including
factors discussed under the heading "Risk Factors" of the annual
report on Form 10-K for the year ended December 31, 2023.
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.
Investor inquiries:
Joel T. Veit
Senior Vice President and Treasurer
717-972-1100
ir@selectmedical.com
I. Condensed
Consolidated Statements of Operations
For the Three Months
Ended September 30, 2023 and 2024
(In thousands,
except per share amounts, unaudited)
|
|
|
|
2023
|
|
2024
|
|
%
Change
|
Revenue
|
|
$
1,665,694
|
|
$
1,761,220
|
|
5.7 %
|
Costs and
expenses:
|
|
|
|
|
|
|
Cost of services,
exclusive of depreciation and amortization
|
|
1,442,509
|
|
1,523,899
|
|
5.6
|
General and
administrative
|
|
41,316
|
|
47,347
|
|
14.6
|
Depreciation and
amortization
|
|
52,394
|
|
50,143
|
|
(4.3)
|
Total costs and
expenses
|
|
1,536,219
|
|
1,621,389
|
|
5.5
|
Other operating
income
|
|
485
|
|
1,302
|
|
N/M
|
Income from
operations
|
|
129,960
|
|
141,133
|
|
8.6
|
Other income and
expense:
|
|
|
|
|
|
|
Loss on early
retirement of debt
|
|
(14,692)
|
|
(10,939)
|
|
N/M
|
Equity in earnings of
unconsolidated subsidiaries
|
|
11,561
|
|
33,069
|
|
186.0
|
Interest
expense
|
|
(50,271)
|
|
(55,439)
|
|
10.3
|
Income before income
taxes
|
|
76,558
|
|
107,824
|
|
40.8
|
Income tax
expense
|
|
15,742
|
|
26,809
|
|
70.3
|
Net income
|
|
60,816
|
|
81,015
|
|
33.2
|
Less: Net income
attributable to non-controlling interests
|
|
12,636
|
|
25,387
|
|
100.9
|
Net income attributable
to Select Medical
|
|
$
48,180
|
|
$
55,628
|
|
15.5 %
|
Basic and diluted
earnings per common share:(1)
|
|
$
0.38
|
|
$
0.43
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Refer to table III for
calculation of earnings per common share.
|
N/M
|
Not
meaningful
|
II. Condensed
Consolidated Statements of Operations
For the Nine Months
Ended September 30, 2023 and 2024
(In thousands,
except per share amounts, unaudited)
|
|
|
|
2023
|
|
2024
|
|
%
Change
|
Revenue
|
|
$
5,005,202
|
|
$
5,309,692
|
|
6.1 %
|
Costs and
expenses:
|
|
|
|
|
|
|
Cost of services,
exclusive of depreciation and amortization
|
|
4,284,931
|
|
4,516,553
|
|
5.4
|
General and
administrative
|
|
126,103
|
|
145,672
|
|
15.5
|
Depreciation and
amortization
|
|
154,758
|
|
158,151
|
|
2.2
|
Total costs and
expenses
|
|
4,565,792
|
|
4,820,376
|
|
5.6
|
Other operating
income
|
|
1,211
|
|
3,584
|
|
N/M
|
Income from
operations
|
|
440,621
|
|
492,900
|
|
11.9
|
Other income and
expense:
|
|
|
|
|
|
|
Loss on early
retirement of debt
|
|
(14,692)
|
|
(10,939)
|
|
N/M
|
Equity in earnings of
unconsolidated subsidiaries
|
|
30,618
|
|
49,805
|
|
62.7
|
Interest
expense
|
|
(147,839)
|
|
(143,309)
|
|
(3.1)
|
Income before income
taxes
|
|
308,708
|
|
388,457
|
|
25.8
|
Income tax
expense
|
|
70,775
|
|
95,509
|
|
34.9
|
Net income
|
|
237,933
|
|
292,948
|
|
23.1
|
Less: Net income
attributable to non-controlling interests
|
|
40,711
|
|
62,860
|
|
54.4
|
Net income attributable
to Select Medical
|
|
$
197,222
|
|
$
230,088
|
|
16.7 %
|
Basic and diluted
earnings per common share:(1)
|
|
$
1.55
|
|
$
1.78
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Refer to table III for
calculation of earnings per common share.
|
N/M
|
Not
meaningful
|
III. Earnings
per Share
|
For the Three and
Nine Months Ended September 30, 2023 and 2024
|
(In thousands,
except per share amounts, unaudited)
|
Select Medical's capital structure includes common stock and
unvested restricted stock awards. To compute earnings per share
("EPS"), Select Medical applies the two-class method because its
unvested restricted stock awards are participating securities which
are entitled to participate equally with its common stock in
undistributed earnings.
The following table sets forth the net income attributable to
Select Medical, its common shares outstanding, and its
participating securities outstanding for the three and nine months
ended September 30, 2023 and 2024:
|
|
Basic and Diluted
EPS
|
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
|
2023
|
|
2024
|
|
2023
|
|
2024
|
Net income
|
|
$
60,816
|
|
$
81,015
|
|
$
237,933
|
|
$
292,948
|
Less: net income
attributable to non-controlling interests
|
|
12,636
|
|
25,387
|
|
40,711
|
|
62,860
|
Net income attributable
to Select Medical
|
|
48,180
|
|
55,628
|
|
197,222
|
|
230,088
|
Less: net income
attributable to participating securities
|
|
1,722
|
|
2,145
|
|
7,155
|
|
8,935
|
Net income attributable
to common shares
|
|
$
46,458
|
|
$
53,483
|
|
$
190,067
|
|
$
221,153
|
The following tables set forth the computation of EPS under the
two-class method for the three and nine months ended September 30, 2023 and 2024:
|
|
Three Months Ended
September 30,
|
|
|
2023
|
|
|
2024
|
|
|
Net Income
Allocation
|
|
Shares(1)
|
|
Basic and
Diluted EPS
|
|
|
Net Income
Allocation
|
|
Shares(1)
|
|
Basic and
Diluted EPS
|
|
|
(in thousands,
except for per share amounts)
|
Common
shares
|
|
$
46,458
|
|
123,400
|
|
$
0.38
|
|
|
$
53,483
|
|
124,714
|
|
$
0.43
|
Participating
securities
|
|
1,722
|
|
4,574
|
|
$
0.38
|
|
|
2,145
|
|
5,001
|
|
$
0.43
|
Total
|
|
$
48,180
|
|
|
|
|
|
|
$
55,628
|
|
|
|
|
|
|
|
Nine Months Ended
September 30,
|
|
|
2023
|
|
|
2024
|
|
|
Net Income
Allocation
|
|
Shares(1)
|
|
Basic and
Diluted EPS
|
|
|
Net Income
Allocation
|
|
Shares(1)
|
|
Basic and
Diluted EPS
|
|
|
(in thousands,
except for per share amounts)
|
Common
shares
|
|
$
190,067
|
|
122,865
|
|
$
1.55
|
|
|
$
221,153
|
|
124,175
|
|
$
1.78
|
Participating
securities
|
|
7,155
|
|
4,625
|
|
$
1.55
|
|
|
8,935
|
|
5,017
|
|
$
1.78
|
Total
|
|
$
197,222
|
|
|
|
|
|
|
$
230,088
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Represents the weighted
average share count outstanding during the period.
|
IV. Condensed
Consolidated Balance Sheets
(In thousands,
unaudited)
|
|
|
|
December 31,
2023
|
|
September 30,
2024
|
Assets
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
84,006
|
|
$
191,468
|
Accounts
receivable
|
|
940,335
|
|
1,060,007
|
Other current
assets
|
|
233,305
|
|
152,722
|
Total Current
Assets
|
|
1,257,646
|
|
1,404,197
|
Operating lease
right-of-use assets
|
|
1,188,616
|
|
1,321,045
|
Property and equipment,
net
|
|
1,023,561
|
|
1,040,383
|
Goodwill
|
|
3,513,170
|
|
3,555,022
|
Identifiable intangible
assets, net
|
|
329,916
|
|
312,565
|
Other assets
|
|
376,722
|
|
369,449
|
Total
Assets
|
|
$
7,689,631
|
|
$
8,002,661
|
Liabilities and
Equity
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Payables and
accruals
|
|
$
932,736
|
|
$
953,087
|
Current operating
lease liabilities
|
|
245,400
|
|
249,832
|
Current portion of
long-term debt and notes payable
|
|
70,329
|
|
42,785
|
Total Current
Liabilities
|
|
1,248,465
|
|
1,245,704
|
Non-current operating
lease liabilities
|
|
1,025,867
|
|
1,163,406
|
Long-term debt, net of
current portion
|
|
3,587,675
|
|
3,098,957
|
Non-current deferred
tax liability
|
|
143,306
|
|
95,557
|
Other non-current
liabilities
|
|
110,303
|
|
98,593
|
Total
Liabilities
|
|
6,115,616
|
|
5,702,217
|
Redeemable
non-controlling interests
|
|
26,297
|
|
30,455
|
Total equity
|
|
1,547,718
|
|
2,269,989
|
Total Liabilities
and Equity
|
|
$
7,689,631
|
|
$
8,002,661
|
V. Condensed
Consolidated Statements of Cash Flows
For the Three Months
Ended September 30, 2023 and 2024
(In thousands,
unaudited)
|
|
|
|
2023
|
|
2024
|
Operating
activities
|
|
|
|
|
Net income
|
|
$
60,816
|
|
$
81,015
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Distributions from
unconsolidated subsidiaries
|
|
1,055
|
|
16,306
|
Depreciation and
amortization
|
|
52,394
|
|
50,143
|
Provision for expected
credit losses
|
|
340
|
|
199
|
Equity in earnings of
unconsolidated subsidiaries
|
|
(11,561)
|
|
(33,069)
|
Loss on extinguishment
of debt
|
|
175
|
|
10,939
|
(Gain) loss on sale or
disposal of assets
|
|
16
|
|
(89)
|
Stock compensation
expense
|
|
11,483
|
|
13,376
|
Amortization of debt
discount, premium and issuance costs
|
|
725
|
|
787
|
Deferred income
taxes
|
|
(6,173)
|
|
(602)
|
Changes in operating
assets and liabilities, net of effects of business
combinations:
|
|
|
|
|
Accounts
receivable
|
|
20,121
|
|
22,348
|
Other current
assets
|
|
(11,279)
|
|
1,299
|
Other
assets
|
|
1,556
|
|
26,789
|
Accounts payable and
accrued expenses
|
|
(3,330)
|
|
(8,472)
|
Net cash provided by
operating activities
|
|
116,338
|
|
180,969
|
Investing
activities
|
|
|
|
|
Business combinations,
net of cash acquired
|
|
(12,750)
|
|
3,682
|
Purchases of property,
equipment, and other assets
|
|
(50,198)
|
|
(50,683)
|
Investment in
businesses
|
|
(74)
|
|
—
|
Proceeds from sale of
assets and businesses
|
|
4
|
|
1,908
|
Net cash used in
investing activities
|
|
(63,018)
|
|
(45,093)
|
Financing
activities
|
|
|
|
|
Borrowings on revolving
facilities
|
|
200,000
|
|
235,000
|
Payments on revolving
facilities
|
|
(205,000)
|
|
(570,000)
|
Proceeds from term
loans
|
|
2,092,232
|
|
836,697
|
Payments on term
loans
|
|
(2,108,694)
|
|
(1,640,418)
|
Proceeds from 6.875%
senior notes, net of issuance costs
|
|
—
|
|
637,337
|
Borrowings of other
debt
|
|
8,551
|
|
3,078
|
Principal payments on
other debt
|
|
(11,925)
|
|
(12,521)
|
Dividends paid to
common stockholders
|
|
(16,035)
|
|
(16,194)
|
Repurchase of common
stock
|
|
(9,544)
|
|
(16,524)
|
Decrease in
overdrafts
|
|
(1,500)
|
|
(9,453)
|
Proceeds from issuance
of non-controlling interests
|
|
5,651
|
|
3,662
|
Distributions to and
purchases of non-controlling interests
|
|
(30,783)
|
|
(17,430)
|
Proceeds from Concentra
initial public offering
|
|
—
|
|
511,198
|
Net cash used in
financing activities
|
|
(77,047)
|
|
(55,568)
|
Net increase (decrease)
in cash and cash equivalents
|
|
(23,727)
|
|
80,308
|
Cash and cash
equivalents at beginning of period
|
|
101,167
|
|
111,160
|
Cash and cash
equivalents at end of period
|
|
$
77,440
|
|
$
191,468
|
Supplemental
information
|
|
|
|
|
Cash paid for interest,
excluding amounts received of $22,069 and $23,115 under interest
rate cap contract
|
|
$
88,116
|
|
$
74,879
|
Cash paid for
taxes
|
|
35,747
|
|
41,870
|
VI. Condensed
Consolidated Statements of Cash Flows
For the Nine Months
Ended September 30, 2023 and 2024
(In thousands,
unaudited)
|
|
|
|
2023
|
|
2024
|
Operating
activities
|
|
|
|
|
Net income
|
|
$
237,933
|
|
$
292,948
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
Distributions from
unconsolidated subsidiaries
|
|
9,896
|
|
30,436
|
Depreciation and
amortization
|
|
154,758
|
|
158,151
|
Provision for expected
credit losses
|
|
1,101
|
|
1,659
|
Equity in earnings of
unconsolidated subsidiaries
|
|
(30,618)
|
|
(49,805)
|
Loss on extinguishment
of debt
|
|
175
|
|
10,939
|
Gain on sale or
disposal of assets
|
|
(7)
|
|
(1,111)
|
Stock compensation
expense
|
|
31,991
|
|
39,399
|
Amortization of debt
discount, premium, and issuance costs
|
|
1,899
|
|
2,279
|
Deferred income
taxes
|
|
(17,049)
|
|
(34,941)
|
Changes in operating
assets and liabilities, net of effects of business
combinations:
|
|
|
|
|
Accounts
receivable
|
|
(3,014)
|
|
(116,761)
|
Other current
assets
|
|
(17,276)
|
|
7,856
|
Other
assets
|
|
7,028
|
|
13,942
|
Accounts payable and
accrued expenses
|
|
25,799
|
|
37,441
|
Net cash provided by
operating activities
|
|
402,616
|
|
392,432
|
Investing
activities
|
|
|
|
|
Business combinations,
net of cash acquired
|
|
(20,482)
|
|
(2,311)
|
Purchases of property,
equipment, and other assets
|
|
(168,597)
|
|
(158,748)
|
Investment in
businesses
|
|
(9,874)
|
|
—
|
Proceeds from sale of
assets and businesses
|
|
60
|
|
4,241
|
Net cash used in
investing activities
|
|
(198,893)
|
|
(156,818)
|
Financing
activities
|
|
|
|
|
Borrowings on revolving
facilities
|
|
635,000
|
|
950,000
|
Payments on revolving
facilities
|
|
(740,000)
|
|
(1,220,000)
|
Proceeds from term
loans, net of issuance costs
|
|
2,092,232
|
|
836,697
|
Payments on term
loans
|
|
(2,108,694)
|
|
(1,719,503)
|
Proceeds from 6.875%
senior notes, net of issuance costs
|
|
—
|
|
637,337
|
Borrowings of other
debt
|
|
30,849
|
|
20,806
|
Principal payments on
other debt
|
|
(38,298)
|
|
(35,782)
|
Dividends paid to
common stockholders
|
|
(47,856)
|
|
(48,493)
|
Repurchase of common
stock
|
|
(11,050)
|
|
(17,924)
|
Decrease in
overdrafts
|
|
(1,967)
|
|
(16,101)
|
Proceeds from issuance
of non-controlling interests
|
|
20,463
|
|
9,413
|
Distributions to and
purchases of non-controlling interests
|
|
(54,868)
|
|
(35,800)
|
Proceeds from Concentra
initial public offering
|
|
—
|
|
511,198
|
Net cash used in
financing activities
|
|
(224,189)
|
|
(128,152)
|
Net increase (decrease)
in cash and cash equivalents
|
|
(20,466)
|
|
107,462
|
Cash and cash
equivalents at beginning of period
|
|
97,906
|
|
84,006
|
Cash and cash
equivalents at end of period
|
|
$
77,440
|
|
$
191,468
|
Supplemental
information
|
|
|
|
|
Cash paid for interest,
excluding amounts received of $60,353 and $68,069 under the
interest rate cap contract
|
|
$
221,697
|
|
$
216,757
|
Cash paid for
taxes
|
|
78,502
|
|
102,696
|
VII. Key
Statistics
For the Three Months
Ended September 30, 2023, and 2024
(unaudited)
|
|
|
|
2023
|
|
2024
|
|
%
Change
|
Critical Illness
Recovery Hospital
|
|
|
|
|
|
|
Number of hospitals
operated – end of period(a)
|
|
107
|
|
106
|
|
|
Revenue
(,000)
|
|
$ 563,628
|
|
$ 582,950
|
|
3.4 %
|
Number of patient
days(b)(c)
|
|
267,910
|
|
270,760
|
|
1.1 %
|
Number of
admissions(b)(d)
|
|
8,736
|
|
8,676
|
|
(0.7) %
|
Revenue per patient
day(b)(e)
|
|
$
2,095
|
|
$
2,145
|
|
2.4 %
|
Occupancy
rate(b)(f)
|
|
64 %
|
|
65 %
|
|
1.6 %
|
Adjusted EBITDA
(,000)
|
|
$
46,362
|
|
$
50,763
|
|
9.5 %
|
Adjusted EBITDA
margin
|
|
8.2 %
|
|
8.7 %
|
|
|
Rehabilitation
Hospital
|
|
|
|
|
|
|
Number of hospitals
operated – end of period(a)
|
|
33
|
|
34
|
|
|
Revenue
(,000)
|
|
$ 247,101
|
|
$ 282,709
|
|
14.4 %
|
Number of patient
days(b)(c)
|
|
112,095
|
|
116,835
|
|
4.2 %
|
Number of
admissions(b)(d)
|
|
7,840
|
|
8,439
|
|
7.6 %
|
Revenue per patient
day(b)(e)
|
|
$
2,025
|
|
$
2,148
|
|
6.1 %
|
Occupancy
rate(b)(f)
|
|
84 %
|
|
82 %
|
|
(2.4) %
|
Adjusted EBITDA
(,000)
|
|
$
53,626
|
|
$
60,117
|
|
12.1 %
|
Adjusted EBITDA
margin
|
|
21.7 %
|
|
21.3 %
|
|
|
Outpatient
Rehabilitation
|
|
|
|
|
|
|
Number of clinics
operated – end of period(a)
|
|
1,946
|
|
1,925
|
|
|
Working
days(g)
|
|
63
|
|
64
|
|
|
Revenue
(,000)
|
|
$ 291,804
|
|
$ 312,042
|
|
6.9 %
|
Number of
visits(b)(h)
|
|
2,627,362
|
|
2,773,465
|
|
5.6 %
|
Revenue per
visit(b)(i)
|
|
$
100
|
|
$
101
|
|
1.0 %
|
Adjusted EBITDA
(,000)
|
|
$
26,346
|
|
$
28,319
|
|
7.5 %
|
Adjusted EBITDA
margin
|
|
9.0 %
|
|
9.1 %
|
|
|
Concentra
|
|
|
|
|
|
|
Number of centers
operated – end of period(b)
|
|
539
|
|
549
|
|
|
Working
days(g)
|
|
63
|
|
64
|
|
|
Revenue
(,000)
|
|
$ 473,964
|
|
$ 489,638
|
|
3.3 %
|
Number of
visits(b)(h)
|
|
3,281,042
|
|
3,258,605
|
|
(0.7) %
|
Revenue per
visit(b)(i)
|
|
$
136
|
|
$
141
|
|
3.7 %
|
Adjusted EBITDA
(,000)
|
|
$
98,907
|
|
$ 101,571
|
|
2.7 %
|
Adjusted EBITDA
margin
|
|
20.9 %
|
|
20.7 %
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes managed
locations.
|
(b)
|
Excludes managed
locations. For purposes of the Concentra segment, onsite clinics
are excluded.
|
(c)
|
Each patient day
represents one patient occupying one bed for one day during the
periods presented.
|
(d)
|
Represents the number
of patients admitted to Select Medical's hospitals during the
periods presented.
|
(e)
|
Represents the average
amount of revenue recognized for each patient day. Revenue per
patient day is calculated by dividing patient service revenues,
excluding revenues from certain other ancillary and outpatient
services provided at Select Medical's hospitals, by the total
number of patient days.
|
(f)
|
Represents the portion
of our hospitals being utilized for patient care during the periods
presented. Occupancy rate is calculated using the number of patient
days, as presented above, divided by the total number of bed days
available during the period. Bed days available is derived by
adding the daily number of available licensed beds for each of the
periods presented.
|
(g)
|
Represents the number
of days in which normal business operations were conducted during
the periods presented.
|
(h)
|
Represents the number
of visits in which patients were treated at Select Medical's
outpatient rehabilitation clinics and Concentra centers during the
periods presented.
|
(i)
|
Represents the average
amount of revenue recognized for each patient visit. Revenue per
visit is calculated by dividing patient service revenue, excluding
revenues from certain other ancillary services, by the total number
of visits. For purposes of this computation for the Concentra
segment, patient service revenue does not include onsite
clinics.
|
VIII. Key
Statistics
For the Nine Months
Ended September 30, 2023, and 2024
(unaudited)
|
|
|
|
2023
|
|
2024
|
|
%
Change
|
Critical Illness
Recovery Hospital
|
|
|
|
|
|
|
Number of hospitals
operated – end of period(a)
|
|
107
|
|
106
|
|
|
Revenue
(,000)
|
|
$
1,732,645
|
|
$
1,843,751
|
|
6.4 %
|
Number of patient
days(b)(c)
|
|
831,022
|
|
844,623
|
|
1.6 %
|
Number of
admissions(b)(d)
|
|
27,099
|
|
27,093
|
|
0.0 %
|
Revenue per patient
day(b)(e)
|
|
$
2,076
|
|
$
2,175
|
|
4.8 %
|
Occupancy
rate(b)(f)
|
|
68 %
|
|
68 %
|
|
0.0 %
|
Adjusted EBITDA
(,000)
|
|
$
188,631
|
|
$
238,536
|
|
26.5 %
|
Adjusted EBITDA
margin
|
|
10.9 %
|
|
12.9 %
|
|
|
Rehabilitation
Hospital
|
|
|
|
|
|
|
Number of hospitals
operated – end of period(a)
|
|
33
|
|
34
|
|
|
Revenue
(,000)
|
|
$
719,419
|
|
$
816,240
|
|
13.5 %
|
Number of patient
days(b)(c)
|
|
330,142
|
|
350,724
|
|
6.2 %
|
Number of
admissions(b)(d)
|
|
23,363
|
|
25,039
|
|
7.2 %
|
Revenue per patient
day(b)(e)
|
|
$
2,001
|
|
$
2,119
|
|
5.9 %
|
Occupancy
rate(b)(f)
|
|
84 %
|
|
84 %
|
|
0.0 %
|
Adjusted EBITDA
(,000)
|
|
$
155,531
|
|
$
183,471
|
|
18.0 %
|
Adjusted EBITDA
margin
|
|
21.6 %
|
|
22.5 %
|
|
|
Outpatient
Rehabilitation
|
|
|
|
|
|
|
Number of clinics
operated – end of period(a)
|
|
1,946
|
|
1,925
|
|
|
Working
days(g)
|
|
191
|
|
192
|
|
|
Revenue
(,000)
|
|
$
890,679
|
|
$
930,696
|
|
4.5 %
|
Number of
visits(b)(h)
|
|
7,984,622
|
|
8,336,216
|
|
4.4 %
|
Revenue per
visit(b)(i)
|
|
$
100
|
|
$
100
|
|
0.0 %
|
Adjusted EBITDA
(,000)
|
|
$
89,395
|
|
$
82,016
|
|
(8.3) %
|
Adjusted EBITDA
margin
|
|
10.0 %
|
|
8.8 %
|
|
|
Concentra
|
|
|
|
|
|
|
Number of centers
operated – end of period(b)
|
|
539
|
|
549
|
|
|
Working
days(g)
|
|
191
|
|
192
|
|
|
Revenue
(,000)
|
|
$
1,397,341
|
|
$
1,435,151
|
|
2.7 %
|
Number of
visits(b)(h)
|
|
9,766,881
|
|
9,628,515
|
|
(1.4) %
|
Revenue per
visit(b)(i)
|
|
$
135
|
|
$
140
|
|
3.7 %
|
Adjusted EBITDA
(,000)
|
|
$
293,046
|
|
$
299,313
|
|
2.1 %
|
Adjusted EBITDA
margin
|
|
21.0 %
|
|
20.9 %
|
|
|
|
|
|
|
|
|
|
|
|
(a)
|
Includes managed
locations.
|
(b)
|
Excludes managed
locations. For purposes of the Concentra segment, onsite clinics
are excluded.
|
(c)
|
Each patient day
represents one patient occupying one bed for one day during the
periods presented.
|
(d)
|
Represents the number
of patients admitted to Select Medical's hospitals during the
periods presented.
|
(e)
|
Represents the average
amount of revenue recognized for each patient day. Revenue per
patient day is calculated by dividing patient service revenues,
excluding revenues from certain other ancillary and outpatient
services provided at Select Medical's hospitals, by the total
number of patient days.
|
(f)
|
Represents the portion
of our hospitals being utilized for patient care during the periods
presented. Occupancy rate is calculated using the number of patient
days, as presented above, divided by the total number of bed days
available during the period. Bed days available is derived by
adding the daily number of available licensed beds for each of the
periods presented.
|
(g)
|
Represents the number
of days in which normal business operations were conducted during
the periods presented.
|
(h)
|
Represents the number
of visits in which patients were treated at Select Medical's
outpatient rehabilitation clinics and Concentra centers during the
periods presented.
|
(i)
|
Represents the average
amount of revenue recognized for each patient visit. Revenue per
visit is calculated by dividing patient service revenue, excluding
revenues from certain other ancillary services, by the total number
of visits. For purposes of this computation for the Concentra
segment, patient service revenue does not include onsite
clinics.
|
IX. Net Income to
Adjusted EBITDA Reconciliation
|
For the Three and
Nine Months Ended September 30, 2023 and 2024
|
(In thousands,
unaudited)
|
The presentation of Adjusted EBITDA 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 Select
Medical's 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.
The following table reconciles net income to Adjusted EBITDA for
Select Medical. Adjusted EBITDA is used by Select Medical to report
its segment performance. Adjusted EBITDA is defined as earnings
excluding interest, income taxes, depreciation and amortization,
gain (loss) on early retirement of debt, stock compensation
expense, transaction costs associated with the Concentra
separation, gain (loss) on sale of businesses, and equity in
earnings (losses) of unconsolidated subsidiaries.
|
Three Months
Ended
September
30,
|
|
|
Nine Months
Ended
September
30,
|
|
|
2023
|
|
2024
|
|
|
2023
|
|
2024
|
Net income
|
|
$
60,816
|
|
$
81,015
|
|
|
$
237,933
|
|
$
292,948
|
Income tax
expense
|
|
15,742
|
|
26,809
|
|
|
70,775
|
|
95,509
|
Interest
expense
|
|
50,271
|
|
55,439
|
|
|
147,839
|
|
143,309
|
Equity in earnings of
unconsolidated subsidiaries
|
|
(11,561)
|
|
(33,069)
|
|
|
(30,618)
|
|
(49,805)
|
Loss on early
retirement of debt
|
|
14,692
|
|
10,939
|
|
|
14,692
|
|
10,939
|
Income from
operations
|
|
129,960
|
|
141,133
|
|
|
440,621
|
|
492,900
|
Stock compensation
expense:
|
|
|
|
|
|
|
|
|
|
Included in general
and administrative
|
|
9,425
|
|
10,961
|
|
|
26,383
|
|
32,517
|
Included in cost of
services
|
|
2,058
|
|
2,415
|
|
|
5,607
|
|
6,882
|
Depreciation and
amortization
|
|
52,394
|
|
50,143
|
|
|
154,758
|
|
158,151
|
Concentra separation
transaction costs(b)
|
|
—
|
|
817
|
|
|
—
|
|
3,265
|
Adjusted
EBITDA
|
|
$
193,837
|
|
$
205,469
|
|
|
$
627,369
|
|
$
693,715
|
|
|
|
|
|
|
|
|
|
|
Critical illness
recovery hospital
|
|
$
46,362
|
|
$
50,763
|
|
|
$
188,631
|
|
$
238,536
|
Rehabilitation
hospital
|
|
53,626
|
|
60,117
|
|
|
155,531
|
|
183,471
|
Outpatient
rehabilitation
|
|
26,346
|
|
28,319
|
|
|
89,395
|
|
82,016
|
Concentra
|
|
98,907
|
|
101,571
|
|
|
293,046
|
|
299,313
|
Other(a)
|
|
(31,404)
|
|
(35,301)
|
|
|
(99,234)
|
|
(109,621)
|
Adjusted
EBITDA
|
|
$
193,837
|
|
$
205,469
|
|
|
$
627,369
|
|
$
693,715
|
|
|
|
|
|
|
|
|
|
(a)
|
Other primarily
includes general and administrative costs.
|
(b)
|
Concentra separation
transaction costs represent incremental consulting, legal, and
audit-related fees incurred in connection with the Company's
planned separation of the Concentra segment into a new, publicly
traded company and are included within general and administrative
expenses on the Condensed Consolidated Statements of
Operations.
|
X. Reconciliation of
Earnings per Common Share to Adjusted Earnings per Common
Share
|
For the Three and
Nine Months Ended September 30, 2023 and 2024
|
(In thousands,
except per share amounts, unaudited)
|
Adjusted net income attributable to common shares and adjusted
earnings per common share are not measures of financial performance
under GAAP. Items excluded from adjusted net income attributable to
common shares and adjusted earnings per common share are
significant components in understanding and assessing financial
performance. Select Medical believes that the presentation of
adjusted net income attributable to common shares and adjusted
earnings per common share are important to investors because they
are reflective of the financial performance of Select Medical's
ongoing operations and provide better comparability of its results
of operations between periods. Adjusted net income attributable to
common shares and adjusted earnings per common share should not be
considered in isolation or as alternatives to, or substitutes for,
net income, 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 net income attributable
to common shares and adjusted earnings per common share are not
measurements determined in accordance with GAAP and are thus
susceptible to varying calculations, adjusted net income
attributable to common shares and adjusted earnings per common
share as presented may not be comparable to other similarly titled
measures of other companies.
The following tables reconcile net income attributable to common
shares and earnings per common share on a fully diluted basis to
adjusted net income attributable to common shares and adjusted
earnings per common share on a fully diluted basis.
|
Three Months Ended
September 30,
|
|
|
2023
|
|
Per
Share(a)
|
|
2024
|
|
Per
Share(a)
|
|
Net income attributable
to common shares(a)
|
$
46,458
|
|
$
0.38
|
|
$
53,483
|
|
$
0.43
|
|
Adjustments:(b)
|
|
|
|
|
|
|
|
|
Loss on early
retirement of debt, net of tax
|
10,022
|
|
0.08
|
|
7,697
|
|
0.06
|
|
Concentra separation
transaction costs, net of tax
|
—
|
|
—
|
|
574
|
|
0.00
|
|
Adjusted net income
attributable to common shares
|
$
56,480
|
|
$
0.46
|
|
$
61,755
|
(c)
|
$
0.50
|
(c)
|
|
Nine Months Ended
September 30,
|
|
2023
|
|
Per
Share(a)
|
|
2024
|
|
Per
Share(a)
|
Net income attributable
to common shares(a)
|
$
190,067
|
|
$
1.55
|
|
$
221,153
|
|
$
1.78
|
Adjustments:(b)
|
|
|
|
|
|
|
|
Loss on early
retirement of debt, net of tax
|
10,016
|
|
0.08
|
|
7,695
|
|
0.06
|
Concentra separation
transaction costs, net of tax
|
—
|
|
—
|
|
2,325
|
|
0.02
|
Adjusted net income
attributable to common shares
|
$
200,083
|
|
$
1.63
|
|
$
231,173
|
|
$
1.86
|
|
|
|
|
|
|
|
|
|
(a)
|
Net income attributable
to common shares and earnings per common share are calculated based
on the weighted average common shares outstanding, as presented in
table III.
|
(b)
|
Adjustments to net
income attributable to common shares include estimated income tax
and non-controlling interest impacts and are calculated based on
the diluted weighted average common shares outstanding. The
estimated income tax impact, which is determined using tax rates
based on the nature of the adjustment and the jurisdiction in which
the adjustment occurred, includes both current and deferred income
tax expense or benefit.
|
(c)
|
Does not total due to
rounding.
|
XI. Net Income to
Adjusted EBITDA and Earnings per Common Share to Adjusted Earnings
per Common Share Reconciliations
|
Business Outlook for
the Year Ending December 31, 2024
|
(In millions,
unaudited)
|
The following are reconciliations of full year 2024 Adjusted
EBITDA and adjusted earnings per common share expectations as
computed at the low and high points of the range to the closest
comparable GAAP financial measure. Refer to table IX and X for
discussion of Select Medical's use of Adjusted EBITDA and adjusted
earnings per common share in evaluating financial performance.
Refer to table IX for the definition of Adjusted EBITDA. Each item
presented in the below table is an estimation of full year 2024
expectations.
|
Range
|
Non-GAAP Measure
Reconciliation
|
Low
|
|
High
|
Net income attributable
to Select Medical
|
$
260
|
|
$
274
|
Net income attributable
to non-controlling interests
|
83
|
|
85
|
Net income
|
343
|
|
359
|
Income tax
expense
|
110
|
|
115
|
Interest
expense
|
199
|
|
199
|
Equity in earnings of
unconsolidated subsidiaries
|
(61)
|
|
(62)
|
Loss on early
retirement of debt
|
11
|
|
11
|
Income from
operations
|
602
|
|
622
|
Stock compensation
expense
|
51
|
|
51
|
Depreciation and
amortization
|
209
|
|
209
|
Concentra separation
transaction costs(a)
|
3
|
|
3
|
Adjusted
EBITDA
|
$
865
|
|
$
885
|
|
|
Range
|
Non-GAAP Measure
Reconciliation
|
Low
|
|
High
|
Basic and diluted
earnings per common share
|
$
2.01
|
|
$
2.12
|
Adjustments:
|
|
|
|
Loss on early
retirement of debt, net of tax
|
0.06
|
|
0.06
|
Concentra separation
transaction costs, net of tax (a)
|
0.02
|
|
0.02
|
Adjusted earnings per
common share
|
$
2.09
|
|
$
2.20
|
|
|
|
|
|
|
|
|
|
(a)
|
Concentra separation
transaction costs represent incremental consulting, legal, and
audit-related fees incurred in connection with the Company's
planned separation of the Concentra Segment into a new, publicly
traded company and are included within general and administrative
expenses on the Condensed Consolidated Statements of Operations.
The transaction costs reflect the costs incurred by the Company
during the nine months ended September 30, 2024, and they do not
include an estimate of costs to be incurred during the remainder of
2024.
|
View original
content:https://www.prnewswire.com/news-releases/select-medical-holdings-corporation-announces-results-for-its-third-quarter-ended-september-30-2024-and-cash-dividend-302293403.html
SOURCE Select Medical Holdings Corporation