STOCK TITAN

Select Medical Holdings Corporation Announces Results For Its Fourth Quarter and Year Ended December 31, 2022 and Cash Dividend

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags
dividends
Rhea-AI Summary

Select Medical Holdings Corporation (NYSE: SEM) reported a 1.4% increase in Q4 revenue to $1,581.5 million and a 12.0% rise in operating income to $86.9 million. However, net income dropped to $37.7 million from $66.3 million year-over-year. For the full year, revenue rose 2.1% to $6,333.5 million, but operating income fell dramatically to $403.3 million from $713.8 million in 2021. Adjusted EBITDA for Q4 was $148.9 million, up 7.6%, while it totaled $646.9 million for the year, down from $947.4 million. A cash dividend of $0.125 per share was declared, payable on March 15, 2023. Revenue outlook for 2023 is projected between $6.5 billion and $6.7 billion.

Positive
  • Q4 revenue increased by 1.4% to $1,581.5 million.
  • Operating income rose 12.0% to $86.9 million in Q4.
  • Adjusted EBITDA for Q4 increased 7.6% to $148.9 million.
  • Declared a cash dividend of $0.125 per share, payable March 15, 2023.
  • Revenue for the year increased 2.1% to $6,333.5 million.
Negative
  • Net income decreased to $37.7 million in Q4 compared to $66.3 million last year.
  • Full-year operating income fell significantly to $403.3 million from $713.8 million.
  • Adjusted EBITDA for the year was down to $646.9 million from $947.4 million.
  • Revenue outlook for 2023 is uncertain due to labor market conditions.

MECHANICSBURG, Pa., Feb. 23, 2023 /PRNewswire/ -- Select Medical Holdings Corporation ("Select Medical," "we," "us," or "our") (NYSE: SEM) today announced results for its fourth quarter and year ended December 31, 2022 and the declaration of a cash dividend.

For the fourth quarter ended December 31, 2022, revenue increased 1.4% to $1,581.5 million, compared to $1,559.8 million for the same quarter, prior year. Income from operations increased 12.0% to $86.9 million for the fourth quarter ended December 31, 2022, compared to $77.5 million for the same quarter, prior year. For the fourth quarters ended December 31, 2022 and 2021, income from operations included $0.6 million and $8.0 million, respectively, of other operating income related to the recognition of payments received under the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") Public Health and Social Services Emergency Fund, also referred to as the Provider Relief Fund. Net income was $37.7 million for the fourth quarter ended December 31, 2022, compared to $66.3 million for the same quarter, prior year. For the fourth quarter ended December 31, 2021, net income included a pre-tax gain on sale of businesses of $2.2 million. Adjusted EBITDA increased 7.6% to $148.9 million for the fourth quarter ended December 31, 2022, compared to $138.4 million for the same quarter, prior year. Earnings per common share was $0.22 for the fourth quarter ended December 31, 2022, compared to $0.37 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 year ended December 31, 2022, revenue increased 2.1% to $6,333.5 million, compared to $6,204.5 million for the prior year. Income from operations was $403.3 million for the year ended December 31, 2022, compared to $713.8 million for the prior year. For the years ended December 31, 2022 and 2021, income from operations included $23.8 million and $123.8 million, respectively, of other operating income related to the recognition of payments received under the Provider Relief Fund. Net income was $198.0 million for the year ended December 31, 2022, compared to $499.9 million for the prior year. For the year ended December 31, 2021, net income included pre-tax gains on sales of businesses of $2.2 million. Adjusted EBITDA was $646.9 million for the year ended December 31, 2022, compared to $947.4 million for the prior year. Earnings per common share was $1.23 for the year ended December 31, 2022, compared to $2.98 for the 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. 

In addition to providing key statistics in tables VII and VIII of this release for both the fourth quarters and years ended December 31, 2022 and 2021, Select Medical also provided statistics for the comparable periods in 2019. Select Medical believes this additional data provides insight into how it has performed in comparison to the year prior to the widespread emergence of the coronavirus disease 2019 ("COVID-19") in the United States.

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 December 31, 2022, Select Medical operated 103 critical illness recovery hospitals in 28 states, 31 rehabilitation hospitals in 12 states, 1,928 outpatient rehabilitation clinics in 39 states and the District of Columbia, and 540 occupational health centers in 41 states. At December 31, 2022, 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 fourth quarter ended December 31, 2022, revenue for the critical illness recovery hospital segment was $561.9 million, compared to $577.2 million for the same quarter, prior year. Adjusted EBITDA for the critical illness recovery hospital segment increased 80.5% to $44.3 million for the fourth quarter ended December 31, 2022, compared to $24.6 million for the same quarter, prior year. For the fourth quarter ended December 31, 2021, Adjusted EBITDA included $2.0 million of other operating income related to the outcome of litigation with the Centers for Medicare & Medicaid Services. The Adjusted EBITDA margin for the critical illness recovery hospital segment was 7.9% for the fourth quarter ended December 31, 2022, compared to 4.3% for the same quarter, prior year. Certain critical illness recovery hospital key statistics are presented in table VII of this release for both the fourth quarters ended December 31, 2022 and 2021.

For the year ended December 31, 2022, revenue for the critical illness recovery hospital segment was $2,234.1 million, compared to $2,246.8 million for the prior year. Adjusted EBITDA for the critical illness recovery hospital segment was $111.3 million for the year ended December 31, 2022, compared to $268.0 million for the prior year. For the year ended December 31, 2021, Adjusted EBITDA included $19.9 million of other operating income related to the outcome of litigation with the Centers for Medicare & Medicaid Services. The Adjusted EBITDA margin for the critical illness recovery hospital segment was 5.0% for the year ended December 31, 2022, compared to 11.9% for the prior year. Certain critical illness recovery hospital key statistics are presented in table VIII of this release for both the years ended December 31, 2022 and 2021.

Rehabilitation Hospital Segment

For the fourth quarter ended December 31, 2022, revenue for the rehabilitation hospital segment increased 9.9% to $237.9 million, compared to $216.4 million for the same quarter, prior year. Adjusted EBITDA for the rehabilitation hospital segment increased 42.5% to $56.0 million for the fourth quarter ended December 31, 2022, compared to $39.3 million for the same quarter, prior year. The Adjusted EBITDA margin for the rehabilitation hospital segment was 23.6% for the fourth quarter ended December 31, 2022, compared to 18.2% for the same quarter, prior year. Certain rehabilitation hospital key statistics are presented in table VII of this release for both the fourth quarters ended December 31, 2022 and 2021.

For the year ended December 31, 2022, revenue for the rehabilitation hospital segment increased 7.9% to $916.8 million, compared to $849.3 million for the prior year. Adjusted EBITDA for the rehabilitation hospital segment increased 7.2% to $198.0 million for the year ended December 31, 2022, compared to $184.7 million for the prior year. The Adjusted EBITDA margin for the rehabilitation hospital segment was 21.6% for the year ended December 31, 2022, compared to 21.7% for the prior year. Certain rehabilitation hospital key statistics are presented in table VIII of this release for both the years ended December 31, 2022 and 2021.

Outpatient Rehabilitation Segment

For the fourth quarter ended December 31, 2022, revenue for the outpatient rehabilitation segment increased 1.3% to $281.1 million, compared to $277.5 million for the same quarter, prior year. Adjusted EBITDA for the outpatient rehabilitation segment was $15.9 million for the fourth quarter ended December 31, 2022, compared to $27.6 million for the same quarter, prior year. The Adjusted EBITDA margin for the outpatient rehabilitation segment was 5.7% for the fourth quarter ended December 31, 2022, compared to 9.9% for the same quarter, prior year. Certain outpatient rehabilitation key statistics are presented in table VII of this release for both the fourth quarters ended December 31, 2022 and 2021.

For the year ended December 31, 2022, revenue for the outpatient rehabilitation segment increased 3.8% to $1,125.3 million, compared to $1,084.4 million for the prior year. Adjusted EBITDA for the outpatient rehabilitation segment was $101.9 million for the year ended December 31, 2022, compared to $138.3 million for the prior year. The Adjusted EBITDA margin for the outpatient rehabilitation segment was 9.1% for the year ended December 31, 2022, compared to 12.8% for the prior year. Certain outpatient rehabilitation key statistics are presented in table VIII of this release for both the years ended December 31, 2022 and 2021.

Concentra Segment

For the fourth quarter ended December 31, 2022, revenue for the Concentra segment increased 1.1% to $415.0 million, compared to $410.6 million for the same quarter, prior year. Adjusted EBITDA for the Concentra segment was $62.2 million for the fourth quarter ended December 31, 2022, compared to $70.7 million for the same quarter, prior year. The Adjusted EBITDA margin for the Concentra segment was 15.0% for the fourth quarter ended December 31, 2022, compared to 17.2% for the same quarter, prior year. Certain Concentra key statistics are presented in table VII of this release for both the fourth quarters ended December 31, 2022 and 2021.

For the year ended December 31, 2022, revenue for the Concentra segment was $1,724.4 million, compared to $1,732.0 million for the prior year. Adjusted EBITDA for the Concentra segment was $334.3 million for the year ended December 31, 2022, compared to $389.6 million for the prior year. For the year ended December 31, 2021, Adjusted EBITDA included $34.7 million of other operating income related to the recognition of payments received under the Provider Relief Fund. The Adjusted EBITDA margin for the Concentra segment was 19.4% for the year ended December 31, 2022, compared to 22.5% for the prior year. Certain Concentra key statistics are presented in table VIII of this release for both the years ended December 31, 2022 and 2021.

Dividend

On February 16, 2023, Select Medical's board of directors declared a cash dividend of $0.125 per share. The dividend will be payable on or about March 15, 2023 to stockholders of record as of the close of business on March 3, 2023.

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, 2023, 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.

During the fourth quarter ended December 31, 2022, Select Medical did not make any share repurchases under the program. During the year ended December 31, 2022, Select Medical repurchased 7,883,195 shares at a cost of approximately $185.1 million, or $23.48 per share, which includes transaction costs. Since the inception of the program through December 31, 2022, 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.

Financing Transactions

On February 21, 2023, Select Medical entered into Amendment No. 6 to its senior secured credit agreement. Amendment No. 6 extended the maturity date on $530.0 million of the total borrowing capacity of $650.0 million under the revolving credit facility to March 6, 2025; however, in the event that Select Medical's term loan borrowings under its senior secured credit agreement are not refinanced by January 3, 2025, the maturity date for those revolving credit facility borrowings will be January 3, 2025.

Business Outlook for Revenue

Given the continued uncertainties surrounding the labor market, Select Medical is issuing its business outlook for revenue only for 2023. Select Medical expects revenue to be in the range of $6.5 billion to $6.7 billion for the full year of 2023.

Select Medical intends to address its business outlook for Adjusted EBITDA and earnings per common share when the labor climate stabilizes.

Conference Call

Select Medical will host a conference call regarding its results for the fourth quarter and full year ended December 31, 2022, as well as its business outlook for revenue and the impact of the COVID-19 pandemic on each of its reportable segments, on Friday, February 24, 2023, 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 2023 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:

  • adverse economic conditions including an inflationary environment could cause us to continue to experience increases in the prices of labor and other costs of doing business resulting in a negative impact on our business, operating results, cash flows, and financial condition;
  • shortages in qualified nurses, therapists, physicians, or other licensed providers, and/or the inability to attract or retain qualified healthcare professionals could limit our ability to staff our facilities;
  • shortages in qualified health professionals could cause us to increase our dependence on contract labor, increase our efforts to recruit and train new employees, and expand upon our initiatives to retain existing staff, which could increase our operating costs significantly;
  • the continuing effects of the COVID-19 pandemic including, but not limited to, the prolonged disruption to the global financial markets, increased operational costs due to recessionary pressures and labor costs, additional measures taken by government authorities and the private sector to limit the spread of COVID-19, and further legislative and regulatory actions which impact healthcare providers, including actions that may impact the Medicare program;
  • changes in government reimbursement for our services and/or new payment policies may result in a reduction in revenue, an increase in costs, and a reduction in profitability;
  • the failure of our Medicare-certified long term care hospitals or inpatient rehabilitation facilities to maintain their Medicare certifications may cause our revenue and profitability to decline;
  • the failure of our Medicare-certified long term care hospitals and inpatient rehabilitation facilities operated as "hospitals within hospitals" to qualify as hospitals separate from their host hospitals may cause our revenue and profitability to decline;
  • a government investigation or assertion that we have violated applicable regulations may result in sanctions or reputational harm and increased costs;
  • acquisitions or joint ventures may prove difficult or unsuccessful, use significant resources, or expose us to unforeseen liabilities;
  • our plans and expectations related to our acquisitions and our ability to realize anticipated synergies;
  • private third-party payors for our services may adopt payment policies that could limit our future revenue and profitability;
  • the failure to maintain established relationships with the physicians in the areas we serve could reduce our revenue and profitability;
  • 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, 2022.

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

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 December 31, 2021 and 2022
(In thousands, except per share amounts, unaudited)




2021


2022


% Change

Revenue


$             1,559,811


$             1,581,456


1.4 %

Costs and expenses:







Cost of services, exclusive of depreciation and amortization


1,402,570


1,408,784


0.4

General and administrative


37,950


38,763


2.1

Depreciation and amortization


51,943


52,246


0.6

Total costs and expenses


1,492,463


1,499,793


0.5

Other operating income


10,191


5,201


N/M

Income from operations


77,539


86,864


12.0

Other income and expense:







Equity in earnings of unconsolidated subsidiaries


11,248


6,759


(39.9)

Gain on sale of businesses


2,155



N/M

Interest income


601



N/M

Interest expense


(33,870)


(47,341)


39.8

Income before income taxes


57,673


46,282


(19.8)

Income tax expense (benefit)


(8,637)


8,570


N/M

Net income


66,310


37,712


(43.1)

Less: Net income attributable to non-controlling interests


16,453


10,208


(38.0)

Net income attributable to Select Medical


$                  49,857


$                  27,504


(44.8) %

Basic and diluted earnings per common share:(1)


$                       0.37


$                       0.22



_______________________________________________________________________________

(1)

Refer to table III for calculation of earnings per common share.

N/M

Not meaningful.

 

II.  Condensed Consolidated Statements of Operations
For the Years Ended December 31, 2021 and 2022
(In thousands, except per share amounts, unaudited)




2021


2022


% Change

Revenue


$             6,204,515


$             6,333,538


2.1 %

Costs and expenses:







Cost of services, exclusive of depreciation and amortization


5,285,149


5,600,161


6.0

General and administrative


146,975


153,035


4.1

Depreciation and amortization


202,645


205,825


1.6

Total costs and expenses


5,634,769


5,959,021


5.8

Other operating income


144,028


28,766


N/M

Income from operations


713,774


403,283


(43.5)

Other income and expense:







Equity in earnings of unconsolidated subsidiaries


44,428


26,407


(40.6)

Gain on sale of businesses


2,155



N/M

Interest income


5,350



N/M

Interest expense


(135,985)


(169,111)


24.4

Income before income taxes


629,722


260,579


(58.6)

Income tax expense


129,773


62,553


(51.8)

Net income


499,949


198,026


(60.4)

Less: Net income attributable to non-controlling interests


97,724


39,032


(60.1)

Net income attributable to Select Medical


$                402,225


$                158,994


(60.5) %

Basic and diluted earnings per common share:(1)


$                       2.98


$                       1.23



_______________________________________________________________________________

(1)

Refer to table III for calculation of earnings per common share.

N/M

Not meaningful.

 

III.  Earnings per Share
For the Three Months and Years Ended December 31, 2021 and 2022
(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 months and years ended December 31, 2021 and 2022:



Basic and Diluted EPS




Three Months Ended
December 31,


Years Ended

December 31,




2021


2022


2021


2022


Net income


$          66,310


$          37,712


$        499,949


$        198,026


Less: net income attributable to non-controlling interests


16,453


10,208


97,724


39,032


Net income attributable to Select Medical


49,857


27,504


402,225


158,994


Less: net income attributable to participating securities


1,660


1,002


13,435


5,609


Net income attributable to common shares


$          48,197


$          26,502


$        388,790


$        153,385


 

The following tables set forth the computation of EPS under the two-class method for the three months and years ended December 31, 2021 and 2022:



Three Months Ended December 31,



2021



2022



Net Income
Allocation


Shares(1)


Basic and
Diluted EPS



Net Income
Allocation


Shares(1)


Basic and
Diluted EPS

Common shares


$         48,197


129,679


$             0.37



$         26,502


122,511


$             0.22

Participating securities


1,660


4,466


$             0.37



1,002


4,630


$             0.22

Total


$         49,857







$         27,504





 



Years Ended December 31,



2021



2022



Net Income
Allocation


Shares(1)


Basic and
Diluted EPS



Net Income
Allocation


Shares(1)


Basic and
Diluted EPS

Common shares


$       388,790


130,249


$             2.98



$       153,385


124,628


$             1.23

Participating securities


13,435


4,501


$             2.98



5,609


4,557


$             1.23

Total


$       402,225







$       158,994





_______________________________________________________________________________

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

 

IV.  Condensed Consolidated Balance Sheets
(In thousands, unaudited)




December 31,



2021


2022

Assets





Current Assets:





Cash and cash equivalents


$                       74,310


$                       97,906

Accounts receivable


889,303


941,312

Other current assets


175,826


232,095

Total Current Assets


1,139,439


1,271,313

Operating lease right-of-use assets


1,078,754


1,169,740

Property and equipment, net


961,467


1,001,440

Goodwill


3,448,912


3,484,200

Identifiable intangible assets, net


374,879


351,662

Other assets


356,720


386,938

Total Assets


$                  7,360,171


$                  7,665,293

Liabilities and Equity





Current Liabilities:





Payables and accruals


$                     942,381


$                     874,016

Government advances


83,790


Current operating lease liabilities


229,334


236,784

Current portion of long-term debt and notes payable


17,572


44,351

Total Current Liabilities


1,273,077


1,155,151

Non-current operating lease liabilities


916,540


1,008,394

Long-term debt, net of current portion


3,556,385


3,835,211

Non-current deferred tax liability


142,792


169,793

Other non-current liabilities


106,442


106,137

Total Liabilities


5,995,236


6,274,686

Redeemable non-controlling interests


39,033


34,043

Total Equity


1,325,902


1,356,564

Total Liabilities and Equity


$                  7,360,171


$                  7,665,293

 

V.  Condensed Consolidated Statements of Cash Flows
For the Three Months Ended December 31, 2021 and 2022
(In thousands, unaudited)




2021


2022

Operating activities





Net income


$                       66,310


$                       37,712

Adjustments to reconcile net income to net cash provided by (used in) operating activities:





Distributions from unconsolidated subsidiaries


9,230


5,019

Depreciation and amortization


51,943


52,246

Provision for expected credit losses


64


215

Equity in earnings of unconsolidated subsidiaries


(11,248)


(6,759)

Gain on sale of assets and businesses


(2,322)


(1,121)

Stock compensation expense


8,938


9,799

Amortization of debt discount, premium and issuance costs


562


576

Deferred income taxes


17,020


14,601

Changes in operating assets and liabilities, net of effects of business combinations:





   Accounts receivable


22,456


(32,497)

   Other current assets


(596)


(7,789)

   Other assets


(4,072)


6,841

   Accounts payable and accrued expenses


(141,001)


(65,227)

   Government advances


(75,715)


(942)

   Unearned government assistance


(2,321)


(130)

Net cash provided by (used in) operating activities


(60,752)


12,544

Investing activities





Business combinations, net of cash acquired


(55,081)


(4,960)

Purchases of property and equipment


(55,151)


(55,253)

Investment in businesses


(4,600)


Proceeds from sale of assets and businesses


15,564


2,979

Net cash used in investing activities


(99,268)


(57,234)

Financing activities





Borrowings on revolving facilities


160,000


275,000

Payments on revolving facilities



(210,000)

Borrowings of other debt


13,498


4,800

Principal payments on other debt


(16,758)


(10,429)

Dividends paid to common stockholders


(16,784)


(15,897)

Repurchase of common stock


(13,426)


(1,914)

Increase (decrease) in overdrafts


42,353


(1,301)

Proceeds from issuance of non-controlling interests


806


2,434

Distributions to and purchases of non-controlling interests


(22,684)


(2,444)

Purchase of membership interests of Concentra Group Holdings Parent


(660,658)


(5,876)

Net cash provided by (used in) financing activities


(513,653)


34,373

Net decrease in cash and cash equivalents


(673,673)


(10,317)

Cash and cash equivalents at beginning of period


747,983


108,223

Cash and cash equivalents at end of period


$                       74,310


$                       97,906

Supplemental information:





Cash paid for interest, excluding $13,352 received under the interest rate cap
contract for the three months ended December 31, 2022


$                       13,633


$                       39,998

Cash paid for taxes


44,327


7,446

 

VI.  Condensed Consolidated Statements of Cash Flows
For the Years Ended December 31, 2021 and 2022
(In thousands, unaudited)




2021


2022

Operating activities





Net income


$                     499,949


$                     198,026

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





Distributions from unconsolidated subsidiaries


37,002


21,911

Depreciation and amortization


202,645


205,825

Provision for expected credit losses


236


174

Equity in earnings of unconsolidated subsidiaries


(44,428)


(26,407)

Gain on sale of assets and businesses


(2,409)


(2,714)

Stock compensation expense


30,940


37,755

Amortization of debt discount, premium and issuance costs


2,217


2,272

Deferred income taxes


5,055


7,521

Changes in operating assets and liabilities, net of effects of business combinations:





   Accounts receivable


23,101


(52,183)

   Other current assets


(2,418)


(4,866)

   Other assets


(7,196)


16,491

   Accounts payable and accrued expenses


(19,767)


(35,203)

   Government advances


(241,185)


(83,790)

   Unearned government assistance


(82,514)


13

Net cash provided by operating activities


401,228


284,825

Investing activities





Business combinations, net of cash acquired


(81,911)


(26,987)

Purchases of property and equipment


(180,537)


(190,372)

Investment in businesses


(20,967)


(17,323)

Proceeds from sale of assets and businesses


26,821


8,343

Net cash used in investing activities


(256,594)


(226,339)

Financing activities





Borrowings on revolving facilities


160,000


1,120,000

Payments on revolving facilities



(835,000)

Borrowings of other debt


33,013


25,666

Principal payments on other debt


(39,668)


(35,594)

Dividends paid to common stockholders


(50,600)


(64,589)

Repurchase of common stock


(79,476)


(195,528)

Increase (decrease) in overdrafts


42,353


(10,392)

Proceeds from issuance of non-controlling interests


20,732


9,530

Distributions to and purchases of non-controlling interests


(73,081)


(43,107)

Purchase of membership interests of Concentra Group Holdings Parent


(660,658)


(5,876)

Net cash used in financing activities


(647,385)


(34,890)

Net increase (decrease) in cash and cash equivalents


(502,751)


23,596

Cash and cash equivalents at beginning of period


577,061


74,310

Cash and cash equivalents at end of period


$                       74,310


$                       97,906

Supplemental information:





Cash paid for interest, excluding $19,584 received under the interest rate cap
contract for the year ended December 31, 2022


$                     132,203


$                     183,453

Cash paid for taxes


181,184


32,290

 

VII.  Key Statistics
For the Three Months Ended December 31, 2019,  2021 and 2022
(unaudited)



2019



2021


2022


% Change

Critical Illness Recovery Hospital










Number of hospitals operated – end of period(a)


101



104


103



Revenue (,000)


$          454,949



$          577,195


$          561,885


(2.7) %

Number of patient days(b)(c)


259,283



294,486


287,424


(2.4) %

Number of admissions(b)(d)


9,095



9,786


9,275


(5.2) %

Revenue per patient day(b)(e)


$              1,742



$              1,946


$              1,947


0.1 %

Occupancy rate(b)(f)


67 %



71 %


70 %


(1.4) %

Adjusted EBITDA (,000)


$            60,485



$            24,572


$            44,345


80.5 %

Adjusted EBITDA margin


13.3 %



4.3 %


7.9 %



Rehabilitation Hospital










Number of hospitals operated – end of period(a)


29



30


31



Revenue (,000)


$          182,670



$          216,436


$          237,855


9.9 %

Number of patient days(b)(c)


94,236



104,361


108,857


4.3 %

Number of admissions(b)(d)


6,636



7,134


7,587


6.3 %

Revenue per patient day(b)(e)


$              1,739



$              1,888


$              2,011


6.5 %

Occupancy rate(b)(f)


78 %



83 %


85 %


2.4 %

Adjusted EBITDA (,000)


$            43,312



$            39,326


$            56,038


42.5 %

Adjusted EBITDA margin


23.7 %



18.2 %


23.6 %



Outpatient Rehabilitation










Number of clinics operated – end of period(a)


1,740



1,881


1,928



Working days(g)


64



63


63



Revenue (,000)


$          271,885



$          277,451


$          281,091


1.3 %

Number of visits(b)(h)


2,256,966



2,341,539


2,408,114


2.8 %

Revenue per visit(b)(i)


$                 104



$                 102


$                 102


0.0 %

Adjusted EBITDA (,000)


$            40,216



$            27,551


$            15,948


(42.1) %

Adjusted EBITDA margin


14.8 %



9.9 %


5.7 %



Concentra










Number of centers operated – end of period(b)


521



518


540



Working days(g)


63



63


63



Revenue (,000)


$          397,145



$          410,639


$          415,003


1.1 %

Number of visits(b)(h)


2,903,266



3,003,441


2,975,027


(0.9) %

Revenue per visit(b)(i)


$                 122



$                 125


$                 130


4.0 %

Adjusted EBITDA (,000)


$            56,458



$            70,709


$            62,236


(12.0) %

Adjusted EBITDA margin


14.2 %



17.2 %


15.0 %



_______________________________________________________________________________

(a)

Includes managed locations.

(b)

Excludes managed locations. For purposes of the Concentra segment, onsite clinics and community-based outpatient 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 and community-based outpatient clinics.

 

VIII.  Key Statistics
For the Years Ended December 31, 2019, 2021 and 2022
(unaudited)




2019



2021


2022


% Change

Critical Illness Recovery Hospital










Number of hospitals operated – end of period(a)


101



104


103



Revenue (,000)


$       1,836,518



$       2,246,772


$       2,234,132


(0.6) %

Number of patient days(b)(c)


1,038,361



1,133,039


1,127,911


(0.5) %

Number of admissions(b)(d)


36,774



37,921


36,594


(3.5) %

Revenue per patient day(b)(e)


$              1,753



$              1,972


$              1,973


0.1 %

Occupancy rate(b)(f)


68 %



71 %


69 %


(2.8) %

Adjusted EBITDA (,000)


$          254,868



$          267,993


$          111,344


(58.5) %

Adjusted EBITDA margin


13.9 %



11.9 %


5.0 %



Rehabilitation Hospital










Number of hospitals operated – end of period(a)


29



30


31



Revenue (,000)


$          670,971



$          849,340


$          916,763


7.9 %

Number of patient days(b)(c)


353,031



414,701


430,547


3.8 %

Number of admissions(b)(d)


24,889



28,868


29,736


3.0 %

Revenue per patient day(b)(e)


$              1,685



$              1,868


$              1,953


4.6 %

Occupancy rate(b)(f)


76 %



83 %


85 %


2.4 %

Adjusted EBITDA (,000)


$          135,857



$          184,704


$          198,034


7.2 %

Adjusted EBITDA margin


20.2 %



21.7 %


21.6 %



Outpatient Rehabilitation










Number of clinics operated – end of period(a)


1,740



1,881


1,928



Working days(g)


255



254


255



Revenue (,000)


$       1,046,011



$       1,084,361


$       1,125,282


3.8 %

Number of visits(b)(h)


8,719,282



9,193,624


9,573,980


4.1 %

Revenue per visit(b)(i)


$                 103



$                 102


$                 103


1.0 %

Adjusted EBITDA (,000)


$          151,831



$          138,275


$          101,860


(26.3) %

Adjusted EBITDA margin


14.5 %



12.8 %


9.1 %



Concentra










Number of centers operated – end of period(b)


521



518


540



Working days(g)


254



254


255



Revenue (,000)


$       1,628,817



$       1,732,041


$       1,724,359


(0.4) %

Number of visits(b)(h)


12,068,865



12,052,724


12,579,468


4.4 %

Revenue per visit(b)(i)


$                 122



$                 125


$                 127


1.6 %

Adjusted EBITDA (,000)


$          276,482



$          389,616


$          334,337


(14.2) %

Adjusted EBITDA margin


17.0 %



22.5 %


19.4 %



_______________________________________________________________________________

(a)

Includes managed locations.

(b)

Excludes managed locations. For purposes of the Concentra segment, onsite clinics and community-based outpatient 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 and community-based outpatient clinics.

 

IX.  Net Income to Adjusted EBITDA Reconciliation
For the Three Months and Years Ended December 31, 2021 and 2022
(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, gain (loss) on sale of businesses, and equity in earnings (losses) of unconsolidated subsidiaries.


Three Months Ended
December 31,



Years Ended

December 31,


2019



2021


2022



2019



2021


2022

Net income

$  43,671



$  66,310


$  37,712



$ 201,031



$ 499,949


$  198,026

Income tax expense (benefit)

11,578



(8,637)


8,570



63,718



129,773


62,553

Interest expense

43,959



33,870


47,341



200,570



135,985


169,111

Interest income



(601)






(5,350)


Gain on sale of businesses



(2,155)




(6,532)



(2,155)


Equity in earnings of unconsolidated subsidiaries

(6,279)



(11,248)


(6,759)



(24,989)



(44,428)


(26,407)

Loss on early retirement of debt

19,440






38,083




Income from operations

$ 112,369



$  77,539


$  86,864



$ 471,881



$ 713,774


$  403,283

Stock compensation expense:















Included in general and administrative

5,485



7,061


8,560



20,334



24,598


30,555

Included in cost of services

1,535



1,877


1,239



6,117



6,342


7,200

Depreciation and amortization

52,504



51,943


52,246



212,576



202,645


205,825

Adjusted EBITDA

$ 171,893



$ 138,420


$ 148,909



$ 710,908



$ 947,359


$  646,863
















Critical illness recovery hospital(a)

$  60,485



$  24,572


$  44,345



$ 254,868



$ 267,993


$  111,344

Rehabilitation hospital

43,312



39,326


56,038



135,857



184,704


198,034

Outpatient rehabilitation

40,216



27,551


15,948



151,831



138,275


101,860

Concentra(b)

56,458



70,709


62,236



276,482



389,616


334,337

Other(c)(d)

(28,578)



(23,738)


(29,658)



(108,130)



(33,229)


(98,712)

Adjusted EBITDA

$ 171,893



$ 138,420


$ 148,909



$ 710,908



$ 947,359


$  646,863

_______________________________________________________________________________

(a)

For the three months and year ended December 31, 2021, Adjusted EBITDA included other operating income of $2.0 million and $19.9 million, respectively. The other operating income related to the outcome of litigation with the Centers for Medicare & Medicaid Services.

(b)

For the three months ended December 31, 2021 and 2022, Adjusted EBITDA included other operating income of $1.0 million and $0.3 million, respectively. For the years ended December 31, 2021 and 2022, Adjusted EBITDA included other operating income of $35.0 million and $0.3 million, respectively. The other operating income is primarily related to the recognition of payments received under the Provider Relief Fund.

(c)

For the three months ended December 31, 2021 and 2022, Adjusted EBITDA included other operating income of $7.1 million and $0.5 million, respectively. For the years ended December 31, 2021 and 2022, Adjusted EBITDA included other operating income of $89.1 million and $23.8 million, respectively. The other operating income is related to the recognition of payments received under the Provider Relief Fund.

(d)

Other primarily includes general and administrative costs and other operating income, as discussed further above.

 

X.  Reconciliation of Earnings per Common Share to Adjusted Earnings per Common Share
For the Three Months and Years Ended December 31, 2021 and 2022
(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 December 31,


2021


Per Share(a)


2022


Per Share(a)

Net income attributable to common shares(a)

$             48,197


$                 0.37


$             26,502


$                 0.22

Adjustments:(b)








Gain on sale of businesses

(775)


0.00



Adjusted net income attributable to common shares

$            47,422


$                0.37


$            26,502


$                0.22

 


Years Ended December 31,


2021


Per Share(a)


2022


Per Share(a)

Net income attributable to common shares(a)

$           388,790


$                 2.98


$           153,385


$                 1.23

Adjustments:(b)








Gain on sale of businesses

(775)


0.00



Adjusted net income attributable to common shares

$           388,015


$                 2.98


$           153,385


$                 1.23

_______________________________________________________________________________

(a)

Net income attributable to common shares and earnings per common share are calculated based on the diluted 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.


For the three months and year ended December 31, 2021, the adjustment to net income attributable to common shares includes estimated income tax expense of approximately $1.1 million.

 

Cision View original content:https://www.prnewswire.com/news-releases/select-medical-holdings-corporation-announces-results-for-its-fourth-quarter-and-year-ended-december-31-2022-and-cash-dividend-301754950.html

SOURCE Select Medical Holdings Corporation

FAQ

What were Select Medical's fourth quarter earnings per share for 2022?

Select Medical reported earnings per share of $0.22 for the fourth quarter of 2022.

What is the cash dividend declared by Select Medical and when will it be paid?

Select Medical declared a cash dividend of $0.125 per share, payable on March 15, 2023.

What is Select Medical's revenue outlook for 2023?

Select Medical anticipates revenue in the range of $6.5 billion to $6.7 billion for 2023.

How did Select Medical's 2022 revenue compare to 2021?

Select Medical's revenue for 2022 increased by 2.1% to $6,333.5 million compared to $6,204.5 million in 2021.

What were the key financial metrics for Select Medical in 2022?

In 2022, Select Medical reported a net income of $198.0 million and total revenue of $6,333.5 million.

SELECT MEDICAL HOLDINGS CORP

NYSE:SEM

SEM Rankings

SEM Latest News

SEM Stock Data

4.75B
130.02M
17.03%
78.34%
1.68%
Medical Care Facilities
Services-hospitals
Link
United States of America
MECHANICSBURG