Select Medical Holdings Corporation (SEM) Financial Statements (2026 and earlier)
Company Profile
| Business Address |
C/O SELECT MEDICAL CORP MECHANICSBURG, PA 17055 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 806 - Hospitals (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)Annual | Quarterly
| 9/30/2025 Q3 | 6/30/2025 Q2 | 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 52,349 | 53,213 | 59,694 | 191,468 | 111,160 | 92,620 | |||
| Cash and cash equivalent | 52,349 | 53,213 | 59,694 | 191,468 | 111,160 | 92,620 | |||
| Receivables | 909,460 | 908,185 | 821,385 | 1,060,007 | 1,077,984 | 1,134,788 | |||
| Prepaid expense | 7,223 | 6,566 | 26,601 | 8,669 | 8,448 | 9,034 | |||
| Derivative instruments and hedges, assets | 22,426 | 42,660 | |||||||
| Other current assets | 111,858 | 124,328 | 112,097 | 144,053 | 145,069 | 161,238 | |||
| Total current assets: | 1,080,890 | 1,092,292 | 1,019,777 | 1,404,197 | 1,365,087 | 1,440,340 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 3,350 | ||||||||
| Operating lease, right-of-use asset | 938,624 | 909,180 | 908,095 | 1,321,045 | 1,252,839 | 1,176,713 | |||
| Property, plant and equipment | 921,741 | 894,920 | 1,040,383 | 1,030,587 | 1,024,626 | ||||
| Long-term investments and receivables | 320,900 | ||||||||
| Long-term investments | 320,900 | ||||||||
| Intangible assets, net (including goodwill) | 2,433,823 | 2,434,442 | 2,435,081 | 3,867,587 | 3,842,404 | 3,841,196 | |||
| Goodwill | 2,331,898 | 2,331,898 | 2,331,898 | 3,555,022 | 3,525,474 | 3,517,071 | |||
| Intangible assets, net (excluding goodwill) | 101,925 | 102,544 | 103,183 | 312,565 | 316,930 | 324,125 | |||
| Deferred income tax assets | 27,064 | ||||||||
| Other noncurrent assets | 367,172 | 365,169 | 372,813 | 369,449 | 384,385 | 375,388 | |||
| Other undisclosed noncurrent assets | 520,871 | ||||||||
| Total noncurrent assets: | 4,661,360 | 4,603,711 | 4,588,174 | 6,598,464 | 6,510,215 | 6,417,923 | |||
| TOTAL ASSETS: | 5,742,250 | 5,696,003 | 5,607,951 | 8,002,661 | 7,875,302 | 7,858,263 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 592,009 | 579,711 | 568,933 | 724,534 | 736,172 | 665,241 | |||
| Accounts payable | 163,265 | 158,542 | 142,157 | 170,711 | 160,129 | 163,551 | |||
| Accrued liabilities | 428,744 | 421,169 | 426,776 | 553,823 | 576,043 | 501,690 | |||
| Debt | 20,326 | 28,353 | 20,269 | 42,785 | 46,431 | 60,184 | |||
| Other undisclosed current liabilities | 326,655 | 336,735 | 388,449 | 478,385 | 474,396 | 458,952 | |||
| Total current liabilities: | 938,990 | 944,799 | 977,651 | 1,245,704 | 1,256,999 | 1,184,377 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation, including: | 1,839,631 | 1,767,409 | 1,691,546 | 3,098,957 | 3,593,660 | 3,758,631 | |||
| Finance lease, liability | 10,014 | ||||||||
| Other undisclosed long-term debt and lease obligation | 1,839,631 | 1,767,409 | 1,681,532 | 3,098,957 | 3,593,660 | 3,758,631 | |||
| Liabilities, other than long-term debt | 964,367 | 937,758 | 941,659 | 1,357,556 | 1,288,113 | 1,249,322 | |||
| Deferred income tax liabilities | 72,946 | 75,245 | 81,497 | 95,557 | 97,647 | 133,987 | |||
| Other liabilities | 73,293 | 74,652 | 73,038 | 98,593 | 98,682 | 100,175 | |||
| Operating lease, liability | 818,128 | 787,861 | 787,124 | 1,163,406 | 1,091,784 | 1,015,160 | |||
| Total noncurrent liabilities: | 2,803,998 | 2,705,167 | 2,633,205 | 4,456,513 | 4,881,773 | 5,007,953 | |||
| Total liabilities: | 3,742,988 | 3,649,966 | 3,610,856 | 5,702,217 | 6,138,772 | 6,192,330 | |||
| Temporary equity, including noncontrolling interest | 8,493 | 9,021 | 10,167 | 30,455 | 29,565 | 28,290 | |||
| Equity | |||||||||
| Equity, attributable to parent | 1,667,041 | 1,719,394 | 1,681,355 | 1,915,191 | 1,416,589 | 1,367,282 | |||
| Common stock | 123 | 128 | 129 | 130 | 130 | 128 | |||
| Additional paid in capital | 867,347 | 908,868 | 911,080 | 858,741 | 519,280 | 505,403 | |||
| Accumulated other comprehensive income (loss) | (5,157) | (3,106) | 5,782 | 30,930 | |||||
| Retained earnings | 804,728 | 813,504 | 770,146 | 1,056,320 | 891,397 | 830,821 | |||
| Equity, attributable to noncontrolling interest | 323,728 | 317,622 | 305,573 | 354,798 | 290,376 | 270,361 | |||
| Total equity: | 1,990,769 | 2,037,016 | 1,986,928 | 2,269,989 | 1,706,965 | 1,637,643 | |||
| TOTAL LIABILITIES AND EQUITY: | 5,742,250 | 5,696,003 | 5,607,951 | 8,002,661 | 7,875,302 | 7,858,263 | |||
Income Statement (P&L) ($ in thousands)Annual | Quarterly
| 9/30/2025 Q3 | 6/30/2025 Q2 | 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 1,339,579 | 1,353,172 | (122,587) | 1,761,220 | 1,759,663 | 1,788,809 | ||
| Cost of revenue | (1,218,834) | (1,207,419) | (179,774) | (1,523,899) | (1,498,044) | (1,494,610) | ||
| Cost of product and service sold | (1,184,129) | (1,172,611) | (1,523,899) | (1,498,044) | (1,494,610) | |||
| Gross profit: | 120,745 | 145,753 | (302,361) | 237,321 | 261,619 | 294,199 | ||
| Operating expenses | (35,806) | (33,008) | 77,954 | (97,490) | (103,817) | (102,516) | ||
| Other operating income (expense), net | 1,592 | (178) | 1,302 | (2) | 2,284 | |||
| Operating income (loss): | 86,531 | 112,745 | (224,585) | 141,133 | 157,800 | 193,967 | ||
| Interest and debt expense | (29,978) | (29,072) | (3,202) | (66,378) | (37,107) | (50,763) | ||
| Income (loss) from continuing operations before equity method investments, income taxes: | 56,553 | 83,673 | (227,787) | 74,755 | 120,693 | 143,204 | ||
| Income (loss) from equity method investments | 12,512 | (49,805) | 33,069 | 6,315 | 10,421 | |||
| Other undisclosed income from continuing operations before income taxes | 13,618 | 63,904 | ||||||
| Income (loss) from continuing operations before income taxes: | 70,171 | 96,185 | (213,688) | 107,824 | 127,008 | 153,625 | ||
| Income tax expense (benefit) | (12,292) | (21,453) | 50,727 | (26,809) | (32,242) | (36,458) | ||
| Income (loss) from continuing operations: | 57,879 | 74,732 | (162,961) | 81,015 | 94,766 | 117,167 | ||
| Other undisclosed net income | 166,717 | |||||||
| Net income: | 57,879 | 74,732 | 3,756 | 81,015 | 94,766 | 117,167 | ||
| Net loss attributable to noncontrolling interest | (17,308) | (18,051) | (19,806) | (25,387) | (17,203) | (20,270) | ||
| Net income (loss) attributable to parent: | 40,571 | 56,681 | (16,050) | 55,628 | 77,563 | 96,897 | ||
| Other undisclosed net income (loss) available to common stockholders, basic | 8,935 | (2,145) | (3,324) | (3,398) | ||||
| Net income (loss) available to common stockholders, diluted: | 40,571 | 56,681 | (7,115) | 53,483 | 74,239 | 93,499 | ||
Comprehensive Income ($ in thousands)Annual | Quarterly
| 9/30/2025 Q3 | 6/30/2025 Q2 | 3/31/2025 Q1 | 12/31/2024 Q4 | 9/30/2024 Q3 | 6/30/2024 Q2 | 3/31/2024 Q1 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 57,879 | 74,732 | 3,756 | 81,015 | 94,766 | 117,167 | ||
| Net loss attributable to redeemable noncontrolling interest | (2,501) | (2,340) | ||||||
| Other comprehensive loss | (2,051) | (3,106) | (56,457) | (5,782) | (25,148) | (11,977) | ||
| Other undisclosed comprehensive income | 56,457 | |||||||
| Comprehensive income: | 55,828 | 71,626 | 3,756 | 75,233 | 69,618 | 105,190 | ||
| Comprehensive loss, net of tax, attributable to noncontrolling interest | (17,308) | (18,051) | (19,806) | (25,387) | (17,203) | (20,270) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 38,520 | 53,575 | (16,050) | 49,846 | 52,415 | 84,920 | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.