Attached files

file filename
8-K - FORM 8-K - SELECT MEDICAL HOLDINGS CORPc21071e8vk.htm
Exhibit 99.1
     
(NEWS RELEASE LOGO)   (SELECT MEDICAL LOGO)
FOR IMMEDIATE RELEASE   4714 Gettysburg Road
    Mechanicsburg, PA 17055
     
    NYSE Symbol: SEM
Select Medical Holdings Corporation Announces
Results for Second Quarter Ended June 30, 2011
MECHANICSBURG, PENNSYLVANIA — August 4, 2011 — Select Medical Holdings Corporation (“Select Medical”) (NYSE: SEM), today announced results for its second quarter ended June 30, 2011.
For the second quarter ended June 30, 2011, net operating revenues increased 20.5% to $698.7 million compared to $579.9 million for the same quarter, prior year. Income from operations increased 11.6% to $81.0 million compared to $72.6 million for the same quarter, prior year. Net income attributable to Select Medical decreased to $11.7 million compared to $24.5 million for the same quarter, prior year. Net income attributable to Select Medical for the quarter ended June 30, 2011 included a loss on early retirement of debt, net of tax of $19.3 million associated with the June 1, 2011 refinancing of a portion of its indebtedness. Net income before interest, income taxes, depreciation and amortization, loss on early retirement of debt, stock compensation expense, other income and equity in losses of unconsolidated subsidiaries (“Adjusted EBITDA”) for the second quarter increased 11.5% to $99.9 million compared to $89.6 million for the same quarter, prior year. A reconciliation of net income to Adjusted EBITDA is attached to this release. Income per common share for the second quarter ended June 30, 2011 was $0.08 on a fully diluted basis compared to income per common share of $0.15 for the quarter ended June 30, 2010. Excluding the non-recurring loss related to the early retirement of debt and its tax effect of $0.12 per share, net income available to common stockholders on an adjusted basis was $0.20 per diluted share for the quarter ended June 30, 2011. A reconciliation of net income per share to adjusted net income per share is attached to this release.
For the six months ended June 30, 2011, net operating revenues increased 19.5% to $1,391.9 million compared to $1,164.7 million for the same period, prior year. Income from operations increased 16.1% to $168.7 million compared to $145.2 million for the same period, prior year. Net income attributable to Select Medical decreased 6.8% to $45.4 million compared to $48.7 million for the same period, prior year. Net income attributable to Select Medical for the six months ended June 30, 2011 includes a loss on early retirement of debt, net of tax, of $19.3 million associated with the June 1, 2011 refinancing of a portion of its indebtedness. Additionally, Adjusted EBITDA for the six months ended June 30, 2011 increased 13.9% to $205.7 million compared to $180.5 million for the same period, prior year. A reconciliation of net income to Adjusted EBITDA is attached to this release. Income per common share for the six months ended June 30, 2011 was $0.29 on a fully diluted basis compared to income per common share of $0.30 for the six months ended June 30, 2010. Excluding the non-recurring loss related to the early retirement of debt and its tax effect, net income available to common stockholders on an adjusted basis was $0.42 per diluted share for the six months ended June 30, 2011. A reconciliation of net income per share to adjusted net income per share is attached to this release.

 

 


 

Specialty Hospitals
Certain specialty hospital key statistics are presented on schedules attached to this release. For the second quarter of 2011, net operating revenues for all of Select Medical’s hospitals increased 29.1% to $520.3 million compared to $403.1 million for the same quarter, prior year. The hospitals acquired in the Regency acquisition contributed $80.8 million of this increase. Adjusted EBITDA for the specialty hospital segment increased 24.2% to $91.1 million compared to $73.3 million for the same quarter, prior year. The hospitals acquired in the Regency acquisition contributed $8.7 million of this increase. The Adjusted EBITDA margin for the segment was 17.5% for the second quarter of 2011, compared to 18.2% for the same quarter, prior year. Excluding the effect of the Regency hospitals, the Adjusted EBITDA margin would have been 18.7% for the second quarter of 2011.
For the six months ended June 30, 2011, net operating revenues for all of Select Medical’s hospitals increased 27.7% to $1,040.2 million compared to $814.8 million for the same period, prior year. The hospitals acquired in the Regency acquisition contributed to $170.9 million of this increase. Adjusted EBITDA for the segment for the six months ended June 30, 2011 increased 22.5% to $191.4 million compared to $156.2 million for the same period, prior year. The hospitals acquired in the Regency acquisition contributed $23.2 million of this increase. The Adjusted EBITDA margin for the segment for the six months ended June 30, 2011 was 18.4%, compared to 19.2% for the same period, prior year. Excluding the effect of the Regency hospitals, the Adjusted EBITDA margin would have been 19.4% for the six months ended June 30, 2011.
Outpatient Rehabilitation
Certain outpatient rehabilitation key statistics are presented on schedules attached to this release. For the second quarter of 2011, net operating revenues for the outpatient rehabilitation segment increased 1.0% to $178.5 million compared to $176.8 million for the same quarter, prior year. Adjusted EBITDA for the segment for the second quarter decreased 5.7% to $24.5 million compared to $26.0 million for the same quarter, prior year. The Adjusted EBITDA margin for the segment was 13.7% for the second quarter of 2011, compared to 14.7% for the same quarter, prior year.
For the six months ended June 30, 2011, net operating revenues for the outpatient rehabilitation segment increased 0.5% to $351.7 million compared to $349.9 million for the same period, prior year. Adjusted EBITDA for the six months ended June 30, 2011 decreased 1.3% to $45.9 million compared to $46.5 million for the same period, prior year. The Adjusted EBITDA margin for the six months ended June 30, 2011 was 13.0% compared to 13.3% in the same period, prior year.

 

 


 

Stock Repurchase Program
Select Medical’s board of directors has authorized a program to repurchase up to $100.0 million worth of shares of Select Medical’s common stock. On August 3, 2011, the board of directors of Select Medical authorized an increase of $50.0 million in the capacity of its common stock repurchase program, from $100.0 million to $150.0 million. The program will remain in effect until January 31, 2012, unless extended 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. The timing of purchases of stock will be based upon market conditions and other factors. Select Medical is funding this program with cash on hand or borrowings under its revolving credit facility. Select Medical repurchased 139,784 shares at a cost of $1.3 million and 409,775 shares at a cost of $3.3 million, which includes transaction costs, during the quarter and six months ended June 30, 2011, respectively. Since the inception of the program through June 30, 2011, Select Medical has repurchased 7,315,475 shares at a cost of $47.4 million, which includes transaction costs.
Indebtedness
On June 1, 2011, Select Medical Corporation (“Select”) entered into a new senior secured credit agreement that provides for $1.15 billion in senior secured credit facilities, comprised of an $850.0 million, seven-year term loan and a $300.0 million five-year revolving credit facility of which $125.0 million was drawn at closing. The refinancing also included the completion of a cash tender offer for $266.5 million aggregate principal amount of Select’s 7 5/8% senior subordinated notes due 2015 and the repurchase of all $150.0 million principal amount of Select Medical’s 10.0% senior subordinated notes.
At June 30, 2011 Select had outstanding an $850.0 million term loan (at aggregate principal value) and a $65.0 million revolving loan balance under its senior secured credit facilities and $345.0 million in principal amount of Select’s 7 5/8% senior subordinated notes due 2015. Select Medical also had $167.3 million in principal amount outstanding of its senior floating rate notes due 2015.
Business Outlook
Select Medical is updating its prior business outlook for calendar year 2011 to reflect the impact of the refinancing completed on June 1st. Select Medical continues to expect net revenue for the full year 2011 to be in the range of $2.65 billion to $2.75 billion and Adjusted EBITDA for the full year to be in the range of $365 million to $385 million. Select Medical now expects fully diluted income per common share to be in the range of $0.57 to $0.62. On an adjusted basis excluding the non-recurring loss related to the early retirement of debt and its tax effect from the refinancing, fully diluted income per common share is expected to be in the range of $0.69 to $0.74, compared to its previous income per common share guidance of $0.67 to $0.72 per share.
Conference Call
Select Medical will host a conference call regarding its second quarter results and its business outlook on Friday, August 5, 2011, at 9:00 am EDT. The domestic dial in number for the call is 1-866-770-7146. The international dial in number is 1-617-213-8068. The pass code for the call is 40517924. The conference call will be webcast simultaneously and can be accessed at Select Medical Holdings Corporation’s website http://www.selectmedicalholdings.com/.

 

 


 

For those unable to participate in the conference call, a replay will be available until 11:59pm EDT, August 12, 2011. The replay number is 1-888-286-8010 (domestic) or 1-617-801-6888 (international). The passcode for the replay will be 15171628. The replay can also be accessed at Select Medical Holdings Corporation’s website, http://www.selectmedicalholdings.com.
* * * * *
Select Medical is a leading operator of specialty hospitals and outpatient rehabilitation clinics in the United States. As of June 30, 2011, Select Medical operated 110 long term acute care hospitals and nine acute medical rehabilitation hospitals in 28 states, and 952 outpatient rehabilitation clinics in 34 states and the District of Columbia. Select Medical also provides medical rehabilitation services on a contract basis at nursing homes, hospitals, assisted living and senior care centers, schools and worksites. Information about Select Medical is available at http://www.selectmedicalcorp.com/
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). 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:
   
additional changes in government reimbursement for our services, including changes that will result from the expiration of the moratorium for long term acute care hospitals established by the Medicare, Medicaid and SCHIP Extension Act of 2007, the American Recovery and Reinvestment Act, and the Patient Protection and Affordable Care Act may result in a reduction in net operating revenues, an increase in costs and a reduction in profitability;
   
the failure of our specialty hospitals to maintain their Medicare certifications may cause our net operating revenues and profitability to decline;
   
the failure of our facilities operated as “hospitals within hospitals” to qualify as hospitals separate from their host hospitals may cause our net operating revenues and profitability to decline;
   
a government investigation or assertion that we have violated applicable regulations may result in sanctions or reputational harm and increased costs;
   
acquisitions or joint ventures may prove difficult or unsuccessful, use significant resources or expose us to unforeseen liabilities;
   
private third-party payors for our services may undertake future cost containment initiatives that limit our future net operating revenues and profitability;
   
the failure to maintain established relationships with the physicians in the areas we serve could reduce our net operating revenues and profitability;
   
shortages in qualified nurses or therapists could increase our operating costs significantly;
   
competition may limit our ability to grow and result in a decrease in our net operating revenues and profitability;
   
the loss of key members of our management team could significantly disrupt our operations;
   
the effect of claims asserted against us could subject us to substantial uninsured liabilities and in the future we may not be able to obtain insurance at a reasonable price;
   
other factors discussed from time to time in our filings with the Securities and Exchange Commission, including factors under the heading “Risk Factors” in our annual report on Form 10-K.
Investor inquiries:
Joel Veit, 717/972-1100

 

 


 

I. Condensed Consolidated Statements of Operations
For the Three Months Ended June 30, 2010 and 2011
(In thousands, except per share amounts, unaudited)
                         
    2010     2011     %Change  
 
                       
Net operating revenues
  $ 579,877     $ 698,749       20.5 %
 
                       
Costs and expenses:
                       
Cost of services
    470,044       569,666       21.2 %
General and administrative
    9,802       16,115       64.4 %
Bad debt expense
    10,845       13,943       28.6 %
Depreciation and amortization
    16,610       17,999       8.4 %
 
                 
 
                       
Income from operations
    72,576       81,026       11.6 %
 
                       
Loss on early retirement of debt
          (31,018 )     N/M  
Equity in losses of unconsolidated subsidiaries
          (251 )     N/M  
Other income
    182             N/M  
Interest income
          111       N/M  
Interest expense
    (29,279 )     (25,296 )     (13.6 )%
 
                 
 
                       
Income before income taxes
    43,479       24,572       (43.5 )%
 
                       
Income tax expense
    17,306       10,915       (36.9 )%
 
                 
 
                       
Net income
    26,173       13,657       (47.8 )%
 
                       
Less: Net income attributable to non- controlling interests
    1,711       1,938       13.3 %
 
                 
 
                       
Net income attributable to Select Medical Holdings Corporation
  $ 24,462     $ 11,719       (52.1 )%
 
                 
 
                       
Income per common share:
                       
Basic
  $ 0.15     $ 0.08          
Diluted
  $ 0.15     $ 0.08          
 
                       
Weighted average shares outstanding:
                       
Basic
    159,709       152,603          
Diluted
    159,975       152,881          
N/M = Not Meaningful

 

 


 

II. Condensed Consolidated Statements of Operations
For the Six Months Ended June 30, 2010 and 2011
(In thousands, except per share amounts, unaudited)
                         
    2010     2011     %Change  
 
                       
Net operating revenues
  $ 1,164,690     $ 1,391,935       19.5 %
 
                       
Costs and expenses:
                       
Cost of services
    942,421       1,127,082       19.6 %
General and administrative
    22,591       32,681       44.7 %
Bad debt expense
    20,132       28,293       40.5 %
Depreciation and amortization
    34,321       35,221       2.6 %
 
                 
 
                       
Income from operations
    145,225       168,658       16.1 %
 
                       
Loss on early retirement of debt
          (31,018 )     N/M  
Equity in losses of unconsolidated subsidiaries
          (324 )     N/M  
Other income
    316             N/M  
Interest income
          167       N/M  
Interest expense
    (59,321 )     (50,960 )     (14.1 )%
 
                 
 
                       
Income before income taxes
    86,220       86,523       0.4 %
 
                       
Income tax expense
    34,415       37,479       8.9 %
 
                 
 
                       
Net income
    51,805       49,044       (5.3 )%
 
                       
Less: Net income attributable to non- controlling interests
    3,117       3,653       17.2 %
 
                 
 
                       
Net income attributable to Select Medical Holdings Corporation
  $ 48,688     $ 45,391       (6.8 )%
 
                 
 
                       
Income per common share:
                       
Basic
  $ 0.30     $ 0.29          
Diluted
  $ 0.30     $ 0.29          
 
                       
Weighted average shares outstanding:
                       
Basic
    159,686       152,720          
Diluted
    159,984       152,951          
N/M = Not Meaningful

 

 


 

III. Condensed Consolidated Balance Sheets
(In thousands, unaudited)
                 
    December 31,     June 30,  
    2010     2011  
Assets
               
 
               
Cash
  $ 4,365     $ 13,584  
 
               
Accounts receivable, net
    353,432       406,472  
 
               
Current deferred tax asset
    30,654       15,635  
 
               
Prepaid income taxes
    12,699       27,223  
 
               
Other current assets
    28,176       29,686  
 
           
 
               
Total Current Assets
    429,326       492,600  
 
               
Property and equipment, net
    532,100       514,922  
 
               
Goodwill
    1,631,252       1,627,509  
 
               
Other identifiable intangibles
    80,119       72,776  
 
               
Assets held for sale
    11,342       11,342  
 
               
Other assets
    37,947       68,873  
 
           
 
               
Total Assets
  $ 2,722,086     $ 2,788,022  
 
           
 
               
Liabilities and equity
               
 
               
Payables and accruals
  $ 350,179     $ 364,945  
 
               
Current portion of long-term debt
    149,379       13,740  
 
           
 
               
Total Current Liabilities
    499,558       378,685  
 
               
Long-term debt, net of current portion
    1,281,390       1,413,128  
 
               
Non-current deferred tax liability
    59,074       64,210  
 
               
Other non-current liabilities
    66,650       71,155  
 
               
Total equity
    815,414       860,844  
 
           
 
               
Total Liabilities and Equity
  $ 2,722,086     $ 2,788,022  
 
           

 

 


 

IV. Condensed Consolidated Statement of Cash Flows
For the Six Months Ended June 30, 2010 and 2011
(In thousands, unaudited)
                 
    2010     2011  
 
               
Operating Activities
               
Net Income
  $ 51,805     $ 49,044  
Adjustments to reconcile net income to net cash used in operating activities:
               
Depreciation and amortization
    34,321       35,221  
Provision for bad debts
    20,132       28,293  
Loss on early retirement of debt
          31,018  
Loss (gain) from disposal of assets
    660       (5,201 )
Non-cash gain from interest rate swaps
    (316 )      
Non-cash stock compensation expense
    945       1,780  
Amortization of debt discount
    918       962  
Changes in operating assets and liabilities, net of effects from acquisition of businesses:
               
Accounts Receivable
    (51,373 )     (81,240 )
Other current assets
    (495 )     (1,511 )
Other assets
    (1,140 )     2,724  
Accounts payable
    (8,796 )     8,107  
Due to third-party payors
    587       (464 )
Accrued expenses and deferred income taxes
    11,471       14,794  
 
           
Net cash provided by operating activities
    58,719       83,527  
 
           
 
               
Investing activities
               
Purchases of property and equipment
    (26,454 )     (23,696 )
Investment in business
          (13,514 )
Acquisition of businesses, net of cash acquired
          1,921  
Proceeds from sale of assets
          7,879  
 
           
Net cash used in investing activities
    (26,454 )     (27,410 )
 
           
 
               
Financing activities
               
Borrowings on revolving credit facilities
          435,000  
Payments on revolving credit facilities
          (395,000 )
Borrowings on 2011 credit facility term loan, net of discount
          841,500  
Payments on 2005 credit facility term loans, net of call premium
          (484,633 )
Repurchase of 10% senior subordinated notes
          (150,000 )
Repurchase of 7 5/8% senior subordinated notes, net of tender premium
          (273,941 )
Borrowings of other debt
    5,015       5,496  
Principal payments on seller and other debt
    (4,442 )     (3,480 )
Debt issuance costs
          (18,556 )
Proceeds from bank overdrafts
    14,201       2,102  
Repurchase of common stock
          (3,285 )
Proceeds from issuance of common stock
    125       169  
Distributions to non-controlling interests
    (2,091 )     (2,270 )
 
           
Net cash provided by (used in) financing activities
    12,808       (46,898 )
 
           
 
               
Net increase in cash and cash equivalents
    45,073       9,219  
 
               
Cash and cash equivalents at beginning of period
    83,680       4,365  
 
           
Cash and cash equivalents at end of period
  $ 128,753     $ 13,584  
 
           
 
               
Supplemental Cash Flow Information
               
Cash paid for interest
  $ 55,928     $ 59,289  
Cash paid for taxes
  $ 24,664     $ 29,435  

 

 


 

V. Key Statistics
For the Three Months Ended June 30, 2010 and 2011
(unaudited)
                         
    2010     2011     %Change  
Specialty Hospitals
                       
 
                       
Number of hospitals — end of period:
                       
Long term acute care hospitals
    89       110          
Rehabilitation hospitals
    6       9          
 
                   
Total specialty hospitals
    95       119          
 
                   
 
                       
Net operating revenues (,000)
  $ 403,079     $ 520,261       29.1 %
 
                       
Number of patient days
    264,898       327,001       23.4 %
 
                       
Number of admissions
    10,616       13,556       27.7 %
 
                       
Net revenue per patient day (a)
  $ 1,474     $ 1,505       2.1 %
 
                       
Adjusted EBITDA (,000)
  $ 73,344     $ 91,081       24.2 %
 
                       
Adjusted EBITDA margin
    18.2 %     17.5 %        
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics — end of period
    953       952          
 
                       
Net operating revenues (,000)
  $ 176,785     $ 178,473       1.0 %
 
                       
Number of visits
    1,172,212       1,143,854       (2.4 )%
 
                       
Revenue per visit (b)
  $ 101     $ 102       1.0 %
 
                       
Adjusted EBITDA (,000)
  $ 25,956     $ 24,467       (5.7 )%
 
                       
Adjusted EBITDA margin
    14.7 %     13.7 %        
(a)  
Net revenue per patient day is calculated by dividing specialty hospital direct patient service revenue by the total number of patient days.
 
(b)  
Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include managed clinics or contract services revenue.

 

 


 

VI. Key Statistics
For the Six Months Ended June 30, 2010 and 2011
(unaudited)
                         
    2010     2011     %Change  
Specialty Hospitals
                       
 
                       
Number of hospitals — end of period:
                       
Long term acute care hospitals
    89       110          
Rehabilitation hospitals
    6       9          
 
                   
Total specialty hospitals
    95       119          
 
                   
 
                       
Net operating revenues (,000)
  $ 814,764     $ 1,040,185       27.7 %
 
                       
Number of patient days
    532,746       660,857       24.0 %
 
                       
Number of admissions
    21,717       27,366       26.0 %
 
                       
Net revenue per patient day (a)
  $ 1,483     $ 1,510       1.8 %
 
                       
Adjusted EBITDA (,000)
  $ 156,241     $ 191,434       22.5 %
 
                       
Adjusted EBITDA margin
    19.2 %     18.4 %        
 
                       
Outpatient Rehabilitation
                       
 
                       
Number of clinics — end of period
    953       952          
 
                       
Net operating revenues (,000)
  $ 349,850     $ 351,664       0.5 %
 
                       
Number of visits
    2,298,170       2,282,554       (0.7 )%
 
                       
Revenue per visit (b)
  $ 101     $ 102       1.0 %
 
                       
Adjusted EBITDA (,000)
  $ 46,474     $ 45,873       (1.3 )%
 
                       
Adjusted EBITDA margin
    13.3 %     13.0 %        
(a)  
Net revenue per patient day is calculated by dividing specialty hospital direct patient service revenue by the total number of patient days.
 
(b)  
Net revenue per visit is calculated by dividing outpatient rehabilitation clinic revenue by the total number of visits. For purposes of this computation, outpatient rehabilitation clinic revenue does not include managed clinics or contract services revenue.

 

 


 

VII. Net Income to Adjusted EBITDA Reconciliation
For the Three and Six Months Ended June 30, 2010 and 2011
(In thousands, unaudited)
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 net income before interest, income taxes, depreciation and amortization, stock compensation expense, other income, loss on early retirement of debt and equity in losses of unconsolidated subsidiaries. The Company believes that the presentation of Adjusted EBITDA is important to investors because Adjusted EBITDA is used by management to evaluate financial performance and determine resource allocation for each of its operating units.
Adjusted EBITDA is not a measure of financial performance under generally accepted accounting principles. 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, 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 generally accepted accounting principles and is thus susceptible to varying calculation, Adjusted EBITDA as presented may not be comparable to other similarly titled measures of other companies.
                                 
    Three Months Ended June 30,     Six Months Ended June 30,  
    2010     2011     2010     2011  
Net income
  $ 26,173     $ 13,657     $ 51,805     $ 49,044  
Income tax expense
    17,306       10,915       34,415       37,479  
Other income
    (182 )           (316 )      
Loss on early retirement of debt
          31,018             31,018  
Interest expense, net of interest income
    29,279       25,185       59,321       50,793  
Equity in losses of unconsolidated subsidiaries
          251             324  
Stock compensation expense:
                               
Included in general and administrative
    111       478       291       948  
Included in cost of services
    326       422       654       832  
Depreciation and amortization
    16,610       17,999       34,321       35,221  
 
                       
Adjusted EBITDA
  $ 89,623     $ 99,925     $ 180,491     $ 205,659  
 
                       
 
                               
Specialty hospitals
  $ 73,344     $ 91,081     $ 156,241     $ 191,434  
Outpatient rehabilitation
    25,956       24,467       46,474       45,873  
Other (1)
    (9,677 )     (15,623 )     (22,224 )     (31,648 )
 
                       
Adjusted EBITDA
  $ 89,623     $ 99,925     $ 180,491     $ 205,659  
 
                       
(1)  
Other primarily includes general and administrative costs.

 

 


 

VIII. Reconciliation of Net Income Per Share to Adjusted Net Income Per Share
For the Three Months Ended June 30, 2010 and 2011
(In thousands, except per share amounts, unaudited)
                                 
            Per Share             Per Share  
    2010     (a)     2011     (a)  
 
                               
Net income attributable to Select Medical Holdings Corporation
    24,462       0.15       11,719       0.08  
Earnings allocated to unvested restricted stockholders
    (46 )     (0.00 )     (125 )     (0.00 )
 
                       
Net income available to common stockholders
    24,416       0.15       11,594       0.08  
 
                               
Adjustment for early retirement of debt:
                               
Loss on early retirement of debt
                31,018       0.20  
Estimated income tax benefit (b)
                (11,725 )     (0.08 )
Earnings allocated to unvested restricted stockholders
                (206 )     (0.00 )
 
                       
 
                               
Adjusted net income available to common stockholders
  $ 24,416     $ 0.15     $ 30,681     $ 0.20  
 
                           
Adjustment for dilution
            0.00               0.00  
 
                           
Adjusted net income available to common stockholders — diluted shares
          $ 0.15             $ 0.20  
 
                           
 
                               
Weighted average common shares outstanding:
                               
Basic
            159,709               152,603  
Diluted
            159,975               152,881  
(a)  
Per share amounts for each period presented are basic weighted average common shares outstanding for all amounts except adjusted net income available to common stockholders — diluted shares, which is based on diluted shares outstanding.
 
(b)  
Represents the estimated tax benefit on the adjustments to net income.

 

 


 

IX. Reconciliation of Net Income Per Share to Adjusted Net Income Per Share
For the Six Months Ended June 30, 2010 and 2011
(In thousands, except per share amounts, unaudited)
                                 
            Per Share             Per Share  
    2010     (a)     2011     (a)  
 
                               
Net income attributable to Select Medical Holdings Corporation
    48,688       0.30       45,391       0.30  
Earnings allocated to unvested restricted stockholders
    (97 )     (0.00 )     (486 )     (0.01 )
 
                       
Net income available to common stockholders
    48,591       0.30       44,905       0.29  
 
                               
Adjustment for early retirement of debt:
                               
Loss on early retirement of debt
                31,018       0.20  
Estimated income tax benefit (b)
                (11,725 )     (0.07 )
Earnings allocated to unvested restricted stockholders
                (206 )     (0.00 )
 
                       
 
                               
Adjusted net income available to common stockholders
  $ 48,591     $ 0.30     $ 63,992     $ 0.42  
 
                           
Adjustment for dilution
            0.00               0.00  
 
                           
Adjusted net income available to common stockholders — diluted shares
          $ 0.30             $ 0.42  
 
                           
 
                               
Weighted average common shares outstanding:
                               
Basic
            159,686               152,720  
Diluted
            159,984               152,951  
(a)  
Per share amounts for each period presented are basic weighted average common shares outstanding for all amounts except adjusted net income available to common stockholders — diluted shares, which is based on diluted shares outstanding.
 
(b)  
Represents the estimated tax benefit on the adjustments to net income.