2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $5.5B | $6.2B | $6.3B | $6.7B | $5.2B |
Cost of Revenue | $4.7B | $5.3B | $5.6B | $5.7B | $4.6B |
Gross Profit | $821M | $919M | $733M | $932M | $634M |
Gross Profit % | 15% | 15% | 12% | 14% | 12% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $345M | $500M | $198M | $300M | $297M |
Dep. & Amort. | $206M | $203M | $206M | $209M | $204M |
Def. Tax | -$15M | $5.1M | $7.5M | -$16M | -$32M |
Stock Comp. | $27M | $31M | $38M | $44M | $101M |
Chg. in WC | $479M | -$330M | -$160M | $59M | -$55M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $577M | $74M | $98M | $84M | $60M |
ST Investments | $0 | $0 | $75M | $59M | $0 |
Cash & ST Inv. | $577M | $74M | $98M | $143M | $60M |
Receivables | $897M | $889M | $941M | $940M | $821M |
Inventory | $5.7M | $0 | -$75M | $0 | $0 |
Select Medical completed the spin-off of Concentra and refinanced $1.6 billion in debt, extending maturities and improving leverage to 3.18x as of December 31, 2024.
The company plans to add 481 inpatient rehabilitation beds by 2026, with significant development projects underway, including joint ventures and new facilities across multiple states.
For Q4 2024, revenue increased by 8%, adjusted EBITDA grew by 4%, and adjusted EPS rose to $0.18 from $0.12 in the prior year. Full-year adjusted EBITDA grew by 14% to $510.4 million.
Select Medical issued 2025 guidance with revenue expected between $5.4 billion and $5.6 billion, adjusted EBITDA between $520 million and $540 million, and adjusted EPS between $1.09 and $1.19.
The company anticipates double-digit EBITDA growth in its inpatient rehab and outpatient rehab divisions in 2026 and beyond, driven by new bed additions, improved productivity, and rate increases despite startup costs and Medicare reimbursement challenges.