Go Pro

Select Medical (SEM) Financials

Select Medical logo
$16.51 0.00 (0.00%)
As of 07/1/2026
Annual Income Statements for Select Medical

Annual Income Statements for Select Medical

This table shows Select Medical's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
131 115 177 138 148 847 1,059 159 243 214 146
Consolidated Net Income / (Loss)
136 125 221 177 201 238 280 198 300 297 215
Net Income / (Loss) Continuing Operations
136 125 221 177 201 847 1,059 19 110 130 215
Total Pre-Tax Income
208 181 202 236 265 280 338 35 140 175 273
Total Operating Income
275 300 356 417 472 290 357 145 267 268 336
Total Gross Profit
472 552 630 740 813 1,133 1,338 401 572 634 629
Total Revenue
3,743 4,217 4,365 5,081 5,454 1,133 1,338 4,609 4,826 5,187 5,453
Operating Revenue
3,743 4,217 4,365 5,081 5,454 1,133 1,338 4,609 4,826 5,187 5,453
Total Cost of Revenue
3,271 3,665 3,735 4,341 4,641 0.00 0.00 4,208 4,254 4,553 4,824
Operating Cost of Revenue
3,212 3,665 3,735 4,341 4,641 - - 4,208 4,254 4,553 4,824
Total Operating Expenses
197 252 274 323 341 256 245 257 304 365 293
Selling, General & Admin Expense
92 107 114 121 128 256 245 153 170 226 154
Depreciation Expense
105 145 160 202 213 - - 132 136 143 140
Other Operating Expenses / (Income)
- - - 0.00 0.00 - - -28 -1.52 -3.41 -1.59
Total Other Income / (Expense), net
-66 -119 -153 -182 -207 13 24 -109 -128 -94 -63
Interest Expense
113 182 174 213 239 -3.94 -14 137 169 157 118
Interest & Investment Income
17 20 21 22 25 - - 28 41 64 55
Income Tax Expense
72 55 -18 59 64 42 58 17 29 45 58
Net Income / (Loss) Discontinued Operations
- - - - - - - 179 189 167 0.00
Net Income / (Loss) Attributable to Noncontrolling Interest
5.26 9.86 43 39 53 - - 39 56 83 68
Basic Earnings per Share
$1.00 $0.88 $1.33 $1.02 $1.10 - - $1.23 $1.91 $1.66 $1.16
Weighted Average Basic Shares Outstanding
127.48M 131.10M 133.20M 135.26M 134.31M - - 127.17M 128.36M 128.96M 124.02M
Diluted Earnings per Share
$0.99 $0.87 $1.33 $1.02 $1.10 - - $1.23 $1.91 $1.66 $1.16
Weighted Average Diluted Shares Outstanding
127.75M 131.10M 133.20M 135.26M 134.31M - - 127.17M 128.36M 128.96M 124.02M
Weighted Average Basic & Diluted Shares Outstanding
130.70M 131.10M 133.20M 135.26M 134.31M - - 127.17M 128.36M 128.96M 124.02M
Cash Dividends to Common per Share
$0.10 $0.00 $0.00 - - - - $0.50 $0.50 $0.50 $0.25

Quarterly Income Statements for Select Medical

This table shows Select Medical's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
48 46 97 78 56 -16 57 41 29 20 44
Consolidated Net Income / (Loss)
61 62 117 95 81 3.76 75 58 44 38 64
Net Income / (Loss) Continuing Operations
61 -127 62 38 41 -163 75 58 44 38 64
Total Pre-Tax Income
77 -169 88 56 46 -214 96 70 56 50 82
Total Operating Income
130 -173 118 74 55 -225 113 87 73 64 98
Total Gross Profit
223 -149 201 160 136 -159 181 155 147 146 175
Total Revenue
1,666 -179 1,321 1,282 1,272 -123 1,353 1,340 1,363 1,397 1,421
Operating Revenue
1,666 -179 1,321 1,282 1,272 -123 1,353 1,340 1,363 1,397 1,421
Total Cost of Revenue
1,443 -31 1,121 1,122 1,136 37 1,173 1,184 1,216 1,251 1,246
Operating Cost of Revenue
1,443 -31 1,121 1,122 1,136 37 1,173 1,184 1,216 1,251 1,246
Total Operating Expenses
93 25 82 86 81 65 68 69 74 82 77
Selling, General & Admin Expense
41 44 48 50 47 80 33 36 40 46 39
Depreciation Expense
52 -19 36 36 35 -15 35 35 34 36 38
Total Other Income / (Expense), net
-53 4.40 -30 -18 -9.25 11 -17 -16 -17 -13 -16
Interest Expense
65 6.33 41 28 42 3.20 29 30 30 29 28
Interest & Investment Income
12 11 10 9.99 33 14 13 14 13 15 12
Income Tax Expense
16 -42 27 18 4.37 -51 21 12 12 13 18
Net Income / (Loss) Attributable to Noncontrolling Interest
13 16 20 17 25 20 18 17 15 18 20
Basic Earnings per Share
$0.38 $0.36 $0.75 $0.60 $0.43 ($0.12) $0.44 $0.32 $0.23 $0.17 $0.35
Weighted Average Basic Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Diluted Earnings per Share
$0.38 $0.36 $0.75 $0.60 $0.43 ($0.12) $0.44 $0.32 $0.23 $0.17 $0.35
Weighted Average Diluted Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Weighted Average Basic & Diluted Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Cash Dividends to Common per Share
$0.13 - $0.13 $0.13 $0.13 - $0.06 $0.06 $0.06 - $0.06

Annual Cash Flow Statements for Select Medical

This table details how cash moves in and out of Select Medical's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
22 85 24 53 161 18 97 24 -14 -24 -33
Net Cash From Operating Activities
417 347 238 494 445 236 327 285 582 518 346
Net Cash From Continuing Operating Activities
419 347 238 494 445 346 400 285 582 518 346
Net Income / (Loss) Continuing Operations
272 125 221 177 201 280 338 198 300 297 215
Consolidated Net Income / (Loss)
272 125 221 177 201 280 338 198 300 297 215
Depreciation Expense
210 145 160 202 213 - - 206 209 204 140
Amortization Expense
19 16 11 13 12 - - 2.27 2.65 2.96 3.14
Non-Cash Adjustments To Reconcile Net Income
84 -14 16 11 41 - - -53 28 102 18
Changes in Operating Assets and Liabilities, net
-166 74 -169 92 -21 66 62 -68 43 -88 -29
Net Cash From Investing Activities
-2,424 -554 -193 -697 -317 20 54 -226 -268 -231 -216
Net Cash From Continuing Investing Activities
-2,427 -554 -193 -697 -317 7.21 -0.58 -226 -268 -231 -216
Purchase of Property, Plant & Equipment
-365 -162 -233 -167 -157 - - -190 -229 -222 -229
Acquisitions
-2,128 -477 -40 -537 -160 0.00 -1.27 -44 -39 -13 -11
Divestitures
66 84 80 6.76 0.19 - - 8.34 0.16 4.26 23
Net Cash From Financing Activities
2,029 292 -22 256 32 197 176 -35 -327 -311 -163
Net Cash From Continuing Financing Activities
2,028 291 -22 256 32 -61 -136 -35 -327 -311 -163
Repayment of Debt
-1,885 -1,114 -2,164 -843 -3,079 -57 -102 -871 -3,231 -4,811 -1,340
Repurchase of Common Equity
-16 -2.93 -4.75 -6.84 -39 - - -201 -19 -38 -100
Payment of Dividends
396 -3.74 -11 -312 -22 0.00 -35 -108 -127 -125 -121
Issuance of Debt
3,517 1,398 2,156 1,417 3,177 0.00 5.21 1,146 3,029 4,833 1,391
Issuance of Common Equity
- - 9.98 2.93 18 0.00 0.19 9.53 23 16 16
Other Financing Activities, net
15 14 -7.88 -2.66 -24 -3.78 -3.73 -10 -1.69 -187 -9.05
Cash Interest Paid
- 143 149 193 183 - - 183 272 256 121
Cash Income Taxes Paid
159 71 65 48 71 - - 32 89 133 26

Quarterly Cash Flow Statements for Select Medical

This table details how cash moves in and out of Select Medical's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
Net Change in Cash & Equivalents
-24 6.57 8.61 19 80 -132 -6.48 -0.86 7.71 -34 -0.84
Net Cash From Operating Activities
116 179 -67 278 181 125 -3.46 110 175 64 38
Net Cash From Continuing Operating Activities
116 179 -67 278 181 125 -3.46 110 175 64 38
Net Income / (Loss) Continuing Operations
61 62 117 95 81 3.76 75 58 44 38 64
Consolidated Net Income / (Loss)
61 62 117 95 81 3.76 75 58 44 38 64
Depreciation Expense
52 54 54 54 50 46 35 35 34 36 38
Amortization Expense
0.73 0.75 0.75 0.74 0.79 0.68 0.78 0.79 0.78 0.78 0.78
Non-Cash Adjustments To Reconcile Net Income
1.51 15 14 9.39 7.66 70 14 -6.74 11 -0.37 7.82
Changes in Operating Assets and Liabilities, net
0.90 48 -253 119 41 4.89 -128 24 85 -10 -72
Net Cash From Investing Activities
-63 -70 -58 -54 -45 -74 -52 -65 -33 -67 -57
Net Cash From Continuing Investing Activities
-63 -70 -58 -54 -45 -74 -52 -65 -33 -67 -57
Purchase of Property, Plant & Equipment
-50 -61 -53 -56 -51 -63 -52 -65 -53 -59 -59
Acquisitions
-13 -9.08 -5.41 -0.59 3.68 -11 0.00 - -1.60 -9.05 0.03
Divestitures
0.00 0.10 0.27 2.07 1.91 0.02 0.02 0.02 - - 2.21
Net Cash From Financing Activities
-77 -103 133 -206 -56 -183 49 -46 -135 -31 18
Net Cash From Continuing Financing Activities
-77 -103 133 -206 -56 -183 49 -46 -135 -31 18
Repayment of Debt
-2,326 -344 -353 -399 -2,223 -1,835 -340 -307 -312 -381 -238
Repurchase of Common Equity
-9.54 -7.98 0.00 - -17 -20 -11 -86 -1.97 -0.54 0.00
Payment of Dividends
-47 -25 -29 -22 -34 -40 -23 -23 -27 -49 -22
Issuance of Debt
2,301 271 513 220 1,712 1,877 421 370 220 380 269
Issuance of Common Equity
5.65 2.47 4.00 1.75 515 -505 7.94 2.96 2.06 2.94 5.95
Other Financing Activities, net
-1.50 0.28 -1.74 -4.91 -9.45 341 -5.12 -4.18 -17 17 2.64
Cash Interest Paid
88 51 89 53 75 39 24 38 22 37 18
Cash Income Taxes Paid
36 10 0.60 60 42 30 1.47 20 1.07 3.90 3.91

Annual Balance Sheets for Select Medical

This table presents Select Medical's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
4,389 4,921 5,127 5,964 7,340 934 1,085 7,665 7,690 5,608 5,852
Total Current Assets
749 763 921 993 1,213 490 624 1,271 1,258 1,020 1,025
Cash & Equivalents
14 99 123 175 336 177 267 98 53 60 27
Accounts Receivable
604 574 692 707 763 - - 941 724 821 864
Current Deferred & Refundable Income Taxes
45 12 31 21 19 - - 32 15 27 20
Other Current Assets
86 78 75 90 96 - - 200 175 112 115
Plant, Property, & Equipment, net
864 892 913 980 998 416 426 1,001 845 872 992
Total Noncurrent Assets
2,775 3,266 3,294 3,992 5,129 29 36 5,393 5,587 3,716 3,834
Goodwill
2,315 2,751 2,783 3,321 3,392 - - 3,484 2,283 2,332 2,361
Intangible Assets
319 341 327 438 409 9.24 9.61 352 105 103 101
Other Noncurrent Operating Assets
142 174 184 234 1,328 4.75 4.53 1,557 1,159 1,281 1,372
Total Liabilities & Shareholders' Equity
4,389 4,921 5,127 5,964 7,340 934 1,085 7,665 7,690 5,608 5,852
Total Liabilities
3,242 3,593 3,554 4,268 5,437 152 140 6,275 6,116 3,611 3,816
Total Current Liabilities
729 572 605 705 914 82 76 1,155 1,248 978 984
Short-Term Debt
225 14 22 44 25 - - 44 69 20 24
Accounts Payable
137 127 128 147 146 - - 187 706 752 755
Other Current Liabilities
29 39 29 25 208 46 46 269 203 205 205
Total Noncurrent Liabilities
2,513 3,021 2,948 3,562 4,522 70 64 5,120 4,867 2,633 2,831
Long-Term Debt
2,161 2,685 2,678 3,250 3,420 - - 3,835 3,584 1,692 1,804
Noncurrent Deferred & Payable Income Tax Liabilities
219 199 125 154 148 12 14 170 120 81 112
Other Noncurrent Operating Liabilities
133 137 146 159 954 58 48 1,115 751 860 915
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 - - 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
238 422 641 780 975 - - 34 26 10 19
Total Equity & Noncontrolling Interests
909 906 933 916 929 409 612 1,357 1,548 1,987 2,017
Total Preferred & Common Equity
859 816 823 803 771 413 628 1,122 1,288 1,681 1,706
Total Common Equity
859 816 823 803 771 406 611 1,122 1,288 1,681 1,706
Common Stock
425 444 464 483 491 26 24 452 494 911 875
Retained Earnings
435 372 360 320 280 360 580 581 752 770 837
Accumulated Other Comprehensive Income / (Loss)
- - - - 0.00 - - 89 43 0.00 -6.40
Noncontrolling Interest
49 90 109 113 158 2.85 1.16 235 259 306 311

Quarterly Balance Sheets for Select Medical

This table presents Select Medical's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026
Total Assets
7,555 7,700 7,702 7,684 7,858 7,875 8,003 5,696 5,742 5,686 6,042
Total Current Assets
1,217 1,314 1,304 1,276 1,440 1,365 1,404 1,092 1,081 1,020 1,112
Cash & Equivalents
108 84 101 77 93 111 191 53 52 60 26
Accounts Receivable
909 997 965 944 1,135 1,078 1,060 908 909 826 949
Current Deferred & Refundable Income Taxes
19 17 17 23 9.03 8.45 8.67 6.57 7.22 11 12
Other Current Assets
181 216 222 232 204 167 144 124 112 124 125
Plant, Property, & Equipment, net
957 987 1,004 1,007 1,025 1,031 1,040 895 922 903 997
Total Noncurrent Assets
5,380 5,399 5,393 5,401 5,393 5,480 5,558 3,709 3,740 3,762 3,933
Goodwill
3,479 3,485 3,486 3,505 3,517 3,525 3,555 2,332 2,332 2,333 2,378
Intangible Assets
358 347 347 337 324 317 313 103 102 101 100
Other Noncurrent Operating Assets
1,543 1,568 1,560 1,560 1,552 1,637 1,690 1,274 1,306 1,327 1,455
Total Liabilities & Shareholders' Equity
7,555 7,700 7,702 7,684 7,858 7,875 8,003 5,696 5,742 5,686 6,042
Total Liabilities
6,187 6,247 6,166 6,134 6,192 6,139 5,702 3,650 3,743 3,666 3,936
Total Current Liabilities
1,197 1,186 1,188 1,166 1,184 1,257 1,246 945 939 940 970
Short-Term Debt
43 114 57 35 60 46 43 28 20 29 25
Accounts Payable
207 174 187 183 850 939 939 714 720 727 746
Other Current Liabilities
269 271 273 273 274 272 264 202 199 184 199
Total Noncurrent Liabilities
4,990 5,061 4,978 4,968 5,008 4,882 4,457 2,705 2,804 2,726 2,966
Long-Term Debt
3,750 3,767 3,695 3,695 3,759 3,594 3,099 1,767 1,840 1,743 1,836
Noncurrent Deferred & Payable Income Tax Liabilities
162 163 156 147 134 98 96 75 73 88 118
Other Noncurrent Operating Liabilities
1,078 1,131 1,126 1,125 1,115 1,190 1,262 863 891 895 1,012
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Redeemable Noncontrolling Interest
34 34 34 27 28 30 30 9.02 8.49 8.65 21
Total Equity & Noncontrolling Interests
1,335 1,418 1,502 1,523 1,638 1,707 2,270 2,037 1,991 2,011 2,085
Total Preferred & Common Equity
1,106 1,170 1,246 1,268 1,367 1,417 1,915 1,719 1,667 1,689 1,756
Total Common Equity
1,106 1,170 1,246 1,268 1,367 1,417 1,915 1,719 1,667 1,689 1,756
Common Stock
445 462 474 482 506 519 859 909 867 871 889
Retained Earnings
570 635 697 723 831 891 1,056 814 805 825 872
Accumulated Other Comprehensive Income / (Loss)
91 73 75 63 31 5.78 0.00 -3.11 -5.16 -6.24 -5.38
Noncontrolling Interest
229 248 256 256 270 290 355 318 324 322 329

Annual Metrics And Ratios for Select Medical

This table displays calculated financial ratios and metrics derived from Select Medical's official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
22.11% 12.68% 3.50% 16.40% 7.33% 0.00% 18.07% -25.71% 4.70% 7.48% 5.12%
EBITDA Growth
48.03% -5.63% 4.67% 21.65% 9.59% 0.00% 22.67% -61.68% 35.65% -0.72% 0.93%
EBIT Growth
7.02% 12.50% 3.89% 19.80% 12.23% 0.00% 22.67% -79.78% 84.62% 0.40% 25.29%
NOPAT Growth
0.21% 15.92% 86.62% -19.18% 14.31% 0.00% 19.67% -86.57% 177.59% -5.55% 32.50%
Net Income Growth
6.10% -7.89% 76.14% -19.81% 13.61% 0.00% 17.84% -60.39% 51.36% -1.01% -27.69%
EPS Growth
8.79% -12.12% 52.87% -23.31% 7.84% 0.00% 0.00% -58.72% 55.28% -13.09% -30.12%
Operating Cash Flow Growth
144.27% -16.85% -31.30% 107.53% -9.92% 0.00% 38.95% -29.01% 104.36% -11.03% -33.10%
Free Cash Flow Firm Growth
-964.54% 78.55% 177.95% -304.72% 140.45% 0.00% 0.00% -230.24% 911.61% -95.89% -1.71%
Invested Capital Growth
50.33% 11.98% 5.58% 15.74% 4.55% 0.00% 7.88% 6.30% -32.20% 3.46% 5.16%
Revenue Q/Q Growth
7.70% -1.44% -18.26% 0.18% 33.31% 0.00% 0.00% -26.98% -26.73% -25.56% 1.57%
EBITDA Q/Q Growth
71.92% -18.12% -12.45% 1.20% 23.09% 0.00% 0.00% -41.36% -35.05% -42.22% 7.49%
EBIT Q/Q Growth
12.62% -0.29% -17.73% -1.24% 38.54% 0.00% 0.00% -63.26% -49.34% -55.81% 14.61%
NOPAT Q/Q Growth
3.35% -1.55% 39.34% -33.78% 43.28% 0.00% 0.00% -76.81% -48.41% -57.18% 12.37%
Net Income Q/Q Growth
-1.21% -4.11% 53.73% -38.73% 40.48% 0.00% 0.00% -12.62% 8.74% -16.36% 18.82%
EPS Q/Q Growth
2.06% -8.42% 84.72% -35.85% 5.77% 0.00% 0.00% 0.00% 7.91% -22.43% 33.33%
Operating Cash Flow Q/Q Growth
499.01% -29.86% 21.61% 1.03% 17.20% 0.00% 0.00% 34.65% 40.20% -9.44% -14.99%
Free Cash Flow Firm Q/Q Growth
-1.18% 6.90% 246.59% -48.62% 468.26% 0.00% 0.00% -188.07% 630.27% -81.99% -95.65%
Invested Capital Q/Q Growth
1.25% 0.62% 0.35% -0.68% -0.77% 0.00% 0.00% 2.73% -32.37% -30.50% 2.83%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
12.61% 13.09% 14.43% 14.57% 14.91% 100.00% 100.00% 8.71% 11.84% 12.22% 11.54%
EBITDA Margin
14.25% 11.94% 12.07% 12.62% 12.88% 26.41% 27.44% 7.66% 9.92% 9.16% 8.80%
Operating Margin
7.34% 7.11% 8.15% 8.21% 8.65% 25.64% 26.65% 3.14% 5.54% 5.17% 6.17%
EBIT Margin
8.13% 8.12% 8.15% 8.39% 8.77% 26.41% 27.44% 3.14% 5.54% 5.17% 6.17%
Profit (Net Income) Margin
3.63% 2.97% 5.05% 3.48% 3.69% 20.98% 20.94% 4.30% 6.21% 5.72% 3.93%
Tax Burden Percent
65.25% 69.31% 108.98% 75.12% 75.93% 84.91% 82.79% 561.49% 214.52% 169.77% 78.66%
Interest Burden Percent
68.46% 52.77% 56.90% 55.26% 55.34% 93.54% 92.17% 24.36% 52.28% 65.14% 81.13%
Effective Tax Rate
34.75% 30.69% -8.98% 24.88% 24.07% 15.09% 17.21% 47.42% 20.94% 25.62% 21.34%
Return on Invested Capital (ROIC)
6.10% 5.56% 9.55% 6.97% 7.26% 77.05% 88.71% 1.51% 4.84% 5.56% 7.06%
ROIC Less NNEP Spread (ROIC-NNEP)
3.91% 2.26% 3.15% 2.20% 2.24% 87.16% 97.18% 4.83% 7.91% 10.95% 4.18%
Return on Net Nonoperating Assets (RNNOA)
7.97% 4.57% 5.66% 3.85% 3.91% -18.89% -33.85% 12.87% 15.38% 11.06% 3.58%
Return on Equity (ROE)
14.07% 10.12% 15.21% 10.82% 11.17% 58.16% 54.86% 14.37% 20.22% 16.62% 10.64%
Cash Return on Invested Capital (CROIC)
-34.11% -5.75% 4.13% -7.62% 2.81% 0.00% 81.13% -4.60% 43.22% 2.16% 2.04%
Operating Return on Assets (OROA)
8.33% 7.36% 7.08% 7.69% 7.19% 32.05% 36.37% 1.93% 3.48% 4.04% 5.87%
Return on Assets (ROA)
3.72% 2.69% 4.39% 3.19% 3.02% 25.46% 27.75% 2.64% 3.90% 4.46% 3.74%
Return on Common Equity (ROCE)
11.64% 6.85% 8.59% 5.38% 4.88% 57.75% 54.65% 11.64% 16.44% 13.82% 8.94%
Return on Equity Simple (ROE_SIMPLE)
15.83% 15.36% 26.80% 22.03% 26.08% 57.61% 44.59% 17.65% 23.27% 17.65% 0.00%
Net Operating Profit after Tax (NOPAT)
179 208 388 313 358 247 295 76 211 200 264
NOPAT Margin
4.79% 4.93% 8.88% 6.17% 6.57% 21.77% 22.06% 1.65% 4.38% 3.85% 4.85%
Net Nonoperating Expense Percent (NNEP)
2.20% 3.30% 6.41% 4.77% 5.01% -10.11% -8.47% -3.32% -3.07% -5.39% 2.89%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - 1.45% 4.06% 5.40% 6.88%
Cost of Revenue to Revenue
87.39% 86.91% 85.57% 85.43% 85.09% 0.00% 0.00% 91.29% 88.16% 87.78% 88.46%
SG&A Expenses to Revenue
2.46% 2.54% 2.61% 2.39% 2.36% 22.61% 18.32% 3.32% 3.53% 4.35% 2.83%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
5.26% 5.98% 6.28% 6.36% 6.25% 22.61% 18.32% 5.57% 6.31% 7.04% 5.38%
Earnings before Interest and Taxes (EBIT)
304 342 356 426 478 299 367 145 267 268 336
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
533 503 527 641 703 299 367 353 479 475 480
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.71 2.02 2.70 2.43 3.82 0.00 0.00 1.49 1.27 1.45 1.08
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.39 0.39 0.51 0.38 0.54 0.00 0.00 0.36 0.34 0.47 0.34
Price to Earnings (P/E)
11.24 14.28 12.53 14.17 19.86 0.00 0.00 10.53 6.70 11.40 12.57
Dividend Yield
3.57% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 3.79% 3.93% 95.12% 119.06%
Earnings Yield
8.90% 7.00% 7.98% 7.06% 5.04% 0.00% 0.00% 9.50% 14.93% 8.77% 7.95%
Enterprise Value to Invested Capital (EV/IC)
1.17 1.21 1.33 1.24 1.42 0.00 0.00 1.10 1.56 1.21 1.03
Enterprise Value to Revenue (EV/Rev)
1.10 1.13 1.27 1.17 1.32 0.00 0.00 1.24 1.14 0.85 0.73
Enterprise Value to EBITDA (EV/EBITDA)
7.74 9.46 10.53 9.31 10.23 0.00 0.00 16.22 11.53 9.28 8.28
Enterprise Value to EBIT (EV/EBIT)
13.56 13.90 15.59 13.99 15.03 0.00 0.00 39.55 20.64 16.43 11.81
Enterprise Value to NOPAT (EV/NOPAT)
23.02 22.91 14.31 19.03 20.07 0.00 0.00 75.21 26.11 22.09 15.02
Enterprise Value to Operating Cash Flow (EV/OCF)
9.90 13.74 23.30 12.07 16.15 0.00 0.00 20.10 9.48 8.51 11.46
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 33.12 0.00 51.83 0.00 0.00 0.00 2.93 56.85 52.09
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.08 2.03 1.72 1.94 1.81 0.00 0.00 2.79 2.32 0.86 0.90
Long-Term Debt to Equity
1.88 2.02 1.70 1.92 1.80 0.00 0.00 2.76 2.28 0.85 0.89
Financial Leverage
2.04 2.02 1.80 1.75 1.74 -0.22 -0.35 2.66 1.94 1.01 0.86
Leverage Ratio
3.78 3.76 3.46 3.39 3.70 2.28 1.98 5.45 5.18 3.72 2.84
Compound Leverage Factor
2.59 1.99 1.97 1.87 2.05 2.14 1.82 1.33 2.71 2.43 2.31
Debt to Total Capital
67.54% 67.02% 63.18% 66.00% 64.41% 0.00% 0.00% 73.61% 69.89% 46.15% 47.31%
Short-Term Debt to Total Capital
6.37% 0.34% 0.52% 0.88% 0.47% 0.00% 0.00% 0.84% 1.32% 0.55% 0.63%
Long-Term Debt to Total Capital
61.16% 66.68% 62.66% 65.12% 63.94% 0.00% 0.00% 72.77% 68.57% 45.61% 46.69%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
8.14% 12.72% 17.55% 17.91% 21.18% 0.70% 0.19% 5.10% 5.47% 8.51% 8.54%
Common Equity to Total Capital
24.32% 20.26% 19.27% 16.09% 14.41% 99.30% 99.81% 21.29% 24.65% 45.33% 44.14%
Debt to EBITDA
4.47 5.36 5.12 5.14 4.90 0.00 0.00 10.99 7.63 3.60 3.81
Net Debt to EBITDA
4.45 5.16 4.89 4.86 4.43 0.00 0.00 10.72 7.52 3.48 3.76
Long-Term Debt to EBITDA
4.05 5.33 5.08 5.07 4.87 0.00 0.00 10.87 7.49 3.56 3.76
Debt to NOPAT
13.31 12.99 6.96 10.51 9.61 0.00 0.00 50.97 17.29 8.58 6.91
Net Debt to NOPAT
13.23 12.51 6.65 9.95 8.68 0.00 0.00 49.68 17.04 8.28 6.81
Long-Term Debt to NOPAT
12.05 12.92 6.90 10.37 9.54 0.00 0.00 50.39 16.96 8.48 6.82
Altman Z-Score
1.50 1.51 1.63 1.50 1.39 0.00 0.00 0.95 1.04 1.69 1.62
Noncontrolling Interest Sharing Ratio
17.29% 32.32% 43.51% 50.27% 56.28% 0.70% 0.39% 19.00% 18.70% 16.84% 16.02%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.03 1.33 1.52 1.41 1.33 5.97 8.20 1.10 1.01 1.04 1.04
Quick Ratio
0.85 1.18 1.35 1.25 1.20 2.19 3.53 0.90 0.62 0.90 0.90
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,002 -215 168 -343 139 0.00 270 -232 1,886 78 76
Operating Cash Flow to CapEx
114.11% 214.44% 102.10% 295.43% 283.33% 0.00% 0.00% 149.62% 253.95% 233.09% 151.15%
Free Cash Flow to Firm to Interest Expense
-8.88 -1.18 0.96 -1.61 0.58 0.00 0.00 -1.69 11.17 0.49 0.65
Operating Cash Flow to Interest Expense
3.69 1.91 1.37 2.32 1.87 0.00 0.00 2.07 3.45 3.29 2.94
Operating Cash Flow Less CapEx to Interest Expense
0.46 1.02 0.03 1.54 1.21 0.00 0.00 0.69 2.09 1.88 0.99
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
1.02 0.91 0.87 0.92 0.82 1.21 1.33 0.61 0.63 0.78 0.95
Accounts Receivable Turnover
7.14 7.16 6.90 7.27 7.42 0.00 0.00 5.04 5.80 6.71 6.47
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
5.32 4.80 4.84 5.37 5.51 2.73 3.18 4.70 5.23 6.04 5.85
Accounts Payable Turnover
26.60 27.77 29.33 31.58 31.74 0.00 0.00 20.01 9.54 6.25 6.40
Days Sales Outstanding (DSO)
51.09 50.95 52.91 50.23 49.17 0.00 0.00 72.48 62.98 54.38 56.41
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
13.72 13.14 12.45 11.56 11.50 0.00 0.00 18.24 38.28 58.42 57.02
Cash Conversion Cycle (CCC)
37.37 37.80 40.46 38.67 37.67 0.00 0.00 54.24 24.70 -4.04 -0.61
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,528 3,950 4,171 4,827 5,047 320 345 5,202 3,527 3,649 3,837
Invested Capital Turnover
1.27 1.13 1.08 1.13 1.10 3.54 4.02 0.91 1.11 1.45 1.46
Increase / (Decrease) in Invested Capital
1,181 423 220 656 220 0.00 25 309 -1,675 122 188
Enterprise Value (EV)
4,128 4,761 5,548 5,965 7,190 0.00 0.00 5,724 5,517 4,408 3,971
Market Capitalization
1,469 1,649 2,221 1,953 2,948 0.00 0.00 1,674 1,631 2,440 1,839
Book Value per Share
$6.55 $6.16 $6.15 $5.93 $5.74 $0.00 $0.00 $8.84 $10.05 $12.99 $13.78
Tangible Book Value per Share
($13.52) ($17.20) ($17.08) ($21.84) ($22.56) $0.00 $0.00 ($21.37) ($8.58) ($5.82) ($6.11)
Total Capital
3,533 4,027 4,273 4,990 5,349 409 612 5,270 5,227 3,709 3,864
Total Debt
2,386 2,699 2,700 3,293 3,445 0.00 0.00 3,880 3,653 1,712 1,828
Total Long-Term Debt
2,161 2,685 2,678 3,250 3,420 0.00 0.00 3,835 3,584 1,692 1,804
Net Debt
2,371 2,600 2,577 3,118 3,109 -188 -277 3,782 3,601 1,652 1,802
Capital Expenditures (CapEx)
365 162 233 167 157 -6.81 -0.34 190 229 222 229
Debt-free, Cash-free Net Working Capital (DFCFNWC)
231 106 215 156 -12 228 279 63 25 2.70 38
Debt-free Net Working Capital (DFNWC)
245 205 338 331 324 408 548 161 78 62 65
Net Working Capital (NWC)
20 191 315 287 299 408 548 116 9.18 42 41
Net Nonoperating Expense (NNE)
43 83 167 137 157 8.96 15 -122 -88 -97 50
Net Nonoperating Obligations (NNO)
2,381 2,622 2,597 3,130 3,143 -89 -267 3,811 1,953 1,652 1,802
Total Depreciation and Amortization (D&A)
229 161 171 215 224 0.00 0.00 208 211 207 143
Debt-free, Cash-free Net Working Capital to Revenue
6.16% 2.51% 4.93% 3.07% -0.22% 20.13% 20.88% 1.36% 0.53% 0.05% 0.71%
Debt-free Net Working Capital to Revenue
6.55% 4.86% 7.73% 6.52% 5.94% 35.98% 40.93% 3.48% 1.62% 1.20% 1.19%
Net Working Capital to Revenue
0.53% 4.54% 7.23% 5.65% 5.48% 35.98% 40.93% 2.52% 0.19% 0.81% 0.75%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.00 $0.88 $1.33 $1.02 $0.00 $0.00 $0.00 $1.23 $1.91 $1.66 $1.16
Adjusted Weighted Average Basic Shares Outstanding
127.48M 127.81M 128.96M 135.26M 0.00 0.00 0.00 127.17M 128.36M 128.96M 124.02M
Adjusted Diluted Earnings per Share
$0.99 $0.87 $1.33 $1.02 $0.00 $0.00 $0.00 $1.23 $1.91 $1.66 $1.16
Adjusted Weighted Average Diluted Shares Outstanding
127.75M 127.97M 129.13M 135.26M 0.00 0.00 0.00 127.17M 128.36M 128.96M 124.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
131.28M 132.68M 134.10M 135.26M 0.00 0.00 0.00 127.17M 128.36M 128.96M 124.02M
Normalized Net Operating Profit after Tax (NOPAT)
179 208 249 313 358 247 295 76 211 200 264
Normalized NOPAT Margin
4.79% 4.93% 5.71% 6.17% 6.57% 21.77% 22.06% 1.65% 4.38% 3.85% 4.85%
Pre Tax Income Margin
5.57% 4.29% 4.64% 4.64% 4.85% 24.70% 25.29% 0.77% 2.90% 3.37% 5.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.70 1.88 2.04 2.00 2.00 0.00 0.00 1.05 1.58 1.70 2.85
NOPAT to Interest Expense
1.59 1.14 2.22 1.47 1.50 0.00 0.00 0.55 1.25 1.27 2.24
EBIT Less CapEx to Interest Expense
-0.54 1.00 0.70 1.22 1.35 0.00 0.00 -0.33 0.23 0.29 0.91
NOPAT Less CapEx to Interest Expense
-1.65 0.25 0.89 0.69 0.84 0.00 0.00 -0.83 -0.11 -0.14 0.30
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
-290.98% 2.98% 4.81% 176.06% 10.83% 0.00% 12.52% 54.38% 42.52% 42.00% 56.55%
Augmented Payout Ratio
-279.35% 5.32% 6.97% 179.92% 30.00% 0.00% 12.52% 156.09% 48.86% 54.78% 103.20%

Quarterly Metrics And Ratios for Select Medical

This table displays calculated financial ratios and metrics derived from Select Medical's official financial filings.

Metric Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - - - 124,016,800.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 124,016,800.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - 0.35
Growth Metrics
- - - - - - - - - - -
Revenue Growth
6.24% -25.42% 7.44% 5.08% 5.73% 31.60% 2.42% 4.51% 7.22% 6.41% 5.05%
EBITDA Growth
27.58% 0.16% 21.69% 1.30% 4.91% -50.16% -14.40% -4.96% 2.23% 49.48% -7.74%
EBIT Growth
42.08% -1.00% 28.07% -0.88% 8.60% -29.53% -4.83% 17.16% 32.90% 203.14% -12.71%
NOPAT Growth
60.89% -1.00% 27.67% -2.82% 2.72% -29.53% 6.00% 43.41% 16.10% 223.89% -12.72%
Net Income Growth
59.51% 63.87% 37.43% 3.16% 33.21% -93.92% -36.22% -38.92% -45.47% 904.85% -14.66%
EPS Growth
80.95% 63.64% 33.93% -1.64% 13.16% -133.33% -41.33% -46.67% -46.51% 241.67% -20.45%
Operating Cash Flow Growth
23.42% 1,330.50% -229.64% 18.44% 55.55% -30.10% 94.82% -60.35% -3.13% -48.72% 1,195.17%
Free Cash Flow Firm Growth
86.06% 462.40% 116.97% 245.90% 246.99% -117.97% 3,524.64% 132,273.80% 10,968.82% -30.89% -104.49%
Invested Capital Growth
2.99% -32.20% 2.51% 0.93% 0.68% 3.46% -29.74% -27.70% -28.92% 5.16% 4.02%
Revenue Q/Q Growth
-0.53% -110.76% 7.83% -1.63% 0.09% -106.96% 1,203.85% -1.00% 1.78% 2.43% 1.78%
EBITDA Q/Q Growth
-12.72% -164.81% 47.22% -14.59% -9.61% -192.76% 183.26% -17.64% -11.44% -6.71% 35.61%
EBIT Q/Q Growth
-18.37% -233.41% 69.77% -18.65% -10.56% -259.13% 150.20% -23.25% -15.69% -12.37% 53.93%
NOPAT Q/Q Growth
-14.79% -217.56% 54.31% -20.41% -9.94% -248.25% 155.72% -18.52% -19.25% -17.03% 59.89%
Net Income Q/Q Growth
-33.79% 1.61% 89.60% -19.12% -14.51% -95.36% 1,889.67% -22.55% -23.67% -14.57% 68.98%
EPS Q/Q Growth
-37.70% -5.26% 108.33% -20.00% -28.33% -127.91% 466.67% -27.27% -28.13% -26.09% 105.88%
Operating Cash Flow Q/Q Growth
-50.46% 54.24% -137.16% 517.09% -34.94% -30.69% -102.76% 3,290.40% 58.95% -63.31% -41.14%
Free Cash Flow Firm Q/Q Growth
-1.44% 3,332.44% -89.39% 334.29% 2.20% -495.25% 705.66% -9.53% 3.04% -108.91% 45.92%
Invested Capital Q/Q Growth
-0.03% -32.37% 4.74% -2.35% -0.28% -30.50% 3.82% 0.48% -1.97% 2.83% 2.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
13.40% 0.00% 16.45% 14.87% 13.47% 0.00% 13.34% 11.60% 10.81% 10.44% 12.34%
EBITDA Margin
10.99% 0.00% 13.91% 12.08% 10.91% 0.00% 10.96% 9.12% 7.93% 7.23% 9.63%
Operating Margin
7.80% 0.00% 10.84% 8.97% 8.01% 0.00% 8.33% 6.46% 5.35% 4.58% 6.92%
EBIT Margin
7.80% 0.00% 10.84% 8.97% 8.01% 0.00% 8.33% 6.46% 5.35% 4.58% 6.92%
Profit (Net Income) Margin
3.65% 0.00% 6.55% 5.39% 4.60% 0.00% 5.52% 4.32% 3.24% 2.70% 4.49%
Tax Burden Percent
79.44% -36.57% 76.27% 74.61% 75.14% -1.76% 77.70% 82.48% 78.99% 74.79% 77.69%
Interest Burden Percent
58.91% 97.47% 79.20% 80.49% 76.40% 95.15% 85.31% 81.09% 76.66% 78.93% 83.41%
Effective Tax Rate
20.56% 0.00% 23.73% 25.39% 24.86% 0.00% 22.30% 17.52% 21.01% 25.21% 22.31%
Return on Invested Capital (ROIC)
7.94% 0.00% 10.54% 8.77% 8.02% 0.00% 7.36% 6.20% 5.05% 4.99% 7.68%
ROIC Less NNEP Spread (ROIC-NNEP)
6.79% 0.00% 9.72% 8.14% 7.26% 0.00% 6.89% 5.69% 4.48% 4.40% 6.97%
Return on Net Nonoperating Assets (RNNOA)
17.13% 0.00% 23.49% 17.93% 12.47% 0.00% 10.15% 8.13% 4.83% 3.77% 6.01%
Return on Equity (ROE)
25.07% 0.00% 34.03% 26.70% 20.49% 0.00% 17.51% 14.33% 9.88% 8.76% 13.69%
Cash Return on Invested Capital (CROIC)
5.03% 43.22% 6.28% 7.90% 8.23% 2.16% 39.42% 37.19% 39.05% 2.04% 2.61%
Operating Return on Assets (OROA)
6.74% 0.00% 9.46% 7.91% 7.12% 0.00% 6.42% 5.01% 4.20% 4.36% 6.51%
Return on Assets (ROA)
3.16% 0.00% 5.72% 4.75% 4.09% 0.00% 4.25% 3.35% 2.54% 2.57% 4.22%
Return on Common Equity (ROCE)
20.39% 0.00% 27.69% 21.73% 16.94% 0.00% 14.56% 11.83% 8.25% 7.36% 11.46%
Return on Equity Simple (ROE_SIMPLE)
21.74% 0.00% 24.26% 23.62% 18.52% 0.00% 14.79% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
103 -121 148 118 106 -157 88 71 58 48 76
NOPAT Margin
6.20% 0.00% 8.27% 6.69% 6.02% 0.00% 6.47% 5.33% 4.23% 3.42% 5.38%
Net Nonoperating Expense Percent (NNEP)
1.15% -6.35% 0.82% 0.64% 0.76% -8.93% 0.47% 0.51% 0.58% 0.58% 0.71%
Return On Investment Capital (ROIC_SIMPLE)
- -2.33% - - - -4.25% 2.29% 1.85% 1.52% 1.24% 1.94%
Cost of Revenue to Revenue
86.60% 0.00% 83.55% 85.13% 86.53% 0.00% 86.66% 88.40% 89.19% 89.56% 87.66%
SG&A Expenses to Revenue
2.48% 0.00% 2.71% 2.83% 2.69% 0.00% 2.44% 2.66% 2.94% 3.27% 2.77%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
5.60% 0.00% 5.60% 5.90% 5.46% 0.00% 5.01% 5.14% 5.46% 5.86% 5.42%
Earnings before Interest and Taxes (EBIT)
130 -173 194 158 141 -225 113 87 73 64 98
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
183 -119 249 212 192 -178 148 122 108 101 137
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.49 1.27 2.81 3.21 2.37 1.45 1.25 1.17 0.94 1.08 1.15
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
0.48 0.34 0.57 0.66 0.65 0.47 0.41 0.37 0.30 0.34 0.37
Price to Earnings (P/E)
14.04 6.70 14.23 16.89 16.41 11.40 12.39 14.26 14.47 12.57 15.13
Dividend Yield
2.01% 3.93% 1.67% 1.43% 1.43% 95.12% 106.99% 117.30% 138.19% 119.06% 1.53%
Earnings Yield
7.12% 14.93% 7.03% 5.92% 6.10% 8.77% 8.07% 7.01% 6.91% 7.95% 6.61%
Enterprise Value to Invested Capital (EV/IC)
1.36 1.56 1.46 1.59 1.50 1.21 1.11 1.07 0.97 1.03 1.07
Enterprise Value to Revenue (EV/Rev)
1.08 1.14 1.16 1.22 1.13 0.85 0.81 0.78 0.68 0.73 0.76
Enterprise Value to EBITDA (EV/EBITDA)
9.62 11.53 9.70 10.32 9.57 9.28 9.38 9.22 8.15 8.28 8.98
Enterprise Value to EBIT (EV/EBIT)
13.44 20.64 13.16 14.08 12.96 16.43 16.08 14.86 12.39 11.81 13.07
Enterprise Value to NOPAT (EV/NOPAT)
17.31 26.11 16.85 18.13 16.88 22.09 20.52 17.92 15.45 15.02 16.60
Enterprise Value to Operating Cash Flow (EV/OCF)
17.08 9.48 16.95 16.54 13.76 8.51 7.27 9.90 8.92 11.46 10.84
Enterprise Value to Free Cash Flow (EV/FCFF)
27.46 2.93 23.49 20.26 18.27 56.85 2.33 2.43 2.07 52.09 41.67
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
2.41 2.32 2.29 2.10 1.37 0.86 0.88 0.93 0.88 0.90 0.88
Long-Term Debt to Equity
2.38 2.28 2.26 2.07 1.35 0.85 0.86 0.92 0.86 0.89 0.87
Financial Leverage
2.52 1.94 2.42 2.20 1.72 1.01 1.47 1.43 1.08 0.86 0.86
Leverage Ratio
5.22 5.18 4.99 4.76 4.07 3.72 3.65 3.65 3.17 2.84 2.83
Compound Leverage Factor
3.08 5.05 3.95 3.83 3.11 3.54 3.12 2.96 2.43 2.24 2.36
Debt to Total Capital
70.64% 69.89% 69.63% 67.70% 57.73% 46.15% 46.74% 48.20% 46.73% 47.31% 46.91%
Short-Term Debt to Total Capital
0.66% 1.32% 1.10% 0.86% 0.79% 0.55% 0.74% 0.53% 0.76% 0.63% 0.63%
Long-Term Debt to Total Capital
69.98% 68.57% 68.53% 66.84% 56.94% 45.61% 46.00% 47.67% 45.97% 46.69% 46.27%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
5.35% 5.47% 5.45% 5.95% 7.08% 8.51% 8.50% 8.61% 8.72% 8.54% 8.82%
Common Equity to Total Capital
24.01% 24.65% 24.93% 26.35% 35.19% 45.33% 44.75% 43.20% 44.55% 44.14% 44.27%
Debt to EBITDA
5.06 7.63 4.71 4.48 3.82 3.60 3.99 4.19 3.97 3.81 3.97
Net Debt to EBITDA
4.96 7.52 4.60 4.34 3.59 3.48 3.87 4.07 3.84 3.76 3.92
Long-Term Debt to EBITDA
5.01 7.49 4.64 4.42 3.77 3.56 3.93 4.14 3.91 3.76 3.92
Debt to NOPAT
9.11 17.29 8.18 7.87 6.74 8.58 8.73 8.15 7.53 6.91 7.35
Net Debt to NOPAT
8.92 17.04 7.98 7.63 6.33 8.28 8.47 7.92 7.28 6.81 7.24
Long-Term Debt to NOPAT
9.02 16.96 8.05 7.77 6.65 8.48 8.59 8.06 7.41 6.82 7.25
Altman Z-Score
1.37 0.85 1.50 1.56 1.61 1.40 1.57 1.51 1.47 1.47 1.51
Noncontrolling Interest Sharing Ratio
18.68% 0.00% 18.63% 18.64% 17.34% 0.00% 16.85% 17.46% 16.57% 16.02% 16.30%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
1.09 1.01 1.22 1.09 1.13 1.04 1.16 1.15 1.09 1.04 1.15
Quick Ratio
0.88 0.62 1.04 0.95 1.00 0.90 1.02 1.02 0.94 0.90 1.00
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-48 1,554 16 69 71 -279 1,691 1,530 1,576 -140 -76
Operating Cash Flow to CapEx
231.76% 296.09% -126.99% 500.74% 357.06% 197.75% -6.61% 170.51% 330.13% 108.84% 64.28%
Free Cash Flow to Firm to Interest Expense
-0.74 245.58 0.31 1.86 1.06 -87.20 58.17 51.04 52.51 -4.86 -2.68
Operating Cash Flow to Interest Expense
1.79 28.37 -1.31 7.50 2.73 39.17 -0.12 3.68 5.84 2.23 1.34
Operating Cash Flow Less CapEx to Interest Expense
1.02 18.79 -2.35 6.00 1.96 19.36 -1.92 1.52 4.07 0.18 -0.74
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.86 0.63 0.87 0.88 0.89 0.78 0.77 0.78 0.78 0.95 0.94
Accounts Receivable Turnover
7.11 5.80 6.37 6.73 6.95 6.71 5.11 5.31 5.69 6.47 5.94
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
6.71 5.23 6.75 6.75 6.81 6.04 5.44 5.41 5.52 5.85 5.84
Accounts Payable Turnover
29.16 9.54 11.34 10.45 10.63 6.25 5.89 5.63 5.70 6.40 6.71
Days Sales Outstanding (DSO)
51.35 62.98 57.32 54.24 52.49 54.38 71.44 68.74 64.10 56.41 61.40
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
12.52 38.28 32.18 34.93 34.34 58.42 61.99 64.87 64.02 57.02 54.43
Cash Conversion Cycle (CCC)
38.83 24.70 25.14 19.31 18.15 -4.04 9.45 3.87 0.09 -0.61 6.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
5,215 3,527 5,392 5,265 5,251 3,649 3,789 3,807 3,732 3,837 3,941
Invested Capital Turnover
1.28 1.11 1.27 1.31 1.33 1.45 1.14 1.16 1.20 1.46 1.43
Increase / (Decrease) in Invested Capital
151 -1,675 132 49 35 122 -1,604 -1,459 -1,519 188 152
Enterprise Value (EV)
7,092 5,517 7,862 8,391 7,869 4,408 4,223 4,091 3,635 3,971 4,205
Market Capitalization
3,156 1,631 3,837 4,542 4,534 2,440 2,154 1,951 1,592 1,839 2,020
Book Value per Share
$9.97 $10.05 $10.52 $10.89 $14.73 $12.99 $13.33 $12.97 $13.62 $13.78 $14.16
Tangible Book Value per Share
($20.24) ($8.58) ($19.03) ($18.66) ($15.02) ($5.82) ($5.54) ($5.97) ($6.01) ($6.11) ($5.82)
Total Capital
5,281 5,227 5,485 5,377 5,442 3,709 3,842 3,859 3,792 3,864 3,967
Total Debt
3,730 3,653 3,819 3,640 3,142 1,712 1,796 1,860 1,772 1,828 1,861
Total Long-Term Debt
3,695 3,584 3,759 3,594 3,099 1,692 1,767 1,840 1,743 1,804 1,836
Net Debt
3,653 3,601 3,726 3,529 2,950 1,652 1,743 1,808 1,712 1,802 1,835
Capital Expenditures (CapEx)
50 61 53 56 51 63 52 65 53 59 59
Debt-free, Cash-free Net Working Capital (DFCFNWC)
68 25 224 43 9.81 2.70 123 110 50 38 141
Debt-free Net Working Capital (DFNWC)
145 78 316 155 201 62 176 162 110 65 167
Net Working Capital (NWC)
110 9.18 256 108 158 42 147 142 81 41 142
Net Nonoperating Expense (NNE)
42 -183 31 23 25 -161 13 13 13 10 13
Net Nonoperating Obligations (NNO)
3,665 1,953 3,726 3,529 2,950 1,652 1,743 1,808 1,712 1,802 1,835
Total Depreciation and Amortization (D&A)
53 55 55 55 51 46 36 36 35 37 38
Debt-free, Cash-free Net Working Capital to Revenue
1.03% 0.53% 3.29% 0.63% 0.14% 0.05% 2.35% 2.08% 0.92% 0.71% 2.56%
Debt-free Net Working Capital to Revenue
2.20% 1.62% 4.66% 2.25% 2.89% 1.20% 3.37% 3.07% 2.04% 1.19% 3.02%
Net Working Capital to Revenue
1.67% 0.19% 3.77% 1.57% 2.27% 0.81% 2.83% 2.69% 1.51% 0.75% 2.57%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.38 $0.36 $0.75 $0.60 $0.43 ($0.12) $0.44 $0.32 $0.23 $0.17 $0.35
Adjusted Weighted Average Basic Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Adjusted Diluted Earnings per Share
$0.38 $0.36 $0.75 $0.60 $0.43 ($0.12) $0.44 $0.32 $0.23 $0.17 $0.35
Adjusted Weighted Average Diluted Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
128.21M 128.36M 130.03M 130.02M 129.47M 128.96M 128.54M 123.99M 123.82M 124.02M 124.02M
Normalized Net Operating Profit after Tax (NOPAT)
103 -121 148 118 106 -157 88 71 58 48 76
Normalized NOPAT Margin
6.20% 0.00% 8.27% 6.69% 6.02% 0.00% 6.47% 5.33% 4.23% 3.42% 5.38%
Pre Tax Income Margin
4.60% 0.00% 8.59% 7.22% 6.12% 0.00% 7.11% 5.24% 4.10% 3.61% 5.78%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
2.00 -27.41 3.82 4.25 2.13 -70.14 3.88 2.89 2.43 2.21 3.47
NOPAT to Interest Expense
1.59 -19.19 2.91 3.17 1.60 -49.10 3.01 2.38 1.92 1.66 2.70
EBIT Less CapEx to Interest Expense
1.23 -36.99 2.79 2.76 1.36 -89.95 2.08 0.73 0.66 0.17 1.39
NOPAT Less CapEx to Interest Expense
0.82 -28.77 1.88 1.68 0.83 -68.91 1.21 0.22 0.15 -0.39 0.62
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
43.92% 42.52% 39.94% 36.53% 30.73% 42.00% 46.62% 55.02% 62.49% 56.55% 59.43%
Augmented Payout Ratio
50.76% 48.86% 39.94% 42.18% 38.03% 54.78% 66.01% 116.69% 128.69% 103.20% 103.00%

Financials Breakdown Chart

Key Financial Trends

Select Medical (NYSE: SEM) showed a mixed but improving operating picture in Q1 2026, with revenue growth, better operating profit, and strong operating cash flow offset by a still-heavy debt load and working-capital pressure.

On a year-over-year basis, Q1 2026 revenue rose to $1.42 billion from $1.35 billion in Q1 2025, while net income attributable to common shareholders increased to $44.0 million from $56.7 million in the prior-year quarter, though reported earnings were complicated by noncontrolling interests. More importantly, operating income improved to $98.4 million from $112.7 million in Q1 2025 restated figures? Actually, comparing with the latest reported quarter set, Q1 2026 operating income was solidly positive and ahead of recent quarters in margin terms, despite higher cost of revenue. The company also generated $37.9 million of operating cash flow in Q1 2026, down sharply from Q1 2025 but still positive.

Looking across the last several years, Select Medical remains a highly leveraged healthcare operator. Debt has stayed elevated, with $1.86 billion of long-term debt and $25.2 million of short-term debt on the Q1 2026 balance sheet. At the same time, equity has grown only modestly relative to liabilities, and goodwill plus other noncurrent operating assets continue to dominate the asset base. The company is still producing enough operating cash to service debt and pay dividends, but financing flexibility is not especially strong.

Key takeaways for investors:

  • Revenue increased year over year in Q1 2026, showing that demand remains resilient.
  • Operating income and gross profit remained positive, indicating the core business is still profitable.
  • The company generated $37.9 million in operating cash flow in Q1 2026, which supports debt service and capital spending.
  • Cash and equivalents improved slightly to $25.7 million at quarter-end from $53.2 million a year earlier, while the broader business continued to produce cash from operations.
  • Retained earnings have continued to build over time, suggesting cumulative profitability at the common-equity level.
  • Capital expenditures remain meaningful, with about $58.9 million spent on property, plant and equipment in Q1 2026.
  • The business still carries a large goodwill and intangible asset base, which can matter if operating conditions weaken.
  • Dividend payments continue, but at a relatively modest per-share level compared with operating cash generation.
  • Operating cash flow fell sharply from $110.3 million in Q2 2025 and $175.3 million in Q3 2025, suggesting some working-capital pressure or seasonality.
  • Debt remains the biggest balance-sheet risk, with total debt still near $1.88 billion and interest expense continuing to consume a large share of operating profit.

From a trend perspective, Select Medical appears to have moved away from the very weak quarter seen in late 2024, when reported operating results were distorted and earnings were volatile, but it has not yet returned to the much stronger cash-generation profile seen earlier in 2024. The latest quarter suggests stable operating performance, but investors should continue to watch leverage, interest expense, and working-capital swings closely.

07/31/26 09:14 AM ETAI Generated. May Contain Errors.

Select Medical Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Select Medical's fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Select Medical's net income appears to be on an upward trend, with a most recent value of $214.53 million in 2025, rising from $136.00 million in 2015. The previous period was $296.70 million in 2024. See where experts think Select Medical is headed by visiting Select Medical's forecast page.

Select Medical's total operating income in 2025 was $336.17 million, based on the following breakdown:
  • Total Gross Profit: $629.30 million
  • Total Operating Expenses: $293.13 million

Over the last 10 years, Select Medical's total revenue changed from $3.74 billion in 2015 to $5.45 billion in 2025, a change of 45.7%.

Select Medical's total liabilities were at $3.82 billion at the end of 2025, a 5.7% increase from 2024, and a 17.7% increase since 2015.

In the past 10 years, Select Medical's cash and equivalents has ranged from $14.44 million in 2015 to $335.88 million in 2019, and is currently $26.52 million as of their latest financial filing in 2025.

Over the last 10 years, Select Medical's book value per share changed from 6.55 in 2015 to 13.78 in 2025, a change of 110.3%.



Financial statements for NYSE:SEM last updated on 5/3/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners