Select Medical Holdings Corporation (SEM)
NYSE: SEM · Real-Time Price · USD
15.24
+0.32 (2.14%)
At close: May 12, 2025, 4:00 PM
15.24
0.00 (0.00%)
After-hours: May 12, 2025, 7:00 PM EDT
Select Medical Holdings Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Net Income | 173.82 | 214.04 | 243.49 | 158.99 | 402.23 | 259 | Upgrade
|
| Depreciation & Amortization | 123.61 | 142.87 | 135.69 | 132.16 | 202.65 | 205.66 | Upgrade
|
| Other Amortization | 3 | 2.96 | 2.65 | 2.27 | 2.22 | 2.18 | Upgrade
|
| Loss (Gain) From Sale of Assets | -1.13 | -1.06 | -0.06 | -2.71 | -2.41 | -22.56 | Upgrade
|
| Loss (Gain) on Equity Investments | -15.37 | -21.05 | -17.4 | -4.5 | -7.43 | 5.95 | Upgrade
|
| Stock-Based Compensation | 92.95 | 100.67 | 43.81 | 37.76 | 30.94 | 27.25 | Upgrade
|
| Provision & Write-off of Bad Debts | 5.71 | 4.28 | 1.03 | 0.17 | 0.24 | 0.6 | Upgrade
|
| Other Operating Activities | 68.29 | 69.27 | 40.3 | 46.55 | 102.78 | 70.9 | Upgrade
|
| Change in Accounts Receivable | 10.38 | -95.85 | 1.16 | -52.18 | 23.1 | -116.6 | Upgrade
|
| Change in Accounts Payable | 2.39 | -16.79 | -6.41 | -48.04 | 53.39 | 27.33 | Upgrade
|
| Change in Unearned Revenue | - | - | - | -83.79 | -323.7 | 400.72 | Upgrade
|
| Change in Other Net Operating Assets | 56.43 | 57.5 | 64.75 | 24.48 | -82.77 | 167.65 | Upgrade
|
| Operating Cash Flow | 581.1 | 517.86 | 582.06 | 284.83 | 401.23 | 1,028 | Upgrade
|
| Operating Cash Flow Growth | 25.25% | -11.03% | 104.36% | -29.01% | -60.97% | 130.93% | Upgrade
|
| Capital Expenditures | -222 | -222.18 | -229.2 | -190.37 | -180.54 | -146.44 | Upgrade
|
| Sale of Property, Plant & Equipment | 4.02 | 4.26 | 0.16 | 8.34 | 26.82 | - | Upgrade
|
| Cash Acquisitions | -7.69 | -13.1 | -29.57 | -26.99 | -81.91 | -20.81 | Upgrade
|
| Divestitures | - | - | - | - | - | 83.32 | Upgrade
|
| Investment in Securities | - | - | -9.87 | -17.32 | -20.97 | -31.43 | Upgrade
|
| Investing Cash Flow | -225.67 | -231.01 | -268.48 | -226.34 | -256.59 | -115.35 | Upgrade
|
| Short-Term Debt Issued | - | - | - | - | 42.35 | - | Upgrade
|
| Long-Term Debt Issued | - | 4,322 | 3,029 | 1,146 | 193.01 | 510.11 | Upgrade
|
| Total Debt Issued | 4,230 | 4,322 | 3,029 | 1,146 | 235.37 | 510.11 | Upgrade
|
| Short-Term Debt Repaid | - | -4.47 | -1.69 | -10.39 | - | - | Upgrade
|
| Long-Term Debt Repaid | - | -4,811 | -3,231 | -870.59 | -39.67 | -558.22 | Upgrade
|
| Total Debt Repaid | -4,806 | -4,815 | -3,233 | -880.99 | -39.67 | -558.22 | Upgrade
|
| Net Debt Issued (Repaid) | -575.76 | -493.46 | -203.95 | 264.68 | 195.7 | -48.12 | Upgrade
|
| Issuance of Common Stock | 511.2 | 511.2 | - | - | - | - | Upgrade
|
| Repurchase of Common Stock | -49.29 | -37.91 | -12.76 | -195.53 | -79.48 | -16.03 | Upgrade
|
| Common Dividends Paid | -56.63 | -64.62 | -63.9 | -64.59 | -50.6 | - | Upgrade
|
| Other Financing Activities | -224.35 | -226.38 | -46.86 | -39.45 | -713.01 | -607.39 | Upgrade
|
| Financing Cash Flow | -394.83 | -311.17 | -327.48 | -34.89 | -647.39 | -671.54 | Upgrade
|
| Net Cash Flow | -39.41 | -24.31 | -13.9 | 23.6 | -502.75 | 241.18 | Upgrade
|
| Free Cash Flow | 359.1 | 295.69 | 352.86 | 94.45 | 220.69 | 881.63 | Upgrade
|
| Free Cash Flow Growth | 48.94% | -16.20% | 273.58% | -57.20% | -74.97% | 206.06% | Upgrade
|
| Free Cash Flow Margin | 6.88% | 5.70% | 7.31% | 2.05% | 3.56% | 15.94% | Upgrade
|
| Free Cash Flow Per Share | 2.87 | 2.37 | 2.87 | 0.76 | 1.69 | 6.79 | Upgrade
|
| Cash Interest Paid | 191.17 | 256.23 | 272.26 | 183.45 | 132.2 | 155.24 | Upgrade
|
| Cash Income Tax Paid | 134.06 | 133.19 | 88.51 | 32.29 | 181.18 | 108.89 | Upgrade
|
| Levered Free Cash Flow | 218.65 | 72.72 | 110.93 | -206.27 | 57.88 | 674.55 | Upgrade
|
| Unlevered Free Cash Flow | 288.77 | 150.14 | 204.63 | -122.63 | 140.65 | 768 | Upgrade
|
| Change in Net Working Capital | -130.1 | 38.92 | -87.31 | 174.85 | 268.7 | -383 | Upgrade
|
Updated May 1, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.