XML 51 R40.htm IDEA: XBRL DOCUMENT v3.7.0.1
Guarantor and Non-Guarantor Supplemental Information (Tables)
3 Months Ended
Mar. 31, 2017
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Schedule of Condensed Consolidating and Combining Statement of Income (Loss)

Condensed Consolidating and Combining Statement of Income (Loss)

Three Months Ended March 31, 2017

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues, net of contractual allowances and discounts

 

$

 

 

$

449,000

 

 

$

138,945

 

 

$

 

 

$

587,945

 

Provision for bad debts

 

 

 

 

 

49,559

 

 

 

10,746

 

 

 

 

 

 

60,305

 

Net operating revenues

 

 

 

 

 

399,441

 

 

 

128,199

 

 

 

 

 

 

527,640

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

 

 

 

181,022

 

 

 

83,580

 

 

 

 

 

 

264,602

 

Supplies

 

 

 

 

 

45,873

 

 

 

17,949

 

 

 

 

 

 

63,822

 

Other operating expenses

 

 

 

 

 

129,310

 

 

 

34,114

 

 

 

 

 

 

163,424

 

Depreciation and amortization

 

 

 

 

 

18,528

 

 

 

3,592

 

 

 

 

 

 

22,120

 

Rent

 

 

 

 

 

7,098

 

 

 

5,004

 

 

 

 

 

 

12,102

 

Electronic health records incentives earned

 

 

 

 

 

(1,457

)

 

 

(995

)

 

 

 

 

 

(2,452

)

Legal, professional and settlement costs

 

 

 

 

 

535

 

 

 

 

 

 

 

 

 

535

 

Impairment of long-lived assets and goodwill

 

 

 

 

 

3,300

 

 

 

 

 

 

 

 

 

3,300

 

Loss (gain) on sale of hospitals, net

 

 

 

 

 

 

 

 

(870

)

 

 

 

 

 

(870

)

Transaction costs related to the Spin-off

 

 

 

 

 

23

 

 

 

8

 

 

 

 

 

 

31

 

Total operating costs and expenses

 

 

 

 

 

384,232

 

 

 

142,382

 

 

 

 

 

 

526,614

 

Income (loss) from operations

 

 

 

 

 

15,209

 

 

 

(14,183

)

 

 

 

 

 

1,026

 

Interest expense, net

 

 

28,584

 

 

 

(1,056

)

 

 

2

 

 

 

 

 

 

27,530

 

Equity in earnings of affiliates

 

 

(1,747

)

 

 

2,578

 

 

 

 

 

 

(831

)

 

 

 

Income (loss) before income taxes

 

 

(26,837

)

 

 

13,687

 

 

 

(14,185

)

 

 

831

 

 

 

(26,504

)

Provision for (benefit from) income taxes

 

 

724

 

 

 

362

 

 

 

(385

)

 

 

 

 

 

701

 

Net income (loss)

 

 

(27,561

)

 

 

13,325

 

 

 

(13,800

)

 

 

831

 

 

 

(27,205

)

Less: Net income (loss) attributable to noncontrolling interests

 

 

 

 

 

 

 

 

356

 

 

 

 

 

 

356

 

Net income (loss) attributable to Quorum Health Corporation

 

$

(27,561

)

 

$

13,325

 

 

$

(14,156

)

 

$

831

 

 

$

(27,561

)


 

Condensed Consolidating and Combining Statement of Income (Loss)

Three Months Ended March 31, 2016

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating revenues, net of contractual allowances and discounts

 

$

 

 

$

459,747

 

 

$

154,737

 

 

$

 

 

$

614,484

 

Provision for bad debts

 

 

 

 

 

48,355

 

 

 

16,578

 

 

 

 

 

 

64,933

 

Net operating revenues

 

 

 

 

 

411,392

 

 

 

138,159

 

 

 

 

 

 

549,551

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 

 

 

 

172,202

 

 

 

84,660

 

 

 

 

 

 

256,862

 

Supplies

 

 

 

 

 

44,781

 

 

 

18,880

 

 

 

 

 

 

63,661

 

Other operating expenses

 

 

 

 

 

131,459

 

 

 

33,004

 

 

 

 

 

 

164,463

 

Depreciation and amortization

 

 

 

 

 

25,490

 

 

 

5,667

 

 

 

 

 

 

31,157

 

Rent

 

 

 

 

 

7,021

 

 

 

5,528

 

 

 

 

 

 

12,549

 

Electronic health records incentives earned

 

 

 

 

 

(3,999

)

 

 

(209

)

 

 

 

 

 

(4,208

)

Legal, professional and settlement costs

 

 

 

 

 

241

 

 

 

 

 

 

 

 

 

241

 

Transaction costs related to the Spin-off

 

 

 

 

 

2,798

 

 

 

937

 

 

 

 

 

 

3,735

 

Total operating costs and expenses

 

 

 

 

 

379,993

 

 

 

148,467

 

 

 

 

 

 

528,460

 

Income (loss) from operations

 

 

 

 

 

31,399

 

 

 

(10,308

)

 

 

 

 

 

21,091

 

Interest expense, net

 

 

 

 

 

25,540

 

 

 

1,912

 

 

 

 

 

 

27,452

 

Income (loss) before income taxes

 

 

 

 

 

5,859

 

 

 

(12,220

)

 

 

 

 

 

(6,361

)

Provision for (benefit from) income taxes

 

 

 

 

 

1,542

 

 

 

(3,216

)

 

 

 

 

 

(1,674

)

Net income (loss)

 

 

 

 

 

4,317

 

 

 

(9,004

)

 

 

 

 

 

(4,687

)

Less: Net income (loss) attributable to noncontrolling interests

 

 

 

 

 

 

 

 

315

 

 

 

 

 

 

315

 

Net income (loss) attributable to Quorum Health Corporation

 

$

 

 

$

4,317

 

 

$

(9,319

)

 

$

 

 

$

(5,002

)

 

Schedule of Condensed Consolidating and Combining Statement of Comprehensive Income (Loss)

Condensed Consolidating and Combining Statement of Comprehensive Income (Loss)

Three Months Ended March 31, 2017

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(27,561

)

 

$

13,325

 

 

$

(13,800

)

 

$

831

 

 

$

(27,205

)

Amortization and recognition of unrecognized pension cost components, net of income taxes

 

 

122

 

 

 

122

 

 

 

 

 

 

(122

)

 

 

122

 

Comprehensive income (loss)

 

 

(27,439

)

 

 

13,447

 

 

 

(13,800

)

 

 

709

 

 

 

(27,083

)

Less:  Comprehensive income (loss) attributable to noncontrolling interests

 

 

 

 

 

 

 

 

356

 

 

 

 

 

 

356

 

Comprehensive income (loss) attributable to Quorum Health Corporation

 

$

(27,439

)

 

$

13,447

 

 

$

(14,156

)

 

$

709

 

 

$

(27,439

)

 

 

Condensed Consolidating and Combining Statement of Comprehensive Income (Loss)

Three Months Ended March 31, 2016

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

 

 

$

4,317

 

 

$

(9,004

)

 

$

 

 

$

(4,687

)

Amortization and recognition of unrecognized pension cost components, net of income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive income (loss)

 

 

 

 

 

4,317

 

 

 

(9,004

)

 

 

 

 

 

(4,687

)

Less:  Comprehensive income (loss) attributable to noncontrolling interests

 

 

 

 

 

 

 

 

315

 

 

 

 

 

 

315

 

Comprehensive income (loss) attributable to Quorum Health Corporation

 

$

 

 

$

4,317

 

 

$

(9,319

)

 

$

 

 

$

(5,002

)

 

Schedule of Condensed Consolidating and Combining Balance Sheet

Condensed Consolidating and Combining Balance Sheet

March 31, 2017

(In Thousands)

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

77,938

 

 

$

11,399

 

 

$

205

 

 

$

 

 

$

89,542

 

Patient accounts receivable, net of allowance for doubtful accounts

 

 

 

 

307,656

 

 

 

88,374

 

 

 

 

 

 

396,030

 

Inventories

 

 

 

 

43,610

 

 

 

9,758

 

 

 

 

 

 

53,368

 

Prepaid expenses

 

 

 

 

18,033

 

 

 

4,562

 

 

 

 

 

 

22,595

 

Due from third-party payors

 

 

 

 

98,789

 

 

 

7,591

 

 

 

 

 

 

106,380

 

Current assets of hospitals held for sale

 

 

 

 

5,810

 

 

 

3,257

 

 

 

 

 

 

9,067

 

Other current assets

 

 

 

 

41,860

 

 

 

20,669

 

 

 

 

 

 

62,529

 

Total current assets

 

77,938

 

 

 

527,157

 

 

 

134,416

 

 

 

 

 

 

739,511

 

Intercompany receivable

 

3

 

 

 

204,933

 

 

 

111,078

 

 

 

(316,014

)

 

 

 

Property and equipment, net

 

 

 

 

604,882

 

 

 

115,482

 

 

 

 

 

 

720,364

 

Goodwill

 

 

 

 

248,733

 

 

 

159,847

 

 

 

 

 

 

408,580

 

Intangible assets, net

 

 

 

 

67,003

 

 

 

9,526

 

 

 

 

 

 

76,529

 

Long-term assets of hospitals held for sale

 

 

 

 

17,083

 

 

 

9,690

 

 

 

 

 

 

26,773

 

Other long-term assets

 

 

 

 

87,551

 

 

 

22,402

 

 

 

 

 

 

109,953

 

Net investment in subsidiaries

 

1,489,043

 

 

 

 

 

 

 

 

 

(1,489,043

)

 

 

 

Total assets

$

1,566,984

 

 

$

1,757,342

 

 

$

562,441

 

 

$

(1,805,057

)

 

$

2,081,710

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

$

 

 

$

1,411

 

 

$

253

 

 

$

 

 

$

1,664

 

Accounts payable

 

205

 

 

 

154,156

 

 

 

20,519

 

 

 

 

 

 

174,880

 

Accrued liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued salaries and benefits

 

 

 

 

68,333

 

 

 

29,797

 

 

 

 

 

 

98,130

 

Accrued interest

 

31,206

 

 

 

 

 

 

 

 

 

 

 

 

31,206

 

Due to third-party payors

 

 

 

 

42,155

 

 

 

1,568

 

 

 

 

 

 

43,723

 

Current liabilities of hospitals held for sale

 

 

 

 

1,420

 

 

 

931

 

 

 

 

 

 

2,351

 

Other current liabilities

 

268

 

 

 

39,125

 

 

 

10,139

 

 

 

 

 

 

49,532

 

Total current liabilities

 

31,679

 

 

 

306,600

 

 

 

63,207

 

 

 

 

 

 

401,486

 

Long-term debt

 

1,293,038

 

 

 

24,579

 

 

 

368

 

 

 

 

 

 

1,317,985

 

Intercompany payable

 

34,687

 

 

 

155,949

 

 

 

125,378

 

 

 

(316,014

)

 

 

 

Deferred income tax liabilities, net

 

32,075

 

 

 

 

 

 

 

 

 

 

 

 

32,075

 

Other long-term liabilities

 

 

 

 

173,817

 

 

 

24,282

 

 

 

(61,183

)

 

 

136,916

 

Total liabilities

 

1,391,479

 

 

 

660,945

 

 

 

213,235

 

 

 

(377,197

)

 

 

1,888,462

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

6,279

 

 

 

 

 

 

6,279

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quorum Health Corporation stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

3

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Additional paid-in capital

 

539,727

 

 

 

1,319,960

 

 

 

428,054

 

 

 

(1,748,014

)

 

 

539,727

 

Accumulated other comprehensive income (loss)

 

(2,638

)

 

 

(2,638

)

 

 

 

 

 

2,638

 

 

 

(2,638

)

Accumulated deficit

 

(361,587

)

 

 

(220,925

)

 

 

(96,591

)

 

 

317,516

 

 

 

(361,587

)

Total Quorum Health Corporation stockholders' equity

 

175,505

 

 

 

1,096,397

 

 

 

331,463

 

 

 

(1,427,860

)

 

 

175,505

 

Nonredeemable noncontrolling interests

 

 

 

 

 

 

 

11,464

 

 

 

 

 

 

11,464

 

Total equity

 

175,505

 

 

 

1,096,397

 

 

 

342,927

 

 

 

(1,427,860

)

 

 

186,969

 

Total liabilities and equity

$

1,566,984

 

 

$

1,757,342

 

 

$

562,441

 

 

$

(1,805,057

)

 

$

2,081,710

 


 

Condensed Consolidating and Combining Balance Sheet

December 31, 2016

(In Thousands)

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ASSETS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

21,609

 

 

$

3,498

 

 

$

348

 

 

$

 

 

$

25,455

 

Patient accounts receivable, net of allowance for doubtful accounts

 

 

 

 

277,155

 

 

 

103,530

 

 

 

 

 

 

380,685

 

Inventories

 

 

 

 

46,318

 

 

 

11,806

 

 

 

 

 

 

58,124

 

Prepaid expenses

 

 

 

 

17,874

 

 

 

5,154

 

 

 

 

 

 

23,028

 

Due from third-party payors

 

 

 

 

109,793

 

 

 

6,442

 

 

 

 

 

 

116,235

 

Current assets of hospitals held for sale

 

 

 

 

1,502

 

 

 

 

 

 

 

 

 

1,502

 

Other current assets

 

 

 

 

41,673

 

 

 

16,269

 

 

 

 

 

 

57,942

 

Total current assets

 

21,609

 

 

 

497,813

 

 

 

143,549

 

 

 

 

 

 

662,971

 

Intercompany receivable

 

3

 

 

 

126,035

 

 

 

84,827

 

 

 

(210,865

)

 

 

 

Property and equipment, net

 

 

 

 

624,457

 

 

 

109,443

 

 

 

 

 

 

733,900

 

Goodwill

 

 

 

 

252,433

 

 

 

164,400

 

 

 

 

 

 

416,833

 

Intangible assets, net

 

 

 

 

73,404

 

 

 

11,578

 

 

 

 

 

 

84,982

 

Long-term assets of hospitals held for sale

 

 

 

 

6,851

 

 

 

 

 

 

 

 

 

6,851

 

Other long-term assets

 

 

 

 

72,967

 

 

 

15,866

 

 

 

 

 

 

88,833

 

Net investment in subsidiaries

 

1,485,213

 

 

 

 

 

 

 

 

 

(1,485,213

)

 

 

 

Total assets

$

1,506,825

 

 

$

1,653,960

 

 

$

529,663

 

 

$

(1,696,078

)

 

$

1,994,370

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

$

3,819

 

 

$

1,560

 

 

$

304

 

 

$

 

 

$

5,683

 

Accounts payable

 

158

 

 

 

147,521

 

 

 

22,005

 

 

 

 

 

 

169,684

 

Accrued liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accrued salaries and benefits

 

 

 

 

69,896

 

 

 

28,907

 

 

 

 

 

 

98,803

 

Accrued interest

 

19,915

 

 

 

 

 

 

 

 

 

 

 

 

19,915

 

Due to third-party payors

 

 

 

 

40,595

 

 

 

1,942

 

 

 

 

 

 

42,537

 

Current liabilities of hospitals held for sale

 

 

 

 

492

 

 

 

 

 

 

 

 

 

492

 

Other current liabilities

 

 

 

 

46,002

 

 

 

7,266

 

 

 

 

 

 

53,268

 

Total current liabilities

 

23,892

 

 

 

306,066

 

 

 

60,424

 

 

 

-

 

 

 

390,382

 

Long-term debt

 

1,215,836

 

 

 

24,899

 

 

 

407

 

 

 

-

 

 

 

1,241,142

 

Intercompany payable

 

34,495

 

 

 

86,084

 

 

 

90,286

 

 

 

(210,865

)

 

 

 

Deferred income tax liabilities, net

 

31,474

 

 

 

 

 

 

 

 

 

 

 

 

31,474

 

Other long-term liabilities

 

 

 

 

144,950

 

 

 

22,651

 

 

 

(58,605

)

 

 

108,996

 

Total liabilities

 

1,305,697

 

 

 

561,999

 

 

 

173,768

 

 

 

(269,470

)

 

 

1,771,994

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

6,807

 

 

 

 

 

 

6,807

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Quorum Health Corporation stockholders' equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common stock

 

3

 

 

 

 

 

 

 

 

 

 

 

 

3

 

Additional paid-in capital

 

537,911

 

 

 

1,333,347

 

 

 

412,705

 

 

 

(1,746,052

)

 

 

537,911

 

Accumulated other comprehensive income (loss)

 

(2,760

)

 

 

(2,760

)

 

 

-

 

 

 

2,760

 

 

 

(2,760

)

Accumulated deficit

 

(334,026

)

 

 

(238,626

)

 

 

(78,058

)

 

 

316,684

 

 

 

(334,026

)

Total Quorum Health Corporation stockholders' equity

 

201,128

 

 

 

1,091,961

 

 

 

334,647

 

 

 

(1,426,608

)

 

 

201,128

 

Nonredeemable noncontrolling interests

 

 

 

 

 

 

 

14,441

 

 

 

 

 

 

14,441

 

Total equity

 

201,128

 

 

 

1,091,961

 

 

 

349,088

 

 

 

(1,426,608

)

 

 

215,569

 

Total liabilities and equity

$

1,506,825

 

 

$

1,653,960

 

 

$

529,663

 

 

$

(1,696,078

)

 

$

1,994,370

 

 

Schedule of Condensed Consolidating and Combining Statement of Cash Flows

Condensed Consolidating and Combining Statement of Cash Flows

Three Months Ended March 31, 2017

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

(15,121

)

 

$

36,105

 

 

$

(2,458

)

 

$

 

 

$

18,526

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures for property and equipment

 

 

 

 

 

(9,537

)

 

 

(13,680

)

 

 

 

 

 

(23,217

)

Capital expenditures for software

 

 

 

 

 

(1,269

)

 

 

(237

)

 

 

 

 

 

(1,506

)

Proceeds from the sale of hospitals

 

 

 

 

 

 

 

 

4,282

 

 

 

 

 

 

4,282

 

Changes in intercompany balances with affiliates, net

 

 

 

 

 

(15,901

)

 

 

 

 

 

15,901

 

 

 

 

Net cash provided by (used in) investing activities

 

 

 

 

 

(26,707

)

 

 

(9,635

)

 

 

15,901

 

 

 

(20,441

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings (repayments) of revolving credit facilities, net

 

 

78,000

 

 

 

 

 

 

 

 

 

 

 

 

78,000

 

Repayments of long-term debt

 

 

(6,550

)

 

 

(469

)

 

 

(90

)

 

 

 

 

 

(7,109

)

Payments of debt issuance costs

 

 

(47

)

 

 

 

 

 

 

 

 

 

 

 

(47

)

Cancellation of restricted stock awards for payroll tax withholdings on vested shares

 

 

 

 

 

(1,028

)

 

 

 

 

 

 

 

 

(1,028

)

Cash distributions to noncontrolling investors

 

 

 

 

 

 

 

 

(3,814

)

 

 

 

 

 

(3,814

)

Changes in intercompany balances with affiliates, net

 

 

47

 

 

 

 

 

 

15,854

 

 

 

(15,901

)

 

 

 

Net cash provided by (used in) financing activities

 

 

71,450

 

 

 

(1,497

)

 

 

11,950

 

 

 

(15,901

)

 

 

66,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

56,329

 

 

 

7,901

 

 

 

(143

)

 

 

 

 

 

64,087

 

Cash and cash equivalents at beginning of period

 

 

21,609

 

 

 

3,498

 

 

 

348

 

 

 

 

 

 

25,455

 

Cash and cash equivalents at end of period

 

$

77,938

 

 

$

11,399

 

 

$

205

 

 

$

 

 

$

89,542

 


 

Condensed Consolidating and Combining Statement of Cash Flows

Three Months Ended March 31, 2016

(In Thousands)

 

 

 

Parent

 

 

Other

 

 

Non-

 

 

 

 

 

 

 

 

 

 

 

Issuer

 

 

Guarantors

 

 

Guarantors

 

 

Eliminations

 

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash provided by (used in) operating activities

 

$

 

 

$

44,593

 

 

$

(20,196

)

 

$

 

 

$

24,397

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures for property and equipment

 

 

 

 

 

(11,393

)

 

 

(1,447

)

 

 

 

 

 

(12,840

)

Capital expenditures for software

 

 

 

 

 

(1,849

)

 

 

(677

)

 

 

 

 

 

(2,526

)

Proceeds from asset sales

 

 

 

 

 

 

 

 

858

 

 

 

 

 

 

858

 

Other investing activities

 

 

 

 

 

(52

)

 

 

104

 

 

 

 

 

 

52

 

Net cash provided by (used in) investing activities

 

 

 

 

 

(13,294

)

 

 

(1,162

)

 

 

 

 

 

(14,456

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings of long-term debt

 

 

 

 

 

20

 

 

 

 

 

 

 

 

 

20

 

Repayments of long-term debt

 

 

 

 

 

(937

)

 

 

(152

)

 

 

 

 

 

(1,089

)

Increase (decrease) in Due to Parent, net

 

 

 

 

 

(30,361

)

 

 

23,875

 

 

 

 

 

 

(6,486

)

Cash distributions to noncontrolling investors

 

 

 

 

 

 

 

 

(2,484

)

 

 

 

 

 

(2,484

)

Purchases of shares from noncontrolling investors

 

 

 

 

 

 

 

 

(12

)

 

 

 

 

 

(12

)

Net cash provided by (used in) financing activities

 

 

 

 

 

(31,278

)

 

 

21,227

 

 

 

 

 

 

(10,051

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

 

 

 

 

21

 

 

 

(131

)

 

 

 

 

 

(110

)

Cash and cash equivalents at beginning of period

 

 

 

 

 

524

 

 

 

582

 

 

 

 

 

 

1,106

 

Cash and cash equivalents at end of period

 

$

 

 

$

545

 

 

$

451

 

 

$

 

 

$

996