XML 27 R16.htm IDEA: XBRL DOCUMENT v3.4.0.3
Supplemental Condensed Consolidating Financial Information
3 Months Ended
Mar. 31, 2016
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Supplemental Condensed Consolidating Financial Information

(11) Supplemental Condensed Consolidating Financial Information

Certain of our senior notes are guaranteed by a group of subsidiaries (the “Guarantors”). The Guarantors, each of which is a 100% directly owned subsidiary of Universal Health Services, Inc., fully and unconditionally guarantee the senior notes on a joint and several basis, subject to certain customary release provisions.

The following financial statements present condensed consolidating financial data for (i) Universal Health Services, Inc. (on a parent company only basis), (ii) the combined Guarantors, (iii) the combined non guarantor subsidiaries (all other subsidiaries), (iv) an elimination column for adjustments to arrive at the information for the parent company, Guarantors, and non guarantors on a consolidated basis, and (v) the parent company and our subsidiaries on a consolidated basis.

Investments in subsidiaries are accounted for by the parent company and the Guarantors using the equity method for this presentation. Results of operations of subsidiaries are therefore classified in the parent company’s and Guarantors’ investment in subsidiaries accounts. The elimination entries set forth in the following condensed consolidating financial statements eliminate distributed and undistributed income of subsidiaries, investments in subsidiaries, and intercompany balances and transactions between the parent, Guarantors, and non guarantors.

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE THREE MONTHS ENDED MARCH 31, 2016

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net revenues before provision for doubtful accounts

 

$

0

 

 

$

1,812,098

 

 

$

815,838

 

 

$

(8,343

)

 

$

2,619,593

 

Less: Provision for doubtful accounts

 

 

0

 

 

 

107,680

 

 

 

62,115

 

 

 

0

 

 

 

169,795

 

Net revenues

 

 

0

 

 

 

1,704,418

 

 

 

753,723

 

 

 

(8,343

)

 

 

2,449,798

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

0

 

 

 

824,295

 

 

 

323,844

 

 

 

0

 

 

 

1,148,139

 

Other operating expenses

 

 

0

 

 

 

387,677

 

 

 

181,980

 

 

 

(8,073

)

 

 

561,584

 

Supplies expense

 

 

0

 

 

 

153,387

 

 

 

101,863

 

 

 

0

 

 

 

255,250

 

Depreciation and amortization

 

 

0

 

 

 

72,253

 

 

 

31,796

 

 

 

0

 

 

 

104,049

 

Lease and rental expense

 

 

0

 

 

 

15,294

 

 

 

9,428

 

 

 

(270

)

 

 

24,452

 

 

 

 

0

 

 

 

1,452,906

 

 

 

648,911

 

 

 

(8,343

)

 

 

2,093,474

 

Income from operations

 

 

0

 

 

 

251,512

 

 

 

104,812

 

 

 

0

 

 

 

356,324

 

Interest expense

 

 

28,300

 

 

 

1,136

 

 

 

164

 

 

 

0

 

 

 

29,600

 

Interest (income) expense, affiliate

 

 

0

 

 

 

23,054

 

 

 

(23,054

)

 

 

0

 

 

 

0

 

Equity in net income of consolidated affiliates

 

 

(208,227

)

 

 

(70,175

)

 

 

0

 

 

 

278,402

 

 

 

0

 

Income before income taxes

 

 

179,927

 

 

 

297,497

 

 

 

127,702

 

 

 

(278,402

)

 

 

326,724

 

Provision for income taxes

 

 

(10,832

)

 

 

97,979

 

 

 

23,858

 

 

 

0

 

 

 

111,005

 

Net income

 

 

190,759

 

 

 

199,518

 

 

 

103,844

 

 

 

(278,402

)

 

 

215,719

 

Less: Income attributable to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

24,960

 

 

 

0

 

 

 

24,960

 

Net income attributable to UHS

 

$

190,759

 

 

$

199,518

 

 

$

78,884

 

 

$

(278,402

)

 

$

190,759

 

 

 

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE THREE MONTHS ENDED MARCH 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net revenues before provision for doubtful accounts

 

$

0

 

 

$

1,661,612

 

 

$

726,080

 

 

$

(7,591

)

 

$

2,380,101

 

Less: Provision for doubtful accounts

 

 

0

 

 

 

106,304

 

 

 

48,444

 

 

 

0

 

 

 

154,748

 

Net revenues

 

 

0

 

 

 

1,555,308

 

 

 

677,636

 

 

 

(7,591

)

 

 

2,225,353

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

0

 

 

 

740,554

 

 

 

291,149

 

 

 

0

 

 

 

1,031,703

 

Other operating expenses

 

 

0

 

 

 

351,580

 

 

 

161,686

 

 

 

(7,300

)

 

 

505,966

 

Supplies expense

 

 

0

 

 

 

141,361

 

 

 

97,380

 

 

 

0

 

 

 

238,741

 

Depreciation and amortization

 

 

0

 

 

 

69,645

 

 

 

29,353

 

 

 

0

 

 

 

98,998

 

Lease and rental expense

 

 

0

 

 

 

13,755

 

 

 

9,427

 

 

 

(291

)

 

 

22,891

 

 

 

 

0

 

 

 

1,316,895

 

 

 

588,995

 

 

 

(7,591

)

 

 

1,898,299

 

Income from operations

 

 

0

 

 

 

238,413

 

 

 

88,641

 

 

 

0

 

 

 

327,054

 

Interest expense

 

 

28,512

 

 

 

1,227

 

 

 

298

 

 

 

0

 

 

 

30,037

 

Interest (income) expense, affiliate

 

 

0

 

 

 

23,054

 

 

 

(23,054

)

 

 

0

 

 

 

0

 

Equity in net income of consolidated affiliates

 

 

(191,898

)

 

 

(59,515

)

 

 

0

 

 

 

251,413

 

 

 

0

 

Income before income taxes

 

 

163,386

 

 

 

273,647

 

 

 

111,397

 

 

 

(251,413

)

 

 

297,017

 

Provision for income taxes

 

 

(10,913

)

 

 

92,130

 

 

 

21,477

 

 

 

0

 

 

 

102,694

 

Net income

 

 

174,299

 

 

 

181,517

 

 

 

89,920

 

 

 

(251,413

)

 

 

194,323

 

Less: Income attributable to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

20,024

 

 

 

0

 

 

 

20,024

 

Net income attributable to UHS

 

$

174,299

 

 

$

181,517

 

 

$

69,896

 

 

$

(251,413

)

 

$

174,299

 

 

 

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

 

FOR THE THREE MONTHS ENDED MARCH 31, 2016

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net income

 

$

190,759

 

 

$

199,518

 

 

$

103,844

 

 

$

(278,402

)

 

$

215,719

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized derivative gains on cash flow hedges

 

 

(14,299

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(14,299

)

Amortization of terminated hedge

 

 

(84

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(84

)

Foreign currency translation adjustment

 

 

5,986

 

 

 

5,986

 

 

 

0

 

 

 

(5,986

)

 

 

5,986

 

Other comprehensive income before tax

 

 

(8,397

)

 

 

5,986

 

 

 

0

 

 

 

(5,986

)

 

 

(8,397

)

Income tax expense related to items of other comprehensive income

 

 

(5,360

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(5,360

)

Total other comprehensive income, net of tax

 

 

(3,037

)

 

 

5,986

 

 

 

0

 

 

 

(5,986

)

 

 

(3,037

)

Comprehensive income

 

 

187,722

 

 

 

205,504

 

 

 

103,844

 

 

 

(284,388

)

 

 

212,682

 

Less: Comprehensive income attributable to noncontrolling

   interests

 

 

0

 

 

 

0

 

 

 

24,960

 

 

 

0

 

 

 

24,960

 

Comprehensive income attributable to UHS

 

$

187,722

 

 

$

205,504

 

 

$

78,884

 

 

$

(284,388

)

 

$

187,722

 

 

 

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

 

FOR THE THREE MONTHS ENDED MARCH 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net income

 

$

174,299

 

 

$

181,517

 

 

$

89,920

 

 

$

(251,413

)

 

$

194,323

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized derivative gains on cash flow hedges

 

 

4,132

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

4,132

 

Amortization of terminated hedge

 

 

(84

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(84

)

Currency translation adjustment

 

 

(418

)

 

 

(418

)

 

 

0

 

 

 

418

 

 

 

(418

)

Other comprehensive income before tax

 

 

3,630

 

 

 

(418

)

 

 

0

 

 

 

418

 

 

 

3,630

 

Income tax expense related to items of other comprehensive income

 

 

1,497

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,497

 

Total other comprehensive income, net of tax

 

 

2,133

 

 

 

(418

)

 

 

0

 

 

 

418

 

 

 

2,133

 

Comprehensive income

 

 

176,432

 

 

 

181,099

 

 

 

89,920

 

 

 

(250,995

)

 

 

196,456

 

Less: Comprehensive income attributable to noncontrolling

   interests

 

 

0

 

 

 

0

 

 

 

20,024

 

 

 

0

 

 

 

20,024

 

Comprehensive income attributable to UHS

 

$

176,432

 

 

$

181,099

 

 

$

69,896

 

 

$

(250,995

)

 

$

176,432

 

 

 

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

AS OF MARCH 31, 2016

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

0

 

 

$

40,381

 

 

$

14,209

 

 

$

0

 

 

$

54,590

 

Accounts receivable, net

 

 

0

 

 

 

957,504

 

 

 

417,233

 

 

 

0

 

 

 

1,374,737

 

Supplies

 

 

0

 

 

 

72,559

 

 

 

44,166

 

 

 

0

 

 

 

116,725

 

Other current assets

 

 

0

 

 

 

67,954

 

 

 

21,432

 

 

 

0

 

 

 

89,386

 

Total current assets

 

 

0

 

 

 

1,138,398

 

 

 

497,040

 

 

 

0

 

 

 

1,635,438

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

 

7,974,369

 

 

 

1,946,590

 

 

 

0

 

 

 

(9,920,959

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany receivable

 

 

0

 

 

 

0

 

 

 

801,649

 

 

 

(801,649

)

 

 

0

 

Intercompany note receivable

 

 

0

 

 

 

0

 

 

 

1,242,937

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

0

 

 

 

4,782,483

 

 

 

1,872,809

 

 

 

0

 

 

 

6,655,292

 

Less: accumulated depreciation

 

 

0

 

 

 

(1,897,760

)

 

 

(876,980

)

 

 

0

 

 

 

(2,774,740

)

 

 

 

0

 

 

 

2,884,723

 

 

 

995,829

 

 

 

0

 

 

 

3,880,552

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

0

 

 

 

3,065,409

 

 

 

529,492

 

 

 

0

 

 

 

3,594,901

 

Deferred charges

 

 

6,708

 

 

 

5,586

 

 

 

3,941

 

 

 

0

 

 

 

16,235

 

Other

 

 

8,180

 

 

 

390,548

 

 

 

39,155

 

 

 

0

 

 

 

437,883

 

 

 

$

7,989,257

 

 

$

9,431,254

 

 

$

4,110,043

 

 

$

(11,965,545

)

 

$

9,565,009

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

485,862

 

 

$

1,241

 

 

$

1,159

 

 

$

0

 

 

$

488,262

 

Accounts payable and accrued liabilities

 

 

20,343

 

 

 

821,832

 

 

 

305,209

 

 

 

0

 

 

 

1,147,384

 

Federal and state taxes

 

 

49,794

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

49,794

 

Total current liabilities

 

 

555,999

 

 

 

823,073

 

 

 

306,368

 

 

 

0

 

 

 

1,685,440

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payable

 

 

186,164

 

 

 

615,485

 

 

 

0

 

 

 

(801,649

)

 

 

0

 

Intercompany note payable

 

 

0

 

 

 

1,242,937

 

 

 

0

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noncurrent liabilities

 

 

11,324

 

 

 

213,818

 

 

 

70,542

 

 

 

0

 

 

 

295,684

 

Long-term debt

 

 

2,767,605

 

 

 

16,468

 

 

 

8,071

 

 

 

0

 

 

 

2,792,144

 

Deferred income taxes

 

 

178,947

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

178,947

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

0

 

 

 

0

 

 

 

261,492

 

 

 

0

 

 

 

261,492

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UHS common stockholders’ equity

 

 

4,289,218

 

 

 

6,519,473

 

 

 

3,401,486

 

 

 

(9,920,959

)

 

 

4,289,218

 

Noncontrolling interest

 

 

0

 

 

 

0

 

 

 

62,084

 

 

 

0

 

 

 

62,084

 

Total equity

 

 

4,289,218

 

 

 

6,519,473

 

 

 

3,463,570

 

 

 

(9,920,959

)

 

 

4,351,302

 

 

 

$

7,989,257

 

 

$

9,431,254

 

 

$

4,110,043

 

 

$

(11,965,545

)

 

$

9,565,009

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

AS OF DECEMBER 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

0

 

 

$

47,192

 

 

$

14,036

 

 

$

0

 

 

$

61,228

 

Accounts receivable, net

 

 

0

 

 

 

918,699

 

 

 

383,730

 

 

 

0

 

 

 

1,302,429

 

Supplies

 

 

0

 

 

 

72,499

 

 

 

43,538

 

 

 

0

 

 

 

116,037

 

Deferred income taxes

 

 

132,975

 

 

 

2,145

 

 

 

0

 

 

 

 

 

 

 

135,120

 

Other current assets

 

 

0

 

 

 

89,973

 

 

 

13,517

 

 

 

0

 

 

 

103,490

 

Total current assets

 

 

132,975

 

 

 

1,130,508

 

 

 

454,821

 

 

 

0

 

 

 

1,718,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

 

7,760,156

 

 

 

1,876,415

 

 

 

0

 

 

 

(9,636,571

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany receivable

 

 

80,764

 

 

 

0

 

 

 

747,709

 

 

 

(828,473

)

 

 

0

 

Intercompany note receivable

 

 

0

 

 

 

0

 

 

 

1,242,937

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

0

 

 

 

4,722,050

 

 

 

1,808,519

 

 

 

0

 

 

 

6,530,569

 

Less: accumulated depreciation

 

 

0

 

 

 

(1,845,746

)

 

 

(848,845

)

 

 

0

 

 

 

(2,694,591

)

 

 

 

0

 

 

 

2,876,304

 

 

 

959,674

 

 

 

0

 

 

 

3,835,978

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

0

 

 

 

3,070,061

 

 

 

526,053

 

 

 

0

 

 

 

3,596,114

 

Deferred charges

 

 

7,208

 

 

 

5,530

 

 

 

3,950

 

 

 

0

 

 

 

16,688

 

Other

 

 

14,251

 

 

 

394,998

 

 

 

39,111

 

 

 

0

 

 

 

448,360

 

 

 

$

7,995,354

 

 

$

9,353,816

 

 

$

3,974,255

 

 

$

(11,707,981

)

 

$

9,615,444

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

60,368

 

 

$

1,223

 

 

$

1,131

 

 

$

0

 

 

$

62,722

 

Accounts payable and accrued liabilities

 

 

19,996

 

 

 

744,137

 

 

 

269,564

 

 

 

0

 

 

 

1,033,697

 

Federal and state taxes

 

 

3,987

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

3,987

 

Total current liabilities

 

 

84,351

 

 

 

745,360

 

 

 

270,695

 

 

 

0

 

 

 

1,100,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payable

 

 

0

 

 

 

828,473

 

 

 

0

 

 

 

(828,473

)

 

 

0

 

Intercompany note payable

 

 

0

 

 

 

1,242,937

 

 

 

0

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noncurrent liabilities

 

 

1,982

 

 

 

206,287

 

 

 

70,565

 

 

 

0

 

 

 

278,834

 

Long-term debt

 

 

3,343,474

 

 

 

16,790

 

 

 

8,370

 

 

 

0

 

 

 

3,368,634

 

Deferred income taxes

 

 

315,900

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

315,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

0

 

 

 

0

 

 

 

242,509

 

 

 

0

 

 

 

242,509

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UHS common stockholders’ equity

 

 

4,249,647

 

 

 

6,313,969

 

 

 

3,322,602

 

 

 

(9,636,571

)

 

 

4,249,647

 

Noncontrolling interest

 

 

0

 

 

 

0

 

 

 

59,514

 

 

 

0

 

 

 

59,514

 

Total equity

 

 

4,249,647

 

 

 

6,313,969

 

 

 

3,382,116

 

 

 

(9,636,571

)

 

 

4,309,161

 

 

 

$

7,995,354

 

 

$

9,353,816

 

 

$

3,974,255

 

 

$

(11,707,981

)

 

$

9,615,444

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

FOR THE THREE MONTHS ENDED MARCH 31, 2016

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net cash (used in) provided by operating activities

 

$

52,278

 

 

$

279,625

 

 

$

132,324

 

 

$

0

 

 

$

464,227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment additions, net of disposals

 

 

0

 

 

 

(61,718

)

 

 

(65,496

)

 

 

0

 

 

 

(127,214

)

Acquisition of property and businesses

 

 

0

 

 

 

(10,506

)

 

 

(9,037

)

 

 

0

 

 

 

(19,543

)

Net cash used in investing activities

 

 

0

 

 

 

(72,224

)

 

 

(74,533

)

 

 

0

 

 

 

(146,757

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of long-term debt

 

 

(166,096

)

 

 

(304

)

 

 

(271

)

 

 

0

 

 

 

(166,671

)

Additional borrowings

 

 

14,400

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

14,400

 

Financing costs

 

 

(44

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(44

)

Repurchase of common shares

 

 

(171,042

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(171,042

)

Dividends paid

 

 

(9,757

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(9,757

)

Issuance of common stock

 

 

2,331

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

2,331

 

Excess income tax benefits related to stock-based compensation

 

 

11,002

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

11,002

 

Profit distributions to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

(3,407

)

 

 

0

 

 

 

(3,407

)

Changes in intercompany balances with affiliates, net

 

 

266,928

 

 

 

(212,988

)

 

 

(53,940

)

 

 

0

 

 

 

0

 

Net cash  provided by (used in) financing activities

 

 

(52,278

)

 

 

(213,292

)

 

 

(57,618

)

 

 

0

 

 

 

(323,188

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

0

 

 

 

(920

)

 

 

0

 

 

 

0

 

 

 

(920

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Decrease) increase in cash and cash equivalents

 

 

0

 

 

 

(6,811

)

 

 

173

 

 

 

0

 

 

 

(6,638

)

Cash and cash equivalents, beginning of period

 

 

0

 

 

 

47,192

 

 

 

14,036

 

 

 

0

 

 

 

61,228

 

Cash and cash equivalents, end of period

 

$

0

 

 

$

40,381

 

 

$

14,209

 

 

$

0

 

 

$

54,590

 

 

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

FOR THE THREE MONTHS ENDED MARCH 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net cash provided by operating activities

 

$

62,343

 

 

$

124,046

 

 

$

84,886

 

 

$

0

 

 

$

271,275

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment additions, net of disposals

 

 

0

 

 

 

(59,217

)

 

 

(30,059

)

 

 

0

 

 

 

(89,276

)

Acquisition of property and businesses

 

 

0

 

 

 

(22,513

)

 

 

(11,987

)

 

 

0

 

 

 

(34,500

)

Net cash used in investing activities

 

 

0

 

 

 

(81,730

)

 

 

(42,046

)

 

 

0

 

 

 

(123,776

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of long-term debt

 

 

(156,097

)

 

 

(2,561

)

 

 

(213

)

 

 

0

 

 

 

(158,871

)

Additional borrowings

 

 

20,800

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

20,800

 

Repurchase of common shares

 

 

(28,767

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(28,767

)

Dividends paid

 

 

(9,899

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(9,899

)

Issuance of common stock

 

 

1,768

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,768

 

Excess income tax benefits related to stock-based compensation

 

 

20,807

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

20,807

 

Profit distributions to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

(2,413

)

 

 

0

 

 

 

(2,413

)

Proceeds received from sale/leaseback of real property

 

 

0

 

 

 

0

 

 

 

12,551

 

 

 

 

 

 

 

12,551

 

Changes in intercompany balances with affiliates, net

 

 

89,045

 

 

 

(45,555

)

 

 

(43,490

)

 

 

0

 

 

 

0

 

Net cash (used in) provided by financing activities

 

 

(62,343

)

 

 

(48,116

)

 

 

(33,565

)

 

 

0

 

 

 

(144,024

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

0

 

 

 

(466

)

 

 

0

 

 

 

0

 

 

 

(466

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

 

0

 

 

 

(6,266

)

 

 

9,275

 

 

 

0

 

 

 

3,009

 

Cash and cash equivalents, beginning of period

 

 

0

 

 

 

21,784

 

 

 

10,285

 

 

 

0

 

 

 

32,069

 

Cash and cash equivalents, end of period

 

$

0

 

 

$

15,518

 

 

$

19,560

 

 

$

0

 

 

$

35,078