XML 61 R47.htm IDEA: XBRL DOCUMENT v3.3.1.900
Financial Information for the Company and Its Subsidiaries (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheet
Condensed Consolidating Balance Sheet - December 31, 2015 (In thousands)
 
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
20,437

 
$
27,507

 
$
58,716

 
$

 
$
106,660

Restricted cash and marketable securities
 

 

 
13,506

 

 
13,506

Accounts receivable, net
 

 
223,434

 
113,896

 

 
337,330

Supplies inventory
 

 

 
21,406

 

 
21,406

Prepaid and other current assets
 
28,739

 
39,046

 
16,062

 
(8,076
)
 
75,771

Total current assets
 
49,176

 
289,987

 
223,586

 
(8,076
)
 
554,673

Property and equipment, net
 
12,515

 
14,601

 
162,052

 

 
189,168

Investments in and receivables from unconsolidated affiliates
 
4,901,026

 
1,775,272

 

 
(6,507,128
)
 
169,170

Goodwill
 

 
1,956,741

 

 
2,013,469

 
3,970,210

Intangible assets, net
 
59,928

 
1,579,537

 
2,346

 

 
1,641,811

Other assets
 
4,653

 
1,717

 
17,078

 
(1,998
)
 
21,450

Total assets
 
$
5,027,298

 
$
5,617,855

 
$
405,062

 
$
(4,503,733
)
 
$
6,546,482

Liabilities and Equity
 
 

 
 

 
 

 
 

 
 

Current liabilities:
 
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
 
$
8,700

 
$

 
$
11,677

 
$

 
$
20,377

Accounts payable
 
2,816

 
3,760

 
29,837

 
(3,852
)
 
32,561

Accrued salaries and benefits
 
31,510

 
158,705

 
12,322

 

 
202,537

Accrued interest
 
30,463

 

 
17

 

 
30,480

Other accrued liabilities
 
13,962

 
76,590

 
32,909

 
(4,224
)
 
119,237

Total current liabilities
 
87,451

 
239,055

 
86,762

 
(8,076
)
 
405,192

Long-term debt
 
2,373,251

 

 
55,275

 
(23,396
)
 
2,405,130

Deferred income taxes
 
268,573

 
432,923

 

 
(1,998
)
 
699,498

Other long-term liabilities
 
4,560

 
71,509

 
20,114

 

 
96,183

Intercompany payable
 

 
1,228,157

 

 
(1,228,157
)
 

Noncontrolling interests – redeemable
 

 

 
63,060

 
112,672

 
175,732

Equity:
 
 
 
 
 
 
 
 
 


Total AmSurg Corp. equity
 
2,293,463

 
3,646,211

 
132,267

 
(3,778,478
)
 
2,293,463

Noncontrolling interests – non-redeemable
 

 

 
47,584

 
423,700

 
471,284

Total equity
 
2,293,463

 
3,646,211

 
179,851

 
(3,354,778
)
 
2,764,747

Total liabilities and equity
 
$
5,027,298

 
$
5,617,855

 
$
405,062

 
$
(4,503,733
)
 
$
6,546,482

Condensed Consolidating Balance Sheet - December 31, 2014 (In thousands)
 
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Assets
 
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
134,351

 
$
23,471

 
$
50,257

 
$

 
$
208,079

Restricted cash and marketable securities
 

 

 
10,219

 

 
10,219

Accounts receivable, net
 

 
123,772

 
109,281

 

 
233,053

Supplies inventory
 

 
301

 
19,673

 

 
19,974

Prepaid and other current assets
 
46,097

 
37,826

 
13,795

 
(4,818
)
 
92,900

Total current assets
 
180,448

 
185,370

 
203,225

 
(4,818
)
 
564,225

Property and equipment, net
 
10,391

 
9,972

 
160,085

 

 
180,448

Investments in and receivables from unconsolidated affiliates
 
3,912,804

 
1,587,881

 

 
(5,425,210
)
 
75,475

Goodwill
 

 
1,490,981

 

 
1,890,168

 
3,381,149

Intangible assets, net
 
67,678

 
1,203,218

 
2,983

 

 
1,273,879

Other assets
 
3,323

 
943

 
23,086

 
(1,466
)
 
25,886

Total assets
 
$
4,174,644

 
$
4,478,365

 
$
389,379

 
$
(3,541,326
)
 
$
5,501,062

Liabilities and Equity
 
 

 
 

 
 

 
 

 
 

Current liabilities:
 
 

 
 

 
 

 
 

 
 

Current portion of long-term debt
 
$
8,700

 
$

 
$
10,126

 
$

 
$
18,826

Accounts payable
 
1,849

 
35

 
31,781

 
(4,080
)
 
29,585

Accrued salaries and benefits
 
25,035

 
101,395

 
13,614

 

 
140,044

Accrued interest
 
29,621

 

 
23

 

 
29,644

Other accrued liabilities
 
8,051

 
44,305

 
16,368

 
(738
)
 
67,986

Total current liabilities
 
73,256

 
145,735

 
71,912

 
(4,818
)
 
286,085

Long-term debt
 
2,206,950

 

 
53,648

 
(28,412
)
 
2,232,186

Deferred income taxes
 
207,500

 
404,984

 

 
(1,466
)
 
611,018

Other long-term liabilities
 
7,391

 
63,616

 
18,436

 

 
89,443

Intercompany payable
 

 
1,219,979

 
8,010

 
(1,227,989
)
 

Noncontrolling interests – redeemable
 

 

 
63,544

 
120,555

 
184,099

Equity:
 
 
 
 
 
 
 
 
 
 

Total AmSurg Corp. equity
 
1,679,547

 
2,644,051

 
130,206

 
(2,774,257
)
 
1,679,547

Noncontrolling interests – non-redeemable
 

 

 
43,623

 
375,061

 
418,684

Total equity
 
1,679,547

 
2,644,051

 
173,829

 
(2,399,196
)
 
2,098,231

Total liabilities and equity
 
$
4,174,644

 
$
4,478,365

 
$
389,379

 
$
(3,541,326
)
 
$
5,501,062

Condensed Consolidating Statement of Earnings
Condensed Consolidating Statement of Earnings - Year Ended December 31, 2015 (In thousands)
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Net revenue
$
28,554

 
$
1,331,042

 
$
1,245,292

 
$
(38,004
)
 
$
2,566,884

Operating expenses:
 
 
 
 
 
 
 
 
 
Salaries and benefits
69,102

 
937,484

 
308,313

 
(507
)
 
1,314,392

Supply cost

 
2,436

 
181,866

 
(80
)
 
184,222

Other operating expenses
24,682

 
145,369

 
265,160

 
(37,417
)
 
397,794

Transaction costs
1,762

 
6,562

 

 

 
8,324

Depreciation and amortization
3,912

 
61,658

 
31,923

 

 
97,493

Total operating expenses
99,458

 
1,153,509

 
787,262

 
(38,004
)
 
2,002,225

Gain (loss) on deconsolidations

 
37,350

 
(656
)
 

 
36,694

Equity in earnings of unconsolidated affiliates
349,139

 
251,093

 

 
(584,080
)
 
16,152

Operating income
278,235

 
465,976

 
457,374

 
(584,080
)
 
617,505

Interest expense, net
41,140

 
77,947

 
2,499

 

 
121,586

Earnings from continuing operations before income taxes
237,095

 
388,029

 
454,875

 
(584,080
)
 
495,919

Income tax expense
73,159

 
38,891

 
1,740

 

 
113,790

Net earnings from continuing operations
163,936

 
349,138

 
453,135

 
(584,080
)
 
382,129

Net loss from discontinued operations
(989
)
 

 
(24
)
 

 
(1,013
)
Net earnings
162,947

 
349,138

 
453,111

 
(584,080
)
 
381,116

Net earnings attributable to noncontrolling interests

 

 
218,169

 

 
218,169

Net earnings attributable to AmSurg Corp. shareholders
162,947

 
349,138

 
234,942

 
(584,080
)
 
162,947

Preferred stock dividends
(9,056
)
 

 

 

 
(9,056
)
Net earnings attributable to AmSurg Corp. common shareholders
$
153,891

 
$
349,138

 
$
234,942

 
$
(584,080
)
 
$
153,891

Amounts attributable to AmSurg Corp. common shareholders:
 
 
 
 
 
 
 
 
 
Earnings from continuing operations, net of income tax
$
154,880

 
$
349,138

 
$
234,954

 
$
(584,080
)
 
$
154,892

Loss from discontinued operations, net of income tax
(989
)
 

 
(12
)
 

 
(1,001
)
Net earnings attributable to AmSurg Corp. common shareholders
$
153,891

 
$
349,138

 
$
234,942

 
$
(584,080
)
 
$
153,891

Condensed Consolidating Statement of Earnings - Year Ended December 31, 2014 (In thousands)
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Net revenue
$
24,773

 
$
508,572

 
$
1,112,940

 
$
(24,336
)
 
$
1,621,949

Operating expenses:
 
 
 
 
 
 
 
 
 
Salaries and benefits
65,697

 
350,615

 
284,050

 
(5,786
)
 
694,576

Supply cost

 
1,292

 
163,004

 

 
164,296

Other operating expenses
18,667

 
53,413

 
231,398

 
(18,550
)
 
284,928

Transaction costs
29,004

 
4,886

 

 

 
33,890

Depreciation and amortization
4,044

 
25,610

 
30,690

 

 
60,344

Total operating expenses
117,412

 
435,816

 
709,142

 
(24,336
)
 
1,238,034

Gain on deconsolidation

 
3,411

 

 

 
3,411

Equity in earnings of unconsolidated affiliates
237,657

 
211,889

 

 
(442,508
)
 
7,038

Operating income
145,018

 
288,056

 
403,798

 
(442,508
)
 
394,364

Interest expense, net
47,997

 
33,026

 
2,262

 

 
83,285

Debt extinguishment costs
16,887

 

 

 

 
16,887

Earnings from continuing operations before income taxes
80,134

 
255,030

 
401,536

 
(442,508
)
 
294,192

Income tax expense
29,166

 
17,373

 
1,564

 

 
48,103

Net earnings from continuing operations
50,968

 
237,657

 
399,972

 
(442,508
)
 
246,089

Net earnings (loss) from discontinued operations
2,733

 

 
(4,029
)
 

 
(1,296
)
Net earnings
53,701

 
237,657

 
395,943

 
(442,508
)
 
244,793

Net earnings attributable to noncontrolling interests

 
21

 
191,071

 

 
191,092

Net earnings attributable to AmSurg Corp. shareholders
53,701

 
237,636

 
204,872

 
(442,508
)
 
53,701

Preferred stock dividends
(4,503
)
 

 

 

 
(4,503
)
Net earnings attributable to AmSurg Corp. common shareholders
$
49,198

 
$
237,636

 
$
204,872

 
$
(442,508
)
 
$
49,198

Amounts attributable to AmSurg Corp. common shareholders:
 
 
 
 
 
 
 
 
 
Earnings from continuing operations, net of income tax
$
46,465

 
$
237,636

 
$
209,184

 
$
(442,508
)
 
$
50,777

Earnings (loss) from discontinued operations, net of income tax
2,733

 

 
(4,312
)
 

 
(1,579
)
Net earnings attributable to AmSurg Corp. common shareholders
$
49,198

 
$
237,636

 
$
204,872

 
$
(442,508
)
 
$
49,198


Condensed Consolidating Statement of Earnings - Year Ended December 31, 2013 (In thousands)
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Net revenue
$
24,167

 
$

 
$
1,050,547

 
$
(17,518
)
 
$
1,057,196

Operating expenses:
 
 
 
 
 
 
 
 
 
Salaries and benefits
61,038

 

 
267,014

 
(467
)
 
327,585

Supply cost

 

 
153,126

 

 
153,126

Other operating expenses
22,360

 

 
211,192

 
(17,051
)
 
216,501

Transaction costs
300

 

 

 

 
300

Depreciation and amortization
3,186

 

 
29,214

 

 
32,400

Total operating expenses
86,884

 

 
660,546

 
(17,518
)
 
729,912

Gain on deconsolidation

 
2,237

 

 

 
2,237

Equity in earnings of unconsolidated affiliates
207,199

 
204,962

 

 
(409,010
)
 
3,151

Operating income
144,482

 
207,199

 
390,001

 
(409,010
)
 
332,672

Interest expense, net
27,282

 

 
2,243

 

 
29,525

Earnings from continuing operations before income taxes
117,200

 
207,199

 
387,758

 
(409,010
)
 
303,147

Income tax expense
47,139

 

 
1,515

 

 
48,654

Net earnings from continuing operations
70,061

 
207,199

 
386,243

 
(409,010
)
 
254,493

Net earnings from discontinued operations
2,642

 

 
4,409

 

 
7,051

Net earnings
72,703

 
207,199

 
390,652

 
(409,010
)
 
261,544

Net earnings attributable to noncontrolling interests

 

 
188,841

 

 
188,841

Net earnings attributable to AmSurg Corp. common shareholders
$
72,703

 
$
207,199

 
$
201,811

 
$
(409,010
)
 
$
72,703

Amounts attributable to AmSurg Corp. common shareholders:
 
 
 
 
 
 
 
 
 
Earnings from continuing operations, net of income tax
$
70,061

 
$
207,199

 
$
202,759

 
$
(409,010
)
 
$
71,009

Earnings (loss) from discontinued operations, net of income tax
2,642

 

 
(948
)
 

 
1,694

Net earnings attributable to AmSurg Corp. common shareholders
$
72,703

 
$
207,199

 
$
201,811

 
$
(409,010
)
 
$
72,703


Condensed Consolidating Statement of Cash Flows
Condensed Consolidating Statement of Cash Flows - Year Ended December 31, 2015 (In thousands)
 
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Cash flows from operating activities:
 
 

 
 
 
 
 
 
 
 
Net cash flows provided by operating activities
 
$
40,432

 
$
353,932

 
$
489,820

 
$
(346,225
)
 
$
537,959

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Acquisitions and related transactions
 
(757,775
)
 
(969,259
)
 

 
764,345

 
(962,689
)
Acquisition of property and equipment
 
(5,876
)
 
(22,988
)
 
(31,441
)
 

 
(60,305
)
Proceeds from sale of interests in surgery centers
 

 
7,114

 

 

 
7,114

Purchases of marketable securities
 

 

 
(3,984
)
 

 
(3,984
)
Maturities of marketable securities
 

 

 
4,233

 

 
4,233

Other
 

 
(2,927
)
 
1,733

 

 
(1,194
)
Net cash flows used in investing activities
 
(763,651
)
 
(988,060
)
 
(29,459
)
 
764,345

 
(1,016,825
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term borrowings
 
546,000

 

 
14,133

 

 
560,133

Repayment on long-term borrowings
 
(379,700
)
 

 
(12,886
)
 

 
(392,586
)
Distributions to owners, including noncontrolling interests
 

 
(109,862
)
 
(451,262
)
 
346,225

 
(214,899
)
Capital contributions
 

 
757,775

 

 
(757,775
)
 

Proceeds from common stock offering
 
466,777

 

 

 

 
466,777

Payments of equity issuance costs
 
(19,058
)
 

 

 

 
(19,058
)
Financing cost incurred
 
(1,101
)
 

 
(10
)
 

 
(1,111
)
Changes in intercompany balances with affiliates, net
 
5,016

 

 
(5,016
)
 

 

Other financing activities, net
 
(8,629
)
 
(9,749
)
 
3,139

 
(6,570
)
 
(21,809
)
Net cash flows provided by (used in) financing activities
 
609,305

 
638,164

 
(451,902
)
 
(418,120
)
 
377,447

Net increase (decrease) in cash and cash equivalents
 
(113,914
)
 
4,036

 
8,459

 

 
(101,419
)
Cash and cash equivalents, beginning of period
 
134,351

 
23,471

 
50,257

 

 
208,079

Cash and cash equivalents, end of period
 
$
20,437

 
$
27,507

 
$
58,716

 
$

 
$
106,660

Condensed Consolidating Statement of Cash Flows - Year Ended December 31, 2014 (In thousands)
 
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Cash flows from operating activities:
 
 

 
 
 
 
 
 
 
 
Net cash flows provided by operating activities
 
$
96,681

 
$
298,415

 
$
430,880

 
$
(413,605
)
 
$
412,371

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Acquisitions and related transactions
 
(2,124,124
)
 
(2,188,191
)
 
1,520

 
2,126,737

 
(2,184,058
)
Acquisition of property and equipment
 
(7,877
)
 
(9,933
)
 
(22,407
)
 

 
(40,217
)
Proceeds from sale of interests in surgery centers
 

 
7,069

 

 

 
7,069

Purchases of marketable securities
 

 

 
(6,474
)
 

 
(6,474
)
Maturities of marketable securities
 

 

 
3,486

 

 
3,486

Other
 
(3,068
)
 
(6,594
)
 
4,721

 

 
(4,941
)
Net cash flows used in investing activities
 
(2,135,069
)
 
(2,197,649
)
 
(19,154
)
 
2,126,737

 
(2,225,135
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term borrowings
 
2,040,000

 

 
8,958

 

 
2,048,958

Repayment on long-term borrowings
 
(396,493
)
 

 
(11,982
)
 

 
(408,475
)
Distributions to owners, including noncontrolling interests
 

 
(202,247
)
 
(401,455
)
 
413,605

 
(190,097
)
Capital contributions
 

 
2,124,124

 

 
(2,124,124
)
 

Proceeds from preferred stock offering
 
172,500

 

 

 

 
172,500

Proceeds from common stock offering
 
439,875

 

 

 

 
439,875

Payments of equity issuance costs
 
(24,494
)
 

 

 

 
(24,494
)
Financing cost incurred
 
(65,811
)
 

 

 

 
(65,811
)
Changes in intercompany balances with affiliates, net
 
2,965

 

 
(2,965
)
 

 

Other financing activities, net
 
(2,513
)
 
828

 
1,845

 
(2,613
)
 
(2,453
)
Net cash flows provided by (used in) financing activities
 
2,166,029

 
1,922,705

 
(405,599
)
 
(1,713,132
)
 
1,970,003

Net increase in cash and cash equivalents
 
127,641


23,471


6,127



 
157,239

Cash and cash equivalents, beginning of period
 
6,710

 

 
44,130

 

 
50,840

Cash and cash equivalents, end of period
 
$
134,351

 
$
23,471

 
$
50,257

 
$

 
$
208,079


Condensed Consolidating Statement of Cash Flows - Year Ended December 31, 2013 (In thousands)
 
 
Parent Issuer
 
Guarantor Subsidiaries
 
Non-Guarantor Subsidiaries
 
Consolidating Adjustments
 
Total Consolidated
Cash flows from operating activities:
 
 

 
 
 
 
 
 
 
 
Net cash flows provided by operating activities
 
$
45,127

 
$
208,773

 
$
426,572

 
$
(347,648
)
 
$
332,824

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
 
Acquisitions and related transactions
 

 
(74,288
)
 

 
694

 
(73,594
)
Acquisition of property and equipment
 
(3,693
)
 

 
(25,163
)
 

 
(28,856
)
Proceeds from sale of interests in surgery centers
 

 
3,553

 

 

 
3,553

Other
 

 
159

 

 

 
159

Net cash flows used in investing activities
 
(3,693
)

(70,576
)

(25,163
)

694


(98,738
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
 
Proceeds from long-term borrowings
 
152,700

 

 
9,504

 

 
162,204

Repayment on long-term borrowings
 
(188,081
)
 

 
(14,002
)
 

 
(202,083
)
Distributions to owners, including noncontrolling interests
 

 
(138,875
)
 
(392,922
)
 
347,648

 
(184,149
)
Changes in intercompany balances with affiliates, net
 
88

 

 
(88
)
 

 

Other financing activities, net
 
(6,690
)
 
678

 
1,090

 
(694
)
 
(5,616
)
Net cash flows used in financing activities
 
(41,983
)
 
(138,197
)
 
(396,418
)
 
346,954

 
(229,644
)
Net increase (decrease) in cash and cash equivalents
 
(549
)
 

 
4,991

 

 
4,442

Cash and cash equivalents, beginning of period
 
7,259

 

 
39,139

 

 
46,398

Cash and cash equivalents, end of period
 
$
6,710

 
$

 
$
44,130

 
$

 
$
50,840