Guarantor And Non-Guarantor Supplementary Information | 3 Months Ended |
Mar. 31, 2015 |
Guarantor And Non-Guarantor Supplementary Information [Abstract] | |
Guarantor And Non-Guarantor Supplementary Information | Note 12. Guarantor and Non-Guarantor Supplementary Information |
|
The 6.625% Senior Notes and the 5.5% Senior Notes are jointly and severally guaranteed on an unsecured senior basis by substantially all of the Company’s existing subsidiaries that guarantee the Company’s Senior Credit Agreement. The guarantors are 100% owned by the Company. Additionally, the guarantees are full and unconditional and are subject to customary release provisions as set forth in the agreements for the 6.625% Senior Notes and the 5.5% Senior Notes. |
|
The condensed consolidating financial information for the parent issuer, 100% owned guarantor subsidiaries, non-guarantor subsidiaries, certain eliminations and the Company is presented below for the three months ended March 31, 2015 and 2014 and as of March 31, 2015 and December 31, 2014. |
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Statements of Operations |
For the Three Months Ended March 31, 2015 |
(In millions) |
|
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
Revenues before provision for | | | | | | | | | | | | | | |
doubtful accounts | $ | - | | $ | 835.0 | | $ | 616.6 | | $ | - | | $ | 1,451.6 |
Provision for doubtful accounts | | - | | | 115.2 | | | 72.7 | | | - | | | 187.9 |
Revenues | | - | | | 719.8 | | | 543.9 | | | - | | | 1,263.7 |
| | | | | | | | | | | | | | |
Salaries and benefits | | 8.3 | | | 331.3 | | | 271.6 | | | - | | | 611.2 |
Supplies | | - | | | 104.8 | | | 92.0 | | | - | | | 196.8 |
Other operating expenses | | -1.3 | | | 178.8 | | | 116.1 | | | - | | | 293.6 |
Other income | | - | | | -9.8 | | | -1.9 | | | - | | | -11.7 |
Equity in earnings of affiliates | | -59.5 | | | - | | | - | | | 59.5 | | | - |
Depreciation and amortization | | - | | | 45.4 | | | 22.6 | | | - | | | 68.0 |
Interest expense, net | | 8.6 | | | 16.4 | | | 3.4 | | | - | | | 28.4 |
Impairment charges | | - | | | 11.6 | | | - | | | - | | | 11.6 |
Management (income) fees | | - | | | -8.5 | | | 8.5 | | | - | | | - |
| | -43.9 | | | 670.0 | | | 512.3 | | | 59.5 | | | 1,197.9 |
Income before income taxes | | 43.9 | | | 49.8 | | | 31.6 | | | -59.5 | | | 65.8 |
Provision for income taxes | | 5.0 | | | 18.8 | | | - | | | - | | | 23.8 |
Net income | | 38.9 | | | 31.0 | | | 31.6 | | | -59.5 | | | 42.0 |
Less: Net income attributable to | | | | | | | | | | | | | | |
noncontrolling interests and | | | | | | | | | | | | | | |
redeemable noncontrolling interests | | - | | | -0.2 | | | -2.9 | | | - | | | -3.1 |
Net income attributable to LifePoint | | | | | | | | | | | | | | |
Hospitals, Inc. | $ | 38.9 | | $ | 30.8 | | $ | 28.7 | | $ | -59.5 | | $ | 38.9 |
|
|
|
|
|
|
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Statements of Operations |
For the Three Months Ended March 31, 2014 |
|
(In millions) |
|
|
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
Revenues before provision for | | | | | | | | | | | | | | |
doubtful accounts | $ | - | | $ | 838.0 | | $ | 344.8 | | $ | - | | $ | 1,182.8 |
Provision for doubtful accounts | | - | | | 128.3 | | | 47.3 | | | - | | | 175.6 |
Revenues | | - | | | 709.7 | | | 297.5 | | | - | | | 1,007.2 |
| | | | | | | | | | | | | | |
Salaries and benefits | | 6.9 | | | 324.5 | | | 143.4 | | | - | | | 474.8 |
Supplies | | - | | | 102.7 | | | 54.3 | | | - | | | 157.0 |
Other operating expenses | | - | | | 180.7 | | | 62.8 | | | - | | | 243.5 |
Other income | | - | | | -13.6 | | | -0.3 | | | - | | | -13.9 |
Equity in earnings of affiliates | | -56.3 | | | - | | | - | | | 56.3 | | | - |
Depreciation and amortization | | - | | | 45.3 | | | 15.8 | | | - | | | 61.1 |
Interest expense, net | | 14.3 | | | 17.0 | | | 2.6 | | | - | | | 33.9 |
Management (income) fees | | - | | | -5.1 | | | 5.1 | | | - | | | - |
| | -35.1 | | | 651.5 | | | 283.7 | | | 56.3 | | | 956.4 |
Income before income taxes | | 35.1 | | | 58.2 | | | 13.8 | | | -56.3 | | | 50.8 |
(Benefit) provision for income taxes | | -2 | | | 15.1 | | | - | | | - | | | 13.1 |
Net income | | 37.1 | | | 43.1 | | | 13.8 | | | -56.3 | | | 37.7 |
Less: Net income attributable to | | | | | | | | | | | | | | |
noncontrolling interests and | | | | | | | | | | | | | | |
redeemable noncontrolling interests | | - | | | -0.2 | | | -0.4 | | | - | | | -0.6 |
Net income attributable to LifePoint | | | | | | | | | | | | | | |
Hospitals, Inc. | $ | 37.1 | | $ | 42.9 | | $ | 13.4 | | $ | -56.3 | | $ | 37.1 |
|
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Balance Sheets |
31-Mar-15 |
|
(In millions) |
|
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
ASSETS | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | - | | $ | 164.2 | | $ | 117.7 | | $ | - | | $ | 281.9 |
Accounts receivable, net | | - | | | 453.6 | | | 293.9 | | | - | | | 747.5 |
Inventories | | - | | | 70.9 | | | 43.2 | | | - | | | 114.1 |
Prepaid expenses | | - | | | 31.0 | | | 17.8 | | | - | | | 48.8 |
Income taxes receivable | | 25.0 | | | - | | | - | | | - | | | 25.0 |
Deferred tax assets | | 64.4 | | | - | | | - | | | - | | | 64.4 |
Other current assets | | - | | | 54.1 | | | 35.6 | | | - | | | 89.7 |
| | 89.4 | | | 773.8 | | | 508.2 | | | - | | | 1,371.4 |
Property and equipment: | | | | | | | | | | | | | | |
Land | | - | | | 70.8 | | | 61.1 | | | - | | | 131.9 |
Buildings and improvements | | - | | | 1,530.1 | | | 646.2 | | | - | | | 2,176.3 |
Equipment | | - | | | 1,267.0 | | | 327.7 | | | - | | | 1,594.7 |
Construction in progress | | - | | | 51.5 | | | 17.7 | | | - | | | 69.2 |
| | - | | | 2,919.4 | | | 1,052.7 | | | - | | | 3,972.1 |
Accumulated depreciation | | - | | | -1,406.00 | | | -242.7 | | | - | | | -1,648.70 |
| | - | | | 1,513.4 | | | 810.0 | | | - | | | 2,323.4 |
Deferred loan costs, net | | 30.4 | | | - | | | - | | | - | | | 30.4 |
Intangible assets, net | | - | | | 32.1 | | | 39.6 | | | - | | | 71.7 |
Investments in subsidiaries | | 2,085.9 | | | - | | | - | | | -2,085.90 | | | - |
Due from subsidiaries | | 2,349.3 | | | - | | | - | | | -2,349.30 | | | - |
Other assets | | 7.2 | | | 20.0 | | | 34.0 | | | - | | | 61.2 |
Goodwill | | - | | | 1,435.4 | | | 197.9 | | | - | | | 1,633.3 |
Total assets | $ | 4,562.2 | | $ | 3,774.7 | | $ | 1,589.7 | | $ | -4,435.20 | | $ | 5,491.4 |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | |
Accounts payable | $ | - | | $ | 88.3 | | $ | 69.7 | | $ | - | | $ | 158.0 |
Accrued salaries | | - | | | 97.7 | | | 72.2 | | | - | | | 169.9 |
Other current liabilities | | 34.2 | | | 123.0 | | | 89.0 | | | - | | | 246.2 |
Current maturities of long-term debt | | 19.7 | | | 0.9 | | | 1.4 | | | - | | | 22.0 |
| | 53.9 | | | 309.9 | | | 232.3 | | | - | | | 596.1 |
Long-term debt | | 2,131.6 | | | 48.9 | | | 12.3 | | | - | | | 2,192.8 |
Due to Parent | | - | | | 1,686.4 | | | 662.9 | | | -2,349.30 | | | - |
Deferred income tax liabilities | | 191.4 | | | - | | | - | | | - | | | 191.4 |
Long-term portion of reserves for self-insurance claims | | - | | | 103.3 | | | 34.2 | | | - | | | 137.5 |
Other long-term liabilities | | 10.2 | | | 25.8 | | | 46.1 | | | - | | | 82.1 |
Total liabilities | | 2,387.1 | | | 2,174.3 | | | 987.8 | | | -2,349.30 | | | 3,199.9 |
Redeemable noncontrolling interests | | - | | | - | | | 89.2 | | | - | | | 89.2 |
Total LifePoint Hospitals, Inc. stockholders' equity | | 2,175.1 | | | 1,598.9 | | | 487.0 | | | -2,085.90 | | | 2,175.1 |
Noncontrolling interests | | - | | | 1.5 | | | 25.7 | | | - | | | 27.2 |
Total equity | | 2,175.1 | | | 1,600.4 | | | 512.7 | | | -2,085.90 | | | 2,202.3 |
Total liabilities and equity | $ | 4,562.2 | | $ | 3,774.7 | | $ | 1,589.7 | | $ | -4,435.20 | | $ | 5,491.4 |
|
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Balance Sheets |
December 31, 2014 |
|
(In millions) |
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
ASSETS | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | - | | $ | 62.0 | | $ | 129.5 | | $ | - | | $ | 191.5 |
Accounts receivable, net | | - | | | 451.4 | | | 301.2 | | | - | | | 752.6 |
Inventories | | - | | | 71.3 | | | 43.9 | | | - | | | 115.2 |
Prepaid expenses | | 0.1 | | | 29.1 | | | 16.2 | | | - | | | 45.4 |
Income taxes receivable | | 33.0 | | | - | | | - | | | - | | | 33.0 |
Deferred tax assets | | 72.8 | | | - | | | - | | | - | | | 72.8 |
Other current assets | | - | | | 53.5 | | | 32.2 | | | - | | | 85.7 |
| | 105.9 | | | 667.3 | | | 523.0 | | | - | | | 1,296.2 |
Property and equipment: | | | | | | | | | | | | | | |
Land | | - | | | 70.0 | | | 64.8 | | | - | | | 134.8 |
Buildings and improvements | | - | | | 1,542.2 | | | 613.7 | | | - | | | 2,155.9 |
Equipment | | - | | | 1,289.9 | | | 343.9 | | | - | | | 1,633.8 |
Construction in progress | | - | | | 49.6 | | | 23.3 | | | - | | | 72.9 |
| | - | | | 2,951.7 | | | 1,045.7 | | | - | | | 3,997.4 |
Accumulated depreciation | | - | | | -1,398.30 | | | -221.6 | | | - | | | -1,619.90 |
| | - | | | 1,553.4 | | | 824.1 | | | - | | | 2,377.5 |
Deferred loan costs, net | | 31.7 | | | - | | | - | | | - | | | 31.7 |
Intangible assets, net | | - | | | 34.6 | | | 34.5 | | | - | | | 69.1 |
Investments in subsidiaries | | 2,025.6 | | | - | | | - | | | -2,025.60 | | | - |
Due from subsidiaries | | 2,352.1 | | | - | | | - | | | -2,352.10 | | | - |
Other assets | | 6.6 | | | 19.4 | | | 20.4 | | | - | | | 46.4 |
Goodwill | | - | | | 1,440.5 | | | 195.6 | | | - | | | 1,636.1 |
Total assets | $ | 4,521.9 | | $ | 3,715.2 | | $ | 1,597.6 | | $ | -4,377.70 | | $ | 5,457.0 |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | |
Accounts payable | $ | - | | $ | 90.4 | | $ | 68.1 | | $ | - | | $ | 158.5 |
Accrued salaries | | - | | | 130.9 | | | 71.5 | | | - | | | 202.4 |
Other current liabilities | | 14.5 | | | 112.7 | | | 76.0 | | | - | | | 203.2 |
Current maturities of long-term debt | | 16.9 | | | 0.9 | | | 1.4 | | | - | | | 19.2 |
| | 31.4 | | | 334.9 | | | 217.0 | | | - | | | 583.3 |
Long-term debt | | 2,137.5 | | | 49.1 | | | 12.7 | | | - | | | 2,199.3 |
Due to Parent | | - | | | 1,634.6 | | | 717.5 | | | -2,352.10 | | | - |
Deferred income tax liabilities | | 187.5 | | | - | | | - | | | - | | | 187.5 |
Long-term portion of reserves for self-insurance claims | | - | | | 103.1 | | | 30.1 | | | - | | | 133.2 |
Other long-term liabilities | | 10.9 | | | 24.7 | | | 49.1 | | | - | | | 84.7 |
Total liabilities | | 2,367.3 | | | 2,146.4 | | | 1,026.4 | | | -2,352.10 | | | 3,188.0 |
Redeemable noncontrolling interests | | - | | | - | | | 87.1 | | | - | | | 87.1 |
Total LifePoint Hospitals, Inc. stockholders' equity | | 2,154.6 | | | 1,567.0 | | | 458.6 | | | -2,025.60 | | | 2,154.6 |
Noncontrolling interests | | - | | | 1.8 | | | 25.5 | | | - | | | 27.3 |
Total equity | | 2,154.6 | | | 1,568.8 | | | 484.1 | | | -2,025.60 | | | 2,181.9 |
Total liabilities and equity | $ | 4,521.9 | | $ | 3,715.2 | | $ | 1,597.6 | | $ | -4,377.70 | | $ | 5,457.0 |
|
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Statements of Cash Flows |
For the Three Months Ended March 31, 2015 |
|
(In millions) |
|
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
Cash flows from operating activities: | | | | | | | | | | | | | | |
Net income | $ | 38.9 | | $ | 31.0 | | $ | 31.6 | | $ | -59.5 | | $ | 42.0 |
Adjustments to reconcile net income to net cash provided | | | | | | | | | | | | | | |
by operating activities: | | | | | | | | | | | | | | |
Equity in earnings of affiliates | | -59.5 | | | - | | | - | | | 59.5 | | | - |
Stock-based compensation | | 7.6 | | | - | | | - | | | - | | | 7.6 |
Depreciation and amortization | | - | | | 45.4 | | | 22.6 | | | - | | | 68.0 |
Amortization of physician minimum revenue guarantees | | - | | | 2.7 | | | 0.5 | | | - | | | 3.2 |
Amortization of debt discounts, premium and deferred loan costs | | 1.2 | | | - | | | - | | | - | | | 1.2 |
Impairment charges | | - | | | 11.6 | | | - | | | - | | | 11.6 |
Deferred income taxes | | 12.3 | | | - | | | - | | | - | | | 12.3 |
Reserve for self-insurance claims, net of payments | | - | | | - | | | 4.1 | | | - | | | 4.1 |
Increase (decrease) in cash from operating assets and | | | | | | | | | | | | | | |
liabilities, net of effects of acquisitions and divestitures: | | | | | | | | | | | | | | |
Accounts receivable | | - | | | -0.7 | | | 6.9 | | | - | | | 6.2 |
Inventories, prepaid expenses and other current assets | | 0.1 | | | 19.7 | | | -5.7 | | | - | | | 14.1 |
Accounts payable, accrued salaries and other current liabilities | | 19.5 | | | -27.5 | | | 12.0 | | | - | | | 4.0 |
Income taxes payable/receivable | | 8.0 | | | - | | | - | | | - | | | 8.0 |
Other | | -0.7 | | | -2.6 | | | 0.6 | | | - | | | -2.7 |
Net cash provided by operating activities | | 27.4 | | | 79.6 | | | 72.6 | | | - | | | 179.6 |
| | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | |
Purchases of property and equipment | | - | | | -28.4 | | | -12.7 | | | - | | | -41.1 |
Acquisitions, net of cash acquired | | - | | | -4 | | | -9.3 | | | - | | | -13.3 |
Other | | -0.6 | | | 2.8 | | | -2 | | | - | | | 0.2 |
Net cash used in investing activities | | -0.6 | | | -29.6 | | | -24 | | | - | | | -54.2 |
| | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | |
Payments of borrowings | | -2.8 | | | - | | | - | | | - | | | -2.8 |
Repurchases of common stock | | -33.8 | | | - | | | - | | | - | | | -33.8 |
Proceeds from exercise of stock options | | 7.0 | | | - | | | - | | | - | | | 7.0 |
Change in intercompany balances with affiliates, net | | 2.8 | | | 51.8 | | | -54.6 | | | - | | | - |
Other | | - | | | 0.4 | | | -5.8 | | | - | | | -5.4 |
Net cash (used in) provided by financing activities | | -26.8 | | | 52.2 | | | -60.4 | | | - | | | -35 |
| | | | | | | | | | | | | | |
Change in cash and cash equivalents | | - | | | 102.2 | | | -11.8 | | | - | | | 90.4 |
Cash and cash equivalents at beginning of period | | - | | | 62.0 | | | 129.5 | | | - | | | 191.5 |
Cash and cash equivalents at end of period | $ | - | | $ | 164.2 | | $ | 117.7 | | $ | - | | $ | 281.9 |
|
LIFEPOINT HOSPITALS, INC. |
Condensed Consolidating Statements of Cash Flows |
For the Three Months Ended March 31, 2014 |
|
(In millions) |
|
| | | | | | | | | | | | | | |
| Parent | | | | | Non- | | | | | | |
| Issuer | | Guarantors | | Guarantors | | Eliminations | | Consolidated |
Cash flows from operating activities: | | | | | | | | | | | | | | |
Net income | $ | 37.1 | | $ | 43.1 | | $ | 13.8 | | $ | -56.3 | | $ | 37.7 |
Adjustments to reconcile net income to net cash provided | | | | | | | | | | | | | | |
by operating activities: | | | | | | | | | | | | | | |
Equity in earnings of affiliates | | -56.3 | | | - | | | - | | | 56.3 | | | - |
Stock-based compensation | | 6.7 | | | - | | | - | | | - | | | 6.7 |
Depreciation and amortization | | - | | | 45.3 | | | 15.8 | | | - | | | 61.1 |
Amortization of physician minimum revenue guarantees | | - | | | 3.6 | | | 0.3 | | | - | | | 3.9 |
Amortization of debt discounts and deferred loan costs | | 7.3 | | | - | | | - | | | - | | | 7.3 |
Deferred income tax benefit | | -41.6 | | | - | | | - | | | - | | | -41.6 |
Reserve for self-insurance claims, net of payments | | - | | | 3.3 | | | 2.8 | | | - | | | 6.1 |
Increase (decrease) in cash from operating assets and | | | | | | | | | | | | | | |
liabilities, net of effects of acquisitions and divestitures: | | | | | | | | | | | | | | |
Accounts receivable | | - | | | -32.2 | | | -18.3 | | | - | | | -50.5 |
Inventories, prepaid expenses and other current assets | | 0.1 | | | 23.8 | | | -0.8 | | | - | | | 23.1 |
Accounts payable, accrued salaries and other current liabilities | | 21.7 | | | -28.5 | | | 6.5 | | | - | | | -0.3 |
Income taxes payable/receivable | | 52.5 | | | - | | | - | | | - | | | 52.5 |
Other | | -0.1 | | | 1.3 | | | 1.4 | | | - | | | 2.6 |
Net cash provided by operating activities | | 27.4 | | | 59.7 | | | 21.5 | | | - | | | 108.6 |
| | | | | | | | | | | | | | |
Cash flows from investing activities: | | | | | | | | | | | | | | |
Purchases of property and equipment | | - | | | -15.7 | | | -6.8 | | | - | | | -22.5 |
Acquisitions, net of cash acquired | | - | | | -2.7 | | | -57.9 | | | - | | | -60.6 |
Other | | -0.8 | | | -0.6 | | | 0.9 | | | - | | | -0.5 |
Net cash used in investing activities | | -0.8 | | | -19 | | | -63.8 | | | - | | | -83.6 |
| | | | | | | | | | | | | | |
Cash flows from financing activities: | | | | | | | | | | | | | | |
Repurchases of common stock | | -135.8 | | | - | | | - | | | - | | | -135.8 |
Proceeds from exercise of stock options | | 7.2 | | | - | | | - | | | - | | | 7.2 |
Change in intercompany balances with affiliates, net | | 102.4 | | | -157.2 | | | 54.8 | | | - | | | - |
Other | | -0.4 | | | - | | | -1.6 | | | - | | | -2 |
Net cash (used in) provided by financing activities | | -26.6 | | | -157.2 | | | 53.2 | | | - | | | -130.6 |
| | | | | | | | | | | | | | |
Change in cash and cash equivalents | | - | | | -116.5 | | | 10.9 | | | - | | | -105.6 |
Cash and cash equivalents at beginning of period | | - | | | 558.3 | | | 79.6 | | | - | | | 637.9 |
Cash and cash equivalents at end of period | $ | - | | $ | 441.8 | | $ | 90.5 | | $ | - | | $ | 532.3 |
|
|
|
|
|