Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under Select's 6.375% Senior Notes | Financial Information for Subsidiary Guarantors and Non-Guarantor Subsidiaries under Select’s 6.375% Senior Notes Select’s 6.375% senior notes are fully and unconditionally and jointly and severally guaranteed, except for customary limitations, on a senior basis by all of Select’s wholly owned subsidiaries (the “Subsidiary Guarantors”). The Subsidiary Guarantors are defined as subsidiaries where Select, or a subsidiary of Select, holds all of the outstanding ownership interests. Certain of Select’s subsidiaries did not guarantee the 6.375% senior notes (the “Non-Guarantor Subsidiaries” and Concentra Group Holdings and its subsidiaries, or “Non-Guarantor Concentra”). Select conducts a significant portion of its business through its subsidiaries. Presented below is condensed consolidating financial information for Select, the Subsidiary Guarantors, the Non-Guarantor Subsidiaries, and Non-Guarantor Concentra at December 31, 2016 and 2017 and for the years ended December 31, 2015 , 2016 , and 2017 . The equity method has been used by Select with respect to investments in subsidiaries. The equity method has been used by Subsidiary Guarantors with respect to investments in Non-Guarantor Subsidiaries. Separate financial statements for Subsidiary Guarantors are not presented. Certain reclassifications have been made to prior reported amounts in order to conform to the current year guarantor structure. Select Medical Corporation Condensed Consolidating Balance Sheet December 31, 2017 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 73 $ 4,856 $ 4,561 $ 113,059 $ — $ 122,549 Accounts receivable, net — 445,942 126,279 119,511 — 691,732 Intercompany receivables — 1,595,692 62,990 — (1,658,682 ) (a) — Prepaid income taxes 22,704 5,703 31 2,949 — 31,387 Other current assets 13,021 29,547 13,693 18,897 — 75,158 Total Current Assets 35,798 2,081,740 207,554 254,416 (1,658,682 ) 920,826 Property and equipment, net 39,836 622,445 79,653 170,657 — 912,591 Investment in affiliates 4,521,865 128,319 — — (4,650,184 ) (b)(c) — Goodwill — 2,108,270 — 674,542 — 2,782,812 Identifiable intangible assets, net — 103,913 5,200 217,406 — 326,519 Other assets 36,494 98,492 35,523 23,898 (9,989 ) (e) 184,418 Total Assets $ 4,633,993 $ 5,143,179 $ 327,930 $ 1,340,919 $ (6,318,855 ) $ 5,127,166 LIABILITIES AND EQUITY Current Liabilities: Overdrafts $ 29,463 $ — $ — $ — $ — $ 29,463 Current portion of long-term debt and notes payable 16,635 740 2,212 2,600 — 22,187 Accounts payable 12,504 85,096 17,868 12,726 — 128,194 Intercompany payables 1,595,692 62,990 — — (1,658,682 ) (a) — Accrued payroll 16,736 98,834 4,872 40,120 — 160,562 Accrued vacation 4,083 58,043 12,607 18,142 — 92,875 Accrued interest 17,479 7 6 2,393 — 19,885 Accrued other 39,219 57,121 12,856 33,970 — 143,166 Income taxes payable — 1,190 142 7,739 — 9,071 Total Current Liabilities 1,731,811 364,021 50,563 117,690 (1,658,682 ) 605,403 Long-term debt, net of current portion 2,042,555 127 24,730 610,303 — 2,677,715 Non-current deferred tax liability — 88,376 780 45,750 (9,989 ) (e) 124,917 Other non-current liabilities 36,259 56,718 8,141 44,591 — 145,709 Total Liabilities 3,810,625 509,242 84,214 818,334 (1,668,671 ) 3,553,744 Redeemable non-controlling interests — — — 16,270 624,548 (d) 640,818 Stockholder’s Equity: Common stock 0 — — — — 0 Capital in excess of par 947,370 — — — — 947,370 Retained earnings (accumulated deficit) (124,002 ) 1,415,978 (33,368 ) 64,626 (1,447,236 ) (c)(d) (124,002 ) Subsidiary investment — 3,217,959 277,084 437,779 (3,932,822 ) (b)(d) — Total Select Medical Corporation Stockholder’s Equity 823,368 4,633,937 243,716 502,405 (5,380,058 ) 823,368 Non-controlling interests — — — 3,910 105,326 (d) 109,236 Total Equity 823,368 4,633,937 243,716 506,315 (5,274,732 ) 932,604 Total Liabilities and Equity $ 4,633,993 $ 5,143,179 $ 327,930 $ 1,340,919 $ (6,318,855 ) $ 5,127,166 _______________________________________________________________________________ (a) Elimination of intercompany. (b) Elimination of investments in consolidated subsidiaries. (c) Elimination of investments in consolidated subsidiaries’ earnings. (d) Reclassification of equity attributable to non-controlling interests. (e) Reclassification of non-current deferred tax asset to report net non-current deferred tax liability in consolidation. Select Medical Corporation Condensed Consolidating Statement of Operations For the Year Ended December 31, 2017 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Net operating revenues $ 700 $ 2,711,321 $ 697,547 $ 1,034,035 $ — $ 4,443,603 Costs and expenses: Cost of services 2,585 2,283,360 591,641 856,590 — 3,734,176 General and administrative 111,069 159 — 2,819 — 114,047 Bad debt expense — 44,080 14,534 20,877 — 79,491 Depreciation and amortization 7,540 76,268 14,258 61,945 — 160,011 Total costs and expenses 121,194 2,403,867 620,433 942,231 — 4,087,725 Income (loss) from operations (120,494 ) 307,454 77,114 91,804 — 355,878 Other income and expense: Intercompany interest and royalty fees 32,828 (17,864 ) (14,964 ) — — — Intercompany management fees 220,601 (180,697 ) (39,904 ) — — — Loss on early retirement of debt (19,719 ) — — — — (19,719 ) Equity in earnings of unconsolidated subsidiaries — 20,973 81 — — 21,054 Non-operating loss — (49 ) — — — (49 ) Interest income (expense) (124,406 ) 381 (170 ) (30,508 ) — (154,703 ) Income (loss) from operations before income taxes (11,190 ) 130,198 22,157 61,296 — 202,461 Income tax expense (benefit) (8,753 ) (3,178 ) 1,186 (7,439 ) — (18,184 ) Equity in earnings of consolidated subsidiaries 179,621 13,588 — — (193,209 ) (a) — Net income 177,184 146,964 20,971 68,735 (193,209 ) 220,645 Less: Net income attributable to non-controlling interests — — 6,736 36,725 — 43,461 Net income attributable to Select Medical Corporation $ 177,184 $ 146,964 $ 14,235 $ 32,010 $ (193,209 ) $ 177,184 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2017 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Operating activities Net income $ 177,184 $ 146,964 $ 20,971 $ 68,735 $ (193,209 ) (a) $ 220,645 Adjustments to reconcile net income to net cash provided by operating activities: Distributions from unconsolidated subsidiaries — 19,940 66 — — 20,006 Depreciation and amortization 7,540 76,268 14,258 61,945 — 160,011 Provision for bad debts — 44,080 14,534 20,877 — 79,491 Equity in earnings of unconsolidated subsidiaries — (20,973 ) (81 ) — — (21,054 ) Equity in earnings of consolidated subsidiaries (179,621 ) (13,588 ) — — 193,209 (a) — Loss on extinguishment of debt 6,527 — — — — 6,527 Loss (gain) on sale of assets and businesses (939 ) (4,828 ) (4,602 ) 20 — (10,349 ) Stock compensation expense 18,291 — — 993 — 19,284 Amortization of debt discount, premium and issuance costs 7,895 — — 3,235 — 11,130 Deferred income taxes 14,041 (40,788 ) 156 (45,733 ) — (72,324 ) Changes in operating assets and liabilities, net of effects of business combinations: Accounts receivable — (126,451 ) (43,043 ) (27,697 ) — (197,191 ) Other current assets (1,068 ) 4,411 (3,697 ) 1,951 — 1,597 Other assets 168 (4,235 ) 3,413 (232 ) — (886 ) Accounts payable 1,450 2,534 828 (909 ) — 3,903 Accrued expenses (25,396 ) 2,168 13,244 27,325 — 17,341 Net cash provided by operating activities 26,072 85,502 16,047 110,510 — 238,131 Investing activities Business combinations, net of cash acquired — (10,006 ) (1,664 ) (15,720 ) — (27,390 ) Purchases of property and equipment (30,413 ) (136,075 ) (37,843 ) (28,912 ) — (233,243 ) Investment in businesses — (12,682 ) — — — (12,682 ) Proceeds from sale of assets and businesses 45,788 15,022 19,537 3 — 80,350 Net cash provided by (used in) investing activities 15,375 (143,741 ) (19,970 ) (44,629 ) — (192,965 ) Financing activities Borrowings on revolving facilities 970,000 — — — — 970,000 Payments on revolving facilities (960,000 ) — — — — (960,000 ) Proceeds from term loans 1,139,487 — — — — 1,139,487 Payments on term loans (1,156,377 ) — — (23,065 ) — (1,179,442 ) Revolving facility debt issuance costs (4,392 ) — — — — (4,392 ) Borrowings of other debt 25,630 — 18,224 2,767 — 46,621 Principal payments on other debt (13,748 ) (456 ) (3,036 ) (3,407 ) — (20,647 ) Dividends paid to Holdings (4,753 ) — — — — (4,753 ) Equity investment by Holdings 2,017 — — — — 2,017 Intercompany (40,410 ) 57,204 (16,794 ) — — — Decrease in overdrafts (9,899 ) — — — — (9,899 ) Proceeds from issuance of non-controlling interests — — 9,982 — — 9,982 Purchase of non-controlling interests — (120 ) — — — (120 ) Distributions to non-controlling interests — — (4,948 ) (5,552 ) — (10,500 ) Net cash provided by (used in) financing activities (52,445 ) 56,628 3,428 (29,257 ) — (21,646 ) Net increase (decrease) in cash and cash equivalents (10,998 ) (1,611 ) (495 ) 36,624 — 23,520 Cash and cash equivalents at beginning of period 11,071 6,467 5,056 76,435 — 99,029 Cash and cash equivalents at end of period $ 73 $ 4,856 $ 4,561 $ 113,059 $ — $ 122,549 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Balance Sheet December 31, 2016 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 11,071 $ 6,467 $ 5,056 $ 76,435 $ — $ 99,029 Accounts receivable, net — 363,470 97,770 112,512 — 573,752 Intercompany receivables — 1,573,960 25,578 — (1,599,538 ) (a) — Prepaid income taxes 6,658 — — 5,765 — 12,423 Other current assets 11,953 33,958 10,269 21,519 — 77,699 Total Current Assets 29,682 1,977,855 138,673 216,231 (1,599,538 ) 762,903 Property and equipment, net 48,697 603,408 50,869 189,243 — 892,217 Investment in affiliates 4,493,684 89,288 — — (4,582,972 ) (b) (c) — Goodwill — 2,090,963 — 660,037 — 2,751,000 Identifiable intangible assets, net — 106,439 2,693 231,430 — 340,562 Other assets 45,636 84,803 53,954 16,235 (26,684 ) (e) 173,944 Total Assets $ 4,617,699 $ 4,952,756 $ 246,189 $ 1,313,176 $ (6,209,194 ) $ 4,920,626 LIABILITIES AND EQUITY Current Liabilities: Overdrafts $ 39,362 $ — $ — $ — $ — $ 39,362 Current portion of long-term debt and notes payable 7,227 445 1,324 4,660 — 13,656 Accounts payable 10,775 78,608 22,397 14,778 — 126,558 Intercompany payables 1,573,960 25,578 — — (1,599,538 ) (a) — Accrued payroll 16,963 92,216 4,246 32,972 — 146,397 Accrued vacation 3,440 55,486 10,668 13,667 — 83,261 Accrued interest 20,114 — — 2,211 — 22,325 Accrued other 39,155 62,384 4,639 33,898 — 140,076 Total Current Liabilities 1,710,996 314,717 43,274 102,186 (1,599,538 ) 571,635 Long-term debt, net of current portion 2,048,154 601 9,685 626,893 — 2,685,333 Non-current deferred tax liability — 133,852 596 91,314 (26,684 ) (e) 199,078 Other non-current liabilities 42,824 53,537 5,727 34,432 — 136,520 Total Liabilities 3,801,974 502,707 59,282 854,825 (1,626,222 ) 3,592,566 Redeemable non-controlling interests — — — 15,493 406,666 (d) 422,159 Stockholder’s Equity: Common stock 0 — — — — 0 Capital in excess of par 925,111 — — — — 925,111 Retained earnings (accumulated deficit) (109,386 ) 1,269,009 (32,826 ) 2,723 (1,238,906 ) (c) (d) (109,386 ) Subsidiary investment — 3,181,040 219,733 436,786 (3,837,559 ) (b) (d) — Total Select Medical Corporation Stockholder’s Equity 815,725 4,450,049 186,907 439,509 (5,076,465 ) 815,725 Non-controlling interests — — — 3,349 86,827 (d) 90,176 Total Equity 815,725 4,450,049 186,907 442,858 (4,989,638 ) 905,901 Total Liabilities and Equity $ 4,617,699 $ 4,952,756 $ 246,189 $ 1,313,176 $ (6,209,194 ) $ 4,920,626 _______________________________________________________________________________ (a) Elimination of intercompany. (b) Elimination of investments in consolidated subsidiaries. (c) Elimination of investments in consolidated subsidiaries’ earnings. (d) Reclassification of equity attributable to non-controlling interests. (e) Reclassification of non-current deferred tax asset to report net non-current deferred tax liability in consolidation. Select Medical Corporation Condensed Consolidating Statement of Operations For the Year Ended December 31, 2016 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Net operating revenues $ 541 $ 2,752,676 $ 532,180 $ 1,000,624 $ — $ 4,286,021 Costs and expenses: Cost of services 2,037 2,346,487 476,084 840,235 — 3,664,843 General and administrative 106,864 63 — — — 106,927 Bad debt expense — 41,737 9,206 18,150 — 69,093 Depreciation and amortization 5,348 67,932 11,314 60,717 — 145,311 Total costs and expenses 114,249 2,456,219 496,604 919,102 — 3,986,174 Income (loss) from operations (113,708 ) 296,457 35,576 81,522 — 299,847 Other income and expense: Intercompany interest and royalty fees 31,083 (16,998 ) (14,085 ) — — — Intercompany management fees 168,915 (140,347 ) (28,568 ) — — — Loss on early retirement of debt (773 ) — — (10,853 ) — (11,626 ) Equity in earnings of unconsolidated subsidiaries — 19,838 105 — — 19,943 Non-operating gain 33,932 8,719 — — — 42,651 Interest income (expense) (132,066 ) 382 (101 ) (38,296 ) — (170,081 ) Income (loss) from operations before income taxes (12,617 ) 168,051 (7,073 ) 32,373 — 180,734 Income tax expense (benefit) (14,461 ) 54,047 3,166 12,712 — 55,464 Equity in earnings (losses) of consolidated subsidiaries 113,567 (8,061 ) — — (105,506 ) (a) — Net income (loss) 115,411 105,943 (10,239 ) 19,661 (105,506 ) 125,270 Less: Net income (loss) attributable to non-controlling interests — 28 (2,346 ) 12,177 — 9,859 Net income (loss) attributable to Select Medical Corporation $ 115,411 $ 105,915 $ (7,893 ) $ 7,484 $ (105,506 ) $ 115,411 ______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2016 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Operating activities Net income (loss) $ 115,411 $ 105,943 $ (10,239 ) $ 19,661 $ (105,506 ) (a) $ 125,270 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Distributions from unconsolidated subsidiaries — 20,380 96 — — 20,476 Depreciation and amortization 5,348 67,932 11,314 60,717 — 145,311 Provision for bad debts — 41,737 9,206 18,150 — 69,093 Equity in earnings of unconsolidated subsidiaries — (19,838 ) (105 ) — — (19,943 ) Equity in earnings of consolidated subsidiaries (113,567 ) 8,061 — — 105,506 (a) — Loss on extinguishment of debt 773 — — 10,853 — 11,626 Loss (gain) on sale of assets and businesses (33,738 ) (12,975 ) 246 (21 ) — (46,488 ) Gain on sale of equity investment — (2,779 ) — — — (2,779 ) Impairment of equity investment — 5,339 — — — 5,339 Stock compensation expense 16,643 — — 770 — 17,413 Amortization of debt discount, premium and issuance costs 12,358 — — 3,298 — 15,656 Deferred income taxes (709 ) — — (11,882 ) — (12,591 ) Changes in operating assets and liabilities, net of effects of business combinations: Accounts receivable — 15,768 (40,080 ) (15,008 ) — (39,320 ) Other current assets (1,432 ) 10,310 (4,619 ) 13,191 — 17,450 Other assets (2,978 ) 51,586 (53,295 ) 13,977 — 9,290 Accounts payable 330 (24,877 ) 5,979 3,076 — (15,492 ) Accrued expenses (1,287 ) 53,764 (2,091 ) (4,094 ) — 46,292 Net cash provided by (used in) operating activities (2,848 ) 320,351 (83,588 ) 112,688 — 346,603 Investing activities Business combinations, net of cash acquired (406,305 ) (59,520 ) (953 ) (5,428 ) — (472,206 ) Purchases of property and equipment (15,262 ) (101,564 ) (28,861 ) (15,946 ) — (161,633 ) Investment in businesses — (4,723 ) — — — (4,723 ) Proceeds from sale of assets and businesses 63,418 16,978 67 — — 80,463 Proceeds from sale of equity investment — 3,779 — — — 3,779 Net cash used in investing activities (358,149 ) (145,050 ) (29,747 ) (21,374 ) — (554,320 ) Financing activities Borrowings on revolving facilities 575,000 — — — — 575,000 Payments on revolving facilities (650,000 ) — — (5,000 ) — (655,000 ) Proceeds from term loans 600,127 — — 195,217 — 795,344 Payments on term loans (230,524 ) — — (207,510 ) — (438,034 ) Borrowings of other debt 11,935 — 12,970 2,816 — 27,721 Principal payments on other debt (15,144 ) (751 ) (2,554 ) (2,952 ) — (21,401 ) Dividends paid to Holdings (2,929 ) — — — — (2,929 ) Equity investment by Holdings 1,672 — — — — 1,672 Intercompany 67,115 (169,473 ) 102,358 — — — Increase in overdrafts 10,746 — — — — 10,746 Proceeds from issuance of non-controlling interests — — 11,846 — — 11,846 Purchase of non-controlling interests — (2,099 ) — — — (2,099 ) Distributions to non-controlling interests — (217 ) (6,854 ) (3,484 ) — (10,555 ) Net cash provided by (used in) financing activities 367,998 (172,540 ) 117,766 (20,913 ) — 292,311 Net increase in cash and cash equivalents 7,001 2,761 4,431 70,401 — 84,594 Cash and cash equivalents at beginning of period 4,070 3,706 625 6,034 — 14,435 Cash and cash equivalents at end of period $ 11,071 $ 6,467 $ 5,056 $ 76,435 $ — $ 99,029 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Statement of Operations For the Year Ended December 31, 2015 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Net operating revenues $ 724 $ 2,691,851 $ 464,939 $ 585,222 $ — $ 3,742,736 Costs and expenses: Cost of services 2,029 2,280,986 400,179 528,347 — 3,211,541 General and administrative 88,227 (890 ) — 4,715 — 92,052 Bad debt expense — 40,708 9,073 9,591 — 59,372 Depreciation and amortization 4,292 56,957 10,088 33,644 — 104,981 Total costs and expenses 94,548 2,377,761 419,340 576,297 — 3,467,946 Income (loss) from operations (93,824 ) 314,090 45,599 8,925 — 274,790 Other income and expense: Intercompany interest and royalty fees 29,393 (23,274 ) (6,119 ) — — — Intercompany management fees 143,939 (120,356 ) (23,583 ) — — — Equity in earnings of unconsolidated subsidiaries — 16,719 92 — — 16,811 Non-operating gain — 29,647 — — — 29,647 Interest income (expense) (89,160 ) 408 (2 ) (24,062 ) — (112,816 ) Income (loss) from operations before income taxes (9,652 ) 217,234 15,987 (15,137 ) — 208,432 Income tax expense (benefit) (7,869 ) 85,949 (512 ) (5,132 ) — 72,436 Equity in earnings of consolidated subsidiaries 132,519 7,527 — — (140,046 ) (a) — Net income (loss) 130,736 138,812 16,499 (10,005 ) (140,046 ) 135,996 Less: Net income (loss) attributable to non-controlling interests — 245 8,899 (3,884 ) — 5,260 Net income (loss) attributable to Select Medical Corporation $ 130,736 $ 138,567 $ 7,600 $ (6,121 ) $ (140,046 ) $ 130,736 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2015 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Eliminations Consolidated Select Medical Corporation (in thousands) Operating activities Net income (loss) $ 130,736 $ 138,812 $ 16,499 $ (10,005 ) $ (140,046 ) (a) $ 135,996 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Distributions from unconsolidated subsidiaries — 13,870 99 — — 13,969 Depreciation and amortization 4,292 56,957 10,088 33,644 — 104,981 Provision for bad debts — 40,708 9,073 9,591 — 59,372 Equity in earnings of unconsolidated subsidiaries — (16,719 ) (92 ) — — (16,811 ) Equity in earnings of consolidated subsidiaries (132,519 ) (7,527 ) — — 140,046 (a) — Loss (gain) on sale of assets and businesses — (1,128 ) 16 14 — (1,098 ) Gain on sale of equity investment — (29,647 ) — — — (29,647 ) Stock compensation expense 13,969 — — 1,016 — 14,985 Amortization of debt discount, premium and issuance costs 7,404 — — 2,139 — 9,543 Deferred income taxes (3,484 ) — — 1,426 — (2,058 ) Changes in operating assets and liabilities, net of effects of business combinations: Accounts receivable — (83,142 ) (10,255 ) 825 — (92,572 ) Other current assets (2,661 ) (2,236 ) (396 ) 2,790 — (2,503 ) Other assets 10,840 (6,415 ) 288 — — 4,713 Accounts payable 560 8,569 2,654 (9,438 ) — 2,345 Accrued expenses (1,508 ) 9,569 5,696 (6,557 ) — 7,200 Net cash provided by operating activities 27,629 121,671 33,670 25,445 — 208,415 Investing activities Business combinations, net of cash acquired — — (8,832 ) (1,052,796 ) — (1,061,628 ) Purchases of property and equipment (10,890 ) (134,002 ) (10,979 ) (26,771 ) — (182,642 ) Investment in businesses — (2,347 ) — — — (2,347 ) Proceeds from sale of assets and businesses — 1,742 24 1 — 1,767 Proceeds from sale of equity investment — 33,096 — — — 33,096 Net cash used in investing activities (10,890 ) (101,511 ) (19,787 ) (1,079,566 ) — (1,211,754 ) Financing activities Borrowings on revolving facilities 1,115,000 — — 20,000 — 1,135,000 Payments on revolving facilities (880,000 ) — — (15,000 ) — (895,000 ) Proceeds from term loans — — — 623,575 — 623,575 Payments on term loans (26,884 ) — — (2,250 ) — (29,134 ) Borrowings of other debt 8,684 — 1,681 3,009 — 13,374 Principal payments on other debt (11,923 ) (2,736 ) (1,513 ) (1,964 ) — (18,136 ) Dividends paid to Holdings (28,956 ) — — — — (28,956 ) Equity investment by Holdings 1,649 — — — — 1,649 Intercompany (199,024 ) (15,930 ) (2,981 ) 217,935 — — Tax benefit from stock based awards 1,846 — — — — 1,846 Increase in overdrafts 6,869 — — — — 6,869 Proceeds from issuance of non-controlling interests — — — 217,065 — 217,065 Purchase of non-controlling interests — — (1,095 ) — — (1,095 ) Distributions to non-controlling interests — (242 ) (10,180 ) (2,215 ) — (12,637 ) Net cash provided by (used in) financing activities (12,739 ) (18,908 ) (14,088 ) 1,060,155 — 1,014,420 Net increase (decrease) in cash and cash equivalents 4,000 1,252 (205 ) 6,034 — 11,081 Cash and cash equivalents at beginning of period 70 2,454 830 — — 3,354 Cash and cash equivalents at end of period $ 4,070 $ 3,706 $ 625 $ 6,034 $ — $ 14,435 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. |