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 Parent and its subsidiaries, the “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. 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, 2018 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 77 $ 7,574 $ 4,411 $ 163,116 $ — $ 175,178 Accounts receivable — 397,674 118,683 190,319 — 706,676 Intercompany receivables — 1,787,184 83,230 — (1,870,414 ) (a) — Prepaid income taxes 10,205 5,711 — 4,623 — 20,539 Other current assets 17,866 31,181 14,048 27,036 — 90,131 Total Current Assets 28,148 2,229,324 220,372 385,094 (1,870,414 ) 992,524 Property and equipment, net 30,103 625,947 103,006 220,754 — 979,810 Investment in affiliates 4,497,167 127,036 — — (4,624,203 ) (b)(c) — Goodwill — 2,104,288 — 1,216,438 — 3,320,726 Identifiable intangible assets, net 3 102,120 5,020 330,550 — 437,693 Other assets 37,281 145,467 33,417 26,032 (8,685 ) (e) 233,512 Total Assets $ 4,592,702 $ 5,334,182 $ 361,815 $ 2,178,868 $ (6,503,302 ) $ 5,964,265 LIABILITIES AND EQUITY Current Liabilities: Overdrafts $ 25,083 $ — $ — $ — $ — $ 25,083 Current portion of long-term debt and notes payable 4,363 248 2,001 37,253 — 43,865 Accounts payable 14,033 84,343 20,956 27,361 — 146,693 Intercompany payables 1,787,184 83,230 — — (1,870,414 ) (a) — Accrued payroll 15,533 99,803 5,936 51,114 — 172,386 Accrued vacation 4,613 60,989 13,942 31,116 — 110,660 Accrued interest 5,996 22 3 6,116 — 12,137 Accrued other 60,056 61,226 17,098 52,311 — 190,691 Income taxes payable — 2,366 190 1,115 — 3,671 Total Current Liabilities 1,916,861 392,227 60,126 206,386 (1,870,414 ) 705,186 Long-term debt, net of current portion 1,837,241 448 48,402 1,363,425 — 3,249,516 Non-current deferred tax liability — 101,214 994 60,372 (8,685 ) (e) 153,895 Other non-current liabilities 35,558 59,901 9,194 54,287 — 158,940 Total Liabilities 3,789,660 553,790 118,716 1,684,470 (1,879,099 ) 4,267,537 Redeemable non-controlling interests — — — 18,525 761,963 (d) 780,488 Stockholders’ Equity: Common stock 0 — — — — 0 Capital in excess of par 970,156 — — — — 970,156 Retained earnings (accumulated deficit) (167,114 ) 1,547,018 (29,553 ) 12,355 (1,529,820 ) (c)(d) (167,114 ) Subsidiary investment — 3,233,374 272,652 457,974 (3,964,000 ) (b)(d) — Total Select Medical Corporation Stockholders’ Equity 803,042 4,780,392 243,099 470,329 (5,493,820 ) 803,042 Non-controlling interests — — — 5,544 107,654 (d) 113,198 Total Equity 803,042 4,780,392 243,099 475,873 (5,386,166 ) 916,240 Total Liabilities and Equity $ 4,592,702 $ 5,334,182 $ 361,815 $ 2,178,868 $ (6,503,302 ) $ 5,964,265 _______________________________________________________________________________ (a) Elimination of intercompany balances. (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, 2018 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Net operating revenues $ — $ 2,755,745 $ 767,840 $ 1,557,673 $ — $ 5,081,258 Costs and expenses: Cost of services, exclusive of depreciation and amortization 2,838 2,376,111 653,528 1,308,579 — 4,341,056 General and administrative 118,128 245 — 2,895 — 121,268 Depreciation and amortization 8,913 80,422 16,799 95,521 — 201,655 Total costs and expenses 129,879 2,456,778 670,327 1,406,995 — 4,663,979 Income (loss) from operations (129,879 ) 298,967 97,513 150,678 — 417,279 Other income and expense: Intercompany interest and royalty fees 28,058 (12,676 ) (14,187 ) (1,195 ) — — Intercompany management fees 211,861 (166,857 ) (45,004 ) — — — Loss on early retirement of debt (4,654 ) — — (9,501 ) — (14,155 ) Equity in earnings of unconsolidated subsidiaries — 21,870 35 — — 21,905 Non-operating gain 1,656 7,360 — — — 9,016 Interest income (expense) (117,520 ) 328 (736 ) (80,565 ) — (198,493 ) Income (loss) before income taxes (10,478 ) 148,992 37,621 59,417 — 235,552 Income tax expense 3,419 42,713 553 11,925 — 58,610 Equity in earnings of consolidated subsidiaries 151,737 24,404 — — (176,141 ) (a) — Net income 137,840 130,683 37,068 47,492 (176,141 ) 176,942 Less: Net income attributable to non-controlling interests — 97 12,664 26,341 — 39,102 Net income attributable to Select Medical Corporation $ 137,840 $ 130,586 $ 24,404 $ 21,151 $ (176,141 ) $ 137,840 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Statement of Cash Flows For the Year Ended December 31, 2018 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Operating activities Net income $ 137,840 $ 130,683 $ 37,068 $ 47,492 $ (176,141 ) (a) $ 176,942 Adjustments to reconcile net income to net cash provided by operating activities: Distributions from unconsolidated subsidiaries — 15,687 34 — — 15,721 Depreciation and amortization 8,913 80,422 16,799 95,521 — 201,655 Provision for bad debts — (485 ) 318 64 — (103 ) Equity in earnings of unconsolidated subsidiaries — (21,870 ) (35 ) — — (21,905 ) Equity in earnings of consolidated subsidiaries (151,737 ) (24,404 ) — — 176,141 (a) — Loss on extinguishment of debt 1,955 — — 1,044 — 2,999 Gain on sale of assets and businesses (1,645 ) (7,507 ) (16 ) — — (9,168 ) Stock compensation expense 20,443 — — 2,883 — 23,326 Amortization of debt discount, premium and issuance costs 5,740 — — 7,372 — 13,112 Deferred income taxes 7,910 7,489 242 (8,424 ) — 7,217 Changes in operating assets and liabilities, net of effects of business combinations: Accounts receivable — 52,786 3,727 (1,938 ) — 54,575 Other current assets (4,845 ) (960 ) (1,017 ) 2,670 — (4,152 ) Other assets (9,099 ) (9,053 ) 2,068 23,941 — 7,857 Accounts payable 2,862 (2,447 ) 2,519 (4,712 ) — (1,778 ) Accrued expenses 21,096 14,697 8,863 (16,760 ) — 27,896 Net cash provided by operating activities 39,433 235,038 70,570 149,153 — 494,194 Investing activities Business combinations, net of cash acquired — (4,965 ) (204 ) (517,965 ) — (523,134 ) Purchases of property and equipment (9,719 ) (76,443 ) (38,914 ) (42,205 ) — (167,281 ) Investment in businesses — (13,477 ) — (5 ) — (13,482 ) Proceeds from sale of assets and businesses 1,658 5,042 48 12 — 6,760 Net cash used in investing activities (8,061 ) (89,843 ) (39,070 ) (560,163 ) — (697,137 ) Financing activities Borrowings on revolving facilities 595,000 — — — — 595,000 Payments on revolving facilities (805,000 ) — — — — (805,000 ) Proceeds from term loans (62 ) — — 779,885 — 779,823 Payments on term loans (11,500 ) — — — — (11,500 ) Revolving facility debt issuance costs (1,090 ) — — (549 ) — (1,639 ) Borrowings of other debt 7,457 — 30,202 4,559 — 42,218 Principal payments on other debt (11,293 ) (621 ) (6,816 ) (6,512 ) — (25,242 ) Dividends paid to Holdings (6,837 ) — — — — (6,837 ) Equity investment by Holdings 1,722 — — — — 1,722 Intercompany 204,615 (140,406 ) (46,064 ) (18,145 ) — — Decrease in overdrafts (4,380 ) — — — — (4,380 ) Proceeds from issuance of non-controlling interests — — 957 1,969 — 2,926 Distributions to and purchases of non-controlling interests — (1,450 ) (9,929 ) (300,140 ) — (311,519 ) Net cash provided by (used in) financing activities (31,368 ) (142,477 ) (31,650 ) 461,067 — 255,572 Net increase (decrease) in cash and cash equivalents 4 2,718 (150 ) 50,057 — 52,629 Cash and cash equivalents at beginning of period 73 4,856 4,561 113,059 — 122,549 Cash and cash equivalents at end of period $ 77 $ 7,574 $ 4,411 $ 163,116 $ — $ 175,178 _______________________________________________________________________________ (a) Elimination of equity in earnings of consolidated subsidiaries. Select Medical Corporation Condensed Consolidating Balance Sheet December 31, 2017 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) ASSETS Current Assets: Cash and cash equivalents $ 73 $ 4,856 $ 4,561 $ 113,059 $ — $ 122,549 Accounts receivable — 449,493 122,728 119,511 — 691,732 Intercompany receivables — 1,598,212 60,707 — (1,658,919 ) (a) — Prepaid income taxes 22,704 5,703 31 2,949 — 31,387 Other current assets 13,021 30,209 13,031 18,897 — 75,158 Total Current Assets 35,798 2,088,473 201,058 254,416 (1,658,919 ) 920,826 Property and equipment, net 39,836 623,085 79,013 170,657 — 912,591 Investment in affiliates 4,524,385 124,104 — — (4,648,489 ) (b)(c) — Goodwill — 2,108,270 — 674,542 — 2,782,812 Identifiable intangible assets, net — 104,067 5,046 217,406 — 326,519 Other assets 36,494 98,575 35,440 23,898 (9,989 ) (e) 184,418 Total Assets $ 4,636,513 $ 5,146,574 $ 320,557 $ 1,340,919 $ (6,317,397 ) $ 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 85,489 17,475 12,726 — 128,194 Intercompany payables 1,598,212 60,707 — — (1,658,919 ) (a) — Accrued payroll 16,736 98,887 4,819 40,120 — 160,562 Accrued vacation 4,083 58,355 12,295 18,142 — 92,875 Accrued interest 17,479 7 6 2,393 — 19,885 Accrued other 39,219 57,378 12,599 33,970 — 143,166 Income taxes payable — 1,302 30 7,739 — 9,071 Total Current Liabilities 1,734,331 362,865 49,436 117,690 (1,658,919 ) 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 56,721 8,138 44,591 — 145,709 Total Liabilities 3,813,145 508,089 83,084 818,334 (1,668,908 ) 3,553,744 Redeemable non-controlling interests — — — 16,270 624,548 (d) 640,818 Stockholders’ Equity: Common stock 0 — — — — 0 Capital in excess of par 947,370 — — — — 947,370 Retained earnings (accumulated deficit) (124,002 ) 1,416,857 (35,942 ) 64,626 (1,445,541 ) (c)(d) (124,002 ) Subsidiary investment — 3,221,628 273,415 437,779 (3,932,822 ) (b)(d) — Total Select Medical Corporation Stockholders’ Equity 823,368 4,638,485 237,473 502,405 (5,378,363 ) 823,368 Non-controlling interests — — — 3,910 105,326 (d) 109,236 Total Equity 823,368 4,638,485 237,473 506,315 (5,273,037 ) 932,604 Total Liabilities and Equity $ 4,636,513 $ 5,146,574 $ 320,557 $ 1,340,919 $ (6,317,397 ) $ 5,127,166 _______________________________________________________________________________ (a) Elimination of intercompany balances. (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 Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Net operating revenues $ 700 $ 2,685,308 $ 666,013 $ 1,013,224 $ — $ 4,365,245 Costs and expenses: Cost of services, exclusive of depreciation and amortization 2,585 2,299,360 576,708 856,656 — 3,735,309 General and administrative 111,069 159 — 2,819 — 114,047 Depreciation and amortization 7,540 76,408 14,118 61,945 — 160,011 Total costs and expenses 121,194 2,375,927 590,826 921,420 — 4,009,367 Income (loss) from operations (120,494 ) 309,381 75,187 91,804 — 355,878 Other income and expense: Intercompany interest and royalty fees 32,828 (18,369 ) (14,459 ) — — — Intercompany management fees 220,601 (180,588 ) (40,013 ) — — — 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 ) 298 (87 ) (30,508 ) — (154,703 ) Income (loss) before income taxes (11,190 ) 131,646 20,709 61,296 — 202,461 Income tax expense (benefit) (8,753 ) (2,549 ) 557 (7,439 ) — (18,184 ) Equity in earnings of consolidated subsidiaries 179,621 13,536 — — (193,157 ) (a) — Net income 177,184 147,731 20,152 68,735 (193,157 ) 220,645 Less: Net income attributable to non-controlling interests — 120 6,616 36,725 — 43,461 Net income attributable to Select Medical Corporation $ 177,184 $ 147,611 $ 13,536 $ 32,010 $ (193,157 ) $ 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 Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Operating activities Net income $ 177,184 $ 147,731 $ 20,152 $ 68,735 $ (193,157 ) (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 76,408 14,118 61,945 — 160,011 Provision for bad debts — 1,067 — 66 — 1,133 Equity in earnings of unconsolidated subsidiaries — (20,973 ) (81 ) — — (21,054 ) Equity in earnings of consolidated subsidiaries (179,621 ) (13,536 ) — — 193,157 (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 — (84,264 ) (27,683 ) (6,886 ) — (118,833 ) Other current assets (1,068 ) 4,459 (3,745 ) 1,951 — 1,597 Other assets 168 (4,235 ) 3,413 (232 ) — (886 ) Accounts payable 1,450 2,271 1,091 (909 ) — 3,903 Accrued expenses (25,396 ) 2,919 12,493 27,325 — 17,341 Net cash provided by operating activities 26,072 86,171 15,378 110,510 — 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 ) (136,267 ) (37,651 ) (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 (143,933 ) (19,778 ) (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 ) 56,742 (16,332 ) — — — Decrease in overdrafts (9,899 ) — — — — (9,899 ) Proceeds from issuance of non-controlling interests — — 9,982 — — 9,982 Distributions to and purchases of non-controlling interests — (135 ) (4,933 ) (5,552 ) — (10,620 ) Net cash provided by (used in) financing activities (52,445 ) 56,151 3,905 (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 Statement of Operations For the Year Ended December 31, 2016 Select (Parent Company Only) Subsidiary Guarantors Non-Guarantor Subsidiaries Non-Guarantor Concentra Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Net operating revenues $ 541 $ 2,729,803 $ 504,621 $ 982,495 $ — $ 4,217,460 Costs and expenses: Cost of services, exclusive of depreciation and amortization 2,037 2,362,781 460,301 840,256 — 3,665,375 General and administrative 106,864 63 — — — 106,927 Depreciation and amortization 5,348 68,329 10,917 60,717 — 145,311 Total costs and expenses 114,249 2,431,173 471,218 900,973 — 3,917,613 Income (loss) from operations (113,708 ) 298,630 33,403 81,522 — 299,847 Other income and expense: Intercompany interest and royalty fees 31,083 (17,404 ) (13,679 ) — — — Intercompany management fees 168,915 (140,300 ) (28,615 ) — — — 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 ) 315 (34 ) (38,296 ) — (170,081 ) Income (loss) before income taxes (12,617 ) 169,798 (8,820 ) 32,373 — 180,734 Income tax expense (benefit) (14,461 ) 54,557 2,656 12,712 — 55,464 Equity in earnings (losses) of consolidated subsidiaries 113,567 (8,093 ) — — (105,474 ) (a) — Net income (loss) 115,411 107,148 (11,476 ) 19,661 (105,474 ) 125,270 Less: Net income (loss) attributable to non-controlling interests — 218 (2,536 ) 12,177 — 9,859 Net income (loss) attributable to Select Medical Corporation $ 115,411 $ 106,930 $ (8,940 ) $ 7,484 $ (105,474 ) $ 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 Consolidating and Eliminating Adjustments Consolidated Select Medical Corporation (in thousands) Operating activities Net income (loss) $ 115,411 $ 107,148 $ (11,476 ) $ 19,661 $ (105,474 ) (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 68,329 10,917 60,717 — 145,311 Provision for bad debts — 511 — 21 — 532 Equity in earnings of unconsolidated subsidiaries — (19,838 ) (105 ) — — (19,943 ) Equity in earnings of consolidated subsidiaries (113,567 ) 8,093 — — 105,474 (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 — 56,165 (30,045 ) 3,121 — 29,241 Other current assets (1,432 ) 10,293 (4,602 ) 13,191 — 17,450 Other assets (2,978 ) 51,586 (53,295 ) 13,977 — 9,290 Accounts payable 330 (24,679 ) 5,781 3,076 — (15,492 ) Accrued expenses (1,287 ) 52,783 (1,110 ) (4,094 ) — 46,292 Net cash provided by (used in) operating activities (2,848 ) 320,356 (83,593 ) 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 ) (101,864 ) (28,561 ) (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 ) (145,350 ) (29,447 ) (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 (169,163 ) 102,048 — — — Increase in overdrafts 10,746 — — — — 10,746 Proceeds from issuance of non-controlling interests — — 11,846 — — 11,846 Distributions to and purchases of non-controlling interests — (2,331 ) (6,839 ) (3,484 ) — (12,654 ) Net cash provided by (used in) financing activities 367,998 (172,245 ) 117,471 (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) |