Financial Information for the Company and Its Subsidiaries | 12 Months Ended |
Dec. 31, 2014 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Financial Information for the Company and Its Subsidiaries | 19. Financial Information for the Company and Its Subsidiaries |
|
The Company conducts substantially all of its business through its subsidiaries. The 12.875% Senior Notes, 6.125% Senior Notes, 5.125% Senior Notes and 5.625% Senior Notes are jointly and severally guaranteed on an unsecured senior basis by all of the Company’s subsidiaries that guarantee the Company’s obligations under the Amended and Restated Senior Credit Facility. Presented below is condensed consolidating financial information for the Company and its subsidiaries as of December 31, 2014 and 2013, and for the years ended December 31, 2014, 2013 and 2012. The information segregates the parent company (Acadia Healthcare Company, Inc.), the combined wholly-owned subsidiary guarantors, the combined non-guarantor subsidiaries and eliminations. |
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Balance Sheets |
|
December 31, 2014 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | 76,685 | | | $ | 17,355 | | | $ | — | | | $ | 94,040 | |
Accounts receivable, net | | | — | | | | 100,797 | | | | 17,581 | | | | — | | | | 118,378 | |
Deferred tax assets | | | — | | | | 18,395 | | | | 1,760 | | | | — | | | | 20,155 | |
Other current assets | | | — | | | | 36,049 | | | | 5,521 | | | | — | | | | 41,570 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | — | | | | 231,926 | | | | 42,217 | | | | — | | | | 274,143 | |
Property and equipment, net | | | — | | | | 451,943 | | | | 617,757 | | | | — | | | | 1,069,700 | |
Goodwill | | | — | | | | 596,611 | | | | 206,375 | | | | — | | | | 802,986 | |
Intangible assets, net | | | — | | | | 19,057 | | | | 2,579 | | | | — | | | | 21,636 | |
Deferred tax assets – noncurrent | | | 4,563 | | | | — | | | | 14,244 | | | | (5,666 | ) | | | 13,141 | |
Investment in subsidiaries | | | 1,759,337 | | | | — | | | | — | | | | (1,759,337 | ) | | | — | |
Other assets | | | 202,708 | | | | 18,727 | | | | 2,323 | | | | (181,774 | ) | | | 41,984 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,966,608 | | | $ | 1,318,264 | | | $ | 885,495 | | | $ | (1,946,777 | ) | | $ | 2,223,590 | |
| | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | | $ | 26,750 | | | $ | — | | | $ | 215 | | | $ | — | | | $ | 26,965 | |
Accounts payable | | | — | | | | 39,486 | | | | 9,210 | | | | — | | | | 48,696 | |
Accrued salaries and benefits | | | — | | | | 47,597 | | | | 11,720 | | | | — | | | | 59,317 | |
Other accrued liabilities | | | 13,647 | | | | 7,688 | | | | 9,621 | | | | — | | | | 30,956 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 40,397 | | | | 94,771 | | | | 30,766 | | | | — | | | | 165,934 | |
Long-term debt | | | 1,045,246 | | | | — | | | | 205,833 | | | | (181,774 | ) | | | 1,069,305 | |
Deferred tax liabilities – noncurrent | | | — | | | | 21,027 | | | | 48,519 | | | | (5,666 | ) | | | 63,880 | |
Other liabilities | | | — | | | | 33,321 | | | | 10,185 | | | | — | | | | 43,506 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 1,085,643 | | | | 149,119 | | | | 295,303 | | | | (187,440 | ) | | | 1,342,625 | |
| | | | | | | | | | | | | | | | | | | | |
Total equity | | | 880,965 | | | | 1,169,145 | | | | 590,192 | | | | (1,759,337 | ) | | | 880,965 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 1,966,608 | | | $ | 1,318,264 | | | $ | 885,495 | | | $ | (1,946,777 | ) | | $ | 2,223,590 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Balance Sheets |
|
December 31, 2013 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Current assets: | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | $ | — | | | $ | — | | | $ | 6,494 | | | $ | (1,925 | ) | | $ | 4,569 | |
Accounts receivable, net | | | — | | | | 86,597 | | | | 9,288 | | | | — | | | | 95,885 | |
Deferred tax assets | | | — | | | | 15,284 | | | | 419 | | | | — | | | | 15,703 | |
Other current assets | | | — | | | | 27,886 | | | | 1,083 | | | | — | | | | 28,969 | |
| | | | | | | | | | | | | | | | | | | | |
Total current assets | | | — | | | | 129,767 | | | | 17,284 | | | | (1,925 | ) | | | 145,126 | |
Property and equipment, net | | | — | | | | 340,175 | | | | 29,934 | | | | — | | | | 370,109 | |
Goodwill | | | — | | | | 564,539 | | | | 97,010 | | | | — | | | | 661,549 | |
Intangible assets, net | | | — | | | | 18,578 | | | | 1,990 | | | | — | | | | 20,568 | |
Investment in subsidiaries | | | 1,034,160 | | | | — | | | | — | | | | (1,034,160 | ) | | | — | |
Other assets | | | 46,236 | | | | 11,675 | | | | 8,082 | | | | (38,686 | ) | | | 27,307 | |
| | | | | | | | | | | | | | | | | | | | |
Total assets | | $ | 1,080,396 | | | $ | 1,064,734 | | | $ | 154,300 | | | $ | (1,074,771 | ) | | $ | 1,224,659 | |
| | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | |
Current portion of long-term debt | | $ | 15,000 | | | $ | — | | | $ | 195 | | | $ | — | | | $ | 15,195 | |
Accounts payable | | | — | | | | 36,289 | | | | 1,662 | | | | (1,925 | ) | | | 36,026 | |
Accrued salaries and benefits | | | — | | | | 36,027 | | | | 1,694 | | | | — | | | | 37,721 | |
Other accrued liabilities | | | 4,876 | | | | 19,982 | | | | 890 | | | | — | | | | 25,748 | |
| | | | | | | | | | | | | | | | | | | | |
Total current liabilities | | | 19,876 | | | | 92,298 | | | | 4,441 | | | | (1,925 | ) | | | 114,690 | |
Long-term debt | | | 577,216 | | | | — | | | | 57,650 | | | | (32,925 | ) | | | 601,941 | |
Deferred tax liabilities – noncurrent | | | 2,594 | | | | 11,138 | | | | — | | | | (5,761 | ) | | | 7,971 | |
Other liabilities | | | — | | | | 19,347 | | | | — | | | | — | | | | 19,347 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities | | | 599,686 | | | | 122,783 | | | | 62,091 | | | | (40,611 | ) | | | 743,949 | |
| | | | | | | | | | | | | | | | | | | | |
Total equity | | | 480,710 | | | | 941,951 | | | | 92,209 | | | | (1,034,160 | ) | | | 480,710 | |
| | | | | | | | | | | | | | | | | | | | |
Total liabilities and equity | | $ | 1,080,396 | | | $ | 1,064,734 | | | $ | 154,300 | | | $ | (1,074,771 | ) | | $ | 1,224,659 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Comprehensive Income |
|
Year Ended December 31, 2014 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Revenue before provision for doubtful accounts | | $ | — | | | $ | 826,465 | | | $ | 204,319 | | | $ | — | | | $ | 1,030,784 | |
Provision for doubtful accounts | | | — | | | | (23,866 | ) | | | (2,317 | ) | | | — | | | | (26,183 | ) |
| | | | | | | | | | | | | | | | | | | | |
Revenue | | | — | | | | 802,599 | | | | 202,002 | | | | — | | | | 1,004,601 | |
Salaries, wages and benefits | | | 10,058 | | | | 459,297 | | | | 106,057 | | | | — | | | | 575,412 | |
Professional fees | | | — | | | | 38,632 | | | | 13,850 | | | | — | | | | 52,482 | |
Supplies | | | — | | | | 40,511 | | | | 7,911 | | | | — | | | | 48,422 | |
Rents and leases | | | — | | | | 10,136 | | | | 2,065 | | | | — | | | | 12,201 | |
Other operating expenses | | | — | | | | 83,835 | | | | 26,819 | | | | — | | | | 110,654 | |
Depreciation and amortization | | | — | | | | 22,990 | | | | 9,677 | | | | — | | | | 32,667 | |
Interest expense, net | | | 27,199 | | | | 6,207 | | | | 14,815 | | | | — | | | | 48,221 | |
Gain on foreign currency derivatives | | | (15,262 | ) | | | — | | | | — | | | | — | | | | (15,262 | ) |
Transaction-related expenses | | | — | | | | 12,367 | | | | 1,283 | | | | — | | | | 13,650 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 21,995 | | | | 673,975 | | | | 182,477 | | | | — | | | | 878,447 | |
(Loss) income from continuing operations before income taxes | | | (21,995 | ) | | | 128,624 | | | | 19,525 | | | | — | | | | 126,154 | |
Equity in earnings of subsidiaries | | | 97,414 | | | | — | | | | — | | | | (97,414 | ) | | | — | |
(Benefit from) provision for income taxes | | | (7,621 | ) | | | 44,608 | | | | 5,935 | | | | — | | | | 42,922 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 83,040 | | | | 84,016 | | | | 13,590 | | | | (97,414 | ) | | | 83,232 | |
Loss from discontinued operations, net of income taxes | | | — | | | | (192 | ) | | | — | | | | — | | | | (192 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 83,040 | | | $ | 83,824 | | | $ | 13,590 | | | $ | (97,414 | ) | | $ | 83,040 | |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss: | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation loss | | | — | | | | — | | | | (66,206 | ) | | | — | | | | (66,206 | ) |
Pension liability adjustment, net | | | — | | | | — | | | | (2,164 | ) | | | — | | | | (2,164 | ) |
| | | | | | | | | | | | | | | | | | | | |
Other comprehensive loss | | | — | | | | — | | | | (68,370 | ) | | | — | | | | (68,370 | ) |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 83,040 | | | $ | 83,824 | | | $ | (54,780 | ) | | $ | (97,414 | ) | | $ | 14,670 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Comprehensive Income |
|
Year Ended December 31, 2013 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Revenue before provision for doubtful accounts | | $ | — | | | $ | 700,407 | | | $ | 34,702 | | | $ | — | | | $ | 735,109 | |
Provision for doubtful accounts | | | — | | | | (20,700 | ) | | | (1,001 | ) | | | — | | | | (21,701 | ) |
| | | | | | | | | | | | | | | | | | | | |
Revenue | | | — | | | | 679,707 | | | | 33,701 | | | | — | | | | 713,408 | |
Salaries, wages and benefits | | | 5,249 | | | | 388,749 | | | | 13,964 | | | | — | | | | 407,962 | |
Professional fees | | | — | | | | 34,149 | | | | 3,022 | | | | — | | | | 37,171 | |
Supplies | | | — | | | | 35,686 | | | | 1,883 | | | | — | | | | 37,569 | |
Rents and leases | | | — | | | | 9,282 | | | | 767 | | | | — | | | | 10,049 | |
Other operating expenses | | | — | | | | 72,626 | | | | 7,946 | | | | — | | | | 80,572 | |
Depreciation and amortization | | | — | | | | 15,882 | | | | 1,208 | | | | — | | | | 17,090 | |
Interest expense, net | | | 35,327 | | | | 22 | | | | 1,901 | | | | — | | | | 37,250 | |
Debt extinguishment costs | | | 9,350 | | | | — | | | | — | | | | — | | | | 9,350 | |
Transaction-related expenses | | | — | | | | 6,716 | | | | 434 | | | | — | | | | 7,150 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 49,926 | | | | 563,112 | | | | 31,125 | | | | — | | | | 644,163 | |
(Loss) income from continuing operations before income taxes | | | (49,926 | ) | | | 116,595 | | | | 2,576 | | | | — | | | | 69,245 | |
Equity in earnings of subsidiaries | | | 73,538 | | | | — | | | | — | | | | (73,538 | ) | | | — | |
(Benefit from) provision for income taxes | | | (18,967 | ) | | | 44,294 | | | | 648 | | | | — | | | | 25,975 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 42,579 | | | | 72,301 | | | | 1,928 | | | | (73,538 | ) | | | 43,270 | |
Loss from discontinued operations, net of income taxes | | | — | | | | (691 | ) | | | — | | | | — | | | | (691 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 42,579 | | | $ | 71,610 | | | $ | 1,928 | | | $ | (73,538 | ) | | $ | 42,579 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 42,579 | | | $ | 71,610 | | | $ | 1,928 | | | $ | (73,538 | ) | | $ | 42,579 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Comprehensive Income |
|
Year Ended December 31, 2012 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Revenue before provision for doubtful accounts | | $ | — | | | $ | 412,161 | | | $ | 1,689 | | | $ | — | | | $ | 413,850 | |
Provision for doubtful accounts | | | — | | | | (6,389 | ) | | | — | | | | — | | | | (6,389 | ) |
| | | | | | | | | | | | | | | | | | | | |
Revenue | | | — | | | | 405,772 | | | | 1,689 | | | | — | | | | 407,461 | |
Salaries, wages and benefits | | | 2,267 | | | | 236,182 | | | | 1,190 | | | | — | | | | 239,639 | |
Professional fees | | | — | | | | 18,806 | | | | 213 | | | | — | | | | 19,019 | |
Supplies | | | — | | | | 19,382 | | | | 114 | | | | — | | | | 19,496 | |
Rents and leases | | | — | | | | 7,816 | | | | 22 | | | | — | | | | 7,838 | |
Other operating expenses | | | — | | | | 42,121 | | | | 656 | | | | — | | | | 42,777 | |
Depreciation and amortization | | | — | | | | 7,874 | | | | 108 | | | | — | | | | 7,982 | |
Interest expense, net | | | 29,512 | | | | — | | | | 257 | | | | — | | | | 29,769 | |
Transaction-related expenses | | | — | | | | 8,112 | | | | — | | | | — | | | | 8,112 | |
| | | | | | | | | | | | | | | | | | | | |
Total expenses | | | 31,779 | | | | 340,293 | | | | 2,560 | | | | — | | | | 374,632 | |
(Loss) income from continuing operations before income taxes | | | (31,779 | ) | | | 65,479 | | | | (871 | ) | | | — | | | | 32,829 | |
Equity in earnings of subsidiaries | | | 40,251 | | | | — | | | | — | | | | (40,251 | ) | | | — | |
(Benefit from) provision for income taxes | | | (11,931 | ) | | | 24,583 | | | | (327 | ) | | | — | | | | 12,325 | |
| | | | | | | | | | | | | | | | | | | | |
Income (loss) from continuing operations | | | 20,403 | | | | 40,896 | | | | (544 | ) | | | (40,251 | ) | | | 20,504 | |
Loss from discontinued operations, net of income taxes | | | — | | | | (101 | ) | | | — | | | | — | | | | (101 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 20,403 | | | $ | 40,795 | | | $ | (544 | ) | | $ | (40,251 | ) | | $ | 20,403 | |
| | | | | | | | | | | | | | | | | | | | |
Comprehensive income (loss) | | $ | 20,403 | | | $ | 40,795 | | | $ | (544 | ) | | $ | (40,251 | ) | | $ | 20,403 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Cash Flows |
|
Year Ended December 31, 2014 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 83,040 | | | $ | 83,824 | | | $ | 13,590 | | | $ | (97,414 | ) | | $ | 83,040 | |
Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: | | | | | | | | | | | | | | | | | | | | |
Equity in earnings of subsidiaries | | | (97,414 | ) | | | — | | | | — | | | | 97,414 | | | | — | |
Depreciation and amortization | | | — | | | | 22,990 | | | | 9,677 | | | | — | | | | 32,667 | |
Amortization of debt issuance costs | | | 2,748 | | | | — | | | | 450 | | | | — | | | | 3,198 | |
Equity-based compensation expense | | | 10,058 | | | | — | | | | — | | | | — | | | | 10,058 | |
Deferred income tax (benefit) expense | | | (1,969 | ) | | | 5,231 | | | | 3,953 | | | | — | | | | 7,215 | |
Loss from discontinued operations, net of taxes | | | — | | | | 192 | | | | — | | | | — | | | | 192 | |
Gain on foreign currency derivatives | | | (15,262 | ) | | | — | | | | — | | | | — | | | | (15,262 | ) |
Other | | | — | | | | 449 | | | | 39 | | | | — | | | | 488 | |
Change in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net | | | — | | | | (13,636 | ) | | | (1,474 | ) | | | — | | | | (15,110 | ) |
Other current assets | | | — | | | | (2,205 | ) | | | 194 | | | | — | | | | (2,011 | ) |
Other assets | | | (1,151 | ) | | | (6,910 | ) | | | 397 | | | | 1,151 | | | | (6,513 | ) |
Accounts payable and other accrued liabilities | | | — | | | | (5,559 | ) | | | 8,352 | | | | — | | | | 2,793 | |
Accrued salaries and benefits | | | — | | | | 11,035 | | | | 945 | | | | — | | | | 11,980 | |
Other liabilities | | | — | | | | 1,769 | | | | 980 | | | | — | | | | 2,749 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by continuing operating activities | | | (19,950 | ) | | | 97,180 | | | | 37,103 | | | | 1,151 | | | | 115,484 | |
Net cash used in discontinued operating activities | | | — | | | | (198 | ) | | | — | | | | — | | | | (198 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (19,950 | ) | | | 96,982 | | | | 37,103 | | | | 1,151 | | | | 115,286 | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Cash paid for acquisitions, net of cash acquired | | | — | | | | (723,064 | ) | | | (15,638 | ) | | | — | | | | (738,702 | ) |
Cash paid for capital expenditures | | | — | | | | (83,864 | ) | | | (29,380 | ) | | | — | | | | (113,244 | ) |
Cash paid for real estate acquisitions | | | — | | | | (23,177 | ) | | | — | | | | — | | | | (23,177 | ) |
Settlement of foreign currency derivatives | | | 15,262 | | | | — | | | | — | | | | — | | | | 15,262 | |
Other | | | — | | | | (913 | ) | | | — | | | | — | | | | (913 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | 15,262 | | | | (831,018 | ) | | | (45,018 | ) | | | — | | | | (860,774 | ) |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Borrowings on long-term debt | | | 542,500 | | | | — | | | | — | | | | — | | | | 542,500 | |
Borrowings on revolving credit facility | | | 230,500 | | | | — | | | | — | | | | — | | | | 230,500 | |
Principal payments on revolving credit facility | | | (284,000 | ) | | | — | | | | — | | | | — | | | | (284,000 | ) |
Principal payments on long-term debt | | | (7,500 | ) | | | — | | | | (1,346 | ) | | | 1,151 | | | | (7,695 | ) |
Payment of debt issuance costs | | | (12,993 | ) | | | — | | | | — | | | | — | | | | (12,993 | ) |
Issuance of common stock, net | | | 374,431 | | | | — | | | | — | | | | — | | | | 374,431 | |
Common stock withheld for minimum statutory taxes, net | | | (4,099 | ) | | | — | | | | — | | | | — | | | | (4,099 | ) |
Excess tax benefit from equity awards | | | 4,617 | | | | — | | | | — | | | | — | | | | 4,617 | |
Cash paid for contingent consideration | | | — | | | | (5,000 | ) | | | — | | | | — | | | | (5,000 | ) |
Other | | | — | | | | (289 | ) | | | — | | | | — | | | | (289 | ) |
Cash (used in) provided by intercompany activity | | | (838,768 | ) | | | 816,010 | | | | 23,135 | | | | (377 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash provided by financing activities | | | 4,688 | | | | 810,721 | | | | 21,789 | | | | 774 | | | | 837,972 | |
| | | | | | | | | | | | | | | | | | | | |
Effect of exchange rate changes on cash | | | — | | | | — | | | | (3,013 | ) | | | — | | | | (3,013 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net increase in cash and cash equivalents | | | — | | | | 76,685 | | | | 10,861 | | | | 1,925 | | | | 89,471 | |
Cash and cash equivalents at beginning of the period | | | — | | | | — | | | | 6,494 | | | | (1,925 | ) | | | 4,569 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of the period | | $ | — | | | $ | 76,685 | | | $ | 17,355 | | | $ | — | | | $ | 94,040 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Cash Flows |
|
Year Ended December 31, 2013 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 42,579 | | | $ | 71,610 | | | $ | 1,928 | | | $ | (73,538 | ) | | $ | 42,579 | |
Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: | | | | | | | | | | | | | | | | | | | | |
Equity in earnings of subsidiaries | | | (73,538 | ) | | | — | | | | — | | | | 73,538 | | | | — | |
Depreciation and amortization | | | — | | | | 15,882 | | | | 1,208 | | | | — | | | | 17,090 | |
Amortization of debt issuance costs | | | 2,725 | | | | — | | | | (461 | ) | | | — | | | | 2,264 | |
Equity-based compensation expense | | | 5,249 | | | | — | | | | — | | | | — | | | | 5,249 | |
Deferred income tax expense | | | (754 | ) | | | 10,278 | | | | 559 | | | | — | | | | 10,083 | |
Loss from discontinued operations, net of taxes | | | — | | | | 691 | | | | — | | | | — | | | | 691 | |
Debt extinguishment costs | | | 9,350 | | | | — | | | | — | | | | — | | | | 9,350 | |
Other | | | — | | | | 21 | | | | — | | | | — | | | | 21 | |
Change in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net | | | — | | | | (22,768 | ) | | | 1,526 | | | | — | | | | (21,242 | ) |
Other current assets | | | — | | | | (3,774 | ) | | | 122 | | | | — | | | | (3,652 | ) |
Other assets | | | — | | | | (1,950 | ) | | | (289 | ) | | | — | | | | (2,239 | ) |
Accounts payable and other accrued liabilities | | | — | | | | (287 | ) | | | (561 | ) | | | — | | | | (848 | ) |
Accrued salaries and benefits | | | — | | | | 2,161 | | | | 642 | | | | — | | | | 2,803 | |
Other liabilities | | | — | | | | 3,181 | | | | — | | | | — | | | | 3,181 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by continuing operating activities | | | (14,389 | ) | | | 75,045 | | | | 4,674 | | | | — | | | | 65,330 | |
Net cash used in discontinued operating activities | | | — | | | | 232 | | | | — | | | | — | | | | 232 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (14,389 | ) | | | 75,277 | | | | 4,674 | | | | — | | | | 65,562 | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Cash paid for acquisitions, net of cash acquired | | | — | | | | (164,019 | ) | | | — | | | | — | | | | (164,019 | ) |
Cash paid for capital expenditures | | | — | | | | (68,497 | ) | | | (444 | ) | | | — | | | | (68,941 | ) |
Cash paid for real estate acquisitions | | | — | | | | (8,092 | ) | | | — | | | | — | | | | (8,092 | ) |
Other | | | — | | | | (1,926 | ) | | | — | | | | — | | | | (1,926 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (242,534 | ) | | | (444 | ) | | | — | | | | (242,978 | ) |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Borrowings on long-term debt | | | 150,000 | | | | — | | | | — | | | | — | | | | 150,000 | |
Borrowings on revolving credit facility | | | 61,500 | | | | — | | | | — | | | | — | | | | 61,500 | |
Principal payments on revolving credit facility | | | (8,000 | ) | | | — | | | | — | | | | — | | | | (8,000 | ) |
Principal payments on long-term debt | | | (7,500 | ) | | | — | | | | (180 | ) | | | — | | | | (7,680 | ) |
Repayment of long-term debt | | | (52,500 | ) | | | — | | | | — | | | | — | | | | (52,500 | ) |
Payment of debt issuance costs | | | (4,307 | ) | | | — | | | | — | | | | — | | | | (4,307 | ) |
Payment of premium on note redemption | | | (6,759 | ) | | | — | | | | — | | | | — | | | | (6,759 | ) |
Issuance of common stock, net | | | (205 | ) | | | — | | | | — | | | | — | | | | (205 | ) |
Common stock withheld for minimum statutory taxes, net | | | (1,242 | ) | | | — | | | | — | | | | — | | | | (1,242 | ) |
Excess tax benefit from equity awards | | | 1,779 | | | | — | | | | — | | | | — | | | | 1,779 | |
Cash (used in) provided by intercompany activity | | | (118,377 | ) | | | 117,950 | | | | 2,352 | | | | (1,925 | ) | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | 14,389 | | | | 117,950 | | | | 2,172 | | | | (1,925 | ) | | | 132,586 | |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | — | | | | (49,307 | ) | | | 6,402 | | | | (1,925 | ) | | | (44,830 | ) |
Cash and cash equivalents at beginning of the period | | | — | | | | 49,307 | | | | 92 | | | | — | | | | 49,399 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of the period | | $ | — | | | $ | — | | | $ | 6,494 | | | $ | (1,925 | ) | | $ | 4,569 | |
| | | | | | | | | | | | | | | | | | | | |
|
|
|
Acadia Healthcare Company, Inc. |
|
Condensed Consolidating Statement of Cash Flows |
|
Year Ended December 31, 2012 |
|
(In thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | |
| | Parent | | | Combined | | | Combined | | | Consolidating | | | Total | |
Subsidiary | Non- | Adjustments | Consolidated |
Guarantors | Guarantors | | Amounts |
Operating activities: | | | | | | | | | | | | | | | | | | | | |
Net income (loss) | | $ | 20,403 | | | $ | 40,795 | | | $ | (544 | ) | | $ | (40,251 | ) | | $ | 20,403 | |
Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: | | | | | | | | | | | | | | | | | | | | |
Equity in earnings of subsidiaries | | | (40,251 | ) | | | — | | | | — | | | | 40,251 | | | | — | |
Depreciation and amortization | | | — | | | | 7,874 | | | | 108 | | | | — | | | | 7,982 | |
Amortization of debt issuance costs | | | 2,507 | | | | — | | | | — | | | | — | | | | 2,507 | |
Equity-based compensation expense | | | 2,267 | | | | — | | | | — | | | | — | | | | 2,267 | |
Deferred income tax expense | | | (519 | ) | | | 3,376 | | | | (10 | ) | | | — | | | | 2,847 | |
Other | | | — | | | | (3 | ) | | | — | | | | — | | | | (3 | ) |
Loss from discontinued operations, net of taxes | | | — | | | | 101 | | | | — | | | | — | | | | 101 | |
Change in operating assets and liabilities, net of effect of acquisitions: | | | | | | | | | | | | | | | | | | | | |
Accounts receivable, net | | | — | | | | (9,283 | ) | | | (1,061 | ) | | | — | | | | (10,344 | ) |
Other current assets | | | — | | | | 1,579 | | | | 4 | | | | — | | | | 1,583 | |
Other assets | | | — | | | | 603 | | | | 34 | | | | — | | | | 637 | |
Accounts payable and other accrued liabilities | | | — | | | | 997 | | | | (512 | ) | | | — | | | | 485 | |
Accrued salaries and benefits | | | — | | | | 5,121 | | | | 21 | | | | — | | | | 5,142 | |
Other liabilities | | | — | | | | 702 | | | | — | | | | — | | | | 702 | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by continuing operating activities | | | (15,593 | ) | | | 51,862 | | | | (1,960 | ) | | | — | | | | 34,309 | |
Net cash used in discontinued operating activities | | | — | | | | (411 | ) | | | — | | | | — | | | | (411 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by operating activities | | | (15,593 | ) | | | 51,451 | | | | (1,960 | ) | | | — | | | | 33,898 | |
Investing activities: | | | | | | | | | | | | | | | | | | | | |
Cash paid for acquisitions, net of cash acquired | | | — | | | | (443,473 | ) | | | — | | | | — | | | | (443,473 | ) |
Cash paid for capital expenditures | | | — | | | | (27,595 | ) | | | — | | | | — | | | | (27,595 | ) |
Cash paid for real estate acquisitions | | | — | | | | (53,159 | ) | | | — | | | | — | | | | (53,159 | ) |
Other | | | — | | | | (417 | ) | | | — | | | | — | | | | (417 | ) |
| | | | | | | | | | | | | | | | | | | | |
Net cash used in investing activities | | | — | | | | (524,644 | ) | | | — | | | | — | | | | (524,644 | ) |
Financing activities: | | | | | | | | | | | | | | | | | | | | |
Borrowings on long-term debt | | | 176,063 | | | | — | | | | — | | | | — | | | | 176,063 | |
Borrowings on revolving credit facility | | | 16,000 | | | | — | | | | — | | | | — | | | | 16,000 | |
Principal payments on revolving credit facility | | | (16,000 | ) | | | — | | | | — | | | | — | | | | (16,000 | ) |
Principal payments on long-term debt | | | (6,000 | ) | | | — | | | | — | | | | — | | | | (6,000 | ) |
Payment of debt issuance costs | | | (4,551 | ) | | | — | | | | — | | | | — | | | | (4,551 | ) |
Issuance of common stock, net | | | 311,841 | | | | — | | | | — | | | | — | | | | 311,841 | |
Common stock withheld for minimum statutory taxes, net | | | 960 | | | | — | | | | — | | | | — | | | | 960 | |
Excess tax benefit from equity awards | | | 714 | | | | — | | | | — | | | | — | | | | 714 | |
Cash (used in) provided by intercompany activity | | | (463,434 | ) | | | 461,382 | | | | 2,052 | | | | — | | | | — | |
| | | | | | | | | | | | | | | | | | | | |
Net cash (used in) provided by financing activities | | | 15,593 | | | | 461,382 | | | | 2,052 | | | | — | | | | 479,027 | |
| | | | | | | | | | | | | | | | | | | | |
Net (decrease) increase in cash and cash equivalents | | | — | | | | (11,811 | ) | | | 92 | | | | — | | | | (11,719 | ) |
Cash and cash equivalents at beginning of the period | | | — | | | | 61,118 | | | | — | | | | — | | | | 61,118 | |
| | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents at end of the period | | $ | — | | | $ | 49,307 | | | $ | 92 | | | $ | — | | | $ | 49,399 | |
| | | | | | | | | | | | | | | | | | | | |