Financial Information for the Company and Its Subsidiaries | 18. Financial Information for the Company and Its Subsidiaries The Company conducts substantially all of its business through its subsidiaries. The 6.125% Senior Notes, 5.125% Senior Notes, 5.625% Senior Notes and 6.500% 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 at June 30, 2018 and December 31, 2017, and for the three and six months ended June 30, 2018 and 2017. 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 June 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Current assets: Cash and cash equivalents $ — $ 59,979 $ 19,484 $ — $ 79,463 Accounts receivable, net — 253,954 75,302 — 329,256 Other current assets — 56,961 23,542 — 80,503 Total current assets — 370,894 118,328 — 489,222 Property and equipment, net — 1,161,630 1,941,701 — 3,103,331 Goodwill — 1,936,056 803,247 — 2,739,303 Intangible assets, net — 58,295 33,271 — 91,566 Deferred tax assets 931 — 3,664 (931 ) 3,664 Derivative instruments assets 24,989 — — — 24,989 Investment in subsidiaries 5,515,341 — — (5,515,341 ) — Other assets 343,990 41,952 6,127 (340,997 ) 51,072 Total assets $ 5,885,251 $ 3,568,827 $ 2,906,338 $ (5,857,269 ) $ 6,503,147 Current liabilities: Current portion of long-term debt $ 32,984 $ — $ 280 $ — $ 33,264 Accounts payable — 86,317 43,911 — 130,228 Accrued salaries and benefits — 73,543 29,297 — 102,840 Other accrued liabilities 32,985 31,526 63,275 — 127,786 Total current liabilities 65,969 191,386 136,763 — 394,118 Long-term debt 3,165,981 — 362,804 (340,997 ) 3,187,788 Deferred tax liabilities — 25,311 53,960 (931 ) 78,340 Other liabilities — 104,283 56,526 — 160,809 Total liabilities 3,231,950 320,980 610,053 (341,928 ) 3,821,055 Redeemable noncontrolling interests — — 28,791 — 28,791 Total equity 2,653,301 3,247,847 2,267,494 (5,515,341 ) 2,653,301 Total liabilities and equity $ 5,885,251 $ 3,568,827 $ 2,906,338 $ (5,857,269 ) $ 6,503,147 Acadia Healthcare Company, Inc. Condensed Consolidating Balance Sheets December 31, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Current assets: Cash and cash equivalents $ — $ 46,860 $ 20,430 $ — $ 67,290 Accounts receivable, net — 230,890 66,035 — 296,925 Other current assets — 85,746 21,589 — 107,335 Total current assets — 363,496 108,054 — 471,550 Property and equipment, net — 1,086,802 1,961,328 — 3,048,130 Goodwill — 1,936,057 815,117 — 2,751,174 Intangible assets, net — 57,628 29,720 — 87,348 Deferred tax assets 2,370 — 3,731 (2,370 ) 3,731 Derivative instruments assets 12,997 — — — 12,997 Investment in subsidiaries 5,429,386 — — (5,429,386 ) — Other assets 381,913 38,860 7,807 (379,008 ) 49,572 Total assets $ 5,826,666 $ 3,482,843 $ 2,925,757 $ (5,810,764 ) $ 6,424,502 Current liabilities: Current portion of long-term debt $ 34,550 $ — $ 280 $ — $ 34,830 Accounts payable — 70,767 31,532 — 102,299 Accrued salaries and benefits — 69,057 29,990 — 99,047 Other accrued liabilities 36,196 27,676 77,341 — 141,213 Total current liabilities 70,746 167,500 139,143 — 377,389 Long-term debt 3,183,049 — 401,017 (379,008 ) 3,205,058 Deferred tax liabilities — 27,975 54,728 (2,370 ) 80,333 Other liabilities — 103,112 63,322 — 166,434 Total liabilities 3,253,795 298,587 658,210 (381,378 ) 3,829,214 Redeemable noncontrolling interests — — 22,417 — 22,417 Total equity 2,572,871 3,184,256 2,245,130 (5,429,386 ) 2,572,871 Total liabilities and equity $ 5,826,666 $ 3,482,843 $ 2,925,757 $ (5,810,764 ) $ 6,424,502 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended June 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ — $ 453,782 $ 311,956 $ — $ 765,738 Salaries, wages and benefits 7,129 239,999 169,613 — 416,741 Professional fees — 24,677 28,784 — 53,461 Supplies — 19,292 10,841 — 30,133 Rents and leases — 8,311 11,925 — 20,236 Other operating expenses — 55,258 32,024 — 87,282 Depreciation and amortization — 18,611 21,317 — 39,928 Interest expense, net 15,465 23,602 6,745 — 45,812 Transaction-related expenses — 2,671 216 — 2,887 Total expenses 22,594 392,421 281,465 — 696,480 (Loss) income before income taxes (22,594 ) 61,361 30,491 — 69,258 Equity in earnings of subsidiaries 75,752 — — (75,752 ) — (Benefit from) provision for income taxes (5,732 ) 11,442 4,658 — 10,368 Net income (loss) 58,890 49,919 25,833 (75,752 ) 58,890 Net gain attributable to noncontrolling interests — — (54 ) — (54 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 58,890 $ 49,919 $ 25,779 $ (75,752 ) $ 58,836 Other comprehensive (loss) income: Foreign currency translation loss — — (143,599 ) — (143,599 ) Gain on derivative instruments 29,107 — — — 29,107 Other comprehensive (loss) income 29,107 — (143,599 ) — (114,492 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 87,997 $ 49,919 $ (117,820 ) $ (75,752 ) $ (55,656 ) Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended June 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue before provision for doubtful accounts $ — $ 444,718 $ 280,925 $ — $ 725,643 Provision for doubtful accounts — (8,483 ) (1,264 ) — (9,747 ) Revenue — 436,235 279,661 — 715,896 Salaries, wages and benefits 7,436 225,775 150,384 — 383,595 Professional fees — 23,337 22,984 — 46,321 Supplies — 19,050 9,589 — 28,639 Rents and leases — 8,501 10,934 — 19,435 Other operating expenses — 54,488 28,634 — 83,122 Depreciation and amortization — 16,404 18,797 — 35,201 Interest expense, net 15,091 19,265 9,149 — 43,505 Debt extinguishment costs 810 — — — 810 Transaction-related expenses — 2,570 6,482 — 9,052 Total expenses 23,337 369,390 256,953 — 649,680 (Loss) income before income taxes (23,337 ) 66,845 22,708 — 66,216 Equity in earnings of subsidiaries 61,453 — — (61,453 ) — (Benefit from) provision for income taxes (11,522 ) 23,852 4,248 — 16,578 Net income (loss) 49,638 42,993 18,460 (61,453 ) 49,638 Net loss attributable to noncontrolling interests — — (8 ) — (8 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 49,638 $ 42,993 $ 18,452 $ (61,453 ) $ 49,630 Other comprehensive (loss) income: Foreign currency translation gain — — 92,076 — 92,076 Loss on derivative instruments (9,084 ) — — — (9,084 ) Other comprehensive (loss) income (9,084 ) — 92,076 — 82,992 Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 40,554 $ 42,993 $ 110,528 $ (61,453 ) $ 132,622 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Six Months Ended June 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ — $ 889,407 $ 618,572 $ — $ 1,507,979 Salaries, wages and benefits 14,048 479,051 335,170 — 828,269 Professional fees — 48,948 58,531 — 107,479 Supplies — 38,004 21,493 — 59,497 Rents and leases — 16,550 23,974 — 40,524 Other operating expenses — 111,428 64,085 — 175,513 Depreciation and amortization — 36,783 42,918 — 79,701 Interest expense, net 30,082 47,186 13,787 — 91,055 Debt extinguishment costs 940 — — — 940 Transaction-related expenses — 6,680 975 — 7,655 Total expenses 45,070 784,630 560,933 — 1,390,633 (Loss) income before income taxes (45,070 ) 104,777 57,639 — 117,346 Equity in earnings of subsidiaries 143,350 — — (143,350 ) — (Benefit from) provision for income taxes (11,484 ) 11,319 7,747 — 7,582 Net income (loss) 109,764 93,458 49,892 (143,350 ) 109,764 Net gain attributable to noncontrolling interests — — (109 ) — (109 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 109,764 $ 93,458 $ 49,783 $ (143,350 ) $ 109,655 Other comprehensive (loss) income: Foreign currency translation loss — — (50,819 ) — (50,819 ) Gain on derivative instruments 9,054 — — — 9,054 Other comprehensive (loss) income 9,054 — (50,819 ) — (41,765 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 118,818 $ 93,458 $ (1,036 ) $ (143,350 ) $ 67,890 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Six Months Ended June 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue before provision for doubtful accounts $ — $ 871,514 $ 543,470 $ — $ 1,414,984 Provision for doubtful accounts — (17,697 ) (2,197 ) — (19,894 ) Revenue — 853,817 541,273 — 1,395,090 Salaries, wages and benefits 14,832 450,205 294,979 — 760,016 Professional fees — 45,411 44,319 — 89,730 Supplies — 37,659 18,689 — 56,348 Rents and leases — 17,012 21,394 — 38,406 Other operating expenses — 109,519 57,314 — 166,833 Depreciation and amortization — 31,955 36,859 — 68,814 Interest expense, net 30,459 37,750 18,053 — 86,262 Debt extinguishment costs 810 — — — 810 Transaction-related expenses — 4,008 9,163 — 13,171 Total expenses 46,101 733,519 500,770 — 1,280,390 (Loss) income before income taxes (46,101 ) 120,298 40,503 — 114,700 Equity in earnings of subsidiaries 108,006 — — (108,006 ) — (Benefit from) provision for income taxes (22,506 ) 44,922 7,873 — 30,289 Net income (loss) 84,411 75,376 32,630 (108,006 ) 84,411 Net loss attributable to noncontrolling interests — — 177 — 177 Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 84,411 $ 75,376 $ 32,807 $ (108,006 ) $ 84,588 Other comprehensive (loss) income: Foreign currency translation gain — — 119,122 — 119,122 Loss on derivative instruments (14,952 ) — — — (14,952 ) Other comprehensive (loss) income (14,952 ) — 119,122 — 104,170 Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 69,459 $ 75,376 $ 151,929 $ (108,006 ) $ 188,758 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Operating activities: Net income (loss) $ 109,764 $ 93,458 $ 49,892 $ (143,350 ) $ 109,764 Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: Equity in earnings of subsidiaries (143,350 ) — — 143,350 — Depreciation and amortization — 36,783 42,918 — 79,701 Amortization of debt issuance costs 5,326 — (202 ) — 5,124 Equity-based compensation expense 14,048 — — — 14,048 Deferred income taxes 1,438 (5,843 ) 427 — (3,978 ) Debt extinguishment costs 940 — — — 940 Other 240 1,149 (349 ) — 1,040 Change in operating assets and liabilities: Accounts receivable, net — (23,064 ) (3,040 ) — (26,104 ) Other current assets — 12,197 (2,244 ) — 9,953 Other assets 4,514 2,689 72 (4,514 ) 2,761 Accounts payable and other accrued liabilities — 27,859 (6,793 ) — 21,066 Accrued salaries and benefits — 4,487 (123 ) — 4,364 Other liabilities — 3,002 (3,795 ) — (793 ) Net cash (used in) provided by continuing operating activities (7,080 ) 152,717 76,763 (4,514 ) 217,886 Net cash used in discontinued operating activities — (572 ) — — (572 ) Net cash (used in) provided by operating activities (7,080 ) 152,145 76,763 (4,514 ) 217,314 Investing activities: Cash paid for capital expenditures — (97,186 ) (64,369 ) — (161,555 ) Cash paid for real estate acquisitions — (8,857 ) — — (8,857 ) Other — (5,759 ) 2,422 — (3,337 ) Net cash used in investing activities — (111,802 ) (61,947 ) — (173,749 ) Financing activities: Principal payments on long-term debt (23,246 ) (169 ) (4,345 ) 4,514 (23,246 ) Common stock withheld for minimum statutory taxes, net (2,134 ) — — — (2,134 ) Other (1,742 ) (1,924 ) (1,506 ) — (5,172 ) Cash provided by (used in) intercompany activity 34,202 (25,131 ) (9,071 ) — — Net provided by (used in) in financing activities 7,080 (27,224 ) (14,922 ) 4,514 (30,552 ) Effect of exchange rate changes on cash — — (840 ) — (840 ) Net increase (decrease) in cash and cash equivalents — 13,119 (946 ) — 12,173 Cash and cash equivalents at beginning of the period — 46,860 20,430 — 67,290 Cash and cash equivalents at end of the period $ — $ 59,979 $ 19,484 $ — $ 79,463 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Cash Flows Six Months Ended June 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Operating activities: Net income (loss) $ 84,411 $ 75,376 $ 32,630 $ (108,006 ) $ 84,411 Adjustments to reconcile net income (loss) to net cash provided by (used in) continuing operating activities: Equity in earnings of subsidiaries (108,006 ) — — 108,006 — Depreciation and amortization — 31,955 36,859 — 68,814 Amortization of debt issuance costs 5,053 — (208 ) — 4,845 Equity-based compensation expense 14,832 — — — 14,832 Deferred income taxes 1,610 12,268 3,218 — 17,096 Debt extinguishment costs 810 — — — 810 Other 2,692 1,181 2,685 — 6,558 Change in operating assets and liabilities: Accounts receivable, net — (13,423 ) (8,981 ) — (22,404 ) Other current assets — (3,564 ) 24,021 — 20,457 Other assets 3,397 1,705 104 (3,397 ) 1,809 Accounts payable and other accrued liabilities — 3,747 (8,640 ) — (4,893 ) Accrued salaries and benefits — (6,591 ) (2,566 ) — (9,157 ) Other liabilities — 1,625 3,632 — 5,257 Net cash provided by (used in) continuing operating activities 4,799 104,279 82,754 (3,397 ) 188,435 Net cash used in discontinued operating activities — (829 ) — — (829 ) Net cash provided by (used in) operating activities 4,799 103,450 82,754 (3,397 ) 187,606 Investing activities: Cash paid for capital expenditures — (71,274 ) (46,247 ) — (117,521 ) Cash paid for real estate acquisitions — (22,850 ) — — (22,850 ) Other — (7,543 ) 1,605 — (5,938 ) Net cash used in investing activities — (101,667 ) (44,642 ) — (146,309 ) Financing activities: Principal payments on long-term debt (17,275 ) — (3,397 ) 3,397 (17,275 ) Common stock withheld for minimum statutory taxes, net (3,678 ) — — — (3,678 ) Other — (2,270 ) — — (2,270 ) Cash provided by (used in) intercompany activity 16,154 32,629 (48,783 ) — — Net (used in) provided by in financing activities (4,799 ) 30,359 (52,180 ) 3,397 (23,223 ) Effect of exchange rate changes on cash — — 4,297 — 4,297 Net decrease in cash and cash equivalents — 32,142 (9,771 ) — 22,371 Cash and cash equivalents at beginning of the period — 15,681 41,382 — 57,063 Cash and cash equivalents at end of the period $ — $ 47,823 $ 31,611 $ — $ 79,434 |