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 September 30, 2018 and December 31, 2017, and for the three and nine months ended September 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 September 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Current assets: Cash and cash equivalents $ — $ 32,298 $ 16,630 $ — $ 48,928 Accounts receivable, net — 270,535 75,124 — 345,659 Other current assets — 70,260 25,886 — 96,146 Total current assets — 373,093 117,640 — 490,733 Property and equipment, net — 1,197,218 1,929,424 — 3,126,642 Goodwill — 1,936,057 793,884 — 2,729,941 Intangible assets, net — 58,405 32,854 — 91,259 Deferred tax assets 2,296 — 3,630 (2,296 ) 3,630 Derivative instruments assets 33,084 — — — 33,084 Investment in subsidiaries 5,523,816 — — (5,523,816 ) — Other assets 326,442 42,688 8,833 (323,668 ) 54,295 Total assets $ 5,885,638 $ 3,607,461 $ 2,886,265 $ (5,849,780 ) $ 6,529,584 Current liabilities: Current portion of long-term debt $ 32,984 $ — $ 280 $ — $ 33,264 Accounts payable — 90,497 43,417 — 133,914 Accrued salaries and benefits — 80,156 28,995 — 109,151 Other accrued liabilities 12,150 34,908 67,356 — 114,414 Total current liabilities 45,134 205,561 140,048 — 390,743 Long-term debt 3,160,255 — 345,375 (323,668 ) 3,181,962 Deferred tax liabilities — 31,180 53,385 (2,296 ) 82,269 Other liabilities — 109,181 56,482 — 165,663 Total liabilities 3,205,389 345,922 595,290 (325,964 ) 3,820,637 Redeemable noncontrolling interests — — 28,698 — 28,698 Total equity 2,680,249 3,261,539 2,262,277 (5,523,816 ) 2,680,249 Total liabilities and equity $ 5,885,638 $ 3,607,461 $ 2,886,265 $ (5,849,780 ) $ 6,529,584 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 September 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ — $ 458,061 $ 302,855 $ — $ 760,916 Salaries, wages and benefits 5,225 245,599 167,093 — 417,917 Professional fees — 24,152 35,357 — 59,509 Supplies — 19,139 10,322 — 29,461 Rents and leases — 8,294 11,572 — 19,866 Other operating expenses — 57,495 32,969 — 90,464 Depreciation and amortization — 18,857 20,802 — 39,659 Interest expense, net 17,225 22,768 6,658 — 46,651 Transaction-related expenses — 702 1,651 — 2,353 Total expenses 22,450 397,006 286,424 — 705,880 (Loss) income before income taxes (22,450 ) 61,055 16,431 — 55,036 Equity in earnings of subsidiaries 62,854 — — (62,854 ) — (Benefit from) provision for income taxes (5,875 ) 11,666 2,966 — 8,757 Net income (loss) 46,279 49,389 13,465 (62,854 ) 46,279 Net gain attributable to noncontrolling interests — — (47 ) — (47 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 46,279 $ 49,389 $ 13,418 $ (62,854 ) $ 46,232 Other comprehensive (loss) income: Foreign currency translation loss — — (31,959 ) — (31,959 ) Gain on derivative instruments 7,380 — — — 7,380 Other comprehensive income (loss) 7,380 — (31,959 ) — (24,579 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 53,659 $ 49,389 $ (18,541 ) $ (62,854 ) $ 21,653 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended September 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue before provision for doubtful accounts $ — $ 440,423 $ 288,289 $ — $ 728,712 Provision for doubtful accounts — (10,310 ) (1,688 ) — (11,998 ) Revenue — 430,113 286,601 — 716,714 Salaries, wages and benefits 4,175 225,001 156,386 — 385,562 Professional fees — 24,385 28,657 — 53,042 Supplies — 18,843 9,809 — 28,652 Rents and leases — 8,127 10,922 — 19,049 Other operating expenses — 55,077 27,251 — 82,328 Depreciation and amortization — 16,963 19,479 — 36,442 Interest expense, net 15,933 19,304 9,278 — 44,515 Transaction-related expenses — 2,211 3,454 — 5,665 Total expenses 20,108 369,911 265,236 — 655,255 (Loss) income before income taxes (20,108 ) 60,202 21,365 — 61,459 Equity in earnings of subsidiaries 55,925 — — (55,925 ) — (Benefit from) provision for income taxes (9,672 ) 21,202 4,440 — 15,970 Net income (loss) 45,489 39,000 16,925 (55,925 ) 45,489 Net loss attributable to noncontrolling interests — — 129 — 129 Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 45,489 $ 39,000 $ 17,054 $ (55,925 ) $ 45,618 Other comprehensive (loss) income: Foreign currency translation gain — — 69,622 — 69,622 Loss on derivative instruments (9,402 ) — — — (9,402 ) Other comprehensive (loss) income (9,402 ) — 69,622 — 60,220 Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 36,087 $ 39,000 $ 86,676 $ (55,925 ) $ 105,838 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Nine Months Ended September 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ — $ 1,347,468 $ 921,427 $ — $ 2,268,895 Salaries, wages and benefits 19,273 724,650 502,263 — 1,246,186 Professional fees — 73,100 93,888 — 166,988 Supplies — 57,143 31,815 — 88,958 Rents and leases — 24,844 35,546 — 60,390 Other operating expenses — 168,923 97,054 — 265,977 Depreciation and amortization — 55,640 63,720 — 119,360 Interest expense, net 47,307 69,954 20,445 — 137,706 Debt extinguishment costs 940 — — — 940 Transaction-related expenses — 7,382 2,626 — 10,008 Total expenses 67,520 1,181,636 847,357 — 2,096,513 (Loss) income before income taxes (67,520 ) 165,832 74,070 — 172,382 Equity in earnings of subsidiaries 206,204 — — (206,204 ) — (Benefit from) provision for income taxes (17,359 ) 22,985 10,713 — 16,339 Net income (loss) 156,043 142,847 63,357 (206,204 ) 156,043 Net gain attributable to noncontrolling interests — — (156 ) — (156 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 156,043 $ 142,847 $ 63,201 $ (206,204 ) $ 155,887 Other comprehensive (loss) income: Foreign currency translation loss — — (82,778 ) — (82,778 ) Gain on derivative instruments 16,434 — — — 16,434 Other comprehensive income (loss) 16,434 — (82,778 ) — (66,344 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 172,477 $ 142,847 $ (19,577 ) $ (206,204 ) $ 89,543 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Nine Months Ended September 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue before provision for doubtful accounts $ — $ 1,311,937 $ 831,759 $ — $ 2,143,696 Provision for doubtful accounts — (28,007 ) (3,885 ) — (31,892 ) Revenue — 1,283,930 827,874 — 2,111,804 Salaries, wages and benefits 19,007 675,206 451,365 — 1,145,578 Professional fees — 69,796 72,976 — 142,772 Supplies — 56,502 28,498 — 85,000 Rents and leases — 25,139 32,316 — 57,455 Other operating expenses — 164,596 84,565 — 249,161 Depreciation and amortization — 48,918 56,338 — 105,256 Interest expense, net 46,392 57,054 27,331 — 130,777 Debt extinguishment costs 810 — — — 810 Transaction-related expenses — 6,219 12,617 — 18,836 Total expenses 66,209 1,103,430 766,006 — 1,935,645 (Loss) income before income taxes (66,209 ) 180,500 61,868 — 176,159 Equity in earnings of subsidiaries 163,931 — — (163,931 ) — (Benefit from) provision for income taxes (32,178 ) 66,124 12,313 — 46,259 Net income (loss) 129,900 114,376 49,555 (163,931 ) 129,900 Net loss attributable to noncontrolling interests — — 306 — 306 Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 129,900 $ 114,376 $ 49,861 $ (163,931 ) $ 130,206 Other comprehensive (loss) income: Foreign currency translation gain — — 188,744 — 188,744 Loss on derivative instruments (24,354 ) — — — (24,354 ) Other comprehensive (loss) income (24,354 ) — 188,744 — 164,390 Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 105,546 $ 114,376 $ 238,605 $ (163,931 ) $ 294,596 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Operating activities: Net income (loss) $ 156,043 $ 142,847 $ 63,357 $ (206,204 ) $ 156,043 Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: Equity in earnings of subsidiaries (206,204 ) — — 206,204 — Depreciation and amortization — 55,640 63,720 — 119,360 Amortization of debt issuance costs 8,065 — (302 ) — 7,763 Equity-based compensation expense 19,273 — — — 19,273 Deferred income taxes 74 (2,398 ) 586 — (1,738 ) Debt extinguishment costs 940 — — — 940 Other 1,948 1,219 (142 ) — 3,025 Change in operating assets and liabilities: Accounts receivable, net — (39,644 ) (3,608 ) — (43,252 ) Other current assets — 7,898 (4,877 ) — 3,021 Other assets 4,596 3,763 105 (4,596 ) 3,868 Accounts payable and other accrued liabilities — 7,835 1,395 — 9,230 Accrued salaries and benefits — 11,100 (51 ) — 11,049 Other liabilities — 4,548 (4,399 ) — 149 Net cash (used in) provided by continuing operating activities (15,265 ) 192,808 115,784 (4,596 ) 288,731 Net cash used in discontinued operating activities — (2,548 ) — — (2,548 ) Net cash (used in) provided by operating activities (15,265 ) 190,260 115,784 (4,596 ) 286,183 Investing activities: Cash paid for capital expenditures — (149,402 ) (100,587 ) — (249,989 ) Cash paid for real estate acquisitions — (9,391 ) — — (9,391 ) Other — (5,718 ) 2,604 — (3,114 ) Net cash used in investing activities — (164,511 ) (97,983 ) — (262,494 ) Financing activities: Principal payments on long-term debt (31,492 ) (169 ) (4,427 ) 4,596 (31,492 ) Common stock withheld for minimum statutory taxes, net (2,272 ) — — — (2,272 ) Other (1,742 ) (2,885 ) (2,346 ) — (6,973 ) Cash provided by (used in) intercompany activity 50,771 (37,257 ) (13,514 ) — — Net provided by (used in) in financing activities 15,265 (40,311 ) (20,287 ) 4,596 (40,737 ) Effect of exchange rate changes on cash — — (1,314 ) — (1,314 ) Net decrease in cash and cash equivalents — (14,562 ) (3,800 ) — (18,362 ) Cash and cash equivalents at beginning of the period — 46,860 20,430 — 67,290 Cash and cash equivalents at end of the period $ — $ 32,298 $ 16,630 $ — $ 48,928 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2017 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Operating activities: Net income (loss) $ 129,900 $ 114,376 $ 49,555 $ (163,931 ) $ 129,900 Adjustments to reconcile net income (loss) to net cash provided by (used in) continuing operating activities: Equity in earnings of subsidiaries (163,931 ) — — 163,931 — Depreciation and amortization — 48,918 56,338 — 105,256 Amortization of debt issuance costs 7,652 — (312 ) — 7,340 Equity-based compensation expense 19,007 — — — 19,007 Deferred income taxes 156 22,401 6,859 — 29,416 Debt extinguishment costs 810 — — — 810 Other 4,216 1,727 4,729 — 10,672 Change in operating assets and liabilities: Accounts receivable, net — (21,183 ) (7,498 ) — (28,681 ) Other current assets — 1,126 24,973 — 26,099 Other assets 3,479 (705 ) 139 (3,479 ) (566 ) Accounts payable and other accrued liabilities — (22,372 ) (4,009 ) — (26,381 ) Accrued salaries and benefits — (4,759 ) (3,178 ) — (7,937 ) Other liabilities — 4,084 3,593 — 7,677 Net cash provided by (used in) continuing operating activities 1,289 143,613 131,189 (3,479 ) 272,612 Net cash used in discontinued operating activities — (1,261 ) — — (1,261 ) Net cash provided by (used in) operating activities 1,289 142,352 131,189 (3,479 ) 271,351 Investing activities: Cash paid for capital expenditures — (114,130 ) (79,687 ) — (193,817 ) Cash paid for real estate acquisitions — (33,297 ) — — (33,297 ) Other — (7,984 ) 1,922 — (6,062 ) Net cash used in investing activities — (155,411 ) (77,765 ) — (233,176 ) Financing activities: Principal payments on long-term debt (25,913 ) — (3,479 ) 3,479 (25,913 ) Common stock withheld for minimum statutory taxes, net (3,278 ) — — — (3,278 ) Other — 1,649 — — 1,649 Cash provided by (used in) intercompany activity 27,902 39,443 (67,345 ) — — Net (used in) provided by in financing activities (1,289 ) 41,092 (70,824 ) 3,479 (27,542 ) Effect of exchange rate changes on cash — — 7,965 — 7,965 Net increase (decrease) in cash and cash equivalents — 28,033 (9,435 ) — 18,598 Cash and cash equivalents at beginning of the period — 15,681 41,382 — 57,063 Cash and cash equivalents at end of the period $ — $ 43,714 $ 31,947 $ — $ 75,661 |