Financial Information for the Company and Its Subsidiaries | 20 . 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 Companyās subsidiaries that guarantee the Companyās 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, 2019 and December 31, 2018, and for the three and nine months ended September 30, 2019 and 2018. 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, 2019 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Current assets: Cash and cash equivalents $ ā $ 63,066 $ 29,834 $ ā $ 92,900 Accounts receivable, net ā 282,407 67,818 ā 350,225 Other current assets ā 78,992 14,796 ā 93,788 Total current assets ā 424,465 112,448 ā 536,913 Property and equipment, net ā 1,313,560 1,817,859 ā 3,131,419 Goodwill ā 1,991,944 432,297 ā 2,424,241 Intangible assets, net ā 58,410 30,618 ā 89,028 Deferred tax assets 1,999 ā 3,371 (1,999 ) 3,371 Investment in subsidiaries 5,369,355 ā ā (5,369,355 ) ā Operating lease right-of-use assets ā 99,517 380,364 ā 479,881 Other assets 251,289 55,571 4,681 (248,269 ) 63,272 Total assets $ 5,622,643 $ 3,943,467 $ 2,781,638 $ (5,619,623 ) $ 6,728,125 Current liabilities: Current portion of long-term debt $ 41,287 $ ā $ ā $ ā $ 41,287 Accounts payable ā 93,817 37,655 ā 131,472 Accrued salaries and benefits ā 87,206 30,477 ā 117,683 Current portion of operating lease liabilities ā 17,595 10,415 ā 28,010 Other accrued liabilities 11,134 48,150 80,470 ā 139,754 Total current liabilities 52,421 246,768 159,017 ā 458,206 Long-term debt 3,133,635 ā 248,269 (248,269 ) 3,133,635 Deferred tax liabilities ā 17,419 47,734 (1,999 ) 63,154 Operating lease liabilities ā 87,700 391,194 ā 478,894 Derivative instrument liabilities 15,896 ā ā ā 15,896 Other liabilities ā 110,037 15,248 ā 125,285 Total liabilities 3,201,952 461,924 861,462 (250,268 ) 4,275,070 Redeemable noncontrolling interests ā ā 32,364 ā 32,364 Total equity 2,420,691 3,481,543 1,887,812 (5,369,355 ) 2,420,691 Total liabilities and equity $ 5,622,643 $ 3,943,467 $ 2,781,638 $ (5,619,623 ) $ 6,728,125 Acadia Healthcare Company, Inc. Condensed Consolidating Balance Sheets December 31, 2018 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Current assets: Cash and cash equivalents $ ā $ 32,471 $ 18,039 $ ā $ 50,510 Accounts receivable, net ā 248,218 69,869 ā 318,087 Other current assets ā 60,160 21,660 ā 81,820 Total current assets ā 340,849 109,568 ā 450,417 Property and equipment, net ā 1,219,803 1,887,963 ā 3,107,766 Goodwill ā 1,936,057 460,355 ā 2,396,412 Intangible assets, net ā 56,611 32,379 ā 88,990 Deferred tax assets ā noncurrent 1,841 ā 3,468 (1,841 ) 3,468 Derivative instruments 60,524 ā ā ā 60,524 Investment in subsidiaries 5,190,771 ā ā (5,190,771 ) ā Other assets 306,495 52,824 9,548 (303,940 ) 64,927 Total assets $ 5,559,631 $ 3,606,144 $ 2,503,281 $ (5,496,552 ) $ 6,172,504 Current liabilities: Current portion of long-term debt $ 34,112 $ ā $ ā $ ā $ 34,112 Accounts payable ā 79,463 38,277 ā 117,740 Accrued salaries and benefits ā 84,150 29,149 ā 113,299 Other accrued liabilities 32,837 42,062 76,327 ā 151,226 Total current liabilities 66,949 205,675 143,753 ā 416,377 Long-term debt 3,159,375 ā 303,940 (303,940 ) 3,159,375 Deferred tax liabilities ā noncurrent ā 31,874 50,339 (1,841 ) 80,372 Other liabilities ā 107,866 46,401 ā 154,267 Total liabilities 3,226,324 345,415 544,433 (305,781 ) 3,810,391 Redeemable noncontrolling interests ā ā 28,806 ā 28,806 Total equity 2,333,307 3,260,729 1,930,042 (5,190,771 ) 2,333,307 Total liabilities and equity $ 5,559,631 $ 3,606,144 $ 2,503,281 $ (5,496,552 ) $ 6,172,504 Acadia Healthcare Company, Inc. Condensed Consolidating Statement of Comprehensive Income (Loss) Three Months Ended September 30, 2019 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ ā $ 476,722 $ 300,529 $ ā $ 777,251 Salaries, wages and benefits 4,039 258,166 166,396 ā 428,601 Professional fees ā 27,955 34,197 ā 62,152 Supplies ā 20,291 10,499 ā 30,790 Rents and leases ā 8,771 11,363 ā 20,134 Other operating expenses ā 60,730 32,245 ā 92,975 Depreciation and amortization ā 20,588 20,032 ā 40,620 Interest expense, net 19,109 22,876 4,659 ā 46,644 Transaction-related expenses ā 4,326 1,449 ā 5,775 Total expenses 23,148 423,703 280,840 ā 727,691 (Loss) income before income taxes (23,148 ) 53,019 19,689 ā 49,560 Equity in earnings of subsidiaries 60,296 ā ā (60,296 ) ā (Benefit from) provision for income taxes (5,575 ) 15,273 (2,861 ) ā 6,837 Net income (loss) 42,723 37,746 22,550 (60,296 ) 42,723 Net income attributable to noncontrolling interests ā ā (157 ) ā (157 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 42,723 $ 37,746 $ 22,393 $ (60,296 ) $ 42,566 Other comprehensive income: Foreign currency translation loss ā ā (59,975 ) ā (59,975 ) Gain on derivative instruments 11,598 ā ā ā 11,598 Other comprehensive income (loss) 11,598 ā (59,975 ) ā (48,377 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 54,321 $ 37,746 $ (37,582 ) $ (60,296 ) $ (5,811 ) 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 $ ā $ 458,061 $ 302,855 $ ā $ 760,916 Salaries, wages and benefits 5,225 245,599 167,093 ā 417,917 Professional fees ā 24,152 35,357 ā 59,509 Supplies ā 19,139 10,322 ā 29,461 Rents and leases ā 8,294 11,572 ā 19,866 Other operating expenses ā 57,495 32,969 ā 90,464 Depreciation and amortization ā 18,857 20,802 ā 39,659 Interest expense, net 17,225 22,768 6,658 ā 46,651 Transaction-related expenses ā 702 1,651 ā 2,353 Total expenses 22,450 397,006 286,424 ā 705,880 (Loss) income before income taxes (22,450 ) 61,055 16,431 ā 55,036 Equity in earnings of subsidiaries 62,854 ā ā (62,854 ) ā (Benefit from) provision for income taxes (5,875 ) 11,666 2,966 ā 8,757 Net income (loss) 46,279 49,389 13,465 (62,854 ) 46,279 Net income attributable to noncontrolling interests ā ā (47 ) ā (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 ā ā (31,959 ) ā (31,959 ) Gain on derivative instruments 7,380 ā ā ā 7,380 Other comprehensive income (loss) 7,380 ā (31,959 ) ā (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) Nine Months Ended September 30, 2019 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Revenue $ ā $ 1,416,790 $ 910,440 $ ā $ 2,327,230 Salaries, wages and benefits 14,322 767,764 506,313 ā 1,288,399 Professional fees ā 79,663 97,925 ā 177,588 Supplies ā 59,753 31,908 ā 91,661 Rents and leases ā 25,890 34,970 ā 60,860 Other operating expenses ā 181,639 99,878 ā 281,517 Depreciation and amortization ā 60,210 62,067 ā 122,277 Interest expense, net 58,825 69,380 15,179 ā 143,384 Transaction-related expenses ā 12,122 3,186 ā 15,308 Total expenses 73,147 1,256,421 851,426 ā 2,180,994 (Loss) income before income taxes (73,147 ) 160,369 59,014 ā 146,236 Equity in earnings of subsidiaries 174,337 ā ā (174,337 ) ā (Benefit from) provision for income taxes (19,245 ) 57,636 (12,590 ) ā 25,801 Net income (loss) 120,435 102,733 71,604 (174,337 ) 120,435 Net gain attributable to noncontrolling interests ā ā (258 ) ā (258 ) Net income (loss) attributable to Acadia Healthcare Company, Inc. $ 120,435 $ 102,733 $ 71,346 $ (174,337 ) $ 120,177 Other comprehensive (loss) income: Foreign currency translation loss ā ā (66,112 ) ā (66,112 ) Gain on derivative instruments 20,495 ā ā ā 20,495 Other comprehensive income (loss) 20,495 ā (66,112 ) ā (45,617 ) Comprehensive income (loss) attributable to Acadia Healthcare Company, Inc. $ 140,930 $ 102,733 $ 5,234 $ (174,337 ) $ 74,560 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 $ ā $ 1,347,468 $ 921,427 $ ā 2,268,895 Salaries, wages and benefits 19,273 724,650 502,263 ā 1,246,186 Professional fees ā 73,100 93,888 ā 166,988 Supplies ā 57,143 31,815 ā 88,958 Rents and leases ā 24,844 35,546 ā 60,390 Other operating expenses ā 168,923 97,054 ā 265,977 Depreciation and amortization ā 55,640 63,720 ā 119,360 Interest expense, net 47,307 69,954 20,445 ā 137,706 Debt extinguishment costs 940 ā ā ā 940 Transaction-related expenses ā 7,382 2,626 ā 10,008 Total expenses 67,520 1,181,636 847,357 ā 2,096,513 (Loss) income before income taxes (67,520 ) 165,832 74,070 ā 172,382 Equity in earnings of subsidiaries 206,204 ā ā (206,204 ) ā (Benefit from) provision for income taxes (17,359 ) 22,985 10,713 ā 16,339 Net income (loss) 156,043 142,847 63,357 (206,204 ) 156,043 Net income attributable to noncontrolling interests ā ā (156 ) ā (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 ā ā (82,778 ) ā (82,778 ) Gain on derivative instruments 16,434 ā ā ā 16,434 Other comprehensive income (loss) 16,434 ā (82,778 ) ā (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 Cash Flows Nine Months Ended September 30, 2019 (In thousands) Parent Combined Subsidiary Guarantors Combined Non- Guarantors Consolidating Adjustments Total Consolidated Amounts Operating activities: Net income (loss) $ 120,435 $ 102,733 $ 71,604 $ (174,337 ) $ 120,435 Adjustments to reconcile net income (loss) to net cash (used in) provided by continuing operating activities: Equity in earnings of subsidiaries (174,337 ) ā ā 174,337 ā Depreciation and amortization ā 60,210 62,067 ā 122,277 Amortization of debt issuance costs 8,926 ā ā ā 8,926 Equity-based compensation expense 14,322 ā ā ā 14,322 Deferred income taxes (158 ) 4,517 791 ā 5,150 Other 2,606 1,643 195 ā 4,444 Change in operating assets and liabilities: Accounts receivable, net ā (28,918 ) (4,038 ) ā (32,956 ) Other current assets ā (2,845 ) (1,067 ) ā (3,912 ) Other assets 3,847 (1,136 ) 1,666 (3,847 ) 530 Accounts payable and other accrued liabilities ā (29,543 ) (6,067 ) ā (35,610 ) Accrued salaries and benefits ā 2,008 2,805 ā 4,813 Other liabilities ā 16,058 (10,948 ) ā 5,110 Net cash (used in) provided by operating activities (24,359 ) 124,727 117,008 (3,847 ) 213,529 Investing activities: Cash paid for acquisitions, net of cash acquired ā (44,900 ) ā ā (44,900 ) Cash paid for capital expenditures ā (135,242 ) (67,480 ) ā (202,722 ) Cash paid for real estate acquisitions ā (6,976 ) ā ā (6,976 ) Settlement of foreign currency derivatives 105,008 ā ā ā 105,008 Other ā 7,615 4,783 ā 12,398 Net cash provided by (used in) investing activities 105,008 (179,503 ) (62,697 ) ā (137,192 ) Financing activities: Borrowings on revolving credit facility 76,573 ā ā ā 76,573 Principal payments on revolving credit facility (76,573 ) ā ā ā (76,573 ) Principal payments on long-term debt (24,738 ) ā (3,847 ) 3,847 (24,738 ) Common stock withheld for minimum statutory taxes, net (1,498 ) ā ā ā (1,498 ) Other (2,375 ) (1,580 ) (1,968 ) ā (5,923 ) Cash (used in) provided by intercompany activity (52,038 ) 86,951 (34,913 ) ā ā Net cash (used in) provided by in financing activities (80,649 ) 85,371 (40,728 ) 3,847 (32,159 ) Effect of exchange rate changes on cash ā ā (1,788 ) ā (1,788 ) Net increase in cash and cash equivalents ā 30,595 11,795 ā 42,390 Cash and cash equivalents at beginning of the period ā 32,471 18,039 ā 50,510 Cash and cash equivalents at end of the period $ ā $ 63,066 $ 29,834 $ ā $ 92,900 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 ) ā ā 206,204 ā Depreciation and amortization ā 55,640 63,720 ā 119,360 Amortization of debt issuance costs 8,065 ā (302 ) ā 7,763 Equity-based compensation expense 19,273 ā ā ā 19,273 Deferred income taxes 74 (2,398 ) 586 ā (1,738 ) Debt extinguishment costs 940 ā ā ā 940 Other 1,948 1,219 (142 ) ā 3,025 Change in operating assets and liabilities: Accounts receivable, net ā (39,644 ) (3,608 ) ā (43,252 ) Other current assets ā 7,898 (4,877 ) ā 3,021 Other assets 4,596 3,763 105 (4,596 ) 3,868 Accounts payable and other accrued liabilities ā 7,835 1,395 ā 9,230 Accrued salaries and benefits ā 11,100 (51 ) ā 11,049 Other liabilities ā 4,548 (4,399 ) ā 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 ā (2,548 ) ā ā (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 ā (149,402 ) (100,587 ) ā (249,989 ) Cash paid for real estate acquisitions ā (9,391 ) ā ā (9,391 ) Other ā (5,718 ) 2,604 ā (3,114 ) Net cash used in investing activities ā (164,511 ) (97,983 ) ā (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 ) ā ā ā (2,272 ) Other (1,742 ) (2,885 ) (2,346 ) ā (6,973 ) Cash provided by (used in) intercompany activity 50,771 (37,257 ) (13,514 ) ā ā Net cash provided by (used in) in financing activities 15,265 (40,311 ) (20,287 ) 4,596 (40,737 ) Effect of exchange rate changes on cash ā ā (1,314 ) ā (1,314 ) Net decrease in cash and cash equivalents ā (14,562 ) (3,800 ) ā (18,362 ) Cash and cash equivalents at beginning of the period ā 46,860 20,430 ā 67,290 Cash and cash equivalents at end of the period $ ā $ 32,298 $ 16,630 $ ā $ 48,928 |