Supplemental Condensed Consolidating Financial Information | (11) Supplemental Condensed Consolidating Financial Information Certain of our senior notes are guaranteed by a group of subsidiaries (the “Guarantors”). The Guarantors, each of which is a 100% directly owned subsidiary of Universal Health Services, Inc., fully and unconditionally guarantee the senior notes on a joint and several basis, subject to certain customary release provisions. The following financial statements present condensed consolidating financial data for (i) Universal Health Services, Inc. (on a parent company only basis), (ii) the combined Guarantors, (iii) the combined non guarantor subsidiaries (all other subsidiaries), (iv) an elimination column for adjustments to arrive at the information for the parent company, Guarantors, and non guarantors on a consolidated basis, and (v) the parent company and our subsidiaries on a consolidated basis. Investments in subsidiaries are accounted for by the parent company and the Guarantors using the equity method for this presentation. Results of operations of subsidiaries are therefore classified in the parent company’s and Guarantors’ investment in subsidiaries accounts. The elimination entries set forth in the following condensed consolidating financial statements eliminate distributed and undistributed income of subsidiaries, investments in subsidiaries, and intercompany balances and transactions between the parent, Guarantors, and non guarantors. UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Net revenues before provision for doubtful accounts $ 0 $ 1,690,272 $ 770,481 $ (8,073 ) $ 2,452,680 Less: Provision for doubtful accounts 0 114,894 62,582 0 177,476 Net revenues 0 1,575,378 707,899 (8,073 ) 2,275,204 Operating charges: Salaries, wages and benefits 0 745,230 298,834 0 1,044,064 Other operating expenses 0 367,145 176,236 (7,670 ) 535,711 Supplies expense 0 145,631 95,348 0 240,979 Depreciation and amortization 0 69,057 28,200 0 97,257 Lease and rental expense 0 14,144 9,455 (403 ) 23,196 Electronic health records incentive income 0 (1,395 ) 0 0 (1,395 ) 0 1,339,812 608,073 (8,073 ) 1,939,812 Income from operations 0 235,566 99,826 0 335,392 Interest expense 26,032 1,166 486 0 27,684 Interest (income) expense, affiliate 0 23,055 (23,055 ) 0 0 Equity in net income of consolidated affiliates (198,261 ) (60,788 ) 0 259,049 0 Income before income taxes 172,229 272,133 122,395 (259,049 ) 307,708 Provision for income taxes (9,964 ) 90,739 25,529 0 106,304 Net income 182,193 181,394 96,866 (259,049 ) 201,404 Less: Income attributable to noncontrolling interests 0 0 19,211 0 19,211 Net income attributable to UHS $ 182,193 $ 181,394 $ 77,655 $ (259,049 ) $ 182,193 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Net revenues before provision for doubtful accounts $ 0 $ 3,351,884 $ 1,496,561 $ (15,664 ) $ 4,832,781 Less: Provision for doubtful accounts 0 221,198 111,026 0 332,224 Net revenues 0 3,130,686 1,385,535 (15,664 ) 4,500,557 Operating charges: Salaries, wages and benefits 0 1,485,784 589,983 0 2,075,767 Other operating expenses 0 718,725 337,922 (14,970 ) 1,041,677 Supplies expense 0 286,992 192,728 0 479,720 Depreciation and amortization 0 138,702 57,553 0 196,255 Lease and rental expense 0 27,899 18,882 (694 ) 46,087 Electronic health records incentive income 0 (1,395 ) 0 0 (1,395 ) 0 2,656,707 1,197,068 (15,664 ) 3,838,111 Income from operations 0 473,979 188,467 0 662,446 Interest expense 54,544 2,393 784 0 57,721 Interest (income) expense, affiliate 0 46,109 (46,109 ) 0 0 Equity in net income of consolidated affiliates (390,159 ) (120,303 ) 0 510,462 0 Income before income taxes 335,615 545,780 233,792 (510,462 ) 604,725 Provision for income taxes (20,877 ) 182,869 47,006 0 208,998 Net income 356,492 362,911 186,786 (510,462 ) 395,727 Less: Income attributable to noncontrolling interests 0 0 39,235 0 39,235 Net income attributable to UHS $ 356,492 $ 362,911 $ 147,551 $ (510,462 ) $ 356,492 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Net revenues before provision for doubtful accounts $ 0 $ 1,547,499 $ 687,743 $ (7,521 ) $ 2,227,721 Less: Provision for doubtful accounts 0 121,531 54,424 0 175,955 Net revenues 0 1,425,968 633,319 (7,521 ) 2,051,766 Operating charges: Salaries, wages and benefits 0 688,041 273,879 0 961,920 Other operating expenses 0 311,145 156,596 (7,076 ) 460,665 Supplies expense 0 136,754 87,020 0 223,774 Depreciation and amortization 0 64,622 26,069 0 90,691 Lease and rental expense 0 14,444 9,459 (445 ) 23,458 Electronic health records incentive income 0 (1,704 ) (470 ) 0 (2,174 ) 0 1,213,302 552,553 (7,521 ) 1,758,334 Income from operations 0 212,666 80,766 0 293,432 Interest expense 33,589 1,147 351 0 35,087 Interest (income) expense, affiliate 0 22,112 (22,112 ) 0 0 Equity in net income of consolidated affiliates (172,404 ) (49,911 ) 0 222,315 0 Income before income taxes 138,815 239,318 102,527 (222,315 ) 258,345 Provision for income taxes (12,856 ) 84,448 20,139 0 91,731 Net income 151,671 154,870 82,388 (222,315 ) 166,614 Less: Income attributable to noncontrolling interests 0 0 14,943 0 14,943 Net income attributable to UHS $ 151,671 $ 154,870 $ 67,445 $ (222,315 ) $ 151,671 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Net revenues before provision for doubtful accounts $ 0 $ 3,025,958 $ 1,362,939 $ (14,678 ) $ 4,374,219 Less: Provision for doubtful accounts 0 257,517 126,622 0 384,139 Net revenues 0 2,768,441 1,236,317 (14,678 ) 3,990,080 Operating charges: Salaries, wages and benefits 0 1,357,294 539,991 0 1,897,285 Other operating expenses 0 565,860 308,730 (14,017 ) 860,573 Supplies expense 0 268,229 171,343 0 439,572 Depreciation and amortization 0 132,336 51,714 0 184,050 Lease and rental expense 0 28,793 18,664 (661 ) 46,796 Electronic health records incentive income 0 (2,134 ) (470 ) 0 (2,604 ) 0 2,350,378 1,089,972 (14,678 ) 3,425,672 Income from operations 0 418,063 146,345 0 564,408 Interest expense 67,162 1,971 1,147 0 70,280 Interest (income) expense, affiliate 0 44,224 (44,224 ) 0 0 Equity in net income of consolidated affiliates (331,205 ) (92,863 ) 0 424,068 0 Income before income taxes 264,043 464,731 189,422 (424,068 ) 494,128 Provision for income taxes (25,706 ) 163,201 38,167 0 175,662 Net income 289,749 301,530 151,255 (424,068 ) 318,466 Less: Income attributable to noncontrolling interests 0 0 28,717 0 28,717 Net income attributable to UHS $ 289,749 $ 301,530 $ 122,538 $ (424,068 ) $ 289,749 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Net income $ 182,193 $ 181,394 $ 96,866 $ (259,049 ) $ 201,404 Other comprehensive income (loss): Unrealized derivative gains on cash flow hedges 806 0 0 0 806 Amortization of terminated hedge (84 ) 0 0 0 (84 ) Foreign currency translation adjustment 2,626 2,626 0 (2,626 ) 2,626 Other comprehensive income before tax 3,348 2,626 0 (2,626 ) 3,348 Income tax expense related to items of other comprehensive income 715 0 0 0 715 Total other comprehensive income, net of tax 2,633 2,626 0 (2,626 ) 2,633 Comprehensive income 184,826 184,020 96,866 (261,675 ) 204,037 Less: Comprehensive income attributable to noncontrolling interests 0 0 19,211 0 19,211 Comprehensive income attributable to UHS $ 184,826 $ 184,020 $ 77,655 $ (261,675 ) $ 184,826 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Net income $ 356,492 $ 362,911 $ 186,786 $ (510,462 ) $ 395,727 Other comprehensive income (loss): Unrealized derivative gains on cash flow hedges 4,938 0 0 0 4,938 Amortization of terminated hedge (168 ) 0 0 0 (168 ) Foreign currency translation adjustment 2,208 2,208 0 (2,208 ) 2,208 Other comprehensive income before tax 6,978 2,208 0 (2,208 ) 6,978 Income tax expense related to items of other comprehensive income 2,212 0 0 0 2,212 Total other comprehensive income, net of tax 4,766 2,208 0 (2,208 ) 4,766 Comprehensive income 361,258 365,119 186,786 (512,670 ) 400,493 Less: Comprehensive income attributable to noncontrolling interests 0 0 39,235 0 39,235 Comprehensive income attributable to UHS $ 361,258 $ 365,119 $ 147,551 $ (512,670 ) $ 361,258 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE THREE MONTHS ENDED JUNE 30, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Net income $ 151,671 $ 154,870 $ 82,388 $ (222,315 ) $ 166,614 Other comprehensive income (loss): Unrealized derivative gains on cash flow hedges 4,465 0 0 0 4,465 Amortization of terminated hedge (84 ) 0 0 0 (84 ) Other comprehensive income before tax 4,381 0 0 0 4,381 Income tax expense related to items of other comprehensive income 1,620 0 0 0 1,620 Total other comprehensive income, net of tax 2,761 0 0 0 2,761 Comprehensive income 154,432 154,870 82,388 (222,315 ) 169,375 Less: Comprehensive income attributable to noncontrolling interests 0 0 14,943 0 14,943 Comprehensive income attributable to UHS $ 154,432 $ 154,870 $ 67,445 $ (222,315 ) $ 154,432 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED JUNE 30, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Net income $ 289,749 $ 301,530 $ 151,255 $ (424,068 ) $ 318,466 Other comprehensive income (loss): Unrealized derivative gains on cash flow hedges 8,210 0 0 0 8,210 Amortization of terminated hedge (168 ) 0 0 0 (168 ) Other comprehensive income before tax 8,042 0 0 0 8,042 Income tax expense related to items of other comprehensive income 2,974 0 0 0 2,974 Total other comprehensive income, net of tax 5,068 0 0 0 5,068 Comprehensive income 294,817 301,530 151,255 (424,068 ) 323,534 Less: Comprehensive income attributable to noncontrolling interests 0 0 28,717 0 28,717 Comprehensive income attributable to UHS $ 294,817 $ 301,530 $ 122,538 $ (424,068 ) $ 294,817 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Assets Current assets: Cash and cash equivalents $ 0 $ 29,556 12,908 $ 0 $ 42,464 Accounts receivable, net 0 947,030 413,943 0 1,360,973 Supplies 0 67,001 42,116 0 109,117 Deferred income taxes 122,658 2,199 0 0 124,857 Other current assets 0 60,873 10,675 0 71,548 Total current assets 122,658 1,106,659 479,642 0 1,708,959 Investments in subsidiaries 7,405,907 1,781,599 0 (9,187,506 ) 0 Intercompany receivable 0 0 517,996 (517,996 ) 0 Intercompany note receivable 0 0 1,222,637 (1,222,637 ) 0 Property and equipment 0 4,579,230 1,792,537 0 6,371,767 Less: accumulated depreciation 0 (1,794,709 ) (891,021 ) 0 (2,685,730 ) 0 2,784,521 901,516 0 3,686,037 Other assets: Goodwill 0 2,789,994 526,951 0 3,316,945 Deferred charges 28,887 5,659 2,381 0 36,927 Other 11,906 272,316 45,469 0 329,691 $ 7,569,358 $ 8,740,748 $ 3,696,592 $ (10,928,139 ) $ 9,078,559 Liabilities and Stockholders’ Equity Current liabilities: Current maturities of long-term debt $ 50,074 $ 1,206 $ 22,527 $ 0 $ 73,807 Accounts payable and accrued liabilities 17,137 1,004,946 73,998 0 1,096,081 Federal and state taxes 24,423 0 0 0 24,423 Total current liabilities 91,634 1,006,152 96,525 0 1,194,311 Intercompany payable 208,304 309,692 0 (517,996 ) 0 Other noncurrent liabilities 1,385 207,405 70,491 0 279,281 Long-term debt 2,935,170 17,401 8,944 0 2,961,515 Intercompany note payable 0 1,222,637 0 (1,222,637 ) 0 Deferred income taxes 271,109 0 0 0 271,109 Redeemable noncontrolling interests 0 0 250,533 0 250,533 UHS common stockholders’ equity 4,061,756 5,977,461 3,210,045 (9,187,506 ) 4,061,756 Noncontrolling interest 0 0 60,054 0 60,054 Total equity 4,061,756 5,977,461 3,270,099 (9,187,506 ) 4,121,810 $ 7,569,358 $ 8,740,748 $ 3,696,592 $ (10,928,139 ) $ 9,078,559 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING BALANCE SHEET AS OF DECEMBER 31, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Assets Current assets: Cash and cash equivalents $ 0 $ 21,784 $ 10,285 $ 0 $ 32,069 Accounts receivable, net 0 933,971 348,764 0 1,282,735 Supplies 0 67,847 40,268 0 108,115 Deferred income taxes 113,822 743 0 0 114,565 Other current assets 0 62,431 15,223 0 77,654 Total current assets 113,822 1,086,776 414,540 0 1,615,138 Investments in subsidiaries 7,013,540 1,661,296 0 (8,674,836 ) 0 Intercompany receivable 103,808 0 408,682 (512,490 ) 0 Intercompany note receivable 0 0 1,222,637 (1,222,637 ) 0 Property and equipment 0 4,494,567 1,717,463 0 6,212,030 Less: accumulated depreciation 0 (1,686,192 ) (846,149 ) 0 (2,532,341 ) 0 2,808,375 871,314 0 3,679,689 Other assets: Goodwill 0 2,764,555 526,658 0 3,291,213 Deferred charges 32,379 5,402 2,538 0 40,319 Other 9,601 283,302 55,181 0 348,084 $ 7,273,150 $ 8,609,706 $ 3,501,550 $ (10,409,963 ) $ 8,974,443 Liabilities and Stockholders’ Equity Current liabilities: Current maturities of long-term debt $ 44,874 1,260 22,185 0 $ 68,319 Accounts payable and accrued liabilities 20,245 1,051,309 41,508 0 1,113,062 Federal and state taxes 1,446 0 0 0 1,446 Total current liabilities 66,565 1,052,569 63,693 0 1,182,827 Intercompany payable 0 512,490 0 (512,490 ) 0 Other noncurrent liabilities 1,322 189,456 77,777 0 268,555 Long-term debt 3,187,103 20,212 2,900 0 3,210,215 Intercompany note payable 0 1,222,637 0 (1,222,637 ) 0 Deferred income taxes 282,214 0 0 0 282,214 Redeemable noncontrolling interests 0 0 239,552 0 239,552 UHS common stockholders’ equity 3,735,946 5,612,342 3,062,494 (8,674,836 ) 3,735,946 Noncontrolling interest 0 0 55,134 0 55,134 Total equity 3,735,946 5,612,342 3,117,628 (8,674,836 ) 3,791,080 $ 7,273,150 $ 8,609,706 $ 3,501,550 $ (10,409,963 ) $ 8,974,443 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2015 (amounts in thousands) Parent Guarantors Non Consolidating Total Net cash (used in) provided by operating activities $ (9,690 ) 333,512 207,781 $ $ 531,603 Cash Flows from Investing Activities: Property and equipment additions, net of disposals 0 (97,857 ) (72,723 ) 0 (170,580 ) Acquisition of property and businesses 0 (22,513 ) (11,987 ) 0 (34,500 ) Net cash used in investing activities 0 (120,370 ) (84,710 ) 0 (205,080 ) Cash Flows from Financing Activities: Reduction of long-term debt (252,189 ) (2,865 ) (604 ) 0 (255,658 ) Additional borrowings 5,200 0 0 0 5,200 Repurchase of common shares (68,157 ) 0 0 0 (68,157 ) Dividends paid (19,804 ) 0 0 0 (19,804 ) Issuance of common stock 4,039 0 0 0 4,039 Excess income tax benefits related to stock-based compensation 28,489 0 0 0 28,489 Profit distributions to noncontrolling interests 0 0 (23,295 ) 0 (23,295 ) Proceeds received from sale/leaseback of real property 0 0 12,765 0 12,765 Changes in intercompany balances with affiliates, net 312,112 (202,798 ) (109,314 ) 0 0 Net cash provided by (used in) financing activities 9,690 (205,663 ) (120,448 ) 0 (316,421 ) Effect of exchange rate changes on cash and cash equivalents 0 293 0 0 293 Increase in cash and cash equivalents 0 7,772 2,623 0 10,395 Cash and cash equivalents, beginning of period 0 21,784 10,285 0 32,069 Cash and cash equivalents, end of period $ 0 $ 29,556 $ 12,908 $ 0 $ 42,464 UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS FOR THE SIX MONTHS ENDED JUNE 30, 2014 (amounts in thousands) Parent Guarantors Non Consolidating Total Net cash provided by operating activities $ 6,497 256,770 195,149 $ 0 $ 458,416 Cash Flows from Investing Activities: Property and equipment additions, net of disposals 0 (116,688 ) (70,098 ) 0 (186,786 ) Proceeds received from sale of assets and businesses 0 11,450 0 0 11,450 Cash paid/reserved related to acquisition of property and businesses 0 (67,699 ) (3,301 ) 0 (71,000 ) Costs incurred for purchase and implementation of electronic health records application 0 (8,399 ) 0 0 (8,399 ) Net cash used in investing activities 0 (181,336 ) (73,399 ) 0 (254,735 ) Cash Flows from Financing Activities: Reduction of long-term debt (167,755 ) (317 ) (11,054 ) 0 (179,126 ) Repurchase of common shares (35,773 ) 0 0 0 (35,773 ) Dividends paid (9,884 ) 0 0 0 (9,884 ) Issuance of common stock 3,287 0 0 0 3,287 Excess income tax benefits related to stock-based compensation 28,493 0 0 0 28,493 Profit distributions to noncontrolling interests 0 0 (13,184 ) 0 (13,184 ) Changes in intercompany balances with affiliates, net 175,135 (78,577 ) (96,558 ) 0 0 Net cash (used in) provided by financing activities (6,497 ) (78,894 ) (120,796 ) 0 (206,187 ) (Decrease) increase in cash and cash equivalents 0 (3,460 ) 954 0 (2,506 ) Cash and cash equivalents, beginning of period 0 7,990 9,248 0 17,238 Cash and cash equivalents, end of period $ 0 $ 4,530 $ 10,202 $ 0 $ 14,732 |