Supplemental Condensed Consolidating Financial Information | NOTE 12 — SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION During November 2010, HCA Holdings, Inc. issued $1.525 billion aggregate principal amount of 7 3 / 4 % senior unsecured notes due 2021, which were redeemed in full during May 2015. During December 2012, HCA Holdings, Inc. issued $1.000 billion aggregate principal amount of 6.250% senior unsecured notes due 2021. These notes are senior unsecured obligations and are not guaranteed by any of our subsidiaries. HCA Inc., a direct wholly-owned subsidiary of HCA Holdings, Inc., is the obligor under a significant portion of our other indebtedness, including our senior secured credit facilities, senior secured notes and senior unsecured notes (other than the senior unsecured notes issued by HCA Holdings, Inc.). The senior secured notes and senior unsecured notes issued by HCA Inc. are fully and unconditionally guaranteed by HCA Holdings, Inc. The senior secured credit facilities and senior secured notes are fully and unconditionally guaranteed by substantially all existing and future, direct and indirect, 100% owned material domestic subsidiaries that are “Unrestricted Subsidiaries” under our Indenture dated December 16, 1993 (except for certain special purpose subsidiaries that only guarantee and pledge their assets under our senior secured asset-based revolving credit facility). Our summarized condensed consolidating comprehensive income statements for the quarters ended March 31, 2016 and 2015, condensed consolidating balance sheets at March 31, 2016 and December 31, 2015 and condensed consolidating statements of cash flows for the quarters ended March 31, 2016 and 2015, segregating HCA Holdings, Inc. issuer, HCA Inc. issuer, the subsidiary guarantors, the subsidiary non-guarantors and eliminations, follow: HCA HOLDINGS, INC. CONDENSED CONSOLIDATING COMPREHENSIVE INCOME STATEMENT FOR THE QUARTER ENDED MARCH 31, 2016 (Dollars in millions) HCA HCA Inc. Subsidiary Subsidiary Eliminations Condensed Revenues before provision for doubtful accounts $ — $ — $ 5,673 $ 5,377 $ — $ 11,050 Provision for doubtful accounts — — 494 296 — 790 Revenues — — 5,179 5,081 — 10,260 Salaries and benefits — — 2,354 2,348 — 4,702 Supplies — — 898 816 — 1,714 Other operating expenses 2 — 860 995 — 1,857 Electronic health record incentive income — — (3 ) (1 ) — (4 ) Equity in earnings of affiliates (629 ) — (2 ) (10 ) 629 (12 ) Depreciation and amortization — — 227 252 — 479 Interest expense 16 650 (207 ) (43 ) — 416 Losses (gains) on sales of facilities — — 2 (1 ) — 1 Legal claim costs — 12 — — — 12 Management fees — — (160 ) 160 — — (611 ) 662 3,969 4,516 629 9,165 Income (loss) before income taxes 611 (662 ) 1,210 565 (629 ) 1,095 Provision (benefit) for income taxes (83 ) (244 ) 438 173 — 284 Net income (loss) 694 (418 ) 772 392 (629 ) 811 Net income attributable to noncontrolling interests — — 22 95 — 117 Net income (loss) attributable to HCA Holdings, Inc. $ 694 $ (418 ) $ 750 $ 297 $ (629 ) $ 694 Comprehensive income (loss) attributable to HCA Holdings, Inc. $ 665 $ (425 ) $ 752 $ 273 $ (600 ) $ 665 HCA HOLDINGS, INC. CONDENSED CONSOLIDATING COMPREHENSIVE INCOME STATEMENT FOR THE QUARTER ENDED MARCH 31, 2015 (Dollars in millions) HCA HCA Inc. Subsidiary Subsidiary Eliminations Condensed Revenues before provision for doubtful accounts $ — $ — $ 5,201 $ 5,121 $ — $ 10,322 Provision for doubtful accounts — — 296 350 — 646 Revenues — — 4,905 4,771 — 9,676 Salaries and benefits — — 2,217 2,181 — 4,398 Supplies — — 854 784 — 1,638 Other operating expenses 6 — 820 891 — 1,717 Electronic health record incentive income — — (13 ) (6 ) — (19 ) Equity in earnings of affiliates (623 ) — (1 ) (18 ) 623 (19 ) Depreciation and amortization — — 230 243 — 473 Interest expense 46 595 (174 ) (48 ) — 419 Gains on sales of facilities — — (9 ) — — (9 ) Management fees — — (178 ) 178 — — (571 ) 595 3,746 4,205 623 8,598 Income (loss) before income taxes 571 (595 ) 1,159 566 (623 ) 1,078 Provision (benefit) for income taxes (20 ) (224 ) 428 174 — 358 Net income (loss) 591 (371 ) 731 392 (623 ) 720 Net income attributable to noncontrolling interests — — 23 106 — 129 Net income (loss) attributable to HCA Holdings, Inc. $ 591 $ (371 ) $ 708 $ 286 $ (623 ) $ 591 Comprehensive income (loss) attributable to HCA Holdings, Inc. $ 570 $ (366 ) $ 712 $ 256 $ (602 ) $ 570 HCA HOLDINGS, INC. CONDENSED CONSOLIDATING BALANCE SHEET MARCH 31, 2016 (Dollars in millions) HCA Holdings, Inc. Issuer HCA Inc. Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Condensed Consolidated ASSETS Current assets: Cash and cash equivalents $ 1 $ — $ 221 $ 630 $ — $ 852 Accounts receivable, net — — 3,041 2,839 — 5,880 Inventories — — 834 581 — 1,415 Other — — 454 600 — 1,054 1 — 4,550 4,650 — 9,201 Property and equipment, net — — 8,267 6,790 — 15,057 Investments of insurance subsidiaries — — — 425 — 425 Investments in and advances to affiliates 24,980 — 18 156 (24,980 ) 174 Goodwill and other intangible assets — — 1,702 5,011 — 6,713 Other 973 — 19 214 — 1,206 $ 25,954 $ — $ 14,556 $ 17,246 $ (24,980 ) $ 32,776 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 1 $ — $ 1,199 $ 744 $ — $ 1,944 Accrued salaries — — 729 580 — 1,309 Other accrued expenses 303 271 450 895 — 1,919 Long-term debt due within one year — 109 62 55 — 226 304 380 2,440 2,274 — 5,398 Long-term debt, net 992 28,833 212 291 — 30,328 Intercompany balances 31,677 (10,764 ) (23,936 ) 3,023 — — Professional liability risks — — — 1,116 — 1,116 Income taxes and other liabilities 537 568 426 402 — 1,933 33,510 19,017 (20,858 ) 7,106 — 38,775 Stockholders’ (deficit) equity attributable to HCA Holdings, Inc. (7,556 ) (19,017 ) 35,280 8,717 (24,980 ) (7,556 ) Noncontrolling interests — — 134 1,423 — 1,557 (7,556 ) (19,017 ) 35,414 10,140 (24,980 ) (5,999 ) $ 25,954 $ — $ 14,556 $ 17,246 $ (24,980 ) $ 32,776 HCA HOLDINGS, INC. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2015 (Dollars in millions) HCA HCA Inc. Subsidiary Subsidiary Eliminations Condensed ASSETS Current assets: Cash and cash equivalents $ — $ — $ 155 $ 586 $ — $ 741 Accounts receivable, net — — 2,982 2,907 — 5,889 Inventories — — 852 587 — 1,439 Other 223 — 403 537 — 1,163 223 — 4,392 4,617 — 9,232 Property and equipment, net — — 8,328 6,686 — 15,014 Investments of insurance subsidiaries — — — 432 — 432 Investments in and advances to affiliates 24,380 — 14 164 (24,380 ) 178 Goodwill and other intangible assets — — 1,703 5,028 — 6,731 Other 943 — 19 195 — 1,157 $ 25,546 $ — $ 14,456 $ 17,122 $ (24,380 ) $ 32,744 LIABILITIES AND STOCKHOLDERS’ (DEFICIT) EQUITY Current liabilities: Accounts payable $ 2 $ — $ 1,375 $ 793 $ — $ 2,170 Accrued salaries — — 712 521 — 1,233 Other accrued expenses 172 340 458 910 — 1,880 Long-term debt due within one year — 114 65 54 — 233 174 454 2,610 2,278 — 5,516 Long-term debt, net 984 28,756 226 289 — 30,255 Intercompany balances 31,432 (11,171 ) (23,435 ) 3,174 — — Professional liability risks — — — 1,115 — 1,115 Income taxes and other liabilities 555 548 417 384 — 1,904 33,145 18,587 (20,182) 7,240 — 38,790 Stockholders’ (deficit) equity attributable to HCA Holdings, Inc. (7,599 ) (18,587 ) 34,510 8,457 (24,380 ) (7,599 ) Noncontrolling interests — — 128 1,425 — 1,553 (7,599) (18,587) 34,638 9,882 (24,380) (6,046) $ 25,546 $ — $ 14,456 $ 17,122 $ (24,380 ) $ 32,744 HCA HOLDINGS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE QUARTER ENDED MARCH 31, 2016 (Dollars in millions) HCA Holdings, Inc. Issuer HCA Inc. Issuer Subsidiary Guarantors Subsidiary Non- Guarantors Eliminations Condensed Consolidated Cash flows from operating activities: Net income (loss) $ 694 $ (418 ) $ 772 $ 392 $ (629 ) $ 811 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Changes in operating assets and liabilities (36 ) (67 ) (740 ) (303 ) — (1,146 ) Provision for doubtful accounts — — 494 296 — 790 Depreciation and amortization — — 227 252 — 479 Income taxes 360 — — — — 360 Losses (gains) on sales of facilities — — 2 (1 ) — 1 Legal claim costs — 12 — — — 12 Amortization of debt issuance costs — 10 — — — 10 Share-based compensation — — 65 — — 65 Equity in earnings of affiliates (629 ) — — — 629 — Other 19 — (4 ) 2 — 17 Net cash provided by (used in) operating activities 408 (463 ) 816 638 — 1,399 Cash flows from investing activities: Purchase of property and equipment — — (161 ) (348 ) — (509 ) Acquisition of hospitals and health care entities — — — (9 ) — (9 ) Disposition of hospitals and health care entities — — — 4 — 4 Change in investments — — — 11 — 11 Other — — — 7 — 7 Net cash used in investing activities — — (161 ) (335 ) — (496 ) Cash flows from financing activities: Issuance of long-term debt — 3,000 — — — 3,000 Net change in revolving credit facilities — (930 ) — — — (930 ) Repayment of long-term debt — (1,980 ) (17 ) (14 ) — (2,011 ) Distributions to noncontrolling interests — — (16 ) (95 ) — (111 ) Payment of debt issuance costs — (22 ) — — — (22 ) Repurchases of common stock (621 ) — — — — (621 ) Changes in intercompany balances with affiliates, net 311 395 (556 ) (150 ) — — Other (97 ) — — — — (97 ) Net cash (used in) provided by financing activities (407 ) 463 (589 ) (259 ) — (792 ) Change in cash and cash equivalents 1 — 66 44 — 111 Cash and cash equivalents at beginning of period — — 155 586 — 741 Cash and cash equivalents at end of period $ 1 $ — $ 221 $ 630 $ — $ 852 HCA HOLDINGS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE QUARTER ENDED MARCH 31, 2015 (Dollars in millions) HCA HCA Inc. Subsidiary Subsidiary Eliminations Condensed Cash flows from operating activities: Net income (loss) $ 570 $ (371 ) $ 731 $ 392 $ (602 ) $ 720 Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Changes in operating assets and liabilities 17 (79 ) (739 ) (512 ) — (1,313 ) Provision for doubtful accounts — — 296 350 — 646 Depreciation and amortization — — 230 243 — 473 Income taxes 438 — — — — 438 Gains on sales of facilities — — (9 ) — — (9 ) Amortization of debt issuance costs 1 9 — — — 10 Share-based compensation — — 48 — — 48 Equity in earnings of affiliates (602 ) — — — 602 — Other 16 — — (11 ) — 5 Net cash provided by (used in) operating activities 440 (441 ) 557 462 — 1,018 Cash flows from investing activities: Purchase of property and equipment — — (182 ) (264 ) — (446 ) Acquisition of hospitals and health care entities — — (10 ) (18 ) — (28 ) Disposition of hospitals and health care entities — — 14 1 — 15 Change in investments — — 6 16 — 22 Other — — — 5 — 5 Net cash used in investing activities — — (172 ) (260 ) — (432 ) Cash flows from financing activities: Issuance of long-term debt — 1,000 — — — 1,000 Net change in revolving credit facilities — (260 ) — — — (260 ) Repayment of long-term debt — (771 ) (12 ) (8 ) — (791 ) Distributions to noncontrolling interests — — (32 ) (100 ) — (132 ) Payment of debt issuance costs — (11 ) — — — (11 ) Repurchases of common stock (366 ) — — — — (366 ) Changes in intercompany balances with affiliates, net (68 ) 483 (317 ) (98 ) — — Other (6 ) — — — — (6 ) Net cash (used in) provided by financing activities (440 ) 441 (361 ) (206 ) — (566 ) Change in cash and cash equivalents — — 24 (4 ) — 20 Cash and cash equivalents at beginning of period — — 87 479 — 566 Cash and cash equivalents at end of period $ — $ — $ 111 $ 475 $ — $ 586 |