Consolidating Financial Statements | 13. Consolidating Financial Statements In accordance with the provisions of the 2012 Indenture, as 100%-owned subsidiaries of UHS, Surgical Services and RES have jointly and severally guaranteed all the Company’s Obligations (as defined in the 2012 Indenture) on a full and unconditional basis. Consolidating financial information of UHS and the guarantors is presented on the following pages. Universal Hospital Services, Inc. Consolidating Balance Sheets (in thousands, except share and per share information) (unaudited) March 31, 2017 Parent Subsidiaries Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 72,738 $ 11,155 $ — $ 83,893 Due from affiliates 30,922 — (30,922) — Inventories 4,762 5,829 — 10,591 Other current assets 6,479 558 — 7,037 Total current assets 114,901 17,542 (30,922) 101,521 Property and equipment: Medical equipment 559,632 56,772 — 616,404 Property and office equipment 85,563 11,058 — 96,621 Accumulated depreciation (471,232) (43,519) — (514,751) Total property and equipment, net 173,963 24,311 — 198,274 Other long-term assets: Goodwill 283,141 60,839 — 343,980 Investment in subsidiary 73,179 — (73,179) — Other intangibles, net 139,179 15,187 — 154,366 Other 1,350 823 — 2,173 Total assets $ 785,713 $ 118,702 $ (104,101) $ 800,314 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,849 $ 1,432 $ — $ 5,281 Book overdrafts 4,406 229 — 4,635 Due to affiliates — 30,922 (30,922) — Accounts payable 19,802 3,761 — 23,563 Accrued compensation 10,000 1,886 — 11,886 Accrued interest 6,436 — — 6,436 Other accrued expenses 13,805 936 — 14,741 Total current liabilities 58,298 39,166 (30,922) 66,542 Long-term debt, less current portion 725,399 3,436 — 728,835 Pension and other long-term liabilities 12,107 — — 12,107 Deferred income taxes, net 50,564 2,759 — 53,323 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 245,781 76,013 (76,028) 245,766 Accumulated deficit (295,940) (2,849) — (298,789) Accumulated loss in subsidiary (2,849) — 2,849 — Accumulated other comprehensive loss (7,647) — — (7,647) Total Universal Hospital Services, Inc. (deficit) equity (60,655) 73,164 (73,179) (60,670) Noncontrolling interest — 177 — 177 Total (deficit) equity (60,655) 73,341 (73,179) (60,493) Total liabilities and (deficit) equity $ 785,713 $ 118,702 $ (104,101) $ 800,314 Universal Hospital Services, Inc. Consolidating Balance Sheets (in thousands, except share and per share information) (unaudited) December 31, 2016 Parent Subsidiaries Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 71,802 $ 12,462 $ — $ 84,264 Due from affiliates 28,523 — (28,523) — Inventories 4,754 6,331 — 11,085 Other current assets 10,501 597 — 11,098 Total current assets 115,580 19,390 (28,523) 106,447 Property and equipment: Medical equipment 562,422 55,630 — 618,052 Property and office equipment 83,716 11,130 — 94,846 Accumulated depreciation (462,167) (42,082) — (504,249) Total property and equipment, net 183,971 24,678 — 208,649 Other long-term assets: Goodwill 283,141 60,625 — 343,766 Investment in subsidiary 72,624 — (72,624) — Other intangibles, net 140,944 16,427 — 157,371 Other 1,397 493 — 1,890 Total assets $ 797,657 $ 121,613 $ (101,147) $ 818,123 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,990 $ 1,464 $ — $ 5,454 Book overdrafts 9,834 866 — 10,700 Due to affiliates — 28,523 (28,523) — Accounts payable 31,586 7,233 — 38,819 Accrued compensation 17,196 2,710 — 19,906 Accrued interest 18,696 — — 18,696 Other accrued expenses 15,426 1,250 — 16,676 Total current liabilities 96,728 42,046 (28,523) 110,251 Long-term debt, less current portion 698,050 3,813 — 701,863 Pension and other long-term liabilities 12,274 3 — 12,277 Deferred income taxes, net 50,256 2,961 — 53,217 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 245,001 75,799 (75,814) 244,986 Accumulated deficit (293,636) (3,190) — (296,826) Accumulated loss in subsidiary (3,190) — 3,190 — Accumulated other comprehensive loss (7,826) — — (7,826) Total Universal Hospital Services, Inc. (deficit) equity (59,651) 72,609 (72,624) (59,666) Noncontrolling interest — 181 — 181 Total (deficit) equity (59,651) 72,790 (72,624) (59,485) Total liabilities and (deficit) equity $ 797,657 $ 121,613 $ (101,147) $ 818,123 Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended March 31, 2017 Parent Subsidiaries Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenue Medical equipment solutions $ 78,660 $ — $ — $ 78,660 Clinical engineering solutions 29,289 5,373 — 34,662 Surgical services — 17,330 — 17,330 Total revenues 107,949 22,703 — 130,652 Cost of Revenue Cost of medical equipment solutions 33,797 — — 33,797 Cost of clinical engineering solutions 22,575 3,931 — 26,506 Cost of surgical services — 9,456 — 9,456 Medical equipment depreciation 13,543 1,583 — 15,126 Total costs of revenues 69,915 14,970 — 84,885 Gross margin 38,034 7,733 — 45,767 Selling, general and administrative 27,722 6,419 — 34,141 Operating income 10,312 1,314 — 11,626 Equity in earnings of subsidiary (414) — 414 — Interest expense 12,749 545 — 13,294 (Loss) income before income taxes and noncontrolling interest (2,023) 769 (414) (1,668) (Benefit) provision for income taxes (133) 355 — 222 Consolidated net (loss) income (1,890) 414 (414) (1,890) Net income attributable to noncontrolling interest — 73 — 73 Net (loss) income attributable to Universal Hospital Services, Inc. $ (1,890) $ 341 $ (414) $ (1,963) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended March 31, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Revenue Medical equipment solutions $ 80,230 $ — $ — $ 80,230 Clinical engineering solutions 25,578 — — 25,578 Surgical services — 16,318 — 16,318 Total revenues 105,808 16,318 — 122,126 Cost of Revenue Cost of medical equipment solutions 38,282 — — 38,282 Cost of clinical engineering solutions 20,024 — — 20,024 Cost of surgical services — 8,766 — 8,766 Medical equipment depreciation 13,752 1,417 — 15,169 Total costs of revenues 72,058 10,183 — 82,241 Gross margin 33,750 6,135 — 39,885 Selling, general and administrative 26,336 4,962 — 31,298 Operating income 7,414 1,173 — 8,587 Equity in earnings of subsidiary (367) — 367 — Interest expense 12,525 543 — 13,068 (Loss) income before income taxes and noncontrolling interest (4,744) 630 (367) (4,481) (Benefit) provision for income taxes (104) 263 — 159 Consolidated net (loss) income (4,640) 367 (367) (4,640) Net income attributable to noncontrolling interest — 60 — 60 Net (loss) income attributable to Universal Hospital Services, Inc. $ (4,640) $ 307 $ (367) $ (4,700) Universal Hospital Services, Inc. Consolidating Statements of Comprehensive Income (Loss) (in thousands) (unaudited) Three Months Ended March 31, 2017 Parent Subsidiaries Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Consolidated net (loss) income $ (1,890) $ 414 $ (414) $ (1,890) Other comprehensive income: Gain on minimum pension liability, net of tax 179 — — 179 Total other comprehensive income 179 — — 179 Comprehensive (loss) income (1,711) 414 (414) (1,711) Comprehensive income attributable to noncontrolling interest — 73 — 73 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (1,711) $ 341 $ (414) $ (1,784) Three Months Ended March 31, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Consolidated net (loss) income $ (4,640) $ 367 $ (367) $ (4,640) Other comprehensive income: Gain on minimum pension liability, net of tax 186 — — 186 Total other comprehensive income 186 — — 186 Comprehensive (loss) income (4,454) 367 (367) (4,454) Comprehensive income attributable to noncontrolling interest — 60 — 60 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (4,454) $ 307 $ (367) $ (4,514) Universal Hospital Services, Inc. Consolidating Statements of Cash Flows (in thousands) (unaudited) Three Months Ended March 31, 2017 Parent Subsidiaries Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (1,890) $ 414 $ (414) $ (1,890) Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: Depreciation 15,899 1,995 — 17,894 Amortization of intangibles, deferred financing costs and bond premium 1,867 1,240 — 3,107 Equity in earnings of subsidiary (414) — 414 — Provision for doubtful accounts 228 (8) — 220 Provision for inventory obsolescence 23 (1) — 22 Non-cash share-based compensation expense 638 120 — 758 Gain on sales and disposals of equipment (712) (35) — (747) Deferred income taxes 308 (202) — 106 Interest on note receivable (4) — — (4) Changes in operating assets and liabilities: Accounts receivable (1,164) 1,315 — 151 Due from affiliates (2,279) — 2,279 — Inventories (31) 503 — 472 Other operating assets 168 (291) — (123) Accounts payable (1,768) (1,296) — (3,064) Other operating liabilities (21,065) (1,141) — (22,206) Net cash (used in) provided by operating activities (10,196) 2,613 2,279 (5,304) Cash flows from investing activities: Medical equipment purchases (13,704) (3,772) — (17,476) Property and office equipment purchases (1,004) (59) — (1,063) Proceeds from disposition of property and equipment 1,340 62 — 1,402 Acquisition and refund of escrow 3,691 — — 3,691 Net cash used in investing activities (9,677) (3,769) — (13,446) Cash flows from financing activities: Proceeds under senior secured credit facility 70,029 — — 70,029 Payments under senior secured credit facility (43,492) — — (43,492) Payments of principal under capital lease obligations (1,258) (409) — (1,667) Distributions to noncontrolling interests — (77) — (77) Proceeds from exercise of parent company stock options 22 — — 22 Due to affiliates — 2,279 (2,279) — Change in book overdrafts (5,428) (637) — (6,065) Net cash provided by financing activities 19,873 1,156 (2,279) 18,750 Net change in cash and cash equivalents — — — — Cash and cash equivalents at the beginning of period — — — — Cash and cash equivalents at the end of period $ — $ — $ — $ — Universal Hospital Services, Inc. Consolidating Statements of Cash Flows (in thousands) (unaudited) Three Months Ended March 31, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (4,640) $ 367 $ (367) $ (4,640) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 16,160 1,762 — 17,922 Amortization of intangibles, deferred financing costs and bond premium 2,209 853 — 3,062 Equity in earnings of subsidiary (367) — 367 — Provision for doubtful accounts 56 36 — 92 Provision for inventory obsolescence 111 33 — 144 Non-cash share-based compensation expense 757 — — 757 Gain on sales and disposals of equipment (1,286) 31 — (1,255) Deferred income taxes 408 (348) — 60 Changes in operating assets and liabilities: Accounts receivable (4,072) 271 — (3,801) Due from affiliates (2,285) — 2,285 — Inventories (428) 474 — 46 Other operating assets (435) (163) — (598) Accounts payable 303 (333) — (30) Other operating liabilities (23,467) (1,042) — (24,509) Net cash (used in) provided by operating activities (16,976) 1,941 2,285 (12,750) Cash flows from investing activities: Medical equipment purchases (11,124) (3,085) — (14,209) Property and office equipment purchases (1,047) (10) — (1,057) Proceeds from disposition of property and equipment 5,324 4 — 5,328 Net cash used in investing activities (6,847) (3,091) — (9,938) Cash flows from financing activities: Proceeds under senior secured credit facility 60,200 — — 60,200 Payments under senior secured credit facility (34,200) — — (34,200) Payments of principal under capital lease obligations (1,211) (301) — (1,512) Payments of deferred financing costs (97) — — (97) Holdback payment related to acquisition — (500) — (500) Distributions to noncontrolling interests — (120) — (120) Dividend and equity distribution payments (24) — — (24) Proceeds from exercise of parent company stock options 7 — — 7 Due to affiliates — 2,285 (2,285) — Change in book overdrafts (852) (214) — (1,066) Net cash used in financing activities 23,823 1,150 (2,285) 22,688 Net change in cash and cash equivalents — — — — Cash and cash equivalents at the beginning of period — — — — Cash and cash equivalents at the end of period $ — $ — $ — $ — |