Consolidating Financial Statements | 14. 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) June 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 72,183 $ 11,850 $ — $ 84,033 Due from affiliates 34,500 — (34,500) — Inventories 4,750 5,768 — 10,518 Other current assets 6,718 554 — 7,272 Total current assets 118,151 18,172 (34,500) 101,823 Property and equipment: Medical equipment 559,405 59,403 — 618,808 Property and office equipment 86,444 11,460 — 97,904 Accumulated depreciation (477,830) (46,224) — (524,054) Total property and equipment, net 168,019 24,639 — 192,658 Other long-term assets: Goodwill 283,141 62,983 — 346,124 Investment in subsidiary 74,010 — (74,010) — Other intangibles, net 138,212 17,088 — 155,300 Other 2,356 816 — 3,172 Total assets $ 783,889 $ 123,698 $ (108,510) $ 799,077 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,530 $ 1,433 $ — $ 4,963 Book overdrafts 5,641 494 — 6,135 Due to affiliates — 34,500 (34,500) — Accounts payable 20,608 3,575 — 24,183 Accrued compensation 13,412 2,329 — 15,741 Accrued interest 18,639 — — 18,639 Other accrued expenses 15,964 1,385 — 17,349 Total current liabilities 77,794 43,716 (34,500) 87,010 Long-term debt, less current portion 702,428 3,391 — 705,819 Pension and other long-term liabilities 12,776 1 — 12,777 Deferred income taxes, net 51,044 2,377 — 53,421 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 248,481 76,013 (76,028) 248,466 Accumulated deficit (299,161) (2,018) — (301,179) Accumulated loss in subsidiary (2,018) — 2,018 — Accumulated other comprehensive loss (7,455) — — (7,455) Total Universal Hospital Services, Inc. (deficit) equity (60,153) 73,995 (74,010) (60,168) Noncontrolling interest — 218 — 218 Total (deficit) equity (60,153) 74,213 (74,010) (59,950) Total liabilities and (deficit) equity $ 783,889 $ 123,698 $ (108,510) $ 799,077 Universal Hospital Services, Inc. Consolidating Balance Sheets (in thousands, except share and per share information) (unaudited) December 31, 2016 Parent Subsidiary 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 June 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenue Medical equipment solutions $ 74,396 $ — $ — $ 74,396 Clinical engineering solutions 30,390 4,713 — 35,103 Surgical services — 18,711 — 18,711 Total revenues 104,786 23,424 — 128,210 Cost of Revenue Cost of medical equipment solutions 33,415 — — 33,415 Cost of clinical engineering solutions 24,657 3,227 — 27,884 Cost of surgical services — 9,966 — 9,966 Medical equipment depreciation 13,201 1,729 — 14,930 Total costs of revenues 71,273 14,922 — 86,195 Gross margin 33,513 8,502 — 42,015 Selling, general and administrative 24,606 6,208 — 30,814 Operating income 8,907 2,294 — 11,201 Equity in earnings of subsidiary (929) — 929 — Interest expense 12,585 634 — 13,219 (Loss) income before income taxes and noncontrolling interest (2,749) 1,660 (929) (2,018) (Benefit) provision for income taxes (456) 731 — 275 Consolidated net (loss) income (2,293) 929 (929) (2,293) Net income attributable to noncontrolling interest — 98 — 98 Net (loss) income attributable to Universal Hospital Services, Inc. $ (2,293) $ 831 $ (929) $ (2,391) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended June 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Revenue Medical equipment solutions $ 74,940 $ — $ — $ 74,940 Clinical engineering solutions 25,464 — — 25,464 Surgical services — 17,214 — 17,214 Total revenues 100,404 17,214 — 117,618 Cost of Revenue Cost of medical equipment solutions 33,213 — — 33,213 Cost of clinical engineering solutions 20,644 — — 20,644 Cost of surgical services — 8,956 — 8,956 Medical equipment depreciation 14,628 1,449 — 16,077 Total costs of revenues 68,485 10,405 — 78,890 Gross margin 31,919 6,809 — 38,728 Selling, general and administrative 24,123 4,675 — 28,798 (Gain) on settlement (2,750) — — (2,750) Operating income 10,546 2,134 — 12,680 Equity in earnings of subsidiary (901) — 901 — Interest expense 12,528 533 — 13,061 (Loss) income before income taxes and noncontrolling interest (1,081) 1,601 (901) (381) (Benefit) provision for income taxes (472) 700 — 228 Consolidated net (loss) income (609) 901 (901) (609) Net income attributable to noncontrolling interest — 75 — 75 Net (loss) income attributable to Universal Hospital Services, Inc. $ (609) $ 826 $ (901) $ (684) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Six Months Ended June 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenue Medical equipment solutions $ 153,056 $ — $ — $ 153,056 Clinical engineering solutions 59,679 10,087 — 69,766 Surgical services — 36,041 — 36,041 Total revenues 212,735 46,128 — 258,863 Cost of Revenue Cost of medical equipment solutions 67,211 — — 67,211 Cost of clinical engineering solutions 47,232 7,158 — 54,390 Cost of surgical services — 19,422 — 19,422 Medical equipment depreciation 26,745 3,312 — 30,057 Total costs of revenues 141,188 29,892 — 171,080 Gross margin 71,547 16,236 — 87,783 Selling, general and administrative 52,327 12,628 — 64,955 Operating income 19,220 3,608 — 22,828 Equity in earnings of subsidiary (1,342) — 1,342 — Interest expense 25,334 1,180 — 26,514 (Loss) income before income taxes and noncontrolling interest (4,772) 2,428 (1,342) (3,686) (Benefit) provision for income taxes (589) 1,086 — 497 Consolidated net (loss) income (4,183) 1,342 (1,342) (4,183) Net income attributable to noncontrolling interest — 170 — 170 Net (loss) income attributable to Universal Hospital Services, Inc. $ (4,183) $ 1,172 $ (1,342) $ (4,353) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Six Months Ended June 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Revenue Medical equipment solutions $ 155,170 $ — $ — $ 155,170 Clinical engineering solutions 51,042 — — 51,042 Surgical services — 33,532 — 33,532 Total revenues 206,212 33,532 — 239,744 Cost of Revenue Cost of medical equipment solutions 71,494 — — 71,494 Cost of clinical engineering solutions 40,668 — — 40,668 Cost of surgical services — 17,722 — 17,722 Medical equipment depreciation 28,381 2,866 — 31,247 Total costs of revenues 140,543 20,588 — 161,131 Gross margin 65,669 12,944 — 78,613 Selling, general and administrative 50,459 9,636 — 60,095 (Gain) on settlement (2,750) — — (2,750) Operating income 17,960 3,308 — 21,268 Equity in earnings of subsidiary (1,268) — 1,268 — Interest expense 25,053 1,077 — 26,130 (Loss) income before income taxes and noncontrolling interest (5,825) 2,231 (1,268) (4,862) (Benefit) provision for income taxes (576) 963 — 387 Consolidated net (loss) income (5,249) 1,268 (1,268) (5,249) Net income attributable to noncontrolling interest — 135 — 135 Net (loss) income attributable to Universal Hospital Services, Inc. $ (5,249) $ 1,133 $ (1,268) $ (5,384) Universal Hospital Services, Inc. Consolidating Statements of Comprehensive Income (Loss) (in thousands) (unaudited) Three Months Ended June 30, 2017 Six Months Ended June 30, 2017 Parent Subsidiary Parent Subsidiary Issuer Guarantors Consolidating Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated UHS SS & RES Adjustments Consolidated Consolidated net (loss) income $ (2,293) $ 929 $ (929) $ (2,293) $ (4,183) $ 1,342 $ (1,342) $ (4,183) Other comprehensive income: Gain on minimum pension liability, net of tax 192 — — 192 371 — — 371 Total other comprehensive income 192 — — 192 371 — — 371 Comprehensive (loss) income (2,101) 929 (929) (2,101) (3,812) 1,342 (1,342) (3,812) Comprehensive income attributable to noncontrolling interest — 98 — 98 — 170 — 170 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (2,101) $ 831 $ (929) $ (2,199) $ (3,812) $ 1,172 $ (1,342) $ (3,982) Three Months Ended June 30, 2016 Six Months Ended June 30, 2016 Parent Subsidiary Parent Subsidiary Issuer Guarantor Consolidating Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated UHS Surgical Services Adjustments Consolidated Consolidated net (loss) income $ (609) $ 901 $ (901) $ (609) $ (5,249) $ 1,268 $ (1,268) $ (5,249) Other comprehensive income: Gain on minimum pension liability, net of tax 184 — — 184 370 — — 370 Total other comprehensive income 184 — — 184 370 — — 370 Comprehensive (loss) income (425) 901 (901) (425) (4,879) 1,268 (1,268) (4,879) Comprehensive income attributable to noncontrolling interest — 75 — 75 — 135 — 135 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (425) $ 826 $ (901) $ (500) $ (4,879) $ 1,133 $ (1,268) $ (5,014) Universal Hospital Services, Inc. Consolidating Statements of Cash Flows (in thousands) (unaudited) Six Months Ended June 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (4,183) $ 1,342 $ (1,342) $ (4,183) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 31,538 4,126 — 35,664 Amortization of intangibles, deferred financing costs and bond premium 2,929 2,531 — 5,460 Equity in earnings of subsidiary (1,342) — 1,342 — Provision for doubtful accounts 85 (12) — 73 Provision for inventory obsolescence (10) 132 — 122 Non-cash share-based compensation expense 1,305 246 — 1,551 Gain on sales and disposals of equipment (992) (54) — (1,046) Deferred income taxes 788 (584) — 204 Interest on note receivable (11) — — (11) Changes in operating assets and liabilities: Accounts receivable (466) 624 — 158 Due from affiliates (5,731) — 5,731 — Inventories 14 481 — 495 Other operating assets (134) (280) — (414) Accounts payable (2,435) (1,204) — (3,639) Other operating liabilities (2,430) (951) — (3,381) Net cash provided by operating activities 18,925 6,397 5,731 31,053 Cash flows from investing activities: Medical equipment purchases (19,105) (5,191) — (24,296) Property and office equipment purchases (3,206) (103) — (3,309) Proceeds from disposition of property and equipment 2,010 81 — 2,091 Issuance of note receivable from officer (936) — — (936) Acquisition and refund of escrow 3,691 (5,614) — (1,923) Net cash used in investing activities (17,546) (10,827) — (28,373) Cash flows from financing activities: Proceeds under senior secured credit facility 83,200 — — 83,200 Payments under senior secured credit facility (79,692) — — (79,692) Payments of principal under capital lease obligations (2,623) (796) — (3,419) Distributions to noncontrolling interests — (133) — (133) Proceeds from exercise of parent company stock options 29 — — 29 Contribution from Parent 1,900 — — 1,900 Due to affiliates — 5,731 (5,731) — Change in book overdrafts (4,193) (372) — (4,565) Net cash (used in) provided by financing activities (1,379) 4,430 (5,731) (2,680) 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) Six Months Ended June 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (5,249) $ 1,268 $ (1,268) $ (5,249) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 33,059 3,555 — 36,614 Amortization of intangibles, deferred financing costs and bond premium 4,304 1,707 — 6,011 Equity in earnings of subsidiary (1,268) — 1,268 — Provision for doubtful accounts 72 58 — 130 Provision for inventory obsolescence 126 (40) — 86 Non-cash share-based compensation expense 1,514 — — 1,514 Gain on sales and disposals of equipment (1,903) 40 — (1,863) Deferred income taxes 799 (679) — 120 Interest on note receivable (3) — — (3) Changes in operating assets and liabilities: Accounts receivable (5,110) (191) — (5,301) Due from affiliates (1,380) — 1,380 — Inventories (859) 779 — (80) Other operating assets (722) (378) — (1,100) Accounts payable (522) (816) — (1,338) Other operating liabilities (6,254) (283) — (6,537) Net cash provided by operating activities 16,604 5,020 1,380 23,004 Cash flows from investing activities: Medical equipment purchases (22,647) (4,765) — (27,412) Property and office equipment purchases (2,070) (13) — (2,083) Proceeds from disposition of property and equipment 6,940 4 — 6,944 Issuance of note receivable from officer (983) — — (983) Net cash used in investing activities (18,760) (4,774) — (23,534) Cash flows from financing activities: Proceeds under senior secured credit facility 75,700 — — 75,700 Payments under senior secured credit facility (74,500) — — (74,500) Payments of principal under capital lease obligations (2,341) (603) — (2,944) Payments of deferred financing costs (97) — — (97) Holdback payment related to acquisition — (500) — (500) Distributions to noncontrolling interests — (196) — (196) Dividend and equity distribution payments (24) — — (24) Proceeds from exercise of parent company stock options 66 — — 66 Due to affiliates — 1,380 (1,380) — Change in book overdrafts 3,352 (327) — 3,025 Net cash provided by (used in) financing activities 2,156 (246) (1,380) 530 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 $ — $ — $ — $ — |