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) September 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 72,388 $ 11,947 $ — $ 84,335 Due from affiliates 33,312 — (33,312) — Inventories 4,659 5,885 — 10,544 Other current assets 6,091 599 — 6,690 Total current assets 116,450 18,431 (33,312) 101,569 Property and equipment: Medical equipment 556,102 60,756 — 616,858 Property and office equipment 88,032 11,598 — 99,630 Accumulated depreciation (477,374) (48,304) — (525,678) Total property and equipment, net 166,760 24,050 — 190,810 Other long-term assets: Goodwill 283,141 62,956 — 346,097 Investment in subsidiary 74,879 — (74,879) — Other intangibles, net 137,387 15,768 — 153,155 Other 2,407 795 — 3,202 Total assets $ 781,024 $ 122,000 $ (108,191) $ 794,833 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,466 $ 1,447 $ — $ 4,913 Book overdrafts 1,966 (129) — 1,837 Due to affiliates — 33,312 (33,312) — Accounts payable 24,219 3,829 — 28,048 Accrued compensation 11,107 2,114 — 13,221 Accrued interest 6,418 — — 6,418 Other accrued expenses 15,029 1,181 — 16,210 Total current liabilities 62,205 41,754 (33,312) 70,647 Long-term debt, less current portion 716,818 3,156 — 719,974 Pension and other long-term liabilities 12,815 1 — 12,816 Deferred income taxes, net 51,564 1,978 — 53,542 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 249,303 75,987 (76,002) 249,288 Accumulated deficit (303,288) (1,123) — (304,411) Accumulated loss in subsidiary (1,123) — 1,123 — Accumulated other comprehensive loss (7,270) — — (7,270) Total Universal Hospital Services, Inc. (deficit) equity (62,378) 74,864 (74,879) (62,393) Noncontrolling interest — 247 — 247 Total (deficit) equity (62,378) 75,111 (74,879) (62,146) Total liabilities and (deficit) equity $ 781,024 $ 122,000 $ (108,191) $ 794,833 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 September 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenue Medical equipment solutions $ 70,714 $ — $ — $ 70,714 Clinical engineering solutions 29,310 4,863 — 34,173 Surgical services — 18,885 — 18,885 Total revenues 100,024 23,748 — 123,772 Cost of Revenue Cost of medical equipment solutions 32,945 — — 32,945 Cost of clinical engineering solutions 23,270 3,496 — 26,766 Cost of surgical services — 9,932 — 9,932 Medical equipment depreciation 13,005 1,760 — 14,765 Total costs of revenues 69,220 15,188 — 84,408 Gross margin 30,804 8,560 — 39,364 Selling, general and administrative 22,676 6,118 — 28,794 Operating income 8,128 2,442 — 10,570 Equity in earnings of subsidiary (1,020) — 1,020 — Interest expense 12,677 607 — 13,284 (Loss) income before income taxes and noncontrolling interest (3,529) 1,835 (1,020) (2,714) (Benefit) provision for income taxes (422) 815 — 393 Consolidated net (loss) income (3,107) 1,020 (1,020) (3,107) Net income attributable to noncontrolling interest — 125 — 125 Net (loss) income attributable to Universal Hospital Services, Inc. $ (3,107) $ 895 $ (1,020) $ (3,232) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended September 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Revenue Medical equipment solutions $ 73,463 $ — $ — $ 73,463 Clinical engineering solutions 26,926 — — 26,926 Surgical services — 17,559 — 17,559 Total revenues 100,389 17,559 — 117,948 Cost of Revenue Cost of medical equipment solutions 33,146 — — 33,146 Cost of clinical engineering solutions 21,278 — — 21,278 Cost of surgical services — 9,461 — 9,461 Medical equipment depreciation 14,008 1,537 — 15,545 Total costs of revenues 68,432 10,998 — 79,430 Gross margin 31,957 6,561 — 38,518 Selling, general and administrative 23,926 4,831 — 28,757 Operating income 8,031 1,730 — 9,761 Equity in earnings of subsidiary (689) — 689 — Interest expense 12,539 542 — 13,081 (Loss) income before income taxes and noncontrolling interest (3,819) 1,188 (689) (3,320) (Benefit) provision for income taxes (209) 499 — 290 Consolidated net (loss) income (3,610) 689 (689) (3,610) Net income attributable to noncontrolling interest — 105 — 105 Net (loss) income attributable to Universal Hospital Services, Inc. $ (3,610) $ 584 $ (689) $ (3,715) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Nine Months Ended September 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenue Medical equipment solutions $ 223,769 $ — $ — $ 223,769 Clinical engineering solutions 88,989 14,949 — 103,938 Surgical services — 54,926 — 54,926 Total revenues 312,758 69,875 — 382,633 Cost of Revenue Cost of medical equipment solutions 100,156 — — 100,156 Cost of clinical engineering solutions 70,502 10,654 — 81,156 Cost of surgical services — 29,363 — 29,363 Medical equipment depreciation 39,750 5,072 — 44,822 Total costs of revenues 210,408 45,089 — 255,497 Gross margin 102,350 24,786 — 127,136 Selling, general and administrative 75,002 18,740 — 93,742 Operating income 27,348 6,046 — 33,394 Equity in earnings of subsidiary (2,362) — 2,362 — Interest expense 38,011 1,785 — 39,796 (Loss) income before income taxes and noncontrolling interest (8,301) 4,261 (2,362) (6,402) (Benefit) provision for income taxes (1,011) 1,899 — 888 Consolidated net (loss) income (7,290) 2,362 (2,362) (7,290) Net income attributable to noncontrolling interest — 295 — 295 Net (loss) income attributable to Universal Hospital Services, Inc. $ (7,290) $ 2,067 $ (2,362) $ (7,585) Universal Hospital Services, Inc. Consolidating Statements of Operations (in thousands) (unaudited) Nine Months Ended September 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Revenue Medical equipment solutions $ 228,633 $ — $ — $ 228,633 Clinical engineering solutions 77,968 — — 77,968 Surgical services — 51,091 — 51,091 Total revenues 306,601 51,091 — 357,692 Cost of Revenue Cost of medical equipment solutions 104,640 — — 104,640 Cost of clinical engineering solutions 61,946 — — 61,946 Cost of surgical services — 27,183 — 27,183 Medical equipment depreciation 42,389 4,403 — 46,792 Total costs of revenues 208,975 31,586 — 240,561 Gross margin 97,626 19,505 — 117,131 Selling, general and administrative 74,385 14,468 — 88,853 (Gain) on settlement (2,750) — — (2,750) Operating income 25,991 5,037 — 31,028 Equity in earnings of subsidiary (1,957) — 1,957 — Interest expense 37,592 1,618 — 39,210 (Loss) income before income taxes and noncontrolling interest (9,644) 3,419 (1,957) (8,182) (Benefit) provision for income taxes (785) 1,462 — 677 Consolidated net (loss) income (8,859) 1,957 (1,957) (8,859) Net income attributable to noncontrolling interest — 240 — 240 Net (loss) income attributable to Universal Hospital Services, Inc. $ (8,859) $ 1,717 $ (1,957) $ (9,099) Universal Hospital Services, Inc. Consolidating Statements of Comprehensive Income (Loss) (in thousands) (unaudited) Three Months Ended September 30, 2017 Nine Months Ended September 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 $ (3,107) $ 1,020 $ (1,020) $ (3,107) $ (7,290) $ 2,362 $ (2,362) $ (7,290) Other comprehensive income: Gain on minimum pension liability, net of tax 185 — — 185 556 — — 556 Total other comprehensive income 185 — — 185 556 — — 556 Comprehensive (loss) income (2,922) 1,020 (1,020) (2,922) (6,734) 2,362 (2,362) (6,734) Comprehensive income attributable to noncontrolling interest — 125 — 125 — 295 — 295 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (2,922) $ 895 $ (1,020) $ (3,047) $ (6,734) $ 2,067 $ (2,362) $ (7,029) Three Months Ended September 30, 2016 Nine Months Ended September 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 $ (3,610) $ 689 $ (689) $ (3,610) $ (8,859) $ 1,957 $ (1,957) $ (8,859) Other comprehensive income: Gain on minimum pension liability, net of tax 185 — — 185 555 — — 555 Total other comprehensive income 185 — — 185 555 — — 555 Comprehensive (loss) income (3,425) 689 (689) (3,425) (8,304) 1,957 (1,957) (8,304) Comprehensive income attributable to noncontrolling interest — 105 — 105 — 240 — 240 Comprehensive (loss) income attributable to Universal Hospital Services, Inc. $ (3,425) $ 584 $ (689) $ (3,530) $ (8,304) $ 1,717 $ (1,957) $ (8,544) Universal Hospital Services, Inc. Consolidating Statements of Cash Flows (in thousands) (unaudited) Nine Months Ended September 30, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (7,290) $ 2,362 $ (2,362) $ (7,290) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 46,791 6,298 — 53,089 Amortization of intangibles, deferred financing costs and bond premium 3,841 3,851 — 7,692 Equity in earnings of subsidiary (2,362) — 2,362 — Provision for doubtful accounts 221 (14) — 207 Provision for inventory obsolescence 192 130 — 322 Non-cash share-based compensation expense 1,965 371 — 2,336 Gain on sales and disposals of equipment (1,827) 58 — (1,769) Deferred income taxes 1,308 (983) — 325 Interest on note receivable (20) — — (20) Changes in operating assets and liabilities: Accounts receivable (807) 529 — (278) Due from affiliates (4,418) — 4,418 — Inventories (97) 366 — 269 Other operating assets 451 (304) — 147 Accounts payable (1,230) (1,029) — (2,259) Other operating liabilities (17,667) (1,370) — (19,037) Net cash provided by operating activities 19,051 10,265 4,418 33,734 Cash flows from investing activities: Medical equipment purchases (28,024) (6,528) — (34,552) Property and office equipment purchases (4,558) (164) — (4,722) Proceeds from disposition of property and equipment 3,105 27 — 3,132 Issuance of note receivable from officer (936) — — (936) Acquisition and refund of escrow 3,717 (5,613) — (1,896) Net cash used in investing activities (26,696) (12,278) — (38,974) Cash flows from financing activities: Proceeds under senior secured credit facility 130,223 — — 130,223 Payments under senior secured credit facility (112,942) — — (112,942) Payments of principal under capital lease obligations (3,734) (1,181) — (4,915) Distributions to noncontrolling interests — (229) — (229) Proceeds from exercise of parent company stock options 66 — — 66 Contribution from Parent 1,900 — — 1,900 Due to affiliates — 4,418 (4,418) — Change in book overdrafts (7,868) (995) — (8,863) Net cash provided by financing activities 7,645 2,013 (4,418) 5,240 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) Nine Months Ended September 30, 2016 Parent Subsidiary Issuer Guarantor Consolidating UHS Surgical Services Adjustments Consolidated Cash flows from operating activities: Consolidated net (loss) income $ (8,859) $ 1,957 $ (1,957) $ (8,859) Adjustments to reconcile net (loss) income to net cash provided by operating activities: Depreciation 49,447 5,519 — 54,966 Amortization of intangibles, deferred financing costs and bond premium 6,185 2,551 — 8,736 Equity in earnings of subsidiary (1,957) — 1,957 — Provision for doubtful accounts (14) 17 — 3 Provision for inventory obsolescence 167 88 — 255 Non-cash share-based compensation expense 2,272 — — 2,272 Gain on sales and disposals of equipment (3,136) 146 — (2,990) Deferred income taxes 1,148 (967) — 181 Interest on note receivable (7) — — (7) Changes in operating assets and liabilities: Accounts receivable (10,402) (362) — (10,764) Due from affiliates (375) — 375 — Inventories (1,264) 968 — (296) Other operating assets (839) (362) — (1,201) Accounts payable 323 (1,086) — (763) Other operating liabilities (18,753) (268) — (19,021) Net cash provided by operating activities 13,936 8,201 375 22,512 Cash flows from investing activities: Medical equipment purchases (35,210) (6,083) — (41,293) Property and office equipment purchases (3,619) (36) — (3,655) Proceeds from disposition of property and equipment 8,868 39 — 8,907 Issuance of note receivable from officer (983) — — (983) Net cash used in investing activities (30,944) (6,080) — (37,024) Cash flows from financing activities: Proceeds under senior secured credit facility 131,700 — — 131,700 Payments under senior secured credit facility (108,800) — — (108,800) Payments of principal under capital lease obligations (3,557) (1,126) — (4,683) Payments of deferred financing costs (97) — — (97) Holdback payment related to acquisition — (500) — (500) Distributions to noncontrolling interests — (277) — (277) Dividend and equity distribution payments (24) — — (24) Proceeds from exercise of parent company stock options 78 — — 78 Due to affiliates — 375 (375) — Change in book overdrafts (2,292) (593) — (2,885) Net cash provided by (used in) financing activities 17,008 (2,121) (375) 14,512 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 $ — $ — $ — $ — |