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. and Subsidiaries Consolidating Balance Sheets (in thousands, except share and per share information) (unaudited) March 31, 2018 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 83,433 $ 12,611 $ — $ 96,044 Due from affiliates 29,561 — (29,561) — Inventories 4,046 6,198 — 10,244 Other current assets 6,203 789 — 6,992 Total current assets 123,243 19,598 (29,561) 113,280 Property and equipment: Medical equipment 567,284 65,619 — 632,903 Property and office equipment 94,547 12,800 — 107,347 Accumulated depreciation (496,171) (52,663) — (548,834) Total property and equipment, net 165,660 25,756 — 191,416 Other long-term assets: Goodwill 283,141 63,027 — 346,168 Investment in subsidiary 78,541 — (78,541) — Other intangibles, net 135,738 14,159 — 149,897 Other 7,918 1,646 — 9,564 Total assets $ 794,241 $ 124,186 $ (108,102) $ 810,325 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,419 $ 1,623 $ — $ 5,042 Book overdrafts 3,056 (1,273) — 1,783 Due to affiliates — 29,561 (29,561) — Accounts payable 24,744 6,672 — 31,416 Accrued compensation 11,990 2,077 — 14,067 Accrued interest 6,463 — — 6,463 Other accrued expenses 16,111 2,090 — 18,201 Total current liabilities 65,783 40,750 (29,561) 76,972 Long-term debt, less current portion 715,518 3,521 — 719,039 Pension and other long-term liabilities 11,186 3 — 11,189 Deferred income taxes, net 34,249 1,180 — 35,429 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 251,056 76,003 (76,018) 251,041 Accumulated deficit (279,646) 2,523 — (277,123) Accumulated loss in subsidiary 2,523 — (2,523) — Accumulated other comprehensive loss (6,428) — — (6,428) Total Universal Hospital Services, Inc. and Subsidiaries (deficit) equity (32,495) 78,526 (78,541) (32,510) Noncontrolling interest — 206 — 206 Total (deficit) equity (32,495) 78,732 (78,541) (32,304) Total liabilities and (deficit) equity $ 794,241 $ 124,186 $ (108,102) $ 810,325 Universal Hospital Services, Inc. and Subsidiaries Consolidating Balance Sheets (in thousands, except share and per share information) (unaudited) December 31, 2017 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Assets Current assets: Accounts receivable, less allowance for doubtful accounts $ 76,093 $ 13,544 $ — $ 89,637 Due from affiliates 31,590 — (31,590) — Inventories 3,800 5,960 — 9,760 Other current assets 6,127 709 — 6,836 Total current assets 117,610 20,213 (31,590) 106,233 Property and equipment: Medical equipment 564,316 64,877 — 629,193 Property and office equipment 92,414 12,927 — 105,341 Accumulated depreciation (485,960) (50,560) — (536,520) Total property and equipment, net 170,770 27,244 — 198,014 Other long-term assets: Goodwill 283,141 63,027 — 346,168 Investment in subsidiary 76,606 — (76,606) — Other intangibles, net 136,563 15,358 — 151,921 Other 2,411 698 — 3,109 Total assets $ 787,101 $ 126,540 $ (108,196) $ 805,445 Liabilities and (Deficit) Equity Current liabilities: Current portion of long-term debt $ 3,451 $ 1,592 $ — $ 5,043 Book overdrafts 5,345 22 — 5,367 Due to affiliates — 31,590 (31,590) — Accounts payable 29,842 6,847 — 36,689 Accrued compensation 18,696 2,802 — 21,498 Accrued interest 18,671 — — 18,671 Other accrued expenses 16,018 1,745 — 17,763 Total current liabilities 92,023 44,598 (31,590) 105,031 Long-term debt, less current portion 694,171 3,894 — 698,065 Pension and other long-term liabilities 11,384 1 — 11,385 Deferred income taxes, net 34,126 1,216 — 35,342 Commitments and contingencies (Deficit) Equity Common stock — — — — Additional paid-in capital 250,033 76,003 (76,018) 250,018 Accumulated deficit (288,586) 588 — (287,998) Accumulated loss in subsidiary 588 — (588) — Accumulated other comprehensive loss (6,638) — — (6,638) Total Universal Hospital Services, Inc. and Subsidiaries (deficit) equity (44,603) 76,591 (76,606) (44,618) Noncontrolling interest — 240 — 240 Total (deficit) equity (44,603) 76,831 (76,606) (44,378) Total liabilities and (deficit) equity $ 787,101 $ 126,540 $ (108,196) $ 805,445 Universal Hospital Services, Inc. and Subsidiaries Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended March 31, 2018 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Revenues $ 117,197 $ 25,158 $ — $ 142,355 Cost of revenues 74,195 16,667 — 90,862 Gross margin 43,002 8,491 — 51,493 Selling, general and administrative 26,720 6,321 — 33,041 Operating income 16,282 2,170 — 18,452 Equity in earnings of subsidiary (1,119) — 1,119 — Interest expense 12,892 558 — 13,450 Income before income taxes and noncontrolling interest 4,509 1,612 (1,119) 5,002 (Benefit) provision for income taxes (231) 493 — 262 Consolidated net income 4,740 1,119 (1,119) 4,740 Net income attributable to noncontrolling interest — 86 — 86 Net income attributable to Universal Hospital Services, Inc. and Subsidiaries $ 4,740 $ 1,033 $ (1,119) $ 4,654 Universal Hospital Services, Inc. and Subsidiaries Consolidating Statements of Operations (in thousands) (unaudited) Three Months Ended March 31, 2017 Parent Subsidiary Issuer Guarantor Consolidating UHS SS & RES Adjustments Consolidated Revenues $ 107,949 $ 22,703 $ — $ 130,652 Cost of revenues 69,915 14,970 — 84,885 Gross margin 38,034 7,733 — 45,767 Selling, general and administrative 27,538 6,419 — 33,957 Operating income 10,496 1,314 — 11,810 Equity in earnings of subsidiary (414) — 414 — Interest expense 12,933 545 — 13,478 (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. and Subsidiaries $ (1,890) $ 341 $ (414) $ (1,963) Universal Hospital Services, Inc. and Subsidiaries Consolidating Statements of Comprehensive Income (Loss) (in thousands) (unaudited) Three Months Ended March 31, 2018 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Consolidated net income $ 4,740 $ 1,119 $ (1,119) $ 4,740 Other comprehensive income: Gain on minimum pension liability, net of tax 210 — — 210 Total other comprehensive income 210 — — 210 Comprehensive income 4,950 1,119 (1,119) 4,950 Comprehensive income attributable to noncontrolling interest — 86 — 86 Comprehensive income attributable to Universal Hospital Services, Inc. and Subsidiaries $ 4,950 $ 1,033 $ (1,119) $ 4,864 Three Months Ended March 31, 2017 Parent Subsidiary Issuer Guarantor 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. and Subsidiaries $ (1,711) $ 341 $ (414) $ (1,784) Universal Hospital Services, Inc. and Subsidiaries Consolidating Statements of Cash Flows (in thousands) (unaudited) Three Months Ended March 31, 2018 Parent Subsidiary Issuer Guarantors Consolidating UHS SS & RES Adjustments Consolidated Cash flows from operating activities: Consolidated net income $ 4,740 $ 1,119 $ (1,119) $ 4,740 Adjustments to reconcile net income to net cash (used in) provided by operating activities: Depreciation 14,199 2,372 — 16,571 Amortization of intangibles, contract costs, deferred financing costs and bond premium 1,274 1,250 — 2,524 Equity in earnings of subsidiary (1,119) — 1,119 — Provision for doubtful accounts 200 22 — 222 Provision for inventory obsolescence 26 96 — 122 Non-cash share-based compensation expense 622 124 — 746 Gain on sales and disposals of equipment (336) (43) — (379) Deferred income taxes 123 (36) — 87 Interest on note receivable (9) — — (9) Changes in operating assets and liabilities: Accounts receivable (7,540) 911 — (6,629) Due from affiliates 2,153 — (2,153) — Inventories (272) (334) — (606) Other operating assets (632) (177) — (809) Accounts payable 1,633 2,413 — 4,046 Other operating liabilities (18,809) (378) — (19,187) Net cash (used in) provided by operating activities (3,747) 7,339 (2,153) 1,439 Cash flows from investing activities: Medical equipment purchases (13,508) (3,330) — (16,838) Property and office equipment purchases (2,054) (50) — (2,104) Proceeds from disposition of property and equipment 630 155 — 785 Net cash used in investing activities (14,932) (3,225) — (18,157) Cash flows from financing activities: Proceeds under senior secured credit facility 82,448 — — 82,448 Payments under senior secured credit facility (60,848) — — (60,848) Payments of principal under capital lease obligations (909) (546) — (1,455) Distributions to noncontrolling interests — (120) — (120) Proceeds from exercise of parent company stock options 277 — — 277 Due to affiliates — (2,153) 2,153 — Change in book overdrafts (2,289) (1,295) — (3,584) Net cash provided by (used in) financing activities 18,679 (4,114) 2,153 16,718 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. and Subsidiaries Consolidating Statements of Cash Flows (in thousands) (unaudited) Three Months Ended March 31, 2017 Parent Subsidiary Issuer Guarantor 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 $ — $ — $ — $ — |