XML 27 R24.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Condensed Consolidating Financial Information
9 Months Ended
Sep. 30, 2013
Supplemental Financial Information [Abstract]  
Supplemental Condensed Consolidating Financial Information Disclosure

 

 

18.  SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION  

 

The Senior Notes, which are senior unsecured obligations of CHS, and the 5⅛% Senior Secured Notes are guaranteed on a senior basis by the Company and by certain of its existing and subsequently acquired or organized 100% owned domestic subsidiaries.  The Senior Notes and the 5⅛% Senior Secured Notes are fully and unconditionally guaranteed on a joint and several basis, with exceptions considered customary for such guarantees, limited to the release of the guarantee when a subsidiary guarantor’s capital stock is sold, or a sale of all of the subsidiary guarantor’s assets used in operations. The following condensed consolidating financial statements present Community Health Systems, Inc. (as parent guarantor), CHS (as the issuer), the subsidiary guarantors, the subsidiary non-guarantors and eliminations. These condensed consolidating financial statements have been prepared and presented in accordance with SEC Regulation S-X Rule 3-10 “Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered.” 

 

The accounting policies used in the preparation of this financial information are consistent with those elsewhere in the condensed consolidated financial statements of the Company, except as noted below: 

 

Intercompany receivables and payables are presented gross in the supplemental condensed consolidating balance sheets. 

 

Cash flows from intercompany transactions are presented in cash flows from financing activities, as changes in intercompany balances with affiliates, net. 

 

Income tax expense is allocated from the parent guarantor to the income producing operations (other guarantors and non-guarantors) and the issuer through stockholders’ equity. As this approach represents an allocation, the income tax expense allocation is considered non-cash for statement of cash flow purposes. 

 

Interest expense, net has been presented to reflect net interest expense and interest income from outstanding long-term debt and intercompany balances. 

 

The Company’s intercompany activity consists primarily of daily cash transfers for purposes of cash management, the allocation of certain expenses and expenditures paid for by the parent on behalf of its subsidiaries, and the push down of investment in its subsidiaries. This activity also includes the intercompany transactions between consolidated entities as part of the Receivables Facility that is further discussed in Note 11.  The Company’s subsidiaries generally do not purchase services from one another; thus, the intercompany transactions do not represent revenue generating transactions. All intercompany transactions eliminate in consolidation. 

 

From time to time, the Company sells and/or repurchases noncontrolling interests in consolidated subsidiaries, which may change subsidiaries between guarantors and non-guarantors. Amounts for prior periods are revised to reflect the status of guarantors or non-guarantors as of September 30, 2013.

 

  

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

September 30, 2013

 

Parent

 

 

 

 

Other  

 

Non - 

 

 

 

 

 

 

 

Guarantor

 

Issuer

 

Guarantors

 

Guarantors

 

Eliminations

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(In thousands)

ASSETS

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 -

 

$

 -

 

$

16,995 

 

$

126,610 

 

$

 -

 

$

143,605 

Patient accounts receivable, net of allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

for doubtful accounts

 

 -

 

 

 -

 

 

855,534 

 

 

1,443,085 

 

 

 -

 

 

2,298,619 

Supplies

 

 -

 

 

 -

 

 

259,939 

 

 

117,970 

 

 

 -

 

 

377,909 

Prepaid income taxes

 

26,730 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

26,730 

Deferred income taxes

 

117,045 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

117,045 

Prepaid expenses and taxes

 

 -

 

 

160 

 

 

117,535 

 

 

31,067 

 

 

 -

 

 

148,762 

Other current assets

 

 -

 

 

 -

 

 

254,263 

 

 

79,349 

 

 

 -

 

 

333,612 

Total current assets

 

143,775 

 

 

160 

 

 

1,504,266 

 

 

1,798,081 

 

 

 -

 

 

3,446,282 

Intercompany receivable

 

518,789 

 

 

9,629,656 

 

 

4,573,210 

 

 

3,643,775 

 

 

(18,365,430)

 

 

 -

Property and equipment, net

 

 -

 

 

 -

 

 

4,662,040 

 

 

2,406,521 

 

 

 -

 

 

7,068,561 

Goodwill

 

 -

 

 

 -

 

 

2,547,402 

 

 

1,889,858 

 

 

 -

 

 

4,437,260 

Other assets, net

 

 -

 

 

152,731 

 

 

1,314,567 

 

 

797,202 

 

 

(494,360)

 

 

1,770,140 

Net investment in subsidiaries

 

3,140,780 

 

 

9,049,963 

 

 

3,862,410 

 

 

 -

 

 

(16,053,153)

 

 

 -

Total assets

$

3,803,344 

 

$

18,832,510 

 

$

18,463,895 

 

$

10,535,437 

 

$

(34,912,943)

 

$

16,722,243 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

$

 -

 

$

161,020 

 

$

17,001 

 

$

2,365 

 

$

 -

 

$

180,386 

Accounts payable

 

 -

 

 

11 

 

 

563,886 

 

 

179,879 

 

 

 -

 

 

743,776 

Accrued interest

 

 -

 

 

106,926 

 

 

120 

 

 

417 

 

 

 -

 

 

107,463 

Accrued liabilities

 

4,178 

 

 

 -

 

 

769,703 

 

 

304,001 

 

 

 -

 

 

1,077,882 

Total current liabilities

 

4,178 

 

 

267,957 

 

 

1,350,710 

 

 

486,662 

 

 

 -

 

 

2,109,507 

Long-term debt

 

 -

 

 

8,816,478 

 

 

52,220 

 

 

499,595 

 

 

 -

 

 

9,368,293 

Intercompany payable

 

 -

 

 

6,006,078 

 

 

12,797,953 

 

 

8,220,831 

 

 

(27,024,862)

 

 

 -

Deferred income taxes

 

808,489 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

808,489 

Other long-term liabilities

 

711 

 

 

601,220 

 

 

694,607 

 

 

214,025 

 

 

(494,360)

 

 

1,016,203 

Total liabilities

 

813,378 

 

 

15,691,733 

 

 

14,895,490 

 

 

9,421,113 

 

 

(27,519,222)

 

 

13,302,492 

Redeemable noncontrolling interests in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity of consolidated subsidiaries

 

 -

 

 

 -

 

 

 -

 

 

366,787 

 

 

 -

 

 

366,787 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community Health Systems, Inc. stockholders’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Common stock

 

959 

 

 

 -

 

 

 

 

 

 

(3)

 

 

959 

Additional paid-in capital

 

1,231,186 

 

 

1,138,420 

 

 

1,267,786 

 

 

549,584 

 

 

(2,955,790)

 

 

1,231,186 

Treasury stock, at cost

 

(6,678)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(6,678)

Accumulated other comprehensive (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

income

 

(92,515)

 

 

(92,515)

 

 

(23,891)

 

 

 -

 

 

116,406 

 

 

(92,515)

Retained earnings

 

1,857,014 

 

 

2,094,872 

 

 

2,324,509 

 

 

134,953 

 

 

(4,554,334)

 

 

1,857,014 

Total Community Health Systems, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

stockholders’ equity

 

2,989,966 

 

 

3,140,777 

 

 

3,568,405 

 

 

684,539 

 

 

(7,393,721)

 

 

2,989,966 

Noncontrolling interests in equity of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

consolidated subsidiaries

 

 -

 

 

 -

 

 

 -

 

 

62,998 

 

 

 -

 

 

62,998 

Total equity

 

2,989,966 

 

 

3,140,777 

 

 

3,568,405 

 

 

747,537 

 

 

(7,393,721)

 

 

3,052,964 

Total liabilities and equity

$

3,803,344 

 

$

18,832,510 

 

$

18,463,895 

 

$

10,535,437 

 

$

(34,912,943)

 

$

16,722,243 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Balance Sheet

December 31, 2012

 

Parent

 

 

 

 

Other  

 

Non - 

 

 

 

 

 

 

 

Guarantor

 

Issuer

 

Guarantors

 

Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

ASSETS

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

$

 -

 

$

 -

 

$

271,559 

 

$

116,254 

 

$

 -

 

$

387,813 

Patient accounts receivable, net of allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

for doubtful accounts

 

 -

 

 

 -

 

 

676,649 

 

 

1,390,730 

 

 

 -

 

 

2,067,379 

Supplies

 

 -

 

 

 -

 

 

254,853 

 

 

113,319 

 

 

 -

 

 

368,172 

Prepaid income taxes

 

49,888 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

49,888 

Deferred income taxes

 

117,045 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

117,045 

Prepaid expenses and taxes

 

 -

 

 

115 

 

 

86,628 

 

 

39,818 

 

 

 -

 

 

126,561 

Other current assets

 

 -

 

 

 -

 

 

222,424 

 

 

79,860 

 

 

 -

 

 

302,284 

Total current assets

 

166,933 

 

 

115 

 

 

1,512,113 

 

 

1,739,981 

 

 

 -

 

 

3,419,142 

Intercompany receivable

 

406,534 

 

 

9,837,904 

 

 

3,723,120 

 

 

3,262,823 

 

 

(17,230,381)

 

 

 -

Property and equipment, net

 

 -

 

 

 -

 

 

4,660,557 

 

 

2,491,316 

 

 

 -

 

 

7,151,873 

Goodwill

 

 -

 

 

 -

 

 

2,544,195 

 

 

1,863,943 

 

 

 -

 

 

4,408,138 

Other assets, net

 

 -

 

 

165,236 

 

 

1,273,347 

 

 

816,373 

 

 

(627,774)

 

 

1,627,182 

Net investment in subsidiaries

 

2,974,965 

 

 

8,686,242 

 

 

3,427,182 

 

 

 -

 

 

(15,088,389)

 

 

 -

Total assets

$

3,548,432 

 

$

18,689,497 

 

$

17,140,514 

 

$

10,174,436 

 

$

(32,946,544)

 

$

16,606,335 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

$

 -

 

$

75,679 

 

$

11,103 

 

$

3,129 

 

$

 -

 

$

89,911 

Accounts payable

 

 -

 

 

74 

 

 

583,865 

 

 

241,975 

 

 

 -

 

 

825,914 

Accrued interest

 

 -

 

 

110,091 

 

 

295 

 

 

316 

 

 

 -

 

 

110,702 

Accrued liabilities

 

7,580 

 

 

 -

 

 

748,010 

 

 

361,103 

 

 

 -

 

 

1,116,693 

Total current liabilities

 

7,580 

 

 

185,844 

 

 

1,343,273 

 

 

606,523 

 

 

 -

 

 

2,143,220 

Long-term debt

 

 -

 

 

9,079,392 

 

 

53,201 

 

 

318,801 

 

 

 -

 

 

9,451,394 

Intercompany payable

 

 -

 

 

5,639,928 

 

 

11,693,119 

 

 

7,822,313 

 

 

(25,155,360)

 

 

 -

Deferred income taxes

 

808,489 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

808,489 

Other long-term liabilities

 

1,156 

 

 

809,372 

 

 

675,341 

 

 

180,950 

 

 

(627,774)

 

 

1,039,045 

Total liabilities

 

817,225 

 

 

15,714,536 

 

 

13,764,934 

 

 

8,928,587 

 

 

(25,783,134)

 

 

13,442,148 

Redeemable noncontrolling interests in

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity of consolidated subsidiaries

 

 -

 

 

 -

 

 

 -

 

 

367,666 

 

 

 -

 

 

367,666 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Community Health Systems, Inc. stockholders’

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Common stock

 

929 

 

 

 -

 

 

 

 

 

 

(3)

 

 

929 

Additional paid-in capital

 

1,138,274 

 

 

1,176,342 

 

 

1,283,499 

 

 

690,929 

 

 

(3,150,770)

 

 

1,138,274 

Treasury stock, at cost

 

(6,678)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(6,678)

Accumulated other comprehensive (loss)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

income

 

(145,310)

 

 

(145,310)

 

 

(28,927)

 

 

 -

 

 

174,237 

 

 

(145,310)

Retained earnings

 

1,743,992 

 

 

1,943,929 

 

 

2,121,007 

 

 

121,938 

 

 

(4,186,874)

 

 

1,743,992 

Total Community Health Systems, Inc.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

stockholders’ equity

 

2,731,207 

 

 

2,974,961 

 

 

3,375,580 

 

 

812,869 

 

 

(7,163,410)

 

 

2,731,207 

Noncontrolling interests in equity of

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

consolidated subsidiaries

 

 -

 

 

 -

 

 

 -

 

 

65,314 

 

 

 -

 

 

65,314 

Total equity

 

2,731,207 

 

 

2,974,961 

 

 

3,375,580 

 

 

878,183 

 

 

(7,163,410)

 

 

2,796,521 

Total liabilities and equity

$

3,548,432 

 

$

18,689,497 

 

$

17,140,514 

 

$

10,174,436 

 

$

(32,946,544)

 

$

16,606,335 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Income

Three Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Operating revenues (net of contractual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

allowances and discounts)

$

 -

 

$

(3,845)

 

$

2,420,377 

 

$

1,350,301 

 

$

 -

 

$

3,766,833 

Provision for bad debts

 

 -

 

 

 -

 

 

373,258 

 

 

175,344 

 

 

 -

 

 

548,602 

  Net operating revenues

 

 -

 

 

(3,845)

 

 

2,047,119 

 

 

1,174,957 

 

 

 -

 

 

3,218,231 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 -

 

 

 -

 

 

908,651 

 

 

633,041 

 

 

 -

 

 

1,541,692 

Supplies

 

 -

 

 

 -

 

 

316,598 

 

 

169,776 

 

 

 -

 

 

486,374 

Other operating expenses

 

 -

 

 

 -

 

 

468,293 

 

 

253,664 

 

 

 -

 

 

721,957 

Government settlement and related costs reserve

 

 -

 

 

 -

 

 

98,000 

 

 

 -

 

 

 -

 

 

98,000 

Electronic health records incentive reimbursement

 

 -

 

 

 -

 

 

(48,771)

 

 

(16,236)

 

 

 -

 

 

(65,007)

Rent

 

 -

 

 

 -

 

 

40,627 

 

 

31,019 

 

 

 -

 

 

71,646 

Depreciation and amortization

 

 -

 

 

 -

 

 

133,773 

 

 

62,068 

 

 

 -

 

 

195,841 

Total operating costs and expenses

 

 -

 

 

 -

 

 

1,917,171 

 

 

1,133,332 

 

 

 -

 

 

3,050,503 

Income from operations

 

 -

 

 

(3,845)

 

 

129,948 

 

 

41,625 

 

 

 -

 

 

167,728 

Interest expense, net

 

 -

 

 

(1,470)

 

 

139,796 

 

 

16,003 

 

 

 -

 

 

154,329 

Loss from early extinguishment of debt

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Equity in earnings of unconsolidated affiliates

 

(4,095)

 

 

(77,763)

 

 

(14,207)

 

 

 -

 

 

84,424 

 

 

(11,641)

Income from continuing operations before income taxes

 

4,095 

 

 

75,388 

 

 

4,359 

 

 

25,622 

 

 

(84,424)

 

 

25,040 

Provision for (benefit from) income taxes

 

 -

 

 

71,293 

 

 

(70,777)

 

 

2,926 

 

 

 -

 

 

3,442 

Income from continuing operations

 

4,095 

 

 

4,095 

 

 

75,136 

 

 

22,696 

 

 

(84,424)

 

 

21,598 

Discontinued operations, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations of entities sold

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Loss from discontinued operations, net of taxes

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net income

 

4,095 

 

 

4,095 

 

 

75,136 

 

 

22,696 

 

 

(84,424)

 

 

21,598 

Less: Net income attributable to noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

17,503 

 

 

 -

 

 

17,503 

Net income attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

4,095 

 

$

4,095 

 

$

75,136 

 

$

5,193 

 

$

(84,424)

 

$

4,095 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Income

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Operating revenues (net of contractual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

allowances and discounts)

$

 -

 

$

(2,551)

 

$

2,376,462 

 

$

1,322,750 

 

$

 -

 

$

3,696,661 

Provision for bad debts

 

 -

 

 

 -

 

 

316,988 

 

 

167,643 

 

 

 -

 

 

484,631 

  Net operating revenues

 

 -

 

 

(2,551)

 

 

2,059,474 

 

 

1,155,107 

 

 

 -

 

 

3,212,030 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 -

 

 

 -

 

 

905,141 

 

 

619,970 

 

 

 -

 

 

1,525,111 

Supplies

 

 -

 

 

 -

 

 

317,263 

 

 

166,949 

 

 

 -

 

 

484,212 

Other operating expenses

 

 -

 

 

83 

 

 

459,377 

 

 

235,397 

 

 

 -

 

 

694,857 

Government settlement and related costs reserve

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Electronic health records incentive reimbursement

 

 -

 

 

 -

 

 

(20,587)

 

 

(10,035)

 

 

 -

 

 

(30,622)

Rent

 

 -

 

 

 -

 

 

38,559 

 

 

30,078 

 

 

 -

 

 

68,637 

Depreciation and amortization

 

 -

 

 

 -

 

 

120,620 

 

 

61,587 

 

 

 -

 

 

182,207 

Total operating costs and expenses

 

 -

 

 

83 

 

 

1,820,373 

 

 

1,103,946 

 

 

 -

 

 

2,924,402 

Income from operations

 

 -

 

 

(2,634)

 

 

239,101 

 

 

51,161 

 

 

 -

 

 

287,628 

Interest expense, net

 

 -

 

 

11,708 

 

 

132,381 

 

 

14,476 

 

 

 -

 

 

158,565 

Loss from early extinguishment of debt

 

 -

 

 

52,024 

 

 

 -

 

 

 -

 

 

 -

 

 

52,024 

Equity in earnings of unconsolidated affiliates

 

(44,233)

 

 

(82,526)

 

 

(20,074)

 

 

 -

 

 

139,414 

 

 

(7,419)

Income from continuing operations before income taxes

 

44,233 

 

 

16,160 

 

 

126,794 

 

 

36,685 

 

 

(139,414)

 

 

84,458 

Provision for (benefit from) income taxes

 

 -

 

 

(28,073)

 

 

45,773 

 

 

8,000 

 

 

 -

 

 

25,700 

Income from continuing operations

 

44,233 

 

 

44,233 

 

 

81,021 

 

 

28,685 

 

 

(139,414)

 

 

58,758 

Discontinued operations, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations of entities sold

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Loss from discontinued operations, net of taxes

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net income

 

44,233 

 

 

44,233 

 

 

81,021 

 

 

28,685 

 

 

(139,414)

 

 

58,758 

Less: Net income attributable to noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

14,525 

 

 

 -

 

 

14,525 

Net income attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

44,233 

 

$

44,233 

 

$

81,021 

 

$

14,160 

 

$

(139,414)

 

$

44,233 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Income

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Operating revenues (net of contractual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

allowances and discounts)

$

 -

 

$

(11,149)

 

$

7,266,525 

 

$

4,079,407 

 

$

 -

 

$

11,334,783 

Provision for bad debts

 

 -

 

 

 -

 

 

1,080,631 

 

 

487,780 

 

 

 -

 

 

1,568,411 

  Net operating revenues

 

 -

 

 

(11,149)

 

 

6,185,894 

 

 

3,591,627 

 

 

 -

 

 

9,766,372 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 -

 

 

 -

 

 

2,744,614 

 

 

1,930,177 

 

 

 -

 

 

4,674,791 

Supplies

 

 -

 

 

 -

 

 

968,229 

 

 

514,016 

 

 

 -

 

 

1,482,245 

Other operating expenses

 

 -

 

 

239 

 

 

1,385,366 

 

 

774,123 

 

 

 -

 

 

2,159,728 

Government settlement and related costs reserve

 

 -

 

 

 -

 

 

98,000 

 

 

 -

 

 

 -

 

 

98,000 

Electronic health records incentive reimbursement

 

 -

 

 

 -

 

 

(76,349)

 

 

(33,958)

 

 

 -

 

 

(110,307)

Rent

 

 -

 

 

 -

 

 

121,278 

 

 

93,742 

 

 

 -

 

 

215,020 

Depreciation and amortization

 

 -

 

 

 -

 

 

393,959 

 

 

188,645 

 

 

 -

 

 

582,604 

Total operating costs and expenses

 

 -

 

 

239 

 

 

5,635,097 

 

 

3,466,745 

 

 

 -

 

 

9,102,081 

Income from operations

 

 -

 

 

(11,388)

 

 

550,797 

 

 

124,882 

 

 

 -

 

 

664,291 

Interest expense, net

 

 -

 

 

2,020 

 

 

416,190 

 

 

47,525 

 

 

 -

 

 

465,735 

Loss from early extinguishment of debt

 

 -

 

 

1,295 

 

 

 -

 

 

 -

 

 

 -

 

 

1,295 

Equity in earnings of unconsolidated affiliates

 

(113,022)

 

 

(194,526)

 

 

(45,868)

 

 

 -

 

 

317,041 

 

 

(36,375)

Income from continuing operations before income taxes

 

113,022 

 

 

179,823 

 

 

180,475 

 

 

77,357 

 

 

(317,041)

 

 

233,636 

Provision for (benefit from) income taxes

 

 -

 

 

66,801 

 

 

(7,314)

 

 

9,143 

 

 

 -

 

 

68,630 

Income from continuing operations

 

113,022 

 

 

113,022 

 

 

187,789 

 

 

68,214 

 

 

(317,041)

 

 

165,006 

Discontinued operations, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations of entities sold

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Loss from discontinued operations, net of taxes

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Net income

 

113,022 

 

 

113,022 

 

 

187,789 

 

 

68,214 

 

 

(317,041)

 

 

165,006 

Less: Net income attributable to noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

51,984 

 

 

 -

 

 

51,984 

Net income attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

113,022 

 

$

113,022 

 

$

187,789 

 

$

16,230 

 

$

(317,041)

 

$

113,022 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Income

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Operating revenues (net of contractual

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

allowances and discounts)

$

 -

 

$

(6,980)

 

$

7,178,086 

 

$

4,055,474 

 

$

 -

 

$

11,226,580 

Provision for bad debts

 

 -

 

 

 -

 

 

998,451 

 

 

476,090 

 

 

 -

 

 

1,474,541 

  Net operating revenues

 

 -

 

 

(6,980)

 

 

6,179,635 

 

 

3,579,384 

 

 

 -

 

 

9,752,039 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries and benefits

 

 -

 

 

 -

 

 

2,688,553 

 

 

1,858,979 

 

 

 -

 

 

4,547,532 

Supplies

 

 -

 

 

 -

 

 

968,505 

 

 

504,015 

 

 

 -

 

 

1,472,520 

Other operating expenses

 

 -

 

 

418 

 

 

1,387,034 

 

 

752,573 

 

 

 -

 

 

2,140,025 

Government settlement and related costs reserve

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Electronic health records incentive reimbursement

 

 -

 

 

 -

 

 

(45,732)

 

 

(27,860)

 

 

 -

 

 

(73,592)

Rent

 

 -

 

 

 -

 

 

113,014 

 

 

89,310 

 

 

 -

 

 

202,324 

Depreciation and amortization

 

 -

 

 

 -

 

 

356,196 

 

 

180,166 

 

 

 -

 

 

536,362 

Total operating costs and expenses

 

 -

 

 

418 

 

 

5,467,570 

 

 

3,357,183 

 

 

 -

 

 

8,825,171 

Income from operations

 

 -

 

 

(7,398)

 

 

712,065 

 

 

222,201 

 

 

 -

 

 

926,868 

Interest expense, net

 

 -

 

 

45,033 

 

 

379,004 

 

 

38,310 

 

 

 -

 

 

462,347 

Loss from early extinguishment of debt

 

 -

 

 

115,453 

 

 

 -

 

 

 -

 

 

 -

 

 

115,453 

Equity in earnings of unconsolidated affiliates

 

(203,066)

 

 

(287,320)

 

 

(107,110)

 

 

 -

 

 

564,883 

 

 

(32,613)

Income from continuing operations before income taxes

 

203,066 

 

 

119,436 

 

 

440,171 

 

 

183,891 

 

 

(564,883)

 

 

381,681 

Provision for (benefit from) income taxes

 

 -

 

 

(83,630)

 

 

158,901 

 

 

45,767 

 

 

 -

 

 

121,038 

Income from continuing operations

 

203,066 

 

 

203,066 

 

 

281,270 

 

 

138,124 

 

 

(564,883)

 

 

260,643 

Discontinued operations, net of taxes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss from operations of entities sold

 

 -

 

 

 -

 

 

 -

 

 

(466)

 

 

 -

 

 

(466)

Loss from discontinued operations, net of taxes

 

 -

 

 

 -

 

 

 -

 

 

(466)

 

 

 -

 

 

(466)

Net income

 

203,066 

 

 

203,066 

 

 

281,270 

 

 

137,658 

 

 

(564,883)

 

 

260,177 

Less: Net income attributable to noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

57,111 

 

 

 -

 

 

57,111 

Net income attributable to Community Health Systems,

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Inc. stockholders

$

203,066 

 

$

203,066 

 

$

281,270 

 

$

80,547 

 

$

(564,883)

 

$

203,066 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

Three Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

 

(In thousands)

Net income

$

4,095 

 

$

4,095 

 

$

75,136 

 

$

22,696 

 

$

(84,424)

 

$

21,598 

Other comprehensive income (loss), net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in fair value of interest rate swaps

 

10,850 

 

 

10,850 

 

 

 -

 

 

 -

 

 

(10,850)

 

 

10,850 

Net change in fair value of available-for-sale securities

 

1,171 

 

 

1,171 

 

 

1,171 

 

 

 -

 

 

(2,342)

 

 

1,171 

Amortization and recognition of unrecognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

pension cost components

 

731 

 

 

731 

 

 

731 

 

 

 -

 

 

(1,462)

 

 

731 

Other comprehensive income (loss)

 

12,752 

 

 

12,752 

 

 

1,902 

 

 

 -

 

 

(14,654)

 

 

12,752 

Comprehensive income

 

16,847 

 

 

16,847 

 

 

77,038 

 

 

22,696 

 

 

(99,078)

 

 

34,350 

Less: Comprehensive income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

17,503 

 

 

 -

 

 

17,503 

Comprehensive income attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Health Systems, Inc. stockholders

$

16,847 

 

$

16,847 

 

$

77,038 

 

$

5,193 

 

$

(99,078)

 

$

16,847 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

Three Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

 

(In thousands)

Net income

$

44,233 

 

$

44,233 

 

$

81,021 

 

$

28,685 

 

$

(139,414)

 

$

58,758 

Other comprehensive income (loss), net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in fair value of interest rate swaps

 

8,254 

 

 

8,254 

 

 

 -

 

 

 -

 

 

(8,254)

 

 

8,254 

Net change in fair value of available-for-sale securities

 

1,370 

 

 

1,370 

 

 

1,370 

 

 

 -

 

 

(2,740)

 

 

1,370 

Amortization and recognition of unrecognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

pension cost components

 

1,202 

 

 

1,202 

 

 

1,202 

 

 

 -

 

 

(2,404)

 

 

1,202 

Other comprehensive income (loss)

 

10,826 

 

 

10,826 

 

 

2,572 

 

 

 -

 

 

(13,398)

 

 

10,826 

Comprehensive income

 

55,059 

 

 

55,059 

 

 

83,593 

 

 

28,685 

 

 

(152,812)

 

 

69,584 

Less: Comprehensive income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

14,525 

 

 

 -

 

 

14,525 

Comprehensive income attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Health Systems, Inc. stockholders

$

55,059 

 

$

55,059 

 

$

83,593 

 

$

14,160 

 

$

(152,812)

 

$

55,059 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

+

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

 

(In thousands)

Net income

$

113,022 

 

$

113,022 

 

$

187,789 

 

$

68,214 

 

$

(317,041)

 

$

165,006 

Other comprehensive income (loss), net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in fair value of interest rate swaps

 

47,759 

 

 

47,759 

 

 

 -

 

 

 -

 

 

(47,759)

 

 

47,759 

Net change in fair value of available-for-sale securities

 

2,841 

 

 

2,841 

 

 

2,841 

 

 

 -

 

 

(5,682)

 

 

2,841 

Amortization and recognition of unrecognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

pension cost components

 

2,195 

 

 

2,195 

 

 

2,195 

 

 

 -

 

 

(4,390)

 

 

2,195 

Other comprehensive income (loss)

 

52,795 

 

 

52,795 

 

 

5,036 

 

 

 -

 

 

(57,831)

 

 

52,795 

Comprehensive income

 

165,817 

 

 

165,817 

 

 

192,825 

 

 

68,214 

 

 

(374,872)

 

 

217,801 

Less: Comprehensive income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

51,984 

 

 

 -

 

 

51,984 

Comprehensive income attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Health Systems, Inc. stockholders

$

165,817 

 

$

165,817 

 

$

192,825 

 

$

16,230 

 

$

(374,872)

 

$

165,817 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Comprehensive Income

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent Guarantor

 

Issuer

 

Other Guarantors

 

Non - Guarantors

 

Eliminations

 

Consolidated

 

 

(In thousands)

Net income

$

203,066 

 

$

203,066 

 

$

281,270 

 

$

137,658 

 

$

(564,883)

 

$

260,177 

Other comprehensive income (loss), net of taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net change in fair value of interest rate swaps

 

28,766 

 

 

28,766 

 

 

 -

 

 

 -

 

 

(28,766)

 

 

28,766 

Net change in fair value of available-for-sale securities

 

3,509 

 

 

3,509 

 

 

3,509 

 

 

 -

 

 

(7,018)

 

 

3,509 

Amortization and recognition of unrecognized

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

pension cost components

 

3,483 

 

 

3,483 

 

 

3,483 

 

 

 -

 

 

(6,966)

 

 

3,483 

Other comprehensive income (loss)

 

35,758 

 

 

35,758 

 

 

6,992 

 

 

 -

 

 

(42,750)

 

 

35,758 

Comprehensive income

 

238,824 

 

 

238,824 

 

 

288,262 

 

 

137,658 

 

 

(607,633)

 

 

295,935 

Less: Comprehensive income attributable to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

noncontrolling interests

 

 -

 

 

 -

 

 

 -

 

 

57,111 

 

 

 -

 

 

57,111 

Comprehensive income attributable to Community

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 Health Systems, Inc. stockholders

$

238,824 

 

$

238,824 

 

$

288,262 

 

$

80,547 

 

$

(607,633)

 

$

238,824 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Cash Flows

Nine Months Ended September 30, 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

 

 

Other  

 

Non - 

 

 

 

 

 

 

 

Guarantor

 

Issuer

 

Guarantors

 

Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Net cash (used in) provided by operating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

activities

$

(80,729)

 

$

5,644 

 

$

495,003 

 

$

21,182 

 

$

 -

 

$

441,100 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions of facilities and other related

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equipment

 

 -

 

 

 -

 

 

(8,936)

 

 

(24,999)

 

 

 -

 

 

(33,935)

Purchases of property and equipment

 

 -

 

 

 -

 

 

(355,603)

 

 

(65,314)

 

 

 -

 

 

(420,917)

Proceeds from sale of property and equipment

 

 -

 

 

 -

 

 

1,441 

 

 

2,744 

 

 

 -

 

 

4,185 

Increase in other investments

 

 -

 

 

 -

 

 

(190,892)

 

 

(43,207)

 

 

 -

 

 

(234,099)

Net cash used in investing activities

 

 -

 

 

 -

 

 

(553,990)

 

 

(130,776)

 

 

 -

 

 

(684,766)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of stock options

 

108,546 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

108,546 

Repurchase of restricted stock shares for payroll

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

tax withholding requirements

 

(14,696)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(14,696)

Stock buy-back

 

(27,133)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(27,133)

Deferred financing costs

 

 -

 

 

(12,960)

 

 

 -

 

 

 -

 

 

 -

 

 

(12,960)

Excess tax benefit relating to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

stock-based compensation

 

6,573 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

6,573 

Proceeds from noncontrolling investors in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

64 

 

 

 -

 

 

64 

Redemption of noncontrolling investments in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

(5,720)

 

 

 -

 

 

(5,720)

Distributions to noncontrolling investors in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

(60,282)

 

 

 -

 

 

(60,282)

Changes in intercompany balances with

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

affiliates, net

 

7,439 

 

 

183,044 

 

 

(196,342)

 

 

5,859 

 

 

 -

 

 

 -

Borrowings under credit agreements

 

 -

 

 

792,000 

 

 

21,046 

 

 

686 

 

 

 -

 

 

813,732 

Issuance of long-term debt

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Proceeds from receivables facility

 

 -

 

 

 -

 

 

 -

 

 

320,000 

 

 

 -

 

 

320,000 

Repayments of long-term indebtedness

 

 -

 

 

(967,728)

 

 

(20,281)

 

 

(140,657)

 

 

 -

 

 

(1,128,666)

Net cash provided by (used in) financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

activities

 

80,729 

 

 

(5,644)

 

 

(195,577)

 

 

119,950 

 

 

 -

 

 

(542)

Net change in cash and cash equivalents

 

 -

 

 

 -

 

 

(254,564)

 

 

10,356 

 

 

 -

 

 

(244,208)

Cash and cash equivalents at beginning of period

 

 -

 

 

 -

 

 

271,559 

 

 

116,254 

 

 

 -

 

 

387,813 

Cash and cash equivalents at end of period

$

 -

 

$

 -

 

$

16,995 

 

$

126,610 

 

$

 -

 

$

143,605 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Condensed Consolidating Statement of Cash Flows

Nine Months Ended September 30, 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

 

 

Other  

 

Non - 

 

 

 

 

 

 

 

Guarantor

 

Issuer

 

Guarantors

 

Guarantors

 

Eliminations

 

Consolidated

 

(In thousands)

Net cash (used in) provided by operating

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

activities

$

(58,932)

 

$

(33,958)

 

$

736,312 

 

$

134,443 

 

$

 -

 

$

777,865 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisitions of facilities and other related

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

equipment

 

 -

 

 

 -

 

 

(302,759)

 

 

(10,168)

 

 

 -

 

 

(312,927)

Purchases of property and equipment

 

 -

 

 

 -

 

 

(374,940)

 

 

(182,529)

 

 

 -

 

 

(557,469)

Proceeds from sale of property and equipment

 

 -

 

 

 -

 

 

2,281 

 

 

2,527 

 

 

 -

 

 

4,808 

Increase in other investments

 

 -

 

 

 -

 

 

(168,506)

 

 

(53,658)

 

 

 -

 

 

(222,164)

Net cash used in investing activities

 

 -

 

 

 -

 

 

(843,924)

 

 

(243,828)

 

 

 -

 

 

(1,087,752)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Proceeds from exercise of stock options

 

5,750 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

5,750 

Repurchase of restricted stock shares for payroll

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

tax withholding requirements

 

(9,165)

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

(9,165)

Stock buy-back

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

 -

Deferred financing costs

 

 -

 

 

(135,647)

 

 

 -

 

 

 -

 

 

 -

 

 

(135,647)

Excess tax benefit relating to

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

stock-based compensation

 

1,545 

 

 

 -

 

 

 -

 

 

 -

 

 

 -

 

 

1,545 

Proceeds from noncontrolling investors in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

535 

 

 

 -

 

 

535 

Redemption of noncontrolling investments in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

(39,709)

 

 

 -

 

 

(39,709)

Distributions to noncontrolling investors in joint

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ventures

 

 -

 

 

 -

 

 

 -

 

 

(60,676)

 

 

 -

 

 

(60,676)

Changes in intercompany balances with

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

affiliates, net

 

60,802 

 

 

(189,385)

 

 

248,311 

 

 

(119,728)

 

 

 -

 

 

 -

Borrowings under credit agreements

 

 -

 

 

3,955,000 

 

 

19,399 

 

 

 -

 

 

 -

 

 

3,974,399 

Issuance of long-term debt

 

 -

 

 

3,825,000 

 

 

 -

 

 

 -

 

 

 -

 

 

3,825,000 

Proceeds from receivables facility

 

 -

 

 

 -

 

 

 -

 

 

300,000 

 

 

 -

 

 

300,000 

Repayments of long-term indebtedness

 

 -

 

 

(7,421,010)

 

 

(18,983)

 

 

(1,367)

 

 

 -

 

 

(7,441,360)

Net cash provided by (used in) financing

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

activities

 

58,932 

 

 

33,958 

 

 

248,727 

 

 

79,055 

 

 

 -

 

 

420,672 

Net change in cash and cash equivalents

 

 -

 

 

 -

 

 

141,115 

 

 

(30,330)

 

 

 -

 

 

110,785 

Cash and cash equivalents at beginning of period

 

 -

 

 

 -

 

 

8,920 

 

 

120,945 

 

 

 -

 

 

129,865 

Cash and cash equivalents at end of period

$

 -

 

$

 -

 

$

150,035 

 

$

90,615 

 

$

 -

 

$

240,650