XML 36 R21.htm IDEA: XBRL DOCUMENT v3.3.1.900
Supplemental Condensed Consolidating Financial Information
12 Months Ended
Dec. 31, 2015
Condensed Financial Information Of Parent Company Only Disclosure [Abstract]  
Supplemental Condensed Consolidating Financial Information

13) SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION

Certain of our senior notes are guaranteed by a group of subsidiaries (the “Guarantors”). The Guarantors, each of which is a 100% directly owned subsidiary of Universal Health Services, Inc., fully and unconditionally guarantee the senior notes on a joint and several basis, subject to certain customary release provisions.

The following financial statements present condensed consolidating financial data for (i) Universal Health Services, Inc. (on a parent company only basis), (ii) the combined Guarantors, (iii) the combined non guarantor subsidiaries (all other subsidiaries), (iv) an elimination column for adjustments to arrive at the information for the parent company, Guarantors, and non guarantors on a consolidated basis, and (v) the parent company and our subsidiaries on a consolidated basis.

Investments in subsidiaries are accounted for by the parent company and the Guarantors using the equity method for this presentation. Results of operations of subsidiaries are therefore classified in the parent company’s and Guarantors’ investment in subsidiaries accounts. The elimination entries set forth in the following condensed consolidating financial statements eliminate distributed and undistributed income of subsidiaries, investments in subsidiaries, and intercompany balances and transactions between the parent, Guarantors, and non guarantors.

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net revenues before provision for doubtful accounts

 

$

0

 

 

$

6,798,664

 

 

$

3,018,364

 

 

$

(32,304

)

 

$

9,784,724

 

Less: Provision for doubtful accounts

 

 

0

 

 

 

481,294

 

 

 

259,979

 

 

 

0

 

 

 

741,273

 

Net revenues

 

 

0

 

 

 

6,317,370

 

 

 

2,758,385

 

 

 

(32,304

)

 

 

9,043,451

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

0

 

 

 

3,014,296

 

 

 

1,198,091

 

 

 

0

 

 

 

4,212,387

 

Other operating expenses

 

 

0

 

 

 

1,459,607

 

 

 

690,341

 

 

 

(30,143

)

 

 

2,119,805

 

Supplies expense

 

 

0

 

 

 

583,644

 

 

 

390,444

 

 

 

0

 

 

 

974,088

 

Depreciation and amortization

 

 

0

 

 

 

280,985

 

 

 

117,633

 

 

 

0

 

 

 

398,618

 

Lease and rental expense

 

 

0

 

 

 

58,394

 

 

 

38,740

 

 

 

(2,161

)

 

 

94,973

 

Electronic health records incentive income

 

 

0

 

 

 

(12,232

)

 

 

(3,583

)

 

 

0

 

 

 

(15,815

)

 

 

 

0

 

 

 

5,384,694

 

 

 

2,431,666

 

 

 

(32,304

)

 

 

7,784,056

 

Income from operations

 

 

0

 

 

 

932,676

 

 

 

326,719

 

 

 

0

 

 

 

1,259,395

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

107,665

 

 

 

4,695

 

 

 

1,134

 

 

 

0

 

 

 

113,494

 

Interest (income) expense, affiliate

 

 

0

 

 

 

86,494

 

 

 

(86,494

)

 

 

0

 

 

 

0

 

Equity in net income of consolidated affiliates

 

 

(746,984

)

 

 

(215,119

)

 

 

0

 

 

 

962,103

 

 

 

0

 

Income before income taxes

 

 

639,319

 

 

 

1,056,606

 

 

 

412,079

 

 

 

(962,103

)

 

 

1,145,901

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

(41,209

)

 

 

354,611

 

 

 

81,801

 

 

 

0

 

 

 

395,203

 

Net income

 

 

680,528

 

 

 

701,995

 

 

 

330,278

 

 

 

(962,103

)

 

 

750,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Income attributable to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

70,170

 

 

 

0

 

 

 

70,170

 

Net income attributable to UHS

 

$

680,528

 

 

$

701,995

 

 

$

260,108

 

 

$

(962,103

)

 

$

680,528

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net revenues before provision for doubtful accounts

 

$

0

 

 

$

6,225,997

 

 

$

2,707,294

 

 

$

(29,220

)

 

$

8,904,071

 

Less: Provision for doubtful accounts

 

 

0

 

 

 

471,181

 

 

 

227,802

 

 

 

0

 

 

 

698,983

 

Net revenues

 

 

0

 

 

 

5,754,816

 

 

 

2,479,492

 

 

 

(29,220

)

 

 

8,205,088

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

0

 

 

 

2,757,738

 

 

 

1,087,723

 

 

 

0

 

 

 

3,845,461

 

Other operating expenses

 

 

0

 

 

 

1,342,745

 

 

 

607,098

 

 

 

(27,100

)

 

 

1,922,743

 

Supplies expense

 

 

0

 

 

 

546,578

 

 

 

349,115

 

 

 

0

 

 

 

895,693

 

Depreciation and amortization

 

 

0

 

 

 

269,490

 

 

 

106,134

 

 

 

0

 

 

 

375,624

 

Lease and rental expense

 

 

0

 

 

 

58,619

 

 

 

37,494

 

 

 

(2,120

)

 

 

93,993

 

Electronic health records incentive income

 

 

0

 

 

 

(19,480

)

 

 

(8,422

)

 

 

0

 

 

 

(27,902

)

Costs related to extinguishment of debt

 

 

36,171

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

36,171

 

 

 

 

36,171

 

 

 

4,955,690

 

 

 

2,179,142

 

 

 

(29,220

)

 

 

7,141,783

 

Income from operations

 

 

(36,171

)

 

 

799,126

 

 

 

300,350

 

 

 

0

 

 

 

1,063,305

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

127,528

 

 

 

4,516

 

 

 

1,594

 

 

 

0

 

 

 

133,638

 

Interest (income) expense, affiliate

 

 

0

 

 

 

88,246

 

 

 

(88,246

)

 

 

0

 

 

 

0

 

Equity in net income of consolidated affiliates

 

 

(646,386

)

 

 

(184,385

)

 

 

0

 

 

 

830,771

 

 

 

0

 

Income before income taxes

 

 

482,687

 

 

 

890,749

 

 

 

387,002

 

 

 

(830,771

)

 

 

929,667

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

(62,656

)

 

 

305,320

 

 

 

82,007

 

 

 

0

 

 

 

324,671

 

Net income

 

 

545,343

 

 

 

585,429

 

 

 

304,995

 

 

 

(830,771

)

 

 

604,996

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Income attributable to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

59,653

 

 

 

0

 

 

 

59,653

 

Net income attributable to UHS

 

$

545,343

 

 

$

585,429

 

 

$

245,342

 

 

$

(830,771

)

 

$

545,343

 


 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2013

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net revenues before provision for doubtful accounts

 

$

0

 

 

$

5,734,385

 

 

$

2,789,348

 

 

$

(28,644

)

 

$

8,495,089

 

Less: Provision for doubtful accounts

 

 

0

 

 

 

657,106

 

 

 

470,110

 

 

 

0

 

 

 

1,127,216

 

Net revenues

 

 

0

 

 

 

5,077,279

 

 

 

2,319,238

 

 

 

(28,644

)

 

 

7,367,873

 

Operating charges:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Salaries, wages and benefits

 

 

0

 

 

 

2,573,205

 

 

 

1,031,415

 

 

 

0

 

 

 

3,604,620

 

Other operating expenses

 

 

0

 

 

 

1,047,856

 

 

 

531,747

 

 

 

(26,808

)

 

 

1,552,795

 

Supplies expense

 

 

0

 

 

 

510,078

 

 

 

311,011

 

 

 

0

 

 

 

821,089

 

Depreciation and amortization

 

 

0

 

 

 

236,958

 

 

 

100,214

 

 

 

0

 

 

 

337,172

 

Lease and rental expense

 

 

0

 

 

 

62,518

 

 

 

37,076

 

 

 

(1,836

)

 

 

97,758

 

Electronic health records incentive income

 

 

0

 

 

 

(43,027

)

 

 

(17,997

)

 

 

0

 

 

 

(61,024

)

 

 

 

0

 

 

 

4,387,588

 

 

 

1,993,466

 

 

 

(28,644

)

 

 

6,352,410

 

Income from operations

 

 

0

 

 

 

689,691

 

 

 

325,772

 

 

 

0

 

 

 

1,015,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

139,793

 

 

 

3,365

 

 

 

2,973

 

 

 

0

 

 

 

146,131

 

Interest (income) expense, affiliate

 

 

0

 

 

 

84,640

 

 

 

(84,640

)

 

 

0

 

 

 

0

 

Equity in net income of consolidated affiliates

 

 

(597,020

)

 

 

(141,004

)

 

 

0

 

 

 

738,024

 

 

 

0

 

Income before income taxes

 

 

457,227

 

 

 

742,690

 

 

 

407,439

 

 

 

(738,024

)

 

 

869,332

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

(53,506

)

 

 

262,346

 

 

 

106,469

 

 

 

0

 

 

 

315,309

 

Net income

 

 

510,733

 

 

 

480,344

 

 

 

300,970

 

 

 

(738,024

)

 

 

554,023

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Income attributable to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

43,290

 

 

 

0

 

 

 

43,290

 

Net income attributable to UHS

 

$

510,733

 

 

$

480,344

 

 

$

257,680

 

 

$

(738,024

)

 

$

510,733

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net income

 

$

680,528

 

 

$

701,995

 

 

$

330,278

 

 

$

(962,103

)

 

$

750,698

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized derivative gains on cash flow hedges

 

 

4,970

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

4,970

 

Amortization of terminated hedge

 

 

(336

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(336

)

Minimum pension liability

 

 

2,177

 

 

 

2,177

 

 

 

0

 

 

 

(2,177

)

 

 

2,177

 

Foreign currency translation adjustment

 

 

(1,728

)

 

 

(1,728

)

 

 

0

 

 

 

1,728

 

 

 

(1,728

)

Other comprehensive income before tax

 

 

5,083

 

 

 

449

 

 

 

0

 

 

 

(449

)

 

 

5,083

 

Income tax expense related to items of other

   comprehensive income

 

 

2,980

 

 

 

817

 

 

 

0

 

 

 

(817

)

 

 

2,980

 

Total other comprehensive income, net of tax

 

 

2,103

 

 

 

(368

)

 

 

0

 

 

 

368

 

 

 

2,103

 

Comprehensive income

 

 

682,631

 

 

 

701,627

 

 

 

330,278

 

 

 

(961,735

)

 

 

752,801

 

Less: Comprehensive income attributable to noncontrolling

   interests

 

 

0

 

 

 

0

 

 

 

70,170

 

 

 

0

 

 

 

70,170

 

Comprehensive income attributable to UHS

 

$

682,631

 

 

$

701,627

 

 

$

260,108

 

 

$

(961,735

)

 

$

682,631

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net income

 

$

545,343

 

 

$

585,429

 

 

$

304,995

 

 

$

(830,771

)

 

$

604,996

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized derivative gains on cash flow hedges

 

 

17,668

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

17,668

 

Amortization of terminated hedge

 

 

(336

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(336

)

Minimum pension liability

 

 

(14,270

)

 

 

(14,270

)

 

 

0

 

 

 

14,270

 

 

 

(14,270

)

Foreign currency translation adjustment

 

 

(2,431

)

 

 

(2,431

)

 

 

0

 

 

 

2,431

 

 

 

(2,431

)

Other comprehensive income before tax

 

 

631

 

 

 

(16,701

)

 

 

0

 

 

 

16,701

 

 

 

631

 

Income tax expense related to items of other

   comprehensive income

 

 

1,053

 

 

 

(5,356

)

 

 

0

 

 

 

5,356

 

 

 

1,053

 

Total other comprehensive income, net of tax

 

 

(422

)

 

 

(11,345

)

 

 

0

 

 

 

11,345

 

 

 

(422

)

Comprehensive income

 

 

544,921

 

 

 

574,084

 

 

 

304,995

 

 

 

(819,426

)

 

 

604,574

 

Less: Comprehensive income attributable to noncontrolling

   interests

 

 

0

 

 

 

0

 

 

 

59,653

 

 

 

0

 

 

 

59,653

 

Comprehensive income attributable to UHS

 

$

544,921

 

 

$

574,084

 

 

$

245,342

 

 

$

(819,426

)

 

$

544,921

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2013

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net income

 

$

510,733

 

 

$

480,344

 

 

$

300,970

 

 

$

(738,024

)

 

$

554,023

 

Other comprehensive income (loss):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized derivative gains on cash flow hedges

 

 

16,963

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

16,963

 

Amortization of terminated hedge

 

 

(336

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(336

)

Minimum pension liability

 

 

14,657

 

 

 

14,657

 

 

 

0

 

 

 

(14,657

)

 

 

14,657

 

Other comprehensive income before tax

 

 

31,284

 

 

 

14,657

 

 

 

0

 

 

 

(14,657

)

 

 

31,284

 

Income tax expense related to items of other

   comprehensive income

 

 

11,940

 

 

 

5,670

 

 

 

0

 

 

 

(5,670

)

 

 

11,940

 

Total other comprehensive income, net of tax

 

 

19,344

 

 

 

8,987

 

 

 

0

 

 

 

(8,987

)

 

 

19,344

 

Comprehensive income

 

 

530,077

 

 

 

489,331

 

 

 

300,970

 

 

 

(747,011

)

 

 

573,367

 

Less: Comprehensive income attributable to noncontrolling

   interests

 

 

0

 

 

 

0

 

 

 

43,290

 

 

 

0

 

 

 

43,290

 

Comprehensive income attributable to UHS

 

$

530,077

 

 

$

489,331

 

 

$

257,680

 

 

$

(747,011

)

 

$

530,077

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

AS OF DECEMBER 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

0

 

 

$

47,192

 

 

$

14,036

 

 

$

0

 

 

$

61,228

 

Accounts receivable, net

 

 

0

 

 

 

918,699

 

 

 

383,730

 

 

 

0

 

 

 

1,302,429

 

Supplies

 

 

0

 

 

 

72,499

 

 

 

43,538

 

 

 

0

 

 

 

116,037

 

Deferred income taxes

 

 

132,975

 

 

 

2,145

 

 

 

0

 

 

 

0

 

 

 

135,120

 

Other current assets

 

 

0

 

 

 

89,973

 

 

 

13,517

 

 

 

0

 

 

 

103,490

 

Total current assets

 

 

132,975

 

 

 

1,130,508

 

 

 

454,821

 

 

 

0

 

 

 

1,718,304

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

 

7,760,156

 

 

 

1,876,415

 

 

 

0

 

 

 

(9,636,571

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany receivable

 

 

80,764

 

 

 

0

 

 

 

747,709

 

 

 

(828,473

)

 

 

0

 

Intercompany note receivable

 

 

0

 

 

 

0

 

 

 

1,242,937

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

0

 

 

 

4,722,050

 

 

 

1,808,519

 

 

 

0

 

 

 

6,530,569

 

Less: accumulated depreciation

 

 

0

 

 

 

(1,845,746

)

 

 

(848,845

)

 

 

0

 

 

 

(2,694,591

)

 

 

 

0

 

 

 

2,876,304

 

 

 

959,674

 

 

 

0

 

 

 

3,835,978

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

0

 

 

 

3,070,061

 

 

 

526,053

 

 

 

0

 

 

 

3,596,114

 

Deferred charges

 

 

25,877

 

 

 

5,530

 

 

 

3,950

 

 

 

0

 

 

 

35,357

 

Other

 

 

14,251

 

 

 

394,998

 

 

 

39,111

 

 

 

0

 

 

 

448,360

 

 

 

$

8,014,023

 

 

$

9,353,816

 

 

$

3,974,255

 

 

$

(11,707,981

)

 

$

9,634,113

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

60,368

 

 

$

1,223

 

 

$

1,131

 

 

$

0

 

 

$

62,722

 

Accounts payable and accrued liabilities

 

 

19,996

 

 

 

744,137

 

 

 

269,564

 

 

 

0

 

 

 

1,033,697

 

Federal and state taxes

 

 

3,987

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

3,987

 

Total current liabilities

 

 

84,351

 

 

 

745,360

 

 

 

270,695

 

 

 

0

 

 

 

1,100,406

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payable

 

 

0

 

 

 

828,473

 

 

 

0

 

 

 

(828,473

)

 

 

0

 

Intercompany note payable

 

 

0

 

 

 

1,242,937

 

 

 

0

 

 

 

(1,242,937

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noncurrent liabilities

 

 

1,982

 

 

 

206,287

 

 

 

70,565

 

 

 

0

 

 

 

278,834

 

Long-term debt

 

 

3,362,143

 

 

 

16,790

 

 

 

8,370

 

 

 

0

 

 

 

3,387,303

 

Deferred income taxes

 

 

315,900

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

315,900

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

0

 

 

 

0

 

 

 

242,509

 

 

 

0

 

 

 

242,509

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UHS common stockholders’ equity

 

 

4,249,647

 

 

 

6,313,969

 

 

 

3,322,602

 

 

 

(9,636,571

)

 

 

4,249,647

 

Noncontrolling interest

 

 

0

 

 

 

0

 

 

 

59,514

 

 

 

0

 

 

 

59,514

 

Total equity

 

 

4,249,647

 

 

 

6,313,969

 

 

 

3,382,116

 

 

 

(9,636,571

)

 

 

4,309,161

 

 

 

$

8,014,023

 

 

$

9,353,816

 

 

$

3,974,255

 

 

$

(11,707,981

)

 

$

9,634,113

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING BALANCE SHEET

 

AS OF DECEMBER 31, 2014

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Assets

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

0

 

 

$

21,784

 

 

$

10,285

 

 

$

0

 

 

$

32,069

 

Accounts receivable, net

 

 

0

 

 

 

933,971

 

 

 

348,764

 

 

 

0

 

 

 

1,282,735

 

Supplies

 

 

0

 

 

 

67,847

 

 

 

40,268

 

 

 

0

 

 

 

108,115

 

Deferred income taxes

 

 

113,822

 

 

 

743

 

 

 

0

 

 

 

0

 

 

 

114,565

 

Other current assets

 

 

0

 

 

 

62,431

 

 

 

15,223

 

 

 

0

 

 

 

77,654

 

Total current assets

 

 

113,822

 

 

 

1,086,776

 

 

 

414,540

 

 

 

0

 

 

 

1,615,138

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Investments in subsidiaries

 

 

7,013,540

 

 

 

1,661,296

 

 

 

0

 

 

 

(8,674,836

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany receivable

 

 

103,808

 

 

 

0

 

 

 

408,682

 

 

 

(512,490

)

 

 

0

 

Intercompany note receivable

 

 

0

 

 

 

0

 

 

 

1,222,637

 

 

 

(1,222,637

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment

 

 

0

 

 

 

4,494,567

 

 

 

1,717,463

 

 

 

0

 

 

 

6,212,030

 

Less: accumulated depreciation

 

 

0

 

 

 

(1,686,192

)

 

 

(846,149

)

 

 

0

 

 

 

(2,532,341

)

 

 

 

0

 

 

 

2,808,375

 

 

 

871,314

 

 

 

0

 

 

 

3,679,689

 

Other assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Goodwill

 

 

0

 

 

 

2,764,555

 

 

 

526,658

 

 

 

0

 

 

 

3,291,213

 

Deferred charges

 

 

32,379

 

 

 

5,402

 

 

 

2,538

 

 

 

0

 

 

 

40,319

 

Other

 

 

9,601

 

 

 

283,302

 

 

 

55,181

 

 

 

0

 

 

 

348,084

 

 

 

$

7,273,150

 

 

$

8,609,706

 

 

$

3,501,550

 

 

$

(10,409,963

)

 

$

8,974,443

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current maturities of long-term debt

 

$

44,874

 

 

$

1,260

 

 

$

22,185

 

 

$

0

 

 

$

68,319

 

Accounts payable and accrued liabilities

 

 

20,245

 

 

 

1,051,309

 

 

 

41,508

 

 

 

0

 

 

 

1,113,062

 

Federal and state taxes

 

 

1,446

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

1,446

 

Total current liabilities

 

 

66,565

 

 

 

1,052,569

 

 

 

63,693

 

 

 

0

 

 

 

1,182,827

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany payable

 

 

0

 

 

 

512,490

 

 

 

0

 

 

 

(512,490

)

 

 

0

 

Intercompany note payable

 

 

0

 

 

 

1,222,637

 

 

 

0

 

 

 

(1,222,637

)

 

 

0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other noncurrent liabilities

 

 

1,322

 

 

 

189,456

 

 

 

77,777

 

 

 

0

 

 

 

268,555

 

Long-term debt

 

 

3,187,103

 

 

 

20,212

 

 

 

2,900

 

 

 

0

 

 

 

3,210,215

 

Deferred income taxes

 

 

282,214

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

282,214

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Redeemable noncontrolling interests

 

 

0

 

 

 

0

 

 

 

239,552

 

 

 

0

 

 

 

239,552

 

Equity:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UHS common stockholders’ equity

 

 

3,735,946

 

 

 

5,612,342

 

 

 

3,062,494

 

 

 

(8,674,836

)

 

 

3,735,946

 

Noncontrolling interest

 

 

0

 

 

 

0

 

 

 

55,134

 

 

 

0

 

 

 

55,134

 

Total equity

 

 

3,735,946

 

 

 

5,612,342

 

 

 

3,117,628

 

 

 

(8,674,836

)

 

 

3,791,080

 

 

 

$

7,273,150

 

 

$

8,609,706

 

 

$

3,501,550

 

 

$

(10,409,963

)

 

$

8,974,443

 

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2015

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net cash (used in) provided by operating activities

 

$

(21,287

)

 

$

655,439

 

 

$

386,746

 

 

$

0

 

 

$

1,020,898

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment additions, net of disposals

 

 

0

 

 

 

(209,355

)

 

 

(169,966

)

 

 

0

 

 

 

(379,321

)

Acquisition of property and businesses

 

 

 

 

 

 

(513,382

)

 

 

(20,273

)

 

 

 

 

 

 

(533,655

)

Proceeds received from sale of assets and businesses

 

 

0

 

 

 

647

 

 

 

2,744

 

 

 

0

 

 

 

3,391

 

Increase in insurance subsidiary investments

 

 

0

 

 

 

(3,300

)

 

 

0

 

 

 

0

 

 

 

(3,300

)

Net cash used in investing activities

 

 

0

 

 

 

(725,390

)

 

 

(187,495

)

 

 

0

 

 

 

(912,885

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of long-term debt

 

 

(42,133

)

 

 

(3,459

)

 

 

(22,574

)

 

 

0

 

 

 

(68,166

)

Additional borrowings

 

 

234,400

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

234,400

 

Financing costs

 

 

(515

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(515

)

Repurchase of common shares

 

 

(209,782

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(209,782

)

Dividends paid

 

 

(39,532

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(39,532

)

Issuance of common stock

 

 

8,441

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

8,441

 

Excess income tax benefits related to stock-based

   compensation

 

 

47,364

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

47,364

 

Profit distributions to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

(62,220

)

 

 

0

 

 

 

(62,220

)

Proceeds received from sale/leaseback of real property

 

 

0

 

 

 

0

 

 

 

12,765

 

 

 

0

 

 

 

12,765

 

Changes in intercompany balances with affiliates, net

 

 

23,044

 

 

 

100,427

 

 

 

(123,471

)

 

 

0

 

 

 

0

 

Net cash  provided by (used in) financing activities

 

 

21,287

 

 

 

96,968

 

 

 

(195,500

)

 

 

0

 

 

 

(77,245

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash

   equivalents

 

 

0

 

 

 

(1,609

)

 

 

0

 

 

 

0

 

 

 

(1,609

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

 

0

 

 

 

25,408

 

 

 

3,751

 

 

 

0

 

 

 

29,159

 

Cash and cash equivalents, beginning of period

 

 

0

 

 

 

21,784

 

 

 

10,285

 

 

 

0

 

 

 

32,069

 

Cash and cash equivalents, end of period

 

$

0

 

 

$

47,192

 

 

$

14,036

 

 

$

0

 

 

$

61,228

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2014

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net cash provided by operating activities

 

$

18,579

 

 

$

687,101

 

 

$

330,196

 

 

$

0

 

 

$

1,035,876

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment additions, net of disposals

 

 

0

 

 

 

(230,102

)

 

 

(161,048

)

 

 

0

 

 

 

(391,150

)

Acquisition of property and businesses

 

 

0

 

 

 

(422,081

)

 

 

(9,305

)

 

 

0

 

 

 

(431,386

)

Proceeds received from sale of assets and businesses

 

 

0

 

 

 

11,450

 

 

 

3,728

 

 

 

0

 

 

 

15,178

 

Costs incurred for purchase and implementation of

   electronic health records application

 

 

0

 

 

 

(13,488

)

 

 

0

 

 

 

0

 

 

 

(13,488

)

Increase in insurance subsidiary investments

 

 

0

 

 

 

(12,000

)

 

 

0

 

 

 

0

 

 

 

(12,000

)

Net cash used in investing activities

 

 

0

 

 

 

(666,221

)

 

 

(166,625

)

 

 

0

 

 

 

(832,846

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of long-term debt

 

 

(866,748

)

 

 

(867

)

 

 

(11,514

)

 

 

0

 

 

 

(879,129

)

Additional borrowings

 

 

830,000

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

830,000

 

Financing costs

 

 

(14,976

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(14,976

)

Repurchase of common shares

 

 

(100,749

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(100,749

)

Dividends paid

 

 

(29,665

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(29,665

)

Issuance of common stock

 

 

6,863

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

6,863

 

Excess income tax benefits related to stock-based

   compensation

 

 

33,912

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

33,912

 

Profit distributions to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

(33,680

)

 

 

0

 

 

 

(33,680

)

Changes in intercompany balances with affiliates, net

 

 

122,784

 

 

 

(5,444

)

 

 

(117,340

)

 

 

0

 

 

 

0

 

Net cash used in financing activities

 

 

(18,579

)

 

 

(6,311

)

 

 

(162,534

)

 

 

0

 

 

 

(187,424

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash

   equivalents

 

 

0

 

 

 

(775

)

 

 

0

 

 

 

0

 

 

 

(775

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Increase in cash and cash equivalents

 

 

0

 

 

 

13,794

 

 

 

1,037

 

 

 

0

 

 

 

14,831

 

Cash and cash equivalents, beginning of period

 

 

0

 

 

 

7,990

 

 

 

9,248

 

 

 

0

 

 

 

17,238

 

Cash and cash equivalents, end of period

 

$

0

 

 

$

21,784

 

 

$

10,285

 

 

$

0

 

 

$

32,069

 

 

UNIVERSAL HEALTH SERVICES, INC. AND SUBSIDIARIES

 

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS

 

FOR THE TWELVE MONTHS ENDED DECEMBER 31, 2013

 

(amounts in thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Parent

 

 

Guarantors

 

 

Non

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Net cash provided by operating activities

 

$

17,946

 

 

$

587,083

 

 

$

279,212

 

 

$

0

 

 

$

884,241

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Property and equipment additions, net of disposals

 

 

0

 

 

 

(269,419

)

 

 

(89,074

)

 

 

0

 

 

 

(358,493

)

Acquisition of property and businesses

 

 

0

 

 

 

(8,094

)

 

 

(4,542

)

 

 

0

 

 

 

(12,636

)

Proceeds received from sale of assets and businesses

 

 

0

 

 

 

7,916

 

 

 

29,566

 

 

 

0

 

 

 

37,482

 

Costs incurred for purchase and implementation of

   electronic health records application

 

 

0

 

 

 

(49,811

)

 

 

0

 

 

 

0

 

 

 

(49,811

)

Net cash used in investing activities

 

 

0

 

 

 

(319,408

)

 

 

(64,050

)

 

 

0

 

 

 

(383,458

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash Flows from Financing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Reduction of long-term debt

 

 

(429,996

)

 

 

(109

)

 

 

(10,119

)

 

 

0

 

 

 

(440,224

)

Additional borrowings

 

 

15,761

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

15,761

 

Financing costs

 

 

(231

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(231

)

Repurchase of common shares

 

 

(27,201

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(27,201

)

Dividends paid

 

 

(19,621

)

 

 

0

 

 

 

0

 

 

 

0

 

 

 

(19,621

)

Issuance of common stock

 

 

5,708

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

5,708

 

Excess income tax benefits related to stock-based

   compensation

 

 

20,121

 

 

 

0

 

 

 

0

 

 

 

0

 

 

 

20,121

 

Profit distributions to noncontrolling interests

 

 

0

 

 

 

0

 

 

 

(61,329

)

 

 

0

 

 

 

(61,329

)

Changes in intercompany balances with affiliates, net

 

 

417,513

 

 

 

(271,525

)

 

 

(145,988

)

 

 

0

 

 

 

0

 

Net cash used in financing activities

 

 

(17,946

)

 

 

(271,634

)

 

 

(217,436

)

 

 

0

 

 

 

(507,016

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Decrease in cash and cash equivalents

 

 

0

 

 

 

(3,959

)

 

 

(2,274

)

 

 

0

 

 

 

(6,233

)

Cash and cash equivalents, beginning of period

 

 

0

 

 

 

11,949

 

 

 

11,522

 

 

 

0

 

 

 

23,471

 

Cash and cash equivalents, end of period

 

$

0

 

 

$

7,990

 

 

$

9,248

 

 

$

0

 

 

$

17,238