XML 129 R30.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Financial Information for the Company and Its Subsidiaries
12 Months Ended
Dec. 31, 2019
Organization Consolidation And Presentation Of Financial Statements [Abstract]  
Financial Information for the Company and Its Subsidiaries

21. Financial Information for the Company and Its Subsidiaries

The Company conducts substantially all of its business through its subsidiaries. The 6.125% Senior Notes, 5.125% Senior Notes, 5.625% Senior Notes and 6.500% Senior Notes are jointly and severally guaranteed on an unsecured senior basis by all of the Company’s subsidiaries that guarantee the Company’s obligations under the Amended and Restated Senior Credit Facility. Presented below is condensed consolidating financial information for the Company and its subsidiaries at December 31, 2019 and 2018, and for the years ended December 31, 2019, 2018 and 2017. The information segregates the parent company (Acadia Healthcare Company, Inc.), the combined wholly-owned subsidiary guarantors, the combined non-guarantor subsidiaries and eliminations.

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Balance Sheets

December 31, 2019

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

 

$

98,943

 

 

$

25,249

 

 

$

 

 

$

124,192

 

Accounts receivable, net

 

 

 

 

 

266,864

 

 

 

72,911

 

 

 

 

 

 

339,775

 

Other current assets

 

 

 

 

 

61,508

 

 

 

16,736

 

 

 

 

 

 

78,244

 

Total current assets

 

 

 

 

 

427,315

 

 

 

114,896

 

 

 

 

 

 

542,211

 

Property and equipment, net

 

 

 

 

 

1,313,830

 

 

 

1,910,204

 

 

 

 

 

 

3,224,034

 

Goodwill

 

 

 

 

 

1,992,344

 

 

 

456,787

 

 

 

 

 

 

2,449,131

 

Intangible assets, net

 

 

 

 

 

58,291

 

 

 

32,066

 

 

 

 

 

 

90,357

 

Deferred tax assets – noncurrent

 

 

1,403

 

 

 

 

 

 

3,339

 

 

 

(1,403

)

 

 

3,339

 

Operating lease right-of-use assets

 

 

 

 

 

97,396

 

 

 

404,441

 

 

 

 

 

 

501,837

 

Investment in subsidiaries

 

 

5,521,340

 

 

 

 

 

 

 

 

 

(5,521,340

)

 

 

 

Other assets

 

 

233,975

 

 

 

48,949

 

 

 

13,127

 

 

 

(227,818

)

 

 

68,233

 

Total assets

 

$

5,756,718

 

 

$

3,938,125

 

 

$

2,934,860

 

 

$

(5,750,561

)

 

$

6,879,142

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

43,679

 

 

$

 

 

$

 

 

$

 

 

$

43,679

 

Accounts payable

 

 

 

 

 

87,165

 

 

 

39,880

 

 

 

 

 

 

127,045

 

Accrued salaries and benefits

 

 

 

 

 

89,483

 

 

 

33,069

 

 

 

 

 

 

122,552

 

Current portion of operating lease liabilities

 

 

 

 

 

17,967

 

 

 

11,173

 

 

 

 

 

 

29,140

 

Other accrued liabilities

 

 

33,323

 

 

 

22,672

 

 

 

85,165

 

 

 

 

 

 

141,160

 

Total current liabilities

 

 

77,002

 

 

 

217,287

 

 

 

169,287

 

 

 

 

 

 

463,576

 

Long-term debt

 

 

3,105,420

 

 

 

 

 

 

227,818

 

 

 

(227,818

)

 

 

3,105,420

 

Deferred tax liabilities – noncurrent

 

 

 

 

 

21,858

 

 

 

51,405

 

 

 

(1,403

)

 

 

71,860

 

Operating lease liabilities

 

 

 

 

 

85,365

 

 

 

416,887

 

 

 

 

 

 

502,252

 

Derivative instrument liabilities

 

 

68,915

 

 

 

 

 

 

 

 

 

 

 

 

68,915

 

Other liabilities

 

 

 

 

 

110,445

 

 

 

18,142

 

 

 

 

 

 

128,587

 

Total liabilities

 

 

3,251,337

 

 

 

434,955

 

 

 

883,539

 

 

 

(229,221

)

 

 

4,340,610

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

 

33,151

 

 

 

 

 

 

33,151

 

Total equity

 

 

2,505,381

 

 

 

3,503,170

 

 

 

2,018,170

 

 

 

(5,521,340

)

 

 

2,505,381

 

Total liabilities and equity

 

$

5,756,718

 

 

$

3,938,125

 

 

$

2,934,860

 

 

$

(5,750,561

)

 

$

6,879,142

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Balance Sheets

December 31, 2018

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

 

 

$

32,471

 

 

$

18,039

 

 

$

 

 

$

50,510

 

Accounts receivable, net

 

 

 

 

 

248,218

 

 

 

69,869

 

 

 

 

 

 

318,087

 

Other current assets

 

 

 

 

 

60,160

 

 

 

21,660

 

 

 

 

 

 

81,820

 

Total current assets

 

 

 

 

 

340,849

 

 

 

109,568

 

 

 

 

 

 

450,417

 

Property and equipment, net

 

 

 

 

 

1,219,803

 

 

 

1,887,963

 

 

 

 

 

 

3,107,766

 

Goodwill

 

 

 

 

 

1,936,057

 

 

 

460,355

 

 

 

 

 

 

2,396,412

 

Intangible assets, net

 

 

 

 

 

56,611

 

 

 

32,379

 

 

 

 

 

 

88,990

 

Deferred tax assets – noncurrent

 

 

1,841

 

 

 

 

 

 

3,468

 

 

 

(1,841

)

 

 

3,468

 

Derivative instruments

 

 

60,524

 

 

 

 

 

 

 

 

 

 

 

 

60,524

 

Investment in subsidiaries

 

 

5,190,771

 

 

 

 

 

 

 

 

 

(5,190,771

)

 

 

 

Other assets

 

 

306,495

 

 

 

52,824

 

 

 

9,548

 

 

 

(303,940

)

 

 

64,927

 

Total assets

 

$

5,559,631

 

 

$

3,606,144

 

 

$

2,503,281

 

 

$

(5,496,552

)

 

$

6,172,504

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current portion of long-term debt

 

$

34,112

 

 

$

 

 

$

 

 

$

 

 

$

34,112

 

Accounts payable

 

 

 

 

 

79,463

 

 

 

38,277

 

 

 

 

 

 

117,740

 

Accrued salaries and benefits

 

 

 

 

 

84,150

 

 

 

29,149

 

 

 

 

 

 

113,299

 

Other accrued liabilities

 

 

32,837

 

 

 

42,062

 

 

 

76,327

 

 

 

 

 

 

151,226

 

Total current liabilities

 

 

66,949

 

 

 

205,675

 

 

 

143,753

 

 

 

 

 

 

416,377

 

Long-term debt

 

 

3,159,375

 

 

 

 

 

 

303,940

 

 

 

(303,940

)

 

 

3,159,375

 

Deferred tax liabilities – noncurrent

 

 

 

 

 

31,874

 

 

 

50,339

 

 

 

(1,841

)

 

 

80,372

 

Other liabilities

 

 

 

 

 

107,866

 

 

 

46,401

 

 

 

 

 

 

154,267

 

Total liabilities

 

 

3,226,324

 

 

 

345,415

 

 

 

544,433

 

 

 

(305,781

)

 

 

3,810,391

 

Redeemable noncontrolling interests

 

 

 

 

 

 

 

 

28,806

 

 

 

 

 

 

28,806

 

Total equity

 

 

2,333,307

 

 

 

3,260,729

 

 

 

1,930,042

 

 

 

(5,190,771

)

 

 

2,333,307

 

Total liabilities and equity

 

$

5,559,631

 

 

$

3,606,144

 

 

$

2,503,281

 

 

$

(5,496,552

)

 

$

6,172,504

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Comprehensive Income (Loss)

Year Ended December 31, 2019

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Revenue

 

$

 

 

$

1,882,518

 

 

$

1,224,944

 

 

$

 

 

 

3,107,462

 

Salaries, wages and benefits

 

 

17,307

 

 

 

1,018,267

 

 

 

681,606

 

 

 

 

 

 

1,717,180

 

Professional fees

 

 

 

 

 

107,115

 

 

 

133,868

 

 

 

 

 

 

240,983

 

Supplies

 

 

 

 

 

80,137

 

 

 

42,924

 

 

 

 

 

 

123,061

 

Rents and leases

 

 

 

 

 

34,443

 

 

 

47,786

 

 

 

 

 

 

82,229

 

Other operating expenses

 

 

 

 

 

243,478

 

 

 

131,955

 

 

 

 

 

 

375,433

 

Depreciation and amortization

 

 

 

 

 

81,105

 

 

 

82,939

 

 

 

 

 

 

164,044

 

Interest expense, net

 

 

76,138

 

 

 

92,538

 

 

 

18,418

 

 

 

 

 

 

187,094

 

Loss on impairment

 

 

 

 

 

27,217

 

 

 

27,169

 

 

 

 

 

 

54,386

 

Transaction-related expenses

 

 

 

 

 

21,156

 

 

 

5,908

 

 

 

 

 

 

27,064

 

Total expenses

 

 

93,445

 

 

 

1,705,456

 

 

 

1,172,573

 

 

 

 

 

 

2,971,474

 

Income (loss) before income taxes

 

 

(93,445

)

 

 

177,062

 

 

 

52,371

 

 

 

 

 

 

135,988

 

Equity in earnings of subsidiaries

 

 

174,216

 

 

 

 

 

 

 

 

 

(174,216

)

 

 

 

(Benefit from) provision for income taxes

 

 

(29,351

)

 

 

52,903

 

 

 

2,314

 

 

 

 

 

 

25,866

 

Net income (loss)

 

 

110,122

 

 

 

124,159

 

 

 

50,057

 

 

 

(174,216

)

 

 

110,122

 

Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

(1,199

)

 

 

 

 

 

(1,199

)

Net income (loss) attributable to Acadia Healthcare

    Company, Inc.

 

$

110,122

 

 

$

124,159

 

 

$

48,858

 

 

$

(174,216

)

 

$

108,923

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

69,811

 

 

 

 

 

 

69,811

 

Gain on derivative instruments

 

 

(19,008

)

 

 

 

 

 

 

 

 

 

 

 

(19,008

)

Pension liability adjustment, net

 

 

 

 

 

 

 

 

(3,310

)

 

 

 

 

 

(3,310

)

Other comprehensive income (loss)

 

 

(19,008

)

 

 

 

 

 

66,501

 

 

 

 

 

 

47,493

 

Comprehensive income (loss) attributable to Acadia

    Healthcare Company, Inc.

 

$

91,114

 

 

$

124,159

 

 

$

115,359

 

 

$

(174,216

)

 

$

156,416

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Comprehensive Income (Loss)

Year Ended December 31, 2018

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Revenue

 

$

 

 

$

1,788,757

 

 

$

1,223,685

 

 

$

 

 

 

3,012,442

 

Salaries, wages and benefits

 

 

22,001

 

 

 

965,419

 

 

 

671,928

 

 

 

 

 

 

1,659,348

 

Professional fees

 

 

 

 

 

98,441

 

 

 

128,984

 

 

 

 

 

 

227,425

 

Supplies

 

 

 

 

 

76,526

 

 

 

42,788

 

 

 

 

 

 

119,314

 

Rents and leases

 

 

 

 

 

33,101

 

 

 

47,181

 

 

 

 

 

 

80,282

 

Other operating expenses

 

 

 

 

 

225,446

 

 

 

129,052

 

 

 

 

 

 

354,498

 

Depreciation and amortization

 

 

 

 

 

74,341

 

 

 

84,491

 

 

 

 

 

 

158,832

 

Interest expense, net

 

 

65,588

 

 

 

92,983

 

 

 

26,839

 

 

 

 

 

 

185,410

 

Debt extinguishment costs

 

 

940

 

 

 

 

 

 

875

 

 

 

 

 

 

1,815

 

Legal settlements expense

 

 

 

 

 

22,076

 

 

 

 

 

 

 

 

 

22,076

 

Loss on impairment

 

 

 

 

 

 

 

 

337,889

 

 

 

 

 

 

337,889

 

Transaction-related expenses

 

 

 

 

 

29,720

 

 

 

4,787

 

 

 

 

 

 

34,507

 

Total expenses

 

 

88,529

 

 

 

1,618,053

 

 

 

1,474,814

 

 

 

 

 

 

3,181,396

 

(Loss) income before income taxes

 

 

(88,529

)

 

 

170,704

 

 

 

(251,129

)

 

 

 

 

 

(168,954

)

Equity in earnings of subsidiaries

 

 

(98,669

)

 

 

 

 

 

 

 

 

98,669

 

 

 

 

(Benefit from) provision for income taxes

 

 

(11,712

)

 

 

19,045

 

 

 

(801

)

 

 

 

 

 

6,532

 

Net (loss) income

 

 

(175,486

)

 

 

151,659

 

 

 

(250,328

)

 

 

98,669

 

 

 

(175,486

)

Net income attributable to noncontrolling interests

 

 

 

 

 

 

 

 

(264

)

 

 

 

 

 

(264

)

Net (loss) income attributable to Acadia Healthcare

    Company, Inc.

 

$

(175,486

)

 

$

151,659

 

 

$

(250,592

)

 

$

98,669

 

 

$

(175,750

)

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation loss

 

 

 

 

 

 

 

 

(127,521

)

 

 

 

 

 

(127,521

)

Gain on derivative instruments

 

 

36,799

 

 

 

 

 

 

 

 

 

 

 

 

36,799

 

Pension liability adjustment, net

 

 

 

 

 

 

 

 

2,463

 

 

 

 

 

 

2,463

 

Other comprehensive income (loss)

 

 

36,799

 

 

 

 

 

 

(125,058

)

 

 

 

 

 

(88,259

)

Comprehensive (loss) income attributable to Acadia

    Healthcare Company, Inc.

 

$

(138,687

)

 

$

151,659

 

 

$

(375,650

)

 

$

98,669

 

 

$

(264,009

)

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Comprehensive Income (Loss)

Year Ended December 31, 2017

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Revenue before provision for doubtful accounts

 

$

 

 

$

1,746,656

 

 

$

1,130,578

 

 

$

 

 

$

2,877,234

 

Provision for doubtful accounts

 

 

 

 

 

(35,636

)

 

 

(5,282

)

 

 

 

 

 

(40,918

)

Revenue

 

 

 

 

 

1,711,020

 

 

 

1,125,296

 

 

 

 

 

 

2,836,316

 

Salaries, wages and benefits

 

 

23,467

 

 

 

902,180

 

 

 

610,513

 

 

 

 

 

 

1,536,160

 

Professional fees

 

 

 

 

 

93,991

 

 

 

102,232

 

 

 

 

 

 

196,223

 

Supplies

 

 

 

 

 

75,248

 

 

 

39,191

 

 

 

 

 

 

114,439

 

Rents and leases

 

 

 

 

 

33,365

 

 

 

43,410

 

 

 

 

 

 

76,775

 

Other operating expenses

 

 

 

 

 

217,900

 

 

 

113,927

 

 

 

 

 

 

331,827

 

Depreciation and amortization

 

 

 

 

 

66,482

 

 

 

76,528

 

 

 

 

 

 

143,010

 

Interest expense, net

 

 

61,872

 

 

 

81,274

 

 

 

32,861

 

 

 

 

 

 

176,007

 

Debt extinguishment costs

 

 

810

 

 

 

 

 

 

 

 

 

 

 

 

810

 

Transaction-related expenses

 

 

 

 

 

11,236

 

 

 

13,031

 

 

 

 

 

 

24,267

 

Total expenses

 

 

86,149

 

 

 

1,481,676

 

 

 

1,031,693

 

 

 

 

 

 

2,599,518

 

(Loss) income before income taxes

 

 

(86,149

)

 

 

229,344

 

 

 

93,603

 

 

 

 

 

 

236,798

 

Equity in earnings of subsidiaries

 

 

259,282

 

 

 

 

 

 

 

 

 

(259,282

)

 

 

 

(Benefit from) provision for income taxes

 

 

(26,456

)

 

 

69,882

 

 

 

(6,217

)

 

 

 

 

 

37,209

 

Net income (loss)

 

 

199,589

 

 

 

159,462

 

 

 

99,820

 

 

 

(259,282

)

 

 

199,589

 

Net loss attributable to noncontrolling interests

 

 

 

 

 

 

 

 

246

 

 

 

 

 

 

246

 

Net income (loss) attributable to Acadia Healthcare

    Company, Inc.

 

$

199,589

 

 

$

159,462

 

 

$

100,066

 

 

$

(259,282

)

 

$

199,835

 

Other comprehensive income:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation gain

 

 

 

 

 

 

 

 

206,784

 

 

 

 

 

 

206,784

 

Loss on derivative instruments

 

 

(33,431

)

 

 

 

 

 

 

 

 

 

 

 

(33,431

)

Pension liability adjustment, net

 

 

 

 

 

 

 

 

2,099

 

 

 

 

 

 

2,099

 

Other comprehensive (loss) income

 

 

(33,431

)

 

 

 

 

 

208,883

 

 

 

 

 

 

175,452

 

Comprehensive income (loss) attributable to Acadia

    Healthcare Company, Inc.

 

$

166,158

 

 

$

159,462

 

 

$

308,949

 

 

$

(259,282

)

 

$

375,287

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2019

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

110,122

 

 

$

124,159

 

 

$

50,057

 

 

$

(174,216

)

 

$

110,122

 

Adjustments to reconcile net (loss) income to

   net cash (used in) provided by continuing

   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

 

(174,216

)

 

 

 

 

 

 

 

 

174,216

 

 

 

 

Depreciation and amortization

 

 

 

 

 

81,105

 

 

 

82,939

 

 

 

 

 

 

164,044

 

Amortization of debt issuance costs

 

 

11,987

 

 

 

 

 

 

 

 

 

 

 

 

11,987

 

Equity-based compensation expense

 

 

17,307

 

 

 

 

 

 

 

 

 

 

 

 

17,307

 

Deferred income taxes

 

 

441

 

 

 

86

 

 

 

1,253

 

 

 

 

 

 

1,780

 

Loss on impairment

 

 

 

 

 

27,217

 

 

 

27,169

 

 

 

 

 

 

54,386

 

Other

 

 

1,814

 

 

 

2,100

 

 

 

121

 

 

 

 

 

 

4,035

 

Change in operating assets and liabilities, net

   of effect of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

 

 

(13,380

)

 

 

(5,680

)

 

 

 

 

 

(19,060

)

Other current assets

 

 

 

 

 

776

 

 

 

(2,120

)

 

 

 

 

 

(1,344

)

Other assets

 

 

3,929

 

 

 

(2,501

)

 

 

2,428

 

 

 

(3,929

)

 

 

(73

)

Accounts payable and other accrued liabilities

 

 

 

 

 

(5,391

)

 

 

(15,963

)

 

 

 

 

 

(21,354

)

Accrued salaries and benefits

 

 

 

 

 

4,283

 

 

 

3,537

 

 

 

 

 

 

7,820

 

Other liabilities

 

 

 

 

 

15,110

 

 

 

(11,856

)

 

 

 

 

 

3,254

 

Net cash (used in) provided by continuing operating activities

 

 

(28,616

)

 

 

233,564

 

 

 

131,885

 

 

 

(3,929

)

 

 

332,904

 

Net cash used in discontinued operating activities

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net cash (used in) provided by operating activities

 

 

(28,616

)

 

 

233,564

 

 

 

131,885

 

 

 

(3,929

)

 

 

332,904

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions, net of cash acquired

 

 

 

 

 

(45,677

)

 

 

 

 

 

 

 

 

(45,677

)

Cash paid for capital expenditures

 

 

 

 

 

(188,161

)

 

 

(96,521

)

 

 

 

 

 

(284,682

)

Cash paid for real estate acquisitions

 

 

 

 

 

(7,618

)

 

 

 

 

 

 

 

 

(7,618

)

Settlement of foreign currency derivatives

 

 

105,008

 

 

 

 

 

 

 

 

 

 

 

 

105,008

 

Proceeds from sale of property and equipment

 

 

 

 

 

11,765

 

 

 

6,311

 

 

 

 

 

 

18,076

 

Other

 

 

 

 

 

13,752

 

 

 

 

 

 

 

 

 

13,752

 

Net cash used in investing activities

 

 

105,008

 

 

 

(215,939

)

 

 

(90,210

)

 

 

 

 

 

(201,141

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Borrowings on revolving credit facility

 

 

76,573

 

 

 

 

 

 

 

 

 

 

 

 

76,573

 

Principal payments on revolving credit facility

 

 

(76,573

)

 

 

 

 

 

 

 

 

 

 

 

(76,573

)

Principal payments on long-term debt

 

 

(52,984

)

 

 

 

 

 

(3,929

)

 

 

3,929

 

 

 

(52,984

)

Common stock withheld for minimum statutory taxes, net

 

 

(1,649

)

 

 

 

 

 

 

 

 

 

 

 

(1,649

)

Distributions to noncontrolling interests

 

 

 

 

 

 

 

 

(154

)

 

 

 

 

 

(154

)

Other

 

 

(2,375

)

 

 

(1,993

)

 

 

(2,472

)

 

 

 

 

 

(6,840

)

Cash provided by (used in) intercompany activity

 

 

(19,384

)

 

 

50,840

 

 

 

(31,456

)

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

 

(76,392

)

 

 

48,847

 

 

 

(38,011

)

 

 

3,929

 

 

 

(61,627

)

Effect of exchange rate changes on cash

 

 

 

 

 

 

 

 

3,546

 

 

 

 

 

 

3,546

 

Net decrease in cash and cash equivalents

 

 

 

 

 

66,472

 

 

 

7,210

 

 

 

 

 

 

73,682

 

Cash and cash equivalents at beginning of the period

 

 

 

 

 

32,471

 

 

 

18,039

 

 

 

 

 

 

50,510

 

Cash and cash equivalents at end of the period

 

$

 

 

$

98,943

 

 

$

25,249

 

 

$

 

 

$

124,192

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2018

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

 

$

(175,486

)

 

$

151,659

 

 

$

(250,328

)

 

$

98,669

 

 

$

(175,486

)

Adjustments to reconcile net (loss) income to

   net cash (used in) provided by continuing

   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

 

98,669

 

 

 

 

 

 

 

 

 

(98,669

)

 

 

 

Depreciation and amortization

 

 

 

 

 

74,341

 

 

 

84,491

 

 

 

 

 

 

158,832

 

Amortization of debt issuance costs

 

 

10,825

 

 

 

 

 

 

(369

)

 

 

 

 

 

10,456

 

Equity-based compensation expense

 

 

22,001

 

 

 

 

 

 

 

 

 

 

 

 

22,001

 

Deferred income taxes

 

 

529

 

 

 

(8,795

)

 

 

(1,448

)

 

 

 

 

 

(9,714

)

Debt extinguishment costs

 

 

940

 

 

 

 

 

 

875

 

 

 

 

 

 

1,815

 

Legal settlements expense

 

 

 

 

 

22,076

 

 

 

 

 

 

 

 

 

22,076

 

Loss on impairment

 

 

 

 

 

 

 

 

337,889

 

 

 

 

 

 

337,889

 

Other

 

 

6,981

 

 

 

5,457

 

 

 

(67

)

 

 

 

 

 

12,371

 

Change in operating assets and liabilities, net

   of effect of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

 

 

(17,328

)

 

 

507

 

 

 

 

 

 

(16,821

)

Other current assets

 

 

 

 

 

14,881

 

 

 

(1,017

)

 

 

 

 

 

13,864

 

Other assets

 

 

4,596

 

 

 

118

 

 

 

2,644

 

 

 

(4,596

)

 

 

2,762

 

Accounts payable and other accrued liabilities

 

 

 

 

 

15,743

 

 

 

10,311

 

 

 

 

 

 

26,054

 

Accrued salaries and benefits

 

 

 

 

 

15,094

 

 

 

654

 

 

 

 

 

 

15,748

 

Other liabilities

 

 

 

 

 

3,014

 

 

 

(8,233

)

 

 

 

 

 

(5,219

)

Net cash (used in) provided by continuing operating activities

 

 

(30,945

)

 

 

276,260

 

 

 

175,909

 

 

 

(4,596

)

 

 

416,628

 

Net cash used in discontinued operating activities

 

 

 

 

 

(2,548

)

 

 

 

 

 

 

 

 

(2,548

)

Net cash (used in) provided by operating activities

 

 

(30,945

)

 

 

273,712

 

 

 

175,909

 

 

 

(4,596

)

 

 

414,080

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for capital expenditures

 

 

 

 

 

(210,023

)

 

 

(131,439

)

 

 

 

 

 

(341,462

)

Cash paid for real estate acquisitions

 

 

 

 

 

(14,096

)

 

 

(4,287

)

 

 

 

 

 

(18,383

)

Proceeds from sale of property and equipment

 

 

 

 

 

5,168

 

 

 

3,080

 

 

 

 

 

 

8,248

 

Other

 

 

 

 

 

(9,367

)

 

 

 

 

 

 

 

 

(9,367

)

Net cash used in investing activities

 

 

 

 

 

(228,318

)

 

 

(132,646

)

 

 

 

 

 

(360,964

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments on long-term debt

 

 

(39,738

)

 

 

(169

)

 

 

(4,427

)

 

 

4,596

 

 

 

(39,738

)

Repayment of long-term debt

 

 

 

 

 

 

 

 

(21,920

)

 

 

 

 

 

(21,920

)

Common stock withheld for minimum statutory taxes, net

 

 

(3,407

)

 

 

 

 

 

 

 

 

 

 

 

(3,407

)

Other

 

 

(1,742

)

 

 

2,094

 

 

 

(2,617

)

 

 

 

 

 

(2,265

)

Cash provided by (used in) intercompany activity

 

 

75,832

 

 

 

(61,708

)

 

 

(14,124

)

 

 

 

 

 

 

Net cash provided by (used in) financing activities

 

 

30,945

 

 

 

(59,783

)

 

 

(43,088

)

 

 

4,596

 

 

 

(67,330

)

Effect of exchange rate changes on cash

 

 

 

 

 

 

 

 

(2,566

)

 

 

 

 

 

(2,566

)

Net decrease in cash and cash equivalents

 

 

 

 

 

(14,389

)

 

 

(2,391

)

 

 

 

 

 

(16,780

)

Cash and cash equivalents at beginning of the period

 

 

 

 

 

46,860

 

 

 

20,430

 

 

 

 

 

 

67,290

 

Cash and cash equivalents at end of the period

 

$

 

 

$

32,471

 

 

$

18,039

 

 

$

 

 

$

50,510

 

 

Acadia Healthcare Company, Inc.

Condensed Consolidating Statement of Cash Flows

Year Ended December 31, 2017

(In thousands)

 

 

 

Parent

 

 

Combined

Subsidiary

Guarantors

 

 

Combined

Non-

Guarantors

 

 

Consolidating

Adjustments

 

 

Total

Consolidated

Amounts

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

199,589

 

 

$

159,462

 

 

$

99,820

 

 

$

(259,282

)

 

$

199,589

 

Adjustments to reconcile net income (loss) to

   net cash (used in) provided by continuing

   operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity in earnings of subsidiaries

 

 

(259,282

)

 

 

 

 

 

 

 

 

259,282

 

 

 

 

Depreciation and amortization

 

 

 

 

 

66,482

 

 

 

76,528

 

 

 

 

 

 

143,010

 

Amortization of debt issuance costs

 

 

10,270

 

 

 

 

 

 

(415

)

 

 

 

 

 

9,855

 

Equity-based compensation expense

 

 

23,467

 

 

 

 

 

 

 

 

 

 

 

 

23,467

 

Deferred income taxes

 

 

1,236

 

 

 

28,882

 

 

 

1,254

 

 

 

 

 

 

31,372

 

Debt extinguishment costs

 

 

810

 

 

 

 

 

 

 

 

 

 

 

 

810

 

Other

 

 

4,189

 

 

 

2,498

 

 

 

4,725

 

 

 

 

 

 

11,412

 

Change in operating assets and liabilities, net

   of effect of acquisitions:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable, net

 

 

 

 

 

(21,791

)

 

 

(6,779

)

 

 

 

 

 

(28,570

)

Other current assets

 

 

 

 

 

(6,429

)

 

 

27,237

 

 

 

 

 

 

20,808

 

Other assets

 

 

24,549

 

 

 

(3,277

)

 

 

101

 

 

 

(24,549

)

 

 

(3,176

)

Accounts payable and other accrued liabilities

 

 

 

 

 

4,909

 

 

 

(15,022

)

 

 

 

 

 

(10,113

)

Accrued salaries and benefits

 

 

 

 

 

(3,974

)

 

 

(5,014

)

 

 

 

 

 

(8,988

)

Other liabilities

 

 

 

 

 

8,794

 

 

 

3,000

 

 

 

 

 

 

11,794

 

Net cash provided by (used in) continuing operating activities

 

 

4,828

 

 

 

235,556

 

 

 

185,435

 

 

 

(24,549

)

 

 

401,270

 

Net cash used in discontinued operating activities

 

 

 

 

 

(1,693

)

 

 

 

 

 

 

 

 

(1,693

)

Net cash provided by (used in) operating activities

 

 

4,828

 

 

 

233,863

 

 

 

185,435

 

 

 

(24,549

)

 

 

399,577

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash paid for acquisitions, net of cash acquired

 

 

 

 

 

 

 

 

(18,191

)

 

 

 

 

 

(18,191

)

Cash paid for capital expenditures

 

 

 

 

 

(161,312

)

 

 

(112,865

)

 

 

 

 

 

(274,177

)

Cash paid for real estate acquisitions

 

 

 

 

 

(37,047

)

 

 

(4,010

)

 

 

 

 

 

(41,057

)

Proceeds from sale of property and equipment

 

 

 

 

 

2,415

 

 

 

2,837

 

 

 

 

 

 

5,252

 

Other

 

 

 

 

 

(10,359

)

 

 

2,006

 

 

 

 

 

 

(8,353

)

Net cash used in investing activities

 

 

 

 

 

(206,303

)

 

 

(130,223

)

 

 

 

 

 

(336,526

)

Financing activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Principal payments on long-term debt

 

 

(57,050

)

 

 

(14,250

)

 

 

(10,554

)

 

 

24,549

 

 

 

(57,305

)

Common stock withheld for minimum statutory taxes, net

 

 

(3,455

)

 

 

 

 

 

 

 

 

 

 

 

(3,455

)

Other

 

 

(539

)

 

 

1,225

 

 

 

 

 

 

 

 

 

686

 

Cash provided by (used in) intercompany activity

 

 

56,216

 

 

 

16,644

 

 

 

(72,860

)

 

 

 

 

 

 

Net cash (used in) provided by financing activities

 

 

(4,828

)

 

 

3,619

 

 

 

(83,414

)

 

 

24,549

 

 

 

(60,074

)

Effect of exchange rate changes on cash

 

 

 

 

 

 

 

 

7,250

 

 

 

 

 

 

7,250

 

Net increase (decrease) in cash and cash equivalents

 

 

 

 

 

31,179

 

 

 

(20,952

)

 

 

 

 

 

10,227

 

Cash and cash equivalents at beginning of the period

 

 

 

 

 

15,681

 

 

 

41,382

 

 

 

 

 

 

57,063

 

Cash and cash equivalents at end of the period

 

$

 

 

$

46,860

 

 

$

20,430

 

 

$

 

 

$

67,290