Delaware (State or other jurisdiction of incorporation or organization) |
13-3893191 (I.R.S. Employer Identification Number) |
|
4000 Meridian Boulevard Franklin, Tennessee (Address of principal executive offices) |
37067 (Zip Code) |
Large accelerated
filer þ
|
Accelerated filer o | Non-accelerated filer o | Smaller reporting company o | |||
(Do not check if a smaller reporting company) |
1
Item 1. | Financial Statements |
June 30, |
December 31, |
|||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
(In thousands, except share data) | ||||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 264,072 | $ | 132,874 | ||||
Patient accounts receivable, net of allowance for doubtful
accounts of $1,052,811 and $1,033,516 at June 30, 2008, and
December 31, 2007, respectively
|
1,603,702 | 1,533,798 | ||||||
Supplies
|
266,403 | 262,903 | ||||||
Prepaid income taxes
|
| 99,417 | ||||||
Deferred income taxes
|
88,531 | 113,741 | ||||||
Prepaid expenses and taxes
|
89,724 | 70,339 | ||||||
Other current assets
|
191,226 | 339,826 | ||||||
Total current assets
|
2,503,658 | 2,552,898 | ||||||
Property and equipment
|
6,639,690 | 6,310,240 | ||||||
Less accumulated depreciation and amortization
|
(1,017,936 | ) | (797,666 | ) | ||||
Property and equipment, net
|
5,621,754 | 5,512,574 | ||||||
Goodwill
|
4,165,041 | 4,247,714 | ||||||
Other assets, net
|
1,069,055 | 1,180,457 | ||||||
Total assets
|
$ | 13,359,508 | $ | 13,493,643 | ||||
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||
Current liabilities
|
||||||||
Current maturities of long-term debt
|
$ | 24,279 | $ | 20,710 | ||||
Accounts payable
|
438,518 | 492,693 | ||||||
Current income taxes payable
|
12,224 | | ||||||
Accrued interest
|
147,451 | 153,832 | ||||||
Accrued liabilities
|
691,406 | 780,700 | ||||||
Total current liabilities
|
1,313,878 | 1,447,935 | ||||||
Long-term debt
|
8,889,915 | 9,077,367 | ||||||
Deferred income taxes
|
429,934 | 407,947 | ||||||
Other long-term liabilities
|
571,085 | 483,459 | ||||||
Minority interests in equity of consolidated subsidiaries
|
320,587 | 366,131 | ||||||
Stockholders equity
|
||||||||
Preferred stock, $.01 par value per share,
100,000,000 shares authorized, none issued
|
| | ||||||
Common stock, $.01 par value per share,
300,000,000 shares authorized; 96,944,770 shares
issued and 95,969,221 shares outstanding at June 30,
2008, and 96,611,085 shares issued and
95,635,536 shares outstanding at December 31, 2007
|
969 | 966 | ||||||
Additional paid-in capital
|
1,251,746 | 1,240,308 | ||||||
Treasury stock, at cost, 975,549 shares at June 30,
2008 and December 31, 2007
|
(6,678 | ) | (6,678 | ) | ||||
Accumulated other comprehensive income
|
(77,893 | ) | (81,737 | ) | ||||
Retained earnings
|
665,965 | 557,945 | ||||||
Total stockholders equity
|
1,834,109 | 1,710,804 | ||||||
Total liabilities and stockholders equity
|
$ | 13,359,508 | $ | 13,493,643 | ||||
2
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
(Unaudited) | ||||||||||||||||
(In thousands, except share and per share data) | ||||||||||||||||
Net operating revenues
|
$ | 2,690,600 | $ | 1,197,865 | $ | 5,418,154 | $ | 2,352,143 | ||||||||
Operating costs and expenses:
|
||||||||||||||||
Salaries and benefits
|
1,079,376 | 472,846 | 2,167,146 | 935,611 | ||||||||||||
Provision for bad debts
|
291,045 | 141,820 | 588,125 | 269,874 | ||||||||||||
Supplies
|
377,586 | 140,348 | 763,995 | 274,642 | ||||||||||||
Other operating expenses
|
526,098 | 246,980 | 1,052,265 | 481,145 | ||||||||||||
Rent
|
58,479 | 26,966 | 118,336 | 51,722 | ||||||||||||
Depreciation and amortization
|
124,942 | 51,982 | 247,657 | 100,479 | ||||||||||||
Total operating costs and expenses
|
2,457,526 | 1,080,942 | 4,937,524 | 2,113,473 | ||||||||||||
Income from operations
|
233,074 | 116,923 | 480,630 | 238,670 | ||||||||||||
Interest expense, net
|
154,361 | 29,184 | 320,063 | 57,617 | ||||||||||||
Loss from early extinguishment of debt
|
| | 1,328 | | ||||||||||||
Minority interest in earnings
|
8,317 | 625 | 17,999 | 818 | ||||||||||||
Equity in earnings of unconsolidated affiliates
|
(10,508 | ) | | (23,392 | ) | | ||||||||||
Income from continuing operations before income taxes
|
80,904 | 87,114 | 164,632 | 180,235 | ||||||||||||
Provision for income taxes
|
31,148 | 33,556 | 63,383 | 69,388 | ||||||||||||
Income from continuing operations
|
49,756 | 53,558 | 101,249 | 110,847 | ||||||||||||
Discontinued operations, net of taxes:
|
||||||||||||||||
Income (loss) from operations of hospitals sold and hospital
held for sale
|
(1,854 | ) | 205 | (2,837 | ) | (2,760 | ) | |||||||||
Gain (loss) on sale of hospitals, net
|
(9 | ) | | 9,608 | | |||||||||||
Income (loss) on discontinued operations
|
(1,863 | ) | 205 | 6,771 | (2,760 | ) | ||||||||||
Net income
|
$ | 47,893 | $ | 53,763 | $ | 108,020 | $ | 108,087 | ||||||||
Income from continuing operations per common share:
|
||||||||||||||||
Basic
|
$ | 0.53 | $ | 0.57 | $ | 1.08 | $ | 1.19 | ||||||||
Diluted
|
$ | 0.52 | $ | 0.57 | $ | 1.06 | $ | 1.17 | ||||||||
Net income per common share:
|
||||||||||||||||
Basic
|
$ | 0.51 | $ | 0.57 | $ | 1.15 | $ | 1.16 | ||||||||
Diluted
|
$ | 0.50 | $ | 0.57 | $ | 1.14 | $ | 1.14 | ||||||||
Weighted-average number of shares outstanding:
|
||||||||||||||||
Basic
|
94,192,295 | 93,518,991 | 94,017,435 | 93,373,357 | ||||||||||||
Diluted
|
95,513,127 | 94,647,870 | 95,127,523 | 94,422,000 | ||||||||||||
3
Six Months Ended |
||||||||
June 30, | ||||||||
2008 | 2007 | |||||||
(Unaudited) | ||||||||
(In thousands) | ||||||||
Cash flows from operating activities
|
||||||||
Net income
|
$ | 108,020 | $ | 108,087 | ||||
Adjustments to reconcile net income to net cash provided by
operating activities:
|
||||||||
Depreciation and amortization
|
247,426 | 104,619 | ||||||
Minority interest in earnings
|
17,999 | 818 | ||||||
Stock-based compensation expense
|
26,681 | 14,295 | ||||||
Gain on sale of hospitals, net
|
(13,211 | ) | | |||||
Excess tax benefits relating to stock-based compensation
|
947 | (2,295 | ) | |||||
Loss on early extinguishment of debt
|
1,328 | | ||||||
Other non-cash expenses (gains), net
|
2,041 | (1,542 | ) | |||||
Changes in operating assets and liabilities, net of effects of
acquisitions and divestitures:
|
||||||||
Patient accounts receivable
|
(74,786 | ) | (47,415 | ) | ||||
Supplies, prepaid expenses and other current assets
|
13,570 | (13,458 | ) | |||||
Accounts payable, accrued liabilities and income taxes
|
83,868 | 46,353 | ||||||
Other
|
2,900 | 6,526 | ||||||
Net cash provided by operating activities
|
416,783 | 215,988 | ||||||
Cash flows from investing activities
|
||||||||
Acquisitions of facilities and other related equipment
|
(6,646 | ) | (187,955 | ) | ||||
Purchases of property and equipment
|
(275,605 | ) | (108,849 | ) | ||||
Proceeds from disposition of hospitals and other ancillary
operations
|
365,913 | 12,662 | ||||||
Proceeds from sale of property and equipment
|
12,889 | 234 | ||||||
Increase in other assets
|
(144,380 | ) | (25,362 | ) | ||||
Net cash used in investing activities
|
(47,829 | ) | (309,270 | ) | ||||
Cash flows from financing activities
|
||||||||
Proceeds from exercise of stock options
|
1,357 | 6,693 | ||||||
Excess tax benefits relating to stock-based compensation
|
(947 | ) | 2,295 | |||||
Stock buy-back
|
(10,194 | ) | | |||||
Deferred financing costs
|
(2,444 | ) | (367 | ) | ||||
Proceeds from minority investors in joint ventures
|
11,214 | 1,105 | ||||||
Redemption of minority investments in joint ventures
|
(53,485 | ) | (1,369 | ) | ||||
Distributions to minority investors in joint ventures
|
(14,916 | ) | (1,705 | ) | ||||
Borrowings under credit agreement
|
22,657 | 132,000 | ||||||
Repayments of long-term indebtedness
|
(190,998 | ) | (64,579 | ) | ||||
Net cash (used in) provided by financing activities
|
(237,756 | ) | 74,073 | |||||
Net change in cash and cash equivalents
|
131,198 | (19,209 | ) | |||||
Cash and cash equivalents at beginning of period
|
132,874 | 40,566 | ||||||
Cash and cash equivalents at end of period
|
$ | 264,072 | $ | 21,357 | ||||
4
1. | BASIS OF PRESENTATION |
2. | ACCOUNTING FOR STOCK-BASED COMPENSATION |
5
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Effect on income from continuing operations before income taxes
|
$ | (13,435 | ) | $ | (7,965 | ) | $ | (26,681 | ) | $ | (14,295 | ) | ||||
Effect on net income
|
$ | (8,162 | ) | $ | (4,839 | ) | $ | (16,209 | ) | $ | (8,684 | ) | ||||
Effect on net income per share-diluted
|
$ | (0.09 | ) | $ | (0.05 | ) | $ | (0.17 | ) | $ | (0.09 | ) | ||||
Three Months Ended |
Six Months Ended |
|||||||
June 30, | June 30, | |||||||
2008 | 2007 | 2008 | 2007 | |||||
Expected volatility
|
24.5% | 24.6% | 24.1% | 25.5% | ||||
Expected dividends
|
0 | 0 | 0 | 0 | ||||
Expected term
|
4 years | 4 years | 4 years | 4 years | ||||
Risk-free interest rate
|
2.80% | 4.77% | 2.59% | 4.50% |
6
Weighted- |
||||||||||||||||
Average |
||||||||||||||||
Weighted- |
Remaining |
Aggregate |
||||||||||||||
Average |
Contractual |
Intrinsic |
||||||||||||||
Exercise |
Term |
Value as of |
||||||||||||||
Shares | Price | (In Years) | June 30, 2008 | |||||||||||||
Outstanding at December 31, 2007
|
8,439,015 | $ | 30.90 | |||||||||||||
Granted
|
996,500 | 32.28 | ||||||||||||||
Exercised
|
(11,666 | ) | 23.26 | |||||||||||||
Forfeited and cancelled
|
(172,600 | ) | 35.02 | |||||||||||||
Outstanding at March 31, 2008
|
9,251,249 | 30.98 | ||||||||||||||
Granted
|
95,500 | 35.75 | ||||||||||||||
Exercised
|
(36,998 | ) | 29.69 | |||||||||||||
Forfeited and cancelled
|
(142,836 | ) | 33.98 | |||||||||||||
Outstanding at June 30, 2008
|
9,166,915 | $ | 30.99 | 6.1 years | $ | 40,150 | ||||||||||
Exercisable at June 30, 2008
|
4,794,980 | $ | 25.68 | 5.2 years | $ | 39,446 | ||||||||||
Weighted- |
||||||||
Average |
||||||||
Fair |
||||||||
Shares | Value | |||||||
Unvested at December 31, 2007
|
1,956,543 | $ | 38.04 | |||||
Granted
|
748,500 | 32.38 | ||||||
Vested
|
(592,505 | ) | 36.09 | |||||
Forfeited
|
(3,000 | ) | 37.20 | |||||
Unvested at March 31, 2008
|
2,109,538 | 36.58 | ||||||
Granted
|
25,000 | 35.33 | ||||||
Vested
|
(17,832 | ) | 38.81 | |||||
Forfeited
|
(3,500 | ) | 32.88 | |||||
Unvested at June 30, 2008
|
2,113,206 | 36.55 | ||||||
7
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Directors fees earned and deferred into plan
|
$ | 17,000 | $ | 29,375 | $ | 57,875 | $ | 65,250 | ||||||||
Equivalent units
|
515.464 | 726.205 | 1,733.069 | 1,743.936 | ||||||||||||
3. | COST OF REVENUE |
4. | USE OF ESTIMATES |
5. | ACQUISITIONS AND DIVESTITURES |
8
| strategically, Triad had operations in five states in which the Company previously had no operations; | |
| the combined company has smaller concentrations of credit risk through greater geographic diversification; | |
| many support functions will be centralized; and | |
| duplicate corporate functions will be eliminated. |
9
10
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net operating revenues
|
$ | 18,485 | $ | 51,263 | $ | 125,118 | $ | 100,982 | ||||||||
Income (loss) from operations of hospitals sold or held for sale
before income taxes
|
(3,422 | ) | 306 | (4,211 | ) | (4,483 | ) | |||||||||
Gain (loss) on sale of hospitals, net
|
(9 | ) | | 17,715 | | |||||||||||
Income (loss) from discontinued operations, before taxes
|
(3,431 | ) | 306 | 13,504 | (4,483 | ) | ||||||||||
Income tax expense (benefit)
|
1,568 | (101 | ) | (6,733 | ) | 1,723 | ||||||||||
Income (loss) from discontinued operations, net of tax
|
$ | (1,863 | ) | $ | 205 | $ | 6,771 | $ | (2,760 | ) | ||||||
6. | INCOME TAXES |
11
7. | GOODWILL AND OTHER INTANGIBLE ASSETS |
Balance as of December 31, 2007
|
$ | 4,247,714 | ||
Goodwill acquired as part of acquisitions during 2008
|
4,109 | |||
Consideration adjustments and purchase price allocation
adjustments for acquisitions in 2007
|
(75,441 | ) | ||
Goodwill written-off as part of disposals
|
(11,341 | ) | ||
Balance as of June 30, 2008
|
$ | 4,165,041 | ||
12
8. | EARNINGS PER SHARE |
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Numerator:
|
||||||||||||||||
Numerator for basic earnings per share
|
||||||||||||||||
Income from continuing operations available to common
stockholders basic
|
$ | 49,756 | $ | 53,558 | $ | 101,249 | $ | 110,847 | ||||||||
Numerator for diluted earnings per share
|
||||||||||||||||
Income from continuing operations available to common
stockholders diluted
|
$ | 49,756 | $ | 53,558 | $ | 101,249 | $ | 110,847 | ||||||||
Denominator:
|
||||||||||||||||
Weighted-average number of shares outstanding basic
|
94,192,295 | 93,518,991 | 94,017,435 | 93,373,357 | ||||||||||||
Effect of dilutive securities:
|
||||||||||||||||
Non-employee director options
|
| | | 5,913 | ||||||||||||
Restricted stock awards
|
399,975 | 181,183 | 871,373 | 111,539 | ||||||||||||
Employee options
|
920,857 | 947,696 | 238,715 | 931,191 | ||||||||||||
Weighted-average number of shares outstanding diluted
|
95,513,127 | 94,647,870 | 95,127,523 | 94,422,000 | ||||||||||||
Dilutive securities outstanding not included in the computation
of earning per share because their effect is antidilutive:
|
||||||||||||||||
Employee options
|
3,540,068 | 1,032,071 | 3,950,600 | 1,479,319 |
9. | STOCKHOLDERS EQUITY |
13
10. | COMPREHENSIVE INCOME |
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Net income
|
$ | 47,893 | $ | 53,763 | $ | 108,020 | $ | 108,087 | ||||||||
Net change in fair value of interest rate swaps
|
109,368 | 13,670 | 4,814 | 9,800 | ||||||||||||
Net change in fair value of available for sale securities
|
(105 | ) | 237 | (858 | ) | 24 | ||||||||||
Amortization of unrecognized pension components
|
880 | | (112 | ) | | |||||||||||
Comprehensive income
|
$ | 158,036 | $ | 67,670 | $ | 111,864 | $ | 117,911 | ||||||||
11. | EQUITY INVESTMENTS |
14
For the Three |
For the Six |
|||||||
Months Ended |
Months Ended |
|||||||
June 30, 2008 | June 30, 2008 | |||||||
Revenues
|
$ | 359,695 | $ | 723,362 | ||||
Operating costs and expenses
|
322,151 | 641,914 | ||||||
Net income
|
37,578 | 88,277 |
12. | LONG-TERM DEBT |
15
16
Redemption |
||||
Period
|
Price | |||
2011
|
104.438 | % | ||
2012
|
102.219 | % | ||
2013 and thereafter
|
100.000 | % |
17
13. | RECENT ACCOUNTING PRONOUNCEMENTS |
18
14. | SEGMENT INFORMATION |
19
Three Months Ended |
Six Months Ended |
|||||||||||||||
June 30, | June 30, | |||||||||||||||
2008 | 2007 | 2008 | 2007 | |||||||||||||
Revenues:
|
||||||||||||||||
Hospital operations
|
$ | 2,630,281 | $ | 1,153,583 | $ | 5,294,297 | $ | 2,283,790 | ||||||||
Corporate and all other
|
60,319 | 44,282 | 123,857 | 68,353 | ||||||||||||
$ | 2,690,600 | $ | 1,197,865 | $ | 5,418,154 | $ | 2,352,143 | |||||||||
Income from continuing operations before income taxes:
|
||||||||||||||||
Hospital operations
|
$ | 118,572 | $ | 105,824 | $ | 236,464 | $ | 219,354 | ||||||||
Corporate and all other
|
(37,668 | ) | (18,710 | ) | (71,832 | ) | (39,119 | ) | ||||||||
$ | 80,904 | $ | 87,114 | $ | 164,632 | $ | 180,235 | |||||||||
15. | FAIR VALUE |
20
June 30, |
||||||||||||||||
2008 | Level 1 | Level 2 | Level 3 | |||||||||||||
Available-for-sale
securities
|
$ | 8,081 | $ | 8,081 | $ | | $ | | ||||||||
Trading securities
|
32,317 | 32,317 | | | ||||||||||||
Total assets
|
$ | 40,398 | $ | 40,398 | $ | | $ | | ||||||||
Fair value of interest rate swap agreements
|
$ | 121,598 | $ | | $ | 121,598 | $ | | ||||||||
Total liabilities
|
$ | 121,598 | $ | | $ | 121,598 | $ | | ||||||||
16. | CONTINGENCIES |
17. | SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION |
21
| Intercompany receivables and payables are presented gross in the supplemental consolidating balance sheets; the intercompany balances were previously reported net as intercompany (receivable) payable. In addition, a portion of the intercompany (receivable) payable was netted against long-term debt payable (receivable) of the Issuer and other guarantors. | |
| Cash flows from intercompany transactions are presented in cash flows from financing activities, as changes in intercompany balances with affiliates, net; these cash flows were previously reported in cash flows from operating activities as advances to subsidiaries, net of return of investment and other operating cash flows. | |
| Income tax expense is allocated from the parent guarantor to the income producing operations (other guarantors and non-guarantors) and the Issuer through shareholders equity; income tax expense was previously allocated entirely to the Parent Guarantor, which is the tax paying entity. 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; these interest expense and interest income amounts were previously netted within certain subsidiaries. |
22
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||
As of March 31, 2008
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Prepaid expenses and taxes
|
$ | | $ | 58 | $ | 180,024 | $ | 13,930 | $ | | $ | 194,012 | ||||||||||||
Total current assets
|
113,741 | 448 | 1,709,370 | 832,359 | (49,526 | ) | 2,606,392 | |||||||||||||||||
Intercompany receivables (non-current)
|
| | | | | | ||||||||||||||||||
Goodwill
|
21,126 | | 2,435,773 | 1,918,394 | | 4,375,293 | ||||||||||||||||||
Net investment in subsidiaries
|
1,506,013 | 1,234,270 | 3,680,406 | | (6,420,689 | ) | | |||||||||||||||||
Total Assets
|
1,640,880 | 1,420,794 | 11,656,624 | 5,084,266 | (6,470,215 | ) | 13,332,349 | |||||||||||||||||
Long-term debt
|
4 | 4,325,296 | 4,509,849 | 51,206 | | 8,886,355 | ||||||||||||||||||
Intercompany payables (non-current)
|
(438,836 | ) | (4,698,000 | ) | 4,841,662 | 4,101,680 | (3,806,506 | ) | | |||||||||||||||
Additional paid-in capital
|
1,247,241 | | | | | 1,247,241 | ||||||||||||||||||
Retained earnings
|
618,072 | 1,694,047 | 1,232,700 | (118,796 | ) | (2,807,951 | ) | 618,072 | ||||||||||||||||
Total stockholders equity
|
1,671,570 | 1,506,010 | 1,226,967 | (118,794 | ) | (2,614,183 | ) | 1,671,570 | ||||||||||||||||
Total liabilities and stockholders equity
|
1,640,880 | 1,420,794 | 11,656,624 | 5,084,266 | (6,470,215 | ) | 13,332,349 | |||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Prepaid expenses and taxes
|
110,160 | 58 | 69,864 | 13,930 | | 194,012 | ||||||||||||||||||
Total current assets
|
223,901 | 448 | 1,599,210 | 832,359 | (49,526 | ) | 2,606,392 | |||||||||||||||||
Intercompany receivables (non-current)
|
928,673 | 9,198,002 | 10,361,699 | 1,937,602 | (22,425,976 | ) | | |||||||||||||||||
Goodwill
|
| | 2,456,899 | 1,918,394 | | 4,375,293 | ||||||||||||||||||
Net investment in subsidiaries
|
1,473,779 | 4,194,870 | 2,380,982 | | (8,049,631 | ) | | |||||||||||||||||
Total Assets
|
2,626,352 | 13,579,396 | 20,629,866 | 7,021,868 | (30,525,133 | ) | 13,332,349 | |||||||||||||||||
Long-term debt
|
4 | 8,825,296 | 54,667 | 6,388 | | 8,886,355 | ||||||||||||||||||
Intercompany payables (non-current)
|
546,636 | 2,992,839 | 18,370,619 | 6,084,099 | (27,994,193 | ) | | |||||||||||||||||
Additional paid-in capital
|
1,247,241 | 639,797 | 435,885 | | (1,075,682 | ) | 1,247,241 | |||||||||||||||||
Retained earnings
|
618,072 | 1,022,014 | 696,282 | (118,796 | ) | (1,599,500 | ) | 618,072 | ||||||||||||||||
Total stockholders equity
|
1,671,570 | 1,473,774 | 1,126,434 | (118,794 | ) | (2,481,414 | ) | 1,671,570 | ||||||||||||||||
Total liabilities and stockholders equity
|
2,626,352 | 13,579,396 | 20,629,866 | 7,021,868 | (30,525,133 | ) | 13,332,349 | |||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||
For the three months ended March 31, 2008
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
853 | 164,026 | 321,361 | (427,836 | ) | (49,526 | ) | 8,878 | ||||||||||||||||
Changes in intercompany balances with affiliates, net
|
| | | | | | ||||||||||||||||||
Net cash provided by (used in) financing
|
||||||||||||||||||||||||
activities
|
(853 | ) | (164,026 | ) | (123,280 | ) | 126,688 | | (161,471 | ) | ||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(45,719 | ) | (102,699 | ) | 319,923 | (113,101 | ) | (49,526 | ) | 8,878 | ||||||||||||||
Changes in intercompany balances with affiliates, net
|
46,572 | 266,725 | (43,381 | ) | (269,916 | ) | | | ||||||||||||||||
Net cash provided by (used in) financing activities
|
45,719 | 102,699 | (121,843 | ) | (188,046 | ) | | (161,471 | ) | |||||||||||||||
Condensed Consolidating Statement of Income
|
||||||||||||||||||||||||
For the three months ended March 31, 2008
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Interest expense, net
|
| 72,577 | 75,937 | 17,188 | | 165,702 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(92,362 | ) | (166,267 | ) | (20,967 | ) | | 266,712 | (12,884 | ) | ||||||||||||||
Income (loss) from continuing operations before income taxes
|
92,362 | 92,362 | 166,029 | (313 | ) | (266,712 | ) | 83,728 | ||||||||||||||||
Provision for income taxes
|
32,235 | | | | | 32,235 | ||||||||||||||||||
Income (loss) from continuing operations
|
60,127 | 92,362 | 166,029 | (313 | ) | (266,712 | ) | 51,493 | ||||||||||||||||
Net income
|
60,127 | 92,362 | 166,029 | 8,321 | (266,712 | ) | 60,127 | |||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Interest expense, net
|
| 12,924 | 135,590 | 17,188 | | 165,702 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(60,127 | ) | (65,733 | ) | (21,088 | ) | | 134,064 | (12,884 | ) | ||||||||||||||
Income (loss) from continuing operations before income taxes
|
60,127 | 51,481 | 106,496 | (312 | ) | (134,064 | ) | 83,728 | ||||||||||||||||
Provision for income taxes
|
| (8,646 | ) | 41,001 | (120 | ) | | 32,235 | ||||||||||||||||
Income (loss) from continuing operations
|
60,127 | 60,127 | 65,495 | (192 | ) | (134,064 | ) | 51,493 | ||||||||||||||||
Net income
|
$ | 60,127 | $ | 60,127 | $ | 65,495 | $ | 8,442 | $ | (134,064 | ) | $ | 60,127 |
23
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||
As of June 30, 2007
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Prepaid expenses and taxes
|
$ | | $ | | $ | 44,099 | $ | (7,812 | ) | $ | | $ | 36,287 | |||||||||||
Total current assets
|
13,249 | 1,000 | 875,500 | 242,564 | | 1,132,313 | ||||||||||||||||||
Intercompany receivables (non-current)
|
| | | | | | ||||||||||||||||||
Goodwill
|
| | 1,184,171 | 160,785 | | 1,344,956 | ||||||||||||||||||
Net investment in subsidiaries
|
1,265,254 | 1,242,139 | 415,423 | | (2,922,816 | ) | | |||||||||||||||||
Total Assets
|
1,278,503 | 1,279,256 | 4,356,882 | 801,286 | (2,922,816 | ) | 4,793,111 | |||||||||||||||||
Income taxes payable
|
| | 49,010 | | | 49,010 | ||||||||||||||||||
Total current liabilities
|
867 | 22,971 | 486,955 | 100,231 | | 611,024 | ||||||||||||||||||
Long-term debt
|
300,000 | 1,626,000 | 47,886 | 354 | | 1,974,240 | ||||||||||||||||||
Intercompany payables (non-current)
|
(1,024,803 | ) | (1,634,966 | ) | 2,420,325 | 722,874 | (483,430 | ) | | |||||||||||||||
Additional paid-in capital
|
1,215,321 | | | | | 1,215,321 | ||||||||||||||||||
Retained earnings
|
635,743 | 1,249,629 | 1,244,075 | (62,450 | ) | (2,431,254 | ) | 635,743 | ||||||||||||||||
Total stockholders equity
|
1,860,967 | 1,265,251 | 1,236,583 | (62,448 | ) | (2,439,386 | ) | 1,860,967 | ||||||||||||||||
Total liabilities and stockholders equity
|
1,278,503 | 1,279,256 | 4,356,882 | 801,286 | (2,922,816 | ) | 4,793,111 | |||||||||||||||||
As adjusted(1)
|
||||||||||||||||||||||||
Prepaid expenses and taxes
|
| | 32,150 | 4,137 | | 36,287 | ||||||||||||||||||
Total current assets
|
13,249 | 1,000 | 821,752 | 296,311 | | 1,132,312 | ||||||||||||||||||
Intercompany receivables (non-current)
|
1,235,247 | 2,165,424 | 3,654,627 | 291,969 | (7,347,267 | ) | | |||||||||||||||||
Goodwill
|
| | 1,165,653 | 179,303 | | 1,344,956 | ||||||||||||||||||
Net investment in subsidiaries
|
1,197,054 | 1,790,793 | 469,040 | | (3,456,887 | ) | | |||||||||||||||||
Total Assets
|
2,445,550 | 3,993,334 | 7,904,544 | 1,253,837 | (10,804,154 | ) | 4,793,111 | |||||||||||||||||
Income taxes payable
|
49,010 | | | | | 49,010 | ||||||||||||||||||
Total current liabilities
|
49,877 | 23,322 | 416,758 | 121,067 | | 611,024 | ||||||||||||||||||
Long-term debt
|
300,000 | 1,627,000 | 22,937 | 24,303 | | 1,974,240 | ||||||||||||||||||
Intercompany payables (non-current)
|
88,494 | 1,145,962 | 6,129,544 | 1,131,143 | (8,495,143 | ) | | |||||||||||||||||
Additional paid-in capital
|
1,215,321 | 452,487 | 451,060 | | (903,547 | ) | 1,215,321 | |||||||||||||||||
Retained earnings
|
640,484 | 728,941 | 726,642 | (62,993 | ) | (1,397,331 | ) | 635,743 | ||||||||||||||||
Total stockholders equity
|
1,865,708 | 1,197,050 | 1,170,211 | (62,991 | ) | (2,309,011 | ) | 1,860,967 | ||||||||||||||||
Total liabilities and stockholders equity
|
2,445,550 | 3,993,334 | 7,904,544 | 1,253,837 | (10,804,154 | ) | 4,793,111 | |||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||
For the six months ended June 30, 2007
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(9,039 | ) | (71,000 | ) | 188,772 | 107,255 | | 215,988 | ||||||||||||||||
Changes in intercompany balances with affiliates, net
|
| | | | | | ||||||||||||||||||
Net cash provided by (used in) financing activities
|
9,039 | 71,000 | (2,628 | ) | (3,338 | ) | | 74,073 | ||||||||||||||||
As adjusted(1)
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(31,955 | ) | (4,182 | ) | 269,777 | (17,652 | ) | | 215,988 | |||||||||||||||
Changes in intercompany balances with affiliates, net
|
22,916 | (57,951 | ) | (83,304 | ) | 118,339 | | | ||||||||||||||||
Net cash provided by (used in) financing activities
|
31,955 | 11,682 | (86,449 | ) | 116,885 | | 74,073 | |||||||||||||||||
Condensed Consolidating Statement of Income
|
||||||||||||||||||||||||
For the six months ended June 30, 2007
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Interest expense, net
|
| | 51,995 | 9,564 | | 61,559 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(175,752 | ) | (175,752 | ) | 3,955 | | 347,549 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
175,752 | 175,752 | 174,939 | (3,142 | ) | (347,549 | ) | 175,752 | ||||||||||||||||
Provision for income taxes
|
67,665 | | | | | 67,665 | ||||||||||||||||||
Income (loss) from continuing operations
|
108,087 | 175,752 | 174,939 | (3,142 | ) | (347,549 | ) | 108,087 | ||||||||||||||||
Net income
|
108,087 | 175,752 | 174,939 | (3,142 | ) | (347,549 | ) | 108,087 | ||||||||||||||||
As adjusted(1)
|
||||||||||||||||||||||||
Interest expense, net
|
| 3,774 | 40,410 | 13,433 | | 57,617 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(108,087 | ) | (114,657 | ) | 10,138 | | 212,606 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
108,087 | 110,883 | 184,511 | (10,640 | ) | (212,606 | ) | 180,235 | ||||||||||||||||
Provision for income taxes
|
| 2,795 | 70,668 | (4,075 | ) | | 69,388 | |||||||||||||||||
Income (loss) from continuing operations
|
108,087 | 108,088 | 113,843 | (6,565 | ) | (212,606 | ) | 110,847 | ||||||||||||||||
Net income
|
$ | 108,087 | $ | 108,088 | $ | 113,843 | $ | (9,325 | ) | $ | (212,606 | ) | $ | 108,087 |
(1) | Includes effects of reclassification for discontinued operations and for conforming corrections as applied to other periods presented. |
24
Parent |
Other |
Non- |
||||||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||||||
As of December 31, 2007
|
||||||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||||||
Prepaid expenses and taxes
|
$ | | $ | 102 | $ | 156,733 | $ | 12,921 | $ | | $ | 169,756 | ||||||||||||||||
Total current assets
|
113,741 | 102 | 1,518,022 | 921,033 | | 2,552,898 | ||||||||||||||||||||||
Intercompany receivables (non-current)
|
| | | | | | ||||||||||||||||||||||
Goodwill
|
96,671 | | 2,162,601 | 1,988,442 | | 4,247,714 | ||||||||||||||||||||||
Net investment in subsidiaries
|
1,519,952 | 1,464,944 | 4,968,905 | | (7,953,801 | ) | | |||||||||||||||||||||
Total Assets
|
1,730,364 | 1,654,186 | 12,593,604 | 5,469,290 | (7,953,801 | ) | 13,493,643 | |||||||||||||||||||||
Long-term debt
|
4 | 4,487,090 | 4,633,801 | (43,528 | ) | | 9,077,367 | |||||||||||||||||||||
Intercompany payables (non-current)
|
(385,872 | ) | (4,627,439 | ) | 5,956,358 | 4,562,215 | (5,505,262 | ) | | |||||||||||||||||||
Other long-term liabilities
|
(2,519 | ) | 121,482 | 188,316 | 176,180 | | 483,459 | |||||||||||||||||||||
Additional paid-in capital
|
1,240,308 | | | | | 1,240,308 | ||||||||||||||||||||||
Retained earnings
|
557,945 | 1,601,686 | 1,066,671 | (134,094 | ) | (2,534,263 | ) | 557,945 | ||||||||||||||||||||
Total stockholders equity
|
1,710,804 | 1,519,949 | 1,062,682 | (134,092 | ) | (2,448,539 | ) | 1,710,804 | ||||||||||||||||||||
Total liabilities and stockholders equity
|
1,730,364 | 1,654,186 | 12,593,604 | 5,469,290 | (7,953,801 | ) | 13,493,643 | |||||||||||||||||||||
As adjusted
|
||||||||||||||||||||||||||||
Prepaid expenses and taxes
|
99,417 | 102 | 57,316 | 12,921 | | 169,756 | ||||||||||||||||||||||
Total current assets
|
213,158 | 102 | 1,418,605 | 921,033 | | 2,552,898 | ||||||||||||||||||||||
Intercompany receivables (non-current)
|
1,085,684 | 9,129,859 | 18,854,467 | 884,296 | (29,954,306 | ) | | |||||||||||||||||||||
Goodwill
|
| | 2,259,113 | 1,988,601 | | 4,247,714 | ||||||||||||||||||||||
Net investment in subsidiaries
|
957,750 | 4,168,316 | 2,485,035 | | (7,611,101 | ) | | |||||||||||||||||||||
Total Assets
|
2,256,592 | 13,487,417 | 28,961,296 | 6,353,745 | (37,565,407 | ) | 13,493,643 | |||||||||||||||||||||
Long-term debt
|
4 | 8,987,090 | 62,792 | 27,481 | | 9,077,367 | ||||||||||||||||||||||
Intercompany payables (non-current)
|
137,837 | 3,267,993 | 27,008,767 | 5,378,021 | (35,792,618 | ) | | |||||||||||||||||||||
Other long-term liabilities
|
| 121,482 | 188,316 | 173,661 | | 483,459 | ||||||||||||||||||||||
Additional paid-in capital
|
1,240,308 | 434,505 | 398,338 | | (832,843 | ) | 1,240,308 | |||||||||||||||||||||
Retained earnings
|
557,945 | 604,980 | 554,624 | (133,935 | ) | (1,025,669 | ) | 557,945 | ||||||||||||||||||||
Total stockholders equity
|
1,710,804 | 957,748 | 948,974 | (133,933 | ) | (1,772,789 | ) | 1,710,804 | ||||||||||||||||||||
Total liabilities and stockholders equity
|
2,256,592 | 13,487,417 | 28,961,296 | 6,353,745 | (37,565,407 | ) | 13,493,643 | |||||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||||||
For the year ended December 31, 2007
|
||||||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
290,438 | (326,264 | ) | 707,127 | 16,437 | | 687,738 | |||||||||||||||||||||
Changes in intercompany balances with affiliates, net
|
| | | | | | ||||||||||||||||||||||
Net cash provided by (used in) financing activities
|
(290,438 | ) | 7,196,560 | (137,159 | ) | 134,465 | | 6,903,428 | ||||||||||||||||||||
As adjusted
|
||||||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(85,881 | ) | 141,137 | 417,930 | 214,552 | | 687,738 | |||||||||||||||||||||
Changes in intercompany balances with affiliates, net
|
376,319 | (468,160 | ) | 360,206 | (268,365 | ) | | | ||||||||||||||||||||
Net cash provided by (used in) financing activities
|
85,881 | 6,728,400 | 152,038 | (62,891 | ) | | 6,903,428 | |||||||||||||||||||||
Condensed Consolidating Statement of Income
|
||||||||||||||||||||||||||||
For the year ended December 31, 2007
|
||||||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||||||
Interest expense, net
|
| (160,144 | ) | 455,541 | 69,136 | | 364,533 | |||||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(73,292 | ) | 59,464 | 74,773 | | (86,077 | ) | (25,132 | ) | |||||||||||||||||||
Income (loss) from continuing operations before income taxes
|
73,292 | 73,292 | (59,464 | ) | (70,297 | ) | 86,077 | 102,900 | ||||||||||||||||||||
Provision for income taxes
|
43,003 | | | | | 43,003 | ||||||||||||||||||||||
Income (loss) from continuing operations
|
30,289 | 73,292 | (59,464 | ) | (70,297 | ) | 86,077 | 59,897 | ||||||||||||||||||||
Net income
|
$ | 30,289 | $ | 73,292 | $ | (59,464 | ) | $ | (99,905 | ) | $ | 86,077 | $ | 30,289 |
25
Parent |
Other |
Non- |
||||||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||||||
As adjusted
|
||||||||||||||||||||||||||||
Interest expense, net
|
$ | | $ | 67,495 | $ | 227,902 | $ | 69,136 | $ | | $ | 364,533 | ||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(30,289 | ) | (114,008 | ) | 43,066 | | 76,099 | (25,132 | ) | |||||||||||||||||||
Income (loss) from continuing operations before income taxes
|
30,289 | 19,125 | 199,880 | (70,295 | ) | (76,099 | ) | 102,900 | ||||||||||||||||||||
Provision for income taxes
|
| (11,164 | ) | 83,550 | (29,383 | ) | | 43,003 | ||||||||||||||||||||
Income (loss) from continuing operations
|
30,289 | 30,289 | 116,330 | (40,912 | ) | (76,099 | ) | 59,897 | ||||||||||||||||||||
Net income
|
$ | 30,289 | $ | 30,289 | $ | 116,330 | $ | (70,520 | ) | $ | (76,099 | ) | $ | 30,289 |
26
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
Condensed Consolidating Balance Sheet
|
||||||||||||||||||||||||
As of December 31, 2006
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Intercompany receivables (non-current)
|
$ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||
Net investment in subsidiaries
|
1,085,218 | 1,071,903 | 420,246 | | (2,577,367 | ) | | |||||||||||||||||
Total Assets
|
1,098,467 | 1,092,707 | 4,064,626 | 828,146 | (2,577,367 | ) | 4,506,579 | |||||||||||||||||
Current income taxes payable
|
| | 7,626 | | | 7,626 | ||||||||||||||||||
Total current liabilities
|
867 | 21,866 | 443,751 | 108,799 | | 575,283 | ||||||||||||||||||
Long-term debt
|
300,000 | 1,556,000 | 24,942 | 24,839 | | 1,905,781 | ||||||||||||||||||
Intercompany payables (non-current)
|
(1,067,545 | ) | (1,570,373 | ) | 2,403,385 | 709,118 | (474,585 | ) | | |||||||||||||||
Additional paid-in capital
|
1,195,947 | | | | | 1,195,947 | ||||||||||||||||||
Retained earnings
|
527,656 | 1,079,416 | 1,074,675 | (49,594 | ) | (2,104,497 | ) | 527,656 | ||||||||||||||||
Total stockholders equity
|
1,723,673 | 1,085,214 | 1,067,160 | (49,592 | ) | (2,102,782 | ) | 1,723,673 | ||||||||||||||||
Total liabilities and stockholders equity
|
1,098,467 | 1,092,707 | 4,064,626 | 828,146 | (2,577,367 | ) | 4,506,579 | |||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Intercompany receivables (non-current)
|
1,360,530 | 5,620,834 | 5,590,489 | 275,417 | (12,847,270 | ) | | |||||||||||||||||
Net investment in subsidiaries
|
975,063 | 1,650,140 | 415,506 | | (3,040,709 | ) | | |||||||||||||||||
Total Assets
|
2,348,842 | 7,291,778 | 9,650,375 | 1,103,563 | (15,887,979 | ) | 4,506,579 | |||||||||||||||||
Current income taxes payable
|
7,626 | | | | | 7,626 | ||||||||||||||||||
Total current liabilities
|
8,493 | 21,866 | 436,125 | 108,799 | | 575,283 | ||||||||||||||||||
Long-term debt
|
300,000 | 1,556,000 | 24,942 | 24,839 | | 1,905,781 | ||||||||||||||||||
Intercompany payables (non-current)
|
175,204 | 4,738,853 | 8,083,418 | 984,535 | (13,982,010 | ) | | |||||||||||||||||
Additional paid-in capital
|
1,195,947 | 371,227 | 375,072 | | (746,299 | ) | 1,195,947 | |||||||||||||||||
Retained earnings
|
527,656 | 598,034 | 612,946 | (49,594 | ) | (1,161,386 | ) | 527,656 | ||||||||||||||||
Total stockholders equity
|
1,723,673 | 975,059 | 980,502 | (49,592 | ) | (1,905,969 | ) | 1,723,673 | ||||||||||||||||
Total liabilities and stockholders equity
|
2,348,842 | 7,291,778 | 9,650,375 | 1,103,563 | (15,887,979 | ) | 4,506,579 | |||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||
For the year ended December 31, 2006
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
155,052 | (387,000 | ) | 487,607 | 94,596 | | 350,255 | |||||||||||||||||
Changes in intercompany balances with affiliates, net
|
| | | | | | ||||||||||||||||||
Net cash provided by (used in) financing activities
|
(155,052 | ) | 387,000 | (5,734 | ) | 246 | | 226,460 | ||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(151,205 | ) | (20,514 | ) | 522,332 | (358 | ) | | 350,255 | |||||||||||||||
Changes in intercompany balances with affiliates, net
|
306,257 | (366,486 | ) | (34,727 | ) | 94,956 | | | ||||||||||||||||
Net cash provided by (used in) financing activities
|
151,205 | 20,514 | (40,460 | ) | 95,201 | | 226,460 | |||||||||||||||||
Condensed Consolidating Statement of Income
|
||||||||||||||||||||||||
For the year ended December 31, 2006
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Interest expense, net
|
| | 71,797 | 22,618 | | 94,415 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(278,415 | ) | (278,415 | ) | 53,778 | | 503,052 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
278,415 | 278,415 | 273,103 | (39,034 | ) | (503,052 | ) | 287,847 | ||||||||||||||||
Provision for income taxes
|
110,152 | | | | | 110,152 | ||||||||||||||||||
Income (loss) from continuing operations
|
168,263 | 278,415 | 273,103 | (39,034 | ) | (503,052 | ) | 177,695 | ||||||||||||||||
Net income
|
168,263 | 278,415 | 273,103 | (48,466 | ) | (503,052 | ) | 168,263 | ||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Interest expense, net
|
| 14,130 | 57,667 | 22,618 | | 94,415 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(168,263 | ) | (191,759 | ) | 38,829 | | 321,193 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
168,263 | 177,629 | 302,182 | (39,034 | ) | (321,193 | ) | 287,847 | ||||||||||||||||
Provision for income taxes
|
| 9,366 | 115,736 | (14,950 | ) | | 110,152 | |||||||||||||||||
Income (loss) from continuing operations
|
168,263 | 168,263 | 186,446 | (24,084 | ) | (321,193 | ) | 177,695 | ||||||||||||||||
Net income
|
$ | 168,263 | $ | 168,263 | $ | 186,446 | $ | (33,516 | ) | $ | (321,193 | ) | $ | 168,263 |
27
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
Condensed Consolidating Statement of Cash Flows
|
||||||||||||||||||||||||
For the year ended December 31, 2005
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
$ | 30,571 | $ | 12,000 | $ | 333,376 | $ | 35,102 | $ | | $ | 411,049 | ||||||||||||
Changes in intercompany balances with affiliates, net
|
| | | | | | ||||||||||||||||||
Net cash provided by (used in) financing activities
|
(30,571 | ) | (12,000 | ) | (13,122 | ) | (6,474 | ) | | (62,167 | ) | |||||||||||||
As adjusted
|
||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
(67,739 | ) | (38,924 | ) | 469,028 | 48,684 | | 411,049 | ||||||||||||||||
Changes in intercompany balances with affiliates, net
|
98,309 | 50,924 | (135,653 | ) | (13,580 | ) | | | ||||||||||||||||
Net cash provided by (used in) financing activities
|
67,739 | 38,924 | (148,774 | ) | (20,056 | ) | | (62,167 | ) | |||||||||||||||
Condensed Consolidating Statement of Income
|
||||||||||||||||||||||||
For the year ended December 31, 2005
|
||||||||||||||||||||||||
As reported
|
||||||||||||||||||||||||
Interest expense, net
|
| (9 | ) | 67,927 | 19,267 | | 87,185 | |||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(287,348 | ) | (287,499 | ) | 15,315 | | 559,532 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
287,348 | 287,508 | 287,499 | 5,351 | (559,532 | ) | 308,174 | |||||||||||||||||
Provision for income taxes
|
119,804 | | | | | 119,804 | ||||||||||||||||||
Income (loss) from continuing operations
|
167,544 | 287,508 | 287,499 | 5,351 | (559,532 | ) | 188,370 | |||||||||||||||||
Net income
|
167,544 | 287,508 | 287,499 | (15,475 | ) | (559,532 | ) | 167,544 | ||||||||||||||||
As adjusted
|
||||||||||||||||||||||||
Interest expense, net
|
| 34,930 | 32,988 | 19,267 | | 87,185 | ||||||||||||||||||
Equity in earnings of unconsolidated affiliates
|
(167,544 | ) | (195,805 | ) | 17,143 | | 346,206 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
167,544 | 160,875 | 320,610 | 5,351 | (346,206 | ) | 308,174 | |||||||||||||||||
Provision for income taxes
|
| (6,669 | ) | 124,397 | 2,076 | | 119,804 | |||||||||||||||||
Income (loss) from continuing operations
|
167,544 | 167,544 | 196,213 | 3,275 | (346,206 | ) | 188,370 | |||||||||||||||||
Net income
|
$ | 167,544 | $ | 167,544 | $ | 196,213 | $ | (17,551 | ) | $ | (346,206 | ) | $ | 167,544 |
28
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Current assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$ | | $ | | $ | 264,514 | $ | | $ | (442 | ) | $ | 264,072 | |||||||||||
Patient accounts receivable,
net of allowance for doubtful accounts |
| | 1,005,103 | 598,599 | | 1,603,702 | ||||||||||||||||||
Supplies
|
| | 164,395 | 102,008 | | 266,403 | ||||||||||||||||||
Deferred income taxes
|
88,531 | | | | | 88,531 | ||||||||||||||||||
Prepaid expenses and taxes
|
| 15 | 106,088 | (16,379 | ) | | 89,724 | |||||||||||||||||
Other current assets
|
| 610 | 115,069 | 75,547 | | 191,226 | ||||||||||||||||||
Total current assets
|
88,531 | 625 | 1,655,169 | 759,775 | (442 | ) | 2,503,658 | |||||||||||||||||
Intercompany receivable
|
903,283 | 9,533,225 | 11,486,044 | 2,777,775 | (24,700,327 | ) | | |||||||||||||||||
Property and equipment, net
|
| | 3,509,232 | 2,112,522 | | 5,621,754 | ||||||||||||||||||
Goodwill
|
| | 2,633,866 | 1,531,175 | | 4,165,041 | ||||||||||||||||||
Other assets, net
|
| 183,525 | 102,849 | 782,681 | | 1,069,055 | ||||||||||||||||||
Net investment in subsidiaries
|
1,631,815 | 4,567,686 | 2,435,096 | | (8,634,597 | ) | | |||||||||||||||||
Total assets
|
$ | 2,623,629 | $ | 14,285,061 | $ | 21,822,256 | $ | 7,963,928 | $ | (33,335,366 | ) | $ | 13,359,508 | |||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||||||||||||||||||
Current liabilities
|
||||||||||||||||||||||||
Current maturities of long-term debt
|
$ | | $ | | $ | 20,856 | $ | 3,423 | $ | | $ | 24,279 | ||||||||||||
Accounts payable
|
| 92 | 349,822 | 88,162 | 442 | 438,518 | ||||||||||||||||||
Current income taxes payable
|
12,224 | | | | | 12,224 | ||||||||||||||||||
Accrued liabilities
|
12,126 | | 417,221 | 262,059 | | 691,406 | ||||||||||||||||||
Interest payable (receivable)
|
| 146,644 | 1,984 | (1,177 | ) | | 147,451 | |||||||||||||||||
Total current liabilities
|
24,350 | 146,736 | 789,883 | 352,467 | 442 | 1,313,878 | ||||||||||||||||||
Long-term debt payable
|
4 | 8,825,296 | 54,969 | 9,646 | | 8,889,915 | ||||||||||||||||||
Intercompany payable
|
334,140 | 3,567,256 | 19,505,014 | 7,235,026 | (30,641,436 | ) | | |||||||||||||||||
Deferred income taxes
|
429,934 | | | | | 429,934 | ||||||||||||||||||
Other long-term liabilities
|
1,092 | 113,960 | 279,640 | 176,393 | | 571,085 | ||||||||||||||||||
Minority interests in equity of
|
||||||||||||||||||||||||
consolidated subsidiaries
|
| | 7,067 | 313,520 | | 320,587 | ||||||||||||||||||
Stockholders equity
|
||||||||||||||||||||||||
Preferred stock
|
| | | | | | ||||||||||||||||||
Common stock
|
969 | | 1 | 2 | (3 | ) | 969 | |||||||||||||||||
Additional paid-in capital
|
1,251,746 | 658,237 | 458,396 | | (1,116,633 | ) | 1,251,746 | |||||||||||||||||
Treasury stock, at cost,
975,549 shares |
(6,678 | ) | | | | | (6,678 | ) | ||||||||||||||||
Accumulated other comprehensive
|
||||||||||||||||||||||||
income (loss)
|
(77,893 | ) | (77,893 | ) | (4,959 | ) | | 82,852 | (77,893 | ) | ||||||||||||||
Retained earnings
|
665,965 | 1,051,469 | 732,245 | (123,126 | ) | (1,660,588 | ) | 665,965 | ||||||||||||||||
Total stockholders equity
|
1,834,109 | 1,631,813 | 1,185,683 | (123,124 | ) | (2,694,372 | ) | 1,834,109 | ||||||||||||||||
Total liabilities and stockholders equity
|
$ | 2,623,629 | $ | 14,285,061 | $ | 21,822,256 | $ | 7,963,928 | $ | (33,335,366 | ) | $ | 13,359,508 | |||||||||||
29
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands, except share data) | ||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||
Current assets
|
||||||||||||||||||||||||
Cash and cash equivalents
|
$ | | $ | | $ | 114,075 | $ | 18,799 | $ | | $ | 132,874 | ||||||||||||
Patient accounts receivable, net of allowance for doubtful
accounts
|
| | 954,106 | 579,692 | | 1,533,798 | ||||||||||||||||||
Supplies
|
| | 163,961 | 98,942 | | 262,903 | ||||||||||||||||||
Deferred income taxes
|
113,741 | | | | | 113,741 | ||||||||||||||||||
Prepaid expenses and taxes
|
99,417 | 102 | 57,316 | 12,921 | | 169,756 | ||||||||||||||||||
Other current assets
|
| | 129,147 | 210,679 | | 339,826 | ||||||||||||||||||
Total current assets
|
213,158 | 102 | 1,418,605 | 921,033 | | 2,552,898 | ||||||||||||||||||
Intercompany receivable
|
1,085,684 | 9,129,859 | 18,854,467 | 884,296 | (29,954,306 | ) | | |||||||||||||||||
Property and equipment, net
|
| | 3,667,487 | 1,845,087 | | 5,512,574 | ||||||||||||||||||
Goodwill
|
| | 2,259,113 | 1,988,601 | 4,247,714 | |||||||||||||||||||
Other assets, net
|
| 189,140 | 276,589 | 714,728 | 1,180,457 | |||||||||||||||||||
Net investment in subsidiaries
|
957,750 | 4,168,316 | 2,485,035 | | (7,611,101 | ) | | |||||||||||||||||
Total assets
|
$ | 2,256,592 | $ | 13,487,417 | $ | 28,961,296 | $ | 6,353,745 | $ | (37,565,407 | ) | $ | 13,493,643 | |||||||||||
LIABILITIES AND STOCKHOLDERS EQUITY
|
||||||||||||||||||||||||
Current liabilities
|
||||||||||||||||||||||||
Current maturities of long-term debt
|
$ | | $ | | $ | 16,603 | $ | 4,107 | $ | | $ | 20,710 | ||||||||||||
Accounts payable
|
| 19 | 276,503 | 216,171 | | 492,693 | ||||||||||||||||||
Current income taxes payable
|
| | | | | | ||||||||||||||||||
Deferred income taxes current
|
| | | | | | ||||||||||||||||||
Accrued liabilities
|
| | 437,808 | 342,892 | | 780,700 | ||||||||||||||||||
Interest payable (receivable)
|
| 153,085 | 8,042 | (7,295 | ) | | 153,832 | |||||||||||||||||
Total current liabilities
|
| 153,104 | 738,956 | 555,875 | | 1,447,935 | ||||||||||||||||||
Long-term debt payable (receivable)
|
4 | 8,987,090 | 62,792 | 27,481 | | 9,077,367 | ||||||||||||||||||
Intercompany payable
|
137,837 | 3,267,993 | 27,008,767 | 5,378,021 | (35,792,618 | ) | | |||||||||||||||||
Deferred income taxes
|
407,947 | | | | | 407,947 | ||||||||||||||||||
Other long-term liabilities
|
| 121,482 | 188,316 | 173,661 | | 483,459 | ||||||||||||||||||
Minority interests in equity of consolidated subsidiaries
|
| | 13,491 | 352,640 | | 366,131 | ||||||||||||||||||
Stockholders equity
|
||||||||||||||||||||||||
Preferred stock
|
| | | | | | ||||||||||||||||||
Common stock
|
966 | | 1 | 2 | (3 | ) | 966 | |||||||||||||||||
Additional paid-in capital
|
1,240,308 | 434,505 | 398,338 | | (832,843 | ) | 1,240,308 | |||||||||||||||||
Treasury stock, at cost, 975,549 shares
|
(6,678 | ) | | | | | (6,678 | ) | ||||||||||||||||
Accumulated other comprehensive income (loss)
|
(81,737 | ) | (81,737 | ) | (3,989 | ) | | 85,726 | (81,737 | ) | ||||||||||||||
Retained earnings
|
557,945 | 604,980 | 554,624 | (133,935 | ) | (1,025,669 | ) | 557,945 | ||||||||||||||||
Total stockholders equity
|
1,710,804 | 957,748 | 948,974 | (133,933 | ) | (1,772,789 | ) | 1,710,804 | ||||||||||||||||
Total liabilities and stockholders equity
|
$ | 2,256,592 | $ | 13,487,417 | $ | 28,961,296 | $ | 6,353,745 | $ | (37,565,407 | ) | $ | 13,493,643 | |||||||||||
30
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Net operating revenues
|
$ | | $ | | $ | 1,658,492 | $ | 1,032,108 | $ | | $ | 2,690,600 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||||||||||
Salaries and benefits
|
| | 623,124 | 456,252 | | 1,079,376 | ||||||||||||||||||
Provision for bad debts
|
| | 184,372 | 106,673 | | 291,045 | ||||||||||||||||||
Supplies
|
| | 222,385 | 155,201 | | 377,586 | ||||||||||||||||||
Other operating expenses
|
| | 300,853 | 225,245 | | 526,098 | ||||||||||||||||||
Rent
|
| | 29,859 | 28,620 | | 58,479 | ||||||||||||||||||
Depreciation and amortization
|
| | 77,112 | 47,830 | | 124,942 | ||||||||||||||||||
| | 1,437,705 | 1,019,821 | | 2,457,526 | |||||||||||||||||||
Income from operations
|
| | 220,787 | 12,287 | | 233,074 | ||||||||||||||||||
Interest expense, net
|
| 14,598 | 146,962 | (7,199 | ) | | 154,361 | |||||||||||||||||
Loss from early extinguishment of debt
|
| | | | | | ||||||||||||||||||
Minority interest in earnings
|
| | (491 | ) | 8,808 | | 8,317 | |||||||||||||||||
Equity in earnings of subsidiary
|
(47,893 | ) | (59,313 | ) | (4,164 | ) | | 100,862 | (10,508 | ) | ||||||||||||||
Income (loss) from continuing operations before income taxes
|
47,893 | 44,715 | 78,480 | 10,678 | (100,862 | ) | 80,904 | |||||||||||||||||
Provision for income taxes
|
| (3,178 | ) | 30,215 | 4,111 | | 31,148 | |||||||||||||||||
Income (loss) from continuing operations
|
47,893 | 47,893 | 48,265 | 6,567 | (100,862 | ) | 49,756 | |||||||||||||||||
Discontinued operations, net of taxes:
|
||||||||||||||||||||||||
Income (loss) from operations of hospitals sold and held for sale
|
| | | (1,854 | ) | | (1,854 | ) | ||||||||||||||||
Gain (loss) on sale of hospitals, net
|
| | | (9 | ) | | (9 | ) | ||||||||||||||||
Income (loss) on discontinued operations
|
| | | (1,863 | ) | | (1,863 | ) | ||||||||||||||||
Net income
|
$ | 47,893 | $ | 47,893 | $ | 48,265 | $ | 4,704 | $ | (100,862 | ) | $ | 47,893 | |||||||||||
31
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Net operating revenues
|
$ | | $ | | $ | 931,026 | $ | 266,839 | $ | | $ | 1,197,865 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||||||||||
Salaries and benefits
|
| | 347,753 | 125,093 | | 472,846 | ||||||||||||||||||
Provision for bad debts
|
| | 113,264 | 28,556 | | 141,820 | ||||||||||||||||||
Supplies
|
| | 107,429 | 32,919 | | 140,348 | ||||||||||||||||||
Other operating expenses
|
| | 185,496 | 61,484 | | 246,980 | ||||||||||||||||||
Rent
|
| | 18,008 | 8,958 | | 26,966 | ||||||||||||||||||
Depreciation and amortization
|
| | 41,837 | 10,145 | | 51,982 | ||||||||||||||||||
| | 813,787 | 267,155 | | 1,080,942 | |||||||||||||||||||
Income from operations
|
| | 117,239 | (316 | ) | | 116,923 | |||||||||||||||||
Interest expense, net
|
| 3,774 | 18,729 | 6,681 | | 29,184 | ||||||||||||||||||
Loss from early extinguishment of debt
|
| | | | | | ||||||||||||||||||
Minority interest in earnings
|
| | | 625 | | 625 | ||||||||||||||||||
Equity in earnings of subsidiary
|
(53,763 | ) | (65,367 | ) | 4,795 | | 114,335 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
53,763 | 61,593 | 93,715 | (7,622 | ) | (114,335 | ) | 87,114 | ||||||||||||||||
Provision for income taxes
|
| 582 | 35,893 | (2,919 | ) | | 33,556 | |||||||||||||||||
Income (loss) from continuing operations
|
53,763 | 61,011 | 57,822 | (4,703 | ) | (114,335 | ) | 53,558 | ||||||||||||||||
Discontinued operations, net of taxes:
|
||||||||||||||||||||||||
Income (loss) from operations of hospitals sold and held for sale
|
| | | 205 | | 205 | ||||||||||||||||||
Gain (loss) on sale of hospitals, net
|
| | | | | | ||||||||||||||||||
Income (loss) on discontinued operations
|
| | | 205 | | 205 | ||||||||||||||||||
Net income
|
$ | 53,763 | $ | 61,011 | $ | 57,822 | $ | (4,498 | ) | $ | (114,335 | ) | $ | 53,763 | ||||||||||
32
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Net operating revenues
|
$ | | $ | | $ | 3,347,235 | $ | 2,070,919 | $ | | $ | 5,418,154 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||||||||||
Salaries and benefits
|
| | 1,261,764 | 905,382 | | 2,167,146 | ||||||||||||||||||
Provision for bad debts
|
| | 378,262 | 209,863 | | 588,125 | ||||||||||||||||||
Supplies
|
| | 448,515 | 315,480 | | 763,995 | ||||||||||||||||||
Other operating expenses
|
| | 601,045 | 451,220 | | 1,052,265 | ||||||||||||||||||
Rent
|
| | 61,159 | 57,177 | | 118,336 | ||||||||||||||||||
Depreciation and amortization
|
| | 154,897 | 92,760 | | 247,657 | ||||||||||||||||||
| | 2,905,642 | 2,031,882 | | 4,937,524 | |||||||||||||||||||
Income from operations
|
| | 441,593 | 39,037 | | 480,630 | ||||||||||||||||||
Interest expense, net
|
| 27,522 | 267,683 | 24,858 | | 320,063 | ||||||||||||||||||
Loss from early extinguishment of debt
|
| 1,328 | | | | 1,328 | ||||||||||||||||||
Minority interest in earnings
|
| | (685 | ) | 18,684 | | 17,999 | |||||||||||||||||
Equity in earnings of subsidiary
|
(108,020 | ) | (124,379 | ) | (26,986 | ) | | 235,993 | (23,392 | ) | ||||||||||||||
Income (loss) from continuing operations before income taxes
|
108,020 | 95,529 | 201,581 | (4,505 | ) | (235,993 | ) | 164,632 | ||||||||||||||||
Provision for income taxes
|
| (12,491 | ) | 77,608 | (1,734 | ) | | 63,383 | ||||||||||||||||
Income (loss) from continuing operations
|
108,020 | 108,020 | 123,973 | (2,771 | ) | (235,993 | ) | 101,249 | ||||||||||||||||
Discontinued operations, net of taxes:
|
||||||||||||||||||||||||
Income (loss) from operations of hospitals sold and held for sale
|
| | | (2,837 | ) | | (2,837 | ) | ||||||||||||||||
Gain (loss) on sale of hospitals, net
|
| | | 9,608 | | 9,608 | ||||||||||||||||||
Income (loss) on discontinued operations
|
| | | 6,771 | | 6,771 | ||||||||||||||||||
Net income
|
$ | 108,020 | $ | 108,020 | $ | 123,973 | $ | 4,000 | $ | (235,993 | ) | $ | 108,020 | |||||||||||
33
Parent |
Other |
Non- |
||||||||||||||||||||||
Guarantor | Issuer | Guarantors | Guarantors | Eliminations | Consolidated | |||||||||||||||||||
(In thousands) | ||||||||||||||||||||||||
Net operating revenues
|
$ | | $ | | $ | 1,852,257 | $ | 499,886 | $ | | $ | 2,352,143 | ||||||||||||
Operating costs and expenses:
|
||||||||||||||||||||||||
Salaries and benefits
|
| | 700,235 | 235,376 | | 935,611 | ||||||||||||||||||
Provision for bad debts
|
| | 218,804 | 51,070 | | 269,874 | ||||||||||||||||||
Supplies
|
| | 214,545 | 60,097 | | 274,642 | ||||||||||||||||||
Other operating expenses
|
| | 365,498 | 115,647 | | 481,145 | ||||||||||||||||||
Rent
|
| | 35,687 | 16,035 | | 51,722 | ||||||||||||||||||
Depreciation and amortization
|
| | 82,429 | 18,050 | | 100,479 | ||||||||||||||||||
| | 1,617,198 | 496,275 | | 2,113,473 | |||||||||||||||||||
Income from operations
|
| | 235,059 | 3,611 | | 238,670 | ||||||||||||||||||
Interest expense, net
|
| 3,774 | 40,410 | 13,433 | | 57,617 | ||||||||||||||||||
Loss from early extinguishment of debt
|
| | | | | | ||||||||||||||||||
Minority interest in earnings
|
| | | 818 | | 818 | ||||||||||||||||||
Equity in earnings of subsidiary
|
(108,087 | ) | (114,657 | ) | 10,138 | | 212,606 | | ||||||||||||||||
Income (loss) from continuing operations before income taxes
|
108,087 | 110,883 | 184,511 | (10,640 | ) | (212,606 | ) | 180,235 | ||||||||||||||||
Provision for income taxes
|
| 2,795 | 70,668 | (4,075 | ) | | 69,388 | |||||||||||||||||
Income (loss) from continuing operations
|
108,087 | 108,088 | 113,843 | (6,565 | ) | (212,606 | ) | 110,847 | ||||||||||||||||
Discontinued operations, net of taxes:
|
||||||||||||||||||||||||
Income (loss) from operations of hospitals sold and held for sale
|
| | | (2,760 | ) | | (2,760 | ) | ||||||||||||||||
Gain (loss) on sale of hospitals, net
|
| | | | |