XML 37 R41.htm IDEA: XBRL DOCUMENT v2.4.0.8
RESTATEMENT OF PREVIOUSLY ISSUED CONSOLIDATED FINANCIAL STATEMENTS (Details 2) (USD $)
3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended 3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Dec. 31, 2011
Dec. 31, 2010
Jun. 30, 2012
As Reported
Jun. 30, 2012
As Reported
Dec. 31, 2011
As Reported
Jun. 30, 2012
Oklahoma Owners
Jun. 30, 2012
Oklahoma Owners
Jun. 30, 2012
Other Adjustments
Jun. 30, 2012
Other Adjustments
Mar. 31, 2012
Other Adjustments
ASSETS                            
Cash and cash equivalents $ 9,073,000 $ 5,661,000 $ 9,073,000 $ 5,661,000 $ 7,364,000 $ 3,911,000                
Restricted cash and investments 3,624,000   3,624,000   1,883,000   3,624,000 3,624,000            
Accounts receivable, net 25,127,000   25,127,000   18,782,000   26,964,000 26,964,000   (1,138,000) (1,138,000) (699,000) (699,000)  
Prepaid expenses and other 525,000   525,000   663,000   668,000 668,000   (143,000) (143,000)      
Assets of disposal group held for sale 38,000   38,000   47,000   38,000 38,000            
Total current assets 38,387,000   38,387,000   28,739,000   40,667,000 40,667,000   (1,581,000) (1,581,000) (699,000) (699,000)  
Restricted cash and investments 5,812,000   5,812,000   4,870,000   5,812,000 5,812,000            
Property and equipment, net (net of reclassification of $2,694) (Note 1) 132,924,000   132,924,000   102,449,000   144,399,000 144,399,000   (9,952,000) (9,952,000) (1,523,000) (1,523,000) (1,523,000)
Intangible assets - bed licenses 2,377,000   2,377,000   1,189,000   2,464,000 2,464,000       (87,000) (87,000)  
Intangible assets - lease rights, net 7,925,000   7,925,000   8,460,000   7,925,000 7,925,000            
Goodwill (reclassification of $2,694) (Note 1) 3,112,000   3,112,000   3,600,000   3,600,000 3,600,000 900,000 (1,123,000) (1,123,000) 635,000 635,000  
Escrow deposits for acquisitions 1,513,000   1,513,000   3,172,000   1,513,000 1,513,000            
Lease deposits 1,725,000   1,725,000   1,685,000   1,725,000 1,725,000            
Deferred loan costs, net 5,269,000   5,269,000   4,818,000   5,733,000 5,733,000   (558,000) (558,000) 94,000 94,000  
Other assets 71,000   71,000   122,000   71,000 71,000            
Total assets 199,115,000   199,115,000   159,104,000   213,909,000 213,909,000   (13,214,000) (13,214,000) (1,580,000) (1,580,000)  
Property and equipment, net, reclassification 2,694,000   2,694,000                      
Goodwill, reclassification 2,694,000   2,694,000                      
LIABILITIES AND STOCKHOLDERS' EQUITY                            
Current portion of notes payable and other debt 30,485,000   30,485,000   4,567,000   9,401,000 9,401,000   (196,000) (196,000) 21,280,000 21,280,000  
Revolving credit facilities and lines of credit 7,064,000   7,064,000   7,343,000   1,900,000 1,900,000       5,164,000 5,164,000  
Accounts payable 15,609,000   15,609,000   12,075,000   16,601,000 16,601,000   (1,320,000) (1,320,000) 328,000 328,000  
Accrued expenses 11,793,000   11,793,000   9,881,000   11,424,000 11,424,000   (449,000) (449,000) 818,000 818,000  
Liabilities of disposal group held for sale 143,000   143,000   240,000   143,000 143,000            
Total current liabilities 65,094,000   65,094,000   34,106,000   39,469,000 39,469,000   (1,965,000) (1,965,000) 27,590,000 27,590,000  
Senior debt, net of discounts 83,038,000   83,038,000   87,771,000   116,603,000 116,603,000   (12,288,000) (12,288,000) (21,277,000) (21,277,000)  
Convertible debt, net of discounts 15,035,000   15,035,000   14,614,000   15,035,000 15,035,000            
Revolving credit facilities 1,900,000   1,900,000   1,308,000   7,064,000 7,064,000       (5,164,000) (5,164,000)  
Other debt 12,880,000   12,880,000   1,400,000   12,880,000 12,880,000            
Derivative liability 1,127,000   1,127,000   1,889,000   1,127,000 1,127,000            
Other liabilities 1,729,000   1,729,000   2,437,000   1,729,000 1,729,000            
Deferred tax liability 119,000   119,000   86,000   87,000 87,000       32,000 32,000  
Total liabilities 180,922,000   180,922,000   143,611,000   193,994,000 193,994,000   (14,253,000) (14,253,000) 1,181,000 1,181,000  
Common stock and additional paid-in capital 39,846,000   39,846,000   35,047,000   39,647,000 39,647,000       199,000 199,000  
Accumulated deficit (21,185,000)   (21,185,000)   (18,713,000)   (18,240,000) (18,240,000)       (2,945,000) (2,945,000)  
Total stockholders' equity 18,661,000   18,661,000   16,334,000   21,407,000 21,407,000       (2,746,000) (2,746,000)  
Noncontrolling interest in subsidiaries (468,000)   (468,000)   (841,000)   (1,492,000) (1,492,000)   1,039,000 1,039,000 (15,000) (15,000)  
Total equity 18,193,000   18,193,000   15,493,000   19,915,000 19,915,000   1,039,000 1,039,000 (2,761,000) (2,761,000)  
Total liabilities and equity 199,115,000   199,115,000   159,104,000   213,909,000 213,909,000   (13,214,000) (13,214,000) (1,580,000) (1,580,000)  
Revenues                            
Patient care revenues 51,266,000 33,872,000 97,573,000 64,404,000     54,642,000 104,450,000   (3,240,000) (6,464,000) (136,000) (413,000)  
Management revenues 525,000 484,000 1,049,000 982,000     363,000 726,000       162,000 323,000  
Total revenues 51,791,000 34,356,000 98,622,000 65,386,000     55,005,000 105,176,000   (3,240,000) (6,464,000) 26,000 (90,000)  
Expenses:                            
Cost of services (exclusive of facility rent, depreciation and amortization) 40,316,000 27,104,000 79,123,000 52,279,000     42,227,000 82,350,000   (3,126,000) (6,058,000) 1,215,000 2,831,000  
General and administrative 4,345,000 3,167,000 8,338,000 6,091,000     4,929,000 8,860,000       (584,000) (522,000)  
Facility rent expense 2,050,000 1,947,000 4,115,000 3,850,000     2,050,000 4,115,000            
Depreciation and amortization 1,594,000 705,000 3,304,000 1,352,000     1,761,000 3,258,000   (130,000) (238,000) (37,000) 284,000  
Total expenses 48,305,000 33,545,000 94,880,000 64,194,000     50,967,000 98,583,000   (3,256,000) (6,296,000) 594,000 2,593,000  
Income from Operations 3,486,000 811,000 3,742,000 1,192,000     4,038,000 6,593,000   16,000 (168,000) (568,000) (2,683,000)  
Other Income (Expense):                            
Interest expense, net (3,444,000) (1,852,000) (6,122,000) (3,288,000)     (3,366,000) (6,320,000)   272,000 547,000 (350,000) (349,000)  
Acquisition costs, net of gains (524,000) (622,000) (817,000) 357,000     (524,000) (817,000)            
Derivative gain (loss) 353,000 (2,588,000) 763,000 (3,938,000)     353,000 763,000            
Other expense (13,000) (19,000) (27,000) 587,000     (13,000) (29,000)         2,000  
Total other income (expense), net (3,628,000) (5,158,000) (6,203,000) (6,359,000)     (3,550,000) (6,403,000)   272,000 547,000 (350,000) (347,000)  
Loss from Continuing Operations Before Income Taxes (142,000) (4,347,000) (2,461,000) (5,167,000)     488,000 190,000   288,000 379,000 (918,000) (3,030,000)  
Income Tax Benefit (Expense) (33,000) (124,000) (18,000) (210,000)     (45,000) (99,000)       12,000 81,000  
Loss from Continuing Operations (175,000) (4,471,000) (2,479,000) (5,377,000)     443,000 91,000   288,000 379,000 (906,000) (2,949,000)  
Loss from discontinued operations, net of tax (170,000) (91,000) (279,000) (126,000)     (160,000) (269,000)       (10,000) (10,000)  
Net Loss (345,000) (4,562,000) (2,758,000) (5,503,000)     283,000 (178,000)   288,000 379,000 (916,000) (2,959,000)  
Net Income (Loss) Attributable to Noncontrolling Interest 141,000 165,000 286,000 341,000     396,000 651,000   (288,000) (379,000) 33,000 14,000  
Net Loss Attributable to AdCare Health Systems, Inc. $ (204,000) $ (4,397,000) $ (2,472,000) $ (5,162,000)     $ 679,000 $ 473,000       $ (883,000) $ (2,945,000)  
Net Income (Loss) per Common Share - Basic:                            
Continuing Operations (in dollars per share) $ 0.00 $ (0.49) $ (0.17) $ (0.57)     $ 0.06 $ 0.06   $ 0.00 $ 0.00 $ (0.06) $ (0.23)  
Discontinued Operations (in dollars per share) $ (0.01) $ (0.01) $ (0.02) $ (0.01)     $ (0.01) $ (0.02)            
Net Income (Loss) per Common Share - Basic (in dollars per share) $ (0.01) $ (0.50) $ (0.19) $ (0.58)     $ 0.05 $ 0.04   $ 0.00 $ 0.00 $ (0.06) $ (0.23)  
Net Income (Loss) per Common Share - Diluted                            
Continuing Operations (in dollars per share) $ 0.00 $ (0.49) $ (0.17) $ (0.57)     $ 0.06 $ 0.06   $ 0.00 $ 0.00 $ (0.06) $ (0.23)  
Discontinued Operations (in dollars per share) $ (0.01) $ (0.01) $ (0.02) $ (0.01)     $ (0.01) $ (0.02)            
Net Income (Loss) per Common Share - Diluted (in dollars per share) $ (0.01) $ (0.50) $ (0.19) $ (0.58)     $ 0.05 $ 0.04   $ 0.00 $ 0.00 $ (0.06) $ (0.23)