XML 58 R49.htm IDEA: XBRL DOCUMENT v3.24.3
Business Combinations and Goodwill - Summary of Purchase Price Allocation (Details) - USD ($)
$ in Thousands
9 Months Ended
Mar. 31, 2024
Jan. 31, 2024
Sep. 30, 2024
Dec. 31, 2023
Assets:        
Goodwill     $ 409,711 $ 278,831
CFC        
Total purchase consideration:        
Cash paid   $ 90,998    
Contingent consideration   8,026    
Common stock issued   21,952    
Consideration transferred   120,976    
Assets:        
Cash and cash equivalents   16,674    
Investment in marketable securities   0    
Receivables   6,530    
Other receivables   472    
Prepaid expenses and other current assets   0    
Amounts due from affiliates   2,902    
Land, property and equipment   0    
Intangible assets   28,000    
Goodwill   83,602    
Income tax receivable   0    
Restricted cash   0    
Total assets acquired   138,180    
Liabilities:        
Accounts payable and accrued expenses   2,487    
Medical liabilities   14,693    
Amounts due to affiliates   0    
Income taxes payable   24    
Deferred tax liability   0    
Non-controlling interest   0    
Total liabilities assumed   17,204    
Total net assets acquired   $ 120,976    
AHMS        
Total purchase consideration:        
Cash paid $ 63,935      
Contingent consideration 0      
Common stock issued 0      
Consideration transferred 63,935      
Assets:        
Cash and cash equivalents 33,950      
Investment in marketable securities 0      
Receivables 11,007      
Other receivables 0      
Prepaid expenses and other current assets 36      
Amounts due from affiliates 0      
Land, property and equipment 0      
Intangible assets 23,600      
Goodwill 31,048      
Income tax receivable 0      
Restricted cash 300      
Total assets acquired 99,941      
Liabilities:        
Accounts payable and accrued expenses 7,111      
Medical liabilities 14,942      
Amounts due to affiliates 5,890      
Income taxes payable 1,689      
Deferred tax liability 6,374      
Non-controlling interest 0      
Total liabilities assumed 36,006      
Total net assets acquired $ 63,935      
Other Acquisitions        
Total purchase consideration:        
Cash paid [1]     15,000  
Contingent consideration [1]     6,161  
Common stock issued [1]     0  
Consideration transferred [1]     21,161  
Assets:        
Cash and cash equivalents [1]     3,515  
Investment in marketable securities [1]     30  
Receivables [1]     0  
Other receivables [1]     0  
Prepaid expenses and other current assets [1]     11  
Amounts due from affiliates [1]     0  
Land, property and equipment [1]     823  
Intangible assets [1]     3,900  
Goodwill [1]     13,621  
Income tax receivable [1]     1  
Restricted cash [1]     0  
Total assets acquired [1]     21,901  
Liabilities:        
Accounts payable and accrued expenses [1]     250  
Medical liabilities [1]     0  
Amounts due to affiliates [1]     54  
Income taxes payable [1]     0  
Deferred tax liability [1]     8  
Non-controlling interest [1]     428  
Total liabilities assumed [1]     740  
Total net assets acquired [1]     21,161  
Total Acquisitions        
Total purchase consideration:        
Cash paid     169,933  
Contingent consideration     14,187  
Common stock issued     21,952  
Consideration transferred     206,072  
Assets:        
Cash and cash equivalents     54,139  
Investment in marketable securities     30  
Receivables     17,537  
Other receivables     472  
Prepaid expenses and other current assets     47  
Amounts due from affiliates     2,902  
Land, property and equipment     823  
Intangible assets     55,500  
Goodwill     128,271  
Income tax receivable     1  
Restricted cash     300  
Total assets acquired     260,022  
Liabilities:        
Accounts payable and accrued expenses     9,848  
Medical liabilities     29,635  
Amounts due to affiliates     5,944  
Income taxes payable     1,713  
Deferred tax liability     6,382  
Non-controlling interest     428  
Total liabilities assumed     53,950  
Total net assets acquired     $ 206,072  
[1]

*Others consist of estimated fair values of the assets acquired, net of cash acquired, related to ADSC, PCCCV, and Airline Complete.