EX-99.2 15 g12255exv99w2.htm EX-99.2 CONSOLIDATED FINANCIAL STATEMENTS EX-99.2 CONSOLIDATED FINANCIAL STATEMENTS
 

Exhibit 99.2
Unaudited
PRIME HEALTHCARE SERVICES, INC.
CONSOLIDATED FINANCIALS
BALANCE SHEET AS OF September 30, 2007
         
CURRENT ASSETS
       
Cash and Cash Equivalents
  $ 31,786,598  
Accounts Receivable
    355,462,224  
 
       
Allowance for Bad Debts
    (30,458,790 )
 
       
Alowance for Contractuals
    (257,289,498 )
 
     
Net Accounts Receivable
    67,713,936  
 
       
Other Receivables
    14,513,118  
Inventories
    3,000,910  
Prepaid Expenses and Other
    18,467,599  
 
     
Total Current Assets
    135,482,161  
 
       
PROPERTY AND EQUIPMENT
       
Land and Land Improvements
     
Buildings and Bldg. Improvements
    519,917  
Leasehold Improvements
    5,166,325  
Equipment
    65,051,676  
Construction in Progress
    10,527,535  
 
     
Total Property and Equipment
    81,265,453  
 
       
Accumulated Depreciation
    (25,038,078 )
 
     
NET PROPERTY & EQUIPMENT
    56,227,375  
 
       
LONG TERM ASSETS
       
Long Term Notes
    10,000,000  
Deposits
    411,565  
Other LT Assets
    22,191,757  
 
     
Total Long Term Assets
    32,603,322  
 
       
TOTAL ASSETS
  $ 224,312,858  
 
     

 


 

         
CURRENT LIABILITIES
       
Accounts Payable
  $ 24,530,646  
Accrued Payroll
    17,878,184  
Notes Payable
    5,801,586  
Other Accrued Liabilities
    7,419,013  
IBNR
    3,974,897  
Due to (From) Fiscal Intermediaries
    7,523,138  
Line of Credit
     
 
       
Current Portion Long Term Debt
    6,221,673  
 
     
Total Current Liabilities
    73,349,137  
 
       
LONG TERM LIABILITIES
       
Capital Leases
    506,869  
Other Loans
    16,429,752  
Other Long Term Liabilities
    12,248,587  
 
     
Total Long Term Liabilities
    29,185,208  
 
       
Total Inter-Co Payable / (Receivable)
     
 
       
TOTAL DUE TO/(FROM) RELATED ENTITIES
    10,949,672  
 
       
Total Liabilities
    113,484,017  
 
       
EQUITY
       
Paid In Capital
    8,353,701  
Retained Earnings
    105,845,103  
 
       
Distribution
    (64,844,882 )
Current Year Earnings / (Loss)
    61,474,919  
 
     
Total Equity
    110,828,841  
 
     
TOTAL LIABILITIES AND EQUITY
  $ 224,312,858  
 
     

 


 

Unaudited
PRIME HEALTHCARE SERVICES, INC.
CONSOLIDATED FINANCIALS
INCOME STATEMENT AS OF SEPTEMBER 30, 2007
         
REVENUE
       
 
NET PATIENT REVENUE
    471,323,018  
 
CAPITATION REVENUE
    21,463,665  
 
OTHER REVENUE
    11,554,161  
 
     
 
       
TOTAL OPERATING REVENUE
    504,340,844  
 
       
OPERATING EXPENSES
       
 
COMPENSATION AND EMPLOYEE BENEFITS
    213,605,675  
 
PROVISION FOR DOUBTFUL ACCOUNTS
    78,696,909  
 
GENERAL AND ADMINISTRATIVE
    77,392,573  
 
MEDICAL SUPPLIES
    28,078,414  
 
PROFESSIONAL FEES
    32,605,348  
 
DEPRECIATION / AMORTIZATION
    4,509,755  
 
MEDICAL CLAIMS
    4,366,425  
 
     
 
       
TOTAL OPERATING EXPENSES
    439,255,098  
 
     
 
       
NET OPERATING INCOME (LOSS)
    65,085,747  
 
INTEREST
    2,702,299  
 
     
 
       
PRE-TAX INCOME (LOSS)
    62,383,448  
 
INCOME TAX EXPENSE
    908,529  
 
     
 
       
NET INCOME (LOSS)
    61,474,919  
 
     

 


 

Unaudited

PRIME HEALTHCARE SERVICES, INC.
CONSOLIDATED FINANCIALS
STATEMENT OF CASH FLOWS AS OF SEPTEMBER 30, 2007
         
Cash Flow From Operations:
       
Net Income
  $ 61,474,919  
 
       
Depreciation
    4,336,973  
Amortization
    0  
Minority Interest
    0  
 
       
(Inc)/Dec in A/R
    (14,316,409 )
 
       
(Inc)/Dec in Inventory
    (767,296 )
 
       
(Inc)/Dec in Prepaids
    9,453,434  
 
       
(Inc)/Dec in Other Receivables
    (12,613,161 )
 
       
Inc/(Dec) in Payroll Payables
    11,630,366  
 
       
Inc/(Dec) in Accrued Payables
    5,991,395  
 
       
Inc/(Dec) in IBNR
    (4,984,191 )
 
       
Inc/(Dec) in Other Liabilities
    (1,028,302 )
Inc/(Dec) in Fiscal Inter
    4,882,948  
Inc/(Dec) in Other Acc Exp
    0  
 
     
 
       
Total Cash From Operations
    64,060,676  
 
       
Cash Flow From Investing
       
 
       
Capital Expenditures
    (29,519,083 )
Pmts to Acquire Other Assets
    0  
 
     
 
       
Total Cash From Investing
    (29,519,083 )
 
       
Cash Flow From Financing
       
Funds Provided (to) from Related Party
    6,236,248  
 
       
Distributions to Share Holders
    (64,844,882 )
Shareholder Contrbution
    0  
Borrow (Repayment) of Debt
    42,057,809  

 


 

Unaudited

         
(Repayment) of Capital Leases
    (188,557 )
Net Proceeds From Owners Contribution
    0  
Pmt for Acquisition
    0  
 
     
 
       
Total Cash Flow From Financing/Dist
    (16,739,382 )
 
     
 
       
Total Cash Flow
    17,802,211  
 
       
Beginning Cash Balance
    13,984,387  
 
     
 
       
Ending Cash Balance
  $ 31,786,598