EX-99.1 5 dex991.htm CONSOLIDATED FINANCIAL STATEMENTS OF PRIME HEALTHCARE SERVICES CONSOLIDATED FINANCIAL STATEMENTS OF PRIME HEALTHCARE SERVICES

Exhibit 99.1

Prime Health Services, Inc.

All Entities

Balance Sheet

As of 03/31/11

 

     PHSI
Total
 

ASSETS:

  

Cash and Equivalents

   $ 183,048,842   
  

 

 

 

Accounts Receivable

   $ 1,012,375,600   

Allowance for Bad Debt

     (71,697,654

Allowance for Contractuals & Oth Adj

     (710,847,135
  

 

 

 

Patient Accounts Receivable

   $ 229,830,812   
  

 

 

 

Other Receivables

   $ 4,836,307   

Inventories

     6,041,534   

Other Current Assets

     3,275,981   

Current Portion of Long-Term Notes Receivable

     2,000,000   

Current Portion of Related Party LT Notes Recv

     0   

Prepaid Insurance

     53,276,015   

Other Pre-Paid Expenses

     5,396,277   
  

 

 

 

Total Current Assets

   $ 487,705,769   
  

 

 

 

Land and Improvements

   $ 42,715,973   

Buildings and Improvements

     119,566,946   

Leaseholds

     14,724,680   

Equipment

     180,892,577   

Construction-In-Progress

     7,849,602   
  

 

 

 

Property and Equipment

   $ 365,749,777   
  

 

 

 

Less: Accumulated Depreciation

     (104,551,855
  

 

 

 

Net Property and Equipment

   $ 261,197,923   
  

 

 

 

Investments in Property Plant & Equipment

   $ 26,820,981   

Less: Accumulated Depreciation

     0   

Investments in Subsidiaries

     0   
  

 

 

 

Net Investments

   $ 26,820,981   
  

 

 

 

Long-Term Notes Receivable

   $ 0   

Related Party Long-Term Portion Notes Recv

     123,246,505   

Net Goodwill

     13,707,802   

Other Intangible Assets

     10,714,326   
  

 

 

 

Total Long-Term Assets

   $ 435,687,537   
  

 

 

 

TOTAL ASSETS

   $ 923,393,305   
  

 

 

 

LIABILITIES:

  

Accounts Payable

   $ 36,850,734   

Notes Payable

     5,701,350   

Capital Leases

     5,439,459   

Accrued Payroll

     22,365,629   

Accrued PTO

     27,533,564   

Accrued Payroll Taxes

     17,770,434   

IBNR

     5,971,814   

Other Accrued Expenses

     6,546,470   

Third-Party Settlements

     (16,339,293

Lines of Credit & Other Short-Term Debt

     1,914,639   

Current Portion of Long-Term Debt

     0   

Current Portion of Related Party Notes Payable

     1,146,098   

Other Liabilities

     2,339,727   
  

 

 

 

Total Current Liabilities

   $ 117,240,626   
  

 

 

 

Mortgages and Long-Term Notes Payable

   $ 167,436,875   
  

 

 

 

Related Party Notes Payable

   $ 122,100,407   
  

 

 

 

Total Intercompany/Intracompany

   $ (24,452,799 ) 
  

 

 

 

Deferred Credits

   $ 7,861,980   

Deferred Taxes

     0   

Other Long-Term Liabilities

     230,064,353   
  

 

 

 

Total Long-Term Liabilities

   $ 503,010,816   
  

 

 

 

TOTAL LIABILITIES

   $ 620,251,442   
  

 

 

 

EQUITY:

  

Common Stock

   $ 1,350,000   

Additional Paid-in Capital

     46,039,274   

Other Equity

     2,353,946   

Retained Earnings PY

     255,812,822   

Distributions

     (55,000,000

Net Income

     24,537,089   

Non-controlling Interest

     28,048,732   
  

 

 

 

TOTAL EQUITY

   $ 303,141,863   
  

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 923,393,305   
  

 

 

 


PRIME HEALTHCARE SERVICES INC.

CONSOLIDATED INCOME STATEMENT

YTD MAR 31st, 2011

 

     PHSI
YTD Mar 2011
 

REVENUE

  

NET PATIENT REVENUE

   $ 380,929,342   

CAPITATION REVENUE

     5,543,521   

OTHER REVENUE

     4,101,587   
  

 

 

 

TOTAL OPERATING REVENUE

     390,574,450   

OPERATING EXPENSES

  

COMPENSATION AND EMPLOYEE BENEFITS

     150,749,201   

PROVISION FOR DOUBTFUL ACCOUNTS

     70,067,723   

GENERAL AND ADMINISTRATIVE

     33,373,397   

SUPPLIES

     37,500,096   

PROFESSIONAL SERVICES

     27,621,187   

DEPRECIATION / AMORTIZATION

     8,329,440   

MEDICAL CLAIMS

     1,114,637   
  

 

 

 

TOTAL OPERATING EXPENSES

     328,755,681   

NET OPERATING INCOME (LOSS)

     61,818,769   

INTEREST

     9,232,148   

INCOME TAX EXPENSE

     800   

Income Before Allocation to Non-Controlling Interest

     52,585,821   

Allocation of Income to Non-Controlling Interest

     (28,048,732 ) 

NET INCOME (LOSS)

     24,537,089   
  

 

 

 


PRIME HEALTHCARE SERVICES

CONSOLIDATED HYPERION CASH FLOWS STATEMENT

YTD FOR THE PERIOD ENDED 03/31/11

 

     PHSI
Total
 

Cash Flows from Operating Activities:

  

Controlling Interest in Net Income

   $ 24,537,089   

Adj to Reconcile Controlling Interest in Net Income to Net Cash:

  

Depreciation and Amortization

   $ 8,329,440   

Amortization of Loan Fees

     167,922   

Loss (Gain) on Sale of Assets

     0   

Loss from Joint Ventures

     0   

Provision for Doubtful Accounts

     70,067,723   

Non-Controlling Interest in Net Income

     28,048,732   

Changes in Assets & Liab Net of Acquisitions:

     0   

Patient Accounts Receivable

     (88,468,087

Supplies Inventory

     (8,869

Prepaid Expenses and Other Assets

     3,418,828   

Due to/from Related Parties

     (21,239,202

Accounts Payable

     (4,642,460

Accrued Expenses

     16,879,736   

Medical Claims Payable

     136,602   

Deferred Rent

     555,364   

Estimated 3rd Party Payer Settlements

     48,627,214   

Accrued Professional Liability Reserve

     0   
  

 

 

 

Net Cash Provided by / (Used for) Operating Activities

   $ 86,410,033   
  

 

 

 

Cash Flows from Investing Activities:

  

Purchase of Property and Equipment

   $ (6,132,841

Proceeds Received from Sale of Property and Equipment

     0   

Investments in Joint Venture

     0   

Cash Paid for Acquisitions, Net of Cash Acquired

     0   

Proceeds / (Advances) on Notes Receivable

     0   
  

 

 

 

Net Cash Provided by / (Used for) Investing Activities

   $ (6,132,841 ) 
  

 

 

 

Cash Flows from Financing Activities:

  

Net Borrowings / (Pay Down) on Line of Credit

   $ (3,398,611

Proceeds from / (Re-Payments of) Long-Term Debt Borrowing

     70,000,000   

Payments on Capital Lease Obligations

     (309,501

Loan Fees Paid in Connection with Financing of Debt

     (503,766

Distribution to Non-Controlling Interest

     (55,000,000

Distribution to Stockholder

     14,823,886   
  

 

 

 

Net Cash Provided by / (Used for) Financing Activities

   $ 25,612,008   
  

 

 

 

Net Change in Cash and Cash Equivalents

   $ 105,889,200   
  

 

 

 

Beginning Cash Balance

   $ 77,159,642   
  

 

 

 

Ending Cash Balance

   $ 183,048,842   
  

 

 

 

Check Figure

   $ 0   

SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING & FINANCING ACTIVITIES:

  

Capital lease obligations incurred for the acquisition of property and equipment

   $ 773,786   

Note payable obligation incurred for the acquisition of property and equipment

   $ 0