XML 94 R11.htm IDEA: XBRL DOCUMENT v3.3.0.814
Acquisitions
6 Months Ended 12 Months Ended
Jun. 30, 2015
Dec. 31, 2014
Business Combinations [Abstract]    
Business Combination Disclosure [Text Block]

4. Acquisitions

During the year ended December 31, 2014, we closed five transactions supporting our entry into the urgent and primary care market. A summary of the acquisitions is as follows:
 
 
Business Acquired
 
State
 
Sites
 
Date of Closing
CorrectMed
 
 
Georgia
 
 
 
2
 
 
 
May 8, 2014
 
Bay Walk-In Clinic
 
 
Florida
 
 
 
2
 
 
 
August 29, 2014
 
Mid-South Urgent Care
 
 
Alabama
 
 
 
3
 
 
 
September 12, 2014
 
MedHelp
 
 
Georgia
 
 
 
1
 
 
 
October 31, 2014
 
Stat Medical Care
 
 
Virginia
 
 
 
2
 
 
 
December 31, 2014
 
The following table provides certain pro forma financial information for the Company as if the acquisition of CorrectMed had occurred on January 1, 2014. Pro forma information for Bay Walk-In, Mid-South Urgent Care, MedHelp, and Stat Medical Care was not included since it was impracticable to obtain, due to the financial reporting approaches utilized by the prior owners of the businesses.
 
 
 
Six months ended
June 30,
  
 
2015
 
2014
Net revenue
 
 
  
 
 
 
  
 
Ancillary network
 
$
11,347
 
 
$
10,505
 
Urgent and primary care
 
 
5,026
 
 
 
1,598
 
Total net revenue
 
 
16,373
 
 
 
12,103
 
Net loss
 
$
(7,020
 
$
(3,102
Basic net (loss) per common share
 
$
(1.03
 
$
(0.51
Diluted net (loss) per common share
 
$
(1.14
 
$
(0.51
)

3. Acquisitions

During the year ended December 31, 2014, we entered into five transactions supporting our entry into the urgent and primary care market. A summary of the acquisitions is as follows (in thousands):
 
 
Business Acquired
 
State
 
Sites
 
Date of
Closing
 
Purchase
Price
CorrectMed
 
 
Georgia
 
 
 
2
 
 
 
8-May-14
 
 
$
2,649
 
Bay Walk-In Clinic
 
 
Florida
 
 
 
2
 
 
 
29-Aug-14
 
 
 
2,024
 
Mid-South Urgent Care
 
 
Alabama
 
 
 
3
 
 
12-Sep-14
 
 
 
1,554
 
MedHelp
 
 
Georgia
 
 
 
1
 
 
 
31-Oct-14
 
 
 
880
 
Stat Medical Care
 
 
Virginia
 
 
 
2
 
 
 
31-Dec-14
 
 
 
1,379
 
Total
 
 
 
 
 
 
 
 
 
 
$
8,486
 
 
 
*
At the time of closing of this transaction, the seller had two operating centers; the third center in Springville, Alabama, was under development at time of closing.
Each of these businesses has been included in our results since the date of closing. Because we did not engage in the urgent and primary care business until May 2014, our annual operating results are not comparable to prior year periods.
On May 8, 2014, our wholly-owned subsidiary, ACSH Urgent Care of Georgia, LLC, or ACSH Georgia, purchased from CorrectMed, LLC and other sellers substantially all of the assets and assumed certain liabilities used in the operation of two urgent care centers located in Locust Grove, Georgia and Decatur, Georgia.
On August 29, 2014, our wholly-owned subsidiary, ACSH Urgent Care of Florida, LLC, or ACSH Florida, purchased from Bay Walk-In Clinic, Inc. and other sellers substantially all the assets used in the operation of two urgent care centers located in Panama City and Panama City Beach, Florida.
On September 12, 2014, our wholly-owned subsidiary, ACSH Urgent Care Holdings, LLC or ACSH Urgent Care, purchased from Jason C. Junkins, M.D. all of the issued and outstanding shares of common stock of Mid-South Urgent Care, Inc. On the acquisition date, this entity operated two urgent care centers in Rainbow City and Hueytown, Alabama. A third clinic in Springville, Alabama, that was under development on the acquisition date, was opened in the fourth quarter of 2014.
On October 31, 2014, our wholly-owned subsidiary, ACSH Georgia purchased from Thinh D. Nguyen, M.D. and Han C. Phan all of the outstanding membership units of MedHelp, LLC, which operates an urgent-care center in Alpharetta, Georgia.
On December 31, 2014, our wholly-owned subsidiary, ACSH Urgent Care of Virginia, LLC or ACSH Virginia, purchased from Stat Medical Care, P.C. and other sellers substantially all of the assets and assumed certain liabilities used in the operation of two urgent care centers located in Fairfax and Gainesville, Virginia.
In each of these transactions, a portion of the purchase price was paid in cash on the closing date, and the remainder of the purchase prices was paid by issuing promissory notes to the sellers. See Note 6 — Lines of Credit, Promissory Notes, and Notes Payable. After closing certain transactions, various working capital and other adjustments were made to the purchase price in the manner and amount set forth in the purchase agreements. We also recorded valuation adjustments to the promissory notes to reflect differences between the notes’ stated interest rates and market interest rates on the acquisition dates.
The following table provides a detailed breakdown of the purchase price that was paid in each acquisition:
 
 
 
CorrectMed
 
Bay
Walk-In
Clinic
 
Mid-South
Urgent Care
 
MedHelp
 
Stat
Medical
Care
 
Total
Cash consideration in purchase agreement*
 
$
2,180
 
 
$
1,500
 
 
$
1,350
 
 
$
780
 
 
$
1,328
 
 
$
7,138
 
Adjustments on closing date
 
 
4
 
 
 
 
 
 
34
 
 
 
13
 
 
 
 
 
 
51
 
Cash consideration, as adjusted
 
 
2,184
 
 
 
1,500
 
 
 
1,384
 
 
 
793
 
 
 
1,328
 
 
 
7,189
 
Deferred consideration in purchase agreement
 
 
500
 
 
 
700
 
 
 
150
 
 
 
100
 
 
 
50
 
 
 
1,500
 
Adjustments for working capital
 
 
(46
 
 
(170
 
 
15
 
 
 
(15
 
 
 
 
 
(216
Valuation adjustments to promissory notes
 
 
11
 
 
 
(6
 
 
5
 
 
 
2
 
 
 
1
 
 
 
13
 
Deferred consideration, as adjusted
 
 
465
 
 
 
524
 
 
 
170
 
 
 
87
 
 
 
51
 
 
 
1,297
 
Total Purchase Price
 
$
2,649
 
 
$
2,024
 
 
$
1,554
 
 
$
880
 
 
$
1,379
 
 
$
8,486
 
 
 
*
$268,000 was due to seller, Stat Medical Care, as of December 31, 2014.
The assets and liabilities of the acquired business were recorded in the Company’s consolidated financial statements at their estimated fair values as of the acquisition date. The excess value of the consideration paid over the fair value of assets acquired and liabilities assumed is recorded as goodwill. Goodwill arising from the acquisition consists largely from a trained workforce in place and expected synergies that we expect to receive by combining the operations of multiple urgent and primary care businesses.
A summary of the assets acquired and liabilities assumed is as follows:
 
 
                                                                                              Acquisition Activity
  
 
CorrectMed
 
Bay
Walk-In
Clinic
 
Mid-South
Urgent Care
 
MedHelp
 
Stat
Medical
Care
 
Total
Accounts receivable
 
$
221
 
 
$
153
 
 
$
147
 
 
$
28
 
 
$
81
 
 
$
630
 
Other current assets
 
 
48
 
 
 
 
 
 
32
 
 
 
37
 
 
 
 
 
 
117
 
Property and equipment
 
 
1,325
 
 
 
63
 
 
 
1,205
 
 
 
180
 
 
 
211
 
 
 
2,984
 
Identifiable intangible assets
 
 
110
 
 
 
97
 
 
 
105
 
 
 
600
 
 
 
60
 
 
 
972
 
Goodwill
 
 
1,871
 
 
 
1,788
 
 
 
1,437
 
 
 
44
 
 
 
1,042
 
 
 
6,182
 
Total assets acquired
 
 
3,575
 
 
 
2,101
 
 
 
2,926
 
 
 
889
 
 
 
1,394
 
 
 
10,885
 
Liabilities assumed
 
 
(926
 
 
(77
 
 
(1,227
 
 
(9
 
 
(15
 
 
(2,254
Deferred tax liability
 
 
 
 
 
 
 
 
(145
 
 
 
 
 
 
 
 
(145
Net assets acquired
 
$
2,649
 
 
$
2,024
 
 
$
1,554
 
 
$
880
 
 
$
1,379
 
 
$
8,486
 
The goodwill and other identifiable intangible assets generated from the CorrectMed, Bay Walk-In, MedHelp, and Stat Medical Care transactions are deductible for federal income tax purposes. The goodwill and other identifiable intangible assets generated from the Mid-South Urgent Care transaction are not deductible for federal income tax purposes. We recorded a deferred tax liability of approximately $145,000 related to the non-deductibility and the basis differences on acquired assets. As a result, our deferred tax asset valuation allowance was reduced by $145,000, which is reflected as a reduction in the income tax expense on the Consolidated Statements of Operations for the year ended December 31, 2014.
The accounts receivable balance for Stat Medical Care is a preliminary amount and any adjustment in 2015 will result in a revision to goodwill.
Approximately $333,000 of transaction costs were expensed related to these acquisitions during the year ended December 31, 2014.
The following table provides certain pro forma financial information for the Company, as if the acquisition of CorrectMed had occurred on January 1, 2013. Pro forma information for Bay Walk-In, Mid-South Urgent Care, MedHelp, and Stat Medical Care was not included since it was impracticable to obtain, due to the financial reporting approach utilized by the prior owners of the businesses.
 
 
 
Year Ended
December 31,
  
 
2014
 
2013
Net revenue
 
 
  
 
 
 
  
 
Ancillary
 
$
23,146
 
 
$
26,751
 
Urgent and primary care
 
 
3,268
 
 
 
3,654
 
Total net revenue
 
 
26,414
 
 
 
30,405
 
Net loss
 
$
(7,020
 
$
(4,921
Loss per basic and diluted common share
 
$
(1.10
 
$
(0.86
Using net revenue on a cash basis for all acquisitions, our total pro forma urgent and primary care net revenue was $7,678,000 and $6,949,000 for the years ended December 31, 2014 and 2013, respectively.
The following table provides net revenues since acquisition for the period ending December 31, 2014.
 
 
 
2014
CorrectMed
 
$
2,144
 
Bay Walk-In Clinic
 
 
719
 
Mid-South Urgent Care
 
 
875
 
MedHelp
 
 
168
 
Stat Medical Care
 
 
 
Total
 
$
3,906