XML 36 R24.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisitions (Tables)
12 Months Ended
Dec. 31, 2022
Business Acquisition [Line Items]  
Unaudited Pro Forma Condensed Consolidated Income Statement Information

For the year ended December 31, 2022, the following table contains unaudited pro forma Consolidated Income Statement information of the Company as if the acquisition of JourneyCare closed on January 1, 2021. For the year ended December 31, 2021, the following table contains unaudited pro forma Consolidated Income Statement information of the Company as if the acquisition of Armada closed on January 1, 2020. For the year ended December 31, 2020, the following table contains unaudited pro forma Consolidated Income Statement information of the Company as if each of the acquisitions of Queen City Hospice, A Plus and County Homemakers closed on January 1, 2020.

 

 

 

For the Years Ended December 31,
(Amounts in Thousands, Unaudited)

 

 

 

2022

 

 

2021

 

 

2020

 

Net service revenues

 

$

956,333

 

 

$

936,601

 

 

$

831,290

 

Operating income from continuing operations

 

 

67,201

 

 

 

69,081

 

 

 

45,555

 

Net income from continuing operations

 

 

44,959

 

 

 

47,622

 

 

 

34,564

 

 

 

 

 

 

 

 

 

 

 

JourneyCare [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

Based upon management’s valuations, which are preliminary and subject to completion of working capital adjustments, the fair values of the assets and liabilities acquired are as follows:

 

 

 

Total
(Amounts in Thousands)

 

Goodwill

 

$

69,446

 

Identifiable intangible assets

 

 

13,792

 

Cash

 

 

421

 

Accounts receivable

 

 

7,747

 

Property and equipment

 

 

1,194

 

Operating lease assets, net

 

 

3,728

 

Other assets

 

 

317

 

Accrued expenses

 

 

(5,002

)

Accrued payroll

 

 

(1,511

)

Long-term operating lease liabilities

 

 

(3,537

)

Total purchase price

 

$

86,595

 

Armada Skilled Homecare [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

Based upon management’s final valuations, the fair values of the assets and liabilities acquired are as follows:

 

 

 

Total
(Amounts in
Thousands)

 

Goodwill

 

$

28,287

 

Identifiable intangible assets

 

 

990

 

Cash

 

 

676

 

Property and equipment

 

 

40

 

Other assets

 

 

24

 

Accounts payable

 

 

 

Accrued payroll

 

 

(361

)

Total purchase price

 

$

29,656

 

Queen City Hospice [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

Based upon management’s final valuations, the fair values of the assets and liabilities are as follows:

 

 

 

Total
(Amounts in
Thousands)

 

Goodwill

 

$

169,338

 

Identifiable intangible assets

 

 

20,015

 

Cash

 

 

15,444

 

Accounts receivable

 

 

5,915

 

Property and equipment

 

 

759

 

Operating lease assets, net

 

 

3,028

 

Other assets

 

 

85

 

Accounts payable

 

 

(2,285

)

Accrued payroll

 

 

(1,555

)

Accrued expenses

 

 

(528

)

Government stimulus advances

 

 

(12,694

)

Long-term operating lease liabilities

 

 

(2,765

)

Total purchase price

 

$

194,757

 

County Homemakers [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

Based upon management’s final valuations, the fair values of the assets and liabilities are as follows:

 

 

 

Total
(Amounts in
Thousands)

 

Goodwill

 

$

13,502

 

Identifiable intangible assets

 

 

474

 

Cash

 

 

1,104

 

Accounts receivable

 

 

1,357

 

Property and equipment

 

 

52

 

Operating lease assets, net

 

 

485

 

Other assets

 

 

40

 

Accounts payable

 

 

(85

)

Accrued payroll

 

 

(586

)

Accrued expenses

 

 

(37

)

Long-term operating lease liabilities

 

 

(485

)

Total purchase price

 

$

15,821

 

A Plus Health Care, Inc [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

Based upon management’s final valuations, the fair values of the assets and liabilities are as follows:

 

 

 

Total
(Amounts in
Thousands)

 

Goodwill

 

$

9,732

 

Identifiable intangible assets

 

 

1,523

 

Cash

 

 

2,819

 

Accounts receivable

 

 

1,009

 

Operating lease assets, net

 

 

180

 

Other assets

 

 

26

 

Accounts payable

 

 

(34

)

Accrued payroll

 

 

(275

)

Accrued expenses

 

 

(353

)

Long-term operating lease liabilities

 

 

(100

)

Total purchase price

 

$

14,527