XML 34 R23.htm IDEA: XBRL DOCUMENT v3.20.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2020
Business Acquisition [Line Items]  
Unaudited Pro Forma Condensed Consolidated Income Statement Information

For the three and six months ended June 30, 2019, the following table contains unaudited pro forma condensed consolidated income statement information of the Company as if each of the acquisitions of Hospice Partners, Alliance and VIP closed on January 1, 2019.

 

 

 

For the Three Months Ended June 30,

(Amounts in Thousands)

 

 

For the Six Months Ended June 30,

(Amounts in Thousands)

 

 

 

2019

 

 

2019

 

Net service revenues

 

$

177,488

 

 

$

348,976

 

Operating income

 

 

10,038

 

 

 

18,407

 

Net income

 

 

7,378

 

 

 

13,999

 

Net income per common share

 

 

 

 

 

 

 

 

Basic income per share

 

$

0.57

 

 

$

1.08

 

 

Hospice Partners [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 are as follows:

 

 

 

Total

(Amounts in

Thousands)

 

Goodwill

 

$

111,897

 

Identifiable intangible assets

 

 

18,090

 

Cash

 

 

5,473

 

Property and equipment

 

 

164

 

Accounts receivable

 

 

7,185

 

Operating lease assets, net

 

 

2,425

 

Other assets

 

 

702

 

Accounts payable

 

 

(1,764

)

Accrued expenses

 

 

(4,339

)

Accrued payroll

 

 

(1,110

)

Deferred tax liability

 

 

(1,540

)

Long-term operating lease liabilities

 

 

(1,615

)

Total purchase price

 

$

135,568

 

Alliance Home Health Care [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

 

$

16,972

 

Identifiable intangible assets

 

 

5,422

 

Cash

 

 

177

 

Accounts receivable

 

 

1,693

 

Accounts payable

 

 

(316

)

Other liabilities

 

 

(490

)

Total purchase price

 

$

23,458

 

 

VIP Health Care Services [Member]  
Business Acquisition [Line Items]  
Schedule of Fair Values of Assets and Liabilities

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

 

 

 

Total

(Amounts in

Thousands)

 

Goodwill

 

$

11,936

 

Identifiable intangible assets

 

 

15,370

 

Cash

 

 

130

 

Accounts receivable

 

 

4,730

 

Operating lease assets, net

 

 

2,278

 

Other assets

 

 

30

 

Property and equipment

 

 

27

 

Accounts payable

 

 

(540

)

Accrued expenses

 

 

(770

)

Accrued payroll

 

 

(1,742

)

Long-term operating lease liabilities

 

 

(1,531

)

Total purchase price

 

$

29,918