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

The following table contains unaudited pro forma condensed consolidated income statement information of the Company for the three and nine months ended September 30, 2020 and 2019 as if each of the acquisitions of Hospice Partners, Alliance, VIP and A Plus closed on January 1, 2019.

 

 

 

For the Three Months Ended September 30,

(Amounts in Thousands)

 

 

For the Nine Months Ended September 30,

(Amounts in Thousands)

 

 

 

2020

 

 

2019

 

 

2020

 

 

2019

 

Net service revenues

 

$

193,987

 

 

$

187,846

 

 

$

573,917

 

 

$

541,646

 

Operating income from continuing operations

 

 

12,269

 

 

 

9,291

 

 

 

32,136

 

 

 

26,328

 

Net income from continuing operations

 

 

9,458

 

 

 

6,922

 

 

 

25,663

 

 

 

20,518

 

Net income per common share from continuing

   operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic income per share

 

$

0.61

 

 

$

0.50

 

 

$

1.65

 

 

$

1.55

 

 

A Plus Health Care, Inc [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

 

$

11,252

 

Identifiable intangible assets

 

 

1,523

 

Cash

 

 

2,819

 

Accounts receivable

 

 

1,075

 

Operating lease assets, net

 

 

180

 

Other assets

 

 

23

 

Accounts payable

 

 

(18

)

Accrued expenses

 

 

(202

)

Accrued payroll

 

 

(303

)

Current portion of long-term debt

 

 

(577

)

Long-term debt

 

 

(1,145

)

Long-term operating lease liabilities

 

 

(100

)

Total purchase price

 

$

14,527

 

 

Hospice Partners [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

 

$

111,674

 

Identifiable intangible assets

 

 

18,090

 

Cash

 

 

5,489

 

Property and equipment

 

 

164

 

Accounts receivable

 

 

6,411

 

Operating lease assets, net

 

 

2,425

 

Other assets

 

 

702

 

Accounts payable

 

 

(1,737

)

Accrued expenses

 

 

(3,503

)

Accrued payroll

 

 

(1,110

)

Deferred tax liability

 

 

(1,422

)

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

 

$

17,062

 

Identifiable intangible assets

 

 

5,422

 

Cash

 

 

177

 

Accounts receivable

 

 

1,754

 

Accounts payable

 

 

(316

)

Other liabilities

 

 

(641

)

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