XML 98 R52.htm IDEA: XBRL DOCUMENT v2.4.0.8
Supplemental Consolidating Financial Information (Details 3) (USD $)
3 Months Ended 6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Jun. 30, 2013
Jun. 30, 2012
Cash flows from operating activities        
Net (loss) income $ (19,485,000) $ (18,968,000) $ (38,862,000) $ (27,364,000)
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Depreciation     26,222,000 25,637,000
Amortization     4,269,000 5,806,000
Deferred rent expense     422,000 549,000
Deferred income taxes     (1,138,000) (702,000)
Stock-based compensation     345,000 3,012,000
Provision for doubtful accounts 2,015,000 4,800,000 5,090,000 9,861,000
Loss on the sale of property and equipment     76,000 22,000
Gain on the sale of an interest in a joint venture (1,460,000)   (1,460,000)  
Amortization of termination of interest rate swap       958,000
Write-off of loan costs       525,000
Early extinguishment of debt   4,473,000   4,473,000
Termination of derivative interest rate swap agreements       (972,000)
Loss on foreign currency transactions     34,000 18,000
Loss on foreign currency derivative contracts     242,000 220,000
Amortization of debt discount     391,000 417,000
Amortization of loan costs     2,731,000 2,609,000
Equity interest in net loss (earnings) of joint ventures 208,000 158,000 332,000 539,000
Distribution received from unconsolidated joint ventures       9,000
Changes in operating assets and liabilities:        
Accounts receivable and other current assets     (9,677,000) (18,102,000)
Income taxes payable     (261,000) (441,000)
Inventories and other current assets     (461,000) (713,000)
Prepaid expenses     46,000 1,111,000
Accounts payable and other current liabilities     8,822,000 (2,701,000)
Accrued deferred compensation     656,000 602,000
Accrued expenses / other current liabilities     5,795,000 6,314,000
Net cash provided by operating activities     3,614,000 11,687,000
Cash flows from investing activities        
Purchases of property and equipment     (17,769,000) (16,298,000)
Acquisition of medical practices     (22,848,000) (23,742,000)
Restricted cash associated with initial deposit in the potential acquisition of medical practices     (5,001,000)  
Proceeds from the sale of property and equipment     4,000 27,000
Loans to employees     (153,000) (115,000)
Contribution of capital to joint venture entities     (542,000) (225,000)
Proceeds from the sale of equity interest in a joint venture     1,460,000  
Payment of foreign currency derivative contracts     (171,000) (432,000)
Premiums on life insurance policies     (626,000) (518,000)
Change in other assets and other liabilities     5,000 7,000
Net cash used in investing activities     (45,641,000) (41,296,000)
Cash flows from financing activities        
Proceeds from issuance of debt     83,880,000 434,061,000
Principal repayments of debt     (45,501,000) (369,903,000)
Repayments of finance obligation     (99,000) (53,000)
Proceeds from noncontrolling interest holders - redeemable and non-redeemable     765,000  
Cash distributions to noncontrolling interest holders-redeemable and non-redeemable     (650,000) (2,018,000)
Payments of loan costs       (14,225,000)
Net cash provided by financing activities     38,395,000 47,862,000
Effect of exchange rate changes on cash and cash equivalents     (19,000) (5,000)
Net (decrease) increase in cash and cash equivalents     (3,651,000) 18,248,000
Cash and cash equivalents, beginning of period     15,410,000 10,177,000
Cash and cash equivalents, end of period 11,759,000 28,425,000 11,759,000 28,425,000
Parent
       
Cash flows from operating activities        
Net (loss) income (23,187,000) (22,363,000) (44,942,000) (32,797,000)
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Stock-based compensation     345,000 3,012,000
Equity interest in net loss (earnings) of joint ventures 23,032,000 21,436,000 44,596,000 31,776,000
Changes in operating assets and liabilities:        
Accounts receivable and other current assets       3,000
Income taxes payable     1,000  
Intercompany payable / receivable     (17,000) (2,133,000)
Net cash provided by operating activities     (17,000) (139,000)
Cash flows from financing activities        
Net (decrease) increase in cash and cash equivalents     (17,000) (139,000)
Cash and cash equivalents, beginning of period     168,000 184,000
Cash and cash equivalents, end of period 151,000 45,000 151,000 45,000
RTS
       
Cash flows from operating activities        
Net (loss) income (23,032,000) (21,436,000) (44,596,000) (31,443,000)
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Amortization       1,855,000
Deferred income taxes     (240,000) (77,000)
Amortization of termination of interest rate swap       958,000
Write-off of loan costs       525,000
Early extinguishment of debt   4,473,000   4,473,000
Termination of derivative interest rate swap agreements       (972,000)
Loss on foreign currency derivative contracts     242,000 220,000
Amortization of debt discount     381,000 417,000
Amortization of loan costs     2,731,000 2,609,000
Equity interest in net loss (earnings) of joint ventures 3,104,000 (5,390,000) 5,234,000 (12,162,000)
Changes in operating assets and liabilities:        
Income taxes payable     1,179,000 1,299,000
Prepaid expenses     (77,000) (102,000)
Intercompany payable / receivable     914,000 (31,414,000)
Accounts payable and other current liabilities     (232,000) 92,000
Accrued expenses / other current liabilities     (355,000) 4,610,000
Net cash provided by operating activities     (34,819,000) (59,112,000)
Cash flows from investing activities        
Restricted cash associated with initial deposit in the potential acquisition of medical practices     (5,001,000)  
Intercompany notes to / from affiliates     (2,100,000)  
Contribution of capital to joint venture entities     (542,000)  
Distributions received from joint venture entities     299,000 754,000
Payment of foreign currency derivative contracts     (171,000) (432,000)
Change in other assets and other liabilities     1,000 1,000
Net cash used in investing activities     (7,514,000) 323,000
Cash flows from financing activities        
Proceeds from issuance of debt     82,500,000 433,345,000
Principal repayments of debt     (40,000,000) (360,360,000)
Payments of loan costs       (14,225,000)
Net cash provided by financing activities     42,500,000 58,760,000
Net (decrease) increase in cash and cash equivalents     167,000 (29,000)
Cash and cash equivalents, beginning of period     124,000 39,000
Cash and cash equivalents, end of period 291,000 10,000 291,000 10,000
Subsidiary Guarantors
       
Cash flows from operating activities        
Net (loss) income (3,028,000) 5,152,000 (5,005,000) 11,895,000
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Depreciation     22,928,000 22,555,000
Amortization     3,556,000 3,191,000
Deferred rent expense     324,000 425,000
Deferred income taxes     230,000 81,000
Provision for doubtful accounts 1,049,000 3,943,000 2,993,000 6,925,000
Loss on the sale of property and equipment     40,000 22,000
Gain on the sale of an interest in a joint venture (1,460,000)   (1,460,000)  
Amortization of debt discount     10,000  
Equity interest in net loss (earnings) of joint ventures 2,620,000 (425,000) 3,139,000 (1,382,000)
Distribution received from unconsolidated joint ventures       9,000
Changes in operating assets and liabilities:        
Accounts receivable and other current assets     (1,978,000) (10,822,000)
Income taxes payable     (1,567,000) (1,298,000)
Inventories and other current assets     (632,000) (453,000)
Prepaid expenses     (96,000) 950,000
Intercompany payable / receivable     (3,605,000) 27,780,000
Accounts payable and other current liabilities     7,953,000 (2,460,000)
Accrued deferred compensation     524,000 513,000
Accrued expenses / other current liabilities     7,384,000 1,613,000
Net cash provided by operating activities     34,738,000 59,544,000
Cash flows from investing activities        
Purchases of property and equipment     (14,928,000) (13,609,000)
Acquisition of medical practices     (22,848,000) (23,692,000)
Proceeds from the sale of property and equipment     4,000 27,000
Loans to employees     (153,000) (115,000)
Intercompany notes to / from affiliates     (396,000)  
Contribution of capital to joint venture entities     (935,000) (225,000)
Distributions received from joint venture entities     776,000 3,043,000
Proceeds from the sale of equity interest in a joint venture     1,460,000  
Premiums on life insurance policies     (493,000)  
Change in other assets and other liabilities     (6,000) (32,000)
Net cash used in investing activities     (37,519,000) (34,603,000)
Cash flows from financing activities        
Principal repayments of debt     (3,526,000) (7,969,000)
Repayments of finance obligation     (99,000) (53,000)
Net cash provided by financing activities     (3,625,000) (8,022,000)
Net (decrease) increase in cash and cash equivalents     (6,406,000) 16,919,000
Cash and cash equivalents, beginning of period     6,545,000 733,000
Cash and cash equivalents, end of period 139,000 17,652,000 139,000 17,652,000
Subsidiary Non-Guarantors
       
Cash flows from operating activities        
Net (loss) income 1,212,000 4,208,000 3,051,000 7,285,000
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Depreciation     3,294,000 3,082,000
Amortization     713,000 760,000
Deferred rent expense     98,000 124,000
Deferred income taxes     (1,128,000) (693,000)
Provision for doubtful accounts 966,000 857,000 2,097,000 2,936,000
Loss on the sale of property and equipment     36,000  
Loss on foreign currency transactions     34,000 18,000
Equity interest in net loss (earnings) of joint ventures 2,000 2,000 (7,000) (10,000)
Changes in operating assets and liabilities:        
Accounts receivable and other current assets     (7,699,000) (7,283,000)
Income taxes payable     126,000 (442,000)
Inventories and other current assets     171,000 (260,000)
Prepaid expenses     219,000 263,000
Intercompany payable / receivable     2,708,000 5,767,000
Accounts payable and other current liabilities     1,101,000 (333,000)
Accrued deferred compensation     132,000 89,000
Accrued expenses / other current liabilities     (1,234,000) 91,000
Net cash provided by operating activities     3,712,000 11,394,000
Cash flows from investing activities        
Purchases of property and equipment     (2,841,000) (2,689,000)
Acquisition of medical practices       (50,000)
Intercompany notes to / from affiliates     2,496,000  
Premiums on life insurance policies     (133,000) (518,000)
Change in other assets and other liabilities     10,000 38,000
Net cash used in investing activities     (468,000) (3,219,000)
Cash flows from financing activities        
Proceeds from issuance of debt     1,380,000 716,000
Principal repayments of debt     (1,975,000) (1,574,000)
Proceeds from equity contribution     1,700,000  
Cash distributions to shareholders     (1,725,000) (5,815,000)
Net cash provided by financing activities     (620,000) (6,673,000)
Effect of exchange rate changes on cash and cash equivalents     (19,000) (5,000)
Net (decrease) increase in cash and cash equivalents     2,605,000 1,497,000
Cash and cash equivalents, beginning of period     8,573,000 9,221,000
Cash and cash equivalents, end of period 11,178,000 10,718,000 11,178,000 10,718,000
Eliminations
       
Cash flows from operating activities        
Net (loss) income 28,550,000 15,471,000 52,630,000 17,696,000
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities:        
Deferred income taxes       (13,000)
Equity interest in net loss (earnings) of joint ventures (28,550,000) (15,465,000) (52,630,000) (17,683,000)
Cash flows from investing activities        
Contribution of capital to joint venture entities     935,000  
Distributions received from joint venture entities     (1,075,000) (3,797,000)
Net cash used in investing activities     (140,000) (3,797,000)
Cash flows from financing activities        
Proceeds from equity contribution     (1,700,000)  
Proceeds from noncontrolling interest holders - redeemable and non-redeemable     765,000  
Cash distributions to noncontrolling interest holders-redeemable and non-redeemable     (650,000) (2,018,000)
Cash distributions to shareholders     1,725,000 5,815,000
Net cash provided by financing activities     $ 140,000 $ 3,797,000