EX-99.4 5 d201420dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

On June 25, 2021, Akumin Inc. (“Akumin” or the “Company”) announced that it entered into a definitive purchase agreement through one of its wholly own subsidiary to acquire Alliance HealthCare Services Inc. (“Alliance”) by acquiring all of the issued and outstanding equity interests of Alliance’s parent company, Thaihot Investment Company US Limited, for a purchase price of $757.4 million plus the assumption of approximately $62.6 million of Alliance’s outstanding equipment financing liabilities (the “Acquisition”). The Acquisition is expected to close in the third quarter of 2021.

The unaudited pro forma combined financial information, which has been prepared in accordance with Article 11 of Regulation S-X, is based on the respective historical consolidated financial statements of Akumin and Alliance for the periods referenced herein, and has been prepared to reflect the Acquisition and the financing structure established to fund the Acquisition, more fully described in Note 2. The unaudited pro forma combined statement of financial position has been prepared to give effect to the Acquisition and related financings as if they were completed on March 31, 2021. The unaudited pro forma combined statements of comprehensive loss for the year ended December 31, 2020 and for the three months ended March 31, 2021 and March 31, 2020 assume that the Acquisition and related financing arrangements were completed on January 1, 2020. Pro forma adjustments reflected in the pro forma financial statements are based on available information and certain assumptions that Akumin believes are reasonable and supportable, and do not reflect the cost of any integration activities or benefits from the Acquisition, including potential synergies that may be derived in future periods. The pro forma financial statements are presented for illustrative purposes only and do not necessarily reflect the actual results of operations of Akumin had the Acquisition occurred at the dates indicated or project the results of operations of Akumin for any future date or period.

The pro forma financial statements should be read in conjunction with the following documents:

 

 

Akumin’s audited consolidated financial statements as of December 31, 2020 and 2019 and for the years then ended, and management’s discussion and analysis of financial condition and results of operations for the same periods;

 

 

Alliance’s audited consolidated financial statements as of December 31, 2020 and 2019 and for the years then ended, and management’s discussion and analysis of financial condition and results of operations for the same periods;

 

 

Akumin’s unaudited consolidated financial statements as of March 31, 2021 and 2020 and for the three-month periods then ended, and management’s discussion and analysis of financial condition and results of operations for the same periods; and

 

 

Alliance’s unaudited consolidated financial statements as of March 31, 2021 and 2020 and for the three-month periods then ended, and management’s discussion and analysis of financial condition and results of operations for the same periods.

 


AKUMIN INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF FINANCIAL POSITION

AS AT MARCH 31, 2021

 

     Historical Financial
Statements (Note 7)
    Pro Forma
Adjustments
    Pro forma
combined
 
(In US$’000)    Akumin     Alliance
(Note 6)
    Transaction
accounting
adjustments
    Note  

Current assets

          

Cash and cash equivalents

     122,725       23,924       (715,035     4 (a)      72,748  
         (23,924     4 (a)   
         492,500       4 (b)   
         10,221       4 (d)   
         196,000       4 (e)   
         (23,872     4 (c)   
         (9,791     4 (g)   

Accounts receivable

     95,886       70,292           166,178  

Prepaid expenses and other current assets

     2,550       17,661           20,211  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current assets

     221,161       111,877       (73,901       259,137  

Non-current assets

          

Property and equipment

     79,208       159,859       171,904       4 (a)      410,971  

Operating lease right-of-use assets

     124,605       88,230           212,835  

Goodwill

     360,604       93,996       (93,996     4 (a)      866,207  
         505,603       4 (a)   

Intangible assets

     6,098       137,141       329,983       4 (a)      473,222  

Security deposits and other assets

     4,325       25,255           29,580  

Other investments

     8,411       3,003           11,414  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total assets

     804,412       619,361       839,593         2,263,366  
  

 

 

   

 

 

   

 

 

     

 

 

 

Current liabilities

          

Accounts payable and accrued liabilities

     43,006       86,554       (6,912     4 (a)      122,648  

Current portion of finance lease liabilities

     3,432       4,398           7,830  

Current portion of operating lease liabilities

     9,417       19,887           29,304  

Current portion of long-term debt

     411       37,490       (20,250     4 (a)      17,651  

Earn-out liability

     4,689       —             4,689  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total current liabilities

     60,955       148,329       (27,162       182,122  

Non-current liabilities

          

Finance lease liabilities

     12,065       3,374           15,439  

Operating lease liabilities

     120,863       74,238           195,101  

Long-term debt

     467,480       560,595       (506,960     4 (a)      1,192,982  
         492,500       4 (b)   
         179,367       4 (e)   

Other long-term liabilities

     1,346       16,070       (6,845     4 (a)      10,571  

Deferred tax liabilities

     860       3,184       133,000       4 (a)      137,044  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities

     663,569       805,790       263,901         1,733,260  
  

 

 

   

 

 

   

 

 

     

 

 

 

Shareholders’ equity

          

Common shares and additional paid-in capital

     161,392       78,393       (78,393     4 (a)      230,632  
         42,386       4 (a)   
         9,354       4 (d)   
         17,500       4 (f)   

Accumulated other comprehensive loss

     —         (11,663     11,663       4 (a)      —    

Accumulated deficit

     (26,079     (330,424     330,424       4 (a)      (59,742
         (23,872     4 (c)   
         (9,791     4 (g)   
  

 

 

   

 

 

   

 

 

     

 

 

 

Equity attributable to shareholders of the Company

     135,313       (263,694     299,271         170,890  

Non-controlling interests

     5,530       77,265       276,422       4 (a)      359,217  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total shareholders’ equity

     140,843       (186,429     575,693         530,107  
  

 

 

   

 

 

   

 

 

     

 

 

 

Total liabilities and shareholders’ equity

     804,412       619,361       839,593         2,263,366  
  

 

 

   

 

 

   

 

 

     

 

 

 

 

2


AKUMIN INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF COMPREHENSIVE LOSS

FOR THE YEAR ENDED DECEMBER 31, 2020

 

     Historical Financial Statements
(Note 7)
    Pro Forma Adjustments     Pro forma
combined
 
(In US$’000)    Akumin     Alliance     Transaction
accounting
adjustments
    Note  

Revenue

     251,283       496,208           747,491  

Cost of operations, excluding depreciation and amortization

     199,887       387,510           587,397  

Depreciation and amortization

     20,460       67,110       121,415       5 (a)      208,985  

Operational financial instruments revaluation and other ( gains) losses

     (3,908     5,812       (5,812     5 (c)      (3,908

Impairment charges

     —         29,580           29,580  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income from operations

     34,844       6,196       (115,603       (74,563

Other income and expenses

          

Interest expense

     32,781       50,669       31,875       5 (b)      101,719  
         (47,273     5 (c)   
         23,876       5 (e)   
         9,791       5 (f)   

Loss on extinguishment or modification of debt

     —         14,614       (14,614     5 (c)      —    

Other financial instruments revaluation and other ( gains) losses

     22,079       —             22,079  

Settlement costs and other ( recoveries)

     2,324       (8,156         (5,832

Acquisition-related costs

     1,079       1,358       23,872       5 (d)      26,309  

Earnings from unconsolidated investee

           (1,276         (1,276
  

 

 

   

 

 

   

 

 

     

 

 

 

Income ( loss) before income taxes

     (23,419     (51,013     (143,130       (217,562
       —          

Income tax provision (benefit)

     (5,751     264       (37,432     5 (f)      (42,919
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) for the period

     (17,668     (51,277     (105,697       (174,642
  

 

 

   

 

 

   

 

 

     

 

 

 

Less: Net income attributable to noncontrolling interest

     2,729       12,132           14,861  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) attributable to common shareholders

     (20,397     (63,409     (105,697       (189,503
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes:

          

Net income (loss) for the period

     (17,668     (51,277     (105,697       (174,642

Unrealized loss on hedging transactions, net of taxes

     —         (6,325     6,325       5 (c)      —    

Reclassification adjustment for losses included in net loss, net of taxes

     —         5,812       (5,812     5 (c)      —    

Foreign currency translation adjustment

     —         1           1  
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes

     (17,668     (51,789     (105,184       (174,641
      

 

 

     

Less: Comprehensive income attributable to noncontrolling interest

     2,729       12,132           14,861  
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss attributable to common shareholders

     (20,397     (63,921     (105,184       (189,502
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share - basic and diluted (in $)

     (0.29         5 (h)      2.16  

 

3


AKUMIN INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF COMPREHENSIVE LOSS

FOR THE THREE MONTHS ENDED MARCH 31, 2021

 

     Historical Financial Statements (Note 7)     Pro Forma Adjustments     Pro forma
combined
 
(In US$’000)    Akumin     Alliance     Transaction
accounting
adjustments
    Note  

Revenue

     66,889       119,513           186,402  

Cost of operations, excluding depreciation and amortization

     53,551       94,006           147,557  

Depreciation and amortization

     5,576       15,211       31,921       5 (a)      52,708  

Operational financial instruments revaluation and other ( gains) losses

     90       1,606       (1,606     5 (c)      90  
  

 

 

   

 

 

   

 

 

     

 

 

 

Income from operations

     7,672       8,690       (30,315       (13,953

Other income and expenses

          

Interest expense

     8,368       14,357       7,969       5 (b)      22,928  
         (13,735     5 (c)   
         5,969       5 (e)   

Other financial instruments revaluation and other ( gains) losses

     (3,366     —             (3,366

Settlement costs and other ( recoveries)

     (24     (42         (66

Acquisition-related costs

     1,279       704           1,983  

Earnings from unconsolidated investee

     —         (317         (317
  

 

 

   

 

 

   

 

 

     

 

 

 

Income ( loss) before income taxes

     1,415       (6,012     (30,518       (35,115

Income tax provision (benefit)

     281       —         (8,087     5 (g)      (7,806
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) for the period

     1,134       (6,012     (22,431       (27,309
  

 

 

   

 

 

   

 

 

     

 

 

 

Less: Net income attributable to noncontrolling interest

     453       3,895           4,348  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) attributable to common shareholders

     681       (9,907     (22,431       (31,657
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes:

          

Net income (loss) for the period

     1,134       (6,012     (22,431       (27,309

Unrealized gain (loss) on hedging transactions, net of taxes

     —         (404     404       5 (c)      —    

Reclassification adjustment for losses included in net loss, net of taxes

     —         1,606       (1,606     5 (c)      —    

Foreign currency translation adjustment

     —         —             —    
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes

     1,134       (4,810     (23,633       (27,309
      

 

 

     

Less: Comprehensive income attributable to noncontrolling interest

     453       3,895           4,348  
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss attributable to common shareholders

     681       (8,705     (23,633       (31,657
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share - basic and diluted (in $)

     0.01           5 (h)      (0.35

 

4


AKUMIN INC.

UNAUDITED PRO FORMA COMBINED STATEMENT OF COMPREHENSIVE LOSS

FOR THE THREE MONTHS ENDED MARCH 31, 2020

 

     Historical Financial Statements (Note 7)     Pro Forma Adjustments     Pro forma
combined
 
(In US$’000)    Akumin     Alliance     Transaction
accounting
adjustments
    Note  

Revenue

     71,262       132,405           203,667  

Cost of operations, excluding depreciation and amortization

     56,945       108,538           165,483  

Depreciation and amortization

     4,987       16,994       30,138       5 (a)      52,119  

Operational financial instruments revaluation and other ( gains) losses

     (6,267     986       (986       (6,267
  

 

 

   

 

 

   

 

 

     

 

 

 

Income from operations

     15,597       5,887       (29,152       (7,668

Other income and expenses

          

Interest expense

     7,463       12,213       7,969       5 (b)      32,103  
         (11,302     5 (c)   
         5,969       5 (e)   
         9,791       5 (f)   

Other financial instruments revaluation and other ( gains) losses

     4,263       —             4,263  

Settlement costs and other ( recoveries)

     356       270           626  

Acquisition-related costs

     219       514       23,872       5 (d)      24,605  

Earnings from unconsolidated investee

     —         (309         (309
  

 

 

   

 

 

   

 

 

     

 

 

 

Income ( loss) before income taxes

     3,296       (6,801     (65,451       (68,956

Income tax provision (benefit)

     445       38       (17,345     5 (g)      (16,862
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) for the period

     2,851       (6,839     (48,106       (52,094
  

 

 

   

 

 

   

 

 

     

 

 

 

Less: Net income attributable to noncontrolling interest

     615       4,727           5,342  
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income ( loss) attributable to common shareholders

     2,236       (11,566     (48,106       (57,436
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes:

          

Net income (loss) for the period

     2,851       (6,839     (48,106       (52,094

Unrealized gain (loss) on hedging transactions, net of taxes

     —         (5,893     5,893       5 (c)      —    

Reclassification adjustment for losses included in net loss, net of taxes

     —         986       (986     5 (c)      —    

Foreign currency translation adjustment

     —         (30         (30
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss, net of taxes

     2,851       (11,776     (43,199       (52,124
      

 

 

     

Less: Comprehensive income attributable to noncontrolling interest

     615       4,727           5,342  
  

 

 

   

 

 

   

 

 

     

 

 

 

Comprehensive loss attributable to common shareholders

     2,236       (16,503     (43,199       (57,466
  

 

 

   

 

 

   

 

 

     

 

 

 

Net income (loss) per share - basic and diluted (in $)

     0.03           5 (h)      (0.64

 

5


AKUMIN INC.

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL INFORMATION

Note 1. Basis of presentation

The pro forma combined financial statements are based on the respective historical consolidated financial statements of Akumin and Alliance, and has been prepared to reflect the Acquisition and the financing structure established to fund the Acquisition.

The unaudited pro forma combined statement of financial position has been prepared to give effect to the Acquisition and related financing arrangements as if it was completed on March 31, 2021. The unaudited pro forma combined statements of comprehensive loss for the year ended December 31, 2020 and for the three months ended March 31, 2021 and March 31, 2020 assume that the Acquisition and related financing arrangements were completed on January 1, 2020. Pro forma adjustments reflected in the pro forma financial statements are based on available information and certain assumptions that Akumin believes are reasonable and supportable, and do not reflect the cost of any integration activities or benefits from the Acquisition, including potential synergies that may be derived in future periods. The pro forma financial statements are presented for illustrative purposes only and do not necessarily reflect the actual results of operations of Akumin had the Acquisition occurred at the dates indicated or project the results of operations of Akumin for any future date or period. The pro forma combined financial statements have been prepared on the basis of the assumptions and adjustments described below and in subsequent notes.

The pro forma financial statements were prepared using the acquisition method of accounting in accordance with ASC 805 Business Combinations, with Akumin being the legal and accounting acquirer of Alliance. Under the acquisition method, the fair value of the purchase consideration, as well as the assets acquired and liabilities assumed is based on valuation which involves judgment. Accordingly, the transaction accounting pro forma adjustments have been recorded based on preliminary estimates of fair value, which have been made solely for the purpose of preparing these pro forma financial statements. Actual fair value may vary from these preliminary estimates and the differences could have a material impact on the accompanying pro forma financial statements and Akumin’s future results of operations and financial position. Accordingly, there can be no assurance that the final allocation of the purchase price will not differ from the preliminary allocation reflected in the pro forma financial statements. Additionally, since the Acquisition has not yet closed as of the date the pro forma financial statements were prepared, it was necessary for Akumin’s management to make assumptions and estimates with respect to certain elements of the source of financing. Actual composition and terms of the financing arrangements may differ from management’s assumptions and estimates, which may also have a material impact on the accompanying pro forma financial statements and Akumin’s future results of operations and financial position.

The pro forma adjustments are based upon the best available information and certain assumptions that Akumin believes to be reasonable. The accounting policies used to compute the pro forma adjustments include all adjustments necessary for the fair presentation of the Acquisition in accordance with the recognition and measurement principles of accounting principles generally accepted in the United States of America (“U.S. GAAP”) and incorporate the significant accounting policies expected to be used to prepare Akumin’s future consolidated financial statements.

There are no material transactions undertaken between Akumin and Alliance during the periods presented in the pro forma financial statements that would need to be eliminated.

Certain reclassifications have been made to Akumin’s and Alliance’s respective historical financial statements in preparation of the pro forma financial statements to conform to the financial statement presentation expected to be adopted post-closing of the Acquisition as described in the notes below.

 

6


Unless indicated otherwise in the notes to the pro forma financial statements, Akumin applied applicable enacted statutory tax rates in 2021, and has used a tax rate of 26.5 percent to calculate the tax impact of the pro forma adjustments. These rates may be subject to change and may not be reflective of Akumin´s effective tax rate for future periods after consummation of the Acquisition.

Note 2. Financing of the Acquisition

The total purchase price is expected to consist of:

 

  1)

$715.0 million – Cash;

 

  2)

$62.6 million – Assumption of Alliance’s existing capital leases and other debt-like obligations; and

 

  3)

$42.4 million – Issuance of Akumin common shares to the Seller, equal to 19.99% of Akumin’s issued and outstanding common shares immediately prior to the signing of the definitive purchase agreement at $2.98 per share, which was priced on the basis of the volume-weighted average trading price of the common shares on the NASDAQ for the five trading days ending on the trading day immediately prior to the signing of the definitive purchase agreement.

Akumin intends to finance the $715 million cash purchase price payable on closing of the Acquisition as follows:

 

  1)

$492.5 million –Proceeds from the issuance of $500 million of Notes offered hereby, net of issuance costs;

 

  2)

$186.2 million of proceeds from the issuance of $200 million Series A Unsecured Notes due 2032/2033 to Stonepeak, net of issuance costs, less $9.8 million cash commitment fees paid to Stonepeak for its $489.6 million additional capital commitment;

 

  3)

$10.2 million – Proceeds from the issuance of Akumin’s common shares to Stonepeak, net of issuance costs;

 

  4)

$26.1 million – Cash on hand.

As a part of the issuance of Series A Unsecured Notes and the issuance of common shares to Stonepeak, Akumin expects to issue to Stonepeak approximately 10,067,114 warrants to acquire Akumin’s common shares at the Issue Price, expiring 10 years from the date of issuance.

Note 3. Preliminary purchase price allocation

The Acquisition will be accounted for as a business combination using the acquisition method of accounting in conformity with U.S. GAAP. Under this method, the assets acquired, liabilities assumed and non-controlling interest of the acquiree have been recorded based on preliminary estimates of fair value. In the preliminary purchase price allocation, the difference between the purchase consideration and book value of assets acquired and liabilities assumed by Akumin was allocated based on management’s judgment and assumptions. Note that assets acquired and liabilities assumed in the Acquisition exclude certain significant items reflected in Alliance’s historical consolidated statement of financial position. The estimated fair value of the purchase consideration and the net identifiable assets acquired are as follows:

 

7


(in US$0 00’)

   Fair value  

Assets acquired:

  

Accounts receivable

     70,292  

Prepaid expenses and other current assets

     17,661  

Property and equipment

     331,763  

Operating lease right-of-use assets

     88,230  

Identifiable intangible assets

     467,124  

Security deposits and other assets

     25,255  

Other investments

     3,003  

Liabilities assumed:

  

Accounts payable and accrued liabilities

     79,642  

Current portion of finance lease liabilities

     4,398  

Current portion of operating lease liabilities

     19,887  

Current portion of long-term debt

     17,240  

Finance lease liabilities

     3,374  

Operating lease liabilities

     74,238  

Long-term debt

     53,635  

Other long-term liabilities

     9,225  

Deferred tax liabilities

     3,184  

Deferred tax liabilities arising from purchase accounting

     133,000  

Net identifiable assets

     605,505  

Fair value of purchase consideration

  

Cash

     715,035  

Akumin common shares

     42,386  
  

 

 

 

Fair value of purchase consideration for Alliance’s share of net identifiable assets

     757,421  

Fair value of NCI Alliance’s noncontrolling interest

     353,687  
  

 

 

 

Fair value of purchase price for the net identifiable assets

     1,111,108  

Goodwill

     505,603  

Note 4. Pro forma adjustments – unaudited pro forma combined statement of financial position

The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma combined statement of financial position:

 

  (a)

Purchase accounting using the acquisition method: Reflects the application of purchase accounting based on the preliminary purchase price allocation as shown in Note 3.

 

  (b)

Issuance of the Notes: Reflects the issuance of the additional $500 million of Notes offered hereby to finance the Acquisition, net of issuance costs.

 

  (c)

Transaction costs: As a result of the Acquisition, both Akumin and Alliance have incurred and will incur significant transaction costs. The adjustment reflects the accrual of expected total transaction costs that have not been recognized in the historical financial statements. These costs mainly relate to internal and external costs, including advisors’ fees, to prepare for and execute the Acquisition. Issuance costs of the Series A Unsecured Notes due 2023/2033, the Notes and the equity raise have been recorded as a reduction from the balances of long-term debt and common shares, respectively.

 

  (d)

Issuance of Akumin’s common shares: Reflects the issuance of approximately 3.5 million Akumin’s common shares to Stonepeak at the Issue Price, net of cash issuance costs and issuance costs satisfied by the issuance of warrants to purchase Akumin’s common shares (see Note 4(f) below).

 

  (e)

Issuance of Series A Unsecured Notes: Reflects the issuance of $200 million Series A Unsecured Notes due 2032/2033 to Stonepeak to finance the Acquisition, net of cash issuance costs and issuance costs satisfied by the issuance of warrants to purchase Akumin’s common shares (see Note 4(f) below).

 

8


  (f)

Issuance of warrants to purchase Akumin’s common shares: Reflects the issuance of approximately 10,067,114 warrants to purchase Akumin’s common shares to Stonepeak, in connection with the issuance of the Series A Unsecured Notes and common shares as described in Notes 4(d) and 4(e) above. The warrants are treated as issuance costs of the Series A Unsecured Notes and the common shares in proportion to their respective fair value on the issuance date.

 

  (g)

Commitment fees: In addition to the $200 million Series A Unsecured Notes issued to Stonepeak as described in note 4(e), Akumin has obtained an additional $489.6 million of capital commitment from Stonepeak as a form of back-up financing in the event that the offering of the Notes is not completed at the time the Acquisition closes. The adjustment reflects the 2% commitment fees paid to Stonepeak for providing the additional capital commitment.

Note 5. Pro forma adjustments – unaudited pro forma combined statement of comprehensive loss

The pro forma adjustments are based on our preliminary estimates and assumptions that are subject to change. The following adjustments have been reflected in the unaudited pro forma combined statement of comprehensive loss:

 

  (a)

Depreciation and amortization of fair value increment: Reflects the incremental amortization of property and equipment and definite-lived intangible assets as a result of the preliminary purchase price allocation as illustrated in Note 3. Definite-lived intangible assets arising from the Acquisition include trade name, customer relationships, and referral network. The depreciation of property and equipment is based on estimated useful lives range from 5 to 10 years, and the amortization of intangible assets is based on estimated useful lives of approximately 5 years.

 

  (b)

Interest expense on Notes offered hereby: Reflects the net interest expense including amortization of issuance costs on the Notes offered hereby issued to finance the Acquisition at an assumed interest rate. If the current interest rate on the additional Notes offered hereby increases or decreases by 0.125%, net interest expense will increase or decrease by $625,000 per annum.

 

  (c)

Reversal of interest expenses and related gains and losses on Alliance’s term loan and credit facilities: As Alliance’s term loan and credit facilities will not be assumed, related historical interest expenses have been reversed, together with gains and losses from the debt modification as well as the remeasurement of the related interest rate contracts.

 

  (d)

Transaction costs: Estimated transaction costs associated with the Acquisition (see Note 4(c)) that have not been recognized in the historical statement of comprehensive income/loss have been recognized as a pro forma adjustment for the year ended December 31, 2020, assuming the Acquisition consummated as of January 1, 2020. Transaction costs included in the historical statement of comprehensive income/loss for the three months ended March 31, 2021 have not been reversed.

 

  (e)

Interest expense on Series A Unsecured Notes: Reflects the net interest expense including amortization of issuance costs on the Series A Unsecured Notes issued to Stonepeak.

 

  (f)

Commitment fees: Commitment fees paid to Stonepeak for providing the $489.6 million additional capital commitment (see Note 4(g)) have been recognized as a pro forma adjustment for the year ended December 31, 2020, assuming the Acquisition consummated as of January 1, 2020.

 

  (g)

Effect of income taxes: Reflects tax impact of pro forma adjustments to the statement of comprehensive income/loss, computed at Akumin’s statutory tax rate of 26.5%.

 

9


  (h)

Pro forma earnings (loss) per share: please see tables below for the calculation of pro forma earnings (loss) per share for each period presented:

 

For the year ended December 31, 2020

   Akumin      Alliance      Pro Forma
Adjustments
     Pro Forma
Combined
 

Net (loss) income attributable to common shareholders (in $000’s)

   $ (20,397    $ (63,409    $ (105,697    $ (189,503

Weighted average basic and diluted common shares outstanding

     70, 101, 618           17, 723, 570        87,825,188  

Basic and diluted loss per share (in $)

   $ (0.29          $ (2.16
  

 

 

          

 

 

 

 

For the three months ended March 31, 2021

   Akumin      Alliance      Pro Forma
Adjustments
     Pro Forma
Combined
 

Net (loss) income attributable to common shareholders (in $000’s)

   $ 681      $ (9,907    $ (22,431    $ (31,657

Weighted average basic and diluted common shares outstanding

     71,989,726           17,723,570        89, 713,296

Basic and diluted loss per share (in $)

   $ 0.01            $ (0.35
  

 

 

          

 

 

 

 

For the three months ended March 31, 2020

   Akumin      Alliance      Pro Forma
Adjustments
     Pro Forma
Combined
 

Net (loss) income attributable to common shareholders (in $000’s)

   $ 2,236      $ (11,566    $ (48,106    $ (57,436

Weighted average basic and diluted common shares outstanding

     71,649,321           17,723,570        89,372,891  

Basic and diluted loss per share (in $)

   $ 0.03            $ (0.64
  

 

 

          

 

 

 

Note 6: Accounting principles conformation

Akumin adopted ASC 842 Leases (“ASC 842”) as of January 1, 2019, while Alliance has not adopted the accounting standard due to its status as a non-public business entity as defined under U.S. GAAP. The adjustments reflect the impact of adopting ASC 842 as of January 1, 2019 on Alliance’s historical statement of financial position, which includes recognizing lease liabilities and right-of-use assets for all operating leases where Alliance is the lessee. No adjustments are required on the unaudited pro forma combined statement of comprehensive loss, as the requirements under ASC 842 are largely consistent with Alliance’s current accounting treatment with respect to rent expenses. Please see below for a reconciliation from Alliance’s historical statement of financial position after reclassifications made in Note 7 to Alliance’s historical statement of financial position as shown on the face of the unaudited pro forma combined statement of financial position.

 

10


(In US$’000)    As at
March 31,
2021, after
reclassification

(Note 7)
     Adjustments
to align
accounting
principles
     As shown on pro
forma

combined
statement of

financial position
 

Current assets

        

Cash and cash equivalents

   $ 23,924         $ 23,924  

Accounts receivable

     70,292           70,292  

Prepaid expenses and other current assets

     17,661           17,661  
  

 

 

    

 

 

    

 

 

 

Total current assets

     111,877        —          111,877  

Non-current assets

        

Property and equipment

     159,859           159,859  

Operating lease right-of-use assets

     —          88,230        88,230  

Goodwill

     93,996           93,996  

Intangible assets

     137,141           137,141  

Security deposits and other assets

     25,255           25,255  

Other investments

     3,003           3,003  
  

 

 

    

 

 

    

 

 

 

Total assets

   $ 531,131      $ 88,230      $ 619,361  
  

 

 

    

 

 

    

 

 

 

Current liabilities

        

Accounts payable and accrued liabilities

   $ 87,212      $ (658    $ 86,554  

Current portion of finance lease liabilities

     4,398           4,398  

Current portion of operating lease liabilities

     —          19,887        19,887  

Current portion of long-term debt

     37,490           37,490  

Earn-out liability

     —             —    
  

 

 

    

 

 

    

 

 

 

Total current liabilities

     129,100        19,229        148,329  

Non-current liabilities

        

Finance lease liabilities

     3,374           3,374  

Operating lease liabilities

     —          74,238        74,238  

Long-term debt

     560,595           560,595  

Other long-term liabilities

     21,307        (5,237      16,070  

Deferred tax liabilities

     3,184           3,184  
           —    
  

 

 

    

 

 

    

 

 

 

Total liabilities

   $ 717,560      $ 88,230      $ 805,790  
  

 

 

    

 

 

    

 

 

 

Shareholders’ equity

        

Common shares and additional paid-in capital

   $ 78,393         $ 78,393  

Accumulated other comprehensive loss

     (11,663         (11,663

Accumulated deficit

     (330,424         (330,424
  

 

 

    

 

 

    

 

 

 

Equity attributable to shareholders of the Company

     (263,694         (263,694

Non-controlling interests

     77,265           77,265  
  

 

 

    

 

 

    

 

 

 

Total shareholders’ equity

   $ (186,429    $ —        $ (186,429
  

 

 

    

 

 

    

 

 

 

Total liabilities and shareholders’ equity

   $ 531,131      $ 88,230      $ 619,361  
  

 

 

    

 

 

    

 

 

 

Note 7. Reclassifications of historical financial statements to conform presentation

The classification of certain items presented by Alliance has been modified in order to align with the presentation used by Akumin and the presentation expected to be adopted post-closing of the Acquisition. See below for reconciliations from Akumin and Alliance’s historical financial statements to the presentation of the pro forma financial statements.

 

11


Reconciliation from historical financial statements to historical information presented in unaudited pro forma combined statement of financial position

Akumin

 

Balance Sheet as at March 31, 2021

Historical classification

   Amount ($’000)    

Pro Forma classification

Finance lease liabilities

     3,432     Current portion of finance lease liabilities

operating lease liabilities (right-of-use)

     9,417     Current portion of operating lease liabilities

Senior loan payable

     411     Current portion of long-term debt

Senior loan payable

     467,480     Long-term debt

Accrued payroll taxes

     1,346     Other long-term liabilities

Additional paid-in capital

     161,392     Common shares and additional paid-in capital

Deficit

     (26,079   Accumulated deficit

 

12


Alliance

 

Balance Sheet as at March 31, 2021

Historical classification

   Amount ($’000)     

Pro Forma classification

Prepaid expenses

     9,350     

Other current assets

     8,311     
  

 

 

    
     17,661      Prepaid expenses and other current assets

Other intangible assets, net

     137,141      Intangible assets
     25,255      Security deposits and other assets
     3,003      Other investments
  

 

 

    

Other assets

     28,258     

Accounts payable

     21,924     

Accrued compensation and related expenses

     22,364     

Other accrued liabilities

     42,924     
  

 

 

    
     87,212      Accounts payable and accrued liabilities

Current portion of obligations under capital leases

     4,398      Current portion of finance lease liabilities

Long-term debt, net of current portion

     560,595      Long-term debt

Obligations under capital leases, net of current portion

     3,374      Finance lease liabilities
     21,307      Other long-term liabilities
     3,184      Deferred tax liabilities
  

 

 

    

Other liabilities

     24,491     

Common stock

     193     

Additional paid-in capital

     78,200     
  

 

 

    
     78,393      Common shares and additional paid-in capital

 

13


Reconciliation from historical financial statements to historical information presented in unaudited pro forma combined statement of comprehensive income/loss

Akumin

 

Income Statement for the year ended December 31, 2020

Historical classification

   Amount ($’000)     

Pro Forma classification

Service fees - net of allowances and discounts

     243,981     

Other revenue

     7,302     
  

 

 

    
     251,283      Revenue

Cost of operations, excluding depreciation and amortization

     197,803     

Stock- based compensation

     2,084     
  

 

 

    
     199,887      Cost of operations, excluding depreciation and amortization

 

Income Statement for the 3 months ended March 31, 2021 and March 31, 2020

Historical classification

   For the 3 months
ended March 31,
2021 ($’000)
     For the 3 months
ended March 31,
2020 ($’000)
    

Pro Forma classification

Service fees - net of allowances and discounts

     66,392        70,637     

Other revenue

     497        625     
  

 

 

    

 

 

    
     66,889        71,262      Revenue

Cost of operations, excluding depreciation and

     53,124        56,354     

Stock- based compensation

     427        593     
  

 

 

    

 

 

    
     53,551        56,946      Cost of operations, excluding depreciation and amortization

 

14


Alliance

 

Income Statement for the year ended December 31, 2020

Historical classification

   Amount ($’000)    

Pro Forma classification

Cost of revenues, excluding depreciation and amortization

     307,028    

Selling, general and administrative expenses

     80,482    
  

 

 

   
     387,510     Cost of operations, excluding depreciation and amortization

Transaction costs

     1,358     Acquisition- related costs

Depreciation expense

     54,870    

Amortization expense

     12,240    
  

 

 

   
     67,110     Depreciation and amortization

Restructuring charges

     1,124    

Severance and related costs

     1,870    

Other income, net

     (11,150  
  

 

 

   
     (8,156   Settlement costs and other ( recoveries)
     5,812     Operational financial instruments revaluation and other (gains) losses
     50,669     Interest expense, net
  

 

 

   

Interest expense, net

     56,481    

 

15


Income Statement for the 3 months ended March 31, 2021 and March 31, 2020

Historical classification

   For the 3 months
ended March 31,
2021 ($’000)
    For the 3 months
ended March 31,
2020 ($’000)
   

Pro Forma classification

Cost of revenues, excluding depreciation and a

     73,033       85,517    

Selling, general and administrative expenses

     20,973       23,021    
  

 

 

   

 

 

   
     94,006       108,538     Cost of operations, excluding depreciation and amortization

Transaction costs

     704       514     Acquisition- related costs

Depreciation expense

     12,721       13,860    

Amortization expense

     2,490       3,134    
  

 

 

   

 

 

   
     15,211       16,994     Depreciation and amortization

Restructuring charges

     609       136    

Severance and related costs

     129       537    

Other income, net

     (780     (403  
  

 

 

   

 

 

   
     (42     270     Settlement costs and other ( recoveries)
     1,606       986     Operational financial instruments revaluation and other (gains) losses
     14,357       12,213     Interest expense, net
  

 

 

   

 

 

   

Interest expense, net

     15,963       13,199    

 

16