XML 39 R17.htm IDEA: XBRL DOCUMENT v3.19.3
SIGNIFICANT ACCOUNTING POLICIES (Tables)
9 Months Ended
Sep. 30, 2019
Accounting Policies [Abstract]  
Service Fee Revenue
Our total revenues during the three and nine months ended September 30, 2019 and 2018 are presented in the table below based on an allocation of the estimated transaction price with the patient between the primary patient classification of insurance coverage (in thousands):
 
Three Months Ended
September 30,
 
Nine Months Ended
September 30,
2019
 
2018
 
2019
 
2018
Commercial insurance
$
163,152

 
$
135,445

 
$
475,064

 
$
397,193

Medicare
61,599

 
48,243

 
175,825

 
141,348

Medicaid
7,128

 
6,323

 
21,564

 
19,129

Workers' compensation/personal injury
10,865

 
8,810

 
32,950

 
25,714

Other patient revenue
6,085

 
6,205

 
17,947

 
18,318

Management fee revenue
1,792

 
3,615

 
5,662

 
11,237

Teleradiology and Software revenue
4,412

 
4,063

 
12,861

 
11,879

Other
6,875

 
4,848

 
20,878

 
16,318

Service fee revenue
261,908

 
217,552

 
762,751

 
641,136

Revenue under capitation arrangements
30,784

 
24,596

 
90,587

 
76,799

Total revenue
$
292,692

 
$
242,148

 
$
853,338

 
$
717,935

Schedule of goodwill and other intangible assets
Activity in goodwill for the nine months ended September 30, 2019 is provided below (in thousands):
Balance as of December 31, 2018
$
418,093

Adjustments to our preliminary allocation of the purchase price of Medical Arts Radiological Group, P.C.
722

Goodwill acquired through the acquisition of certain assets of Dignity Health
1

Goodwill acquired through the acquisition of certain assets of West Valley Imaging Center, LLC
2,490

Goodwill disposed through sale of assets
(123
)
     Goodwill acquired by Lenox Hill Radiology through the membership purchase of HVRA
3,125

Goodwill acquired through the acquisition of certain assets of Kern Radiology, Inc.
10,507

     Goodwill acquired through the acquisition of certain assets of Zilkha Radiology, Inc.
2,577

     Goodwill acquired through the acquisition of certain assets of Ramic Mahwah, LLC
231

     Goodwill acquired through the acquisition of GSRN
887

     Goodwill acquired through the acquisition of Nulogix
1,357

Balance as of September 30, 2019
$
439,867

Effect of derivative instruments on comprehensive income
A tabular presentation of the effect of derivative instruments on our consolidated statement of comprehensive loss of the 2016 Caps is as follows (amounts in thousands):
For the three months ended September 30, 2019
Account
 
July 1, 2019 Balance
 
Amount of comprehensive loss recognized on derivative net of taxes
 
September 30, 2019 Balance
 
Location
Accumulated Other Comprehensive Loss
 
(768
)
 
(251
)
 
(1,019
)
 
Liabilities and Equity

For the nine months ended September 30, 2019
Account
 
January 1, 2019 Balance
 
Amount of comprehensive loss recognized on derivative net of taxes
 
September 30, 2019 Balance
 
Location
Accumulated Other Comprehensive Income (Loss)
 
2,506

 
(3,525
)
 
(1,019
)
 
Liabilities and Equity
A tabular presentation of the effect of derivative instruments on our consolidated statement of comprehensive loss of the 2019 SWAPS is as follows (amounts in thousands):
For the three months ended September 30, 2019
Account
 
July 1, 2019 Balance
 
Amount of comprehensive loss recognized on derivative net of taxes
 
September 30, 2019 Balance
 
Location
Accumulated Other Comprehensive Loss
 
$
(5,924
)
 
$
(5,032
)
 
$
(10,956
)
 
Liabilities and Equity


For the nine months ended September 30, 2019
Account
 
January 1, 2019 Balance
 
Amount of comprehensive loss recognized on derivative net of taxes
 
September 30, 2019 Balance
 
Location
Accumulated Other Comprehensive Loss
 

 
$
(10,956
)
 
$
(10,956
)
 
Liabilities and Equity
Schedule of fair value of assets and liabilities
The table below summarizes the estimated fair value compared to our face value of our long-term debt as follows (in thousands):
 
As of September 30, 2019
Level 1
 
Level 2
 
Level 3
 
Total Fair Value
 
Total Face Value
First Lien Term Loans and SunTrust Term Loan
$

 
$
718,172

 
$

 
$
718,172

 
$
716,522

 
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Total
 
Total Face Value
First Lien Term Loans and SunTrust Term Loan
$

 
$
633,229

 
$

 
$
633,229

 
$
646,441

The tables below summarizes the estimated fair values of certain of our financial assets that are subject to fair value measurements, and the classification of these assets on our consolidated balance sheets, as follows (in thousands):
 
As of September 30, 2019
Level 1
 
Level 2
 
Level 3
 
Total
Current and long term liabilities
 

 
 

 
 

 
 

2016 Caps - Interest Rate Contracts
$

 
$
906

 
$

 
$
906

2019 SWAPS - Interest Rate Contracts
$

 
$
15,473

 
$

 
$
15,473


 
As of December 31, 2018
Level 1
 
Level 2
 
Level 3
 
Total
Current assets
 

 
 

 
 

 
 

2016 Caps - Interest Rate Contracts
$

 
$
3,316

 
$

 
$
3,316

Earnings per share
Earnings per share is based upon the weighted average number of shares of common stock and common stock equivalents outstanding, net of common stock held in treasury, as follows (in thousands except share and per share data):
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
2019
 
2018
 
2019
 
2018
Net income attributable to RadNet, Inc.'s common stockholders
$
3,195

 
$
5,039

 
$
4,360

 
$
3,107

 
 
 
 
 
 
 
 
BASIC NET INCOME PER SHARE ATTRIBUTABLE TO RADNET, INC.'S COMMON STOCKHOLDERS
 
 
 
 
 
 
 
Weighted average number of common shares outstanding during the period
49,807,460

 
48,010,726

 
49,597,138

 
47,937,215

Basic net income per share attributable to RadNet, Inc.'s common stockholders
$
0.06

 
$
0.10

 
$
0.09

 
$
0.06

 
 
 
 
 
 
 
 
DILUTED NET INCOME PER SHARE ATTRIBUTABLE TO RADNET, INC.'S COMMON STOCKHOLDERS
 
 
 
 
 
 
 
Weighted average number of common shares outstanding during the period
49,807,460

 
48,010,726

 
49,597,138

 
47,937,215

Add nonvested restricted stock subject only to service vesting
200,567

 
180,269

 
191,375

 
171,627

Add additional shares issuable upon exercise of stock options and warrants
352,333

 
424,397

 
324,793

 
372,463

Weighted average number of common shares used in calculating diluted net income per share
50,360,360

 
48,615,392

 
50,113,306

 
48,481,305

Diluted net income per share attributable to RadNet, Inc.'s common stockholders
$
0.06

 
$
0.10

 
$
0.09

 
$
0.06

 
 
 
 
 
 
 
 
Stock options excluded from the computation of diluted per share amounts:
 
 
 
 
 
 
 
Weighted average shares for which the exercise price exceeds average market price of common stock

 

 

 
8,333

Investment in joint ventures
The following table is a summary of our investment in joint ventures during the nine months ended September 30, 2019 (in thousands):
Balance as of December 31, 2018
$
37,973

Equity in earnings in these joint ventures
6,072

Distribution of earnings
(3,924
)
Sale of ownership interest
(134
)
Dissolution of GRSN
(1,427
)
Nulogix change in control
(1,795
)
Equity contributions in existing joint ventures
103

Balance as of September 30, 2019
$
36,868

Joint venture investment and financial information
The following table is a summary of key balance sheet data for these joint ventures as of September 30, 2019 and December 31, 2018 and income statement data for the nine months ended September 30, 2019 and 2018 (in thousands):
Balance Sheet Data:
September 30, 2019
 
December 31, 2018
Current assets
$
32,401

 
$
28,317

Noncurrent assets
62,564

 
45,912

Current liabilities
(9,383
)
 
(4,300
)
Noncurrent liabilities
(20,113
)
 
(4,898
)
Total net assets
$
65,469

 
$
65,031

 
 
 
 
Book value of RadNet joint venture interests
$
30,421

 
$
30,030

Cost in excess of book value of acquired joint venture interests
6,447

 
7,943

Total value of Radnet joint venture interests
$
36,868

 
$
37,973

 
 
 
 
Total book value of other joint venture partner interests
$
35,048

 
$
35,001

Income statement data for the nine months ended September 30,
2019
 
2018
Net revenue
$
80,115

 
$
136,413

Net income
$
13,718

 
$
20,271