These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
13-3326724
|
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
1510 Cotner Avenue
|
|
|
Los Angeles, California
|
90025
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
¨
|
Accelerated filer
x
|
Non-accelerated filer
¨
|
Smaller reporting company
¨
|
|
(do not check if a smaller
reporting company)
|
| PART I – FINANCIAL INFORMATION |
Page
|
|
| ITEM 1. |
Condensed Consolidated Financial Statements
|
|
|
Condensed Consolidated Balance Sheets at September 30, 2011 and December 31, 2010
|
3
|
|
|
Condensed Consolidated Statements of Operations for the Three and Nine Months ended September 30, 2011 and 2010
|
4
|
|
|
Condensed Consolidated Statement of Equity Deficit for the Nine Months ended September 30, 2011
|
5
|
|
|
Condensed Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2011 and 2010
|
6
|
|
|
Notes to Condensed Consolidated Financial Statements
|
8
|
|
| ITEM 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
26
|
| ITEM 3. |
Quantitative and Qualitative Disclosures About Market Risk
|
39
|
| ITEM 4. |
Controls and Procedures
|
39
|
| PART II – OTHER INFORMATION | ||
| ITEM 1. |
Legal Proceedings
|
40
|
| ITEM 1A. |
Risk Factors
|
40
|
| ITEM 2. |
Unregistered Sales of Equity Securities and Use of Proceeds
|
40
|
| ITEM 3. |
Defaults Upon Senior Securities
|
40
|
| ITEM 4. |
Removed and Reserved
|
40
|
| ITEM 5. |
Other Information
|
40
|
| ITEM 6. |
Exhibits
|
40
|
| SIGNATURES |
41
|
|
| INDEX TO EXHIBITS |
42
|
|
|
September 30,
|
December 31,
|
|||||||
|
2011
|
2010
|
|||||||
|
(unaudited)
|
||||||||
|
ASSETS
|
||||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 254 | $ | 627 | ||||
|
Accounts receivable, net
|
122,036 | 96,094 | ||||||
|
Prepaid expenses and other current assets
|
16,303 | 14,304 | ||||||
|
Total current assets
|
138,593 | 111,025 | ||||||
|
PROPERTY AND EQUIPMENT, NET
|
191,431 | 194,230 | ||||||
|
OTHER ASSETS
|
||||||||
|
Goodwill
|
153,895 | 143,353 | ||||||
|
Other intangible assets
|
54,389 | 57,348 | ||||||
|
Deferred financing costs, net
|
13,517 | 15,486 | ||||||
|
Investment in joint ventures
|
17,275 | 15,444 | ||||||
|
Deposits and other
|
3,134 | 2,628 | ||||||
|
Total assets
|
$ | 572,234 | $ | 539,514 | ||||
|
LIABILITIES AND EQUITY DEFICIT
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts payable and accrued expenses
|
$ | 93,840 | $ | 82,619 | ||||
|
Due to affiliates
|
1,525 | 2,975 | ||||||
|
Deferred revenue
|
1,191 | 1,568 | ||||||
|
Current portion of notes payable
|
5,339 | 8,218 | ||||||
|
Current portion of deferred rent
|
974 | 745 | ||||||
|
Current portion of obligations under capital leases
|
6,556 | 9,139 | ||||||
|
Total current liabilities
|
109,425 | 105,264 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Deferred rent, net of current portion
|
12,069 | 10,379 | ||||||
|
Deferred taxes
|
277 | 277 | ||||||
|
Line of credit
|
31,300 | - | ||||||
|
Notes payable, net of current portion
|
477,877 | 481,578 | ||||||
|
Obligations under capital lease, net of current portion
|
2,871 | 5,639 | ||||||
|
Other non-current liabilities
|
14,599 | 18,850 | ||||||
|
Total liabilities
|
648,418 | 621,987 | ||||||
|
COMMITMENTS AND CONTINGENCIES
|
||||||||
|
EQUITY DEFICIT
|
||||||||
|
Common stock - $.0001 par value, 200,000,000 shares authorized;
37,426,460 and 37,223,475 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively |
4 | 4 | ||||||
|
Paid-in-capital
|
165,185 | 162,444 | ||||||
|
Accumulated other comprehensive loss
|
(1,324 | ) | (2,137 | ) | ||||
|
Accumulated deficit
|
(240,157 | ) | (242,841 | ) | ||||
|
Total Radnet, Inc.'s equity deficit
|
(76,292 | ) | (82,530 | ) | ||||
|
Noncontrolling interests
|
108 | 57 | ||||||
|
Total equity deficit
|
(76,184 | ) | (82,473 | ) | ||||
|
Total liabilities and equity deficit
|
$ | 572,234 | $ | 539,514 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
NET REVENUE
|
$ | 150,845 | $ | 140,093 | $ | 452,693 | $ | 403,222 | ||||||||
|
OPERATING EXPENSES
|
||||||||||||||||
|
Cost of operations
|
117,747 | 106,634 | 352,688 | 311,478 | ||||||||||||
|
Depreciation and amortization
|
14,309 | 13,002 | 42,526 | 40,153 | ||||||||||||
|
Provision for bad debts
|
8,608 | 8,458 | 25,261 | 24,603 | ||||||||||||
|
Loss (gain) on sale and disposal of equipment
|
(331 | ) | 451 | (1,928 | ) | 606 | ||||||||||
|
Severance costs
|
316 | 164 | 970 | 731 | ||||||||||||
|
Total operating expenses
|
140,649 | 128,709 | 419,517 | 377,571 | ||||||||||||
|
INCOME FROM OPERATIONS
|
10,196 | 11,384 | 33,176 | 25,651 | ||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||
|
Interest expense
|
13,242 | 12,781 | 39,307 | 35,477 | ||||||||||||
|
Loss on extinguishment of debt
|
- | - | - | 9,871 | ||||||||||||
|
Other expenses (income)
|
(1,506 | ) | 821 | (3,566 | ) | 1,971 | ||||||||||
|
Total other expenses
|
11,736 | 13,602 | 35,741 | 47,319 | ||||||||||||
|
LOSS BEFORE INCOME TAXES AND EQUITY
IN EARNINGS OF JOINT VENTURES |
(1,540 | ) | (2,218 | ) | (2,565 | ) | (21,668 | ) | ||||||||
|
Provision for income taxes
|
(234 | ) | (317 | ) | (718 | ) | (523 | ) | ||||||||
|
Equity in earnings of joint ventures
|
1,822 | 2,282 | 6,129 | 6,114 | ||||||||||||
|
NET INCOME (LOSS)
|
48 | (253 | ) | 2,846 | (16,077 | ) | ||||||||||
|
Net income attributable to noncontrolling interests
|
9 | 32 | 162 | 75 | ||||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO RADNET, INC.
COMMON STOCKHOLDERS |
$ | 39 | $ | (285 | ) | $ | 2,684 | $ | (16,152 | ) | ||||||
|
BASIC NET INCOME (LOSS) PER SHARE
ATTRIBUTABLE TO RADNET, INC. COMMON STOCKHOLDERS |
$ | 0.00 | $ | (0.01 | ) | $ | 0.07 | $ | (0.44 | ) | ||||||
|
DILUTED NET INCOME (LOSS) PER SHARE
ATTRIBUTABLE TO RADNET, INC. COMMON STOCKHOLDERS |
$ | 0.00 | $ | (0.01 | ) | $ | 0.07 | $ | (0.44 | ) | ||||||
|
WEIGHTED AVERAGE SHARES OUTSTANDING
|
||||||||||||||||
|
Basic
|
37,426,460 | 36,979,725 | 37,347,946 | 36,755,781 | ||||||||||||
|
Diluted
|
38,469,973 | 36,979,725 | 39,078,998 | 36,755,781 | ||||||||||||
|
Common Stock
|
Paid-in
|
Accumulated
|
Accumulated Other Comprehensive
|
Total
Radnet, Inc.'s Equity |
Noncontrolling
|
Total Equity
|
||||||||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Deficit
|
Loss
|
Deficit
|
Interests
|
Deficit
|
|||||||||||||||||||||||||
|
BALANCE - JANUARY 1, 2011
|
37,223,475 | $ | 4 | $ | 162,444 | $ | (242,841 | ) | $ | (2,137 | ) | $ | (82,530 | ) | $ | 57 | $ | (82,473 | ) | |||||||||||||
|
Issuance of common stock upon
exercise of options/warrants
|
202,985 | - | 242 | - | - | 242 | - | 242 | ||||||||||||||||||||||||
|
Stock-based compensation
|
- | - | 2,499 | - | - | 2,499 | - | 2,499 | ||||||||||||||||||||||||
|
Distributions paid to noncontrolling
interests
|
- | - | - | - | - | - | (111 | ) | (111 | ) | ||||||||||||||||||||||
|
Change in cumulative foreign currency translation adjustment
|
- | - | - | - | (105 | ) | (105 | ) | - | (105 | ) | |||||||||||||||||||||
|
Change in fair value of cash flow hedge from
prior periods reclassified to earnings
|
- | - | - | - | 918 | 918 | - | 918 | ||||||||||||||||||||||||
|
Net income
|
- | - | - | 2,684 | - | 2,684 | 162 | 2,846 | ||||||||||||||||||||||||
|
Comprehensive income
|
- | - | - | - | - | 3,497 | 162 | 3,659 | ||||||||||||||||||||||||
|
BALANCE - SEPTEMBER 30, 2011
|
37,426,460 | $ | 4 | $ | 165,185 | $ | (240,157 | ) | $ | (1,324 | ) | $ | (76,292 | ) | $ | 108 | $ | (76,184 | ) | |||||||||||||
|
Nine months ended
|
||||||||
|
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | 2,846 | $ | (16,077 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
42,526 | 40,153 | ||||||
|
Provision for bad debts
|
25,261 | 24,603 | ||||||
|
Equity in earnings of joint ventures
|
(6,129 | ) | (6,114 | ) | ||||
|
Distributions from joint ventures
|
6,408 | 8,339 | ||||||
|
Deferred rent amortization
|
1,919 | 1,875 | ||||||
|
Amortization of deferred financing costs
|
2,186 | 2,074 | ||||||
|
Amortization of bond discount
|
180 | 107 | ||||||
|
Loss (gain) on sale and disposal of equipment
|
(1,928 | ) | 606 | |||||
|
Loss on extinguishment of debt
|
- | 9,871 | ||||||
|
Amortization of cash flow hedge
|
918 | 611 | ||||||
|
Stock-based compensation
|
2,499 | 2,820 | ||||||
|
Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in purchase transactions:
|
||||||||
|
Accounts receivable
|
(49,865 | ) | (27,678 | ) | ||||
|
Other current assets
|
(2,312 | ) | (5,675 | ) | ||||
|
Other assets
|
(464 | ) | (48 | ) | ||||
|
Deferred revenue
|
(377 | ) | - | |||||
|
Accounts payable and accrued expenses
|
10,384 | 14,687 | ||||||
|
Net cash provided by operating activities
|
34,052 | 50,154 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchase of imaging facilities
|
(13,686 | ) | (34,580 | ) | ||||
|
Purchase of property and equipment
|
(34,283 | ) | (33,135 | ) | ||||
|
Proceeds from insurance claims on damaged equipment
|
2,740 | - | ||||||
|
Proceeds from sale of equipment
|
310 | 94 | ||||||
|
Purchase of equity interest in joint ventures
|
(1,500 | ) | - | |||||
|
Net cash used in investing activities
|
(46,419 | ) | (67,621 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Principal payments on notes and leases payable
|
(14,397 | ) | (16,295 | ) | ||||
|
Repayment of debt
|
- | (412,000 | ) | |||||
|
Proceeds from borrowings
|
- | 482,360 | ||||||
|
Deferred financing costs
|
(217 | ) | (17,407 | ) | ||||
|
Proceeds from, net of payments on, line of credit
|
31,300 | - | ||||||
|
Payments to counterparties of interest rate swaps, net of amounts received
|
(4,874 | ) | (4,783 | ) | ||||
|
Distributions to noncontrolling interests
|
(111 | ) | (84 | ) | ||||
|
Proceeds from issuance of common stock upon exercise of options/warrants
|
242 | 49 | ||||||
|
Net cash provided by financing activities
|
11,943 | 31,840 | ||||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
51 | (5 | ) | |||||
|
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
|
(373 | ) | 14,368 | |||||
|
CASH AND CASH EQUIVALENTS, beginning of period
|
627 | 10,094 | ||||||
|
CASH AND CASH EQUIVALENTS, end of period
|
$ | 254 | $ | 24,462 | ||||
|
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION
|
||||||||
|
Cash paid during the period for interest
|
$ | 30,847 | $ | 23,579 | ||||
|
·
|
maximizing performance at our existing facilities;
|
|
|
|
·
|
focusing on profitable contracting;
|
|
|
·
|
expanding MRI, CT and PET applications;
|
|
|
·
|
optimizing operating efficiencies; and
|
|
|
·
|
expanding our networks.
|
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
CURRENT ASSETS
|
||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | - | $ | - | $ | 22 | $ | 232 | $ | - | $ | 254 | ||||||||||||
|
Accounts receivable, net
|
- | - | 72,492 | 49,544 | - | 122,036 | ||||||||||||||||||
|
Prepaid expenses and other current assets
|
- | 9,133 | 6,610 | 560 | - | 16,303 | ||||||||||||||||||
|
Total current assets
|
- | 9,133 | 79,124 | 50,336 | - | 138,593 | ||||||||||||||||||
|
PROPERTY AND EQUIPMENT, NET
|
- | 47,016 | 142,630 | 1,785 | - | 191,431 | ||||||||||||||||||
|
OTHER ASSETS
|
||||||||||||||||||||||||
|
Goodwill
|
- | 42,790 | 111,105 | - | - | 153,895 | ||||||||||||||||||
|
Other intangible assets
|
- | 72 | 54,317 | - | - | 54,389 | ||||||||||||||||||
|
Deferred financing costs, net
|
- | 13,517 | - | - | - | 13,517 | ||||||||||||||||||
|
Investment in subsidiaries
|
(76,292 | ) | 239,470 | 9,100 | - | (172,278 | ) | - | ||||||||||||||||
|
Investment in joint ventures
|
- | - | 17,275 | - | - | 17,275 | ||||||||||||||||||
|
Deposits and other
|
- | 1,564 | 1,570 | - | - | 3,134 | ||||||||||||||||||
|
Total assets
|
$ | (76,292 | ) | $ | 353,562 | $ | 415,121 | $ | 52,121 | $ | (172,278 | ) | $ | 572,234 | ||||||||||
|
LIABILITIES AND EQUITY
CURRENT LIABILITIES
|
||||||||||||||||||||||||
|
Intercompany
|
$ | - | $ | (147,805 | ) | $ | 113,661 | $ | 34,144 | $ | - | $ | - | |||||||||||
|
Accounts payable and accrued expenses
|
- | 48,607 | 37,351 | 7,882 | - | 93,840 | ||||||||||||||||||
|
Due to affiliates
|
- | - | 1,525 | - | - | 1,525 | ||||||||||||||||||
|
Deferred revenue
|
- | - | 1,191 | - | - | 1,191 | ||||||||||||||||||
|
Current portion of notes payable
|
- | 2,980 | 2,359 | - | - | 5,339 | ||||||||||||||||||
|
Current portion of deferred rent
|
- | 484 | 490 | - | - | 974 | ||||||||||||||||||
|
Obligations under capital leases
|
- | 3,726 | 2,465 | 365 | - | 6,556 | ||||||||||||||||||
|
Total current liabilities
|
- | (92,008 | ) | 159,042 | 42,391 | - | 109,425 | |||||||||||||||||
|
LONG-TERM LIABILITIES
|
||||||||||||||||||||||||
|
Deferred rent, net of current portion
|
- | 7,543 | 4,526 | - | - | 12,069 | ||||||||||||||||||
|
Deferred taxes
|
- | - | 277 | - | - | 277 | ||||||||||||||||||
|
Line of Credit
|
- | 31,300 | 31,300 | |||||||||||||||||||||
|
Notes payable, net of current portion
|
- | 474,519 | 3,358 | - | - | 477,877 | ||||||||||||||||||
|
Obligations under capital leases,
net of current portion
|
- | 1,743 | 606 | 522 | - | 2,871 | ||||||||||||||||||
|
Other non-current liabilities
|
- | 6,757 | 7,842 | - | - | 14,599 | ||||||||||||||||||
|
Total liabilities
|
- | 429,854 | 175,651 | 42,913 | - | 648,418 | ||||||||||||||||||
|
EQUITY DEFICIT
|
||||||||||||||||||||||||
|
Total Radnet, Inc.'s equity deficit
|
(76,292 | ) | (76,292 | ) | 239,470 | 9,100 | (172,278 | ) | (76,292 | ) | ||||||||||||||
|
Noncontrolling interests
|
- | - | - | 108 | - | 108 | ||||||||||||||||||
|
Total equity deficit
|
(76,292 | ) | (76,292 | ) | 239,470 | 9,208 | (172,278 | ) | (76,184 | ) | ||||||||||||||
|
Total liabilities and equity deficit
|
$ | (76,292 | ) | $ | 353,562 | $ | 415,121 | $ | 52,121 | $ | (172,278 | ) | $ | 572,234 | ||||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
ASSETS
|
||||||||||||||||||||||||
|
CURRENT ASSETS
|
||||||||||||||||||||||||
|
Cash and cash equivalents
|
$ | - | $ | 205 | $ | - | $ | 422 | $ | - | $ | 627 | ||||||||||||
|
Accounts receivable, net
|
- | - | 52,493 | 43,601 | - | 96,094 | ||||||||||||||||||
|
Prepaid expenses and other current assets
|
- | 8,481 | 5,543 | 280 | - | 14,304 | ||||||||||||||||||
|
Total current assets
|
- | 8,686 | 58,036 | 44,303 | - | 111,025 | ||||||||||||||||||
|
PROPERTY AND EQUIPMENT, NET
|
- | 46,893 | 145,770 | 1,567 | - | 194,230 | ||||||||||||||||||
|
OTHER ASSETS
|
||||||||||||||||||||||||
|
Goodwill
|
- | 41,768 | 101,585 | - | - | 143,353 | ||||||||||||||||||
|
Other intangible assets
|
- | 137 | 57,211 | - | - | 57,348 | ||||||||||||||||||
|
Deferred financing costs, net
|
- | 15,486 | - | - | - | 15,486 | ||||||||||||||||||
|
Investment in subsidiaries
|
(82,530 | ) | 218,393 | 9,223 | - | (145,086 | ) | - | ||||||||||||||||
|
Investment in joint ventures
|
- | - | 15,444 | - | - | 15,444 | ||||||||||||||||||
|
Deposits and other
|
- | 1,320 | 1,308 | - | - | 2,628 | ||||||||||||||||||
|
Total assets
|
$ | (82,530 | ) | $ | 332,683 | $ | 388,577 | $ | 45,870 | $ | (145,086 | ) | $ | 539,514 | ||||||||||
|
LIABILITIES AND EQUITY DEFICIT
|
||||||||||||||||||||||||
|
CURRENT LIABILITIES
|
||||||||||||||||||||||||
|
Intercompany
|
$ | - | $ | (133,637 | ) | $ | 107,258 | $ | 26,379 | $ | - | $ | - | |||||||||||
|
Accounts payable and accrued expenses
|
- | 44,450 | 30,997 | 7,172 | - | 82,619 | ||||||||||||||||||
|
Due to affiliates
|
- | - | 1,082 | 1,893 | - | 2,975 | ||||||||||||||||||
|
Deferred revenue
|
- | - | 1,568 | - | - | 1,568 | ||||||||||||||||||
|
Current portion of notes payable
|
- | 3,082 | 5,136 | - | - | 8,218 | ||||||||||||||||||
|
Current portion of deferred rent
|
- | 321 | 424 | - | - | 745 | ||||||||||||||||||
|
Obligations under capital leases
|
- | 5,640 | 3,150 | 349 | - | 9,139 | ||||||||||||||||||
|
Total current liabilities
|
- | (80,144 | ) | 149,615 | 35,793 | - | 105,264 | |||||||||||||||||
|
LONG-TERM LIABILITIES
|
||||||||||||||||||||||||
|
Deferred rent, net of current portion
|
- | 6,086 | 4,293 | - | - | 10,379 | ||||||||||||||||||
|
Deferred taxes
|
- | - | 277 | - | - | 277 | ||||||||||||||||||
|
Notes payable, net of current portion
|
- | 475,231 | 6,347 | - | - | 481,578 | ||||||||||||||||||
|
Obligations under capital leases,
net of current portion
|
- | 3,535 | 1,307 | 797 | - | 5,639 | ||||||||||||||||||
|
Other non-current liabilities
|
- | 10,505 | 8,345 | - | - | 18,850 | ||||||||||||||||||
|
Total liabilities
|
- | 415,213 | 170,184 | 36,590 | - | 621,987 | ||||||||||||||||||
|
EQUITY DEFICIT
|
||||||||||||||||||||||||
|
Total Radnet, Inc.'s equity deficit
|
(82,530 | ) | (82,530 | ) | 218,393 | 9,223 | (145,086 | ) | (82,530 | ) | ||||||||||||||
|
Noncontrolling interests
|
- | - | - | 57 | - | 57 | ||||||||||||||||||
|
Total equity deficit
|
(82,530 | ) | (82,530 | ) | 218,393 | 9,280 | (145,086 | ) | (82,473 | ) | ||||||||||||||
|
Total liabilities and equity deficit
|
$ | (82,530 | ) | $ | 332,683 | $ | 388,577 | $ | 45,870 | $ | (145,086 | ) | $ | 539,514 | ||||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
NET REVENUE
|
$ | - | $ | 31,509 | $ | 104,743 | $ | 14,593 | $ | - | $ | 150,845 | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||||||||||
|
Operating expenses
|
- | 27,756 | 76,459 | 13,532 | - | 117,747 | ||||||||||||||||||
|
Depreciation and amortization
|
- | 3,640 | 10,497 | 172 | - | 14,309 | ||||||||||||||||||
|
Provision for bad debts
|
- | 1,155 | 6,822 | 631 | - | 8,608 | ||||||||||||||||||
|
Gain on sale of equipment
|
- | (271 | ) | (60 | ) | - | - | (331 | ) | |||||||||||||||
|
Severance costs
|
- | 14 | 302 | - | - | 316 | ||||||||||||||||||
|
Total operating expenses
|
- | 32,294 | 94,020 | 14,335 | - | 140,649 | ||||||||||||||||||
|
INCOME (LOSS) FROM OPERATIONS
|
- | (785 | ) | 10,723 | 258 | - | 10,196 | |||||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||||||
|
Interest expense
|
- | 7,649 | 5,579 | 14 | - | 13,242 | ||||||||||||||||||
|
Other expenses (income)
|
- | (1,581 | ) | 75 | - | - | (1,506 | ) | ||||||||||||||||
|
Total other expenses
|
- | 6,068 | 5,654 | 14 | - | 11,736 | ||||||||||||||||||
|
|
||||||||||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND
EQUITY IN EARNINGS OF JOINT VENTURES
|
- | (6,853 | ) | 5,069 | 244 | - | (1,540 | ) | ||||||||||||||||
|
Benefit from (provision for) income taxes
|
- | - | (236 | ) | 2 | - | (234 | ) | ||||||||||||||||
|
Equity in earnings of consolidated subsidiaries
|
39 | 6,892 | 237 | - | (7,168 | ) | - | |||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | 1,822 | - | - | 1,822 | ||||||||||||||||||
|
NET INCOME
|
39 | 39 | 6,892 | 246 | (7,168 | ) | 48 | |||||||||||||||||
|
Net income attributable to noncontrolling interests
|
- | - | - | 9 | - | 9 | ||||||||||||||||||
|
NET INCOME ATTRIBUTABLE TO
RADNET, INC.COMMON STOCKHOLDERS
|
$ | 39 | $ | 39 | $ | 6,892 | $ | 237 | $ | (7,168 | ) | $ | 39 | |||||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
NET REVENUE
|
$ | - | $ | 29,997 | $ | 95,966 | $ | 14,130 | $ | - | $ | 140,093 | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||||||||||
|
Operating expenses
|
- | 26,164 | 67,361 | 13,109 | - | 106,634 | ||||||||||||||||||
|
Depreciation and amortization
|
- | 3,536 | 9,433 | 33 | - | 13,002 | ||||||||||||||||||
|
Provision for bad debts
|
- | 1,313 | 6,529 | 616 | - | 8,458 | ||||||||||||||||||
|
Loss on sale of equipment
|
- | 130 | 321 | - | - | 451 | ||||||||||||||||||
|
Severance costs
|
- | 106 | 31 | 27 | - | 164 | ||||||||||||||||||
|
Total operating expenses
|
- | 31,249 | 83,675 | 13,785 | - | 128,709 | ||||||||||||||||||
|
INCOME (LOSS) FROM OPERATIONS
|
- | (1,252 | ) | 12,291 | 345 | - | 11,384 | |||||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||||||
|
Interest expense
|
- | 7,073 | 5,706 | 2 | - | 12,781 | ||||||||||||||||||
|
Other expenses
|
- | 821 | - | - | - | 821 | ||||||||||||||||||
|
Total other expenses
|
- | 7,894 | 5,706 | 2 | - | 13,602 | ||||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND
EQUITY IN EARNINGS OF JOINT VENTURES
|
- | (9,146 | ) | 6,585 | 343 | - | (2,218 | ) | ||||||||||||||||
|
Benefit from (provision for) income taxes
|
- | 1 | (314 | ) | (4 | ) | - | (317 | ) | |||||||||||||||
|
Equity in earnings (losses) of consolidated subsidiaries
|
(285 | ) | 8,860 | 307 | - | (8,882 | ) | - | ||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | 2,282 | - | - | 2,282 | ||||||||||||||||||
|
NET INCOME (LOSS)
|
(285 | ) | (285 | ) | 8,860 | 339 | (8,882 | ) | (253 | ) | ||||||||||||||
|
Net income attributable to noncontrolling interests
|
- | - | - | 32 | - | 32 | ||||||||||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO
RADNET, INC. COMMON STOCKHOLDERS
|
$ | (285 | ) | $ | (285 | ) | $ | 8,860 | $ | 307 | $ | (8,882 | ) | $ | (285 | ) | ||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
NET REVENUE
|
$ | - | $ | 93,923 | $ | 312,639 | $ | 46,131 | $ | - | $ | 452,693 | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||||||||||
|
Operating expenses
|
- | 81,650 | 228,448 | 42,590 | - | 352,688 | ||||||||||||||||||
|
Depreciation and amortization
|
- | 10,649 | 31,484 | 393 | - | 42,526 | ||||||||||||||||||
|
Provision for bad debts
|
- | 3,300 | 20,066 | 1,895 | - | 25,261 | ||||||||||||||||||
|
Loss (gain) on sale of equipment
|
- | (2,334 | ) | 406 | - | - | (1,928 | ) | ||||||||||||||||
|
Severance costs
|
- | 203 | 767 | - | - | 970 | ||||||||||||||||||
|
Total operating expenses
|
- | 93,468 | 281,171 | 44,878 | - | 419,517 | ||||||||||||||||||
|
INCOME FROM OPERATIONS
|
- | 455 | 31,468 | 1,253 | - | 33,176 | ||||||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||||||
|
Interest expense
|
- | 22,569 | 16,689 | 49 | - | 39,307 | ||||||||||||||||||
|
Other expenses (income)
|
- | (3,641 | ) | 75 | - | - | (3,566 | ) | ||||||||||||||||
|
Total other expenses
|
- | 18,928 | 16,764 | 49 | - | 35,741 | ||||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND
EQUITY IN EARNINGS OF JOINT VENTURES
|
- | (18,473 | ) | 14,704 | 1,204 | - | (2,565 | ) | ||||||||||||||||
|
Provision for income taxes
|
- | (31 | ) | (683 | ) | (4 | ) | - | (718 | ) | ||||||||||||||
|
Equity in earnings of consolidated subsidiaries
|
2,684 | 21,188 | 1,038 | (24,910 | ) | - | ||||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | 6,129 | - | - | 6,129 | ||||||||||||||||||
|
NET INCOME
|
2,684 | 2,684 | 21,188 | 1,200 | (24,910 | ) | 2,846 | |||||||||||||||||
|
Net income attributable to noncontrolling interests
|
- | - | - | 162 | - | 162 | ||||||||||||||||||
|
NET INCOME ATTRIBUTABLE TO
RADNET, INC.COMMON STOCKHOLDERS
|
$ | 2,684 | $ | 2,684 | $ | 21,188 | $ | 1,038 | $ | (24,910 | ) | $ | 2,684 | |||||||||||
|
Subsidiary
|
||||||||||||||||||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
|||||||||||||||||||
|
NET REVENUE
|
$ | - | $ | 89,204 | $ | 271,830 | $ | 42,188 | $ | - | $ | 403,222 | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||||||||||
|
Operating expenses
|
- | 78,255 | 193,750 | 39,473 | - | 311,478 | ||||||||||||||||||
|
Depreciation and amortization
|
- | 10,184 | 29,866 | 103 | - | 40,153 | ||||||||||||||||||
|
Provision for bad debts
|
- | 3,920 | 18,836 | 1,847 | - | 24,603 | ||||||||||||||||||
|
Loss on sale of equipment
|
- | 202 | 404 | - | - | 606 | ||||||||||||||||||
|
Severance costs
|
- | 471 | 233 | 27 | - | 731 | ||||||||||||||||||
|
Total operating expenses
|
- | 93,032 | 243,089 | 41,450 | - | 377,571 | ||||||||||||||||||
|
INCOME (LOSS) FROM OPERATIONS
|
- | (3,828 | ) | 28,741 | 738 | - | 25,651 | |||||||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||||||||||
|
Interest expense
|
- | 18,157 | 17,312 | 8 | - | 35,477 | ||||||||||||||||||
|
Loss on extinguishment of debt
|
- | 9,871 | - | - | - | 9,871 | ||||||||||||||||||
|
Other expenses
|
- | 1,971 | - | - | - | 1,971 | ||||||||||||||||||
|
Total other expenses
|
- | 29,999 | 17,312 | 8 | - | 47,319 | ||||||||||||||||||
|
INCOME (LOSS) BEFORE INCOME TAXES AND
EQUITY IN EARNINGS OF JOINT VENTURES
|
- | (33,827 | ) | 11,429 | 730 | - | (21,668 | ) | ||||||||||||||||
|
Provision for income taxes
|
- | (18 | ) | (499 | ) | (6 | ) | - | (523 | ) | ||||||||||||||
|
Equity in earnings (losses) of consolidated subsidiaries
|
(16,152 | ) | 17,693 | 649 | (2,190 | ) | - | |||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | 6,114 | - | - | 6,114 | ||||||||||||||||||
|
NET INCOME (LOSS)
|
(16,152 | ) | (16,152 | ) | 17,693 | 724 | (2,190 | ) | (16,077 | ) | ||||||||||||||
|
Net income attributable to noncontrolling interests
|
- | - | - | 75 | - | 75 | ||||||||||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO
RADNET, INC. COMMON STOCKHOLDERS
|
$ | (16,152 | ) | $ | (16,152 | ) | $ | 17,693 | $ | 649 | $ | (2,190 | ) | $ | (16,152 | ) | ||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
Parent
|
Subsidiary
Issuer
|
Guarantor
Subsidiaries
|
Non-Guarantor
Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||||||||
|
Net income
|
$ | 2,684 | $ | 2,684 | $ | 21,188 | $ | 1,200 | $ | (24,910 | ) | $ | 2,846 | |||||||||||
|
Adjustments to reconcile net income
to net cash provided by (used in) operating activities:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
- | 10,649 | 31,484 | 393 | - | 42,526 | ||||||||||||||||||
|
Provision for bad debts
|
- | 3,300 | 20,066 | 1,895 | - | 25,261 | ||||||||||||||||||
|
Equity in earnings of consolidated subsidiaries
|
(2,684 | ) | (21,188 | ) | (1,038 | ) | 24,910 | - | ||||||||||||||||
|
Distributions from consolidated subsidiaries
|
- | 1,160 | - | (1,160 | ) | - | ||||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | (6,129 | ) | (6,129 | ) | ||||||||||||||||||
|
Distributions from joint ventures
|
- | - | 6,408 | - | - | 6,408 | ||||||||||||||||||
|
Deferred rent amortization
|
- | 1,603 | 316 | - | - | 1,919 | ||||||||||||||||||
|
Amortization of deferred financing costs
|
- | 2,186 | - | - | - | 2,186 | ||||||||||||||||||
|
Amortization of bond discount
|
180 | - | 180 | |||||||||||||||||||||
|
Loss (gain) on sale of equipment
|
- | (2,334 | ) | 406 | - | - | (1,928 | ) | ||||||||||||||||
|
Amortization of cash flow hedge
|
918 | - | 918 | |||||||||||||||||||||
|
Stock-based compensation
|
- | 625 | 1,874 | - | - | 2,499 | ||||||||||||||||||
|
Changes in operating assets and liabilities, net of assets
acquired and liabilities assumed in purchase transactions:
|
||||||||||||||||||||||||
|
Accounts receivable
|
- | - | (36,807 | ) | (13,058 | ) | - | (49,865 | ) | |||||||||||||||
|
Other current assets
|
- | (641 | ) | (1,391 | ) | (280 | ) | - | (2,312 | ) | ||||||||||||||
|
Other assets
|
- | (244 | ) | (220 | ) | - | - | (464 | ) | |||||||||||||||
|
Deferred revenue
|
(377 | ) | (377 | ) | ||||||||||||||||||||
|
Accounts payable and accrued expenses
|
- | (11,051 | ) | 9,629 | 11,806 | - | 10,384 | |||||||||||||||||
|
Net cash provided by (used in) operating activities
|
- | (13,313 | ) | 46,569 | 1,956 | (1,160 | ) | 34,052 | ||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||||||||||
|
Purchase of imaging facilities
|
- | (2,005 | ) | (11,681 | ) | - | - | (13,686 | ) | |||||||||||||||
|
Purchase of property and equipment
|
- | (8,299 | ) | (25,368 | ) | (616 | ) | - | (34,283 | ) | ||||||||||||||
|
Proceeds from insurance claims on damaged equipment
|
2,422 | 318 | 2,740 | |||||||||||||||||||||
|
Proceeds from sale of equipment
|
- | 310 | 310 | |||||||||||||||||||||
|
Purchase of equity interest in joint ventures
|
- | - | (1,500 | ) | - | - | (1,500 | ) | ||||||||||||||||
|
Net cash used in investing activities
|
- | (7,882 | ) | (37,921 | ) | (616 | ) | - | (46,419 | ) | ||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||||||||||
|
Principal payments on notes and leases payable
|
- | (5,461 | ) | (8,677 | ) | (259 | ) | - | (14,397 | ) | ||||||||||||||
|
Deferred financing costs
|
- | (217 | ) | - | - | - | (217 | ) | ||||||||||||||||
|
Distributions paid to noncontrolling interests
|
- | - | - | (1,271 | ) | 1,160 | (111 | ) | ||||||||||||||||
|
Proceeds from, net of payments, on line of credit
|
- | 31,300 | - | - | - | 31,300 | ||||||||||||||||||
|
Payments to counterparties of cash flow hedges
|
- | - | - | - | - | - | ||||||||||||||||||
|
net of amounts received
|
(4,874 | ) | (4,874 | ) | ||||||||||||||||||||
|
Proceeds from issuance of common stock
|
- | 242 | - | - | - | 242 | ||||||||||||||||||
|
Net cash provided by (used in) financing activities
|
- | 20,990 | (8,677 | ) | (1,530 | ) | 1,160 | 11,943 | ||||||||||||||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
51 | - | 51 | |||||||||||||||||||||
|
NET INCREASE (DECREASE) IN CASH
AND CASH EQUIVALENTS
|
- | (205 | ) | 22 | (190 | ) | - | (373 | ) | |||||||||||||||
|
CASH AND CASH EQUIVALENTS,
beginning of period
|
- | 205 | - | 422 | - | 627 | ||||||||||||||||||
|
CASH AND CASH EQUIVALENTS,
end of period
|
$ | - | $ | - | $ | 22 | $ | 232 | $ | - | $ | 254 | ||||||||||||
|
Subsidiary
|
Guarantor
|
Non-Guarantor
|
||||||||||||||||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
Parent
|
Issuer
|
Subsidiaries
|
Subsidiaries
|
Eliminations
|
Consolidated
|
||||||||||||||||||
|
Net income (loss)
|
$ | (16,152 | ) | $ | (16,152 | ) | $ | 17,693 | $ | 724 | $ | (2,190 | ) | $ | (16,077 | ) | ||||||||
|
Adjustments to reconcile net income (loss)
to net cash provided by (used in) operating activities:
|
||||||||||||||||||||||||
|
Depreciation and amortization
|
- | 10,184 | 29,866 | 103 | - | 40,153 | ||||||||||||||||||
|
Provision for bad debts
|
- | 3,920 | 18,836 | 1,847 | - | 24,603 | ||||||||||||||||||
|
Equity in (earnings) loss of consolidated subsidiaries
|
16,152 | (17,693 | ) | (649 | ) | 2,190 | - | |||||||||||||||||
|
Distributions from consolidated subsidiaries
|
- | 685 | - | (685 | ) | - | ||||||||||||||||||
|
Equity in earnings of joint ventures
|
- | - | (6,114 | ) | (6,114 | ) | ||||||||||||||||||
|
Distributions from joint ventures
|
- | - | 8,339 | - | - | 8,339 | ||||||||||||||||||
|
Deferred rent amortization
|
- | 1,037 | 838 | - | - | 1,875 | ||||||||||||||||||
|
Amortization of deferred financing costs
|
- | 2,074 | - | - | - | 2,074 | ||||||||||||||||||
|
Amortization of bond discount
|
107 | 107 | ||||||||||||||||||||||
|
Loss on sale of equipment
|
- | 202 | 404 | - | - | 606 | ||||||||||||||||||
|
Loss on extinguishment of debt
|
- | 9,871 | - | - | - | 9,871 | ||||||||||||||||||
|
Amortization of cash flow hedge
|
- | 611 | - | - | - | 611 | ||||||||||||||||||
|
Stock-based compensation
|
- | 705 | 2,115 | - | - | 2,820 | ||||||||||||||||||
|
Changes in operating assets and liabilities, net of assets
acquired and liabilities assumed in purchase transactions:
|
||||||||||||||||||||||||
|
Accounts receivable
|
- | - | (17,628 | ) | (10,050 | ) | - | (27,678 | ) | |||||||||||||||
|
Other current assets
|
- | (3,161 | ) | (2,254 | ) | (260 | ) | - | (5,675 | ) | ||||||||||||||
|
Other assets
|
- | 960 | (1,008 | ) | - | - | (48 | ) | ||||||||||||||||
|
Accounts payable and accrued expenses
|
- | (6,972 | ) | 12,861 | 8,798 | - | 14,687 | |||||||||||||||||
|
Net cash provided by (used in)operating activities
|
- | (14,307 | ) | 63,984 | 1,162 | (685 | ) | 50,154 | ||||||||||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||||||||||||||||||
|
Purchase of imaging facilities
|
- | (1,401 | ) | (33,179 | ) | - | - | (34,580 | ) | |||||||||||||||
|
Proceeds from sale of equipment
|
61 | 33 | 94 | |||||||||||||||||||||
|
Purchase of property and equipment
|
- | (11,381 | ) | (21,409 | ) | (345 | ) | - | (33,135 | ) | ||||||||||||||
|
Purchase of equity interest in joint ventures
|
- | - | - | - | - | - | ||||||||||||||||||
|
Net cash used in investing activities
|
- | (12,721 | ) | (54,555 | ) | (345 | ) | - | (67,621 | ) | ||||||||||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||||||||||||||||||
|
Principal payments on notes and leases payable
|
- | (6,866 | ) | (9,429 | ) | - | - | (16,295 | ) | |||||||||||||||
|
Repayment of debt
|
- | (412,000 | ) | - | - | - | (412,000 | ) | ||||||||||||||||
|
Proceeds from borrowings
|
- | 482,360 | - | - | - | 482,360 | ||||||||||||||||||
|
Deferred financing costs
|
- | (17,407 | ) | - | - | - | (17,407 | ) | ||||||||||||||||
|
Distributions paid to noncontrolling interests
|
- | - | - | (769 | ) | 685 | (84 | ) | ||||||||||||||||
|
Payments on line of credit
|
- | - | - | - | - | - | ||||||||||||||||||
|
Payments to counterparties of cash flow hedges
|
- | (4,783 | ) | - | - | - | (4,783 | ) | ||||||||||||||||
|
Proceeds from issuance of common stock
|
- | 49 | - | - | - | 49 | ||||||||||||||||||
|
Net cash provided by (used in)financing activities
|
- | 41,353 | (9,429 | ) | (769 | ) | 685 | 31,840 | ||||||||||||||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(5 | ) | (5 | ) | ||||||||||||||||||||
|
NET INCREASE IN CASH
AND CASH EQUIVALENTS
|
- | 14,325 | - | 43 | - | 14,368 | ||||||||||||||||||
|
CASH AND CASH EQUIVALENTS,
beginning of period
|
- | 10,094 | - | - | - | 10,094 | ||||||||||||||||||
|
CASH AND CASH EQUIVALENTS,
end of period
|
$ | - | $ | 24,419 | $ | - | $ | 43 | $ | - | $ | 24,462 | ||||||||||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net income (loss) attributable to Radnet, Inc.'s common stockholders
|
$ | 39 | $ | (285 | ) | $ | 2,684 | $ | (16,152 | ) | ||||||
|
BASIC INCOME (LOSS) PER SHARE ATTRIBUTABLE TO RADNET, INC.'S COMMON STOCKHOLDERS
|
||||||||||||||||
|
Weighted average number of common shares outstanding during the year
|
37,426,460 | 36,979,725 | 37,347,946 | 36,755,781 | ||||||||||||
|
Basic income (loss) per share attributable to RadNet, Inc.'s common stockholders
|
$ | 0.00 | $ | (0.01 | ) | $ | 0.07 | $ | (0.44 | ) | ||||||
|
DILUTED INCOME (LOSS) PER SHARE ATTRIBUTABLE TO RADNET, INC.'S COMMON STOCKHOLDERS
|
||||||||||||||||
|
Weighted average number of common shares outstanding during the year
|
37,426,460 | 36,979,725 | 37,347,946 | 36,755,781 | ||||||||||||
|
Add additional shares issuable upon exercise of stock options and warrants
|
1,043,513 | - | 1,731,052 | - | ||||||||||||
|
Weighted average number of common shares used in calculating diluted income (loss) per share
|
38,469,973 | 36,979,725 | 39,078,998 | 36,755,781 | ||||||||||||
|
Diluted income (loss) per share attributable to RadNet, Inc.'s common stockholders
|
$ | 0.00 | $ | (0.01 | ) | $ | 0.07 | $ | (0.44 | ) | ||||||
|
Balance Sheet Location
|
Fair Value – Asset (Liability) Derivatives
|
|
|
Derivatives
|
||
|
Interest rate contracts
|
Other non-current liabilities
|
$ (10,505)
|
|
Balance Sheet Location
|
Fair Value – Asset (Liability) Derivatives
|
|
|
Derivatives
|
||
|
Interest rate contracts
|
Other non-current liabilities
|
$ (6,757)
|
|
Ineffective Interest Rate Swap
|
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion)
|
Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|||||
|
Interest rate contracts
|
None
|
$1,687
|
Other income/ (expense)
|
* ($306)
|
Interest income/(expense)
|
|
Ineffective Interest Rate Swap
|
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion)
|
Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|||||
|
Interest rate contracts
|
None
|
($821)
|
Other income/ (expense)
|
* ($305)
|
Interest income/(expense)
|
|
Ineffective Interest Rate Swap
|
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion)
|
Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|||||
|
Interest rate contracts
|
None
|
$3,747
|
Other income/ (expense)
|
* ($918)
|
Interest income/(expense)
|
|
Ineffective Interest Rate Swap
|
Amount of Gain (Loss) Recognized in OCI on Derivative (Effective Portion)
|
Amount of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Location of Gain (Loss) Recognized in Income on Derivative (Ineffective Portion)
|
Amount of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
Location of Gain (Loss) Reclassified from Accumulated OCI into Income (Effective Portion)
|
|||||
|
Interest rate contracts
|
($1,472)
|
($1,971)
|
Other income/ (expense)
|
* ($611)
|
Interest income/(expense)
|
|
Balance Sheet Data:
|
September 30, 2011
|
|||||||
|
Current assets
|
$ | 14,392 | ||||||
|
Noncurrent assets
|
26,784 | |||||||
|
Current liabilities
|
(6,832 | ) | ||||||
|
Noncurrent liabilities
|
(5,976 | ) | ||||||
|
Total net assets
|
$ | 28,368 | ||||||
|
Book value of Radnet joint venture interests
|
$ | 13,640 | ||||||
|
Cost in excess of book value of acquired joint venture interests
|
3,383 | |||||||
|
Elimination of intercompany profit remaining on Radnet's consolidated balance sheet
|
252 | |||||||
|
Total value of Radnet joint venture interests
|
$ | 17,275 | ||||||
|
Total book value of other joint venture partner interests
|
$ | 14,728 | ||||||
|
Income Statement Data for the nine months ended September 30,
|
2011 | 2010 | ||||||
|
Net revenue
|
$ | 55,984 | $ | 57,745 | ||||
|
Net income
|
$ | 8,495 | $ | 9,407 | ||||
|
Outstanding Options and Warrants
|
Weighted Average
Exercise Price Per
|
Weighted Average
Remaining
|
Aggregate
Intrinsic
|
|||||||||||||
|
Under the 2006 Plan and 2000 Plan
|
Shares
|
Common Share
|
(in years)
|
Value
|
||||||||||||
|
Balance, December 31, 2010
|
5,661,000 | $ | 3.65 | |||||||||||||
|
Granted
|
1,290,000 | 3.14 | ||||||||||||||
|
Exercised
|
(51,250 | ) | 1.38 | |||||||||||||
|
Canceled or expired
|
(43,500 | ) | 0.85 | |||||||||||||
|
Balance, September 30, 2011
|
6,856,250 | 3.59 | $ | 3.16 | $ | 464,650 | ||||||||||
|
Exercisable at September 30, 2011
|
4,555,917 | 3.68 | $ | 2.72 | 348,483 | |||||||||||
|
Non-Plan
|
Weighted Average
Exercise Price Per
|
Weighted Average
Remaining
|
Aggregate
Intrinsic
|
|||||||||||||
|
Outstanding Warrants
|
Shares
|
Common Share
|
(in years)
|
Value
|
||||||||||||
|
Balance, December 31, 2010
|
2,717,898 | $ | 2.24 | |||||||||||||
|
Granted
|
- | - | ||||||||||||||
|
Exercised
|
(215,000 | ) | 2.24 | |||||||||||||
|
Canceled or expired
|
- | - | ||||||||||||||
|
Balance, September 30, 2011
|
2,502,898 | 2.58 | $ | 1.28 | $ | 1,548,225 | ||||||||||
|
Exercisable at September 30, 2011
|
2,316,232 | 2.43 | $ | 1.33 | 1,548,225 | |||||||||||
|
Risk-free
|
Expected
|
Expected
|
Expected
|
||||||||||
|
Interest Rate
|
Life
|
Volatility
|
Dividends
|
||||||||||
|
September 30, 2011
|
1.62% |
3.4 years
|
91.94% | - | |||||||||
|
September 30, 2010
|
2.17% |
3.2 years
|
89.92% | - | |||||||||
|
ITEM 2
.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
|
·
|
future revenues;
|
|
|
·
|
expected performance and cash flows;
|
|
|
·
|
the timing and impact of changes in regulations affecting the Company;
|
|
|
·
|
anticipated and potential changes in third-party reimbursement rates;
|
|
|
·
|
the outcome of litigation;
|
|
|
·
|
the availability of radiologists at BRMG and our other contracted radiology practices;
|
|
|
·
|
our expectations concerning competition;
|
|
|
·
|
the success, timing and impact of potential acquisitions and divestitures of businesses, including our ability to properly integrate newly acquired centers with our current operations;
|
|
|
·
|
our intentions with respect to joint ventures and other business arrangements;
|
|
|
·
|
access to capital and the terms relating thereto;
|
|
|
·
|
the nature and impact of technological changes in our industry;
|
|
|
·
|
our ability to successfully implement and achieve our internal plans;
|
|
|
·
|
our ability to maintain compliance with our debt covenants;
|
|
|
·
|
anticipated costs of capital investments; and
|
|
|
·
|
other assumptions described in this report underlying or relating to any forward-looking statements.
|
|
·
|
our reported amounts of assets and liabilities in our consolidated balance sheets at the dates of the financial statements;
|
|
|
|
·
|
our disclosure of contingent assets and liabilities at the dates of the financial statements; and
|
|
|
·
|
our reported amounts of net revenue and expenses in our consolidated statements of operations during the
reporting periods.
|
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
NET REVENUE
|
100.0% | 100.0% | 100.0% | 100.0% | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||
|
Cost of operations
|
78.1% | 76.1% | 77.9% | 77.2% | ||||||||||||
|
Depreciation and amortization
|
9.5% | 9.3% | 9.4% | 10.0% | ||||||||||||
|
Provision for bad debts
|
5.7% | 6.0% | 5.6% | 6.1% | ||||||||||||
|
Loss (gain) on sale and disposal of equipment
|
-0.2% | 0.3% | -0.4% | 0.2% | ||||||||||||
|
Severance costs
|
0.2% | 0.1% | 0.2% | 0.2% | ||||||||||||
|
Total operating expenses
|
93.2% | 91.9% | 92.7% | 93.6% | ||||||||||||
|
INCOME FROM OPERATIONS
|
6.8% | 8.1% | 7.3% | 6.4% | ||||||||||||
|
OTHER EXPENSES
|
||||||||||||||||
|
Interest expense
|
8.8% | 9.1% | 8.7% | 8.8% | ||||||||||||
|
Loss on extinguishment of debt
|
0.0% | 0.0% | 0.0% | 2.4% | ||||||||||||
|
Other expenses (income)
|
-1.0% | 0.6% | -0.8% | 0.5% | ||||||||||||
|
Total other expenses
|
7.8% | 9.7% | 7.9% | 11.7% | ||||||||||||
|
LOSS BEFORE INCOME TAXES AND EQUITY
IN EARNINGS OF JOINT VENTURES |
-1.0% | -1.6% | -0.6% | -5.4% | ||||||||||||
|
Provision for income taxes
|
-0.2% | -0.2% | -0.2% | -0.1% | ||||||||||||
|
Equity in earnings of joint ventures
|
1.2% | 1.5% | 1.4% | 1.5% | ||||||||||||
|
NET INCOME (LOSS)
|
0.0% | -0.3% | 0.6% | -4.0% | ||||||||||||
|
Net income attributable to noncontrolling interests
|
0.0% | 0.0% | 0.0% | 0.0% | ||||||||||||
|
NET INCOME (LOSS) ATTRIBUTABLE TO RADNET, INC.
COMMON STOCKHOLDERS |
0.0% | -0.3% | 0.6% | -4.0% | ||||||||||||
|
Three Months Ended
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Salaries and professional reading fees, excluding stock-based compensation
|
$ | 66,657 | $ | 58,209 | ||||
|
Stock-based compensation
|
709 | 792 | ||||||
|
Building and equipment rental
|
13,254 | 12,453 | ||||||
|
Medical supplies
|
8,458 | 7,838 | ||||||
|
Other operating expenses
*
|
28,669 | 27,342 | ||||||
|
Cost of operations
|
117,747 | 106,634 | ||||||
|
Depreciation and amortization
|
14,309 | 13,002 | ||||||
|
Provision for bad debts
|
8,608 | 8,458 | ||||||
|
Loss (gain) on sale and disposal of equipment
|
(331 | ) | 451 | |||||
|
Severance costs
|
316 | 164 | ||||||
|
Total operating expenses
|
$ | 140,649 | $ | 128,709 | ||||
|
Nine Months Ended
September 30,
|
||||||||
|
2011
|
2010
|
|||||||
|
Salaries and professional reading fees, excluding stock-based compensation
|
$ | 196,341 | $ | 171,637 | ||||
|
Stock-based compensation
|
2,499 | 2,820 | ||||||
|
Building and equipment rental
|
39,986 | 35,702 | ||||||
|
Medical supplies
|
24,775 | 22,708 | ||||||
|
Other operating expenses
*
|
89,087 | 78,611 | ||||||
|
Cost of operations
|
352,688 | 311,478 | ||||||
|
Depreciation and amortization
|
42,526 | 40,153 | ||||||
|
Provision for bad debts
|
25,261 | 24,603 | ||||||
|
Loss (gain) on sale and disposal of equipment
|
(1,928 | ) | 606 | |||||
|
Severance costs
|
970 | 731 | ||||||
|
Total operating expenses
|
$ | 419,517 | $ | 377,571 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
Net Income (Loss) Attributable to RadNet, Inc. Common Stockholders
|
$ | 39 | $ | (285 | ) | $ | 2,684 | $ | (16,152 | ) | ||||||
|
Plus Provision for Income Taxes
|
234 | 317 | 718 | 523 | ||||||||||||
|
Plus Other Expenses (Income)
|
(1,506 | ) | 821 | (3,566 | ) | 1,971 | ||||||||||
|
Plus Interest Expense
|
13,242 | 12,781 | 39,307 | 35,477 | ||||||||||||
|
Plus Severence Costs
|
316 | 164 | 970 | 731 | ||||||||||||
|
Plus Loss (Gain) on Sale and Disposal of Equipment
|
(331 | ) | 451 | (1,928 | ) | 606 | ||||||||||
|
Plus Loss on Extinguishment of Debt
|
- | - | - | 9,871 | ||||||||||||
|
Plus Depreciation and Amortization
|
14,309 | 13,002 | 42,526 | 40,153 | ||||||||||||
|
Plus Non Cash Employee Stock Based Compensation
|
709 | 792 | 2,499 | 2,820 | ||||||||||||
|
Adjusted EBITDA
|
$ | 27,012 | $ | 28,043 | $ | 83,210 | $ | 76,000 | ||||||||
|
·
|
maximizing performance at our existing facilities;
|
|
|
|
·
|
focusing on profitable contracting;
|
|
|
·
|
expanding MRI, CT and PET applications;
|
|
|
·
|
optimizing operating efficiencies; and
|
|
|
·
|
expanding our networks.
|
|
ITEM 3.
|
Quantitative and Qualitative Disclosures about Market Risk
|
|
ITEM 4.
|
Controls and Procedures
|
|
ITEM 1
|
Legal Proceedings
|
|
ITEM 1A
|
Risk Factors
|
|
ITEM 2
|
Unregistered Sales of Equity Securities and Use of Proceeds
|
|
ITEM 3
|
Defaults Upon Senior Securities
|
|
ITEM 4
|
Removed and Reserved
|
|
ITEM 5
|
Other Information
|
|
ITEM 6
|
Exhibits
|
|
RADNET, INC.
(Registrant)
|
|||
|
Date: November 9, 2011
|
By:
|
/s/ Howard G. Berger, M.D. | |
|
Howard G. Berger, M.D., President and
Chief Executive Officer
(Principal Executive Officer)
|
|||
|
Date: November 9, 2011
|
By:
|
/s/ Mark D. Stolper | |
|
Mark D. Stolper, Chief Financial Officer
(Principal Financial and Accounting Officer)
|
|||
|
Exhibit
Number
|
Description
|
|
|
4.1
|
Standstill Agreement, dated as of August 30, 2011, by and between RadNet, Inc. and RMCP LLC.
|
|
|
10.1*
|
2006 Equity Incentive Plan, amended and restated as of April 19, 2011 (incorporated by reference to exhibit filed with Form S-8 registration statement on August 15, 2011).
|
|
|
31.1
|
Certification of Howard G. Berger, M.D. pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
31.2
|
Certification of Mark D. Stolper pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
|
|
|
32.1
|
Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 of Howard G. Berger, M.D.
|
|
|
32.2
|
Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of The Sarbanes-Oxley Act of 2002 of Mark D. Stolper.
|
|
|
101.INS**
|
XBRL Instance Document
|
|
|
101.SCH**
|
XBRL Schema Document
|
|
|
101.CAL**
|
XBRL Calculation Linkbase Document
|
|
|
101.LAB**
|
XBRL Label Linkbase Document
|
|
|
101.PRE**
|
XBRL Presentation Linkbase Document
|
|
|
101.DEF**
|
XBRL Definition Linkbase Document
|
|
*
|
Indicates management contract or compensatory plan.
|
|
**
|
Pursuant to Rule 406T of Regulation S-T, the Incentive Data Files on Exhibit 101 hereto are deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as deemed not filed for purposes of Section 18 of the Securities and Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|