XML 75 R60.htm IDEA: XBRL DOCUMENT v3.22.0.1
Acquisition of Business, 2019 Preliminary Purchase Prices Allocation (Details) - USD ($)
$ in Thousands
 12 Months Ended
Sep. 30, 2019
Apr. 11, 2019
Dec. 31, 2021
Dec. 31, 2020
Dec. 31, 2019
Nov. 30, 2021
Business Combination, Description [Abstract]            
Cash paid, net of cash acquired     $ 86,823 $ 23,907 $ 30,597  
Physical Therapy Operations [Member]            
Business Combination, Description [Abstract]            
Cash paid, net of cash acquired $ 12,170   23,630      
Payable to shareholders of seller 0          
Seller notes 300   800      
Total consideration 12,470   26,267      
Estimated fair value of net tangible assets acquired [Abstract]            
Total current assets 650   1,046      
Total non-current assets 394   6,462      
Total liabilities (191)   (6,832)      
Net tangible assets acquired 853   676      
Referral relationships 2,600   3,729      
Non-compete 270   574      
Tradename 740   1,755      
Goodwill 14,237   31,489      
Fair value of non-controlling interest (classified as redeemable non-controlling interest) (6,230)   (11,956)      
Total consideration $ 12,470   26,267      
IIPS [Member]            
Business Combination, Description [Abstract]            
Cash paid, net of cash acquired [1]   $ 18,428 63,193      
Payable to shareholders of seller [1]   485        
Seller notes   4,000 [1] 1,250 [1]     $ 1,000
Total consideration [1]   22,913 70,485      
Estimated fair value of net tangible assets acquired [Abstract]            
Total current assets [1]   1,641 5,589      
Total non-current assets [1]   848 12,620      
Total liabilities [1]   (2,978) (4,842)      
Net tangible assets acquired [1]   (489) 13,367      
Referral relationships [1]   3,400 21,126      
Non-compete [1]   250 500      
Tradename [1]   1,300 5,141      
Goodwill [1]   18,452 58,257      
Fair value of non-controlling interest (classified as redeemable non-controlling interest) [1]   0 (27,906)      
Total consideration [1]   $ 22,913 70,485      
Acquisitions [Member]            
Business Combination, Description [Abstract]            
Cash paid, net of cash acquired     86,823 23,912 30,598  
Payable to shareholders of seller         485  
Seller notes     2,050 1,121 4,300  
Total consideration     96,752 25,033 35,383  
Estimated fair value of net tangible assets acquired [Abstract]            
Total current assets     6,635 1,049 2,291  
Total non-current assets     19,082 196 1,242  
Total liabilities     (11,674) (562) (3,169)  
Net tangible assets acquired     14,043 683 364  
Referral relationships     24,855 5,520 6,000  
Non-compete     1,074 500 520  
Tradename     6,896 1,890 2,040  
Goodwill     89,746 27,738 32,689  
Fair value of non-controlling interest (classified as redeemable non-controlling interest)     (39,862) (11,298) (6,230)  
Total consideration     $ 96,752 $ 25,033 35,383  
Net of cash acquired         $ 890  
[1] Industrial injury prevention services