XML 48 R39.htm IDEA: XBRL DOCUMENT v3.22.2.2
ACQUISITIONS OF BUSINESSES (Details)
$ in Thousands
 1 Months Ended 3 Months Ended 9 Months Ended 12 Months Ended
Sep. 30, 2022
USD ($)
Clinic
Aug. 31, 2022
USD ($)
Clinic
Mar. 31, 2022
USD ($)
Clinic
Dec. 31, 2021
USD ($)
Nov. 30, 2021
USD ($)
Sep. 30, 2021
USD ($)
Jun. 30, 2021
USD ($)
Clinic
Mar. 31, 2021
USD ($)
Clinic
Jul. 31, 2022
USD ($)
Sep. 30, 2022
USD ($)
Mar. 31, 2022
USD ($)
Sep. 30, 2021
USD ($)
Sep. 30, 2022
USD ($)
Clinic
Sep. 30, 2021
USD ($)
Dec. 31, 2021
USD ($)
Clinic
Business Combination, Description [Abstract]                              
Number of clinics | Clinic                         614    
Contingent payment consideration           $ 900           $ 900   $ 900  
Elimination of contingent consideration liability after revaluation                   $ 2,000   0 $ 2,000 0  
Cash paid, net of cash acquired                         $ 18,573 22,589  
Contingent payments           900           900   900  
Customer and Referral Relationships [Member]                              
Estimated fair value of net tangible assets acquired [Abstract]                              
Estimated useful lives of acquired intangibles                         12 years   13 years 9 months 18 days
Non-compete Agreements [Member]                              
Estimated fair value of net tangible assets acquired [Abstract]                              
Estimated useful lives of acquired intangibles                         5 years   5 years 7 months 6 days
Physical Therapy Operations [Member]                              
Business Combination, Description [Abstract]                              
Contingent payment consideration           837           837   837  
Cash paid, net of cash acquired                       23,544      
Seller notes           800           800   800  
Contingent payments           837           837   837  
Other payable           1,000           1,000   1,000  
Seller put right                       0      
Total consideration           26,181           26,181   26,181  
Estimated fair value of net tangible assets acquired [Abstract]                              
Total current assets           1,885           1,885   1,885  
Total non-current assets           7,014           7,014   7,014  
Total liabilities           (8,399)           (8,399)   (8,399)  
Net tangible assets acquired           500           500   500  
Customer and referral relationships           7,969           7,969   7,969  
Non-compete agreements           415           415   415  
Tradenames           2,144           2,144   2,144  
Goodwill           27,109           27,109   27,109  
Fair value of non-controlling interest (classified as redeemable non-controlling interest)           (11,956)           (11,956)   (11,956)  
Total consideration           26,181           26,181   26,181  
Previous Owners [Member]                              
Business Combination, Description [Abstract]                              
Percentage of retained interest by previous owners             35.00% 30.00%              
Clinic Practice [Member]                              
Business Combination, Description [Abstract]                              
Percentage of interest acquired 80.00% 70.00% 70.00% 75.00% 70.00%   65.00% 70.00%   80.00% 70.00%   80.00%   75.00%
Number of clinics | Clinic 2 6 6       8 5             3
Percentage of interest retained by practice founder 20.00% 30.00% 30.00% 25.00%           20.00% 30.00%   20.00%   25.00%
Aggregate purchase price for the acquisition $ 4,200 $ 3,500 $ 11,500 $ 3,600     $ 10,700 $ 11,600              
Contingent payment consideration         $ 2,000                    
Cash paid for acquisition $ 3,900 $ 3,300 $ 11,200 $ 3,400     8,600 $ 11,300              
Amount payable upon achievement of certain business criteria             $ 1,000                
Payment made upon certain milestone fulfilled                 $ 1,000            
Percentage of interest accrued 5.50% 5.50% 3.50% 3.25%     3.25% 3.25%   5.50% 3.50%   5.50%   3.25%
Elimination of contingent consideration liability after revaluation                         $ 2,000    
Seller notes $ 300 $ 200 $ 300 $ 200     $ 300 $ 300   $ 300 $ 300   $ 300   $ 200
Contingent payments         2,000                    
Clinic Practice [Member] | Maximum [Member]                              
Business Combination, Description [Abstract]                              
Contingent payment consideration             800                
Contingent payments             $ 800                
IIPS [Member]                              
Business Combination, Description [Abstract]                              
Number of clinics | Clinic                         2    
Aggregate purchase price for the acquisition         65,200                    
Contingent payment consideration [1]           2,520           2,520   2,520  
Cash paid for acquisition         $ 60,700                    
Percentage of interest accrued         3.25%                    
Remaining contract term                     5 years        
Initial fair value 2,800     $ 3,500           2,800     $ 2,800   $ 3,500
Cash paid, net of cash acquired [1]                       63,193      
Seller notes         $ 1,000 1,250 [1]           1,250 [1]   1,250 [1]  
Contingent payments [1]           2,520           2,520   2,520  
Other payable [1]           0           0   0  
Seller put right [1]                       3,522      
Total consideration [1]           70,485           70,485   70,485  
Estimated fair value of net tangible assets acquired [Abstract]                              
Total current assets [1]           5,588           5,588   5,588  
Total non-current assets [1]           12,620           12,620   12,620  
Total liabilities [1]           (4,842)           (4,842)   (4,842)  
Net tangible assets acquired [1]           13,366           13,366   13,366  
Customer and referral relationships [1]           21,127           21,127   21,127  
Non-compete agreements [1]           500           500   500  
Tradenames [1]           5,141           5,141   5,141  
Goodwill [1]           58,257           58,257   58,257  
Fair value of non-controlling interest (classified as redeemable non-controlling interest) [1]           (27,906)           (27,906)   (27,906)  
Total consideration [1]           70,485           70,485   70,485  
Return-to-work and Ergonomic Services [Member]                              
Business Combination, Description [Abstract]                              
Aggregate purchase price for the acquisition           2,700                  
Contingent payment consideration           600           $ 600   $ 600  
Aggregate purchase price for the acquisition including contingent consideration           3,300                  
Cash paid for acquisition           $ 2,400                  
Percentage of interest accrued           3.25%           3.25%   3.25%  
Seller notes           $ 300           $ 300   $ 300  
Contingent payments           600           600   600  
Acquisitions [Member]                              
Business Combination, Description [Abstract]                              
Contingent payment consideration 100         3,357       100   3,357 100 3,357  
Cash paid, net of cash acquired                       86,737 18,573    
Seller notes 825         2,050       825   2,050 825 2,050  
Contingent payments 100         3,357       100   3,357 100 3,357  
Other payable           1,000           1,000   1,000  
Seller put right                       3,522      
Total consideration 19,498         96,666       19,498   96,666 19,498 96,666  
Estimated fair value of net tangible assets acquired [Abstract]                              
Total current assets 347         7,473       347   7,473 347 7,473  
Total non-current assets 2,956         19,634       2,956   19,634 2,956 19,634  
Total liabilities (3,096)         (13,241)       (3,096)   (13,241) (3,096) (13,241)  
Net tangible assets acquired 207         13,866       207   13,866 207 13,866  
Customer and referral relationships 5,756         29,096       5,756   29,096 5,756 29,096  
Non-compete agreements 346         915       346   915 346 915  
Tradenames 1,165         7,285       1,165   7,285 1,165 7,285  
Goodwill 19,522         85,366       19,522   85,366 19,522 85,366  
Fair value of non-controlling interest (classified as redeemable non-controlling interest) (7,498)         (39,862)       (7,498)   (39,862) (7,498) (39,862)  
Total consideration $ 19,498         $ 96,666       $ 19,498   $ 96,666 $ 19,498 $ 96,666  
[1] Industrial injury prevention services business