XML 77 R64.htm IDEA: XBRL DOCUMENT v3.22.4
Acquisition of Business, 2021 Preliminary Purchase Prices Allocation (Details) - USD ($)
$ in Thousands
 12 Months Ended
Dec. 31, 2021
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Nov. 30, 2021
Business Combination, Description [Abstract]          
Cash paid, net of cash acquired   $ 59,788 $ 86,823 $ 23,907  
Contingent payments $ 3,500 8,300 3,500    
Physical Therapy Operations [Member]          
Business Combination, Description [Abstract]          
Cash paid, net of cash acquired     23,544    
Seller notes 800   800    
Contingent payments 837   837    
Other payable 1,000   1,000    
Seller put right     0    
Total consideration 26,181   26,181    
Estimated fair value of net tangible assets acquired [Abstract]          
Total current assets 1,885   1,885    
Total non-current assets 7,014   7,014    
Total liabilities (8,399)   (8,399)    
Net tangible assets acquired 500   500    
Customer and referral relationships 7,969   7,969    
Non-compete agreements 415   415    
Tradenames 2,144   2,144    
Goodwill 27,109   27,109    
Fair value of non-controlling interest (classified as redeemable non-controlling interest) (11,956)   (11,956)    
Total consideration 26,181   26,181    
IIPS [Member]          
Business Combination, Description [Abstract]          
Cash paid, net of cash acquired [1]     63,193    
Seller notes 1,250 [1]   1,250 [1]   $ 1,000
Contingent payments [1] 2,520   2,520    
Other payable [1] 0   0    
Seller put right 3,500   3,522 [1]    
Total consideration [1] 70,485   70,485    
Estimated fair value of net tangible assets acquired [Abstract]          
Total current assets [1] 5,588   5,588    
Total non-current assets [1] 12,620   12,620    
Total liabilities [1] (4,842)   (4,842)    
Net tangible assets acquired [1] 13,366   13,366    
Customer and referral relationships [1] 21,127   21,127    
Non-compete agreements [1] 500   500    
Tradenames [1] 5,141   5,141    
Goodwill [1] 58,257   58,257    
Fair value of non-controlling interest (classified as redeemable non-controlling interest) [1] (27,906)   (27,906)    
Total consideration [1] 70,485   70,485    
Acquisitions [Member]          
Business Combination, Description [Abstract]          
Cash paid, net of cash acquired     86,737 23,912  
Seller notes 2,050 1,574 2,050 1,121  
Contingent payments 3,357 8,400 3,357    
Other payable 1,000   1,000    
Seller put right     3,522    
Total consideration 96,666 69,762 96,666 25,033  
Estimated fair value of net tangible assets acquired [Abstract]          
Total current assets 7,473 1,500 7,473 1,049  
Total non-current assets 19,634 7,985 19,634 196  
Total liabilities (13,241) (9,951) (13,241) (562)  
Net tangible assets acquired 13,866 (466) 13,866 683  
Customer and referral relationships 29,096 18,955 29,096 5,520  
Non-compete agreements 915 983 915 500  
Tradenames 7,285 4,417 7,285 1,890  
Goodwill 85,366 72,674 85,366 27,738  
Fair value of non-controlling interest (classified as redeemable non-controlling interest) (39,862) (26,801) (39,862) (11,298)  
Total consideration $ 96,666 $ 69,762 $ 96,666 $ 25,033  
[1] *Industrial injury prevention services business