XML 39 R22.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Segment Information | 12 Months Ended
--- | ---
Dec. 31, 2024
Segment Information [Abstract] |
Segment Information | 15. Segment Information The Company’s reportable segments include the physical therapy operations segment and the IIP segment. Also included in the physical therapy operations segment are revenues from management contract services and other services which include services the Company provides on-site, such as athletic trainers for schools. Physical Therapy Operations The physical therapy operations segment primarily operates through subsidiary clinic partnerships (“Clinic Partnerships”), in which the Company generally owns a 1% general partnership interest in all the Clinic Partnerships. The Company’s limited partnership interests generally range from 65% to 75% (the range is 10% - 99%) in the Clinic Partnerships. The managing therapist of each clinic owns, directly or indirectly, the remaining limited partnership interest in most of the clinics (hereinafter referred to as “Clinic Partnerships”). Some of the Clinic Partnerships serve as management services organizations which manage and provide staffing and a variety of administrative services to physical therapy provider entities in which the Company does not have an ownership interest. These Clinic Partnerships similarly are owned collectively by the Company and one or more physical therapists who are involved in the management of the operations. To a lesser extent, the Company operates some clinics, through wholly-owned subsidiaries (hereinafter referred to as “Wholly-Owned Facilities”). The Company continues to seek to attract for employment physical therapists who have established relationships with physicians and other referral sources, by offering these therapists a competitive salary and incentives based on the profitability of the clinic that they manage. For multi-site clinic practices in which a controlling interest is acquired by the Company, the prior owners typically continue on as employees to manage the clinic operations, retain a non-controlling ownership interest in the clinics and receive a competitive salary for managing the clinic operations. In addition, the Company has developed satellite clinic facilities as part of existing Clinic Partnerships and Wholly-Owned Facilities, with the result that a substantial number of Clinic Partnerships and Wholly-Owned Facilities operate more than one clinic location. Clinic Partnerships For non-acquired Clinic Partnerships, the earnings and liabilities attributable to the non-controlling interests, typically owned by the managing therapist, directly or indirectly, are recorded within the balance sheets and income statements as non-controlling interest—permanent equity. For acquired Clinic Partnerships with redeemable non-controlling interests, the earnings attributable to the redeemable non-controlling interests are recorded within the consolidated balance sheets and income statements as redeemable non-controlling interest—temporary equity. Wholly-Owned Facilities For Wholly-Owned Facilities with profit sharing arrangements, an appropriate accrual is recorded for the amount of profit sharing due the clinic partners/directors. The amount is expensed as compensation and included in clinic operating costs—salaries and related costs. The respective liability is included in current liabilities—accrued expenses on the consolidated balance sheets. Industrial Injury Prevention Services Services provided in the IIP segment include onsite injury prevention and rehabilitation, performance optimization, post offer employment testing, functional capacity evaluations, and ergonomic assessments. The majority of these services are contracted with and paid for directly by employers, including a number of Fortune 500 companies. Other clients include large insurers and their contractors. The Company performs these services through Industrial Sports Medicine Professionals, consisting primarily of specialized certified athletic trainers. Segment Financials The Company, including its chief operating decision maker, the Chief Executive Officer, uses gross profit in its budget-to-actual, forecasting, and other analytical processes to assess segment performance and allocate resources. The Company has provided additional information regarding its reportable segments which contributes to the understanding of the Company and provides useful information.
|  | For the Year Ended |
|  | December 31, 2024 |  |  | December 31, 2023 |  |  | December 31, 2022 |
|  | (In thousands) |
Net revenue: |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 574,433 |  |  | $ | 526,548 |  |  | $ | 476,092 |
Industrial injury prevention services |  |  | 96,912 |  |  |  | 78,254 |  |  |  | 77,052 |
Total Company |  | $ | 671,345 |  |  | $ | 604,802 |  |  | $ | 553,144 |
Operating Costs: |  |  |  |  |  |  |  |  |  |  |  |
Salaries and related costs: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 337,466 |  |  | $ | 302,765 |  |  | $ | 272,360 |
Industrial injury prevention services |  |  | 61,928 |  |  |  | 50,625 |  |  |  | 46,831 |
Total salaries and related costs |  | $ | 399,394 |  |  | $ | 353,390 |  |  | $ | 319,191 |
Rent supplies, contract labor and other: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 105,019 |  |  | $ | 97,873 |  |  | $ | 88,523 |
Industrial injury prevention services |  |  | 13,891 |  |  |  | 10,723 |  |  |  | 13,847 |
Total rent, supplies, contract labor and other |  | $ | 118,910 |  |  | $ | 108,596 |  |  | $ | 102,370 |
Depreciation and amortization: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 16,741 |  |  | $ | 14,542 |  |  | $ | 13,563 |
Industrial injury prevention services |  |  | 1,112 |  |  |  | 418 |  |  |  | 376 |
Total depreciation and amortization |  | $ | 17,853 |  |  | $ | 14,960 |  |  | $ | 13,939 |
Provision for credit losses: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 6,904 |  |  | $ | 6,129 |  |  | $ | 5,517 |
Industrial injury prevention services |  |  | 8 |  |  |  | 43 |  |  |  | 31 |
Total provision for credit losses |  | $ | 6,912 |  |  | $ | 6,172 |  |  | $ | 5,548 |
Clinic closure costs: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 4,355 |  |  | $ | 175 |  |  | $ | 72 |
Industrial injury prevention services |  |  | - |  |  |  | - |  |  |  | - |
Total clinic closure costs |  | $ | 4,355 |  |  | $ | 175 |  |  | $ | 72 |
Total Company |  | $ | 547,424 |  |  | $ | 483,293 |  |  | $ | 441,120 |
Gross profit: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 103,948 |  |  | $ | 105,064 |  |  | $ | 96,057 |
Industrial injury prevention services |  |  | 19,973 |  |  |  | 16,445 |  |  |  | 15,967 |
Total Company |  | $ | 123,921 |  |  | $ | 121,509 |  |  | $ | 112,024 |
Impairment of goodwill and other intangible assets |  |  |  |  |  |  |  |  |  |  |  |
Industrial injury prevention services |  | $ | - |  |  | $ | 17,495 |  |  | $ | 9,112 |
Total impairment of goodwill and other intangible assets |  | $ | - |  |  | $ | 17,495 |  |  | $ | 9,112 |
Impairment of assets held for sale |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 2,418 |  |  | $ | - |  |  | $ | - |
Total impairment of assets held for sale |  | $ | 2,418 |  |  | $ | - |  |  | $ | - |
Unallocated amounts |  |  |  |  |  |  |  |  |  |  |  |
Corporate office costs |  | $ | 58,290 |  |  | $ | 51,953 |  |  | $ | 46,111 |
Interest expense, debt and other |  |  | 8,015 |  |  |  | 9,303 |  |  |  | 5,779 |
Interest income from investments |  |  | (3,941 | ) |  |  | (3,774 | ) |  |  | - |
Change in fair value of contingent earn-out consideration |  |  | 219 |  |  |  | 1,550 |  |  |  | (2,520 | )
Change in revaluation of put-right liability |  |  | 82 |  |  |  | (2,582 | ) |  |  | 5 |
Equity in earnings of unconsolidated affiliate |  |  | (1,014 | ) |  |  | (955 | ) |  |  | (1,175 | )
Relief Funds |  |  | - |  |  |  | (467 | ) |  |  | - |
Other |  |  | (357 | ) |  |  | (390 | ) |  |  | (859 | )
Total unallocated amounts |  | $ | 61,294 |  |  | $ | 54,638 |  |  | $ | 47,341 |
Income before taxes |  | $ | 60,209 |  |  | $ | 49,376 |  |  | $ | 55,571 |
Assets: |  |  |  |  |  |  |  |  |  |  |  |
Goodwill: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  | $ | 595,519 |  |  | $ | 437,413 |  |  | $ | 408,705 |
Industrial injury prevention services |  |  | 71,633 |  |  |  | 72,158 |  |  |  | 85,396 |
Total goodwill |  | $ | 667,152 |  |  | $ | 509,571 |  |  | $ | 494,101 |
All other assets: |  |  |  |  |  |  |  |  |  |  |  |
Physical therapy operations |  |  | 452,905 |  |  | $ | 398,272 |  |  | $ | 263,131 |
Industrial injury prevention services |  |  | 47,410 |  |  |  | 89,395 |  |  |  | 100,922 |
Total all other assets |  |  | 500,315 |  |  |  | 487,667 |  |  |  | 364,053 |
Total Assets |  | $ | 1,167,467 |  |  | $ | 997,238 |  |  | $ | 858,154 |

X
- References No definition available. + Details
Name: | us-gaap_SegmentReportingAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for reporting segments including data and tables. Reportable segments include those that meet any of the following quantitative thresholds a) it's reported revenue, including sales to external customers and intersegment sales or transfers is 10 percent or more of the combined revenue, internal and external, of all operating segments b) the absolute amount of its reported profit or loss is 10 percent or more of the greater, in absolute amount of 1) the combined reported profit of all operating segments that did not report a loss or 2) the combined reported loss of all operating segments that did report a loss c) its assets are 10 percent or more of the combined assets of all operating segments. + References Reference 1: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 48 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-48 Reference 2: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (f) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 3: http://www.xbrl.org/2003/role/disclosureRef -Topic 270 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 1 -Subparagraph (i) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482964/270-10-50-1 Reference 4: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (ee) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 5: http://fasb.org/us-gaap/role/ref/otherTransitionRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 Reference 6: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 7: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (c) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 8: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 9: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 10: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 54 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-54 Reference 11: http://www.xbrl.org/2003/role/exampleRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 55 -Paragraph 47 -Subparagraph (d) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482785/280-10-55-47 Reference 12: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 22 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-22 Reference 13: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 31 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-31 Reference 14: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 34 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-34 Reference 15: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26C -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26C Reference 16: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26B -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26B Reference 17: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 15 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-15 Reference 18: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 42 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-42 Reference 19: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 40 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-40 Reference 20: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/280/tableOfContent Reference 21: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 26 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-26 Reference 22: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 41 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-41 Reference 23: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (a) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 24: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 21 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-21 Reference 25: http://www.xbrl.org/2003/role/disclosureRef -Topic 280 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 32 -Subparagraph (e) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482810/280-10-50-32 + Details
Name: | us-gaap_SegmentReportingDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration