EX-99.3 6 cross993.htm FINANCIALS United States Securities and Exchange Commission Edgar Filing

EXHIBIT 99.3








MDA HOLDINGS, INC. AND

SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS

For the Six Month Periods Ended June 30, 2008 and 2007






MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED FINANCIAL STATEMENTS

TABLE OF CONTENTS

 

 

 

 

 

Page(s)

 

 

 

 

 

 

Consolidated Financial Statements:

 

 

 

 

 

Consolidated Balance Sheets as of June 30, 2008 and  
December 31, 2007

 

1-2

 

 

 

Consolidated Statements of Income for the Six Months Ended
June 30, 2008 and 2007

 

3

 

 

 

Consolidated Statements of Changes in Shareholders’ Equity
for the period from January 1, 2008 to June 30, 2008 and
the Year Ended December 31, 2007

 

4

 

 

 

Consolidated Statements of Cash Flows for the Six Months Ended
June 30, 2008 and 2007

 

5

 

 

 

Notes to Consolidated Financial Statements (Unaudited)

 

7-14

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 






MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

June 30,

2008

 

December 31,

2007

 

Current Assets:

     

 

 

     

 

 

 

Cash

 

$

6,859,144

 

$

10,411,543

 

Restricted cash

 

 

5,000,000

 

 

5,000,000

 

Receivables:

 

 

 

 

 

 

 

Trade - net of allowance of $1,042,003, $798,172

 

 

16,525,325

 

 

12,777,565

 

Unbilled receivables

 

 

7,007,855

 

 

6,610,711

 

Due from employees

 

 

4,377

 

 

29,229

 

Other

 

 

23,258

 

 

88,216

 

Prepaid expenses

 

 

2,323,688

 

 

152,826

 

Income tax receivable

 

 

 

 

7,094

 

 

 

 

 

 

 

 

 

Total Current Assets

 

 

37,743,647

 

 

35,077,184

 

 

 

 

 

 

 

 

 

Property and Equipment, at cost:

 

 

 

 

 

 

 

Furniture and equipment

 

 

1,075,980

 

 

1,043,183

 

Leasehold improvements

 

 

369,487

 

 

354,468

 

Computers and software

 

 

4,159,368

 

 

2,279,830

 

WIP - Internally developed software

 

 

 

 

894,192

 

 

 

 

5,604,835

 

 

4,571,673

 

Less accumulated depreciation and amortization

 

 

(2,215,680

)

 

(1,839,232

)

 

 

 

 

 

 

 

 

Net Property and Equipment

 

 

3,389,155

 

 

2,732,441

 

 

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

 

 

Deposits

 

 

27,742

 

 

27,742

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Assets

 

$

41,160,544

 

$

37,837,367

 




See accompanying notes to the consolidated financial statements.


1




MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(UNAUDITED)

 

 

 

Liabilities and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

June 30,

2008

 

December 31,

2007

 

Current Liabilities:

     

 

 

     

 

 

 

Bank overdraft

 

$

3,021,226

 

$

1,936,605

 

Accounts payable

 

 

1,061,203

 

 

963,431

 

Accrued provider payroll

 

 

4,287,374

 

 

3,582,464

 

Accrued commissions, bonuses and vacation

 

 

2,457,774

 

 

2,259,990

 

Accrued income taxes

 

 

 

 

5,851

 

Outstanding claims reserve

 

 

955,983

 

 

558,970

 

IBNR reserve

 

 

6,931,284

 

 

6,382,395

 

Other accrued liabilities

 

 

551,095

 

 

681,510

 

Redemption notes - current portion

 

 

213,592

 

 

186,570

 

Term notes - current portion

 

 

412,973

 

 

112,729

 

ESOP notes - current portion

 

 

1,048,625

 

 

915,326

 

 

 

 

 

 

 

 

 

Total Current Liabilities

 

 

20,941,129

 

 

17,585,841

 

 

 

 

 

 

 

 

 

Long-Term Liabilities:

 

 

 

 

 

 

 

Accrued incentive

 

 

5,083,787

 

 

1,409,386

 

Redemption notes, net of current portion

 

 

5,096,060

 

 

5,205,249

 

Term notes, net of current portion

 

 

513,093

 

 

3,887,271

 

ESOP notes, net of current portion

 

 

27,511,699

 

 

28,131,601

 

 

 

 

 

 

 

 

 

Total Long-Term Liabilities

 

 

38,204,639

 

 

38,633,507

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

59,145,768

 

 

56,219,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders' Equity:

 

 

 

 

 

 

 

Common stock, no par value; 100,000,000 authorized;
402,607 shares issued and outstanding

 

 

 

 

 

Retained earnings

 

 

9,795,627

 

 

9,398,870

 

Contra equity - unearned ESOP shares

 

 

(27,780,851

)

 

(27,780,851

)

 

 

 

 

 

 

 

 

Total Shareholders' Equity

 

 

(17,985,224

)

 

(18,381,981

)

 

 

 

 

 

 

 

 

Total Liabilities and Shareholders’ Equity

 

$

41,160,544

 

$

37,837,637

 




See accompanying notes to the consolidated financial statements.


2




MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME

(UNAUDITED)

 

 

 

 

 

Six Months Ended

 

 

 

June 30,

2008

 

June 30,

2007

 

 

 

 

 

 

 

 

 

Sales

     

$

84,714,849

     

$

77,500,046

 

 

 

 

 

 

 

 

 

Cost of services

 

 

63,201,552

 

 

58,024,497

 

 

 

 

 

 

 

 

 

Gross profit

 

 

21,513,297

 

 

19,475,549

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Selling, general and administrative expenses

 

 

19,299,671

 

 

13,643,498

 

ESOP administrative expenses

 

 

396,061

 

 

90,031

 

ESOP compensation expense

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

 

1,817,565

 

 

5,742,020

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

Interest income

 

 

243,961

 

 

306,637

 

Interest expense

 

 

(1,654,565

)

 

(1,801,100

)

Miscellaneous

 

 

141,087

 

 

122,215

 

 

 

 

 

 

 

 

 

Total other income (expense)

 

 

(1,269,517

)

 

(1,372,248

)

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

 

548,048

 

 

4,369,772

 

 

 

 

 

 

 

 

 

Income tax (expense) benefit:

 

 

 

 

 

 

 

Current

 

 

(151,291

)

 

(264,681

)

Deferred

 

 

 

 

 

 

 

 

 

 

 

 

 

Total income tax (expense) benefit

 

 

(151,291

)

 

(264,681

)

 

 

 

 

 

 

 

 

Income from continuing operations

 

 

396,757

 

 

4,105,091

 

 

 

 

 

 

 

 

 

Discontinued operations:

 

 

 

 

 

 

 

Loss from operations of discontinued component

 

 

 

 

(326,467

)

 

 

 

 

 

 

 

 

Net income

 

$

396,757

 

$

3,778,624

 




See accompanying notes to the consolidated financial statements.


3




MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common
Stock

 

Additional
Paid-in
Capital

 

Retained
Earnings

 

Unearned
ESOP Shares

 

Total

 

 

 

 

 

     

 

 

     

 

 

     

 

 

     

 

 

 

Balance, December 31, 2006

     

$

 

$

     

$

4,491,517

 

$

(29,657,659

)

$

(25,166,142

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Release of ESOP shares

 

 

 

 

 

 

104,540

 

 

1,876,808

 

 

1,981,348

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

4,802,813

 

 

 

 

4,802,813

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, December 31, 2007

 

 

 

 

 

 

9,398,870

 

 

(27,780,851

)

 

(18,381,981

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Release of ESOP shares

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

 

 

 

396,757

 

 

 

 

396,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, June 30, 2008

 

$

 

$

 

$

9,795,627

 

$

(27,780,851

)

$

(17,985,224

)





See accompanying notes to the consolidated financial statements.


4




MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

Six Months Ended

 

 

 

June 30,

2008

 

June 30,
2007

 

 

 

 

 

 

 

 

 

Cash Flows from Operating Activities:

     

 

 

     

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

396,757

 

$

3,778,624

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income
to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

376,448

 

 

177,012

 

Non-cash ESOP expense

 

 

 

 

 

Deferred income taxes

 

 

 

 

 

 

 

 

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Restricted cash and cash equivalents

 

 

 

 

 

Receivables

 

 

(4,055,094

)

 

190,006

 

Prepaids

 

 

(2,170,862

)

 

1,031,653

 

Income tax receivable

 

 

7,094

 

 

251,074

 

Accounts payable

 

 

97,772

 

 

(528,144

)

Bank overdraft

 

 

1,084,621

 

 

(367,322

)

Accrued provider payroll

 

 

704,910

 

 

(401,173

)

Accrued commissions, bonuses, and vacation

 

 

197,784

 

 

(508,626

)

Losses payable

 

 

 

 

 

Other accrued liabilities

 

 

(130,416

)

 

654,338

 

Accrued PSP

 

 

3,674,401

 

 

704,714

 

Accrued income taxes

 

 

(5,851

)

 

(55,610

)

Outstanding claims reserve

 

 

397,013

 

 

454,131

 

IBNR Reserve

 

 

548,889

 

 

359,551

 

 

 

 

 

 

 

 

 

Total adjustments to net income

 

 

726,709

 

 

1,961,604

 

 

 

 

 

 

 

 

 

Net cash provided by operating activities

 

 

1,123,466

 

 

5,740,228

 

 

 

 

 

 

 

 

 

Cash Flows from Investing Activities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Purchase of property, equipment and software

 

 

(1,033,162

)

 

(623,444

)

 

 

 

 

 

 

 

 

Net cash used in investing activities

 

 

(1,033,162

)

 

(623,444

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Continued on next page

 

 

 

 

 

 

 




See accompanying notes to the consolidated financial statements.


5




MDA HOLDINGS, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended

 

 

 

June 30,

2008

 

June 30,

2007

 

Cash Flows from Financing Activities:

     

 

 

     

 

 

 

Term note repayments

 

 

(3,073,934

)

 

 

Principal payments on ESOP notes payable

 

 

(486,603

)

 

(800,000

)

Principal payments on redemption notes payable

 

 

(82,167

)

 

(797,847

)

 

 

 

 

 

 

 

 

Net cash used in financing activities

 

 

(3,642,704

)

 

(1,597,847

)

 

 

 

 

 

 

 

 

Net (decrease) increase in cash

 

 

(3,552,400

)

 

3,518,937

 

 

 

 

 

 

 

 

 

Cash at beginning of year

 

 

10,411,543

 

 

3,210,550

 

 

 

 

 

 

 

 

 

Cash at end of year

 

$

6,859,143

 

$

6,729,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosures:

 

 

 

 

 

 

 

Interest paid in cash

 

$

1,654,565

 

$

1,801,100

 

Income taxes paid in cash

 

$

144,197

 

$

69,217

 





See accompanying notes to the consolidated financial statements.


6






MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 



1)

Summary of Significant Accounting Policies:


Organization and Purpose

MDA Holdings, Inc. and Subsidiaries (the “Company”) is primarily engaged in providing staffing solutions to the healthcare community throughout the United States. The Company is also engaged in credentialing and licensing services and provides medical professional liability insurance to the Company through Jamestown Indemnity, LTD, (the “Captive”).

Principles of Consolidation

The accompanying financial statements include the accounts of all wholly-owned subsidiaries after elimination of all significant intercompany items and transactions. The affiliated companies included within the consolidated financial statements and their related business activities are as follows:

Medical Doctors Associates, Inc.

Medical Doctors Associates, Inc. provides locum tenens and permanent physician staffing solutions to the healthcare community throughout the United States.

Allied Health Group, Inc.

Allied Health Group, Inc. (“AHG”) services health care clients with staffing needs in the mid-level or allied health care provider role (Physician Assistants, Nurse Practitioners, Physical Therapist, and Occupational Therapist) on a temporary and permanent basis.

Credent Verification and Licensing, Inc.

Credent is a national, full-service Credentials Verification Organization (CVO) specializing in credentialing and licensing services. The Company discontinued the credentialing and licensing activities to external customers of Credent during 2007. See Note 13.

Jamestown Indemnity, LTD

In April 2005, the Company incorporated Caduceus Ltd. (the “Captive”) under the Companies Law of the Cayman Islands. Subsequently, in August 2005, the Captive was renamed Jamestown Indemnity, LTD and in September 2005 obtained an unrestricted Class “B” Insurer’s License, subject to the provisions of the Cayman Islands Insurance Law. The Captive provides medical professional liability reinsurance, which follows the fortunes of an underlying insurance policy of the Company and its subsidiaries for medical professional liability insurance reinsurance. In most States, the underlying policy has a deductible of the first $500,000 of each occurrence, inclusive of defense costs, and the Company reinsures that risk with the



7



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




1)

Significant Accounting Policies (Continued):

Captive. The Captive’s reinsurance policy is a deductible buy-back reinsurance policy covering the deductible element of the Company’s insurance. The reinsurance policy covers the period from April 1, 2006 to April 1, 2007, the period from April 1, 2007 to April 1, 2008, and the period April 1, 2008 to April 1, 2009.

Basis of Accounting

Assets and liabilities are recorded and revenues and expenses are recognized on the accrual basis of accounting.

Use of Estimates

The preparation of financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Cash and Cash Equivalents

The Company considers all instruments with an original maturity of three months or less to be cash equivalents. Accounts are insured by the Federal Deposit Insurance Corporation up to $100,000. At June 30, 2008 and December 31, 2007, amounts on deposit exceeded federally insured limits by $1,283,489 and $5,681,190 respectively.

Receivables

The Company provides an allowance for doubtful collections that is based upon review of outstanding receivables, historical collection information, and existing economic conditions. Trade receivables are due 30 days after issuance of the invoice. Receivables past due more than 120 days are considered delinquent. Delinquent receivables are written off based on individual credit evaluation and specific circumstances of the customer.

Property and Equipment

Property and equipment are recorded at cost. The capitalization threshold is $1,000. Depreciation is computed using the straight-line method over the estimated useful lives of the assets which range from three to seven years. Leasehold improvements are amortized over the lesser of the remaining lease terms or the service lives of the improvements using the straight-line method. Costs incurred in the development of software to be used in operations have been capitalized as work in process (WIP) and will be depreciated over the useful life of the internally developed software as the discrete projects come online. Depreciation expense for the periods ended June 30, 2008 and 2007 was $376,448 and $177,012, respectively.



8



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




1)

Significant Accounting Policies (Continued):

Provisions for Insurance Loss

The Captive provides medical professional liability reinsurance, the nature of which produces an inherent difficulty in quantifying the ultimate cost of settlement of losses which may result from claims on the Company.

The provision for outstanding losses includes an amount for outstanding claims determined from reports and individual cases and an amount based upon estimates by the directors and management for losses incurred but not reported. Such liabilities are necessarily based on estimates and the ultimate cost may be in excess of, or less than, the amounts provided. The methods of making such estimates and for establishing the resulting provision are continually reviewed and any resulting adjustments are reflected in earnings at the time the adjustments are known.

The Company’s liability for losses is ultimately based on management’s expectations of future events, supported by an actuarial review. It is reasonably possible that the expectations associated with these amounts could change in the near term (i.e., within one year) and that the effect of such changes could be material to the financial statements.

Income Taxes

Effective January 1, 2006, the Company elected to be taxed under the provisions of Subchapter S of the Internal Revenue Code and similar state statutes. Under those provisions, the shareholder is responsible for individual income taxes on the Company’s taxable income or loss. Certain states do not recognize this election. Tax expense reflected in the financial statements is for amounts due in those states.




9



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




2)

Restricted Cash

Under the terms of the Company’s reinsurance policy it is required to guarantee the payment of claims to its insured party’s primary medical malpractice insurance carrier via a letter of credit. The value of this letter of credit amounted to $5,000,000 at June 30, 2008 and December 31, 2007, which is secured against cash held by the Captive in a restricted account.

3)

Outstanding Loss Reserves

 

 

June 30,

2008

 

December 31,

2007

 

Provision for losses incurred:

 

 

 

 

 

 

 

Outstanding case reserves

 

$

955,983

     

$

558,970

 

Incurred but not reported reserve

 

 

6,931,284

 

 

6,382,395

 

 

 

 

 

 

 

 

 

 

 

$

7,887,267

 

$

6,941,365

 

 

Activity for the outstanding loss provision is summarized as follows:

 

 

 

 

 

 

 

 

Balance at beginning of year

 

$

6,941,365

 

$

5,085,693

 

 

 

 

 

 

 

 

 

Incurred related to:

 

 

 

 

 

 

 

Current period

 

 

868,515

 

 

2,215,074

 

Prior period

 

 

239,741

 

 

298,087

 

 

 

 

1,108,256

 

 

2,423,161

 

Paid related to:

 

 

 

 

 

 

 

Current period

 

 

 

 

(58,321

)

Prior Period

 

 

(162,354

)

 

(509,168

)

 

 

 

(162,354

)

 

(567,489

)

 

 

 

 

 

 

 

 

 

 

$

7,887,267

 

$

6,941,365

 




10



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




4)

Line of Credit

Effective November 1, 2005, the Company entered into a financing arrangement with a financial institution which provided a $10,000,000 revolving line of credit with interest at the Prime Rate or LIBOR plus 2.25%. Additionally, the Company was required to pay a Commitment Fee in the amount of three eighths of one percent (.375%) of the daily unused facility. The borrowings are in a first priority position over other debt and are collateralized by ESOP pledged shares and all assets of MDA Holdings, Inc., Medical Doctors Associates, Inc., Allied Health Group, Inc., and Credent, Inc. The Company is required to maintain financial covenants and was in compliance with these covenants as of June 30, 2008 and December 31, 2007, respectively. The initial term of the agreement is for a three year period commencing November 1, 2005.

The prime rate at June 30, 2008 and December 31, 2007 was 5.00% and 7.25%, respectively. There was no outstanding balance on the line of credit at June 30, 2008 and December 31, 2007, respectively.

5)

Long-Term Liabilities

The Company has several Stock Redemption and ESOP term notes payable outstanding at June 30, 2008 and December 31, 2007.  Additionally, the Company has an unsecured term note payable outstanding at June 30, 2008 and December 31, 2007. These notes bear interest at 9%. The redemption notes have maturities ranging from May 1, 2018 to January 1, 2027. The ESOP and term notes mature in 2023. Scheduled future principal repayments on these notes as of June 30, 2008 are as follows:

 

 

Redemption
Notes

 

ESOP Notes

 

Term Note

 

2008

     

$

104,403

     

$

428,723

     

$

201,858

 

2009

 

 

223,386

 

 

1,096,706

 

 

431,909

 

2010

 

 

244,341

 

 

1,199,586

 

 

292,299

 

2011

 

 

267,262

 

 

1,312,114

 

 

 

2012

 

 

292,333

 

 

1,435,199

 

 

 

2013 – 2017

 

 

1,928,212

 

 

9,466,509

 

 

 

2018 - 2022

 

 

1,087,887

 

 

12,212,006

 

 

 

2023 - 2027

 

 

1,161,828

 

 

1,409,481

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

$

5,309,652

 

$

28,560,324

 

$

926,066

 


6)

Operating Lease Commitments

The Company leases office space and equipment under non-cancelable agreements accounted for as operating leases. The following is a schedule of future minimum rental payments under operating leases as of June 30, 2008:



11



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




6)

Operating Lease Commitments (Continued)

Year Ended December 31,

     

 

 

2008

 

$

502,312

2009

 

 

973,886

2010

 

 

655,727

2011

 

 

622,324

2012

 

 

562,646

2013 and thereafter

 

 

350,000

 

 

$

3,666,895


Future minimum rental payments include payments under a lease with an entity partially owned by a former shareholder which expires February 28, 2014. Rental expense under this operating lease amounted to $150,000 for the periods ended June 30, 2008 and 2007. Total rental expense under all operating leases amounted to $515,395 and $430,829 for the periods ended June 30, 2008 and 2007, respectively.

7)

401(K) Savings Plan

All permanent employees of the Company may participate in a 401(K) savings plan, whereby the employees may elect to make contributions pursuant to a salary reduction agreement upon meeting the age and length of employment requirement. The plan is administered by the Company. Contributions of the Company are made at the discretion of the Board of Directors. The Company contributed $0 and $115,946 to the plan during the periods ended June 30, 2008 and 2007, respectively.

8)

Employee Stock Ownership Plan

The Company sponsors a leveraged employee stock ownership plan (“ESOP”). Employees of the Company and its participating subsidiaries are eligible to participate in the Plan provided they are a "Covered Employee". A Covered Employee is any person employed by MDA Holdings, Inc. or its subsidiaries, with the exception of any employee of Allied Health Group, Inc. who is classified as an allied health care provider actually providing healthcare services. Persons not included in the Company's payroll records (i.e. Independent contracting leased employees) are not considered Covered Employees. Effective January 1, 2006, eligible participants must have attained 21 years of age and completed six months of service. Employees vest after completion of three years of service for employees terminating on or after January 1, 2007. A year of service is a calendar year of at least 1,000 hours of service. Service on and after January 1, 2004, will be included in each employees vesting schedule.

















12



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 



8)

Employee Stock Ownership Plan (Continued)

During 2005, the ESOP purchased 402,607 shares of common stock from the shareholders of the Company. The transaction was financed by cash and term notes to the shareholders from the ESOP and guaranteed by the Company. The Company accounts for these ESOP shares in accordance with Statement of Position 93-6. The debt of the ESOP is recorded as debt and the shares pledged as collateral are reported as unearned ESOP shares in the Balance Sheet of the Company. As shares are released from collateral, the Company reports compensation expense equal to the current market price of the shares, and the shares become outstanding. Dividends on allocated ESOP shares are recorded as a reduction of retained earnings; dividends on unallocated ESOP shares are recorded as a reduction of debt and accrued interest. As of June 30, 2008 and December 31, 2007, 287,729 shares remained unallocated. The Company’s stock was estimated to have a value at June 30, 2008 and December 31, 2007 of $105.00 and of $101.68 per share, respectively.

9)

Stock Redemption

Effective November 11, 2005, the Company redeemed 97,393 shares of treasury stock from its shareholders for a total purchase price of $9,403,489 by entering into term notes. The notes bear interest at 9% and have maturities ranging from May 1, 2018 to January 1, 2027.

10)

Advertising Costs

The Company incurs advertising costs related to physician placements. These costs are expensed as incurred. Total advertising costs for the periods ended June 30, 2008 and 2007 were $184,334 and $128,193, respectively.

11)

Concentration of Risk

The Company’s financial instruments that are exposed to concentrations of credit risk consist primarily of cash and cash equivalents and trade accounts receivable. The Company places its cash and temporary cash investments with high quality credit institutions. The Company routinely assesses the financial strength of its customers and, as a consequence, believes that its trade accounts receivable credit risk exposure is limited.

12)

Income Taxes

Income tax benefit (expense) is comprised of the following components:


 

 

2008

 

2007

 

Current:

     

 

 

     

 

 

 

Current Federal Income Tax

 

$

 

$

 

Current State Income Tax

 

 

151,291

 

 

264,681

 

 

 

 

151,291

 

 

264,681

 

Deferred Federal & State Income tax

 

 

 

 

 

 

 

$

151,291

 

$

264,681

 





13



MDA HOLDINGS, INC. AND SUBSIDIARIES

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

For the Six Months Ended June 30, 2008 and 2007

 

 




13)

Discontinued Operations

During 2007, certain operations were discontinued within Credent related to licensing and credentialing services. Revenues for the discontinued operations for the period ended June 30, 2007 totaled $364,665 ($278,290 after eliminations). It is not anticipated that any assets will be disposed of or impaired relative to the discontinued operations.

14)

Performance Share Plan

On October 1, 2005 the Company adopted a performance share plan designed to retain designated key employees of the Company and its Subsidiaries. The maximum aggregate award available to the employee group under the plan would be the issuance of 23,151 of performance shares. A performance share is one synthetic equity unit with a value equal to the fair market value of one share of Company stock held by the MDA Holdings, Inc. ESOP Plan.

Additionally, on January 1, 2007 the Company adopted the 2007 Tier II Performance Share Plan. The maximum aggregate award available to the employee group under this plan would be the issuance of 15,000 of performance shares. A performance share is one synthetic equity unit with a value equal to the fair market value of one share of Company stock held by the MDA Holdings, Inc. ESOP Plan.

Financial performance goals were established and the performance periods to which the award relates begin January 1, 2006 and January 1, 2007. Performance shares would be eligible for vesting at the rate of 20 percent for such performance period based on rolling three-year performance periods (with the exception that the first performance period is composed of two years) beginning January 1, 2006 and ending December 31, 2011 unless other arrangements have been agreed to in individual award agreements.

Subject to certain provisions, any earned and vested performance shares will be converted to a cash amount, based on the fair market value of company stock as of the date of the participant’s termination of service. 20 percent of all converted performance shares will be paid on or as soon as practicable after the May 1st which follows the date of conversion. The remaining 80 percent will be paid in 20 percent installments on the successive anniversaries of the date on which the first installment is paid. In the event of a change in control, all vested and unvested performance shares will be paid, in a single sum in cash, on the date on which the change in control occurs.

At June 30, 2008 and 2007 the accrued liability for vested share units and compensation cost were $3,674,359 and $704,714.

15)

Subsequent Event

On September 9, 2008, substantially all of the assets of the Company and all of the outstanding stock of the Captive were transferred from MDA Holdings, Inc. (formerly known as Medical Doctors Associates, Inc.) to StoneCo H, Inc. StoneCo H Inc. was subsequently renamed MDA Holdings, Inc. MDA Holdings, Inc. is 100% owned by the new ultimate parent, Cross Country Healthcare, Inc.




14