XML 17 R8.htm IDEA: XBRL DOCUMENT  v2.3.0.11
NOTE 2 - SUPPLEMENTAL GUARANTOR INFORMATION
6 Months Ended
Jun. 30, 2011
Guarantor Obligations, Related Party Disclosure
NOTE 2 — SUPPLEMENTAL GUARANTOR INFORMATION

The following tables present condensed consolidating financial information for: (a) RadNet, Inc. (the “Parent”) on a stand-alone basis as a guarantor of the senior secured term loan due 2016 and the senior notes due 2018 ; (b) Radnet Management, Inc., the subsidiary issuer (the “Subsidiary Issuer”) of the senior secured term loan due 2016 and the senior notes due 2018; (c) on a combined basis, the guarantor subsidiaries (the “Guarantor Subsidiaries”) of the senior secured term loan due 2016 and the senior notes due 2018, which include all other 100% owned subsidiaries of the Subsidiary Issuer; (d) on a combined basis, the non-guarantor subsidiaries, which include joint venture partnerships of which the Subsidiary Issuer holds investments of 50% or greater, as well as BRMG, which we consolidate as a variable interest entity. Separate financial statements of the Subsidiary Issuer or the Guarantor Subsidiaries are not presented because the guarantee by the Parent and each Guarantor Subsidiary is full and unconditional, joint and several. In lieu thereof, the Parent includes the following:

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
June 30, 2011
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
   
Non-Guarantor
           
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
                                     
ASSETS
                                   
CURRENT ASSETS
                                   
Cash and cash equivalents
  $ -     $ -     $ -     $ 178     $ -     $ 178  
Accounts receivable, net
    -       -       68,670       48,232       -       116,902  
Prepaid expenses and other current assets
    -       8,595       6,382       366       -       15,343  
Total current assets
    -       8,595       75,052       48,776       -       132,423  
PROPERTY AND EQUIPMENT, NET
    -       45,838       149,979       1,952       -       197,769  
OTHER ASSETS
                                               
Goodwill
    -       41,768       107,943       -       -       149,711  
Other intangible assets
    -       94       56,016       -       -       56,110  
Deferred financing costs, net
    -       14,236       -       -       -       14,236  
Investment in subsidiaries
    (77,206 )     232,720       9,291       -       (164,805 )     -  
Investment in joint ventures
    -       -       17,935       -       -       17,935  
Deposits and other
    -       1,550       1,337       -       -       2,887  
Total assets
  $ (77,206 )   $ 344,801     $ 417,553     $ 50,728     $ (164,805 )   $ 571,071  
LIABILITIES AND EQUITY DEFICIT
                                               
CURRENT LIABILITIES
                                               
Intercompany
  $ -     $ (146,964 )   $ 116,521     $ 30,443     $ -     $ -  
Accounts payable and accrued expenses
    -       43,510       41,195       9,881       -       94,586  
Due to affiliates
    -       -       2,357       -       -       2,357  
Deferred revenue
    -       -       1,338       -       -       1,338  
Current portion of notes payable
    -       2,978       2,682       -       -       5,660  
Current portion of deferred rent
    -       432       486       -       -       918  
Obligations under capital leases
    -       4,071       2,642       359       -       7,072  
Total current liabilities
    -       (95,973 )     167,221       40,683       -       111,931  
LONG-TERM LIABILITIES
                                               
Deferred rent, net of current portion
    -       6,977       4,539       -       -       11,516  
Deferred taxes
    -       -       277       -       -       277  
Line of credit
    -       25,700       -       -       -       25,700  
Notes payable, net of current portion
    -       474,881       4,094       -       -       478,975  
Obligations under capital leases, net of current portion
    -       1,978       1,304       615       -       3,897  
Other non-current liabilities
    -       8,444       7,398       -       -       15,842  
Total liabilities
    -       422,007       184,833       41,298       -       648,138  
                                                 
EQUITY DEFICIT
                                               
Total Radnet, Inc.'s equity deficit
    (77,206 )     (77,206 )     232,720       9,291       (164,805 )     (77,206 )
Noncontrolling interests
    -       -       -       139       -       139  
Total equity deficit
    (77,206 )     (77,206 )     232,720       9,430       (164,805 )     (77,067 )
Total liabilities and equity deficit
  $ (77,206 )   $ 344,801     $ 417,553     $ 50,728     $ (164,805 )   $ 571,071  

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
 December 31, 2010
(in thousands)

       
Subsidiary
   
Guarantor
   
Non-Guarantor
             
 
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
                                   
ASSETS
                                 
CURRENT ASSETS
                                 
Cash and cash equivalents
$ -     $ 205     $ -     $ 422     $ -     $ 627  
Accounts receivable, net
  -       -       52,493       43,601       -       96,094  
Prepaid expenses and other current assets
  -       8,481       5,543       280       -       14,304  
Total current assets
  -       8,686       58,036       44,303       -       111,025  
PROPERTY AND EQUIPMENT, NET
  -       46,893       145,770       1,567       -       194,230  
OTHER ASSETS
                                             
Goodwill
  -       41,768       101,585       -       -       143,353  
Other intangible assets
  -       137       57,211       -       -       57,348  
Deferred financing costs, net
  -       15,486       -       -       -       15,486  
Investment in subsidiaries
  (82,530 )     218,393       9,223       -       (145,086 )     -  
Investment in joint ventures
  -       -       15,444       -       -       15,444  
Deposits and other
  -       1,320       1,308       -       -       2,628  
Total assets
$ (82,530 )   $ 332,683     $ 388,577     $ 45,870     $ (145,086 )   $ 539,514  
LIABILITIES AND EQUITY DEFICIT
                                             
CURRENT LIABILITIES
                                             
Intercompany
$ -     $ (133,637 )   $ 107,258     $ 26,379     $ -     $ -  
Accounts payable and accrued expenses
  -       44,450       30,997       7,172       -       82,619  
Due to affiliates
  -       -       1,082       1,893       -       2,975  
Deferred revenue
  -       -       1,568       -       -       1,568  
Current portion of notes payable
  -       3,082       5,136       -       -       8,218  
Current portion of deferred rent
  -       321       424       -       -       745  
Obligations under capital leases
  -       5,640       3,150       349       -       9,139  
Total current liabilities
  -       (80,144 )     149,615       35,793       -       105,264  
LONG-TERM LIABILITIES
                                             
Deferred rent, net of current portion
  -       6,086       4,293       -       -       10,379  
Deferred taxes
  -       -       277       -       -       277  
Notes payable, net of current portion
  -       475,231       6,347       -       -       481,578  
Obligations under capital leases, net of current portion
  -       3,535       1,307       797       -       5,639  
Other non-current liabilities
  -       10,505       8,345       -       -       18,850  
Total liabilities
  -       415,213       170,184       36,590       -       621,987  
                                               
EQUITY DEFICIT
                                             
Total Radnet, Inc.'s equity deficit
  (82,530 )     (82,530 )     218,393       9,223       (145,086 )     (82,530 )
Noncontrolling interests
  -       -       -       57       -       57  
Total equity deficit
  (82,530 )     (82,530 )     218,393       9,280       (145,086 )     (82,473 )
Total liabilities and equity deficit
$ (82,530 )   $ 332,683     $ 388,577     $ 45,870     $ (145,086 )   $ 539,514  

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For The Three Months Ended  June 30, 2011
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
    Non-Guarantor              
   
Parent
 
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
NET REVENUE
  $ -     $ 31,298     $ 107,935     $ 16,398     $ -     $ 155,631  
                                                 
OPERATING EXPENSES
                                               
Operating expenses
    -       27,166       76,877       15,070       -       119,113  
Depreciation and amortization
    -       3,513       10,672       111       -       14,296  
Provision for bad debts
    -       1,154       6,894       700       -       8,748  
Loss (gain) on sale and disposal of equipment
    -       (2,150 )     294       -       -       (1,856 )
Severance costs
    -       120       389       -       -       509  
Total operating expenses
    -       29,803       95,126       15,881       -       140,810  
                                                 
                                                 
INCOME FROM OPERATIONS
    -       1,495       12,809       517       -       14,821  
                                                 
OTHER EXPENSES
                                               
Interest expense
    -       7,601       5,532       17       -       13,150  
Other income
    -       (189 )     -       -       -       (189 )
Total other expenses
    -       7,412       5,532       17       -       12,961  
                                                 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF JOINT VENTURES
    -       (5,917 )     7,277       500       -       1,860  
Provision for income taxes
    -       (18 )     (315 )     (4 )     -       (337 )
Equity in earnings (losses) of consolidated subsidiaries
    3,521       9,456       411       -       (13,388 )     -  
Equity in earnings of joint ventures
    -       -       2,083       -       -       2,083  
NET INCOME
    3,521       3,521       9,456       496       (13,388 )     3,606  
Net income attributable to noncontrolling interests
    -       -       -       85       -       85  
NET INCOME ATTRIBUTABLE TO RADNET, INC.COMMON STOCKHOLDERS
  $ 3,521     $ 3,521     $ 9,456     $ 411     $ (13,388 )   $ 3,521  

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For The Three Months Ended  June 30, 2010
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
   
Non-Guarantor
       
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
NET REVENUE
  $ -     $ 30,528     $ 93,988     $ 14,435     $ -     $ 138,951  
                                                 
OPERATING EXPENSES
                                               
Operating expenses
    -       26,643       65,962       13,600       -       106,205  
Depreciation and amortization
    -       3,465       10,377       34       -       13,876  
Provision for bad debts
    -       1,310       6,526       632       -       8,468  
Loss on sale of equipment
    -       -       51       -       -       51  
Severance costs
    -       283       152       -       -       435  
Total operating expenses
    -       31,701       83,068       14,266       -       129,035  
                                                 
INCOME (LOSS) FROM OPERATIONS
    -       (1,173 )     10,920       169       -       9,916  
                                                 
OTHER EXPENSES
                                               
Interest expense
    -       6,966       5,760       3       -       12,729  
Loss on extinguishment of debt
            9,871       -       -       -       9,871  
Other expenses
    -       1,150       -       -       -       1,150  
Total other expenses
    -       17,987       5,760       3       -       23,750  
                                                 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF JOINT VENTURES
    -       (19,160 )     5,160       166       -       (13,834 )
Benefit from income taxes
    -       -       128       -       -       128  
Equity in earnings (losses) of consolidated subsidiaries
    (11,756 )     7,404       145               4,207       -  
Equity in earnings of joint ventures
    -       -       1,971       -       -       1,971  
NET INCOME (LOSS)
    (11,756 )     (11,756 )     7,404       166       4,207       (11,735 )
Net income attributable to noncontrolling interests
    -       -       -       21       -       21  
NET INCOME (LOSS) ATTRIBUTABLE TO RADNET, INC.COMMON STOCKHOLDERS
  $ (11,756 )   $ (11,756 )   $ 7,404     $ 145     $ 4,207     $ (11,756 )

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For The Six Months Ended June 30, 2011
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
   
Non-Guarantor
             
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
NET REVENUE
  $ -     $ 62,414     $ 207,896     $ 31,538     $ -     $ 301,848  
                                                 
OPERATING EXPENSES
                                               
Operating expenses
    -       53,894       151,989       29,058       -       234,941  
Depreciation and amortization
    -       7,009       20,987       221       -       28,217  
Provision for bad debts
    -       2,145       13,244       1,264       -       16,653  
Loss (gain) on sale and disposal of equipment
    -       (2,063 )     466       -       -       (1,597 )
Severance costs
    -       189       465       -       -       654  
Total operating expenses
    -       61,174       187,151       30,543       -       278,868  
                                                 
INCOME FROM OPERATIONS
    -       1,240       20,745       995       -       22,980  
                                                 
OTHER EXPENSES
                                               
Interest expense
    -       14,920       11,110       35       -       26,065  
Other income
    -       (2,060 )     -       -       -       (2,060 )
Total other expenses
    -       12,860       11,110       35       -       24,005  
                                                 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF JOINT VENTURES
    -       (11,620 )     9,635       960       -       (1,025 )
Provision for income taxes
    -       (31 )     (447 )     (6 )     -       (484 )
Equity in earnings (losses) of consolidated subsidiaries
    2,645       14,296       801               (17,742 )     -  
Equity in earnings of joint ventures
    -       -       4,307       -       -       4,307  
NET INCOME
    2,645       2,645       14,296       954       (17,742 )     2,798  
Net income attributable to noncontrolling interests
    -       -       -       153       -       153  
NET INCOME ATTRIBUTABLE TO RADNET, INC.COMMON STOCKHOLDERS
  $ 2,645     $ 2,645     $ 14,296     $ 801     $ (17,742 )   $ 2,645  

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
For The Six Months Ended  June 30, 2010
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
    Non-Guarantor    
 
       
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
NET REVENUE
  $ -     $ 59,207     $ 175,864     $ 28,058     $ -     $ 263,129  
                                                 
OPERATING EXPENSES
                                               
Operating expenses
    -       52,091       126,389       26,364       -       204,844  
Depreciation and amortization
    -       6,648       20,433       70       -       27,151  
Provision for bad debts
    -       2,607       12,307       1,231       -       16,145  
Loss on sale of equipment
    -       72       83       -       -       155  
Severance costs
    -       365       202       -       -       567  
Total operating expenses
    -       61,783       159,414       27,665       -       248,862  
                                                 
                                                 
INCOME (LOSS) FROM OPERATIONS
    -       (2,576 )     16,450       393       -       14,267  
                                                 
OTHER EXPENSES
                                               
Interest expense
    -       11,084       11,606       6       -       22,696  
Loss on extinguishment of debt
            9,871       -       -       -       9,871  
Other expenses
    -       1,150       -       -       -       1,150  
Total other expenses
    -       22,105       11,606       6       -       33,717  
                                                 
INCOME (LOSS) BEFORE INCOME TAXES AND EQUITY IN EARNINGS OF JOINT VENTURES
    -       (24,681 )     4,844       387       -       (19,450 )
Provision for income taxes
    -       (19 )     (185 )     (2 )     -       (206 )
Equity in earnings (losses) of consolidated subsidiaries
    (15,867 )     8,833       342               6,692       -  
Equity in earnings of joint ventures
    -       -       3,832       -       -       3,832  
NET INCOME (LOSS)
    (15,867 )     (15,867 )     8,833       385       6,692       (15,824 )
Net income attributable to noncontrolling interests
    -       -       -       43       -       43  
NET INCOME (LOSS) ATTRIBUTABLE TO
                                               
RADNET, INC.COMMON STOCKHOLDERS
  $ (15,867 )   $ (15,867 )   $ 8,833     $ 342     $ 6,692     $ (15,867 )

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Six Months Ended  June 30, 2011
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
    Non-Guarantor          
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
CASH FLOWS FROM OPERATING ACTIVITIES
                                               
Net income
  $ 2,645     $ 2,645     $ 14,296     $ 954     $ (17,742 )   $ 2,798  
Adjustments to reconcile net income to net cash provided by (used in) operating activities:
                                               
Depreciation and amortization
    -       7,009       20,987       221       -       28,217  
Provision for bad debts
    -       2,145       13,244       1,264       -       16,653  
Equity in (earnings) loss of consolidated subsidiaries
    (2,645 )     (14,296 )     (801 )     -       17,742       -  
Distributions from consolidated subsidiaries
    -       -       732       -       (732 )     -  
Equity in earnings of joint ventures
    -       -       (4,307 )     -       -       (4,307 )
Distributions from joint ventures
    -       -       3,926       -       -       3,926  
Deferred rent amortization
    -       985       325       -       -       1,310  
Amortization of deferred financing cost
    -       1,467       -       -       -       1,467  
Amortization of bond discount
    -       119       -       -       -       119  
Loss (gain) on sale and disposal of equipment
    -       (2,063 )     466       -       -       (1,597 )
Amortization of cash flow hedge
    -       612       -       -       -       612  
Stock-based compensation
    -       448       1,342       -       -       1,790  
Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in purchase transactions:
                                             
Accounts receivable
    -       -       (27,150 )     (9,315 )     -       (36,465 )
Other current assets
    -       (114 )     (1,163 )     (86 )     -       (1,363 )
Other assets
    -       (230 )     3       -       -       (227 )
Deferred revenue
    -       -       (230 )     -       -       (230 )
Accounts payable and accrued expenses
    -       (14,574 )     16,435       8,303       -       10,164  
Net cash provided by (used in) operating activities
    -       (15,847 )     38,105       1,341       (732 )     22,867  
CASH FLOWS FROM INVESTING ACTIVITIES
                                               
Purchase of imaging facilities
    -       -       (11,529 )     -       -       (11,529 )
Purchase of property and equipment
    -       (5,315 )     (18,989 )     (611 )     -       (24,915 )
Proceeds from insurance claims on damaged equipment
    -       2,151       318       -       -       2,469  
Proceeds from sale of equipment
    -       -       291       -       -       291  
Purchase of equity interest in joint ventures
    -       -       (1,500 )     -       -       (1,500 )
Net cash used in investing activities
    -       (3,164 )     (31,409 )     (611 )     -       (35,184 )
CASH FLOWS FROM FINANCING ACTIVITIES
                                               
Principal payments on notes and leases payable
    -       (3,700 )     (6,731 )     (171 )     -       (10,602 )
Deferred financing costs
    -       (217 )     -       -       -       (217 )
Distributions to noncontrolling interests
    -       -       -       (803 )     732       (71 )
Proceeds from, net of payments, on line of credit
    -       25,700       -       -       -       25,700  
Payments to counterparties of interest rate swaps, net of amounts received
    -       (3,219 )     -       -       -       (3,219 )
Proceeds from issuance of common stock
    -       242       -       -       -       242  
Net cash provided by (used in) financing activities
    -       18,806       (6,731 )     (974 )     732       11,833  
EFFECT OF EXCHANGE RATE CHANGES ON CASH
    -       -       35       -       -       35  
NET DECREASE IN CASH AND CASH EQUIVALENTS
    -       (205 )     -       (244 )     -       (449 )
CASH AND CASH EQUIVALENTS,
beginning of period
    -       205       -       422       -       627  
CASH AND CASH EQUIVALENTS,
end of period
  $ -     $ -     $ -     $ 178     $ -     $ 178  

RADNET, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
For The Six Months Ended June 30, 2010
(in thousands)
(unaudited)

         
Subsidiary
   
Guarantor
    Non-Guarantor    
 
       
   
Parent
   
Issuer
   
Subsidiaries
   
Subsidiaries
   
Eliminations
   
Consolidated
 
CASH FLOWS FROM OPERATING ACTIVITIES
                                   
Net income (loss)
  $ (15,867 )   $ (15,867 )   $ 8,833     $ 385     $ 6,692     $ (15,824 )
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
                                               
Depreciation and amortization
    -       6,648       20,433       70       -       27,151  
Provision for bad debts
    -       2,607       12,307       1,231       -       16,145  
Equity in (earnings) loss of consolidated subsidiaries
    15,867       (8,833 )     (342 )     -       (6,692 )     -  
Distributions from consolidated subsidiaries
    -       -       394       -       (394 )     -  
Equity in earnings of joint ventures
    -       -       (3,832 )     -       -       (3,832 )
Distributions from joint ventures
    -       -       5,758       -       -       5,758  
Deferred rent amortization
    -       892       645       -       -       1,537  
Amortization of deferred financing cost
    -       1,365       -       -       -       1,365  
Amortization of bond discount
    -       51       -       -       -       51  
Loss on sale and disposal of equipment
    -       72       83       -       -       155  
Loss on extinguishment of debt
    -       9,871       -       -       -       9,871  
Stock-based compensation
    -       507       1,520       -       -       2,027  
Changes in operating assets and liabilities, net of assets acquired and liabilities assumed in purchase transactions:
                                             
Accounts receivable
    -       -       (9,873 )     (9,094 )     -       (18,967 )
Other current assets
    -       (2,334 )     (357 )     (299 )     -       (2,990 )
Other assets
    -       968       (1,354 )     -       -       (386 )
Accounts payable and accrued expenses
    -       (23,735 )     15,998       8,172       -       435  
Net cash provided by (used in operating activities
    -       (27,788 )     50,213       465       (394 )     22,496  
CASH FLOWS FROM INVESTING ACTIVITIES
                                               
Purchase of imaging facilities
    -       (1,260 )     (28,549 )     -       -       (29,809 )
Purchase of property and equipment
    -       (5,853 )     (14,945 )     (20 )     -       (20,818 )
Net cash used in investing activities
    -       (7,113 )     (43,494 )     (20 )     -       (50,627 )
CASH FLOWS FROM FINANCING ACTIVITIES
                                               
Principal payments on notes and leases payable
    -       (4,615 )     (6,719 )     -       -       (11,334 )
Repayment of debt
    -       (412,000 )     -       -       -       (412,000 )
Proceeds from borrowings
    -       482,360       -       -       -       482,360  
Deferred financing costs
    -       (17,239 )     -       -       -       (17,239 )
Distributions to noncontrolling interests
    -       -       -       (445 )     394       (51 )
Payments to counterparties of interest rate swaps, net of amounts received
    -       (3,272 )     -       -       -       (3,272 )
Proceeds from issuance of common stock
    -       49       -       -       -       49  
Net cash provided by (used in) financing activities
    -       45,283       (6,719 )     (445 )     394       38,513  
NET INCREASE IN CASH AND CASH EQUIVALENTS
    -       10,382       -       -       -       10,382  
CASH AND CASH EQUIVALENTS,
beginning of period
    -       10,094       -       -       -       10,094  
CASH AND CASH EQUIVALENTS,
end of period
  $ -     $ 20,476     $ -     $ -     $ -     $ 20,476