Attached files

file filename
EX-99.3 - EX-99.3 - Foundation Healthcare, Inc.d70402exv99w3.htm
EX-99.2 - EX-99.2 - Foundation Healthcare, Inc.d70402exv99w2.htm
8-K/A - AMENDMENT TO FORM 8-K - Foundation Healthcare, Inc.d70402e8vkza.htm
EX-99.4 - EX-99.4 - Foundation Healthcare, Inc.d70402exv99w4.htm
Exhibit 99.5
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
     On August 24, 2009, we at Graymark Healthcare, Inc. (the “Company”), completed the purchase of the outstanding stock of somniTech, Inc. and somniCare, Inc. (collectively “Somni”) and on September 14, 2009, we completed the purchase of the outstanding stock of Avastra Eastern Sleep Centers, Inc. (“Eastern”). Somni and Eastern were purchased from AvastraUSA, Inc. and Avastra Sleep Centres Limited. (collectively “Avastra”). Somni provides diagnostic sleep testing services and treatment for sleep disorders at sleep diagnostic centers in Iowa, Kansas, Minnesota, Missouri, Nebraska and South Dakota. Eastern manages sleep diagnostic in Florida and New York. As purchase consideration for Somni, the Company paid Avastra cash of $5.9 million. As purchase consideration for Eastern, the Company paid Avastra cash of $3.2 million and issued Avastra 752,795 shares of our common stock which had a value of $1.5 million.
     The unaudited pro forma condensed combined balance sheet as of September 30, 2009 was prepared as if the acquisitions had occurred on that date and combines the historical consolidated balance sheet of the Company with the unaudited balance sheets of Somni and Eastern as of September 30, 2009. The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2009 and the year ended December 31, 2008 were prepared as if the acquisition had occurred on the first day of the period presented and combines the historical consolidated statements of operations of the Company with the unaudited historical consolidated statements of operations of Somni and Eastern.
     The unaudited pro forma condensed combined financial statements have been prepared for informational purposes only, to show the effect of the combination of the Company, Somni and Eastern on a historical basis. These financial statements do not purport to be indicative of the financial position or results of operations that would have actually occurred had the business combination been in effect at those dates, nor do they project the expected results of operations or financial position for any future period or date.
     The unaudited pro forma condensed combined financial statements do not reflect any adjustments for non-recurring items or anticipated synergies resulting from the acquisition. The purchase price allocation is not finalized, because the Company is still in the process of finalizing our estimates of fair value for property, equipment and intangible assets acquired. Accordingly, the Company has prepared the pro forma adjustments based on assumptions that the Company believes are reasonable but that are subject to change as additional information becomes available and the preliminary purchase price allocation is finalized.

 


 

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
As of September 30, 2009
                                         
            Historical             Pro Forma     Pro Forma  
 
                     
    Graymark     Somni     Eastern     Adjustments     Combined  
                            (Notes 2-4)          
 
                                       
ASSETS
                                       
 
                                       
Cash and cash equivalents
  $ 3,827,346     $ 352,550     $ 105,506     $     $ 4,285,402  
Accounts receivable, net
    9,439,848       1,014,039       805,120             11,259,007  
Inventories
    8,559,861       73,318                   8,633,179  
Other current assets
    474,258       16,361       167,087             657,706  
 
                             
Total current assets
    22,301,313       1,456,268       1,077,713             24,835,294  
 
                                       
Fixed assets, net
    5,059,869       1,035,468       157,109             6,252,446  
Intangible assets, net
    7,701,898                         7,701,898  
Goodwill
    29,694,923       4,930,761       3,657,557             38,283,241  
Other assets
    801,688       132,750                   934,438  
 
                             
Total assets
  $ 65,559,691     $ 7,555,247     $ 4,892,379     $     $ 78,007,317  
 
                             
 
                                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                                       
 
                                       
Liabilities:
                                       
Accounts payable
  $ 3,475,025     $ 77,337     $ 26,585     $     $ 3,578,947  
Accrued liabilities
    4,274,457       199,799       72,271             4,546,527  
Intercompany
    (6,991,001 )     2,218,645       4,772,356              
Short-term debt
    127,500                         127,500  
Current portion of long-term debt
    3,020,175       24,713                   3,044,888  
 
                             
Total current liabilities
    3,906,156       2,520,494       4,871,212             11,297,862  
 
                             
 
                                       
Long-term debt, net of current current portion
    41,414,178       4,920,699                   46,334,877  
 
                             
Total liabilities
    45,320,334       7,441,193       4,871,212             57,632,739  
 
                             
 
                                       
Shareholders’ Equity:
                                       
Common stock $0.0001 par value, 500,000,000 shares authorized; 28,756,693 issued and outstanding outstanding
    2,876                         2,876  
Paid-in capital
    29,175,377                         29,175,377  
Accumulated deficit
    (8,462,358 )     114,054       21,167             (8,327,137 )
Deferred compensation
    (507,256 )                       (507,256 )
 
                             
 
                                       
Total Graymark Healthcare shareholders’ equity
    20,208,639       114,054       21,167             20,343,860  
 
                             
Noncontrolling interest
    30,718                         30,718  
 
                             
Total equity
    20,239,357       114,054       21,167             20,374,578  
 
                             
 
                                       
Total liabilities and shareholders’ equity
  $ 65,559,691     $ 7,555,247     $ 4,892,379     $     $ 78,007,317  
 
                             
See accompanying notes to unaudited pro forma condensed combined financial statements

 


 

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Nine Months Ended September 30, 2009
                                         
    Historical              
    For the Nine Months Ended              
    September 30, 2009     Pro Forma     Pro Forma  
    Graymark     Somni     Eastern     Adjustments     Combined  
                            (Notes 2-4)          
Revenues
  $ 76,971,875     $ 7,540,661     $ 4,145,694     $ (2,289,174 )   $ 86,369,056  
 
                                       
Costs and Expenses:
                                       
Cost of sales and services
    55,178,284       3,119,483       1,713,322       (1,713,322 )     58,297,767  
Selling, general and administrative
    20,159,392       3,647,213       1,584,217       (560,988 )     24,829,834  
Change in accounting estimate
    2,648,207                         2,648,207  
Depreciation and amortization
    1,575,872       293,182       127,864             1,996,918  
 
                             
 
    79,561,755       7,059,878       3,425,403       (2,274,310 )     87,772,726  
 
                             
Net other (expense)
    (1,643,477 )     (116,743 )     (69,129 )           (1,829,349 )
 
                             
 
                                       
Income (loss) from continuing operations , before taxes
    (4,233,357 )     364,040       651,162       (14,864 )     (3,233,019 )
Benefit (provision) for income taxes
    208,000       (145,616 )     (260,465 )     406,081       208,000  
 
                             
Income (loss) from continuing operations, net of taxes
    (4,025,357 )     218,424       390,697       391,217       (3,025,019 )
Discontinued operations, net of taxes
    2,805                         2,805  
 
                             
Net income (loss)
    (4,022,552 )     218,424       390,697       391,217       (3,022,214 )
Less: Net income (loss) attributable to noncontrolling interest
    (241,768 )                       (241,768 )
 
                             
 
                                       
Net income (loss) attributable to Graymark Healthcare
  $ (3,780,784 )   $ 218,424     $ 390,697     $ 391,217     $ (2,780,446 )
 
                             
 
                                       
Net loss per share of common stock, basic and diluted
  $ (0.13 )                           $ (0.10 )
 
                                   
 
                                       
Weighted average number of common shares outstanding, basic and diluted
    28,116,089                               28,822,006  
 
                                   
See accompanying notes to unaudited pro forma condensed combined financial statements


 

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2008
                                         
    Historical     Pro Forma     Pro Forma  
    Graymark     Somni     Eastern     Adjustments     Combined  
                            (Notes 2-4)          
Revenues
  $ 96,621,322     $ 9,551,447     $ 5,544,843     $ (2,947,088 )   $ 108,770,524  
 
                                       
Costs and Expenses:
                                       
Cost of sales and services
    67,803,667       4,180,074       2,342,821       (2,342,821 )     71,983,741  
Selling, general and administrative
    23,818,864       4,292,453       1,806,400       (444,505 )     29,473,212  
Depreciation and amortization
    1,571,292       398,976       162,959             2,133,227  
 
                             
 
    93,193,823       8,871,503       4,312,180       (2,787,326 )     103,590,180  
 
                             
Net other (expense)
    (2,055,063 )     (85,104 )     (76,111 )           (2,216,278 )
 
                             
 
                                       
Income from continuing operations , before taxes
    1,372,436       594,840       1,156,552       (159,762 )     2,964,066  
Benefit (provision) for income taxes
    (136,000 )     (237,936 )     (462,621 )     63,905       (772,652 )
 
                             
 
                                       
Income from continuing operations, net of taxes
    1,236,436       356,904       693,931       (95,857 )     2,191,414  
Discontinued operations, net of taxes
    60,932                         60,932  
 
                             
Net income
    1,297,368       356,904       693,931       (95,857 )     2,252,346  
Less: Net income (loss) attributable to noncontrolling interest
    552,970                         552,970  
 
                             
 
                                       
Net income (loss) attributable to Graymark Healthcare
  $ 744,398     $ 356,904     $ 693,931     $ (95,857 )   $ 1,699,376  
 
                             
 
                                       
Net income per share of common stock:
                                       
Basic
  $ 0.03                             $ 0.06  
 
                                   
Diluted
  $ 0.03                             $ 0.06  
 
                                   
 
                                       
Weighted average number of common shares outstanding:
                                       
Basic
    25,885,628                               26,638,423  
 
                                   
Diluted
    26,102,841                               26,855,636  
 
                                   
See accompanying notes to unaudited pro forma condensed combined financial statements

 


 

NOTES TO UNAUDITED PRO FORMA CONDENSED
COMBINED FINANCIAL STATEMENTS
(1) BASIS FOR PRESENTATION
     The pro forma condensed combined financial statements present the pro forma effects of the acquisition by Graymark Healthcare, Inc. (“Graymark”) of the outstanding equity ownership interests in somniTech, Inc. and somniCare, Inc. (collectively “Somni”) for $5.9 million in cash the outstanding equity ownership interests in Avastra Eastern Sleep Centers, Inc. (“Eastern”) for $3.2 million in cash and 752,792 shares of Graymark common stock (the “Acquisition”). The Acquisition will be accounted for as a purchase of Somni and Eastern by Graymark using the acquisition method of accounting.
     The accompanying unaudited pro forma combining consolidated statements of operations are presented assuming the Acquisition was consummated on the first day of the period presented. The unaudited pro forma combining consolidated balance sheet as of September 30, 2009, is presented assuming the actual date of the Acquisition.
     The historical information presented for Graymark (i) as of September 30, 2009 and the nine months then ended, is derived from the unaudited consolidated financial statements contained in our Quarterly Report on Form 10-Q, and (ii) the year ended December 31, 2008, is derived from the audited consolidated financial statements of Graymark contained in our Annual Report on Form 10-K.
     The historical information presented for Somni (i) as of and for the nine months ended September 30, 2009, and (ii) the year ended December 31, 2008, is derived from the unaudited financial statements of somniTech, Inc. and somniCare, Inc.
     The historical information presented for Eastern (i) as of and for the nine months ended September 30, 2009, and (ii) the year ended December 31, 2008, is derived from the unaudited financial statements of Eastern.
     The pro forma financial information presented in the unaudited pro forma combining consolidated financial statements is not necessarily indicative of the financial position and results of operations that would have been achieved had the assets and liabilities been owned by a single corporate entity. The results of operations presented in the unaudited pro forma combining statements of operations are not necessarily indicative of the results of future operations of Graymark following consummation of the Acquisition.
(2) ADJUSTMENTS — THE ACQUISITION:
     The accompanying unaudited pro forma consolidated financial statements have been adjusted to give effect to the Acquisition as follows:
  (a)   Income taxes reflect the effect of the historical earnings of Somni and Eastern and the pro forma adjustment for the nine months ended September 30, 2009 to reflect the offset of Somni and Eastern earnings against the losses of Graymark.
 
  (b)   Revenue, cost of services and selling, general and administrative expenses have been reduced to reflect the management services agreement (“MSA”) operating model that was implemented at Eastern after the Acquisition. Under the MSA, Eastern receives management fee income for operating the respective sleep center and providing additional services to the physician group. The cost of the sleep studies performed and the personnel costs of sleep technicians are born by the physician group that performs the sleep studies.
     Since the Acquisition was consummated prior to September 30, 2009, the following post-Acquisition transactions are already reflected in the unaudited pro forma information, including the following:
  (a)   The recording of the excess fair value over the net assets acquired (goodwill) of Somni and

 


 

      Eastern of $4,930,761 and $3,657,557, respectively. The fair values of the assets acquired and liabilities assumed were preliminarily determined to be the net book values previously recorded by Somni and Eastern. Due to the timing of the acquisitions, it was not practical for the fair value appraisals of Somni and Eastern to be completed at the time of this report. Management expects that the final appraisals of Somni and Eastern will result in changes, which could be significant, including the establishment of values for identifiable intangible assets which are not part of the preliminary purchase allocation.
(3) NET INCOME PER SHARE
     Pro forma per share calculations for Graymark are based upon the weighted average number of common stock shares assuming the Acquisition occurred on the first day of the period presented.
(4) INCOME TAXES
     The provision for income taxes is based on the federal corporate statutory 35% income tax rate, plus an estimated 5% rate for state income taxes.