ACQUISITIONS
12 Months Ended
Dec. 31, 2012
ACQUISITIONS  
ACQUISITIONS

NOTE 19. ACQUISITIONS

Summary of 2012 Acquisitions

        During the year ended December 31, 2012, the Company acquired a total of eleven skilled nursing facilities and one assisted living facility described further below. The total purchase price for each acquisition is after final closing adjustments. The Company has incurred a total of $2.0 million of acquisition costs related to these acquisitions and has recorded the cost in the "Other Income (Expense)" section of the Consolidated Statements of Operations.

Eaglewood Care Center and Eaglewood Village

        On January 1, 2012, the Company acquired the Eaglewood Care Center, a skilled nursing facility and the Eaglewood Village facility, an assisted living facility each located in Springfield, Ohio. The total purchase price was $12.4 million.

 
  (Amounts in 000's)  

Consideration Transferred:

       

Net proceeds from loans

  $ 4,693  

Seller notes

    5,000  

Cash from earnest money deposits

    250  

Cash (prepaid on December 30, 2011)

    2,469  
       

Total consideration transferred

  $ 12,412  
       

Assets Acquired:

       

Land

  $ 370  

Building

    9,656  

Equipment and Furnishings

    1,199  

Intangible Assets—bed licenses

    1,188  

Goodwill

    87  
       

Total assets acquired

    12,500  

Liabilities Assumed:

       

Real estate taxes and other

    (88 )
       

Total identifiable net assets

  $ 12,412  
       

Little Rock, Northridge and Woodland Hills

        On April 1, 2012, the Company acquired the Little Rock, Northridge and Woodland Hills facilities, three skilled nursing facilities located in Little Rock, Arkansas. The total purchase price was $27.2 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 19,732  

Cash

    5,899  

Cash from earnest money deposits

    1,600  
       

Total consideration transferred

  $ 27,231  
       

Assets acquired:

       

Land

  $ 1,582  

Building

    17,256  

Equipment and furnishings

    1,620  

Intangible Assets—bed licenses

    6,510  

Goodwill

    312  
       

Total assets acquired

    27,280  

Liabilities assumed:

       

Real estate taxes and other

    (49 )
       

Total identifiable net assets

  $ 27,231  
       

Abington Place

        On April 30, 2012, the Company acquired Abington Place, a skilled nursing facility located in Little Rock, Arkansas. The total purchase price was $3.6 million.

 
  (Amounts in 000s')  

Consideration transferred:

       

Net proceeds from loans

  $ 3,296  

Cash from earnest money deposits

    250  

Security deposit for lease/May rent

    35  
       

Total consideration transferred

  $ 3,581  
       

Assets acquired:

       

Land

  $ 210  

Building

    225  

Equipment and furnishings

    2,090  

Intangible assets—bed licenses

    840  

Goodwill

    235  
       

Total assets acquired

    3,600  

Liabilities assumed:

       

Real estate taxes and other

    (19 )
       

Total identifiable net assets

  $ 3,581  
       

Glenvue Nursing Home

        On July 2, 2012, the Company acquired Glenvue Nursing, a skilled nursing facility located in Glennville, Georgia. The total purchase price was $8.2 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 6,573  

Cash from earnest money deposits

    1,667  
       

Total consideration transferred

  $ 8,240  
       

Assets acquired:

       

Land

  $ 406  

Building

    3,815  

Equipment and furnishings

    285  

Intangible Assets—bed licenses

    3,020  

Goodwill

    720  
       

Total assets acquired

    8,240  
       

Total identifiable net assets

  $ 8,240  
       

Quail Creek Health and Rehab

        On July 3, 2012, the Company acquired Quail Creek Health and Rehab a skilled nursing facility located in Oklahoma City, Oklahoma. The total purchase price was $6.2 million with assumed fair valued indebtedness of $3.2 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Assumed debt

  $ 3,200  

Cash from earnest money deposits

    3,000  
       

Total consideration transferred

  $ 6,200  
       

Assets acquired:

       

Land

  $ 237  

Building

    3,743  

Equipment and furnishings

    220  

Intangible Assets—bed licenses

    1,770  

Goodwill

    230  
       

Total assets acquired

    6,200  
       

Total identifiable net assets

  $ 6,200  
       

Companions Specialized Care Center

        On August 17, 2012, the Company acquired Companions Specialized Care Center, a skilled nursing facility located in Tulsa, Oklahoma. The total purchase price was $5.9 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 4,454  

Cash from earnest money deposits

    662  

Common stock issued

    750  
       

Total consideration transferred

  $ 5,866  
       

Assets acquired:

       

Land

  $ 780  

Building

    2,588  

Equipment and furnishings

    191  

Intangible assets—bed licenses

    1,530  

Goodwill

    799  
       

Total assets acquired

    5,888  

Liabilities assumed:

       

Real estate taxes and other

    (22 )
       

Total identifiable net assets

  $ 5,866  
       

Sumter Valley Nursing and Rehab

        On December 31, 2012, the Company acquired Sumter Valley Nursing and Rehab, a skilled nursing facility located in Sumter, South Carolina. The total purchase price was $5.6 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 4,215  

Seller notes

    250  

Cash from earnest money deposits

    1,085  
       

Total consideration transferred

  $ 5,550  
       

Assets acquired:

       

Land

  $ 190  

Building

    2,797  

Equipment and furnishings

    140  

Intangible Assets—bed licenses

    2,016  

Goodwill

    407  
       

Total assets acquired

    5,550  
       

Total identifiable net assets

  $ 5,550  
       

Georgetown Healthcare and Rehab

        On December 31, 2012, the Company acquired Georgetown Healthcare and Rehab, a skilled nursing facility located in Georgetown, South Carolina. The total purchase price was $4.2 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 1,968  

Seller notes

    1,850  

Cash from earnest money deposits

    382  
       

Total consideration transferred

  $ 4,200  
       

Assets acquired:

       

Land

  $ 20  

Building

    2,179  

Equipment and furnishings

    160  

Intangible Assets—bed licenses

    1,470  

Goodwill

    371  
       

Total assets acquired

    4,200  
       

Total identifiable net assets

  $ 4,200  
       

Northwest Nursing Center

        On December 31, 2012, the Company acquired Northwest Nursing Center, a skilled nursing facility located in Oklahoma City, Oklahoma. The total purchase price was $3.0 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 2,850  

Cash from earnest money deposits

    150  
       

Total consideration transferred

  $ 3,000  
       

Assets acquired:

       

Land

  $ 155  

Building

    1,045  

Equipment and furnishings

    185  

Intangible Assets—bed licenses

    1,325  

Goodwill

    290  
       

Total assets acquired

    3,000  
       

Total identifiable net assets

  $ 3,000  
       

Summary of 2011 Acquisitions

        During the year ended December 31, 2011, the Company has acquired a total of fifteen skilled nursing facilities and two assisted living facilities described further below. For the year ended December 31, 2011, the Company has incurred a total of approximately $2.3 million of acquisition costs net of approximately $1.1 million, net of bargain purchase gains for a net amount of $1.2 million in the "Other Income" section of the consolidated statements of operations. Acquisition costs include non-cash charges of $0.2 million from the issuance of 36,337 shares of common stock with a per share market value of $5.68. As discussed in Note 1, Acquisition Policy, in acquisitions of facilities in states where the acquired CON/bed licenses are not transferable from the facility acquired the fair value of the CON/bed licenses are classified together as building.

        All of our 2011 acquisitions were in conjunction with our growth strategy for acquiring nursing facilities and optimizing performance. The Company issued various notes to complete these transactions.

Mountain Trace

        On January 1, 2011, Mountain Trace Nursing ADK, LLC, a wholly owned subsidiary of AdCare, commenced operations of the Mountain Trace facility, a skilled nursing facility located in Sylva, North Carolina, which was acquired on December 31, 2010, for a purchase price of $6.2 million after final closing adjustments. In connection with the acquisition, the Company recognized a total gain of approximately $1.1 million, as the transaction resulted in a bargain purchase because the seller was motivated to sell the facility in order to retire and restructure the composition of their facilities in certain of the states in which they operate.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 4,945  

Cash from earnest money deposits

    250  

Cash

    975  
       

Total consideration transferred

  $ 6,170  
       

Assets acquired:

       

Land

  $ 320  

Building

    6,806  

Equipment and furnishings

    149  
       

Total identifiable net assets

  $ 7,275  

Less: gain on bargain purchase

    (1,105 )
       

Total consideration

  $ 6,170  
       

Autumn Breeze Healthcare Center, Southland Care Center and College Park Healthcare Center

        On April 29, 2011, Erin Property Holdings, LLC, a wholly owned subsidiary of AdCare, acquired the Southland Care Center, a skilled nursing facility located in Dublin, Georgia. In addition, on April 29, 2011, Mt. Kenn Property Holdings, LLC, a wholly owned subsidiary of AdCare, acquired the Autumn Breeze Healthcare Center, a skilled nursing facility located in Marietta, Georgia. On May 31, 2011, CP Property Holdings, LLC, a wholly owned subsidiary of AdCare, acquired the College Park Healthcare Center, a skilled nursing facility located in College Park, Georgia. The total purchase price for all three facilities was $17.9 million after final closing adjustments.

        Through separate Operations Transfer Agreements, the Company obtained control of Autumn Breeze Healthcare and Southland Care Center effective May 1, 2011. The Company had paid $0.5 million in earnest money upon entering the purchase agreement and an additional $0.4 million to extend the closing date to April 29, 2011. A final Operations Transfer Agreement allowed the Company to obtain control of the College Park Care Center effective June 1, 2011.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 12,439  

Cash from earnest money deposits

    900  

Cash

    4,603  
       

Total consideration transferred

  $ 17,942  
       

Assets acquired:

       

Land

  $ 675  

Building

    17,041  

Equipment and furnishings

    226  
       

Total identifiable net assets

  $ 17,942  
       

The Living Center, Kenwood Manor, Enid Senior Care, Betty Ann Nursing Center, and Grand Lake Villa ("Oklahoma VIE's")

        On August 1, 2011, five skilled nursing facilities located in Oklahoma, were purchased for an aggregate purchase price of $11.2 million, after closing adjustments by companies owned and operated by Christopher Brogdon, the Company's Vice Chairman and Chief Acquisition Officer, and others. These facilities are known as the Living Center, Kenwood Manor, Enid Senior Care, Betty Ann Nursing Center and Grand Lake Villa.

        Even though the Company does not have any equity interest in these facilities, the Company determined that it is a variable interest entity as the ownership entity does not have sufficient equity at risk. Given the related party relationship with Christopher Brogdon, the common shareholder and other variable interests, the Company determined that it is the primary beneficiary and consolidation of the facilities is required. The Company initially consolidated the Oklahoma VIE's on August 1, 2011, the date of acquisition and initial operations.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 9,459  

Cash from earnest money deposits

    200  

Cash

    1,559  
       

Total consideration transferred

  $ 11,218  
       

Assets acquired:

       

Land

  $ 661  

Building

    9,745  

Equipment and furnishings

    844  
       

Total assets acquired

  $ 11,250  

Liabilities assumed

       

Real estate taxes

  $ (32 )
       

Total identifiable net assets

  $ 11,218  
       

Homestead Manor, River Valley Center, Benton Manor, Heritage Park Center and Rose Nursing

        On September 1, 2011, the Company acquired and obtained effective control of four skilled nursing facilities and a corporate office building located in Arkansas. In addition, effective November 1, 2011, the Company acquired the rights to a leased skilled nursing facility located in Missouri. The total purchase price for all five facilities was $19.9 million after final closing adjustments.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 14,582  

Seller note

    2,400  

Cash from earnest money deposits

    350  

Cash

    2,607  
       

Total consideration transferred

  $ 19,939  
       

Assets acquired:

       

Land

  $ 1,095  

Building

    17,632  

Equipment and furnishings

    773  

Intangible assets—lease rights

    500  
       

Total assets acquired

  $ 20,000  

Liabilities assumed

       

Real estate taxes

  $ (61 )
       

Total identifiable net assets

  $ 19,939  
       

Stone County Nursing and Rehabilitation and Stone County Residential Care Facility

        On November 30, 2011, the Company acquired and obtained effective control of one skilled nursing facility and one assisted living facility both located in Mountain View, Arkansas. The total purchase price was $4.3 million.

 
  (Amounts in 000's)  

Consideration transferred:

       

Net proceeds from loans

  $ 2,909  

Seller note

    750  

Cash from earnest money deposits

    300  

Cash

    291  
       

Total consideration transferred

  $ 4,250  
       

Assets acquired:

       

Land

  $ 194  

Building

    3,789  

Equipment and furnishings

    267  
       

Total assets acquired

  $ 4,250  
       

Unaudited Pro forma Financial Information

        The above acquisitions have been included in the consolidated financial statements since the dates of the acquisition. Combined revenue for all 2012 acquisitions since date of acquisition is $35.1 million and resulted in loss from operations of $0.3 million for the year ended December 31, 2012.

        The following table represents pro forma results of consolidated operations as if all of the 2012 acquisitions had occurred at the beginning of the earliest fiscal year being presented, after giving effect to certain adjustments.

 
  December 31,  
(Amounts in 000's)
  2012   2011  

Pro forma revenue

  $ 228,326   $ 226,429  

Pro forma operating expenses

  $ 225,447   $ 219,516  

Pro forma income from operations

  $ 2,879   $ 6,913  

        The forgoing pro forma information is not indicative of what the results of operations would have been if the acquisitions had actually occurred at the beginning of the periods presented and is not intended as a projection of future results or trends.