Investment in Unconsolidated Entities | Note C - Investment in Unconsolidated Entities [1] The Southern California Regional Gamma Knife Center During 2007, the Company managed the formation of the Southern California Regional Gamma Knife Center at San Antonio Regional Hospital (“SARH”) in Upland, California. The Company participates in the ownership and operation of the center through USNC. Corona Gamma Knife, LLC (“CGK”) is party to a 14-year agreement with SARH to renovate space in the hospital and install and operate a Leksell PERFEXION gamma knife. CGK leased the gamma knife from NeuroPartners LLC, which holds the gamma knife equipment. In addition to returns on its ownership interests, USNC expects to receive fees for management services relating to the facility. USNC is a 20% owner of NeuroPartners LLC. USNC also owned initially 27% of CGK, but increased its ownership to 44% during 2011 to accommodate a member who desired to transfer his interest. Subsequently, in the first quarter of 2012, USNC sold a portion of its ownership to a new member, resulting in a decrease in its ownership in CGK to 39%. Construction of the SARH gamma knife center was completed in December 2008 and the first patient was treated in January 2009. The project has been funded principally by outside investors. While the Company has led the effort in organizing the business and overseeing the development and operation of the SARH center, its investment to date in the SARH center has been minimal. The Company’s share of cumulative losses associated with its investment in NeuroPartners LLC and CGK has exceeded its investment. Due to the outstanding loans made to NeuroPartners LLC and CGK, NeuroPartners LLC and CGK are considered to be variable interest entities of the Company. However, as the Company is not deemed to be the primary beneficiary of NeuroPartners LLC and CGK, since it does not have the power to direct the operating activities that most significantly affect NeuroPartners LLC’s and CGK’s economic performance; certain disclosures are required rather than consolidation. During 2015 and 2014, the Company absorbed losses against the total outstanding receivables from NeuroPartners LLC and CGK of $62,000 and $45,000, respectively, due to these losses. The following tables present the aggregation of summarized financial information of NeuroPartners LLC and CGK: Neuro Partners LLC and CGK Combined Condensed Income Statement Information Year Ended December 31, 2015 2014 Patient revenue $ 912,000 $ 1,223,000 Net (loss) income $ (184,000 ) $ 74,000 USNC's equity in (loss) income of Neuro Partners LLC and CGK $ (84,000 ) $ 14,000 Neuro Partners LLC and CGK Combined Condensed Balance Sheet Information December 31, 2015 2014 Current assets $ 66,000 $ 92,000 Noncurrent assets 394,000 991,000 Total assets $ 460,000 $ 1,083,000 Current liabilities $ 1,359,000 $ 829,000 Noncurrent liabilities - 969,000 Equity (899,000 ) (715,000 ) Total liabilities and equity $ 460,000 $ 1,083,000 [2] Florida Oncology Partners During the quarter ended September 30, 2010, the Company participated in the formation of Florida Oncology Partners, LLC (“FOP”) and Florida Oncology Partners RE, LLC (“FOPRE”), which operates a cancer center located in West Kendall (Miami), Florida. The center diagnoses and treats patients utilizing a Varian Rapid Arc linear accelerator and a GE CT scanner. USNC originally invested $200,000 for 20% ownership interest in FOP and FOPRE, increasing its investment to 24% in January of 2015 when another investor’s shares were diluted. The remaining 76% is owned by other outside investors. The center opened and treated its first patient in May 2011. During 2013, FOP made several distributions that reduced the Company’s investment significantly. The Company’s investment in FOP and FOPRE is $225,000 and $190,000 at December 31, 2015 and 2014. Amounts due from FOP and FOPRE included in due from related parties total $21,000 and $8,000 at December 31, 2015 and 2014, respectively. During 2015, FOPRE sold the building it owned and recognized a gain of $577,000. The following tables present the aggregation of summarized financial information of FOP and FOPRE: FOP and FOPRE Combined Condensed Income Statement Information Year Ended December 31, 2015 2014 Revenue $ 3,157,000 $ 2,631,000 Net income $ 1,344,000 $ 197,000 USNC's equity in income of FOP and FOPRE $ 323,000 $ 39,000 FOP and FOPRE Combined Condensed Balance Sheet Information December 31, 2015 2014 Current assets $ 1,024,000 $ 606,000 Noncurrent assets 3,066,000 5,070,000 Total assets $ 4,090,000 $ 5,676,000 Current liabilities $ 1,848,000 $ 858,000 Noncurrent liabilities 1,529,000 3,947,000 Equity 713,000 871,000 Total liabilities and equity $ 4,090,000 $ 5,676,000 [3] Boca Oncology Partners During the quarter ended June 30, 2011, the Company participated in the formation of Boca Oncology Partners, LLC (“BOP”), for the purpose of owning and operating a cancer center in Boca Raton, Florida. In June 2011, Boca Oncology Partners RE, LLC (“BOPRE”), an affiliated entity, purchased a 20% interest in Boca West IMP, LLC (“Boca West IMP”), owner of a medical office building in West Boca, Florida in which In January 2012, an additional investor purchased 50% of the partnership reducing the Company’s ownership to 11.25%. The Company loaned the proceeds of $56,250 back to BOP as a 5 year note at 7% interest. The remaining 88.75% was owned by other outside investors. In June 2012, BOPRE purchased an additional 3.75% of Boca West IMP from another investor bringing its total interest to 23.75%. BOPRE accounts for this investment under the cost method since it does not exercise significant influence over Boca West, IMP. Then the members of BOPRE sold 31.5% of their interests in BOPRE to a new investor. The proceeds of $28,000 were loaned to BOP and USNC’s investment in BOPRE was reduced to 15.4%. Although the Company reduced its investment to 11.25% of BOP and 15.4% of BOPRE, the Company continues to account for these investments under the equity method due to its participation in the management of the administration and accounting functions of BOP and BOPRE. Due to the outstanding loans made to BOP, BOP was considered to be a variable interest entity of the Company. However, as the Company was not deemed to be the primary beneficiary of BOP, since it did not have the power to direct the operating activities that most significantly affect BOP’s economic performance; certain disclosures are required rather than consolidation. The center opened in August 2012. Since June 2012, the Company’s share of cumulative losses associated with its investment in BOP has exceeded its investment. The Company’s recorded investment in BOPRE is $139,000 and $134,000 at December 31, 2015 and 2014. In February 2014, the Company and other members sold their interests in BOP, resulting in a gain of $204,000. Three members provided short-term loans to the Company of $462,000 from their sales proceeds. The Company had accrued $26,000 in interest expense related to these loans. During the year ended December 31, 2014, the Company repaid all of the loan balance and related interest. The following tables present the summarized financial information of BOP and BOPRE: BOP Condensed Income Statement Information Year Ended December 31, 2014 Patient revenue $ 115,000 Net loss $ (108,000 ) USNC's equity in loss $ (12,000 ) BOPRE Condensed Income Statement Information Years Ended December 31, 2015 2014 Rental Income $ 3,000 $ - Net income (loss) $ 3,000 $ (4,000 ) USNC's equity in loss $ - $ - BOPRE Condensed Balance Sheet Information December 31, 2015 2014 Current assets $ 40,000 $ 61,000 Noncurrent assets 837,000 786,000 Total assets $ 877,000 $ 847,000 Current liabilities $ - $ - Noncurrent liabilities - - Equity 877,000 847,000 Total liabilities and equity $ 877,000 $ 847,000 [4] Broward Oncology Partners In early 2013, the Company formed Broward Oncology Partners, LLC (“BROP”) with other outside investors. The Company invested $50,000 for a 12.5% ownership interest in BROP. BROP operates a radiation oncology center in Fort Lauderdale, Florida under a lease from Tenet Health Services. BROP began operations in February 2013. In May 2014, the Company and other members sold their interests in BROP, resulting in a gain of $33,000. Broward Oncology Partners, LLC Condensed Income Statement Information Year Ended December 31, Patient revenue $ 505,000 Net income (loss) $ 255,000 USNC's equity in income (loss) of Broward Oncology Partners $ 32,000 |