Selected Quarterly Financial Data (Unaudited) | 17. Selected Quarterly Financial Data (Unaudited) Q1 2016 Q2 2016 Q3 2016 Q4 2016 Net patient revenues $ 85,049 $ 88,433 $ 86,411 $ 88,946 Net revenues $ 86,908 $ 90,430 $ 88,344 $ 90,864 Operating income $ 11,491 $ 15,033 $ 12,055 $ 10,954 Net income $ 5,953 $ 7,671 $ 6,134 $ 6,510 Net income attributable to USPH shareholders $ 4,488 $ 6,012 $ 4,804 $ 5,247 Basic and diluted earnings per share attributable to common shareholders: $ 0.36 $ 0.48 $ 0.38 $ 0.42 Shares used in computation - basic and diluted 12,448 12,511 12,520 12,519 Q1 2015 Q2 2015 Q3 2015 Q4 2015 Net patient revenues $ 75,807 $ 81,451 $ 82,154 $ 84,881 Net revenues $ 77,241 $ 83,288 $ 84,049 $ 86,724 Operating income $ 9,185 $ 13,549 $ 11,949 $ 12,611 Net income $ 5,293 $ 7,957 $ 6,974 $ 6,265 Net income attributable to USPH shareholders $ 4,014 $ 6,334 $ 5,506 $ 4,761 Basic and diluted earnings per share attributable to common shareholders: $ 0.33 $ 0.51 $ 0.44 $ 0.38 Shares used in computation - basic and diluted 12,313 12,409 12,421 12,421 The following schedules present the impact of the correction related to mandatorily redeemable non-controlling interests on the Company’s previously reported quarterly balance sheets, income statements and cash flows included in its Quarterly Reports on Form 10-Q for the quarters ended March 31, June 30, September 30, 2016 and March 31, June 30 and September 30, 2015. In addition, the impact of the early adoption of the treatment of the excess tax benefits related to equity grants on the previously reported quarterly balance sheets and income statements included in its Quarterly Reports on Form 10-Q for the quarters ended March 31, June 30 and September 30, 2016 are included in the respective schedules. See Note 2. – Significant Accounting Policies – Recently Adopted Accounting Guidance. All schedules are in thousands, except share and per share data. Consolidated Balance Sheet as of September 30, 2016: As Reported September 30, 2016 Adjustments As Restated September 30, 2016 ASSETS Current assets: Cash and cash equivalents $ 15,024 $ - $ 15,024 Patient accounts receivable, less allowance for doubtful accounts of $1,770 38,522 - 38,522 Accounts receivable - other 2,272 - 2,272 Other current assets 10,800 816 11,616 Total current assets 66,618 816 67,434 Fixed assets: Furniture and equipment 46,996 - 46,996 Leasehold improvements 26,206 - 26,206 Fixed assets, gross 73,202 - 73,202 Less accumulated depreciation and amortization 55,760 - 55,760 Fixed assets, net 17,442 - 17,442 Goodwill 191,231 23,826 215,057 Other identifiable intangible assets, net 33,389 - 33,389 Other assets 1,221 - 1,221 Total assets $ 309,901 $ 24,642 $ 334,543 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 2,181 $ - $ 2,181 Accrued expenses 23,216 - 23,216 Current portion of notes payable 986 - 986 Total current liabilities 26,383 - 26,383 Notes payable 4,546 - 4,546 Revolving line of credit 36,000 - 36,000 Mandatorily redeemable non-controlling interests - 61,276 61,276 Deferred rent 1,313 - 1,313 Deferred taxes 13,727 5,009 18,736 Other long-term liabilities 860 54 914 Total liabilities 82,829 66,339 149,168 Commitments and contingencies Redeemable non-controlling interests 8,334 (8,334 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,734,963 shares issued 147 - 147 Additional paid-in capital 49,506 18,987 68,493 Retained earnings 160,746 (13,523 ) 147,223 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 178,771 5,464 184,235 Non-controlling interests 39,967 (38,827 ) 1,140 Total equity 218,738 (33,363 ) 185,375 Total liabilities and equity $ 309,901 $ 24,642 $ 334,543 Consolidated Balance Sheet as of June 30, 2016: As Reported June 30, 2016 Adjustments As Restated June 30, 2016 ASSETS Current assets: Cash and cash equivalents $ 20,453 $ - $ 20,453 Patient accounts receivable, less allowance for doubtful accounts of $1,672 39,356 - 39,356 Accounts receivable - other 2,335 - 2,335 Other current assets 8,220 574 8,794 Total current assets 70,364 574 70,938 Fixed assets: Furniture and equipment 46,747 - 46,747 Leasehold improvements 25,733 - 25,733 Fixed assets, gross 72,480 - 72,480 Less accumulated depreciation and amortization 55,642 - 55,642 Fixed assets, net 16,838 - 16,838 Goodwill 191,268 23,826 215,094 Other identifiable intangible assets, net 33,909 - 33,909 Other assets 1,219 - 1,219 Total assets $ 313,598 $ 24,400 $ 337,998 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 1,668 $ - $ 1,668 Accrued expenses 26,273 - 26,273 Current portion of notes payable 1,044 - 1,044 Total current liabilities 28,985 - 28,985 Notes payable 4,547 - 4,547 Revolving line of credit 42,500 - 42,500 Mandatorily redeemable non-controlling interests - 59,932 59,932 Deferred rent 1,285 - 1,285 Deferred taxes 12,361 5,792 18,153 Other long-term liabilities 869 54 923 Total liabilities 90,547 65,778 156,325 Commitments and contingencies Redeemable non-controlling interests 8,641 (8,641 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,734,963 shares issued 147 - 147 Additional paid-in capital 48,236 18,987 67,223 Retained earnings 157,161 (12,614 ) 144,547 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 173,916 6,373 180,289 Non-controlling interests 40,494 (39,110 ) 1,384 Total equity 214,410 (32,737 ) 181,673 Total liabilities and equity $ 313,598 $ 24,400 $ 337,998 Consolidated Balance Sheet as of March 31, 2016: As Reported March 31, 2016 Adjustments As Restated March 31, 2016 ASSETS Current assets: Cash and cash equivalents $ 19,206 $ - $ 19,206 Patient accounts receivable, less allowance for doubtful accounts of $1,568 38,217 - 38,217 Accounts receivable - other 2,345 - 2,345 Other current assets 8,298 483 8,781 Total current assets 68,066 483 68,549 Fixed assets: Furniture and equipment 45,654 - 45,654 Leasehold improvements 25,547 - 25,547 Fixed assets, gross 71,201 - 71,201 Less accumulated depreciation and amortization 54,512 - 54,512 Fixed assets, net 16,689 - 16,689 Goodwill 191,051 23,826 214,877 Other identifiable intangible assets, net 34,428 - 34,428 Other assets 1,200 - 1,200 Total assets $ 311,434 $ 24,309 $ 335,743 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 2,244 $ - $ 2,244 Accrued expenses 20,684 - 20,684 Current portion of notes payable 1,253 - 1,253 Total current liabilities 24,181 - 24,181 Notes payable 4,621 - 4,621 Revolving line of credit 52,500 - 52,500 Mandatorily redeemable non-controlling interests - 58,481 58,481 Deferred rent 1,391 - 1,391 Deferred taxes 10,789 6,573 17,362 Other long-term liabilities 914 54 968 Total liabilities 94,396 65,108 159,504 Commitments and contingencies Redeemable non-controlling interests 7,591 (7,591 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,717,463 shares issued 147 - 147 Additional paid-in capital 46,563 18,987 65,550 Retained earnings 152,219 (11,555 ) 140,664 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 167,301 7,432 174,733 Non-controlling interests 42,146 (40,640 ) 1,506 Total equity 209,447 (33,208 ) 176,239 Total liabilities and equity $ 311,434 $ 24,309 $ 335,743 Consolidated Balance Sheet as of September 30, 2015: As Reported September 30, 2015 Adjustments As Restated September 30, 2015 ASSETS Current assets: Cash and cash equivalents $ 20,558 $ - $ 20,558 Patient accounts receivable, less allowance for doubtful accounts of $1,556 35,106 - 35,106 Accounts receivable - other 1,939 - 1,939 Other current assets 6,058 - 6,058 Total current assets 63,661 - 63,661 Fixed assets: Furniture and equipment 44,157 - 44,157 Leasehold improvements 25,006 - 25,006 Fixed assets, gross 69,163 - 69,163 Less accumulated depreciation and amortization 52,501 - 52,501 Fixed assets, net 16,662 - 16,662 Goodwill 170,849 23,826 194,675 Other identifiable intangible assets, net 23,798 - 23,798 Other assets 1,175 - 1,175 Total assets $ 276,145 $ 23,826 $ 299,971 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 1,662 $ - $ 1,662 Accrued expenses 18,287 - 18,287 Current portion of notes payable 1,412 - 1,412 Total current liabilities 21,361 - 21,361 Notes payable 1,679 - 1,679 Revolving line of credit 46,000 - 46,000 Mandatorily redeemable non-controlling interests - 45,323 45,323 Deferred rent 1,192 - 1,192 Deferred taxes - 13,276 13,276 Other long-term liabilities 10,769 (7,995 ) 2,774 Total liabilities 81,001 50,604 131,605 Commitments and contingencies Redeemable non-controlling interests 9,024 (9,024 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,635,874 shares issued 146 - 146 Additional paid-in capital 45,536 17,382 62,918 Retained earnings 144,888 (9,485 ) 135,403 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 158,942 7,897 166,839 Non-controlling interests 27,178 (25,651 ) 1,527 Total equity 186,120 (17,754 ) 168,366 Total liabilities and equity $ 276,145 $ 23,826 $ 299,971 Consolidated Balance Sheet as of June 30, 2015: As Reported June 30, 2015 Adjustments As Restated June 30, 2015 ASSETS Current assets: Cash and cash equivalents $ 12,972 $ - $ 12,972 Patient accounts receivable, less allowance for doubtful accounts of $1,618 34,830 - 34,830 Accounts receivable - other 1,338 - 1,338 Other current assets 6,509 - 6,509 Total current assets 55,649 - 55,649 Fixed assets: Furniture and equipment 43,495 - 43,495 Leasehold improvements 24,107 - 24,107 Fixed assets, gross 67,602 - 67,602 Less accumulated depreciation and amortization 51,098 - 51,098 Fixed assets, net 16,504 - 16,504 Goodwill 170,914 23,826 194,740 Other identifiable intangible assets, net 24,167 - 24,167 Other assets 1,086 - 1,086 Total assets $ 268,320 $ 23,826 $ 292,146 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 1,451 $ - $ 1,451 Accrued expenses 19,446 - 19,446 Current portion of notes payable 800 - 800 Total current liabilities 21,697 - 21,697 Notes payable 1,059 - 1,059 Revolving line of credit 41,000 - 41,000 Mandatorily redeemable non-controlling interests - 49,166 49,166 Deferred rent 1,040 - 1,040 Deferred taxes - 12,027 12,027 Other long-term liabilities 10,925 (7,995 ) 2,930 Total liabilities 75,721 53,198 128,919 Commitments and contingencies Redeemable non-controlling interests 10,585 (10,585 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,635,674 shares issued 146 - 146 Additional paid-in capital 45,829 15,222 61,051 Retained earnings 140,933 (9,173 ) 131,760 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 155,280 6,049 161,329 Non-controlling interests 26,734 (24,836 ) 1,898 Total equity 182,014 (18,787 ) 163,227 Total liabilities and equity $ 268,320 $ 23,826 $ 292,146 Consolidated Balance Sheet as of March 31, 2015: As Reported March 31, 2015 Adjustments As Restated March 31, 2015 ASSETS Current assets: Cash and cash equivalents $ 14,557 $ - $ 14,557 Patient accounts receivable, less allowance for doubtful accounts of $1,633 34,673 - 34,673 Accounts receivable - other 1,378 - 1,378 Other current assets 5,291 - 5,291 Total current assets 55,899 - 55,899 Fixed assets: Furniture and equipment 42,542 - 42,542 Leasehold improvements 23,565 - 23,565 Fixed assets, gross 66,107 - 66,107 Less accumulated depreciation and amortization 50,212 - 50,212 Fixed assets, net 15,895 - 15,895 Goodwill 159,176 23,826 183,002 Other identifiable intangible assets, net 24,537 - 24,537 Other assets 1,916 - 1,916 Total assets $ 257,423 $ 23,826 $ 281,249 LIABILITIES AND SHAREHOLDERS’ EQUITY Current liabilities: Accounts payable - trade $ 2,292 $ - $ 2,292 Accrued expenses 18,178 - 18,178 Current portion of notes payable 932 - 932 Total current liabilities 21,402 - 21,402 Notes payable 483 - 483 Revolving line of credit 41,500 - 41,500 Mandatorily redeemable non-controlling interests - 45,578 45,578 Deferred rent 984 - 984 Deferred taxes - 12,009 12,009 Other long-term liabilities 9,480 (7,995 ) 1,485 Total liabilities 73,849 49,592 123,441 Commitments and contingencies Redeemable non-controlling interests 7,373 (7,373 ) - U.S. Physical Therapy, Inc. ("USPH") shareholders’ equity: Preferred stock, $.01 par value, 500,000 shares authorized, no shares issued and outstanding - - - Common stock, $.01 par value, 20,000,000 shares authorized, 14,613,374 shares issued 145 - 145 Additional paid-in capital 45,080 15,222 60,302 Retained earnings 136,491 (9,203 ) 127,288 Treasury stock at cost, 2,214,737 shares (31,628 ) - (31,628 ) Total USPH shareholders’ equity 150,088 6,019 156,107 Non-controlling interests 26,113 (24,412 ) 1,701 Total equity 176,201 (18,393 ) 157,808 Total liabilities and equity $ 257,423 $ 23,826 $ 281,249 Consolidated Statement of Net Income as of September 30, 2016: For the Three Months Ended For the Nine Months Ended As Reported September 30, 2016 Adjustments As Restated September 30, 2016 As Reported September 30, 2016 Adjustments As Restated September 30, 2016 Net patient revenues $ 86,411 $ - $ 86,411 $ 259,893 $ - $ 259,893 Other revenues 1,933 - 1,933 5,789 - 5,789 Net revenues 88,344 - 88,344 265,682 - 265,682 Clinic operating costs: Salaries and related costs 49,868 - 49,868 146,509 - 146,509 Rent, clinic supplies, contract labor and other 17,885 - 17,885 52,938 - 52,938 Provision for doubtful accounts 917 - 917 2,962 - 2,962 Closure costs 9 - 9 54 - 54 Total clinic operating costs 68,679 - 68,679 202,463 - 202,463 Gross margin 19,665 - 19,665 63,219 - 63,219 Corporate office costs 7,610 - 7,610 24,640 - 24,640 Operating income 12,055 - 12,055 38,579 - 38,579 Interest and other income, net 21 - 21 62 - 62 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - (1,934 ) (1,934 ) - (6,056 ) (6,056 ) Mandatorily redeemable non-controlling interests - earnings allocable - (929 ) (929 ) - (3,146 ) (3,146 ) Debt and other (326 ) - (326 ) (954 ) - (954 ) Total interest expense (326 ) (2,863 ) (3,189 ) (954 ) (9,202 ) (10,156 ) Income before taxes 11,750 (2,863 ) 8,887 37,687 (9,202 ) 28,485 Provision for income taxes 3,778 (1,025 ) 2,753 11,975 (3,248 ) 8,727 Net income 7,972 (1,838 ) 6,134 25,712 (5,954 ) 19,758 Less: net income attributable to non-controlling interests (2,259 ) 929 (1,330 ) (7,600 ) 3,146 (4,454 ) Net income attributable to USPH shareholders $ 5,713 $ (909 ) $ 4,804 $ 18,112 $ (2,808 ) $ 15,304 Basic and diluted earnings per share attributable to USPH shareholders $ 0.46 $ (0.08 ) $ 0.38 $ 1.45 $ (0.23 ) $ 1.22 Shares used in computation - basic 12,520 12,520 12,494 12,494 Shares used in computation - diluted 12,520 12,520 12,494 12,494 Dividends declared per common share $ 0.17 $ 0.17 $ 0.51 $ 0.51 Consolidated Statement of Net Income as of June 30, 2016: For the Three Months Ended For the Six Months Ended As Reported June 30, 2016 Adjustments As Restated June 30, 2016 As Reported June 30, 2016 Adjustments As Restated June 30, 2016 Net patient revenues $ 88,433 $ - $ 88,433 $ 173,482 $ - $ 173,482 Other revenues 1,997 - 1,997 3,856 - 3,856 Net revenues 90,430 - 90,430 177,338 - 177,338 Clinic operating costs: Salaries and related costs 48,837 - 48,837 96,641 - 96,641 Rent, clinic supplies, contract labor and other 17,546 - 17,546 35,053 - 35,053 Provision for doubtful accounts 956 - 956 2,045 - 2,045 Closure costs 32 - 32 45 - 45 Total clinic operating costs 67,371 - 67,371 133,784 - 133,784 Gross margin 23,059 - 23,059 43,554 - 43,554 Corporate office costs 8,026 - 8,026 17,030 - 17,030 Operating income 15,033 - 15,033 26,524 - 26,524 Interest and other income, net 21 - 21 41 - 41 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - (1,931 ) (1,931 ) - (4,122 ) (4,122 ) Mandatorily redeemable non-controlling interests - earnings allocable - (1,330 ) (1,330 ) - (2,217 ) (2,217 ) Debt and other (320 ) - (320 ) (628 ) - (628 ) Total interest expense (320 ) (3,261 ) (3,581 ) (628 ) (6,339 ) (6,967 ) Income before taxes 14,734 (3,261 ) 11,473 25,937 (6,339 ) 19,598 Provision for income taxes 4,674 (872 ) 3,802 8,197 (2,223 ) 5,974 Net income 10,060 (2,389 ) 7,671 17,740 (4,116 ) 13,624 Less: net income attributable to non-controlling interests (2,989 ) 1,330 (1,659 ) (5,341 ) 2,217 (3,124 ) Net income attributable to USPH shareholders $ 7,071 $ (1,059 ) $ 6,012 $ 12,399 $ (1,899 ) $ 10,500 Basic and diluted earnings per share attributable to USPH shareholders $ 0.57 $ (0.09 ) $ 0.48 $ 0.99 $ (0.15 ) $ 0.84 Shares used in computation - basic 12,511 12,511 12,480 12,480 Shares used in computation - diluted 12,511 12,511 12,480 12,480 Dividends declared per common share $ 0.17 $ 0.17 $ 0.34 $ 0.34 Consolidated Statement of Net Income as of March 31, 2016: For the Three Months Ended As Reported March 31, 2016 Adjustments As Restated March 31, 2016 Net patient revenues $ 85,049 $ - $ 85,049 Other revenues 1,859 - 1,859 Net revenues 86,908 - 86,908 Clinic operating costs: Salaries and related costs 47,804 - 47,804 Rent, clinic supplies, contract labor and other 17,507 - 17,507 Provision for doubtful accounts 1,089 - 1,089 Closure costs 13 - 13 Total clinic operating costs 66,413 - 66,413 Gross margin 20,495 - 20,495 Corporate office costs 9,004 - 9,004 Operating income 11,491 - 11,491 Interest and other income, net 20 - 20 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - (2,191 ) (2,191 ) Mandatorily redeemable non-controlling interests - earnings allocable - (887 ) (887 ) Debt and other (308 ) - (308 ) Total interest expense (308 ) (3,078 ) (3,386 ) Income before taxes 11,203 (3,078 ) 8,125 Provision for income taxes 3,523 (1,351 ) 2,172 Net income 7,680 (1,727 ) 5,953 Less: net income attributable to non-controlling interests (2,352 ) 887 (1,465 ) Net income attributable to USPH shareholders $ 5,328 $ (840 ) $ 4,488 Basic and diluted earnings per share attributable to USPH shareholders $ 0.43 $ (0.07 ) $ 0.36 Shares used in computation - basic 12,448 12,448 Shares used in computation - diluted 12,448 12,448 Dividends declared per common share $ 0.17 $ 0.17 Consolidated Statement of Net Income as of September 30, 2015: For the Three Months Ended For the Nine Months Ended As Reported September 30, 2015 Adjustments As Restated September 30, 2015 As Reported September 30, 2015 Adjustments As Restated September 30, 2015 Net patient revenues $ 82,154 $ - $ 82,154 $ 239,412 $ - $ 239,412 Other revenues 1,895 - 1,895 5,166 - 5,166 Net revenues 84,049 - 84,049 244,578 - 244,578 Clinic operating costs: Salaries and related costs 46,594 - 46,594 134,044 - 134,044 Rent, clinic supplies, contract labor and other 17,428 - 17,428 50,434 - 50,434 Provision for doubtful accounts 1,067 - 1,067 3,119 - 3,119 Closure costs 88 - 88 125 - 125 Total clinic operating costs 65,177 - 65,177 187,722 - 187,722 Gross margin 18,872 - 18,872 56,856 - 56,856 Corporate office costs 6,923 - 6,923 22,173 - 22,173 Operating income 11,949 - 11,949 34,683 - 34,683 Interest and other income, net 24 - 24 48 - 48 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - (501 ) (501 ) - (697 ) (697 ) Mandatorily redeemable non-controlling interests - earnings allocable - (778 ) (778 ) - (2,674 ) (2,674 ) Debt and other (255 ) - (255 ) (765 ) - (765 ) Total interest expense (255 ) (1,279 ) (1,534 ) (765 ) (3,371 ) (4,136 ) Income before taxes 11,718 (1,279 ) 10,439 33,966 (3,371 ) 30,595 Provision for income taxes 3,654 (189 ) 3,465 10,634 (263 ) 10,371 Net income 8,064 (1,090 ) 6,974 23,332 (3,108 ) 20,224 Less: net income attributable to non-controlling interests (2,246 ) 778 (1,468 ) (7,044 ) 2,674 (4,370 ) Net income attributable to USPH shareholders $ 5,818 $ (312 ) $ 5,506 $ 16,288 $ (434 ) $ 15,854 Basic and diluted earnings per share attributable to USPH shareholders $ 0.47 $ (0.03 ) $ 0.44 $ 1.29 $ (0.01 ) $ 1.28 Shares used in computation - basic 12,421 12,421 12,382 12,382 Shares used in computation - diluted 12,421 12,421 12,382 12,382 Dividends declared per common share $ 0.15 $ 0.15 $ 0.45 $ 0.45 Consolidated Statement of Net Income as of June 30, 2015: For the Three Months Ended For the Six Months Ended As Reported June 30, 2015 Adjustments As Restated June 30, 2015 As Reported June 30, 2015 Adjustments As Restated June 30, 2015 Net patient revenues $ 81,451 $ - $ 81,451 $ 157,258 $ - $ 157,258 Other revenues 1,837 - 1,837 3,271 - 3,271 Net revenues 83,288 - 83,288 160,529 - 160,529 Clinic operating costs: Salaries and related costs 44,398 - 44,398 87,450 - 87,450 Rent, clinic supplies, contract labor and other 16,681 - 16,681 33,006 - 33,006 Provision for doubtful accounts 1,062 - 1,062 2,052 - 2,052 Closure costs 5 - 5 37 - 37 Total clinic operating costs 62,146 - 62,146 122,545 - 122,545 Gross margin 21,142 - 21,142 37,984 - 37,984 Corporate office costs 7,593 - 7,593 15,250 - 15,250 Operating income 13,549 - 13,549 22,734 - 22,734 Interest and other income, net 16 - 16 24 - 24 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - 48 48 - (196 ) (196 ) Mandatorily redeemable non-controlling interests - earnings allocable - (1,190 ) (1,190 ) - (1,896 ) (1,896 ) Debt and other (245 ) - (245 ) (510 ) - (510 ) Total interest expense (245 ) (1,142 ) (1,387 ) (510 ) (2,092 ) (2,602 ) Income before taxes 13,320 (1,142 ) 12,178 22,248 (2,092 ) 20,156 Provision for income taxes 4,203 18 4,221 6,980 (74 ) 6,906 Net income 9,117 (1,160 ) 7,957 15,268 (2,018 ) 13,250 Less: net income attributable to non-controlling interests (2,813 ) 1,190 (1,623 ) (4,798 ) 1,896 (2,902 ) Net income attributable to USPH shareholders $ 6,304 $ 30 $ 6,334 $ 10,470 $ (122 ) $ 10,348 Basic and diluted earnings per share attributable to USPH shareholders $ 0.48 $ 0.03 $ 0.51 $ 0.82 $ 0.02 $ 0.84 Shares used in computation - basic 12,409 12,409 12,362 12,362 Shares used in computation - diluted 12,409 12,409 12,362 12,362 Dividends declared per common share $ 0.15 $ 0.15 $ 0.30 $ 0.30 Consolidated Statement of Net Income as of March 31, 2015: For the Three Months Ended As Reported March 31, 2015 Adjustments As Restated March 31, 2015 Net patient revenues $ 75,807 $ - $ 75,807 Other revenues 1,434 - 1,434 Net revenues 77,241 - 77,241 Clinic operating costs: Salaries and related costs 43,052 - 43,052 Rent, clinic supplies, contract labor and other 16,325 - 16,325 Provision for doubtful accounts 990 - 990 Closure costs 32 - 32 Total clinic operating costs 60,399 - 60,399 Gross margin 16,842 - 16,842 Corporate office costs 7,657 - 7,657 Operating income 9,185 - 9,185 Interest and other income, net 8 - 8 Interest expense Mandatorily redeemable non-controlling interests - change in redemption value - (244 ) (244 ) Mandatorily redeemable non-controlling interests - earnings allocable - (706 ) (706 ) Debt and other (265 ) - (265 ) Total interest expense (265 ) (950 ) (1,215 ) Income before taxes 8,928 (950 ) 7,978 Provision for income taxes 2,777 (92 ) 2,685 Net income 6,151 (858 ) 5,293 Less: net income attributable to non-controlling interests (1,985 ) 706 (1,279 ) Net income attributable to USPH shareholders $ 4,166 $ (152 ) $ 4,014 Basic and diluted earnings per share attributable to USPH shareholders $ 0.34 $ (0.01 ) $ 0.33 Shares used in computation - basic 12,313 12,313 Shares used in computation - diluted 12,313 12,313 Dividends declared per common share $ 0.15 $ 0.15 Consolidated Statement of Cash Flows as of September 30, 2016: For the Nine Months Ended As Reported As Restated September 30, 2016 Adjustments September 30, 2016 OPERATING ACTIVITIES Net income including non-controlling interests $ 25,712 $ (5,954 ) $ 19,758 Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities: Depreciation and amortization 6,210 - 6,210 Provision for doubtful accounts 2,962 - 2,962 Equity-based awards compensation expense 3,748 - 3,748 Loss (gain) on sale of fixed assets 31 - 31 Excess tax benefit from equity-based awards (798 ) 798 - Deferred income tax 5,688 (2,450 ) 3,238 Other - - - Changes in operating assets and liabilities: - Increase in patient accounts receivable (2,548 ) - (2,548 ) (Increase) decrease in accounts receivable - other 116 - 116 Decrease (increase) in other assets (4,979 ) - (4,979 ) Increase (decrease) in accounts payable and accrued expenses 5,178 (1,596 ) 3,582 Increase (decrease) in mandatorily redeemable non-controlling interests - 5,372 5,372 (Decrease) increase in other liabilities 708 - 708 Net cash provided by operating activities 42,028 (3,830 ) 38,198 INVESTING ACTIVITIES Purchase of fixed assets (5,620 ) - (5,620 ) Purchase of businesses, net of cash acquired (12,958 ) - (12,958 ) Acquisitions of non-controlling interests (1,800 ) 1,136 (664 ) Proceeds on sale of fixed assets, net 42 - 42 Net cash used in investing activities (20,336 ) 1,136 (19,200 ) FINANCING ACTIVITIES Distributions to non-controlling interests (8,271 ) 3,830 (4,441 ) Cash dividends to shareholders - funded (6,382 ) - (6,382 ) Proceeds from revolving line of credit 128,000 - 128,000 Payments on revolving line of credit (136,000 ) - (136,000 ) Payments to settle mandatorily redeemable non-controlling interests - (1,136 ) (1,136 ) Principal payments on notes payable (592 ) - (592 ) Tax benefit from equity-based awards 798 - 798 Other 1 - 1 Net cash used in financing activities (22,446 ) 2,694 (19,752 ) Net increase in cash and cash equivalents (754 ) - (754 ) Cash and cash equivalents - beginning of period 15,778 - 15,778 Cash and cash equivalents - end of period $ 15,024 $ - $ 15,024 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period for: Income taxes $ 10,051 $ 10,051 Interest $ 770 $ 770 Non-cash investing and financing transactions during the period: Purchase of business - seller financing portion $ 500 $ 500 Acquisition of non-controlling interest - seller financing portion $ 514 $ 388 Payment to settle redeemable non-controlling interest - financing portion $ - $ 126 Sale of non-controlling interests $ (148 ) $ (148 ) Consolidated Statement of Cash Flows as of June 30, 2016: For the Six Months Ended As Reported As Restated June 30, 2016 Adjustments June 30, 2016 OPERATING ACTIVITIES Net income including non-controlling interests $ 17,740 $ (4,116 ) $ 13,624 Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities: Depreciation and amortization 4,158 - 4,158 Provision for doubtful accounts 2,045 - 2,045 Equity-based awards compensation expense 2,484 - 2,484 Loss (gain) on sale of fixed assets - - - Excess tax benefit from equity-based awards (556 ) 556 - Deferred income tax 4,170 (1,667 ) 2,503 Other - - - Changes in operating assets and liabilities: - Increase in patient accounts receivable (2,449 ) - (2,449 ) (Increase) decrease in accounts receivable - other 53 - 53 Decrease (increase) in other assets (2,443 ) - (2,443 ) Increase (decrease) in accounts payable and accrued expenses 7,715 (1,112 ) 6,603 Increase (decrease) in mandatorily redeemable non-controlling interests - 4,028 4,028 (Decrease) increase in other liabilities 447 - 447 Net cash provided by operating activities 33,364 (2,311 ) 31,053 INVESTING ACTIVITIES Purchase of fixed assets (3,453 ) - (3,453 ) Purchase of businesses, net of cash acquired (12,958 ) - (12,958 ) Acquisitions of non-controlling interests, net of sales (1,386 ) 1,136 (250 ) Proceeds on sale of fixed assets, net 42 - 42 Net cash used in investing activities (17,755 ) 1,136 (16,619 ) FINANCING ACTIVITIES Distributions to non-controlling interests (5,204 ) 2,311 (2,893 ) Cash dividends to shareholders - funded (4,254 ) - (4,254 ) Proceeds from revolving line of credit 93,000 - 93,000 Payments on revolving line of credit (94,500 ) - (94,500 ) Payments to settle mandatorily redeemable non-controlling interests - (1,136 ) (1,136 ) Principal payments on notes payable (533 ) - (533 ) Tax benefit from equity-based awards 556 - 556 Other 1 - 1 Net cash used in financing activities (10,934 ) 1,175 (9,759 ) Net increase in cash and cash equivalents 4,675 - 4,675 Cash and cash equivalents - beginning of period 15,778 - 15,778 Cash and cash equivalents - end of period $ 20,453 $ - $ 20,453 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period for: Income taxes $ 5,513 $ 5,513 Interest $ 512 $ 512 Non-cash investing and financing transactions during the period: Purchase of business - seller financing portion $ 500 $ 500 Acquisition of non-controlling interest - seller financing portion $ 514 $ 388 Payment to settle redeemable non-controlling interest - financing portion $ - $ 126 Sale of non-controlling interests $ (148 ) $ (148 ) Consolidated Statement of Cash Flows as of March 31, 2016: For the Three Months Ended As Reported As Restated March 31, 2016 Adjustments March 31, 2016 OPERATING ACTIVITIES Net income including non-controlling interests $ 7,680 $ (1,727 ) $ 5,953 Adjustments to reconcile net income including non-controlling interests to net cash provided by operating activities: Depreciation and amortization 2,091 - 2,091 Provision for doubtful accounts 1,089 - 1,089 Equity-based awards compensation expense 1,221 - 1,221 Loss (gain) on sale of fixed assets (19 ) - (19 ) Excess tax benefit from equity-based awards (323 ) 465 142 Deferred income tax 2,709 (886 ) 1,823 Other - - - Changes in operating assets and liabilities: - Increase in patient accounts receivable (2,185 ) - (2,185 ) (Increase) decrease in accounts receivable - other 43 - 43 Decrease (increase) in other assets (2,282 ) - (2,282 ) Increase (decrease) in accounts payable and accrued expenses 4,322 (930 ) 3,392 Increase (decrease) in mandatorily redeemable non-controlling interests - 2,578 2,578 (Decrease) increase in other liabilities 365 - 365 Net cash provided by operating activities 14,711 (500 ) 14,211 INVESTING ACTIVITIES Purchase of fixed assets (1,738 ) - (1,738 ) Purchase of businesses, net of cash acquired (12,899 ) - (12,899 ) Acquisitions of non-controlling interests (1,524 ) 1,136 (388 ) Proceeds on sale of fixed assets, net 42 - 42 Net cash used in investing activities (16,119 ) 1,136 (14,983 ) FINANCING ACTIVITIES Distributions to non-controlling interests (1,613 ) 500 (1,113 ) Cash dividends to shareholders - funded (2,125 ) - (2,125 ) Proceeds from revolving line of credit 49,000 - 49,000 Payments on revolving line of credit (40,500 ) - (40,500 ) Payments to settle mandatorily redeemable non-controlling interests - (1,136 ) (1,136 ) Principal payments on notes payable (250 ) - (250 ) Tax benefit from equity-based awards 323 - 323 Other 1 - 1 Net cash used in financing activities 4,836 (636 ) 4,200 Net increase in cash and cash equivalents 3,428 - 3,428 Cash and cash equivalents - beginning of period 15,778 - 15,778 Cash and cash equivalents - end of period $ 19,206 $ - $ 19,206 SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION Cash paid during the period for: Income taxes $ 2,265 $ 2,265 Interest $ 248 $ 248 Non-cash investing and financing transactions during the period: Purchase of business - seller financing portion $ 500 $ 500 Acquisition of non-controlling interest - seller financing portion $ 514 $ 388 Payment to settle redeemable non-controlling interest - financing portion $ - $ 126 Consolidated Statement of Cash Flows as of September 30, 2015: For the Nine Months Ended As Reported September 30, 2015 Adjustments As Restated September 30, 2015 OPERATING ACTIVITIES Net income including non-controlling interests $ 23,332 $ (3,108 ) $ 20,224 Adjustments to reconcile net income including non-controlling interests to net |