Biggest changeThe following is a reconciliation of the nearest comparable GAAP financial measure, net income, to Adjusted EBITDA for the years ended December 31, 2022, 2021, and 2020, respectively (in thousands): Years Ended December 31, 2022 2021 2020 Net income (loss) attributable to RadNet, Inc. common stockholders $ 10,650 $ 24,727 $ (14,840) Income Taxes 9,361 14,560 895 Interest Expense 50,841 48,830 45,882 Severance costs 946 744 4,353 Depreciation and amortization 115,877 96,694 86,795 Non-cash employee stock-based compensation 23,770 25,203 12,405 Loss on sale and disposal of equipment 2,529 1,246 1,200 Loss on impairment — — 4,170 Loss (gain) on extinguishment of debt and related expenses 731 6,044 (4,047) Other expenses 1,833 1,438 120 Non-cash change in fair value of interest rate hedge (39,621) (21,670) 2,528 Other adjustment to joint venture investment — (565) — Legal settlement and related expenses 2,197 831 — Lease abandonment charges — 19,675 — Non operational rent expenses 4,297 — — Transaction costs HLH, Aidence Holding B.V. & Quantib B.V 927 1,171 — Valuation adjustment for contingent consideration 47 — — Change in estimate related to refund liability 8,089 — — Adjusted EBITDA Including Losses from AI Segment and Provider Relief Funding $192,474 $218,928 $139,461 Provider relief funding — (9,110) (26,264) Adjusted EBITDA including losses from AI Segment and excluding benefit from Provider Relief Funding $192,474 $209,818 $113,197 Adjusted EBITDA Losses from AI segment 16,575 2,121 1,757 Adjusted EBITDA excluding Losses from AI Segment and Provider Relief Funding $209,049 $211,939 $114,954 The following table is a reconciliation of GAAP net income for our AI Segment to Adjusted EBITDA for the years ended December 31, 2022, 2021 and 2020 respectively. 44 Twelve Months Ended December 31, 2022 2021 2020 Segment net loss $ (22,107) $ (5,060) $ (3,463) Stock Compensation 2,782 1,796 1,065 Depreciation & Amortization 6,353 520 400 Other operating loss 23 — — Other expense (income) (903) 622 241 Severance 20 — — Income taxes (2,743) — — Adjusted EBITDA AI Segment $ (16,575) $ (2,121) $ (1,757) : Liquidity and Capital Resources The following table is a summary of key balance sheet data as of December 31, 2022 and December 31, 2021 and income statement data for the twelve months ended December 31, 2022, 2021 and 2020 (in thousands): Balance Sheet Data for the period ended December 31, 2022 2021 2020 Cash and cash equivalents $ 127,834 $ 134,606 Accounts receivable 166,357 135,062 Working capital (exclusive of current operating lease liability) (41,932) 14,932 Stockholders' equity 491,452 346,157 Income Statement data for the twelve months ended December 31, Total revenue $ 1,430,061 $ 1,315,077 $ 1,071,840 Net income (loss) attributable to RadNet common stockholders 10,650 24,727 (14,840) We operate in a capital intensive, high fixed-cost industry that requires significant amounts of capital to fund operations.
Biggest changeAdjusted EBITDA is not a measurement determined in accordance with GAAP and is therefore susceptible to varying methods of calculation and this metric, as presented, may not be comparable to other similarly titled measures of other companies. 43 The following is a reconciliation of the nearest comparable GAAP financial measure, net income, to Adjusted EBITDA for the years ended December 31, 2023, 2022, and 2021, respectively (in thousands): Years Ended December 31, 2023 2022 2021 Net income attributable to RadNet, Inc. common stockholders $ 3,044 $ 10,650 $ 24,727 Income Taxes 8,473 9,361 14,560 Interest Expense 64,483 50,841 48,830 Severance costs 3,778 946 744 Depreciation and amortization 128,391 115,877 96,694 Non-cash employee stock-based compensation 26,785 23,770 25,203 Loss on sale and disposal of equipment 2,187 2,529 1,246 Loss on impairment 3,950 — — Loss on extinguishment of debt and related expenses — 731 6,044 Other (income) expenses (6,354) 1,833 1,438 Non-cash change in fair value of interest rate hedge 8,185 (39,621) (21,670) (Gain) loss on contribution of imaging centers into joint venture (16,808) — (565) Legal settlement and related expenses — 2,197 831 Lease abandonment charges 5,146 — 19,675 Non operational rent expenses 3,628 4,297 — Non-Capitalized R&D - DeepHealth Cloud OS & Generative AI 1,308 Transaction costs HLH, Aidence Holding B.V., Quantib B.V, and WhiteRabbit 222 927 1,171 Valuation adjustment for contingent consideration (4,075) 47 — Change in estimate related to refund liability — 8,089 — Adjusted EBITDA Including Losses from AI Segment and Provider Relief Funding $232,343 $192,474 $218,928 Provider relief funding — — (9,110) Adjusted EBITDA including losses from AI Segment and excluding benefit from Provider Relief Funding $232,343 $192,474 $ 209,818 Adjusted EBITDA Losses from AI segment 12,765 16,575 2,122 Adjusted EBITDA excluding Losses from AI Segment and Provider Relief Funding $245,108 $209,049 $211,940 The following table is a reconciliation of GAAP net income for our AI Segment to Adjusted EBITDA for the years ended December 31, 2023, 2022 and 2021 respectively. 44 Twelve Months Ended December 31, 2023 2022 2021 Segment net loss $ (20,597) $ (21,456) $ (5,060) Stock Compensation 2,211 2,782 1,796 Depreciation & Amortization 7,615 6,354 520 Other operating loss (4) 23 — Other expense (income) 1,402 (903) 622 Severance 1,805 20 — Income taxes (1,955) (3,395) — Non-cash change to contingent consideration (7,191) — — Impairment of IPR&D intangible asset 3,950 — — Adjusted EBITDA AI Segment $ (12,765) $ (16,575) $ (2,122) Liquidity and Capital Resources The cash we generate from our core operations enables us to fund ongoing operations, our research and development for new products and technologies including our investment in AI, and acquisition or expansion of imaging centers.
As it relates to other centers, this service fee revenue is earned through providing the use of our diagnostic imaging equipment and the provision of technical services as well as providing administration services such as clerical and administrative personnel, bookkeeping and accounting services, billing and collection, provision of medical and 47 office supplies, secretarial, reception and transcription services, maintenance of medical records, and advertising, marketing and promotional activities.
As it relates to other centers, this service fee revenue is earned through providing the use of our diagnostic imaging 47 equipment and the provision of technical services as well as providing administration services such as clerical and administrative personnel, bookkeeping and accounting services, billing and collection, provision of medical and office supplies, secretarial, reception and transcription services, maintenance of medical records, and advertising, marketing and promotional activities.
Factors contributing to the recognition of the amount of goodwill were primarily based on anticipated strategic and synergistic benefits that are expected to be realized from the acquisition. These benefits include expanding the Company's AI capabilities to drive revenue growth. Quantib B.V. On January 20, 2022, we completed our acquisition of all the equity interests of Quantib B.V.
Factors contributing to the recognition of the amount of goodwill were primarily based on anticipated strategic and synergistic benefits that are expected to be realized from the acquisition. These benefits include expanding our AI capabilities to drive revenue growth. Quantib B.V. On January 20, 2022, we completed our acquisition of all the equity interests of Quantib B.V.
BUSINESS COMBINATION – When the qualifications for business combination accounting treatment are met, it requires us to recognize separately from goodwill the assets acquired and the liabilities assumed at their acquisition date fair values.
BUSINESS COMBINATIONS – When the qualifications for business combination accounting treatment are met, it requires us to recognize separately from goodwill the assets acquired and the liabilities assumed at their acquisition date fair values.
We assess the valuation methodology based upon the relevance and availability of the data at the time we perform the valuation. If multiple valuation methodologies are used, the results are weighted appropriately. We tested goodwill, trade name and IPR&D for impairment on October 1, 2022.
We assess the valuation methodology based upon the relevance and availability of the data at the time we perform the valuation. If multiple valuation methodologies are used, the results are weighted appropriately. We tested goodwill, trade name and IPR&D for impairment on October 1, 2023.
In the discussion below same center metrics are based on imaging centers that were in operation throughout the period of January 1, 2021 through December 31, 2022. Excluded amounts relate to imaging centers that were acquired or divested between January 1, 2021 through December 31, 2022.
In the discussion below same center metrics are based on imaging centers that were in operation throughout the period of January 1, 2022 through December 31, 2023. Excluded amounts relate to imaging centers that were acquired or divested between January 1, 2022 through December 31, 2023.
Advanced Radiology at Capital Region, LLC On June 15, 2022 we entered into Advanced Radiology at Capital Region, LLC, a partnership with Dimension Health Corporation. ("Dimension"), an affiliate of the University of Maryland. The operation will provide multi-modality services out of two yet to be determined locations in the Largo, Maryland area.
On June 15, 2022 we formed Advanced Radiology at Capital Region, LLC, a partnership with Dimension Health Corporation, an affiliate of the University of Maryland. The operation will provide multi-modality services out of two yet to be determined locations in the Largo, Maryland area.
On a same center basis, the increase in revenue was largely attributable to product mix as advanced radiology procedures of MRI, PET, and CT expanded at combined 5.5% to provide the major portion of the revenue growth.
On a same center basis, the increase in revenue was largely attributable to product mix as advanced radiology procedures of MRI, PET, and CT expanded at combined 7.2% to provide the major portion of the revenue growth.
The division is led by DeepHealth, and includes our acquisitions of Aidence Holding B.V. and Quantib B.V., both based in The Netherlands.
The division is led by our DeepHealth, Inc. subsidiary and includes our acquisitions of Aidence Holding B.V. and Quantib B.V., both based in the Netherlands.
On November 1, 2022 we contributed eight of our imaging centers to ADRG with a carrying value of $12.7 million and recorded a loss of $0.5 million which was calculated as the difference between the fair value and carrying value of such imaging centers which included equipment and other assets and an allocation of goodwill to such imaging centers.
On November 1, 2022 we contributed eight of our imaging centers to ADRG of $12.7 million and recorded a loss of $0.5 million which was calculated as the difference between the transaction price and carrying value of such imaging centers which included equipment and other assets and an allocation of goodwill to such imaging centers.
The IPR&D asset relates primarily to an in-process project for a customer relationship management offering to manage patients that are found with Incidental Pulmonary Nodules and has not reached technological feasibility as of the acquisition date. The asset recorded relates to one project, and the Company expects to complete the project in the next twelve months.
The IPR&D asset relates primarily to an in-process project for a customer relationship management offering to manage patients that are found with Incidental Pulmonary Nodules and has not reached technological feasibility as of the acquisition date. The asset recorded relates to one project, and the Company originally expected to complete the project following twelve months of acquisition.
REVENUES – Our revenues generally relate to net patient fees received from various payors and patients themselves under contracts in which our performance obligations are to provide diagnostic services to the patients. Revenues are recorded during the period when our obligations to provide diagnostic services are satisfied.
REVENUES – Our revenues generally relate to net patient fees that we receive from various payors and patients themselves under contracts in which our performance obligations are to provide diagnostic services to the patients. Revenues are recorded during the period when our obligations to provide diagnostic services are satisfied.
The venture was initially capitalized with nominal amounts of $5.1 thousand for a 51% economic interest from us and $4.9 thousand from Dimension for a 49% economic interest. Simi Valley Imaging Group, LLC On January 1, 2021 we entered into the Simi Valley Imaging Group, LLC, a partnership with Simi Valley Hospital and Health Services ("Simi Adventist").
The venture was initially capitalized with nominal amounts of $5.1 thousand for a 51% economic interest from us and $4.9 thousand from Dimension Health Corporation for a 49% economic interest. Simi Valley Imaging Group, LLC. On January 1, 2021 we formed the Simi Valley Imaging Group, LLC, a partnership with Simi Valley Hospital and Health Services.
We define Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, as adjusted to exclude losses or gains on the disposal of equipment, other income or loss, loss on debt extinguishment, bargain purchase gains, loss on de-consolidation of joint ventures and non-cash equity compensation.
We define Adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, as adjusted to exclude losses or gains on the disposal of equipment, other income or loss, loss on debt extinguishment, bargain purchase gains, loss on de-consolidation of joint ventures, gain on contribution of imaging centers into joint ventures, and non-cash equity compensation.
The transaction was accounted for as an acquisition of a business and total purchase consideration was determined to be approximately $42.3 million including i) 965,058 shares issued at $26.80 per share with a fair value of $25.9 million ii) cash of $11.8 million and iii) contingent consideration consisting of 113,303 shares with a fair value at the date of close of $3.0 million and cash of $1.6 million both to be released 18 months after acquisition subject to adjustment for any indemnification claims.
The transaction was accounted for as an acquisition of a business and total purchase consideration was determined to be approximately $42.3 million including (a) 965,058 shares of our common stock issued at $26.80 per share with a fair value of $25.9 million (b) cash of $11.8 million and (c) contingent consideration consisting of 113,303 shares with a fair value at the date of close of $3.0 million and cash of $1.6 million both to be released 18 months after acquisition subject to adjustment for any indemnification claims.
Amounts remaining to be collected on these agreements were $15.4 million and $17.7 million at December 31, 2022 and December 31, 2021, respectively. We do not utilize factoring arrangements as an integral part of our financing for working capital. Senior Credit Facilities: We maintain secured credit facilities with Barclays Bank PLC and with Truist.
Amounts remaining to be collected on these agreements were $14.3 million and $15.4 million at December 31, 2023 and December 31, 2022, respectively. We do not utilize factoring arrangements as an integral part of our financing for working capital. Senior Credit Facilities: We maintain secured credit facilities with Barclays Bank PLC and with Truist Bank.
Additional Information Additional information concerning RadNet, Inc., including our consolidated subsidiaries, for each of the years ended December 31, 2022, 2021 and 2020 is included in the consolidated financial statements and notes thereto in this annual report.
Additional Information 48 Additional information concerning RadNet, Inc., including our consolidated subsidiaries, for each of the years ended December 31, 2023, 2022 and 2021 is included in the consolidated financial statements and notes thereto in this report.
Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to our consolidated statements of operations. GOODWILL AND INDEFINITE LIVED INTANGIBLES – Goodwill totaled $677.7 million and $513.8 million at December 31, 2022 and December 31, 2021, respectively.
Upon the conclusion of the measurement period or final determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are recorded to our consolidated statements of operations. GOODWILL AND INDEFINITE LIVED INTANGIBLES – Goodwill totaled $679.5 million and $677.7 million at December 31, 2023 and December 31, 2022, respectively.
We have service agreements with various vendors under which they have agreed to be responsible for the maintenance and repair of a majority of our equipment for a fee that is based on the type and age of the equipment. Under these agreements, we are committed to minimum payments of approximately $43.3 million in 2023.
We have service agreements with various vendors under which they have agreed to be responsible for the maintenance and repair of a majority of our equipment for a fee that is based on the type and age of the equipment. Under these agreements, we are committed to minimum payments of approximately $30.5 million in 2024.
The transaction was accounted for as an acquisition of a business and total purchase consideration was determined to be approximately $45.2 million including i) 1,117,872 shares issued at $26.80 per share with a fair value of $30.0 million ii) cash of $1.8 million and iii) contingent consideration of $11.9 million ($7.4 million in milestones to be settled in shares or cash at our election and a share holdback of $4.5 million) and iv) a settlement of a loan from RadNet of $1.5 million.
The transaction was accounted for as an acquisition of a business and total purchase consideration was determined to be approximately $45.2 million including (a) 1,117,872 shares of our common stock issued at $26.80 per share with a fair value of $30.0 million (b) cash of $1.8 million, (c) contingent consideration of $11.9 million ($7.4 million in milestones to be settled in shares or cash at our election and a share holdback of $4.5 million) and (d) a settlement of a loan from RadNet of $1.5 million.
Results of Operations The following table sets forth, for the periods indicated, the percentage that certain items in the statements of operations bears to net revenue for the years 2022, 2021 and 2020. 38 Years Ended December 31, 2022 2021 2020 REVENUE Service fee revenue 89.4 % 88.7 % 86.9 % Revenue under capitation arrangements 10.6 % 11.3 % 13.1 % Total Revenue 100.0 % 100.0 % 100.0 % Provider relief funding — % 0.7 % 2.5 % OPERATING EXPENSES Cost of operations, excluding depreciation and amortization 88.4 % 85.4 % 90.1 % Lease abandonment charges — % 1.5 % — % Depreciation and amortization 8.1 % 7.4 % 8.1 % Loss on sale and disposal of equipment 0.2 % 0.1 % 0.1 % Loss on impairment — % — % 0.4 % Severance costs 0.1 % 0.1 % 0.4 % Total operating expenses 96.8 % 94.4 % 99.1 % INCOME FROM OPERATIONS 3.2 % 6.3 % 3.3 % OTHER INCOME AND EXPENSES Interest expense 3.6 % 3.7 % 4.3 % Equity in earnings of joint ventures (0.7) % (0.8) % (0.7) % Non-cash change in fair value of interest rate hedge (2.8) % (1.6) % 0.2 % Loss (gain) on extinguishment of debt 0.1 % 0.5 % (0.4) % Other expenses 0.1 % 0.1 % — % Total other expenses 0.2 % 1.9 % 3.4 % INCOME (LOSS) BEFORE INCOME TAXES 3.0 % 4.5 % (0.1) % Provision for income taxes (0.7) % (1.1) % (0.1) % NET INCOME (LOSS) 2.3 % 3.3 % (0.2) % Net income attributable to noncontrolling interests 1.6 % 1.5 % 1.2 % NET INCOME (LOSS) ATTRIBUTABLE TO RADNET, INC.
Results of Operations The following table sets forth, for the periods indicated, the percentage that certain items in the statements of operations bears to net revenue for the years 2023, 2022 and 2021. 37 Years Ended December 31, 2023 2022 2021 REVENUE Service fee revenue 90.5 % 89.4 % 88.7 % Revenue under capitation arrangements 9.5 % 10.6 % 11.3 % Total Revenue 100.0 % 100.0 % 100.0 % Provider relief funding — % — % 0.7 % OPERATING EXPENSES Cost of operations, excluding depreciation and amortization 86.3 % 88.4 % 85.4 % Gain on contribution of imaging centers into joint venture (1.0) % — % — % Lease abandonment charges 0.3 % — % 1.5 % Depreciation and amortization 7.9 % 8.1 % 7.4 % Loss on sale and disposal of equipment and other 0.1 % 0.2 % 0.1 % Severance costs 0.2 % 0.1 % 0.1 % Total operating expenses 93.9 % 96.8 % 94.4 % INCOME FROM OPERATIONS 6.1 % 3.2 % 6.3 % OTHER INCOME AND EXPENSES Interest expense 4.0 % 3.6 % 3.7 % Equity in earnings of joint ventures (0.4) % (0.7) % (0.8) % Non-cash change in fair value of interest rate swaps 0.5 % (2.8) % (1.6) % Loss on extinguishment of debt and related expenses — % 0.1 % 0.5 % Other (income) expenses (0.4) % 0.1 % 0.1 % Total other expenses 3.7 % 0.2 % 1.9 % INCOME BEFORE INCOME TAXES 2.4 % 3.0 % 4.5 % Provision for income taxes (0.5) % (0.7) % (1.1) % NET INCOME 1.9 % 2.3 % 3.3 % Net income attributable to noncontrolling interests 1.7 % 1.6 % 1.5 % NET INCOME ATTRIBUTABLE TO RADNET, INC.
The operation will offer multi-modality imaging services out of two locations in Ventura County, California. Total investment in the venture is $0.4 million. RadNet contributed $0.3 million in assets for a 60.0% economic interest and Simi Adventist contributed assets totaling $0.1 million for a 40.0% economic interest.
The operation will offer multi-modality imaging services out of two locations in Ventura County, California. Total investment in the venture is $0.4 million. We contributed $0.3 million in assets for a 60.0% economic interest and Simi Valley Hospital and Health Services contributed assets totaling $0.1 million for a 40.0% economic interest.
COMMON STOCKHOLDERS 0.7 % 1.8 % (1.4) % Imaging Center Segment Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 We grow through a combination of organic growth as well as acquisitions and joint ventures.
COMMON STOCKHOLDERS 0.2 % 0.7 % 1.8 % Imaging Center Segment Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 We grow our imaging center business through a combination of organic growth as well as acquisitions and joint ventures.
The transaction was accounted for as the acquisition of a business with a total purchase consideration of approximately $31.9 million, including: i) shares with a fair value of $6.8 million (359,002 shares issued at $19.06 per share), ii) cash of $6.3 million and iii) contingent consideration of $10.8 million ($10.2 million in contingent milestone consideration and cash holdback of $0.6 million to be issued 24 months after acquisition subject to adjustment for any indemnification claims) and iv) noncontrolling interest of $8.0 million.
The transaction was accounted for as the acquisition of a business with a total purchase consideration of approximately $31.9 million, including: (a) shares of our common stock with a fair value of $6.8 million 34 (359,002 shares issued at $19.06 per share), (b) cash of $6.3 million, (c) contingent consideration of $10.8 million ($10.2 million in contingent milestone consideration and cash holdback of $0.6 million to be issued 24 months after acquisition subject to adjustment for any indemnification claims) and (d) noncontrolling interest of $8.0 million.
The cash flows were based on estimated earnings from existing customers, and the discount rate applied was benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital. 35 Artificial Intelligence Segment Aidence Holding B.V.
The cash flows were based on estimated earnings from existing customers, and the discount rate applied was benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital. Artificial Intelligence Segment Aidence Holding B.V. On January 20, 2022, we acquired all the equity interests of Aidence Holding B.V.
As a result of the transaction, we recognized a gain of $6.6 million to additional paid in capital and retained a 65% controlling economic interest in FCR and Hospital retains an $11.1 million or 35% noncontrolling economic interest in FCR.
As a result of the transaction, we recognized a gain of $6.6 million to additional paid in capital and retained a 65% controlling economic interest in FCR and Frederick Health Hospital, Inc. retains an $11.1 million or 35% noncontrolling economic interest in FCR. Advanced Radiology at Capital Region, LLC.
Equity in earnings from unconsolidated joint ventures For the twelve months ended December 31, 2022 we recognized equity in earnings from unconsolidated joint ventures of $10.4 million versus $11.0 million for the twelve months ended December 31, 2021, a decrease of $0.6 million or 5.3%.
Equity in earnings from unconsolidated joint ventures For the twelve months ended December 31, 2023 we recognized equity in earnings from unconsolidated joint ventures of $6.4 million versus $10.4 million for the twelve months ended December 31, 2022, a decrease of $4.0 million or 38.1%.
Based on our assessment recognition of the revenue previously recognized remained appropriate. ACCOUNTS RECEIVABLE – Substantially all of our accounts receivable are due under fee-for-service contracts from third party payors, such as insurance companies and government-sponsored healthcare programs, or directly from patients. Services are generally provided pursuant to one-year contracts with healthcare providers.
ACCOUNTS RECEIVABLE – Substantially all of our accounts receivable are due under fee-for-service contracts from third party payors, such as insurance companies and government-sponsored healthcare programs, or directly from patients. Services are generally provided pursuant to one-year contracts with healthcare providers.
Acquisitions Imaging Center Segment Radiology Practice Acquisitions: 33 During 2022 and 2021, we completed the acquisition of certain assets of the following entities, which either engage directly in the practice of radiology or associated businesses. The primary reason for these acquisitions was to strengthen our presence in the Delaware, Maryland, New Jersey and New York markets.
Acquisitions Imaging Center Segment Radiology Imaging Center Asset Acquisitions: During the years ended 2023, 2022 and 2021, we completed the acquisition of certain assets of the following entities, which either engage directly in the practice of radiology or associated businesses. The primary reason for these acquisitions was to strengthen our presence in many of our markets.
Indefinite lived intangible assets were $24.1 million at December 31, 2022 and $20.6 million at December 31, 2021 and are associated with the value of certain trade name intangibles and in process research and development (IPR&D). Goodwill, trade name intangibles and IPR&D are recorded as a result of business combinations.
Indefinite lived intangible assets were $9.0 million at December 31, 2023 and $24.1 million at December 31, 2022 and are associated with the value of certain trade name intangibles and IPR&D. Goodwill, trade name intangibles and IPR&D are recorded as a result of business combinations.
Non-GAAP Financial Measures We use both GAAP and non-GAAP metrics to measure our financial results. We believe that, in addition to GAAP metrics, non-GAAP metrics such as Adjusted EBITDA and Free Cash Flow assist us in measuring our core operations from period to period as well as our cash generated from operations and ability to service our debt obligations.
Non-GAAP Financial Measures We use both GAAP and non-GAAP metrics to measure our financial results. We believe that, in addition to GAAP metrics, non-GAAP metrics such as Adjusted EBITDA assist us in measuring our core operations from period to period.
Adjusted EBITDA should not be considered a measure of financial performance under GAAP, and Adjusted EBITDA should not be considered in isolation or 43 as alternatives to net income, cash flows generated by operating, investing or financing activities or other financial statement data presented in the consolidated financial statements as an indicator of financial performance or liquidity.
Adjusted EBITDA should not be considered a measure of financial performance under GAAP, and Adjusted EBITDA should not be considered in isolation or as alternatives to net income, or other financial statement data presented in the consolidated financial statements as an indicator of financial performance.
The following table shows our centers in operation at year end and revenues for the years ended December 31, 2022, 2021 and 2020: Years Ended December 31, 2022 2021 2020 Centers in operation 357 347 331 Total revenue (millions) $ 1,430 $ 1,315 $ 1,072 Our revenue is derived from a diverse mix of payors, including private payors, managed care capitated payors and government payors.
The following table shows our imaging centers in operation at year end and revenues for the years ended December 31, 2023, 2022 and 2021: Years Ended December 31, 2023 2022 2021 Centers in operation 366 357 347 Total revenue (millions) $ 1,617 $ 1,430 $ 1,315 Our revenue is derived from a diverse mix of payors, including private payors and commercial insurance companies, managed care capitated payors, and government payors such as Medicare and Medicaid.
During 2002 we refinanced our Truist term loan which added an additional $108.0 million in obligations to our balance sheet in the fourth quarter. Based on recent increases in global interests rates, we expect the effective interest rates on our senior credit facilities, and our related interest expense, to continue to rise in the near term.
During 2022 we refinanced our Truist term loan which added an additional $108.0 million in obligations to our balance sheet in the fourth quarter. Based on recent Federal Reserve interest rate decisions, we expect the effective interest rates on our senior credit facilities, and the related interest expense, to stabilize in the near term.
As it relates to the Group, this service fee revenue includes payments for both the professional medical interpretation revenue recognized by them as well as the payment for all other aspects related to our providing the imaging services, for which we earn management fees.
As it relates to the Group (as defined in Note 1 Nature of Business included in the notes to our consolidated financial statements), this service fee revenue includes payments for both the professional medical interpretation revenue recognized by them as well as the payment for all other aspects related to our providing the imaging services, for which we earn management fees.
We also had no balance under our $50.0 million Truist 46 Revolving Credit Facility related to our consolidated subsidiary NJIN at December 31, 2022, and with no letters of credit reserved against the facility, the full amount was available to draw upon.
The remaining $187.4 million of our Barclays revolving credit facility 46 was available to draw upon as of December 31, 2023. We also had no balance under our $50.0 million Truist revolving credit facility at December 31, 2023, and with no letters of credit reserved against the facility, the full amount was available to draw upon.
Operating Expenses Total operating expenses for the twelve months ended December 31, 2022 increased approximately $117.8 million, or 9.5%, from $1.24 billion for the twelve months ended December 31, 2021 to $1.35 billion for the twelve months ended December 31, 2022.
Operating Expenses Total operating expenses for the twelve months ended December 31, 2023 increased approximately $130.8 million, or 9.7%, from $1.35 billion for the twelve months ended December 31, 2022 to $1.48 billion for the twelve months ended December 31, 2023.
See Note 8 Credit Facilities and Notes Payable included in the notes to our consolidated financial statements. 41 Lease abandonment charges We closely monitor patient levels at our imaging centers and occasionally divest or shut down centers in an effort to maximize utilization rates.
See Note 8, Credit Facilities and Notes Payable, in the notes accompanying our consolidated financial statements included in this report. Lease abandonment charges We closely monitor patient levels at our imaging centers and occasionally divest or shut down centers to maximize utilization rates. During the end of 2023, we experienced lower utilization at two imaging centers.
For more information on our secured credit facilities see Note 8 to our consolidated financial statements in this annual report.
For more information on our secured credit facilities see Note 8, Credit Facilities and Notes Payable, in the notes accompanying our consolidated financial statements in this report.
We accounted for the transaction as an adjustment to our equity investment for the value of the assets contributed. To maintain our 49% economic interest in ADRG, we received a distribution from the partnership of $4.5 million to reduce our overall investment to $8.3 million.
To maintain our 49% economic interest in ADRG, we received a distribution from the partnership of $4.5 million to reduce our overall investment to $8.3 million.
Our service fee revenue, net of contractual allowances and discounts, implicit price concessions, and revenue under capitation arrangements for the years ended December 31, 2022, 2021 and 2020 are summarized in the following table (in thousands): 32 In Thousands 2022 2021 2020 Commercial insurance $ 785,128 $ 743,462 $ 584,035 Medicare 311,124 280,911 217,928 Medicaid 38,279 34,731 25,619 Workers' compensation/personal injury 51,339 44,235 33,478 Other patient revenue 31,849 19,398 25,314 Management fee revenue 22,235 19,630 11,253 Software and teleradiology 14,238 10,525 10,798 Other 19,428 12,436 23,297 Revenue under capitation arrangements 152,045 148,334 140,118 Imaging center segment revenue 1,425,665 1,313,662 1,071,840 AI segment revenue 4,396 1,415 — Total revenue $ 1,430,061 $ 1,315,077 $ 1,071,840 We typically experience some seasonality to our business.
Our service fee revenue, net of contractual allowances and discounts, implicit price concessions, and revenue under capitation arrangements for the years ended December 31, 2023, 2022 and 2021 are summarized in the following table (in thousands): 32 In Thousands 2023 2022 2021 Commercial insurance $ 897,948 $ 785,128 $ 743,462 Medicare 363,863 311,124 280,911 Medicaid 43,175 38,279 34,731 Workers' compensation/personal injury 47,364 51,339 44,235 Other patient revenue 42,249 31,849 19,398 Management fee revenue 17,936 22,235 19,630 Software and teleradiology 18,082 14,238 10,525 Other 20,111 19,428 12,436 Revenue under capitation arrangements 153,433 152,045 148,334 Imaging center segment revenue 1,604,161 1,425,665 1,313,662 AI segment revenue 12,469 4,396 1,415 Total revenue $ 1,616,630 $ 1,430,061 $ 1,315,077 We typically experience some seasonality to our business.
Kelly MD acquisitions consisted of various subsidiaries purchased separately. Heart and Lung Imaging Limited On November 1, 2022, we acquired a 75% controlling interest in Heart and Lung Imaging Limited (“HLI”). HLI is a teleradiology concern which operates in the United Kingdom with the National Healthcare Service to screen high risk populations for cardiac and lung conditions.
Heart & Lung Imaging Limited. On November 1, 2022, we acquired a 75% controlling interest in Heart & Lung Imaging Limited (“HLI”). HLI is a teleradiology concern which operates in the United Kingdom with the National Healthcare Service to screen high risk populations for cardiac and lung conditions. HLI’s operations are included in our imaging center segment for reporting purposes.
The cash flows were based on 36 estimates used to price the transaction, and the discount rates applied were benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital. The developed technology consists of artificial intelligence powered applications for neurological and prostate imaging scans and reporting.
The cash flows were based on estimates used to price the transaction, and the discount rates applied were benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital.
See “Liquidity and Capital Resources” below for more details on our credit facilities. See the Derivative Instruments section of Note 2 to the consolidated financial statements included in this annual report on Form 10-K and Item 7A, Quantitative and Qualitative Disclosure About Market Risk below for more details on our derivative transactions.
See the Derivative Instruments section of Note 2, Summary of Significant Accounting Policies, in the notes accompanying the consolidated financial statements included in this report and Item 7A — "Quantitative and Qualitative Disclosure About Market Risk" below for more details on our derivative transactions.
Adjusted EBITDA includes equity earnings in unconsolidated operations and subtracts allocations of earnings to non-controlling interests in subsidiaries, and is adjusted for non-cash or one-time events that take place during the period.
Adjusted EBITDA includes equity earnings in unconsolidated operations and subtracts allocations of earnings to non-controlling interests in subsidiaries, and is adjusted for non-cash or one-time events that take place during the period. Adjusted EBITDA is a non-GAAP financial measure used as an analytical indicator by us and the healthcare industry to assess business performance.
As a result of this transaction, we recorded $2.4 million in current assets, $0.1 million in property and equipment, $21.3 million in intangible assets (including developed technology of $19.6 million and IPR&D of $0.7 million), $0.7 million in current liabilities, $6.7 million in long-term debt and deferred tax liabilities, and $26.4 million in goodwill.
As a result of this transaction, we recorded $2.4 million in current assets, $0.1 million in property and equipment, $21.3 million in intangible assets (including developed technology of $19.6 million and IPR&D of $0.7 million), $0.7 million in current liabilities, $6.7 million in long-term debt and deferred tax liabilities, and $26.4 million in goodwill. 35 In performing the purchase price allocation, we considered, among other factors, the intended future use of acquired assets, analysis of historical financial performance and estimates of future performance of the Quantib business.
No observable price changes or impairment in our investment was noted for the year ended December 31, 2022. Joint venture investment contributions to Arizona Diagnostic Radiology Group During the years ended December 31, 2022 and 2021, we made an additional equity contributions of $1.4 million each year to Arizona Diagnostic Radiology Group ("ADRG", our joint venture with Dignity Health).
Joint venture investment contributions to Arizona Diagnostic Radiology Group During the years ended December 31, 2023 and 2022, we made additional equity contributions of $2.4 million and $1.4 million, respectively, to Arizona Diagnostic Radiology Group ("ADRG", our joint venture with Dignity Health).
The following table sets forth our cost of operations and total operating expenses for the twelve months ended December 31, 2022 and 2021 (in thousands): Years Ended December 31, 2022 2021 Salaries and professional reading fees, excluding stock-based compensation $ 778,586 $ 683,772 Stock-based compensation 20,988 23,407 Building and equipment rental 123,058 121,924 Medical supplies 68,712 56,423 Other operating expenses * 249,249 232,416 Cost of operations 1,240,593 1,117,942 Depreciation and amortization 109,524 96,173 Lease abandonment charges — 19,675 Loss on sale and disposal of equipment 2,506 1,246 Severance costs 926 744 Total operating expenses $ 1,353,549 $ 1,235,780 * Includes billing fees, office supplies, repairs and maintenance, insurance, business tax and license, outside services, telecommunications, utilities, marketing, travel and other expenses.
The following table sets forth our cost of operations and total operating expenses for the twelve months ended December 31, 2023 and 2022 (in thousands): Years Ended December 31, 2023 2022 Salaries and professional reading fees, excluding stock-based compensation $ 860,464 $ 778,586 Stock-based compensation 24,575 20,988 Building and equipment rental 117,660 123,150 Medical supplies 86,213 68,712 Other operating expenses * 282,124 249,157 Cost of operations 1,371,036 1,240,593 Depreciation and amortization 120,776 109,524 Gain on contribution of imaging centers into joint venture (16,808) — Lease abandonment charges 5,147 — Loss on sale and disposal of equipment 2,191 2,506 Severance costs 1,972 926 Total operating expenses $ 1,484,314 $ 1,353,549 * Includes billing fees, office supplies, repairs and maintenance, insurance, business tax and license, outside services, telecommunications, utilities, marketing, travel and other expenses.
Deferred financing costs on our revolving credit lines at December 31, 2022, net of accumulated amortization, totaled $2.3 million, with $1.7 million related to Barclays and $0.6 million related to Truist.
As of December 31, 2023, we were in compliance with all covenants under our credit facilities. Deferred financing costs on our revolving credit lines at December 31, 2023, net of accumulated amortization, totaled $1.6 million, with $1.1 million related to the Barclays revolving credit facility and $0.5 million related to the Truist revolving credit facility.
Medical supplies In Thousands Year Ended December 31, Medical Supplies Expense 2022 2021 $ Increase/(Decrease) % Change Total $68,712 $56,423 $12,289 21.8% Same Center $62,274 $52,872 $9,402 17.8% Excluded $6,438 $3,551 — — Increased medical supplies expense corresponds to the 5.5% growth in advanced radiology volumes as noted above combined with price increases for contrast agents and higher utilization of isotopes employed in PET and CT procedures.
Medical supplies In Thousands Year Ended December 31, Medical Supplies Expense 2023 2022 $ Increase/(Decrease) % Change Total $86,213 $68,712 $17,501 25.5% Same Center $79,550 $64,872 $14,678 22.6% Excluded $6,663 $3,840 — — Increased medical supplies expense was related to the 7.2% growth in advanced radiology volumes noted above, combined with price increases for contrast agents and higher utilization of isotopes employed in PET and CT procedures.
These transactions are accounted for as a reduction in accounts receivable as the agreements transfer effective control over and risk related to the receivables to the buyers.
We have entered into factoring agreements with various institutions and sold certain accounts receivable under non-recourse agreements in exchange for notes receivables from the buyers. These transactions are accounted for as a reduction in accounts receivable as the agreements transfer effective control over and risk related to the receivables to the buyers.
We expect to fund any future acquisitions primarily with cash flow from operations and borrowings, including borrowing from amounts available under our senior secured credit facilities or through new equity or debt issuances. 45 We and our subsidiaries or affiliates may from time to time, in our sole discretion, purchase, repay, redeem or retire any of our outstanding debt or equity securities in privately negotiated or open market transactions, by tender offer or otherwise.
We and our subsidiaries or affiliates may from time to time, in our sole discretion, purchase, repay, redeem or retire any of our outstanding debt or equity securities in privately negotiated or open market transactions, by tender offer or otherwise.
Other operating expenses In Thousands Year Ended December 31, Other Operating Expenses 2022 2021 $ Increase/(Decrease) % Change Total $249,249 $232,416 $16,833 7.2% Same Center $224,174 $214,488 $9,684 4.5% Excluded $25,075 $17,928 — — The rise in other operating expenses is attributable to additional professional fees associated with our acquisition activity, contractor services, equipment and maintenance and software upgrades all in support of our expansion accompanied with increased procedure volumes.
Other operating expenses In Thousands Year Ended December 31, Other Operating Expenses 2023 2022 $ Increase/(Decrease) % Change Total $282,124 $249,157 $32,967 13.2% Same Center $259,164 $240,084 $19,078 7.9% Excluded $22,960 $9,073 — — The rise in other operating expenses is attributable to additional professional fees associated with our acquisition activity, contractor services, equipment and maintenance and software upgrades all in support of our expansion and increase in procedure volumes.
The fair value of the intangible assets was estimated using the income approach, and the cash flow projections were discounted using rates ranging from 50% to 55%.
As part of the purchase price allocation, we determined the identifiable intangible assets are developed technology, IPR&D, trade names, and customer relationships. The fair value of the intangible assets was estimated using the income approach, and the cash flow projections were discounted using rates ranging from 50% to 55%.
Our centers provide physicians with imaging capabilities to facilitate the diagnosis and treatment of diseases and disorders and may reduce unnecessary invasive procedures, often reducing the cost and amount of care for patients. Integral to the imaging center business is our software arm headed by eRAD, Inc., which sells computerized systems that distribute, display, store and retrieve digital images.
Our imaging centers centers provide physicians with imaging capabilities to facilitate the diagnosis and treatment of diseases and disorders and may reduce unnecessary invasive procedures, often reducing the cost and amount of care for patients.
Sale of ownership interest in a majority owned subsidiary Effective September 1, 2021 we completed the sale of a 24.9% ownership interest in our majority owned subsidiary West Valley Imaging Group, LLC for $13.1 million to Tarzana Medical Center, LLC.
We recorded a gain of $16.8 million, within (gain) on contribution of imaging centers into joint venture in our consolidated statement of operations representing the difference between the fair value and carrying value of the business contributed. 36 Sale of ownership interest in a majority owned subsidiary Effective September 1, 2021 we completed the sale of a 24.9% ownership interest in our majority owned subsidiary West Valley Imaging Group, LLC for $13.1 million to Tarzana Medical Center, LLC.
Sources and Uses of Cash The following table summarizes key components of our sources and uses of cash for the twelve months ended December 31, in thousands: Cash Flow Data December 31, 2022 December 31, 2021 December 31, 2020 Cash provided by operating activities $ 146,417 $ 149,491 $ 233,759 Cash used in investing activities (246,949) (221,511) (126,244) Cash provided by (used in) financing activities 93,647 104,673 (45,561) Cash provided by operating activities for the period ended December 31, 2020 was benefited by the receipt of $39.5 million in CMS advances recorded as deferred revenue.
Sources and Uses of Cash The following table summarizes key components of our sources and uses of cash for the twelve months ended December 31, in thousands: 45 Cash Flow Data 2023 2022 2021 Cash provided by operating activities $ 220,863 $ 146,417 $ 149,491 Cash used in investing activities (201,470) (246,949) (221,511) Cash provided by financing activities 195,635 93,647 104,673 Cash provided by operating activities for the period ended December 31, 2023 included $261.1 million in net income reconciling adjustments and $40.3 million change in assets and liabilities.
Subsidiary activity Formation of majority owned subsidiaries Frederick County Radiology, LLC On April 1, 2022 we formed Frederick County Radiology, LLC ("FCR"), a partnership with Frederick Health Hospital, Inc. ("Hospital"). The operation offers multi-modality services out of six locations in Frederick, Maryland.
On April 1, 2022 we formed Frederick County Radiology, LLC ("FCR"), a partnership with Frederick Health Hospital, Inc. The operation offers multi-modality services out of six locations in Frederick, Maryland. We contributed the operations of four centers to the enterprise and Frederick Health Hospital, Inc. contributed $5.4 million in fixed assets, $3.0 million in equipment, and $11.0 million in goodwill.
We made a fair value determination of the acquired assets and assumed liabilities and the following were recorded (in thousands): 2022: Entity Date Acquired Total Consideration Property & Equipment Right of Use Assets Goodwill Intangible Assets Other Right of Use Liabilities IFRC LLC*^ 1/1/2022 8,200 2,910 1,703 5,271 — 19 (1,703) IFRC LLC*^ 1/1/2022 4,800 2,103 857 2,697 — — (857) Heart and Lung Imaging Limited+ 11/1/2022 32,000 — — 16,200 15,800 — — Montclair Radiological Associates, P.A.*# 10/1/2022 94,877 16,414 4,665 79,690 400 (2,168) (4,124) Chelsea Dignostic Radiology, P.C.* 12/1/2022 2,800 568 — 2,132 100 — — North Jersey Imaging Center, LLC* 12/9/2022 104 20 — 55 25 4 — $142,781 $22,015 $7,225 $106,045 $16,325 $(2,145) $(6,684) *Fair Value Determination is Final ^ IFRC LLC acquisitions consisted of three subsidiaries of IFRC, one of which was purchased separately by a joint venture with Calvert Medical Imaging Centers, LLC. # Montclair Radiological Associates includes a liability for $1.2 million in contingent consideration. +See detailed description of the Heart and Lung Imaging Limited acquisition below. 2021: 34 Entity Date Acquired Total Consideration Property & Equipment Right of Use Assets Goodwill Intangible Assets Other Assets Right of Use Liabilities Personal Health Imaging PLLC* 2/1/2021 2,995 576 608 2,355 50 14 (608) ZP Elmont LLC* 2/1/2021 2,194 1,112 — 1,005 50 27 — ZP Freeport LLC* 2/1/2021 6,065 4,668 — 1,328 40 29 — Broadway Medical Imaging LLC* 2/1/2021 1,155 1,076 446 6 50 23 (446) 3235 Hempstead LLC* 2/1/2021 9,386 5,667 — 3,649 70 — — SLZM Realty LLC* 2/1/2021 13,671 4,617 — 8,974 80 — — 2012 Sunrise Merrick LLC* 2/1/2021 11,428 2,741 335 8,617 70 — (335) ZP Bayside LLC* 3/1/2021 3,545 3,385 2,191 40 50 70 (2,191) ZP Laurelton LLC* 3/1/2021 2,658 2,530 1,418 32 50 46 (1,418) ZP Smith LLC* 3/1/2021 3,978 3,581 2,214 347 50 — (2,214) ZP 907 Northern LLC* 4/1/2021 562 507 1,817 5 50 — (1,817) William M.
We made a fair value determination of the acquired assets and assumed liabilities and the following were recorded (in thousands): 33 2023: Entity Date Acquired Total Consideration Property & Equipment Right of Use Assets Goodwill Intangible Assets Other Right of Use Liabilities C.C.D.G.L.R. & S Services Inc.* 1/1/2023 3,500 435 1,689 3,015 50 — (1,689) Southern California Diagnostic Imaging, Inc.* 1/1/2023 1,815 466 1,184 1,272 50 27 (1,184) Inglewood Imaging Center, LLC* 2/1/2023 2,600 877 1,188 1,658 50 15 (1,188) Ramapo Radiology Associates, P.C.* 2/1/2023 2,000 1,663 3,775 229 100 8 (3,775) Madison Radiology Medical Group, Inc.* 4/1/2023 250 100 — 150 — — — Delaware Diagnostic Imaging, P.A.* 8/1/2023 600 401 337 149 50 — (337) Total $10,765 $3,942 $8,173 $6,473 $300 $50 $(8,173) *Fair Value Determination is Final 2022: Entity Date Acquired Total Consideration Property & Equipment Right of Use Assets Goodwill Intangible Assets Other Right of Use Liabilities IFRC LLC*^ 1/1/2022 8,200 2,910 1,703 5,271 — 19 (1,703) IFRC LLC*^ 1/1/2022 4,800 2,103 857 2,697 — — (857) Heart & Lung Imaging Limited+ 11/1/2022 32,000 — — 16,200 15,800 — — Montclair Radiological Associates, P.A.*# 10/1/2022 94,877 16,414 4,665 79,690 400 (2,168) (4,124) Chelsea Dignostic Radiology, P.C.* 12/1/2022 2,800 568 — 2,132 100 — — North Jersey Imaging Center, LLC* 12/9/2022 104 20 — 55 25 4 — Total $142,781 $22,015 $7,225 $106,045 $16,325 $(2,145) $(6,684) *Fair Value Determination is Final ^ IFRC LLC acquisitions consisted of three subsidiaries of IFRC, one of which was purchased separately by a joint venture with Calvert Medical Imaging Centers, LLC. # Montclair Radiological Associates includes a liability for $1.2 million in contingent consideration. +See detailed description of the Heart & Lung Imaging Limited acquisition below.
The cash flows were based on estimates used to price the transaction, and the discount rates applied were benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital. The developed technology consists of artificial intelligence powered applications for lung nodule management and early lung cancer diagnosis and reporting.
The cash flows were based on estimates used to price the transaction, and the discount rates applied were benchmarked with reference to the implied rate of return from the transaction model and the weighted average cost of capital. The useful lives for the developed technology asset was set at seven years, customer relationships three years, and trade names seven years.
For further financial information about these segments, see Note 5, Segment Reporting, in the notes accompanying our consolidated financial statement included in this annual report on Form 10-K..
Our operations comprise two segments for financial reporting purposes for this reporting period, Imaging Centers and Artificial Intelligence. For further financial information about these segments, see Note 5, Segment Reporting, in the notes accompanying our consolidated financial statements included in this report.
Included in our consolidated balance sheets at December 31, 2022 are $851.7 million of total term loan debt (net of unamortized discounts of $12.4 million) displayed below in thousands: Face Value Discount Total Carrying Value Barclays First Lien Term Loans $ 714,125 $ (11,127) $ 702,998 Truist Term Loan Agreement 150,000 (1,254) 148,746 Total Term Loans $ 864,125 $ (12,381) $ 851,744 We had no outstanding balance under our $195.0 million Barclays Revolving Credit Facility at December 31, 2022 and had reserved $7.6 million for certain letters of credit.
Included in our consolidated balance sheets at December 31, 2023 are $813.0 million of total term loan debt (net of unamortized discounts of $10.0 million) displayed below in thousands: Face Value Discount Total Carrying Value Barclays Term Loans $ 678,687 $ (9,041) $ 669,646 Truist Term Loan 144,375 (990) 143,385 Total Term Loans $ 823,062 $ (10,031) $ 813,031 We had no outstanding balance under our $195.0 million Barclays revolving credit facility at December 31, 2023 and had reserved $7.6 million for certain letters of credit.
Salaries and professional reading fees, excluding stock-based compensation and severance In Thousands Year Ended December 31, Salaries and Professional Fees 2022 2021 $ Increase/(Decrease) % Change Total $778,586 $683,772 $94,814 13.9% Same Center $709,525 $639,124 $70,401 11.0% Excluded $69,061 $44,648 — — Similar to the prior year, growth in procedure volumes precipitated increases in salary expenses both to meet additional professional staffing needs and retain our skilled work force in the current tight labor market.
Salaries and professional reading fees, excluding stock-based compensation and severance In Thousands Year Ended December 31, Salaries and Professional Fees 2023 2022 $ Increase/(Decrease) % Change Total $860,464 $778,586 $81,878 10.5% Same Center $805,096 $757,989 $47,107 6.2% Excluded $55,368 $20,597 — — Similar to the prior year, growth in procedure volumes precipitated increases in salary expenses to meet additional professional staffing needs and we increased salaries as we seek to retain our skilled work force in the current tight labor market.
Post the sale of our ownership interest we acquired from Tarzana Medical Center, LLC, certain tangible and intangible business assets for purchase consideration of approximately $5.2 million. 37 Equity Investments Medic Vision, based in Israel, specializes in software packages that provide compliant radiation dose structured reporting and enhanced images from reduced dose CT scans.
Following the sale of our ownership interest we acquired from Tarzana Medical Center, LLC, certain tangible and intangible business assets for purchase consideration of approximately $5.2 million.
Factors contributing to the recognition of the amount of goodwill were primarily based on anticipated strategic and synergistic benefits that are expected to be realized from the acquisition. These benefits include expanding the Company's AI capabilities to drive revenue growth.
The calculation of the excess of the purchase price over the estimated fair value of the tangible net assets and intangible assets acquired was recorded to goodwill. Factors contributing to the recognition of the amount of goodwill were primarily based on anticipated strategic and synergistic benefits that are expected to be realized from the acquisition.
See Note 4, Acquisitions, Dispositions and Business Venture Activity and Note 2, Summary of Significant Accounting Policies to our consolidated financial statements included in this annual report on Form 10-K for further information.
Acquisitions, Equity Investments and Joint Venture Activity The following discussion summarizes certain details concerning our acquisition or disposition of centers, our equity investments and our joint venture transactions. See Note 4, Business Combinations and Related Activity and Note 2, Summary of Significant Accounting Policies, in the notes accompanying our consolidated financial statements included in this report for further information.
The Barclays credit facilities are comprised of first lien term loans and a revolving credit facility of $195.0 million. The Truist credit facilities are comprised of a term loan and a revolving credit facility of $50.0 million. As of December 31, 2022, we were in compliance with all covenants under our credit facilities.
The Barclays credit facilities are comprised of term loans and a revolving credit facility of $195.0 million. The Truist credit facilities relate to our subsidiary New Jersey Imaging Network LLC, and are comprised of a term loan and a revolving credit facility of $50.0 million.
The lease abandonment charges include the impairment of associated right of use assets of $12.6 million and write off of related leasehold improvements of approximately $7.1 million. Impairment Charges During 2020, we ceased employing certain indefinite lived trade names with a total value of $4.2 million and they were written off in full.
The lease abandonment charges include the impairment of associated right-of-use assets of $2.7 million and write off of related leasehold improvements of approximately $2.5 million.
Total Revenue inclusive of Provider Relief Funding for 2021 In Thousands Year Ended December 31, Revenue 2022 2021 $ Increase/(Decrease) % Change Total Revenue $1,425,665 $1,322,772 $102,893 7.8% Same Center Revenue $1,275,333 $1,239,587 $35,746 2.9% Excluded $150,333 $83,185 — — 39 Overall revenue change was driven by procedure volume growth of 2.7% compared to the same period in the prior year.
Total Revenue In Thousands Year Ended December 31, Revenue 2023 2022 $ Increase/(Decrease) % Change Total Revenue $1,604,161 $1,425,665 $178,496 12.5% Same Center Revenue $1,465,076 $1,372,134 $92,942 6.8% Excluded $139,085 $53,531 — — 38 Overall revenue change was driven by procedure volume growth of 5.7% compared to the same period in the prior year.
Recent Accounting Standards 48 See Note 3, Recent Accounting and Reporting Standards to the consolidated financial statements included in this annual report for further information.
Our annual impairment test as of October 1, 2023 noted no other impairment, and we have not identified any indicators of impairment through December 31, 2023. Recent Accounting Standards See Note 3, Recent Accounting Standards, in the notes accompanying the consolidated financial statements included in this report for further information.
At December 31, 2022, we operated directly or indirectly through joint ventures with hospitals, 357 centers located in Arizona, California, Delaware, Florida, Maryland, New Jersey, and New York. Our operations comprise two segments for financial reporting purposes for this reporting period, Imaging Centers and Artificial Intelligence.
At December 31, 2023, we operated directly or indirectly through joint ventures with hospitals, 366 centers located in Arizona, California, Delaware, Florida, Maryland, New Jersey, and New York. Internationally, our subsidiary Heart & Lung Imaging Limited, provides teleradiology services for remote interpretation of images on behalf of providers within the framework of the United Kingdom's National Health Service.
See Note 8 Credit Facilities and Notes Payable included in this annual report on Form 10-K. 42 AI Segment Our AI segment develops and deploys clinical applications to enhance interpretation of medical images and improve patient outcomes with a current emphasis on brain, breast, prostate, and pulmonary diagnostics. We are developing our AI segment initially through acquisition activity.
AI Segment Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Our AI segment develops and deploys clinical applications to enhance interpretation of medical images and improve patient outcomes with a current emphasis on breast, prostate, and lung cancer diagnostics.
Cash provided by financing activities for the twelve months ended December 31, 2022 was related mainly to the refinancing of our Truist term loan obligations with the Second Amended and Restated Revolving Credit and Term Loan Agreement on October 10, 2023.
Cash provided by financing activities for the twelve months ended December 31, 2023 related primarily to a secondary public offering of our common stock, offset by payments including prepayments on our term loan, and payments of contingent consideration on recent acquisition transactions.
Additional segment operating and non operating expenses: In Thousands Year Ended December 31, 2022 2021 $ Increase/(Decrease) % Change Depreciation and Amortization $109,524 $96,173 $13,351 13.9% Loss on disposal of equipment and other $2,506 $1,246 $1,260 nm Non-cash change in fair value of interest rate swaps ($39,621) ($21,670) $(17,951) nm Other expenses* $3,467 $6,859 $(3,393) nm Severance $926 $744 $183 24.5% nm=not meaningful * Other expenses in 2022 and 2021 included approximately $0.7 million and $6.0 million of debt extinguishment and restructuring charges, respectively, which related to refinancing of our credit facilities with Truist in 2022 and Barclays in 2021.
Additional segment operating and non operating expenses: In Thousands Year Ended December 31, 2023 2022 $ Increase/(Decrease) % Change Depreciation and Amortization $120,776 $109,524 $11,252 10.3% Loss on disposal of equipment and other $2,191 $2,506 ($315) (12.6)% (Gain) Loss on contribution of imaging centers into joint venture ($16,808) — ($16,808) nm Non-cash change in fair value of interest rate swaps $8,185 ($39,621) $47,806 (120.7)% Other (income) expenses ($7,756) $3,467 ($11,223) (323.7)% Severance $1,972 $926 $1,046 113.0% nm=not meaningful The increase in depreciation expense was the result of our higher depreciable asset base.
Internationally, our subsidiary Heart and Lung Imaging LLC, provides teleradiology services for remote interpretation of images on behalf of providers within the framework of the United Kingdom's National Health Service. We have also established an Artificial Intelligence (AI) division, that develops and deploys AI suites to enhance radiologist interpretations of breast, lung and prostate images.
Integral to the imaging center business is our software arm headed by eRad, Inc., which sells computerized systems that distribute, display, store and retrieve digital images. We have also established an Artificial Intelligence (AI) business, that develops and deploys AI suites to enhance radiologist interpretations of breast, lung and prostate images.
We believe our payor diversity mitigates our exposure to possible unfavorable reimbursement trends within any one payor class. In addition, our experience with capitation arrangements over the last several years has provided us with the expertise to manage utilization and pricing effectively, resulting in a predictable stream of revenue.
We believe our payor diversity mitigates our exposure to possible unfavorable reimbursement trends within any one payor class.
Interest expense In Thousands Year Ended December 31, Interest Expense 2022 2021 $ Increase/(Decrease) % Change Total Interest Expense $50,841 $48,830 $2,011 4.1% Cash Paid for Interest $39,151 $29,042 $10,109 34.8% The rise in adjusted interest expense is attributable to a higher overall loan balances in combination with increased variable interest rates paid on those balances compared to the same period in the prior year.
Interest expense In Thousands Year Ended December 31, Interest Expense 2023 2022 $ Increase/(Decrease) % Change Total Interest Expense $64,483 $50,841 $13,642 26.8% Interest related to derivatives* $(9,752) $7,806 Interest related to amortization** $2,987 $2,693 Adjusted Interest Expense*** $71,248 $40,342 $30,906 76.6% *Includes payments from 2019 swaps **Includes noncash amortization of deferred loan costs and discount on issuance of debt ***Includes interest related to our term loans, revolving credit line, notes, and other The rise in adjusted interest expense is attributable to higher overall loan balances in combination with increased variable interest rates paid on those balances in comparison to the same period in the prior year.
Stock-based compensation Stock-based compensation decreased $2.4 million, or 10.3%, to approximately $21.0 million for the twelve months ended December 31, 2022 compared to $23.4 million for the twelve months ended December 31, 2021.
For the twelve months ended December 31, 2023, we recognized net income attributable to noncontrolling interests of $27.3 million versus $23.0 million for the twelve months ended December 31, 2022, an increase of $4.3 million.
The breakdown of revenue and expenses of the segment for the twelve months ended December 31, 2022 and 2021 are as follows: In Thousands Twelve Months Ended December 31, 2022 2021 $ Increase/(Decrease) Statement of Operations Revenue $4,396 $1,415 $2,981 Salaries and Wages $15,799 $2,938 $12,861 Stock compensation 2,782 1,796 986 Other operating 5,171 599 4,572 Depreciation & Amort. 6,353 520 5,833 Other operating loss 23 — 23 Severance 20 — 20 Total operating expenses 30,149 5,853 24,296 Loss from Operations (25,753) (4,438) (21,315) Other (income) expense (903) 622 (1,525) Income before taxes (24,850) (5,060) (19,790) Income taxes (2,743) — (2,743) Segment net loss ($22,107) ($5,060) ($17,047) Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020 For the comparison of results of operations for the year ended December 31, 2021 to the year ended December 31, 2020, please see Item 7, Management's Discussion and Analysis of Financial Condition and Operations in our Form 10-K for the year ended December 31, 2021, filed with the SEC on March 1, 2022.
The breakdown of revenue and expenses of the segment for the twelve months ended December 31, 2023 and 2022 are as follows: 42 In Thousands Twelve Months Ended December 31, 2023 2022 $ Increase/(Decrease) Statement of Operations Revenue $12,469 $4,396 $8,073 Salaries and Wages $18,168 $15,799 $2,369 Stock compensation 2,211 2,782 (571) Other operating 3,824 5,171 (1,347) Depreciation & Amort. 7,615 6,354 1,261 Other operating loss (4) 23 (27) Severance 1,805 20 1,785 Total operating expenses 33,619 30,148 3,470 Loss from Operations (21,150) (25,752) 4,602 Other (income) expense 1,402 (903) 2,305 Loss before taxes (22,552) (24,851) 2,299 Income taxes (1,955) (3,395) 1,440 Segment net loss ($20,597) ($21,456) $859 The increase in revenues for the AI segment was driven by the launch of new imaging products, including our Enhanced Breast Cancer Detection product which was initially released in 2022 and is being rolled out in certain of our imaging centers.