HEALTHCARE & LIFE SCIENCES

Similar documents
Q3: % from Q3: % from Q3:13

BGL Hospitals & Health Systems Practice

HEALTHCARE & LIFE SCIENCES

HEALTHCARE TRANSACTIONS: Year in Review

HEALTHCARE & LIFE SCIENCES

Q Healthcare IT Market Snapshot

HEALTHCARE & LIFE SCIENCES

Health Care Worldwide. Citi - European Credit Conference September 24, London

State of the Life Sciences Mergers and Acquisitions Market

CONTRACT RESEARCH ORGANIZATION INDUSTRY OVERVIEW

Health Care Worldwide

Q Healthcare Services Market Snapshot

HEALTHCARE STAFFING MARKET OVERVIEW. November 2015

A Leading Global Health Care Group

A LEADING GLOBAL HEALTH CARE GROUP. Frankfurt Stock Exchange (DAX30): FRE US ADR program (OTC): FSNUY wwww.fresenius.com/investors

Q Healthcare IT Market Snapshot

Q Healthcare Services Market Snapshot

Health Care Worldwide

Carelink CaroMont Provider Directory

Q Healthcare IT Market Snapshot

Healthcare Services Industry Update August 2013

US health services deals insights Analysis and trends in US health services activity 2014 and 2015 outlook

PHYSICIANS / SURGEONS

Health Care Worldwide

A Leading Global Health Care Group

H.I.T. Greatest Hits. MARLIN & ASSOCIATES Healthcare IT Review April Dear Clients and Friends,

Population Health Management: Banner Health Network s Perspective. Neta Faynboym, Medical Director Banner Health Network

This is GE Healthcare

State of the HEALTHCARE IT MARKET: 2016 A WHITE PAPER FOR KEYBANC CAPITAL MARKETS BY MODERN HEALTHCARE CUSTOM MEDIA

Sterling Partners Investment Thesis Challenge Investment Areas of Focus for Participating Firms

2014 Wells Fargo Healthcare Conference June 17, 2014 NYSE: Q

Health Care Worldwide. Deutsche Bank European Leveraged Finance Conference June 14, 2013 London

Cedar Ventures LLC. Background on Cedar Ventures. Cedar Ventures Activities. Cedar Ventures Current Projects

Overview of the Outpatient Rehabilitation Market

A Leading Global Health Care Group

Medical Equipment Monthly Deals Analysis: January M&A and Investment Trends

END TO END HEALTHCARE SOLUTIONS

Evolving UM SOM Clinical Practice as the Healthcare Environment Changes

Join our scientific talent community

Signal Hill. Q Healthcare Services Market Snapshot. Jeff Nahley Managing Director

Asset Management Valuation Quarterly Update

M&A Activity and Valuation Trends Q3 2014

NewSpring Health Capital II Diversified Healthcare Fund

AAPA ANNUAL SURVEY REPORT

The table below shows Capita Asset Services forecast of the expected movement in medium term interest rates:

McKesson For Better Health

Healthcare Providers & Facilities

A Leading Global Health Care Group

Life Sciences Outlook. New Jersey 2015

HOME HEALTH OVERVIEW. February 2015


FUND I. ABILITYONE Bolingbrook, IL

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K

Q1 14 Global IPO update. January March 2014

Deutsche Global Infrastructure Fund (TOLLX)

Summary of Benefits and Coverage What this Plan Covers & What it Costs

Biotech Opportunities for Start-Up Firms in Japan and Asia

CORNERSTONE CORE PROPERTIES REIT, INC. (Exact name of registrant as specified in its charter)

Workers Compensation Overview

For more information and analysis, please see the factsheet that follows.

Ambulance Service. Ambulatory Surgery Center. ANCILLARY PROVIDERS PHC Link

IntercontinentalExchange Fourth Quarter & Year-End Earnings Presentation February 10, 2009

Rise in office-based surgery and anesthesia demands vigilance over safety Advances in technology and anesthesia allow invasive

Innovating the Distributor Value Proposition

SECTION 4 1 CCHP PROVIDER NETWORK

NURSE & ALLIED STAFFING CLINICAL TRIALS SERVICES EDUCATION & RETAINED SEARCH

J.P. Morgan 2016 Healthcare Conference CEO. January 12, 2016 NYSE: Q. Copyright 2016 Quintiles

JASON M. O'DELL CURRICULUM VITAE

Deutsche Bank 17th Annual European Leveraged Finance Conference. June 14, 2013 London

100% after Part A deductible and copayments Generally 80% after Part B deductible

NCQA s Medicaid health insurance rankings

IPAA Private Capital Conference Houston, Texas January 29, 2015

EDUCATION EMPLOYMENT. 1 P a g e

Gateway Health Medicare Assured RubySM (HMO SNP) $6,700 out-of-pocket limit for Medicare-covered services. No No No No. Days 1-6: $0 or $225 copay per

Health Care Services Overview. Pennsylvania Department of Corrections

MSD Information Technology Global Innovation Center. Digitization and Health Information Transparency

Hospital Mergers & Acquisitions: Opportunities and Challenges

12/1/ /30/ Certified Nurse Assistant 2. Home Health Aide

With the broader M&A market approaching levels not seen HEALTHCARE RCM MAINTAINS STABILITY IN RECOVERING ECONOMY

YOUR TALENT SEARCH, SIMPLIFIED

Orthopedic Contract Manufacturing Industry Overview

US Health and Life Insurance Company Overview

$8,255, % CAP Rate. DeerfieldPartners. John Giordani Art Griffith (415)

Issuers Owing Refunds for 2013

Transcription:

www.harriswilliams.de Harris Williams & Co. Ltd is a private limited company incorporated under English law having its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Ned Valentine, Mr. Paul Poggi, Mr. Thierry Monjauze and Mr. Aadil Khan, authorised and regulated by the Financial Conduct Authority. Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins.

HEALTHCARE & LIFE SCIENCES 2015 OVERVIEW www.harriswilliams.de PAGE 1

WHAT WE RE READING PROVIDERS CALIFORNIA HOSPITAL S STARK VIOLATIONS Tri-City Medical Center, an Oceanside, CA hospital, reached a $3.3 million settlement over Stark violations. The hospital self-reported the violations back in 2011. Self-reporting most frequently occurs when operators become aware of errors that may potentially violate the Stark Law and False Claims Act. Most surprising in this instance was that nearly 100% of the hospital s payment arrangements with doctors and physician groups were in violation of federal law. The reported incidents varied from above fair market value arrangements with the former chief of staff to technical violations, such as operating under expired agreements, missing signatures, etc. The executives who oversaw these contracts are no longer associated with the hospital and Tri-City noted that all of its current contracts are compliant. The Tri-City settlement marks yet another instance of hospital systems entering into large settlements with the government over alleged violations flagged through both self-reporting and whistle-blower lawsuits. A link to the article can be found here. OUTSOURCED CLINICAL SERVICES OREGON DOCTORS UNIONIZE A team of physicians in Oregon have found a unique way to combat the common trend of outsourcing hospitalists over the last decade through unionizing in the name of patient interests. As hospitals are pressured to measure quality and performance, outsourced companies are better suited to manage the data collection and management required to do so. Despite the often higher compensation associated with outsourced firms, doctors are alarmed by the incentives being rewarded by seeing more patients in the day isn t in the best interest of patients. Rather, more time with each patient means more ability to exercise their professional judgement. Doctors at Sacred Heart in Oregon, in response to being notified that the hospital s parent PeaceHealth would solicit bids to outsource their hospitalists formed a union to negotiate on behalf of the doctors. While negotiations continue to drag on, the Sacred Heart doctors continue to push for what they believe to be in the best interest of patients. A link to the article can be found here. CRO FRENCH PATIENT DIES IN CLINICAL DRUG TRIAL Portugal-based Bial-Portela & Ca. S.A. announced this month that a patient has died at the University of Rennes Central Hospital in France. The volunteer passed away during experimental Phase I clinical trials. The drug utilized in the trial is an inhibitor of fatty acid amide hydrolase which is believed to potentially reduce pain and anxiety, among other neurological conditions. Biotrial, a private research center conducting the clinical trial, has since contacted the 84 other volunteers to complete medical examinations in search of similar side-effects. So far, the brain damage incurred by the deceased patient has not been observed in any of the other participants. The first phase of clinical development is marked by the first time humans are subjected to the drugs in questions. A link to the article can be found here. CONTENTS PUBLIC MARKETS OVERVIEW EQUITY MARKETS OVERVIEW M&A OVERVIEW DEBT MARKETS OVERVIEW HEALTHCARE & LIFE SCIENCES PUBLIC COMPARABLES M&A TRANSACTIONS CONTACTS Turner Bredrup Managing Director tbredrup@harriswilliams.com +1 (804) 915-0110 James Clark Managing Director jclark@harriswilliams.com +1 (804) 915-0119 Cheairs Porter Managing Director cporter@harriswilliams.com +1 (804) 915-0130 Geoff Smith Managing Director gsmith@harriswilliams.com +1 (804) 915-0195 Andy Dixon Director adixon@harriswilliams.com +1 (415) 217-3419 Paul Hepper Director phepper@harriswilliams.com +1 (804) 932-1326 Whit Knier Director wknier@harriswilliams.com +1 (804) 932-1321 Jacques Fu Vice President jfu@harriswilliams.com +1 (804) 915-0185 Andy Hewlett Vice President ahewlett@harriswilliams.com +1 (415) 217-3427 Bill Kayser Vice President bkayser@harriswilliams.com +1 (804) 915-0180 Nick Owens Vice President nowens@harriswilliams.com +1 (804) 887-6027 PAGE 2

PUBLIC MARKETS OVERVIEW Key Trading Statistics (detail begins on page 6) Payor, Provider, & Pharmacy Support Services Products & Devices Provider-Based Services Sector Number of Companies Aggregate Enterprise Value ($ mm) Change in Stock Price 3 mos. 12 mos. Revenue EBITDA Revenue EBITDA Clinical Laboratories 3 $37,677 14.0% 12.8% 2.4x 11.8x 2.2x 10.7x Contract Pharma Manufacturing 2 5,841 15.0% 65.5% 3.4x 16.7x 3.2x 13.5x Contract Research Organizations 8 35,439 12.0% 24.5% 2.7x 14.3x 2.6x 13.3x Disease Management 2 7,820 (1.5%) (16.2%) 1.9x 13.3x 1.9x 12.1x Emergency Services 1 2,322 23.0% (4.8%) 2.2x 8.2x 2.2x 8.1x Healthcare Staffing 5 16,309 3.5% 31.3% 1.3x 12.5x 1.2x 11.6x HMO - Medical 10 321,889 2.1% 20.9% 0.8x 10.0x 0.8x 9.9x Information Services 13 42,323 10.9% 1.2% 4.7x 17.6x 4.4x 13.5x Specialty Managed Care 3 7,141 1.9% 17.7% 1.7x 13.3x 5.6x 19.6x Specialty Pharmacy 1 2,331 19.1% 25.0% 0.8x NM 0.8x NM Retail Pharmacy 3 252,322 2.5% 4.3% 0.9x 11.9x 0.9x 11.3x Specialty Pharmacy Management 2 75,733 15.5% 36.1% 0.7x 10.5x 0.7x 10.2x Dental Products 3 117,421 17.4% 14.2% 3.5x 16.7x 3.5x 15.3x Durable Medical Equipment 3 12,958 5.4% 3.8% 2.6x 16.2x 1.9x 11.8x Life Sciences Tools 4 132,673 16.1% 10.1% 3.7x 16.9x 3.4x 13.4x Medical Devices and Products 14 665,457 9.5% 3.1% 3.8x 14.5x 3.7x 13.2x Medical / Surgical / Dental Supplies & Distribution 6 128,166 10.9% 6.5% 0.3x 11.9x 0.3x 10.0x Acute-Care Hospitals 4 103,315 (15.3%) (24.0%) 1.1x 7.8x 1.0x 7.5x Assisted Living 3 11,360 2.9% (23.4%) 2.3x 12.1x 2.0x 12.2x Diagnostic Imaging 3 9,015 9.5% (27.6%) 1.5x 8.8x 1.7x 9.1x Dialysis Services 2 55,818 4.2% 9.6% 1.8x 10.1x 1.8x 9.8x Home Care, Hospice, and Home Infusion 6 6,167 5.1% 34.9% 1.4x 12.7x 1.3x 12.0x Long-Term Care 3 6,269 1.3% (1.8%) 1.0x 9.0x 0.7x 7.9x Physician Practice Management 2 8,033 (6.7%) 8.4% 3.0x 13.2x 2.9x 12.9x Behavioral Health / Management 6 26,682 1.7% 5.1% 1.5x 11.1x 1.4x 10.6x Surgicenters / Rehabilitation 5 19,077 2.2% 13.6% 2.2x 14.0x 2.0x 11.4x Payor, Provider, & Pharmacy Support Services 53 $807,147 4.0% 13.3% 1.3x 11.7x 1.2x 10.8x Products & Devices 30 $1,056,675 10.7% 2.7% 3.4x 13.8x 3.4x 12.8x Provider-Based Services 34 $245,735 (2.3%) 2.5% 1.8x 10.5x 1.8x 9.9x HW&Co. HCLS Composite Index 117 $2,109,558 7.0% 9.6% 2.5x 12.7x 2.4x 11.9x S&P 500 6.5% (0.7%) Median TEV/ LTM Multiples Median TEV/ Forward Mulitples Public Company Sector Performance (12-month % change in stock price) Contract Pharma Manufacturing Specialty Pharmacy Management Home Care, Hospice, and Home Infusion Healthcare Staffing Specialty Pharmacy Contract Research Organizations HMO - Medical Specialty Managed Care Dental Products Surgicenters / Rehabilitation Clinical Laboratories Life Sciences Tools HW&Co. HCLS Composite Index Dialysis Services Physician Practice Management Medical / Surgical / Dental Supplies & Distribution Behavioral Health / Management Retail Pharmacy Durable Medical Equipment Medical Devices and Products Information Services S&P 500 Long-Term Care Emergency Services Disease Management Assisted Living Acute-Care Hospitals Diagnostic Imaging (60.0%) (50.0%) (40.0%) (30.0%) (20.0%) (10.0%) 0.0% 10.0% 20.0% 30.0% 40.0% 50.0% 60.0% 70.0% 80.0% 90.0% PAGE 3

EQUITY MARKETS OVERVIEW Healthcare & Life Sciences Industry Stock Performance 220% 200% 180% 181.4% 160% 140% 159.1% 143.3% 120% 100% 80% 60% 40% Dec-12 Mar-13 Jun-13 Sep-13 Dec-13 Mar-14 Jun-14 Sep-14 Dec-14 Mar-15 Jun-15 Sep-15 Dec-15 S&P 500 Dow Jones U.S. Health Care Index HW&Co. HCLS Index Top Equity Offerings (by proceeds) Closing Date Issuer Ticker Transaction Type Gross Proceeds ($ mm) 12/01/15 AmSurg Corp AMSG Follow-On $466.8 12/10/15 Kite Pharma Inc KITE Follow-On 287.6 12/01/15 Neothetics Inc NEOT Follow-On 175.0 12/03/15 Portola Pharmaceuticals Inc PTLA Follow-On 172.5 12/15/15 Spark Therapeutics Inc ONCE Follow-On 141.0 12/09/15 Accelerate Diagnostics Inc AXDX Follow-On 109.3 12/18/15 MediciNova Inc MNOV Follow-On 100.0 12/04/15 Galena Biopharma Inc GALE Follow-On 100.0 12/02/15 Opexa Therapeutics Inc OPXA Follow-On 100.0 12/18/15 Collegium Pharmaceutical Inc COLL Follow-On 86.3 12/18/15 KemPharm Inc KMPH Follow-On 54.5 12/03/15 T2 Biosystems Inc TTOO Follow-On 36.0 12/18/15 IRadimed Corp IRMD Follow-On 25.3 12/24/15 Northwest Biotherapeutics Inc NWBO Follow-On 12.6 12/17/15 Nanosphere Inc NSPH Follow-On 10.0 PAGE 4

Number of Transactions HEALTHCARE & LIFE SCIENCES M&A OVERVIEW Announced Healthcare & Life Sciences M&A QUARTERLY M&A ACTIVITY HEALTHCARE TRANSACTION HIGHLIGHTS Number of Transactions 400 350 300 250 200 150 100 22 291 16 12 200 209 18 304 15 248 22 304 14 11 290 279 13 11 15 292 303 312 14 369 19 308 Announced Target Buyer 12/31/2015 Associates, Professional Anesthesia PC MEDNAX, Inc. (NYSE:MD) 12/31/2015 Chesapeake Research Rev iew, Inc. Linden LLC 12/22/2015 Spectrum Professional Serv ices, Inc. Beecken Petty O'Keefe & Company 12/18/2015 Equian, LLC New Mountain Capital, LLC 12/11/2015 Solutions Recov ery, Inc. American Addiction Centers, Inc. 12/8/2015 Senior Care Centers of America, Inc. Audax Group, Inc. 12/8/2015 Ci Medical Technologies, Inc. Technimark LLC 12/7/2015 Meridian Behav ioral Health LLC Audax Group, Inc. 12/7/2015 Upstream Rehabilitation Inc. Rev elstoke Capital Partners LLC LTM DEAL STATISTICS 50 0 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 4Q15 PE Buyer Strategic Buyer Aggregate Number Median Transaction Multiples Value ($bn) of Deals TEV/Rev TEV/EBITDA $591.3 1,349 2.06x 14.2x Note: Transactions based on publicly available information Healthcare & Life Sciences M&A Trends ANNOUNCED HEALTHCARE & LIFE SCIENCES TRANSACTIONS MEDIAN HEALTHCARE & LIFE SCIENCES TRANSACTION MULTIPLES Aggregate Transaction Value ($ in billions) $600 $550 $500 $450 $400 $350 $300 $250 $200 $150 $100 $50 $0 $576.0 $236.6 $141.4 $110.6 $108.2 $101.6 2010 2011 2012 2013 2014 2015 1,400 1,200 1,000 800 600 400 200 0 Number of Transactions EV / LTM EBITDA Multiple 18.0x 15.0x 12.0x 9.0x 6.0x 3.0x 0.0x 13.6x 14.2x 12.8x 11.1x 10.9x 10.0x 2010 2011 2012 2013 2014 2015 4.0x 3.5x 3.0x 2.5x 2.0x 1.5x 1.0x 0.5x 0.0x EV / LTM Sales Multiple Aggregate Deal Value Number of Transactions TEV / LTM EBITDA TEV / LTM Sales Announced Private Equity M&A Activity PEG INVESTMENTS BY SEGMENT (LAST 3 YEARS) HC&LS Industry Number of Segment Companies Healthcare Facilities 48 Healthcare Serv ices 47 Healthcare Equipment 19 Pharmaceuticals 16 Healthcare Technology 15 Life Sciences Tools & Serv ices 15 Healthcare Supplies 9 Healthcare Distributors 5 Biotechnology 1 Managed Healthcare 4 160 140 120 100 80 60 40 20 0 PEG INVESTMENTS AND EXITS 139 144 143 131 120 113 94 95 79 80 69 71 65 65 60 62 61 62 57 49 50 42 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 Number of Investments Number of Exits PAGE 5

Average Spread Over LIBOR Average Spread Over LIBOR HEALTHCARE & LIFE SCIENCES DEBT MARKETS OVERVIEW Key Credit Statistics QUARTERLY HEALTHCARE LOAN VOLUME AVERAGE SPREAD ON HEALTHCARE LOANS $24 L + 500 Loan Volume by Quarter ($ in billions) $21 $18 $15 $12 $9 $6 $3 L + 400 L + 300 L + 200 L + 100 $0 4Q10 2Q11 4Q11 2Q12 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 4Q15 L + 0 2010 2011 2012 2013 2014 2015 Pro Rata Institutional Revolving Credit / Term Loan A Weighted-Average Institutional CREDIT METRICS AVERAGE SECONDARY SPREAD 6.0x L + 800 EBITDA Multiple 4.0x 2.0x L + 600 L + 400 L + 200 0.0x Debt/EBITDA Senior Debt/EBITDA EBITDA/Cash Interest 2010 2011 2012 2013 2014 2015 EBITDA - Capex/Cash Interest L + 0 4Q10 2Q11 4Q11 2Q12 4Q12 2Q13 4Q13 2Q14 4Q14 2Q15 4Q15 Select Healthcare & Life Sciences Debt Offerings (by deal amount) Date Effective Borrower Name Description Amount ($ mm) Tranche Rating Spread 12/01/15 Trilogy Finance Merger Sub LLC Skilled nursing care facilities $300.0 Revolver/Line >= 1 Yr. NR / NR L+ 425 12/31/15 MainStreet Health Holdings LP Skilled nursing care facilities $200.0 Term Loan NR / NR L+ 300 12/16/15 Life Care Centers of America Skilled nursing care facilities $150.0 Term Loan NR / NR L+ 300 12/17/15 Caring Brands International Home health care services $114.2 Term Loan NR / NR L+ 450 12/22/15 Spectrum Professional Services LLC Skilled nursing care facilities $110.5 Term Loan B NR / NR L+ 00 PAGE 6

PUBLIC COMPARABLES Payor, Provider, & Pharmacy Support Services Company Name Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Clinical Laboratories Laboratory Corp. of America Holdings $123.64 14.0% 14.6% $131.19 $105.77 $12,512 $6,681 $713 $18,496 $7,774 $1,567 $1,198 Sep-15 Dec-14 $8,488 $1,734 $1,201 2.4x 11.8x 2.2x 10.7x Quest Diagnostics Inc. 71.14 15.7% 6.1% 89.00 60.07 10,198 3,731 123 13,907 7,527 1,489 1,180 Sep-15 Dec-14 7,496 1,512 1,211 1.8x 9.3x 1.9x 9.2x VCA Inc. 55.00 4.5% 12.8% 62.45 47.55 4,435 881 75 5,274 2,080 391 310 Sep-15 Dec-14 2,132 403 327 2.5x 13.5x 2.5x 13.1x Number of Companies 3 Median: 14.0% 12.8% Total $27,146 $37,677 $17,380 $18,116 2.4x 11.8x 2.2x 10.7x Market Cap. Weighted Average: 13.1% 11.1% 2.2x 11.2x 2.1x 10.5x Contract Pharma Manufacturing Cambrex Corporation. $47.09 18.7% 117.8% $55.60 $21.25 $1,485 $30 $60 $1,455 $406 $111 $89 Sep-15 Dec-14 $432 $123 $106 3.6x 13.1x 3.4x 11.8x West Pharmaceutical Services, Inc. 60.22 11.3% 13.1% 64.59 48.66 4,341 303 257 4,387 1,390 217 128 Sep-15 Dec-14 1,405 288 192 3.2x 20.3x 3.1x 15.2x Number of Companies 2 Median: 15.0% 65.5% Total $5,826 $5,841 $1,796 $1,837 3.4x 16.7x 3.2x 13.5x Market Cap. Weighted Average: 13.2% 39.8% 3.3x 18.4x 3.2x 14.4x Contract Research Organizations Albany Molecular Research Inc. $19.85 13.9% 21.9% $22.48 $14.34 $705 $360 $79 $985 $363 $44 $20 Sep-15 Dec-14 $412 $75 $49 2.7x 22.2x 2.4x 13.2x Catalent, Inc. 25.03 3.0% (10.2%) 34.42 22.85 3,117 1,884 151 4,855 1,836 416 274 Sep-15 Jun-15 1,846 435 299 2.6x 11.7x 2.6x 11.2x Charles River Laboratories International, Inc. 80.39 26.6% 26.3% 84.69 59.99 3,748 852 74 4,540 1,339 306 215 Sep-15 Dec-14 1,359 327 252 3.4x 14.8x 3.3x 13.9x ICON Public Limited Company 77.70 9.5% 52.4% 84.14 50.91 4,447 350 235 4,480 1,562 323 267 Sep-15 Dec-14 1,580 336 280 2.9x 13.8x 2.8x 13.3x INC Research Holdings, Inc. 48.51 21.3% 88.8% 51.69 22.17 2,595 475 136 2,934 887 198 142 Sep-15 Dec-14 913 218 199 3.3x 14.8x 3.2x 13.5x PAREXEL International Corporation 68.12 10.0% 22.6% 76.17 55.36 3,627 483 158 3,952 2,036 301 213 Sep-15 Jun-15 2,142 344 250 1.9x 13.1x 1.8x 11.5x PRA Health Sciences, Inc. 45.27 16.6% 86.9% 50.25 22.40 2,727 930 48 3,609 1,337 215 133 Sep-15 Dec-14 1,367 248 208 2.7x 16.8x 2.6x 14.5x Quintiles Transnational Holdings Inc. 68.66 (1.3%) 16.6% 80.45 56.46 8,452 2,488 1,082 10,084 4,262 781 656 Sep-15 Dec-14 4,328 801 672 2.4x 12.9x 2.3x 12.6x Number of Companies 8 Median: 12.0% 24.5% Total $29,417 $35,439 $13,621 $13,947 2.7x 14.3x 2.6x 13.3x Market Cap. Weighted Average: 9.7% 34.2% 2.7x 13.9x 2.6x 12.9x Disease Management Alere Inc. $39.09 (18.8%) 2.9% $55.99 $36.37 $3,372 $3,602 $479 $7,105 $2,496 $552 $233 Sep-15 Dec-14 $2,494 $560 $454 2.8x 12.9x 2.8x 12.7x Healthways Inc. 12.87 15.7% (35.3%) 23.30 9.93 464 252 2 715 783 52 31 Sep-15 Dec-14 765 60 9 0.9x 13.8x 0.9x 12.0x Number of Companies 2 Median: (1.5%) (16.2%) Total $3,836 $7,820 $3,280 $3,259 1.9x 13.3x 1.9x 12.3x Market Cap. Weighted Average: (14.6%) (1.7%) 2.6x 13.0x 2.6x 12.6x Emergency Services Air Methods Corp. $41.93 23.0% (4.8%) $54.98 $32.81 $1,648 $681 $15 $2,322 $1,062 $284 $202 Sep-15 Dec-14 $1,080 $288 $204 2.2x 8.2x 2.2x 8.1x Number of Companies 1 Median: 23.0% (4.8%) Total $1,648 $2,322 $1,062 $1,080 2.2x 8.2x 2.2x 8.1x Market Cap. Weighted Average: 23.0% (4.8%) 2.2x 8.2x 2.2x 8.1x Healthcare Staffing AMN Healthcare Services Inc. $31.05 3.5% 58.4% $37.47 $17.92 $1,481 $217 $14 $1,684 $1,340 $135 $115 Sep-15 Dec-14 $1,448 $160 $131 1.3x 12.5x 1.2x 10.5x Cross Country Healthcare, Inc. 16.39 20.4% 31.3% 18.76 9.36 534 72 25 582 762 31 23 Sep-15 Dec-14 770 38 27 0.8x 19.0x 0.8x 15.5x Envision Healthcare Holdings, Inc. 25.97 (29.4%) (25.1%) 45.95 20.33 4,849 2,239 130 6,988 5,124 578 403 Sep-15 Dec-14 5,388 600 404 1.4x 12.1x 1.3x 11.6x On Assignment Inc. 44.95 21.8% 35.4% 51.00 30.60 2,373 785 29 3,129 2,064 215 169 Sep-15 Dec-14 2,053 241 159 1.5x 14.6x 1.5x 13.0x Team Health Holdings, Inc. 43.89 (18.8%) (23.7%) 70.21 43.15 3,186 755 18 3,926 3,408 338 232 Sep-15 Dec-14 3,577 387 236 1.2x 11.6x 1.1x 10.2x Number of Companies 5 Median: 3.5% 31.3% Total $12,423 $16,309 $12,698 $13,237 1.3x 12.5x 1.2x 11.6x Market Cap. Weighted Average: (10.8%) (0.8%) 1.2x 11.6x 1.1x 10.2x As of December 31, 2015. PAGE 7

PUBLIC COMPARABLES Payor, Provider, & Pharmacy Support Services HMO - Medical Company Name Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Commercial: Aetna Inc. $108.12 (1.2%) 21.7% $134.40 $87.25 $37,701 $7,838 $1,797 $43,807 $59,950 $5,222 $4,561 Sep-15 Dec-14 $60,279 $5,630 $4,844 0.7x 8.4x 0.7x 7.8x Anthem, Inc. 139.44 (0.4%) 11.0% 173.59 122.86 36,404 17,778 1,548 52,634 77,953 6,325 5,769 Sep-15 Dec-14 78,266 5,212 4,854 0.7x 8.3x 0.7x 10.1x Cigna Corp (1) 146.33 8.4% 42.2% 170.68 100.67 37,695 5,205 2,381 40,599 37,276 3,991 3,659 Sep-15 Dec-14 37,828 4,126 3,552 1.1x 10.2x 1.1x 9.8x Health Net, Inc. (2) 68.46 13.7% 27.9% 76.67 50.79 5,292 610 973 4,928 15,966 427 408 Sep-15 Dec-14 16,441 607 581 0.3x 11.5x 0.3x 8.1x Humana Inc. (3) 178.51 (0.3%) 24.3% 219.79 137.45 26,459 4,129 1,597 28,991 53,256 2,697 2,429 Sep-15 Dec-14 54,396 2,923 2,567 0.5x 10.7x 0.5x 9.9x UnitedHealth Group Incorporated 117.64 1.4% 16.4% 126.21 95.00 112,124 31,783 7,983 137,503 146,941 12,486 11,318 Sep-15 Dec-14 156,524 12,575 10,987 0.9x 11.0x 0.9x 10.9x Number of Companies 6 Median: 0.6% 23.0% Total $255,674 $308,462 $391,341 $403,735 0.7x 10.5x 0.7x 9.9x Market Cap. Weighted Average: 1.9% 21.3% 0.8x 10.1x 0.8x 10.0x Government: Centene Corp. $65.81 21.4% 26.7% $83.00 $50.93 $7,845 $1,281 $1,665 $7,619 $19,854 $853 $747 Sep-15 Dec-14 $22,600 $825 $707 0.4x 8.9x 0.3x 9.2x Molina Healthcare, Inc. 60.13 (12.7%) 12.3% 82.37 49.37 3,372 927 2,164 2,135 12,728 490 407 Sep-15 Dec-14 14,211 511 411 0.2x 4.4x 0.2x 4.2x Universal American Corp 7.00 2.3% (24.6%) 11.16 6.38 565 85 216 434 1,936 18 8 Sep-15 Dec-14 1,669 21 NA 0.2x 23.8x 0.3x 20.7x WellCare Health Plans, Inc. 78.21 (9.2%) (4.7%) 98.79 71.40 3,449 1,213 1,423 3,239 13,808 448 409 Sep-15 Dec-14 13,875 526 435 0.2x 7.2x 0.2x 6.2x Number of Companies 4 Median: (3.5%) 3.8% Total $15,231 $13,427 $48,326 $52,355 0.2x 8.1x 0.2x 7.7x Market Cap. Weighted Average: 6.2% 14.5% 0.3x 8.1x 0.3x 7.8x Information Services Data/Analytics: Castlight Health, Inc. $4.27 1.7% (63.5%) $11.99 $3.59 $404 $0 $147 $257 $68 ($79) ($81) Sep-15 Dec-14 $75 ($63) ($67) 3.8x NM 3.4x NM Inovalon Holdings, Inc. 17.00 (18.4%) NM 33.75 16.51 2,565 285 167 2,136 407 137 117 Sep-15 Dec-14 441 154 126 5.3x 15.6x 4.8x 13.9x National Research Corp. 31.99 8.5% (0.4%) 38.22 27.54 459 6 38 428 101 29 25 Sep-15 Dec-14 103 31 26 4.2x 14.6x 4.2x 13.9x Number of Companies 3 Median: 1.7% (32.0%) Total $3,428 $428 $576 $619 4.2x 15.1x 4.2x 13.9x Market Cap. Weighted Average: (12.4%) (7.5%) 4.9x 15.5x 4.6x 13.9x ehealth: WebMD Health Corp. $48.30 21.2% 22.1% $49.88 $37.57 $1,781 $803 $612 $1,972 $607 $129 $111 Sep-15 Dec-14 $632 $187 $126 3.2x 15.3x 3.1x 10.6x Number of Companies 1 Median: 21.2% 22.1% Total $1,781 $1,972 $607 $632 3.2x 15.3x 3.1x 10.6x Market Cap. Weighted Average: 21.2% 22.1% 3.2x 15.3x 3.1x 10.6x Hospital/Physician: Allscripts Healthcare Solutions, Inc. $15.38 24.0% 20.4% $15.78 $11.33 $2,907 $655 $91 $3,482 $1,382 $98 $15 Sep-15 Dec-14 $1,399 $246 $150 2.5x NM 2.5x 14.2x Athenahealth, Inc. 160.97 20.7% 10.5% 170.42 110.68 6,250 300 117 6,432 880 68 4 Sep-15 Dec-14 925 180 90 7.3x NM 7.0x NM Cerner Corporation 60.17 0.4% (6.9%) 75.72 55.82 20,584 631 262 20,751 4,103 1,133 835 Oct-15 Jan-15 4,425 1,418 1,062 5.1x 18.3x 4.7x 14.6x Computer Programs & Systems Inc. 49.75 18.1% (18.1%) 62.98 36.04 562 0 28 524 184 35 32 Sep-15 Dec-14 184 33 29 2.8x 14.9x 2.8x 15.9x HMS Holdings Corp. 12.34 40.7% (41.6%) 21.99 8.11 1,061 198 145 1,114 458 85 33 Sep-15 Dec-14 468 110 47 2.4x 13.1x 2.4x 10.1x MedAssets, Inc. 30.94 54.2% 56.6% 31.24 17.00 1,837 798 0 2,634 764 218 100 Sep-15 Dec-14 765 237 78 3.4x 12.1x 3.4x 11.1x Premier, Inc. 35.27 2.6% 5.2% 39.81 31.36 1,538 168 110 1,534 1,049 340 279 Sep-15 Jun-15 1,165 441 326 1.5x 4.5x 1.3x 3.5x Quality Systems Inc. 16.12 29.2% 3.4% 18.75 12.00 981 0 99 870 499 57 44 Sep-15 Mar-15 502 82 42 1.7x 15.2x 1.7x 10.6x The Advisory Board Company 49.61 8.9% 1.3% 60.38 40.70 2,078 560 56 2,582 722 76 35 Sep-15 Dec-14 775 170 53 3.6x 33.9x 3.3x 15.2x Number of Companies 9 Median: 20.7% 3.4% Total $37,800 $39,924 $10,042 $10,609 2.8x 14.9x 2.8x 12.6x Market Cap. Weighted Average: 10.9% 1.2% 4.7x 17.9x 4.5x 13.6x As of December 31, 2015. (1) To be acquired by Anthem (NYSE:ANTM) in a $54.2 billion transaction announced July 24, 2015. (2) To be acquired by Centene (NYSE:CNC) in a $6.3 billion transaction announced July 2, 2015. (3) To be acquired by Aetna (NYSE:AET) in a $37.0 billion transaction announced July 3, 2015. PAGE 8

PUBLIC COMPARABLES Payor, Provider, & Pharmacy Support Services Company Name Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Specialty Managed Care Assurant Inc. $80.54 1.9% 17.7% $87.20 $59.73 $5,303 $1,222 $1,544 $4,981 $10,400 $374 $236 Sep-15 Dec-14 $7,970 $980 $795 0.5x 13.3x 0.6x 5.1x CorVel Corporation 43.92 36.0% 18.0% 46.20 29.27 865 0 25 840 496 63 44 Sep-15 Mar-15 NA NA NA 1.7x 13.3x NA NA HealthEquity, Inc. 25.07 (15.2%) (1.5%) 35.78 16.11 1,445 0 85 1,320 116 31 24 Oct-15 Jan-15 125 39 25 11.4x NM 10.5x 34.1x Number of Companies 3 Median: 1.9% 17.7% Total $7,612 $7,141 $11,012 $8,096 1.7x 13.3x 5.6x 19.6x Market Cap. Weighted Average: 2.6% 14.1% 2.7x 13.3x 2.7x 11.3x Retail Pharmacy CVS Health Corporation $97.77 1.3% 1.5% $113.65 $81.37 $108,525 $27,222 $2,890 $132,742 $149,199 $11,186 $9,187 Sep-15 Dec-14 $153,006 $980 NA 0.9x 11.9x 0.9x NM Walgreens Boots Alliance, Inc. 85.16 2.5% 11.8% 97.30 73.00 92,449 14,277 3,000 104,235 112,923 7,612 5,985 Nov-15 Aug-15 120,152 8,965 7,162 0.9x 13.7x 0.9x 11.6x Rite Aid Corporation 7.84 29.2% 4.3% 9.47 5.88 8,204 7,367 226 15,346 29,314 1,327 846 Nov-15 Feb-15 30,896 1,408 838 0.5x 11.6x 0.5x 10.9x Number of Companies 3 Median: 2.5% 4.3% Total $209,178 $252,322 $291,436 $304,054 0.9x 11.9x 0.9x 11.3x Market Cap. Weighted Average: 6.7% 3.2% 1.0x 12.7x 0.9x 11.6x Specialty Pharmacy Diplomat Pharmacy, Inc. $34.22 19.1% 25.0% $52.33 $15.45 $2,202 $140 $16 $2,331 $2,992 $65 $44 Sep-15 Dec-14 $2,796 $46 $83 0.8x NM 0.8x NM Number of Companies 1 Median: 19.1% 25.0% Total $2,202 $2,331 $2,992 $2,796 0.8x NM 0.8x NM Market Cap. Weighted Average: 19.1% NM 0.8x NM 0.8x NM Specialty Pharmacy Management Express Scripts Holding Company $87.41 8.0% 3.2% $94.61 $68.06 $59,113 $15,687 $438 $74,370 $101,889 $6,928 $4,849 Sep-15 Dec-14 $102,229 $7,067 $6,645 0.7x 10.7x 0.7x 10.5x PharMerica Corporation 35.00 22.9% 69.0% 36.96 20.25 1,066 337 40 1,363 2,031 134 83 Sep-15 Dec-14 2,014 137 88 0.7x 10.2x 0.7x 9.9x Number of Companies 2 Median: 15.5% 36.1% Total $60,179 $75,733 $103,920 $104,243 0.7x 10.5x 0.7x 10.2x Market Cap. Weighted Average: 8.2% 4.4% 0.7x 10.7x 0.7x 10.5x As of December 31, 2015. PAGE 9

PUBLIC COMPARABLES Products & Devices Company Name Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Dental Products 3M Company $150.64 6.3% (8.3%) $170.50 $134.00 $92,751 $11,253 $1,605 $102,284 $30,695 $8,496 $7,108 Sep-15 Dec-14 $30,208 $8,328 $6,958 3.3x 12.0x 3.4x 12.3x DENTSPLY International Inc. 60.85 20.3% 14.2% 63.45 49.42 8,521 1,157 236 9,443 2,722 567 443 Sep-15 Dec-14 2,693 617 523 3.5x 16.7x 3.5x 15.3x Sirona Dental Systems Inc. (1) 109.57 17.4% 25.4% 113.58 86.29 6,129 80 518 5,694 1,161 312 254 Sep-15 Sep-15 1,240 363 322 4.9x 18.2x 4.6x 15.7x Number of Companies 3 Median: 17.4% 14.2% Total $107,401 $117,421 $34,579 $34,141 3.5x 16.7x 3.5x 15.3x Market Cap. Weighted Average: 8.0% (4.6%) 3.4x 12.8x 3.5x 12.7x Durable Medical Equipment Hill-Rom Holdings, Inc. $48.06 (7.6%) 5.3% $58.73 $44.69 $3,132 $2,233 $193 $5,182 $1,988 $295 $187 Sep-15 Sep-15 $2,681 $523 $383 2.6x 17.6x 1.9x 9.9x Invacare Corporation 17.39 20.2% 3.8% 23.59 14.00 585 48 33 599 1,177 11 (10) Sep-15 Dec-14 1,144 15 (12) 0.5x NM 0.5x NM ResMed Inc. 53.69 5.4% (4.2%) 75.33 48.99 7,498 501 822 7,176 1,710 485 413 Sep-15 Jun-15 1,784 523 449 4.2x 14.8x 4.0x 13.7x Number of Companies 3 Median: 5.4% 3.8% Total $11,215 $12,958 $4,876 $5,610 2.6x 16.2x 1.9x 11.8x Market Cap. Weighted Average: 2.5% (1.1%) 3.6x 15.6x 3.3x 12.6x Life Sciences Tools Agilent Technologies Inc. $41.81 21.8% 2.1% $43.59 $33.12 $13,888 $1,655 $2,003 $13,543 $4,038 $781 $528 Oct-15 Oct-15 $4,165 $946 $838 3.4x 17.3x 3.3x 14.3x Becton, Dickinson and Company 154.09 16.2% 10.7% 157.50 128.87 32,693 12,822 1,424 44,052 10,282 2,631 1,805 Sep-15 Sep-15 12,651 3,550 2,698 4.3x 16.7x 3.5x 12.4x Thermo Fisher Scientific, Inc. 141.85 16.0% 13.2% 143.65 14.00 56,612 13,321 503 69,430 16,806 4,061 2,384 Sep-15 Dec-14 16,868 4,179 3,814 4.1x 17.1x 4.1x 16.6x VWR Corporation 28.31 10.2% 9.4% 28.83 20.60 3,719 2,053 123 5,649 4,308 448 324 Sep-15 Dec-14 4,289 452 375 1.3x 12.6x 1.3x 12.5x Number of Companies 4 Median: 16.1% 10.1% Total $106,911 $132,673 $35,434 $37,974 3.7x 16.9x 3.4x 13.4x Market Cap. Weighted Average: 16.6% 10.9% 4.0x 16.9x 3.7x 14.9x Medical Devices and Products Abbott Laboratories $44.91 11.7% (0.2%) $51.74 $39.00 $66,993 $8,355 $3,132 $69,317 $20,573 $4,716 $3,288 Sep-15 Dec-14 $20,542 $4,905 $4,033 3.4x 14.7x 3.4x 14.1x Baxter International Inc. 38.15 16.1% (47.9%) 74.03 32.18 20,869 6,729 1,970 21,493 16,106 4,144 3,138 Sep-15 Dec-14 9,914 1,503 853 1.3x 5.2x 2.2x 14.3x Boston Scientific Corporation 18.44 12.4% 39.2% 19.06 13.14 24,805 5,859 350 30,314 7,314 1,799 1,047 Sep-15 Dec-14 7,492 2,024 1,204 4.1x 16.9x 4.0x 15.0x ConforMIS, Inc. 17.29 (4.3%) NM 26.93 13.33 704 1 139 565 61 (51) (53) Sep-15 Dec-14 65 (54) (57) 9.2x NM 8.7x NM CR Bard Inc. 189.44 1.7% 13.7% 202.47 163.08 13,997 1,410 1,002 14,403 3,412 1,038 857 Sep-15 Dec-14 3,416 1,075 863 4.2x 13.9x 4.2x 13.4x Danaher Corp. 92.88 9.0% 8.4% 97.62 81.25 63,649 15,012 1,834 76,899 20,662 4,665 3,655 Oct-15 Dec-14 20,804 4,691 3,714 3.7x 16.5x 3.7x 16.4x Hanger, Inc. 16.45 20.6% (24.9%) 26.79 13.27 565 540 5 1,100 1,061 159 119 Jun-14 Dec-13 1,072 163 116 1.0x 6.9x 1.0x 6.7x Hologic Inc. 38.69 (1.1%) 44.7% 43.00 25.60 10,946 3,674 491 14,127 2,681 975 484 Sep-15 Sep-15 2,841 1,082 971 5.3x 14.5x 5.0x 13.1x Johnson & Johnson 102.72 10.0% (1.8%) 106.50 81.79 284,220 19,935 13,639 266,849 70,517 22,554 18,850 Sep-15 Dec-14 70,186 23,296 19,610 3.8x 11.8x 3.8x 11.5x K2M Group Holdings, Inc. 19.74 6.1% (5.4%) 26.29 16.40 814 0 44 770 209 (13) (37) Sep-15 Dec-14 218 (1) (37) 3.7x NM 3.5x NM Medtronic plc 76.92 14.9% 6.5% 79.50 55.54 108,161 35,920 2,378 126,850 25,819 7,713 5,433 Oct-15 Apr-15 28,704 9,895 8,200 4.9x 16.4x 4.4x 12.8x Penumbra, Inc. 53.81 34.2% NM 59.36 38.59 1,608 0 159 1,449 167 4 3 Sep-15 Dec-14 178 1 (1) 8.7x NM 8.1x NM Stryker Corporation 92.94 (1.2%) (1.5%) 105.34 89.81 34,945 3,490 3,163 35,061 9,849 2,644 2,259 Sep-15 Dec-14 9,943 2,662 2,480 3.6x 13.3x 3.5x 13.2x Teleflex Incorporated 131.45 5.8% 14.5% 140.50 107.45 5,469 1,063 276 6,257 1,788 404 305 Sep-15 Dec-14 1,806 477 386 3.5x 15.5x 3.5x 13.1x Number of Companies 14 Median: 9.5% 3.1% Total $637,746 $665,457 $180,220 $177,181 3.8x 14.5x 3.7x 13.2x Market Cap. Weighted Average: 10.2% 2.2% 3.9x 13.6x 3.8x 12.9x Medical / Surgical / Dental Supplies & Distribution AmerisourceBergen Corporation $103.71 9.2% 15.0% $120.68 $89.52 $21,326 $3,493 $2,167 $22,601 $135,962 $1,547 $1,302 Sep-15 Sep-15 $148,115 $2,427 $2,225 0.2x 14.6x 0.2x 9.3x Cardinal Health, Inc. 89.27 16.2% 10.6% 91.91 74.76 29,368 5,550 2,974 32,086 106,516 2,842 2,362 Sep-15 Jun-15 117,609 3,149 2,967 0.3x 11.3x 0.3x 10.2x Henry Schein, Inc. 158.19 19.2% 16.2% 161.62 126.17 13,118 798 60 14,443 10,481 917 759 Sep-15 Dec-14 10,595 929 767 1.4x 15.7x 1.4x 15.6x McKesson Corporation 197.23 6.6% (5.0%) 243.61 160.10 45,384 9,388 5,359 50,908 187,716 4,213 3,323 Sep-15 Mar-15 192,716 5,151 4,650 0.3x 12.1x 0.3x 9.9x Owens & Minor Inc. 35.98 12.6% 2.5% 39.29 31.89 2,263 574 125 2,711 9,777 270 223 Sep-15 Dec-14 9,800 281 217 0.3x 10.0x 0.3x 9.7x Patterson Companies, Inc. 45.21 4.5% (6.0%) 53.07 42.62 4,380 1,132 95 5,417 4,990 464 396 Oct-15 Apr-15 5,405 460 395 1.1x 11.7x 1.0x 11.8x Number of Companies 6 Median: 10.9% 6.5% Total $115,840 $128,166 $455,441 $484,240 0.3x 11.9x 0.3x 10.0x Market Cap. Weighted Average: 11.0% 5.1% 0.4x 12.7x 0.4x 10.6x As of December 31, 2015. (1) To be acquired by DENTSPLY International (NYSE:XRAY) in a $5.5 billion transaction announced September 15, 2015. PAGE 10

PUBLIC COMPARABLES Provider-Based Services Company Name Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Acute-Care Hospitals Community Health Systems, Inc. $26.53 (38.0%) (50.8%) $65.00 $24.49 $3,136 $16,989 $186 $20,543 $19,557 $2,806 $1,668 Sep-15 Dec-14 $19,631 $2,923 $1,692 1.1x 7.3x 1.0x 7.0x HCA Holdings, Inc. 67.63 (12.6%) (7.8%) 95.49 43.91 27,571 29,905 588 58,319 39,065 7,691 5,808 Sep-15 Dec-14 39,560 7,761 5,821 1.5x 7.6x 1.5x 7.5x LifePoint Health, Inc. 73.40 3.5% 2.1% 88.18 58.61 3,195 2,206 313 5,232 5,107 650 372 Sep-15 Dec-14 5,262 707 423 1.0x 8.1x 1.0x 7.4x Tenet Healthcare Corp. 30.30 (17.9%) (40.2%) 60.93 26.60 3,020 14,754 450 19,222 18,085 2,270 1,441 Sep-15 Dec-14 19,894 2,268 1,467 1.1x 8.5x 1.0x 8.5x Number of Companies 4 Median: (15.3%) (24.0%) Total $36,921 $103,315 $81,814 $84,347 1.1x 7.8x 1.0x 7.5x Market Cap. Weighted Average: (13.8%) (13.3%) 1.4x 7.7x 1.4x 7.5x Assisted Living Brookdale Senior Living Inc. $18.46 (19.6%) (49.7%) $39.89 $16.58 $3,411 $6,485 $70 $9,826 $4,240 $809 ($7) Sep-15 Dec-14 $4,975 $807 $37 2.3x 12.1x 2.0x 12.2x Capital Senior Living Corp. 20.86 4.0% (16.3%) 27.75 19.20 616 752 35 1,333 404 71 19 Sep-15 Dec-14 411 83 20 3.3x 18.7x 3.2x 16.1x Five Star Quality Care Inc. 3.18 2.9% (23.4%) 5.07 2.74 156 79 20 201 1,118 20 (15) Sep-15 Dec-14 1,365 35 2 0.2x 10.3x 0.1x 5.7x Number of Companies 3 Median: 2.9% (23.4%) Total $4,183 $11,360 $5,762 $6,751 2.3x 12.1x 2.0x 12.2x Market Cap. Weighted Average: (15.3%) (43.8%) 2.4x 13.0x 2.1x 12.5x Long-Term Care Kindred Healthcare Inc. $11.91 (24.4%) (34.5%) $24.66 $11.12 $998 $3,165 $121 $4,132 $6,539 $504 $349 Sep-15 Dec-14 $7,090 $597 $435 0.6x 8.2x 0.6x 6.9x National HealthCare Corporation 61.70 1.3% (1.8%) 69.40 58.98 920 44 71 952 899 106 69 Sep-15 Dec-14 NA NA NA 1.1x 9.0x NA NA The Ensign Group, Inc. 22.63 6.2% 2.0% 27.04 19.22 1,161 70 40 1,185 1,246 105 80 Sep-15 Dec-14 1,327 135 107 1.0x 11.3x 0.9x 8.8x Number of Companies 3 Median: 1.3% (1.8%) Total $3,079 $6,269 $8,683 $8,417 1.0x 9.0x 0.7x 7.9x Market Cap. Weighted Average: (5.2%) (11.0%) 0.9x 9.6x 0.7x 7.9x Diagnostic Imaging Alliance Healthcare Services, Inc. $9.18 (5.9%) (56.3%) $25.33 $6.73 $97 $552 $45 $695 $458 $116 $59 Sep-15 Dec-14 NA NA NA 1.5x 6.0x NA NA RadNet, Inc. 6.18 11.4% (27.6%) 9.40 5.19 285 646 36 899 779 102 44 Sep-15 Dec-14 800 126 47 1.2x 8.8x 1.1x 7.1x Varian Medical Systems, Inc. 80.80 9.5% (6.6%) 96.67 71.07 7,756 496 845 7,422 3,099 634 566 Oct-15 Oct-15 3,219 665 587 2.4x 11.7x 2.3x 11.2x Number of Companies 3 Median: 9.5% (27.6%) Total $8,138 $9,015 $4,337 $4,020 1.5x 8.8x 1.7x 9.1x Market Cap. Weighted Average: 9.4% (7.9%) 2.3x 11.5x 2.3x 11.0x Dialysis Services DaVita HealthCare Partners Inc. $69.71 (3.6%) (8.0%) $85.17 $67.34 $14,709 $9,198 $1,047 $23,036 $13,565 $2,486 $1,858 Sep-15 Dec-14 $13,756 $2,537 $1,905 1.7x 9.3x 1.7x 9.1x Fresenius Medical Care AG & Co. KGAA 78.00 12.0% 27.2% 83.26 60.47 23,778 9,097 621 32,782 17,125 3,025 2,303 Sep-15 Dec-14 16,861 3,128 2,396 1.9x 10.8x 1.9x 10.5x Number of Companies 2 Median: 4.2% 9.6% Total $38,487 $55,818 $30,690 $30,617 1.8x 10.1x 1.8x 9.8x Market Cap. Weighted Average: 6.0% 13.7% 1.8x 10.2x 1.8x 9.9x Home Care, Hospice, and Home Infusion Home Care / Hospice: Addus HomeCare Corporation $23.28 (25.3%) (4.1%) $38.08 $18.75 $257 $3 $15 $245 $335 $24 $19 Sep-15 Dec-14 $337 $25 $20 0.7x 10.2x 0.7x 9.8x Almost Family Inc. 38.23 (4.5%) 32.1% 50.48 28.10 376 92 6 464 512 37 33 Oct-15 Dec-14 536 41 36 0.9x 12.7x 0.9x 11.4x Amedisys Inc. 39.32 3.6% 34.0% 48.34 24.81 1,325 100 57 1,369 1,230 89 67 Sep-15 Dec-14 1,263 111 81 1.1x 15.4x 1.1x 12.4x Chemed Corp. 149.80 12.2% 41.8% 160.12 100.49 2,528 138 38 2,628 1,524 218 190 Sep-15 Dec-14 1,537 230 189 1.7x 12.1x 1.7x 11.4x LHC Group, Inc. 45.29 1.2% 45.3% 51.83 27.51 814 93 62 860 772 78 66 Sep-15 Dec-14 811 75 66 1.1x 11.1x 1.1x 11.5x Number of Companies 5 Median: 1.2% 34.0% Total $5,299 $5,566 $4,373 $4,484 1.1x 12.1x 1.1x 11.4x Market Cap. Weighted Average: 5.4% 37.4% 1.4x 12.7x 1.3x 11.6x Home Infusion: BioScrip, Inc. $1.75 (6.4%) (75.0%) $7.01 $1.30 $120 $449 $29 $601 $1,040 ($30) ($50) Sep-15 Dec-14 $1,013 $19 ($280) 0.6x NM 0.6x 31.4x Number of Companies 1 Median: (6.4%) (75.0%) Total $120 $601 $1,040 $1,013 0.6x NM 0.6x 31.4x Market Cap. Weighted Average: (6.4%) (75.0%) 0.6x NM 0.6x 31.4x As of December 31, 2015. PAGE 11

PUBLIC COMPARABLES Provider-Based Services Company Name Physician Practice Management Stock Price Equity Total Ent. Latest Twelve Months Forward Twelve Month Cash and LTM Latest TEV/ LTM Multiples TEV/ Fwd Multiples % Change 52 Week Mkt. Total Debt Value (LTM) Estimate Equiv. Period FYE Date 12/31/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Specialty: MEDNAX, Inc. $71.66 (6.7%) 8.4% $86.09 $64.12 $6,739 $1,362 $61 $8,033 $2,689 $608 $548 Sep-15 Dec-14 $2,786 $625 $561 3.0x 13.2x 2.9x 12.9x Number of Companies 1 Median: (6.7%) 8.4% Total $6,739 $8,033 $2,689 $2,786 3.0x 13.2x 2.9x 12.9x Market Cap. Weighted Average: (6.7%) 8.4% 3.0x 13.2x 2.9x 12.9x Behavioral Health / Management AAC Holdings, Inc. $19.06 (14.3%) (38.4%) $46.60 $15.09 $427 $122 $11 $534 $175 $32 $26 Sep-15 Dec-14 $211 $43 $23 3.0x 16.5x 2.5x 12.3x Acadia Healthcare Company, Inc. 62.46 (5.7%) 2.0% 85.62 54.41 4,478 2,134 51 6,570 1,594 342 286 Sep-15 Dec-14 1,788 401 317 4.1x 19.2x 3.7x 16.4x Civitas Solutions, Inc. 28.79 25.6% 69.1% 30.23 16.69 1,068 650 42 1,676 1,367 142 71 Sep-15 Sep-15 1,421 162 77 1.2x 11.8x 1.2x 10.4x Magellan Health, Inc. 61.66 11.2% 2.7% 73.00 45.40 1,518 262 97 1,590 4,311 208 149 Sep-15 Dec-14 4,553 246 47 0.4x 7.6x 0.3x 6.5x Providence Service Corp. 46.92 7.7% 28.8% 56.92 36.03 721 482 107 1,175 1,984 112 56 Sep-15 Dec-14 1,879 109 50 0.6x 10.5x 0.6x 10.8x Universal Health Services Inc. 119.49 (4.3%) 7.4% 148.57 101.20 11,767 3,098 40 15,136 8,765 1,654 1,260 Sep-15 Dec-14 9,678 1,644 1,276 1.7x 9.2x 1.6x 9.2x Number of Companies 6 Median: 1.7% 5.1% Total $19,979 $26,682 $18,196 $19,530 1.5x 11.1x 1.4x 10.6x Market Cap. Weighted Average: (1.6%) 8.9% 2.1x 11.6x 1.9x 10.8x Surgicenters / Rehabilitation Surgery Centers (1) : AmSurg Corp. $76.00 (2.2%) 38.9% $87.42 $52.42 $4,126 $2,250 $187 $6,356 $2,444 $340 $294 Sep-15 Dec-14 $2,540 $490 NA 2.6x 18.7x 2.5x 13.0x Surgical Care Affiliates, Inc. 39.81 21.8% 18.3% 40.99 27.88 1,576 809 94 2,290 976 146 96 Sep-15 Dec-14 1,023 173 NA 2.3x 15.7x 2.2x 13.2x Number of Companies 2 Median: 9.8% 28.6% Total $5,702 $8,646 $3,420 $3,563 2.5x 17.2x 2.4x 13.1x Market Cap. Weighted Average: 4.4% 33.2% 2.5x 17.8x 2.4x 13.0x Rehabilitation: HEALTHSOUTH Corp. $34.81 (9.3%) (9.5%) $48.37 $32.55 $3,183 $2,824 $802 $5,480 $2,857 $653 $527 Sep-15 Dec-14 $3,140 $682 $546 1.9x 8.4x 1.7x 8.0x Select Medical Holdings Corporation 11.91 10.4% (17.3%) 17.20 10.07 1,562 2,375 23 4,220 3,420 363 275 Sep-15 Dec-14 3,716 401 286 1.2x 11.6x 1.1x 10.5x US Physical Therapy Inc. 53.68 19.6% 27.9% 56.37 38.17 667 49 21 732 320 54 46 Sep-15 Dec-14 330 50 47 2.3x 13.6x 2.2x 14.7x Number of Companies 3 Median: 10.4% (9.5%) Total $5,412 $10,431 $6,597 $7,187 1.9x 11.6x 1.7x 10.5x Market Cap. Weighted Average: (0.0%) (7.1%) 1.8x 10.0x 1.6x 9.6x As of December 31, 2015. (1) Figures are adjusted for minority interest. PAGE 12

M&A TRANSACTIONS Announced U.S. Healthcare & Life Sciences M&A Enterprise Enterprise Value / LTM Private Equity Announced Target Seller Buyer Value ($mm) Sales EBITDA EBIT Involvement 12/31/2015 Big Horse Holdings, Inc. - RedHawk Medical Products & Services, $0.5 - - - No hoh18.75 LLC 12/31/2015 Professional Anesthesia Associates, PC - MEDNAX, Inc. (NYSE:MD) - - - - No 12/31/2015 Chesapeake Research Review, Inc. Audax Group, Inc. Linden LLC - - - - Yes 12/30/2015 CanX, Inc. - CannaVEST Corp. (OTCPK:CANV) $1.0 - - - No 12/29/2015 80% in Indiana University Health La Porte Hospital Inc and Indiana University Health Starke Hospital Indiana University Health, Inc. Community Health Systems, Inc. (NYSE:CYH) - - - - No 12/24/2015 90% Stakes in Four Companies Summit Healthcare Operating Best Years, LLC $4.9 - - - No Partnership, L.P. 12/24/2015 Compressus, Inc. - Versata Enterprises, Inc. - - - - No 12/23/2015 Selah Genomics Inc. EKF Diagnostics Holdings plc (AIM:EKF) - - - - - No 12/23/2015 Community Portable X-Ray, Inc. and MetroStat Clinical Laboratory, Inc. - Schryver Medical Sales And Marketing, Inc. - - - - No 12/23/2015 PhosImmune Inc. University Of Virginia Patent Agenus Inc. (NasdaqCM:AGEN) $44.9 - - - No Foundation; CIT GAP Funds; The Center for Innovative Technology, Endowment arm; Fanelli Haag PLLC 12/22/2015 Gray Harbor Imaging LLC South Sound Radiologists Inc., P.S. Grays Harbor Public Hospital District 2 $1.0 - - - No 12/22/2015 Medivet Biologics LLC Medical Australia Limited (ASX:MLA) - $2.1 - - - No 12/22/2015 Adult Day Center - NewCourtland Elder Services - - - - No 12/22/2015 ImageVision.net, Inc. - Invoice Cloud, Inc. - - - - No 12/22/2015 Qforma Inc. BelHealth Investment Partners, LLC QPharma, Inc. - - - - Yes 12/22/2015 Tampa Bay Emergency Physicians, PL - US Acute Care Solutions, LLC - - - - No 12/22/2015 Spectrum Professional Services, Inc. SV Life Sciences Advisers, LLC; EDG Partners, LLC Beecken Petty O'Keefe & Company - - - - Yes 12/21/2015 National Research Corporation, OCS HomeCare and Hospice Analytics Division National Research Corp. (NasdaqGS:NRCI.B) ABILITY Network Inc. - - - - No 12/21/2015 Beckman Coulter Genomics Inc. Beckman Coulter, Inc. GENEWIZ, Inc. - - - - No 12/21/2015 Banner Life Sciences, LLC, Portfolio of 25 Products Banner Life Sciences, LLC Bionpharma Inc. - - - - No 12/21/2015 Magnolia Management, Inc., Four Nursing Homes Magnolia Management, Inc. Mid-Atlantic Health Care, LLC - - - - No 12/21/2015 Moorestown Foot Specialists LLC - Foot Health Centers, P.A. - - - - No 12/21/2015 Seabrook House, Inc., Seabrook West Facility Seabrook House, Inc. Summit Behavioral Healthcare, LLC - - - - No Located in Tioga County Pennsylvania 12/21/2015 Northampton Manor, Devlin Manor, Julia Manor - Mid-Atlantic Health Care, LLC - - - - No Health Care Centers, and Moran Manor Health Care Center 12/21/2015 Convaid, Inc. - Etac AB - - - - No 12/19/2015 Zoetis Inc., Ceratin Products And Related Zoetis Inc. (NYSE:ZTS) Huvepharma AD $40.0 - - - No Manufacturing Sites 12/18/2015 USGP, LLC and U.S. Lithotripsy, L.P. USMD, Inc. US Lithotripsy Holdings, LLC $19.8 - - - No 12/18/2015 Bristol-Myers Squibb, Late-Stage HIV R&D and Preclinical and Discovery Stage HIV Research Assets Bristol-Myers Squibb Company (NYSE:BMY) ViiV Healthcare Company $2,905.0 - - - No 12/18/2015 The Medicines Company, Global Portfolio of 3- Hemostasis Drugs The Medicines Company (NasdaqGS:MDCO) Mallinckrodt Public Limited Company (NYSE:MNK) $410.0 - - - No 12/18/2015 Immediate Medical Care Inc. - U.S. Healthworks, Inc. - - - - No 12/18/2015 Managed Healthcare Solutions, Inc. - Arthur J Gallagher & Co. (NYSE:AJG) - - - - No 12/18/2015 Texan Urgent Care PLLC - FastMed Urgent Care - - - - No 12/18/2015 Gemini Health LLC - Havas SA (ENXTPA:HAV) - - - - No 12/18/2015 Havas Gemini - Havas Health, Inc. - - - - No 12/18/2015 Equian, LLC Great Point Partners, LLC New Mountain Capital, LLC $225.0 - - - Yes 12/17/2015 LuvBuds, LLC - CannaSys, Inc. (OTCPK:MJTK) $0.2 - - - No 12/17/2015 Galena Biopharma, Inc., Certain Assets Galena Biopharma, Inc. Midatech Pharma Plc (AIM:MTPH) $29.8 - - - No (NasdaqCM:GALE) 12/17/2015 Visiometrics, S.L. and Visual Performance Diagnostics, Inc. Atlas Capital Group, LLC Halma plc (LSE:HLMA) $94.1 - - - Yes 12/17/2015 Matawan Pharmaceuticals, LLC, Generic Retin- A Portfolio 12/17/2015 Everest Inpatient Physicians and Geriatric Essentials Matawan Pharmaceuticals, LLC Perrigo Company Public Limited - - - - No Company (NYSE:PRGO) - Team Health Holdings, Inc. (NYSE:TMH) - - - - No 12/17/2015 Open Monoclonal Technology, Inc. Essex Woodlands Health Ventures Ligand Pharmaceuticals Incorporated $178.0 - - - No (NasdaqGM:LGND) 12/17/2015 Central Maryland Rehabilitation Services, Inc. - Pivot Physical Therapy - - - - No 12/16/2015 Zenergy Sports Rehabilitation Clinic - Zenergy at Thunder Spring LLC - - - - No 12/16/2015 WCA Hospital - University of Pittsburgh Medical Center - - - - No 12/16/2015 RightCare Solutions, Inc. Domain Associates, L.L.C.; NewSpring Capital; Commerce Health Capital, LLC Navihealth, Inc. - - - - Yes PAGE 13

M&A TRANSACTIONS Announced U.S. Healthcare & Life Sciences M&A cont. Enterprise Enterprise Value / LTM Private Equity Announced Target Seller Buyer Value ($mm) Sales EBITDA EBIT Involvement 12/16/2015 The National Reference Laboratory for Breast Health, Inc. Atossa Genetics, Inc. (NasdaqCM:ATOS) NRL Investment Group, LLC $10.1 - - - No 12/16/2015 Northside Anesthesiology Consultants, LLC - Sheridan Healthcare, Inc. - - - - No 12/15/2015 Eco Science Solutions, Inc. (OTCPK:ESSI) - - - - - - No 12/15/2015 Kreisers, Inc. - Seneca Medical, Inc. - - - - No 12/15/2015 Restorgenex Corporation (OTCPK:RESX) Fortress Investment Group LLC Diffusion Pharmaceuticals LLC - - - - No (NYSE:FIG); Seaside 88 Advisors, LLC; Ernest W. Moody Revocable Trust; Ally Bridge Group 12/15/2015 Orthopaedic and Sports Medicine Consultants - Premier Health Specialists, Inc. - - - - No and Associates 12/15/2015 Midwest Medical Supply Company, Inc. - Seneca Medical, Inc. - - - - No 12/14/2015 Newtown Physical Therapy, Inc. - ATI Holdings LLC - - - - No 12/14/2015 Sun Pharmaceutical Industries Ltd, US Factory in Bryan, Ohio Sun Pharmaceutical Industries Limited (NSEI:SUNPHARMA) Nostrum Laboratories, Inc. - - - - No 12/14/2015 Kaenon, Inc. - OluKai Inc. - - - - No 12/14/2015 100% in Xcelience, LLC and Remaining Stake in - Capsugel Inc. - - - - No PowderSize, Inc. 12/14/2015 Legacy Medical Imaging, L.P. - BC Technical, Inc. - - - - No 12/13/2015 Capernaum Pediatric Therapy, Inc. - Fairview Health Services, Endowment - - - - No Arm 12/11/2015 Dynamic Care And Greco Physical Therapy and - MOTION PT Holdings, Inc. - - - - No Sports Performance And ProActive Physical & Hand Therapy 12/11/2015 Criticare Systems, Inc. - Opto Cardiac Care Limited $3.2 - - - No 12/11/2015 Solutions Recovery, Inc. - American Addiction Centers, Inc. $13.0 - - - No 12/11/2015 Macon Gastroenterology Anesthesia Associates, - CRH Medical Corporation (TSX:CRH) - - - - No LLC 12/11/2015 MDRX Medical Billing, LLC - Constellation Healthcare Technologies, $30.0 0.9x 6.3x - No Inc. (AIM:CHT) 12/11/2015 MedVet Chicago - MedVet Associates, Inc. - - - - No 12/10/2015 Wetsman Forensic Medicine, L.L.C. Enhanced Capital Partners, LLC American Addiction Centers, Inc. $21.1 - - - Yes 12/10/2015 Crealta Pharmaceuticals LLC GTCR, LLC Horizon Pharma USA, Inc.; HZNP Limited $510.0 - - - Yes 12/10/2015 Pathology, Inc. ABS Capital Partners, Inc.; CNF Investments LLC; England Capital Partners, LLC Laboratory Corp. of America Holdings (NYSE:LH) - - - - Yes 12/10/2015 Advanced Answers On Demand, Inc. Primus Capital MDI Achieve, Inc. - - - - Yes 12/9/2015 Swiss Caps USA Inc. Aenova Group GmbH Marine Nutriceutical Corporation - - - - No 12/9/2015 BioSense Medical Devices, LLC - 800 Commerce, Inc. (OTCPK:ETHG) - - - - No 12/9/2015 Spring Creek Rehabilitation and Healthcare - TL Management - - - - No Center 12/9/2015 100-Unit Assisted Living and Alzheimer's Care - Greystone & Co. Inc. $27.5 - - - No Facility in Virginia Beach, Virginia 12/8/2015 Senior Care Centers of America, Inc. Clearview Capital, LLC Audax Group, Inc. - - NM - Yes 12/8/2015 Bohle Family Dentistry, PSC - Marquee Dental Partners, LLC - - - - No 12/8/2015 Ci Medical Technologies, Inc. Altaris Capital Partners, LLC Technimark LLC - - - - Yes 12/8/2015 Forest Laboratories, LLC, Pharmaceutical Facilities Forest Laboratories, LLC Ropack Pharma Solutions - - - - No in Long Island, NY 12/8/2015 Precision Extrusion, Inc. - Pexco LLC - - - - No 12/8/2015 Halco Life Safety Systems Inc. - Lone Star Communications, Inc - - - - No 12/8/2015 Central Piedmont Surgery Center in Asheboro Asheboro Medical Properties, LLC Flagship Capital Partners, LLC; Broyhill Asset Management $3.3 - - - Yes PAGE 14

M&A TRANSACTIONS Announced U.S. Healthcare & Life Sciences M&A cont. Enterprise Enterprise Value / LTM Private Equity Announced Target Seller Buyer Value ($mm) Sales EBITDA EBIT Involvement 12/7/2015 Alliance Home Health Inc. - Sutter Care at Home - - - - No 12/7/2015 American HomePatient, Inc. Highland Capital Management, L.P. Lincare Holdings Inc. - - - - Yes 12/7/2015 InQuicker, LLC - Stericycle, Inc. (NasdaqGS:SRCL) - - - - No 12/7/2015 Meridian Behavioral Health LLC Triton Pacific Capital Partners, LLC Audax Group, Inc. - - - - Yes 12/7/2015 Medical Direct Club, LLC Fulcrum Equity Partners, Inc.; Nashville Capital Network, Investment Arm Comfort Medical, LLC - - - - Yes 12/7/2015 G2N, Inc. - imedx, Inc. - - - - No 12/7/2015 The IFH Group West LLC - The IFH Group, Inc. - - - - No 12/7/2015 Upstream Rehabilitation Inc. Charterhouse Equity Partners LLC Revelstoke Capital Partners LLC - - - - Yes 12/4/2015 Farm Design, Inc. - Flextronics International Ltd. - - - - No (NasdaqGS:FLEX) 12/4/2015 PMG Research, Inc. Frontier Capital, LLC ICON Public Limited Company - - - - Yes (NasdaqGS:ICLR) 12/4/2015 Chandler Emergency Medical Group PLC - Sheridan Healthcare, Inc. - - - - No 12/4/2015 Osmotica Pharmaceutical Corp. - Vertical / Trigen Holdings LLC - - - - No 12/4/2015 Salinas Valley PrimeCare Medical Group Incorporated - Salinas Valley Memorial Health Care System, Inc. - - - - No 12/4/2015 Group Health Cooperative - Kaiser Permanente Inc. - - - - No 12/4/2015 Rittenhouse Senior Living of Hoover LLC Windsor Healthcare Equities, LLC Kayne Anderson Capital Advisors, L.P. $7.0 - - - Yes PAGE 15

OUR FIRM Harris Williams & Co. has a broad range of industry expertise, which creates powerful opportunities. Our clients benefit from our deep-sector experience, integrated industry intelligence and collaboration across the firm, and our commitment to learning what makes them unique. For more information, visit our website. Aerospace, Defense & Government Services Building Products & Materials Business Services Consumer Energy, Power & Infrastructure Healthcare & Life Sciences Industrials Specialty Distribution Technology, Media & Telecom Transportation & Logistics HARRIS WILLIAMS & CO. OFFICE LOCATIONS Boston Two International Place 24th Floor Boston, Massachusetts 02110 Phone: +1 (617) 482-7501 Cleveland 1900 East 9th Street 20th Floor Cleveland, Ohio 44114 Phone: +1 (216) 689-2400 Minneapolis 222 South 9th Street Suite 3350 Minneapolis, Minnesota 55402 Phone: +1 (612) 359-2700 UNITED STATES Richmond (Headquarters) 1001 Haxall Point 9th Floor Richmond, Virginia 23219 Phone: +1 (804) 648-0072 San Francisco 575 Market Street 31st Floor San Francisco, California 94105 Phone: +1 (415) 288-4260 Fax: +1 (415) 288-4269 EUROPE Frankfurt Bockenheimer Landstrasse 33-35 60325 Frankfurt, Germany Phone: +49 069 3650638 00 London 63 Brook Street London W1K 4HS, England Phone: +44 (0) 20 7518 8900 Beijing Hong Kong Mumbai NETWORK OFFICES New Delhi Shanghai PAGE 16

HARRIS WILLIAMS & CO. HEALTHCARE & LIFE SCIENCES SOURCES Company Filings. Capital IQ. Thomson Financial. S&P. Reuters. Bloomberg. DISCLOSURES Harris Williams & Co. (www.harriswilliams.com and www.harriswilliams.de) is a preeminent middle market investment bank focused on the advisory needs of clients worldwide. The firm has deep industry knowledge, global transaction expertise, and an unwavering commitment to excellence. Harris Williams & Co. provides sell-side and acquisition advisory, restructuring advisory, board advisory, private placements, and capital markets advisory services. Harris Williams & Co. Ltd is a private limited company incorporated under English law having its registered office at 5th Floor, 6 St. Andrew Street, London EC4A 3AE, UK, registered with the Registrar of Companies for England and Wales under company number 7078852. Directors: Mr. Ned Valentine, Mr. Paul Poggi, Mr. Thierry Monjauze and Mr. Aadil Khan, authorised and regulated by the Financial Conduct Authority. Harris Williams & Co. Ltd Niederlassung Frankfurt (German branch) is registered in the Commercial Register (Handelsregister) of the Local Court (Amtsgericht) of Frankfurt am Main, Germany, under registration number HRB 96687, having its business address at Bockenheimer Landstrasse 33-35, 60325 Frankfurt am Main, Germany. Permanent Representative (Ständiger Vertreter) of the Branch Niederlassung: Mr. Jeffery H. Perkins. THIS REPORT MAY CONTAIN REFERENCES TO REGISTERED TRADEMARKS, SERVICE MARKS AND COPYRIGHTS OWNED BY THIRD-PARTY INFORMATION PROVIDERS. NONE OF THE THIRD-PARTY INFORMATION PROVIDERS IS ENDORSING THE OFFERING OF, AND SHALL NOT IN ANY WAY BE DEEMED AN ISSUER OR UNDERWRITER OF, THE SECURITIES, FINANCIAL INSTRUMENTS OR OTHER INVESTMENTS DISCUSSED IN THIS REPORT, AND SHALL NOT HAVE ANY LIABILITY OR RESPONSIBILITY FOR ANY STATEMENTS MADE IN THE REPORT OR FOR ANY FINANCIAL STATEMENTS, FINANCIAL PROJECTIONS OR OTHER FINANCIAL INFORMATION CONTAINED OR ATTACHED AS AN EXHIBIT TO THE REPORT. FOR MORE INFORMATION ABOUT THE MATERIALS PROVIDED BY SUCH THIRD PARTIES, PLEASE CONTACT US AT THE ABOVE ADDRESSES OR NUMBERS. The information and views contained in this report were prepared by Harris Williams & Co. ( Harris Williams ). It is not a research report, as such term is defined by applicable law and regulations, and is provided for informational purposes only. It is not to be construed as an offer to buy or sell or a solicitation of an offer to buy or sell any financial instruments or to participate in any particular trading strategy. The information contained herein is believed by Harris Williams to be reliable, but Harris Williams makes no representation as to the accuracy or completeness of such information. Harris Williams and/or its affiliates may be market makers or specialists in, act as advisers or lenders to, have positions in and effect transactions in securities of companies mentioned herein and also may provide, may have provided, or may seek to provide investment banking services for those companies. In addition, Harris Williams and/or its affiliates or their respective officers, directors and employees may hold long or short positions in the securities, options thereon or other related financial products of companies discussed herein. Opinions, estimates and projections in this report constitute Harris Williams judgment and are subject to change without notice. The financial instruments discussed in this report may not be suitable for all investors, and investors must make their own investment decisions using their own independent advisors as they believe necessary and based upon their specific financial situations and investment objectives. Also, past performance is not necessarily indicative of future results. No part of this material may be copied or duplicated in any form or by any means, or redistributed, without Harris Williams prior written consent. Copyright 2016 Harris Williams & Co., all rights reserved. PAGE 17