HEALTHCARE & LIFE SCIENCES

Similar documents
HEALTHCARE & LIFE SCIENCES

BGL Hospitals & Health Systems Practice

Q3: % from Q3: % from Q3:13

SCOTT-MACON HEALTHCARE REVIEW: OCTOBER

HEALTHCARE & LIFE SCIENCES

HEALTHCARE & LIFE SCIENCES

Healthcare Services Industry Update August 2013

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

HEALTHCARE TRANSACTIONS: Year in Review

State of the Life Sciences Mergers and Acquisitions Market

CONTRACT RESEARCH ORGANIZATION INDUSTRY OVERVIEW

Q Healthcare IT Market Snapshot

Q Healthcare IT Market Snapshot

HEALTHCARE STAFFING MARKET OVERVIEW. November 2015

HOME HEALTH OVERVIEW. February 2015

Q Healthcare Services Market Snapshot

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

Healthcare Providers & Facilities

Hospital Mergers & Acquisitions: Opportunities and Challenges

Healthcare Providers & Facilities

Dermatology Market Overview

Q1 14 Global IPO update. January March 2014

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

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

Q Healthcare Services Market Snapshot

Q Healthcare IT Market Snapshot

M&A Activity and Valuation Trends Q3 2014

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

US Health and Life Insurance Company Overview

Health Care Worldwide

Investing in Bonds challenges and opportunities in 2015

Private Equity investment in Recruitment companies - what are we looking for? Chris Harper Managing Director Baird Capital

Asset Management Valuation Quarterly Update

7/31/2014. Medicare Advantage: Time to Re-examine Your Engagement Strategy. Avalere Health. Eric Hammelman, CFA. Overview

NOTICE OF MEETING AND AGENDA. SPECIAL MEETING OF THE INSURANCE, BENEFITS & LEGISLATIVE COMMITTEE and BOARD OF RETIREMENT*

Workers Compensation Overview


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

BACKGROUND ON ALLINA AND UNITED HOSPITAL


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

Guiding you on the new road ahead

A Leading Global Health Care Group

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

AAPA ANNUAL SURVEY REPORT

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

2015 Summary of Benefits

[2015] SUMMARY OF BENEFITS H1189_2015SB

Mailman School of Public Health Post-Graduate Outcomes, Class of 2013*

2015 Health Benefits

NCQA s Medicaid health insurance rankings

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

A Leading Global Health Care Group

Summary of Benefits January 1, 2016 December 31, FirstMedicare Direct PPO Plus (PPO)

Health Care Worldwide

Bayer Invests Heavily in R&D and is committed to innovation Sustained Innovation Output from all Subgroups

Choose the Medicare Advantage Plan That s Right for You

Anthem Blue Cross Life and Health Insurance Company Your Plan: Solution PPO 1500/15/20 Your Network: Prudent Buyer PPO

Health Care. Mergers & Acquisitions CENTURY. in the

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

Ohio s Health Insuring. Corporations Report. Ohio s Health Insuring. Corporations Performance Report. Executive Summary. Overview AUGUST 2014

Mutual. Fund Families. Premier Program. Premier Program Team. Mutual Funds. Companies. Asset Classes. & Subadvisers

Overview of the Outpatient Rehabilitation Market

COMPARISON OF FIXED & VARIABLE RATES (25 YEARS) CHARTERED BANK ADMINISTERED INTEREST RATES - PRIME BUSINESS*

COMPARISON OF FIXED & VARIABLE RATES (25 YEARS) CHARTERED BANK ADMINISTERED INTEREST RATES - PRIME BUSINESS*

PHYSICIANS / SURGEONS

The Texas Biotechnology Industry

FIRSTCAROLINACARE INSURANCE COMPANY 2015 Summary of Benefits. FirstMedicare Direct PPO Plus (PPO)

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

McKesson For Better Health

2015 Summary of Benefits

Summary of Benefits Community Advantage (HMO)

2016 Summary of Benefits

Medicare & UC Medical Benefits

A Report on Federal Student Loans in Arkansas August Presented by: Tony Williams, ASLA Executive Director

Significant Q3 Transactions

Service AvMed Cigna Leon Cares Humana HMO Humana PPO UnitedHealthcare. Out-of- Network

2015 Summary of Benefits

A Leading Global Health Care Group

SELF STORAGE MARKET OVERVIEW Fourth Quarter 2011

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

Benefit Coverage Chart & Rates Effective July 1, 2014 June 30, 2015

A Leading Global Health Care Group

Value-Added Financial Solutions for Growing Health Care Companies Specializing in the Following Sectors:

Transcription:

www.harriswilliams.com Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd, which is authorised and regulated by the Financial Conduct Authority. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business.

WHAT WE RE READING SPECIALTY PHARMACEUTICALS PRICE HIKES TURN SPOTLIGHT ON TURING In September, Martin Shkreli and Turing Pharmaceuticals ignited controversy across the medical and political communities after obtaining the manufacturing license for the drug Daraprim and increasing the price $750 per pill. This represents a more than 5,000% increase, up from $13.50 per pill. The drug is typically used for treatments of a dangerous parasitic infection. Shortly after the backlash created from its decision to dramatically increase prices, Turing announced that they had agreed to lower the price point to one which would still allow the company to make a small profit that price is yet to be announced to the market. In the interim, however, Imprimis Pharmaceuticals announced its customized version of the drug for just $1 per pill. Imprimis has made available its alternative through a compounded to order program. Increasing prices for pharmaceuticals will likely remain a much debated topic after several effective albeit extremely expensive hepatitis C drugs initially made headlines for their sticker prices. A link to the article can be found here. ACA 2016 OPEN ENROLLMENT TRENDS With 2016 open enrollment in full swing as of November 1 st, enrollees are logging in to find noticeable premium increases when buying health coverage on the exchanges. Federal officials quoted an estimated 7.5% increase on average for the second-lowest-cost midrange silver plan. The primary driver for the rate increases sought by insurance plans and approved by the states were trends in plans being more costly than expected including many resulting in losses for carriers. The Obama administration is also predicting overall enrollment levels far below those previously predicted by government officials. The most recent exchange enrollment estimates by the Health and Human Services expect just 10 million Americans by the end of 2016. This figure represents just 50% of the most recent estimates by congressional budget analysts. Links to the relevant articles can be found here and here. HW&CO. HCLS GROUP INSIGHT 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 Healthcare Staffing Market Overview www.harriswilliams.com PAGE 1

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 $37,130 (7.5%) 14.3% 2.4x 11.7x 2.2x 10.6x Contract Pharma Manufacturing 2 5,835 (3.8%) 70.0% 3.4x 16.6x 3.2x 13.5x Contract Research Organizations 9 34,971 (14.4%) 13.1% 2.4x 12.2x 2.3x 11.5x Disease Management 2 8,374 (5.4%) (4.5%) 2.0x 12.9x 1.9x 12.2x Emergency Services 1 2,251 4.3% (11.8%) 2.1x 7.9x 2.1x 8.2x Healthcare Staffing 5 17,670 (2.2%) 40.5% 1.4x 14.6x 1.4x 13.0x HMO - Medical 10 321,138 (3.8%) 28.9% 0.8x 9.9x 0.8x 9.7x Information Services 13 42,042 (5.2%) 5.4% 5.1x 20.0x 4.7x 16.9x Specialty Managed Care 3 8,976 3.4% 20.4% 1.3x 13.9x 7.3x 6.8x Specialty Pharmacy 1 1,967 (38.4%) 30.1% 0.7x 30.4x 0.7x NM Retail Pharmacy 3 253,384 (12.3%) 34.5% 0.9x 12.0x 0.9x 11.4x Specialty Pharmacy Management 2 74,871 (9.9%) 8.8% 0.7x 9.8x 0.7x 9.5x Dental Products 3 121,522 6.2% 21.5% 3.5x 16.6x 3.5x 15.4x Durable Medical Equipment 3 11,753 0.5% 10.6% 1.7x 15.1x 1.3x 10.9x Life Sciences Tools 4 124,198 (6.1%) 12.0% 2.8x 14.2x 3.1x 13.1x Medical Devices and Products 15 658,711 (4.6%) 15.8% 3.7x 13.7x 3.7x 13.6x Medical / Surgical / Dental Supplies & Distribution 6 119,647 (3.1%) 9.8% 0.3x 12.4x 0.3x 9.4x Acute-Care Hospitals 4 103,703 (35.3%) (22.1%) 1.1x 7.7x 1.0x 7.3x Assisted Living 3 11,811 (28.1%) (19.1%) 2.4x 12.7x 2.1x 11.9x Diagnostic Imaging 3 9,034 (8.7%) (28.2%) 1.5x 9.3x 1.8x 9.3x Dialysis Services 2 59,094 3.8% 20.6% 1.9x 10.7x 1.9x 10.4x Home Care, Hospice, and Home Infusion 6 6,296 3.5% 51.5% 1.4x 13.0x 1.4x 12.3x Long-Term Care 3 6,379 (16.5%) 7.8% 0.9x 9.0x 0.7x 7.5x Physician Practice Management 2 9,393 (3.6%) 27.3% 2.8x 14.6x 2.7x 14.4x Behavioral Health / Management 6 26,648 (12.7%) 14.0% 1.5x 11.2x 1.4x 10.7x Surgicenters / Rehabilitation 5 17,879 (13.3%) 5.7% 2.0x 12.5x 1.9x 10.4x Payor, Provider, & Pharmacy Support Services 54 $808,608 (7.3%) 23.2% 1.3x 12.1x 1.3x 11.0x Products & Devices 31 $1,035,832 (2.4%) 4.0% 3.4x 13.6x 3.3x 12.6x Provider-Based Services 34 $250,236 (11.4%) 9.8% 1.9x 10.6x 1.8x 10.1x HW&Co. HCLS Composite Index 119 $2,094,676 (8.2%) 14.5% 2.5x 12.8x 2.4x 11.9x S&P 500 (1.4%) 4.2% Median TEV/ LTM Multiples Median TEV/ Forward Mulitples Public Company Sector Performance (12-month % change in stock price) Contract Pharma Manufacturing Home Care, Hospice, and Home Infusion Healthcare Staffing Retail Pharmacy Specialty Pharmacy Specialty Managed Care Physician Practice Management Dental Products Dialysis Services Specialty Managed Care Medical Devices and Products HW&Co. HCLS Composite Index Clinical Laboratories Behavioral Health / Management Contract Research Organizations Life Sciences Tools Durable Medical Equipment Medical / Surgical / Dental Supplies & Distribution Specialty Pharmacy Management Long-Term Care Surgicenters / Rehabilitation Information Services S&P 500 Disease Management Emergency Services 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 2

EQUITY MARKETS OVERVIEW Healthcare & Life Sciences Industry Stock Performance 220% 200% 180% 179.9% 160% 140% 159.9% 147.2% 120% 100% 80% 60% 40% Oct-12 Jan-13 Apr-13 Jul-13 Oct-13 Jan-14 Apr-14 Jul-14 Oct-14 Jan-15 Apr-15 Jul-15 Oct-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) 10/06/15 Sarepta Therapeutics Inc SRPT Follow-On $126.8 10/07/15 CytomX Therapeutics Inc CTMX IPO 92.0 10/21/15 Dimension Therapeutics Inc DMTX IPO 71.5 10/06/15 Aclaris Therapeutics Inc ACRS IPO 63.3 10/28/15 MyoKardia Inc MYOK IPO 54.4 10/01/15 Civitas Solutions Inc CIVI Follow-On 49.5 10/01/15 Medgenics Inc MDGN Follow-On 46.0 10/22/15 Vital Therapies Inc VTL Follow-On 34.5 10/15/15 Cerecor Inc CERC IPO 26.0 10/16/15 Strongbridge Biopharma plc SBBP Follow-On 25.0 10/05/15 Mirna Therapeutics Inc MIRN Follow-On 16.8 10/07/15 ContraVir Pharmaceuticals Inc CTRV Follow-On 15.0 10/23/15 CEL SCI Corp CVM Follow-On 11.4 PAGE 3

Number of Transactions Aggregate Transaction Value ($ in billions) EV / LTM EBITDA Multiple 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 12 221 22 291 16 12 200 209 18 304 15 248 22 304 14 11 290 279 13 11 15 292 303 312 14 369 Announced Target Buyer 10/23/2015 Inc. Animal Trustees of Austin, Emancipet, Inc. 10/19/2015 Doctors Allergy Formula, LLC Bausch & Lomb Incorporated 10/15/2015 Northstar Psychological Serv ices, Inc. South Bay Mental Health Center, Inc. 10/15/2015 MedMark Serv ices, Inc. Addiction Research and Treatment, Inc. 10/13/2015 Project Rendezv ous Holding Corporation Digirad Corporation (NasdaqGM:DRAD) 10/12/2015 Team Health Holdings, Inc. (NYSE:TMH) AmSurg Corp. (NasdaqGS:AMSG) 10/9/2015 BluePearl Veterinary Partners LLC Mars Petcare US, Inc. 10/8/2015 Lone Star Dermatology Dermatology Associates of Central Texas 10/7/2015 Hospice Adv antage, Inc. Hospice Compassus, Inc. 10/5/2015 PharMEDium Healthcare Holdings, Inc. AmerisourceBergen Drug Corporation 10/4/2015 ncontact, Inc. AtriCure, Inc. (NasdaqGM:ATRC) 10/1/2015 Global Medical Imaging, LLC Jordan Industries International, LLC LTM DEAL STATISTICS 50 0 3Q12 4Q12 1Q13 2Q13 3Q13 4Q13 1Q14 2Q14 3Q14 4Q14 1Q15 2Q15 3Q15 PEG Acquirer Series1 Aggregate Number Median Transaction Multiples Value ($bn) of Deals TEV/Rev TEV/EBITDA $479.9 1,315 2.07x 14.0x Note: Transactions based on publicly available information Healthcare & Life Sciences M&A Trends ANNOUNCED HEALTHCARE & LIFE SCIENCES TRANSACTIONS MEDIAN HEALTHCARE & LIFE SCIENCES TRANSACTION MULTIPLES $500 $450 $400 $350 $300 $250 $200 $150 $100 $50 $0 $369.6 $236.6 $141.4 $110.6 $101.6 $108.2 2010 2011 2012 2013 2014 2015YTD 1,400 1,200 1,000 800 600 400 200 0 Number of Transactions 21.0x 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 2015YTD 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 41 Healthcare Serv ices 46 Healthcare Equipment 21 Pharmaceuticals 18 Healthcare Technology 16 Life Sciences Tools & Serv ices 15 Healthcare Supplies 11 Healthcare Distributors 5 Biotechnology 1 Managed Healthcare 3 160 140 120 100 80 60 40 20 0 PEG INVESTMENTS AND EXITS 139 144 143 120 113 94 95 95 79 80 69 71 65 65 60 62 61 62 49 50 42 40 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015YTD Number of Investments Number of Exits PAGE 4

EBITDA Multiple 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 $0 3Q10 1Q11 3Q11 1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 L + 0 2010 2011 2012 2013 2014 2015 YTD Pro Rata Institutional Revolving Credit / Term Loan A Weighted-Average Institutional CREDIT METRICS AVERAGE SECONDARY SPREAD 6.0x L + 800 4.0x L + 600 L + 400 2.0x L + 200 0.0x Debt/EBITDA Senior Debt/EBITDA EBITDA/Cash Interest 2010 2011 2012 2013 2014 2015 YTD EBITDA - Capex/Cash Interest L + 0 3Q10 1Q11 3Q11 1Q12 3Q12 1Q13 3Q13 1Q14 3Q14 1Q15 3Q15 Select Healthcare & Life Sciences Debt Offerings (by deal amount) Date Effective Borrower Name Description Amount ($ mm) Tranche Rating Spread 09/28/15 Schumacher Group Health and allied services, nec $610.0 Term Loan B B1 / B L+ 400 09/28/15 Schumacher Group Health and allied services, nec 610.0 Term Loan Caa1 / CCC+ L+ 850 09/18/15 First Choice ER LLC Health and allied services, nec 175.0 Revolver/Line >= 1 Yr. NR / NR L+ 375 09/18/15 First Choice ER LLC Health and allied services, nec 175.0 Term Loan A NR / NR L+ 375 09/03/15 AccentCare Inc Home health care services 170.0 Term Loan B NR / NR L+ 575 09/03/15 AccentCare Inc Home health care services 170.0 Term Loan NR / NR L+ 950 09/01/15 Emerus Holdings Inc General med'l/surgical hospitals 140.0 Revolver/Line >= 1 Yr. NR / NR L+ 450 09/01/15 Emerus Holdings Inc General med'l/surgical hospitals 140.0 Term Loan NR / NR L+ 450 09/30/15 Northwestern Memorial Hospital General med'l/surgical hospitals 80.0 Revolver/Line >= 1 Yr. NR / NR L+ 55 09/18/15 Circleville Health Partners LLC Skilled nursing care facilities 12.2 Other Loan NR / NR L+ 375 PAGE 5

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 10/30/2015 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 $122.74 (2.3%) 14.3% $131.19 $98.54 $12,421 $6,681 $713 $18,405 $7,774 $1,567 $1,198 Sep-15 Dec-14 $8,488 $1,734 $1,215 2.4x 11.7x 2.2x 10.6x Quest Diagnostics Inc. 67.95 (7.5%) 7.0% 89.00 59.25 9,741 3,731 123 13,450 7,527 1,489 1,180 Sep-15 Dec-14 7,495 1,510 1,209 1.8x 9.0x 1.8x 8.9x VCA Inc. 54.77 (10.6%) 21.1% 62.45 45.10 4,445 881 75 5,275 2,080 391 310 Sep-15 Dec-14 2,133 402 328 2.5x 13.5x 2.5x 13.1x Number of Companies 3 Median: (7.5%) 14.3% Total $26,607 $37,130 $17,380 $18,116 2.4x 11.7x 2.2x 10.6x Market Cap. Weighted Average: (5.6%) 12.8% 2.2x 11.0x 2.1x 10.4x Contract Pharma Manufacturing Cambrex Corporation. $45.97 (7.9%) 120.4% $54.60 $20.96 $1,442 $30 $60 $1,440 $406 $111 $89 Sep-15 Dec-14 $430 $122 $99 3.5x 13.0x 3.4x 11.8x West Pharmaceutical Services, Inc. 60.01 0.4% 19.6% 61.73 48.66 4,321 303 257 4,396 1,390 217 128 Sep-15 Dec-14 1,407 289 191 3.2x 20.3x 3.1x 15.2x Number of Companies 2 Median: (3.8%) 70.0% Total $5,763 $5,835 $1,796 $1,836 3.4x 16.6x 3.2x 13.5x Market Cap. Weighted Average: (1.7%) 44.8% 3.3x 18.5x 3.2x 14.3x Contract Research Organizations Albany Molecular Research Inc. $18.04 (14.4%) (20.6%) $23.95 $13.73 $640 $360 $79 $800 $363 $44 $20 Sep-15 Dec-14 $408 $73 $50 2.2x 18.1x 2.0x 10.9x Catalent, Inc. 26.58 (20.1%) 3.7% 34.42 22.85 3,310 1,884 151 5,052 1,836 416 274 Sep-15 Jun-15 1,855 442 304 2.8x 12.2x 2.7x 11.4x Charles River Laboratories International, Inc. 65.24 (12.4%) 3.9% 84.69 59.99 3,052 852 74 3,690 1,339 306 215 Sep-15 Dec-14 1,346 322 244 2.8x 12.1x 2.7x 11.5x ICON Public Limited Company 63.87 (21.0%) 21.2% 84.14 49.75 3,824 350 235 3,692 1,562 323 267 Sep-15 Dec-14 1,580 336 280 2.4x 11.4x 2.3x 11.0x INC Research Holdings, Inc. 41.71 (12.4%) NM 51.69 19.61 2,356 475 136 2,695 887 198 142 Sep-15 Dec-14 913 218 198 3.0x 13.6x 3.0x 12.4x PAREXEL International Corporation 63.12 (8.1%) 18.8% 76.17 52.19 3,374 483 158 3,521 2,036 301 213 Sep-15 Jun-15 2,146 348 257 1.7x 11.7x 1.6x 10.1x PRA Health Sciences, Inc. 35.04 (16.8%) NM 46.35 18.47 2,108 930 48 2,991 1,337 215 133 Sep-15 Dec-14 1,367 239 216 2.2x 13.9x 2.2x 12.5x Quintiles Transnational Holdings Inc. 63.65 (19.2%) 13.1% 80.45 54.77 7,835 2,488 1,082 9,467 4,262 781 656 Sep-15 Dec-14 4,332 799 671 2.2x 12.1x 2.2x 11.8x WuXi PharmaTech (Cayman) Inc. 44.70 7.7% 18.4% 46.14 32.50 3,171 190 155 3,062 778 132 84 Sep-15 Dec-14 798 176 117 3.9x 23.2x 3.8x 17.4x Number of Companies 9 Median: (14.4%) 13.1% Total $29,670 $34,971 $14,400 $14,746 2.4x 12.2x 2.3x 11.5x Market Cap. Weighted Average: (13.9%) 10.6% 2.5x 13.5x 2.5x 12.1x Disease Management Alere Inc. $46.12 (5.1%) 15.2% $55.99 $35.81 $3,954 $3,602 $479 $7,699 $2,496 $601 $282 Sep-15 Dec-14 $2,569 $581 $496 3.1x 12.8x 3.0x 13.3x Healthways Inc. 11.77 (5.7%) (24.2%) 23.30 9.93 424 252 2 675 783 52 31 Sep-15 Dec-14 775 61 13 0.9x 13.0x 0.9x 11.1x Number of Companies 2 Median: (5.4%) (4.5%) Total $4,378 $8,374 $3,280 $3,343 2.0x 12.9x 1.9x 12.2x Market Cap. Weighted Average: (5.1%) 11.4% 2.9x 12.8x 2.8x 13.0x Emergency Services Air Methods Corp. $40.93 4.3% (11.8%) $54.98 $32.81 $1,608 $681 $15 $2,251 $1,062 $284 $202 Sep-15 Dec-14 $1,056 $274 $190 2.1x 7.9x 2.1x 8.2x Number of Companies 1 Median: 4.3% (11.8%) Total $1,608 $2,251 $1,062 $1,056 2.1x 7.9x 2.1x 8.2x Market Cap. Weighted Average: 4.3% (11.8%) 2.1x 7.9x 2.1x 8.2x Healthcare Staffing AMN Healthcare Services Inc. $28.37 (2.2%) 65.2% $37.47 $15.62 $1,352 $217 $14 $1,564 $1,340 $135 $115 Sep-15 Dec-14 $1,401 $145 $113 1.2x 11.6x 1.1x 10.8x Envision Healthcare Holdings, Inc. 28.20 (30.6%) (18.6%) 45.95 20.33 5,238 2,239 130 7,334 5,124 578 403 Sep-15 Dec-14 5,365 599 394 1.4x 12.7x 1.4x 12.2x Cross Country Healthcare, Inc. 13.50 11.4% 40.5% 16.72 9.25 435 72 25 499 762 31 23 Sep-15 Dec-14 764 31 22 0.7x 16.3x 0.7x 16.1x On Assignment Inc. 45.11 16.4% 60.7% 51.00 28.36 2,375 785 29 3,130 2,064 215 169 Sep-15 Dec-14 2,053 241 158 1.5x 14.6x 1.5x 13.0x Team Health Holdings, Inc. 59.67 (8.2%) (3.7%) 70.21 45.45 4,323 755 18 5,143 3,408 338 232 Sep-15 Dec-14 3,529 381 241 1.5x 15.2x 1.5x 13.5x Number of Companies 5 Median: (2.2%) 40.5% Total $13,722 $17,670 $12,698 $13,112 1.4x 14.6x 1.4x 13.0x Market Cap. Weighted Average: (11.3%) 10.0% 1.5x 15.2x 1.5x 13.5x As of October 30, 2015. (1) Unsolicited bid to be acquired by AmSurg Corp. (NasdaqGS:AMSG) in a $7.8 billion transaction on October 12, 2015. AmSurg withdrew its offer on November 2, 2015. PAGE 6

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 10/30/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Commercial: Aetna Inc. $114.78 0.6% 42.4% $134.40 $81.01 $40,024 $7,838 $1,797 $46,129 $59,950 $5,222 $4,561 Sep-15 Dec-14 $60,311 $5,630 $4,844 0.8x 8.8x 0.8x 8.2x Anthem, Inc. 139.15 (10.2%) 12.9% 173.59 121.22 36,328 17,778 1,548 52,558 77,953 6,325 5,769 Sep-15 Dec-14 78,221 5,219 4,861 0.7x 8.3x 0.7x 10.1x Cigna Corp (1) 134.04 (6.9%) 38.0% 170.68 97.58 34,532 5,205 2,381 37,848 37,276 3,991 3,659 Sep-15 Dec-14 38,091 4,139 3,580 1.0x 9.5x 1.0x 9.1x Health Net, Inc. (2) 64.26 (3.3%) 35.3% 76.67 44.66 4,967 610 973 4,819 15,966 427 408 Sep-15 Dec-14 16,727 589 571 0.3x 11.3x 0.3x 8.2x Humana Inc. (3) 178.63 (2.8%) 30.2% 219.79 129.31 26,477 4,129 1,597 28,659 53,256 2,697 2,429 Sep-15 Dec-14 54,954 2,917 2,560 0.5x 10.6x 0.5x 9.8x UnitedHealth Group Incorporated 117.78 (2.3%) 25.5% 126.21 93.01 112,311 31,783 7,983 137,681 146,941 12,486 11,318 Sep-15 Dec-14 156,235 12,939 11,332 0.9x 11.0x 0.9x 10.6x Number of Companies 6 Median: (3.0%) 32.7% Total $254,638 $307,695 $391,341 $404,540 0.7x 10.1x 0.7x 9.5x Market Cap. Weighted Average: (3.7%) 28.7% 0.8x 10.0x 0.8x 9.8x Government: Centene Corp. $59.48 (14.9%) 32.2% $83.00 $45.40 $7,090 $1,281 $1,665 $6,864 $19,854 $853 $747 Sep-15 Dec-14 $22,528 $815 $706 0.3x 8.0x 0.3x 8.4x Molina Healthcare, Inc. 62.00 (8.8%) 33.3% 82.37 43.83 3,477 927 2,164 2,240 12,728 490 407 Sep-15 Dec-14 14,160 513 408 0.2x 4.6x 0.2x 4.4x Universal American Corp 7.46 (18.5%) (19.5%) 11.16 6.56 602 85 216 560 1,936 18 8 Sep-15 Dec-14 1,671 37 36 0.3x 30.8x 0.3x 15.1x WellCare Health Plans, Inc. 88.60 12.0% 37.5% 98.79 65.12 3,905 1,213 1,423 3,779 13,808 448 409 Sep-15 Dec-14 13,931 557 477 0.3x 8.4x 0.3x 6.8x Number of Companies 4 Median: (11.9%) 32.7% Total $15,075 $13,443 $48,326 $52,290 0.3x 8.2x 0.3x 7.6x Market Cap. Weighted Average: (6.7%) 31.8% 0.3x 8.3x 0.3x 7.3x Information Services Data/Analytics: Castlight Health, Inc. $5.06 (30.9%) (61.1%) $13.44 $3.94 $477 $0 $26 $313 $68 ($79) ($81) Sep-15 Dec-14 $76 ($64) ($66) 4.6x NM 4.1x NM Inovalon Holdings, Inc. 23.05 (6.8%) NM 33.75 17.78 3,411 285 167 2,904 407 137 117 Sep-15 Dec-14 437 159 133 7.1x 21.2x 6.6x 18.2x National Research Corp. 31.99 (6.5%) (6.4%) 39.30 27.54 434 6 38 400 101 29 25 Sep-15 Dec-14 103 31 27 4.0x 13.6x 3.9x 13.1x Number of Companies 3 Median: (6.8%) (33.7%) Total $4,321 $400 $576 $616 4.6x 17.4x 4.1x 15.6x Market Cap. Weighted Average: (9.5%) (7.4%) 6.5x 20.4x 6.1x 17.6x ehealth: WebMD Health Corp. $40.66 (6.3%) (2.3%) $48.91 $35.64 $1,500 $803 $612 $1,695 $607 $129 $111 Sep-15 Dec-14 $630 $188 $123 2.8x 13.2x 2.7x 9.0x Number of Companies 1 Median: (6.3%) (2.3%) Total $1,500 $1,695 $607 $630 2.8x 13.2x 2.7x 9.0x Market Cap. Weighted Average: (6.3%) (2.3%) 2.8x 13.2x 2.7x 9.0x Hospital/Physician: Allscripts Healthcare Solutions, Inc. $14.06 (2.4%) 1.7% $15.41 $11.00 $2,656 $655 $91 $3,251 $1,382 $98 $15 Sep-15 Dec-14 $1,404 $243 $149 2.4x 33.1x 2.3x 13.4x Athenahealth, Inc. 152.45 9.6% 26.7% 163.79 110.68 5,920 300 117 6,102 880 68 4 Sep-15 Dec-14 925 181 88 6.9x NM 6.6x 33.7x Cerner Corporation 66.29 (7.9%) 5.8% 75.72 57.42 22,875 631 262 22,940 4,103 1,133 835 Oct-15 Jan-15 4,532 1,467 1,091 5.6x 20.2x 5.1x 15.6x Computer Programs & Systems Inc. 38.01 (29.9%) (41.3%) 63.60 36.04 430 0 28 391 184 35 32 Sep-15 Dec-14 184 33 29 2.1x 11.1x 2.1x 11.7x HMS Holdings Corp. 10.53 (9.3%) (53.0%) 23.69 8.11 932 198 145 980 458 85 33 Sep-15 Dec-14 466 112 49 2.1x 11.5x 2.1x 8.7x MedAssets, Inc. 23.68 0.4% 8.4% 24.00 17.00 1,421 798 0 2,251 764 218 100 Sep-15 Dec-14 763 237 78 2.9x 10.3x 3.0x 9.5x Premier, Inc. 33.81 (4.0%) 2.2% 39.81 30.05 1,277 168 110 1,335 1,049 340 279 Sep-15 Jun-15 1,161 440 340 1.3x 3.9x 1.1x 3.0x Quality Systems Inc. 14.05 8.5% (6.0%) 18.75 12.00 855 0 99 744 499 57 44 Sep-15 Mar-15 501 81 42 1.5x 13.0x 1.5x 9.1x The Advisory Board Company 43.83 (26.3%) (17.2%) 60.38 37.47 1,865 560 56 2,380 722 76 35 Sep-15 Dec-14 773 171 43 3.3x 31.2x 3.1x 13.9x Number of Companies 9 Median: (4.0%) 1.7% Total $38,231 $40,374 $10,042 $10,709 2.4x 12.3x 2.3x 11.7x Market Cap. Weighted Average: (5.2%) 5.4% 5.0x 20.3x 4.6x 17.2x As of October 30, 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 7

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 10/30/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Specialty Managed Care Assurant Inc. $81.53 8.5% 20.4% $82.58 $59.73 $5,448 $1,222 $1,544 $6,619 $10,400 $374 $236 Sep-15 Dec-14 $8,362 $980 $795 0.6x 17.7x 0.8x 6.8x CorVel Corporation 33.20 3.4% (3.3%) 39.29 29.27 662 0 25 635 496 63 44 Sep-15 Mar-15 NA NA NA 1.3x 10.0x NA NA HealthEquity, Inc. 32.71 (2.9%) 61.7% 34.56 16.11 1,872 0 109 1,723 107 29 22 Jul-15 Jan-15 125 38 24 16.1x NM 13.8x NM Number of Companies 3 Median: 3.4% 20.4% Total $7,981 $8,976 $11,003 $8,487 1.3x 13.9x 7.3x 6.8x Market Cap. Weighted Average: 5.4% 28.1% 4.3x 16.9x 4.1x 6.8x Retail Pharmacy CVS Health Corporation $98.78 (12.5%) 15.5% $113.65 $81.37 $109,646 $27,222 $2,890 $133,863 $149,199 $11,186 $9,187 Sep-15 Dec-14 $152,886 $980 NA 0.9x 12.0x 0.9x NM Walgreens Boots Alliance, Inc. 84.68 (12.3%) 34.5% 97.30 63.47 92,199 14,383 3,000 103,985 103,444 6,872 5,308 Aug-15 Aug-15 120,150 8,870 7,312 1.0x 15.1x 0.9x 11.7x Rite Aid Corporation 7.88 (12.1%) 52.1% 9.47 5.17 8,244 7,444 153 15,536 27,853 1,301 852 Aug-15 Feb-15 30,932 1,408 847 0.6x 11.9x 0.5x 11.0x Number of Companies 3 Median: (12.3%) 34.5% Total $210,089 $253,384 $280,496 $303,967 0.9x 12.0x 0.9x 11.4x Market Cap. Weighted Average: (12.4%) 25.6% 1.1x 13.5x 1.0x 11.4x Specialty Pharmacy Diplomat Pharmacy, Inc. $28.11 (38.4%) 30.1% $52.33 $15.45 $1,789 $140 $16 $1,967 $2,992 $65 $44 Sep-15 Dec-14 $2,796 $46 $71 0.7x 30.4x 0.7x NM Number of Companies 1 Median: (38.4%) 30.1% Total $1,789 $1,967 $2,992 $2,796 0.7x 30.4x 0.7x NM Market Cap. Weighted Average: (38.4%) NM 0.7x 30.4x 0.7x NM Specialty Pharmacy Management Express Scripts Holding Company $86.38 (4.3%) 14.4% $94.61 $68.06 $58,417 $15,687 $438 $73,673 $101,889 $6,928 $4,849 Sep-15 Dec-14 $102,123 $7,078 $6,636 0.7x 10.6x 0.7x 10.4x PharMerica Corporation 28.57 (15.5%) 3.3% 36.96 19.42 869 337 40 1,198 2,031 134 83 Sep-15 Dec-14 2,000 139 89 0.6x 9.0x 0.6x 8.6x Number of Companies 2 Median: (9.9%) 8.8% Total $59,286 $74,871 $103,920 $104,123 0.7x 9.8x 0.7x 9.5x Market Cap. Weighted Average: (4.5%) 14.2% 0.7x 10.6x 0.7x 10.4x As of October 30, 2015. PAGE 8

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 10/30/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Dental Products 3M Company $157.21 3.7% 3.4% $170.50 $134.00 $96,796 $11,253 $2,983 $106,329 $30,695 $8,496 $7,108 Sep-15 Dec-14 $30,378 $8,405 $7,034 3.5x 12.5x 3.5x 12.7x DENTSPLY International Inc. 60.85 8.5% 21.5% 61.87 49.42 8,511 1,157 96 9,432 2,722 567 443 Sep-15 Dec-14 2,695 614 522 3.5x 16.6x 3.5x 15.4x Sirona Dental Systems Inc. (1) 109.13 6.2% 38.9% 111.24 77.46 6,100 80 423 5,760 1,146 307 244 Jun-15 Sep-14 1,150 340 293 5.0x 18.8x 5.0x 16.9x Number of Companies 3 Median: 6.2% 21.5% Total $111,407 $121,522 $34,564 $34,224 3.5x 16.6x 3.5x 15.4x Market Cap. Weighted Average: 4.2% 6.7% 3.5x 13.2x 3.6x 13.1x Durable Medical Equipment Hill-Rom Holdings, Inc. $52.69 (4.8%) 19.2% $58.73 $42.54 $2,989 $2,233 $123 $3,453 $1,988 $243 $124 Sep-15 Sep-15 $2,670 $489 $376 1.7x 14.2x 1.3x 7.1x Invacare Corporation 17.28 0.5% 10.1% 23.59 14.00 562 48 23 576 1,177 11 (10) Sep-15 Dec-14 1,146 15 (11) 0.5x NM 0.5x NM ResMed Inc. 57.61 2.7% 10.6% 75.33 48.99 8,045 501 717 7,724 1,710 485 413 Sep-15 Jun-15 1,781 521 449 4.5x 15.9x 4.3x 14.8x Number of Companies 3 Median: 0.5% 10.6% Total $11,596 $11,753 $4,876 $5,596 1.7x 15.1x 1.3x 10.9x Market Cap. Weighted Average: 0.6% 12.8% 3.6x 15.5x 3.4x 12.7x Life Sciences Tools Agilent Technologies Inc. $37.76 (7.8%) (30.5%) $55.41 $33.12 $12,514 $1,655 $2,075 $12,097 $6,979 $1,198 $912 Jul-15 Oct-14 $4,040 $844 $753 1.7x 10.1x 3.0x 14.3x Becton, Dickinson and Company 142.52 (6.2%) 11.8% 154.98 125.35 29,965 13,171 1,559 41,539 10,282 2,268 1,500 Sep-15 Sep-15 12,741 3,558 2,822 4.0x 18.3x 3.3x 11.7x Thermo Fisher Scientific, Inc. 130.78 (6.0%) 12.2% 141.25 14.00 52,194 13,321 768 65,012 16,806 4,061 2,384 Sep-15 Dec-14 16,870 4,179 3,814 3.9x 16.0x 3.9x 15.6x VWR Corporation 27.51 3.3% 24.1% 28.83 20.60 3,614 2,053 130 5,550 4,308 448 324 Sep-15 Dec-14 4,293 464 374 1.3x 12.4x 1.3x 12.0x Number of Companies 4 Median: (6.1%) 12.0% Total $98,287 $124,198 $38,375 $37,944 2.8x 14.2x 3.1x 13.1x Market Cap. Weighted Average: (6.0%) 7.1% 3.6x 15.8x 3.5x 14.1x Medical Devices and Products Abbott Laboratories $44.80 (11.8%) 3.0% $51.74 $39.00 $66,772 $8,355 $4,048 $64,491 $20,573 $4,716 $3,288 Sep-15 Dec-14 $20,563 $4,910 $4,038 3.1x 13.7x 3.1x 13.1x Baxter International Inc. 37.39 (6.5%) (46.6%) 75.29 32.18 20,398 6,729 6,680 27,981 16,106 4,144 3,138 Sep-15 Dec-14 9,904 1,526 865 1.7x 6.8x 2.8x 18.3x Boston Scientific Corporation 18.28 6.0% 38.7% 18.62 12.56 24,568 5,859 903 30,077 7,314 1,799 1,047 Sep-15 Dec-14 7,496 2,021 1,235 4.1x 16.7x 4.0x 14.9x ConforMIS, Inc. 19.57 (12.3%) NM 26.93 13.33 796 1 14 792 61 (51) (53) Sep-15 Dec-14 65 (52) (55) 13.0x NM 12.2x NM CR Bard Inc. 186.35 (3.5%) 15.8% 202.47 161.79 13,769 1,410 1,098 14,175 3,412 1,038 857 Sep-15 Dec-14 3,416 1,026 863 4.2x 13.7x 4.2x 13.8x Danaher Corp. 93.31 1.6% 17.1% 94.61 79.65 63,944 15,012 3,342 77,194 20,662 4,665 3,655 Oct-15 Dec-14 20,826 4,708 3,651 3.7x 16.5x 3.7x 16.4x Hanger, Inc. 14.42 (32.0%) (38.7%) 26.79 13.27 495 540 5 1,030 1,061 159 119 Jun-14 Dec-13 1,072 163 116 1.0x 6.5x 1.0x 6.3x Hologic Inc. 38.86 (4.6%) 49.9% 43.00 25.26 10,951 3,640 885 14,007 2,705 976 484 Sep-15 Sep-15 2,843 1,083 970 5.2x 14.4x 4.9x 12.9x Johnson & Johnson 101.03 1.2% (5.6%) 109.49 81.79 279,544 19,935 0 262,173 70,517 22,554 18,850 Sep-15 Dec-14 70,199 23,058 19,575 3.7x 11.6x 3.7x 11.4x K2M Group Holdings, Inc. 18.25 (18.7%) 16.9% 26.29 15.21 754 0 29 726 209 (13) (37) Sep-15 Dec-14 216 0 (33) 3.5x NM 3.4x NM Medtronic plc 73.92 (5.6%) 9.6% 79.50 55.54 104,494 35,600 2,979 122,107 23,127 7,024 5,232 Jul-15 Apr-15 28,939 10,019 8,351 5.3x 17.4x 4.2x 12.2x Penumbra, Inc. 37.03 0.0% NM 43.06 38.59 1,112 0 37 1,187 167 4 3 Sep-15 Dec-14 168 (6) (9) 7.1x NM 7.1x NM Stryker Corporation 95.62 (6.1%) 9.9% 105.34 86.74 35,953 3,490 3,626 36,069 9,849 2,644 2,259 Sep-15 Dec-14 9,944 2,645 2,480 3.7x 13.6x 3.6x 13.6x Teleflex Incorporated 133.00 (0.3%) 17.8% 140.50 107.45 5,533 1,063 325 6,321 1,788 404 305 Sep-15 Dec-14 1,806 463 392 3.5x 15.7x 3.5x 13.7x Zemach Hammerman Ltd. 2.56 (0.8%) 16.4% 10.44 8.20 181 293 29 381 190 3 1 Jun-15 Dec-14 NA NA NA 2.0x NM NA NA Number of Companies 15 Median: (4.6%) 15.8% Total $629,265 $658,711 $177,741 $177,456 3.7x 13.7x 3.7x 13.6x Market Cap. Weighted Average: (2.0%) 3.1% 3.9x 13.6x 3.8x 12.8x Medical / Surgical / Dental Supplies & Distribution AmerisourceBergen Corporation $96.51 (7.6%) 13.8% $120.68 $84.77 $20,866 $3,493 $2,555 $22,191 $135,962 $1,611 $1,368 Sep-15 Sep-15 $148,010 $2,414 $2,216 0.2x 13.8x 0.1x 9.2x Cardinal Health, Inc. 82.20 (1.4%) 5.1% 91.91 74.76 27,031 5,550 4,616 27,908 106,516 2,842 2,362 Sep-15 Jun-15 115,249 3,174 2,871 0.3x 9.8x 0.2x 8.8x Henry Schein, Inc. 151.71 3.4% 26.2% 152.54 119.37 12,652 798 47 13,911 10,481 917 759 Sep-15 Dec-14 10,625 925 767 1.3x 15.2x 1.3x 15.0x McKesson Corporation 178.80 (17.7%) (12.1%) 243.61 160.10 41,144 9,388 5,635 46,668 187,716 4,213 3,323 Sep-15 Mar-15 192,333 5,249 4,715 0.2x 11.1x 0.2x 8.9x Owens & Minor Inc. 35.85 2.3% 8.5% 36.44 31.89 2,254 574 201 2,703 9,777 270 223 Sep-15 Dec-14 9,806 280 217 0.3x 10.0x 0.3x 9.6x Patterson Companies, Inc. 47.40 (4.8%) 11.2% 53.07 42.62 4,776 1,726 186 6,266 4,579 440 384 Aug-15 Apr-15 5,434 470 414 1.4x 14.2x 1.2x 13.3x Number of Companies 6 Median: (3.1%) 9.8% Total $108,723 $119,647 $455,030 $481,457 0.3x 12.4x 0.3x 9.4x Market Cap. Weighted Average: (8.3%) 3.0% 0.4x 11.9x 0.4x 9.9x As of October 30, 2015. (1) To be acquired by DENTSPLY International (NYSE:XRAY) in a $5.5 billion transaction announced September 15, 2015. PAGE 9

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 10/30/2015 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. $28.04 (52.8%) (47.2%) $65.00 $25.36 $3,313 $16,989 $365 $20,492 $19,557 $2,806 $1,668 Sep-15 Dec-14 $19,629 $2,959 $1,746 1.0x 7.3x 1.0x 6.9x HCA Holdings, Inc. 68.79 (26.0%) (0.9%) 95.49 43.91 28,043 29,905 673 58,791 39,065 7,691 5,808 Sep-15 Dec-14 39,559 7,770 5,822 1.5x 7.6x 1.5x 7.6x LifePoint Health, Inc. 68.88 (19.9%) (0.1%) 88.18 58.61 2,998 2,206 423 5,035 5,107 650 372 Sep-15 Dec-14 5,212 708 417 1.0x 7.7x 1.0x 7.1x Tenet Healthcare Corp. 31.37 (44.6%) (43.4%) 60.93 26.62 3,123 14,754 299 19,384 18,085 2,270 1,441 Sep-15 Dec-14 19,639 2,287 1,402 1.1x 8.5x 1.0x 8.5x Number of Companies 4 Median: (35.3%) (22.1%) Total $37,478 $103,703 $81,814 $84,040 1.1x 7.7x 1.0x 7.3x Market Cap. Weighted Average: (29.4%) (8.5%) 1.4x 7.7x 1.4x 7.5x Assisted Living Brookdale Senior Living Inc. $20.91 (36.1%) (36.8%) $39.89 $20.27 $3,858 $6,485 $78 $10,256 $4,240 $809 ($7) Sep-15 Dec-14 $4,996 $863 $78 2.4x 12.7x 2.1x 11.9x Capital Senior Living Corp. 22.62 2.7% 2.8% 27.75 19.20 667 752 39 1,352 404 71 19 Sep-15 Dec-14 410 82 18 3.3x 18.9x 3.3x 16.5x Five Star Quality Care Inc. 3.27 (28.1%) (19.1%) 5.07 2.74 160 79 22 203 1,118 20 (15) Sep-15 Dec-14 1,369 34 2 0.2x 10.4x 0.1x 6.0x Number of Companies 3 Median: (28.1%) (19.1%) Total $4,686 $11,811 $5,762 $6,775 2.4x 12.7x 2.1x 11.9x Market Cap. Weighted Average: (30.3%) (30.5%) 2.5x 13.5x 2.2x 12.3x Long-Term Care Kindred Healthcare Inc. $13.40 (34.0%) (36.9%) $24.66 $12.18 $1,124 $3,165 $120 $4,353 $6,539 $508 $353 Sep-15 Dec-14 $7,197 $625 $471 0.7x 8.6x 0.6x 7.0x National Healthcare Corp. 65.28 4.6% 7.8% 66.50 58.57 930 44 72 956 899 106 69 Sep-15 Dec-14 NA NA NA 1.1x 9.0x NA NA The Ensign Group, Inc. 42.16 (16.5%) 11.3% 54.08 37.67 1,078 70 51 1,071 1,246 105 80 Sep-15 Dec-14 1,294 134 108 0.9x 10.2x 0.8x 8.0x Number of Companies 3 Median: (16.5%) 7.8% Total $3,132 $6,379 $8,683 $8,491 0.9x 9.0x 0.7x 7.5x Market Cap. Weighted Average: (16.5%) (7.0%) 0.9x 9.3x 0.7x 7.5x Diagnostic Imaging Alliance Healthcare Services, Inc. $8.46 (38.6%) (66.3%) $25.83 $7.58 $90 $552 $43 $669 $458 $116 $59 Sep-15 Dec-14 NA NA NA 1.5x 5.8x NA NA RadNet, Inc. 6.61 0.8% (28.2%) 10.35 5.19 304 646 5 947 779 102 44 Sep-15 Dec-14 774 126 49 1.2x 9.3x 1.2x 7.5x Varian Medical Systems, Inc. 78.53 (8.7%) (6.5%) 96.67 71.07 7,752 496 951 7,417 3,099 616 549 Oct-15 Oct-15 3,219 668 584 2.4x 12.0x 2.3x 11.1x Number of Companies 3 Median: (8.7%) (28.2%) Total $8,146 $9,034 $4,337 $3,992 1.5x 9.3x 1.8x 9.3x Market Cap. Weighted Average: (8.7%) (8.0%) 2.3x 11.9x 2.3x 11.0x Dialysis Services DaVita HealthCare Partners Inc. $77.51 (1.4%) (0.1%) $85.17 $70.12 $16,703 $9,198 $934 $25,102 $13,565 $2,486 $1,858 Sep-15 Dec-14 $13,701 $2,518 $1,936 1.9x 10.1x 1.8x 10.0x Fresenius Medical Care AG & Co. KGAA 81.97 9.0% 41.4% 82.38 56.48 24,988 9,097 582 33,992 17,125 3,025 2,303 Sep-15 Dec-14 16,875 3,129 2,393 2.0x 11.2x 2.0x 10.9x Number of Companies 2 Median: 3.8% 20.6% Total $41,691 $59,094 $30,690 $30,575 1.9x 10.7x 1.9x 10.4x Market Cap. Weighted Average: 4.8% 24.7% 1.9x 10.8x 1.9x 10.5x Home Care, Hospice, and Home Infusion Home Care / Hospice: Addus HomeCare Corporation $24.98 (5.5%) 29.4% $38.08 $19.51 $276 $3 $42 $237 $335 $24 $19 Sep-15 Dec-14 $338 $26 $21 0.7x 9.9x 0.7x 9.0x Almost Family Inc. 41.38 3.5% 43.9% 50.48 26.25 406 92 6 450 512 37 34 Oct-15 Dec-14 535 40 35 0.9x 12.0x 0.8x 11.1x Amedisys Inc. 39.58 (7.4%) 56.6% 48.34 24.62 1,332 100 33 1,396 1,230 89 67 Sep-15 Dec-14 1,241 110 82 1.1x 15.7x 1.1x 12.6x Chemed Corp. 157.29 7.1% 48.3% 158.48 100.49 2,655 138 33 2,755 1,524 218 190 Sep-15 Dec-14 1,537 230 189 1.8x 12.7x 1.8x 12.0x LHC Group, Inc. 45.07 16.8% 85.3% 51.83 22.37 809 93 18 847 772 78 66 Sep-15 Dec-14 792 72 63 1.1x 10.9x 1.1x 11.8x Number of Companies 5 Median: 3.5% 48.3% Total $5,479 $5,685 $4,373 $4,443 1.1x 12.0x 1.1x 11.8x Market Cap. Weighted Average: 4.1% 54.5% 1.4x 12.9x 1.4x 11.9x Home Infusion: BioScrip, Inc. $1.97 (18.9%) (68.4%) $7.01 $1.30 $135 $449 $1 $611 $1,040 ($30) ($50) Sep-15 Dec-14 $983 $20 ($265) 0.6x NM 0.6x 29.8x Number of Companies 1 Median: (18.9%) (68.4%) Total $135 $611 $1,040 $983 0.6x NM 0.6x 29.8x Market Cap. Weighted Average: (18.9%) (68.4%) 0.6x NM 0.6x 29.8x As of October 30, 2015. PAGE 10

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 10/30/2015 3 mos. 12 mos. High Low Value (TEV) Revenue EBITDA EBIT Revenue EBITDA EBIT Revenue EBITDA Revenue EBITDA Multispecialty / Primary Care: IPC Healthcare, Inc. (1) $78.50 46.6% 88.5% $80.23 $37.68 $1,370 $130 $12 $1,498 $729 $67 $61 Sep-15 Dec-14 $746 $66 $57 2.1x 22.5x 2.0x 22.9x Number of Companies 1 Median: 46.6% 88.5% Total $1,370 $1,498 $729 $746 2.1x 22.5x 2.0x 22.9x Market Cap. Weighted Average: 46.6% 88.5% 2.1x 22.5x 2.0x 22.9x Specialty: MEDNAX, Inc. $70.47 (14.1%) 14.6% $86.09 $61.66 $6,601 $1,362 $65 $7,895 $2,689 $608 $548 Sep-15 Dec-14 $2,787 $624 $561 2.9x 13.0x 2.8x 12.6x Number of Companies 1 Median: (14.1%) 14.6% Total $6,601 $7,895 $2,689 $2,787 2.9x 13.0x 2.8x 12.6x Market Cap. Weighted Average: (14.1%) 14.6% 2.9x 13.0x 2.8x 12.6x Behavioral Health / Management AAC Holdings, Inc. $23.20 (38.1%) 9.4% $46.60 $15.09 $520 $122 $45 $631 $175 $32 $26 Sep-15 Dec-14 $211 $43 $24 3.6x 19.5x 3.0x 14.7x Acadia Healthcare Company, Inc. 61.41 (22.3%) 3.9% 85.62 54.41 4,399 2,134 35 6,318 1,594 342 286 Sep-15 Dec-14 1,771 399 319 4.0x 18.5x 3.6x 15.8x Civitas Solutions, Inc. 25.73 15.4% 62.2% 27.85 14.08 954 652 17 1,587 1,343 143 72 Jun-15 Sep-14 1,364 152 65 1.2x 11.1x 1.2x 10.4x Magellan Health, Inc. 53.40 (11.8%) (11.1%) 73.00 45.40 1,333 262 168 1,406 4,311 208 149 Sep-15 Dec-14 4,545 196 70 0.3x 6.8x 0.3x 7.2x Providence Service Corp. 51.65 13.3% 18.6% 55.99 34.03 829 482 145 1,250 1,984 112 56 Sep-15 Dec-14 2,010 113 56 0.6x 11.2x 0.6x 11.1x Universal Health Services Inc. 122.09 (13.7%) 18.9% 148.57 95.63 12,090 3,098 42 15,456 8,765 1,654 1,260 Sep-15 Dec-14 9,656 1,655 1,288 1.8x 9.3x 1.6x 9.3x Number of Companies 6 Median: (12.7%) 14.0% Total $20,125 $26,648 $18,172 $19,557 1.5x 11.2x 1.4x 10.7x Market Cap. Weighted Average: (13.6%) 15.5% 2.1x 11.6x 1.9x 10.9x Surgicenters / Rehabilitation Surgery Centers (2) : AmSurg Corp. $70.09 1.2% 32.1% $87.42 $48.49 $3,395 $2,250 $126 $5,701 $2,444 $340 $294 Sep-15 Dec-14 $2,530 $483 NA 2.3x 16.8x 2.3x 11.8x Surgical Care Affiliates, Inc. 29.61 (21.0%) (2.8%) 40.99 27.88 1,169 809 78 1,880 976 146 96 Sep-15 Dec-14 1,016 173 NA 1.9x 12.9x 1.9x 10.9x Number of Companies 2 Median: (9.9%) 14.7% Total $4,564 $7,581 $3,420 $3,547 2.1x 14.8x 2.1x 11.3x Market Cap. Weighted Average: (4.5%) 23.2% 2.2x 15.8x 2.1x 11.6x Rehabilitation: HEALTHSOUTH Corp. $34.83 (22.8%) (12.1%) $48.37 $33.00 $3,185 $2,824 $46 $5,481 $2,857 $653 $527 Sep-15 Dec-14 $3,117 $682 $549 1.9x 8.4x 1.8x 8.0x Select Medical Holdings Corporation 11.30 (22.9%) (13.7%) 17.20 10.07 1,482 2,375 25 4,140 3,420 363 275 Sep-15 Dec-14 3,711 400 298 1.2x 11.4x 1.1x 10.4x US Physical Therapy Inc. 49.06 (6.0%) 14.2% 56.37 37.44 609 49 13 677 320 54 46 Sep-15 Dec-14 329 49 48 2.1x 12.6x 2.1x 13.7x Number of Companies 3 Median: (22.8%) (12.1%) Total $5,277 $10,298 $6,597 $7,157 1.9x 11.4x 1.8x 10.4x Market Cap. Weighted Average: (20.9%) (9.5%) 1.7x 9.7x 1.6x 9.3x As of October 30, 2015. (1) To be acquired by TeamHealth (NYSE:TMH) in a $1.6 billion transaction announced August 4, 2015. (2) Figures are adjusted for minority interest. PAGE 11

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 10/30/2015 hoh18.75 A Senior Living Community in Virginia - Capital Senior Living Corp. (NYSE:CSU) $38.0 - - - No 10/30/2015 PDI, Inc., Commercial Services Business PDI, Inc. (NasdaqGM:PDII) Publicis Touchpoint Solutions, Inc. $32.6 271.4x - 105.1x No 10/30/2015 HealthFusion, Inc. BNY Mellon-Alcentra Mezzanine Quality Systems Inc. (NasdaqGS:QSII) $190.0 - - - Yes Partners 10/29/2015 Blue Belt Technologies, Inc. - Smith & Nephew plc (LSE:SN.) $275.0 - - - No 10/29/2015 Wheaton Franciscan Services, Inc., Southeast Wheaton Franciscan Services, Inc. Ascension - - - - No Wisconsin operations and related Corporate Services 10/29/2015 Consultants in Laboratory Medicine of Greater - Aurora Diagnostics Holdings, LLC - - - - No Toledo, Inc. 10/29/2015 Aesynt Incorporated Francisco Partners Management LLC Omnicell, Inc. (NasdaqGS:OMCL) $275.0 1.5x 13.8x - No 10/28/2015 CKS Productions, Inc. - Kinnser Software, Inc. - - - - No 10/28/2015 Embassy Dental Professionals, P.C. - Marquee Dental Partners, LLC - - - - No 10/28/2015 Pacific Cancer Institute - Alliance Oncology, LLC - - - - No 10/28/2015 Peace Inc. - Grace Harbor Group - - - - Yes 10/28/2015 Abbeville County Memorial Center, Home Abbeville Area Medical Center Aeroflow Inc. - - - - No Medical Equipment Business 10/27/2015 Nipro Diagnostics, Inc. Nipro Corporation (TSE:8086) Sinocare Inc. (SZSE:300298) $272.5 - - - No 10/27/2015 Neurowave Monitoring, Inc. - BNN Holdings Corp. - - - - No 10/26/2015 CAS Medical Systems, 740 SELECT Product Line CAS Medical Systems Inc. Zoe Medical, Incorporated $0.9 - - - No (NasdaqCM:CASM) 10/26/2015 Perseon Corporation (NasdaqCM:PRSN) Heights Capital Management, Inc.; Galil Medical Inc. $6.8 3.1x - - Yes Empery Asset Management, LP; Sabby Management, LLC 10/26/2015 Intersection Medical, Inc., Key Assets and Intersection Medical, Inc. ImpediMed Limited (ASX:IPD) - - - - No Intellectual Property 10/26/2015 Mach7 Technologies, Inc. - 3D Medical Limited (ASX:3DM) $26.0 - - - No 10/26/2015 VBI Vaccines Inc (NasdaqCM:VBIV) Arch Venture Partners, L.P.; SciVac Therapeutics Inc. (TSX:VAC) $83.0 - - - No Perceptive Advisors LLC; 5AM Venture Management LLC; Sandor Advisors, LLC; Clarus Ventures, LLC; RTW Investments, LLC; The Del Mar Consulting Group, Inc. Retirement Plan Trust 10/26/2015 Atlas Medical Software Atlas Development Corporation Roper Technologies, Inc. (NYSE:ROP) $48.0 - - - No 10/26/2015 TriVascular Technologies, Inc. (NasdaqGS:TRIV) Delphi Ventures; MPM Capital; New Endologix Inc. (NasdaqGS:ELGX) - - - - Yes Enterprise Associates; Permal Group LLC; Kaiser Permanente Ventures; Greenspring Associates, Inc.; Deerfield Management Company, L.P.; Pinnacle Ventures, L.L.C; Kearny Venture Partners; Redmile Group, LLC; FMR Co., Inc.; Epidarex Capital; Rock Springs Capital 10/26/2015 Fremont Emergency Services and Advanced - Team Health Holdings, Inc. (NYSE:TMH) - - - - No Care Emergency Services and Advanced Care Emergency 10/23/2015 Animal Trustees of Austin, Inc. - Emancipet, Inc. - - - - No 10/23/2015 Advanced Foot Care Centers, LLP - Extremity Healthcare, Inc. - - - - No 10/22/2015 Hospital Medicine Consultants, LLC - IPC Healthcare, Inc. (NasdaqGS:IPCM) - - - - No 10/22/2015 Radiology Associates, Inc. - Rhode Island Medical Imaging, Inc. - - - - No 10/22/2015 NextGen Healthcare Information Systems, Hospital NextGen Healthcare Information QuadraMed Affinity Corporation - - - - No Solutions Division Systems, LLC 10/22/2015 Orthopaedicare Ventures, LLC - The Rothman Institute - - - - No 10/22/2015 NovaRx Corporation - Viropro Inc. (OTCPK:VPRO) - - - - No 10/21/2015 Vree Health, LLC Merck Sharp & Dohme Corp. PatientSafe Solutions, Inc. - - - - No 10/21/2015 Eating Recovery Center, The Carolinas - Eating Recovery Center LLC - - - - No 10/20/2015 Talyst Systems, LLC Talyst, Inc. Columbia Pacific Advisors, LLC - - - - No 10/20/2015 McGuire Group Pharmacy, Inc. - PharMerica Corporation (NYSE:PMC) - - - - No 10/20/2015 Xtend Healthcare LLC WestView Capital Partners; Navient Corporation (NasdaqGS:NAVI) - - - - Yes Brentwood Capital Advisors LLC, Investment Arm 10/20/2015 River Valley Health Partners - Prime Healthcare Services, Inc. - - - - No 10/20/2015 Cervel Neurotech, Inc., Multi-Coil Transcranial Cervel Neurotech, Inc. Rio Grande Neurosciences Inc. - - - - No Magnetic Stimulation Technology And Related Patents 10/19/2015 MP Biomedicals, LLC - Valiant Co., Ltd. (SZSE:002643) $142.5 0.4x - 2.9x No 10/19/2015 Mediscan, LLC. And Mediscan Diagnostic Services, LLC And Mediscan Nursing Staffing, LLC - Cross Country Healthcare, Inc. (NasdaqGS:CCRN) $40.3 1.3x - - No 10/19/2015 Doctors Allergy Formula, LLC - Bausch & Lomb Incorporated - - - - No PAGE 12

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 10/16/2015 Admune Therapeutics LLC - Novartis International AG $140.0 - - - No 10/16/2015 Bartow HMA, LLC Health Management Associates Inc. BayCare Health System, Inc. - - - - No 10/16/2015 Reconceived, LLC - Vivere Health, LLC - - - - No 10/16/2015 Dirigo Pines Retirement Community, LLC Affiliated Healthcare Systems, Inc.; CPF Senior Living Acquisitions LLC - - - - No Rosscare, Inc. 10/15/2015 Diagnostic Imaging Group, LLC New Primecare Llc; Mid Flushing Mid Rockland Imaging Partners, Inc. $65.4 - - - No Medical Arts Building, Inc. 10/15/2015 Shippert Enterprises, Ltd. - SCP Medical Products, LLC - - - - No 10/15/2015 Northstar Psychological Services, Inc. - South Bay Mental Health Center, Inc. - - - - No 10/15/2015 MedMark Services, Inc. - Addiction Research and Treatment, Inc. - - - - No 10/14/2015 B&H Consulting Services, Inc. - Voisin Consulting SARL - - - - No 10/14/2015 Medicom Technologies, Inc. - Concert Care Healthcare Solutions - - - - No 10/13/2015 Thermomedics, Inc. Sanomedics, Inc. (OTCPK:SIMH.D) PositiveID Corporation (OTCPK:PSID) - - - - No 10/13/2015 Project Rendezvous Holding Corporation Platinum Equity, LLC Digirad Corporation (NasdaqGM:DRAD) $36.0 - - - Yes 10/13/2015 DNA Diagnostics Center, Inc. MTS Health Investors, LLC GHO Capital Partners LLP $118.4 - - - Yes 10/13/2015 Global Laser Vision San Diego Lasik Center - Vision Group Holdings, LLC - - - - No 10/12/2015 Team Health Holdings, Inc. (NYSE:TMH) The Blackstone Group, Private Equity Group; Pennant Capital Management, LLC; Maverick Capital, Ltd. AmSurg Corp. (NasdaqGS:AMSG) $5,917.5 1.7x 17.5x 25.5x Yes 10/12/2015 Crozer-Keystone Health System Inc. - Prospect Medical Holdings, Inc. - - - - No 10/9/2015 Adheron Therapeutics, Inc. HealthCare Ventures LLC; SR One; Roche Holding AG (SWX:ROG) $580.0 - - - No MedImmune Ventures, Inc.; Amgen Ventures 10/9/2015 Optics Plus, Inc. - HOYA Vision Care, North America, Inc. - - - - No 10/9/2015 BluePearl Veterinary Partners LLC - Mars Petcare US, Inc. - - - - No 10/8/2015 Immunomic Therapeutics, Inc., Worldwide License Immunomic Therapeutics, Inc. Astellas Pharma, Inc. (TSE:4503) $300.0 - - - No to LAMP-vax Products 10/8/2015 Lone Star Dermatology - Dermatology Associates of Central - - - - No Texas 10/8/2015 Start Fresh Private Management, Inc. - MyLife Recovery Centers, Inc. - - - - No 10/8/2015 Rocky Mountain Artificial Limb and Brace, Inc. - BCP Group - - - - No 10/7/2015 Healthcare Revenue Strategies, LLC - RevSpring, Inc. - - - - No 10/7/2015 Bradley & Monson Physical Therapy, LLP - MOTION PT Holdings, Inc. - - - - No 10/7/2015 South Kingston Internal Medicine - Swedish Health Services, Inc. - - - - No 10/7/2015 Hospice Advantage, Inc. Sentinel Capital Partners, L.L.C.; Hospice Compassus, Inc. - - - - Yes Norwest Mezzanine Partners 10/6/2015 Lancaster Regional Hospital, L.P. R&K Healthcare Real Estate, L.L.C. Global Medical REIT, Inc. $20.5 - - - No 10/6/2015 The Hammonds Centre, LLC - Physiotherapy Corporation - - - - No 10/6/2015 Blue Jay Consulting, LLC - Koninklijke Philips N.V (ENXTAM:PHIA) - - - - No 10/6/2015 Benchmark Systems, Inc. - Antworks $5.0 - - - No 10/6/2015 Tech Pharmacy Services, Inc. DFW Capital Partners; Galen Partners Partners Pharmacy, L.L.C. - - - - Yes 10/6/2015 Aria Health System - Jefferson Health System, Inc. - - - - No 10/5/2015 PharMEDium Healthcare Holdings, Inc. Clayton, Dubilier & Rice, Inc. AmerisourceBergen Drug Corporation $3,060.8 7.5x NM 58.1x Yes 10/5/2015 FSC Laboratories, Inc., Primsol Business FSC Laboratories, Inc. Aytu BioScience, Inc. (OTCPK:AYTU) $1.8 - - - No 10/5/2015 For Eyes Optical Company, Inc. - Grandvision B.V. (ENXTAM:GVNV) - - - - No 10/5/2015 Concordia Pharmaceuticals Inc., Three Concordia Pharmaceuticals Inc. Teligent, Inc. (NasdaqGS:TLGT) $11.0 - - - No Commercialized Injectable Products 10/5/2015 Excelsior Medical Corporation PNC Erieview Capital; RoundTable ICU Medical, Inc. (NasdaqGS:ICUI) $59.5 - - - Yes Healthcare Management, LLC 10/5/2015 ASAP Urgent Care, Medical Facility in Hamden ASAP Urgent Care, LLC PhysicianOne Urgent Care - - - - No 10/5/2015 Insero Health, Inc. Florida Institute for the Commercialization of Public Research Biscayne Pharmaceuticals, Inc. - - - - No 10/5/2015 Nightingale Informatix Corporation, Practice Management Business Nightingale Informatix Corporation (TSXV:NGH) Pulse Systems, Inc. $12.8 3.5x - - No 10/5/2015 Lifestages Centers for Women - Premier Health Specialists, Inc. - - - - No 10/5/2015 St. Luke's Cornwall Hospital - Montefiore Health System, Inc. - - - - No 10/5/2015 MedQuery, Inc. - Schlesinger Associates, Inc. - - - - No 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 10/4/2015 ncontact, Inc. Hercules Technology Growth Capital, Inc. (NYSE:HTGC); Harbert Venture Partners, LLC 10/2/2015 Spectra Healthcare Management, Inc., Revenue Cycle Management Business Spectra Healthcare Management, Inc. AtriCure, Inc. (NasdaqGM:ATRC) $132.2 - - - No Doctors Administrative Solutions, LLC - - - - No 10/2/2015 Hospital Resources Management LLC - HNI Healthcare - - - - No 10/2/2015 HealthPlus of Michigan, Inc. - Health Alliance Plan of Michigan, Inc. - - - - No 10/1/2015 Global Medical Imaging, LLC WJ Partners, LLC Jordan Industries International, LLC - - - - Yes 10/1/2015 Ocala Hospital Group, PA and Hospitalists of - IPC Healthcare, Inc. (NasdaqGS:IPCM) - - - - No Ocala, LLC and Ocala Geriatric Services 10/1/2015 Sikka Software Corporation Sierra Ventures; OrbiMed Advisors, L.L.C.; ATA Venture Management, LLC RingCentral, Inc. (NYSE:RNG) - - - - No 10/1/2015 20/20 Healthcare LLC Prudent Management; 20/20 HealthCare Partners LLC Konica Minolta Medical Imaging U.S.A., Inc. - - - - Yes 10/1/2015 Cardea Associates, Inc. - Cardiac Insight, Inc. - - - - No 10/1/2015 Star Ophthalmic Instruments, Inc. - Enhanced Medical Services, LLC - - - - No 10/1/2015 Strata Pathology Services Inc. Linden LLC - - - - - Yes PAGE 14

INDUSTRY UPDATE NOVEMBER 2015 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 at www.harriswilliams.com/industries. 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 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 15

HARRIS WILLIAMS & CO. HEALTHCARE & LIFE SCIENCES SOURCES Company Filings. Capital IQ. Thomson Financial. S&P. Reuters. Bloomberg. DISCLOSURES Harris Williams & Co. (www.harriswilliams.com) 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 sellside and acquisition advisory, restructuring advisory, board advisory, private placements, and capital markets advisory services. Investment banking services are provided by Harris Williams LLC, a registered broker-dealer and member of FINRA and SIPC, and Harris Williams & Co. Ltd, which is authorised and regulated by the Financial Conduct Authority. Harris Williams & Co. is a trade name under which Harris Williams LLC and Harris Williams & Co. Ltd conduct business. 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 2015 Harris Williams & Co., all rights reserved. PAGE 16