Item 1. Financial Statements
Item 1. Financial Statements.
 
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Statements of Operations
(in thousands, except share and per share amounts)
(unaudited)
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
                                 
Revenues and grant income:
                               
Net patient revenues
  $ 236,976     $ 225,671     $ 453,831     $ 469,766  
Other revenues
    11,056       11,323       22,425       23,352  
Government stimulus income
    15,126       24,648       37,875       24,648  
Net operating revenues and grant income
    263,158       261,642       514,131       517,766  
                                 
Cost and expenses:
                               
Salaries, wages, and benefits
    156,804       156,914       301,934       304,383  
Other operating
    72,043       70,861       142,196       142,529  
Facility rent
    10,170       10,320       20,233       20,652  
Depreciation and amortization
    10,131       10,545       20,292       20,983  
Interest
    215       453       459       865  
Total costs and expenses
    249,363       249,093       485,114       489,412  
                                 
Income from operations
    13,795       12,549       29,017       28,354  
                                 
Other income/(losses):
                               
Non–operating income
    5,586       5,954       11,846       12,392  
Gains on acquisitions of equity method investments
    95,202       -       95,202       1,708  
Unrealized (losses)/gains on marketable equity securities
    ( 6,489 )
    20,053       570       ( 40,339 )
                                 
Income before income taxes
    108,094       38,556       136,635       2,115  
Income tax provision
    ( 2,764 )
    ( 10,034 )
    ( 9,997 )
    ( 409 )
Net income
    105,330       28,522       126,638       1,706  
Net income attributable to noncontrolling interest
    ( 447 )
    ( 198 )
    ( 488 )
    ( 234 )
                                 
Net income attributable to National HealthCare Corporation
  $ 104,883     $ 28,324     $ 126,150     $ 1,472  
                                 
Earnings per share attributable to National HealthCare Corporation stockholders:
                               
Basic
  $ 6.83     $ 1.85     $ 8.22     $ 0.10  
Diluted
  $ 6.80     $ 1.84     $ 8.19     $ 0.10  
                                 
Weighted average common shares outstanding:                                
Basic
    15,349,162       15,307,105       15,338,400       15,300,941  
Diluted
    15,419,012       15,372,430       15,404,634       15,367,464  
                                 
Dividends declared per common share
  $ 0.52     $ 0.52     $ 1.04     $ 1.04  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.   
 
3
Table of Contents
 
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Statements of Comprehensive Income/(Loss)
(unaudited – in thousands)
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
                                 
Net income
  $ 105,330     $ 28,522     $ 126,638     $ 1,706  
                                 
Other comprehensive income:
                               
Unrealized gains/(losses) on investments in marketable debt securities
    407       4,796       ( 2,033 )
    2,251  
Reclassification adjustment for realized gains on sales of marketable debt securities
    ( 212 )
    ( 11 )
    ( 212 )
    ( 13 )
Income tax (expense)/benefit related to items of other comprehensive income
    ( 42 )
    ( 1,005 )
    476       ( 470 )
Other comprehensive income/(loss), net of tax
    153       3,780       ( 1,769 )
    1,768  
                                 
Net income attributable to noncontrolling interest
    ( 447 )
    ( 198 )
    ( 488 )
    ( 234 )
                                 
Comprehensive income attributable to National HealthCare Corporation
  $ 105,036     $ 32,104     $ 124,381     $ 3,240  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.
 
4
Table of Contents
 
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Balance Sheets
(in thousands)
 
    June 30,
2021
    December 31,
2020
 
    unaudited
         
Assets
               
Current Assets:
               
Cash and cash equivalents
  $ 134,692     $ 147,093  
Restricted cash and cash equivalents, current portion
    14,093       9,673  
Marketable equity securities
    128,666       128,590  
Marketable debt securities
    33,651       47,762  
Restricted marketable equity securities
    25,174       4,680  
Restricted marketable debt securities, current portion
    16,839       16,601  
Accounts receivable
    97,811       89,670  
Inventories
    7,939       8,781  
Prepaid expenses and other assets
    6,160       2,977  
Notes receivable, current portion
    882       928  
Total current assets
    465,907       456,755  
                 
Property and Equipment:
               
Property and equipment, at cost
    1,050,009       1,030,426  
Accumulated depreciation and amortization
    ( 530,392 )
    ( 510,108 )
Net property and equipment
    519,617       520,318  
                 
Other Assets:
               
Restricted cash and cash equivalents, less current portion
    1,802       1,736  
Restricted marketable debt securities, less current portion
    115,856       125,472  
Deposits and other assets
    4,681       4,580  
Operating lease right-of-use assets
    168,572       179,055  
Goodwill
    168,295       21,341  
Intangible assets
    7,038       -  
Notes receivable, less current portion
    3,734       12,093  
Investments in unconsolidated companies
    1,867       40,782  
Total other assets
    471,845       385,059  
Total assets
  $ 1,457,369     $ 1,362,132  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.
 
5
Table of Contents
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Balance Sheets (continued)
(in thousands, except share and per share amounts)
 
    June 30,
2021
    December 31,
2020
 
    unaudited
         
Liabilities and Stockholders ’ Equity
               
Current Liabilities:
               
Trade accounts payable
  $ 22,246     $ 21,112  
Finance lease obligations, current portion
    4,557       4,423  
Operating lease liabilities, current portion
    26,873       25,451  
Accrued payroll
    93,264       86,183  
Amounts due to third party payors
    16,931       16,454  
Accrued risk reserves, current portion
    30,932       30,953  
Other current liabilities
    19,639       21,344  
Provider relief funds
    10,429       16,068  
Contract liabilities
    40,121       51,253  
Dividends payable
    8,020       7,987  
Total current liabilities
    273,012       281,228  
                 
Finance lease obligations, less current portion
    8,228       10,540  
Operating lease liabilities, less current portion
    141,699       153,604  
Accrued risk reserves, less current portion
    70,918       68,584  
Refundable entrance fees
    7,461       7,462  
Deferred income taxes
    13,463       14,079  
Other noncurrent liabilities
    29,336       28,375  
Total liabilities
    544,117       563,872  
                 
Equity:
               
Common stock, $.01 par value; 45,000,000 shares authorized; 15,423,240 and 15,369,745 shares, respectively, issued and outstanding
    154       153  
Capital in excess of par value
    230,248       226,943  
Retained earnings
    673,151       563,024  
Accumulated other comprehensive income
    3,288       5,057  
Total National HealthCare Corporation stockholders’ equity
    906,841       795,177  
Noncontrolling interest
    6,411       3,083  
Total equity
    913,252       798,260  
Total liabilities and equity
  $ 1,457,369     $ 1,362,132  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.
 
6
Table of Contents
 
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Statements of Cash Flows
(unaudited – in thousands)   
 
    Six Months Ended
June 30
 
    2021
    2020
 
Cash Flows From Operating Activities:
               
Net income
  $ 126,638     $ 1,706  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    20,292       20,983  
Equity in earnings of unconsolidated investments
    ( 5,306 )
    ( 5,429 )
Distributions from unconsolidated investments
    6,314       6,901  
Unrealized (gains)/losses on marketable equity securities
    ( 570 )
    40,339  
Gains on sale of marketable debt securities
    ( 212 )
    ( 13 )
Gains on acquisitions of equity method investments
    ( 95,202 )
    ( 1,708 )
Deferred income taxes
    ( 140 )
    ( 11,529 )
Stock–based compensation
    1,179       1,289  
Changes in operating assets and liabilities:
               
Accounts receivable
    2,402       8,350  
Inventories
    842       332  
Prepaid expenses and other assets
    ( 2,278 )
    2,238  
Trade accounts payable
    ( 2,325 )
    ( 1,241 )
Accrued payroll
    3,858       ( 1,320 )
Amounts due to third party payors
    ( 15 )
    2,570  
Accrued risk reserves
    2,313       8,860  
Provider relief funds
    ( 5,639 )
    19,294  
Contract liabilities
    ( 11,132 )
    50,992  
Other current liabilities
    ( 1,800 )
    11,979  
Other noncurrent liabilities
    903       134  
Net cash provided by operating activities
    40,122       154,727  
Cash Flows From Investing Activities:
               
Purchases of property and equipment
    ( 13,143 )
    ( 12,517 )
Acquisitions of equity method investments, net of cash acquired
    ( 28,713 )
    ( 6,648 )
Investments in unconsolidated companies
    -       ( 185 )
Investments in notes receivable
    -       ( 425 )
Collections of notes receivable
    8,405       1,139  
Purchases of marketable securities
    ( 43,483 )
    ( 19,754 )
Proceeds from sale of marketable securities
    44,939       19,823  
Net cash used in investing activities
    ( 31,995 )
    ( 18,567 )
Cash Flows From Financing Activities:
               
Borrowings under credit facility
    -       40,000  
Repayments under credit facility
    -       ( 50,000 )
Principal payments under finance lease obligations
    ( 2,178 )
    ( 2,052 )
Dividends paid to common stockholders
    ( 15,990 )
    ( 15,948 )
Noncontrolling interest contributions
    -       525  
Issuance of common shares
    2,405       949  
Repurchase of common shares
    ( 278 )
    ( 53 )
Entrance fee (refunds) deposits
    ( 1 )
    188  
Net cash used in financing activities
    ( 16,042 )
    ( 26,391 )
Net (Decrease)/Increase in Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents
    ( 7,915 )
    109,769  
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Beginning of Period
    158,502       61,010  
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, End of Period
  $ 150,587     $ 170,779  
                 
Balance Sheet Classifications:
               
Cash and cash equivalents
  $ 134,692     $ 149,471  
Restricted cash and cash equivalents
    15,895       21,308  
Total Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents
  $ 150,587     $ 170,779  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.
 
7
Table of Contents
 
 
NATIONAL HEALTHCARE CORPORATION
Interim Condensed Consolidated Statements of Stockholders ’ Equity
(in thousands, except share and per share amounts)
(unaudited)
 
    Common Stock
    Capital in
Excess of
    Retained
    Accumulated
Other
Comprehensive
    Non-
controlling
    Total
Stockholders’
 
    Shares
    Amount
    Par Value
    Earnings
    Income
    Interest
    Equity
 
Balance at January 1, 2021
    15,369,745     $ 153     $ 226,943     $ 563,024     $ 5,057     $ 3,083     $ 798,260  
Net income
    –       –       –       21,267       –       41       21,308  
Other comprehensive loss
    –       –       –       –       ( 1,922 )
    –       ( 1,922 )
Stock–based compensation
    –       –       496       –       –       –       496  
Shares sold – options exercised
    24,331       1       326       –       –       –       327  
Repurchase of common shares
    ( 3,936 )
    –       ( 278 )
    –       –       –       ( 278 )
Dividends declared to common stockholders ( $0.52 per share)
    –       –       –       ( 8,003 )
    –       –       ( 8,003 )
Balance at March 31, 2021
    15,390,140     $ 154     $ 227,487     $ 576,288     $ 3,135     $ 3,124     $ 810,188  
                                                         
Net income
    –       –       –       104,883       –       447       105,330  
Contributions attributable to noncontrolling interest
    –       –       –       –       –       2,840       2,840  
Other comprehensive income
    –       –       –       –       153       –       153  
Stock–based compensation
    –       –       683       –       –       –       683  
Shares sold – options exercised
    33,100       –       2,078       –       –       –       2,078  
Dividends declared to common stockholders ( $0.52 per share)
    –       –       –       ( 8,020 )
    –       –       ( 8,020 )
Balance at June 30, 2021
    15,423,240     $ 154     $ 230,248     $ 673,151     $ 3,288     $ 6,411     $ 913,252  
 
    Common Stock
    Capital in
Excess of
    Retained
    Accumulated
Other
Comprehensive
    Non-
controlling
    Total
Stockholders’
 
    Shares
    Amount
    Par Value
    Earnings
    Income
    Interest
    Equity
 
Balance at January 1, 2020
    15,332,206     $ 153     $ 222,787     $ 553,093     $ 2,560     $ 476     $ 779,069  
Net (loss) income
    –       –       –       ( 26,852 )
    –       36       ( 26,816 )
Contributions attributable to noncontrolling interest
    –       –       –       –       –       281       281  
Other comprehensive loss
    –       –       –       –       ( 2,012 )
    –       ( 2,012 )
Stock–based compensation
    –       –       466       –       –       –       466  
Shares sold – options exercised
    15,006       –       400       –       –       –       400  
Repurchase of common shares
    ( 611 )
    –       ( 53 )
    –       –       –       ( 53 )
Dividends declared to common stockholders ( $0.52 per share)
    –       –       –       ( 7,980 )
    –       –       ( 7,980 )
Balance at March 31, 2020
    15,346,601     $ 153     $ 223,600     $ 518,261     $ 548     $ 793     $ 743,355  
                                                         
Net income
    –       –       –       28,324       –       198       28,522  
Contributions attributable to noncontrolling interest
    –       –       –       –       –       244       244  
Other comprehensive income
    –       –       –       –       3,780       –       3,780  
Stock–based compensation
    –       –       823       –       –       –       823  
Shares sold – options exercised
    11,073       –       549       –       –       –       549  
Repurchase of common shares
    ( 186 )
    –       –       –       –       –       –  
Dividends declared to common stockholders ( $0.52 per share)
    –       –       –       ( 7,986 )
    –       –       ( 7,986 )
Balance at June 30, 2020
    15,357,488     $ 153     $ 224,972     $ 538,599     $ 4,328     $ 1,235     $ 769,287  
 
The accompanying notes to interim condensed consolidated financial statements are an integral part of these consolidated statements.
 
8
Table of Contents
 
NATIONAL HEALTHCARE CORPORATION
Notes to Interim Condensed Consolidated Financial Statements
June 30, 2021
(unaudited)  
 
 
Note 1 – Description of Business
 
National HealthCare Corporation (“NHC” or the “Company”) is a leading provider of senior health care services. As of June 30, 2021, we operate or manage, through certain affiliates, 75 skilled nursing facilities with a total of 9,473 licensed beds, 24 assisted living facilities, five independent living facilities, one behavioral health hospital, 35 homecare agencies, and 28 hospice agencies. We operate specialized care units within certain of our healthcare centers such as Alzheimer's disease care units and sub-acute nursing units. In addition, we provide insurance services, management and accounting services, and we lease properties to operators of skilled nursing and assisted living facilities. We operate in 10 states and are located primarily in the southeastern United States.
 
 
 
Note 2 – Summary of Significant Accounting Policies
 
The listing below is not intended to be a comprehensive list of all our significant accounting policies. In many cases, the accounting treatment of a particular transaction is specifically dictated by U.S. generally accepted accounting principles (“GAAP”), with limited need for management’s judgment in their application. There are also areas in which management’s judgment in selecting any available alternative would not produce a materially different result. See our audited December 31, 2020 consolidated financial statements and notes thereto which contain accounting policies and other disclosures required by U.S. GAAP. Our audited December 31, 2020 consolidated financial statements are available at our web site: www.nhccare.com .
 
Basis of Presentation
 
The unaudited interim condensed consolidated financial statements to which these notes are attached include all normal, recurring adjustments which are necessary to fairly present the financial position, results of operations and cash flows of NHC. All significant intercompany transactions and balances have been eliminated in consolidation. The consolidated financial statements include the accounts of all entities controlled by NHC. The Company presents noncontrolling interest within the equity section of its consolidated balance sheets. The Company presents the amount of consolidated net income that is attributable to NHC and the noncontrolling interest in its consolidated statements of operations.
 
We assume that users of these interim financial statements have read or have access to the audited December 31, 2020  consolidated financial statements and that the adequacy of additional disclosure needed for a fair presentation, except in regard to material contingencies, may be determined in that context. Accordingly, footnotes and other disclosures which would substantially duplicate the disclosure contained in our most recent annual report to stockholders have been omitted. This interim financial information is not necessarily indicative of the results that may be expected for a full year for a variety of reasons.
 
Estimates and Assumptions
 
The preparation of financial statements in conformity with U.S. GAAP requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates and could cause our reported net income to vary significantly from period to period, including but not limited to, the potential future effects of the novel coronavirus (“COVID- 19” ).
 
Net Patient Revenues and Accounts Receivable
 
Net patient revenues are derived from services rendered to patients for skilled and intermediate nursing, rehabilitation therapy, assisted living and independent living, home health care services, and hospice services. Net patient revenue is reported at the amount that reflects the consideration to which the Company expects to be entitled in exchange for providing patient services. These amounts are due from patients, governmental programs, and other third -party payors, and include variable consideration for retroactive revenue adjustments due to settlement of audits, reviews, and investigations.
 
The Company recognizes revenue as its performance obligations are completed. Routine services are treated as a single performance obligation satisfied over time as services are rendered. These routine services represent a bundle of services that are not capable of being distinct. The performance obligations are satisfied over time as the patient simultaneously receives and consumes the benefits of the healthcare services provided. Additionally, there may be ancillary services which are not included in the daily rates for routine services, but instead are treated as separate performance obligations satisfied at a point in time when those services are rendered.  Contract liabilities are recorded for payments the Company receives in which performance obligations have not been completed.
 
9
Table of Contents
 
The Company determines the transaction price based on established billing rates reduced by contractual adjustments provided to third party payors. Contractual adjustments are based on contractual agreements and historical experience. The Company considers the patient's ability and intent to pay the amount of consideration upon admission. Credit losses are recorded as bad debt expense, which is included as a component of other operating expenses in the interim condensed consolidated statements of operations. Bad debt expense was $ 1,102,000 and $ 2,021,000 for the three months and six months ended June 30, 2021. For the three months and six months ended June 30, 2020, bad debt expense was $ 1,245,000 and $ 2,075,000 , respectively. As of June 30, 2021, and December 31, 2020, the Company has recorded allowance for doubtful accounts of $ 6,841,000 and $ 5,672,000 , respectively, as our best estimate of expected losses inherent in the accounts receivable balance.
 
Other Revenues
 
Other revenues include revenues from the provision of insurance services, management and accounting services to other long–term care providers, and rental income. Our insurance revenues consist of premiums that are generally paid in advance and then amortized into income over the policy period. We charge for management services based on a percentage of net revenues. We charge for accounting services based on a monthly fee or a fixed fee per bed of the healthcare center under contract. We record other revenues as the performance obligations are satisfied based on the terms of our contractual arrangements.
 
We recognize rental income based on the terms of our operating leases. Under certain of our leases, we receive variable rent, which is based on the increase in revenues of a lessee over a base year. We recognize variable rent annually or monthly, as applicable, when, based on the actual revenue of the lessee is earned.
 
Government Grants
 
In the absence of specific guidance to account for government grants under U.S. GAAP, we have concluded to account for government grants in accordance with International Accounting Standard (“IAS”) 20, Accounting for Government Grants and Disclosure of Government Assistance , and as such, we recognize grant income on a systematic basis in line with the recognition of specific expenses and lost revenues for which the grants are intended to compensate.   
 
Segment Reporting
 
In accordance with the provisions of Accounting Standards Codification ("ASC") 280, Segment Reporting , the Company is required to report financial and descriptive information about its reportable operating segments. The Company has two reportable operating segments: ( 1 ) inpatient services, which includes the operation of skilled nursing facilities, assisted and independent living facilities, and one behavioral health hospital, and ( 2 ) homecare and hospice services. The Company also reports an “all other” category that includes revenues from rental income, management and accounting services fees, insurance services, and costs of the corporate office. See Note 8 for further disclosure of the Company’s operating segments.
 
Other Operating Expenses
 
Other operating expenses include the costs of care and services that we provide to the residents of our facilities and the costs of maintaining our facilities. Our primary patient care costs include drugs, medical supplies, purchased professional services, food, and professional liability insurance and licensing fees. The primary facility costs include utilities and property insurance.
 
General and Administrative Costs
 
With the Company being a healthcare provider, the majority of our expenses are "cost of revenue" items. Costs that could be classified as "general and administrative" by the Company would include its corporate office costs, excluding stock-based compensation, which were $ 4,885,000 and $ 10,254,000  for the three and six months ended June 30, 2021. General and administrative costs were $ 4,892,000 and $ 10,390,000 for the three months and six months ended June 30, 2020, respectively.
 
Long-Term Leases
 
The Company’s lease portfolio primarily consists of finance and operating real estate leases for certain skilled nursing facilities, assisted and independent living facilities, homecare and hospice offices, and pharmacy warehouses. The original terms of the leases typically range from two to fifteen years. Several of the real estate leases include renewal options which vary in length and may not include specific rent renewal amounts. We determine if an arrangement is a lease at inception of a contract. We determine the lease term by assuming exercise of renewal options that are reasonably certain.
 
10
Table of Contents
 
The Company records right-of-use assets and liabilities on the interim condensed consolidated balance sheets for non-cancelable real estate operating leases with original or remaining lease terms in excess of one year. Leases with a lease term of 12 months or less at inception are not recorded on our interim condensed consolidated balance sheets and are expensed on a straight-line basis over the lease term in our interim condensed consolidated statements of operations. We recognize lease components and non-lease components together and not as separate parts of a lease for real estate leases.
 
Operating lease right-of-use assets and liabilities are recorded at the present value of the lease payments over the lease term. The present value of the lease payments are discounted using the incremental borrowing rate associated with each lease. The variable components of the lease payment that fluctuate with the operations of a health facility are not included in determining the right-of-use assets and lease liabilities. Rather, these variable components are expensed as incurred.
 
Property and Equipment
 
Property and equipment are recorded at cost. Depreciation is provided by the straight-line method over the expected useful lives of the assets estimated as follows: buildings and improvements, 20 - 40 years and equipment and furniture, 3 - 15 years. Leasehold improvements are amortized over periods that do not exceed the non-cancelable respective lease terms using the straight-line method.
 
Finance leases are recorded at cost. Finance leases are amortized in accordance with the provision codified within ASC 842, Leases . Amortization of finance lease assets is included in depreciation and amortization expense.
 
Business Combinations
 
We account for acquisitions using the acquisition method of accounting in accordance with ASC 805, Business Combinations. Acquisitions are accounted for as purchases and are included in our consolidated financial statements from their respective acquisition dates. Assets acquired and liabilities assumed, if any, are measured at fair value on the acquisition date using the appropriate valuation method. Goodwill generated from acquisitions is recognized for the excess of the purchase price over tangible and identifiable intangible assets. In determining the fair value of identifiable assets, we use various valuation techniques. These valuation methods require us to make estimates and assumptions surrounding projected revenues and costs, future growth, and discount rates.
 
Goodwill and Other Intangible Assets
 
Goodwill represents the excess of purchase price over the fair value of identifiable net assets acquired in business combinations. Goodwill is not amortized, but is subject to an annual impairment test. We perform our annual goodwill impairment assessment on the first day of the fourth quarter.  Tests are performed more frequently if events occur or circumstances change that would more likely than not reduce the fair value of the reporting unit below its carrying amount.
 
The Company’s indefinite-lived intangible assets consist of trade names and certificates of need and licenses. The Company reviews indefinite-lived intangible assets for impairment on an annual basis or more frequently if events or changes in circumstances indicate that the carrying amount of the intangible asset may not be recoverable.
 
Accrued Risk Reserves   
 
We are self–insured for risks related to health insurance and have wholly–owned limited purpose insurance companies that insure risks related to workers’ compensation and general and professional liability insurance claims. The accrued risk reserves include a liability for reported claims and estimates for incurred but unreported claims. Our policy is to engage an external, independent actuary to assist in estimating our exposure for claims obligations (for both asserted and unasserted claims). We reassess our accrued risk reserves on a quarterly basis.
 
Professional liability remains an area of particular concern to us. The long-term care industry has seen an increase in personal injury/wrongful death claims based on alleged negligence by skilled nursing facilities and their employees in providing care to residents. The Company has been, and continues to be, subject to claims and legal actions that arise in the ordinary course of business, including potential claims related to patient care and treatment. A significant increase in the number of these claims, or an increase in the amounts due as a result of these claims could have a material adverse effect on our consolidated financial position, results of operations and cash flows. It is also possible that future events could cause us to make significant adjustments or revisions to these reserve estimates and cause our reported net income to vary significantly from period to period.
 
We are principally self-insured for incidents occurring in all centers owned or leased by us. The coverages include both primary policies and excess policies. In all years, settlements, if any, in excess of available insurance policy limits and our own reserves would be expensed by us.
 
11
Table of Contents
 
Continuing Care Contracts
 
We have one continuing care retirement center (“CCRC”) within our operations. Residents at this retirement center may enter into continuing care contracts with us. The contracts provide that 10 % of the resident entry fee becomes non-refundable upon occupancy, and the remaining refundable portion of the entry fee is calculated using the lessor of the price at which the apartment is re-assigned or 90 % of the original entry fee, plus 40 % of any appreciation if the apartment value exceeds the original resident’s entry fee.
 
Non-refundable fees are included as a component of the transaction price and are amortized into revenue over the actuarily determined remaining life of the resident, which is the expected period of occupancy by the resident. We pay the refundable portion of our entry fees to residents when they relocate from our community and the apartment is re-occupied. Refundable entrance fees are not included as part of the transaction price and are classified as noncurrent liabilities section of our consolidated balance sheets. As of June 30, 2021, and December 31, 2020, we have recorded refundable entrance fees in the amount of $ 7,461,000 and $ 7,462,000 , respectively.
 
We also annually estimate the present value of the cost of future services and the use of facilities to be provided to the current CCRC residents and compare that amount with the balance of non-refundable deferred revenue from entrance fees received. If the present value of the cost of future services exceeds the related anticipated revenues, a liability is recorded with a corresponding charge to income. As of June 30, 2021, and December 31, 2020, we have recorded a future service obligation liability in the amount of $2,177,000 . This obligation is reflected within other noncurrent liabilities in the interim condensed consolidated balance sheets. 
 
Other Noncurrent Liabilities
 
Other noncurrent liabilities include reserves primarily related to various uncertain income tax positions, deferred revenue, and obligations to provide future services to our CCRC residents. Deferred revenue includes the deferred gain on the sale of assets to National Health Corporation (“National”) and the non-refundable portion ( 10% ) of CCRC entrance fees being amortized over the remaining life expectancies of the residents.
 
Noncontrolling Interest
 
The noncontrolling interest in a subsidiary is presented within total equity in the Company's interim condensed consolidated balance sheets. The Company presents the noncontrolling interest and the amount of consolidated net income attributable to NHC in its interim condensed consolidated statements of operations. The Company’s earnings per share is calculated based on net income attributable to NHC’s stockholders. The carrying amount of the noncontrolling interest is adjusted based on an allocation of the subsidiary earnings, contributions, and distributions.
 
Variable Interest Entities
 
We have equity interests in unconsolidated limited liability companies that operate various post-acute and senior healthcare businesses. We analyze our investments in these limited liability companies to determine if the company is considered a variable interest entity (“VIE”) and would require consolidation. To the extent that we own interests in a VIE and we (i) have the power to direct the activities of the VIE and (ii) have the obligation or rights to absorb the VIE's losses or receive its benefits, then we would be determined to be the primary beneficiary and would consolidate the VIE. To the extent we own interests in a VIE, then at each reporting period, we re-assess our conclusions as to which, if any, party within the VIE is considered the primary beneficiary.
 
The Company's maximum exposure to losses in its investments in unconsolidated VIEs cannot be quantified and may or may not be limited to its investment in the unconsolidated VIE. The investments in unconsolidated VIEs are classified as “investments in limited liability companies” in the consolidated balance sheets.
 
Prior Period Classification
 
Certain amounts in prior periods have been reclassified to conform with current period presentation.
 
 
 
Note 3 – Coronavirus Pandemic
 
In early March 2020, COVID- 19, a disease caused by the novel strain of the coronavirus, was characterized as a pandemic by the World Health Organization. The U.S. government enacted several laws beginning in March 2020 designed to help the nation respond to the COVID- 19 pandemic. The new laws impacted healthcare providers in a variety of ways, but the largest legislation from a monetary relief perspective is the Coronavirus Aid, Relief, and Economic Security Act (the "CARES Act"). Through the CARES Act, as well as the Paycheck Protection Program and Health Care Enhancement Act ("PPPCHE"), the federal government has allocated $178 billion to the Public Health and Social Services Emergency Fund , which is referred to as the Provider Relief Fund. The Provider Relief Fund is administered through grants and other mechanisms to skilled nursing providers, home health providers, hospitals, and other Medicare and Medicaid enrolled providers to cover any unreimbursed health care related expenses or lost revenue attributable to the public health emergency resulting from COVID- 19.     
 
12
Table of Contents
 
The Provider Relief Fund grants come with terms and condition certifications in which all providers are required to submit documents to ensure the funds will be used for healthcare-related expenses or lost revenue attributable to COVID- 19. The Company recorded $ 15,126,000 and $ 24,648,000 of government stimulus income from the Provider Relief Funds for the three months ended June 30, 2021 and 2020, respectively. The Company recorded $ 37,875,000  and $ 24,648,000 of government stimulus income from the Provider Relief Funds for the six  months ended June 30, 2021 and 2020, respectively.  The grant income was determined on a systemic basis in line with the recognition of specific expenses and lost revenues for which the grants are intended to compensate. The Company’s assessment of whether the terms and conditions for amounts received have been met for income recognition and the Company’s related income calculation considered all frequently asked questions and other interpretive guidance issued to date by the U.S. Department of Health and Human Services (“HHS”).
 
As of June 30, 2021, amounts not recognized as income are $ 10,429,000  and are reflected in the current liability section of our interim condensed consolidated balance sheet (provider relief funds). We anticipate incurring additional COVID- 19 related expenses or lost revenues in the future; therefore, at this time, we believe that we will fully utilize the remaining $ 10,429,000  of Provider Relief Funds before the reporting requirement deadlines outlined by HHS.
 
Additionally, as part of the CARES Act, the legislation included an expansion of the Medicare Accelerated and Advance Payment Program. The expanded Medicare Accelerated and Advance Payment Program is a streamlined version of existing policy that allows the Medicare Administrative Contractors (“MAC’s”) to issue up to three months of advance Medicare payments to help increase cash flow and liquidity to Medicare Part A and Part B providers in certain circumstances that include national emergencies. We received approximately $ 51,253,000  as part of this program. These funds are applied against claims for services provided to Medicare patients after approximately one year from the date we received the funds. During the first eleven months after repayment begins, repayment will occur through an automatic recoupment of twenty-five percent of Medicare payments. During the succeeding six months, repayment will occur through an automatic recoupment of fifty percent of Medicare payments. Any remaining balance that was not paid through the recoupment process within twenty-nine months of receipt of the funds will be required to be paid on-demand, subject to an interest rate of four percent. Recoupment of the accelerated payments began in the second quarter of 2021. As of June 30, 2021, $ 40,121,000 of the accelerated payments remain and is reflected within contract liabilities in the interim condensed consolidated balance sheet.
 
The CARES Act temporarily suspended Medicare sequestration beginning May 1, 2020 through December 31, 2020. The Medicare sequestration policy reduces fee-for-service Medicare payments by 2 percent. On December 27, 2020, the Consolidated Appropriations Act of 2021 further suspended the 2.0% payment adjustment through June 30, 2021. On April 14, 2021, Congress extended the Medicare sequestration suspension period to December 31, 2021.
 
The CARES Act also temporarily permitted employers to defer the deposit and payment of the employer’s portion of the social security taxes ( 6.2% of employee wages) that otherwise would be due between March 27, 2020 and December 31, 2020. The provision requires that the deferred taxes be paid over a two -year period with half the amount required to be paid by December 31, 2021, and the other half by December 31, 2022. At June 30, 2021, we have deferred $ 21,153,000 of the Company’s share of the social security taxes.  At June 30, 2021, half of the payroll tax deferral is included in accrued payroll in the current liabilities section of the consolidated balance sheet and the other half of the payroll tax deferral is included in other noncurrent liabilities within our consolidated balance sheet. 
 
We have also received supplemental Medicaid payments from many of the states in which we operate to help mitigate the incremental costs resulting from the COVID- 19 public health emergency. We have recorded $ 7,094,000 and $ 3,858,000 in net patient revenues for these supplemental Medicaid payments for the three months ended June 30, 2021 and 2020, respectively. We have recorded $ 11,049,000 and $ 5,532,000 in net patient revenues for these supplemental Medicaid payments for the six months ended June 30, 2021 and 2020, respectively.
 
 
 
Note 4 – Acquisition of Caris HealthCare, L.P.
 
On June 11, 2021, the Company acquired the remaining 24.9 % equity interest in Caris HealthCare, L.P. (“Caris”) for a purchase price of approximately $ 28,713,000 , net of cash acquired. Caris specializes in providing hospice and palliative care to over 1,200 patients per day in 28 locations in Georgia, Missouri, South Carolina, Tennessee, and Virginia. As a leading senior care provider, this acquisition is a strategic advancement of our growth that provides a continuum of post-acute health care to seniors in our operational footprint.
 
Prior to the June 11, 2021 acquisition date, the Company held a 75.1 % non-controlling equity interest in Caris, which was accounted for as an equity method investment. The Company accounted for the acquisition of the remaining 24.9 % equity interest of Caris as a step acquisition, which required remeasurement of the Company’s previous 75.1 % ownership interest to fair value. Using acquisition accounting, the Company increased the value of its previously held equity method investment to its fair value of approximately $ 133.1 million, which resulted in a gain of $ 95.2 million. This gain is recorded in the interim condensed consolidated statements of operations under the line item “gains on acquisitions of equity method investments”.
 
13
Table of Contents
 
The Company utilized widely accepted income-based, market-based, and cost-based valuation approaches to perform the preliminary purchase price allocation and to determine the fair value of the previously held equity method investment.
 
The Company has performed a preliminary valuation analysis of the fair market value of Caris’ assets to be acquired and liabilities to be assumed. The final valuation of the assets acquired and liabilities assumed was not complete as of June 30, 2021, but will be finalized within the allowable measurement period. The following table summarizes the allocation of the preliminary assets and liabilities as of the transaction’s closing date ( in thousands ):
 
    Amount
 
Cash and cash equivalents
  $ 15,515  
Restricted cash and cash equivalents
    58  
Accounts receivable
    10,544  
Prepaid expenses and other assets
    1,006  
Property and equipment
    3,608  
Operating lease – right-of-use assets
    1,600  
Intangible assets
    7,038  
Total assets acquired
    39,369  
         
Trade accounts payable
    3,459  
Accrued payroll
    3,223  
Other current liabilities
    587  
Operating lease liabilities
    1,600  
Other noncurrent liabilities
    58  
Total liabilities assumed
    8,927  
         
Net identifiable assets acquired
    30,442  
Goodwill
    146,954  
Total estimated fair value of Caris
  $ 177,396  
 
The indefinite-lived intangible assets acquired include the trade name of Caris and the certificates of need and licenses. The goodwill is recorded in the homecare and hospice segment and is attributed to the workforce acquired and reputation of the business as part of the transaction. We expect approximately 35 % - 40 % of the goodwill to be deductible for income tax purposes.
 
For the second quarter of 2021, Caris contributed net patient revenues of $ 3,712,000 and income before income taxes of $ 982,000 that are included in the Company’s interim condensed consolidated statements of operations.
 
The following table contains unaudited pro forma interim condensed consolidated statements of operations information for the three months and six months ended June 30, 2021 and 2020, assuming that the Caris acquisition closed on January 1, 2020. The pro forma financial information includes various assumptions, including those related to the preliminary purchase price allocation of assets acquired and liabilities assumed. The pro forma financial information may vary in future quarters based on the final valuations and analysis of the fair value of the assets acquired and liabilities assumed (in thousands) .
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
Net patient revenues
  $ 249,733     $ 241,670     $ 481,802     $ 501,726  
Total costs and expenses
    258,754       261,573       506,320       514,274  
Income from operations
    17,161       16,068       35,782       35,452  
Non-operating income
    3,162       3,453       6,975       7,315  
Income before income taxes
    13,834       39,574       43,327       4,136  
Net income attributable to NHC
  $ 10,378     $ 29,077     $ 32,350     $ 2,968  
 
 
 
Note 5 – Net Patient Revenues
 
The Company disaggregates revenue from contracts with customers by service type and by payor.
 
14
Table of Contents
 
Revenue by Service Type
 
The Company’s net patient services can generally be classified into the following two categories: ( 1 ) inpatient services, which includes the operation of skilled nursing facilities, assisted and independent living facilities, and a behavioral health hospital, and ( 2 ) homecare and hospice services (in thousands) .
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
Net patient revenues:
                               
Inpatient services
  $ 218,860     $ 214,387     $ 422,103     $ 445,374  
Homecare and hospice services
    18,116       11,284       31,728       24,392  
Total net patient revenue
  $ 236,976     $ 225,671     $ 453,831     $ 469,766  
 
For inpatient and hospice services, revenue is recognized on a daily basis as each day represents a separate contract and performance obligation. For homecare, revenue is recognized when services are provided based on the number of days of service rendered in the period of care or on a per-visit basis. Typically, patients and third -party payors are billed monthly after services are performed or the patient is discharged, and payments are due based on contract terms.
 
As our performance obligations relate to contracts with a duration of one year or less, the Company is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period. The Company has minimal unsatisfied performance obligations at the end of the reporting period as our patients are typically under no obligation to remain admitted in our facilities or under our care.  As the period between the time of service and time of payment is typically one year or less, the Company did  not adjust for the effects of a significant financing component.
 
Revenue by Payor
 
Certain groups of patients receive funds to pay the cost of their care from a common source. The following table sets forth sources of net patient revenues for the periods indicated:
 
    Three Months Ended
June 30
  Six Months Ended
June 30
Source
  2021
  2020
  2021
  2020
Medicare
    34 %     32 %     34 %     33 %
Managed Care
    12 %     10 %     13 %     11 %
Medicaid
    29 %     32 %     29 %     30 %
Private Pay and Other
    25 %     26 %     24 %     26 %
Total
    100 %     100 %     100 %     100 %
 
Medicare covers skilled nursing services for beneficiaries who require nursing care and/or rehabilitation services following a hospitalization of at least three consecutive days (there is temporary relief from the three -day hospital stay during the COVID- 19 emergency). For each eligible day a Medicare beneficiary is in a skilled nursing facility, Medicare pays the facility a daily payment, subject to adjustment for certain factors such as a wage index in the geographic area. The payment covers all services provided by the skilled nursing facility for the beneficiary that day, including room and board, nursing, therapy and drugs, as well as an estimate of capital–related costs to deliver those services.
 
For homecare services, Medicare pays based on the acuity level of the patient and based on periods of care. A period of care is defined as a length of care up to 30 days with multiple continuous periods allowed. The services covered by the payment include all disciplines of care, in addition to medical supplies, within the scope of the home health benefit.
 
Certain managed care payors for homecare services pay on a per-visit basis. This revenue is recorded on an accrual basis based upon the date of services at amounts equal to its established or estimated per-visit rates.     
 
For hospice services, Medicare pays a daily rate to cover the hospice’s costs for providing services included in the patient care plan. Medicare makes daily payments based on 1 of 4 levels of hospice care. All hospice care and services offered to patients and their families must follow an individualized written plan of care that meets the patient’s needs.
 
Our hospice service revenue is subject to certain limitations on payments from Medicare. We are subject to an inpatient cap limit and an overall Medicare payment cap for each provider number. We monitor these caps on a provider-by-provider basis and estimate amounts due back to Medicare if we estimate a cap has been exceeded. If applicable, we record these cap adjustments as a reduction to revenue.
 
15
Table of Contents
 
Medicaid is operated by individual states with the financial participation of the federal government. The states in which we operate currently use prospective cost–based reimbursement systems. Under cost–based reimbursement systems, the skilled nursing facility is reimbursed for the reasonable direct and indirect allowable costs it incurred in a base year in providing routine resident care services as defined by the program.
 
Private pay, managed care, and other payment sources include commercial insurance, individual patient funds, managed care plans and the Veterans Administration. Private paying patients, private insurance carriers and the Veterans Administration generally pay based on the healthcare center's charges or specifically negotiated contracts. For private pay patients in skilled nursing, assisted living and independent living facilities, the Company bills for room and board charges, with the remittance being due on receipt of the statement and generally by the 10th day of the month the services are performed.
 
Contract Liabilities
 
Included in the Company’s interim condensed consolidated balance sheets are contract liabilities, which represent payments the Company receives in advance of services provided. As of June 30, 2021 and December 31, 2020, the Company has recorded $ 40,121,000 and $ 51,253,000 , respectively, in contract liabilities related to receipts from the Medicare Accelerated and Advance Payment Program.  Recoupment of the accelerated payments began in the second quarter of 2021.
 
A summary of the contract liabilities are follows ( in thousands ):
 
Balance at December 31, 2020
  $ 51,253  
Payments received
    -  
Payments recouped
    ( 11,132 )
Balance at June 30, 2021
  $ 40,121  
 
Third Party Payors
 
Laws and regulations governing the Medicare and Medicaid programs are complex and subject to interpretation. Noncompliance with such laws and regulations can be subject to regulatory actions including fines, penalties, and exclusion from the Medicare and Medicaid programs. We believe that we are following all applicable laws and regulations.
 
Medicare and Medicaid program revenues, as well as certain Managed Care program revenues, are subject to audit and retroactive adjustment by government representatives or their agents. Settlements with third -party payors for retroactive adjustments due to audits, reviews or investigations are considered variable consideration and are included in the determination of the estimated transaction price for providing patient care. These settlements are estimated based on the terms of the payment agreement with the payor, correspondence from the payor and the Company’s historical settlement activity, including an assessment to ensure that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the retroactive adjustment is subsequently resolved. Estimated settlements are adjusted in future periods as adjustments become known, or as years are settled or are no longer subject to such audits, reviews, and investigations. We believe that any differences between the net revenues recorded and final determination will not materially affect the consolidated financial statements. We have made provisions of approximately $ 16,931,000 and $ 16,454,000 as of June 30, 2021 and December 31, 2020, respectively, for various Medicare, Medicaid, and Managed Care claims reviews and current and prior year cost reports.
 
 
 
Note 6 – Other Revenues
 
Other revenues are outlined in the table below. Revenues from rental income include health care real estate properties owned by us and leased to third party operators. Revenues from management and accounting services include fees provided to manage and provide accounting services to other healthcare operators. Revenues from insurance services include premiums for workers’ compensation and professional liability insurance policies that our wholly–owned insurance subsidiaries have written for certain healthcare operators to which we provide management or accounting services. "Other" revenues include miscellaneous health care related earnings (in thousands) .
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
Rental income
  $ 5,514     $ 5,646     $ 11,161     $ 11,325  
Management and accounting services fees
    4,136       4,121       8,460       8,600  
Insurance services
    1,277       1,398       2,541       2,780  
Other
    129       158       263       647  
Total other revenues
  $ 11,056     $ 11,323     $ 22,425     $ 23,352  
 
16
Table of Contents
 
Rental Income
 
The Company leases real estate assets consisting of skilled nursing facilities and assisted living facilities to third party operators. Additionally, we sublease four Florida skilled nursing facilities included in our lease from National Health Investors (“NHI”) as noted in Note 9 – Long Term Leases. Rental income reflected in the interim condensed consolidated statements of operations consisted of the following (in thousands) :
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
Operating lease payments
  $ 5,303     $ 5,505     $ 10,809     $ 11,008  
Variable lease payments
    211       141       352       317  
Total rental income
  $ 5,514     $ 5,646     $ 11,161     $ 11,325  
 
Management Fees from National Health Corporation
 
We manage five skilled nursing facilities owned by National Health Corporation (“National”). For the three and six months ended June 30, 2021, we recognized management fees and interest on management fees of $ 940,000 and $ 1,837,000 from these centers, respectively. For the three months and six months ended June 30, 2020, we recognized management fees and interest on management fees of $ 941,000 and $ 2,478,000 for these centers, respectively.
 
Insurance Services
 
For workers’ compensation insurance services, the premium revenues reflected in the interim condensed consolidated statements of operations for the three months and six months ended June 30, 2021 were $ 766,000 and $ 1,518,000 , respectively. For workers’ compensation insurance services, the premium revenues reflected in the interim condensed consolidated statements of operations for the three months and six months ended June 30, 2020 were $ 883,000 and $ 1,662,000 , respectively. Associated losses and expenses are reflected in the interim condensed consolidated statements of operations as "Salaries, wages and benefits."
 
For professional liability insurance services, the premium revenues reflected in the interim condensed consolidated statements of operations for the three months and six months ended June 30, 2021 were $ 511,000 and $ 1,023,000 , respectively. For professional liability insurance services, the premium revenues reflected in the interim condensed consolidated statements of operations for the three months and six months ended June 30, 2020 were $ 515,000 and $ 1,118,000 , respectively. Associated losses and expenses including those for self–insurance are included in the interim condensed consolidated statements of operations as "Other operating costs and expenses".
 
 
 
Note 7 – Non – Operating Income
 
Non–operating income includes equity in earnings of unconsolidated investments, dividends and other realized gains and losses on sales of marketable securities, and interest income (in thousands) .
 
    Three Months Ended
June 30
    Six Months Ended
June 30
 
    2021
    2020
    2021
    2020
 
Equity in earnings of unconsolidated investments
  $ 2,395     $ 2,618     $ 5,306     $ 5,429  
Dividends and net realized gains on sales of securities
    1,915       1,891       3,877       3,913  
Interest income
    1,276       1,445       2,663       3,050  
Total non-operating income
  $ 5,586     $ 5,954     $ 11,846     $ 12,392  
 
Caris HealthCare, L.P.
 
On June 11, 2021, the Company acquired the remaining 24.9 % equity interest in Caris. See Note 4 - “Acquisition of Caris HealthCare, L.P.” for further detail describing the acquisition.
 
Prior to the June 11, 2021 acquisition date, Caris was our most significant equity method investment with a 75.1 % non-controlling ownership interest. From the respective acquisition date, Caris’ financial information is now included in the Company’s consolidated financial statements and will no longer be accounted for as an equity method investment.
 
17
Table of Contents
 
 
 
Note 8 – Business Segments
 
The Company has two reportable operating segments: ( 1 ) inpatient services, which includes the operation of skilled nursing facilities, assisted and independent living facilities, and our behavioral health hospital; and ( 2 ) homecare and hospice services. These reportable operating segments are consistent with information used by the Company’s Chief Executive Officer, as chief operating decision maker (“CODM”), to assess performance and allocate resources.
 
The Company also reports an “all other” category that includes revenues from rental income, management and accounting services fees, insurance services, and costs of the corporate office. For additional information on these reportable segments see Note 2 – Summary of Significant Accounting Policies.
 
The Company’s CODM evaluates performance and allocates capital resources to each segment based on an operating model that is designed to improve the quality of patient care and profitability of the Company while enhancing long-term shareholder value. The CODM does not review assets by segment in his resource allocation and therefore, assets by segment are not disclosed below.
 
The following table sets forth the Company’s unaudited interim condensed consolidated statements of operations by business segment (in thousands ):
 
    Three Months Ended June 30, 2021
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues:
                               
Net patient revenues
  $ 218,860     $ 18,116     $ -     $ 236,976  
Other revenues
    97       -       10,959       11,056  
Government stimulus income
    15,126       -       -       15,126  
Net operating revenues and grant income
    234,083       18,116       10,959       263,158  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    128,573       10,482       17,749       156,804  
Other operating
    65,129       3,991       2,923       72,043  
Rent
    8,278       454       1,438       10,170  
Depreciation and amortization
    9,227       94       810       10,131  
Interest
    215       -       -       215  
Total costs and expenses
    211,422       15,021       22,920       249,363  
                                 
Income (loss) from operations
    22,661       3,095       ( 11,961 )
    13,795  
Non-operating income
    -       -       5,586       5,586  
Gain on acquisition of equity method investment
    -       -       95,202       95,202  
Unrealized losses on marketable equity securities
    -       -       ( 6,489 )
    ( 6,489 )
                                 
Income before income taxes
  $ 22,661     $ 3,095     $ 82,338     $ 108,094  
 
    Three Months Ended June 30, 2020
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues and grant income:
                               
Net patient revenues
  $ 214,387     $ 11,284     $ -     $ 225,671  
Other revenues
    127       -       11,196       11,323  
Government stimulus income
    22,622       2,026       -       24,648  
Net operating revenues and grant income
    237,136       13,310       11,196       261,642  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    136,380       7,963       12,571       156,914  
Other operating
    63,999       4,342       2,520       70,861  
Rent
    8,380       446       1,494       10,320  
Depreciation and amortization
    9,626       106       813       10,545  
Interest
    366       -       87       453  
Total costs and expenses
    218,751       12,857       17,485       249,093  
                                 
Income (loss) from operations
    18,385       453       ( 6,289 )
    12,549  
Non-operating income
    -       -       5,954       5,954  
Unrealized gains on marketable equity securities
    -       -       20,053       20,053  
                                 
Income before income taxes
  $ 18,385     $ 453     $ 19,718     $ 38,556  
 
18
Table of Contents
 
    Six Months Ended June 30, 2021
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues and grant income:
                               
Net patient revenues
  $ 422,103     $ 31,728     $ -     $ 453,831  
Other revenues
    195       -       22,230       22,425  
Government stimulus income
    37,875       -       -       37,875  
Net operating revenues and grant income
    460,173       31,728       22,230       514,131  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    257,383       18,890       25,661       301,934  
Other operating
    129,938       6,934       5,324       142,196  
Rent
    16,472       884       2,877       20,233  
Depreciation and amortization
    18,490       181       1,621       20,292  
Interest
    459       -       -       459  
Total costs and expenses
    422,742       26,889       35,483       485,114  
                                 
Income (loss) from operations
    37,431       4,839       ( 13,253 )
    29,017  
Non-operating income
    -       -       11,846       11,846  
Gain on acquisition of equity method investment
    -       -       95,202       95,202  
Unrealized gains on marketable equity securities
    -       -       570       570  
                                 
Income before income taxes
  $ 37,431     $ 4,839     $ 94,365     $ 136,635  
 
    Six Months Ended June 30, 2020
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues and grant income:
                               
Net patient revenues
  $ 445,374     $ 24,392     $ -     $ 469,766  
Other revenues
    561       -       22,791       23,352  
Government stimulus income
    22,622       2,026       -       24,648  
Net operating revenues and grant income
    468,557       26,418       22,791       517,766  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    271,595       16,279       16,509       304,383  
Other operating
    129,104       8,161       5,264       142,529  
Rent
    16,757       903       2,992       20,652  
Depreciation and amortization
    19,197       160       1,626       20,983  
Interest
    748       -       117       865  
Total costs and expenses
    437,401       25,503       26,508       489,412  
                                 
Income (loss) from operations
    31,156       915       ( 3,717 )
    28,354  
Non-operating income
    -       -       12,392       12,392  
Gain on acquisition of equity method investment
    -       -       1,708       1,708  
Unrealized losses on marketable equity securities
    -       -       ( 40,339 )
    ( 40,339 )
                                 
Income (loss) before income taxes
  $ 31,156     $ 915     $ ( 29,956 )
  $ 2,115  
 
 
 
Note 9 – Long-Term Leases
 
Operating Leases
 
At June 30, 2021, we leased from NHI the real property of 35 skilled nursing facilities, seven assisted living centers and three independent living centers under two separate lease agreements. As part of the first lease agreement, we sublease four Florida skilled nursing facilities to a third -party operator. Base rent expense under both NHI lease agreements totals $ 34,200,000 annually with rent thereafter escalating by 4 % of the increase in facility revenue over a base year. Total facility rent expense to NHI was $ 9,492,000 and $ 18,903,000 for the three and six months ended June 30, 2021. Total facility rent expense to NHI was $ 9,655,000 and $ 19,310,000 for the three months and six months ended June 30, 2020.
 
19
Table of Contents
 
Finance Leases
 
At June 30, 2021, we leased and operated three senior healthcare facilities in the state of Missouri under three separate lease agreements. Two of the healthcare facilities are skilled nursing facilities that also include assisted living facilities and the third healthcare facility is a memory care facility. Each of the leases is a ten -year lease with two five –year renewal options. Under the terms of the leases, base rent totals $ 5,200,000 annually with rent thereafter escalating by 4 % of the increase in facility revenue over the 2014 base year.
 
Minimum Lease Payments
 
The following table summarizes the maturity of our finance and operating lease liabilities as of June 30, 2021 ( in thousands ):
 
    Finance
Leases
    Operating
Leases
 
2022
  $ 5,200     $ 36,047  
2023
    5,200       35,418  
2024
    3,467       34,918  
2025
    -       34,549  
2026
    -       34,343  
Thereafter
    -       22,857  
Total minimum lease payments
    13,867       198,132  
Less: amounts representing interest
    ( 1,082 )
    ( 29,560 )
Present value of future minimum lease payments
    12,785       168,572  
Less: current portion
    ( 4,557 )
    ( 26,873 )
Noncurrent lease liabilities
  $ 8,228     $ 141,699  
 
 
 
Note 10 – Earnings per Share
 
Basic net income per share is computed based on the weighted average number of common shares outstanding for each period presented. Diluted net income per share reflects the potential dilution that would have occurred if securities to issue common stock were exercised, converted, or resulted in the issuance of common stock that would have then shared in our earnings.
 
The following table summarizes the earnings and the weighted average number of common shares used in the calculation of basic and diluted earnings per share (in thousands, except for share and per share amounts) :
 
    Three Months Ended June 30
    Six Months Ended June 30
 
    2021
    2020
    2021
    2020
 
Basic:
                               
Weighted average common shares outstanding
    15,349,162       15,307,105       15,338,400       15,300,941  
Net income attributable to National HealthCare Corporation
  $ 104,883     $ 28,324     $ 126,150     $ 1,472  
Earnings per common share, basic
  $ 6.83     $ 1.85     $ 8.22     $ 0.10  
                                 
Diluted:
                               
Weighted average common shares outstanding
    15,349,162       15,307,105       15,338,400       15,300,941  
Effects of dilutive instruments
    69,850       65,325       66,234       66,523  
Weighted average common shares outstanding
    15,419,012       15,372,430       15,404,634       15,367,464  
                                 
Net income attributable to National HealthCare Corporation
  $ 104,883     $ 28,324     $ 126,150     $ 1,472  
Earnings per common share, diluted
  $ 6.80     $ 1.84     $ 8.19     $ 0.10  
 
In the above table, options to purchase 631,905 and 698,421 shares of our common stock have been excluded for the six months ended June 31, 2021 and 2020, respectively, due to their anti-dilutive impact.
 
20
Table of Contents
 
 
 
Note 11 – Investments in Marketable Securities
 
Our investments in marketable equity securities are carried at fair value with the changes in unrealized gains and losses recognized in our results of operations at each measurement date. Our investments in marketable debt securities are classified as available for sale securities and carried at fair value with the unrealized gains and losses recognized through accumulated other comprehensive income at each measurement date. Any credit related decline in fair market values of our available for sale debt securities are recorded in our results of operations through an allowance for credit losses. Realized gains and losses from securities sales are recognized in results of operations upon disposition of the securities using the specific identification method on a trade date basis. Refer to Note 12 for a description of the Company's methodology for determining the fair value of marketable securities.
 
Marketable securities consist of the following (in thousands) :
 
    June 30, 2021
    December 31, 2020
 
    Amortized
Cost
    Fair
Value
    Amortized
Cost
    Fair
Value
 
Investments available for sale:
                               
Marketable equity securities
  $ 30,176     $ 128,666     $ 30,176     $ 128,590  
Corporate debt securities
    20,009       19,930       25,812       25,778  
Asset-backed securities
    2,476       2,464       2,485       2,480  
U.S. Treasury securities
    11,298       11,257       19,519       19,504  
Restricted investments available for sale:
                               
Marketable equity securities
    24,783       25,174       4,783       4,680  
Corporate debt securities
    63,046       66,398       61,709       66,247  
Asset-based securities
    33,587       34,436       40,655       41,769  
U.S. Treasury securities
    22,234       22,015       20,760       21,159  
State and municipal securities
    9,543       9,846       12,497       12,898  
    $ 217,152     $ 320,186     $ 218,396       323,105  
 
Included in the marketable equity securities are the following (in thousands, except share amounts):
 
    June 30, 2021
    December 31, 2020
 
    Shares
    Cost
    Fair
Value
    Shares
    Cost
    Fair
Value
 
NHI Common Stock
    1,630,642     $ 24,734     $ 109,335       1,630,642     $ 24,734     $ 112,792  
 
The amortized cost and estimated fair value of debt securities classified as available for sale, by contractual maturity, are as follows (in thousands) :
 
    June 30, 2021
    December 31, 2020
 
    Cost
    Fair
Value
    Cost
    Fair
Value
 
Maturities:
                               
Within 1 year
  $ 41,415     $ 41,582     $ 49,694     $ 49,863  
1 to 5 years
    85,438       88,232       99,143       103,002  
6 to 10 years
    35,340       36,532       34,326       36,685  
Over 10 years
    -       -       274       285  
    $ 162,193     $ 166,346     $ 183,437     $ 189,835  
 
Gross unrealized gains related to marketable equity securities are $ 99,232,000 and $ 98,445,000 as of June 30, 2021 and December 31, 2020, respectively. Gross unrealized losses related to marketable equity securities are $ 351,000 and $ 134,000 as of June 30, 2021 and December 31, 2020, respectively. For the three months and six months ended June 30, 2021, the Company recognized a net unrealized loss of $ 6,489,000 and a net unrealized gain of $ 570,000 , respectively, for the changes in fair market value of the marketable equity securities in the interim condensed consolidated statements of operations. For the three months and six months ended June 30, 2020, the Company recognized net unrealized gains of $ 20,053,000 and net unrealized losses of $ 40,339,000 , respectively, for the changes in fair market value of the marketable equity securities in the interim condensed consolidated statements of operations.
 
Gross unrealized gains related to available for sale marketable debt securities are $ 4,806,000 and $ 6,759,000 as of June 30, 2021 and December 31, 2020, respectively. Gross unrealized losses related to available for sale marketable debt securities are $ 653,000 and $ 361,000 as of June 30, 2021 and December 31, 2020, respectively. The Company’s unrealized losses in our available for sale marketable debt securities were determined to be non-credit related.
 
21
Table of Contents
 
The Company has not recognized any credit related impairments for the three months or six months ending June 30, 2021 and 2020.
 
For the marketable securities in gross unrealized loss positions, (a) it is more likely than not that the Company will not be required to sell the investment securities before recovery of the unrealized losses, and (b) the Company expects that the contractual principal and interest will be received on the investment securities.
 
Proceeds from the sale of available for sale marketable debt securities during the six months ended June 30, 2021 and 2020 were $ 44,939,000 and $ 19,823,000 , respectively. Investment gains of $ 212,000 and $ 13,000 were realized on these sales during the six months ended June 30, 2021 and 2020, respectively. No sales were reported for marketable equity securities for the six months ended June 30, 2021 and 2020, respectively.
 
 
 
Note 12 – Fair Value Measurements
 
The accounting standard for fair value measurements provides a framework for measuring fair value and requires expanded disclosures regarding fair value measurements. Fair value is defined as the price that would be received for an asset or the exit price that would be paid to transfer a liability in the principal or most advantageous market in an orderly transaction between market participants on the measurement date. This accounting standard establishes a fair value hierarchy, which requires an entity to maximize the use of observable inputs, where available. The following summarizes the three levels of inputs that may be used to measure fair value:
 
  Level   1  – The valuation is based on quoted prices in active markets for identical instruments.
  Level   2  – The valuation is based on observable inputs such as quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model–based valuation techniques for which all significant assumptions are observable in the market.
  Level   3  – The valuation is based on unobservable inputs that are supported by minimal or no market activity and that are significant to the fair value of the instrument. Level 3 valuations are typically performed using pricing models, discounted cash flow methodologies, or similar techniques that incorporate management’s own estimates of assumptions that market participants would use in pricing the instrument, or valuations that require significant management judgment or estimation.
 
A financial instrument’s level within the fair value hierarchy is based on the lowest level of input that is significant to the fair value measurement.
 
The following table summarizes fair value measurements by level at June 30, 2021 and December 31, 2020 for assets and liabilities measured at fair value on a recurring basis (in thousands) :
 
    Fair Value Measurements Using
 
June 30, 2021
  Fair
Value
    Quoted
Prices
in
Active
Markets
For Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Cash and cash equivalents
  $ 134,692     $ 134,692     $ –     $ –  
Restricted cash and cash equivalents
    15,895       15,895       –       –  
Marketable equity securities
    153,840       153,840       –       –  
Corporate debt securities
    86,328       46,850       39,478       –  
Mortgage–backed securities
    36,900       -       36,900       –  
U.S. Treasury securities
    33,272       33,272       –       –  
State and municipal securities
    9,846       -       9,846       –  
Total financial assets
  $ 470,773     $ 384,549     $ 86,224     $ –  
 
22
Table of Contents
 
    Fair Value Measurements Using
 
December 31, 2020
  Fair
Value
    Quoted Prices in
Active Markets
For Identical
Assets
(Level 1)
    Significant
Other
Observable
Inputs
(Level 2)
    Significant
Unobservable
Inputs
(Level 3)
 
Cash and cash equivalents
  $ 147,093     $ 147,093     $ –     $ –  
Restricted cash and cash equivalents
    11,409       11,409       –       –  
Marketable equity securities
    133,270       133,270       –       –  
Corporate debt securities
    92,025       56,772       35,253       –  
Asset–backed securities
    44,249       –       44,249       –  
U.S. Treasury securities
    40,663       40,663       –       –  
State and municipal securities
    12,898       –       12,898       –  
Total financial assets
  $ 481,607     $ 389,207     $ 92,400     $ –  
 
 
 
Note 13 – Goodwill and Other Intangible Assets
 
At June 30, 2021, the Company reviewed the carrying value of goodwill for impairment indicators, including due to the events and circumstances surrounding the Coronavirus Pandemic ("COVID- 19" ). As a result of the review, there were no impairment indicators regarding the Company’s goodwill during the three months ended June 30, 2021 that required a quantitative test to be performed. However, our accounting estimates could materially change from period to period due to changing market factors, including those driven by COVID- 19. We will continue to monitor future events, changes in circumstances, and the potential impact thereof. If actual results are not consistent with our assumptions and estimates, we may be exposed to future goodwill impairment losses.
 
See Note 4 – Acquisition of Caris HealthCare, L.P. for further detail describing the goodwill addition in 2021. At June 30, 2021, the following table represents the activity related to our goodwill by segment ( in thousands ):
 
    Inpatient
Services
    Homecare and Hospice
    All Other
    Total
 
January 1, 2021
  $ 3,741     $ 17,600     $ –     $ 21,341  
Additions
    –       146,954       –       146,954  
June 30, 2021
  $ 3,741     $ 164,554     $ –     $ 168,295  
 
As part of the Caris acquisition, we also recorded indefinite-lived intangible assets that consisted of the trade name ($ 4,340,000 ) and certificates of need and licenses ($ 2,698,000 ).
 
 
 
Note 14 - Stock Repurchase Program
 
During the six months ended June 30, 2021, the Company repurchased 3,936 shares of its common stock for a total cost of $ 278,000 . The shares were funded from cash on hand and were cancelled and returned to the status of authorized but unissued.
 
 
 
Note 15 – Stock – Based Compensation
 
NHC recognizes stock–based compensation expense for all stock options granted over the requisite service period using the fair value at the date of grant using the Black–Scholes pricing model. Stock–based compensation totaled $ 683,000 and $ 823,000 for the three months ended June 30, 2021 and 2020, respectively. Stock–based compensation totaled $ 1,179,000 and $ 1,289,000 for the six months ended June 30, 2021 and 2020, respectively. Stock–based compensation is included in “Salaries, wages and benefits” in the interim condensed consolidated statements of operations.
 
At June 30, 2021, the Company had $ 2,494,000 of unrecognized compensation cost related to unvested stock–based compensation awards. This unrecognized compensation cost will be amortized over an approximate one -year period.
 
Stock Options
 
The following table summarizes the significant assumptions used to value the options granted for the six months ended June 30, 2021 and for the year ended December 31, 2020.
 
    June 30,
2021
  December 31,
2020
Risk–free interest rate
    0.21 %     0.87 %
Expected volatility
    35.1 %     20.1 %
Expected life, in years
    2.2       2.2  
Expected dividend yield
    3.01 %     2.91 %
 
23
Table of Contents
 
The following table summarizes our outstanding stock options for the six months ended June 30, 2021 and for the year ended December 31, 2020.
 
    Number of
Shares
    Weighted
Average
Exercise Price
    Aggregate
Intrinsic
Value
 
Options outstanding at January 1, 2020
    809,529     $ 71.24     $ –  
Options granted
    104,057       73.98       –  
Options exercised
    ( 43,630 )
    63.37       –  
Options cancelled
    ( 3,000 )
    72.94       –  
Options outstanding at December 31, 2020
    866,956       72.11       –  
Options granted
    56,829       70.73       –  
Options exercised
    ( 148,900 )
    68.41       –  
Options cancelled
    ( 6,000 )
    72.94       –  
Options outstanding at June 30, 2021
    768,885     $ 72.72     $ 648,212  
                         
Options exercisable at June 30, 2021
    222,686     $ 69.84     $ 580,540  
 
Options
Outstanding
June 30, 2021
    Exercise Prices
    Weighted Average
Exercise Price
    Weighted Average
Remaining
Contractual
Life in Years
 
103,809       60.73 - 67.28       63.66       2.9  
665,076       71.64 - 84.30       74.14       1.1  
768,885                   72.72       1.3  
 
 
 
Note 16 – Income Taxes
 
The Company's income tax provision as a percentage of our income before income taxes was 2.6 % and 26.0 % for the three months ended June 30, 2021 and 2020, respectively. 
 
The Company's income tax provision as a percentage of our income before income taxes was 7.3 % and 19.4 % for the six months ended June 30, 2021 and 2020, respectively. 
 
Typically, these percentages vary from the U.S. federal statutory income tax rate of 21% primarily due to state income taxes, excess tax benefits from stock-based compensation, benefits resulting from the lapsing of statute of limitations of items in our tax contingency reserve, and non-deductible expenses. For the three months and six months ended June 30, 2021, the income tax provision and effective tax rate were favorably impacted by the nontaxable gain recognized upon re-measurement of our existing equity investment in Caris Healthcare, L.P.
 
Our quarterly income tax provision, and our estimate of our annual effective income tax rate, is subject to variation due to several factors, including volatility based on the amount of pre-tax income or loss.  
 
The Company is no longer subject to U.S. federal and state examinations by tax authorities for years before 2017 (with certain state exceptions).
 
 
 
Note 17 – Contingencies and Commitments
 
Accrued Risk Reserves
 
We are self–insured for risks related to health insurance and have wholly–owned limited purpose insurance companies that insure risks related to workers’ compensation and general and professional liability insurance claims both for our owned and leased entities and certain of the entities to which we provide management or accounting services. The liability we have recognized for reported claims and estimates for incurred but unreported claims totals $ 101,850,000 and $ 99,537,000 at June 30, 2021 and December 31, 2020, respectively. The liability is included in accrued risk reserves in the interim condensed consolidated balance sheets and is subject to adjustment for actual claims incurred. It is possible that these claims plus unasserted claims could exceed our insurance coverages and our reserves, which could have a material adverse effect on our consolidated financial position, results of operations and cash flows.
 
24
Table of Contents
 
As a result of the terms of our insurance policies and our use of wholly–owned limited purpose insurance companies, we have retained significant insurance risk with respect to workers’ compensation and general and professional liability. We consider the professional services of independent actuaries to assist us in estimating our exposures for claims obligations (for both asserted and unasserted claims) related to deductibles and exposures in excess of coverage limits, and we maintain reserves for these obligations. Such estimates are based on many variables including historical and statistical information and other factors.
 
Workers ’ Compensation
 
For workers’ compensation, we utilize a wholly–owned Tennessee domiciled property/casualty insurance company to write coverage for NHC affiliates and for third–party customers. Policies are written for a duration of twelve months and cover only risks related to workers’ compensation losses. All customers are companies which operate in the senior care industry. Business is written on a direct basis. 
 
General and Professional Liability Insurance and Lawsuits
 
The senior care industry has experienced significant increases in both the number of personal injury/wrongful death claims and in the severity of awards based upon alleged negligence by skilled nursing facilities and their employees in providing care to residents. The Company has been, and continues to be, subject to claims and legal actions that arise in the ordinary course of business, including potential claims related to patient care and treatment. The defense of these lawsuits may result in significant legal costs, regardless of the outcome, and can result in large settlement amounts or damage awards. Additional insurance is purchased through third party providers that serve to supplement the coverage provided through our wholly owned captive insurance company.
 
There is certain additional litigation incidental to our business, none of which, based upon information available to date, would be material to our financial position, results of operations, or cash flows. In addition, the long–term care industry is continuously subject to scrutiny by governmental regulators, which could result in litigation or claims related to regulatory compliance matters.
 
Qui Tam Litigation
 
  United States of America, ex rel. Jennifer Cook and Sally Gaither v. Integrated Behavioral Health, Inc., NHC HealthCare/Moulton, LLC, et al. , Case No. 2:20 -CV- 00877 -AMM (N.D. Ala.)   This is a qui tam case originally filed under seal on June 22, 2020. The United States declined intervention on March 1, 2021. Thereafter, the Plaintiff filed an amended Complaint against Dr. Sanja Malhotra, Integrated Behavioral Health, Inc. and other entities Dr. Malhotra is alleged to own or in which he has a financial interest.  The Complaint also named multiple skilled nursing facilities as Defendants, including NHC Healthcare/Moulton, LLC, an affiliate of National HealthCare Corporation. The gravamen of the Complaint against the facilities is that Dr. Malhotra had nurse practitioners providing free services in the facilities in exchange for referrals to entities he owned or in which he had a financial interest in violation of the False Claims Act and Anti-Kickback Statute. NHC Healthcare/Moulton, LLC denies the allegations and is vigorously defending the claim. A motion to dismiss has been filed and is pending.
 
Governmental Regulations
 
Laws and regulations governing the Medicare, Medicaid and other federal healthcare programs are complex and subject to interpretation. Management believes that it is following all applicable laws and regulations in all material respects. However, compliance with such laws and regulations can be subject to future government review and interpretation as well as significant regulatory action including fines, penalties, and exclusions from the Medicare, Medicaid and other federal healthcare programs. There have been several enacted and proposed federal and state relief measures as a result of COVID- 19 which should provide support to us during this pandemic; however, the full benefit of any such programs would not be realized until these payments are fully implemented, government agencies issue applicable regulations, or guidance and such relief is provided.
 
 
 
 
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.