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
March 31
 
 
 
2023
 
 
2022
 
 
 
 
 
 
 
 
 
 
Revenues and grant income:
 
 
 
 
 
 
 
 
Net patient revenues
 
$
258,007
 
 
$
256,337
 
Other revenues
 
 
11,556
 
 
 
12,026
 
Government stimulus income
 
 
-
 
 
 
10,620
 
Net operating revenues and grant income
 
 
269,563
 
 
 
278,983
 
 
 
 
 
 
 
 
 
 
Cost and expenses:
 
 
 
 
 
 
 
 
Salaries, wages, and benefits
 
 
167,824
 
 
 
170,694
 
Other operating
 
 
71,489
 
 
 
74,085
 
Facility rent
 
 
10,092
 
 
 
10,065
 
Depreciation and amortization
 
 
10,048
 
 
 
9,757
 
Interest
 
 
98
 
 
 
165
 
Total costs and expenses
 
 
259,551
 
 
 
264,766
 
 
 
 
 
 
 
 
 
 
Income from operations
 
 
10,012
 
 
 
14,217
 
 
 
 
 
 
 
 
 
 
Other income:
 
 
 
 
 
 
 
 
Non–operating income
 
 
4,323
 
 
 
3,199
 
Unrealized gains on marketable equity securities
 
 
1,386
 
 
 
3,126
 
 
 
 
 
 
 
 
 
 
Income before income taxes
 
 
15,721
 
 
 
20,542
 
Income tax provision
 
 
( 4,436
)
 
 
( 5,193
)
Net income
 
 
11,285
 
 
 
15,349
 
Net loss/(income) attributable to noncontrolling interest
 
 
438
 
 
 
( 31
)
 
 
 
 
 
 
 
 
 
Net income attributable to National HealthCare Corporation
 
$
11,723
 
 
$
15,318
 
 
 
 
 
 
 
 
 
 
Earnings per share attributable to National HealthCare Corporation stockholders:
 
 
 
 
 
 
 
 
Basic
 
$
0.76
 
 
$
0.99
 
Diluted
 
$
0.76
 
 
$
0.99
 
 
 
 
 
 
 
 
 
 
Weighted average common shares outstanding:
 
 
 
 
 
Basic
 
 
15,337,423
 
 
 
15,416,836
 
Diluted
 
 
15,356,335
 
 
 
15,463,855
 
 
 
 
 
 
 
 
 
 
Dividends declared per common share
 
$
0.57
 
 
$
0.55
 
 
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
March 31
 
 
 
2023
 
 
2022
 
 
 
 
 
 
 
 
 
 
Net income
 
$
11,285
 
 
$
15,349
 
 
 
 
 
 
 
 
 
 
Other comprehensive income/(loss):
 
 
 
 
 
 
 
 
Unrealized gains/(losses) on investments in marketable debt securities
 
 
1,958
 
 
 
( 6,327
)
Reclassification adjustment for realized gains on sales of marketable debt securities
 
 
-
 
 
 
( 107
)
Income tax (expense)/benefit related to items of other comprehensive income
 
 
( 279
)
 
 
1,374
 
Other comprehensive income/(loss), net of tax
 
 
1,679
 
 
 
( 5,060
)
 
 
 
 
 
 
 
 
 
Net loss/(income) attributable to noncontrolling interest
 
 
438
 
 
 
( 31
)
 
 
 
 
 
 
 
 
 
Comprehensive income attributable to National HealthCare Corporation
 
$
13,402
 
 
$
10,258
 
 
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)
 
 
 
March 31,
2023
 
 
December 31,
2022
 
 
 
unaudited
 
 
 
 
 
Assets
 
 
 
 
 
 
 
 
Current Assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
46,144
 
 
$
58,667
 
Restricted cash and cash equivalents, current portion
 
 
27,485
 
 
 
15,121
 
Marketable equity securities
 
 
100,825
 
 
 
100,786
 
Marketable debt securities
 
 
17,822
 
 
 
23,136
 
Restricted marketable equity securities
 
 
23,385
 
 
 
22,358
 
Restricted marketable debt securities, current portion
 
 
3,950
 
 
 
16,244
 
Accounts receivable
 
 
103,134
 
 
 
99,986
 
Inventories
 
 
6,946
 
 
 
7,088
 
Prepaid expenses and other assets
 
 
8,212
 
 
 
10,546
 
Total current assets
 
 
337,903
 
 
 
353,932
 
 
 
 
 
 
 
 
 
 
Property and Equipment:
 
 
 
 
 
 
 
 
Property and equipment, at cost
 
 
1,087,834
 
 
 
1,081,219
 
Accumulated depreciation and amortization
 
 
( 584,710
)
 
 
( 574,687
)
Net property and equipment
 
 
503,124
 
 
 
506,532
 
 
 
 
 
 
 
 
 
 
Other Assets:
 
 
 
 
 
 
 
 
Restricted cash and cash equivalents, less current portion
 
 
1,047
 
 
 
1,077
 
Restricted marketable debt securities, less current portion
 
 
117,450
 
 
 
103,267
 
Deposits and other assets
 
 
13,103
 
 
 
12,728
 
Operating lease right-of-use assets
 
 
113,799
 
 
 
120,521
 
Goodwill
 
 
168,295
 
 
 
168,295
 
Intangible assets
 
 
7,038
 
 
 
7,038
 
Investments in unconsolidated companies
 
 
3,594
 
 
 
2,060
 
Total other assets
 
 
424,326
 
 
 
414,986
 
Total assets
 
$
1,265,353
 
 
$
1,275,450
 
 
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)
 
    March 31,
2023
    December 31,
2022
 
    unaudited
         
Liabilities and Stockholders ’ Equity
               
Current Liabilities:
               
Trade accounts payable
  $ 12,940     $ 16,958  
Finance lease obligations, current portion
    4,627       4,985  
Operating lease liabilities, current portion
    29,065       29,075  
Accrued payroll
    56,710       72,510  
Amounts due to third party payors
    16,679       16,631  
Accrued risk reserves, current portion
    31,435       31,365  
Other current liabilities
    23,021       17,615  
Dividends payable
    8,733       8,748  
Total current liabilities
    183,210       197,887  
                 
Finance lease obligations, less current portion
    -       860  
Operating lease liabilities, less current portion
    83,988       91,016  
Accrued risk reserves, less current portion
    74,191       71,104  
Refundable entrance fees
    6,036       6,207  
Deferred income taxes
    11,519       10,909  
Other noncurrent liabilities
    26,507       19,953  
Total liabilities
    385,451       397,936  
                 
Equity:
               
Common stock, $ .01 par value; 45,000,000 shares authorized; 15,320,443 and 15,357,746 shares, respectively, issued and outstanding
    153       153  
Capital in excess of par value
    225,148       226,991  
Retained earnings
    659,654       656,664  
Accumulated other comprehensive loss
    ( 7,853 )
    ( 9,532 )
Total National HealthCare Corporation stockholders’ equity
    877,102       874,276  
Noncontrolling interest
    2,800       3,238  
Total equity
    879,902       877,514  
Total liabilities and equity
  $ 1,265,353     $ 1,275,450  
 
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)   
 
 
 
Three Months Ended
March 31
 
 
 
2023
 
 
2022
 
Cash Flows From Operating Activities:
 
 
 
 
 
 
 
 
Net income
 
$
11,285
 
 
$
15,349
 
Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
 
 
 
 
 
Depreciation and amortization
 
 
10,048
 
 
 
9,757
 
Equity in earnings of unconsolidated investments
 
 
( 1,535
)
 
 
( 454
)
Unrealized gains on marketable equity securities
 
 
( 1,386
)
 
 
( 3,126
)
(Gains)/losses on sale of marketable securities
 
 
492
 
 
 
( 45
)
Deferred income taxes
 
 
331
 
 
 
2,600
 
Stock–based compensation
 
 
639
 
 
 
712
 
Changes in operating assets and liabilities:
 
 
 
 
 
 
 
 
Accounts receivable
 
 
( 3,148
)
 
 
( 5,624
)
Inventories
 
 
142
 
 
 
( 4
)
Prepaid expenses and other assets
 
 
1,957
 
 
 
( 4,385
)
Operating lease obligations
 
 
( 316
)
 
 
-
 
Trade accounts payable
 
 
( 4,018
)
 
 
3,354
 
Accrued payroll
 
 
( 15,800
)
 
 
( 32,821
)
Amounts due to third party payors
 
 
48
 
 
 
( 276
)
Accrued risk reserves
 
 
3,157
 
 
 
3,365
 
Provider relief funds
 
 
-
 
 
 
( 8,927
)
Contract liabilities
 
 
-
 
 
 
( 10,019
)
Other current liabilities
 
 
5,407
 
 
 
1,701
 
Other noncurrent liabilities
 
 
6,554
 
 
 
1,386
 
Net cash provided by/(used in) operating activities
 
 
13,857
 
 
 
( 27,457
)
Cash Flows From Investing Activities:
 
 
 
 
 
 
 
 
Purchases of property and equipment
 
 
( 6,640
)
 
 
( 8,962
)
Collections of notes receivable
 
 
2
 
 
 
224
 
Purchases of marketable securities
 
 
( 10,281
)
 
 
( 14,128
)
Proceeds from sale of marketable securities
 
 
15,492
 
 
 
16,946
 
Net cash used in investing activities
 
 
( 1,427
)
 
 
( 5,920
)
Cash Flows From Financing Activities:
 
 
 
 
 
 
 
 
Principal payments under finance lease obligations
 
 
( 1,218
)
 
 
( 1,147
)
Dividends paid to common stockholders
 
 
( 8,748
)
 
 
( 8,493
)
Noncontrolling interest contributions
 
 
-
 
 
 
250
 
Repurchase of common shares
 
 
( 2,482
)
 
 
( 146
)
Entrance fee refunds
 
 
( 171
)
 
 
( 914
)
Net cash used in financing activities
 
 
( 12,619
)
 
 
( 10,450
)
Net Decrease in Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents
 
 
( 189
)
 
 
( 43,827
)
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, Beginning of Period
 
 
74,865
 
 
 
119,743
 
Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents, End of Period
 
$
74,676
 
 
$
75,916
 
 
 
 
 
 
 
 
 
 
Balance Sheet Classifications:
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
46,144
 
 
$
56,993
 
Restricted cash and cash equivalents
 
 
28,532
 
 
 
18,923
 
Total Cash, Cash Equivalents, Restricted Cash, and Restricted Cash Equivalents
 
$
74,676
 
 
$
75,916
 
 
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)
 
For the three months ended March 31, 2023 :
 
    Common Stock
    Capital in
Excess of
    Retained
    Accumulated
Other
Comprehensive
    Non-
controlling
    Total
Stockholders’
 
    Shares
    Amount
    Par Value
    Earnings
    Income (Loss)
    Interest
    Equity
 
Balance at January 1, 2023
    15,357,746     $ 153     $ 226,991     $ 656,664     $ ( 9,532 )
  $ 3,238     $ 877,514  
Net income/(loss)
    –       –       –       11,723       –       ( 438 )     11,285  
Other comprehensive income
    –       –       –       –       1,679       –       1,679  
Stock–based compensation
    –       –       639       –       –       –       639  
Shares sold – options exercised
    7,046       –       –       –       –       –       –  
Repurchase of common shares
    ( 44,349 )
    –       ( 2,482 )
    –       –       –       ( 2,482 )
Dividends declared to common stockholders ($ 0.57 per share)
    –       –       –       ( 8,733 )
    –       –       ( 8,733 )
Balance at March 31, 2023
    15,320,443     $ 153     $ 225,148     $ 659,654     $ ( 7,853 )
  $ 2,800       879,902  
 
 
For the three months ended March 31, 2022:  
 
    Common Stock
    Capital in
Excess of
    Retained
    Accumulated
Other
Comprehensive
    Non-
controlling
    Total
Stockholders’
 
    Shares
    Amount
    Par Value
    Earnings
    Income (Loss)
    Interest
    Equity
 
Balance at January 1, 2022
    15,452,033     $ 154     $ 232,167     $ 669,078     $ 1,605     $ 5,456     $ 908,460  
Net income
    –       –       –       15,318       –       31       15,349  
Equity contributed by noncontrolling interest
    –       –       –       –       –       250       250  
Other comprehensive loss
    –       –       –       –       ( 5,060 )
    –       ( 5,060 )
Stock–based compensation
    –       –       712       –       –       –       712  
Shares sold – options exercised
    21,463       –       –       –       –       –       –  
Repurchase of common shares
    ( 2,165 )
    –       ( 146 )
    –       –       –       ( 146 )
Dividends declared to common stockholders ($ 0.55 per share)
    –       –       –       ( 8,509 )
    –       –       ( 8,509 )
Balance at March 31, 2022
    15,471,331     $ 154     $ 232,733     $ 675,887     $ ( 3,455 )
  $ 5,737       911,056  
 
T he 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
September 30, 2022
(unaudited)  
 
 
 
Note 1 – Description of Business
 
National HealthCare Corporation (“NHC” or the “Company”) is a leading provider of senior health care services. As of March 31, 2023, we operate or manage, through certain affiliates, 68 skilled nursing facilities with a total of 8,732 licensed beds, 23 assisted living facilities with 1,181 units, five independent living facilities, three behavioral health hospitals, 34  homecare agencies, and 30  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 8 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, 2022 consolidated financial statements and notes thereto which contain accounting policies and other disclosures required by U.S. GAAP. Our audited December 31, 2022 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, 2022  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.
 
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, hospice services, and behavioral health 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 explicit price concessions provided to third party payors. Explicit price concessions 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 $ 1,811,000  and $ 2,536,000 for the three months ended March 31, 2023 and 2022, respectively. As of March 31, 2023, and December 31, 2022, the Company has recorded allowance for doubtful accounts of $ 7,005,000 and $ 6,246,000 , 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
 
We 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 behavioral health hospitals, 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 7 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 $ 5,653,000 and $ 5,787,000 for the three months ended March 31, 2023 and 2022, 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.
 
The Company records right-of-use assets and liabilities 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 and are expensed on a straight-line basis over the lease term. We recognize lease components and non-lease components together and not as separate parts of a lease for real estate leases.
 
10
Table of Contents
 
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 the fair value of tangible and identifiable intangible assets acquired and liabilities assumed. 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 the 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 in our consolidated balance sheets. 
 
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 March 31, 2023, and December 31, 2022, we have recorded a future service obligation liability in the amount of $ 2,218,000 . 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.
 
Other noncurrent liabilities also include funds received related to the Employee Retention Credit ("ERC"), a refundable tax credit for businesses that sustained a partial suspension of operations limiting commerce due to COVID- 19 or had significant declines in gross receipts during 2020 and 2021.
 
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 unconsolidated companies” in the interim condensed consolidated balance sheets.
  
 
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 laws impacted healthcare providers in a variety of ways, but the largest legislation from a monetary relief perspective was 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 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 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 are used for healthcare-related expenses or lost revenue attributable to COVID- 19. The Company recorded $ 0 and $ 10,620,000 of government stimulus income from the Provider Relief Funds for the three months ended March 31, 2023 and 2022, respectively. The grant income was determined on a systematic 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”).
 
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 $ 4,883,000 and $ 5,538,000 in net patient revenues for these supplemental Medicaid payments for the three months ended March 31, 2023 and 2022, respectively.
  
 
Note 4 – Net Patient Revenues
 
The Company disaggregates revenue from contracts with customers by service type and by payor.
 
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 behavioral health hospitals, and ( 2 ) homecare and hospice services (in thousands) .
 
    Three Months Ended
March 31
 
    2023
    2022
 
Net patient revenues:
               
Inpatient services
  $ 226,169     $ 224,842  
Homecare and hospice
    31,838       31,495  
Total net patient revenues
  $ 258,007     $ 256,337  
 
13
Table of Contents
 
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
March 31
 
Source
  2023
    2022
 
Medicare
    36 %       37 %  
Managed Care
    11 %       10 %  
Medicaid
    27 %       28 %  
Private Pay and Other
    26 %       25 %  
Total
    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.  Although, there has been temporary relief from the three -day hospital stay through the COVID- 19 public health emergency, which is set to end on May 11, 2023. 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.
 
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.
 
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.
 
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.
 
14
Table of Contents
 
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 $ 16,679,000 and $ 16,631,000 as of March 31, 2023  and December 31, 2022, respectively, for various Medicare, Medicaid, and Managed Care claims reviews and current and prior year cost reports.
  
 
Note 5 – 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
March 31
 
    2023
    2022
 
Rental income
  $ 6,043     $ 5,982  
Management and accounting services fees
    4,097       4,304  
Insurance services
    1,048       1,247  
Other
    368       493  
Total other revenues
  $ 11,556     $ 12,026  
 
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 8 – Long Term Leases.
 
Management Fees from National Health Corporation
 
We manage five skilled nursing facilities owned by National Health Corporation (“National”). For the three months ended March 31, 2023 and 2022, we recognized management fees and interest on management fees of $ 1,190,000 and $ 981,000 , respectively, for these centers.
 
15
Table of Contents
 
Insurance Services
 
For workers’ compensation insurance services, the premium revenues reflected in the interim condensed consolidated statements of operations for the three months ended March 31, 2023 and 2022 were $ 736,000 and $ 728,000 , respectively. Associated losses and expenses including those for self-insurance are included 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 ended March 31, 2023 and 2022 were $ 312,000 and $ 519,000 , 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 6 – 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
March 31
 
    2023
    2022
 
Dividends and net realized gains and losses on sales of securities
  $ 1,233     $ 1,753  
Interest income
    1,555       992  
Equity in earnings of unconsolidated investments
    1,535       454  
Total non-operating income
  $ 4,323     $ 3,199  
  
 
Note 7 – 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 behavioral health hospitals; 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.
 
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.
 
16
Table of Contents
 
The following table sets forth the Company’s unaudited interim condensed consolidated statements of operations by business segment (in thousands ):
 
    Three Months Ended March 31, 2023
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues and grant income:
                               
Net patient revenues
  $ 226,169     $ 31,838     $ -     $ 258,007  
Other revenues
    271       -       11,285       11,556  
Net operating revenues and grant income
    226,440       31,838       11,285       269,563  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    138,939       20,244       8,641       167,824  
Other operating
    62,264       5,499       3,726       71,489  
Rent
    8,168       558       1,366       10,092  
Depreciation and amortization
    9,117       185       746       10,048  
Interest
    98       -       -       98  
Total costs and expenses
    218,586       26,486       14,479       259,551  
                                 
Income/(loss) from operations
    7,854       5,352       ( 3,194 )
    10,012  
Non-operating income
    -       -       4,323       4,323  
Unrealized gains on marketable equity securities
    -       -       1,386       1,386  
                                 
Income before income taxes
  $ 7,854     $ 5,352     $ 2,515     $ 15,721  
 
 
    Three Months Ended March 31, 2022
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
Revenues:
                               
Net patient revenues
  $ 224,842     $ 31,495     $ -     $ 256,337  
Other revenues
    114       -       11,912       12,026  
Government stimulus income
    10,620       -       -       10,620  
Net operating revenues and grant income
    235,576       31,495       11,912       278,983  
                                 
Costs and expenses:
                               
Salaries, wages, and benefits
    142,185       19,401       9,108       170,694  
Other operating
    64,383       7,095       2,607       74,085  
Rent
    8,347       592       1,126       10,065  
Depreciation and amortization
    8,838       113       806       9,757  
Interest
    165       -       -       165  
Total costs and expenses
    223,918       27,201       13,647       264,766  
                                 
Income/(loss) from operations
    11,658       4,294       ( 1,735 )
    14,217  
Non-operating income
    -       -       3,199       3,199  
Unrealized gains on marketable equity securities
    -       -       3,126       3,126  
                                 
Income before income taxes
  $ 11,658     $ 4,294     $ 4,590     $ 20,542  
 
17
Table of Contents
  
 
Note 8 – Long-Term Leases
 
Operating Leases
 
At March 31, 2023, we lease from NHI the real property of 28 skilled nursing facilities, five assisted living centers and three independent living centers under one lease agreement. As part of the lease agreement, we sublease four Florida skilled nursing facilities to a third -party operator. The lease includes base rent plus a percentage rent. The annual base rent is $ 34,075,000 in 2023, $ 32,625,000 in 2024, $ 32,225,000 in 2025, and $ 31,975,000 in 2026 with the lease term expiring in 2026. The percentage rent is based on a quarterly calculation of revenue increases and is payable on a quarterly basis. Total facility rent expense to NHI was $ 9,295,000 and $ 9,252,000 for the three months ended March 31, 2023 and 2022, respectively.
 
Finance Leases
 
At March 31, 2023, 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 with the original lease expiring in 2024. 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 March 31, 2023 ( in thousands ):
 
    Finance
Leases
    Operating
Leases
 
2024
  $ 4,767     $ 35,514  
2025
    -       33,855  
2026
    -       33,104  
2027
    -       24,499  
2028
    -       133  
Thereafter
    -       -  
Total minimum lease payments
    4,767       127,105  
Less: amounts representing interest
    ( 140 )
    ( 14,052 )
Present value of future minimum lease payments
    4,627       113,053  
Less: current portion
    ( 4,627 )
    ( 29,065 )
Noncurrent lease liabilities
  $ -     $ 83,988  
 
18
Table of Contents
  
 
Note 9 – 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
March 31
 
    2023
    2022
 
Basic:
               
Weighted average common shares outstanding
    15,337,423       15,416,836  
Net income attributable to National HealthCare Corporation
  $ 11,723     $ 15,318  
Earnings per common share, basic
  $ 0.76     $ 0.99  
                 
Diluted:
               
Weighted average common shares outstanding
    15,337,423       15,416,836  
Effects of dilutive instruments
    18,912       47,019  
Weighted average common shares outstanding
    15,356,335       15,463,855  
                 
Net income attributable to National HealthCare Corporation
  $ 11,723     $ 15,318  
Earnings per common share, diluted
  $ 0.76     $ 0.99  
 
In the above table, options to purchase 0  and 5,783  shares of our common stock have been excluded for the three months ended March 31, 2023  and 2022, respectively, due to their anti-dilutive impact.
  
 
Note 10 – 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 below amortized cost 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 11 for a description of the Company's methodology for determining the fair value of marketable securities.
 
Marketable securities consist of the following (in thousands) :
 
    March 31, 2023
    December 31, 2022
 
    Amortized
Cost
    Fair
Value
    Amortized
Cost
    Fair
Value
 
Investments available for sale:
                               
Marketable equity securities
  $ 30,176     $ 100,825     $ 30,176     $ 100,786  
Corporate debt securities
    10,836       10,539       14,317       13,885  
Asset-backed securities
    500       499       500       494  
U.S. Treasury securities
    6,936       6,784       9,009       8,757  
Restricted investments available for sale:
                               
Marketable equity securities
    24,006       23,385       24,326       22,358  
Corporate debt securities
    53,670       50,880       54,412       51,009  
Asset-based securities
    23,790       21,849       24,605       22,437  
U.S. Treasury securities
    47,745       43,895       45,989       41,294  
State and municipal securities
    4,844       4,776       4,877       4,771  
    $ 202,503     $ 263,432     $ 208,211       265,791  
 
19
Table of Contents
 
Included in the marketable equity securities are the following (in thousands, except share amounts):
 
    March 31, 2023
    December 31, 2022
 
    Shares
    Cost
    Fair
Value
    Shares
    Cost
    Fair
Value
 
NHI Common Stock
    1,630,642     $ 24,734     $ 84,109       1,630,642     $ 24,734     $ 85,152  
 
The amortized cost and estimated fair value of debt securities classified as available for sale, by contractual maturity, are as follows (in thousands) :
 
    March 31, 2023
    December 31, 2022
 
    Cost
    Fair
Value
    Cost
    Fair
Value
 
Maturities:
                               
Within 1 year
  $ 28,078     $ 27,485     $ 33,662     $ 33,037  
1 to 5 years
    82,037       77,903       81,500       76,394  
6 to 10 years
    37,607       33,231       38,547       33,216  
Over 10 years
    599       603       -       -  
    $ 148,321     $ 139,222     $ 153,709     $ 142,647  
 
Gross unrealized gains related to marketable equity securities are $ 72,266,000 and $ 71,869,000 as of March 31, 2023 and December 31, 2022, respectively. Gross unrealized losses related to marketable equity securities are $ 2,238,000 and $ 3,227,000 as of March 31, 2023 and December 31, 2022, respectively. For the three months ended March 31, 2023 and 2022, the Company recognized net unrealized gains of $ 1,386,000 and $ 3,126,000 , 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 $ 80,000 and $ 9,000 as of March 31, 2023 and December 31, 2022, respectively. Gross unrealized losses related to available for sale marketable debt securities are $ 9,179,000 and $ 11,071,000 as of March 31, 2023 and December 31, 2022, respectively.
 
The Company’s unrealized losses in our available for sale marketable debt securities were determined to be non-credit related. The Company has not recognized any credit related impairments for the three months ended  March 31, 2023 and 2022.
 
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 securities during the three months ended March 31, 2023 and 2022 were $ 15,492,000 and $ 16,946,000 , respectively. Investment losses of $ 492,000 and investment gains of $ 45,000 were realized on these sales during the three months ended March 31, 2023 and 2022, respectively.
  
 
Note 11 – 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.
 
20
Table of Contents
 
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 March 31, 2023 and December 31, 2022 for assets and liabilities measured at fair value on a recurring basis (in thousands) :
 
    Fair Value Measurements Using
 
March 31, 2023
  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
  $ 46,144     $ 46,144     $ –     $ –  
Restricted cash and cash equivalents
    28,532       28,532       –       –  
Marketable equity securities
    124,210       124,210       –       –  
Corporate debt securities
    61,419       43,132       18,287       –  
Asset–backed securities
    22,348       –       22,348       –  
U.S. Treasury securities
    50,679       50,679       –       –  
State and municipal securities
    4,776       1,340       3,436       –  
Total financial assets
  $ 338,108     $ 294,037     $ 44,071     $ –  
 
 
    Fair Value Measurements Using
 
December 31, 2022
  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
  $ 58,667     $ 58,667     $ –     $ –  
Restricted cash and cash equivalents
    16,198       16,198       –       –  
Marketable equity securities
    123,144       123,144       –       –  
Corporate debt securities
    64,894       48,525       16,369       –  
Asset–backed securities
    22,931       –       22,931       –  
U.S. Treasury securities
    50,051       50,051       –       –  
State and municipal securities
    4,771       1,337       3,434       –  
Total financial assets
  $ 340,656     $ 297,922     $ 42,734     $ –  
  
 
Note 12 – Goodwill and Other Intangible Assets
 
At March 31, 2023, the Company reviewed the carrying value of goodwill for impairment indicators. As a result of the review, there were no impairment indicators regarding the Company’s goodwill that required a quantitative test to be performed. However, our accounting estimates could materially change from period to period due to changing market factors. 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.
 
At March 31, 2023, the following table represents the activity related to our goodwill by segment ( in thousands ):
 
    Inpatient
Services
    Homecare
and Hospice
    All Other
    Total
 
January 1, 2023
  $ 3,741     $ 164,554     $ –     $ 168,295  
Additions
    –       –       –       –  
March 31, 2023
  $ 3,741     $ 164,554     $ –     $ 168,295  
 
We also have recorded indefinite-lived intangible assets that consist of trade names ($ 4,340,000 ) and certificates of need and licenses ($ 2,698,000 ).
 
21
Table of Contents
  
 
Note 13 - Stock Repurchase Program
 
During the three months ended March 31, 2023, the Company repurchased 44,349 shares of its common stock for a total cost of $ 2,482,000 . During the three months ended March 31, 2022, the Company repurchased 2,165 shares of its common stock for a total cost of $ 146,000 . The shares were funded from cash on hand and were cancelled and returned to the status of authorized but unissued. 
  
 
Note 14 – 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 $ 639,000 and $ 712,000 for the three months ended March 31, 2023 and 2022, respectively. Stock–based compensation is included in “Salaries, wages and benefits” in the interim condensed consolidated statements of operations.
 
At March 31, 2023, the Company had $ 5,347,000 of unrecognized compensation cost related to unvested stock–based compensation awards. This unrecognized compensation cost will be amortized over an approximate three -year period.
 
Stock Options
 
The following table summarizes the significant assumptions used to value the options granted for the three months ended March 31, 2023 and for the year ended December 31, 2022.
 
    March 31,
2023
    December 31,
2022
 
Risk–free interest rate
    4.71 %  
    1.83 %  
Expected volatility
    30.27 %  
    31.40 %  
Expected life, in years
    2.9       2.9  
Expected dividend yield
    4.43 %  
    3.57 %  
 
The following table summarizes our outstanding stock options for the three months ended March 31, 2023 and for the year ended December 31, 2022.
 
    Number of
Shares
    Weighted
Average
Exercise Price
    Aggregate
Intrinsic
Value
 
Options outstanding at January 1, 2022
    374,926     $ 72.95     $ –  
Options granted
    302,266       64.72       –  
Options exercised
    ( 32,597 )
    64.49       –  
Options cancelled
    ( 199,451 )
    75.98       –  
Options outstanding at December 31, 2022
    445,144       66.62       –  
Options granted
    246,436       54.15       –  
Options outstanding at March 31, 2023
    691,580     $ 62.18     $ 979,843  
                         
Options exercisable at March 31, 2023
    157,901     $ 69.78     $ –  
 
 
Options
Outstanding
March 31, 2023
    Exercise Prices
  Weighted Average
Exercise Price
    Weighted Average
Remaining
Contractual
Life in Years
 
603,185     53.94 - 69.19     60.34       4.0  
88,395     71.64 - 77.92     74.72       2.1  
691,580               62.18       3.7  
 
22
Table of Contents
  
 
Note 15 – Income Taxes
 
The Company's income tax provision as a percentage of our income before income taxes was 28.2 % and 25.3 % for the three months ended March 31, 2023 and 2022, 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 ended March 31, 2023 and 2022, the accrual of state income tax was the most significant reconciling item.
 
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 2019 (with certain state exceptions).
  
 
Note 16 – 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 $ 105,626,000 and $ 102,469,000 at March 31, 2023 and December 31, 2022, 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.
 
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.
 
23
Table of Contents
 
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 Plaintiffs filed an amended Complaint against Dr. Sanja Malhotra, Integrated Behavioral Health, Inc. and other entities that Dr. Malhotra was alleged to own or in which he allegedly had 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 Complaint alleged that nurse practitioners affiliated with Dr. Malhotra provided free services to the facilities in exchange for referrals to entities owned by or in which Dr. Malhotra had a financial interest in violation of the False Claims Act and Anti-Kickback Statute. NHC Healthcare/Moulton, LLC denied the allegations and filed a motion to dismiss on November 4, 2021. On January 28, 2022, the district court stayed this matter and administratively terminated the motion to dismiss pending the U.S. Supreme Court's review of a petition for certiorari filed in an unrelated matter but involving one of the legal arguments raised in the motion to dismiss. Thereafter, the U.S. Supreme Court denied the petition for certiorari in the unrelated matter. As a result, NHC Healthcare/Moulton, LLC renewed its motion to dismiss. The District Court granted NHC Healthcare/Moulton’s Motion to Dismiss, along with other pending Motions to Dismiss, and entered an Order of Dismissal on March 23, 2023 and an Amended Order of Dismissal on April 4, 2023, which dismissed the case in its entirety with prejudice with respect to the claims asserted by the Plaintiffs. The Plaintiffs filed a Notice of Appeal on April 20, 2023 to appeal the dismissal to the 11th Circuit Court of Appeals.
 
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.
  
 
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.