XML 36 R12.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Note 2 - Acquisition of White Oak Senior Living | 12 Months Ended
--- | ---
Dec. 31, 2024
Notes to Financial Statements |
Business Combination Disclosure [Text Block] | Note 2 – Acquisition of White Oak Senior Living On August 1, 2024, the Company purchased certain assets and assumed certain liabilities of the White Oak Senior Living (“White Oak”) portfolio for a purchase price of $221,400,000, subject to the adjustments set forth in the agreement. The White Oak portfolio consists of 22 healthcare operations, which includes 15 skilled nursing facilities, two assisted living facilities, four independent living facilities, and a long-term care pharmacy. The operations have 1,928 licensed skilled nursing beds, 48 assisted living units, and 302 independent living units in the states of South Carolina and North Carolina (2,278 total beds/units). The acquisition represents both an expansion of NHC’s operations into a new state (North Carolina) and a strategic advancement of its growth in its existing operational footprint. The Company utilized widely accepted income-based, market-based, and cost-based valuation approaches to perform the purchase price allocation. The Company has performed a valuation analysis of the fair market value of White Oak’s assets acquired and liabilities assumed. The following table summarizes the allocation of the purchase price as of the transaction’s closing date (in thousands):
|  | Amount |
Cash and cash equivalents |  | $ | 9 |
Inventories |  |  | 1,054 |
Prepaid expenses and other assets |  |  | 137 |
Property and equipment |  |  | 205,345 |
Operating lease right-of-use assets |  |  | 11,380 |
Intangible assets |  |  | 12,826 |
Total assets acquired |  |  | 230,751 |
Operating lease liabilities, current portion |  |  | 424 |
Accrued payroll |  |  | 3,559 |
Other current liabilities |  |  | 1,085 |
Operating lease liabilities, less current portion |  |  | 10,956 |
Other noncurrent liabilities |  |  | 1,005 |
Total liabilities assumed |  |  | 17,029 |
Net identifiable assets acquired |  |  | 213,722 |
Goodwill |  |  | 2,183 |
Total estimated fair value of the acquisition |  | $ | 215,905 |
The indefinite-lived intangible assets acquired include the trade name of White Oak and the skilled nursing certificates of need and licenses. The goodwill is recorded in the inpatient services segment and is attributed to the workforce acquired and reputation of the business as part of the transaction. We expect the goodwill to be deductible for income tax purposes. For the year ended December 31, 2024, White Oak contributed net operating revenues of $96,065,000 and income before income taxes of $4,974,000 that are included in the Company’s statements of operations. The Company recognized $3,266,000 in acquisition-related expenses for the year ended December 31, 2024 in connection with the White Oak acquisition. These costs related to legal and other professional fees, which were included as a component of other operating expenses in the consolidated statements of operations. The following table contains unaudited pro forma consolidated statements of operations information for the years ended December 31, 2024, 2023, and 2022, assuming the White oak acquisition closed on January 1, 2022 (in thousands).
|  | Year Ended December 31, |
|  | 2024 |  |  | 2023 |  |  | 2022 |
Net operating revenues and grant income |  | $ | 1,434,768 |  |  | $ | 1,342,207 |  |  | $ | 1,273,974 |
Income before income taxes |  |  | 140,779 |  |  |  | 86,698 |  |  |  | 22,213 |
Net income attributable to NHC |  | $ | 105,321 |  |  | $ | 63,778 |  |  | $ | 16,264 |

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5 -Subparagraph (b) -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-5 Reference 2: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -Name Accounting Standards Codification -Publisher FASB -URI https://asc.fasb.org/805/tableOfContent + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_DisclosureTextBlockAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration