Delaware
|
31-0791746
|
(State or other jurisdiction of incorporation or
organization)
|
(IRS Employer Identification No.)
|
255 E. Fifth Street, Suite 2600, Cincinnati, Ohio
|
45202
|
(Address of principal executive offices)
|
(Zip code)
|
(513) 762-6500
(Registrant’s telephone number, including area code)
|
Yes
|
x
|
No
|
o
|
Yes
|
x
|
No
|
o
|
Large accelerated
filer
|
x
|
Accelerated
filer
|
o
|
Non-accelerated
filer
|
o
|
Smaller reporting
company
|
o
|
Yes
|
o
|
No
|
x
|
Class
|
Amount
|
Date
|
Capital Stock $1 Par Value
|
18,656,125 Shares
|
June 30, 2013
|
Page No.
|
|
3
|
|
4
|
|
5
|
|
6
|
|
18
|
|
35
|
|
35
|
|
35
|
|
35
|
|
36
|
|
36
|
|
36
|
|
36
|
|
36
|
|
EX – 31.1
|
|
EX – 31.2
|
|
EX – 31.3
|
|
EX – 32.1
|
|
EX – 32.2
|
|
EX – 32.3
|
|
EX – 101.INS
|
|
EX – 101.SCH
|
|
EX – 101.CAL
|
|
EX – 101.DEF
|
|
EX – 101.LAB
|
|
EX – 101.PRE
|
PART I. FINANCIAL INFORMATION
|
||||||||
Item 1. Financial Statements
|
||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
UNAUDITED CONSOLIDATED BALANCE SHEET
|
||||||||
(in thousands, except share and per share data)
|
||||||||
June 30,
|
December 31,
|
|||||||
2013
|
2012
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 113,047 | $ | 69,531 | ||||
Accounts receivable less allowances of $12,221 (2012 - $10,892)
|
76,356 | 93,333 | ||||||
Inventories
|
6,156 | 7,058 | ||||||
Current deferred income taxes
|
19,322 | 13,659 | ||||||
Prepaid income taxes
|
4,911 | 2,643 | ||||||
Prepaid expenses
|
13,518 | 11,447 | ||||||
Total current assets
|
233,310 | 197,671 | ||||||
Investments of deferred compensation plans
|
40,583 | 36,089 | ||||||
Properties and equipment, at cost, less accumulated depreciation of $174,602 (2012 - $164,607)
|
90,229 | 91,934 | ||||||
Identifiable intangible assets less accumulated amortization of $31,212 (2012 - $30,414)
|
57,348 | 57,177 | ||||||
Goodwill
|
466,271 | 465,832 | ||||||
Other assets
|
11,137 | 10,923 | ||||||
Total Assets
|
$ | 898,878 | $ | 859,626 | ||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 35,921 | $ | 48,472 | ||||
Current portion of long-term debt
|
179,154 | - | ||||||
Income taxes
|
4,561 | 4,938 | ||||||
Accrued insurance
|
42,616 | 40,654 | ||||||
Accrued compensation
|
42,156 | 45,457 | ||||||
Other current liabilities
|
33,840 | 17,301 | ||||||
Total current liabilities
|
338,248 | 156,822 | ||||||
Deferred income taxes
|
27,981 | 27,662 | ||||||
Long-term debt
|
- | 174,890 | ||||||
Deferred compensation liabilities
|
39,660 | 35,599 | ||||||
Other liabilities
|
11,702 | 11,362 | ||||||
Total Liabilities
|
417,591 | 406,335 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 32,074,611 shares (2012 - 31,589,366 shares)
|
32,075 | 31,589 | ||||||
Paid-in capital
|
466,980 | 437,364 | ||||||
Retained earnings
|
653,146 | 623,035 | ||||||
Treasury stock - 13,515,437 shares (2012 - 13,057,270)
|
(673,008 | ) | (640,732 | ) | ||||
Deferred compensation payable in Company stock
|
2,094 | 2,035 | ||||||
Total Stockholders' Equity
|
481,287 | 453,291 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 898,878 | $ | 859,626 | ||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Service revenues and sales
|
$ | 357,198 | $ | 354,170 | $ | 723,839 | $ | 707,113 | ||||||||
Cost of services provided and goods sold (excluding depreciation)
|
255,359 | 257,368 | 519,666 | 514,813 | ||||||||||||
Selling, general and administrative expenses
|
53,107 | 49,770 | 108,667 | 102,937 | ||||||||||||
Depreciation
|
6,899 | 6,380 | 13,694 | 12,621 | ||||||||||||
Amortization
|
1,181 | 1,127 | 2,308 | 2,240 | ||||||||||||
Other operating expenses
|
14,760 | - | 14,760 | - | ||||||||||||
Total costs and expenses
|
331,306 | 314,645 | 659,095 | 632,611 | ||||||||||||
Income from operations
|
25,892 | 39,525 | 64,744 | 74,502 | ||||||||||||
Interest expense
|
(3,697 | ) | (3,672 | ) | (7,791 | ) | (7,289 | ) | ||||||||
Other income - net
|
1,696 | (970 | ) | 3,402 | 1,125 | |||||||||||
Income before income taxes
|
23,891 | 34,883 | 60,355 | 68,338 | ||||||||||||
Income taxes
|
(9,283 | ) | (13,609 | ) | (23,469 | ) | (26,619 | ) | ||||||||
Net income
|
$ | 14,608 | $ | 21,274 | $ | 36,886 | $ | 41,719 | ||||||||
Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 0.79 | $ | 1.12 | $ | 1.99 | $ | 2.20 | ||||||||
Average number of shares outstanding
|
18,606 | 18,998 | 18,564 | 18,976 | ||||||||||||
Diluted Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 0.77 | $ | 1.10 | $ | 1.94 | $ | 2.16 | ||||||||
Average number of shares outstanding
|
18,966 | 19,369 | 18,980 | 19,357 | ||||||||||||
Cash Dividends Per Share
|
$ | 0.18 | $ | 0.16 | $ | 0.36 | $ | 0.32 | ||||||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
(in thousands)
|
||||||||
Six Months Ended
|
||||||||
June 30,
|
||||||||
2013
|
2012
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 36,886 | $ | 41,719 | ||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
16,002 | 14,861 | ||||||
Deferred income taxes
|
(5,375 | ) | (4,895 | ) | ||||
Provision for uncollectible accounts receivable
|
5,432 | 4,730 | ||||||
Amortization of discount on convertible notes
|
4,264 | 3,985 | ||||||
Stock option expense
|
3,103 | 4,312 | ||||||
Noncash long-term incentive compensation
|
1,106 | - | ||||||
Changes in operating assets and liabilities, excluding
|
||||||||
amounts acquired in business combinations:
|
||||||||
Decrease/(increase) in accounts receivable
|
11,745 | (8,543 | ) | |||||
Decrease in inventories
|
902 | 522 | ||||||
Decrease/(increase) in prepaid expenses
|
(2,017 | ) | 672 | |||||
Increase/(decrease) in accounts payable and other current liabilities
|
14,721 | (3,593 | ) | |||||
Decrease in income taxes
|
(409 | ) | (1,029 | ) | ||||
Increase in other assets
|
(4,914 | ) | (2,283 | ) | ||||
Increase in other liabilities
|
4,401 | 4,493 | ||||||
Excess tax benefit on share-based compensation
|
(2,478 | ) | (1,069 | ) | ||||
Other sources
|
1,297 | 773 | ||||||
Net cash provided by operating activities
|
84,666 | 54,655 | ||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(12,200 | ) | (18,474 | ) | ||||
Business combinations, net of cash acquired
|
(1,501 | ) | (1,500 | ) | ||||
Other sources
|
101 | 357 | ||||||
Net cash used by investing activities
|
(13,600 | ) | (19,617 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Purchases of treasury stock
|
(18,448 | ) | (11,138 | ) | ||||
Dividends paid
|
(6,775 | ) | (6,160 | ) | ||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(4,269 | ) | (1,645 | ) | ||||
Proceeds from exercise of stock options
|
12,558 | 3,670 | ||||||
Excess tax benefit on share-based compensation
|
2,478 | 1,069 | ||||||
Increase/(decrease) in cash overdrafts payable
|
(11,608 | ) | 985 | |||||
Debt issuance costs
|
(1,104 | ) | - | |||||
Other sources/(uses)
|
(382 | ) | 66 | |||||
Net cash used by financing activities
|
(27,550 | ) | (13,153 | ) | ||||
Increase in Cash and Cash Equivalents
|
43,516 | 21,885 | ||||||
Cash and cash equivalents at beginning of year
|
69,531 | 38,081 | ||||||
Cash and cash equivalents at end of period
|
$ | 113,047 | $ | 59,966 | ||||
See accompanying notes to unaudited consolidated financial statements.
|
June 30, | ||||||||
2013
|
2012
|
|||||||
Beginning balance January 1,
|
$ | 1,261 | $ | 2,965 | ||||
2013 measurement period
|
(18 | ) | - | |||||
2012 measurement period
|
- | (2,577 | ) | |||||
Ending balance June 30,
|
$ | 1,243 | $ | 388 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||
2013
|
2012
|
2013
|
2012
|
|||||||
$ | 1,955 | $ | 1,789 | $ | 3,884 | $ | 4,038 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Service Revenues and Sales
|
|
|
||||||||||||||
VITAS
|
$ | 263,568 | $ | 265,213 | $ | 534,895 | $ | 526,060 | ||||||||
Roto-Rooter
|
93,630 | 88,957 | 188,944 | 181,053 | ||||||||||||
Total
|
$ | 357,198 | $ | 354,170 | $ | 723,839 | $ | 707,113 | ||||||||
After-tax Earnings
|
||||||||||||||||
VITAS
|
$ | 20,485 | $ | 20,433 | $ | 40,628 | $ | 40,060 | ||||||||
Roto-Rooter
|
1,414 | 8,074 | 11,038 | 15,569 | ||||||||||||
Total
|
21,899 | 28,507 | 51,666 | 55,629 | ||||||||||||
Corporate
|
(7,291 | ) | (7,233 | ) | (14,780 | ) | (13,910 | ) | ||||||||
Net income
|
$ | 14,608 | $ | 21,274 | $ | 36,886 | $ | 41,719 |
Net Income
|
|||||||||||
For the Three Months Ended June 30,
|
Income
|
Shares
|
Earnings per
Share
|
||||||||
2013
|
|||||||||||
Earnings
|
$
|
14,608
|
18,606
|
$
|
0.79
|
||||||
Dilutive stock options
|
-
|
267
|
|||||||||
Nonvested stock awards
|
-
|
93
|
|||||||||
Diluted earnings
|
$
|
14,608
|
18,966
|
$
|
0.77
|
||||||
2012
|
|||||||||||
Earnings
|
$
|
21,274
|
18,998
|
$
|
1.12
|
||||||
Dilutive stock options
|
-
|
288
|
|||||||||
Nonvested stock awards
|
-
|
83
|
|||||||||
Diluted earnings
|
$
|
21,274
|
19,369
|
$
|
1.10
|
Net Income
|
|||||||||||
For the Six Months Ended June 30,
|
Income
|
Shares
|
Earnings per
Share
|
||||||||
2013
|
|||||||||||
Earnings
|
$
|
36,886
|
18,564
|
$
|
1.99
|
||||||
Dilutive stock options
|
-
|
316
|
|||||||||
Nonvested stock awards
|
-
|
100
|
|||||||||
Diluted earnings
|
$
|
36,886
|
18,980
|
$
|
1.94
|
||||||
2012
|
|||||||||||
Earnings
|
$
|
41,719
|
18,976
|
$
|
2.20
|
||||||
Dilutive stock options
|
-
|
294
|
|||||||||
Nonvested stock awards
|
-
|
87
|
|||||||||
Diluted earnings
|
$
|
41,719
|
19,357
|
$
|
2.16
|
Shares
|
Total Treasury
|
Shares Due
|
Incremental
|
|||||||||||||||||||
Underlying 1.875%
|
Method
|
to the Company
|
Shares Issued/
|
|||||||||||||||||||
Share
|
Convertible
|
Warrant
|
Incremental
|
under Notes
|
(Received) by the Company
|
|||||||||||||||||
Price
|
Notes
|
Shares
|
Shares (a)
|
Hedges
|
upon Conversion (b)
|
|||||||||||||||||
$ | 80.73 | 56,988 | - | 56,988 | (60,964 | ) | (3,976 | ) | ||||||||||||||
$ | 90.73 | 312,231 | - | 312,231 | (334,015 | ) | (21,784 | ) | ||||||||||||||
$ | 100.73 | 516,795 | - | 516,795 | (552,852 | ) | (36,057 | ) | ||||||||||||||
$ | 110.73 | 684,411 | 121,267 | 805,678 | (732,163 | ) | 73,515 | |||||||||||||||
$ | 120.73 | 824,260 | 321,473 | 1,145,733 | (881,769 | ) | 263,964 | |||||||||||||||
$ | 130.73 | 942,714 | 491,051 | 1,433,765 | (1,008,487 | ) | 425,278 |
a)
|
Represents the number of incremental shares that must be included in the calculation of fully diluted shares under U.S. GAAP.
|
b)
|
Represents the number of incremental shares to be issued by the Company upon conversion of the 1.875% Convertible Notes, assuming concurrent settlement of the note hedges and warrants.
|
Description
|
Requirement
|
|
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)
|
< 3.50 to 1.00
|
|
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated Fixed Charges)
|
> 1.50 to 1.00
|
|
Annual Operating Lease Commitment
|
< $30.0 million
|
June 30, 2013
|
December 31, 2012
|
|||||||
Principal amount of convertible debentures
|
$ | 186,956 | $ | 186,956 | ||||
Unamortized debt discount
|
(7,802 | ) | (12,066 | ) | ||||
Carrying amount of convertible debentures
|
$ | 179,154 | $ | 174,890 | ||||
Additional paid in capital (net of tax)
|
$ | 31,310 | $ | 31,310 |
Three months ended June 30, | Six months ended June 30, | ||||||||||||||
2013
|
2012
|
2013
|
2012
|
||||||||||||
Cash interest expense
|
$ | 1,230 | $ | 1,350 | $ | 2,430 | $ | 2,683 | |||||||
Non-cash amortization of debt discount
|
2,150 | 2,009 | 4,264 | 3,985 | |||||||||||
Amortization and write-off of debt costs
|
317 | 313 | 1,097 | 621 | |||||||||||
Total interest expense
|
$ | 3,697 | $ | 3,672 | $ | 7,791 | $ | 7,289 |
Three months ended June 30, |
Six months ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Market value gains/(losses) on assets held in
|
||||||||||||||||
deferred compensation trust
|
$ | 1,063 | $ | (948 | ) | $ | 2,535 | $ | 1,185 | |||||||
Loss on disposal of property and equipment
|
(1 | ) | (67 | ) | (79 | ) | (148 | ) | ||||||||
Interest income
|
670 | 59 | 973 | 110 | ||||||||||||
Other - net
|
(36 | ) | (14 | ) | (27 | ) | (22 | ) | ||||||||
Total other income/(expense) - net
|
$ | 1,696 | $ | (970 | ) | $ | 3,402 | $ | 1,125 |
Three months ended June 30, | Six months ended June 30, | |||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Revenues
|
$ | 8,154 | $ | 6,809 | $ | 16,364 | $ | 13,491 | ||||||||
Pretax profits
|
4,513 | 3,732 | 8,771 | 6,813 |
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||
2013
|
2012
|
2013
|
2012
|
|||||||
$ | 3,402 | $ | 1,162 | $ | 7,698 | $ | 5,854 |
Fair Value Measure
|
||||||||||||||||
Carrying Value
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
|||||||||||||
Mutual fund investments of deferred
|
||||||||||||||||
compensation plans held in trust
|
$ | 40,583 | $ | 40,583 | $ | - | $ | - | ||||||||
Long-term debt
|
179,154 | 199,041 | - | - |
Fair Value Measure
|
||||||||||||||||
Carrying Value
|
Quoted Prices in
Active Markets for
Identical Assets
(Level 1)
|
Significant Other
Observable Inputs
(Level 2)
|
Significant
Unobservable
Inputs (Level 3)
|
|||||||||||||
Mutual fund investments of deferred
|
||||||||||||||||
compensation plans held in trust
|
$ | 36,089 | $ | 36,089 | $ | - | $ | - | ||||||||
Long-term debt
|
174,890 | 197,874 | - | - |
Three months ended June 30, |
Six months ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Shares repurchased
|
280,701 | 199,900 | 280,701 | 199,900 | ||||||||||||
Weighted average price per share
|
$ | 65.72 | $ | 55.72 | $ | 65.72 | $ | 55.72 |
June 30, 2013
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 113,927 | $ | (9,574 | ) | $ | 8,694 | $ | - | $ | 113,047 | |||||||||
Accounts receivable, including intercompany
|
1,005 | 466,915 | 1,076 | (392,640 | ) | 76,356 | ||||||||||||||
Inventories
|
- | 5,553 | 603 | - | 6,156 | |||||||||||||||
Current deferred income taxes
|
- | 21,462 | 267 | (2,407 | ) | 19,322 | ||||||||||||||
Prepaid income taxes
|
6,494 | 327 | - | (1,910 | ) | 4,911 | ||||||||||||||
Prepaid expenses
|
1,652 | 11,676 | 190 | - | 13,518 | |||||||||||||||
Total current assets
|
123,078 | 496,359 | 10,830 | (396,957 | ) | 233,310 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 40,583 | - | 40,583 | |||||||||||||||
Properties and equipment, at cost less accumulated depreciation
|
10,584 | 76,963 | 2,682 | - | 90,229 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 57,348 | - | - | 57,348 | |||||||||||||||
Goodwill
|
- | 461,801 | 4,470 | - | 466,271 | |||||||||||||||
Other assets
|
18,049 | 1,757 | 14,930 | (23,599 | ) | 11,137 | ||||||||||||||
Investments in subsidiaries
|
908,756 | 25,726 | - | (934,482 | ) | - | ||||||||||||||
Total assets
|
$ | 1,060,467 | $ | 1,119,954 | $ | 73,495 | $ | (1,355,038 | ) | $ | 898,878 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable, including intercompany
|
$ | 385,095 | $ | 37,026 | $ | 6,440 | $ | (392,640 | ) | $ | 35,921 | |||||||||
Current portion of long-term debt
|
179,154 | - | - | - | 179,154 | |||||||||||||||
Income taxes
|
3,776 | 1,205 | 1,490 | (1,910 | ) | 4,561 | ||||||||||||||
Accrued insurance
|
1,581 | 41,035 | - | - | 42,616 | |||||||||||||||
Accrued compensation
|
2,128 | 39,631 | 397 | - | 42,156 | |||||||||||||||
Other current liabilities
|
4,297 | 31,596 | 354 | (2,407 | ) | 33,840 | ||||||||||||||
Total current liabilities
|
576,031 | 150,493 | 8,681 | (396,957 | ) | 338,248 | ||||||||||||||
Deferred income taxes
|
- | 51,580 | - | (23,599 | ) | 27,981 | ||||||||||||||
Long-term debt
|
- | - | - | - | - | |||||||||||||||
Deferred compensation liabilities
|
- | - | 39,660 | - | 39,660 | |||||||||||||||
Other liabilities
|
3,149 | 7,639 | 914 | - | 11,702 | |||||||||||||||
Stockholders' equity
|
481,287 | 910,242 | 24,240 | (934,482 | ) | 481,287 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 1,060,467 | $ | 1,119,954 | $ | 73,495 | $ | (1,355,038 | ) | $ | 898,878 | |||||||||
December 31, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 56,342 | $ | 4,674 | $ | 8,515 | $ | - | $ | 69,531 | ||||||||||
Accounts receivable, including intercompany
|
925 | 427,341 | 889 | (335,822 | ) | 93,333 | ||||||||||||||
Inventories
|
- | 6,505 | 553 | - | 7,058 | |||||||||||||||
Current deferred income taxes
|
- | 14,633 | 173 | (1,147 | ) | 13,659 | ||||||||||||||
Prepaid income taxes
|
4,043 | - | - | (1,400 | ) | 2,643 | ||||||||||||||
Prepaid expenses
|
564 | 10,656 | 227 | - | 11,447 | |||||||||||||||
Total current assets
|
61,874 | 463,809 | 10,357 | (338,369 | ) | 197,671 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 36,089 | - | 36,089 | |||||||||||||||
Properties and equipment, at cost less accumulated depreciation
|
10,984 | 78,236 | 2,714 | - | 91,934 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 57,177 | - | - | 57,177 | |||||||||||||||
Goodwill
|
- | 461,277 | 4,555 | - | 465,832 | |||||||||||||||
Other assets
|
19,025 | 2,005 | 13,797 | (23,904 | ) | 10,923 | ||||||||||||||
Investments in subsidiaries
|
874,692 | 24,298 | - | (898,990 | ) | - | ||||||||||||||
Total assets
|
$ | 966,575 | $ | 1,086,802 | $ | 67,512 | $ | (1,261,263 | ) | $ | 859,626 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable, including intercompany
|
$ | 325,916 | $ | 53,934 | $ | 4,444 | $ | (335,822 | ) | $ | 48,472 | |||||||||
Income taxes
|
1,019 | 3,816 | 1,503 | (1,400 | ) | 4,938 | ||||||||||||||
Accrued insurance
|
1,339 | 39,315 | - | - | 40,654 | |||||||||||||||
Accrued compensation
|
4,119 | 40,891 | 447 | - | 45,457 | |||||||||||||||
Other current liabilities
|
2,786 | 13,903 | 1,759 | (1,147 | ) | 17,301 | ||||||||||||||
Total current liabilities
|
335,179 | 151,859 | 8,153 | (338,369 | ) | 156,822 | ||||||||||||||
Deferred income taxes
|
- | 51,566 | - | (23,904 | ) | 27,662 | ||||||||||||||
Long-term debt
|
174,890 | - | - | - | 174,890 | |||||||||||||||
Deferred compensation liabilities
|
- | - | 35,599 | - | 35,599 | |||||||||||||||
Other liabilities
|
3,215 | 7,352 | 795 | - | 11,362 | |||||||||||||||
Stockholders' equity
|
453,291 | 876,025 | 22,965 | (898,990 | ) | 453,291 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 966,575 | $ | 1,086,802 | $ | 67,512 | $ | (1,261,263 | ) | $ | 859,626 |
For the three months ended June 30, 2013
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 349,643 | $ | 7,555 | $ | - | $ | 357,198 | ||||||||||
Cost of services provided and goods sold
|
- | 251,131 | 4,228 | - | 255,359 | |||||||||||||||
Selling, general and administrative expenses
|
5,856 | 44,734 | 2,517 | - | 53,107 | |||||||||||||||
Depreciation
|
238 | 6,419 | 242 | - | 6,899 | |||||||||||||||
Amortization
|
497 | 684 | - | - | 1,181 | |||||||||||||||
Other operating expenses
|
- | 14,760 | - | - | 14,760 | |||||||||||||||
Total costs and expenses
|
6,591 | 317,728 | 6,987 | - | 331,306 | |||||||||||||||
Income/ (loss) from operations
|
(6,591 | ) | 31,915 | 568 | - | 25,892 | ||||||||||||||
Interest expense
|
(3,535 | ) | (148 | ) | (14 | ) | - | (3,697 | ) | |||||||||||
Other (expense)/income - net
|
4,309 | (3,674 | ) | 1,061 | - | 1,696 | ||||||||||||||
Income/ (loss) before income taxes
|
(5,817 | ) | 28,093 | 1,615 | - | 23,891 | ||||||||||||||
Income tax (provision)/ benefit
|
1,861 | (10,545 | ) | (599 | ) | - | (9,283 | ) | ||||||||||||
Equity in net income of subsidiaries
|
18,564 | 1,061 | - | (19,625 | ) | - | ||||||||||||||
Net income
|
$ | 14,608 | $ | 18,609 | $ | 1,016 | $ | (19,625 | ) | $ | 14,608 | |||||||||
For the three months ended June 30, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 347,017 | $ | 7,153 | $ | - | $ | 354,170 | ||||||||||
Cost of services provided and goods sold
|
- | 253,434 | 3,934 | - | 257,368 | |||||||||||||||
Selling, general and administrative expenses
|
5,937 | 43,356 | 477 | - | 49,770 | |||||||||||||||
Depreciation
|
234 | 5,926 | 220 | - | 6,380 | |||||||||||||||
Amortization
|
481 | 646 | - | - | 1,127 | |||||||||||||||
Total costs and expenses
|
6,652 | 303,362 | 4,631 | - | 314,645 | |||||||||||||||
Income/ (loss) from operations
|
(6,652 | ) | 43,655 | 2,522 | - | 39,525 | ||||||||||||||
Interest expense
|
(3,487 | ) | (171 | ) | (14 | ) | - | (3,672 | ) | |||||||||||
Other (expense)/income - net
|
4,340 | (4,357 | ) | (953 | ) | - | (970 | ) | ||||||||||||
Income/ (loss) before income taxes
|
(5,799 | ) | 39,127 | 1,555 | - | 34,883 | ||||||||||||||
Income tax (provision)/ benefit
|
1,918 | (14,918 | ) | (609 | ) | - | (13,609 | ) | ||||||||||||
Equity in net income of subsidiaries
|
25,155 | 990 | - | (26,145 | ) | - | ||||||||||||||
Net income
|
$ | 21,274 | $ | 25,199 | $ | 946 | $ | (26,145 | ) | $ | 21,274 | |||||||||
For the six months ended June 30, 2013
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 708,699 | $ | 15,140 | $ | - | $ | 723,839 | ||||||||||
Cost of services provided and goods sold
|
- | 511,108 | 8,558 | - | 519,666 | |||||||||||||||
Selling, general and administrative expenses
|
11,728 | 91,306 | 5,633 | - | 108,667 | |||||||||||||||
Depreciation
|
478 | 12,744 | 472 | - | 13,694 | |||||||||||||||
Amortization
|
979 | 1,329 | - | - | 2,308 | |||||||||||||||
Other operating expenses
|
- | 14,760 | - | - | 14,760 | |||||||||||||||
Total costs and expenses
|
13,185 | 631,247 | 14,663 | - | 659,095 | |||||||||||||||
Income/ (loss) from operations
|
(13,185 | ) | 77,452 | 477 | - | 64,744 | ||||||||||||||
Interest expense
|
(7,510 | ) | (253 | ) | (28 | ) | - | (7,791 | ) | |||||||||||
Other (expense)/income - net
|
8,582 | (7,709 | ) | 2,529 | - | 3,402 | ||||||||||||||
Income/ (loss) before income taxes
|
(12,113 | ) | 69,490 | 2,978 | - | 60,355 | ||||||||||||||
Income tax (provision)/ benefit
|
3,994 | (26,362 | ) | (1,101 | ) | - | (23,469 | ) | ||||||||||||
Equity in net income of subsidiaries
|
45,005 | 1,971 | - | (46,976 | ) | - | ||||||||||||||
Net income
|
$ | 36,886 | $ | 45,099 | $ | 1,877 | $ | (46,976 | ) | $ | 36,886 | |||||||||
For the six months ended June 30, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 692,631 | $ | 14,482 | $ | - | $ | 707,113 | ||||||||||
Cost of services provided and goods sold
|
- | 506,861 | 7,952 | - | 514,813 | |||||||||||||||
Selling, general and administrative expenses
|
11,133 | 87,703 | 4,101 | - | 102,937 | |||||||||||||||
Depreciation
|
467 | 11,717 | 437 | - | 12,621 | |||||||||||||||
Amortization
|
951 | 1,289 | - | - | 2,240 | |||||||||||||||
Total costs and expenses
|
12,551 | 607,570 | 12,490 | - | 632,611 | |||||||||||||||
Income/ (loss) from operations
|
(12,551 | ) | 85,061 | 1,992 | - | 74,502 | ||||||||||||||
Interest expense
|
(6,920 | ) | (340 | ) | (29 | ) | - | (7,289 | ) | |||||||||||
Other (expense)/income - net
|
8,746 | (8,798 | ) | 1,177 | - | 1,125 | ||||||||||||||
Income/ (loss) before income taxes
|
(10,725 | ) | 75,923 | 3,140 | - | 68,338 | ||||||||||||||
Income tax (provision)/ benefit
|
3,499 | (28,882 | ) | (1,236 | ) | - | (26,619 | ) | ||||||||||||
Equity in net income of subsidiaries
|
48,945 | 1,972 | - | (50,917 | ) | - | ||||||||||||||
Net income
|
$ | 41,719 | $ | 49,013 | $ | 1,904 | $ | (50,917 | ) | $ | 41,719 |
For the six months ended June 30, 2013
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided/(used) by operating activities
|
$ | 3,623 | $ | 81,919 | $ | (876 | ) | $ | 84,666 | |||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(79 | ) | (11,664 | ) | (457 | ) | (12,200 | ) | ||||||||
Business combinations, net of cash acquired
|
- | (1,501 | ) | - | (1,501 | ) | ||||||||||
Other sources/(uses) - net
|
(31 | ) | 114 | 18 | 101 | |||||||||||
Net cash used by investing activities
|
(110 | ) | (13,051 | ) | (439 | ) | (13,600 | ) | ||||||||
Cash Flow from Financing Activities:
|
||||||||||||||||
Increase /(decrease) in cash overdrafts payable
|
4,361 | (15,969 | ) | - | (11,608 | ) | ||||||||||
Change in intercompany accounts
|
65,257 | (67,147 | ) | 1,890 | - | |||||||||||
Dividends paid
|
(6,775 | ) | - | - | (6,775 | ) | ||||||||||
Debt issuance costs
|
(1,104 | ) | - | - | (1,104 | ) | ||||||||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(4,269 | ) | - | - | (4,269 | ) | ||||||||||
Purchases of treasury stock
|
(18,448 | ) | - | - | (18,448 | ) | ||||||||||
Proceeds from exercise of stock options
|
12,558 | - | - | 12,558 | ||||||||||||
Excess tax benefit on share-based compensation
|
2,478 | - | - | 2,478 | ||||||||||||
Other sources/(uses) - net
|
14 | - | (396 | ) | (382 | ) | ||||||||||
Net cash provided/(used) by financing activities
|
54,072 | (83,116 | ) | 1,494 | (27,550 | ) | ||||||||||
Net increase in cash and cash equivalents
|
57,585 | (14,248 | ) | 179 | 43,516 | |||||||||||
Cash and cash equivalents at beginning of year
|
56,342 | 4,674 | 8,515 | 69,531 | ||||||||||||
Cash and cash equivalents at end of period
|
$ | 113,927 | $ | (9,574 | ) | $ | 8,694 | $ | 113,047 | |||||||
For the six months ended June 30, 2012
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided/(used) by operating activities
|
$ | (3,716 | ) | $ | 57,667 | $ | 704 | $ | 54,655 | |||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(28 | ) | (17,966 | ) | (480 | ) | (18,474 | ) | ||||||||
Business combinations, net of cash acquired
|
- | (1,500 | ) | - | (1,500 | ) | ||||||||||
Other sources/(uses) - net
|
200 | 167 | (10 | ) | 357 | |||||||||||
Net cash provided/(used) by investing activities
|
172 | (19,299 | ) | (490 | ) | (19,617 | ) | |||||||||
Cash Flow from Financing Activities:
|
||||||||||||||||
Increase/(decrease) in cash overdrafts payable
|
(46 | ) | 1,031 | - | 985 | |||||||||||
Change in intercompany accounts
|
38,573 | (38,780 | ) | 207 | - | |||||||||||
Dividends paid
|
(6,160 | ) | - | - | (6,160 | ) | ||||||||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(1,645 | ) | - | - | (1,645 | ) | ||||||||||
Purchases of treasury stock
|
(11,138 | ) | - | - | (11,138 | ) | ||||||||||
Proceeds from exercise of stock options
|
3,670 | - | - | 3,670 | ||||||||||||
Excess tax benefit on share-based compensation
|
1,069 | - | - | 1,069 | ||||||||||||
Other sources/(uses) - net
|
31 | - | 35 | 66 | ||||||||||||
Net cash provided/(used) by financing activities
|
24,354 | (37,749 | ) | 242 | (13,153 | ) | ||||||||||
Net increase in cash and cash equivalents
|
20,810 | 619 | 456 | 21,885 | ||||||||||||
Cash and cash equivalents at beginning of year
|
32,470 | (1,422 | ) | 7,033 | 38,081 | |||||||||||
Cash and cash equivalents at end of period
|
$ | 53,280 | $ | (803 | ) | $ | 7,489 | $ | 59,966 |
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Service revenues and sales
|
$ | 357,198 | $ | 354,170 | $ | 723,839 | $ | 707,113 | ||||||||
Net income
|
$ | 14,608 | $ | 21,274 | $ | 36,886 | $ | 41,719 | ||||||||
Diluted EPS
|
$ | 0.77 | $ | 1.10 | $ | 1.94 | $ | 2.16 | ||||||||
Adjusted net income
|
$ | 27,232 | $ | 24,330 | $ | 53,372 | $ | 47,670 | ||||||||
Adjusted diluted EPS
|
$ | 1.44 | $ | 1.26 | $ | 2.81 | $ | 2.46 | ||||||||
Adjusted EBITDA
|
$ | 52,943 | $ | 48,173 | $ | 104,239 | $ | 94,513 | ||||||||
Adjusted EBITDA as a % of revenue
|
14.8 | % | 13.6 | % | 14.4 | % | 13.4 | % |
●
|
A $17.0 million decrease in accounts receivable related to the timing of receipts.
|
●
|
A $12.6 million decrease in accounts payable due to timing of payments.
|
●
|
A $16.5 million increase in other current liabilities primarily due to a litigation settlement at Roto-Rooter.
|
●
|
A $179.2 million reclass of our convertible notes from long-term to current as they are due in May 2014.
|
Increase/(Decrease)
|
|||||||
Amount
|
Percent
|
||||||
VITAS
|
|||||||
Routine homecare
|
$
|
7,123
|
3.7
|
||||
Continuous care
|
(4,555
|
) |
(10.6
|
) | |||
General inpatient
|
(3,358
|
) |
(11.5
|
) | |||
Medicare cap
|
(855
|
) |
-
|
||||
Roto-Rooter
|
|||||||
Plumbing
|
1,421
|
3.4
|
|||||
Drain cleaning
|
2,791
|
8.3
|
|||||
Contractor operations
|
1,345
|
19.8
|
|||||
HVAC operations
|
(577
|
) |
(100.0
|
) | |||
Other
|
(307
|
) |
(5.5
|
) | |||
Total
|
$
|
3,028
|
0.9
|
Three months ended June 30, | ||||||||
2013
|
2012
|
|||||||
SG&A expenses before the impact of market gains of deferred compensation
|
||||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$ | 50,554 | $ | 50,523 | ||||
Long-term incentive compensation
|
494 | - | ||||||
Expenses related to OIG investigation
|
996 | 195 | ||||||
Impact of market value gains/(losses) on liabilities held in
|
||||||||
deferred compensation trusts
|
1,063 | (948 | ) | |||||
Total SG&A expenses
|
$ | 53,107 | $ | 49,770 |
Three months ended June 30,
|
||||||||
2013
|
2012
|
|||||||
Market value gains/(losses) on assets held in deferred
|
||||||||
compensation trusts
|
$ | 1,063 | $ | (948 | ) | |||
Loss on disposal of property and equipment
|
(1 | ) | (67 | ) | ||||
Interest income
|
670 | 59 | ||||||
Other
|
(36 | ) | (14 | ) | ||||
Total other income/(expense) - net
|
$ | 1,696 | $ | (970 | ) |
Three months ended June 30,
|
||||||||
2013
|
2012
|
|||||||
VITAS
|
||||||||
Legal expenses of OIG investigation
|
$ | (618 | ) | $ | (121 | ) | ||
Acquisition expenses
|
(12 | ) | - | |||||
Roto-Rooter
|
||||||||
Litigation settlement
|
(8,967 | ) | - | |||||
Expenses related to litigation settlements
|
(344 | ) | (49 | ) | ||||
Acquisition expenses
|
(1 | ) | (12 | ) | ||||
Corporate
|
||||||||
Stock option expense
|
(1,020 | ) | (1,502 | ) | ||||
Noncash impact of change in accounting for convertible debt
|
(1,348 | ) | (1,248 | ) | ||||
Long-term incentive compensation
|
(313 | ) | - | |||||
Expenses related to securities litigation
|
(1 | ) | (124 | ) | ||||
Total
|
$ | (12,624 | ) | $ | (3,056 | ) |
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ | 52 | 0.3 | |||||
Roto-Rooter
|
(6,660 | ) | (82.5 | ) | ||||
Corporate
|
(58 | ) | (0.8 | ) | ||||
$ | (6,666 | ) | (31.3 | ) |
Increase/(Decrease)
|
|||||||
Amount
|
Percent
|
||||||
VITAS
|
|||||||
Routine homecare
|
$
|
17,187
|
4.5
|
||||
Continuous care
|
(1,751
|
) |
(2.1
|
) | |||
General inpatient
|
(4,042
|
) |
(6.9
|
) | |||
Medicare cap
|
(2,559
|
) |
(99.3
|
) | |||
Roto-Rooter
|
|||||||
Plumbing
|
1,030
|
1.2
|
|||||
Drain cleaning
|
5,397
|
7.9
|
|||||
Contractor operations
|
2,873
|
21.3
|
|||||
HVAC operations
|
(1,122
|
) |
(100.0
|
) | |||
Other
|
(287
|
) |
(2.5
|
) | |||
Total
|
$
|
16,726
|
2.4
|
Six months ended June 30,
|
||||||||
2013
|
2012
|
|||||||
SG&A expenses before long-term incentive
|
||||||||
compensation and the impact of market gains and
|
||||||||
losses of deferred compensation plans
|
$ | 102,991 | $ | 101,486 | ||||
Long-term incentive compensation
|
1,106 | - | ||||||
Expenses related to OIG investigation
|
2,035 | 266 | ||||||
Impact of market value gains on liabilities held in
|
||||||||
deferred compensation trusts
|
2,535 | 1,185 | ||||||
Total SG&A expenses
|
$ | 108,667 | $ | 102,937 |
Six months ended June 30,
|
||||||||
2013
|
2012
|
|||||||
Market value gains on assets held in deferred
|
||||||||
compensation trusts
|
$ | 2,535 | $ | 1,185 | ||||
Loss on disposal of property and equipment
|
(79 | ) | (148 | ) | ||||
Interest income
|
973 | 110 | ||||||
Other
|
(27 | ) | (22 | ) | ||||
Total other income - net
|
$ | 3,402 | $ | 1,125 |
Six Months Ended June 30,
|
||||||||
2013
|
2012
|
|||||||
VITAS
|
||||||||
Legal expenses of OIG investigation
|
$ | (1,262 | ) | $ | (165 | ) | ||
Acquisition expenses
|
(12 | ) | - | |||||
Roto-Rooter
|
||||||||
Litigation settlements
|
(8,967 | ) | - | |||||
Expenses related to litigation settlements
|
(430 | ) | (442 | ) | ||||
Acquisition expenses
|
(1 | ) | (21 | ) | ||||
Expense of severance arrangements
|
(184 | ) | - | |||||
Corporate
|
||||||||
Stock option expense
|
(1,963 | ) | (2,727 | ) | ||||
Noncash impact of change in accounting for convertible debt
|
(2,671 | ) | (2,472 | ) | ||||
Long-term incentive compensation
|
(700 | ) | - | |||||
Expenses of securities litigation
|
(2 | ) | (124 | ) | ||||
Loss on extinguishment of debt
|
(294 | ) | - | |||||
Total
|
$ | (16,486 | ) | $ | (5,951 | ) |
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ | 568 | 1.4 | |||||
Roto-Rooter
|
(4,531 | ) | (29.1 | ) | ||||
Corporate
|
(870 | ) | (6.3 | ) | ||||
$ | (4,833 | ) | (11.6 | ) |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2013
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2013 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 263,568 | $ | 93,630 | $ | - | $ | 357,198 | ||||||||
Cost of services provided and goods sold
|
205,788 | 49,571 | - | 255,359 | ||||||||||||
Selling, general and administrative expenses
|
21,063 | 25,230 | 6,814 | 53,107 | ||||||||||||
Depreciation
|
4,520 | 2,246 | 133 | 6,899 | ||||||||||||
Amortization
|
536 | 149 | 496 | 1,181 | ||||||||||||
Other operating expenses
|
- | 14,760 | - | 14,760 | ||||||||||||
Total costs and expenses
|
231,907 | 91,956 | 7,443 | 331,306 | ||||||||||||
Income/(loss) from operations
|
31,661 | 1,674 | (7,443 | ) | 25,892 | |||||||||||
Interest expense
|
(51 | ) | (97 | ) | (3,549 | ) | (3,697 | ) | ||||||||
Intercompany interest income/(expense)
|
866 | 436 | (1,302 | ) | - | |||||||||||
Other income/(expense)—net
|
585 | 34 | 1,077 | 1,696 | ||||||||||||
Income/(expense) before income taxes
|
33,061 | 2,047 | (11,217 | ) | 23,891 | |||||||||||
Income taxes
|
(12,576 | ) | (633 | ) | 3,926 | (9,283 | ) | |||||||||
Net income/(loss)
|
$ | 20,485 | $ | 1,414 | $ | (7,291 | ) | $ | 14,608 | |||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,612 | ) | $ | (1,612 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (2,132 | ) | (2,132 | ) | ||||||||||
Long-term incentive compensation
|
- | - | (494 | ) | (494 | ) | ||||||||||
Litigation settlement
|
- | (14,760 | ) | - | (14,760 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (567 | ) | - | (567 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (1 | ) | (1 | ) | ||||||||||
Acquisition expenses
|
(19 | ) | (1 | ) | - | (20 | ) | |||||||||
Expenses related to OIG investigation
|
(996 | ) | - | - | (996 | ) | ||||||||||
Total
|
$ | (1,015 | ) | $ | (15,328 | ) | $ | (4,239 | ) | $ | (20,582 | ) | ||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,020 | ) | $ | (1,020 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,348 | ) | (1,348 | ) | ||||||||||
Long-term incentive compensation
|
- | - | (313 | ) | (313 | ) | ||||||||||
Litigation settlement
|
- | (8,967 | ) | - | (8,967 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (344 | ) | - | (344 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (1 | ) | (1 | ) | ||||||||||
Acquisition expenses
|
(12 | ) | (1 | ) | - | (13 | ) | |||||||||
Expenses related to OIG investigation
|
(618 | ) | - | - | (618 | ) | ||||||||||
Total
|
$ | (630 | ) | $ | (9,312 | ) | $ | (2,682 | ) | $ | (12,624 | ) |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2012
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2012 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 265,213 | $ | 88,957 | $ | - | $ | 354,170 | ||||||||
Cost of services provided and goods sold
|
207,839 | 49,529 | - | 257,368 | ||||||||||||
Selling, general and administrative expenses
|
20,471 | 24,372 | 4,927 | 49,770 | ||||||||||||
Depreciation
|
4,164 | 2,085 | 131 | 6,380 | ||||||||||||
Amortization
|
488 | 157 | 482 | 1,127 | ||||||||||||
Total costs and expenses
|
232,962 | 76,143 | 5,540 | 314,645 | ||||||||||||
Income/(loss) from operations
|
32,251 | 12,814 | (5,540 | ) | 39,525 | |||||||||||
Interest expense
|
(63 | ) | (107 | ) | (3,502 | ) | (3,672 | ) | ||||||||
Intercompany interest income/(expense)
|
812 | 430 | (1,242 | ) | - | |||||||||||
Other income/(expense)—net
|
(1 | ) | (33 | ) | (936 | ) | (970 | ) | ||||||||
Income/(expense) before income taxes
|
32,999 | 13,104 | (11,220 | ) | 34,883 | |||||||||||
Income taxes
|
(12,566 | ) | (5,030 | ) | 3,987 | (13,609 | ) | |||||||||
Net income/(loss)
|
$ | 20,433 | $ | 8,074 | $ | (7,233 | ) | $ | 21,274 | |||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (2,374 | ) | $ | (2,374 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,973 | ) | (1,973 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (197 | ) | (197 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (80 | ) | - | (80 | ) | ||||||||||
Acquisition expenses
|
- | (20 | ) | - | (20 | ) | ||||||||||
Expenses of OIG investigation
|
(195 | ) | - | - | (195 | ) | ||||||||||
Total
|
$ | (195 | ) | $ | (100 | ) | $ | (4,544 | ) | $ | (4,839 | ) | ||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,502 | ) | $ | (1,502 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,248 | ) | (1,248 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (124 | ) | (124 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (49 | ) | - | (49 | ) | ||||||||||
Acquisition expenses
|
- | (12 | ) | - | (12 | ) | ||||||||||
Expenses of OIG investigation
|
(121 | ) | - | - | (121 | ) | ||||||||||
Total
|
$ | (121 | ) | $ | (61 | ) | $ | (2,874 | ) | $ | (3,056 | ) |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2013
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2013 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 534,895 | $ | 188,944 | $ | - | $ | 723,839 | ||||||||
Cost of services provided and goods sold
|
418,949 | 100,717 | - | 519,666 | ||||||||||||
Selling, general and administrative expenses
|
42,667 | 51,892 | 14,108 | 108,667 | ||||||||||||
Depreciation
|
9,033 | 4,394 | 267 | 13,694 | ||||||||||||
Amortization
|
1,026 | 303 | 979 | 2,308 | ||||||||||||
Other operating expenses
|
- | 14,760 | - | 14,760 | ||||||||||||
Total costs and expenses
|
471,675 | 172,066 | 15,354 | 659,095 | ||||||||||||
Income/(loss) from operations
|
63,220 | 16,878 | (15,354 | ) | 64,744 | |||||||||||
Interest expense
|
(97 | ) | (156 | ) | (7,538 | ) | (7,791 | ) | ||||||||
Intercompany interest income/(expense)
|
1,709 | 864 | (2,573 | ) | - | |||||||||||
Other income/(expense)—net
|
805 | 34 | 2,563 | 3,402 | ||||||||||||
Income/(expense) before income taxes
|
65,637 | 17,620 | (22,902 | ) | 60,355 | |||||||||||
Income taxes
|
(25,009 | ) | (6,582 | ) | 8,122 | (23,469 | ) | |||||||||
Net income/(loss)
|
$ | 40,628 | $ | 11,038 | $ | (14,780 | ) | $ | 36,886 | |||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter | Corporate |
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (3,103 | ) | $ | (3,103 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (4,223 | ) | (4,223 | ) | ||||||||||
Long-term incentive compensation
|
- | - | (1,106 | ) | (1,106 | ) | ||||||||||
Expenses of severance arrangements
|
- | (302 | ) | - | (302 | ) | ||||||||||
Loss on extinguishment of debt
|
- | - | (465 | ) | (465 | ) | ||||||||||
Litigation settlement
|
- | (14,760 | ) | - | (14,760 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (708 | ) | - | (708 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (3 | ) | (3 | ) | ||||||||||
Acquisition expenses
|
(20 | ) | (1 | ) | - | (21 | ) | |||||||||
Expenses related to OIG investigation
|
(2,035 | ) | - | - | (2,035 | ) | ||||||||||
Total
|
$ | (2,055 | ) | $ | (15,771 | ) | $ | (8,900 | ) | $ | (26,726 | ) | ||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter | Corporate |
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,963 | ) | $ | (1,963 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (2,671 | ) | (2,671 | ) | ||||||||||
Long-term incentive compensation
|
- | - | (700 | ) | (700 | ) | ||||||||||
Expenses of severance arrangements
|
- | (184 | ) | - | (184 | ) | ||||||||||
Loss on extinguishment of debt
|
- | - | (294 | ) | (294 | ) | ||||||||||
Litigation settlement
|
- | (8,967 | ) | - | (8,967 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (430 | ) | - | (430 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (2 | ) | (2 | ) | ||||||||||
Acquisition expenses
|
(12 | ) | (1 | ) | - | (13 | ) | |||||||||
Expenses related to OIG investigation
|
(1,262 | ) | - | - | (1,262 | ) | ||||||||||
Total
|
$ | (1,274 | ) | $ | (9,582 | ) | $ | (5,630 | ) | $ | (16,486 | ) |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2012
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2012 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 526,060 | $ | 181,053 | $ | - | $ | 707,113 | ||||||||
Cost of services provided and goods sold
|
413,459 | 101,354 | - | 514,813 | ||||||||||||
Selling, general and administrative expenses
|
40,219 | 50,525 | 12,193 | 102,937 | ||||||||||||
Depreciation
|
8,188 | 4,171 | 262 | 12,621 | ||||||||||||
Amortization
|
978 | 311 | 951 | 2,240 | ||||||||||||
Total costs and expenses
|
462,844 | 156,361 | 13,406 | 632,611 | ||||||||||||
Income/(loss) from operations
|
63,216 | 24,692 | (13,406 | ) | 74,502 | |||||||||||
Interest expense
|
(126 | ) | (214 | ) | (6,949 | ) | (7,289 | ) | ||||||||
Intercompany interest income/(expense)
|
1,566 | 825 | (2,391 | ) | - | |||||||||||
Other income/(expense)—net
|
(32 | ) | (54 | ) | 1,211 | 1,125 | ||||||||||
Income/(expense) before income taxes
|
64,624 | 25,249 | (21,535 | ) | 68,338 | |||||||||||
Income taxes
|
(24,564 | ) | (9,680 | ) | 7,625 | (26,619 | ) | |||||||||
Net income/(loss)
|
$ | 40,060 | $ | 15,569 | $ | (13,910 | ) | $ | 41,719 | |||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (4,312 | ) | $ | (4,312 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (3,908 | ) | (3,908 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (197 | ) | (197 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (727 | ) | - | (727 | ) | ||||||||||
Acquisition expenses
|
- | (35 | ) | - | (35 | ) | ||||||||||
Expenses related to OIG investigation
|
(266 | ) | - | - | (266 | ) | ||||||||||
Total
|
$ | (266 | ) | $ | (762 | ) | $ | (8,417 | ) | $ | (9,445 | ) | ||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
$ | $ | $ | $ | ||||||||||||
Stock option expense
|
- | - | (2,727 | ) | (2,727 | ) | ||||||||||
Noncash impact of accounting for convertible debt
|
- | - | (2,472 | ) | (2,472 | ) | ||||||||||
Expenses related to securities litigation
|
- | - | (124 | ) | (124 | ) | ||||||||||
Expenses related to litigation settlements
|
- | (442 | ) | - | (442 | ) | ||||||||||
Acquisition expenses
|
- | (21 | ) | - | (21 | ) | ||||||||||
Expenses related to OIG investigation
|
(165 | ) | - | - | (165 | ) | ||||||||||
Total
|
$ | (165 | ) | $ | (463 | ) | $ | (5,323 | ) | $ | (5,951 | ) |
Consolidating Summary and Reconciliation of
Adjusted EBITDA |
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
For the three months ended June 30, 2013
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 20,485 | $ | 1,414 | $ | (7,291 | ) | $ | 14,608 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
51 | 97 | 3,549 | 3,697 | ||||||||||||
Income taxes
|
12,576 | 633 | (3,926 | ) | 9,283 | |||||||||||
Depreciation
|
4,520 | 2,246 | 133 | 6,899 | ||||||||||||
Amortization
|
536 | 149 | 496 | 1,181 | ||||||||||||
EBITDA
|
38,168 | 4,539 | (7,039 | ) | 35,668 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(866 | ) | (436 | ) | 1,302 | - | ||||||||||
Interest income
|
(642 | ) | (14 | ) | (14 | ) | (670 | ) | ||||||||
Expenses related to OIG investigation
|
996 | - | - | 996 | ||||||||||||
Acquisition expenses
|
19 | 1 | - | 20 | ||||||||||||
Litigation settlement
|
- | 14,760 | - | 14,760 | ||||||||||||
Expenses related to litigation settlements
|
- | 567 | - | 567 | ||||||||||||
Advertising cost adjustment
|
- | (505 | ) | - | (505 | ) | ||||||||||
Stock option expense
|
- | - | 1,612 | 1,612 | ||||||||||||
Long-term incentive compensation
|
- | - | 494 | 494 | ||||||||||||
Expenses related to securities litigation
|
- | - | 1 | 1 | ||||||||||||
Adjusted EBITDA
|
$ | 37,675 | $ | 18,912 | $ | (3,644 | ) | $ | 52,943 | |||||||
Chemed
|
||||||||||||||||
For the three months ended June 30, 2012
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 20,433 | $ | 8,074 | $ | (7,233 | ) | $ | 21,274 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
63 | 107 | 3,502 | 3,672 | ||||||||||||
Income taxes
|
12,566 | 5,030 | (3,987 | ) | 13,609 | |||||||||||
Depreciation
|
4,164 | 2,085 | 131 | 6,380 | ||||||||||||
Amortization
|
488 | 157 | 482 | 1,127 | ||||||||||||
EBITDA
|
37,714 | 15,453 | (7,105 | ) | 46,062 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(812 | ) | (430 | ) | 1,242 | - | ||||||||||
Interest income
|
(42 | ) | (2 | ) | (15 | ) | (59 | ) | ||||||||
Expenses related to OIG investigation
|
195 | - | - | 195 | ||||||||||||
Acquisition expenses
|
- | 20 | - | 20 | ||||||||||||
Expenses related to litigation settlements
|
- | 80 | - | 80 | ||||||||||||
Advertising cost adjustment
|
- | (696 | ) | - | (696 | ) | ||||||||||
Stock option expense
|
- | - | 2,374 | 2,374 | ||||||||||||
Expenses related to securities litigation
|
- | - | 197 | 197 | ||||||||||||
Adjusted EBITDA
|
$ | 37,055 | $ | 14,425 | $ | (3,307 | ) | $ | 48,173 |
Consolidating Summary and Reconciliation of
Adjusted EBITDA |
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
For the six months ended June 30, 2013
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 40,628 | $ | 11,038 | $ | (14,780 | ) | $ | 36,886 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
97 | 156 | 7,538 | 7,791 | ||||||||||||
Income taxes
|
25,009 | 6,582 | (8,122 | ) | 23,469 | |||||||||||
Depreciation
|
9,033 | 4,394 | 267 | 13,694 | ||||||||||||
Amortization
|
1,026 | 303 | 979 | 2,308 | ||||||||||||
EBITDA
|
75,793 | 22,473 | (14,118 | ) | 84,148 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(1,709 | ) | (864 | ) | 2,573 | - | ||||||||||
Interest income
|
(888 | ) | (56 | ) | (29 | ) | (973 | ) | ||||||||
Expenses related to OIG investigation
|
2,035 | - | - | 2,035 | ||||||||||||
Acquisition expenses
|
20 | 1 | - | 21 | ||||||||||||
Litigation settlement
|
- | 14,760 | - | 14,760 | ||||||||||||
Expenses related to litigation settlements
|
- | 708 | - | 708 | ||||||||||||
Advertising cost adjustment
|
- | (974 | ) | - | (974 | ) | ||||||||||
Expenses of severance arrangements
|
- | 302 | - | 302 | ||||||||||||
Stock option expense
|
- | - | 3,103 | 3,103 | ||||||||||||
Long-term incentive compensation
|
- | - | 1,106 | 1,106 | ||||||||||||
Expenses related to securities litigation
|
- | - | 3 | 3 | ||||||||||||
Adjusted EBITDA
|
$ | 75,251 | $ | 36,350 | $ | (7,362 | ) | $ | 104,239 | |||||||
Chemed
|
||||||||||||||||
For the six months ended June 30, 2012
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 40,060 | $ | 15,569 | $ | (13,910 | ) | $ | 41,719 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
126 | 214 | 6,949 | 7,289 | ||||||||||||
Income taxes
|
24,564 | 9,680 | (7,625 | ) | 26,619 | |||||||||||
Depreciation
|
8,188 | 4,171 | 262 | 12,621 | ||||||||||||
Amortization
|
978 | 311 | 951 | 2,240 | ||||||||||||
EBITDA
|
73,916 | 29,945 | (13,373 | ) | 90,488 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(1,566 | ) | (825 | ) | 2,391 | - | ||||||||||
Interest income
|
(72 | ) | (10 | ) | (28 | ) | (110 | ) | ||||||||
Expenses related to OIG investigation
|
266 | - | - | 266 | ||||||||||||
Acquisition expenses
|
- | 35 | - | 35 | ||||||||||||
Expenses related to litigation settlements
|
- | 727 | - | 727 | ||||||||||||
Advertising cost adjustment
|
- | (1,402 | ) | - | (1,402 | ) | ||||||||||
Stock option expense
|
- | - | 4,312 | 4,312 | ||||||||||||
Expenses related to securities litigation
|
- | - | 197 | 197 | ||||||||||||
Adjusted EBITDA
|
$ | 72,544 | $ | 28,470 | $ | (6,501 | ) | $ | 94,513 |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||||||||||
(in thousands, except per share data)(unaudited)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2013
|
2012
|
2013
|
2012
|
|||||||||||||
Net income as reported
|
$ | 14,608 | $ | 21,274 | $ | 36,886 | $ | 41,719 | ||||||||
Add/(deduct) after-tax cost of:
|
||||||||||||||||
Litigation settlement
|
8,967 | - | 8,967 | - | ||||||||||||
Additional interest expense resulting from the change in
|
||||||||||||||||
in accounting for the conversion feature of the
|
||||||||||||||||
convertible notes
|
1,348 | 1,248 | 2,671 | 2,472 | ||||||||||||
Stock option expense
|
1,020 | 1,502 | 1,963 | 2,727 | ||||||||||||
Expenses of OIG investigation
|
618 | 121 | 1,262 | 165 | ||||||||||||
Expenses related to litigation settlements
|
344 | 49 | 430 | 442 | ||||||||||||
Long-term incentive compensation
|
313 | - | 700 | - | ||||||||||||
Acquisition expenses
|
13 | 12 | 13 | 21 | ||||||||||||
Expenses related to securities litigation
|
1 | 124 | 2 | 124 | ||||||||||||
Loss on extinguishment of debt
|
- | - | 294 | - | ||||||||||||
Severance arrangements
|
- | - | 184 | - | ||||||||||||
Adjusted net income
|
$ | 27,232 | $ | 24,330 | $ | 53,372 | $ | 47,670 | ||||||||
Earnings Per Share As Reported
|
||||||||||||||||
Net income
|
$ | 0.79 | $ | 1.12 | $ | 1.99 | $ | 2.20 | ||||||||
Average number of shares outstanding
|
18,606 | 18,998 | 18,564 | 18,976 | ||||||||||||
Diluted Earnings Per Share As Reported
|
||||||||||||||||
Net income
|
$ | 0.77 | $ | 1.10 | $ | 1.94 | $ | 2.16 | ||||||||
Average number of shares outstanding
|
18,966 | 19,369 | 18,980 | 19,357 | ||||||||||||
Adjusted Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 1.46 | $ | 1.28 | $ | 2.88 | $ | 2.51 | ||||||||
Average number of shares outstanding
|
18,606 | 18,998 | 18,564 | 18,976 | ||||||||||||
Adjusted Diluted Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 1.44 | $ | 1.26 | $ | 2.81 | $ | 2.46 | ||||||||
Average number of shares outstanding
|
18,966 | 19,369 | 18,980 | 19,357 | ||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
OPERATING STATISTICS
|
2013
|
2012
|
2013
|
2012
|
||||||||||||
Net revenue ($000)
|
||||||||||||||||
Homecare
|
$ | 200,273 | $ | 193,150 | $ | 396,934 | $ | 379,747 | ||||||||
Inpatient
|
25,889 | 29,247 | 54,357 | 58,399 | ||||||||||||
Continuous care
|
38,261 | 42,816 | 83,586 | 85,337 | ||||||||||||
Total before Medicare cap allowance
|
$ | 264,423 | $ | 265,213 | $ | 534,877 | $ | 523,483 | ||||||||
Medicare cap allowance
|
(855 | ) | - | 18 | 2,577 | |||||||||||
Total
|
$ | 263,568 | $ | 265,213 | $ | 534,895 | $ | 526,060 | ||||||||
Net revenue as a percent of total
|
||||||||||||||||
before Medicare cap allowance
|
||||||||||||||||
Homecare
|
75.7 | % | 72.9 | % | 74.2 | % | 72.5 | % | ||||||||
Inpatient
|
9.8 | 11.0 | 10.2 | 11.2 | ||||||||||||
Continuous care
|
14.5 | 16.1 | 15.6 | 16.3 | ||||||||||||
Total before Medicare cap allowance
|
100.0 | 100.0 | 100.0 | 100.0 | ||||||||||||
Medicare cap allowance
|
(0.3 | ) | - | - | 0.5 | |||||||||||
Total
|
99.7 | % | 100.0 | % | 100.0 | % | 100.5 | % | ||||||||
Average daily census (days)
|
||||||||||||||||
Homecare
|
10,719 | 9,971 | 10,538 | 9,792 | ||||||||||||
Nursing home
|
2,943 | 3,036 | 2,936 | 3,011 | ||||||||||||
Routine homecare
|
13,662 | 13,007 | 13,474 | 12,803 | ||||||||||||
Inpatient
|
434 | 466 | 451 | 469 | ||||||||||||
Continuous care
|
583 | 638 | 631 | 635 | ||||||||||||
Total
|
14,679 | 14,111 | 14,556 | 13,907 | ||||||||||||
Total Admissions
|
15,721 | 15,912 | 32,858 | 32,234 | ||||||||||||
Total Discharges
|
15,763 | 15,508 | 32,622 | 31,707 | ||||||||||||
Average length of stay (days)
|
84.8 | 74.0 | 80.9 | 78.3 | ||||||||||||
Median length of stay (days)
|
16.0 | 14.0 | 14.0 | 14.0 | ||||||||||||
ADC by major diagnosis
|
||||||||||||||||
Neurological
|
35.5 | % | 33.6 | % | 35.1 | % | 34.0 | % | ||||||||
Cancer
|
16.9 | 17.7 | 16.9 | 17.8 | ||||||||||||
Cardio
|
12.5 | 11.6 | 12.0 | 11.5 | ||||||||||||
Respiratory
|
7.5 | 6.7 | 7.3 | 6.7 | ||||||||||||
Other
|
27.6 | 30.4 | 28.7 | 30.0 | ||||||||||||
Total
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Admissions by major diagnosis
|
||||||||||||||||
Neurological
|
20.1 | % | 18.9 | % | 19.8 | % | 19.2 | % | ||||||||
Cancer
|
33.6 | 33.5 | 32.3 | 32.9 | ||||||||||||
Cardio
|
13.2 | 10.8 | 12.5 | 11.3 | ||||||||||||
Respiratory
|
9.1 | 8.1 | 9.4 | 8.5 | ||||||||||||
Other
|
24.0 | 28.7 | 26.0 | 28.1 | ||||||||||||
Total
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Direct patient care margins
|
||||||||||||||||
Routine homecare
|
52.3 | % | 52.4 | % | 52.1 | % | 51.4 | % | ||||||||
Inpatient
|
3.6 | 12.7 | 7.4 | 13.4 | ||||||||||||
Continuous care
|
14.6 | 19.7 | 16.3 | 19.8 | ||||||||||||
Homecare margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$ | 55.04 | $ | 54.56 | $ | 56.09 | $ | 56.13 | ||||||||
Drug costs
|
7.55 | 8.31 | 7.56 | 8.32 | ||||||||||||
Home medical equipment
|
6.56 | 6.78 | 6.70 | 6.80 | ||||||||||||
Medical supplies
|
3.13 | 2.79 | 3.03 | 2.77 | ||||||||||||
Inpatient margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$ | 346.46 | $ | 321.16 | $ | 333.15 | $ | 317.73 | ||||||||
Continuous care margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$ | 595.29 | $ | 569.98 | $ | 591.24 | $ | 569.76 | ||||||||
Bad debt expense as a percent of revenues
|
0.8 | % | 0.8 | % | 0.8 | % | 0.8 | % | ||||||||
Accounts receivable --
|
||||||||||||||||
Days of revenue outstanding- excluding unapplied Medicare payments
|
36.8 | 35.0 |
n.a
|
n.a
|
||||||||||||
Days of revenue outstanding- including unapplied Medicare payments
|
20.5 | 30.6 |
n.a
|
n.a
|
Total Number
|
Weighted Average
|
Cumulative Shares
|
Dollar Amount
|
|||||||||||||
of Shares
|
Price Paid Per
|
Repurchased Under
|
Remaining Under
|
|||||||||||||
Repurchased
|
Share
|
the Program
|
The Program
|
|||||||||||||
February 2011 Program
|
||||||||||||||||
January 1 through January 31, 2013
|
- | $ | - | - | $ | 14,739,197 | ||||||||||
February 1 through February 28, 2013
|
- | - | - | 114,739,197 | ||||||||||||
March 1 through March 31, 2013
|
- | - | - | $ | 114,739,197 | |||||||||||
First Quarter Total
|
- | $ | - | |||||||||||||
April 1 through April 30, 2013
|
- | $ | - | - | $ | 114,739,197 | ||||||||||
May 31 through May 31, 2013
|
280,701 | 65.72 | 280,701 | 96,291,009 | ||||||||||||
June 1 through June 30, 2013
|
- | - | 280,701 | $ | 96,291,009 | |||||||||||
Second Quarter Total
|
280,701 | $ | 65.72 | |||||||||||||
On February 20, 2013, our Board of Directors authorized an additional $100 million under the February 2011 Repurchase Program.
|
Exhibit No.
|
Description
|
|
31.1
|
Certification by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
|
|
31.2
|
Certification by David P. Williams pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
|
|
31.3
|
Certification by Arthur V. Tucker, Jr. pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
|
|
32.1
|
Certification by Kevin J. McNamara pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.2
|
Certification by David P. Williams pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
32.3
|
Certification by Arthur V. Tucker, Jr. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
XBRL Instance Document
|
|
101.SCH
|
XBRL Taxonomy Extension Schema
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
Chemed Corporation
|
||||||
(Registrant)
|
||||||
Dated:
|
July 25, 2013
|
By:
|
/s/ Kevin J. McNamara
|
|||
Kevin J. McNamara
|
||||||
(President and Chief Executive Officer)
|
||||||
Dated:
|
July 25, 2013
|
By:
|
/s/ David P. Williams
|
|||
David P. Williams
|
||||||
(Executive Vice President and Chief
Financial Officer) |
||||||
Dated:
|
July 25, 2013
|
By:
|
/s/ Arthur V. Tucker, Jr.
|
|||
Arthur V. Tucker, Jr.
|
||||||
(Vice President and Controller)
|