X |
Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended March 31, 2010
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Delaware
|
31-0791746
|
|
(State or other jurisdiction of incorporation
or organization)
|
(IRS Employer Identification No.)
|
|
2600 Chemed Center, 255 E. Fifth Street, Cincinnati, Ohio | 45202 | |
(Address of principal executive offices) | (Zip code) |
Yes
|
X
|
No
|
Yes
|
|
No
|
Large accelerated
filer
|
X
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller reporting
company
|
Yes
|
|
No
|
X |
Class
|
Amount
|
Date
|
||
Capital Stock $1 Par Value
|
22,834,890 Shares
|
March 31, 2010
|
Page No. | |||
PART I. FINANCIAL INFORMATION:
|
|||
Item 1. Financial Statements | |||
Unaudited Consolidated Balance Sheet - |
|
||
March 31, 2010 and December 31, 2009 | 3 | ||
Unaudited Consolidated Statement of Income - |
|
||
Three months ended March 31, 2010 and 2009 | 4 | ||
Unaudited Consolidated Statement of Cash Flows - |
|
||
Three months ended March 31, 2010 and 2009 | 5 | ||
Notes to Unaudited Financial Statements |
6
|
||
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
15
|
||
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
23
|
||
Item 4. Controls and Procedures |
23
|
||
PART II. OTHER INFORMATION
|
|||
Item 1. Legal Proceedings |
23
|
||
Item 1A. Risk Factors |
23
|
||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
24
|
||
Item 3. Defaults Upon Senior Securities |
24
|
||
Item 4. Submission of Matter to a Vote of Security Holders |
24
|
||
Item 5. Other Information |
24
|
||
Item 6. Exhibits |
24
|
||
EX– 31.1 | |||
EX– 31.2 | |||
EX– 31.3 | |||
EX– 32.1 | |||
EX– 32.2 | |||
EX– 32.3 |
PART I. FINANCIAL INFORMATION
|
||||||||
Item 1. Financial Statements
|
||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands, except share and per share data)
|
||||||||
March 31, | December 31, | |||||||
2010 | 2009 | |||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 112,119 | $ | 112,416 | ||||
Accounts receivable less allowances of $13,449 (2009 - $12,595)
|
87,412 | 53,461 | ||||||
Inventories
|
7,609 | 7,543 | ||||||
Current deferred income taxes
|
15,008 | 13,701 | ||||||
Prepaid expenses
|
9,886 | 11,137 | ||||||
Total current assets
|
232,034 | 198,258 | ||||||
Investments of deferred compensation plans
|
25,925 | 24,158 | ||||||
Properties and equipment, at cost, less accumulated depreciation of $118,727 (2009 - $115,181)
|
75,189 | 75,358 | ||||||
Identifiable intangible assets less accumulated amortization of $25,971 (2009 - $25,349)
|
57,239 | 57,920 | ||||||
Goodwill
|
450,149 | 450,042 | ||||||
Other assets
|
13,692 | 13,734 | ||||||
Total Assets
|
$ | 854,228 | $ | 819,470 | ||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 49,844 | $ | 52,071 | ||||
Income taxes
|
12,150 | 63 | ||||||
Accrued insurance
|
34,478 | 35,161 | ||||||
Accrued compensation
|
37,613 | 34,662 | ||||||
Other current liabilities
|
12,439 | 14,127 | ||||||
Total current liabilities
|
146,524 | 136,084 | ||||||
Deferred income taxes
|
24,969 | 25,924 | ||||||
Long-term debt
|
153,853 | 152,127 | ||||||
Deferred compensation liabilities
|
25,522 | 23,637 | ||||||
Other liabilities
|
5,374 | 4,536 | ||||||
Total Liabilities
|
356,242 | 342,308 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 30,087,481 shares (2009 - 29,890,628 shares)
|
30,087 | 29,891 | ||||||
Paid-in capital
|
343,967 | 335,890 | ||||||
Retained earnings
|
419,985 | 403,366 | ||||||
Treasury stock - 7,355,078 shares (2009 - 7,275,070 shares), at cost
|
(298,031 | ) | (293,941 | ) | ||||
Deferred compensation payable in Company stock
|
1,978 | 1,956 | ||||||
Total Stockholders' Equity
|
497,986 | 477,162 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 854,228 | $ | 819,470 |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands, except per share data)
|
||||||||
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
Service revenues and sales
|
$ | 308,813 | 294,938 | |||||
Cost of services provided and goods sold (excluding depreciation)
|
219,137 | 207,013 | ||||||
Selling, general and administrative expenses
|
48,538 | 45,793 | ||||||
Depreciation
|
5,469 | 5,325 | ||||||
Amortization
|
1,224 | 1,536 | ||||||
Other operating expense
|
- | 545 | ||||||
Total costs and expenses
|
274,368 | 260,212 | ||||||
Income from operations
|
34,445 | 34,726 | ||||||
Interest expense
|
(2,952 | ) | (2,844 | ) | ||||
Other income/(expense)--net
|
186 | (276 | ) | |||||
Income before income taxes
|
31,679 | 31,606 | ||||||
Income taxes
|
(12,321 | ) | (12,267 | ) | ||||
Net income
|
$ | 19,358 | $ | 19,339 | ||||
Earnings Per Share
|
||||||||
Net income
|
$ | 0.86 | $ | 0.86 | ||||
Average number of shares outstanding
|
22,593 | 22,394 | ||||||
Diluted Earnings Per Share
|
||||||||
Net income
|
$ | 0.84 | $ | 0.85 | ||||
Average number of shares outstanding
|
23,021 | 22,647 | ||||||
Cash Dividends Per Share
|
$ | 0.12 | $ | 0.06 |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands)
|
||||||||
Three Months Ended
|
||||||||
March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 19,358 | $ | 19,339 | ||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
6,693 | 6,861 | ||||||
Provision for uncollectible accounts receivable
|
2,472 | 3,071 | ||||||
Stock option expense
|
2,051 | 2,042 | ||||||
Provision for deferred income taxes
|
(2,282 | ) | (1,529 | ) | ||||
Amortization of discount on convertible notes
|
1,726 | 1,612 | ||||||
Changes in operating assets and liabilities, excluding
|
||||||||
amounts acquired in business combinations:
|
||||||||
Increase in accounts receivable
|
(36,445 | ) | (12,399 | ) | ||||
Increase in inventories
|
(66 | ) | (514 | ) | ||||
Decrease in prepaid expenses
|
502 | 1,002 | ||||||
Decrease in accounts payable and other current liabilities
|
(381 | ) | (7,900 | ) | ||||
Increase in income taxes
|
13,955 | 13,056 | ||||||
Increase in other assets
|
(1,672 | ) | (203 | ) | ||||
Increase in other liabilities
|
2,724 | 486 | ||||||
Excess tax benefit on share-based compensation
|
(1,135 | ) | (145 | ) | ||||
Other sources
|
151 | 322 | ||||||
Net cash provided by operating activities
|
7,651 | 25,101 | ||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(5,424 | ) | (3,376 | ) | ||||
Business combinations, net of cash acquired
|
- | (1,944 | ) | |||||
Proceeds from sales of property and equipment
|
27 | 1,360 | ||||||
Other uses
|
(157 | ) | (152 | ) | ||||
Net cash used by investing activities
|
(5,554 | ) | (4,112 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Purchases of treasury stock
|
(2,516 | ) | (231 | ) | ||||
Proceeds from issuance of capital stock
|
2,672 | 68 | ||||||
Repayment of long-term debt
|
- | (10,799 | ) | |||||
Dividends paid
|
(2,739 | ) | (1,355 | ) | ||||
Decrease in cash overdrafts payable
|
(1,216 | ) | (342 | ) | ||||
Excess tax benefit on share-based compensation
|
1,135 | 145 | ||||||
Other sources/(uses)
|
270 | (244 | ) | |||||
Net cash used by financing activities
|
(2,394 | ) | (12,758 | ) | ||||
(Decrease)/Increase in Cash and Cash Equivalents
|
(297 | ) | 8,231 | |||||
Cash and cash equivalents at beginning of year
|
112,416 | 3,628 | ||||||
Cash and cash equivalents at end of period
|
$ | 112,119 | $ | 11,859 |
Three months ended
|
||||||||
March 31,
|
||||||||
2010
|
2009
|
|||||||
Service Revenues and Sales
|
|
|||||||
VITAS
|
$ | 222,940 | $ | 208,417 | ||||
Roto-Rooter
|
85,873 | 86,521 | ||||||
Total | $ | 308,813 | $ | 294,938 | ||||
After-tax Earnings
|
||||||||
VITAS
|
$ | 18,438 | $ | 17,170 | ||||
Roto-Rooter
|
7,813 | 8,229 | ||||||
Total | 26,251 | 25,399 | ||||||
Corporate
|
(6,893 | ) | (6,060 | ) | ||||
Net income | $ | 19,358 | $ | 19,339 |
Net Income
|
||||||||||||
For the Three Months Ended
March 31,
|
Income
|
Shares
|
Earnings per Share
|
|||||||||
2010
|
||||||||||||
Earnings
|
$ | 19,358 | 22,593 | $ | 0.86 | |||||||
Dilutive stock options
|
- | 346 | ||||||||||
Nonvested stock awards
|
- | 82 | ||||||||||
Diluted earnings
|
$ | 19,358 | 23,021 | $ | 0.84 | |||||||
2009
|
||||||||||||
Earnings
|
$ | 19,339 | 22,394 | $ | 0.86 | |||||||
Dilutive stock options
|
- | 216 | ||||||||||
Nonvested stock awards
|
- | 37 | ||||||||||
Diluted earnings
|
$ | 19,339 | 22,647 | $ | 0.85 |
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 | 8,988 | - | 8,988 | (9,615 | ) | (627 | ) | ||||||||||||||
$ | 90.73 | 263,947 | - | 263,947 | (282,363 | ) | (18,416 | ) | ||||||||||||||
$ | 100.73 | 468,284 | - | 468,284 | (500,956 | ) | (32,672 | ) | ||||||||||||||
$ | 110.73 | 635,713 | 118,682 | 754,395 | (680,067 | ) | 74,328 | |||||||||||||||
$ | 120.73 | 775,406 | 314,621 | 1,090,027 | (829,507 | ) | 260,520 | |||||||||||||||
$ | 130.73 | 893,728 | 480,584 | 1,374,312 | (956,084 | ) | 418,228 |
March 31,
2010
|
December 31,
2009
|
|||||||
Principal amount of convertible debentures
|
$ | 186,956 | $ | 186,956 | ||||
Unamortized debt discount
|
(33,103 | ) | (34,829 | ) | ||||
Carrying amount of convertible debentures
|
$ | 153,853 | $ | 152,127 | ||||
Additional paid in capital (net of tax)
|
$ | 31,310 | $ | 31,310 |
Three Months Ended
March 31,
|
||||||||
2010
|
2009
|
|||||||
Cash interest expense
|
$ | 1,070 | $ | 1,078 | ||||
Non-cash amortization of debt discount
|
1,726 | 1,612 | ||||||
Amortization of debt costs
|
156 | 154 | ||||||
Total interest expense
|
$ | 2,952 | $ | 2,844 |
Three Months Ended
March 31,
|
||||||||
2010
|
2009
|
|||||||
Market value gains/(losses) on assets held in
|
||||||||
deferred compensation trust
|
$ | 188 | $ | (1,614 | ) | |||
Gain on settlement of company-owned life insurance
|
- | 1,211 | ||||||
(Loss)/gain on disposal of property and equipment
|
(94 | ) | 24 | |||||
Interest income
|
75 | 82 | ||||||
Other - net
|
17 | 21 | ||||||
Total other income/(expense)
|
$ | 186 | $ | (276 | ) |
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
|
$ | 25,925 | $ | 25,925 | $ | - | $ | - | ||||||||
Long-term debt
|
153,853 | 170,796 | - | - |
March 31, 2010 | Guarantor | Non-Guarantor | Consolidating | |||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 107,572 | $ | (274 | ) | $ | 4,821 | $ | - | $ | 112,119 | |||||||||
Accounts receivable, less allowances
|
623 | 86,368 | 421 | - | 87,412 | |||||||||||||||
Intercompany receivables
|
- | 158,970 | - | (158,970 | ) | - | ||||||||||||||
Inventories
|
- | 6,940 | 669 | - | 7,609 | |||||||||||||||
Current deferred income taxes
|
(341 | ) | 15,255 | 94 | - | 15,008 | ||||||||||||||
Prepaid expenses
|
460 | 9,359 | 67 | - | 9,886 | |||||||||||||||
Total current assets
|
108,314 | 276,618 | 6,072 | (158,970 | ) | 232,034 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 25,925 | - | 25,925 | |||||||||||||||
Properties and equipment, at cost, less accumulated depreciation
|
10,175 | 62,797 | 2,217 | - | 75,189 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 57,239 | - | - | 57,239 | |||||||||||||||
Goodwill
|
- | 445,662 | 4,487 | - | 450,149 | |||||||||||||||
Other assets
|
11,008 | 2,345 | 339 | - | 13,692 | |||||||||||||||
Investments in subsidiaries
|
662,071 | 16,539 | - | (678,610 | ) | - | ||||||||||||||
Total assets
|
$ | 791,568 | $ | 861,200 | $ | 39,040 | $ | (837,580 | ) | $ | 854,228 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable
|
$ | (1,968 | ) | $ | 51,520 | $ | 292 | $ | - | $ | 49,844 | |||||||||
Intercompany payables
|
156,363 | - | 2,607 | (158,970 | ) | - | ||||||||||||||
Income taxes
|
(10,956 | ) | 21,848 | 1,258 | - | 12,150 | ||||||||||||||
Accrued insurance
|
434 | 34,044 | - | - | 34,478 | |||||||||||||||
Accrued compensation
|
966 | 36,205 | 442 | - | 37,613 | |||||||||||||||
Other current liabilities
|
2,530 | 9,783 | 126 | - | 12,439 | |||||||||||||||
Total current liabilities
|
147,369 | 153,400 | 4,725 | (158,970 | ) | 146,524 | ||||||||||||||
Deferred income taxes
|
(10,985 | ) | 43,400 | (7,446 | ) | - | 24,969 | |||||||||||||
Long-term debt
|
153,853 | - | - | - | 153,853 | |||||||||||||||
Deferred compensation liabilities
|
- | - | 25,522 | - | 25,522 | |||||||||||||||
Other liabilities
|
3,345 | 2,029 | - | - | 5,374 | |||||||||||||||
Stockholders' equity
|
497,986 | 662,371 | 16,239 | (678,610 | ) | 497,986 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 791,568 | $ | 861,200 | $ | 39,040 | $ | (837,580 | ) | $ | 854,228 |
December 31, 2009
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 109,331 | $ | (1,221 | ) | $ | 4,306 | $ | - | $ | 112,416 | |||||||||
Accounts receivable, less allowances
|
618 | 52,303 | 540 | - | 53,461 | |||||||||||||||
Intercompany receivables
|
- | 149,888 | - | (149,888 | ) | - | ||||||||||||||
Inventories
|
- | 7,009 | 534 | - | 7,543 | |||||||||||||||
Current deferred income taxes
|
(378 | ) | 14,048 | 31 | - | 13,701 | ||||||||||||||
Prepaid expenses
|
(2,457 | ) | 13,706 | (112 | ) | - | 11,137 | |||||||||||||
Total current assets
|
107,114 | 235,733 | 5,299 | (149,888 | ) | 198,258 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 24,158 | - | 24,158 | |||||||||||||||
Properties and equipment, at cost, less accumulated depreciation
|
10,309 | 62,912 | 2,137 | - | 75,358 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 57,920 | - | - | 57,920 | |||||||||||||||
Goodwill
|
- | 445,662 | 4,380 | - | 450,042 | |||||||||||||||
Other assets
|
11,190 | 2,232 | 312 | - | 13,734 | |||||||||||||||
Investments in subsidiaries
|
643,572 | 15,523 | - | (659,095 | ) | - | ||||||||||||||
Total assets
|
$ | 772,185 | $ | 819,982 | $ | 36,286 | $ | (808,983 | ) | $ | 819,470 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable
|
$ | (2,411 | ) | $ | 54,084 | $ | 398 | $ | - | $ | 52,071 | |||||||||
Intercompany payables
|
147,744 | - | 2,144 | (149,888 | ) | - | ||||||||||||||
Income taxes
|
(2,145 | ) | 2,159 | 49 | - | 63 | ||||||||||||||
Accrued insurance
|
1,231 | 33,930 | - | - | 35,161 | |||||||||||||||
Accrued compensation
|
4,235 | 30,020 | 407 | - | 34,662 | |||||||||||||||
Other current liabilities
|
1,643 | 11,367 | 1,117 | - | 14,127 | |||||||||||||||
Total current liabilities
|
150,297 | 131,560 | 4,115 | (149,888 | ) | 136,084 | ||||||||||||||
Deferred income taxes
|
(10,549 | ) | 43,183 | (6,710 | ) | - | 25,924 | |||||||||||||
Long-term debt
|
152,127 | - | - | - | 152,127 | |||||||||||||||
Deferred compensation liabilities
|
- | - | 23,637 | - | 23,637 | |||||||||||||||
Other liabilities
|
3,148 | 1,388 | - | - | 4,536 | |||||||||||||||
Stockholders' equity
|
477,162 | 643,851 | 15,244 | (659,095 | ) | 477,162 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 772,185 | $ | 819,982 | $ | 36,286 | $ | (808,983 | ) | $ | 819,470 |
For the three months ended March 31, 2010
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 303,002 | $ | 5,811 | $ | - | $ | 308,813 | ||||||||||
Cost of services provided and goods sold
|
- | 216,200 | 2,937 | - | 219,137 | |||||||||||||||
Selling, general and administrative expenses
|
5,698 | 41,317 | 1,523 | - | 48,538 | |||||||||||||||
Depreciation
|
136 | 5,133 | 200 | - | 5,469 | |||||||||||||||
Amortization
|
330 | 894 | - | - | 1,224 | |||||||||||||||
Total costs and expenses
|
6,164 | 263,544 | 4,660 | - | 274,368 | |||||||||||||||
Income/ (loss) from operations
|
(6,164 | ) | 39,458 | 1,151 | - | 34,445 | ||||||||||||||
Interest expense
|
(2,851 | ) | (101 | ) | - | - | (2,952 | ) | ||||||||||||
Other (expense)/income - net
|
3,621 | (3,637 | ) | 202 | - | 186 | ||||||||||||||
Income/ (loss) before income taxes
|
(5,394 | ) | 35,720 | 1,353 | - | 31,679 | ||||||||||||||
Income tax (provision)/ benefit
|
1,744 | (13,539 | ) | (526 | ) | - | (12,321 | ) | ||||||||||||
Equity in net income of subsidiaries
|
23,008 | 826 | - | (23,834 | ) | - | ||||||||||||||
Net income
|
$ | 19,358 | $ | 23,007 | $ | 827 | $ | (23,834 | ) | $ | 19,358 |
For the three months ended March 31, 2009
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
Continuing Operations
|
||||||||||||||||||||
Service revenues and sales
|
$ | - | $ | 289,139 | $ | 5,799 | $ | - | $ | 294,938 | ||||||||||
Cost of services provided and goods sold
|
- | 204,029 | 2,984 | - | 207,013 | |||||||||||||||
Selling, general and administrative expenses
|
5,485 | 40,392 | (84 | ) | - | 45,793 | ||||||||||||||
Depreciation
|
151 | 5,007 | 167 | - | 5,325 | |||||||||||||||
Amortization
|
275 | 1,261 | - | - | 1,536 | |||||||||||||||
Other operating expenses
|
545 | - | - | - | 545 | |||||||||||||||
Total costs and expenses
|
6,456 | 250,689 | 3,067 | - | 260,212 | |||||||||||||||
Income/ (loss) from operations
|
(6,456 | ) | 38,450 | 2,732 | - | 34,726 | ||||||||||||||
Interest (expense)/income
|
(2,770 | ) | (80 | ) | 6 | - | (2,844 | ) | ||||||||||||
Other (expense)/income - net
|
384 | (277 | ) | (383 | ) | - | (276 | ) | ||||||||||||
Income/ (loss) before income taxes
|
(8,842 | ) | 38,093 | 2,355 | - | 31,606 | ||||||||||||||
Income tax (provision)/ benefit
|
3,270 | (14,450 | ) | (1,087 | ) | - | (12,267 | ) | ||||||||||||
Equity in net income of subsidiaries
|
24,911 | 1,605 | - | (26,516 | ) | - | ||||||||||||||
Net income
|
$ | 19,339 | $ | 25,248 | $ | 1,268 | $ | (26,516 | ) | $ | 19,339 |
For the three months ended March 31, 2010
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided by operating activities
|
$ | (14,132 | ) | $ | 21,652 | $ | 131 | $ | 7,651 | |||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(2 | ) | (5,176 | ) | (246 | ) | (5,424 | ) | ||||||||
Business combinations, net of cash acquired
|
- | - | - | - | ||||||||||||
Proceeds from sale of property and equipment
|
- | 27 | - | 27 | ||||||||||||
Other sources/(uses) - net
|
(50 | ) | (107 | ) | - | (157 | ) | |||||||||
Net cash provided/(used) by investing activities
|
(52 | ) | (5,256 | ) | (246 | ) | (5,554 | ) | ||||||||
Cash Flow from Financing Activities:
|
||||||||||||||||
Change in cash overdrafts payable
|
473 | (1,689 | ) | - | (1,216 | ) | ||||||||||
Change in intercompany accounts
|
13,377 | (13,840 | ) | 463 | - | |||||||||||
Dividends paid to shareholders
|
(2,739 | ) | - | - | (2,739 | ) | ||||||||||
Purchases of treasury stock
|
(2,516 | ) | - | - | (2,516 | ) | ||||||||||
Proceeds from exercise of stock options
|
2,672 | - | - | 2,672 | ||||||||||||
Realized excess tax benefit on share based compensation
|
1,135 | - | - | 1,135 | ||||||||||||
Other sources/(uses) - net
|
23 | 80 | 167 | 270 | ||||||||||||
Net cash provided/ (used) by financing activities
|
12,425 | (15,449 | ) | 630 | (2,394 | ) | ||||||||||
Net increase/(decrease) in cash and cash equivalents
|
(1,759 | ) | 947 | 515 | (297 | ) | ||||||||||
Cash and cash equivalents at beginning of year
|
109,331 | (1,221 | ) | 4,306 | 112,416 | |||||||||||
Cash and cash equivalents at end of period
|
$ | 107,572 | $ | (274 | ) | $ | 4,821 | $ | 112,119 |
For the three months ended March 31, 2009
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided/(used) by operating activities
|
$ | (5,656 | ) | $ | 28,627 | $ | 2,130 | $ | 25,101 | |||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(7 | ) | (3,345 | ) | (24 | ) | (3,376 | ) | ||||||||
Business combinations, net of cash acquired
|
- | (1,944 | ) | - | (1,944 | ) | ||||||||||
Proceeds from sale of property and equipment
|
1,256 | 104 | - | 1,360 | ||||||||||||
Other sources/(uses) - net
|
(198 | ) | 46 | - | (152 | ) | ||||||||||
Net cash provided/(used) by investing activities
|
1,051 | (5,139 | ) | (24 | ) | (4,112 | ) | |||||||||
Cash Flow from Financing Activities:
|
||||||||||||||||
Change in cash overdrafts payable
|
1,343 | (1,685 | ) | - | (342 | ) | ||||||||||
Change in intercompany accounts
|
22,357 | (20,011 | ) | (2,346 | ) | - | ||||||||||
Dividends paid to shareholders
|
(1,355 | ) | - | - | (1,355 | ) | ||||||||||
Purchases of treasury stock
|
(231 | ) | - | - | (231 | ) | ||||||||||
Proceeds from exercise of stock options
|
68 | - | - | 68 | ||||||||||||
Realized excess tax benefit on share based compensation
|
145 | - | - | 145 | ||||||||||||
Repayment of long-term debt
|
(10,700 | ) | (99 | ) | - | (10,799 | ) | |||||||||
Other sources/(uses) - net
|
20 | 71 | (335 | ) | (244 | ) | ||||||||||
Net cash provided/ (used) by financing activities
|
11,647 | (21,724 | ) | (2,681 | ) | (12,758 | ) | |||||||||
Net increase/(decrease) in cash and cash equivalents
|
7,042 | 1,764 | (575 | ) | 8,231 | |||||||||||
Cash and cash equivalents at beginning of year
|
65 | 202 | 3,361 | 3,628 | ||||||||||||
Cash and cash equivalents at end of period
|
$ | 7,107 | $ | 1,966 | $ | 2,786 | $ | 11,859 |
Three Months Ended
March 31,
|
||||||||
2010
|
2009
|
|||||||
Service revenues and sales
|
$ | 308,813 | $ | 294,938 | ||||
Net income
|
$ | 19,358 | $ | 19,339 | ||||
Diluted EPS
|
$ | 0.84 | $ | 0.85 | ||||
Adjusted EBITDA*
|
$ | 43,071 | $ | 42,224 | ||||
Adjusted EBITDA as a % of revenue
|
13.9 | % | 14.3 | % |
•
|
A $34.0 million increase in accounts receivable primarily at VITAS, related to timing of Medicare payments and refund of overpayments from prior years.
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare | 10,151 | 6.9 | % | |||||
Continuous care | 3,094 | 8.9 | % | |||||
General inpatient | 1,209 | 4.8 | % | |||||
Medicare cap | 2,019 | 747.8 | % | |||||
BNAF adjustment | (1,950 | ) | -100.0 | % | ||||
Roto-Rooter
|
||||||||
Plumbing | 1,128 | 3.0 | % | |||||
Drain cleaning | (1,943 | ) | -5.3 | % | ||||
Other | 167 | 1.4 | % | |||||
Total | $ | 13,875 | 4.7 | % |
Three Months Ended March 31,
|
||||||||
2010
|
2009
|
|||||||
VITAS
|
||||||||
Costs associated with the OIG investigation
|
$ | (99 | ) | $ | (8 | ) | ||
Corporate
|
||||||||
Costs related to contested proxy solicitation
|
- | (345 | ) | |||||
Stock option expense
|
(1,298 | ) | (1,292 | ) | ||||
Noncash interest expense related to accounting for
|
||||||||
conversion feature of the convertible notes
|
(1,047 | ) | (968 | ) | ||||
Impact of non-deductible losses and non-taxable gains on
|
||||||||
investments held in deferred compensation trusts
|
- | 736 | ||||||
Total
|
$ | (2,444 | ) | $ | (1,877 | ) |
Net Income
|
||||||||
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ | 1,268 | 7.4 | % | ||||
Roto-Rooter
|
(416 | ) | -5.1 | % | ||||
Corporate
|
(833 | ) | -13.7 | % | ||||
$ | 19 | 0.1 | % |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2010
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2010 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 222,940 | $ | 85,873 | $ | - | $ | 308,813 | ||||||||
Cost of services provided and goods sold
|
172,093 | 47,044 | - | 219,137 | ||||||||||||
Selling, general and administrative expenses
|
18,145 | 24,758 | 5,635 | 48,538 | ||||||||||||
Depreciation
|
3,485 | 1,951 | 33 | 5,469 | ||||||||||||
Amortization
|
771 | 123 | 330 | 1,224 | ||||||||||||
Total costs and expenses
|
194,494 | 73,876 | 5,998 | 274,368 | ||||||||||||
Income/(loss) from operations
|
28,446 | 11,997 | (5,998 | ) | 34,445 | |||||||||||
Interest expense
|
(32 | ) | (68 | ) | (2,852 | ) | (2,952 | ) | ||||||||
Intercompany interest income/(expense)
|
1,289 | 702 | (1,991 | ) | - | |||||||||||
Other income/(expense)—net
|
(39 | ) | 10 | 215 | 186 | |||||||||||
Income/(loss) before income taxes
|
29,664 | 12,641 | (10,626 | ) | 31,679 | |||||||||||
Income taxes
|
(11,226 | ) | (4,828 | ) | 3,733 | (12,321 | ) | |||||||||
Net income/(loss)
|
$ | 18,438 | $ | 7,813 | $ | (6,893 | ) | $ | 19,358 |
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (2,051 | ) | $ | (2,051 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,655 | ) | (1,655 | ) | ||||||||||
Expenses incurred in connection with the Office of Inspector | ||||||||||||||||
General investigation
|
(160 | ) | - | - | (160 | ) | ||||||||||
Total
|
$ | (160 | ) | $ | - | $ | (3,706 | ) | $ | (3,866 | ) | |||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,298 | ) | $ | (1,298 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,047 | ) | (1,047 | ) | ||||||||||
Expenses incurred in connection with the Office of Inspector | ||||||||||||||||
General investigation
|
(99 | ) | - | - | (99 | ) | ||||||||||
Total
|
$ | (99 | ) | $ | - | $ | (2,345 | ) | $ | (2,444 | ) |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2009
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2009 (a)
|
||||||||||||||||
Service revenues and sales
|
$ | 208,417 | $ | 86,521 | $ | - | $ | 294,938 | ||||||||
Cost of services provided and goods sold
|
159,631 | 47,382 | - | 207,013 | ||||||||||||
Selling, general and administrative expenses
|
17,546 | 24,375 | 3,872 | 45,793 | ||||||||||||
Depreciation
|
3,219 | 2,054 | 52 | 5,325 | ||||||||||||
Amortization
|
1,172 | 89 | 275 | 1,536 | ||||||||||||
Other operating expenses
|
- | - | 545 | 545 | ||||||||||||
Total costs and expenses
|
181,568 | 73,900 | 4,744 | 260,212 | ||||||||||||
Income/(loss) from operations
|
26,849 | 12,621 | (4,744 | ) | 34,726 | |||||||||||
Interest expense
|
(39 | ) | (35 | ) | (2,770 | ) | (2,844 | ) | ||||||||
Intercompany interest income/(expense)
|
891 | 536 | (1,427 | ) | - | |||||||||||
Other income/(expense)—net
|
(3 | ) | 116 | (389 | ) | (276 | ) | |||||||||
Income/(loss) before income taxes
|
27,698 | 13,238 | (9,330 | ) | 31,606 | |||||||||||
Income taxes
|
(10,528 | ) | (5,009 | ) | 3,270 | (12,267 | ) | |||||||||
Net income/(loss)
|
$ | 17,170 | $ | 8,229 | $ | (6,060 | ) | $ | 19,339 |
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (2,042 | ) | $ | (2,042 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (1,530 | ) | (1,530 | ) | ||||||||||
Non-taxable income on certain investments held in deferred | ||||||||||||||||
compensation trusts
|
- | - | 1,211 | 1,211 | ||||||||||||
Expenses associated with contested proxy solicitation
|
- | - | (545 | ) | (545 | ) | ||||||||||
Expenses incurred in connection with the Office of Inspector | ||||||||||||||||
General investigation
|
(13 | ) | - | - | (13 | ) | ||||||||||
Total
|
$ | (13 | ) | $ | - | $ | (2,906 | ) | $ | (2,919 | ) | |||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$ | - | $ | - | $ | (1,292 | ) | $ | (1,292 | ) | ||||||
Noncash impact of accounting for convertible debt
|
- | - | (968 | ) | (968 | ) | ||||||||||
Non-taxable income on certain investments held in deferred | ||||||||||||||||
compensation trusts
|
- | - | 1,211 | 1,211 | ||||||||||||
Income tax impact of nondeductible losses on investments | ||||||||||||||||
held in deferred compensation trusts
|
- | - | (475 | ) | (475 | ) | ||||||||||
Expenses associated with contested proxy solicitation
|
- | - | (345 | ) | (345 | ) | ||||||||||
Expenses incurred in connection with the Office of Inspector | ||||||||||||||||
General investigation
|
(8 | ) | - | - | (8 | ) | ||||||||||
Total
|
$ | (8 | ) | $ | - | $ | (1,869 | ) | $ | (1,877 | ) |
Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
For the three months ended March 31, 2010
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 18,438 | $ | 7,813 | $ | (6,893 | ) | $ | 19,358 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
32 | 68 | 2,852 | 2,952 | ||||||||||||
Income taxes
|
11,226 | 4,828 | (3,733 | ) | 12,321 | |||||||||||
Depreciation
|
3,485 | 1,951 | 33 | 5,469 | ||||||||||||
Amortization
|
771 | 123 | 330 | 1,224 | ||||||||||||
EBITDA
|
33,952 | 14,783 | (7,411 | ) | 41,324 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Legal expenses of OIG investigation
|
160 | - | - | 160 | ||||||||||||
Stock option expense
|
- | - | 2,051 | 2,051 | ||||||||||||
Advertising cost adjustment
|
- | (389 | ) | - | (389 | ) | ||||||||||
Interest income
|
(45 | ) | (2 | ) | (28 | ) | (75 | ) | ||||||||
Intercompany interest income/(expense)
|
(1,289 | ) | (702 | ) | 1,991 | - | ||||||||||
Adjusted EBITDA
|
$ | 32,778 | $ | 13,690 | $ | (3,397 | ) | $ | 43,071 |
Chemed
|
||||||||||||||||
For the three months ended March 31, 2009
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$ | 17,170 | $ | 8,229 | $ | (6,060 | ) | $ | 19,339 | |||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
39 | 35 | 2,770 | 2,844 | ||||||||||||
Income taxes
|
10,528 | 5,009 | (3,270 | ) | 12,267 | |||||||||||
Depreciation
|
3,219 | 2,054 | 52 | 5,325 | ||||||||||||
Amortization
|
1,172 | 89 | 275 | 1,536 | ||||||||||||
EBITDA
|
32,128 | 15,416 | (6,233 | ) | 41,311 | |||||||||||
Add/(deduct):
|
||||||||||||||||
Non-taxable income from certain investments held in
|
||||||||||||||||
deferred compensation trusts
|
- | - | (1,211 | ) | (1,211 | ) | ||||||||||
Expenses associated with contested proxy solicitation
|
- | - | 545 | 545 | ||||||||||||
Legal expenses of OIG investigation
|
13 | - | - | 13 | ||||||||||||
Stock option expense
|
- | - | 2,042 | 2,042 | ||||||||||||
Advertising cost adjustment
|
- | (394 | ) | - | (394 | ) | ||||||||||
Interest income
|
(48 | ) | (19 | ) | (15 | ) | (82 | ) | ||||||||
Intercompany interest income/(expense)
|
(891 | ) | (536 | ) | 1,427 | - | ||||||||||
Adjusted EBITDA
|
$ | 31,202 | $ | 14,467 | $ | (3,445 | ) | $ | 42,224 |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2010 AND 2009
|
||||||||
(unaudited)
|
||||||||
OPERATING STATISTICS
|
2010
|
2009
|
||||||
Net revenue ($000)
|
||||||||
Homecare
|
$ | 157,226 | $ | 147,075 | ||||
Inpatient
|
26,291 | 25,082 | ||||||
Continuous care
|
37,674 | 34,580 | ||||||
Total before Medicare cap allowance and 2008 BNAF
|
$ | 221,191 | $ | 206,737 | ||||
Estimated BNAF
|
- | 1,950 | ||||||
Medicare cap allowance
|
1,749 | (270 | ) | |||||
Total
|
$ | 222,940 | $ | 208,417 | ||||
Net revenue as a percent of total
|
||||||||
before Medicare cap allowance
|
||||||||
Homecare
|
71.1 | % | 71.1 | % | ||||
Inpatient
|
11.9 | 12.2 | ||||||
Continuous care
|
17.0 | 16.7 | ||||||
Total before Medicare cap allowance and 2008 BNAF
|
100.0 | 100.0 | ||||||
Estimated BNAF
|
- | 0.9 | ||||||
Medicare cap allowance
|
0.8 | (0.1 | ) | |||||
Total
|
100.8 | % | 100.8 | % | ||||
Average daily census (days)
|
||||||||
Homecare
|
8,112 | 7,477 | ||||||
Nursing home
|
3,162 | 3,263 | ||||||
Routine homecare
|
11,274 | 10,740 | ||||||
Inpatient
|
442 | 421 | ||||||
Continuous care
|
606 | 567 | ||||||
Total
|
12,322 | 11,728 | ||||||
Total Admissions
|
14,844 | 14,168 | ||||||
Total Discharges
|
14,461 | 13,865 | ||||||
Average length of stay (days)
|
75.8 | 76.6 | ||||||
Median length of stay (days)
|
13.0 | 13.0 | ||||||
ADC by major diagnosis
|
||||||||
Neurological
|
32.6 | % | 32.5 | % | ||||
Cancer
|
18.8 | 19.6 | ||||||
Cardio
|
11.9 | 12.3 | ||||||
Respiratory
|
6.6 | 6.7 | ||||||
Other
|
30.1 | 28.9 | ||||||
Total
|
100.0 | % | 100.0 | % | ||||
Admissions by major diagnosis
|
||||||||
Neurological
|
18.6 | % | 18.6 | % | ||||
Cancer
|
33.5 | 35.9 | ||||||
Cardio
|
11.6 | 11.1 | ||||||
Respiratory
|
8.4 | 7.6 | ||||||
Other
|
27.9 | 26.8 | ||||||
Total
|
100.0 | % | 100.0 | % | ||||
Direct patient care margins
|
||||||||
Routine homecare
|
51.3 | % | 51.5 | % | ||||
Inpatient
|
15.2 | 17.4 | ||||||
Continuous care
|
20.7 | 19.1 | ||||||
Homecare margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$ | 53.93 | $ | 52.82 | ||||
Drug costs
|
7.77 | 7.65 | ||||||
Home medical equipment
|
6.94 | 6.68 | ||||||
Medical supplies
|
2.44 | 2.27 | ||||||
Inpatient margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$ | 286.81 | $ | 271.75 | ||||
Continuous care margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$ | 526.47 | $ | 521.30 | ||||
Bad debt expense as a percent of revenues
|
1.0 | % | 1.1 | % | ||||
Accounts receivable --
|
||||||||
Days of revenue outstanding- excluding unapplied Medicare payments
|
43.4 | 68.4 | ||||||
Days of revenue outstanding- including unapplied Medicare payments
|
29.2 | 37.5 |
Weighted
|
||||||||||||||||
Total Number
|
Average
|
Cumulative Shares
|
Dollar Amount
|
|||||||||||||
of Shares
|
Price Paid Per
|
Repurchased Under
|
Remaining Under
|
|||||||||||||
Repurchased
|
Share
|
the Program
|
The Program
|
|||||||||||||
April 2007 Program
|
||||||||||||||||
January 1 through January 31, 2010
|
31,375 | $ | 47.17 | 1,736,972 | $ | 51,718,696 | ||||||||||
February 1 through February 28, 2010
|
- | $ | - | 1,736,972 | $ | 51,718,696 | ||||||||||
March 1 through March 31, 2010
|
- | $ | - | 1,736,972 | $ | 51,718,696 | ||||||||||
First Quarter Total - April 2007 Program
|
31,375 | $ | 47.17 |
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.
|
Chemed Corporation
|
||||||
(Registrant)
|
||||||
Dated:
|
April 30, 2010
|
By:
|
Kevin J. McNamara
|
|||
Kevin J. McNamara
|
||||||
(President and Chief Executive Officer)
|
||||||
Dated:
|
April 30, 2010
|
By:
|
David P. Williams
|
|||
David P. Williams
|
||||||
(Executive Vice President and Chief Financial Officer)
|
||||||
Dated:
|
April 30, 2010
|
By:
|
Arthur V. Tucker, Jr.
|
|||
Arthur V. Tucker, Jr.
|
||||||
(Vice President and Controller)
|