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)
|
Yes
|
☒
|
No
|
☐
|
Yes
|
☒
|
No
|
☐
|
Large accelerated filer
|
☒
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
Smaller reporting company
|
☐
|
|
Emerging growth company | ☐ |
Yes
|
☐
|
No
|
☒
|
Class
|
Amount
|
Date
|
||
Capital Stock $1 Par Value
|
15,966,003 Shares
|
September 30, 2017
|
Page No.
|
||||
PART I. FINANCIAL INFORMATION: | ||||
Item 1. Financial Statements | ||||
Unaudited Consolidated Balance Sheets - | ||||
3
|
||||
Unaudited Consolidated Statements of Income - | ||||
4
|
||||
Unaudited Consolidated Statements of Cash Flows - | ||||
5
|
||||
Notes to Unaudited Consolidated Financial Statements |
6
|
|||
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations |
16
|
|||
Item 3. Quantitative and Qualitative Disclosures about Market Risk |
34
|
|||
Item 4. Controls and Procedures |
34
|
|||
PART II. OTHER INFORMATION | ||||
Item 1. Legal Proceedings |
34
|
|||
34
|
||||
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds |
35
|
|||
Item 3. Defaults Upon Senior Securities |
35
|
|||
Item 4. Mine Safety Disclosures |
35
|
|||
Item 5. Other Information |
35
|
|||
Item 6. Exhibits |
36
|
|||
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
|
||||||||
(in thousands, except share and per share data)
|
||||||||
September 30, 2017
|
December 31, 2016
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
18,871
|
$
|
15,310
|
||||
Accounts receivable less allowances of $14,997 (2016 - $14,236)
|
91,483
|
132,021
|
||||||
Inventories
|
5,658
|
5,755
|
||||||
Prepaid income taxes
|
3,621
|
3,709
|
||||||
Prepaid expenses
|
15,678
|
13,105
|
||||||
Total current assets
|
135,311
|
169,900
|
||||||
Investments of deferred compensation plans
|
60,445
|
54,389
|
||||||
Properties and equipment, at cost, less accumulated depreciation of $227,036 (2016 - $211,290)
|
143,148
|
121,302
|
||||||
Identifiable intangible assets less accumulated amortization of $32,862 (2016 - $33,225)
|
54,793
|
55,065
|
||||||
Goodwill
|
473,024
|
472,366
|
||||||
Deferred income taxes
|
21,893
|
8
|
||||||
Other assets
|
6,845
|
7,029
|
||||||
Total Assets
|
$
|
895,459
|
$
|
880,059
|
||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$
|
34,752
|
$
|
39,586
|
||||
Current portion of long-term debt
|
10,000
|
8,750
|
||||||
Income taxes
|
12,349
|
-
|
||||||
Accrued insurance
|
44,584
|
47,960
|
||||||
Accrued compensation
|
53,857
|
53,979
|
||||||
Accrued legal
|
91,450
|
1,805
|
||||||
Other current liabilities
|
22,382
|
19,752
|
||||||
Total current liabilities
|
269,374
|
171,832
|
||||||
Deferred income taxes
|
-
|
14,291
|
||||||
Long-term debt
|
72,500
|
100,000
|
||||||
Deferred compensation liabilities
|
59,389
|
54,288
|
||||||
Other liabilities
|
16,494
|
15,549
|
||||||
Total Liabilities
|
417,757
|
355,960
|
||||||
Commitments and contingencies (Note 11)
|
||||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 34,513,535 shares (2016 - 34,270,104 shares)
|
34,514
|
34,270
|
||||||
Paid-in capital
|
668,573
|
639,703
|
||||||
Retained earnings
|
988,895
|
958,149
|
||||||
Treasury stock - 18,632,867 shares (2016 - 18,083,527)
|
(1,216,509
|
)
|
(1,110,536
|
)
|
||||
Deferred compensation payable in Company stock
|
2,229
|
2,513
|
||||||
Total Stockholders' Equity
|
477,702
|
524,099
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
895,459
|
$
|
880,059
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service revenues and sales
|
$
|
417,444
|
$
|
392,607
|
$
|
1,238,367
|
$
|
1,173,405
|
||||||||
Cost of services provided and goods sold (excluding depreciation)
|
288,047
|
281,658
|
859,039
|
836,348
|
||||||||||||
Selling, general and administrative expenses
|
66,919
|
59,373
|
205,031
|
181,046
|
||||||||||||
Depreciation
|
8,819
|
8,614
|
26,545
|
25,619
|
||||||||||||
Amortization
|
33
|
91
|
111
|
274
|
||||||||||||
Other operating expenses/(income)
|
(371
|
)
|
-
|
91,138
|
4,491
|
|||||||||||
Total costs and expenses
|
363,447
|
349,736
|
1,181,864
|
1,047,778
|
||||||||||||
Income from operations
|
53,997
|
42,871
|
56,503
|
125,627
|
||||||||||||
Interest expense
|
(1,048
|
)
|
(1,018
|
)
|
(3,164
|
)
|
(2,831
|
)
|
||||||||
Other income - net
|
1,323
|
1,640
|
5,439
|
1,933
|
||||||||||||
Income before income taxes
|
54,272
|
43,493
|
58,778
|
124,729
|
||||||||||||
Income taxes
|
(18,835
|
)
|
(16,664
|
)
|
(15,153
|
)
|
(48,175
|
)
|
||||||||
Net income
|
$
|
35,437
|
$
|
26,829
|
$
|
43,625
|
$
|
76,554
|
||||||||
Earnings Per Share
|
||||||||||||||||
Net income
|
$
|
2.22
|
$
|
1.66
|
$
|
2.72
|
$
|
4.66
|
||||||||
Average number of shares outstanding
|
15,976
|
16,166
|
16,068
|
16,443
|
||||||||||||
Diluted Earnings Per Share
|
||||||||||||||||
Net income
|
$
|
2.13
|
$
|
1.62
|
$
|
2.60
|
$
|
4.54
|
||||||||
Average number of shares outstanding
|
16,676
|
16,559
|
16,763
|
16,851
|
||||||||||||
Cash Dividends Per Share
|
$
|
0.28
|
$
|
0.26
|
$
|
0.80
|
$
|
0.74
|
||||||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands)
|
||||||||
Nine Months Ended September 30,
|
||||||||
2017
|
2016
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$
|
43,625
|
$
|
76,554
|
||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
26,656
|
25,893
|
||||||
Provision for uncollectible accounts receivable
|
12,953
|
12,132
|
||||||
Stock option expense
|
7,738
|
6,259
|
||||||
Benefit for deferred income taxes
|
(36,175
|
)
|
(5,530
|
)
|
||||
Potential litigation settlement
|
90,000
|
-
|
||||||
Noncash early retirement expense
|
-
|
1,747
|
||||||
Amortization of restricted stock awards
|
933
|
1,415
|
||||||
Noncash directors' compensation
|
766
|
541
|
||||||
Noncash long-term incentive compensation
|
2,888
|
837
|
||||||
Amortization of debt issuance costs
|
387
|
390
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Decrease in accounts receivable
|
27,534
|
8,061
|
||||||
Decrease in inventories
|
97
|
213
|
||||||
Increase in prepaid expenses
|
(2,573
|
)
|
(1,646
|
)
|
||||
Increase/(decrease) in accounts payable and other current liabilities
|
2,448
|
(5,471
|
)
|
|||||
Increase in income taxes
|
12,432
|
8,587
|
||||||
Increase in other assets
|
(6,238
|
)
|
(5,694
|
)
|
||||
Increase in other liabilities
|
6,046
|
6,835
|
||||||
Excess tax benefit on share-based compensation
|
-
|
(2,974
|
)
|
|||||
Other sources
|
1,472
|
204
|
||||||
Net cash provided by operating activities
|
190,989
|
128,353
|
||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(50,247
|
)
|
(29,708
|
)
|
||||
Business combinations
|
(525
|
)
|
-
|
|||||
Other sources/(uses)
|
116
|
(114
|
)
|
|||||
Net cash used by investing activities
|
(50,656
|
)
|
(29,822
|
)
|
||||
Cash Flows from Financing Activities
|
||||||||
Payments on revolving line of credit
|
(203,700
|
)
|
(85,200
|
)
|
||||
Proceeds from revolving line of credit
|
183,700
|
110,200
|
||||||
Purchases of treasury stock
|
(94,640
|
)
|
(102,313
|
)
|
||||
Dividends paid
|
(12,879
|
)
|
(12,215
|
)
|
||||
Proceeds from exercise of stock options
|
11,625
|
4,625
|
||||||
Change in cash overdrafts payable
|
(8,139
|
)
|
2,092
|
|||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(7,637
|
)
|
(7,051
|
)
|
||||
Payments on other long-term debt
|
(6,250
|
)
|
(5,625
|
)
|
||||
Excess tax benefit on share-based compensation
|
-
|
2,974
|
||||||
Other sources
|
1,148
|
540
|
||||||
Net cash used by financing activities
|
(136,772
|
)
|
(91,973
|
)
|
||||
Increase in Cash and Cash Equivalents
|
3,561
|
6,558
|
||||||
Cash and cash equivalents at beginning of year
|
15,310
|
14,727
|
||||||
Cash and cash equivalents at end of period
|
$
|
18,871
|
$
|
21,285
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
September 30, | ||||||||
2017 | 2016 | |||||||
Beginning balance January 1,
|
$
|
235
|
$
|
1,165
|
||||
Prior measurement periods
|
247
|
228
|
||||||
Payments
|
(482
|
)
|
(1,158
|
)
|
||||
Ending balance September 30,
|
$
|
-
|
$
|
235
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||||
$
|
1,906
|
$
|
1,711
|
$
|
5,603
|
$
|
5,231
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service Revenues and Sales
|
||||||||||||||||
VITAS
|
$
|
288,951
|
$
|
282,865
|
$
|
855,977
|
$
|
839,131
|
||||||||
Roto-Rooter
|
128,493
|
109,742
|
382,390
|
334,274
|
||||||||||||
Total
|
$
|
417,444
|
$
|
392,607
|
$
|
1,238,367
|
$
|
1,173,405
|
||||||||
After-tax Income/(Loss)
|
||||||||||||||||
VITAS
|
$
|
26,454
|
$
|
20,903
|
$
|
14,797
|
$
|
58,538
|
||||||||
Roto-Rooter
|
16,034
|
12,855
|
47,716
|
39,216
|
||||||||||||
Total
|
42,488
|
33,758
|
62,513
|
97,754
|
||||||||||||
Corporate
|
(7,051
|
)
|
(6,929
|
)
|
(18,888
|
)
|
(21,200
|
)
|
||||||||
Net income
|
$
|
35,437
|
$
|
26,829
|
$
|
43,625
|
$
|
76,554
|
Net Income
|
||||||||||||
For the Three Months Ended September 30,
|
Income
|
Shares
|
Earnings per Share
|
|||||||||
2017
|
||||||||||||
Earnings
|
$
|
35,437
|
15,976
|
$
|
2.22
|
|||||||
Dilutive stock options
|
-
|
616
|
||||||||||
Nonvested stock awards
|
-
|
84
|
||||||||||
Diluted earnings
|
$
|
35,437
|
16,676
|
$
|
2.13
|
|||||||
2016
|
||||||||||||
Earnings
|
$
|
26,829
|
16,166
|
$
|
1.66
|
|||||||
Dilutive stock options
|
-
|
294
|
||||||||||
Nonvested stock awards
|
-
|
99
|
||||||||||
Diluted earnings
|
$
|
26,829
|
16,559
|
$
|
1.62
|
Net Income
|
||||||||||||
For the Nine Months Ended September 30,
|
Income
|
Shares
|
Earnings per Share
|
|||||||||
2017
|
||||||||||||
Earnings
|
$
|
43,625
|
16,068
|
$
|
2.72
|
|||||||
Dilutive stock options
|
-
|
609
|
||||||||||
Nonvested stock awards
|
-
|
86
|
||||||||||
Diluted earnings
|
$
|
43,625
|
16,763
|
$
|
2.60
|
|||||||
2016
|
||||||||||||
Earnings
|
$
|
76,554
|
16,443
|
$
|
4.66
|
|||||||
Dilutive stock options
|
-
|
296
|
||||||||||
Nonvested stock awards
|
-
|
112
|
||||||||||
Diluted earnings
|
$
|
76,554
|
16,851
|
$
|
4.54
|
Revolver
|
$
|
5,000
|
||
Term loan
|
77,500
|
|||
Total
|
82,500
|
|||
Current portion of long-term debt
|
(10,000
|
)
|
||
Long-term debt
|
$
|
72,500
|
2017
|
$
|
2,500
|
||
2018
|
10,000
|
|||
2019
|
65,000
|
|||
$
|
77,500
|
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
|
< $50.0 million
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Potential litigation settlement
|
$ |
-
|
$ |
-
|
$ |
90,000
|
$ |
-
|
||||||||
Program closure (income)/expenses
|
(371
|
) |
-
|
1,138
|
-
|
|||||||||||
Retirement expenses
|
-
|
-
|
-
|
4,491
|
||||||||||||
Total other operating (income)/expenses
|
$ |
(371
|
) | $ |
-
|
$ |
91,138
|
$ |
4,491
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Market value adjustment on assets held in
|
||||||||||||||||
deferred compensation trust
|
$ |
1,417
|
$ |
1,656
|
$ |
5,619
|
$ |
1,857
|
||||||||
Loss on disposal of property and equipment
|
(146
|
)
|
(134
|
)
|
(481
|
)
|
(224
|
)
|
||||||||
Interest income
|
51
|
119
|
297
|
301
|
||||||||||||
Other - net
|
1
|
(1
|
)
|
4
|
(1
|
)
|
||||||||||
Total other income - net
|
$ |
1,323
|
$ |
1,640
|
$ |
5,439
|
$ |
1,933
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues
|
$ |
10,455
|
$ |
9,823
|
$ |
32,632
|
$ |
29,451
|
||||||||
Pretax income
|
6,311
|
5,835
|
19,742
|
18,015
|
Three months ended September 30,
|
Nine months ended Nine 30,
|
|||||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||||
$
|
4,427
|
$
|
4,423
|
$
|
15,136
|
$
|
10,809
|
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
|
$
|
60,445
|
$
|
60,445
|
$
|
-
|
$
|
-
|
||||||||
Total debt
|
82,500
|
-
|
82,500
|
-
|
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
|
$
|
54,389
|
$
|
54,389
|
$
|
-
|
$
|
-
|
||||||||
Total debt
|
108,750
|
-
|
108,750
|
-
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Total cost of repurchased shares (in thousands)
|
$ |
9,576
|
$ |
-
|
$ |
94,640
|
$ |
102,313
|
||||||||
Shares repurchased
|
50,000
|
-
|
500,000
|
780,134
|
||||||||||||
Weighted average price per share
|
$ |
191.52
|
$ |
-
|
$ |
189.28
|
$ |
131.15
|
Vitas
|
Roto-Rooter
|
Total
|
||||||||||
Balance at December 31, 2016
|
$
|
328,301
|
$
|
144,065
|
$
|
472,366
|
||||||
Business combinations
|
-
|
481
|
481
|
|||||||||
Foreign currency adjustments
|
-
|
177
|
177
|
|||||||||
Balance at September 30, 2017
|
$
|
328,301
|
$
|
144,723
|
$
|
473,024
|
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service revenues and sales
|
$ |
417,444
|
$ |
392,607
|
$ |
1,238,367
|
$ |
1,173,405
|
||||||||
Net income
|
$ |
35,437
|
$ |
26,829
|
$ |
43,625
|
$ |
76,554
|
||||||||
Diluted EPS
|
$ |
2.13
|
$ |
1.62
|
$ |
2.60
|
$ |
4.54
|
||||||||
Adjusted net income
|
$ |
35,772
|
$ |
28,643
|
$ |
102,174
|
$ |
86,625
|
||||||||
Adjusted diluted EPS
|
$ |
2.15
|
$ |
1.73
|
$ |
6.10
|
$ |
5.14
|
||||||||
Adjusted EBITDA
|
$ |
67,604
|
$ |
57,387
|
$ |
195,921
|
$ |
170,391
|
||||||||
Adjusted EBITDA as a % of revenue
|
16.2
|
%
|
14.6
|
%
|
15.8
|
%
|
14.5
|
%
|
•
|
A $40.5 million decrease in accounts receivable due mainly to timing of Medicare and Medicaid payments.
|
•
|
A $21.8 million increase in properties plant and equipment mainly due to the purchase of transportation equipment during the quarter.
|
•
|
A $36.2 million increase in net deferred taxes associated with amounts recorded for a potential litigation settlement.
|
•
|
A $4.8 million decrease in accounts payable mainly due to timing of payments.
|
•
|
A $12.3 increase in income taxes due to timing of payments.
|
•
|
An $89.6 million increase in accrued legal due to a potential litigation settlement.
|
•
|
A $26.3 million decrease in long-term debt due to payments on our term loan and revolving line of credit.
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare
|
$
|
11,217
|
5.0
|
|||||
Continuous care
|
(4,025
|
)
|
(11.9
|
)
|
||||
General inpatient
|
(1,334
|
)
|
(5.6
|
)
|
||||
Medicare cap
|
228
|
100.0
|
||||||
Roto-Rooter
|
||||||||
Plumbing
|
7,262
|
15.2
|
||||||
Drain cleaning
|
1,442
|
4.1
|
||||||
Water restoration
|
9,208
|
77.2
|
||||||
Contractor operations
|
632
|
6.4
|
||||||
Other
|
207
|
4.2
|
||||||
Total
|
$
|
24,837
|
6.3
|
Days of Care
|
Increase/(Decrease)
|
||||
2017
|
2016
|
Percent
|
|||
Routine homecare
|
1,458,153
|
1,407,623
|
3.6
|
||
Continuous care
|
41,237
|
46,582
|
(11.5)
|
||
General inpatient
|
32,567
|
36,241
|
(10.1)
|
||
Total days of care
|
1,531,957
|
1,490,446
|
2.8
|
Three months ended September 30,
|
||||||||
2017
|
2016
|
|||||||
SG&A expenses before market value adjustments of deferred compensation
|
||||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$
|
63,463
|
$
|
56,475
|
||||
Impact of market value adjustments related to assets held in deferred
|
||||||||
compensation trusts
|
1,417
|
1,656
|
||||||
Long-term incentive compensation
|
1,104
|
643
|
||||||
Expenses related to OIG investigation
|
935
|
599
|
||||||
Total SG&A expenses
|
$
|
66,919
|
$
|
59,373
|
Three months ended September 30,
|
||||||||
2017
|
2016
|
|||||||
Market value adjustment on assets held in
|
||||||||
deferred compensation trusts
|
$
|
1,417
|
$
|
1,656
|
||||
Loss on disposal of property and equipment
|
(146
|
)
|
(134
|
)
|
||||
Interest income
|
51
|
119
|
||||||
Other
|
1
|
(1
|
)
|
|||||
Total other income/(expense) - net
|
$
|
1,323
|
$
|
1,640
|
Three months ended September 30,
|
||||||||
2017
|
2016
|
|||||||
VITAS
|
||||||||
Expenses related to OIG investigation
|
$
|
(578
|
)
|
$
|
(370
|
)
|
||
Program closure income
|
223
|
-
|
||||||
Medicare cap sequestration adjustment
|
-
|
(141
|
)
|
|||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
1,783
|
-
|
||||||
Stock option expense
|
(1,064
|
)
|
(897
|
)
|
||||
Long-term incentive compensation
|
(699
|
)
|
(406
|
)
|
||||
Total
|
$
|
(335
|
)
|
$
|
(1,814
|
)
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ |
5,551
|
26.6
|
|||||
Roto-Rooter
|
3,179
|
24.7
|
||||||
Corporate
|
(122
|
)
|
(1.8
|
)
|
||||
$ |
8,608
|
32.1
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare
|
$
|
33,882
|
5.1
|
|||||
Continuous care
|
(11,600
|
)
|
(10.9
|
)
|
||||
General inpatient
|
(5,417
|
)
|
(7.3
|
)
|
||||
Medicare cap
|
(19
|
)
|
(8.3
|
)
|
||||
Roto-Rooter
|
||||||||
Plumbing
|
16,852
|
11.6
|
||||||
Drain cleaning
|
3,454
|
3.2
|
||||||
Water restoration
|
23,597
|
64.6
|
||||||
Contractor operations
|
3,180
|
10.8
|
||||||
Other
|
1,033
|
6.9
|
||||||
Total
|
$
|
64,962
|
5.5
|
Days of Care
|
Increase/(Decrease)
|
||||
2017
|
2016
|
Percent
|
|||
Routine homecare
|
4,256,541
|
4,109,775
|
3.6
|
||
Continuous care
|
129,762
|
145,327
|
(10.7)
|
||
General inpatient
|
97,803
|
111,323
|
(12.1)
|
||
Total days of care
|
4,484,106
|
4,366,425
|
2.7
|
Nine months ended September 30,
|
||||||||
2017
|
2016
|
|||||||
SG&A expenses before market value adjustments of deferred compensation
|
||||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$
|
191,213
|
$
|
174,183
|
||||
Impact of market value adjustments related to assets held in deferred
|
||||||||
compensation trusts
|
5,619
|
1,857
|
||||||
Expenses related to OIG investigation
|
5,178
|
4,105
|
||||||
Long-term incentive compensation
|
3,021
|
901
|
||||||
Total SG&A expenses
|
$
|
205,031
|
$
|
181,046
|
Nine months ended September 30,
|
||||||||
2017
|
2016
|
|||||||
Market value adjustment on assets held in
|
||||||||
deferred compensation trusts
|
$
|
5,619
|
$
|
1,857
|
||||
Loss on disposal of property and equipment
|
(481
|
)
|
(224
|
)
|
||||
Interest income
|
297
|
301
|
||||||
Other
|
4
|
(1
|
)
|
|||||
Total other income - net
|
$
|
5,439
|
$
|
1,933
|
Nine Months Ended September 30,
|
||||||||
2017
|
2016
|
|||||||
VITAS
|
||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
|||
Expenses related to OIG investigation
|
(3,198
|
)
|
(2,535
|
)
|
||||
Program closure expenses
|
(675
|
)
|
-
|
|||||
Medicare cap sequestration adjustment
|
(65
|
)
|
(141
|
)
|
||||
Early retirement expenses
|
-
|
(2,840
|
)
|
|||||
Roto-Rooter
|
||||||||
Expenses related to litigation settlements
|
(129
|
)
|
(27
|
)
|
||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
8,121
|
-
|
||||||
Stock option expense
|
(4,892
|
)
|
(3,958
|
)
|
||||
Long-term incentive compensation
|
(1,911
|
)
|
(570
|
)
|
||||
Total
|
$
|
(58,549
|
)
|
$
|
(10,071
|
)
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ |
(43,741
|
)
|
(74.7
|
)
|
|||
Roto-Rooter
|
8,500
|
21.7
|
||||||
Corporate
|
2,312
|
10.9
|
||||||
$ |
(32,929
|
)
|
(43.0
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
2017 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
288,951
|
$
|
128,493
|
$
|
-
|
$
|
417,444
|
||||||||
Cost of services provided and goods sold
|
222,119
|
65,928
|
-
|
288,047
|
||||||||||||
Selling, general and administrative expenses
|
23,783
|
33,694
|
9,442
|
66,919
|
||||||||||||
Depreciation
|
4,529
|
4,268
|
22
|
8,819
|
||||||||||||
Amortization
|
-
|
33
|
-
|
33
|
||||||||||||
Other operating expenses
|
(371
|
)
|
-
|
-
|
(371
|
)
|
||||||||||
Total costs and expenses
|
250,060
|
103,923
|
9,464
|
363,447
|
||||||||||||
Income/(loss) from operations
|
38,891
|
24,570
|
(9,464
|
)
|
53,997
|
|||||||||||
Interest expense
|
(53
|
)
|
(73
|
)
|
(922
|
)
|
(1,048
|
)
|
||||||||
Intercompany interest income/(expense)
|
2,950
|
1,378
|
(4,328
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(86
|
)
|
(8
|
)
|
1,417
|
1,323
|
||||||||||
Income/(expense) before income taxes
|
41,702
|
25,867
|
(13,297
|
)
|
54,272
|
|||||||||||
Income taxes
|
(15,248
|
)
|
(9,833
|
)
|
6,246
|
(18,835
|
)
|
|||||||||
Net income/(loss)
|
$
|
26,454
|
$
|
16,034
|
$
|
(7,051
|
)
|
$
|
35,437
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter |
|
Corporate
|
|
Consolidated
|
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(1,683
|
)
|
$
|
(1,683
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(1,104
|
)
|
(1,104
|
)
|
||||||||||
Program closure expenses
|
371
|
-
|
-
|
371
|
||||||||||||
Expenses related to OIG investigation
|
(935
|
)
|
-
|
-
|
(935
|
)
|
||||||||||
Total
|
$
|
(564
|
)
|
$
|
-
|
$
|
(2,787
|
)
|
$
|
(3,351
|
)
|
|||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(1,064
|
)
|
$
|
(1,064
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(699
|
)
|
(699
|
)
|
||||||||||
Program closure expenses
|
223
|
-
|
-
|
223
|
||||||||||||
Expenses related to OIG investigation
|
(578
|
)
|
-
|
-
|
(578
|
)
|
||||||||||
Excess tax benefits on stock compensation
|
-
|
-
|
1,783
|
1,783
|
||||||||||||
Total
|
$
|
(355
|
)
|
$
|
-
|
$
|
20
|
$
|
(335
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
2016 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
282,865
|
$
|
109,742
|
$
|
-
|
$
|
392,607
|
||||||||
Cost of services provided and goods sold
|
224,410
|
57,248
|
-
|
281,658
|
||||||||||||
Selling, general and administrative expenses
|
21,775
|
28,635
|
8,963
|
59,373
|
||||||||||||
Depreciation
|
4,751
|
3,731
|
132
|
8,614
|
||||||||||||
Amortization
|
14
|
77
|
-
|
91
|
||||||||||||
Total costs and expenses
|
250,950
|
89,691
|
9,095
|
349,736
|
||||||||||||
Income/(loss) from operations
|
31,915
|
20,051
|
(9,095
|
)
|
42,871
|
|||||||||||
Interest expense
|
(59
|
)
|
(78
|
)
|
(881
|
)
|
(1,018
|
)
|
||||||||
Intercompany interest income/(expense)
|
1,810
|
800
|
(2,610
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(1
|
)
|
(14
|
)
|
1,655
|
1,640
|
||||||||||
Income/(expense) before income taxes
|
33,665
|
20,759
|
(10,931
|
)
|
43,493
|
|||||||||||
Income taxes
|
(12,762
|
)
|
(7,904
|
)
|
4,002
|
(16,664
|
)
|
|||||||||
Net income/(loss)
|
$
|
20,903
|
$
|
12,855
|
$
|
(6,929
|
)
|
$
|
26,829
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(1,419
|
)
|
$
|
(1,419
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(643
|
)
|
(643
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(228
|
)
|
-
|
-
|
(228
|
)
|
||||||||||
Expenses related to OIG investigation
|
(599
|
)
|
-
|
-
|
(599
|
)
|
||||||||||
Total
|
$
|
(827
|
)
|
$
|
-
|
$
|
(2,062
|
)
|
$
|
(2,889
|
)
|
|||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(897
|
)
|
$
|
(897
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(406
|
)
|
(406
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(141
|
)
|
-
|
-
|
(141
|
)
|
||||||||||
Expenses related to OIG investigation
|
(370
|
)
|
-
|
-
|
(370
|
)
|
||||||||||
Total
|
$
|
(511
|
)
|
$
|
-
|
$
|
(1,303
|
)
|
$
|
(1,814
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
2017 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
855,977
|
$
|
382,390
|
$
|
-
|
$
|
1,238,367
|
||||||||
Cost of services provided and goods sold
|
663,565
|
195,474
|
-
|
859,039
|
||||||||||||
Selling, general and administrative expenses
|
72,608
|
100,917
|
31,506
|
205,031
|
||||||||||||
Depreciation
|
14,048
|
12,322
|
175
|
26,545
|
||||||||||||
Amortization
|
14
|
97
|
-
|
111
|
||||||||||||
Other operating expenses
|
91,138
|
-
|
-
|
91,138
|
||||||||||||
Total costs and expenses
|
841,373
|
308,810
|
31,681
|
1,181,864
|
||||||||||||
Income/(loss) from operations
|
14,604
|
73,580
|
(31,681
|
)
|
56,503
|
|||||||||||
Interest expense
|
(161
|
)
|
(259
|
)
|
(2,744
|
)
|
(3,164
|
)
|
||||||||
Intercompany interest income/(expense)
|
8,478
|
4,035
|
(12,513
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(95
|
)
|
(85
|
)
|
5,619
|
5,439
|
||||||||||
Income/(expense) before income taxes
|
22,826
|
77,271
|
(41,319
|
)
|
58,778
|
|||||||||||
Income taxes
|
(8,029
|
)
|
(29,555
|
)
|
22,431
|
(15,153
|
)
|
|||||||||
Net income/(loss)
|
$
|
14,797
|
$
|
47,716
|
$
|
(18,888
|
)
|
$
|
43,625
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Potential litigation settlement
|
$
|
(90,000
|
)
|
$
|
-
|
$
|
-
|
$
|
(90,000
|
)
|
||||||
Medicare cap sequestration adjustments
|
(105
|
)
|
-
|
-
|
(105
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(7,738
|
)
|
(7,738
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(3,021
|
)
|
(3,021
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(213
|
)
|
-
|
(213
|
)
|
||||||||||
Program closure expenses
|
(1,138
|
)
|
-
|
-
|
(1,138
|
)
|
||||||||||
Expenses related to OIG investigation
|
(5,178
|
)
|
-
|
-
|
(5,178
|
)
|
||||||||||
Total
|
$
|
(96,421
|
)
|
$
|
(213
|
)
|
$
|
(10,759
|
)
|
$
|
(107,393
|
)
|
||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
$
|
-
|
$
|
(55,800
|
)
|
||||||
Medicare cap sequestration adjustments
|
(65
|
)
|
-
|
-
|
(65
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(4,892
|
)
|
(4,892
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(1,911
|
)
|
(1,911
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(129
|
)
|
-
|
(129
|
)
|
||||||||||
Program closure expenses
|
(675
|
)
|
-
|
-
|
(675
|
)
|
||||||||||
Expenses related to OIG investigation
|
(3,198
|
)
|
-
|
-
|
(3,198
|
)
|
||||||||||
Excess tax benefits on stock compensation
|
-
|
-
|
8,121
|
8,121
|
||||||||||||
Total
|
$
|
(59,738
|
)
|
$
|
(129
|
)
|
$
|
1,318
|
$
|
(58,549
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
2016 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
839,131
|
$
|
334,274
|
$
|
-
|
$
|
1,173,405
|
||||||||
Cost of services provided and goods sold
|
662,371
|
173,977
|
-
|
836,348
|
||||||||||||
Selling, general and administrative expenses
|
69,197
|
87,890
|
23,959
|
181,046
|
||||||||||||
Depreciation
|
14,346
|
10,860
|
413
|
25,619
|
||||||||||||
Amortization
|
41
|
233
|
-
|
274
|
||||||||||||
Other operating expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Total costs and expenses
|
750,446
|
272,960
|
24,372
|
1,047,778
|
||||||||||||
Income/(loss) from operations
|
88,685
|
61,314
|
(24,372
|
)
|
125,627
|
|||||||||||
Interest expense
|
(176
|
)
|
(264
|
)
|
(2,391
|
)
|
(2,831
|
)
|
||||||||
Intercompany interest income/(expense)
|
5,840
|
2,614
|
(8,454
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
76
|
(2
|
)
|
1,859
|
1,933
|
|||||||||||
Income/(expense) before income taxes
|
94,425
|
63,662
|
(33,358
|
)
|
124,729
|
|||||||||||
Income taxes
|
(35,887
|
)
|
(24,446
|
)
|
12,158
|
(48,175
|
)
|
|||||||||
Net income/(loss)
|
$
|
58,538
|
$
|
39,216
|
$
|
(21,200
|
)
|
$
|
76,554
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(6,259
|
)
|
$
|
(6,259
|
)
|
||||||
Medicare cap sequestration adjustment
|
(228
|
)
|
-
|
-
|
(228
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(901
|
)
|
(901
|
)
|
||||||||||
Early retirement expenses
|
(4,491
|
)
|
-
|
-
|
(4,491
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(44
|
)
|
-
|
(44
|
)
|
||||||||||
Expenses related to OIG investigation
|
(4,105
|
)
|
-
|
-
|
(4,105
|
)
|
||||||||||
Total
|
$
|
(8,824
|
)
|
$
|
(44
|
)
|
$
|
(7,160
|
)
|
$
|
(16,028
|
)
|
||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(3,958
|
)
|
$
|
(3,958
|
)
|
||||||
Medicare cap sequestration adjustment
|
(141
|
)
|
-
|
-
|
(141
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(570
|
)
|
(570
|
)
|
||||||||||
Early retirement expenses
|
(2,840
|
)
|
-
|
-
|
(2,840
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(27
|
)
|
-
|
(27
|
)
|
||||||||||
Expenses related to OIG investigation
|
(2,535
|
)
|
-
|
-
|
(2,535
|
)
|
||||||||||
Total
|
$
|
(5,516
|
)
|
$
|
(27
|
)
|
$
|
(4,528
|
)
|
$
|
(10,071
|
)
|
Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
|
Chemed
|
||||||||||||||
For the three months ended September 30, 2017
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||
Net income/(loss)
|
$
|
26,454
|
$
|
16,034
|
$
|
(7,051
|
)
|
$
|
35,437
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
53
|
73
|
922
|
1,048
|
||||||||||||
Income taxes
|
15,248
|
9,833
|
(6,246
|
)
|
18,835
|
|||||||||||
Depreciation
|
4,529
|
4,268
|
22
|
8,819
|
||||||||||||
Amortization
|
-
|
33
|
-
|
33
|
||||||||||||
EBITDA
|
46,284
|
30,241
|
(12,353
|
)
|
64,172
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(2,950
|
)
|
(1,378
|
)
|
4,328
|
-
|
||||||||||
Interest income
|
(48
|
)
|
(4
|
)
|
-
|
(52
|
)
|
|||||||||
Expenses related to OIG investigation
|
935
|
-
|
-
|
935
|
||||||||||||
Program closure expenses
|
(371
|
)
|
-
|
-
|
(371
|
)
|
||||||||||
Amortization of stock awards
|
72
|
67
|
156
|
295
|
||||||||||||
Advertising cost adjustment
|
-
|
(162
|
)
|
-
|
(162
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
1,683
|
1,683
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
1,104
|
1,104
|
||||||||||||
Adjusted EBITDA
|
$
|
43,922
|
$
|
28,764
|
$
|
(5,082
|
)
|
$
|
67,604
|
|||||||
|
Chemed
|
|||||||||||||||
For the three months ended September 30, 2016
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||
Net income/(loss)
|
$
|
20,903
|
$
|
12,855
|
$
|
(6,929
|
)
|
$
|
26,829
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
59
|
78
|
881
|
1,018
|
||||||||||||
Income taxes
|
12,762
|
7,904
|
(4,002
|
)
|
16,664
|
|||||||||||
Depreciation
|
4,751
|
3,731
|
132
|
8,614
|
||||||||||||
Amortization
|
14
|
77
|
-
|
91
|
||||||||||||
EBITDA
|
38,489
|
24,645
|
(9,918
|
)
|
53,216
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(1,810
|
)
|
(800
|
)
|
2,610
|
-
|
||||||||||
Interest income
|
(108
|
)
|
(11
|
)
|
-
|
(119
|
)
|
|||||||||
Expenses related to litigation settlements
|
1,149
|
-
|
-
|
1,149
|
||||||||||||
Expenses related to OIG investigation
|
599
|
-
|
-
|
599
|
||||||||||||
Medicare cap sequestration adjustment
|
228
|
-
|
-
|
228
|
||||||||||||
Amortization of stock awards
|
85
|
76
|
279
|
440
|
||||||||||||
Advertising cost adjustment
|
-
|
(188
|
)
|
-
|
(188
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
1,419
|
1,419
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
643
|
643
|
||||||||||||
Adjusted EBITDA
|
$
|
38,632
|
$
|
23,722
|
$
|
(4,967
|
)
|
$
|
57,387
|
Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
|
Chemed
|
||||||||||||||
For the nine months ended September 30, 2017
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||
Net income/(loss)
|
$
|
14,797
|
$
|
47,716
|
$
|
(18,888
|
)
|
$
|
43,625
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
161
|
259
|
2,744
|
3,164
|
||||||||||||
Income taxes
|
8,029
|
29,555
|
(22,431
|
)
|
15,153
|
|||||||||||
Depreciation
|
14,048
|
12,322
|
175
|
26,545
|
||||||||||||
Amortization
|
14
|
97
|
-
|
111
|
||||||||||||
EBITDA
|
37,049
|
89,949
|
(38,400
|
)
|
88,598
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(8,478
|
)
|
(4,035
|
)
|
12,513
|
-
|
||||||||||
Interest income
|
(267
|
)
|
(29
|
)
|
-
|
(296
|
)
|
|||||||||
Potential litigation settlement
|
90,000
|
-
|
-
|
90,000
|
||||||||||||
Medicare cap sequestration adjustment
|
105
|
-
|
-
|
105
|
||||||||||||
Program closure expenses
|
1,138
|
-
|
-
|
1,138
|
||||||||||||
Expenses related to OIG investigation
|
5,178
|
-
|
-
|
5,178
|
||||||||||||
Stock award amortization
|
220
|
203
|
510
|
933
|
||||||||||||
Advertising cost adjustment
|
-
|
(707
|
)
|
-
|
(707
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
213
|
-
|
213
|
||||||||||||
Stock option expense
|
-
|
-
|
7,738
|
7,738
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
3,021
|
3,021
|
||||||||||||
Adjusted EBITDA
|
$
|
124,945
|
$
|
85,594
|
$
|
(14,618
|
)
|
$
|
195,921
|
|||||||
|
Chemed
|
|||||||||||||||
For the nine months ended September 30, 2016
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
||||||||
Net income/(loss)
|
$
|
58,538
|
$
|
39,216
|
$
|
(21,200
|
)
|
$
|
76,554
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
176
|
264
|
2,391
|
2,831
|
||||||||||||
Income taxes
|
35,887
|
24,446
|
(12,158
|
)
|
48,175
|
|||||||||||
Depreciation
|
14,346
|
10,860
|
413
|
25,619
|
||||||||||||
Amortization
|
41
|
233
|
-
|
274
|
||||||||||||
EBITDA
|
108,988
|
75,019
|
(30,554
|
)
|
153,453
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(5,840
|
)
|
(2,614
|
)
|
8,454
|
-
|
||||||||||
Interest income
|
(256
|
)
|
(45
|
)
|
-
|
(301
|
)
|
|||||||||
Early retirement expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Expenses related to OIG investigation
|
4,105
|
-
|
-
|
4,105
|
||||||||||||
Stock award amortization
|
302
|
230
|
883
|
1,415
|
||||||||||||
Medicare cap sequestration adjustment
|
228
|
-
|
-
|
228
|
||||||||||||
Expenses related to litigation settlements
|
1,149
|
44
|
-
|
1,193
|
||||||||||||
Advertising cost adjustment
|
-
|
(1,353
|
)
|
-
|
(1,353
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
6,259
|
6,259
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
901
|
901
|
||||||||||||
Adjusted EBITDA
|
$
|
113,167
|
$
|
71,281
|
$
|
(14,057
|
)
|
$
|
170,391
|
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||||||||||
(in thousands, except per share data)(unaudited)
|
||||||||||||||||
Three Months Ended September 30,
|
Nine Months Ended September 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net income/(loss) as reported
|
$
|
35,437
|
$
|
26,829
|
$
|
43,625
|
$
|
76,554
|
||||||||
Add/(deduct) after-tax cost of:
|
||||||||||||||||
Excess tax benefits on stock compensation
|
(1,783
|
)
|
-
|
(8,121
|
)
|
-
|
||||||||||
Stock option expense
|
1,064
|
897
|
4,892
|
3,958
|
||||||||||||
Long-term incentive compensation
|
699
|
406
|
1,911
|
570
|
||||||||||||
Expenses of OIG investigation
|
578
|
370
|
3,198
|
2,535
|
||||||||||||
Program closure expenses
|
(223
|
)
|
-
|
675
|
-
|
|||||||||||
Medicare cap sequestration adjustment
|
-
|
141
|
65
|
141
|
||||||||||||
Potential litigation settlement
|
-
|
-
|
55,800
|
-
|
||||||||||||
Expenses related to litigation settlements
|
-
|
-
|
129
|
27
|
||||||||||||
Early retirement expenses
|
-
|
-
|
-
|
2,840
|
||||||||||||
Adjusted net income
|
$
|
35,772
|
$
|
28,643
|
$
|
102,174
|
$
|
86,625
|
||||||||
Diluted Earnings Per Share As Reported
|
||||||||||||||||
Net income/(loss)
|
$
|
2.13
|
$
|
1.62
|
$
|
2.60
|
$
|
4.54
|
||||||||
Average number of shares outstanding
|
16,676
|
16,559
|
16,763
|
16,851
|
||||||||||||
Adjusted Diluted Earnings Per Share
|
||||||||||||||||
Adjusted net income
|
$
|
2.15
|
$
|
1.73
|
$
|
6.10
|
$
|
5.14
|
||||||||
Adjusted average number of shares outstanding
|
16,676
|
16,559
|
16,763
|
16,851
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended September 30,
|
Nine Months Ended Setpember 30,
|
|||||||||||||||
OPERATING STATISTICS
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Net revenue ($000)
|
||||||||||||||||
Homecare
|
$
|
236,565
|
$
|
225,348
|
$
|
693,359
|
$
|
659,477
|
||||||||
Inpatient
|
22,516
|
23,850
|
68,439
|
73,856
|
||||||||||||
Continuous care
|
29,870
|
33,895
|
94,426
|
106,026
|
||||||||||||
Total before Medicare cap allowance
|
$
|
288,951
|
$
|
283,093
|
$
|
856,224
|
$
|
839,359
|
||||||||
Medicare cap allowance
|
-
|
(228
|
)
|
(247
|
)
|
(228
|
)
|
|||||||||
Total
|
$
|
288,951
|
$
|
282,865
|
$
|
855,977
|
$
|
839,131
|
||||||||
Net revenue as a percent of total before Medicare cap allowances
|
||||||||||||||||
Homecare
|
81.9
|
%
|
79.6
|
%
|
81.0
|
%
|
78.6
|
%
|
||||||||
Inpatient
|
7.8
|
8.4
|
8.0
|
8.8
|
||||||||||||
Continuous care
|
10.3
|
12.0
|
11.0
|
12.6
|
||||||||||||
Total before Medicare cap allowance
|
100.0
|
100.0
|
100.0
|
100.0
|
||||||||||||
Medicare cap allowance
|
-
|
(0.1
|
)
|
-
|
-
|
|||||||||||
Total
|
100.0
|
%
|
99.9
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Average daily census (days)
|
||||||||||||||||
Homecare
|
12,596
|
12,223
|
12,444
|
11,972
|
||||||||||||
Nursing home
|
3,254
|
3,077
|
3,148
|
3,028
|
||||||||||||
Routine homecare
|
15,850
|
15,300
|
15,592
|
15,000
|
||||||||||||
Inpatient
|
354
|
394
|
358
|
406
|
||||||||||||
Continuous care
|
448
|
507
|
475
|
530
|
||||||||||||
Total
|
16,652
|
16,201
|
16,425
|
15,936
|
||||||||||||
Total Admissions
|
16,000
|
16,157
|
49,874
|
49,205
|
||||||||||||
Total Discharges
|
15,726
|
15,690
|
49,074
|
48,403
|
||||||||||||
Average length of stay (days)
|
89.5
|
87.7
|
87.9
|
85.2
|
||||||||||||
Median length of stay (days)
|
16.0
|
16.0
|
16.0
|
16.0
|
||||||||||||
ADC by major diagnosis
|
||||||||||||||||
Cerebro
|
35.6
|
%
|
32.9
|
%
|
35.0
|
%
|
32.2
|
%
|
||||||||
Neurological
|
18.9
|
20.7
|
19.4
|
21.3
|
||||||||||||
Cardio
|
16.6
|
17.1
|
16.6
|
17.3
|
||||||||||||
Cancer
|
14.4
|
15.5
|
14.8
|
15.3
|
||||||||||||
Respiratory
|
7.9
|
7.8
|
7.9
|
7.8
|
||||||||||||
Other
|
6.6
|
6.0
|
6.3
|
6.1
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Admissions by major diagnosis
|
||||||||||||||||
Cerebro
|
22.0
|
21.2
|
%
|
21.9
|
%
|
20.9
|
%
|
|||||||||
Neurological
|
10.0
|
11.0
|
10.5
|
11.0
|
||||||||||||
Cancer
|
31.5
|
33.3
|
30.8
|
31.9
|
||||||||||||
Cardio
|
14.9
|
14.4
|
15.1
|
15.3
|
||||||||||||
Respiratory
|
10.6
|
9.0
|
10.9
|
10.1
|
||||||||||||
Other
|
11.0
|
11.1
|
10.8
|
10.8
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Direct patient care margins
|
||||||||||||||||
Routine homecare
|
52.4
|
%
|
51.4
|
%
|
52.2
|
%
|
51.8
|
%
|
||||||||
Inpatient
|
3.4
|
(2.4
|
)
|
4.4
|
2.7
|
|||||||||||
Continuous care
|
17.3
|
12.2
|
16.9
|
13.7
|
||||||||||||
Homecare margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
56.48
|
$
|
56.53
|
$
|
57.20
|
$
|
56.51
|
||||||||
Combined drug, HME and medical supplies
|
14.67
|
16.30
|
14.77
|
15.90
|
||||||||||||
Inpatient margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
362.48
|
$
|
360.35
|
$
|
369.77
|
$
|
346.61
|
||||||||
Continuous care margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
579.31
|
$
|
618.15
|
$
|
584.82
|
$
|
609.08
|
||||||||
Bad debt expense as a percent of revenues
|
1.1
|
%
|
1.2
|
%
|
1.1
|
%
|
1.2
|
%
|
||||||||
Accounts receivable -- Days of revenue outstanding- excluding unapplied Medicare payments
|
34.6
|
38.4
|
n.a
|
n.a.
|
||||||||||||
Accounts receivable -- Days of revenue outstanding- including unapplied Medicare payments
|
19.9
|
20.7
|
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, 2017
|
-
|
$
|
-
|
7,315,718
|
$
|
50,173,009
|
||||||||||
February 1 through February 28, 2017
|
104,358
|
178.39
|
7,420,076
|
31,556,555
|
||||||||||||
March 1 through March 31, 2017
|
195,642
|
182.20
|
7,615,718
|
$
|
95,910,768
|
|||||||||||
First Quarter Total
|
300,000
|
$
|
180.87
|
|||||||||||||
April 1 through April 30, 2017
|
-
|
$
|
-
|
7,615,718
|
$
|
95,910,768
|
||||||||||
May 1 through May 31, 2017
|
150,000
|
205.34
|
7,765,718
|
65,109,586
|
||||||||||||
June 1 through June 30, 2017
|
-
|
-
|
7,765,718
|
$
|
65,109,586
|
|||||||||||
Second Quarter Total
|
150,000
|
$
|
205.34
|
|||||||||||||
July 1 through July 31, 2017
|
-
|
$
|
-
|
7,765,718
|
$
|
65,109,586
|
||||||||||
August 1 through August 31, 2017
|
47,726
|
191.53
|
7,813,444
|
55,968,634
|
||||||||||||
September 1 through September 30, 2017
|
2,274
|
191.42
|
7,815,718
|
$
|
55,533,344
|
|||||||||||
Third Quarter Total
|
50,000
|
$
|
191.52
|
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 Michael D. Witzeman 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 Michael D. Witzeman 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:
|
October 27, 2017
|
By:
|
/s/ Kevin J. McNamara
|
||||
Kevin J. McNamara
|
|||||||
(President and Chief Executive Officer)
|
|||||||
Dated:
|
October 27, 2017
|
By:
|
/s/ David P. Williams
|
||||
David P. Williams
|
|||||||
(Executive Vice President and Chief Financial Officer)
|
|||||||
Dated:
|
October 27, 2017
|
By:
|
/s/ Michael D. Witzeman
|
||||
Michael D. Witzeman | |||||||
(Vice President and Controller) |