Companies:
10,793
total market cap:
A$193.909 T
Sign In
๐บ๐ธ
EN
English
$ AUD
$
USD
๐บ๐ธ
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Chemed
CHE
#2962
Rank
A$7.72 B
Marketcap
๐บ๐ธ
United States
Country
A$547.82
Share price
0.23%
Change (1 day)
-44.39%
Change (1 year)
โ๏ธ Healthcare
Categories
Chemed Corporation
is an American company that provides hospice and palliative care services to patients through a network of physicians, registered nurses, home health aides, social workers, clergy, and volunteers.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Chemed
Quarterly Reports (10-Q)
Financial Year FY2010 Q3
Chemed - 10-Q quarterly report FY2010 Q3
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X
Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934 For the Quarterly Period Ended September 30, 2010
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Commission File Number: 1-8351
CHEMED CORPORATION
(Exact name of registrant as specified in its charter)
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)
(513) 762-6900
(Registrant’s telephone number, including area code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.
Yes
X
No
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).
Yes
X
No
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act).
Large accelerated filer
X
Accelerated filer
Non-accelerated filer
Smaller reporting company
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
No
X
Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.
Class
Amount
Date
Capital Stock $1 Par Value
22,792,430 Shares
September 30, 2010
-1-
CHEMED CORPORATION AND
SUBSIDIARY COMPANIES
Index
Page No.
PART I. FINANCIAL INFORMATION:
Item 1. Financial Statements
Unaudited Consolidated Balance Sheet -
September 30, 2010 and December 31, 2009
3
Unaudited Consolidated Statement of Income -
Three and nine months ended September 30, 2010 and 2009
4
Unaudited Consolidated Statement of Cash Flows -
Nine months ended September 30, 2010 and 2009
5
Notes to Unaudited 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
30
Item 4. Controls and Procedures
30
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
30
Item 1A. Risk Factors
30
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
31
Item 3. Defaults Upon Senior Securities
31
Item 4. Removed and Reserved
31
Item 5. Other Information
31
Item 6. Exhibits
32
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.LAB
EX – 101.PRE
-2-
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)
September 30,
December 31,
2010
2009
ASSETS
Current assets
Cash and cash equivalents
$
137,457
$
112,416
Accounts receivable less allowances of $13,815 (2009 - $12,595)
105,686
53,461
Inventories
7,951
7,543
Current deferred income taxes
14,650
13,701
Prepaid income taxes
337
749
Prepaid expenses
9,925
10,388
Total current assets
276,006
198,258
Investments of deferred compensation plans
26,022
24,158
Properties and equipment, at cost, less accumulated depreciation of $127,848
(2009 - $115,181)
78,982
75,358
Identifiable intangible assets less accumulated amortization of $27,101
(2009 - $25,349)
56,097
57,920
Goodwill
450,095
450,042
Other assets
11,190
13,734
Total Assets
$
898,392
$
819,470
LIABILITIES
Current liabilities
Accounts payable
$
52,552
$
52,071
Income taxes
4,575
63
Accrued insurance
34,320
35,161
Accrued compensation
45,183
34,662
Other current liabilities
15,637
14,127
Total current liabilities
152,267
136,084
Deferred income taxes
23,045
25,924
Long-term debt
157,392
152,127
Deferred compensation liabilities
25,508
23,637
Other liabilities
6,624
4,536
Total Liabilities
364,836
342,308
STOCKHOLDERS' EQUITY
Capital stock - authorized 80,000,000 shares $1 par; issued 30,207,002 shares
(2009 - 29,890,628 shares)
30,207
29,891
Paid-in capital
354,473
335,890
Retained earnings
453,886
403,366
Treasury stock - 7,515,127 shares (2009 - 7,275,070 shares), at cost
(306,977
)
(293,941
)
Deferred compensation payable in Company stock
1,967
1,956
Total Stockholders' Equity
533,556
477,162
Total Liabilities and Stockholders' Equity
$
898,392
$
819,470
See accompanying notes to unaudited financial statements.
-3-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
(in thousands, except per share data)
Three Months Ended September 30,
Nine Months Ended September 30,
2010
2009
2010
2009
Service revenues and sales
$
320,451
$
296,794
$
944,259
$
886,987
Cost of services provided and goods sold (excluding
depreciation)
227,915
208,888
670,754
623,238
Selling, general and administrative expenses
48,200
48,148
146,694
143,521
Depreciation
6,385
5,361
18,048
16,024
Amortization
1,196
1,611
3,707
4,765
Other operating expenses
-
-
-
3,989
Total costs and expenses
283,696
264,008
839,203
791,537
Income from operations
36,755
32,786
105,056
95,450
Interest expense
(2,995
)
(2,853
)
(8,946
)
(8,839
)
Other income--net
222
1,733
418
4,815
Income before income taxes
33,982
31,666
96,528
91,426
Income taxes
(12,994
)
(12,456
)
(37,327
)
(35,627
)
Net income
$
20,988
$
19,210
$
59,201
$
55,799
Earnings Per Share
Net income
$
0.93
$
0.86
$
2.62
$
2.49
Average number of shares outstanding
22,597
22,461
22,604
22,425
Diluted Earnings Per Share
Net income
$
0.91
$
0.84
$
2.57
$
2.46
Average number of shares outstanding
22,996
22,744
23,006
22,679
Cash Dividends Per Share
$
0.14
$
0.12
$
0.38
$
0.24
See accompanying notes to unaudited financial statements.
-4-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)
Nine Months Ended
September 30,
2010
2009
Cash Flows from Operating Activities
Net income
$
59,201
$
55,799
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization
21,755
20,789
Provision for uncollectible accounts receivable
7,248
8,297
Stock option expense
6,365
6,699
Amortization of discount on convertible notes
5,265
4,921
Provision for deferred income taxes
(3,886
)
(1,336
)
Noncash long-term incentive compensation
1,580
-
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Increase in accounts receivable
(59,528
)
(16,936
)
Increase in inventories
(408
)
(499
)
Decrease in prepaid expenses
463
1,406
Increase/(decrease) in accounts payable and other current liabilities
12,479
(4,584
)
Increase in income taxes
6,729
8,657
Increase in other assets
(2,180
)
(103
)
Increase/(decrease) in other liabilities
3,960
(1,632
)
Excess tax benefit on share-based compensation
(1,823
)
(1,519
)
Other sources
770
588
Net cash provided by operating activities
57,990
80,547
Cash Flows from Investing Activities
Capital expenditures
(19,107
)
(14,471
)
Proceeds from sales of property and equipment
182
1,519
Business combinations, net of cash acquired
(30
)
(1,859
)
Other uses
(630
)
(950
)
Net cash used by investing activities
(19,585
)
(15,761
)
Cash Flows from Financing Activities
Purchases of treasury stock
(10,140
)
(1,684
)
Dividends paid
(8,682
)
(5,429
)
Proceeds from issuance of capital stock
3,632
486
Excess tax benefit on share-based compensation
1,823
1,519
Changes in cash overdrafts payable
(184
)
943
Repayment of long-term debt
-
(14,599
)
Net decrease in revolving line of credit
-
(8,200
)
Other sources
187
597
Net cash used by financing activities
(13,364
)
(26,367
)
Increase in Cash and Cash Equivalents
25,041
38,419
Cash and cash equivalents at beginning of year
112,416
3,628
Cash and cash equivalents at end of period
$
137,457
$
42,047
See accompanying notes to unaudited financial statements.
-5-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
Notes to Unaudited Financial Statements
1. Basis of Presentation
As used herein, the terms "We," "Company" and "Chemed" refer to Chemed Corporation or Chemed Corporation and its consolidated subsidiaries.
We have prepared the accompanying unaudited consolidated financial statements of Chemed in accordance with Rule 10-01 of SEC Regulation S-X. Consequently, we have omitted certain disclosures required under generally accepted accounting principles in the United States (“GAAP”) for complete financial statements. The December 31, 2009 balance sheet data were derived from audited financial statements but do not include all disclosures required by GAAP. However, in our opinion, the financial statements presented herein contain all adjustments, consisting only of normal recurring adjustments, necessary to present fairly our financial position, results of operations and cash flows. These financial statements are prepared on the same basis as and should be read in conjunction with the Consolidated Financial Statements and related notes included in our Annual Report on Form 10-K for the year ended December 31, 2009.
2. Revenue Recognition
Both the VITAS segment and the Roto-Rooter segment recognize service revenues and sales when the earnings process has been completed. Generally, this occurs when services are provided or products are delivered. VITAS recognizes revenue at the estimated realizable amount due from third-party payers. Medicare payments are subject to certain limitations, as described below.
As of September 30, 2010, VITAS has approximately $5.6 million in unbilled revenue included in accounts receivable (December 31, 2009 - $9.9 million). The unbilled revenue at VITAS relates to hospice programs currently undergoing focused medical reviews (“FMR”). During FMR, surveyors working on behalf of the U.S. Federal government review certain patient files for compliance with Medicare regulations. During the time the patient file is under review, we are unable to bill for care provided to those patients. We make appropriate provisions to reduce our accounts receivable balance for potential denials of patient service revenue due to FMR activity.
We actively monitor each of our hospice programs, by provider number, as to their specific admission, discharge rate and median length of stay data in an attempt to determine whether they are likely to exceed the annual per-beneficiary Medicare cap (“Medicare cap”). Should we determine that revenues for a program are likely to exceed the Medicare cap based on projected trends, we attempt to institute corrective action to influence the patient mix or to increase patient admissions. However, should we project our corrective action will not prevent that program from exceeding its Medicare cap, we estimate the amount of revenue recognized during the period that will require repayment to the Federal government under the Medicare cap and record the amount as a reduction to patient revenue. The Medicare cap measurement period is from September 29 through September 28 of the following year for admissions and from November 1 through October 31 of the following year for revenue. During the three-month period ended September 30, 2010 we recorded $117,000 for one small program’s projected Medicare cap liability for the 2010 measurement period. For the nine month period ended September 30, 2010, we reversed $1.7 million, net in Medicare cap liability for amounts recorded in the fourth quarter of 2009 for two programs’ projected 2010 measurement period liability. For the three-month period ended September 30, 2009, we recorded $43,000 in Medicare cap liability related to a retroactive billing for 2006. For the nine month period ended September 30, 2009, we reversed $235,000 for the 2009 measurement period offset by $43,000 in Medicare cap liability related to a retroactive billing for 2006.
The U.S. government revises hospice reimbursement rates on an annual basis using the Hospice Wage Index (HWI) and the Consumer Price Index plus a phase out of the Budget Neutrality Adjustment Factor (BNAF). The HWI is geographically adjusted to reflect local differences in wages. The BNAF is a portion of inflation calculated in prior years that is being phased out over a seven year period. In August 2008, the U.S. government announced a 25% reduction in the BNAF for its fiscal 2009 (October 2008 through September 2009) pursuant to a three year phase-out of the BNAF. The February 2009 American Recovery and Reinvestment Act mandated a one year delay in the BNAF phase-out. In August 2009, the Centers for Medicare and Medicaid Services (CMS) revised the phase-out schedule of the BNAF. CMS reduced the price increase in hospice reimbursement by 10% of the BNAF effective October 1, 2009. The remaining 90% of the BNAF will be phased out over the next nine years by revising the October 1 reimbursement adjustment by 15% of the original BNAF inflation factor. Based upon this revised schedule, 100% of the BNAF will be eliminated on October 1, 2015. As a result, included in the nine months ended September 30, 2009 results, is $1.95 million of revenue for the retroactive price increase related to services provided by VITAS in the fourth quarter of 2008.
-6-
3. Segments
Service revenues and sales and after-tax earnings by business segment are as follows (in thousands):
Three months ended
Nine months ended
September 30,
September 30,
2010
2009
2010
2009
Service Revenues and Sales
VITAS
$
233,964
$
217,067
$
683,542
$
636,787
Roto-Rooter
86,487
79,727
260,717
250,200
Total
$
320,451
$
296,794
$
944,259
$
886,987
After-tax Earnings
VITAS
$
19,803
$
18,148
$
56,523
$
52,442
Roto-Rooter
7,747
7,935
24,420
24,962
Total
27,550
26,083
80,943
77,404
Corporate
(6,562
)
(6,873
)
(21,742
)
(21,605
)
Net income
$
20,988
$
19,210
$
59,201
$
55,799
We report corporate administrative expenses and unallocated investing and financing income and expense not directly related to either segment as “Corporate”. Historically, we have recorded stock award amortization as a corporate expense. In the first quarter of 2010, our chief decision maker determined that this was an on-going expense and should be reported within the appropriate business segment. Accordingly, stock award amortization has been reclassified to the corresponding business segment for all periods presented.
4. Earnings per Share
Earnings per share are computed using the weighted average number of shares of capital stock outstanding. Earnings and diluted earnings per share for 2010 and 2009 are computed as follows (in thousands, except per share data):
For the Three Months Ended September 30,
Net Income
Shares
Earnings per Share
2010
Earnings
$
20,988
22,597
$
0.93
Dilutive stock options
-
304
Nonvested stock awards
-
95
Diluted earnings
$
20,988
22,996
$
0.91
2009
Earnings
$
19,210
22,461
$
0.86
Dilutive stock options
-
227
Nonvested stock awards
-
56
Diluted earnings
$
19,210
22,744
$
0.84
-7-
For the Nine Months Ended September 30,
Net Income
Shares
Earnings per Share
2010
Earnings
$
59,201
22,604
$
2.62
Dilutive stock options
-
314
Nonvested stock awards
-
88
Diluted earnings
$
59,201
23,006
$
2.57
2009
Earnings
$
55,799
22,425
$
2.49
Dilutive stock options
-
212
Nonvested stock awards
-
42
Diluted earnings
$
55,799
22,679
$
2.46
For the three and nine-month periods ended September 30, 2010, 990,000 and 986,000 stock options, respectively were excluded from the computation of diluted earnings per share as their exercise prices were greater than the average market price for most of the period. For the three and nine-month periods ended September 30, 2009, 1.3 million and 1.7 million stock options were excluded from the computation of diluted earnings per share.
Diluted earnings per share may be impacted in future periods as the result of the issuance of our 1.875% Senior Convertible Notes (the “Notes”) and related purchased call options and sold warrants. Per FASB’s authoritative guidance on the effect of contingently convertible instruments on diluted earnings per share and convertible bonds with an issuer option to settle for cash upon conversion, we will not include any shares related to the Notes in our calculation of diluted earnings per share until our average stock price for a quarter exceeds the current conversion price. We would then include in our diluted earnings per share calculation those shares issuable using the treasury stock method. The amount of shares issuable is based upon the amount by which the average stock price for the quarter exceeds the conversion price. The purchased call option does not impact the calculation of diluted earnings per share as it is always anti-dilutive. The sold warrants become dilutive when our average stock price for a quarter exceeds the strike price of the warrant.
The following table provides examples of how changes in our stock price impact the number of shares that would be included in our diluted earnings per share calculation. It also shows the impact on the number of shares issuable upon conversion of the Notes and settlement of the purchased call options and sold warrants:
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
15,037
-
15,037
(16,087
)
(1,050
)
$
90.73
270,280
-
270,280
(289,138
)
(18,858
)
$
100.73
474,844
-
474,844
(507,974
)
(33,130
)
$
110.73
642,460
119,123
761,583
(687,285
)
74,298
$
120.73
782,309
315,790
1,098,099
(836,891
)
261,208
$
130.73
900,763
482,369
1,383,132
(963,610
)
419,522
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.
-8-
5. Long-Term Debt
We are in compliance with all debt covenants as of September 30, 2010. We have issued $28.2 million in standby letters of credit as of September 30, 2010 for insurance purposes. Issued letters of credit reduce our available credit under the revolving credit agreement. As of September 30, 2010, we have approximately $146.8 million of unused lines of credit available and eligible to be drawn down under our revolving credit facility, excluding the $100 million expansion feature.
In May 2008, the FASB issued authoritative guidance for accounting for convertible debt instruments that may be settled in cash upon conversion including partial cash settlement. This guidance requires all convertible debentures classified as Instruments B or C to separately account for the debt and equity pieces of the instrument. Convertible debentures classified as Instruments B may be settled in either stock or cash equivalent to the conversion value and convertible debentures classified as Instruments C must settle the accreted value of the obligation in cash and may satisfy the excess conversion value in either cash or stock. At inception of the convertible instrument, cash flows related to the convertible instrument are to be discounted using a market rate of interest. We adopt ed the provisions of the guidance on January 1, 2009 and applied the guidance retrospectively. Upon adoption, the Notes had a discount of approximately $55.1 million.
The following amounts are included in our consolidated balance sheet related to the Notes:
September 30,
2010
December 31,
2009
Principal amount of convertible debentures
$
186,956
$
186,956
Unamortized debt discount
(29,564
)
(34,829
)
Carrying amount of convertible debentures
$
157,392
$
152,127
Additional paid in capital (net of tax)
$
31,310
$
31,310
The following amounts comprise interest expense included in our consolidated income statement (in thousands):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2010
2009
2010
2009
Cash interest expense
$
1,044
$
1,014
$
3,198
$
3,438
Non-cash amortization of debt discount
1,785
1,668
5,265
4,921
Amortization of debt costs
166
171
483
480
Total interest expense
$
2,995
$
2,853
$
8,946
$
8,839
The unamortized debt discount will be amortized using the effective interest method over the remaining life of the Notes. The effective rate on the Notes after adoption of the standard is approximately 6.875%.
6. Other Operating Expenses
For the nine-month period of 2009, we recorded pretax expenses of $4.0 million related to the costs of a contested proxy solicitation. There were no other operating expenses for any other period presented.
-9-
7. Other Income -- Net
Other income -- net comprises the following (in thousands):
Three Months Ended September 30,
Nine Months Ended September 30,
2010
2009
2010
2009
Market value gains on assets held in
deferred compensation trust
$
243
$
1,789
$
348
$
3,374
Gain on settlement of company-owned life insurance
-
-
-
1,211
Loss on disposal of property and equipment
(141
)
(159
)
(293
)
(213
)
Interest income
109
86
334
375
Other - net
11
17
29
68
Total other income
$
222
$
1,733
$
418
$
4,815
8. Stock-Based Compensation Plans
On May 17, 2010 the stockholders approved the adoption of the Company’s 2010 Stock Incentive Plan. The Stock Incentive Plan authorizes the issuance or transfer of a maximum of 1,750,000 shares of capital stock pursuant to stock incentives granted to key employees of the Company. Stock incentives granted under the Stock Plan may be in the form of options to purchase capital stock or in the form of capital stock awards.
In April 2010, we met the stock price target of our Long-Term Incentive Plan. The stock price hurdle of $54.00 was achieved during 30 trading days out of a 60 day trading day period. On April 16, 2010, the Compensation/Incentive Committee of the Board of Directors (“CIC”) approved a stock grant of 27,900 shares and the related allocation to participants. The pretax cost of the stock grant was $1.8 million.
On February 18, 2010, the CIC approved a grant of 47,896 shares of restricted stock to certain key employees. The restricted shares cliff vest four years from the date of issuance. The cumulative compensation expense related to the restricted stock award is $2.5 million and will be recognized ratably over the four-year vesting period. We assumed no forfeitures in determining the cumulative compensation expense of the grant.
On February 18, 2010, the CIC approved a grant of 515,100 stock options to certain employees. The stock options vest ratably over three years from the date of issuance. The cumulative compensation expense related to the stock option grant is $7.8 million and will be recognized over the three-year vesting period. We used the Black-Scholes option valuation method to determine the cumulative compensation expense of the grant.
9. Independent Contractor Operations
The Roto-Rooter segment sublicenses with sixty-one independent contractors to operate certain plumbing repair and drain cleaning businesses in lesser-populated areas of the United States and Canada. We had notes receivable from our independent contractors as of September 30, 2010 totaling $1.2 million (December 31, 2009 -$1.3 million). In most cases these loans are fully or partially secured by equipment owned by the contractor. The interest rates on the loans range from zero to 8% per annum and the remaining terms of the loans range from two months to 5 years at September 30, 2010. During the three months ended September 30, 2010, we recorded revenues of $5.5 million (2009 - $5.3 million) and pretax profits of $2.5 milli on (2009 - $2.4 million) from our independent contractors. During the nine months ended September 30, 2010, we recorded revenues of $16.7 million (2009 - $16.0 million) and pretax profits of $7.6 million (2009 - $7.1 million) from our independent contractors.
10. Pension and Retirement Plans
All of the Company’s plans that provide retirement and similar benefits are defined contribution plans. Expenses for the Company’s pension and profit-sharing plans, excess benefit plans and other similar plans were $2.3 million and $4.3 million for the three months ended September 30, 2010 and 2009, respectively. Expenses for the Company’s pension and profit-sharing plans, excess benefit plans and other similar plans were $7.0 million and $11.3 million for the nine months ended September 30, 2010 and 2009, respectively.
-10-
11. Legal and Regulatory Matters
Litigation
On March 1, 2010 Anthony Morangelli and Frank Ercole filed a class action lawsuit in federal district court for the Eastern District of New York seeking unpaid minimum wages and overtime service technician compensation from Roto-Rooter and Chemed. They also seek payment of penalties, interest and plaintiffs’ attorney fees. We contest these allegations. In September 2010, the Court conditionally certified a nationwide class of service technicians, excluding those who signed dispute resolution agreements in which they agreed to arbitrate claims arising out of their employment. There has been no final determination of the merits of collective treatment of the case. The lawsuit is in its early stage an d we are unable to estimate our potential liability, if any, with respect to these allegations.
VITAS is party to a class action lawsuit filed in the Superior Court of California, Los Angeles County, in September 2006 by Bernadette Santos, Keith Knoche and Joyce White. This case alleges failure to pay overtime and failure to provide meal and rest periods to a purported class of California admissions nurses, chaplains and sales representatives. The case seeks payment of penalties, interest and Plaintiffs’ attorney fees. VITAS contests these allegations. In December 2009, the trial court denied Plaintiffs’ motion for class certification. The lawsuit is in its early stages and we are unable to estimate our potential liability, if any, with respect to these allegations.
Regardless of outcome, defense of litigation adversely affects us through defense costs, diversion of our time and related publicity. In the normal course of business, we are a party to various claims and legal proceedings. We record a reserve for these matters when an adverse outcome is probable and the amount of the potential liability is reasonably estimable.
Regulatory Matters
In April 2005, the Office of Inspector General (“OIG”) for the Department of Health and Human Services served VITAS with civil subpoenas relating to VITAS’ alleged failure to appropriately bill Medicare and Medicaid for hospice services. As part of this investigation, the OIG selected medical records for 320 past and current patients from VITAS’ three largest programs for review. It also sought policies and procedures dating back to 1998 covering admissions, certifications, recertifications and discharges. During the third quarter of 2005 and again in May 2006, the OIG requested additional information from us. The Court dismissed a related qui tam complaint filed in U.S. District Court for the Southern District of Flori da with prejudice in July 2007. The plaintiffs appealed this dismissal, which the Court of Appeals affirmed. The government continues to investigate the complaint’s allegations. In March 2009, we received a letter from the government reiterating the basis of their investigation.
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting VITAS deliver to the OIG documents, patient records, and policy and procedure manuals for headquarters and its Texas programs concerning hospice services provided for the period January 1, 2003 to the date of the letter. In August 2009, the OIG selected medical records for 59 past and current patients from a Texas program for review. In February 2010, VITAS received a companion civil investigative demand (“CID”) from the state of Texas Attorney General’s Office, seeking related documents. In September 2010, it received a second CID and a second administrative subpoena seeking related documents. Based on the early stage of the inve stigation and the limited information we have at this time, we cannot predict the outcome of this investigation. We believe that we are in material compliance with Medicare and Medicaid rules and regulations applicable to hospice providers.
The costs to comply with either of these investigations were not material for any period presented. We are unable to predict the outcome of these matters or the impact, if any, that the investigation may have on our business, results of operations, liquidity or capital resources. Regardless of outcome, responding to the subpoenas can adversely affect us through defense costs, diversion of our time and related publicity.
12. Related Party Agreement
VITAS has pharmacy services agreements ("Agreements") with Omnicare, Inc. and its subsidiaries (“OCR”) whereby OCR provides specified pharmacy services for VITAS and its hospice patients in geographical areas served by both VITAS and OCR. The Agreements renew automatically for one-year terms. Either party may cancel the Agreements at the end of any term by giving 90 days prior written notice. VITAS made purchases from OCR of $9.0 million and $8.5 million for the three months ended September 30, 2010 and 2009, respectively. VITAS made purchases from OCR of $26.5 million and $24.6 million for the nine months ended September 30, 2010 and 2009, respectively.
-11-
Mr. Joel Gemunder retired as President and CEO of OCR during the third quarter of 2010 and is a director of the Company. Ms. Andrea Lindell is a director of both OCR and the Company. Mr. Kevin J. McNamara, President, Chief Executive Officer and a director of the Company, is a director emeritus of OCR. We believe that the terms of the Agreements are no less favorable to VITAS than we could negotiate with an unrelated party.
13. Cash Overdrafts Payable
Included in accounts payable at September 30, 2010 is cash overdrafts payable of $11.5 million (December 31, 2009 - $11.7 million).
14. Financial Instruments
We adopted the provisions of the FASB’s authoritative guidance on fair value measurements. This statement defines a hierarchy which prioritizes the inputs in fair value measurements. Level 1 measurements are measurements using quoted prices in active markets for identical assets or liabilities. Level 2 measurements use significant other observable inputs. Level 3 measurements are measurements using significant unobservable inputs which require a company to develop its own assumptions. In recording the fair value of assets and liabilities, companies must use the most reliable measurement available.
The following shows the carrying value, fair value and the hierarchy for our financial instruments as of
September 30, 2010 (in thousands):
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
$
26,022
$
26,022
$
-
$
-
Long-term debt
157,392
181,114
-
-
For cash and cash equivalents, accounts receivable and accounts payable, the carrying amount is a reasonable estimate of fair value because of the liquidity and short-term nature of these instruments.
15. Capital Stock Transactions
On April 26, 2007, our Board of Directors authorized a $150 million stock repurchase program. On May 19, 2008, our Board of Directors authorized an additional $56 million to the April 2007 stock repurchase program. For the quarter ended September 30, 2010, there were no shares repurchased. For the nine months ended September 30, 2010, we repurchased 146,275 shares at a weighted average cost per share of $53.32. For the quarter and nine months ended September 30, 2009 we repurchased no stock.
-12-
16. Guarantor Subsidiaries
Our 1.875% Notes are fully and unconditionally guaranteed on an unsecured, jointly and severally liable basis by certain of our 100% owned subsidiaries. The following unaudited, condensed, consolidating financial data presents the composition of the parent company (Chemed), the guarantor subsidiaries and the non-guarantor subsidiaries as of September 30, 2010 and December 31, 2009 for the balance sheet, the three and nine months ended September 30, 2010 and September 30, 2009 for the income statement and the nine months ended September 30, 2010 and September 30, 2009 for the statement of cash flows (dollars in thousands):
September 30, 2010
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
ASSETS
Cash and cash equivalents
$
131,776
$
314
$
5,367
$
-
$
137,457
Accounts receivable, less allowances
913
104,115
658
-
105,686
Intercompany receivables
-
175,204
-
(175,204
)
-
Inventories
-
7,301
650
-
7,951
Current deferred income taxes
(1,164
)
15,680
134
-
14,650
Prepaid income taxes
4,109
(3,490
)
(282
)
-
337
Prepaid expenses
946
8,811
168
-
9,925
Total current assets
136,580
307,935
6,695
(175,204
)
276,006
Investments of deferred compensation plans
-
-
26,022
-
26,022
Properties and equipment, at cost, less accumulated depreciation
12,747
63,983
2,252
-
78,982
Identifiable intangible assets less accumulated amortization
-
56,097
-
-
56,097
Goodwill
-
445,639
4,456
-
450,095
Other assets
6,204
2,729
2,257
-
11,190
Investments in subsidiaries
696,578
18,261
-
(714,839
)
-
Total assets
$
852,109
$
894,644
$
41,682
$
(890,043
)
$
898,392
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable
$
(1,725
)
$
53,857
$
420
$
-
$
52,552
Intercompany payables
169,942
-
5,262
(175,204
)
-
Income taxes
(4,848
)
8,791
632
-
4,575
Accrued insurance
666
33,654
-
-
34,320
Accrued compensation
3,064
41,632
487
-
45,183
Other current liabilities
3,084
12,433
120
-
15,637
Total current liabilities
170,183
150,367
6,921
(175,204
)
152,267
Deferred income taxes
(11,958
)
43,473
(8,470
)
-
23,045
Long-term debt
157,392
-
-
-
157,392
Deferred compensation liabilities
-
-
25,508
-
25,508
Other liabilities
2,936
3,212
476
-
6,624
Stockholders' equity
533,556
697,592
17,247
(714,839
)
533,556
Total liabilities and stockholders' equity
$
852,109
$
894,644
$
41,682
$
(890,043
)
$
898,392
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
-13-
For the three months ended September 30, 2010
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
313,787
$
6,664
$
-
$
320,451
Cost of services provided and goods sold (excluding depreciation)
-
224,316
3,599
-
227,915
Selling, general and administrative expenses
5,134
41,648
1,418
-
48,200
Depreciation
241
5,945
199
-
6,385
Amortization
370
826
-
-
1,196
Total costs and expenses
5,745
272,735
5,216
-
283,696
Income/ (loss) from operations
(5,745
)
41,052
1,448
-
36,755
Interest expense
(2,893
)
(102
)
-
-
(2,995
)
Other (expense)/income - net
3,889
(3,902
)
235
-
222
Income/ (loss) before income taxes
(4,749
)
37,048
1,683
-
33,982
Income tax (provision)/ benefit
1,498
(13,859
)
(633
)
-
(12,994
)
Equity in net income of subsidiaries
24,239
1,005
-
(25,244
)
-
Net income
$
20,988
$
24,194
$
1,050
$
(25,244
)
$
20,988
For the three months ended September 30, 2009
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
291,121
$
5,673
$
-
$
296,794
Cost of services provided and goods sold (excluding depreciation)
-
205,940
2,948
-
208,888
Selling, general and administrative expenses
5,568
39,721
2,859
-
48,148
Depreciation
166
5,016
179
-
5,361
Amortization
315
1,296
-
-
1,611
Total costs and expenses
6,049
251,973
5,986
-
264,008
Income/ (loss) from operations
(6,049
)
39,148
(313
)
-
32,786
Interest expense
(2,759
)
(94
)
-
-
(2,853
)
Other income - net
1,188
(1,271
)
1,816
-
1,733
Income/ (loss) before income taxes
(7,620
)
37,783
1,503
-
31,666
Income tax (provision)/ benefit
2,452
(14,317
)
(591
)
-
(12,456
)
Equity in net income of subsidiaries
24,378
903
-
(25,281
)
-
Net income
$
19,210
$
24,369
$
912
$
(25,281
)
$
19,210
For the nine months ended September 30, 2010
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
925,614
$
18,645
$
-
$
944,259
Cost of services provided and goods sold (excluding depreciation)
-
660,971
9,783
-
670,754
Selling, general and administrative expenses
17,340
125,267
4,087
-
146,694
Depreciation
621
16,827
600
-
18,048
Amortization
1,066
2,641
-
-
3,707
Total costs and expenses
19,027
805,706
14,470
-
839,203
Income/ (loss) from operations
(19,027
)
119,908
4,175
-
105,056
Interest expense
(8,632
)
(314
)
-
-
(8,946
)
Other (expense)/income - net
11,180
(11,101
)
339
-
418
Income/ (loss) before income taxes
(16,479
)
108,493
4,514
-
96,528
Income tax (provision)/ benefit
5,392
(40,965
)
(1,754
)
-
(37,327
)
Equity in net income of subsidiaries
70,288
2,825
-
(73,113
)
-
Net income
$
59,201
$
70,353
$
2,760
$
(73,113
)
$
59,201
For the nine months ended September 30, 2009
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
869,642
$
17,345
$
-
$
886,987
Cost of services provided and goods sold (excluding depreciation)
-
614,385
8,853
-
623,238
Selling, general and administrative expenses
16,836
119,699
6,986
-
143,521
Depreciation
465
15,039
520
-
16,024
Amortization
905
3,860
-
-
4,765
Other operating expenses
3,989
-
-
-
3,989
Total costs and expenses
22,195
752,983
16,359
-
791,537
Income/ (loss) from operations
(22,195
)
116,659
986
-
95,450
Interest (expense)/income
(8,286
)
(559
)
6
-
(8,839
)
Other (expense)/income - net
1,678
(1,510
)
4,647
-
4,815
Income/ (loss) before income taxes
(28,803
)
114,590
5,639
-
91,426
Income tax (provision)/ benefit
9,870
(43,533
)
(1,964
)
-
(35,627
)
Equity in net income of subsidiaries
74,732
3,803
-
(78,535
)
-
Net income
$
55,799
$
74,860
$
3,675
$
(78,535
)
$
55,799
-14-
For the nine months ended September 30, 2010
Guarantor
Non-Guarantor
Parent
Subsidiaries
Subsidiaries
Consolidated
Cash Flow from Operating Activities:
Net cash provided/(used) by operating activities
$
(4,364
)
$
61,703
$
651
$
57,990
Cash Flow from Investing Activities:
Capital expenditures
(14
)
(18,399
)
(694
)
(19,107
)
Business combinations, net of cash acquired
-
(30
)
-
(30
)
Proceeds from sale of property and equipment
-
176
6
182
Other uses - net
(116
)
(489
)
(25
)
(630
)
Net cash used by investing activities
(130
)
(18,742
)
(713
)
(19,585
)
Cash Flow from Financing Activities:
Change in cash overdrafts payable
508
(692
)
-
(184
)
Change in intercompany accounts
40,895
(41,841
)
946
-
Dividends paid to shareholders
(8,682
)
-
-
(8,682
)
Purchases of treasury stock
(10,129
)
-
(11
)
(10,140
)
Proceeds from exercise of stock options
3,632
-
-
3,632
Realized excess tax benefit on share based compensation
716
1,107
-
1,823
Other sources - net
(1
)
-
188
187
Net cash provided/ (used) by financing activities
26,939
(41,426
)
1,123
(13,364
)
Net increase/(decrease) in cash and cash equivalents
22,445
1,535
1,061
25,041
Cash and cash equivalents at beginning of year
109,331
(1,221
)
4,306
112,416
Cash and cash equivalents at end of period
$
131,776
$
314
$
5,367
$
137,457
For the nine months ended September 30, 2009
Guarantor
Non-Guarantor
Parent
Subsidiaries
Subsidiaries
Consolidated
Cash Flow from Operating Activities:
Net cash provided/(used) by operating activities
$
(2,579
)
$
77,254
$
5,872
$
80,547
Cash Flow from Investing Activities:
Capital expenditures
(44
)
(14,007
)
(420
)
(14,471
)
Business combinations, net of cash acquired
-
(1,859
)
-
(1,859
)
Proceeds from sale of property and equipment
1,286
233
-
1,519
Other uses - net
(458
)
(676
)
184
(950
)
Net cash provided/(used) by investing activities
784
(16,309
)
(236
)
(15,761
)
Cash Flow from Financing Activities:
Change in cash overdrafts payable
(602
)
1,545
-
943
Change in intercompany accounts
69,635
(64,031
)
(5,604
)
-
Dividends paid to shareholders
(5,429
)
-
-
(5,429
)
Purchases of treasury stock
(1,684
)
-
-
(1,684
)
Proceeds from exercise of stock options
486
-
-
486
Realized excess tax benefit on share based compensation
1,519
-
-
1,519
Repayment of long-term debt
(22,700
)
(99
)
-
(22,799
)
Other sources/(uses) - net
(84
)
262
419
597
Net cash provided/ (used) by financing activities
41,141
(62,323
)
(5,185
)
(26,367
)
Net increase/(decrease) in cash and cash equivalents
39,346
(1,378
)
451
38,419
Cash and cash equivalents at beginning of year
65
202
3,361
3,628
Cash and cash equivalents at end of period
$
39,411
$
(1,176
)
$
3,812
$
42,047
-15-
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Summary
We operate through our two wholly owned subsidiaries, VITAS Healthcare Corporation and Roto-Rooter Group, Inc. VITAS focuses on hospice care that helps make terminally ill patients’ final days as comfortable as possible. Through its teams of doctors, nurses, home health aides, social workers, clergy and volunteers, VITAS provides direct medical services to patients, as well as spiritual and emotional counseling to both patients and their families. Roto-Rooter’s services are focused on providing plumbing and drain cleaning services to both residential and commercial customers. Through its network of company-owned branches, independent contractors and franchisees, Roto-Rooter offers plumbing and drain cleaning service to over 90% of the U.S. population.
The following is a summary of the key operating results for the three and nine months ended September 30, 2010 and 2009 (in thousands except per share amounts):
Three Months Ended
September 30,
Nine Months Ended
September 30,
2010
2009
2010
2009
Service revenues and sales
$
320,451
$
296,794
$
944,259
$
886,987
Net income
$
20,988
$
19,210
$
59,201
$
55,799
Diluted EPS
$
0.91
$
0.84
$
2.57
$
2.46
Adjusted EBITDA*
$
46,280
$
43,496
$
134,237
$
129,370
Adjusted EBITDA as a % of revenue
14.4
%
14.7
%
14.2
%
14.6
%
*See pages 27 - 28 for reconciliation to GAAP measures.
For the three months ended September 30, 2010, the increase in consolidated service revenues and sales was driven by a 7.8% increase at VITAS while Roto-Rooter revenues increased by 8.5%. The increase in service revenues at VITAS was a result of increased average daily census (“ADC”) of 6.1%, driven by an increase in admissions of 5.4%, combined with Medicare price increases of approximately 1.3%. Roto-Rooter was driven by an approximate 9.3% price and mix shift increase offset by a 0.4% decrease in job count. Consolidated net income increased 9.3% mainly as a result of the increase in revenues. Diluted EPS increased as the result of increased earnings. Adjusted earnings before interest, taxes, depreciation and amortization (“ EBITDA”) for the third quarter of 2010 increased 6.4% from the third quarter of 2009 mainly as a result of increased earnings.
For the nine months ended September 30, 2010, the increase in consolidated service revenues and sales was driven by a 7.3% increase at VITAS and a 4.2% increase at Roto-Rooter. The increase in service revenues at VITAS was a result of increased average daily census (“ADC”) of 5.6%, driven by an increase in admissions of 4.8%, combined with Medicare price increases of approximately 1.3%. Roto-Rooter was driven by an approximate 7.3% price and mix shift increase offset by a 2.9% decrease in job count. Consolidated net income increased 6.1% over prior year. Diluted EPS increased as a result of increased earnings. Adjusted EBITDA for the nine month period ended September 30, 2010 increased 3.8% when compared to the same period in 2009 m ainly as a result of increased earnings.
EBITDA and Adjusted EBITDA are not measures derived in accordance with GAAP and exclude components that are important to understanding our financial performance. We use Adjusted EBITDA as a measure of earnings for our LTIP awards. We provide EBITDA and Adjusted EBITDA to help readers evaluate our operating results, compare our operating performance with that of similar companies that have different capital structures and help evaluate our ability to meet future debt service, capital expenditure and working capital requirements. Our EBITDA and Adjusted EBITDA should not be considered in isolation or as a substitute for comparable measures presented in accordance with GAAP. A reconciliation of our net income to our Adjusted EBITDA is presented on pages 27 - 28.
VITAS expects to achieve full-year 2010 revenue growth, prior to Medicare cap and BNAF, of 7.5% to 8.2%. Admissions are estimated to increase 4.0% to 5.0%. Adjusted EBITDA margin prior to Medicare cap is estimated to be 15.3% to 15.6%. Roto-Rooter expects full-year 2010 revenue growth of 4.5% to 5.5%. The revenue estimate is a result of increased pricing of 3.0%, a favorable mix shift to higher revenue jobs, offset by a job count decline estimated at 2.0% to 3.0%. Adjusted EBITDA margin for 2010 is estimated to be in the range of 17.5% to 18.0%. We anticipate that our operating income and cash flows will be sufficient to operate our businesses and meet any commitments for the foreseeable future.
-16-
Financial Condition
Liquidity and Capital Resources
Material changes in the balance sheet accounts from December 31, 2009 to September 30, 2010 include the following:
●
A $52.2 million increase in accounts receivable primarily at VITAS, related to timing of Medicare payments and refund of overpayments from prior years. The balance at September 30, 2010 is comparable with the balance at September 30, 2009.
●
A $4.5 million increase in income taxes payable, related to timing of payments.
●
A $10.5 million increase in accrued compensation due primarily to the timing of payroll disbursements in the current period versus prior year end.
Net cash provided by operating activities decreased $22.6 million due primarily to the increase in accounts receivable, partially offset by the increase in net income and decrease in accounts payable and other current liabilities. Management continually evaluates cash utilization alternatives, including share repurchase, debt repurchase, acquisitions and increased dividends to determine the most beneficial use of available capital resources.
We have issued $28.2 million in standby letters of credit as of September 30, 2010, for insurance purposes. Issued letters of credit reduce our available credit under the revolving credit agreement. As of September 30, 2010, we have approximately $146.8 million of unused lines of credit available and eligible to be drawn down under our revolving credit facility, excluding the $100 million expansion feature. Management believes its liquidity and sources of capital are satisfactory for the Company’s needs in the foreseeable future.
Commitments and Contingencies
Collectively, the terms of our credit agreements require us to meet various financial covenants, to be tested quarterly. In connection therewith, we are in compliance with all financial and other debt covenants as of September 30, 2010 and anticipate remaining in compliance throughout 2010.
On March 1, 2010 Anthony Morangelli and Frank Ercole filed a class action lawsuit in federal district court for the Eastern District of New York seeking unpaid minimum wages and overtime service technician compensation from Roto-Rooter and Chemed. They also seek payment of penalties, interest and Plaintiffs’ attorney fees. We contest these allegations. In June 2010, the Court conditionally certified a nationwide class of service technicians, excluding those who signed dispute resolution agreements in which they agreed to arbitrate claims arising out of their employment. There has been no final determination of the merits of collective treatment of the case. The lawsuit is in its early stage and we are unable to estimate ou r potential liability, if any with respect to these allegations.
VITAS is party to a class action lawsuit filed in the Superior Court of California, Los Angeles County, in September 2006 by Bernadette Santos, Keith Knoche and Joyce White. This case alleges failure to pay overtime and failure to provide meal and rest periods to a purported class of California admissions nurses, chaplains and sales representatives. The case seeks payment of penalties, interest and Plaintiffs’ attorney fees. VITAS contests these allegations. In December 2009, the trial court denied Plantiffs’ motion for class certification. The lawsuit is in its early stages and we are unable to estimate our potential liability, if any, with respect to these allegations.
In April 2005, the Office of Inspector General (“OIG”) for the Department of Health and Human Services served VITAS with civil subpoenas relating to VITAS’ alleged failure to appropriately bill Medicare and Medicaid for hospice services. As part of this investigation, the OIG selected medical records for 320 past and current patients from VITAS’ three largest programs for review. It also sought policies and procedures dating back to 1998 covering admissions, certifications, recertifications and discharges. During the third quarter of 2005 and again in May 2006, the OIG requested additional information from us. The Court dismissed a related qui tam complaint filed in U.S. District Court for the Southern District of Florid a with prejudice in July 2007. The plaintiffs appealed this dismissal, which the Court of Appeals affirmed. The government continues to investigate the complaint’s allegations. In March 2009, we received a letter from the government reiterating the basis of their investigation.
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting VITAS deliver to the OIG documents, patient records, and policy and procedure manuals for headquarters and its Texas programs concerning hospice services provided for the period January 1, 2003 to the date of the letter. In August 2009, the OIG selected medical records for 59 past and current patients from a Texas program for review. In February 2010, VITAS received a companion civil investigative demand (“CID”) from the state of Texas Attorney General’s office, seeking related documents. In September 2010, it received a second CID and a second administrative subpoena seeking related documents. Based on the early stage of the investigation and the limited information we have at this time, we cannot predict the outcome of this investigation. We believe that we are in material compliance with Medicare and Medicaid rules and regulations applicable to hospice providers.
-17-
We are unable to predict the outcome of these matters or the impact, if any, that the investigation may have on our business, results of operations, liquidity or capital resources. Regardless of outcome, responding to the subpoenas can adversely affect us through defense costs, diversion of our time and related publicity.
R
esults of Operations
Three months ended September 30, 2010 versus 2009 - Consolidated Results
Our service revenues and sales for the third quarter of 2010 increased 8.0% versus services and sales revenues for the third quarter of 2009. Of this increase, $16.9 million was attributable to VITAS and $6.8 million was attributable to Roto-Rooter. The following chart shows the components of those changes (dollar amounts in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
Routine homecare
$
12,227
7.8
%
Continuous care
2,838
7.9
%
General inpatient
1,906
7.9
%
Medicare cap
(74
)
-172.1
%
Roto-Rooter
Plumbing
6,026
16.7
%
Drain cleaning
185
0.6
%
Other
549
4.6
%
Total
$
23,657
8.0
%
The increase in VITAS’ revenues for the third quarter of 2010 versus the third quarter of 2009 was a result of increased ADC of 6.1% driven by an increase in admissions of 5.4%, combined with Medicare reimbursement rate increases of approximately 1.3%. The ADC increase was driven by a 6.1% increase in routine homecare, an increase of 5.2% in general inpatient and a 6.0% increase in continuous care. In excess of 90% of VITAS’ service revenues for the period were from Medicare and Medicaid.
The increase in plumbing revenues for the third quarter of 2010 versus 2009 is attributable to a 13.5% increase in the average price per job and a 3.2% increase in the number of jobs performed. The increase in the plumbing price per job was a combination of increased pricing and favorable job mix shift to more expensive jobs such as excavation. Our excavation job count increased by 14.6% compared to 2009. On average, the price per job for our excavation jobs is approximately 5.5 times greater than the price per job of other plumbing jobs. Drain cleaning revenues for the third quarter of 2010 versus 2009 reflect a 3.0% increase in the average price per jobs, while the job count decreased 2.3%. The increase in other revenues is attribu table to an increase in our independent contractor operations and an increase in product sales.
The consolidated gross margin was 28.9% in the third quarter of 2010 as compared with 29.6% in the third quarter of 2009. On a segment basis, VITAS’ gross margin was 23.1% in the third quarter of 2010 and 23.4% in the third quarter of 2009. The decrease in VITAS’ gross margin is attributable to higher labor costs for admissions and Medicare compliance personnel and the opening of inpatient units which carry significant one time start-up costs as capacity begins to ramp-up. The Roto-Rooter segment’s gross margin was 44.6% for the third quarter of 2010 as compared with 46.4% for the third quarter of 2009. The decrease in Roto-Rooter’s gross margin was attributable to continued mix shift to excavation which has higher reven ue per job but a slightly lower gross margin percentage per job. An unfavorable adjustment to medical insurance also contributed to the margin decline.
-18-
Selling, general and administrative expenses (“SG&A”) for the third quarter of 2010 and 2009 comprise (in thousands):
Three Months Ended
September 30,
2010
2009
SG&A expenses before the impact of market gains
of deferred compensation plans
$
47,957
$
46,359
Impact of market value gains on liabilities
held in deferred compensation trusts
243
1,789
Total SG&A expenses
$
48,200
$
48,148
Normal salary increases and revenue related expense increases between periods accounts for the 3.4% increase in SG&A expenses before the impact of market gains of deferred compensation plans from $46.4 million in the third quarter of 2009 to $48.0 million in the third quarter of 2010.
Depreciation expense increased $1.0 million to $6.4 million in the third quarter of 2010 due to the installation of patient capture software at our VITAS segment in the second quarter of 2010.
Other income for the third quarter of 2010 and 2009 comprise (in thousands):
Three Months Ended
September 30,
2010
2009
Interest income
$
109
$
86
Market value gains on assets held in deferred
compensation trusts
243
1,789
Loss on disposal of property and equipment
(141
)
(159
)
Other
11
17
Total other income
$
222
$
1,733
Our effective income tax rate decreased to 38.2% in the third quarter of 2010 from 39.3% when compared with the third quarter of 2009. This decrease relates primarily to a $236,000 tax adjustment required upon expiration of certain statutes.
Net income for both periods included the following after-tax items/adjustments that reduced after-tax earnings (in thousands):
2010
2009
VITAS
Costs associated with the OIG investigation
$
(69
)
$
(213
)
Roto-Rooter
Costs of class action lawsuit
(194
)
-
Corporate
Stock option expense
(1,244
)
(1,401
)
Noncash interest expense related to accounting for
conversion feature of the convertible notes
(1,088
)
(1,006
)
Total
$
(2,595
)
$
(2,620
)
-19-
Three months ended September 30, 2010 versus 2009 - Segment Results
The change in after-tax earnings for the third quarter of 2010 versus the third quarter of 2009 is due to (dollars in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
$
1,655
9.1
%
Roto-Rooter
(188
)
-2.4
%
Corporate
311
4.5
%
$
1,778
9.3
%
Nine months ended September 30, 2010 versus 2009 - Consolidated Results
Our service revenues and sales for the first nine months of 2010 increased 6.5% versus services and sales revenues for the first nine months of 2009. Of this increase, $46.8 million was attributable to VITAS and $10.5 million was attributable to Roto-Rooter. The following chart shows the components of those changes (dollars in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
Routine homecare
$
33,884
7.4
%
Continuous care
7,909
7.5
%
General inpatient
5,438
7.5
%
Medicare cap
1,474
767.7
%
BNAF
(1,950
)
-100.0
%
Roto-Rooter
Plumbing
11,194
10.0
%
Drain cleaning
(2,003
)
-2.0
%
Other
1,326
3.7
%
Total
$
57,272
6.5
%
The increase in VITAS’ revenues for the first nine months of 2010 versus the first nine months of 2009 was a result of increased ADC of 5.6% driven by an increase in admissions of 4.8%, combined with Medicare reimbursement rate increases of approximately 1.3%. The ADC increase was driven by a 5.6% increase in routine homecare, an increase of 6.7% in general inpatient and a 5.3% increase in continuous care. In excess of 90% of VITAS’ service revenues for the period were from Medicare and Medicaid.
The increase in plumbing revenues for the first nine months of 2010 versus 2009 is attributable to a 9.7% increase in the average price per job and a 0.8% increase in the number of jobs performed. The increase in the plumbing price per job was a combination of increased pricing and favorable job mix shift to more expensive jobs such as excavation. Our excavation job count increased by 15.2% compared to 2009. On average, the price per job for our excavation jobs is approximately 5.5 times greater than the price per job of other plumbing jobs. Drain cleaning revenues for the first nine months of 2010 versus 2009 reflect a 2.8% increase in the price per job offset by a 4.7% decrease in the number of jobs. The increase in other revenues is attributable to an increase in our independent contractor operations and an increase in product sales.
The consolidated gross margin was 29.0% in the first nine months of 2010 as compared with 29.7% in the first nine months of 2009. On a segment basis, VITAS’ gross margin was 22.9% in the first nine months of 2010 and 23.4% in the first nine months of 2009. The decrease in VITAS’ gross margin is attributable to higher labor costs for admissions and Medicare compliance personnel and the opening of inpatient units which carry significant one time start-up costs as capacity begins to ramp-up. The Roto-Rooter segment’s gross margin was 45.0% for the first nine months of 2010 as compared with 45.9% for the first nine months of 2009. The decrease in Roto-Rooter’s gross margin is attributable to continued mix shift to excavation which has higher revenue per job but slightly lower gross margin percentage per job.
-20-
Selling, general and administrative expenses (“SG&A”) for the first nine months of 2010 and comprise (in thousands):
Nine Months Ended
September 30,
2010
2009
SG&A expenses before long-term incentive
compensation and the impact of market gains
of deferred compensation plans
$
144,547
$
140,147
Long-term incentive compensation
1,799
-
Impact of market value gains on liabilities
held in deferred compensation trusts
348
3,374
Total SG&A expenses
$
146,694
$
143,521
Normal salary increases and revenue related expense increases between periods account for the 3.1% increase in SG&A expenses before long-term incentive compensation and the impact of market gains of deferred compensation plans from $140.1 million for the first nine months of 2009 to $144.5 million for the first nine months of 2010.
Depreciation expense increased $2.0 million in the first nine months of 2010 to $18.0 million due to the installation of patient capture software at our VITAS segment in the second quarter of 2010.
Other income for the first nine months of 2010 and 2009 comprise (in thousands):
Nine Months Ended
September 30,
2010
2009
Interest income
$
334
$
375
Market value gains on assets held in deferred
compensation trusts
348
3,374
Loss on disposal of property and equipment
(293
)
(213
)
Non-taxable income from certain investments held
deferred compensation trusts
-
1,211
Other
29
68
Total other income
$
418
$
4,815
Our effective income tax rate of 38.7% in the first nine months of 2010 decreased from 39.0% in the first nine months of 2009.
-21-
Net income for both periods included the following after-tax items/adjustments that increased/(reduced) after-tax earnings (in thousands):
2010
2009
VITAS
Costs associated with the OIG investigation
$
(242
)
$
(274
)
Roto-Rooter
Costs of class action lawsuit
(257
)
-
Corporate
Stock option expense
(4,026
)
(4,237
)
Long-term incentive compensation
(1,124
)
-
Noncash interest expense related to accounting for
conversion feature of the convertible notes
(3,203
)
(2,961
)
Expenses of contested proxy solicitation
-
(2,525
)
Impact of non-deductible losses and non-taxable gains on
investments held in deferred compensation trusts
-
756
Total
$
(8,852
)
$
(9,241
)
Nine months ended September 30, 2010 versus 2009 - Segment Results
The change in after-tax earnings for the first nine months of 2010 versus the first nine months of 2009 is due to (dollars in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
$
4,081
7.8
%
Roto-Rooter
(542
)
-2.2
%
Corporate
(137
)
-0.6
%
$
3,402
6.1
%
-22-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2010
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2010 (a)
Service revenues and sales
$
233,964
$
86,487
$
-
$
320,451
Cost of services provided and goods sold
179,997
47,918
-
227,915
Selling, general and administrative expenses
18,370
24,573
5,257
48,200
Depreciation
4,321
1,925
139
6,385
Amortization
694
133
369
1,196
Total costs and expenses
203,382
74,549
5,765
283,696
Income/(loss) from operations
30,582
11,938
(5,765
)
36,755
Interest expense
(48
)
(55
)
(2,892
)
(2,995
)
Intercompany interest income/(expense)
1,139
651
(1,790
)
-
Other income/(expense)—net
(92
)
11
303
222
Income/(loss) before income taxes
31,581
12,545
(10,144
)
33,982
Income taxes
(11,778
)
(4,798
)
3,582
(12,994
)
Net income/(loss)
$
19,803
$
7,747
$
(6,562
)
$
20,988
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,968
)
$
(1,968
)
Noncash impact of accounting for convertible debt
-
-
(1,721
)
(1,721
)
Expenses of class action lawsuit
-
(322
)
-
(322
)
Expenses incurred in connection with the Office of Inspector
General investigation
(112
)
-
-
(112
)
Total
$
(112
)
$
(322
)
$
(3,689
)
$
(4,123
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,244
)
$
(1,244
)
Noncash impact of accounting for convertible debt
-
-
(1,088
)
(1,088
)
Expenses of class action lawsuit
-
(194
)
-
(194
)
Expenses incurred in connection with the Office of Inspector
General investigation
(69
)
-
-
(69
)
Total
$
(69
)
$
(194
)
$
(2,332
)
$
(2,595
)
-23-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2009
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2009 (a)
Service revenues and sales
$
217,067
$
79,727
$
-
$
296,794
Cost of services provided and goods sold
166,183
42,705
-
208,888
Selling, general and administrative expenses
18,227
22,740
7,181
48,148
Depreciation
3,292
2,005
64
5,361
Amortization
1,179
117
315
1,611
Total costs and expenses
188,881
67,567
7,560
264,008
Income/(loss) from operations
28,186
12,160
(7,560
)
32,786
Interest expense
(51
)
(43
)
(2,759
)
(2,853
)
Intercompany interest income/(expense)
1,178
684
(1,862
)
-
Other income/(expense)-net
(86
)
15
1,804
1,733
Income/(loss) before income taxes
29,227
12,816
(10,377
)
31,666
Income taxes
(11,079
)
(4,881
)
3,504
(12,456
)
Net income/(loss)
$
18,148
$
7,935
$
(6,873
)
$
19,210
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(2,214
)
$
(2,214
)
Noncash impact of accounting for convertible debt
-
-
(1,591
)
(1,591
)
Expenses incurred in connection with the Office of Inspector
General investigation
(343
)
-
-
(343
)
Total
$
(343
)
$
-
$
(3,805
)
$
(4,148
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,401
)
$
(1,401
)
Noncash impact of accounting for convertible debt
-
-
(1,006
)
(1,006
)
Expenses incurred in connection with the Office of Inspector
General investigation
(213
)
-
-
(213
)
Total
$
(213
)
$
-
$
(2,407
)
$
(2,620
)
-24-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2010
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2010 (a)
Service revenues and sales
$
683,542
$
260,717
$
-
$
944,259
Cost of services provided and goods sold
527,347
143,407
-
670,754
Selling, general and administrative expenses
54,920
73,523
18,251
146,694
Depreciation
11,909
5,826
313
18,048
Amortization
2,253
388
1,066
3,707
Total costs and expenses
596,429
223,144
19,630
839,203
Income/(loss) from operations
87,113
37,573
(19,630
)
105,056
Interest expense
(127
)
(187
)
(8,632
)
(8,946
)
Intercompany interest income/(expense)
3,778
2,126
(5,904
)
-
Other income/(expense)—net
(85
)
35
468
418
Income/(loss) before income taxes
90,679
39,547
(33,698
)
96,528
Income taxes
(34,156
)
(15,127
)
11,956
(37,327
)
Net income/(loss)
$
56,523
$
24,420
$
(21,742
)
$
59,201
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(6,365
)
$
(6,365
)
Long-term incentive compensation
-
-
(1,799
)
(1,799
)
Noncash impact of accounting for convertible debt
-
-
(5,064
)
(5,064
)
Expenses of class action lawsuit
-
(427
)
-
(427
)
Expenses incurred in connection with the Office of Inspector
General investigation
(390
)
-
-
(390
)
Total
$
(390
)
$
(427
)
$
(13,228
)
$
(14,045
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(4,026
)
$
(4,026
)
Long-term incentive compensation
-
-
(1,124
)
(1,124
)
Noncash impact of accounting for convertible debt
-
-
(3,203
)
(3,203
)
Expenses of class action lawsuit
-
(257
)
-
(257
)
Expenses incurred in connection with the Office of Inspector
General investigation
(242
)
-
-
(242
)
Total
$
(242
)
$
(257
)
$
(8,353
)
$
(8,852
)
-25-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2009
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2009 (a)
Service revenues and sales
$
636,787
$
250,200
$
-
$
886,987
Cost of services provided and goods sold
487,990
135,248
-
623,238
Selling, general and administrative expenses
53,650
69,959
19,912
143,521
Depreciation
9,767
6,094
163
16,024
Amortization
3,537
323
905
4,765
Other operating expenses
-
-
3,989
3,989
Total costs and expenses
554,944
211,624
24,969
791,537
Income/(loss) from operations
81,843
38,576
(24,969
)
95,450
Interest expense
(415
)
(138
)
(8,286
)
(8,839
)
Intercompany interest income/(expense)
3,091
1,801
(4,892
)
-
Other income-net
35
137
4,643
4,815
Income/(loss) before income taxes
84,554
40,376
(33,504
)
91,426
Income taxes
(32,112
)
(15,414
)
11,899
(35,627
)
Net income/(loss)
$
52,442
$
24,962
$
(21,605
)
$
55,799
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(6,699
)
$
(6,699
)
Noncash impact of accounting for convertible debt
-
-
(4,682
)
(4,682
)
Non-taxable income on certain investments held in deferred
compensation trusts
-
-
1,211
1,211
Expenses associated with contested proxy solicitation
-
-
(3,989
)
(3,989
)
Expenses incurred in connection with the Office of Inspector
General investigation
(442
)
-
-
(442
)
Total
$
(442
)
$
-
$
(14,159
)
$
(14,601
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(4,237
)
$
(4,237
)
Noncash impact of accounting for convertible debt
-
-
(2,961
)
(2,961
)
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
-
-
(455
)
(455
)
Expenses associated with contested proxy solicitation
-
-
(2,525
)
(2,525
)
Expenses incurred in connection with the Office of Inspector
General investigation
(274
)
-
-
(274
)
Total
$
(274
)
$
-
$
(8,967
)
$
(9,241
)
-26-
Consolidating Summary and Reconciliation of Adjusted EBITDA
Chemed Corporation and Subsidiary Companies
(in thousands)
Chemed
For the three months ended September 30, 2010
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
19,803
$
7,747
$
(6,562
)
$
20,988
Add/(deduct):
Interest expense
48
55
2,892
2,995
Income taxes
11,778
4,798
(3,582
)
12,994
Depreciation
4,321
1,925
139
6,385
Amortization
694
133
369
1,196
EBITDA
36,644
14,658
(6,744
)
44,558
Add/(deduct):
Legal expenses of OIG investigation
112
-
-
112
Stock option expense
-
-
1,968
1,968
Advertising cost adjustment
-
(571
)
-
(571
)
Expenses of class action litigation
-
322
-
322
Interest income
(37
)
(10
)
(62
)
(109
)
Intercompany interest income/(expense)
(1,139
)
(651
)
1,790
-
Adjusted EBITDA
$
35,580
$
13,748
$
(3,048
)
$
46,280
Chemed
For the three months ended September 30, 2009
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
18,148
$
7,935
$
(6,873
)
$
19,210
Add/(deduct):
Interest expense
51
43
2,759
2,853
Income taxes
11,079
4,881
(3,504
)
12,456
Depreciation
3,292
2,005
64
5,361
Amortization
1,179
117
315
1,611
EBITDA
33,749
14,981
(7,239
)
41,491
Add/(deduct):
Legal expenses of OIG investigation
343
-
-
343
Stock option expense
-
-
2,214
2,214
Advertising cost adjustment
-
(466
)
-
(466
)
Interest income
(53
)
(9
)
(24
)
(86
)
Intercompany interest income/(expense)
(1,178
)
(684
)
1,862
-
Adjusted EBITDA
$
32,861
$
13,822
$
(3,187
)
$
43,496
-27-
Consolidating Summary and Reconciliation of Adjusted EBITDA
Chemed Corporation and Subsidiary Companies
(in thousands)
Chemed
For the nine months ended September 30, 2010
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
56,523
$
24,420
$
(21,742
)
$
59,201
Add/(deduct):
Interest expense
127
187
8,632
8,946
Income taxes
34,156
15,127
(11,956
)
37,327
Depreciation
11,909
5,826
313
18,048
Amortization
2,253
388
1,066
3,707
EBITDA
104,968
45,948
(23,687
)
127,229
Add/(deduct):
Legal expenses of OIG investigation
390
-
-
390
Stock option expense
-
-
6,365
6,365
Advertising cost adjustment
-
(1,639
)
-
(1,639
)
Expenses of class action litigation
-
427
-
427
Long-term incentive compensation
-
-
1,799
1,799
Interest income
(172
)
(37
)
(125
)
(334
)
Intercompany interest income/(expense)
(3,778
)
(2,126
)
5,904
-
Adjusted EBITDA
$
101,408
$
42,573
$
(9,744
)
$
134,237
Chemed
For the nine months ended September 30, 2009
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
52,442
$
24,962
$
(21,605
)
$
55,799
Add/(deduct):
Interest expense
415
138
8,286
8,839
Income taxes
32,112
15,414
(11,899
)
35,627
Depreciation
9,767
6,094
163
16,024
Amortization
3,537
323
905
4,765
EBITDA
98,273
46,931
(24,150
)
121,054
Add/(deduct):
Non-taxable income from certain investments held in
deferred compensation trusts
-
-
(1,211
)
(1,211
)
Expenses associated with contested proxy solicitation
-
-
3,989
3,989
Legal expenses of OIG investigation
442
-
-
442
Stock option expense
-
-
6,699
6,699
Advertising cost adjustment
-
(1,228
)
-
(1,228
)
Interest income
(250
)
(44
)
(81
)
(375
)
Intercompany interest income/(expense)
(3,091
)
(1,801
)
4,892
-
Adjusted EBITDA
$
95,374
$
43,858
$
(9,862
)
$
129,370
-28-
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
Three Months Ended September 30,
Nine Months Ended September 30,
OPERATING STATISTICS
2010
2009
2010
2009
Net revenue ($000)
Homecare
$
169,306
$
157,079
$
490,044
$
456,160
Inpatient
25,963
24,057
78,244
72,806
Continuous care
38,812
35,974
113,588
105,679
Total before Medicare cap allowance and 2008 BNAF
$
234,081
$
217,110
$
681,876
$
634,645
Estimated BNAF
-
-
-
1,950
Medicare cap allowance
(117
)
(43
)
1,666
192
Total
$
233,964
$
217,067
$
683,542
$
636,787
Net revenue as a percent of total
before Medicare cap allowance
Homecare
72.3
%
72.3
%
71.8
%
71.8
%
Inpatient
11.1
11.1
11.5
11.5
Continuous care
16.6
16.6
16.7
16.7
Total before Medicare cap allowance and 2008 BNAF
100.0
100.0
100.0
100.0
Estimated BNAF
-
-
-
0.3
Medicare cap allowance
(0.1
)
-
0.2
-
Total
99.9
%
100.0
%
100.2
%
100.3
%
Average daily census (days)
Homecare
8,586
7,835
8,350
7,661
Nursing home
3,250
3,316
3,212
3,291
Routine homecare
11,836
11,151
11,562
10,952
Inpatient
425
404
433
406
Continuous care
596
562
595
565
Total
12,857
12,117
12,590
11,923
Total Admissions
14,483
13,735
43,750
41,743
Total Discharges
14,076
13,441
42,767
41,064
Average length of stay (days)
78.2
78.0
77.1
75.0
Median length of stay (days)
15.0
14.0
14.0
14.0
ADC by major diagnosis
Neurological
33.4
%
33.1
%
33.2
%
33.0
%
Cancer
18.5
19.1
18.4
19.2
Cardio
11.9
12.2
11.9
12.2
Respiratory
6.5
6.2
6.6
6.5
Other
29.7
29.4
29.9
29.1
Total
100.0
%
100.0
%
100.0
%
100.0
%
Admissions by major diagnosis
Neurological
18.4
%
17.9
%
18.6
%
17.9
%
Cancer
35.8
36.8
34.6
35.6
Cardio
11.1
11.1
11.3
11.8
Respiratory
7.5
6.8
8.1
7.5
Other
27.2
27.4
27.4
27.2
Total
100.0
%
100.0
%
100.0
%
100.0
%
Direct patient care margins
Routine homecare
52.7
%
51.7
%
52.2
%
51.8
%
Inpatient
12.3
12.8
13.3
15.7
Continuous care
21.1
20.6
21.0
20.3
Homecare margin drivers (dollars per patient day)
Labor costs
$
51.97
$
52.56
$
52.79
$
52.40
Drug costs
7.89
7.59
7.78
7.65
Home medical equipment
6.54
7.03
6.71
6.85
Medical supplies
2.66
2.48
2.53
2.37
Inpatient margin drivers (dollars per patient day)
Labor costs
$
304.42
$
294.24
$
297.63
$
282.74
Continuous care margin drivers (dollars per patient day)
Labor costs
$
536.83
$
530.88
$
531.14
$
524.84
Bad debt expense as a percent of revenues
0.9
%
1.1
%
0.9
%
1.1
%
Accounts receivable --
Days of revenue outstanding- excluding unapplied Medicare payments
39.7
52.8
n.a.
n.a.
Days of revenue outstanding- including unapplied Medicare payments
34.9
37.0
n.a.
n.a.
-29-
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 Regarding Forward-Looking Information
Certain statements contained in this report are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995. The words “believe”, “expect”, “hope”, “anticipate”, “plan” and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. These forward-looking statements are based on current expectations and assumptions and involve various known and unknown risks, uncertainties, contingencies and other factors, which could cause Chemed’s actual results to differ from those expressed in such forward-looking statements. Variances in any or all of the risks, uncertainties, contingencies, and other factors from our assumptions could cause actual results to differ materially from these forward-looking statements and trends. In addition, our ability to deal with the unknown outcomes of these events, many of which are beyond our control, may affect the reliability of projections and other financial matters. Investors are cautioned that such forward-looking statements are subject to inherent risk and there are no assurances that the matters contained in such statements will be achieved. Chemed does not undertake and specifically disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of a new information, future events or otherwise.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Our primary market risk exposure relates to interest rate risk exposure through variable interest rate borrowings. At September 30, 2010, we had no variable rate debt outstanding. At September 30, 2010, the fair value of the Notes approximates $181.1 million which have a face value of $187.0 million.
Item 4. Controls and Procedures
We carried out an evaluation, under the supervision of our President and Chief Executive Officer and with the participation of the Executive Vice President and Chief Financial Officer and the Vice President and Controller, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the President and Chief Executive Officer, Executive Vice President and Chief Financial Officer and Vice President and Controller have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report. There has been no change in our internal control over financial reporting that occurred during the quarter covered by this repor t that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
For information regarding the Company’s legal proceedings, see note 11, Legal and Regulatory Matters, under Part I, Item I of this Quarterly Report on Form 10-Q.
Item 1A. Risk Factors
There have been no material changes from the risk factors previously disclosed in the Company’s most recent Annual Report on Form 10-K.
-30-
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 2(c). Purchases of Equity Securities by Issuer and Affiliated Purchasers
The following table shows the activity related to our share repurchase programs for the first nine months of 2010:
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 29, 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
April 1 through April 30, 2010
-
$
-
1,736,972
$
51,718,696
May 1 through May 31, 2010
38,492
$
53.70
1,775,464
$
49,651,677
June 1 through June 30, 2010
76,408
$
55.65
1,851,872
$
45,399,865
Second Quarter Total - April 2007 Program
114,900
$
54.99
July 1 through July 31, 2010
-
$
-
1,851,872
$
45,399,865
August 1 through August 31, 2010
-
$
-
1,851,872
$
45,399,865
September 1 through September 30, 2010
-
$
-
1,851,872
$
45,399,865
Third Quarter Total - April 2007 Program
-
$
-
On April 26, 2007, our Board of Directors authorized a $150 million share repurchase plan with no expiration date.
On May 20, 2008 our Board of Directors authorized an additional $56 million under the April 2007 Program.
Item 3.
Defaults Upon Senior Securities
None
Item 4.
Removed and Reserved
Item 5.
Other Information
None
-31-
Item 6. Exhibits
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.LAB
XBRL Taxonomy Extension Label Linkbase
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Chemed Corporation
(Registrant)
Dated:
November 3, 2010
By:
Kevin J. McNamara
Kevin J. McNamara
(President and Chief Executive Officer)
Dated:
November 3, 2010
By:
David P. Williams
David P. Williams
(Executive Vice President and Chief Financial Officer)
Dated:
November 3, 2010
By:
Arthur V. Tucker, Jr.
Arthur V. Tucker, Jr.
(Vice President and Controller)
-32-