Chemed
CHE
#2962
Rank
A$7.72 B
Marketcap
A$547.82
Share price
0.23%
Change (1 day)
-44.39%
Change (1 year)
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.

Chemed - 10-Q quarterly report FY2010 Q3


Text size:
 
 
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.
   
   
Unaudited Consolidated Balance Sheet -   
  3
    
Unaudited Consolidated Statement of Income -   
  4
    
   
  5
    
  6
    
  
16
    
  30
    
  30 
    
   
  
30
       
   
30
       
   
31
       
   
31
       
   
31
       
   
31
       
   
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
 (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
 (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
(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

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-

 
 

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.

Results 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.

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.

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

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.


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(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-

 
 

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-