Chemed
CHE
#2969
Rank
$5.32 B
Marketcap
$377.57
Share price
-0.05%
Change (1 day)
-38.82%
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 FY2011 Q2


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 June 30, 2011
 
 
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
 
21,405,258 Shares
 
June 30, 2011
         
 


 
 
-1-

 
 
 
CHEMED CORPORATION AND
SUBSIDIARY COMPANIES



Index

   
Page No.
 
PART I.    FINANCIAL INFORMATION:
   
   
  3 
      
  4 
      
  5 
      
  6 
      
  17 
      
  31 
      
  31 
      
PART II.   OTHER INFORMATION
    
  31 
      
  31 
      
  32 
      
  32 
      
  32 
      
  32 
      
  33 
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
 CHEMED CORPORATION AND SUBSIDIARY COMPANIES
 (in thousands, except share and per share data)
         
         
 
June 30,
   
December 31,
 
 
2011
   
2010
 
 ASSETS
       
     Current assets
       
          Cash and cash equivalents
 $50,941   $49,917 
          Accounts receivable less allowances of $12,257 (2010 - $13,332)
  118,281    112,999 
 Inventories
  8,682    7,728 
          Current deferred income taxes
  14,052    15,098 
 Prepaid income taxes
  1,300    770 
 Prepaid expenses
  10,344    10,285 
 Total current assets
  203,600    196,797 
     Investments of deferred compensation plans
  33,066    28,304 
     Properties and equipment, at cost, less accumulated depreciation of $142,247 (2010 - $132,696)
  81,471    79,292 
     Identifiable intangible assets less accumulated amortization of $28,155 (2010 - $27,438)
  56,358    56,410 
     Goodwill
  460,793    458,343 
 Other assets
  15,325    11,015 
Total Assets
 $850,613   $830,161 
           
 LIABILITIES
         
      Current liabilities
         
 Accounts payable
 $39,459   $55,829 
 Income taxes
  2,096    1,161 
 Accrued insurance
  35,143    36,492 
     Accrued compensation
  43,633    39,719 
 Other current liabilities
  14,972    16,141 
   Total current liabilities
  135,303    149,342 
 Deferred income taxes
  24,053    25,085 
 Long-term debt
  162,932    159,208 
 Deferred compensation liabilities
  32,255    27,851 
 Other liabilities
  6,736    6,626 
Total Liabilities
  361,279    368,112 
           
 STOCKHOLDERS' EQUITY
         
Capital stock - authorized 80,000,000 shares $1 par; issued 30,906,532 shares (2010 - 30,381,863 shares)
  30,907    30,382 
  Paid-in capital
  391,507    365,007 
  Retained earnings
  505,736    473,316 
Treasury stock - 9,600,834 shares (2010 - 9,103,185 shares), at cost
  (440,809)   (408,615)
Deferred compensation payable in Company stock
  1,993    1,959 
   Total Stockholders' Equity
  489,334    462,049 
 Total Liabilities and Stockholders' Equity
 $850,613   $830,161 
           
           
 See accompanying notes to unaudited financial statements.
 
 
 
-3-

 
 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
 (in thousands, except per share data)
                 
                 
                 
   
Three Months Ended June 30,
  
Six Months Ended June 30,
   
2011
   
2010
   
2011
   
2010
 
 Service revenues and sales
 $333,360   $314,995   $664,278   $623,808 
 Cost of services provided and goods sold (excluding depreciation)
  239,597    223,702    477,055    442,839 
 Selling, general and administrative expenses
  50,424    49,956    106,078    98,494 
 Depreciation
  6,358    6,194    12,646    11,663 
 Amortization
  1,139    1,287    2,109    2,511 
 Total costs and expenses
  297,518    281,139    597,888    555,507 
 Income from operations
  35,842    33,856    66,390    68,301 
 Interest expense
  (3,461)   (2,999)   (6,705)   (5,951)
 Other income - net
  714    10    2,816    196 
 Income before income taxes
  33,095    30,867    62,501    62,546 
 Income taxes
  (12,809)   (12,012)   (24,114)   (24,333)
 Net income
 $20,286   $18,855   $38,387   $38,213 
                     
                     
 Earnings Per Share
                   
 Net income
 $0.96   $0.83   $1.82   $1.69 
   Average number of shares outstanding
  21,115    22,644    21,067    22,608 
                     
 Diluted Earnings Per Share
                   
 Net income
 $0.94   $0.82   $1.78   $1.66 
   Average number of shares outstanding
  21,637    23,080    21,586    23,012 
                     
 Cash Dividends Per Share
 $0.14   $0.12   $0.28   $0.24 
                     
See accompanying notes to unaudited financial statements.
 
 
-4-

 
 
 CHEMED CORPORATION AND SUBSIDIARY COMPANIES
 (in thousands)
         
   
Six Months Ended
 
   
June 30,
   
2011
   
2010
 
Cash Flows from Operating Activities
       
      Net income
 $38,387   $38,213 
   Adjustments to reconcile net income to net cash provided by operating activities:
         
 Depreciation and amortization
  14,755    14,174 
 Noncash long-term incentive compensation
  2,595    1,580 
 Provision for uncollectible accounts receivable
  4,365    4,863 
 Stock option expense
  4,495    4,397 
 Amortization of discount on convertible notes
  3,724    3,481 
 Provision for deferred income taxes
  (18)   (2,364)
 Changes in operating assets and liabilities, excluding amounts acquired in business combinations:
         
Increase in accounts receivable
  (9,271)   (53,169)
Increase in inventories
  (954)   (435)
Increase in prepaid expenses
  (59)   (35)
     Increase/(decrease) in accounts payable and other current liabilities
  (6,603)   3,035 
Increase in income taxes
  3,738    6,902 
Increase in other assets
  (5,652)   (1,935)
Increase in other liabilities
  4,514    2,938 
Excess tax benefit on share-based compensation
  (3,339)   (1,802)
Other sources
  450    434 
Net cash provided by operating activities
  51,127    20,277 
Cash Flows from Investing Activities
         
      Capital expenditures
  (14,960)   (11,942)
   Business combinations, net of cash acquired
  (3,689)   (30)
   Other uses
  (869)   (197)
 Net cash used by investing activities
  (19,518)   (12,169)
Cash Flows from Financing Activities
         
   Purchases of treasury stock
  (25,482)   (10,149)
   Decrease in cash overdrafts payable
  (7,814)   (1,314)
   Proceeds from issuance of capital stock
  7,698    3,475 
  Dividends paid
  (5,967)   (5,481)
  Debt issuance costs
  (2,723)   - 
   Excess tax benefit on share-based compensation
  3,339    1,802 
  Other sources
  364    223 
  Net cash used by financing activities
  (30,585)   (11,444)
Increase/(Decrease) in Cash and Cash Equivalents
  1,024    (3,336)
   Cash and cash equivalents at beginning of year
  49,917    112,416 
   Cash and cash equivalents at end of period
 $50,941   $109,080 
           
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, 2010 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, 2010.

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 June 30, 2011, VITAS has approximately $1.6 million in unbilled revenue included in accounts receivable (December 31, 2010 - $2.8 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.
 
Vitas provides charity care, in certain circumstances, to patients without charge when management of the hospice program determines that the patient does not have the financial wherewithal to make payment.  There is no revenue or associated accounts receivable in the accompanying consolidated financial statements related to charity care.  The cost of charity care is calculated by taking the ratio of charity care days to total days of care and multiplying by total cost of care.  The cost of charity care for the three and six month periods ended June 30, 2011 and 2010 is as follows (in thousands):

Three months ended
  
Six months ended
 
June 30,
  
June 30,
 
2011
  
2010
  
2011
  
2010
 
$1,763  $1,727  $3,522  $3,374 
 
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 June 30, 2011 we recorded $368,000 in Medicare cap liability for one small program for the 2011 measurement period.  During the six-month period ended June 30, 2011, we had a net Medicare cap liability reversal for amounts recorded in the fourth quarter of 2010.  We reversed these amounts as improving admissions trends in these programs indicate that the liability had been eliminated.  We also reversed the remaining Medicare cap liability for our Phoenix program due to expiration for the period under review.
 
 
-6-

 
 
Shown below is the Medicare cap liability activity for the periods ended June 30, 2011 and 2010 (in thousands):

    
June 30,
 
    
2011
  
2010
 
 
Beginning balance January 1,
 $1,371   $1,981  
 
Reversal - 2011 measurement period
  (743)   -  
 
Accrual -  2011 measurement period
  299       
 
Reversal - 2010 measurement period
  -    (1,783) 
 
  Other
  (198)   -  
 
Ending balance June 30,
 $729   $198  

3.      Segments
Service revenues and sales and after-tax earnings by business segment are as follows (in thousands):

      
Three months ended
   
Six months ended
  
      
June 30,
   
June 30,
  
      
2011
   
2010
   
2011
   
2010
 
 Service Revenues and Sales
 
     
 
       
 
  
 
VITAS
   $243,095   $226,638   $478,768   $449,578  
 
Roto-Rooter
    90,265    88,357    185,510    174,230  
                                       Total  $333,360   $314,995   $664,278   $623,808  
                         
 After-tax Earnings
 
                    
 
VITAS
   $18,589   $18,281   $36,714   $36,719  
 
Roto-Rooter
    9,092    8,860    17,602    16,673  
                                       Total   27,681    27,141    54,316    53,392  
 
Corporate
    (7,395)   (8,286)   (15,929)   (15,179) 
 Net income  $20,286   $18,855   $38,387   $38,213  

We report corporate administrative expenses and unallocated investing and financing income and expense not directly related to either segment as “Corporate”.

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 2011 and 2010 are computed as follows (in thousands, except per share data):

   
Net Income
  
For the Three Months Ended
June 30,
 
Income
  
Shares
  
Earnings per
Share
  
2011
          
Earnings
 $20,286   21,115  $0.96  
Dilutive stock options
  -   433      
Nonvested stock awards
  -   89      
     Diluted earnings
 $20,286   21,637  $0.94  
               
2010
             
Earnings
 $18,855   22,644  $0.83  
Dilutive stock options
  -   348      
Nonvested stock awards
  -   88      
     Diluted earnings
 $18,855   23,080  $0.82  
 
 
-7-

 
 
   
Net Income
  
For the Six Months Ended
June 30,
 
Income
  
Shares
  
Earnings per
Share
  
2011
          
Earnings
 $38,387   21,067  $1.82  
Dilutive stock options
  -   433      
Nonvested stock awards
  -   86      
     Diluted earnings
 $38,387   21,586  $1.78  
               
2010
             
Earnings
 $38,213   22,608  $1.69  
Dilutive stock options
  -   319      
Nonvested stock awards
  -   85      
     Diluted earnings
 $38,213   23,012  $1.66  

For the three and six-month periods ended June 30, 2011, 970,000 stock options 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 six-month periods ended June 30, 2010, 976,000 and 991,000 stock options were excluded from the computation of diluted earnings per share.
 
Diluted earnings per share may be impacted in the future 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   23,877   -   23,877   (25,542)   (1,665)
$90.73   279,119   -   279,119   (298,594)   (19,475)
$100.73   483,684   -   483,684   (517,430)   (33,746)
$110.73   651,299   119,575   770,874   (696,741)   74,133 
$120.73   791,148   316,987   1,108,135   (846,347)   261,788 
$130.73   909,602   484,198   1,393,800   (973,065)   420,735 
                        
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
On March 1, 2011, we replaced our existing credit agreement with our Revolving Credit Facility (“2011 Credit Agreement”).  Terms of the 2011 Credit Agreement consist of a five-year, $350 million revolving credit facility.  This 2011 Credit Agreement has a floating interest rate that is currently LIBOR plus 175 basis points.  The 2011 Credit Agreement also includes a $150 million expansion feature.  Debt issuance costs associated with the existing credit agreement were not material.   The 2011 Credit Agreement contains the following quarterly financial covenants:

 
Description
 
Requirement
 
       
 
Leverage Ratio (Consolidated Indebtedness/Consolidated  Adj. EBITDA)
 
< 3.50 to 1.00
 
       
 
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated Fixed Charges)
 
> 1.50 to 1.00
 
       
 
Annual Operating Lease Commitment
 
< $30.0 million
 
 
We are in compliance with all debt covenants as of June 30, 2011.  We have issued $29.5 million in standby letters of credit as of June 30, 2011 for insurance purposes.  Issued letters of credit reduce our available credit under the 2011 Credit Agreement.  As of June 30, 2011, we have approximately $320.5 million of unused lines of credit available and eligible to be drawn down under our revolving credit facility, excluding the $150 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 adopted the provisions of the guidance on January 1, 2009 and applied the guidance to our outstanding Convertible Notes (“Notes”), 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:
 
    
June 30, 2011
  
December 31, 2010
 
 
Principal amount of convertible debentures
 $186,956   $186,956  
 
Unamortized debt discount
  (24,024)   (27,748) 
 
Carrying amount of convertible debentures
 $162,932   $159,208  
 
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 
June 30,
  
Six months ended 
June 30,
 
    
2011
  
2010
  
2011
  
2010
 
 
Cash interest expense
 $1,288  $1,083  $2,440  $2,152 
 
Non-cash amortization of debt discount
  1,878   1,755   3,724   3,481 
 
Amortization of debt costs
  295   161   541   318 
 
Total interest expense
 $3,461  $2,999  $6,705  $5,951 
 
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%.
 
 
-9-

 
 
6.      Other Income -- Net
Other income -- net comprises the following (in thousands):

   
Three months ended 
June 30,
  
Six months ended 
June 30,
   
2011
   
2010
   
2011
   
2010
 
Market value gains/(losses) on assets held in deferred compensation trust
 $743   $(83)  $2,807   $105 
Gain /(loss) on disposal of property and equipment
  32    (58)   11    (152)
Interest income
  62    150    123    225 
Other - net
  (123)   1    (125)   18 
     Other income - net
 $714   $10   $2,816   $196 
 
7.      Stock-Based Compensation Plans
In January 2011, we met a stock price target of $62.00 under our Long-Term Incentive Plan.  On January 14, 2011, the Compensation/Incentive Committee of the Board of Directors (“CIC”) approved a stock grant of 41,100 shares (including 7,350 shares from the discretionary pool) and the related allocation to participants.  The cumulative compensation expense related to the stock grant was $3.0 million.
 
On February 18, 2011, the CIC approved a time-based LTIP award of 42,000 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 award is $2.7 million and will be recognized ratably over the 4 year vesting period.  We assumed no forfeitures in determining the cumulative compensation expense of the grant.
 
On February 18, 2011, the CIC approved a grant of 35,713 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 $2.3 million and will be recognized ratably over the 4 year vesting period.  We assumed no forfeitures in determining the cumulative compensation expense of the grant.
 
On February 18, 2011, the CIC approved a grant of 513,100 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 $9.8 million and will be recognized over the 3 year vesting period.  We used the Black-Scholes option valuation method to determine the cumulative compensation expense of the grant.

8.    Independent Contractor Operations
The Roto-Rooter segment sublicenses with 65 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 June 30, 2011 totaling $1.4 million (December 31, 2010 -$1.1 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 0% to 8% per annum and the remaining terms of the loans range from 2 months to 5 years at June 30, 2011.  We recorded the following from our independent contractors (in thousands):

   
Three months ended
 June 30,
  
Six months ended 
June 30,
 
   
2011
  
2010
  
2011
  
2010
 
              
Revenues
 $6,528  $5,562  $13,039  $11,217 
Pretax profits
  3,402   2,721   6,389   5,104 
 
 
-10-

 
 
 9.  Pension and Retirement Plans
All of the Company’s plans that provide retirement and similar benefits are defined contribution plans.  These expenses include the impact of market gains and losses on assets held in deferred compensation plans.  Expenses for the Company’s pension and profit-sharing plans, excess benefit plans and other similar plans for the three and six months ended June 30, 2011 and 2010 are as follows (in thousands):
 
Three months ended
  
Six months ended
 
June 30,
  
June 30,
 
2011
  
2010
  
2011
  
2010
 
$2,871  $2,200  $6,954  $4,746 
 
10.      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 class of service technicians, excluding those who signed dispute resolution agreements in which they agreed to arbitrate claims arising out of their employment.  In June 2011, the Court granted certification of a class of technicians in 14 states on certain claims. We are unable to estimate our potential liability, if any, with respect to this case.
 
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 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.  In July 2011, the Court of Appeals affirmed denial of class certification on the travel time, meal and rest period claims, and reversed the trial court’s denial on the off-the-clock and sales representation exemption claims. We are unable to estimate our potential liability, if any, with respect to this case.
 
Regardless of outcome, defense of litigation adversely affects us through defense costs, diversion of our time and related publicity.

Regulatory Matters
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting VITAS deliver to the Office of Inspector General (“OIG”) for the Department of Health and Human Services 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.  In April 2011, the U.S. Attorney provided the Company with a copy of a qui tam complaint filed under seal in U.S. District Court for the Northern District of Texas.  In June 2011, the U.S. Attorney provided the company with a partially unsealed second qui tam complaint filed under seal in the U.S. District Court for the Western District of Texas.  In June 2011, the U.S. Attorney also provided the Company with a partially unsealed third qui tam complaint filed under seal in the Northern District of Illinois, Eastern Division.  The complaint and all the filings in each of these actions remain under seal.  The U.S. Attorney has not decided whether to intervene in any of the actions.  We are conferring with the U.S. Attorney regarding the Company’s defenses to each complaint’s allegations.   We can neither predict the outcome of this investigation nor estimate our potential liability, if any.  We believe that we are in compliance with Medicare and Medicaid rules and regulations applicable to hospice providers.
 
In April 2005, the OIG 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 Florida 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.  We are unable to estimate our potential liability, if any, with respect to this matter. We believe that we are in compliance with Medicare and Medicaid rules and regulations applicable to hospice providers.
 
 
-11-

 
 
The costs to comply with either of these investigations were not material for any period presented.  Regardless of outcome, responding to the subpoenas can adversely affect us through defense costs, diversion of our time and related publicity.

11.      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 $9.8 million and $8.9 million for the three months ended June 30, 2011 and 2010, respectively.  VITAS made purchases from OCR of $19.1 million and $17.5 million for the six months ended June 30, 2011 and 2010, respectively.
 
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.  We believe that the terms of the Agreements are no less favorable to VITAS than we could negotiate with an unrelated party.

12.  Cash Overdrafts and Cash Equivalents
Included in accounts payable at June 30, 2011 is cash overdrafts payable of $3.3 million (December 31, 2010 - $11.1 million).

From time to time throughout the year, we invest excess cash in money market funds or repurchase agreements directly with major commercial banks.  We do not physically hold the collateral for repurchase agreements, but the term is less than 10 days.  We closely monitor the creditworthiness of the institutions with which we invest our overnight funds and the quality of the collateral underlying those investments.  We had $30.1 million in cash equivalents as of   June 30, 2011.  There was $45.5 million in cash equivalents as of December 31, 2010.  The weighted average rate of return for our cash equivalents was 0.2% for June 30, 2011 and 0.1% for December 31, 2010.

13.      Financial Instruments
FASB’s authoritative guidance on fair value measurements 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 June 30, 2011 (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
 $33,066  $33,066  $-  $- 
Long-term debt
  162,932   195,593   -   - 

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.


 
-12-

 

14.  Capital Stock Transactions
On February 22, 2011 our Board of Directors authorized $100 million of capital stock repurchases under the newly established February 2011 repurchase program.   We repurchased the following capital stock for the three and six months ended June 30, 2011 and 2010:

   
Three months ended 
June 30,
  
Six months ended 
June 30,
 
   
2011
  
2010
  
2011
  
2010
 
              
Shares repurchased
  -   114,900   341,513   146,275 
Weighted average price per share
 $-  $54.99  $63.79  $53.32 
 
15.  Business Combinations
On April 29, 2011, our VITAS segment completed an acquisition of the operating assets of Family Comfort Hospice which is based in Alabama.  This acquisition adds three Central-Alabama locations serving ten counties to VITAS’ network of hospice programs.  We made no acquisitions within the Roto-Rooter segment.  The purchase price of this acquisition is allocated as follows (in thousands):

Working capital
 $382 
Identifiable intangible assets
  664 
Goodwill
  2,345 
Other assets and liabilities - net
  298 
   $3,689 

 
 
-13-

 
 
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 June 30, 2011 and December 31, 2010 for the balance sheet, the three and six months ended June 30, 2011 and June 30, 2010 for the income statement and the six months ended June 30, 2011  and  June 30, 2010 for the statement of cash flows (dollars in thousands):
 
June 30, 2011
     
Guarantor
  
Non-Guarantor
  
Consolidating
    
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
ASSETS
                   
Cash and cash equivalents
 $53,191   $(8,582)  $6,332   $-   $50,941 
Accounts receivable, less allowances
  904    116,492    885    -    118,281 
Intercompany receivables
  -    190,014    -    (190,014)   - 
Inventories
  -    7,889    793    -    8,682 
Current deferred income taxes
  (1,291)   15,202    141    -    14,052 
Prepaid income taxes
  4,081    (2,442)   (339)   -    1,300 
Prepaid expenses
  903    9,250    191    -    10,344 
     Total current assets
  57,788    327,823    8,003    (190,014)   203,600 
Investments of deferred compensation plans
  -    -    33,066    -    33,066 
Properties and equipment, at cost, less accumulated depreciation
  12,043    66,916    2,512    -    81,471 
Identifiable intangible assets less accumulated amortization
  -    56,358    -    -    56,358 
Goodwill
  -    456,208    4,585    -    460,793 
Other assets
  8,262    4,433    2,630    -    15,325 
Investments in subsidiaries
  752,252    20,712    -    (772,964)   - 
          Total assets
 $830,345   $932,450   $50,796   $(962,978)  $850,613 
LIABILITIES AND STOCKHOLDERS' EQUITY
                     
Accounts payable
 $(6)  $38,994   $471   $-   $39,459 
Intercompany payables
  182,383    -    7,631    (190,014)   - 
Income taxes
  504    2,354    (762)   -    2,096 
Accrued insurance
  228    34,915    -    -    35,143 
Accrued compensation
  1,996    41,098    539    -    43,633 
Other current liabilities
  1,923    12,918    131    -    14,972 
      Total current liabilities
  187,028    130,279    8,010    (190,014)   135,303 
Deferred income taxes
  (11,774)   45,482    (9,655)   -    24,053 
Long-term debt
  162,932    -    -    -    162,932 
Deferred compensation liabilities
  -    -    32,255    -    32,255 
Other liabilities
  2,825    3,328    583    -    6,736 
Stockholders' equity
  489,334    753,361    19,603    (772,964)   489,334 
     Total liabilities and stockholders' equity
 $830,345   $932,450   $50,796   $(962,978)  $850,613 

 
December 31, 2010
     
Guarantor
   
Non-Guarantor
   
Consolidating
     
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
ASSETS
                   
Cash and cash equivalents
 $45,324   $(1,571)  $6,164   $-   $49,917 
Accounts receivable, less allowances
  802    111,716    481    -    112,999 
Intercompany receivables
  -    172,426    -    (172,426)   - 
Inventories
  -    7,191    537    -    7,728 
Current deferred income taxes
  (688)   15,666    120    -    15,098 
Prepaid income taxes
  2,787    (1,809)   (208)   -    770 
Prepaid expenses
  782    9,244    259    -    10,285 
     Total current assets
  49,007    312,863    7,353    (172,426)   196,797 
Investments of deferred compensation plans
  -    -    28,304    -    28,304 
Properties and equipment, at cost, less accumulated depreciation
  12,513    64,743    2,036    -    79,292 
Identifiable intangible assets less accumulated amortization
  -    56,410    -    -    56,410 
Goodwill
  -    453,864    4,479    -    458,343 
Other assets
  6,049    2,791    2,175    -    11,015 
Investments in subsidiaries
  716,815    18,696    -    (735,511)   - 
          Total assets
 $784,384   $909,367   $44,347   $(907,937)  $830,161 
LIABILITIES AND STOCKHOLDERS' EQUITY
                     
Accounts payable
 $4,924   $50,457   $448   $-   $55,829 
Intercompany payables
  167,067    -    5,359    (172,426)   - 
Income taxes
  (7,190)   8,745    (394)   -    1,161 
Accrued insurance
  906    35,586    -    -    36,492 
Accrued compensation
  4,235    35,016    468    -    39,719 
Other current liabilities
  1,549    13,447    1,145    -    16,141 
      Total current liabilities
  171,491    143,251    7,026    (172,426)   149,342 
Deferred income taxes
  (11,356)   45,168    (8,727)   -    25,085 
Long-term debt
  159,208    -    -    -    159,208 
Deferred compensation liabilities
  -    -    27,851    -    27,851 
Other liabilities
  2,992    3,123    511    -    6,626 
Stockholders' equity
  462,049    717,825    17,686    (735,511)   462,049 
     Total liabilities and stockholders' equity
 $784,384   $909,367   $44,347   $(907,937)  $830,161 

 
 
-14-

 
 
For the three months ended June 30, 2011
     
Guarantor
   
Non-Guarantor
   
Consolidating
     
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
 Continuing Operations
                   
 Service revenues and sales
 $-   $326,406   $6,954   $-   $333,360 
 Cost of services provided and goods sold
  -    235,855    3,742    -    239,597 
 Selling, general and administrative expenses
  5,574    42,441    2,409    -    50,424 
 Depreciation
  237    5,919    202    -    6,358 
 Amortization
  465    674    -    -    1,139 
      Total costs and expenses
  6,276    284,889    6,353    -    297,518 
      Income/ (loss) from operations
  (6,276)   41,517    601    -    35,842 
 Interest expense
  (3,321)   (140)   -    -    (3,461)
 Other (expense)/income - net
  3,862    (3,888)   740    -    714 
      Income/ (loss) before income taxes
  (5,735)   37,489    1,341    -    33,095 
 Income tax (provision)/ benefit
  1,783    (14,083)   (509)   -    (12,809)
 Equity in net income of subsidiaries
  24,238    875    -    (25,113)   - 
 Net income
 $20,286   $24,281   $832   $(25,113)  $20,286 
 
 
For the three months ended June 30, 2010
     
Guarantor
   
Non-Guarantor
   
Consolidating
     
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
 Continuing Operations
                   
 Service revenues and sales
 $-   $308,825   $6,170   $-   $314,995 
 Cost of services provided and goods sold
  -    220,455    3,247    -    223,702 
 Selling, general and administrative expenses
  6,508    42,302    1,146    -    49,956 
 Depreciation
  244    5,749    201    -    6,194 
 Amortization
  366    921    -    -    1,287 
      Total costs and expenses
  7,118    269,427    4,594    -    281,139 
      Income/ (loss) from operations
  (7,118)   39,398    1,576    -    33,856 
 Interest expense
  (2,888)   (111)   -    -    (2,999)
 Other (expense)/income - net
  3,670    (3,562)   (98)   -    10 
      Income/ (loss) before income taxes
  (6,336)   35,725    1,478    -    30,867 
 Income tax (provision)/ benefit
  2,150    (13,567)   (595)   -    (12,012)
 Equity in net income of subsidiaries
  23,041    994    -    (24,035)   - 
 Net income
 $18,855   $23,152   $883   $(24,035)  $18,855 
 
 
For the six months ended June 30, 2011
     
Guarantor
   
Non-Guarantor
   
Consolidating
     
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
 Continuing Operations
                   
 Service revenues and sales
 $-   $650,563   $13,715   $-   $664,278 
 Cost of services provided and goods sold
  -    469,731    7,324    -    477,055 
 Selling, general and administrative expenses
  12,258    88,022    5,798    -    106,078 
 Depreciation
  476    11,781    389    -    12,646 
 Amortization
  820    1,289    -    -    2,109 
      Total costs and expenses
  13,554    570,823    13,511    -    597,888 
      Income/ (loss) from operations
  (13,554)   79,740    204    -    66,390 
 Interest expense
  (6,453)   (252)   -    -    (6,705)
 Other (expense)/income - net
  7,632    (7,617)   2,801    -    2,816 
      Income/ (loss) before income taxes
  (12,375)   71,871    3,005    -    62,501 
 Income tax (provision)/ benefit
  4,186    (27,135)   (1,165)   -    (24,114)
 Equity in net income of subsidiaries
  46,576    1,908    -    (48,484)   - 
 Net income
 $38,387   $46,644   $1,840   $(48,484)  $38,387 

For the six months ended June 30, 2010
     
Guarantor
   
Non-Guarantor
   
Consolidating
     
 
 
Parent
  
Subsidiaries
  
Subsidiaries
  
Adjustments
  
Consolidated
 Continuing Operations
                   
 Service revenues and sales
 $-   $611,827   $11,981   $-   $623,808 
 Cost of services provided and goods sold
  -    436,655    6,184    -    442,839 
 Selling, general and administrative expenses
  12,206    83,619    2,669    -    98,494 
 Depreciation
  380    10,882    401    -    11,663 
 Amortization
  696    1,815    -    -    2,511 
      Total costs and expenses
  13,282    532,971    9,254    -    555,507 
      Income/ (loss) from operations
  (13,282)   78,856    2,727    -    68,301 
 Interest expense
  (5,739)   (212)   -    -    (5,951)
 Other (expense)/income - net
  7,291    (7,199)   104    -    196 
      Income/ (loss) before income taxes
  (11,730)   71,445    2,831    -    62,546 
 Income tax (provision)/ benefit
  3,894    (27,106)   (1,121)   -    (24,333)
 Equity in net income of subsidiaries
  46,049    1,820    -    (47,869)   - 
 Net income
 $38,213   $46,159   $1,710   $(47,869)  $38,213 

 
-15-

 
 
For the six months ended June 30, 2011
     
Guarantor
   
Non-Guarantor
    
   
Parent
  
Subsidiaries
  
Subsidiaries
  
Consolidated
 Cash Flow from Operating Activities:
               
 Net cash provided/(used) by operating activities
 $3,594   $48,849   $(1,316)  $51,127 
 Cash Flow from Investing Activities:
                   
  Capital expenditures
  (5)   (14,085)   (870)   (14,960)
  Business combinations, net of cash acquired
  -    (3,689)   -    (3,689)
  Other sources/(uses) - net
  (103)   (771)   5    (869)
       Net cash used by investing activities
  (108)   (18,545)   (865)   (19,518)
 Cash Flow from Financing Activities:
                   
  Change in cash overdrafts payable
  698    (8,512)   -    (7,814)
  Change in intercompany accounts
  26,733    (28,804)   2,071    - 
  Dividends paid to shareholders
  (5,967)   -    -    (5,967)
  Purchases of treasury stock
  (25,438)   -    (44)   (25,482)
  Proceeds from exercise of stock options
  7,698    -    -    7,698 
  Realized excess tax benefit on share based compensation
  3,339    -    -    3,339 
  Debt issuance cost
  (2,723)   -    -    (2,723)
  Other sources - net
  41    1    322    364 
       Net cash provided/(used) by financing activities
  4,381    (37,315)   2,349    (30,585)
 Net increase/(decrease) in cash and cash equivalents
  7,867    (7,011)   168    1,024 
 Cash and cash equivalents at beginning of year
  45,324    (1,571)   6,164    49,917 
 Cash and cash equivalents at end of period
 $53,191   $(8,582)  $6,332   $50,941 

 
For the six months ended June 30, 2010
     
Guarantor
   
Non-Guarantor
    
   
Parent
  
Subsidiaries
  
Subsidiaries
  
Consolidated
 Cash Flow from Operating Activities:
               
 Net cash provided/(used) by operating activities
 $(3,737)  $24,585   $(571)  $20,277 
 Cash Flow from Investing Activities:
                   
  Capital expenditures
  (10)   (11,454)   (478)   (11,942)
 Business combinations, net of cash acquired
  -    (30)   -    (30)
  Other uses - net
  (89)   (88)   (20)   (197)
       Net cash used by investing activities
  (99)   (11,572)   (498)   (12,169)
 Cash Flow from Financing Activities:
                   
  Change in cash overdrafts payable
  1,338    (2,652)   -    (1,314)
  Change in intercompany accounts
  9,830    (11,478)   1,648    - 
  Dividends paid to shareholders
  (5,481)   -    -    (5,481)
  Purchases of treasury stock
  (10,149)   -    -    (10,149)
  Proceeds from exercise of stock options
  3,475    -    -    3,475 
  Realized excess tax benefit on share based compensation
  702    1,100    -    1,802 
  Other sources - net
  -    -    223    223 
       Net cash provided/ (used) by financing activities
  (285)   (13,030)   1,871    (11,444)
 Net increase/(decrease) in cash and cash equivalents
  (4,121)   (17)   802    (3,336)
 Cash and cash equivalents at beginning of year
  109,331    (1,221)   4,306    112,416 
 Cash and cash equivalents at end of period
 $105,210   $(1,238)  $5,108   $109,080 

 
-16-

 


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 six months ended June 30, 2011 and 2010 (in thousands except per share amounts):

   
Three months ended June 30,
  
Six months ended June 30,
  
   
2011
  
2010
  
2011
  
2010
  
Service revenues and sales
 $333,360  $314,995  $664,278  $623,808  
Net income
 $20,286  $18,855  $38,387  $38,213  
Diluted EPS
 $0.94  $0.82  $1.78  $1.66  
Adjusted EBITDA
 $46,657  $44,886  $92,275  $87,957  
Adjusted EBITDA as a % of revenue
  14.0%  14.2%  13.9%  14.1% 
 
EBITDA and Adjusted EBITDA are not measures derived in accordance with GAAP.  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 EBITDA and Adjusted EBITDA is presented on pages 28 and 29.

For the three months ended June 30, 2011, the increase in consolidated service revenues and sales was driven by a 7.3% increase at VITAS and a 2.2% increase at Roto-Rooter.  The increase in service revenues at VITAS was a result of increased average daily census (“ADC”) of 5.8%, driven by an increase in admissions of 6.0%, combined with Medicare price increases of approximately 2.1%.  Roto-Rooter was driven by a 1.5% price and mix shift increase and a 0.04% increase in job count. When excluding the impact of changes in the number of Company-owned branches, unit-for-unit job count at Roto-Rooter decreased 1.6% during the quarter. The remaining Roto-Rooter revenue increase is related mainly to our independent contractor operations. Consolidated net income increased 7.6% driven mainly by the increase in revenue.  Diluted EPS increased 14.6% as a result of the increase in net income and a lower number of shares outstanding.  Adjusted EBITDA as a percent of revenue was virtually flat when compared with the prior year. See page 30 for additional VITAS operating metrics.
 
For the six months ended June 30, 2011, the increase in consolidated service revenues and sales was driven by a 6.5% increase at VITAS and a 6.5% increase at Roto-Rooter.  The increase in service revenues at VITAS was a result of increased average daily census (“ADC”) of 5.3%, driven by an increase in admissions of 6.2%, combined with Medicare price increases of approximately 2.1%.  Roto-Rooter was driven by a 3.4% price and mix shift increase and a 3.0% increase in job count. Consolidated net income was essential flat over prior year.  Diluted EPS increased 7.2% as a result of a lower number of shares outstanding.  Adjusted EBITDA as a percent of revenue was virtually flat when compared with the prior year.
 
VITAS expects to achieve full-year 2011 revenue growth, prior to Medicare cap, of 7.5% to 8.5%.  Admissions are estimated to increase approximately 6.5% to 7.0%.  Adjusted EBITDA margin prior to Medicare cap is estimated to be 15.3% to 15.8%.  Roto-Rooter expects full-year 2011 revenue growth of 6.5% to 8.5%.  The revenue estimate is a result of increased pricing of 3.0%, a favorable mix shift to higher revenue jobs, with job count growth estimated at 0.0% to 2.0%.  Adjusted EBITDA margin for 2011 is estimated to be in the range of 17.0% 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.
 
 
-17-

 
 
Financial Condition
Liquidity and Capital Resources
Material changes in the balance sheet accounts from December 31, 2010 to June 30, 2011 include the following:
 
• 
A $5.3 million increase in accounts receivable primarily at VITAS, related to timing of receipts from Medicare.
• 
A $16.4 million decrease in accounts payable related to timing of payments and a reduction in cash overdrafts payable.
• 
A $3.9 million increase in accrued compensation related to timing of payroll and bonus payments.
 
Net cash provided by operating activities increased $30.9 million due primarily to the change in accounts receivable offset by the change 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 $29.5 million in standby letters of credit as of June 30, 2011, for insurance purposes.  Issued letters of credit reduce our available credit under the revolving credit agreement.  As of June 30, 2011, we have approximately $320.5 million of unused lines of credit available and eligible to be drawn down under our revolving credit facility, excluding the $150 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.  We are in compliance with all financial and other debt covenants as of June 30, 2011 and anticipate remaining in compliance throughout 2011.
 
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 class of service technicians, excluding those who signed dispute resolution agreements in which they agreed to arbitrate claims arising out of their employment.  In June 2011, the Court granted certification of a class of technicians in 14 states on certain claims. We are unable to estimate our potential liability, if any, with respect to this case.
 
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 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.  In July 2011, the Court of Appeals affirmed denial of class certification on the travel time, meal and rest period claims, and reversed the trial court’s denial on the off-the-clock and sales representation exemption claims. We are unable to estimate our potential liability, if any, with respect to this case.

Regardless of outcome, defense of litigation adversely affects us through defense costs, diversion of our time and related publicity.
 
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting VITAS deliver to the Office of Inspector General (“OIG”) for the Department of Health and Human Services 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.  In April 2011, the U.S. Attorney provided the Company with a copy of a qui tam complaint filed under seal in U.S. District Court for the Northern District of Texas.  In June 2011, the U.S. Attorney provided the company with a partially unsealed second qui tam complaint filed under seal in the U.S. District Court for the Western District of Texas.  In June 2011, the U.S. Attorney also provided the Company with a partially unsealed third qui tam complaint filed under seal in the Northern District of Illinois, Eastern Division.  The complaint and all the filings in each of these actions remain under seal.  The U.S. Attorney has not decided whether to intervene in any of the actions.  We are conferring with the U.S. Attorney regarding the Company’s defenses to each complaint’s allegations.   We can neither predict the outcome of this investigation nor estimate our potential liability, if any.  We believe that we are in compliance with Medicare and Medicaid rules and regulations applicable to hospice providers.
 
 
-18-

 
 
In April 2005, the OIG 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 Florida 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.  We are unable to estimate our potential liability, if any, with respect to this matter. We believe that we are in 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.  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 June 30, 2011 versus  2010 - Consolidated Results
 
Our service revenues and sales for the second quarter of 2011 increased 5.8% versus services and sales revenues for the second quarter of 2010.  Of this increase, $16.5 million was attributable to VITAS and $1.9 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
 $13,555   8.3 
          Continuous care
  2,111   5.7 
          General inpatient
  1,194   4.6 
          Medicare cap
  (403)  -1151.4 
Roto-Rooter
        
          Plumbing
  852   2.0 
          Drain cleaning
  425   1.3 
          Other
  631   5.0 
                                      Total
 $18,365   5.8 
 
       The increase in VITAS’ revenues for the second quarter of 2011 versus the second quarter of 2010 was a result of increased ADC of 5.8% driven by an increase in admissions of 6.0%, combined with Medicare reimbursement rate increases of approximately 2.1%.  The ADC increase was driven by a 6.0% increase in routine homecare, an increase of 3.2% in general inpatient and an increase of a 3.1% 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 second quarter of 2011 versus 2010 is attributable to a 2.1% increase in the average price per job and a 0.2% increase in the number of jobs performed.  The increase in the plumbing price per job was a result of favorable job mix shift to more expensive jobs such as excavation.  Our excavation job count increased by 7.9% compared to 2010.  On average, the price per job for our excavation jobs is approximately 5 times greater than the price per job of other plumbing jobs.  Drain cleaning revenues for the second quarter of 2011 versus 2010 reflect a 1.2% increase in price per job and a 0.1% increase in the number of jobs performed.  The increase in other revenues is attributable to an increase in our independent contractor operations.
 
The consolidated gross margin was 28.1% in the second quarter of 2011 as compared with 29.0% in the second quarter of 2010.  On a segment basis, VITAS’ gross margin was 21.9% in the second quarter of 2011 and 22.7% in the second quarter of 2010.  The decrease in VITAS’ gross margin is attributable to a Medicare cap accrual in 2011 versus an Medicare cap reversal in 2010, 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 second quarter of 2011 as compared with 45.2% for the second quarter of 2010.
 
 
 
-19-

 
 
Selling, general and administrative expenses (“SG&A”) for the second quarter of 2011 and 2010 comprise (in thousands):
 
 
 
Three months ended 
June 30,
 
   
2011
  
2010
 
SG&A expenses before long-term incentive
       
    compensation and the impact of market gains and
       
    losses of deferred compensation plans
 $49,681  $48,240  
Long-term incentive compensation
  -   1,799  
Impact of market value gains on liabilities held in
         
    deferred compensation trusts
  743   (83) 
     Total SG&A expenses
 $50,424  $49,956  

Normal salary increases and revenue related expense increases between periods accounts for the 3.0% increase in SG&A expenses before long-term incentive compensation and the impact of market gains of deferred compensation plans.

Depreciation expense increased 2.6% to $6.4 million when compared to the second quarter of 2010 due mainly to the installation of patient software at our VITAS segment during the second quarter of 2010.

 Other income for the second quarter of 2011 and 2010 comprise (in thousands):
 
 
   
Three months ended 
June 30,
 
   
2011
  
2010
 
Market value gains/(losses) on assets held in deferred
        
   compensation trusts
 $743   $(83) 
Interest income
  62    150  
Gain/(loss) on disposal of property and equipment
  32    (58) 
Other
  (123)   1  
     Total other income
 $714   $10  

Our effective income tax rate decreased to 38.7% in the second quarter of 2011 from 38.9% when compared with the second quarter of 2010.

Net income for both periods included the following after-tax items/adjustments that reduced after-tax earnings (in thousands):
 
   
Three months ended
June 30,
   
2011
  
2010
VITAS
       
          Legal expenses of OIG investigation
 $(301)  $(74)
          Acquisition expenses
  (31)   - 
Roto-Rooter
         
          Expenses of class action litigation
  (113)   (63)
          Acquisition expenses
  8    - 
Corporate
         
          Stock option expense
  (1,620)   (1,484)
          Noncash impact of change in accounting for convertible debt
  (1,155)   (1,068)
          Long-term incentive compensation
  -    (1,124)
Total
 $(3,212)  $(3,813)
 
 
 
-20-

 
 
Three months ended June 30, 2011 versus 2010 - Segment Results

The change in after-tax earnings for the second quarter of 2011 versus the second quarter of 2010 is due to (dollars in thousands):

   
Increase/(Decrease)
 
   
Amount
  
Percent
 
VITAS
 $308   1.7 
Roto-Rooter
  232   2.6 
Corporate
  891   10.8 
   $1,431   7.6 

Six months ended June 30, 2011 versus  2010 - Consolidated Results
 
Our service revenues and sales for the first six months of 2011 increased 6.5% versus services and sales revenues for the first six months of 2010.  Of this increase, $29.2 million was attributable to VITAS and $11.3 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
 $24,981   7.8 
          Continuous care
  3,062   4.1 
          General inpatient
  2,288   4.4 
          Medicare cap
  (1,141)  -64.0 
Roto-Rooter
        
          Plumbing
  6,979   8.6 
          Drain cleaning
  2,518   3.7 
          Other
  1,783   7.2 
                    Total
 $40,470   6.5 
 
The increase in VITAS’ revenues for the first six months of 2011 versus the first six months of 2010 was a result of increased ADC of 5.3% driven by an increase in admissions of 6.2%, combined with Medicare reimbursement rate increases of approximately 2.1%.  The ADC increase was driven by a 5.6% increase in routine homecare, an increase of 2.5% in general inpatient and an increase of 1.3% 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 six months of 2011 versus 2010 is attributable to a 5.5% increase in the average price per job and a 3.4% increase in the number of jobs performed.  The increase in the plumbing price per job was a result of favorable job mix shift to more expensive jobs such as excavation.  Our excavation job count increased by 18.9% compared to 2010.  On average, the price per job for our excavation jobs is approximately 5 times greater than the price per job of other plumbing jobs.  Drain cleaning revenues for the second quarter of 2011 versus 2010 reflect a 2.9% increase in job count and a 0.9% increase in the average price per job.  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 28.2% in the first six months of 2011 as compared with 29.0% in the first six months of 2010.  On a segment basis, VITAS’ gross margin was 21.8% in the first six months of 2011 and 22.7% in the first six months of 2010.  The decrease in VITAS’ gross margin is attributable to a smaller Medicare cap reversal in 2011, 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 first six months of 2011 as compared with 45.2% for the first six months of 2010.  The decrease in Roto-Rooter’s gross margin was attributable to continued mix shift to excavation which has higher revenue per job but a slightly lower gross margin percentage per job.  An unfavorable adjustment to casualty insurance also contributed to the margin decline.
 
 
 
-21-

 
 
Selling, general and administrative expenses (“SG&A”) for the first six months of 2011 and 2010 comprise (in thousands):
 
 
 
Six months ended 
June 30,
 
   
2011
  
2010
 
SG&A expenses before long-term incentive
      
    compensation and the impact of market gains and
      
    losses of deferred compensation plans
 $100,259  $96,590 
Long-term incentive compensation
  3,012   1,799 
Impact of market value gains on liabilities held in
        
    deferred compensation trusts
  2,807   105 
     Total SG&A expenses
 $106,078  $98,494 
 
Normal salary increases and revenue related expense increases between periods accounts for the 3.8% increase in SG&A expenses before long-term incentive compensation and the impact of market gains of deferred compensation plans.
 
Depreciation expense increased 8.4% to $12.6 million for the first six months of 2011 due mainly to the installation of patient capture software at our VITAS segment in the second quarter of 2010.

 Other income for the second quarter of 2011 and 2010 comprise (in thousands):
 
   
Six months ended 
June 30,
   
2011
  
2010
Market value gains on assets held in deferred
       
   compensation trusts
 $2,807   $105 
Interest income
  123    225 
Gain/(loss) on disposal of property and equipment
  11    (152)
Other
  (125)   18 
     Total other income
 $2,816   $196 
 
Our effective income tax rate decreased to 38.6% in the first six months of 2011 from 38.9% when compared with the first six months of 2010.

Net income for both periods included the following after-tax items/adjustments that reduced after-tax earnings (in thousands):
 
   
Six months ended
June 30,
   
2011
  
2010
VITAS
       
          Legal expenses of OIG investigation
 $(618)  $(173)
          Acquisition expenses
  (71)   - 
Roto-Rooter
         
          Expenses of class action litigation
  (414)   (63)
          Acquisition expenses
  4    - 
Corporate
         
          Stock option expense
  (2,843)   (2,782)
          Noncash impact of change in accounting for convertible debt
  (2,287)   (2,115)
          Long-term incentive compensation
  (1,880)   (1,124)
Total
 $(8,109)  $(6,257)
 
 
 
-22-

 

Six months ended June 30, 2011 versus 2010 - Segment Results

The change in after-tax earnings for the first six months of 2011 versus the first six months of 2010 is due to (dollars in thousands):

   
Increase/(Decrease)
 
   
Amount
  
Percent
 
VITAS
 $(5)   0.0 
Roto-Rooter
  929    5.6 
Corporate
  (750)   -4.9 
   $174    0.5 


 
 
-23-

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2011
 (in thousands)(unaudited)
              
             
  
VITAS
  
Roto-Rooter
  
Corporate
  
Chemed
Consolidated
 
 2011 (a)
            
 Service revenues and sales
 $243,095  $90,265  $-  $333,360 
 Cost of services provided and goods sold
  189,940   49,657   -   239,597 
 Selling, general and administrative expenses
  19,735   24,384   6,305   50,424 
 Depreciation
  4,199   2,025   134   6,358 
 Amortization
  520   155   464   1,139 
 Total costs and expenses
  214,394   76,221   6,903   297,518 
 Income/(loss) from operations
  28,701   14,044   (6,903)  35,842 
 Interest expense
  (62)  (77)  (3,322)  (3,461)
 Intercompany interest income/(expense)
  1,215   652   (1,867)  - 
 Other income/(expense) - net
  (90)  15   789   714 
 Income/(expense) before income taxes
  29,764   14,634   (11,303)  33,095 
 Income taxes
  (11,175)  (5,542)  3,908   (12,809)
 Net income/(loss)
 $18,589  $9,092  $(7,395) $20,286 
                  
                  
(a) The following amounts are included in net income (in thousands):
         
                
   
VITAS
   
Roto-Rooter
   
Corporate
   
Chemed
Consolidated
 
Pretax benefit/(cost):
                
     Stock option expense
 $-  $-  $(2,562) $(2,562)
     Noncash impact of accounting for convertible debt
  -   -   (1,825)  (1,825)
     Expenses of class action litigation
  -   (186)  -   (186)
     Acquisition expenses
  (51)  12   -   (39)
     Legal expenses of OIG investigation
  (486)  -   -   (486)
          Total
 $(537) $(174) $(4,387) $(5,098)
                  
                  
         
After-tax benefit/(cost):
  
VITAS
   
Roto-Rooter
   
Corporate
   
Consolidated
 
     Stock option expense
 $-  $-  $(1,620) $(1,620)
     Noncash impact of accounting for convertible debt
  -   -   (1,155)  (1,155)
     Expenses of class action litigation
  -   (113)  -   (113)
     Acquisition expenses
  (31)  8   -   (23)
     Legal expenses of OIG investigation
  (301)  -   -   (301)
          Total
 $(332) $(105) $(2,775) $(3,212)
 
 
-24-

 
 
 
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2010
 (in thousands)(unaudited)
              
             
  
VITAS
  
Roto-Rooter
   
Corporate
   Chemed
Consolidated
 
 2010 (a)
            
 Service revenues and sales
 $226,638  $88,357  $-  $314,995 
 Cost of services provided and goods sold
  175,257   48,445   -   223,702 
 Selling, general and administrative expenses
  18,404   24,192   7,360   49,956 
 Depreciation
  4,103   1,950   141   6,194 
 Amortization
  788   132   367   1,287 
 Total costs and expenses
  198,552   74,719   7,868   281,139 
 Income/(loss) from operations
  28,086   13,638   (7,868)  33,856 
 Interest expense
  (48)  (64)  (2,887)  (2,999)
 Intercompany interest income/(expense)
  1,350   773   (2,123)  - 
 Other income/(expense)—net
  45   14   (49)  10 
 Income/(expense) before income taxes
  29,433   14,361   (12,927)  30,867 
 Income taxes
  (11,152)  (5,501)  4,641   (12,012)
 Net income/(loss)
 $18,281  $8,860  $(8,286) $18,855 
                  
                  
(a) The following amounts are included in net income (in thousands):
         
                
   
VITAS
   
Roto-Rooter
   
Corporate
   
Chemed
Consolidated
 
Pretax benefit/(cost):
                
     Stock option expense
 $-  $-  $(2,346) $(2,346)
     Long-term incentive compensation
  -   -   (1,799)  (1,799)
     Noncash impact of accounting for convertible debt
  -   -   (1,688)  (1,688)
     Expenses of class action litigation
  -   (105)  -   (105)
     Legal expenses of OIG investigation
  (118)  -   -   (118)
          Total
 $(118) $(105) $(5,833) $(6,056)
                  
                  
         
   
VITAS
   
Roto-Rooter
   
Corporate
   
Consolidated
 
After-tax benefit/(cost):
                
     Stock option expense
 $-  $-  $(1,484) $(1,484)
     Long-term incentive compensation
  -   -   (1,124)  (1,124)
     Noncash impact of accounting for convertible debt
  -   -   (1,068)  (1,068)
     Expenses of class action litigation
  -   (63)  -   (63)
     Legal expenses of OIG investigation
  (74)  -   -   (74)
          Total
 $(74) $(63) $(3,676) $(3,813)
 
-25-

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2011
 (in thousands)(unaudited)
              
             
        
   
VITAS
   
Roto-Rooter
   
Corporate
  
Chemed
Consolidated
 
 2011 (a)
            
 Service revenues and sales
 $478,768  $185,510  $-  $664,278 
 Cost of services provided and goods sold
  374,241   102,814   -   477,055 
 Selling, general and administrative expenses
  38,446   51,124   16,508   106,078 
 Depreciation
  8,366   4,009   271   12,646 
 Amortization
  1,003   287   819   2,109 
 Total costs and expenses
  422,056   158,234   17,598   597,888 
 Income/(loss) from operations
  56,712   27,276   (17,598)  66,390 
 Interest expense
  (110)  (142)  (6,453)  (6,705)
 Intercompany interest income/(expense)
  2,428   1,291   (3,719)  - 
 Other income/(expense)—net
  (59)  5   2,870   2,816 
 Income/(expense) before income taxes
  58,971   28,430   (24,900)  62,501 
 Income taxes
  (22,257)  (10,828)  8,971   (24,114)
 Net income/(loss)
 $36,714  $17,602  $(15,929) $38,387 
                  
                  
(a) The following amounts are included in net income (in thousands):
         
                
   
VITAS
   
Roto-Rooter
   
Corporate
   
Chemed
Consolidated
 
Pretax benefit/(cost):
                
     Stock option expense
 $-  $-  $(4,495) $(4,495)
     Long-term incentive compensation
  -   -   (3,012)  (3,012)
     Noncash impact of accounting for convertible debt
  -   -   (3,615)  (3,615)
     Expenses of class action litigation
  -   (681)  -   (681)
     Acquisition expenses
  (115)  6   -   (109)
     Legal expenses of OIG investigation
  (997)  -   -   (997)
          Total
 $(1,112) $(675) $(11,122) $(12,909)
                  
                  
   
VITAS
   
Roto-Rooter
   
Corporate
   
Consolidated
 
After-tax benefit/(cost):
                
     Stock option expense
 $-  $-  $(2,843) $(2,843)
     Long-term incentive compensation
  -   -   (2,287)  (2,287)
     Noncash impact of accounting for convertible debt
  -   -   (1,880)  (1,880)
     Expenses of class action litigation
  -   (414)  -   (414)
     Acquisition expenses
  (71)  4   -   (67)
     Legal expenses of OIG investigation
  (618)  -   -   (618)
          Total
 $(689) $(410) $(7,010) $(8,109)
 
-26-

 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2010
 (in thousands)(unaudited)
              
             
        
             
 2010 (a)
  
VITAS
   
Roto-Rooter
   
Corporate
   Chemed
Consolidated
 
 Service revenues and sales
 $449,578  $174,230  $-  $623,808 
 Cost of services provided and goods sold
  347,350   95,489   -   442,839 
 Selling, general and administrative expenses
  36,550   48,950   12,994   98,494 
 Depreciation
  7,587   3,901   175   11,663 
 Amortization
  1,559   255   697   2,511 
 Total costs and expenses
  393,046   148,595   13,866   555,507 
 Income/(loss) from operations
  56,532   25,635   (13,866)  68,301 
 Interest expense
  (80)  (132)  (5,739)  (5,951)
 Intercompany interest income/(expense)
  2,639   1,475   (4,114)  - 
 Other income/(expense)—net
  6   24   166   196 
 Income/(expense) before income taxes
  59,097   27,002   (23,553)  62,546 
 Income taxes
  (22,378)  (10,329)  8,374   (24,333)
 Net income/(loss)
 $36,719  $16,673  $(15,179) $38,213 
                  
                  
(a) The following amounts are included in net income (in thousands):
         
                
   
VITAS
   
Roto-Rooter
   
Corporate
   
Chemed
Consolidated
 
Pretax benefit/(cost):
                
     Stock option expense
 $-  $-  $(4,397) $(4,397)
     Long-term incentive compensation
  -   -   (1,799)  (1,799)
     Noncash impact of accounting for convertible debt
  -   -   (3,343)  (3,343)
     Expenses of class action litigation
  -   (105)  -   (105)
     Legal expenses of OIG investigation
  (278)  -   -   (278)
          Total
 $(278) $(105) $(9,539) $(9,922)
                  
                  
   
VITAS
   
Roto-Rooter
   
Corporate
   
Consolidated
 
After-tax benefit/(cost):
                
     Stock option expense
 $-  $-  $(2,782) $(2,782)
     Long-term incentive compensation
  -   -   (2,115)  (2,115)
     Noncash impact of accounting for convertible debt
  -   -   (1,124)  (1,124)
     Expenses of class action litigation
  -   (63)  -   (63)
     Legal expenses of OIG investigation
  (173)  -   -   (173)
          Total
 $(173) $(63) $(6,021) $(6,257)
 
-27-

 
 
Consolidating Summary and Reconciliation of Adjusted EBITDA
              
Chemed Corporation and Subsidiary Companies
            
(in thousands)
          
Chemed
 
 For the three months ended June 30, 2011
VITAS
 
Roto-Rooter
Corporate
 
Consolidated
 
              
 Net income/(loss)
 $18,589  $9,092  $(7,395) $20,286 
 Add/(deduct):
                
 Interest expense
  62   77   3,322   3,461 
 Income taxes
  11,175   5,542   (3,908)  12,809 
 Depreciation
  4,199   2,025   134   6,358 
 Amortization
  520   155   464   1,139 
 EBITDA
  34,545   16,891   (7,383)  44,053 
 Add/(deduct):
                
 Legal expenses of OIG investigation
  486   -   -   486 
 Acquisition expenses
  51   (12)  -   39 
 Expenses of class action litigation
  -   186   -   186 
 Stock option expense
  -   -   2,562   2,562 
 Advertising cost adjustment
  -   (607)  -   (607)
 Interest income
  (7)  (9)  (46)  (62)
 Intercompany interest income/(expense)
  (1,215)  (652)  1,867   - 
 Adjusted EBITDA
 $33,860  $15,797  $(3,000) $46,657 
                  
               
Chemed
 
 For the three months ended June 30, 2010
VITAS
 
Roto-Rooter
Corporate
 
Consolidated
 
                  
 Net income/(loss)
 $18,281  $8,860  $(8,286) $18,855 
 Add/(deduct):
                
 Interest expense
  48   64   2,887   2,999 
 Income taxes
  11,152   5,501   (4,641)  12,012 
 Depreciation
  4,103   1,950   141   6,194 
 Amortization
  788   132   367   1,287 
 EBITDA
  34,372   16,507   (9,532)  41,347 
 Add/(deduct):
                
 Legal expenses of OIG investigation
  118   -   -   118 
 Long-term incentive compensation
  -   -   1,799   1,799 
 Expenses of class action litigation
  -   105   -   105 
 Stock option expense
  -   -   2,346   2,346 
 Advertising cost adjustment
  -   (679)  -   (679)
 Interest income
  (90)  (25)  (35)  (150)
 Intercompany interest income/(expense)
  (1,350)  (773)  2,123   - 
 Adjusted EBITDA
 $33,050  $15,135  $(3,299) $44,886 
 
-28-

 

Consolidating Summary and Reconciliation of Adjusted EBITDA
              
Chemed Corporation and Subsidiary Companies
            
(in thousands)
          
Chemed
 
 For the six months ended June 30, 2011
VITAS
 
Roto-Rooter
Corporate
 
Consolidated
 
              
 Net income/(loss)
 $36,714  $17,602  $(15,929) $38,387 
 Add/(deduct):
                
 Interest expense
  110   142   6,453   6,705 
 Income taxes
  22,257   10,828   (8,971)  24,114 
 Depreciation
  8,366   4,009   271   12,646 
 Amortization
  1,003   287   819   2,109 
 EBITDA
  68,450   32,868   (17,357)  83,961 
 Add/(deduct):
                
 Legal expenses of OIG investigation
  997   -   -   997 
 Acquisition expenses
  115   (6)  -   109 
 Expenses of class action litigation
  -   681   -   681 
 Long-term incentive compensation
  -   -   3,012   3,012 
 Stock option expense
  -   -   4,495   4,495 
 Advertising cost adjustment
  -   (857)  -   (857)
 Interest income
  (44)  (16)  (63)  (123)
 Intercompany interest income/(expense)
  (2,428)  (1,291)  3,719   - 
 Adjusted EBITDA
 $67,090  $31,379  $(6,194) $92,275 
                  
               
Chemed
 
 For the six months ended June 30, 2010
VITAS
 
Roto-Rooter
Corporate
 
Consolidated
 
                  
 Net income/(loss)
 $36,719  $16,673  $(15,179) $38,213 
 Add/(deduct):
                
 Interest expense
  80   132   5,739   5,951 
 Income taxes
  22,378   10,329   (8,374)  24,333 
 Depreciation
  7,587   3,901   175   11,663 
 Amortization
  1,559   255   697   2,511 
 EBITDA
  68,323   31,290   (16,942)  82,671 
 Add/(deduct):
                
 Legal expenses of OIG investigation
  278   -   -   278 
 Expenses of class action litigation
  -   105   -   105 
 Long-term incentive compensation
  -   -   1,799   1,799 
 Stock option expense
  -   -   4,397   4,397 
 Advertising cost adjustment
  -   (1,068)  -   (1,068)
 Interest income
  (135)  (27)  (63)  (225)
 Intercompany interest income/(expense)
  (2,639)  (1,475)  4,114   - 
 Adjusted EBITDA
 $65,827  $28,825  $(6,695) $87,957 
 
-29-

 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
 
   
Three Months Ended June 30,
  
Six Months Ended June 30,
 
OPERATING STATISTICS
 
2011
  
2010
  
2011
  
2010
 
Net revenue ($000)
            
Homecare
 $177,067  $163,512  $345,719  $320,738 
Inpatient
  27,183   25,989   54,569   52,281 
Continuous care
  39,213   37,102   77,838   74,776 
Total before Medicare cap allowance
 $243,463  $226,603  $478,126  $447,795 
Medicare cap allowance
  (368)  35   642   1,783 
Total
 $243,095  $226,638  $478,768  $449,578 
Net revenue as a percent of total
                
     before Medicare cap allowance
                
Homecare
  72.7%  72.1 %  72.2%  71.6 %
Inpatient
  11.2   11.5   11.4   11.7 
Continuous care
  16.1   16.4   16.4   16.7 
Total before Medicare cap allowance
  100.0   100.0   100.0   100.0 
Medicare cap allowance
  (0.2)  -   0.1   0.4 
Total
  99.8%  100.0 %  100.1%  100.4 %
Average daily census (days)
                
Homecare
  9,229   8,345   9,031   8,229 
Nursing home
  3,034   3,223   3,034   3,193 
Routine homecare
  12,263   11,568   12,065   11,422 
Inpatient
  447   433   449   438 
Continuous care
  601   583   602   594 
Total
  13,311   12,584   13,116   12,454 
                  
Total Admissions
  15,294   14,423   31,092   29,267 
Total Discharges
  14,885   14,132   30,419   28,685 
Average length of stay (days)
  77.1   77.4   78.0   76.6 
Median length of stay (days)
  14.0   14.0   14.0   14.0 
ADC by major diagnosis
                
Neurological
  34.2%  32.8 %  34.2%  32.8 %
Cancer
  17.7   18.1   17.8   18.5 
Cardio
  11.5   12.0   11.7   11.9 
Respiratory
  6.9   6.5   6.8   6.6 
Other
  29.7   30.6   29.5   30.2 
Total
  100.0%  100.0 %  100.0%  100.0 %
Admissions by major diagnosis
                
Neurological
  19.4%  18.5 %  19.5%  18.6 %
Cancer
  32.8   33.8   32.2   33.8 
Cardio
  10.8   11.2   11.0   11.4 
Respiratory
  8.5   8.5   8.8   8.5 
Other
  28.5   28.0   28.5   27.7 
Total
  100.0%  100.0 %  100.0%  100.0 %
Direct patient care margins
                
Routine homecare
  52.4%  52.1 %  51.7%  51.6 %
Inpatient
  13.3   12.3   13.1   13.7 
Continuous care
  20.2   21.2   20.4   21.0 
Homecare margin drivers (dollars per patient day)
                
Labor costs
 $53.23  $52.52  $54.28  $53.21 
Drug costs
  8.21   7.67   8.08   7.72 
Home medical equipment
  6.66   7.26   6.66   7.38 
Medical supplies
  2.83   2.46   2.79   2.45 
Inpatient margin drivers (dollars per patient day)
                
Labor costs
 $311.26  $301.81  $308.97  $294.27 
Continuous care margin drivers (dollars per patient day)
                
Labor costs
 $550.40  $530.05  $547.29  $528.23 
Bad debt expense as a percent of revenues
  0.8%  0.9 %  0.7%  0.9 %
 Accounts receivable --
                
  Days of revenue outstanding- excluding unapplied Medicare payments
  37.2   42.3  
n.a.
  
n.a.
 
  Days of revenue outstanding- including unapplied Medicare payments
  36.8   34.1  
n.a.
  
n.a.
 
 
 
-30-

 
 
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 June 30, 2011, we had no variable rate debt outstanding.  At June 30, 2011, the fair value of the Notes approximates $195.6 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 report 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.
 
 
-31-

 
 
 
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 six months of 2011:

      
Weighted
   Cumulative     
   
Total Number
  
Average
  
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, 2011
  300,513  $63.62   3,654,157  $24,543 
February 1 through February 28, 2011
  377   65.03   3,654,534   - 
March 1 through March 31, 2011
  -   -   3,654,534  $- 
 First Quarter Total - April 2007 Program
  300,890  $63.62         
                  
February 2011 Program
                
January 1 through January 31, 2011
  -  $-   -  $- 
February 22, 2011 Authorization
  -   -   -   100,000,000 
February 1 through February 28, 2011
  40,623   65.03   40,623   97,358,313 
March 1 through March 31, 2011
  -   -   40,623  $97,358,313 
 First Quarter Total - February 2011 Program
  40,623  $65.03         
                  
April 1 through April 30, 2011
  -  $-   -  $97,358,313 
May 1 through May 31, 2011
  -   -   -   97,358,313 
June 1 through June 30, 2011
  -   -   -  $97,358,313 
 Second Quarter Total - February 2011 Program
  -  $-         
                  
On February 22, 2011 our Board of Directors authorized $100 million under the newly established February 2011 Repurchase Program.
 


None


 
Item 5(a). Submission of Matters to a Vote of Security Holders:  Disclosure regarding frequency of shareholder advisory vote on Executive Compensation

The company has decided to include a non-binding advisory say-on-pay in its proxy materials every year.

The next required non-binding shareholder advisory vote regarding the frequency interval will be held in six years at the Company’s 2017 Annual Meeting of Shareholders.
 
 
-32-

 


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:
 
August 5, 2011
 
By:
 
Kevin J. McNamara
 
           
Kevin J. McNamara
 
           
(President and Chief Executive Officer)
 
               
               
Dated:
 
August 5, 2011
 
By:
 
David P. Williams
 
           
David P. Williams
 
           
(Executive Vice President and Chief Financial Officer)
 
               
               
Dated:
 
August 5, 2011
 
By:
 
Arthur V. Tucker, Jr.
 
           
Arthur V. Tucker, Jr.
 
           
(Vice President and Controller)
 

 
-33-