Companies:
10,793
total market cap:
$134.578 T
Sign In
๐บ๐ธ
EN
English
$ USD
โฌ
EUR
๐ช๐บ
โน
INR
๐ฎ๐ณ
ยฃ
GBP
๐ฌ๐ง
$
CAD
๐จ๐ฆ
$
AUD
๐ฆ๐บ
$
NZD
๐ณ๐ฟ
$
HKD
๐ญ๐ฐ
$
SGD
๐ธ๐ฌ
Global ranking
Ranking by countries
America
๐บ๐ธ United States
๐จ๐ฆ Canada
๐ฒ๐ฝ Mexico
๐ง๐ท Brazil
๐จ๐ฑ Chile
Europe
๐ช๐บ European Union
๐ฉ๐ช Germany
๐ฌ๐ง United Kingdom
๐ซ๐ท France
๐ช๐ธ Spain
๐ณ๐ฑ Netherlands
๐ธ๐ช Sweden
๐ฎ๐น Italy
๐จ๐ญ Switzerland
๐ต๐ฑ Poland
๐ซ๐ฎ Finland
Asia
๐จ๐ณ China
๐ฏ๐ต Japan
๐ฐ๐ท South Korea
๐ญ๐ฐ Hong Kong
๐ธ๐ฌ Singapore
๐ฎ๐ฉ Indonesia
๐ฎ๐ณ India
๐ฒ๐พ Malaysia
๐น๐ผ Taiwan
๐น๐ญ Thailand
๐ป๐ณ Vietnam
Others
๐ฆ๐บ Australia
๐ณ๐ฟ New Zealand
๐ฎ๐ฑ Israel
๐ธ๐ฆ Saudi Arabia
๐น๐ท Turkey
๐ท๐บ Russia
๐ฟ๐ฆ South Africa
>> All Countries
Ranking by categories
๐ All assets by Market Cap
๐ Automakers
โ๏ธ Airlines
๐ซ Airports
โ๏ธ Aircraft manufacturers
๐ฆ Banks
๐จ Hotels
๐ Pharmaceuticals
๐ E-Commerce
โ๏ธ Healthcare
๐ฆ Courier services
๐ฐ Media/Press
๐ท Alcoholic beverages
๐ฅค Beverages
๐ Clothing
โ๏ธ Mining
๐ Railways
๐ฆ Insurance
๐ Real estate
โ Ports
๐ผ Professional services
๐ด Food
๐ Restaurant chains
โ๐ป Software
๐ Semiconductors
๐ฌ Tobacco
๐ณ Financial services
๐ข Oil&Gas
๐ Electricity
๐งช Chemicals
๐ฐ Investment
๐ก Telecommunication
๐๏ธ Retail
๐ฅ๏ธ Internet
๐ Construction
๐ฎ Video Game
๐ป Tech
๐ฆพ AI
>> All Categories
ETFs
๐ All ETFs
๐๏ธ Bond ETFs
๏ผ Dividend ETFs
โฟ Bitcoin ETFs
โข Ethereum ETFs
๐ช Crypto Currency ETFs
๐ฅ Gold ETFs & ETCs
๐ฅ Silver ETFs & ETCs
๐ข๏ธ Oil ETFs & ETCs
๐ฝ Commodities ETFs & ETNs
๐ Emerging Markets ETFs
๐ Small-Cap ETFs
๐ Low volatility ETFs
๐ Inverse/Bear ETFs
โฌ๏ธ Leveraged ETFs
๐ Global/World ETFs
๐บ๐ธ USA ETFs
๐บ๐ธ S&P 500 ETFs
๐บ๐ธ Dow Jones ETFs
๐ช๐บ Europe ETFs
๐จ๐ณ China ETFs
๐ฏ๐ต Japan ETFs
๐ฎ๐ณ India ETFs
๐ฌ๐ง UK ETFs
๐ฉ๐ช Germany ETFs
๐ซ๐ท France ETFs
โ๏ธ Mining ETFs
โ๏ธ Gold Mining ETFs
โ๏ธ Silver Mining ETFs
๐งฌ Biotech ETFs
๐ฉโ๐ป Tech ETFs
๐ Real Estate ETFs
โ๏ธ Healthcare ETFs
โก Energy ETFs
๐ Renewable Energy ETFs
๐ก๏ธ Insurance ETFs
๐ฐ Water ETFs
๐ด Food & Beverage ETFs
๐ฑ Socially Responsible ETFs
๐ฃ๏ธ Infrastructure ETFs
๐ก Innovation ETFs
๐ Semiconductors ETFs
๐ Aerospace & Defense ETFs
๐ Cybersecurity ETFs
๐ฆพ Artificial Intelligence ETFs
Watchlist
Account
Chemed
CHE
#2969
Rank
$5.32 B
Marketcap
๐บ๐ธ
United States
Country
$377.57
Share price
-0.05%
Change (1 day)
-38.82%
Change (1 year)
โ๏ธ Healthcare
Categories
Chemed Corporation
is an American company that provides hospice and palliative care services to patients through a network of physicians, registered nurses, home health aides, social workers, clergy, and volunteers.
Market cap
Revenue
Earnings
Price history
P/E ratio
P/S ratio
More
Price history
P/E ratio
P/S ratio
P/B ratio
Operating margin
EPS
Stock Splits
Dividends
Dividend yield
Shares outstanding
Fails to deliver
Cost to borrow
Total assets
Total liabilities
Total debt
Cash on Hand
Net Assets
Annual Reports (10-K)
Chemed
Quarterly Reports (10-Q)
Financial Year FY2011 Q2
Chemed - 10-Q quarterly report FY2011 Q2
Text size:
Small
Medium
Large
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 10-Q
(Mark One)
X
Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended 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:
Item 1. Financial Statements
Unaudited Consolidated Balance Sheet -
June 30, 2011 and December 31, 2010
3
Unaudited Consolidated Statement of Income -
Three and six months ended June 30, 2011 and 2010
4
Unaudited Consolidated Statement of Cash Flows -
Six months ended June 30, 2011 and 2010
5
Notes to Unaudited Financial Statements
6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
17
Item 3. Quantitative and Qualitative Disclosures about Market Risk
31
Item 4. Controls and Procedures
31
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
31
Item 1A. Risk Factors
31
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
32
Item 3. Defaults Upon Senior Securities
32
Item 4. Removed and Reserved
32
Item 5. Other Information
32
Item 6. Exhibits
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
Item 1. Financial Statements
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
UNAUDITED CONSOLIDATED BALANCE SHEET
(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
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
(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
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(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
Notes to Unaudited Financial Statements
1. Basis of Presentation
As used herein, the terms "We," "Company" and "Chemed" refer to Chemed Corporation or Chemed Corporation and its consolidated subsidiaries.
We have prepared the accompanying unaudited consolidated financial statements of Chemed in accordance with Rule 10-01 of SEC Regulation S-X. Consequently, we have omitted certain disclosures required under generally accepted accounting principles in the United States (“GAAP”) for complete financial statements. The December 31, 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-
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Executive Summary
We operate through our two wholly owned subsidiaries, VITAS Healthcare Corporation and Roto-Rooter Group, Inc. VITAS focuses on hospice care that helps make terminally ill patients’ final days as comfortable as possible. Through its teams of doctors, nurses, home health aides, social workers, clergy and volunteers, VITAS provides direct medical services to patients, as well as spiritual and emotional counseling to both patients and their families. Roto-Rooter’s services are focused on providing plumbing and drain cleaning services to both residential and commercial customers. Through its network of company-owned branches, independent contractors and franchisees, Roto-Rooter offers plumbing and drain cleaning service to over 90% of the U.S. population.
The following is a summary of the key operating results for the three and 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.
R
esults 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
J
une 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.
Item 3. Quantitative and Qualitative Disclosures about Market Risk
Our primary market risk exposure relates to interest rate risk exposure through variable interest rate borrowings. At 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.
Item 4. Controls and Procedures
We carried out an evaluation, under the supervision of our President and Chief Executive Officer and with the participation of the Executive Vice President and Chief Financial Officer and the Vice President and Controller, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the President and Chief Executive Officer, Executive Vice President and Chief Financial Officer and Vice President and Controller have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report. There has been no change in our internal control over financial reporting that occurred during the quarter covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II OTHER INFORMATION
Item 1. Legal Proceedings
For information regarding the Company’s legal proceedings, see note 11, Legal and Regulatory Matters, under Part I, Item I of this Quarterly Report on Form 10-Q.
Item 1A. Risk Factors
There have been no material changes from the risk factors previously disclosed in the Company’s most recent Annual Report on Form 10-K.
-31-
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Item 2(c). Purchases of Equity Securities by Issuer and Affiliated Purchasers
The following table shows the activity related to our share repurchase programs for the first 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.
Item 3. Defaults Upon Senior Securities
None
Item 4. Removed and reserved
Item 5. Other Information
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-
Item 6. Exhibits
Exhibit No.
Description
31.1
Certification by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
31.2
Certification by David P. Williams pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
31.3
Certification by Arthur V. Tucker, Jr. pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
32.1
Certification by Kevin J. McNamara pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.2
Certification by David P. Williams pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
32.3
Certification by Arthur V. Tucker, Jr. pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS
XBRL Instance Document
101.SCH
XBRL Taxonomy Extension Schema
101.CAL
XBRL Taxonomy Extension Calculation Linkbase
101.LAB
XBRL Taxonomy Extension Label Linkbase
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
SIGNATURES
Pursuant to the requirements of the Securities and Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
Chemed Corporation
(Registrant)
Dated:
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-