Companies:
10,793
total market cap:
$134.451 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
#2967
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 FY2013 Q2
Chemed - 10-Q quarterly report FY2013 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, 2013
o
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.)
255 E. Fifth Street, Suite 2600, Cincinnati, Ohio
45202
(Address of principal executive offices)
(Zip code)
(513) 762-6500
(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
o
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
o
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
o
Non-accelerated
filer
o
Smaller reporting
company
o
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).
Yes
o
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
18,656,125 Shares
June 30, 2013
- 1 -
CHEMED CORPORATION AND
SUBSIDIARY COMPANIES
Index
Page No.
PART I. FINANCIAL INFORMATION:
Item 1. Financial Statements
Unaudited Consolidated Balance Sheet -
June 30, 2013 and December 31, 2012
3
Unaudited Consolidated Statement of Income -
Three and six months ended June 30, 2013 and 2012
4
Unaudited Consolidated Statement of Cash Flows -
Six months ended June 30, 2013 and 2012
5
Notes to Unaudited Consolidated Financial Statements
6
Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations
18
Item 3. Quantitative and Qualitative Disclosures about Market Risk
35
Item 4. Controls and Procedures
35
PART II. OTHER INFORMATION
Item 1. Legal Proceedings
35
Item 1A. Risk Factors
35
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
36
Item 3. Defaults Upon Senior Securities
36
Item 4. Mine Safety Disclosures
36
Item 5. Other Information
36
Item 6. Exhibits
36
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.DEF
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,
2013
2012
ASSETS
Current assets
Cash and cash equivalents
$
113,047
$
69,531
Accounts receivable less allowances of $12,221 (2012 - $10,892)
76,356
93,333
Inventories
6,156
7,058
Current deferred income taxes
19,322
13,659
Prepaid income taxes
4,911
2,643
Prepaid expenses
13,518
11,447
Total current assets
233,310
197,671
Investments of deferred compensation plans
40,583
36,089
Properties and equipment, at cost, less accumulated depreciation of $174,602 (2012 - $164,607)
90,229
91,934
Identifiable intangible assets less accumulated amortization of $31,212 (2012 - $30,414)
57,348
57,177
Goodwill
466,271
465,832
Other assets
11,137
10,923
Total Assets
$
898,878
$
859,626
LIABILITIES
Current liabilities
Accounts payable
$
35,921
$
48,472
Current portion of long-term debt
179,154
-
Income taxes
4,561
4,938
Accrued insurance
42,616
40,654
Accrued compensation
42,156
45,457
Other current liabilities
33,840
17,301
Total current liabilities
338,248
156,822
Deferred income taxes
27,981
27,662
Long-term debt
-
174,890
Deferred compensation liabilities
39,660
35,599
Other liabilities
11,702
11,362
Total Liabilities
417,591
406,335
STOCKHOLDERS' EQUITY
Capital stock - authorized 80,000,000 shares $1 par; issued 32,074,611 shares (2012 - 31,589,366 shares)
32,075
31,589
Paid-in capital
466,980
437,364
Retained earnings
653,146
623,035
Treasury stock - 13,515,437 shares (2012 - 13,057,270)
(673,008
)
(640,732
)
Deferred compensation payable in Company stock
2,094
2,035
Total Stockholders' Equity
481,287
453,291
Total Liabilities and Stockholders' Equity
$
898,878
$
859,626
See accompanying notes to unaudited consolidated 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,
2013
2012
2013
2012
Service revenues and sales
$
357,198
$
354,170
$
723,839
$
707,113
Cost of services provided and goods sold (excluding depreciation)
255,359
257,368
519,666
514,813
Selling, general and administrative expenses
53,107
49,770
108,667
102,937
Depreciation
6,899
6,380
13,694
12,621
Amortization
1,181
1,127
2,308
2,240
Other operating expenses
14,760
-
14,760
-
Total costs and expenses
331,306
314,645
659,095
632,611
Income from operations
25,892
39,525
64,744
74,502
Interest expense
(3,697
)
(3,672
)
(7,791
)
(7,289
)
Other income - net
1,696
(970
)
3,402
1,125
Income before income taxes
23,891
34,883
60,355
68,338
Income taxes
(9,283
)
(13,609
)
(23,469
)
(26,619
)
Net income
$
14,608
$
21,274
$
36,886
$
41,719
Earnings Per Share
Net income
$
0.79
$
1.12
$
1.99
$
2.20
Average number of shares outstanding
18,606
18,998
18,564
18,976
Diluted Earnings Per Share
Net income
$
0.77
$
1.10
$
1.94
$
2.16
Average number of shares outstanding
18,966
19,369
18,980
19,357
Cash Dividends Per Share
$
0.18
$
0.16
$
0.36
$
0.32
See accompanying notes to unaudited consolidated financial statements.
- 4 -
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)
Six Months Ended
June 30,
2013
2012
Cash Flows from Operating Activities
Net income
$
36,886
$
41,719
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization
16,002
14,861
Deferred income taxes
(5,375
)
(4,895
)
Provision for uncollectible accounts receivable
5,432
4,730
Amortization of discount on convertible notes
4,264
3,985
Stock option expense
3,103
4,312
Noncash long-term incentive compensation
1,106
-
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease/(increase) in accounts receivable
11,745
(8,543
)
Decrease in inventories
902
522
Decrease/(increase) in prepaid expenses
(2,017
)
672
Increase/(decrease) in accounts payable and other current liabilities
14,721
(3,593
)
Decrease in income taxes
(409
)
(1,029
)
Increase in other assets
(4,914
)
(2,283
)
Increase in other liabilities
4,401
4,493
Excess tax benefit on share-based compensation
(2,478
)
(1,069
)
Other sources
1,297
773
Net cash provided by operating activities
84,666
54,655
Cash Flows from Investing Activities
Capital expenditures
(12,200
)
(18,474
)
Business combinations, net of cash acquired
(1,501
)
(1,500
)
Other sources
101
357
Net cash used by investing activities
(13,600
)
(19,617
)
Cash Flows from Financing Activities
Purchases of treasury stock
(18,448
)
(11,138
)
Dividends paid
(6,775
)
(6,160
)
Capital stock surrendered to pay taxes on stock-based compensation
(4,269
)
(1,645
)
Proceeds from exercise of stock options
12,558
3,670
Excess tax benefit on share-based compensation
2,478
1,069
Increase/(decrease) in cash overdrafts payable
(11,608
)
985
Debt issuance costs
(1,104
)
-
Other sources/(uses)
(382
)
66
Net cash used by financing activities
(27,550
)
(13,153
)
Increase in Cash and Cash Equivalents
43,516
21,885
Cash and cash equivalents at beginning of year
69,531
38,081
Cash and cash equivalents at end of period
$
113,047
$
59,966
See accompanying notes to unaudited consolidated financial statements.
- 5 -
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
Notes to Unaudited Consolidated 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, 2012 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, 2012.
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, 2013, VITAS has approximately $1.0 million in unbilled revenue included in accounts receivable (December 31, 2012 - $457,000). The unbilled revenue at VITAS relates to hospice programs currently undergoing various patient file reviews. 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 any governmental or other payer reviews resulting in denials of patient service revenue. We believe our hospice programs comply with all payer requirements at the time of billing. However, we cannot predict whether future billing reviews or similar audits by payers will result in material denials or reductions in revenue.
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.
During the three and six month periods ended June 30, 2013, we reversed Medicare cap liability for amounts recorded in the fourth quarter of 2012 for three programs’ projected 2013 measurement period liability. We reversed these amounts as improving admissions trends in these programs indicate that the liability had been eliminated. During the second quarter of 2013 this reversal was partially offset by an $855,000 Medicare cap liability for one program’s projected 2013 measurement period liability.
Shown below is the Medicare cap liability activity for the periods ended (in thousands):
June 30,
2013
2012
Beginning balance January 1,
$
1,261
$
2,965
2013 measurement period
(18
)
-
2012 measurement period
-
(2,577
)
Ending balance June 30,
$
1,243
$
388
- 6 -
Vitas provides charity care, in certain circumstances, to patients without charge when management of the hospice program determines, at the time services are performed, 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 is as follows (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
$
1,955
$
1,789
$
3,884
$
4,038
3. Segments
Service revenues and sales and after-tax earnings by business segment are as follows (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Service Revenues and Sales
VITAS
$
263,568
$
265,213
$
534,895
$
526,060
Roto-Rooter
93,630
88,957
188,944
181,053
Total
$
357,198
$
354,170
$
723,839
$
707,113
After-tax Earnings
VITAS
$
20,485
$
20,433
$
40,628
$
40,060
Roto-Rooter
1,414
8,074
11,038
15,569
Total
21,899
28,507
51,666
55,629
Corporate
(7,291
)
(7,233
)
(14,780
)
(13,910
)
Net income
$
14,608
$
21,274
$
36,886
$
41,719
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 (“EPS”) are computed using the weighted average number of shares of capital stock outstanding. Earnings and diluted earnings per share are computed as follows (in thousands, except per share data):
Net Income
For the Three Months Ended June 30,
Income
Shares
Earnings per
Share
2013
Earnings
$
14,608
18,606
$
0.79
Dilutive stock options
-
267
Nonvested stock awards
-
93
Diluted earnings
$
14,608
18,966
$
0.77
2012
Earnings
$
21,274
18,998
$
1.12
Dilutive stock options
-
288
Nonvested stock awards
-
83
Diluted earnings
$
21,274
19,369
$
1.10
- 7 -
Net Income
For the Six Months Ended June 30,
Income
Shares
Earnings per
Share
2013
Earnings
$
36,886
18,564
$
1.99
Dilutive stock options
-
316
Nonvested stock awards
-
100
Diluted earnings
$
36,886
18,980
$
1.94
2012
Earnings
$
41,719
18,976
$
2.20
Dilutive stock options
-
294
Nonvested stock awards
-
87
Diluted earnings
$
41,719
19,357
$
2.16
For the three and six-month periods ended June 30, 2013, 31,000 stock options were excluded from the computation of diluted earnings per share because they would have been anti-dilutive. For the three and six-month period ended June 30, 2012, 1.4 million 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 at June 30, 2013. 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
56,988
-
56,988
(60,964
)
(3,976
)
$
90.73
312,231
-
312,231
(334,015
)
(21,784
)
$
100.73
516,795
-
516,795
(552,852
)
(36,057
)
$
110.73
684,411
121,267
805,678
(732,163
)
73,515
$
120.73
824,260
321,473
1,145,733
(881,769
)
263,964
$
130.73
942,714
491,051
1,433,765
(1,008,487
)
425,278
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 January 18, 2013, we replaced our existing credit agreement with our Revolving Credit Facility (“2013 Credit Agreement”). Terms of the 2013 Credit Agreement consist of a five-year, $350 million revolving credit facility. This 2013 Credit Agreement has a floating interest rate that is currently LIBOR plus 125 basis points. The 2013 Credit Agreement also includes a $150 million expansion feature. Debt issuance costs associated with the existing credit agreement were not material. With respect to the 2013 Credit Agreement, deferred financing costs are immaterial. The 2013 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, 2013. We have issued $33.0 million in standby letters of credit as of June 30, 2013 for insurance purposes. Issued letters of credit reduce our available credit under the 2013 Credit Agreement. As of June 30, 2013, we have approximately $317.0 million of unused lines of credit available and eligible to be drawn down under our revolving credit facility, excluding the $150 million expansion feature.
The following amounts are included in our consolidated balance sheet related to the Notes:
June 30, 2013
December 31, 2012
Principal amount of convertible debentures
$
186,956
$
186,956
Unamortized debt discount
(7,802
)
(12,066
)
Carrying amount of convertible debentures
$
179,154
$
174,890
Additional paid in capital (net of tax)
$
31,310
$
31,310
In the second quarter of 2013, the principal amount of the convertible debentures was reclassified to current as the amounts are due in May 2014.
The following amounts comprise interest expense included in our consolidated income statement (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Cash interest expense
$
1,230
$
1,350
$
2,430
$
2,683
Non-cash amortization of debt discount
2,150
2,009
4,264
3,985
Amortization and write-off of debt costs
317
313
1,097
621
Total interest expense
$
3,697
$
3,672
$
7,791
$
7,289
The unamortized debt discount is being amortized using the effective interest method over the remaining life of the Notes. The effective rate on the Notes is approximately 6.875% as of June 30, 2013.
- 9 -
6. Other Income/(expense) – Net
Other income/(expense) -- net comprises the following (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Market value gains/(losses) on assets held in
deferred compensation trust
$
1,063
$
(948
)
$
2,535
$
1,185
Loss on disposal of property and equipment
(1
)
(67
)
(79
)
(148
)
Interest income
670
59
973
110
Other - net
(36
)
(14
)
(27
)
(22
)
Total other income/(expense) - net
$
1,696
$
(970
)
$
3,402
$
1,125
7. Stock-Based Compensation Plans
On February 20, 2013, the Compensation/Incentive Committee of the Board of Directors (“CIC”) approved a grant of 28,992 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.
8. Independent Contractor Operations
The Roto-Rooter segment sublicenses with 66 independent contractors to operate certain plumbing repair and drain claning businesses in lesser-populated areas of the United States and Canada. We had notes receivable from our independent contractors as of June 30, 2013 totaling $1.2 million (December 31, 2012 - $1.3 million). In most cases these loans are fully or partially secured by equipment owned by the contractor. The interest rates on the loans range from 0% to 8% per annum and the remaining terms of the loans range from 2 months to 5 years at June 30, 2013. We recorded the following from our independent contractors (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Revenues
$
8,154
$
6,809
$
16,364
$
13,491
Pretax profits
4,513
3,732
8,771
6,813
9. 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 are as follows (in thousands):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
$
3,402
$
1,162
$
7,698
$
5,854
10. Legal and Regulatory Matters
The VITAS segment of the Company’s business operates in a heavily-regulated industry. As a result, the Company is subjected to inquiries and investigations by various government agencies, as well as to lawsuits, including
qui tam
actions. The following sections describe the various ongoing lawsuits and investigations of which the Company is currently aware. It is not possible at this time for us to estimate either the timing or outcome of any of those matters, or whether any potential loss, or range of potential losses, is probable or estimable.
- 10 -
Regulatory Matters and Litigation
In February 2010, Chemed and Roto-Rooter were named as defendants in a lawsuit filed in the United States District Court for the Eastern District of New York, entitled
Anthony Morangelli, et al., v. Chemed Corp. and Roto-Rooter Services Co.,
No. 10 CV-00876 (BMC). The named plaintiffs in this lawsuit, who are current and former technicians employed by Roto-Rooter who were paid on a commission basis, asserted against Chemed and Roto-Rooter claims for violation of the Fair Labor Standards Act (“FLSA”) and claims for violations of the labor laws of multiple states. In June 2013 the parties reached an agreement to settle the case for $14.3 million plus applicable payroll taxes ($9.0 million after tax), which is subject to Court approval. As such, $14.8 million is recorded as other operating expense in the quarter ended June 30, 2013 Statement of Income.
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,
Bernadette Santos, et al. v. Vitas Healthcare Corporation of California
, BC359356. This case alleges failure to pay overtime and failure to provide meal and rest periods to a purported class of California admissions nurses, chaplains and sales representatives. The case seeks payment of penalties, interest and Plaintiffs’ attorney fees. We contest 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. Plaintiffs filed an appeal of this decision. In September 2012, in response to an order of reconsideration, the Court of Appeals reiterated its previous rulings. In March 2013, the Court granted summary judgment dismissing the sales representatives’ claims as they are exempt employees.
On January 12, 2012, the Greater Pennsylvania Carpenters Pension Fund filed a putative class action lawsuit in the U.S. District Court for the Southern District of Ohio against the Company, Kevin McNamara, David Williams, and Timothy O’Toole. On April 9, 2012, the Court issued orders (a) renaming the suit as
In re Chemed Corp. Securities Litigation
, Civil Action No. 1:12-cv-28 (S.D. Ohio); (b) appointing the Greater Pennsylvania Carpenters Pension Fund and the Electrical Workers Pension Fund, Local 103, I.B.E.W. as Lead Plaintiffs; and (c) approving Lead Plaintiffs’ selection of Labaton Sucharow LLP and Robbins Geller Rudman & Dowd LLP as Co-Lead Counsel. On June 18, 2012, Lead Plaintiffs filed an amended complaint alleging violation of Section 10(b) of the Securities Exchange Act of 1934 and Rule 10b-5 against all Defendants, and violation of Section 20(a) of the Securities Exchange Act of 1934 against Messrs. McNamara, Williams, and O’Toole. The suit’s allegations concern the VITAS hospice segment of the Company’s business. Lead Plaintiffs seek, on behalf of a putative class of purchasers of Chemed Capital Stock between February 15, 2010 and November 16, 2011, compensatory damages in an unspecified amount and attorneys’ fees and expenses, arising from Defendants’ failure to disclose an alleged fraudulent scheme to enroll ineligible hospice patients and to fraudulently obtain payments from the federal government. Defendants filed motions to dismiss the amended complaint on August 17, 2012. On June 7, 2013, following the filing of
U.S. v. VITAS
, discussed below, Plaintiffs filed a motion for leave to file a second amended complaint. Defendants oppose this motion. Defendants believe the Plaintiffs’ claims are without merit, and intend to defend vigorously against them.
In April 2005, VITAS received a subpoena from the Office of the Inspector General (“OIG”) of the U.S. Department of Health and Human Services requesting that VITAS produce various categories of documents from 1998 through the date of the subpoena in connection with an investigation into an alleged failure to appropriately bill Medicare and Medicaid for hospice services. The requested categories of documents included patient medical and billing records for 320 past and then current patients from VITAS’s three largest programs; policy and procedure manuals; information concerning patient admissions, certifications, discharges, and lengths of stay; and census information. In the third quarter of 2005, the OIG requested additional information from us. In May 2006, VITAS received another subpoena from OIG seeking certain information concerning employees and their compensation from 1999 through 2004.
In 2004, two former VITAS employees filed a related qui tam suit in U.S. District Court for the Southern District of Florida,
United States, et al. ex rel. Barys v. Vitas Healthcare Corp.
, 1:04-cv-21431. The complaint asserted violations of the federal False Claims Act against VITAS and certain of its affiliates, based on the alleged fraudulent admissions and recertification of ineligible patients. In July 2007, the district court dismissed the suit with prejudice. The U.S. Court of Appeals for the Eleventh Circuit affirmed the dismissal in November 2008. In March 2009, VITAS received a letter from the Department of Justice indicating that its investigation of VITAS’s Florida programs is ongoing.
In July 2012, VITAS received an investigative subpoena from the Florida Attorney General seeking documents previously produced in the course of prior OIG government investigations as well as, for the period January 1, 2007 through the date of production, billing records and procedures; information concerning business results, plans, and strategies; documents concerning patient eligibility for hospice care; and certain information concerning employees and their compensation.
- 11 -
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting that VITAS deliver to the OIG various categories of documents for its headquarters and Texas programs from January 1, 2003 through the date of the subpoena. The requested categories included policy and procedure manuals and information concerning Medicare and Medicaid billing and the provision of hospice services; patient medical records; information concerning business plans, strategies, and results and VITAS’s affiliated entities and referral sources; and certain information concerning employees and their compensation. In August 2009, the OIG selected medical records for 59 past and current patients from a Texas program for review. In September 2010, VITAS received a second administrative subpoena from the Department of Justice seeking electronic documents of 10 current and former employees. In April 2011, the U.S. Attorney provided the Company with a copy of a
qui tam
complaint filed under seal in the U.S. District Court for the Northern District of Texas,
United States, et al. ex rel. Rehfeldt v. Vitas Healthcare Corp.
, 3:09-cv-0203. In November 2011, the complaint was unsealed. The U.S. Attorney and the Attorney General for the State of Texas filed notices in November 2011 stating that they had decided not to intervene in the case at that time but indicating that they continue to investigate the allegations. The complaint asserts violations of the federal False Claims Act and the Texas Medicaid Fraud Prevention Act based on the alleged admission and re-certification of ineligible patients, conspiracy to admit ineligible patients, and backdating patient revocations. The suit was brought by Michael Rehfeldt, a former general manager of VITAS’s San Antonio program, against VITAS, the San Antonio program’s former Regional Vice-President, Keith Becker, and former Medical Director, Justo Cisneros, and their respective then-current employers: Wellmed Medical Management, Care Level Management, LLC, Inspiris Hospice, LLC, and Inspiris, Inc. On May 1, 2013 following the plaintiff’s motion to dismiss voluntarily and the government’s consent, the Court dismissed this complaint without prejudice.
In February 2010, VITAS received a companion civil investigative demand (“CID”) from the Texas Attorney General seeking documents from January 1, 2002 through the date of the CID, and interrogatory responses in connection with a related investigation of possible fraudulent submission of Medicaid claims for non-qualifying patients and fraudulent shifting of costs from VITAS to the State of Texas and the United States. The CID requested similar information sought by the Department of Justice’s May 2009 administrative subpoena, together with information concerning record-keeping and retention practices, and medical records concerning 117 patients. In September 2010, VITAS received a second CID from the Texas Attorney General seeking additional documents concerning business plans and results, revocation forms for certain patients, and electronic documents of 10 current and former employees.
In June 2011, the U.S. Attorney provided the Company with a partially unsealed
qui tam
complaint filed under seal in the U.S. District Court for the Western District of Texas,
United States, et al. ex rel. Urick v. Vitas HME Solutions, Inc. et al.
, 5:08-cv-0663 (“Urick”). The U.S. Attorney filed a notice in May 2012 stating that it had decided not to intervene in the case at that time but indicating that it continues to investigate the allegations. In June 2012, the complaint was unsealed. The complaint asserts violations of the federal False Claims Act and the Texas Medicaid Fraud Prevention Act based on allegations of a conspiracy to submit to Medicare and Medicaid false claims involving hospice services for ineligible patients, unnecessary medical supplies, failing to satisfy certain prerequisites for payment, and altering patient records, including backdating patient revocations. The suit was brought by Barbara Urick, a registered nurse in VITAS’s San Antonio program, against VITAS, certain of its affiliates, and several former VITAS employees, including physicians Justo Cisneros and Antonio Cavasos and nurses Sally Schwenk, Diane Anest, and Edith Reed. In September 2012, the plaintiff dismissed all claims against the individual defendants. The complaint was served on the VITAS entities on April 12, 2013.
Also in June 2011, the U.S. Attorney provided the Company with a partially unsealed
qui tam
complaint filed under seal in the U.S. District Court for the Northern District of Illinois,
United States, et al. ex rel. Spottiswood v. Chemed Corp.
, 1:07-cv-4566 (“Spottiswood”). In April 2012, the complaint was unsealed. The U.S. Attorney and Attorney General for the State of Illinois filed notices in April and May 2012, respectively, stating that they had decided not to intervene in the case at that time but indicating that they continue to investigate the allegations. Plaintiff filed an amended complaint in November 2012. The complaint asserts violations of the federal False Claims Act and the Illinois Whistleblower Reward and Protection Act based on allegations that VITAS fraudulently billed Medicare and Medicaid for providing unwarranted continuous care services. The suit was brought by Laura Spottiswood, a former part-time pool registered nurse at VITAS, against Chemed, VITAS, and a VITAS affiliate. The complaint was served on the defendants on April 12, 2013. On May 29 and June 4, 2013, respectively, the Court granted the government’s motion to partially intervene in Spottiswood and in
Urick
on the allegations that Vitas submitted or caused to be submitted false or fraudulent claims for continuous care and routine home care on behalf of certain ineligible Medicare beneficiaries. The Court also transferred them to the U.S. District Court for the Western District of Missouri under docket Nos. 4:13-cv-505 and 4:13-cv-563, respectively. The government has told Vitas it intends to consolidate these cases with the 2013 Action described below.
In June 2012, VITAS received an administrative subpoena from OIG in connection with an investigation of possible improper claims submitted to the Medicare and Medicaid programs. It seeks production of various categories of documents concerning the provision of hospice services, for headquarters and its Southern California programs, for the period January 1, 2007 through the date of the subpoena. The categories of documents include policy, procedure and training manuals; documents concerning patient eligibility for hospice care, including referrals, admissions, certifications, revocations and census information; documents concerning claims submitted to government programs; certain information concerning employees and their compensation; and documents concerning VITAS’s financial performance. In August 2012, the OIG also subpoenaed medical records for 268 patients from three Southern California programs.
- 12 -
In September 2012, VITAS received an administrative subpoena from OIG seeking production of medical records for 102 patients in 10 states who received continuous care between 2004 and 2009. In December 2012, it received a second such administrative subpoena from the OIG seeking medical records for 103 patients who received continuous care between 2009 and 2012.
On May 2, 2013, the government filed a False Claims Act complaint against the Company and certain of its hospice-related subsidiaries in the U.S. District Court for the Western District of Missouri, United States v. VITAS Hospice Services, LLC, et al., 4:13-cv-00449-BCW (the “2013 Action”). The 2013 Action alleges that, since at least 2002, VITAS, and since 2004, the Company, submitted or caused the submission of false claims to the Medicare program by (a) billing Medicare for continuous home care services when the patients were not eligible, the services were not provided, or the medical care was inappropriate, and (b) billing Medicare for patients who were not eligible for the Medicare hospice benefit because they did not have a life expectancy of six months or less if their illnesses ran their normal course. This complaint seeks treble damages, statutory penalties, and the costs of the action, plus interest.
On May 6, 2013, the U.S. District Court for the Western District of Missouri, at the request of the government, unsealed a qui tam complaint against VITAS and VITAS Healthcare Corporation of California,
United States ex rel. Charles Gonzales v. Vitas Healthcare Corporation, et al.,
CV 12-0761-R (“Gonzales”). The case was transferred from the Central District of California to the Western District of Missouri under docket No. 4:13-cv-344. The government has filed a notice of election to intervene in the Gonzales complaint. The Gonzales complaint alleges that VITAS’ Los Angeles program falsely certified and recertified patients as eligible for the Medicare Hospice Benefit. It alleges violations of the False Claims Act and seeks treble damages, civil penalties, recovery of costs, attorneys’ fees and expenses, and pre- and post-judgment interest. In its notice of election to intervene in Gonzales, the government stated that it intends to seek to consolidate the 2013 Action with Gonzales as a related matter. Upon consolidation, the government stated that the complaint in the 2013 Action will supersede the Gonzales complaint.
The Company intends to defend vigorously against the allegations in each of the above lawsuits. The costs to comply with these investigations were $996,000 and $2.0 million for the three and six month periods ended June 30, 2013. Regardless of the outcome of any of the preceding matters, responding to the subpoenas and dealing with the various regulatory agencies can adversely affect us through defense costs, diversion of management time, and related publicity.
11. Concentration of Risk
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 $9.9 million and $10.2 million for the three months ended June 30, 2013 and 2012, respectively. VITAS made purchases from OCR of $19.5 million and $20.3 million for the six months ended June 30, 2013 and 2012, respectively For the three and six month periods ending June 30, 2013 and 2012, respectively, purchases from this vendor represent over 90% of all pharmacy services used by VITAS.
12. Cash Overdrafts and Cash Equivalents
Included in accounts payable at June 30, 2013 is cash overdrafts payable of $613,000 (December 31, 2012 - $12.2 million).
From time to time throughout the year, we invest excess cash in money market funds with major commercial banks. We closely monitor the creditworthiness of the institutions with which we invest our overnight funds. We had $77.6 million in cash equivalents as of June 30, 2013. There was $56.6 million in cash equivalents as of December 31, 2012. The weighted average rate of return for our cash equivalents was 0.09% for June 30, 2013 and 0.2% for December 31, 2012.
- 13 -
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, 2013 (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
$
40,583
$
40,583
$
-
$
-
Long-term debt
179,154
199,041
-
-
The following shows the carrying value, fair value and the hierarchy for our financial instruments as of December 31, 2012 (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
$
36,089
$
36,089
$
-
$
-
Long-term debt
174,890
197,874
-
-
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.
14. Capital Stock Repurchase Plan Transactions
We repurchased the following capital stock for the three and six-months ended June 30, 2013 and 2012:
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Shares repurchased
280,701
199,900
280,701
199,900
Weighted average price per share
$
65.72
$
55.72
$
65.72
$
55.72
In February 2013, the Board of Directors authorized an additional $100 million for stock repurchase under Chemed’s existing share repurchase program. We currently have $96.3 million of authorization remaining under this share repurchase plan.
- 14 -
15. 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, 2013 and December 31, 2012 for the balance sheet, the three and six months ended June 30, 2013 and June 30, 2012 for the income statement and the six months ended June 30, 2013 and June 30, 2012 for the statement of cash flows (dollars in thousands):
June 30, 2013
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
ASSETS
Cash and cash equivalents
$
113,927
$
(9,574
)
$
8,694
$
-
$
113,047
Accounts receivable, including intercompany
1,005
466,915
1,076
(392,640
)
76,356
Inventories
-
5,553
603
-
6,156
Current deferred income taxes
-
21,462
267
(2,407
)
19,322
Prepaid income taxes
6,494
327
-
(1,910
)
4,911
Prepaid expenses
1,652
11,676
190
-
13,518
Total current assets
123,078
496,359
10,830
(396,957
)
233,310
Investments of deferred compensation plans
-
-
40,583
-
40,583
Properties and equipment, at cost less accumulated depreciation
10,584
76,963
2,682
-
90,229
Identifiable intangible assets less accumulated amortization
-
57,348
-
-
57,348
Goodwill
-
461,801
4,470
-
466,271
Other assets
18,049
1,757
14,930
(23,599
)
11,137
Investments in subsidiaries
908,756
25,726
-
(934,482
)
-
Total assets
$
1,060,467
$
1,119,954
$
73,495
$
(1,355,038
)
$
898,878
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable, including intercompany
$
385,095
$
37,026
$
6,440
$
(392,640
)
$
35,921
Current portion of long-term debt
179,154
-
-
-
179,154
Income taxes
3,776
1,205
1,490
(1,910
)
4,561
Accrued insurance
1,581
41,035
-
-
42,616
Accrued compensation
2,128
39,631
397
-
42,156
Other current liabilities
4,297
31,596
354
(2,407
)
33,840
Total current liabilities
576,031
150,493
8,681
(396,957
)
338,248
Deferred income taxes
-
51,580
-
(23,599
)
27,981
Long-term debt
-
-
-
-
-
Deferred compensation liabilities
-
-
39,660
-
39,660
Other liabilities
3,149
7,639
914
-
11,702
Stockholders' equity
481,287
910,242
24,240
(934,482
)
481,287
Total liabilities and stockholders' equity
$
1,060,467
$
1,119,954
$
73,495
$
(1,355,038
)
$
898,878
December 31, 2012
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
ASSETS
Cash and cash equivalents
$
56,342
$
4,674
$
8,515
$
-
$
69,531
Accounts receivable, including intercompany
925
427,341
889
(335,822
)
93,333
Inventories
-
6,505
553
-
7,058
Current deferred income taxes
-
14,633
173
(1,147
)
13,659
Prepaid income taxes
4,043
-
-
(1,400
)
2,643
Prepaid expenses
564
10,656
227
-
11,447
Total current assets
61,874
463,809
10,357
(338,369
)
197,671
Investments of deferred compensation plans
-
-
36,089
-
36,089
Properties and equipment, at cost less accumulated depreciation
10,984
78,236
2,714
-
91,934
Identifiable intangible assets less accumulated amortization
-
57,177
-
-
57,177
Goodwill
-
461,277
4,555
-
465,832
Other assets
19,025
2,005
13,797
(23,904
)
10,923
Investments in subsidiaries
874,692
24,298
-
(898,990
)
-
Total assets
$
966,575
$
1,086,802
$
67,512
$
(1,261,263
)
$
859,626
LIABILITIES AND STOCKHOLDERS' EQUITY
Accounts payable, including intercompany
$
325,916
$
53,934
$
4,444
$
(335,822
)
$
48,472
Income taxes
1,019
3,816
1,503
(1,400
)
4,938
Accrued insurance
1,339
39,315
-
-
40,654
Accrued compensation
4,119
40,891
447
-
45,457
Other current liabilities
2,786
13,903
1,759
(1,147
)
17,301
Total current liabilities
335,179
151,859
8,153
(338,369
)
156,822
Deferred income taxes
-
51,566
-
(23,904
)
27,662
Long-term debt
174,890
-
-
-
174,890
Deferred compensation liabilities
-
-
35,599
-
35,599
Other liabilities
3,215
7,352
795
-
11,362
Stockholders' equity
453,291
876,025
22,965
(898,990
)
453,291
Total liabilities and stockholders' equity
$
966,575
$
1,086,802
$
67,512
$
(1,261,263
)
$
859,626
- 15 -
For the three months ended June 30, 2013
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
349,643
$
7,555
$
-
$
357,198
Cost of services provided and goods sold
-
251,131
4,228
-
255,359
Selling, general and administrative expenses
5,856
44,734
2,517
-
53,107
Depreciation
238
6,419
242
-
6,899
Amortization
497
684
-
-
1,181
Other operating expenses
-
14,760
-
-
14,760
Total costs and expenses
6,591
317,728
6,987
-
331,306
Income/ (loss) from operations
(6,591
)
31,915
568
-
25,892
Interest expense
(3,535
)
(148
)
(14
)
-
(3,697
)
Other (expense)/income - net
4,309
(3,674
)
1,061
-
1,696
Income/ (loss) before income taxes
(5,817
)
28,093
1,615
-
23,891
Income tax (provision)/ benefit
1,861
(10,545
)
(599
)
-
(9,283
)
Equity in net income of subsidiaries
18,564
1,061
-
(19,625
)
-
Net income
$
14,608
$
18,609
$
1,016
$
(19,625
)
$
14,608
For the three months ended June 30, 2012
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
347,017
$
7,153
$
-
$
354,170
Cost of services provided and goods sold
-
253,434
3,934
-
257,368
Selling, general and administrative expenses
5,937
43,356
477
-
49,770
Depreciation
234
5,926
220
-
6,380
Amortization
481
646
-
-
1,127
Total costs and expenses
6,652
303,362
4,631
-
314,645
Income/ (loss) from operations
(6,652
)
43,655
2,522
-
39,525
Interest expense
(3,487
)
(171
)
(14
)
-
(3,672
)
Other (expense)/income - net
4,340
(4,357
)
(953
)
-
(970
)
Income/ (loss) before income taxes
(5,799
)
39,127
1,555
-
34,883
Income tax (provision)/ benefit
1,918
(14,918
)
(609
)
-
(13,609
)
Equity in net income of subsidiaries
25,155
990
-
(26,145
)
-
Net income
$
21,274
$
25,199
$
946
$
(26,145
)
$
21,274
For the six months ended June 30, 2013
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
708,699
$
15,140
$
-
$
723,839
Cost of services provided and goods sold
-
511,108
8,558
-
519,666
Selling, general and administrative expenses
11,728
91,306
5,633
-
108,667
Depreciation
478
12,744
472
-
13,694
Amortization
979
1,329
-
-
2,308
Other operating expenses
-
14,760
-
-
14,760
Total costs and expenses
13,185
631,247
14,663
-
659,095
Income/ (loss) from operations
(13,185
)
77,452
477
-
64,744
Interest expense
(7,510
)
(253
)
(28
)
-
(7,791
)
Other (expense)/income - net
8,582
(7,709
)
2,529
-
3,402
Income/ (loss) before income taxes
(12,113
)
69,490
2,978
-
60,355
Income tax (provision)/ benefit
3,994
(26,362
)
(1,101
)
-
(23,469
)
Equity in net income of subsidiaries
45,005
1,971
-
(46,976
)
-
Net income
$
36,886
$
45,099
$
1,877
$
(46,976
)
$
36,886
For the six months ended June 30, 2012
Guarantor
Non-Guarantor
Consolidating
Parent
Subsidiaries
Subsidiaries
Adjustments
Consolidated
Continuing Operations
Service revenues and sales
$
-
$
692,631
$
14,482
$
-
$
707,113
Cost of services provided and goods sold
-
506,861
7,952
-
514,813
Selling, general and administrative expenses
11,133
87,703
4,101
-
102,937
Depreciation
467
11,717
437
-
12,621
Amortization
951
1,289
-
-
2,240
Total costs and expenses
12,551
607,570
12,490
-
632,611
Income/ (loss) from operations
(12,551
)
85,061
1,992
-
74,502
Interest expense
(6,920
)
(340
)
(29
)
-
(7,289
)
Other (expense)/income - net
8,746
(8,798
)
1,177
-
1,125
Income/ (loss) before income taxes
(10,725
)
75,923
3,140
-
68,338
Income tax (provision)/ benefit
3,499
(28,882
)
(1,236
)
-
(26,619
)
Equity in net income of subsidiaries
48,945
1,972
-
(50,917
)
-
Net income
$
41,719
$
49,013
$
1,904
$
(50,917
)
$
41,719
- 16 -
For the six months ended June 30, 2013
Guarantor
Non-Guarantor
Parent
Subsidiaries
Subsidiaries
Consolidated
Cash Flow from Operating Activities:
Net cash provided/(used) by operating activities
$
3,623
$
81,919
$
(876
)
$
84,666
Cash Flow from Investing Activities:
Capital expenditures
(79
)
(11,664
)
(457
)
(12,200
)
Business combinations, net of cash acquired
-
(1,501
)
-
(1,501
)
Other sources/(uses) - net
(31
)
114
18
101
Net cash used by investing activities
(110
)
(13,051
)
(439
)
(13,600
)
Cash Flow from Financing Activities:
Increase /(decrease) in cash overdrafts payable
4,361
(15,969
)
-
(11,608
)
Change in intercompany accounts
65,257
(67,147
)
1,890
-
Dividends paid
(6,775
)
-
-
(6,775
)
Debt issuance costs
(1,104
)
-
-
(1,104
)
Capital stock surrendered to pay taxes on stock-based compensation
(4,269
)
-
-
(4,269
)
Purchases of treasury stock
(18,448
)
-
-
(18,448
)
Proceeds from exercise of stock options
12,558
-
-
12,558
Excess tax benefit on share-based compensation
2,478
-
-
2,478
Other sources/(uses) - net
14
-
(396
)
(382
)
Net cash provided/(used) by financing activities
54,072
(83,116
)
1,494
(27,550
)
Net increase in cash and cash equivalents
57,585
(14,248
)
179
43,516
Cash and cash equivalents at beginning of year
56,342
4,674
8,515
69,531
Cash and cash equivalents at end of period
$
113,927
$
(9,574
)
$
8,694
$
113,047
For the six months ended June 30, 2012
Guarantor
Non-Guarantor
Parent
Subsidiaries
Subsidiaries
Consolidated
Cash Flow from Operating Activities:
Net cash provided/(used) by operating activities
$
(3,716
)
$
57,667
$
704
$
54,655
Cash Flow from Investing Activities:
Capital expenditures
(28
)
(17,966
)
(480
)
(18,474
)
Business combinations, net of cash acquired
-
(1,500
)
-
(1,500
)
Other sources/(uses) - net
200
167
(10
)
357
Net cash provided/(used) by investing activities
172
(19,299
)
(490
)
(19,617
)
Cash Flow from Financing Activities:
Increase/(decrease) in cash overdrafts payable
(46
)
1,031
-
985
Change in intercompany accounts
38,573
(38,780
)
207
-
Dividends paid
(6,160
)
-
-
(6,160
)
Capital stock surrendered to pay taxes on stock-based compensation
(1,645
)
-
-
(1,645
)
Purchases of treasury stock
(11,138
)
-
-
(11,138
)
Proceeds from exercise of stock options
3,670
-
-
3,670
Excess tax benefit on share-based compensation
1,069
-
-
1,069
Other sources/(uses) - net
31
-
35
66
Net cash provided/(used) by financing activities
24,354
(37,749
)
242
(13,153
)
Net increase in cash and cash equivalents
20,810
619
456
21,885
Cash and cash equivalents at beginning of year
32,470
(1,422
)
7,033
38,081
Cash and cash equivalents at end of period
$
53,280
$
(803
)
$
7,489
$
59,966
- 17 -
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 (in thousands except per share amounts):
Three months ended June 30,
Six months ended June 30,
2013
2012
2013
2012
Service revenues and sales
$
357,198
$
354,170
$
723,839
$
707,113
Net income
$
14,608
$
21,274
$
36,886
$
41,719
Diluted EPS
$
0.77
$
1.10
$
1.94
$
2.16
Adjusted net income
$
27,232
$
24,330
$
53,372
$
47,670
Adjusted diluted EPS
$
1.44
$
1.26
$
2.81
$
2.46
Adjusted EBITDA
$
52,943
$
48,173
$
104,239
$
94,513
Adjusted EBITDA as a % of revenue
14.8
%
13.6
%
14.4
%
13.4
%
Adjusted net income, adjusted diluted EPS, earnings before interest, taxes and depreciation and amortization (“EBITDA”) and Adjusted EBITDA are not measures derived in accordance with GAAP. We use Adjusted EBITDA as a measure of earnings for our long-term incentive plan awards. We provide non-GAAP measures 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 non-GAAP measures should not be considered in isolation or as a substitute for comparable measures presented in accordance with GAAP. A reconciliation of our non-GAAP measures are presented on pages 31- 33.
For the three months ended June 30, 2013, the increase in consolidated service revenues and sales was driven by a 5.3% increase at Roto-Rooter and a 0.6% decrease at VITAS. The increase in service revenues at Roto-Rooter was driven by a 2.4% increase in job count as well as a 2.9% increase in price and mix shift. The decrease in service revenues at VITAS was a result of Medicare reimbursement rates declining approximately 1.1%, increased ADC of 4.0%, an $855,000 Medicare cap charge during the quarter and level of care mix shift. Consolidated net income decreased 31.3% primarily as a result of a tentative litigation settlement at Roto-Rooter. Diluted EPS decreased 30.0% as a result of the decrease in net income offset by a lower number of shares outstanding. Adjusted EBITDA as a percent of revenue increased 1.2% mainly as a result of improved gross profit margins at Roto-Rooter. See page 34 for additional VITAS operating metrics.
For the six months ended June 30, 2013, the increase in consolidated service revenues and sales was driven by a 4.4% increase at Roto-Rooter and a 1.7% increase at VITAS. The increase in service revenues at Roto-Rooter was driven by a 1.8% increase in job count as well as a 2.6% increase in price and mix shift. The increase in service revenues at VITAS was a result of a decrease in Medicare reimbursement rates, increased ADC of 4.7%, a $2.6 million net reversal of Medicare cap in 2012 that did not recur in 2013 and level of care mix shift. Consolidated net income decreased 11.6% primarily as a result of a tentative litigation settlement at Roto-Rooter. Diluted EPS decreased 10.2% as a result of the decrease in net income offset by a lower number of shares outstanding. Adjusted EBITDA as a percent of revenue increased 1.0% mainly as a result of improved gross profit margins at Roto-Rooter. See page 34 for additional VITAS operating metrics.
Effective October 1, 2012, Medicare increased the hospice reimbursement rates by approximately 0.9% and effective April 1, 2013, as a result of sequestration, Medicare reduced hospice reimbursement rates for Medicare beneficiaries 2.0% for a net decline of 1.1% in reimbursement rates. The effect of changes in Medicare reimbursement rates impacts approximately 91.2% of VITAS’ revenue base. VITAS expects to achieve full-year 2013 revenue growth, prior to Medicare cap, of 0.5% to 2.0%. Admissions are estimated to increase approximately 2.0% to 4.0%. Adjusted EBITDA margin, prior to Medicare cap, is estimated to be 14.0% to 14.5%. Roto-Rooter expects full-year 2013 revenue of 4.0% to 5.0%. The revenue estimate is a result of increased pricing of approximately 3.5%, a favorable mix shift to higher revenue jobs, with job count estimated to increase 0.5% to 1.0%. Adjusted EBITDA margin for 2013 is estimated to be in the range of 19.0% to 19.5%. We anticipate that our operating income and cash flows will be sufficient to operate our businesses and meet any commitments for the foreseeable future.
- 18 -
Financial Condition
Liquidity and Capital Resources
Material changes in the balance sheet accounts from December 31, 2012 to June 30, 2013 include the following:
●
A $17.0 million decrease in accounts receivable related to the timing of receipts.
●
A $12.6 million decrease in accounts payable due to timing of payments.
●
A $16.5 million increase in other current liabilities primarily due to a litigation settlement at Roto-Rooter.
●
A $179.2 million reclass of our convertible notes from long-term to current as they are due in May 2014.
Net cash provided by operating activities increased $30.0 million primarily as a result of a decrease in accounts receivable and an increase in 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 $33.0 million in standby letters of credit as of June 30, 2013, for insurance purposes. Issued letters of credit reduce our available credit under the revolving credit agreement. As of June 30, 2013, we have approximately $317.0 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, 2013 and anticipate remaining in compliance throughout 2013.
The VITAS segment of the Company’s business operates in a heavily-regulated industry. As a result, the Company is subjected to inquiries and investigations by various government agencies, as well as to lawsuits, including
qui tam
actions. The following sections describe the various ongoing lawsuits and investigations of which the Company is currently aware. It is not possible at this time for us to estimate either the timing or outcome of any of those matters, or whether any potential loss, or range of potential losses, is probable or estimable.
In February 2010, Chemed and Roto-Rooter were named as defendants in a lawsuit filed in the United States District Court for the Eastern District of New York, entitled
Anthony Morangelli, et al., v. Chemed Corp. and Roto-Rooter Services Co.,
No. 10 CV-00876 (BMC). The named plaintiffs in this lawsuit, who are current and former technicians employed by Roto-Rooter who were paid on a commission basis, asserted against Chemed and Roto-Rooter claims for violation of the Fair Labor Standards Act (“FLSA”) and claims for violations of the labor laws of multiple states. In June 2013 the parties reached an agreement to settle the case for $14.3 million plus applicable payroll taxes ($9.0 million total after tax), which is subject to Court approval. As such, $14.8 million is recorded as other operating expense in the quarter ended June 30, 2013 Statement of Income.
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,
Bernadette Santos, et al. v. Vitas Healthcare Corporation of California
, BC359356. This case alleges failure to pay overtime and failure to provide meal and rest periods to a purported class of California admissions nurses, chaplains and sales representatives. The case seeks payment of penalties, interest and Plaintiffs’ attorney fees. We contest 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. Plaintiffs filed an appeal of this decision. In September 2012, in response to an order of reconsideration, the Court of Appeals reiterated its previous rulings. In March 2013, the Court granted summary judgment dismissing the sales representatives’ claims as they are exempt employees.
On January 12, 2012, the Greater Pennsylvania Carpenters Pension Fund filed a putative class action lawsuit in the U.S. District Court for the Southern District of Ohio against the Company, Kevin McNamara, David Williams, and Timothy O’Toole. On April 9, 2012, the Court issued orders (a) renaming the suit as
In re Chemed Corp. Securities Litigation
, Civil Action No. 1:12-cv-28 (S.D. Ohio); (b) appointing the Greater Pennsylvania Carpenters Pension Fund and the Electrical Workers Pension Fund, Local 103, I.B.E.W. as Lead Plaintiffs; and (c) approving Lead Plaintiffs’ selection of Labaton Sucharow LLP and Robbins Geller Rudman & Dowd LLP as Co-Lead Counsel. On June 18, 2012, Lead Plaintiffs filed an amended complaint alleging violation of Section 10(b) of the Securities Exchange Act of 1934 and Rule 10b-5 against all Defendants, and violation of Section 20(a) of the Securities Exchange Act of 1934 against Messrs. McNamara, Williams, and O’Toole. The suit’s allegations concern the VITAS hospice segment of the Company’s business. Lead Plaintiffs seek, on behalf of a putative class of purchasers of Chemed Capital Stock between February 15, 2010 and November 16, 2011, compensatory damages in an unspecified amount and attorneys’ fees and expenses, arising from Defendants’ failure to disclose an alleged fraudulent scheme to enroll ineligible hospice patients and to fraudulently obtain payments from the federal government. Defendants filed motions to dismiss the amended complaint on August 17, 2012. On June 7, 2013, following the filing of
U.S. v. VITAS
, discussed below, Plaintiffs’ filed a motion for leave to file a second amended complaint. Defendants oppose this motion. Defendants believe the Plaintiffs claims are without merit, and intend to defend vigorously against them.
- 19 -
In April 2005, VITAS received a subpoena from the Office of the Inspector General (“OIG”) of the U.S. Department of Health and Human Services requesting that VITAS produce various categories of documents from 1998 through the date of the subpoena in connection with an investigation into an alleged failure to appropriately bill Medicare and Medicaid for hospice services. The requested categories of documents included patient medical and billing records for 320 past and then current patients from VITAS’s three largest programs; policy and procedure manuals; information concerning patient admissions, certifications, discharges, and lengths of stay; and census information. In the third quarter of 2005, the OIG requested additional information from us. In May 2006, VITAS received another subpoena from OIG seeking certain information concerning employees and their compensation from 1999 through 2004.
In 2004, two former VITAS employees filed a related qui tam suit in U.S. District Court for the Southern District of Florida,
United States, et al. ex rel. Barys v. Vitas Healthcare Corp.
, 1:04-cv-21431. The complaint asserted violations of the federal False Claims Act against VITAS and certain of its affiliates, based on the alleged fraudulent admissions and recertification of ineligible patients. In July 2007, the district court dismissed the suit with prejudice. The U.S. Court of Appeals for the Eleventh Circuit affirmed the dismissal in November 2008. In March 2009, VITAS received a letter from the Department of Justice indicating that its investigation of VITAS’s Florida programs is ongoing.
In July 2012, VITAS received an investigative subpoena from the Florida Attorney General seeking documents previously produced in the course of prior OIG government investigations as well as, for the period January 1, 2007 through the date of production, billing records and procedures; information concerning business results, plans, and strategies; documents concerning patient eligibility for hospice care; and certain information concerning employees and their compensation.
In May 2009, VITAS received an administrative subpoena from the U.S. Department of Justice requesting that VITAS deliver to the OIG various categories of documents for its headquarters and Texas programs from January 1, 2003 through the date of the subpoena. The requested categories included policy and procedure manuals and information concerning Medicare and Medicaid billing and the provision of hospice services; patient medical records; information concerning business plans, strategies, and results and VITAS’s affiliated entities and referral sources; and certain information concerning employees and their compensation. In August 2009, the OIG selected medical records for 59 past and current patients from a Texas program for review. In September 2010, VITAS received a second administrative subpoena from the Department of Justice seeking electronic documents of 10 current and former employees. In April 2011, the U.S. Attorney provided the Company with a copy of a
qui tam
complaint filed under seal in the U.S. District Court for the Northern District of Texas,
United States, et al. ex rel. Rehfeldt v. Vitas Healthcare Corp.
, 3:09-cv-0203. In November 2011, the complaint was unsealed. The U.S. Attorney and the Attorney General for the State of Texas filed notices in November 2011 stating that they had decided not to intervene in the case at that time but indicating that they continue to investigate the allegations. The complaint asserts violations of the federal False Claims Act and the Texas Medicaid Fraud Prevention Act based on the alleged admission and re-certification of ineligible patients, conspiracy to admit ineligible patients, and backdating patient revocations. The suit was brought by Michael Rehfeldt, a former general manager of VITAS’s San Antonio program, against VITAS, the San Antonio program’s former Regional Vice-President, Keith Becker, and former Medical Director, Justo Cisneros, and their respective then-current employers: Wellmed Medical Management, Care Level Management, LLC, Inspiris Hospice, LLC, and Inspiris, Inc. On May 1, 2013 following the plaintiff’s motion to dismiss voluntarily and the government’s consent, the Court dismissed this complaint without prejudice.
In February 2010, VITAS received a companion civil investigative demand (“CID”) from the Texas Attorney General seeking documents from January 1, 2002 through the date of the CID, and interrogatory responses in connection with a related investigation of possible fraudulent submission of Medicaid claims for non-qualifying patients and fraudulent shifting of costs from VITAS to the State of Texas and the United States. The CID requested similar information sought by the Department of Justice’s May 2009 administrative subpoena, together with information concerning record-keeping and retention practices, and medical records concerning 117 patients. In September 2010, VITAS received a second CID from the Texas Attorney General seeking additional documents concerning business plans and results, revocation forms for certain patients, and electronic documents of 10 current and former employees.
- 20 -
In June 2011, the U.S. Attorney provided the Company with a partially unsealed
qui tam
complaint filed under seal in the U.S. District Court for the Western District of Texas,
United States, et al. ex rel. Urick v. Vitas HME Solutions, Inc. et al.
, 5:08-cv-0663 (“Urick”). The U.S. Attorney filed a notice in May 2012 stating that it had decided not to intervene in the case at that time but indicating that it continues to investigate the allegations. In June 2012, the complaint was unsealed. The complaint asserts violations of the federal False Claims Act and the Texas Medicaid Fraud Prevention Act based on allegations of a conspiracy to submit to Medicare and Medicaid false claims involving hospice services for ineligible patients, unnecessary medical supplies, failing to satisfy certain prerequisites for payment, and altering patient records, including backdating patient revocations. The suit was brought by Barbara Urick, a registered nurse in VITAS’s San Antonio program, against VITAS, certain of its affiliates, and several former VITAS employees, including physicians Justo Cisneros and Antonio Cavasos and nurses Sally Schwenk, Diane Anest, and Edith Reed. In September 2012, the plaintiff dismissed all claims against the individual defendants. The complaint was served on the VITAS entities on April 12, 2013.
Also in June 2011, the U.S. Attorney provided the Company with a partially unsealed
qui tam
complaint filed under seal in the U.S. District Court for the Northern District of Illinois,
United States, et al. ex rel. Spottiswood v. Chemed Corp.
, 1:07-cv-4566 (“Spottiswood”). In April 2012, the complaint was unsealed. The U.S. Attorney and Attorney General for the State of Illinois filed notices in April and May 2012, respectively, stating that they had decided not to intervene in the case at that time but indicating that they continue to investigate the allegations. Plaintiff filed an amended complaint in November 2012. The complaint asserts violations of the federal False Claims Act and the Illinois Whistleblower Reward and Protection Act based on allegations that VITAS fraudulently billed Medicare and Medicaid for providing unwarranted continuous care services. The suit was brought by Laura Spottiswood, a former part-time pool registered nurse at VITAS, against Chemed, VITAS, and a VITAS affiliate. The complaint was served on the defendants on April 12, 2013. On May 29 and June 4, 2013, respectively, the Court granted the government’s motion to partially intervene in Spottiswood and in
Urick
on the allegations that Vitas submitted or caused to be submitted false or fraudulent claims for continuous care and routine home care on behalf of certain ineligible Medicare beneficiaries. The Court also transferred them to the U.S. District Court for the Western District of Missouri under docket Nos. 4:13-cv-505 and 4:13-cv-563, respectively. The government has told Vitas it intends to consolidate these cases with the 2013 Action described below.
In June 2012, VITAS received an administrative subpoena from OIG in connection with an investigation of possible improper claims submitted to the Medicare and Medicaid programs. It seeks production of various categories of documents concerning the provision of hospice services, for headquarters and its Southern California programs, for the period January 1, 2007 through the date of the subpoena. The categories of documents include policy, procedure and training manuals; documents concerning patient eligibility for hospice care, including referrals, admissions, certifications, revocations and census information; documents concerning claims submitted to government programs; certain information concerning employees and their compensation; and documents concerning VITAS’s financial performance. In August 2012, the OIG also subpoenaed medical records for 268 patients from three Southern California programs.
In September 2012, VITAS received an administrative subpoena from OIG seeking production of medical records for 102 patients in 10 states who received continuous care between 2004 and 2009. In December 2012, it received a second such administrative subpoena from the OIG seeking medical records for 103 patients who received continuous care between 2009 and 2012.
On May 2, 2013, the government filed a False Claims Act complaint against the Company and certain of its hospice-related subsidiaries in the U.S. District Court for the Western District of Missouri, United States v. VITAS Hospice Services, LLC, et al., 4:13-cv-00449-BCW (the “2013 Action”). The 2013 Action alleges that, since at least 2002, VITAS, and since 2004, the Company, submitted or caused the submission of false claims to the Medicare program by (a) billing Medicare for continuous home care services when the patients were not eligible, the services were not provided, or the medical care was inappropriate, and (b) billing Medicare for patients who were not eligible for the Medicare hospice benefit because they did not have a life expectancy of six months or less if their illnesses ran their normal course. This complaint seeks treble damages, statutory penalties, and the costs of the action, plus interest.
On May 6, 2013, the U.S. District Court for the Western District of Missouri, at the request of the government, unsealed a qui tam complaint against VITAS and VITAS Healthcare Corporation of California,
United States ex rel. Charles Gonzales v. Vitas Healthcare Corporation, et al.,
CV 12-0761-R (“Gonzales”). The case was transferred from the Central District of California to the Western District of Missouri under docket No. 4:13-cv-344. The government has filed a notice of election to intervene in the Gonzales complaint. The Gonzales complaint alleges that VITAS’ Los Angeles program falsely certified and recertified patients as eligible for the Medicare Hospice Benefit. It alleges violations of the False Claims Act and seeks treble damages, civil penalties, recovery of costs, attorneys’ fees and expenses, and pre- and post-judgment interest. In its notice of election to intervene in Gonzales, the government stated that it intends to seek to consolidate the 2013 Action with Gonzales as a related matter. Upon consolidation, the government stated that the complaint in the 2013 Action will supersede the Gonzales complaint.
- 21 -
The Company intends to defend vigorously against the allegations in each of the above lawsuits. The costs to comply with these investigations were $996,000 and $2.0 million for the three and six month periods ended June 30, 2013. Regardless of the outcome of any of the preceding matters, responding to the subpoenas and dealing with the various regulatory agencies can adversely affect us through defense costs, diversion of management time, and related publicity.
Results of Operations
Three months ended June 30, 2013 versus 2012 - Consolidated Results
Our service revenues and sales for the second quarter of 2013 increased 0.9% versus services and sales revenues for the second quarter of 2012. Of this increase, $4.6 million was attributable to Roto-Rooter offset by a $1.6 million decrease at VITAS. The following chart shows the components of those changes (in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
Routine homecare
$
7,123
3.7
Continuous care
(4,555
)
(10.6
)
General inpatient
(3,358
)
(11.5
)
Medicare cap
(855
)
-
Roto-Rooter
Plumbing
1,421
3.4
Drain cleaning
2,791
8.3
Contractor operations
1,345
19.8
HVAC operations
(577
)
(100.0
)
Other
(307
)
(5.5
)
Total
$
3,028
0.9
The decrease in VITAS’ revenues for the second quarter of 2013 versus the second quarter of 2012 was a combination of Medicare reimbursement rates declining approximately 1.1%, increased ADC of 4.0%, and level of care mix shift. In the second quarter of 2013, VITAS recorded a Medicare Cap charge of $855,000 related to one program’s projected 2013 Medicare Cap liability. This compares with no Medicare Cap liability recorded in the second quarter of 2012. The ADC increase was driven by a 5.0% increase in routine homecare, a decrease of 8.6% in continuous care and a decrease of 6.9% in general inpatient. 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 2013 versus 2012 is attributable to a 1.1% decrease in job count offset by a 4.5% increase in price and mix shift. Drain cleaning revenues for the second quarter of 2013 versus 2012 reflect a 4.8% increase in the number of jobs perfomed as well as a 3.5% increase in price and mix shift. Contractor operations revenue increased 19.8% for the second quarter of 2013 due to four acquisitions that were completed in 2012 as well as improved operating conditions. HVAC operations decreased as a result of the shut-down of Roto-Rooter’s one remaining HVAC operation during the third quarter of 2012.
The consolidated gross margin was 28.5% in the second quarter of 2013 as compared with 27.3% in the second quarter of 2012. On a segment basis, VITAS’ gross margin was 21.9% in the second quarter of 2013 and 21.6% in the second quarter of 2012. The Roto-Rooter segment’s gross margin was 47.1% for the second quarter of 2013 as compared with 44.3% for the second quarter of 2012. The increase in Roto-Rooter’s gross margin is the result of higher revenue, lower health care and casualty insurance costs and reduced field operating expenses.
- 22 -
Selling, general and administrative expenses (“SG&A”) comprise (in thousands):
Three months ended June 30,
2013
2012
SG&A expenses before the impact of market gains of deferred compensation
plans, long-term incentive compensation, and OIG investigation expenses
$
50,554
$
50,523
Long-term incentive compensation
494
-
Expenses related to OIG investigation
996
195
Impact of market value gains/(losses) on liabilities held in
deferred compensation trusts
1,063
(948
)
Total SG&A expenses
$
53,107
$
49,770
SG&A expenses before long-term incentive compensation, expenses related to OIG investigation and the impact of market gains of deferred compensation plans for the second quarter of 2013 were essentially flat when compared to the second quarter of 2012.
Other income - net comprise (in thousands):
Three months ended June 30,
2013
2012
Market value gains/(losses) on assets held in deferred
compensation trusts
$
1,063
$
(948
)
Loss on disposal of property and equipment
(1
)
(67
)
Interest income
670
59
Other
(36
)
(14
)
Total other income/(expense) - net
$
1,696
$
(970
)
Our effective income tax rate was 38.9% in the second quarter of 2013 essentially flat with the second quarter of 2012.
Net income for both periods included the following after-tax items/adjustments that reduced after-tax earnings (in thousands):
Three months ended June 30,
2013
2012
VITAS
Legal expenses of OIG investigation
$
(618
)
$
(121
)
Acquisition expenses
(12
)
-
Roto-Rooter
Litigation settlement
(8,967
)
-
Expenses related to litigation settlements
(344
)
(49
)
Acquisition expenses
(1
)
(12
)
Corporate
Stock option expense
(1,020
)
(1,502
)
Noncash impact of change in accounting for convertible debt
(1,348
)
(1,248
)
Long-term incentive compensation
(313
)
-
Expenses related to securities litigation
(1
)
(124
)
Total
$
(12,624
)
$
(3,056
)
- 23 -
Three months ended June 30, 2013 versus 2012 - Segment Results
The change in after-tax earnings for the second quarter of 2013 versus the second quarter of 2012 is due to (in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
$
52
0.3
Roto-Rooter
(6,660
)
(82.5
)
Corporate
(58
)
(0.8
)
$
(6,666
)
(31.3
)
Results of Operations
Six months ended June 30, 2013 versus 2012 - Consolidated Results
Our service revenues and sales for the first six months of 2013 increased 2.4% versus services and sales revenues for the first six months of 2012. Of this increase, $8.8 million was attributable to VITAS and $7.9 million was attributable to Roto-Rooter. The following chart shows the components of those changes (in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
Routine homecare
$
17,187
4.5
Continuous care
(1,751
)
(2.1
)
General inpatient
(4,042
)
(6.9
)
Medicare cap
(2,559
)
(99.3
)
Roto-Rooter
Plumbing
1,030
1.2
Drain cleaning
5,397
7.9
Contractor operations
2,873
21.3
HVAC operations
(1,122
)
(100.0
)
Other
(287
)
(2.5
)
Total
$
16,726
2.4
The increase in VITAS’ revenues for the first six months of 2013 versus the first six months of 2012 is a result of, increased ADC of 4.7%, a Medicare reimbursement rate decrease and level of care mix shift. In the first six months, VITAS recorded a net Medicare Cap reversal of $18,000 related to eliminating the Medicare Cap billing limitation recorded in the fourth quarter of 2012 offset by one programs’ projected 2013 Medicare Cap liability. This compares to $2.6 million of additional revenue recorded in the first six months of 2012. The ADC increase was driven by a 5.2% increase in routine homecare, a decrease of 0.6% in continuous care and a decrease of 3.8% in general inpatient. 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 2013 versus 2012 is attributable to a 1.4% decrease in job count offset by a 2.6% increase in price and mix shift. Drain cleaning revenues for the first six months of 2013 versus 2012 reflect a 4.1% increase in the number of jobs perfomed as well as a 3.8% increase in price and mix shift. Contractor operations revenue increased 21.3% for the first six months of 2013 due to four acquisitions that were completed in 2012 as well as improved operating conditions. HVAC operations decreased as a result of the shut-down of Roto-Rooter’s one remaining HVAC operation during the third quarter of 2012.
The consolidated gross margin was 28.2% for the first six months of 2013 as compared with 27.2% in the first six months of 2012. On a segment basis, VITAS’ gross margin was 21.7% for the first six months of 2013 and 21.4% for the first six months of 2012. The Roto-Rooter segment’s gross margin was 46.7% for the first six months of 2013 as compared with 44.0% for the first six months of 2012. The increase in Roto-Rooter’s gross margin is the result of higher revenue, lower health care and casualty insurance costs and reduced field operating expenses.
- 24 -
Selling, general and administrative expenses (“SG&A”) comprise (in thousands):
Six months ended June 30,
2013
2012
SG&A expenses before long-term incentive
compensation and the impact of market gains and
losses of deferred compensation plans
$
102,991
$
101,486
Long-term incentive compensation
1,106
-
Expenses related to OIG investigation
2,035
266
Impact of market value gains on liabilities held in
deferred compensation trusts
2,535
1,185
Total SG&A expenses
$
108,667
$
102,937
Normal salary increases and revenue related expense increases between periods account for the 1.5% increase in SG&A expenses before long-term incentive compensation, expenses related to OIG investigation and the impact of market gains of deferred compensation plans.
Interest expense for the first six months of 2013 increased 6.9% when compared to the first six months of 2012 as a result of the increase in amortization of bond discount expense and the loss on extinguishment of debt resulting from the replacement of the previous Credit Agreement in January 2013.
Other income - net comprise (in thousands):
Six months ended June 30,
2013
2012
Market value gains on assets held in deferred
compensation trusts
$
2,535
$
1,185
Loss on disposal of property and equipment
(79
)
(148
)
Interest income
973
110
Other
(27
)
(22
)
Total other income - net
$
3,402
$
1,125
Our effective income tax rate was 38.9% in the first six months of 2013 essentially flat with the first six months of 2012.
Net income for both periods included the following after-tax items/adjustments that reduced after-tax earnings (in thousands):
Six Months Ended June 30,
2013
2012
VITAS
Legal expenses of OIG investigation
$
(1,262
)
$
(165
)
Acquisition expenses
(12
)
-
Roto-Rooter
Litigation settlements
(8,967
)
-
Expenses related to litigation settlements
(430
)
(442
)
Acquisition expenses
(1
)
(21
)
Expense of severance arrangements
(184
)
-
Corporate
Stock option expense
(1,963
)
(2,727
)
Noncash impact of change in accounting for convertible debt
(2,671
)
(2,472
)
Long-term incentive compensation
(700
)
-
Expenses of securities litigation
(2
)
(124
)
Loss on extinguishment of debt
(294
)
-
Total
$
(16,486
)
$
(5,951
)
- 25 -
Six months ended June 30, 2013 versus 2012 - Segment Results
The change in after-tax earnings for the first six months of 2013 versus the first six months of 2012 is due to (in thousands):
Increase/(Decrease)
Amount
Percent
VITAS
$
568
1.4
Roto-Rooter
(4,531
)
(29.1
)
Corporate
(870
)
(6.3
)
$
(4,833
)
(11.6
)
- 26 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2013
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2013 (a)
Service revenues and sales
$
263,568
$
93,630
$
-
$
357,198
Cost of services provided and goods sold
205,788
49,571
-
255,359
Selling, general and administrative expenses
21,063
25,230
6,814
53,107
Depreciation
4,520
2,246
133
6,899
Amortization
536
149
496
1,181
Other operating expenses
-
14,760
-
14,760
Total costs and expenses
231,907
91,956
7,443
331,306
Income/(loss) from operations
31,661
1,674
(7,443
)
25,892
Interest expense
(51
)
(97
)
(3,549
)
(3,697
)
Intercompany interest income/(expense)
866
436
(1,302
)
-
Other income/(expense)—net
585
34
1,077
1,696
Income/(expense) before income taxes
33,061
2,047
(11,217
)
23,891
Income taxes
(12,576
)
(633
)
3,926
(9,283
)
Net income/(loss)
$
20,485
$
1,414
$
(7,291
)
$
14,608
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,612
)
$
(1,612
)
Noncash impact of accounting for convertible debt
-
-
(2,132
)
(2,132
)
Long-term incentive compensation
-
-
(494
)
(494
)
Litigation settlement
-
(14,760
)
-
(14,760
)
Expenses related to litigation settlements
-
(567
)
-
(567
)
Expenses related to securities litigation
-
-
(1
)
(1
)
Acquisition expenses
(19
)
(1
)
-
(20
)
Expenses related to OIG investigation
(996
)
-
-
(996
)
Total
$
(1,015
)
$
(15,328
)
$
(4,239
)
$
(20,582
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,020
)
$
(1,020
)
Noncash impact of accounting for convertible debt
-
-
(1,348
)
(1,348
)
Long-term incentive compensation
-
-
(313
)
(313
)
Litigation settlement
-
(8,967
)
-
(8,967
)
Expenses related to litigation settlements
-
(344
)
-
(344
)
Expenses related to securities litigation
-
-
(1
)
(1
)
Acquisition expenses
(12
)
(1
)
-
(13
)
Expenses related to OIG investigation
(618
)
-
-
(618
)
Total
$
(630
)
$
(9,312
)
$
(2,682
)
$
(12,624
)
- 27 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2012
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2012 (a)
Service revenues and sales
$
265,213
$
88,957
$
-
$
354,170
Cost of services provided and goods sold
207,839
49,529
-
257,368
Selling, general and administrative expenses
20,471
24,372
4,927
49,770
Depreciation
4,164
2,085
131
6,380
Amortization
488
157
482
1,127
Total costs and expenses
232,962
76,143
5,540
314,645
Income/(loss) from operations
32,251
12,814
(5,540
)
39,525
Interest expense
(63
)
(107
)
(3,502
)
(3,672
)
Intercompany interest income/(expense)
812
430
(1,242
)
-
Other income/(expense)—net
(1
)
(33
)
(936
)
(970
)
Income/(expense) before income taxes
32,999
13,104
(11,220
)
34,883
Income taxes
(12,566
)
(5,030
)
3,987
(13,609
)
Net income/(loss)
$
20,433
$
8,074
$
(7,233
)
$
21,274
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(2,374
)
$
(2,374
)
Noncash impact of accounting for convertible debt
-
-
(1,973
)
(1,973
)
Expenses related to securities litigation
-
-
(197
)
(197
)
Expenses related to litigation settlements
-
(80
)
-
(80
)
Acquisition expenses
-
(20
)
-
(20
)
Expenses of OIG investigation
(195
)
-
-
(195
)
Total
$
(195
)
$
(100
)
$
(4,544
)
$
(4,839
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,502
)
$
(1,502
)
Noncash impact of accounting for convertible debt
-
-
(1,248
)
(1,248
)
Expenses related to securities litigation
-
-
(124
)
(124
)
Expenses related to litigation settlements
-
(49
)
-
(49
)
Acquisition expenses
-
(12
)
-
(12
)
Expenses of OIG investigation
(121
)
-
-
(121
)
Total
$
(121
)
$
(61
)
$
(2,874
)
$
(3,056
)
- 28 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2013
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2013 (a)
Service revenues and sales
$
534,895
$
188,944
$
-
$
723,839
Cost of services provided and goods sold
418,949
100,717
-
519,666
Selling, general and administrative expenses
42,667
51,892
14,108
108,667
Depreciation
9,033
4,394
267
13,694
Amortization
1,026
303
979
2,308
Other operating expenses
-
14,760
-
14,760
Total costs and expenses
471,675
172,066
15,354
659,095
Income/(loss) from operations
63,220
16,878
(15,354
)
64,744
Interest expense
(97
)
(156
)
(7,538
)
(7,791
)
Intercompany interest income/(expense)
1,709
864
(2,573
)
-
Other income/(expense)—net
805
34
2,563
3,402
Income/(expense) before income taxes
65,637
17,620
(22,902
)
60,355
Income taxes
(25,009
)
(6,582
)
8,122
(23,469
)
Net income/(loss)
$
40,628
$
11,038
$
(14,780
)
$
36,886
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(3,103
)
$
(3,103
)
Noncash impact of accounting for convertible debt
-
-
(4,223
)
(4,223
)
Long-term incentive compensation
-
-
(1,106
)
(1,106
)
Expenses of severance arrangements
-
(302
)
-
(302
)
Loss on extinguishment of debt
-
-
(465
)
(465
)
Litigation settlement
-
(14,760
)
-
(14,760
)
Expenses related to litigation settlements
-
(708
)
-
(708
)
Expenses related to securities litigation
-
-
(3
)
(3
)
Acquisition expenses
(20
)
(1
)
-
(21
)
Expenses related to OIG investigation
(2,035
)
-
-
(2,035
)
Total
$
(2,055
)
$
(15,771
)
$
(8,900
)
$
(26,726
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
Stock option expense
$
-
$
-
$
(1,963
)
$
(1,963
)
Noncash impact of accounting for convertible debt
-
-
(2,671
)
(2,671
)
Long-term incentive compensation
-
-
(700
)
(700
)
Expenses of severance arrangements
-
(184
)
-
(184
)
Loss on extinguishment of debt
-
-
(294
)
(294
)
Litigation settlement
-
(8,967
)
-
(8,967
)
Expenses related to litigation settlements
-
(430
)
-
(430
)
Expenses related to securities litigation
-
-
(2
)
(2
)
Acquisition expenses
(12
)
(1
)
-
(13
)
Expenses related to OIG investigation
(1,262
)
-
-
(1,262
)
Total
$
(1,274
)
$
(9,582
)
$
(5,630
)
$
(16,486
)
- 29 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2012
(in thousands)(unaudited)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
2012 (a)
Service revenues and sales
$
526,060
$
181,053
$
-
$
707,113
Cost of services provided and goods sold
413,459
101,354
-
514,813
Selling, general and administrative expenses
40,219
50,525
12,193
102,937
Depreciation
8,188
4,171
262
12,621
Amortization
978
311
951
2,240
Total costs and expenses
462,844
156,361
13,406
632,611
Income/(loss) from operations
63,216
24,692
(13,406
)
74,502
Interest expense
(126
)
(214
)
(6,949
)
(7,289
)
Intercompany interest income/(expense)
1,566
825
(2,391
)
-
Other income/(expense)—net
(32
)
(54
)
1,211
1,125
Income/(expense) before income taxes
64,624
25,249
(21,535
)
68,338
Income taxes
(24,564
)
(9,680
)
7,625
(26,619
)
Net income/(loss)
$
40,060
$
15,569
$
(13,910
)
$
41,719
(a) The following amounts are included in net income (in thousands):
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
Pretax benefit/(cost):
Stock option expense
$
-
$
-
$
(4,312
)
$
(4,312
)
Noncash impact of accounting for convertible debt
-
-
(3,908
)
(3,908
)
Expenses related to securities litigation
-
-
(197
)
(197
)
Expenses related to litigation settlements
-
(727
)
-
(727
)
Acquisition expenses
-
(35
)
-
(35
)
Expenses related to OIG investigation
(266
)
-
-
(266
)
Total
$
(266
)
$
(762
)
$
(8,417
)
$
(9,445
)
Chemed
VITAS
Roto-Rooter
Corporate
Consolidated
After-tax benefit/(cost):
$
$
$
$
Stock option expense
-
-
(2,727
)
(2,727
)
Noncash impact of accounting for convertible debt
-
-
(2,472
)
(2,472
)
Expenses related to securities litigation
-
-
(124
)
(124
)
Expenses related to litigation settlements
-
(442
)
-
(442
)
Acquisition expenses
-
(21
)
-
(21
)
Expenses related to OIG investigation
(165
)
-
-
(165
)
Total
$
(165
)
$
(463
)
$
(5,323
)
$
(5,951
)
- 30 -
Consolidating Summary and Reconciliation of
Adjusted EBITDA
Chemed Corporation and Subsidiary Companies
(in thousands)
Chemed
For the three months ended June 30, 2013
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
20,485
$
1,414
$
(7,291
)
$
14,608
Add/(deduct):
Interest expense
51
97
3,549
3,697
Income taxes
12,576
633
(3,926
)
9,283
Depreciation
4,520
2,246
133
6,899
Amortization
536
149
496
1,181
EBITDA
38,168
4,539
(7,039
)
35,668
Add/(deduct):
Intercompany interest expense/(income)
(866
)
(436
)
1,302
-
Interest income
(642
)
(14
)
(14
)
(670
)
Expenses related to OIG investigation
996
-
-
996
Acquisition expenses
19
1
-
20
Litigation settlement
-
14,760
-
14,760
Expenses related to litigation settlements
-
567
-
567
Advertising cost adjustment
-
(505
)
-
(505
)
Stock option expense
-
-
1,612
1,612
Long-term incentive compensation
-
-
494
494
Expenses related to securities litigation
-
-
1
1
Adjusted EBITDA
$
37,675
$
18,912
$
(3,644
)
$
52,943
Chemed
For the three months ended June 30, 2012
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
20,433
$
8,074
$
(7,233
)
$
21,274
Add/(deduct):
Interest expense
63
107
3,502
3,672
Income taxes
12,566
5,030
(3,987
)
13,609
Depreciation
4,164
2,085
131
6,380
Amortization
488
157
482
1,127
EBITDA
37,714
15,453
(7,105
)
46,062
Add/(deduct):
Intercompany interest expense/(income)
(812
)
(430
)
1,242
-
Interest income
(42
)
(2
)
(15
)
(59
)
Expenses related to OIG investigation
195
-
-
195
Acquisition expenses
-
20
-
20
Expenses related to litigation settlements
-
80
-
80
Advertising cost adjustment
-
(696
)
-
(696
)
Stock option expense
-
-
2,374
2,374
Expenses related to securities litigation
-
-
197
197
Adjusted EBITDA
$
37,055
$
14,425
$
(3,307
)
$
48,173
- 31 -
Consolidating Summary and Reconciliation of
Adjusted EBITDA
Chemed Corporation and Subsidiary Companies
(in thousands)
Chemed
For the six months ended June 30, 2013
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
40,628
$
11,038
$
(14,780
)
$
36,886
Add/(deduct):
Interest expense
97
156
7,538
7,791
Income taxes
25,009
6,582
(8,122
)
23,469
Depreciation
9,033
4,394
267
13,694
Amortization
1,026
303
979
2,308
EBITDA
75,793
22,473
(14,118
)
84,148
Add/(deduct):
Intercompany interest expense/(income)
(1,709
)
(864
)
2,573
-
Interest income
(888
)
(56
)
(29
)
(973
)
Expenses related to OIG investigation
2,035
-
-
2,035
Acquisition expenses
20
1
-
21
Litigation settlement
-
14,760
-
14,760
Expenses related to litigation settlements
-
708
-
708
Advertising cost adjustment
-
(974
)
-
(974
)
Expenses of severance arrangements
-
302
-
302
Stock option expense
-
-
3,103
3,103
Long-term incentive compensation
-
-
1,106
1,106
Expenses related to securities litigation
-
-
3
3
Adjusted EBITDA
$
75,251
$
36,350
$
(7,362
)
$
104,239
Chemed
For the six months ended June 30, 2012
VITAS
Roto-Rooter
Corporate
Consolidated
Net income/(loss)
$
40,060
$
15,569
$
(13,910
)
$
41,719
Add/(deduct):
Interest expense
126
214
6,949
7,289
Income taxes
24,564
9,680
(7,625
)
26,619
Depreciation
8,188
4,171
262
12,621
Amortization
978
311
951
2,240
EBITDA
73,916
29,945
(13,373
)
90,488
Add/(deduct):
Intercompany interest expense/(income)
(1,566
)
(825
)
2,391
-
Interest income
(72
)
(10
)
(28
)
(110
)
Expenses related to OIG investigation
266
-
-
266
Acquisition expenses
-
35
-
35
Expenses related to litigation settlements
-
727
-
727
Advertising cost adjustment
-
(1,402
)
-
(1,402
)
Stock option expense
-
-
4,312
4,312
Expenses related to securities litigation
-
-
197
197
Adjusted EBITDA
$
72,544
$
28,470
$
(6,501
)
$
94,513
- 32 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
RECONCILIATION OF ADJUSTED NET INCOME
(in thousands, except per share data)(unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
2013
2012
2013
2012
Net income as reported
$
14,608
$
21,274
$
36,886
$
41,719
Add/(deduct) after-tax cost of:
Litigation settlement
8,967
-
8,967
-
Additional interest expense resulting from the change in
in accounting for the conversion feature of the
convertible notes
1,348
1,248
2,671
2,472
Stock option expense
1,020
1,502
1,963
2,727
Expenses of OIG investigation
618
121
1,262
165
Expenses related to litigation settlements
344
49
430
442
Long-term incentive compensation
313
-
700
-
Acquisition expenses
13
12
13
21
Expenses related to securities litigation
1
124
2
124
Loss on extinguishment of debt
-
-
294
-
Severance arrangements
-
-
184
-
Adjusted net income
$
27,232
$
24,330
$
53,372
$
47,670
Earnings Per Share As Reported
Net income
$
0.79
$
1.12
$
1.99
$
2.20
Average number of shares outstanding
18,606
18,998
18,564
18,976
Diluted Earnings Per Share As Reported
Net income
$
0.77
$
1.10
$
1.94
$
2.16
Average number of shares outstanding
18,966
19,369
18,980
19,357
Adjusted Earnings Per Share
Net income
$
1.46
$
1.28
$
2.88
$
2.51
Average number of shares outstanding
18,606
18,998
18,564
18,976
Adjusted Diluted Earnings Per Share
Net income
$
1.44
$
1.26
$
2.81
$
2.46
Average number of shares outstanding
18,966
19,369
18,980
19,357
The "Footnotes to Financial Statements" are integral parts of this financial information.
- 33 -
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
Three Months Ended June 30,
Six Months Ended June 30,
OPERATING STATISTICS
2013
2012
2013
2012
Net revenue ($000)
Homecare
$
200,273
$
193,150
$
396,934
$
379,747
Inpatient
25,889
29,247
54,357
58,399
Continuous care
38,261
42,816
83,586
85,337
Total before Medicare cap allowance
$
264,423
$
265,213
$
534,877
$
523,483
Medicare cap allowance
(855
)
-
18
2,577
Total
$
263,568
$
265,213
$
534,895
$
526,060
Net revenue as a percent of total
before Medicare cap allowance
Homecare
75.7
%
72.9
%
74.2
%
72.5
%
Inpatient
9.8
11.0
10.2
11.2
Continuous care
14.5
16.1
15.6
16.3
Total before Medicare cap allowance
100.0
100.0
100.0
100.0
Medicare cap allowance
(0.3
)
-
-
0.5
Total
99.7
%
100.0
%
100.0
%
100.5
%
Average daily census (days)
Homecare
10,719
9,971
10,538
9,792
Nursing home
2,943
3,036
2,936
3,011
Routine homecare
13,662
13,007
13,474
12,803
Inpatient
434
466
451
469
Continuous care
583
638
631
635
Total
14,679
14,111
14,556
13,907
Total Admissions
15,721
15,912
32,858
32,234
Total Discharges
15,763
15,508
32,622
31,707
Average length of stay (days)
84.8
74.0
80.9
78.3
Median length of stay (days)
16.0
14.0
14.0
14.0
ADC by major diagnosis
Neurological
35.5
%
33.6
%
35.1
%
34.0
%
Cancer
16.9
17.7
16.9
17.8
Cardio
12.5
11.6
12.0
11.5
Respiratory
7.5
6.7
7.3
6.7
Other
27.6
30.4
28.7
30.0
Total
100.0
%
100.0
%
100.0
%
100.0
%
Admissions by major diagnosis
Neurological
20.1
%
18.9
%
19.8
%
19.2
%
Cancer
33.6
33.5
32.3
32.9
Cardio
13.2
10.8
12.5
11.3
Respiratory
9.1
8.1
9.4
8.5
Other
24.0
28.7
26.0
28.1
Total
100.0
%
100.0
%
100.0
%
100.0
%
Direct patient care margins
Routine homecare
52.3
%
52.4
%
52.1
%
51.4
%
Inpatient
3.6
12.7
7.4
13.4
Continuous care
14.6
19.7
16.3
19.8
Homecare margin drivers (dollars per patient day)
Labor costs
$
55.04
$
54.56
$
56.09
$
56.13
Drug costs
7.55
8.31
7.56
8.32
Home medical equipment
6.56
6.78
6.70
6.80
Medical supplies
3.13
2.79
3.03
2.77
Inpatient margin drivers (dollars per patient day)
Labor costs
$
346.46
$
321.16
$
333.15
$
317.73
Continuous care margin drivers (dollars per patient day)
Labor costs
$
595.29
$
569.98
$
591.24
$
569.76
Bad debt expense as a percent of revenues
0.8
%
0.8
%
0.8
%
0.8
%
Accounts receivable --
Days of revenue outstanding- excluding unapplied Medicare payments
36.8
35.0
n.a
n.a
Days of revenue outstanding- including unapplied Medicare payments
20.5
30.6
n.a
n.a
- 34 -
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, 2013, we had no variable rate debt outstanding. At June 30, 2013, the fair value of the Notes approximates $199.0 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 10, 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.
- 35 -
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 program for the first six months of 2013:
Total Number
Weighted Average
Cumulative Shares
Dollar Amount
of Shares
Price Paid Per
Repurchased Under
Remaining Under
Repurchased
Share
the Program
The Program
February 2011 Program
January 1 through January 31, 2013
-
$
-
-
$
14,739,197
February 1 through February 28, 2013
-
-
-
114,739,197
March 1 through March 31, 2013
-
-
-
$
114,739,197
First Quarter Total
-
$
-
April 1 through April 30, 2013
-
$
-
-
$
114,739,197
May 31 through May 31, 2013
280,701
65.72
280,701
96,291,009
June 1 through June 30, 2013
-
-
280,701
$
96,291,009
Second Quarter Total
280,701
$
65.72
On February 20, 2013, our Board of Directors authorized an additional $100 million under the February 2011 Repurchase
Program.
Item
3. Defaults Upon Senior Securities
None
Item
4. Mine Safety Disclosures
None
Item
5. Other Information
None
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.DEF
XBRL Taxonomy Extension Definition Linkbase
101.LAB
XBRL Taxonomy Extension Label Linkbase
101.PRE
XBRL Taxonomy Extension Presentation Linkbase
- 36 -
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:
July 25, 2013
By:
/s/ Kevin J. McNamara
Kevin J. McNamara
(President and Chief Executive Officer)
Dated:
July 25, 2013
By:
/s/ David P. Williams
David P. Williams
(Executive Vice President and Chief
Financial Officer)
Dated:
July 25, 2013
By:
/s/ Arthur V. Tucker, Jr.
Arthur V. Tucker, Jr.
(Vice President and Controller)
- 37 -