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) 762-6690
(Registrant’s telephone number, including area code)
|
Yes
|
☒
|
No
|
☐
|
Yes
|
☒
|
No
|
☐
|
Large accelerated
filer
|
☒
|
Accelerated
filer
|
☐
|
Non-accelerated
filer
|
☐
|
Smaller reporting
company
|
☐
|
Yes
|
☐
|
No
|
☒
|
Class
|
Amount
|
Date
|
||
Capital Stock $1 Par Value
|
16,557,177 Shares
|
March 31, 2016
|
Page No.
|
|
3
|
|
4
|
|
5
|
|
6
|
|
14
|
|
25
|
|
25
|
|
25
|
|
25
|
|
26
|
|
26
|
|
26
|
|
26
|
|
27
|
|
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
|
UNAUDITED CONSOLIDATED BALANCE SHEET
|
||||||||
(in thousands, except share and per share data)
|
||||||||
March 31, 2016
|
December 31, 2015
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
15,235
|
$
|
14,727
|
||||
Accounts receivable less allowances of $13,631 (2015 - $13,244)
|
143,040
|
106,262
|
||||||
Inventories
|
6,102
|
6,314
|
||||||
Prepaid income taxes
|
3,258
|
10,653
|
||||||
Prepaid expenses
|
12,306
|
12,852
|
||||||
Total current assets
|
179,941
|
150,808
|
||||||
Investments of deferred compensation plans
|
49,195
|
49,481
|
||||||
Properties and equipment, at cost, less accumulated depreciation of $206,922 (2015 - $201,094)
|
119,331
|
117,370
|
||||||
Identifiable intangible assets less accumulated amortization of $32,960 (2015 - $32,866)
|
55,018
|
55,111
|
||||||
Goodwill
|
472,438
|
472,322
|
||||||
Other assets
|
6,996
|
7,233
|
||||||
Total Assets
|
$
|
882,919
|
$
|
852,325
|
||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$
|
50,721
|
$
|
43,695
|
||||
Current portion of long-term debt
|
18,000
|
7,500
|
||||||
Income taxes
|
11,129
|
-
|
||||||
Accrued insurance
|
45,628
|
43,972
|
||||||
Accrued compensation
|
43,844
|
52,817
|
||||||
Accrued legal
|
2,819
|
1,233
|
||||||
Other current liabilities
|
19,416
|
22,119
|
||||||
Total current liabilities
|
191,557
|
171,336
|
||||||
Deferred income taxes
|
16,861
|
21,041
|
||||||
Long-term debt
|
126,875
|
83,750
|
||||||
Deferred compensation liabilities
|
49,188
|
49,467
|
||||||
Other liabilities
|
13,617
|
13,478
|
||||||
Total Liabilities
|
398,098
|
339,072
|
||||||
Commitments and contingencies
|
||||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 34,076,407 shares (2015 - 33,985,316 shares)
|
34,076
|
33,985
|
||||||
Paid-in capital
|
610,219
|
603,006
|
||||||
Retained earnings
|
886,604
|
865,845
|
||||||
Treasury stock - 17,618,767 shares (2015 - 17,187,540)
|
(1,048,509
|
)
|
(991,978
|
)
|
||||
Deferred compensation payable in Company stock
|
2,431
|
2,395
|
||||||
Total Stockholders' Equity
|
484,821
|
513,253
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
882,919
|
$
|
852,325
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
|
||||||||
(in thousands, except per share data)
|
||||||||
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
Service revenues and sales
|
$
|
390,389
|
$
|
376,652
|
||||
Cost of services provided and goods sold (excluding depreciation)
|
278,435
|
268,885
|
||||||
Selling, general and administrative expenses
|
59,045
|
59,037
|
||||||
Depreciation
|
8,424
|
8,032
|
||||||
Amortization
|
92
|
127
|
||||||
Total costs and expenses
|
345,996
|
336,081
|
||||||
Income from operations
|
44,393
|
40,571
|
||||||
Interest expense
|
(842
|
)
|
(969
|
)
|
||||
Other income/(expense) - net
|
(2,924
|
)
|
563
|
|||||
Income before income taxes
|
40,627
|
40,165
|
||||||
Income taxes
|
(15,787
|
)
|
(15,628
|
)
|
||||
Net income
|
$
|
24,840
|
$
|
24,537
|
||||
Earnings Per Share
|
||||||||
Net income
|
$
|
1.49
|
$
|
1.45
|
||||
Average number of shares outstanding
|
16,720
|
16,914
|
||||||
Diluted Earnings Per Share
|
||||||||
Net income
|
$
|
1.45
|
$
|
1.40
|
||||
Average number of shares outstanding
|
17,170
|
17,466
|
||||||
Cash Dividends Per Share
|
$
|
0.24
|
$
|
0.22
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
(in thousands)
|
||||||||
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$
|
24,840
|
$
|
24,537
|
||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
8,516
|
8,159
|
||||||
Benefit for deferred income taxes
|
(4,202
|
)
|
(2,734
|
)
|
||||
Provision for uncollectible accounts receivable
|
4,242
|
3,804
|
||||||
Stock option expense
|
2,563
|
1,444
|
||||||
Amortization of restricted stock awards
|
539
|
449
|
||||||
Amortization of debt issuance costs
|
130
|
131
|
||||||
Noncash long-term incentive compensation
|
(305
|
)
|
934
|
|||||
Changes in operating assets and liabilities:
|
||||||||
Increase in accounts receivable
|
(41,050
|
)
|
(24,926
|
)
|
||||
Decrease in inventories
|
212
|
2
|
||||||
Decrease in prepaid expenses
|
546
|
1,433
|
||||||
Decrease in accounts payable and other current liabilities
|
(7,567
|
)
|
(9,538
|
)
|
||||
Increase in income taxes
|
19,448
|
11,696
|
||||||
Decrease/(increase) in other assets
|
410
|
(2,815
|
)
|
|||||
Increase/(decrease) in other liabilities
|
(140
|
)
|
2,569
|
|||||
Excess tax benefit on share-based compensation
|
(900
|
)
|
(2,900
|
)
|
||||
Other sources/(uses)
|
(59
|
)
|
129
|
|||||
Net cash provided by operating activities
|
7,223
|
12,374
|
||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(11,473
|
)
|
(8,553
|
)
|
||||
Other sources
|
153
|
351
|
||||||
Net cash used by investing activities
|
(11,320
|
)
|
(8,202
|
)
|
||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from long-term debt
|
59,000
|
37,200
|
||||||
Payments on revolving line of credit
|
(3,500
|
)
|
(22,200
|
)
|
||||
Payments on other long-term debt
|
(1,875
|
)
|
(1,250
|
)
|
||||
Purchases of treasury stock
|
(52,460
|
)
|
-
|
|||||
Proceeds from exercise of stock options
|
2,887
|
4,899
|
||||||
Dividends paid
|
(4,081
|
)
|
(3,743
|
)
|
||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(4,020
|
)
|
(5,464
|
)
|
||||
Excess tax benefit on share-based compensation
|
900
|
2,900
|
||||||
Increase/(decrease) in cash overdrafts payable
|
7,061
|
(1,528
|
)
|
|||||
Other uses
|
693
|
(783
|
)
|
|||||
Net cash provided by financing activities
|
4,605
|
10,031
|
||||||
Increase in Cash and Cash Equivalents
|
508
|
14,203
|
||||||
Cash and cash equivalents at beginning of year
|
14,727
|
14,132
|
||||||
Cash and cash equivalents at end of period
|
$
|
15,235
|
$
|
28,335
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
|
March 31, | |||||||
|
2016
|
|
2015
|
|||||
Beginning balance January 1,
|
$
|
1,165
|
$
|
6,112
|
||||
2015 measurement period
|
-
|
(165
|
)
|
|||||
Payments
|
(618
|
)
|
(4,566
|
)
|
||||
Ending balance March 31,
|
$
|
547
|
$
|
1,381
|
Three months ended March 31,
|
||||||
2016
|
2015
|
|||||
$
|
1,806
|
$
|
1,974
|
Three months ended March 31,
|
||||||||
2016
|
2015
|
|||||||
Service Revenues and Sales
|
||||||||
VITAS
|
$
|
277,528
|
$
|
269,613
|
||||
Roto-Rooter
|
112,861
|
107,039
|
||||||
Total
|
$
|
390,389
|
$
|
376,652
|
||||
After-tax Earnings
|
||||||||
VITAS
|
$
|
19,087
|
$
|
19,315
|
||||
Roto-Rooter
|
13,020
|
12,008
|
||||||
Total
|
32,107
|
31,323
|
||||||
Corporate
|
(7,267
|
)
|
(6,786
|
)
|
||||
Net income
|
$
|
24,840
|
$
|
24,537
|
Net Income
|
||||||||||||
For the Three Months Ended March 31,
|
Income
|
Shares
|
Earnings
per Share
|
|||||||||
2016
|
||||||||||||
Earnings
|
$
|
24,840
|
16,720
|
$
|
1.49
|
|||||||
Dilutive stock options
|
-
|
305
|
||||||||||
Nonvested stock awards
|
-
|
145
|
||||||||||
Diluted earnings
|
$
|
24,840
|
17,170
|
$
|
1.45
|
|||||||
2015
|
||||||||||||
Earnings
|
$
|
24,537
|
16,914
|
$
|
1.45
|
|||||||
Dilutive stock options
|
-
|
397
|
||||||||||
Nonvested stock awards
|
-
|
155
|
||||||||||
Diluted earnings
|
$
|
24,537
|
17,466
|
$
|
1.40
|
Revolver
|
$
|
55,500
|
||
Term loan
|
89,375
|
|||
Total
|
144,875
|
|||
Current portion of term loan
|
(18,000
|
)
|
||
Long-term debt
|
$
|
126,875
|
2016
|
$
|
5,625
|
||
2017
|
8,750
|
|||
2018
|
10,000
|
|||
2019
|
65,000
|
|||
$
|
89,375
|
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
|
< $50.0 million
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
Market value adjustment on assets held in
|
|||||||
deferred compensation trust
|
$
|
(2,987
|
)
|
$
|
950
|
||
Gain/(loss) on disposal of property and equipment
|
(33
|
)
|
48
|
||||
Interest income - net
|
97
|
44
|
|||||
Other - net
|
(1
|
)
|
(479
|
)
|
|||
Total other income/(expense) - net
|
$
|
(2,924
|
)
|
$
|
563
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
Revenues
|
$
|
9,858
|
$
|
9,464
|
|||
Pretax profits
|
6,155
|
5,557
|
Three months ended March 31,
|
||||||
2016
|
|
2015
|
||||
$
|
526
|
$
|
4,186
|
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
|
$
|
49,195
|
$
|
49,195
|
$
|
-
|
$
|
-
|
||||||||
Long-term debt
|
144,875
|
-
|
144,875
|
-
|
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
|
$
|
49,481
|
$
|
49,481
|
$
|
-
|
$
|
-
|
||||||||
Long-term debt
|
91,250
|
-
|
91,250
|
-
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
Total cost of repurchased shares (in thousands):
|
$
|
52,460
|
$
|
-
|
|||
Shares repurchased
|
400,000
|
-
|
|||||
Weighted average price per share
|
$
|
131.15
|
$
|
-
|
Vitas
|
Roto-Rooter
|
Total
|
||||||||||
Balance at December 31, 2014
|
$
|
328,301
|
$
|
138,421
|
$
|
466,722
|
||||||
Business combinations
|
-
|
5,944
|
5,944
|
|||||||||
Foreign currency adjustments
|
-
|
(344
|
)
|
(344
|
)
|
|||||||
Balance at December 31, 2015
|
$
|
328,301
|
$
|
144,021
|
$
|
472,322
|
||||||
Foreign currency adjustments
|
-
|
116
|
116
|
|||||||||
Balance at March 31, 2016
|
$
|
328,301
|
$
|
144,137
|
$
|
472,438
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
Service revenues and sales
|
$
|
390,389
|
$
|
376,652
|
|||
Net income
|
$
|
24,840
|
$
|
24,537
|
|||
Diluted EPS
|
$
|
1.45
|
$
|
1.40
|
|||
Adjusted net income
|
$
|
27,754
|
$
|
26,831
|
|||
Adjusted diluted EPS
|
$
|
1.62
|
$
|
1.54
|
|||
Adjusted EBITDA
|
$
|
54,480
|
$
|
52,849
|
|||
Adjusted EBITDA as a % of revenue
|
14.0
|
%
|
14.0
|
%
|
•
|
A $36.8 million increase in accounts receivable due to timing of Medicare and Medicaid payments.
|
•
|
A $7.4 million decrease in prepaid income taxes due to timing of payments.
|
•
|
A $7.0 million increase in accounts payable due to timing of payments.
|
•
|
A $11.1 million decrease in income taxes due to timing of payments.
|
•
|
An $9.0 million decrease in accrued compensation due primarily to the payment of 2015 incentive compensation during the quarter.
|
•
|
A $53.6 million increase in long-term debt due primarily to borrowings on our revolving line of credit used mainly to purchase treasury shares during the quarter.
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare
|
$
|
10,309
|
5.0
|
|||||
Continuous care
|
(1,030
|
)
|
(2.7
|
)
|
||||
General inpatient
|
(1,199
|
)
|
(4.5
|
)
|
||||
Medicare cap
|
(165
|
)
|
(100.0
|
)
|
||||
Roto-Rooter
|
||||||||
Plumbing
|
1,988
|
4.3
|
||||||
Drain cleaning
|
1,357
|
3.8
|
||||||
Water restoration
|
2,007
|
19.2
|
||||||
Contractor operations
|
394
|
4.2
|
||||||
Other
|
76
|
1.5
|
||||||
Total
|
$
|
13,737
|
3.6
|
Days of Care
|
Increase/(Decrease)
|
|||||||||||
2016
|
2015
|
Percent
|
||||||||||
Routine homecare
|
1,335,167
|
1,241,733
|
7.5
|
|||||||||
Continuous care
|
50,970
|
52,840
|
(3.5
|
)
|
||||||||
General inpatient
|
38,249
|
39,573
|
(3.3
|
)
|
||||||||
Total days of care
|
1,424,386
|
1,334,146
|
6.8
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
SG&A expenses before market value adjustments of deferred compensation
|
|||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$
|
59,937
|
$
|
55,879
|
|||
Long-term incentive compensation
|
(241
|
)
|
934
|
||||
Expenses related to OIG investigation
|
2,336
|
1,274
|
|||||
Impact of market value adjustments related to assets held in deferred
|
|||||||
compensation trusts
|
(2,987
|
)
|
950
|
||||
Total SG&A expenses
|
$
|
59,045
|
$
|
59,037
|
Three months ended March 31,
|
|||||||
2016
|
|
2015
|
|||||
Market value adjustment on assets held in
|
|||||||
deferred compensation trusts
|
$
|
(2,987
|
)
|
$
|
950
|
||
Gain/(loss) on disposal of property and equipment
|
(33
|
)
|
48
|
||||
Interest income - net
|
97
|
44
|
|||||
Other
|
(1
|
)
|
(479
|
)
|
|||
Total other income/(expense) - net
|
$
|
(2,924
|
)
|
$
|
563
|
Three months ended March 31,
|
||||||||
2016
|
2015
|
|||||||
VITAS
|
||||||||
Expenses related to OIG investigation
|
$
|
(1,443
|
)
|
$
|
(790
|
)
|
||
Roto-Rooter
|
||||||||
Expenses related to litigation settlements
|
-
|
(3
|
)
|
|||||
Corporate
|
||||||||
Stock option expense
|
(1,621
|
)
|
(910
|
)
|
||||
Long-term incentive compensation
|
152
|
(591
|
)
|
|||||
Expenses related to securities litigation
|
(2
|
)
|
-
|
|||||
Total
|
$
|
(2,914
|
)
|
$
|
(2,294
|
)
|
Increase/(Decrease)
|
|||||||
Amount
|
Percent
|
||||||
VITAS
|
$
|
(228
|
)
|
(1.2
|
)
|
||
Roto-Rooter
|
1,012
|
8.4
|
|||||
Corporate
|
(481
|
)
|
(7.1
|
)
|
|||
$
|
303
|
1.2
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter |
|
Corporate |
|
Consolidated
|
||||||||||
2016 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
277,528
|
$
|
112,861
|
$
|
-
|
$
|
390,389
|
||||||||
Cost of services provided and goods sold
|
219,266
|
59,169
|
-
|
278,435
|
||||||||||||
Selling, general and administrative expenses
|
24,783
|
29,807
|
4,455
|
59,045
|
||||||||||||
Depreciation
|
4,781
|
3,501
|
142
|
8,424
|
||||||||||||
Amortization
|
14
|
78
|
-
|
92
|
||||||||||||
Total costs and expenses
|
248,844
|
92,555
|
4,597
|
345,996
|
||||||||||||
Income/(loss) from operations
|
28,684
|
20,306
|
(4,597
|
)
|
44,393
|
|||||||||||
Interest expense
|
(59
|
)
|
(93
|
)
|
(690
|
)
|
(842
|
)
|
||||||||
Intercompany interest income/(expense)
|
2,103
|
948
|
(3,051
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
41
|
23
|
(2,988
|
)
|
(2,924
|
)
|
||||||||||
Income/(expense) before income taxes
|
30,769
|
21,184
|
(11,326
|
)
|
40,627
|
|||||||||||
Income taxes
|
(11,682
|
)
|
(8,164
|
)
|
4,059
|
(15,787
|
)
|
|||||||||
Net income/(loss)
|
$
|
19,087
|
$
|
13,020
|
$
|
(7,267
|
)
|
$
|
24,840
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter |
|
Corporate |
|
Consolidated | ||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(2,563
|
)
|
$
|
(2,563
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
241
|
241
|
||||||||||||
Expenses related to securities litigation
|
-
|
-
|
(3
|
)
|
(3
|
)
|
||||||||||
Expenses related to OIG investigation
|
(2,336
|
)
|
-
|
-
|
(2,336
|
)
|
||||||||||
Total
|
$
|
(2,336
|
)
|
$
|
-
|
$
|
(2,325
|
)
|
$
|
(4,661
|
)
|
|||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter |
|
Corporate |
|
Consolidated | ||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(1,621
|
)
|
$
|
(1,621
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
152
|
152
|
||||||||||||
Expenses related to securities litigation
|
-
|
-
|
(2
|
)
|
(2
|
)
|
||||||||||
Expenses related to OIG investigation
|
(1,443
|
)
|
-
|
-
|
(1,443
|
)
|
||||||||||
Total
|
$
|
(1,443
|
)
|
$
|
-
|
$
|
(1,471
|
)
|
$
|
(2,914
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2015
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Chemed
|
|||||||||||||||
VITAS
|
|
Roto-Rooter |
|
Corporate |
|
Consolidated | ||||||||||
2015 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
269,613
|
$
|
107,039
|
$
|
-
|
$
|
376,652
|
||||||||
Cost of services provided and goods sold
|
212,495
|
56,390
|
-
|
268,885
|
||||||||||||
Selling, general and administrative expenses
|
22,078
|
28,802
|
8,157
|
59,037
|
||||||||||||
Depreciation
|
4,785
|
3,094
|
153
|
8,032
|
||||||||||||
Amortization
|
60
|
67
|
-
|
127
|
||||||||||||
Total costs and expenses
|
239,418
|
88,353
|
8,310
|
336,081
|
||||||||||||
Income/(loss) from operations
|
30,195
|
18,686
|
(8,310
|
)
|
40,571
|
|||||||||||
Interest expense
|
(57
|
)
|
(96
|
)
|
(816
|
)
|
(969
|
)
|
||||||||
Intercompany interest income/(expense)
|
1,726
|
838
|
(2,564
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(433
|
)
|
46
|
950
|
563
|
|||||||||||
Income/(expense) before income taxes
|
31,431
|
19,474
|
(10,740
|
)
|
40,165
|
|||||||||||
Income taxes
|
(12,116
|
)
|
(7,466
|
)
|
3,954
|
(15,628
|
)
|
|||||||||
Net income/(loss)
|
$
|
19,315
|
$
|
12,008
|
$
|
(6,786
|
)
|
$
|
24,537
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
Chemed | |||||||||||||||
|
VITAS |
|
Roto-Rooter |
|
Corporate |
|
Consolidated | |||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(1,444
|
)
|
$
|
(1,444
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(934
|
)
|
(934
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(5
|
)
|
-
|
(5
|
)
|
||||||||||
Expenses related to OIG investigation
|
(1,274
|
)
|
-
|
-
|
(1,274
|
)
|
||||||||||
Total
|
$
|
(1,274
|
)
|
$
|
(5
|
)
|
$
|
(2,378
|
)
|
$
|
(3,657
|
)
|
||||
|
Chemed | |||||||||||||||
VITAS |
|
Roto-Rooter |
|
Corporate |
|
Consolidated | ||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(910
|
)
|
$
|
(910
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(591
|
)
|
(591
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(3
|
)
|
-
|
(3
|
)
|
||||||||||
Expenses related to OIG investigation
|
(790
|
)
|
-
|
-
|
(790
|
)
|
||||||||||
Total
|
$
|
(790
|
)
|
$
|
(3
|
)
|
$
|
(1,501
|
)
|
$
|
(2,294
|
)
|
Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
For the three months ended March 31, 2016
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$
|
19,087
|
$
|
13,020
|
$
|
(7,267
|
)
|
$
|
24,840
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
59
|
93
|
690
|
842
|
||||||||||||
Income taxes
|
11,682
|
8,164
|
(4,059
|
)
|
15,787
|
|||||||||||
Depreciation
|
4,781
|
3,501
|
142
|
8,424
|
||||||||||||
Amortization
|
14
|
78
|
-
|
92
|
||||||||||||
EBITDA
|
35,623
|
24,856
|
(10,494
|
)
|
49,985
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(2,103
|
)
|
(948
|
)
|
3,051
|
-
|
||||||||||
Interest income
|
(79
|
)
|
(17
|
)
|
(1
|
)
|
(97
|
)
|
||||||||
Expenses related to OIG investigation
|
2,336
|
-
|
-
|
2,336
|
||||||||||||
Amortization of stock awards
|
131
|
81
|
327
|
539
|
||||||||||||
Expenses related to securities litigation
|
-
|
-
|
3
|
3
|
||||||||||||
Advertising cost adjustment
|
-
|
(608
|
)
|
-
|
(608
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
2,563
|
2,563
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
(241
|
)
|
(241
|
)
|
||||||||||
Adjusted EBITDA
|
$
|
35,908
|
$
|
23,364
|
$
|
(4,792
|
)
|
$
|
54,480
|
|||||||
Chemed
|
||||||||||||||||
For the three months ended March 31, 2015
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$
|
19,315
|
$
|
12,008
|
$
|
(6,786
|
)
|
$
|
24,537
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
57
|
96
|
816
|
969
|
||||||||||||
Income taxes
|
12,116
|
7,466
|
(3,954
|
)
|
15,628
|
|||||||||||
Depreciation
|
4,785
|
3,094
|
153
|
8,032
|
||||||||||||
Amortization
|
60
|
67
|
-
|
127
|
||||||||||||
EBITDA
|
36,333
|
22,731
|
(9,771
|
)
|
49,293
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(1,726
|
)
|
(838
|
)
|
2,564
|
-
|
||||||||||
Interest income
|
(34
|
)
|
(10
|
)
|
-
|
(44
|
)
|
|||||||||
Expenses related to OIG investigation
|
1,274
|
-
|
-
|
1,274
|
||||||||||||
Amortization of stock awards
|
107
|
41
|
301
|
449
|
||||||||||||
Advertising cost adjustment
|
-
|
(506
|
)
|
-
|
(506
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
5
|
-
|
5
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
934
|
934
|
||||||||||||
Stock option expense
|
-
|
-
|
1,444
|
1,444
|
||||||||||||
Adjusted EBITDA
|
$
|
35,954
|
$
|
21,423
|
$
|
(4,528
|
)
|
$
|
52,849
|
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||
(in thousands, except per share data)(unaudited)
|
||||||||
Three Months Ended March 31,
|
||||||||
2016
|
2015
|
|||||||
Net income as reported
|
$
|
24,840
|
$
|
24,537
|
||||
Add/(deduct) after-tax cost of:
|
||||||||
Stock option expense
|
1,621
|
910
|
||||||
Expenses of OIG investigation
|
1,443
|
790
|
||||||
Long-term incentive compensation
|
(152
|
)
|
591
|
|||||
Expenses related to securities settlements
|
2
|
-
|
||||||
Expenses related to litigation settlements
|
-
|
3
|
||||||
Adjusted net income
|
$
|
27,754
|
$
|
26,831
|
||||
Diluted Earnings Per Share As Reported
|
||||||||
Net income
|
$
|
1.45
|
$
|
1.40
|
||||
Average number of shares outstanding
|
17,170
|
17,466
|
||||||
Adjusted Diluted Earnings Per Share
|
||||||||
Adjusted net income
|
$
|
1.62
|
$
|
1.54
|
||||
Adjusted average number of shares outstanding
|
17,170
|
17,466
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||
(unaudited)
|
||||||||
Three Months Ended March 31,
|
||||||||
OPERATING STATISTICS
|
2016
|
2015
|
||||||
Net revenue ($000)
|
||||||||
Homecare
|
$
|
214,850
|
$
|
204,541
|
||||
Inpatient
|
25,517
|
26,716
|
||||||
Continuous care
|
37,161
|
38,191
|
||||||
Total before Medicare cap allowance
|
$
|
277,528
|
$
|
269,448
|
||||
Medicare cap allowance
|
-
|
165
|
||||||
Total
|
$
|
277,528
|
$
|
269,613
|
||||
Net revenue as a percent of total before Medicare cap allowances
|
||||||||
Homecare
|
77.4
|
%
|
75.9
|
%
|
||||
Inpatient
|
9.2
|
9.9
|
||||||
Continuous care
|
13.4
|
14.2
|
||||||
Total before Medicare cap allowance
|
100.0
|
100.0
|
||||||
Medicare cap allowance
|
-
|
0.1
|
||||||
Total
|
100.0
|
%
|
100.1
|
%
|
||||
Average daily census (days)
|
||||||||
Homecare
|
11,681
|
10,877
|
||||||
Nursing home
|
2,991
|
2,920
|
||||||
Routine homecare
|
14,672
|
13,797
|
||||||
Inpatient
|
421
|
440
|
||||||
Continuous care
|
560
|
587
|
||||||
Total
|
15,653
|
14,824
|
||||||
Total Admissions
|
16,868
|
17,268
|
||||||
Total Discharges
|
16,743
|
16,990
|
||||||
Average length of stay (days)
|
83.7
|
79.0
|
||||||
Median length of stay (days)
|
15.0
|
13.0
|
||||||
ADC by major diagnosis
|
||||||||
Cerebro
|
22.1
|
%
|
23.7
|
%
|
||||
Neurological
|
31.2
|
28.0
|
||||||
Cancer
|
15.3
|
16.9
|
||||||
Cardio
|
17.3
|
17.8
|
||||||
Respiratory
|
7.9
|
7.8
|
||||||
Other
|
6.2
|
5.8
|
||||||
Total
|
100.0
|
%
|
100.0
|
%
|
||||
Admissions by major diagnosis
|
||||||||
Cerebro
|
11.3
|
12.9
|
%
|
|||||
Neurological
|
20.9
|
18.6
|
||||||
Cancer
|
30.5
|
30.6
|
||||||
Cardio
|
15.5
|
15.8
|
||||||
Respiratory
|
10.9
|
10.8
|
||||||
Other
|
10.9
|
11.3
|
||||||
Total
|
100.0
|
%
|
100.0
|
%
|
||||
Direct patient care margins
|
||||||||
Routine homecare
|
52.1
|
%
|
52.7
|
%
|
||||
Inpatient
|
5.7
|
8.4
|
||||||
Continuous care
|
15.1
|
15.9
|
||||||
Homecare margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$
|
56.72
|
$
|
57.21
|
||||
Drug costs
|
5.93
|
6.50
|
||||||
Home medical equipment
|
6.68
|
6.41
|
||||||
Medical supplies
|
2.85
|
2.92
|
||||||
Inpatient margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$
|
338.73
|
$
|
339.37
|
||||
Continuous care margin drivers (dollars per patient day)
|
||||||||
Labor costs
|
$
|
599.38
|
$
|
587.63
|
||||
Bad debt expense as a percent of revenues
|
1.3
|
%
|
1.0
|
%
|
||||
Accounts receivable -- Days of revenue outstanding- excluding unapplied Medicare payments
|
38.3
|
41.3
|
||||||
Accounts receivable -- Days of revenue outstanding- including unapplied Medicare payments
|
36.8
|
39.1
|
Total Number
|
Weighted
|
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, 2016
|
-
|
$
|
-
|
6,535,584
|
$
|
52,485,644
|
||||||||||
February 1 through February 29, 2016
|
153,997
|
129.22
|
6,689,581
|
32,585,505
|
||||||||||||
March 1 through March 31, 2016
|
246,003
|
132.35
|
6,935,584
|
$
|
100,025,990
|
|||||||||||
First Quarter Total
|
400,000
|
$
|
131.15
|
|||||||||||||
On March 14, 2016 our Board of Directors authorized an additional $100 million under the February 2011 Repurchase Program.
|
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
|
Chemed Corporation
|
||||||
(Registrant)
|
||||||
Dated:
|
May 2, 2016
|
By:
|
/s/ Kevin J. McNamara
|
|||
Kevin J. McNamara
|
||||||
(President and Chief Executive Officer)
|
||||||
Dated:
|
May 2, 2016
|
By:
|
/s/ David P. Williams
|
|||
David P. Williams
|
||||||
(Executive Vice President and Chief Financial Officer)
|
||||||
Dated:
|
May 2, 2016
|
By:
|
/s/ Arthur V. Tucker, Jr.
|
|||
Arthur V. Tucker, Jr.
|
||||||
(Vice President and Controller)
|
|
1. I have reviewed this quarterly report on Form 10-Q of Chemed Corporation (“registrant”);
|
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors or persons performing the equivalent function:
|
Date: May 2, 2016
|
/s/ Kevin J. McNamara
|
|
Kevin J. McNamara
(President and Chief
Executive Officer)
|
|
1. I have reviewed this quarterly report on Form 10-Q of Chemed Corporation (“registrant”);
|
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
|
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors or persons performing the equivalent function:
|
|
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: May 2, 2016
|
/s/ David P. Williams
|
|
David P. Williams
(Executive Vice President and Chief Financial Officer)
|
|
1. I have reviewed this quarterly report on Form 10-Q of Chemed Corporation (“registrant”);
|
|
2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
|
3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;
|
|
4. The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:
|
|
a) designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
|
b) designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles,
|
|
c) evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
|
d) disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and
|
|
5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors or persons performing the equivalent function:
|
|
a) all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
|
b) any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Date: May 2, 2016
|
/s/ Arthur V. Tucker, Jr.
|
|
Arthur V. Tucker, Jr.
(Vice President and
Controller)
|
1) | the Company’s Quarterly Report on Form 10-Q for the quarter ending March 31, 2016 (“Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: May 2, 2016
|
/s/ Kevin J. McNamara
|
|
Kevin J. McNamara
(President and Chief
Executive Officer)
|
1) | the Company’s Quarterly Report on Form 10-Q for the quarter ending March 31, 2016 (“Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: May 2, 2016
|
/s/ David P. Williams
|
|
David P. Williams
(Executive Vice President and Chief Financial Officer)
|
1) | the Company’s Quarterly Report on Form 10-Q for the quarter ending March 31, 2016 (“Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
2) | the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company. |
Dated: May 2, 2016
|
/s/ Arthur V. Tucker, Jr.
|
|
Arthur V. Tucker, Jr.
(Vice President and Controller)
|