Delaware | 31-0791746 |
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification Number)
|
Suite 2600, 255 East Fifth Street, Cincinnati, Ohio | 45202-4726 |
(Address of principal executive offices) | (Zip Code) |
Title of Each Class | Name of each exchange on which registered |
Capital Stock – Par Value $1 Per Share
|
New York Stock Exchange
|
Document
|
Where Incorporated
|
2018 Annual Report to Stockholders (specified portions) |
Parts I, II, and IV |
Proxy Statement for Annual Meeting to be held May 20, 2019
|
Part III
|
PART I
|
|
PART II
|
|
PART III
|
|
PART IV
|
|
Form 10-K Summary |
•
|
Ensuring that Medicare hospice eligibility determinations are made in accordance with the Medicare regulations; and
|
•
|
Revising the annual cap on hospice benefits to better reflect the cost of care provided.
|
•
|
Denial of payment;
|
•
|
Civil monetary penalties of $15,000 per referral or $100,000 for “circumvention schemes;”
|
•
|
Assessments equal to 200% of the dollar value of each such service provided; and
|
•
|
Exclusion from the Medicare and Medicaid programs.
|
•
|
Payment for services;
|
•
|
Conduct of
operations, including fraud and abuse, anti-kickback prohibitions, self-referral prohibitions and false claims;
|
•
|
Privacy and security of medical records;
|
•
|
Employment practices; and
|
•
|
Various state approval requirements, such as facility and professional licensure, certificate
of need, compliance surveys and other certification or recertification requirements.
|
•
|
Identify markets that meet its selection criteria for new hospice locations;
|
•
|
Hire and retain qualified management teams to operate each of its new hospice locations;
|
•
|
Manage a large and geographically diverse group of hospice locations;
|
•
|
Become Medicare and Medicaid certified in new markets;
|
•
|
Generate sufficient hospice admissions to operate profitably in these new markets;
|
•
|
Compete effectively with existing hospices in new markets; or
|
•
|
Obtain state licensure and/or a certificate of need from appropriate state agencies in new markets.
|
•
|
Community-based hospice providers;
|
•
|
National and regional companies;
|
•
|
Hospital-based hospice and palliative care programs;
|
•
|
Physician groups;
|
•
|
Nursing homes;
|
•
|
Home health agencies;
|
•
|
Infusion therapy companies; and
|
•
|
Nursing agencies.
|
Name
|
Age
|
Office
|
First Elected
|
|||
Kevin J. McNamara
|
65
|
President and Chief Executive Officer
|
August 2, 1994 (1)
|
|||
David P. Williams
|
58
|
Executive Vice President and Chief Financial Officer
|
March 5, 2004 (4)
|
|||
Spencer S. Lee
|
63
|
Executive Vice President
|
May 15, 2000 (3)
|
|||
Nicholas M. Westfall
|
40
|
Executive Vice President
|
June 16, 2016 (2)
|
|||
Naomi C. Dallob
|
65
|
Vice President and Chief Legal Officer
|
May 4, 1987 (5)
|
(1)
|
Mr. K.J. McNamara is President and Chief Executive Officer of the Company and has held these positions since August 1994
and May 2001, respectively. Previously, he served as an Executive Vice President, Secretary and General Counsel of the Company, since November 1993, August 1986 and August 1986, respectively. He previously held the position of Vice
President of the Company, from August 1986 to May 1992.
|
(2)
|
Mr. D.P. Williams is an Executive Vice President and the Chief Financial Officer of the company and has held these
positions since August 2007 and March 2004, respectively. Mr. Williams is also Senior Vice President and Chief Financial Officer of Roto-Rooter Group, Inc., and has held these positions since January 1999.
|
(3)
|
Mr. S.S. Lee is an Executive Vice President of the Company and has held this position since May 2000. Mr. Lee is also
Chairman and Chief Executive Officer of Roto-Rooter Services Company, a wholly owned subsidiary of the Company, and has held this position since January 1999. Previously, he served as a Senior Vice President of Roto-Rooter Services
Company from May 1997 to January 1999.
|
(4)
|
Mr. N.M. Westfall is an Executive Vice President of the Company and has held this position since June 2016. He is also
Chief Executive Officer of VITAS, a wholly owned subsidiary of the Company, and has held this position since June 2016. Previously, from May 2015 to June 2016, he also served as Chief Operating Officer of VITAS. Previously, he served as
Senior Vice President of VITAS from April 2012 to April of 2015. Prior to that he served as Director of Information Technology and Operations for Chemed from May 2009 to April 2012.
|
(5)
|
Ms. N.C. Dallob is a Vice President and the Secretary and Chief Legal Officer of the Company. She has held these positions
since May 1987, May 1995, and May 2009, respectively. From May 1986 to May 1995 she held the position of Assistant Secretary of the Company.
|
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, 2018
|
-
|
$
|
-
|
7,815,718
|
$
|
55,533,344
|
||||||||||
February 1 through February 28, 2018
|
96,890
|
258.26
|
7,912,608
|
30,510,279
|
||||||||||||
March 1 through March 31, 2018
|
203,110
|
276.22
|
8,115,718
|
$
|
124,407,848
|
|||||||||||
First Quarter Total
|
300,000
|
$
|
270.42
|
|||||||||||||
April 1 through April 30, 2018
|
-
|
$
|
-
|
8,115,718
|
$
|
124,407,878
|
||||||||||
May 1 through May 31, 2018
|
-
|
-
|
8,115,718
|
124,407,878
|
||||||||||||
June 1 through June 30, 2018
|
10,000
|
317.86
|
8,125,718
|
$
|
121,229,007
|
|||||||||||
Second Quarter Total
|
10,000
|
$
|
317.86
|
|||||||||||||
July 1 through July 31, 2018
|
10,249
|
$
|
314.49
|
8,135,967
|
$
|
118,005,847
|
||||||||||
August 1 through August 31, 2018
|
39,751
|
315.87
|
8,175,718
|
105,449,705
|
||||||||||||
September 1 through September 30, 2018
|
70,622
|
309.99
|
8,246,340
|
$
|
83,557,343
|
|||||||||||
Third Quarter Total
|
120,622
|
$
|
312.31
|
|||||||||||||
October 1 through October 31, 2018
|
2,586
|
$
|
313.03
|
8,248,926
|
$
|
82,747,856
|
||||||||||
November 1 through November 30, 2018
|
-
|
-
|
8,248,926
|
82,747,856
|
||||||||||||
December 1 through December 31, 2018
|
127,938
|
282.16
|
8,376,864
|
$
|
46,649,495
|
|||||||||||
Fourth Quarter Total
|
130,524
|
$
|
282.77
|
Number of securities to be issued upon exercise of outstanding warrants and rights
|
Weighted-average exercise price of outstanding options, warrants and rights
|
Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected
in column)
|
||||||||||
Plan Category
|
||||||||||||
Equity compensation plans approved by stockholders (1)
|
1,443,770
|
$
|
175.68
|
1,607,637
|
(1)
|
Amount includes 48,736 shares allocated to certain employees which vest upon attainment of specified earnings per share
targets and specified total shareholder return targets.
|
December 31
|
2013
|
2014
|
2015
|
2016
|
2017
|
2018
|
Chemed Corporation
|
100.00
|
139.13
|
198.60
|
214.24
|
326.34
|
381.85
|
S&P 500
|
100.00
|
113.69
|
115.26
|
129.05
|
157.22
|
150.33
|
Dow Jones Diversified Industrials
|
100.00
|
101.05
|
114.02
|
126.52
|
118.18
|
88.53
|
Exhibits and Financial Statement Schedule
|
||
Exhibits
|
||
3.1
|
Certificate of Incorporation of Chemed Corporation.*
|
|
3.2
|
Certificate of Amendment to Certificate of Incorporation, dated May 15, 2006.*
|
|
3.3
|
By-Laws of Chemed Corporation, as amended February 17, 2017
|
|
10.1
|
2006 Stock Incentive Plan, as amended August 11, 2006.*,**
|
|
10.2
|
2010 Stock Incentive Plan.*,**
|
|
10.3
|
2015 Stock Incentive Plan*,**
|
|
10.4
|
2018 Stock Incentive Plan**
|
|
10.5
|
Employment Agreement with David P. Williams dated December 1, 2006.*,**
|
|
10.6
|
First Amendment to Employment Agreement with David P. Williams dated July 9, 2009.*,**
|
|
10.7
|
Consulting Agreement with Timothy S. O'Toole dated June 16, 2016.
|
|
10.8
|
Employment Agreement with Kevin J. McNamara dated May 3, 2008.*,**
|
|
10.9
|
First Amendment to Employment Agreement with Kevin J. McNamara dated July 9, 2009.*,**
|
|
10.10
|
Excess Benefits Plan, as restated and amended, effective June 1, 2001.*,**
|
|
10.11
|
Amendment No. 1 to Excess Benefits Plan, effective July 1, 2001.*,**
|
|
10.12
|
Amendment No. 2 to Excess Benefits Plan, effective November 7, 2003.*,**
|
|
10.13
|
Non-Employee Directors’ Deferred Compensation Plan.*,**
|
|
10.14
|
Chemed/Roto-Rooter Savings & Retirement Plan, effective January 1, 1999.*,**
|
|
10.15
|
First Amendment to Chemed/Roto-Rooter Savings & Retirement Plan, effective September 6, 2000.*,**
|
|
10.16
|
Second Amendment to Chemed/Roto-Rooter Savings & Retirement Plan, effective January 1, 2001.*,**
|
|
10.17
|
Third Amendment to Chemed/Roto-Rooter Savings & Retirement Plan, effective December 12, 2001.*,**
|
|
10.18
|
Directors Emeriti Plan.*,**
|
|
10.19
|
Chemed Corporation Change in Control Severance Plan, as amended August 3, 2018.**
|
|
10.20
|
Chemed Corporation Senior Executive Severance Policy, as amended August 3, 2018**
|
|
10.21
|
Roto-Rooter Deferred Compensation Plan No. 1, as amended January 1, 1998.*,**
|
|
10.22
|
Roto-Rooter Deferred Compensation Plan No. 2.*,**
|
|
10.23
|
Form of Performance-Based Restricted Stock Units Award*,**
|
|
10.24
|
Form of Restricted Stock Award.*,**
|
|
10.25
|
Form of Stock Option Grant, pre-2013.*,**
|
|
10.26
|
Form of Stock Option Grant, 2013.*,**
|
|
10.27
|
Form of Stock Option Grant, 2015. *,**
|
10.28
|
Settlement Agreement, effective October 30, 2017 by and among the United States of America, acting through the United States Department
of Justice and on behalf of the Office of the Inspector General of the Department of Health and Human Services, VITAS Hospice Services, L.L.C., VITAS Healthcare Corporation, VITAS Healthcare Corporation of California, VITAS Healthcare
Corporation of Illinois, VITAS Healthcare Corporation of Florida, Vitas Healthcare Corporation of Ohio, VITAS Healthcare Corporation of Atlantic, VITAS Healthcare of Texas, L.P., VITAS Healthcare Corporation Midwest, VITAS Healthcare
Corporation of Georgia, Chemed Corporation, and the various Relators named therein.
|
|
10.29
|
Corporate Integrity Agreement, effective October 30, 2017 between the Office of Inspector General of the Department of Health and Human
Services and VITAS Hospice Services, L.L.C., VITAS Healthcare Corporation, VITAS Healthcare Corporation of California, VITAS Healthcare Corporation of Illinois, VITAS Healthcare Corporation of Florida, VITAS Healthcare Corporation of Ohio,
VITAS Healthcare Corporation of Atlantic, VITAS Healthcare of Texas, L.P., VITAS Healthcare Corporation Midwest and VITAS Healthcare Corporation of Georgia.
|
|
10.30
|
Fourth Amended and Restated Credit Agreement by and among Chemed Corporation, JP Morgan Chase Bank NA, and other lenders as of June 30,
2018, exhibits and schedules thereto.*
|
|
13
|
2018 Annual Report to Stockholders.
|
|
14
|
Policies on Business Ethics of Chemed Corporation
|
|
21
|
Subsidiaries of Chemed Corporation.
|
|
23
|
Consent of Independent Registered Public Accounting Firm.
|
|
24
|
Powers of Attorney.
|
|
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 Michael D. Witzeman 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 Michael D. Witzeman pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
|
|
101.INS
|
XBRL Instance Document*
|
|
101.SCH
|
XBRL 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*
|
|
*
|
This exhibit is being filed by means of incorporation by reference (see Index to Exhibits on page E-1). Each other exhibit is being
filed with this Annual Report on Form 10-K.
|
|
**
|
Management contract or compensatory plan or arrangement.
|
|
Financial Statement Schedule
|
||
See Index to Financial Statements and Financial Statement Schedule on page S-1.
|
February 27, 2019 |
CHEMED CORPORATION | |
|
|
By /s/ Kevin J. McNamara |
|
|
Kevin J. McNamara |
|
|
President and Chief Executive Officer |
Signature
|
Title
|
Date
|
|||
/s/ Kevin J. McNamara
Kevin J. McNamara
|
President and Chief
Executive Officer and
a Director (Principal
Executive Officer)
|
||||
/s/ David P. Williams
David P. Williams
|
Executive Vice President and Chief
Financial Officer
(Principal Financial Officer)
|
||||
/s/ Michael D. Witzeman
Michael D. Witzeman
|
Vice President and
Controller
(Principal Accounting
Officer)
|
February 27, 2019
|
|||
Joel F. Gemunder*
Patrick P. Grace*
Thomas C. Hutton*
Walter L. Krebs*
Andrea R. Lindell*
|
Thomas P. Rice*
Donald E. Saunders*
George J Walsh III*
Frank E. Wood*
|
--Directors |
February 27, 2019
|
/s/ Naomi C. Dallob
|
|
Date
|
Naomi C. Dallob
(Attorney-in-Fact)
|
Page
(s)
|
|
Chemed Corporation Consolidated Financial
Statements and Financial Statement Schedule
|
|
Report of Independent Registered Public Accounting Firm | 60* |
Consolidated Statements of Income | 63* |
Consolidated Balance Sheets | 64* |
Consolidated Statements of Cash Flows | 65* |
Consolidated Statements of Changes in Stockholders’ Equity | 66* |
Notes to Consolidated Financial Statements | 67-92* |
Report of Independent Registered Public Accounting Firm on
Financial Statement Schedule
|
S-2 |
Schedule II |
S-3 |
SCHEDULE II
|
||||||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||||||
VALUATION AND QUALIFYING ACCOUNTS
|
||||||||||||||||||||
(IN THOUSANDS)
|
||||||||||||||||||||
DR/(CR)
|
||||||||||||||||||||
ADDITIONS
|
||||||||||||||||||||
(CHARGED)
|
||||||||||||||||||||
CREDITED
|
(CHARGED)
|
|||||||||||||||||||
BALANCE AT
|
TO COSTS
|
CREDITED
|
BALANCE
|
|||||||||||||||||
BEGINNING
|
AND
|
TO OTHER
|
DEDUCTIONS
|
AT END
|
||||||||||||||||
DESCRIPTION
|
OF PERIOD
|
EXPENSES
|
ACCOUNTS
|
(a)
|
OF PERIOD
|
|||||||||||||||
Allowances for doubtful
|
||||||||||||||||||||
accounts (b)
|
||||||||||||||||||||
For the year 2018
|
$
|
(15,175
|
)
|
$
|
(247
|
)
|
$
|
(1,436
|
)
|
$
|
16,605
|
$
|
(253
|
)
|
||||||
For the year 2017
|
$
|
(14,236
|
)
|
$
|
(17,376
|
)
|
$
|
(1,360
|
)
|
$
|
17,797
|
$
|
(15,175
|
)
|
||||||
For the year 2016
|
$
|
(13,244
|
)
|
$
|
(16,420
|
)
|
$
|
(1,518
|
)
|
$
|
16,946
|
$
|
(14,236
|
)
|
||||||
|
(a)
|
With respect to allowances for doubtful accounts, deductions include accounts considered uncollectible or written off, payments, companies divested, etc. |
(b) |
Classified in consolidated balance sheets as a reduction of accounts receivable. |
Page Number
|
|||
or
|
|||
Incorporation by Reference | |||
Exhibit
|
File No. and | Previous | |
Number
|
Filing Date |
Exhibit No.
|
|
3.1
|
Certificate of Incorporation of
|
Form S-3
|
4.1
|
Chemed Corporation | Reg. No. 33-44177 | |
|
|
11/26/91 | ||
3.2
|
Form 8-K
|
3.1
|
|
Incorporation, dated May 15, 2006 | 5/16/06 | |
|
3.3
|
Form 8-K
|
||
as amended February 17, 2017 | 2/17/17 | |
|
10.1
|
Form 10-Q
|
10.1
|
|
as amended August 11, 2006 | 8/14/06, ** | |
|
10.2
|
Form 8-K |
99.1 |
|
5/18/10, **
|
|||
10.3
|
2015 Stock Incentive Plan | Form S-8 | 4.5 |
7/15/15, **
|
|||
10.4
|
2018 Stock Incentive Plan | Form S-8 | 4.5 |
5/23/18, **
|
|||
10.5
|
Form 8-K
|
10.01
|
|
|
P. Williams dated December 1, 2006 | 12/1/06, ** | |
10.6
|
Form 10-Q
|
10.2
|
|
Agreement with David P.
Williams |
10/30/09, ** | |
|
|
dated July 9, 2009. | ||
10.7
|
Form 8-K
|
10.02
|
|
|
Timothy S. O’Toole dated | 5/7/07, ** | |
|
May 6, 2007. |
||
10.8
|
Form 10-Q
|
10.3
|
|
Agreement with Timothy S.
|
10/30/09, ** | |
|
O’Toole dated July 9, 2009. | |
||
10.9
|
Form 8-K
|
10.1
|
|
Timothy S. O’Toole dated
|
6/8/16, ** | |
|
June 16, 2016.
|
|
||
10.10
|
Form 8-K
|
10.01
|
|
Kevin J. McNamara dated
|
5/6/08,** | |
|
May 3, 2008. |
|
||
10.11
|
Form 10-Q
|
10.1
|
|
Agreement with Kevin J.
|
10/30/09, ** | |
|
McNamara dated July 9,
2009. |
|
10.12
|
Form 10-K
|
10.24
|
|
|
and amended, effective June 1, 2001 | 3/12/04, ** | |
10.13
|
Form 10-K
|
10.25
|
|
|
Plan, effective July 1, 2002 | 3/12/04, ** |
|
10.14
|
Form 10-K
|
10.26
|
|
|
Plan, effective November 7, 2003 | 3/12/04, ** |
|
10.15
|
Non-Employee Directors' Deferred
|
Form 10-K
|
10.10
|
|
Compensation Plan | 3/24/88, ** |
|
10.16
|
Form 10-K
|
10.25
|
|
|
Retirement Plan, effective | 3/25/99, ** |
|
|
January 1, 1999 |
||
10.17
|
Form 10-K
|
10.22
|
|
|
Roto-Rooter Savings & Retirement | 3/28/02, ** |
|
|
Plan effective September 6, 2000
|
||
10.18
|
Form 10-K
|
10.23
|
|
|
Roto-Rooter Savings & Retirement | 3/28/02, ** |
|
|
Plan effective January 1, 2001
|
||
10.19
|
Form 10-K
|
10.24
|
|
|
Roto-Rooter Savings & Retirement | 3/28/02, ** |
|
|
Plan effective December 12, 2001
|
||
10.20
|
Directors Emeriti Plan
|
Form 10-Q
|
10.11
|
|
5/12/88, ** |
||
10.21
|
Change in Control Severance | ||
|
Plan as amended August 3, 2018. | ** | |
10.22
|
Senior Executive Severance | ** |
|
|
Policy as amended August 3, 2018. | ||
10.23
|
Form 10-K
|
10.37
|
|
|
Plan No. 1, as amended January 1, 1998 | 3/28/01, ** |
|
10.24
|
Form 10-K
|
10.38
|
|
Plan No. 2 |
3/28/01, ** | |
|
10.25
|
Form 10-K
|
10.32
|
|
Stock Unit Award
|
2/27/14, ** | |
|
10.26
|
Form of Restricted Stock Award | Form 10-K | 10.50 |
3/28/05, ** | |
||
10.27
|
Form 10-K
|
10.51
|
|
3/28/05, ** |
|
||
10.28
|
Form 10-K
|
10.35
|
|
2/27/14, ** |
|
||
10.29
|
Form 10-K
|
10.30
|
|
2/26/16,** |
|
101.INS
|
XBRL Instance Document
|
* |
|
101.SCH
|
XBRL 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 |
|
Tier 1 |
||
K. J. McNamara
|
President and Chief Executive Officer
|
|
D. P. Williams
|
Executive VP and Chief Financial Officer
|
|
Tier 2 |
|
|
N. C. Dallob
|
VP, Secretary and Chief Legal Officer
|
|
M. D. Witzeman
|
VP and Controller
|
|
T. C. Hutton
|
Vice President
|
|
T. J. Reilly
|
Vice President
|
|
L. A. Reinhard
|
VP and Chief Administrative Officer
|
|
J. W. Painter
|
Assistant VP and Senior Counsel
|
|
G. A. Zarick
|
Assistant VP and Director of Planning
|
|
N. M. Westfall
|
Vitas Chief Executive Officer
|
|
D. A. Wester
|
Vitas President and Chief Financial Officer
|
|
P. Hale
|
Vitas Executive VP and Chief Information Officer
|
|
J. Wherley
|
Vitas Executive VP and Chief Operating Officer
|
|
P. Husted
|
Vitas Executive VP Operations
|
|
R. C. Miller
|
Vitas Senior VP and Chief Compliance Officer
|
|
S. S. Lee
|
Roto-Rooter Chief Executive Officer
|
|
R. L. Arquilla
|
Roto-Rooter President and Chief Operating Officer
|
|
R. P. Goldschmidt
|
Roto-Rooter Executive VP - Development
|
|
M. A. Conners
|
Roto-Rooter Executive VP - Contractors
|
|
K. M. Aielli
|
Roto-Rooter Vice President - Finance
|
Chemed Headquarters | ||
N. C. Dallob
|
VP, Secretary and Chief Legal Officer
|
|
T. C. Hutton
|
Vice President
|
|
T. J. Reilly
|
Vice President
|
|
L. A. Reinhard
|
VP and Chief Administrative Officer
|
|
M. D. Witzeman
|
VP and Controller
|
|
J. W. Painter
|
Assistant VP and Senior Counsel
|
|
G. A. Zarick
|
Assistant VP and Director of Planning
|
|
Vitas Headquarters | ||
N. M. Westfall
|
Chief Executive Officer
|
|
D. A. Wester
|
President and Chief Financial Officer
|
|
P. Hale
|
Executive VP and Chief Information Officer
|
|
J. Wherley
|
Executive VP and Chief Operating Officer
|
|
P. Husted
|
Executive VP Operations
|
|
R. C. Miller
|
Senior VP and Chief Compliance Officer
|
|
Roto-Rooter Headquarters | ||
S. S. Lee
|
Chief Executive Officer
|
|
R. L. Arquilla
|
President and Chief Operating Officer
|
|
R. P. Goldschmidt
|
Executive VP - Development
|
|
M. A. Conners
|
Executive VP - Contractors
|
|
K. M. Aielli
|
Vice President - Finance
|
Contents | ||
Report of Independent Registered Public Accounting Firm
|
61
|
|
Consolidated Statements of Income
|
63
|
|
Consolidated Balance Sheets
|
64
|
|
Consolidated Statements of Cash Flows
|
65
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
66
|
|
Notes to Consolidated Financial Statements
|
67
|
|
Unaudited Summary of Quarterly Results
|
93
|
|
Selected Financial Data
|
95
|
|
Unaudited Consolidating Statements of Income
|
96
|
|
Management’s Discussion and Analysis of Financial Conditions and Results of Operations | 99 |
CONSOLIDATED STATEMENTS OF INCOME
|
||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||
(in thousands, except per share data)
|
||||||||||||
For the Years Ended December 31,
|
2018
|
2017
|
2016
|
|||||||||
Service revenues and sales (Note 2)
|
$
|
1,782,648
|
$
|
1,666,724
|
$
|
1,576,881
|
||||||
Cost of services provided and goods sold (excluding depreciation)
|
1,228,644
|
1,150,532
|
1,115,431
|
|||||||||
Selling, general and administrative expenses
|
270,209
|
276,652
|
243,572
|
|||||||||
Depreciation
|
38,464
|
35,488
|
34,279
|
|||||||||
Amortization
|
399
|
137
|
359
|
|||||||||
Other operating expenses (Note 20)
|
1,300
|
90,880
|
4,491
|
|||||||||
Total costs and expenses
|
1,539,016
|
1,553,689
|
1,398,132
|
|||||||||
Income from operations
|
243,632
|
113,035
|
178,749
|
|||||||||
Interest expense
|
(4,990
|
)
|
(4,272
|
)
|
(3,715
|
)
|
||||||
Other income--net (Note 10)
|
958
|
8,154
|
2,020
|
|||||||||
Income before income taxes
|
239,600
|
116,917
|
177,054
|
|||||||||
Income taxes (Note 11)
|
(34,056
|
)
|
(18,740
|
)
|
(68,311
|
)
|
||||||
Net Income
|
$
|
205,544
|
$
|
98,177
|
$
|
108,743
|
||||||
Earnings Per Share (Note 15)
|
||||||||||||
Net Income
|
$
|
12.80
|
$
|
6.11
|
$
|
6.64
|
||||||
Average number of shares outstanding
|
16,059
|
16,057
|
16,383
|
|||||||||
Diluted Earnings Per Share (Note 15)
|
||||||||||||
Net Income
|
$
|
12.23
|
$
|
5.86
|
$
|
6.48
|
||||||
Average number of shares outstanding
|
16,803
|
16,742
|
16,789
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||
(in thousands, except shares and per share data)
|
||||||||
December 31,
|
2018
|
2017
|
||||||
Assets
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents (Note 9)
|
$
|
4,831
|
$
|
11,121
|
||||
Accounts receivable less allowances of $15,175 for 2017
|
119,504
|
113,651
|
||||||
Inventories
|
5,705
|
5,334
|
||||||
Prepaid income taxes
|
10,646
|
29,848
|
||||||
Prepaid expenses
|
19,154
|
16,092
|
||||||
Total current assets
|
159,840
|
176,046
|
||||||
Investments of deferred compensation plans held in trust (Notes 14 and 16)
|
65,624
|
62,067
|
||||||
Properties and equipment, at cost, less accumulated depreciation (Note 12)
|
162,033
|
143,034
|
||||||
Identifiable intangible assets less accumulated amortization of $33,283 (2017 - $32,887) (Note 6)
|
68,253
|
54,865
|
||||||
Goodwill
|
510,570
|
476,887
|
||||||
Other assets
|
9,209
|
7,127
|
||||||
Total Assets
|
$
|
975,529
|
$
|
920,026
|
||||
Liabilities
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$
|
50,150
|
$
|
48,372
|
||||
Current portion of long-term debt (Note 3)
|
-
|
10,000
|
||||||
Accrued insurance
|
46,095
|
46,968
|
||||||
Accrued compensation
|
63,329
|
62,933
|
||||||
Accrued legal
|
1,857
|
1,786
|
||||||
Other current liabilities
|
30,239
|
23,463
|
||||||
Total current liabilities
|
191,670
|
193,522
|
||||||
Deferred income taxes (Note 11)
|
21,598
|
16,640
|
||||||
Long-term debt (Note 3)
|
89,200
|
91,200
|
||||||
Deferred compensation liabilities (Note 14)
|
64,616
|
61,800
|
||||||
Other liabilities
|
17,111
|
16,510
|
||||||
Total Liabilities
|
384,195
|
379,672
|
||||||
Commitments and contingencies (Notes 13 and 17)
|
||||||||
Stockholders' Equity
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 35,311,418 shares
|
||||||||
(2017 - 34,732,192 shares)
|
35,311
|
34,732
|
||||||
Paid-in capital
|
774,358
|
695,797
|
||||||
Retained earnings
|
1,225,617
|
1,038,955
|
||||||
Treasury stock - 19,438,358 shares (2017 - 18,694,047 shares), at cost
|
(1,446,296
|
)
|
(1,231,332
|
)
|
||||
Deferred compensation payable in Company stock (Note 14)
|
2,344
|
2,202
|
||||||
Total Stockholders' Equity
|
591,334
|
540,354
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
975,529
|
$
|
920,026
|
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||
(in thousands)
|
||||||||||||
For the Years Ended December 31,
|
2018
|
2017
|
2016
|
|||||||||
Cash Flows from Operating Activities
|
||||||||||||
Net income
|
$
|
205,544
|
$
|
98,177
|
$
|
108,743
|
||||||
Adjustments to reconcile net income to net cash provided by operations:
|
||||||||||||
Depreciation and amortization
|
38,863
|
35,625
|
34,638
|
|||||||||
Stock option expense
|
12,611
|
10,485
|
8,330
|
|||||||||
Noncash portion of long-term incentive compensation
|
5,405
|
3,774
|
1,301
|
|||||||||
Provision/(benefit) for deferred income taxes (Note 11)
|
5,187
|
2,407
|
(6,707
|
)
|
||||||||
Noncash directors' compensation
|
766
|
766
|
541
|
|||||||||
Amortization of restricted stock awards
|
446
|
1,231
|
1,855
|
|||||||||
Amortization of debt issuance costs
|
441
|
516
|
519
|
|||||||||
Provision for uncollectible accounts receivable
|
-
|
17,306
|
16,319
|
|||||||||
Loss on sale of transportation equipment (Note 20)
|
-
|
5,266
|
-
|
|||||||||
Noncash early retirement expense (Note 20)
|
-
|
-
|
1,747
|
|||||||||
Changes in operating assets and liabilities, excluding amounts acquired in business combinations:
|
||||||||||||
Decrease/(increase) in accounts receivable
|
(5,570
|
)
|
1,072
|
(42,142
|
)
|
|||||||
Decrease/(increase) in inventories
|
(351
|
)
|
421
|
559
|
||||||||
Increase in prepaid expenses
|
(2,665
|
)
|
(2,987
|
)
|
(253
|
)
|
||||||
Increase in accounts payable and other current liabilities
|
8,935
|
12,890
|
891
|
|||||||||
(Decrease)/increase in income taxes
|
18,898
|
(26,104
|
)
|
13,886
|
||||||||
Increase in other assets
|
(5,544
|
)
|
(8,330
|
)
|
(5,224
|
)
|
||||||
Increase in other liabilities
|
3,451
|
8,561
|
7,105
|
|||||||||
Excess tax benefit on stock-based compensation
|
-
|
-
|
(7,195
|
)
|
||||||||
Other sources
|
721
|
1,419
|
480
|
|||||||||
Net cash provided by operating activities
|
287,138
|
162,495
|
135,393
|
|||||||||
Cash Flows from Investing Activities
|
||||||||||||
Capital expenditures
|
(52,872
|
)
|
(64,300
|
)
|
(39,772
|
)
|
||||||
Business combinations, net of cash acquired (Note 7)
|
(53,177
|
)
|
(4,725
|
)
|
-
|
|||||||
Other sources/(uses)
|
824
|
1,417
|
(90
|
)
|
||||||||
Net cash used by investing activities
|
(105,225
|
)
|
(67,608
|
)
|
(39,862
|
)
|
||||||
Cash Flows from Financing Activities
|
||||||||||||
Proceeds from revolving line of credit
|
469,550
|
212,350
|
127,050
|
|||||||||
Payments on revolving line of credit
|
(406,550
|
)
|
(211,150
|
)
|
(102,050
|
)
|
||||||
Purchases of treasury stock
|
(158,884
|
)
|
(94,640
|
)
|
(102,313
|
)
|
||||||
Payments on other long-term debt
|
(75,000
|
)
|
(8,750
|
)
|
(7,500
|
)
|
||||||
Proceeds from exercise of stock options (Note 4)
|
32,412
|
27,092
|
8,421
|
|||||||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(27,548
|
)
|
(14,223
|
)
|
(8,772
|
)
|
||||||
Dividends paid
|
(18,662
|
)
|
(17,371
|
)
|
(16,439
|
)
|
||||||
Change in cash overdraft payable
|
(1,531
|
)
|
6,700
|
(736
|
)
|
|||||||
Debt issuance costs
|
(1,052
|
)
|
-
|
-
|
||||||||
Excess tax benefit on stock-based compensation
|
-
|
-
|
7,195
|
|||||||||
Other sources/(uses)
|
(938
|
)
|
916
|
196
|
||||||||
Net cash used by financing activities
|
(188,203
|
)
|
(99,076
|
)
|
(94,948
|
)
|
||||||
Increase/(decrease) in cash and cash equivalents
|
(6,290
|
)
|
(4,189
|
)
|
583
|
|||||||
Cash and cash equivalents at beginning of year
|
11,121
|
15,310
|
14,727
|
|||||||||
Cash and cash equivalents at end of year
|
$
|
4,831
|
$
|
11,121
|
$
|
15,310
|
CONSOLIDATED STATEMENTS OF CHANGES
|
||||||||||||||||||||||||
IN STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||||||||||
(in thousands, except per share data)
|
Deferred
|
|||||||||||||||||||||||
Compensation
|
||||||||||||||||||||||||
Treasury
|
Payable in
|
|||||||||||||||||||||||
Capital
|
Paid-in
|
Retained
|
Stock-
|
Company
|
||||||||||||||||||||
Stock
|
Capital
|
Earnings
|
at Cost
|
Stock
|
Total
|
|||||||||||||||||||
Balance at December 31, 2015
|
$
|
33,985
|
$
|
603,006
|
$
|
865,845
|
$
|
(991,978
|
)
|
$
|
2,395
|
$
|
513,253
|
|||||||||||
Net income
|
-
|
-
|
108,743
|
-
|
-
|
108,743
|
||||||||||||||||||
Dividends paid ($1.00 per share)
|
-
|
-
|
(16,439
|
)
|
-
|
-
|
(16,439
|
)
|
||||||||||||||||
Stock awards and exercise of stock options (Note 4)
|
285
|
36,453
|
-
|
(16,127
|
)
|
-
|
20,611
|
|||||||||||||||||
Purchases of treasury stock (Note 19)
|
-
|
-
|
-
|
(102,313
|
)
|
-
|
(102,313
|
)
|
||||||||||||||||
Other
|
-
|
244
|
-
|
(118
|
)
|
118
|
244
|
|||||||||||||||||
Balance at December 31, 2016
|
34,270
|
639,703
|
958,149
|
(1,110,536
|
)
|
2,513
|
524,099
|
|||||||||||||||||
Net income
|
-
|
-
|
98,177
|
-
|
-
|
98,177
|
||||||||||||||||||
Dividends paid ($1.08 per share)
|
-
|
-
|
(17,371
|
)
|
-
|
-
|
(17,371
|
)
|
||||||||||||||||
Stock awards and exercise of stock options (Note 4)
|
462
|
55,264
|
-
|
(26,467
|
)
|
-
|
29,259
|
|||||||||||||||||
Purchases of treasury stock (Note 19)
|
-
|
-
|
-
|
(94,640
|
)
|
-
|
(94,640
|
)
|
||||||||||||||||
Other
|
-
|
830
|
-
|
311
|
(311
|
)
|
830
|
|||||||||||||||||
Balance at December 31, 2017
|
34,732
|
695,797
|
1,038,955
|
(1,231,332
|
)
|
2,202
|
540,354
|
|||||||||||||||||
Net income
|
-
|
-
|
205,544
|
-
|
-
|
205,544
|
||||||||||||||||||
Dividends paid ($1.16 per share)
|
-
|
-
|
(18,662
|
)
|
-
|
-
|
(18,662
|
)
|
||||||||||||||||
Stock awards and exercise of stock options (Note 4)
|
579
|
79,452
|
-
|
(55,939
|
)
|
-
|
24,092
|
|||||||||||||||||
Purchases of treasury stock (Note 19)
|
-
|
-
|
-
|
(158,884
|
)
|
-
|
(158,884
|
)
|
||||||||||||||||
Other
|
-
|
(891
|
)
|
(220
|
)
|
(141
|
)
|
142
|
(1,110
|
)
|
||||||||||||||
Balance at December 31, 2018
|
$
|
35,311
|
$
|
774,358
|
$
|
1,225,617
|
$
|
(1,446,296
|
)
|
$
|
2,344
|
$
|
591,334
|
Buildings and building improvements
|
32.8
|
yrs.
|
Transportation equipment
|
10.5
|
|
Machinery and equipment
|
5.1
|
|
Computer software
|
4.6
|
|
Furniture and fixtures
|
4.8
|
Roto-
|
||||||||||||
Vitas
|
Rooter
|
Total
|
||||||||||
Balance at December 31, 2016
|
$
|
328,301
|
$
|
144,065
|
$
|
472,366
|
||||||
Business combinations
|
-
|
4,396
|
4,396
|
|||||||||
Foreign currency adjustments
|
-
|
125
|
125
|
|||||||||
Balance at December 31, 2017
|
$
|
328,301
|
$
|
148,586
|
$
|
476,887
|
||||||
Business combinations
|
5,030
|
28,780
|
33,810
|
|||||||||
Foreign currency adjustments
|
-
|
(127
|
)
|
(127
|
)
|
|||||||
Balance at December 31, 2018
|
$
|
333,331
|
$
|
177,239
|
$
|
510,570
|
Covenants not to compete
|
6.5
|
yrs.
|
Reacquired franchise rights
|
7.9
|
|
Referral networks
|
10.0
|
|
Customer lists
|
12.0
|
Medicare
|
Medicaid
|
Commercial
|
Total
|
|||||||||||||
Routine home care
|
$
|
939,951
|
$
|
47,609
|
$
|
22,958
|
$
|
1,010,518
|
||||||||
Continuous care
|
110,596
|
6,126
|
5,776
|
122,498
|
||||||||||||
Inpatient care
|
69,354
|
8,156
|
5,167
|
82,677
|
||||||||||||
$
|
1,119,901
|
$
|
61,891
|
$
|
33,901
|
$
|
1,215,693
|
|||||||||
All other revenue - self-pay, respite care, etc.
|
7,831
|
|||||||||||||||
Subtotal
|
$
|
1,223,524
|
||||||||||||||
Medicare cap adjustment
|
(4,123
|
)
|
||||||||||||||
Implicit price concessions
|
(11,785
|
)
|
||||||||||||||
Room and board, net
|
(10,054
|
)
|
||||||||||||||
Net revenue
|
$
|
1,197,562
|
Short-term core service jobs
|
$
|
421,790
|
||
Water restoration
|
101,784
|
|||
Contractor revenue
|
50,093
|
|||
Franchise fees
|
6,382
|
|||
All other
|
11,958
|
|||
Subtotal
|
$
|
592,007
|
||
Implicit price concessions and credit memos
|
(6,921
|
)
|
||
Net revenue
|
$
|
585,086
|
|
Impact for the year ended December 31, 2018 | |||||||||||
|
ASC 605 |
|
Adjustment |
ASC 606 |
||||||||
Service revenue and sales
|
$
|
1,811,408
|
$
|
(28,760
|
)
|
$
|
1,782,648
|
|||||
Cost of services provided and goods sold
|
1,238,698
|
(10,054
|
)
|
1,228,644
|
||||||||
Selling, general and administrative expenses
|
288,915
|
(18,706
|
)
|
270,209
|
December 31,
|
||||||||
2018
|
2017
|
|||||||
Revolver
|
$
|
89,200
|
$
|
26,200
|
||||
Term loan
|
-
|
75,000
|
||||||
Total
|
89,200
|
101,200
|
||||||
Current portion of term loan
|
-
|
(10,000
|
)
|
|||||
Long-term debt
|
$
|
89,200
|
$
|
91,200
|
2018
|
$
|
4,178
|
||
2017
|
3,626
|
|||
2016
|
3,047
|
Description
|
Requirement
|
Chemed
|
||
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)
|
< 3.50 to 1.00
|
0.41 to 1.00
|
||
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated
|
||||
Fixed Charges)
|
> 1.50 to 1.00
|
7.61 to 1.00
|
2018 Awards
|
2017 Awards
|
2016 Awards
|
||||||||||
TSR Awards
|
||||||||||||
Shares of stock granted
|
7,523
|
7,304
|
9,541
|
|||||||||
Per-share fair value
|
$
|
341.20
|
$
|
226.95
|
$
|
150.74
|
||||||
Volatility
|
22.9
|
%
|
21.8
|
%
|
26.7
|
%
|
||||||
Risk-free interest rate
|
2.34
|
%
|
1.44
|
%
|
0.89
|
%
|
||||||
EPS Awards
|
||||||||||||
Shares of stock granted
|
7,523
|
7,304
|
9,541
|
|||||||||
Per-share fair value
|
$
|
256.29
|
$
|
172.60
|
$
|
126.37
|
||||||
Common Assumptions
|
||||||||||||
Service period (years)
|
2.9
|
2.9
|
2.9
|
|||||||||
Three-year measurement period ends December 31,
|
2020
|
2019
|
2018
|
Stock Options
|
Stock Awards
|
Performance Units (PSUs)
|
||||||||||||||||||||||||||||||
Weighted Average
|
Aggregate
|
Weighted
|
Weighted
|
|||||||||||||||||||||||||||||
Remaining
|
Intrinsic
|
Average
|
Number of
|
Average
|
||||||||||||||||||||||||||||
Number of
|
Exercise
|
Contractual
|
Value
|
Number of
|
Grant-Date
|
Target
|
Grant-Date
|
|||||||||||||||||||||||||
Options
|
Price
|
Life (Years)
|
(thousands)
|
Awards
|
Price
|
Units
|
Price
|
|||||||||||||||||||||||||
Outstanding at January 1, 2018
|
1,698,458
|
$
|
141.62
|
9,706
|
$
|
121.75
|
53,732
|
$
|
151.09
|
|||||||||||||||||||||||
Granted
|
246,350
|
306.70
|
2,295
|
333.75
|
32,255
|
209.49
|
||||||||||||||||||||||||||
Exercised/Vested
|
(539,104
|
)
|
112.79
|
(12,001
|
)
|
162.29
|
(37,827
|
)
|
129.48
|
|||||||||||||||||||||||
Canceled/ Forfeited
|
(10,670
|
)
|
153.31
|
-
|
-
|
-
|
-
|
|||||||||||||||||||||||||
Outstanding at December 31, 2018
|
1,395,034
|
$
|
181.82
|
3.6
|
$
|
144,271
|
-
|
$
|
-
|
48,160
|
$
|
207.17
|
||||||||||||||||||||
Vested and expected to vest
|
||||||||||||||||||||||||||||||||
at December 31, 2018
|
1,395,034
|
$
|
181.82
|
3.6
|
$
|
144,271
|
-
|
$
|
-
|
83,250
|
202.10
|
|||||||||||||||||||||
Exercisable at December 31, 2018
|
770,385
|
137.48
|
3.3
|
110,291
|
n.a.
|
n.a.
|
n.a.
|
n.a.
|
||||||||||||||||||||||||
* Amount includes 32,134 share units which vested and were converted to shares of stock and distributed in the first quarter of 2019.
|
Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Total compensation expense of stock-based compensation
|
||||||||||||
plans charged against income
|
$
|
19,229
|
$
|
16,256
|
$
|
13,773
|
||||||
Total income tax benefit recognized in income for stock
|
||||||||||||
based compensation expense charged against income
|
4,788
|
5,690
|
5,062
|
|||||||||
Total intrinsic value of stock options exercised
|
102,144
|
50,192
|
17,635
|
|||||||||
Total intrinsic value of stock awards vested during the period
|
4,003
|
6,983
|
7,429
|
|||||||||
Per-share weighted average grant-date fair value of
|
||||||||||||
stock awards granted
|
333.75
|
203.52
|
126.53
|
2018
|
2017
|
2016
|
||||||||||
Stock price on date of issuance
|
$
|
306.70
|
$
|
231.91
|
$
|
135.85
|
||||||
Grant date fair value per share
|
$
|
67.16
|
$
|
46.27
|
$
|
22.74
|
||||||
Number of options granted
|
246,350
|
330,550
|
505,775
|
|||||||||
Expected term (years)
|
4.0
|
4.0
|
4.0
|
|||||||||
Risk free rate of return
|
2.99
|
%
|
1.86
|
%
|
1.09
|
%
|
||||||
Volatility
|
22.42
|
%
|
22.80
|
%
|
21.10
|
%
|
||||||
Dividend yield
|
0.4
|
%
|
0.5
|
%
|
0.8
|
%
|
||||||
Forfeiture rate
|
-
|
-
|
-
|
Stock
|
Stock
|
|||||||||||
Options
|
Awards
|
PSUs
|
||||||||||
Total unrecognized compensation at the end of the year
|
$
|
27,556
|
$
|
-
|
$
|
5,925
|
||||||
Weighted average period over which unrecognized compensation to be recognized (years)
|
2.3
|
-
|
1.8
|
|||||||||
Actual income tax benefit realized
|
$
|
24,075
|
$
|
944
|
$
|
2,086
|
||||||
Aggregate intrinsic value vested and expected to vest
|
$
|
144,271
|
$
|
-
|
$
|
23,363
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Revenues by Type of Service
|
||||||||||||
VITAS
|
||||||||||||
Routine homecare
|
$
|
1,010,518
|
$
|
935,913
|
$
|
887,940
|
||||||
Continuous care
|
122,498
|
124,557
|
138,025
|
|||||||||
General inpatient
|
82,677
|
90,472
|
97,580
|
|||||||||
Other
|
7,831
|
-
|
-
|
|||||||||
Subtotal revenue
|
1,223,524
|
1,150,942
|
1,123,545
|
|||||||||
Room and board, net
|
$
|
(10,054
|
)
|
$
|
-
|
$
|
-
|
|||||
Implicit price concessions
|
(11,785
|
)
|
-
|
.
|
||||||||
Medicare cap adjustment
|
(4,123
|
)
|
(2,682
|
)
|
(228
|
)
|
||||||
Total segment
|
1,197,562
|
1,148,260
|
1,123,317
|
|||||||||
Roto-Rooter
|
||||||||||||
Short-term core service jobs
|
421,790
|
373,579
|
345,638
|
|||||||||
Water restoration
|
101,784
|
82,272
|
50,229
|
|||||||||
Contractor revenue
|
50,093
|
43,770
|
40,097
|
|||||||||
Franchise fees
|
6,382
|
6,130
|
5,090
|
|||||||||
Other
|
11,958
|
12,713
|
12,510
|
|||||||||
Implicit price concessions and credit memos
|
(6,921
|
)
|
-
|
-
|
||||||||
Total segment
|
585,086
|
518,464
|
453,564
|
|||||||||
Total service revenues and sales
|
$
|
1,782,648
|
$
|
1,666,724
|
$
|
1,576,881
|
||||||
After-tax Segment Earnings/(Loss)
|
||||||||||||
VITAS
|
$
|
138,846
|
$
|
57,645
|
$
|
84,961
|
||||||
Roto-Rooter
|
98,711
|
73,299
|
52,893
|
|||||||||
Total
|
237,557
|
130,944
|
137,854
|
|||||||||
Corporate
|
(32,013
|
)
|
(32,767
|
)
|
(29,111
|
)
|
||||||
Net income
|
$
|
205,544
|
$
|
98,177
|
$
|
108,743
|
||||||
Interest Income
|
||||||||||||
VITAS
|
$
|
13,412
|
$
|
12,044
|
$
|
8,294
|
||||||
Roto-Rooter
|
7,000
|
5,635
|
3,653
|
|||||||||
Total
|
20,412
|
17,679
|
11,947
|
|||||||||
Intercompany eliminations
|
(19,741
|
)
|
(17,252
|
)
|
(11,564
|
)
|
||||||
Total interest income
|
$
|
671
|
$
|
427
|
$
|
383
|
||||||
Interest Expense
|
||||||||||||
VITAS
|
$
|
175
|
$
|
188
|
$
|
211
|
||||||
Roto-Rooter
|
319
|
323
|
332
|
|||||||||
Total
|
494
|
511
|
543
|
|||||||||
Corporate
|
4,496
|
3,761
|
3,172
|
|||||||||
Total interest expense
|
$
|
4,990
|
$
|
4,272
|
$
|
3,715
|
||||||
Income Tax Provision
|
||||||||||||
VITAS
|
$
|
40,847
|
$
|
16,436
|
$
|
51,910
|
||||||
Roto-Rooter
|
28,850
|
32,782
|
32,719
|
|||||||||
Total
|
69,697
|
49,218
|
84,629
|
|||||||||
Corporate
|
(35,641
|
)
|
(30,478
|
)
|
(16,318
|
)
|
||||||
Total income tax provision
|
$
|
34,056
|
$
|
18,740
|
$
|
68,311
|
||||||
Identifiable Assets
|
||||||||||||
VITAS
|
$
|
553,949
|
$
|
545,304
|
$
|
542,142
|
||||||
Roto-Rooter
|
351,030
|
294,663
|
261,641
|
|||||||||
Total
|
904,979
|
839,967
|
803,783
|
|||||||||
Corporate
|
70,550
|
80,059
|
76,276
|
|||||||||
Total identifiable assets
|
$
|
975,529
|
$
|
920,026
|
$
|
880,059
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Additions to Long-Lived Assets
|
||||||||||||
VITAS
|
$
|
36,969
|
$
|
23,469
|
$
|
22,000
|
||||||
Roto-Rooter
|
68,786
|
45,386
|
17,709
|
|||||||||
Total
|
105,755
|
68,855
|
39,709
|
|||||||||
Corporate
|
128
|
483
|
63
|
|||||||||
Total additions to long-lived assets
|
$
|
105,883
|
$
|
69,338
|
$
|
39,772
|
||||||
Depreciation and Amortization
|
||||||||||||
VITAS
|
$
|
19,700
|
$
|
18,630
|
$
|
19,090
|
||||||
Roto-Rooter
|
19,016
|
16,790
|
15,002
|
|||||||||
Total
|
38,716
|
35,420
|
34,092
|
|||||||||
Corporate
|
147
|
205
|
546
|
|||||||||
Total depreciation and amortization
|
$
|
38,863
|
$
|
35,625
|
$
|
34,638
|
2019
|
$
|
1,628
|
||
2020
|
1,624
|
|||
2021
|
1,620
|
|||
2022
|
1,611
|
|||
2023
|
1,590
|
|||
Thereafter
|
8,880
|
Gross
|
Accumulated
|
Net Book
|
||||||||||
Asset
|
Amortization
|
Value
|
||||||||||
December 31, 2018
|
||||||||||||
Referral networks
|
$
|
21,850
|
$
|
(21,152
|
)
|
$
|
698
|
|||||
Covenants not to compete
|
9,796
|
(9,367
|
)
|
429
|
||||||||
Customer lists
|
2,025
|
(1,235
|
)
|
790
|
||||||||
Reacquired franchise rights
|
12,447
|
(1,529
|
)
|
10,918
|
||||||||
Subtotal - definite-lived intangibles
|
46,118
|
(33,283
|
)
|
12,835
|
||||||||
VITAS trade name
|
51,300
|
-
|
51,300
|
|||||||||
Roto-Rooter trade name
|
150
|
-
|
150
|
|||||||||
Operating licenses
|
3,968
|
-
|
3,968
|
|||||||||
Total
|
$
|
101,536
|
$
|
(33,283
|
)
|
$
|
68,253
|
|||||
December 31, 2017
|
||||||||||||
Referral networks
|
$
|
21,140
|
$
|
(21,140
|
)
|
$
|
-
|
|||||
Covenants not to compete
|
9,519
|
(9,291
|
)
|
228
|
||||||||
Customer lists
|
1,217
|
(1,217
|
)
|
-
|
||||||||
Reacquired franchise rights
|
1,298
|
(1,239
|
)
|
59
|
||||||||
Subtotal - definite-lived intangibles
|
33,174
|
(32,887
|
)
|
287
|
||||||||
VITAS trade name
|
51,300
|
-
|
51,300
|
|||||||||
Roto-Rooter trade name
|
150
|
-
|
150
|
|||||||||
Operating licenses
|
3,128
|
-
|
3,128
|
|||||||||
Total
|
$
|
87,752
|
$
|
(32,887
|
)
|
$
|
54,865
|
Reacquired franchise rights
|
$
|
11,161
|
||
All other identifiable intangible assets
|
2,500
|
|||
Goodwill
|
33,828
|
|||
Other assets and liabilities - net
|
5,688
|
|||
$
|
53,177
|
Identifiable intangible assets
|
$
|
98
|
||
Goodwill
|
4,396
|
|||
Other assets and liabilities - net
|
231
|
|||
$
|
4,725
|
For the Years Ended
|
||||||||
December 31,
|
||||||||
2018
|
2017
|
|||||||
Service revenues and sales
|
$
|
1,811,532
|
$
|
1,705,747
|
||||
Net income
|
$
|
209,891
|
$
|
103,920
|
||||
Earnings per share
|
$
|
13.07
|
$
|
6.47
|
||||
Diluted earnings per share
|
$
|
12.49
|
$
|
6.21
|
2019
|
$
|
826
|
||
2020
|
300
|
|||
Thereafter
|
601
|
|||
$
|
1,727
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Interest income
|
$
|
671
|
$
|
427
|
$
|
383
|
||||||
Market value gains related to deferred
|
||||||||||||
compensation trusts
|
287
|
8,430
|
2,061
|
|||||||||
Other--net
|
-
|
(703
|
)
|
(424
|
)
|
|||||||
Total other income
|
$
|
958
|
$
|
8,154
|
$
|
2,020
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Current
|
||||||||||||
U.S. federal
|
$
|
23,934
|
$
|
11,724
|
$
|
64,698
|
||||||
U.S. state and local
|
4,484
|
4,144
|
9,927
|
|||||||||
Foreign
|
452
|
465
|
393
|
|||||||||
Deferred
|
||||||||||||
U.S. federal, state and local
|
5,185
|
2,402
|
(6,712
|
)
|
||||||||
Foreign
|
1
|
5
|
5
|
|||||||||
Total
|
$
|
34,056
|
$
|
18,740
|
$
|
68,311
|
December 31,
|
||||||||
2018
|
2017
|
|||||||
Accrued liabilities
|
$
|
30,702
|
$
|
30,419
|
||||
Stock compensation expense
|
5,894
|
6,282
|
||||||
State net operating loss carryforwards
|
2,422
|
2,243
|
||||||
Implicit price concessions
|
1,171
|
291
|
||||||
Other
|
626
|
565
|
||||||
Deferred income tax assets
|
40,815
|
39,800
|
||||||
Amortization of intangible assets
|
(38,346
|
)
|
(36,882
|
)
|
||||
Accelerated tax depreciation
|
(19,685
|
)
|
(14,057
|
)
|
||||
Market valuation of investments
|
(1,068
|
)
|
(2,277
|
)
|
||||
State income taxes
|
(1,261
|
)
|
(1,722
|
)
|
||||
Currents assets
|
(1,861
|
)
|
(1,255
|
)
|
||||
Other
|
(192
|
)
|
(247
|
)
|
||||
Deferred income tax liabilities
|
(62,413
|
)
|
(56,440
|
)
|
||||
Net deferred income tax liabilities
|
$
|
(21,598
|
)
|
$
|
(16,640
|
)
|
2018
|
2017
|
2016
|
||||||||||
Balance at January 1,
|
$
|
1,123
|
$
|
1,069
|
$
|
1,052
|
||||||
Unrecognized tax benefits due to positions taken in current year
|
453
|
268
|
218
|
|||||||||
Decrease due to expiration of statute of limitations
|
(228
|
)
|
(214
|
)
|
(201
|
)
|
||||||
Balance at December 31,
|
$
|
1,348
|
$
|
1,123
|
$
|
1,069
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Income tax provision calculated using the statutory rate of 21%
|
$
|
50,316
|
$
|
40,921
|
$
|
61,969
|
||||||
Stock compensation tax benefits
|
(22,862
|
)
|
(18,932
|
)
|
-
|
|||||||
State and local income taxes, less federal income tax effect
|
7,150
|
4,600
|
6,044
|
|||||||||
Nondeductible expenses
|
2,280
|
1,041
|
881
|
|||||||||
Enactment of the tax reform act
|
-
|
(8,305
|
)
|
-
|
||||||||
Other--net
|
(2,828
|
)
|
(585
|
)
|
(583
|
)
|
||||||
Income tax provision
|
$
|
34,056
|
$
|
18,740
|
$
|
68,311
|
||||||
Effective tax rate
|
14.2
|
%
|
16.0
|
%
|
38.6
|
%
|
2018
|
$
|
9,749
|
||
2017
|
42,311
|
|||
2016
|
60,905
|
December 31,
|
||||||||
2018
|
2017
|
|||||||
Land
|
$
|
7,964
|
$
|
7,108
|
||||
Buildings and building improvements
|
96,361
|
85,570
|
||||||
Transportation equipment
|
51,559
|
47,243
|
||||||
Machinery and equipment
|
111,183
|
99,234
|
||||||
Computer software
|
49,928
|
47,840
|
||||||
Furniture and fixtures
|
72,898
|
74,191
|
||||||
Projects under development
|
20,510
|
11,882
|
||||||
Total properties and equipment
|
410,403
|
373,068
|
||||||
Less accumulated depreciation
|
(248,370
|
)
|
(230,034
|
)
|
||||
Net properties and equipment
|
$
|
162,033
|
$
|
143,034
|
2019
|
$
|
26,791
|
||
2020
|
24,152
|
|||
2021
|
19,669
|
|||
2022
|
13,851
|
|||
2023
|
8,179
|
|||
Thereafter
|
10,974
|
|||
Total minimum rental payments
|
$
|
103,616
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Total rental expense
|
$
|
41,685
|
$
|
41,210
|
$
|
40,034
|
For the Years Ended December 31, | |||||||||
2018
|
2017
|
2016
|
|||||||
$ 16,502
|
$
|
22,025
|
$
|
14,467
|
Net Income
|
||||||||||||
For the Years Ended December 31,
|
Net Income
|
Shares
|
Earnings per Share
|
|||||||||
2018
|
||||||||||||
Earnings
|
$
|
205,544
|
16,059
|
$
|
12.80
|
|||||||
Dilutive stock options
|
-
|
650
|
||||||||||
Nonvested stock awards
|
-
|
94
|
||||||||||
Diluted earnings
|
$
|
205,544
|
16,803
|
$
|
12.23
|
|||||||
2017
|
||||||||||||
Earnings
|
$
|
98,177
|
16,057
|
$
|
6.11
|
|||||||
Dilutive stock options
|
-
|
596
|
||||||||||
Nonvested stock awards
|
-
|
89
|
||||||||||
Diluted earnings
|
$
|
98,177
|
16,742
|
$
|
5.86
|
|||||||
2016
|
||||||||||||
Earnings
|
$
|
108,743
|
16,383
|
$
|
6.64
|
|||||||
Dilutive stock options
|
-
|
296
|
||||||||||
Nonvested stock awards
|
-
|
110
|
||||||||||
Diluted earnings
|
$
|
108,743
|
16,789
|
$
|
6.48
|
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)
|
|||||||||||||
Investments of deferred compensation plans held in trust
|
$
|
65,624
|
$
|
65,624
|
$
|
-
|
$
|
-
|
||||||||
Long-term debt and current portion of long-term debt
|
89,200
|
-
|
89,200
|
-
|
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)
|
|||||||||||||
Investments of deferred compensation plans held in trust
|
$
|
62,067
|
$
|
62,067
|
$
|
-
|
$
|
-
|
||||||||
Long-term debt and current portion of long-term debt
|
101,200
|
-
|
101,200
|
-
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Total cost of repurchased shares (in thousands):
|
$
|
158,884
|
$
|
94,640
|
$
|
102,313
|
||||||
Shares repurchased
|
561,146
|
500,000
|
780,134
|
|||||||||
Weighted average price per share
|
$
|
283.14
|
$
|
189.28
|
$
|
131.15
|
||||||
December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Litigation settlement
|
$
|
796
|
$
|
84,476
|
$
|
-
|
||||||
Loss on disposal of property and equipment
|
504
|
5,266
|
-
|
|||||||||
Program closure expenses
|
-
|
1,138
|
-
|
|||||||||
Retirement expenses
|
-
|
-
|
4,491
|
|||||||||
Total other operating expenses
|
$
|
1,300
|
$
|
90,880
|
$
|
4,491
|
•
|
We will utilize the “package” of practical expedients related to the ASU’s adoption. As such, we will not re-assess our
historical conclusions related to capital versus operating lease classification, the existence of embedded leases in service contracts and indirect initial costs for existing leases.
|
•
|
We will combine the lease and non-lease components of our building/space leases for purposes of calculating our right of use
asset and related lease liability. We do not have material non-lease components in our existing equipment leases.
|
•
|
We will not capitalize leases with less than a 12-month expiration without a purchase option that is reasonably certain to be
exercised.
|
UNAUDITED SUMMARIES OF QUARTERLY RESULTS
|
||||||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||||||
(in thousands, except per share and footnote data)
|
||||||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
Total
|
||||||||||||||||
For the Year Ended December 31, 2018
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Year
|
|||||||||||||||
Total service revenues and sales
|
$
|
439,176
|
$
|
441,813
|
$
|
444,151
|
$
|
457,508
|
$
|
1,782,648
|
||||||||||
Gross profit (excluding depreciation)
|
$
|
134,640
|
$
|
136,072
|
$
|
138,839
|
$
|
144,453
|
$
|
554,004
|
||||||||||
Income/(loss) from operations
|
$
|
56,397
|
$
|
58,141
|
$
|
61,713
|
$
|
67,381
|
$
|
243,632
|
||||||||||
Interest expense
|
(1,207
|
)
|
(1,524
|
)
|
(1,082
|
)
|
(1,177
|
)
|
(4,990
|
)
|
||||||||||
Other income--net
|
1,018
|
1,038
|
2,300
|
(3,398
|
)
|
958
|
||||||||||||||
Income before income taxes
|
56,208
|
57,655
|
62,931
|
62,806
|
239,600
|
|||||||||||||||
Income taxes
|
(11,212
|
)
|
(2,684
|
)
|
(11,682
|
)
|
(8,478
|
)
|
(34,056
|
)
|
||||||||||
Net income/(loss) (a)
|
$
|
44,996
|
$
|
54,971
|
$
|
51,249
|
$
|
54,328
|
$
|
205,544
|
||||||||||
Earnings/(Loss) Per Share (a)
|
||||||||||||||||||||
Net income/(loss)
|
$
|
2.79
|
$
|
3.43
|
$
|
3.19
|
$
|
3.39
|
$
|
12.80
|
||||||||||
Average number of shares outstanding
|
16,100
|
16,035
|
16,074
|
16,026
|
16,059
|
|||||||||||||||
Diluted Earnings/(Loss) Per Share (a)
|
||||||||||||||||||||
Net income/(loss)
|
$
|
2.66
|
$
|
3.27
|
$
|
3.06
|
$
|
3.26
|
$
|
12.23
|
||||||||||
Average number of shares outstanding
|
16,887
|
16,811
|
16,772
|
16,670
|
16,803
|
|||||||||||||||
(a) The following amounts are included in income during the respective quarter (in thousands):
|
||||||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
Total
|
||||||||||||||||
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Year
|
||||||||||||||||
Pretax (cost)/benefit:
|
||||||||||||||||||||
Stock option expense
|
$
|
(3,653
|
)
|
$
|
(3,652
|
)
|
$
|
(2,055
|
)
|
$
|
(3,251
|
)
|
$
|
(12,611
|
)
|
|||||
Long-term incentive compensation
|
(1,920
|
)
|
(1,222
|
)
|
(1,234
|
)
|
(2,242
|
)
|
(6,618
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(352
|
)
|
(185
|
)
|
(503
|
)
|
(456
|
)
|
(1,496
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
204
|
-
|
(1,000
|
)
|
(796
|
)
|
|||||||||||||
Acquisition expenses
|
-
|
-
|
(354
|
)
|
(403
|
)
|
(757
|
)
|
||||||||||||
Total
|
$
|
(5,925
|
)
|
$
|
(4,855
|
)
|
$
|
(4,146
|
)
|
$
|
(7,352
|
)
|
$
|
(22,278
|
)
|
|||||
After-tax (cost)/benefit:
|
||||||||||||||||||||
Stock option expense
|
$
|
(2,891
|
)
|
$
|
(2,900
|
)
|
$
|
(1,674
|
)
|
$
|
(2,653
|
)
|
$
|
(10,118
|
)
|
|||||
Long-term incentive compensation
|
(1,499
|
)
|
(1,003
|
)
|
(1,013
|
)
|
(1,792
|
)
|
(5,307
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(263
|
)
|
(138
|
)
|
(376
|
)
|
(337
|
)
|
(1,114
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
152
|
-
|
(746
|
)
|
(594
|
)
|
|||||||||||||
Acquisition expenses
|
-
|
-
|
(262
|
)
|
(297
|
)
|
(559
|
)
|
||||||||||||
Excess tax benefits on stock compensation
|
3,798
|
11,702
|
3,118
|
4,244
|
22,862
|
|||||||||||||||
Total
|
$
|
(855
|
)
|
$
|
7,813
|
$
|
(207
|
)
|
$
|
(1,581
|
)
|
$
|
5,170
|
UNAUDITED SUMMARIES OF QUARTERLY RESULTS
|
||||||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||||||
(in thousands, except per share and footnote data)
|
||||||||||||||||||||
First
|
Second
|
Third
|
Fourth
|
Total
|
||||||||||||||||
For the Year Ended December 31, 2017
|
Quarter
|
Quarter
|
Quarter
|
Quarter
|
Year
|
|||||||||||||||
Total service revenues and sales
|
$
|
405,864
|
$
|
415,059
|
$
|
417,444
|
$
|
428,357
|
$
|
1,666,724
|
||||||||||
Gross profit (excluding depreciation)
|
$
|
120,724
|
$
|
129,207
|
$
|
129,397
|
$
|
136,864
|
$
|
516,192
|
||||||||||
Income from operations
|
$
|
41,454
|
$
|
(38,948
|
)
|
$
|
53,997
|
$
|
56,532
|
$
|
113,035
|
|||||||||
Interest expense
|
(995
|
)
|
(1,121
|
)
|
(1,048
|
)
|
(1,108
|
)
|
(4,272
|
)
|
||||||||||
Other income/(expense)--net
|
2,463
|
1,653
|
1,323
|
2,715
|
8,154
|
|||||||||||||||
Income before income taxes
|
42,922
|
(38,416
|
)
|
54,272
|
58,139
|
116,917
|
||||||||||||||
Income taxes
|
(13,078
|
)
|
16,760
|
(18,835
|
)
|
(3,587
|
)
|
(18,740
|
)
|
|||||||||||
Net income (a)
|
$
|
29,844
|
$
|
(21,656
|
)
|
$
|
35,437
|
$
|
54,552
|
$
|
98,177
|
|||||||||
Earnings Per Share (a)
|
||||||||||||||||||||
Net income
|
$
|
1.84
|
$
|
(1.35
|
)
|
$
|
2.22
|
$
|
3.40
|
$
|
6.11
|
|||||||||
Average number of shares outstanding
|
16,219
|
16,010
|
15,976
|
16,026
|
16,057
|
|||||||||||||||
Diluted Earnings Per Share (a)
|
||||||||||||||||||||
Net income
|
$
|
1.78
|
$
|
(1.35
|
)
|
$
|
2.13
|
$
|
3.25
|
$
|
5.86
|
|||||||||
Average number of shares outstanding
|
16,801
|
16,010
|
16,676
|
16,776
|
16,742
|
|||||||||||||||
(a) The following amounts are included in income during the respective quarter (in thousands):
|
||||||||||||||||||||
First |
Second | Third |
Fourth |
Total |
||||||||||||||||
Quarter | Quarter | Quarter | Quarter | Year |
||||||||||||||||
Pretax (cost)/benefit:
|
||||||||||||||||||||
Stock option expense
|
$
|
(3,001
|
)
|
$
|
(3,054
|
)
|
$
|
(1,683
|
)
|
$
|
(2,747
|
)
|
$
|
(10,485
|
)
|
|||||
Long-term incentive compensation
|
(961
|
)
|
(956
|
)
|
(1,104
|
)
|
(1,973
|
)
|
(4,994
|
)
|
||||||||||
Loss on sale of transportation equipment
|
-
|
-
|
-
|
(5,266
|
)
|
(5,266
|
)
|
|||||||||||||
Expenses related to litigation settlements
|
-
|
(90,213
|
)
|
-
|
5,524
|
(84,689
|
)
|
|||||||||||||
Program closure expenses
|
(873
|
)
|
(636
|
)
|
371
|
-
|
(1,138
|
)
|
||||||||||||
Medicare cap sequestration adjustment
|
-
|
(105
|
)
|
-
|
(342
|
)
|
(447
|
)
|
||||||||||||
Expenses related to the Office
|
||||||||||||||||||||
of Inspector General investigation
|
(2,150
|
)
|
(2,093
|
)
|
(935
|
)
|
(16
|
)
|
(5,194
|
)
|
||||||||||
Total
|
$
|
(6,985
|
)
|
$
|
(97,057
|
)
|
$
|
(3,351
|
)
|
$
|
(4,820
|
)
|
$
|
(112,213
|
)
|
|||||
After-tax (cost)/benefit:
|
||||||||||||||||||||
Stock option expense
|
$
|
(1,897
|
)
|
$
|
(1,931
|
)
|
$
|
(1,064
|
)
|
$
|
(2,000
|
)
|
$
|
(6,892
|
)
|
|||||
Long-term incentive compensation
|
(608
|
)
|
(604
|
)
|
(699
|
)
|
(1,332
|
)
|
(3,243
|
)
|
||||||||||
Loss on sale of transportation equipment
|
-
|
-
|
-
|
(3,314
|
)
|
(3,314
|
)
|
|||||||||||||
Expenses related to litigation settlements
|
-
|
(55,929
|
)
|
-
|
3,425
|
(52,504
|
)
|
|||||||||||||
Program closure expenses
|
(513
|
)
|
(385
|
)
|
223
|
-
|
(675
|
)
|
||||||||||||
Medicare cap sequestration adjustment
|
-
|
(65
|
)
|
-
|
(211
|
)
|
(276
|
)
|
||||||||||||
Expenses related to the Office
|
||||||||||||||||||||
of Inspector General investigation
|
(1,328
|
)
|
(1,292
|
)
|
(578
|
)
|
(9
|
)
|
(3,207
|
)
|
||||||||||
Impact of tax reform
|
-
|
-
|
-
|
8,302
|
8,302
|
|||||||||||||||
Excess tax benefits on stock compensation
|
3,695
|
2,643
|
1,783
|
10,811
|
18,932
|
|||||||||||||||
Total
|
$
|
(651
|
)
|
$
|
(57,563
|
)
|
$
|
(335
|
)
|
$
|
15,672
|
$
|
(42,877
|
)
|
SELECTED FINANCIAL DATA
|
||||||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||||||
(in thousands, except per share and footnote data, ratios, percentages and personnel)
|
||||||||||||||||||||
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||
Summary of Operations
|
||||||||||||||||||||
Continuing operations (a)
|
||||||||||||||||||||
Service revenues and sales
|
$
|
1,782,648
|
$
|
1,666,724
|
$
|
1,576,881
|
$
|
1,543,388
|
$
|
1,456,282
|
||||||||||
Gross profit (excluding depreciation)
|
554,004
|
516,192
|
461,450
|
455,778
|
421,609
|
|||||||||||||||
Depreciation
|
38,464
|
35,488
|
34,279
|
32,369
|
29,881
|
|||||||||||||||
Amortization
|
399
|
137
|
359
|
1,130
|
720
|
|||||||||||||||
Income from operations
|
243,632
|
113,035
|
178,749
|
184,458
|
168,419
|
|||||||||||||||
Net income
|
205,544
|
98,177
|
108,743
|
110,274
|
99,317
|
|||||||||||||||
Earnings per share
|
||||||||||||||||||||
Net income
|
$
|
12.80
|
$
|
6.11
|
$
|
6.64
|
$
|
6.54
|
$
|
5.79
|
||||||||||
Average number of shares outstanding
|
16,059
|
16,057
|
16,383
|
16,870
|
17,165
|
|||||||||||||||
Diluted earnings per share
|
||||||||||||||||||||
Net income
|
$
|
12.23
|
$
|
5.86
|
$
|
6.48
|
$
|
6.33
|
$
|
5.57
|
||||||||||
Average number of shares outstanding
|
16,803
|
16,742
|
16,789
|
17,422
|
17,840
|
|||||||||||||||
Cash dividends per share
|
$
|
1.16
|
$
|
1.08
|
$
|
1.00
|
$
|
0.92
|
$
|
0.84
|
||||||||||
Financial Position--Year-End
|
||||||||||||||||||||
Cash and cash equivalents
|
$
|
4,831
|
$
|
11,121
|
$
|
15,310
|
$
|
14,727
|
$
|
14,132
|
||||||||||
Working capital/(deficit)
|
(31,830
|
)
|
(17,476
|
)
|
(1,932
|
)
|
(20,528
|
)
|
(990
|
)
|
||||||||||
Current ratio
|
0.83
|
0.91
|
0.99
|
0.88
|
0.99
|
|||||||||||||||
Properties and equipment, at cost less
|
||||||||||||||||||||
accumulated depreciation
|
$
|
162,033
|
$
|
143,034
|
$
|
121,302
|
$
|
117,370
|
$
|
105,336
|
||||||||||
Total assets
|
975,529
|
920,026
|
880,059
|
852,325
|
859,932
|
|||||||||||||||
Long-term debt
|
89,200
|
91,200
|
100,000
|
83,750
|
141,250
|
|||||||||||||||
Stockholders' equity
|
591,334
|
540,354
|
524,099
|
513,253
|
451,356
|
|||||||||||||||
Other Statistics
|
||||||||||||||||||||
Capital expenditures
|
$
|
52,872
|
$
|
64,300
|
$
|
39,772
|
$
|
44,135
|
$
|
43,571
|
||||||||||
Number of employees
|
15,707
|
14,813
|
14,613
|
14,406
|
14,190
|
|||||||||||||||
(a) The following amounts are included in income from continuing operations during the respective year (in thousands):
|
||||||||||||||||||||
2018
|
2017
|
2016
|
2015
|
2014
|
||||||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||||||
Excess tax benefits on stock compensation
|
$
|
22,862
|
$
|
18,932
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Stock option expense
|
(10,118
|
)
|
(6,892
|
)
|
(5,266
|
)
|
(3,439
|
)
|
(3,022
|
)
|
||||||||||
Long-term incentive compensation
|
(5,307
|
)
|
(3,243
|
)
|
(1,221
|
)
|
(4,752
|
)
|
(1,625
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(1,114
|
)
|
(276
|
)
|
(141
|
)
|
-
|
-
|
||||||||||||
Litigation settlements
|
(594
|
)
|
(52,504
|
)
|
(28
|
)
|
(3
|
)
|
(74
|
)
|
||||||||||
Acquisition expense
|
(559
|
)
|
-
|
-
|
(104
|
)
|
(15
|
)
|
||||||||||||
Program closure expenses
|
-
|
(675
|
)
|
-
|
-
|
-
|
||||||||||||||
Impact of tax reform
|
-
|
8,302
|
-
|
-
|
-
|
|||||||||||||||
Loss on sale of transportation equipment
|
-
|
(3,314
|
)
|
-
|
-
|
-
|
||||||||||||||
Expenses incurred in connection with the Office of Inspector
|
||||||||||||||||||||
General investigation
|
-
|
(3,207
|
)
|
(3,248
|
)
|
(3,072
|
)
|
(1,328
|
)
|
|||||||||||
Early retirement expenses
|
-
|
-
|
(2,840
|
)
|
-
|
-
|
||||||||||||||
Noncash impact of change in accounting for convertible debt
|
-
|
-
|
-
|
-
|
(2,143
|
)
|
||||||||||||||
Expenses of securities litigation
|
-
|
-
|
-
|
(23
|
)
|
(207
|
)
|
|||||||||||||
Total
|
$
|
5,170
|
$
|
(42,877
|
)
|
$
|
(12,744
|
)
|
$
|
(11,393
|
)
|
$
|
(8,414
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
UNAUDITED CONSOLIDATING STATEMENTS OF INCOME
|
||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2018
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
2018
|
||||||||||||||||
Service revenues and sales
|
$
|
1,197,562
|
$
|
585,086
|
$
|
-
|
$
|
1,782,648
|
||||||||
Cost of services provided and goods sold
|
929,306
|
299,338
|
-
|
1,228,644
|
||||||||||||
Selling, general and administrative expenses
|
80,969
|
145,683
|
43,557
|
270,209
|
||||||||||||
Depreciation
|
19,688
|
18,629
|
147
|
38,464
|
||||||||||||
Amortization
|
12
|
387
|
-
|
399
|
||||||||||||
Other operating expenses
|
1,130
|
170
|
-
|
1,300
|
||||||||||||
Total costs and expenses
|
1,031,105
|
464,207
|
43,704
|
1,539,016
|
||||||||||||
Income/(loss) from operations
|
166,457
|
120,879
|
(43,704
|
)
|
243,632
|
|||||||||||
Interest expense
|
(175
|
)
|
(319
|
)
|
(4,496
|
)
|
(4,990
|
)
|
||||||||
Intercompany interest income/(expense)
|
12,832
|
6,908
|
(19,740
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
579
|
93
|
286
|
958
|
||||||||||||
Income/(loss) before income taxes
|
179,693
|
127,561
|
(67,654
|
)
|
239,600
|
|||||||||||
Income taxes
|
(40,847
|
)
|
(28,850
|
)
|
35,641
|
(34,056
|
)
|
|||||||||
Net income/(loss)
|
$
|
138,846
|
$
|
98,711
|
$
|
(32,013
|
)
|
$
|
205,544
|
|||||||
(a) The following amounts are included in income from continuing operations (in thousands):
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(12,611
|
)
|
$
|
(12,611
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(6,618
|
)
|
(6,618
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(1,496
|
)
|
-
|
-
|
(1,496
|
)
|
||||||||||
Litigation settlements
|
(796
|
)
|
-
|
-
|
(796
|
)
|
||||||||||
Acquisition expenses
|
(209
|
)
|
(548
|
)
|
-
|
(757
|
)
|
|||||||||
Total
|
$
|
(2,501
|
)
|
$
|
(548
|
)
|
$
|
(19,229
|
)
|
$
|
(22,278
|
)
|
||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Excess tax benefits on stock compensation
|
$
|
-
|
$
|
-
|
$
|
22,862
|
$
|
22,862
|
||||||||
Stock option expense
|
-
|
-
|
(10,118
|
)
|
(10,118
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(5,307
|
)
|
(5,307
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(1,114
|
)
|
-
|
-
|
(1,114
|
)
|
||||||||||
Litigation settlements
|
(594
|
)
|
-
|
-
|
(594
|
)
|
||||||||||
Acquisition expenses
|
(156
|
)
|
(403
|
)
|
-
|
(559
|
)
|
|||||||||
Total
|
$
|
(1,864
|
)
|
$
|
(403
|
)
|
$
|
7,437
|
$
|
5,170
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
UNAUDITED CONSOLIDATING STATEMENTS OF INCOME
|
||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2017
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
2017
|
||||||||||||||||
Service revenues and sales
|
$
|
1,148,260
|
$
|
518,464
|
$
|
-
|
$
|
1,666,724
|
||||||||
Cost of services provided and goods sold
|
886,062
|
264,470
|
-
|
1,150,532
|
||||||||||||
Selling, general and administrative expenses
|
95,215
|
136,248
|
45,189
|
276,652
|
||||||||||||
Depreciation
|
18,616
|
16,667
|
205
|
35,488
|
||||||||||||
Amortization
|
14
|
123
|
-
|
137
|
||||||||||||
Other operating expenses
|
85,614
|
-
|
5,266
|
90,880
|
||||||||||||
Total costs and expenses
|
1,085,521
|
417,508
|
50,660
|
1,553,689
|
||||||||||||
Income/(loss) from operations
|
62,739
|
100,956
|
(50,660
|
)
|
113,035
|
|||||||||||
Interest expense
|
(188
|
)
|
(323
|
)
|
(3,761
|
)
|
(4,272
|
)
|
||||||||
Intercompany interest income/(expense)
|
11,656
|
5,596
|
(17,252
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(126
|
)
|
(148
|
)
|
8,428
|
8,154
|
||||||||||
Income/(loss) before income taxes
|
74,081
|
106,081
|
(63,245
|
)
|
116,917
|
|||||||||||
Income taxes
|
(16,436
|
)
|
(32,782
|
)
|
30,478
|
(18,740
|
)
|
|||||||||
Net income/(loss)
|
$
|
57,645
|
$
|
73,299
|
$
|
(32,767
|
)
|
$
|
98,177
|
|||||||
(a) The following amounts are included in income from continuing operations (in thousands):
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(10,485
|
)
|
$
|
(10,485
|
)
|
||||||
Loss on sale of transportation equipment
|
-
|
-
|
(5,266
|
)
|
(5,266
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(4,994
|
)
|
(4,994
|
)
|
||||||||||
Program closure expenses
|
(1,138
|
)
|
-
|
-
|
(1,138
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(447
|
)
|
-
|
-
|
(447
|
)
|
||||||||||
Expenses related to litigation settlements
|
(84,476
|
)
|
(213
|
)
|
-
|
(84,689
|
)
|
|||||||||
Expenses incurred in connection with the Office of Inspector
|
||||||||||||||||
General investigation
|
(5,194
|
)
|
-
|
-
|
(5,194
|
)
|
||||||||||
Total
|
$
|
(91,255
|
)
|
$
|
(213
|
)
|
$
|
(20,745
|
)
|
$
|
(112,213
|
)
|
||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(6,892
|
)
|
$
|
(6,892
|
)
|
||||||
Loss on sale of transportation equipment
|
-
|
-
|
(3,314
|
)
|
(3,314
|
)
|
||||||||||
Excess tax benefits on stock compensation
|
-
|
-
|
18,932
|
18,932
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
(3,243
|
)
|
(3,243
|
)
|
||||||||||
Impact of tax reform
|
11,057
|
7,761
|
(10,516
|
)
|
8,302
|
|||||||||||
Program closure expenses
|
(675
|
)
|
-
|
-
|
(675
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(276
|
)
|
-
|
-
|
(276
|
)
|
||||||||||
Expenses related to litigation settlements
|
(52,375
|
)
|
(129
|
)
|
-
|
(52,504
|
)
|
|||||||||
Expenses incurred in connection with the Office of Inspector
|
||||||||||||||||
General investigation
|
(3,207
|
)
|
-
|
-
|
(3,207
|
)
|
||||||||||
Total
|
$
|
(45,476
|
)
|
$
|
7,632
|
$
|
(5,033
|
)
|
$
|
(42,877
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
UNAUDITED CONSOLIDATING STATEMENTS OF INCOME
|
||||||||||||||||
FOR THE YEAR ENDED DECEMBER 31, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
2016
|
||||||||||||||||
Service revenues and sales
|
$
|
1,123,317
|
$
|
453,564
|
$
|
-
|
$
|
1,576,881
|
||||||||
Cost of services provided and goods sold
|
878,092
|
237,339
|
-
|
1,115,431
|
||||||||||||
Selling, general and administrative expenses
|
92,550
|
118,812
|
32,210
|
243,572
|
||||||||||||
Depreciation
|
19,035
|
14,698
|
546
|
34,279
|
||||||||||||
Amortization
|
55
|
304
|
-
|
359
|
||||||||||||
Other operating expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Total costs and expenses
|
994,223
|
371,153
|
32,756
|
1,398,132
|
||||||||||||
Income/(loss) from operations
|
129,094
|
82,411
|
(32,756
|
)
|
178,749
|
|||||||||||
Interest expense
|
(211
|
)
|
(332
|
)
|
(3,172
|
)
|
(3,715
|
)
|
||||||||
Intercompany interest income/(expense)
|
7,969
|
3,595
|
(11,564
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
19
|
(62
|
)
|
2,063
|
2,020
|
|||||||||||
Income/(loss) before income taxes
|
136,871
|
85,612
|
(45,429
|
)
|
177,054
|
|||||||||||
Income taxes
|
(51,910
|
)
|
(32,719
|
)
|
16,318
|
(68,311
|
)
|
|||||||||
Net income/(loss)
|
$
|
84,961
|
$
|
52,893
|
$
|
(29,111
|
)
|
$
|
108,743
|
|||||||
(a) The following amounts are included in income from continuing operations (in thousands):
|
||||||||||||||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(8,330
|
)
|
$
|
(8,330
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(1,930
|
)
|
(1,930
|
)
|
||||||||||
Early retirement expenses
|
(4,491
|
)
|
-
|
-
|
(4,491
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(228
|
)
|
-
|
-
|
(228
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(45
|
)
|
-
|
(45
|
)
|
||||||||||
Expenses incurred in connection with the Office of Inspector
|
||||||||||||||||
General investigation
|
(5,260
|
)
|
-
|
-
|
(5,260
|
)
|
||||||||||
Total
|
$
|
(9,979
|
)
|
$
|
(45
|
)
|
$
|
(10,260
|
)
|
$
|
(20,284
|
)
|
||||
|
Roto- |
|
Chemed |
|||||||||||||
VITAS
|
|
Rooter |
|
Corporate |
|
Consolidated |
||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(5,266
|
)
|
$
|
(5,266
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(1,221
|
)
|
(1,221
|
)
|
||||||||||
Early retirement expenses
|
(2,840
|
)
|
-
|
-
|
(2,840
|
)
|
||||||||||
Medicare cap sequestration adjustment
|
(141
|
)
|
-
|
-
|
(141
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(28
|
)
|
-
|
(28
|
)
|
||||||||||
Expenses incurred in connection with the Office of Inspector
|
||||||||||||||||
General investigation
|
(3,248
|
)
|
-
|
-
|
(3,248
|
)
|
||||||||||
Total
|
$
|
(6,229
|
)
|
$
|
(28
|
)
|
$
|
(6,487
|
)
|
$
|
(12,744
|
)
|
2018
|
2017
|
2016
|
||||||||||
Consolidated service revenues and sales
|
$
|
1,782,648
|
$
|
1,666,724
|
$
|
1,576,881
|
||||||
Consolidated net income
|
$
|
205,544
|
$
|
98,177
|
$
|
108,743
|
||||||
Diluted EPS
|
$
|
12.23
|
$
|
5.86
|
$
|
6.48
|
||||||
Adjusted net income
|
$
|
200,374
|
$
|
141,054
|
$
|
121,487
|
||||||
Adjusted diluted EPS
|
$
|
11.93
|
$
|
8.43
|
$
|
7.24
|
||||||
Adjusted EBITDA
|
$
|
305,506
|
$
|
268,459
|
$
|
236,979
|
||||||
Adjusted EBITDA as a % of revenue
|
17.1
|
% |
16.1
|
% |
15.0
|
%
|
•
|
Our operations generated cash of $287.1 million.
|
•
|
We repurchased $158.9 million of our stock.
|
•
|
We spent $53.2 million on business combinations.
|
•
|
We spent $52.9 million on capital expenditures.
|
•
|
We paid $18.7 million in dividends.
|
•
|
On a net basis, we repaid $12.0 million of long-term debt.
|
Description
|
Requirement
|
Chemed
|
||
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)
|
< 3.50 to 1.00
|
0.41 to 1.00
|
||
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated
|
||||
Fixed Charges
|
> 1.50 to 1.00
|
7.61 to 1.00
|
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Net cash provided by operating activities
|
$
|
287.1
|
$
|
162.5
|
$
|
135.4
|
||||||
Capital expenditures
|
(52.9
|
)
|
(64.3
|
)
|
(39.8
|
)
|
||||||
Operating cash after capital expenditures
|
234.2
|
98.2
|
95.6
|
|||||||||
Purchase of treasury stock in the open market
|
(158.9
|
)
|
(94.6
|
)
|
(102.3
|
)
|
||||||
Business combinations
|
(53.2
|
)
|
(4.7
|
)
|
-
|
|||||||
Proceeds from exercise of stock options
|
32.4
|
27.1
|
8.4
|
|||||||||
Capital stock surrendered to pay taxes on
|
||||||||||||
on stock-based compensation
|
(27.5
|
)
|
(14.2
|
)
|
(8.8
|
)
|
||||||
Dividends paid
|
(18.7
|
)
|
(17.4
|
)
|
(16.4
|
)
|
||||||
Net increase/(decrease) in long-term debt
|
(12.0
|
)
|
(7.6
|
)
|
17.5
|
|||||||
Increase/(decrease) in cash overdraft payable
|
(1.5
|
)
|
6.7
|
(0.7
|
)
|
|||||||
Other--net
|
(1.1
|
)
|
2.3
|
7.3
|
||||||||
Increase/(decrease) in cash and cash equivalents
|
$
|
(6.3
|
)
|
$
|
(4.2
|
)
|
$
|
0.6
|
Less than
|
After
|
|||||||||||||||||||
Total
|
1 year
|
1-3 Years
|
4 -5 Years
|
5 Years
|
||||||||||||||||
Long-term debt obligations (a)
|
$
|
89,200
|
$
|
-
|
$
|
-
|
$
|
89,200
|
$
|
-
|
||||||||||
Interest on long-term debt
|
13,929
|
3,095
|
6,190
|
4,644
|
-
|
|||||||||||||||
Operating lease obligations
|
103,616
|
26,791
|
43,821
|
22,030
|
10,974
|
|||||||||||||||
Purchase obligations (b)
|
50,150
|
50,150
|
-
|
-
|
-
|
|||||||||||||||
Other long-term obligations (c)
|
77,704
|
-
|
9,816
|
3,272
|
64,616
|
|||||||||||||||
Total contractual cash obligations
|
$
|
334,599
|
$
|
80,036
|
$
|
59,827
|
$
|
119,146
|
$
|
75,590
|
||||||||||
(a) Represents the face value of the obligation.
|
||||||||||||||||||||
(b) Purchase obligations consist of accounts payable at December 31, 2018.
|
||||||||||||||||||||
(c) Other long-term obligations comprise largely excess benefit obligations.
|
Favorable/(Unfavorable)
|
||||||||
Amount
|
Percent
|
|||||||
Service revenues and sales
|
||||||||
VITAS
|
$
|
49,302
|
4
|
|||||
Roto-Rooter
|
66,622
|
13
|
||||||
Total
|
115,924
|
7
|
||||||
Cost of services provided and goods sold
|
(78,112
|
)
|
(7
|
)
|
||||
Selling, general and administrative expenses
|
6,443
|
2
|
||||||
Depreciation
|
(2,976
|
)
|
(8
|
)
|
||||
Amortization
|
(262
|
)
|
(191
|
)
|
||||
Other operating expenses
|
89,580
|
99
|
||||||
Income from operations
|
130,597
|
116
|
||||||
Interest expense
|
(718
|
)
|
(17
|
)
|
||||
Other income - net
|
(7,196
|
)
|
(88
|
)
|
||||
Income before income taxes
|
122,683
|
105
|
||||||
Income taxes
|
(15,316
|
)
|
(82
|
)
|
||||
Net income
|
$
|
107,367
|
109
|
2018
|
2017
|
|||||||
Routine homecare
|
$
|
1,010,518
|
$
|
935,913
|
||||
Continuous care
|
122,498
|
124,557
|
||||||
Inpatient care
|
82,677
|
90,472
|
||||||
Other
|
7,831
|
-
|
||||||
Medicare cap adjustment
|
(4,123
|
)
|
(2,682
|
)
|
||||
Implicit price concessions
|
(11,785
|
)
|
-
|
|||||
Room and board, net
|
(10,054
|
)
|
-
|
|||||
Net revenue
|
$
|
1,197,562
|
$
|
1,148,260
|
Days of Care
|
Increase/(Decrease)
|
||||||
2018
|
2017
|
Percent
|
|||||
Routine homecare
|
6,192,858
|
5,743,414
|
8
|
||||
Continuous care
|
169,828
|
171,395
|
(1)
|
||||
General inpatient
|
113,453
|
125,971
|
(10)
|
||||
Total days of care
|
6,476,139
|
6,040,780
|
7
|
2018
|
2017
|
|||||||
Short-term core service jobs
|
$
|
421,790
|
$
|
373,579
|
||||
Water restoration
|
101,784
|
82,272
|
||||||
Contractor revenue
|
50,093
|
43,770
|
||||||
Franchise Fees
|
6,382
|
6,130
|
||||||
All other
|
11,958
|
12,713
|
||||||
Implicit price concessions and credit memos
|
(6,921
|
)
|
-
|
|||||
$
|
585,086
|
$
|
518,464
|
2018
|
2017
|
|||||||
SG&A expenses before long-term incentive
|
||||||||
compensation, OIG expenses and the impact
|
||||||||
of market gains of deferred compensation plans
|
$
|
263,304
|
$
|
258,034
|
||||
Long-term incentive compensation
|
6,618
|
4,994
|
||||||
Impact of market value gains on liabilities
|
||||||||
held in deferred compensation trusts
|
287
|
8,430
|
||||||
Expenses related to OIG investigation
|
-
|
5,194
|
||||||
Total SG&A expenses
|
$
|
270,209
|
$
|
276,652
|
2018
|
2017
|
|||||||
Litigation settlements
|
$
|
796
|
$
|
84,476
|
||||
Loss on disposal of property and equipment
|
504
|
5,266
|
||||||
Program closure expenses
|
-
|
1,138
|
||||||
Total other operating expenses
|
$
|
1,300
|
$
|
90,880
|
2018
|
2017
|
|||||||
Interest income
|
$
|
671
|
$
|
427
|
||||
Market value gains on assets held in deferred
|
||||||||
compensation trusts
|
287
|
8,430
|
||||||
Other
|
-
|
(703
|
)
|
|||||
Total other income
|
$
|
958
|
$
|
8,154
|
2018
|
2017
|
|||||||
Income tax provision calculated using the statutory rate
|
$
|
50,316
|
$
|
40,921
|
||||
Stock compensation tax benefits
|
(22,862
|
)
|
(18,932
|
)
|
||||
State and local income taxes, less federal income tax effect
|
7,150
|
4,600
|
||||||
Nondeductible expenses
|
2,280
|
1,041
|
||||||
Enactment of the tax reform act
|
-
|
(8,305
|
)
|
|||||
Other--net
|
(2,828
|
)
|
(585
|
)
|
||||
Income tax provision
|
$
|
34,056
|
$
|
18,740
|
||||
Effective tax rate
|
14.2
|
%
|
16.0
|
%
|
2018
|
2017
|
|||||||
VITAS
|
||||||||
Medicare cap sequestration adjustment
|
$
|
(1,114
|
)
|
$
|
(276
|
)
|
||
Expenses related to litigation settlements
|
(594
|
)
|
(52,375
|
)
|
||||
Acquisition expenses
|
(156
|
)
|
-
|
|||||
Impact of tax reform
|
-
|
11,057
|
||||||
Costs associated with the OIG investigation
|
-
|
(3,207
|
)
|
|||||
Program closure expenses
|
-
|
(675
|
)
|
|||||
Roto-Rooter
|
||||||||
Acquisition expenses
|
(403
|
)
|
-
|
|||||
Impact of tax reform
|
-
|
7,761
|
||||||
Expenses related to litigation settlements
|
-
|
(129
|
)
|
|||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
22,862
|
18,932
|
||||||
Stock option expense
|
(10,118
|
)
|
(6,892
|
)
|
||||
Long-term incentive compensation
|
(5,307
|
)
|
(3,243
|
)
|
||||
Impact of tax reform
|
-
|
(10,516
|
)
|
|||||
Loss on sale of transportation equipment
|
-
|
(3,314
|
)
|
|||||
Total
|
$
|
5,170
|
$
|
(42,877
|
)
|
2018
|
2017
|
|||||||
VITAS
|
$
|
138,846
|
$
|
57,645
|
||||
Roto-Rooter
|
98,711
|
73,299
|
||||||
Corporate
|
(32,013
|
)
|
(32,767
|
)
|
||||
$
|
205,544
|
$
|
98,177
|
Favorable/(Unfavorable)
|
||||||||
Amount
|
Percent
|
|||||||
Service revenues and sales
|
||||||||
VITAS
|
$
|
24,943
|
2
|
|||||
Roto-Rooter
|
64,900
|
14
|
||||||
Total
|
89,843
|
6
|
||||||
Cost of services provided and goods sold
|
(35,101
|
)
|
(3
|
)
|
||||
Selling, general and administrative expenses
|
(33,080
|
)
|
(14
|
)
|
||||
Depreciation
|
(1,209
|
)
|
(4
|
)
|
||||
Amortization
|
222
|
62
|
||||||
Other operating expenses
|
(86,389
|
)
|
(1,924
|
)
|
||||
Income from operations
|
(65,714
|
)
|
(37
|
)
|
||||
Interest expense
|
(557
|
)
|
(15
|
)
|
||||
Other income - net
|
6,134
|
304
|
||||||
Income before income taxes
|
(60,137
|
)
|
(34
|
)
|
||||
Income taxes
|
49,571
|
73
|
||||||
Net income
|
$
|
(10,566
|
)
|
(10
|
)
|
2017
|
2016
|
|||||||
Routine homecare
|
$
|
935,913
|
$
|
887,940
|
||||
Continuous care
|
124,557
|
138,025
|
||||||
Inpatient care
|
90,472
|
97,580
|
||||||
Medicare cap adjustment
|
(2,682
|
)
|
(228
|
)
|
||||
Net revenue
|
$
|
1,148,260
|
$
|
1,123,317
|
Days of Care
|
Increase/(Decrease)
|
||||||
2017
|
2016
|
Percent
|
|||||
Routine homecare
|
5,743,414
|
5,518,002
|
4
|
||||
Continuous care
|
171,395
|
188,657
|
(9)
|
||||
General inpatient
|
125,971
|
146,516
|
(14)
|
||||
Total days of care
|
6,040,780
|
5,853,175
|
3
|
2017
|
2016
|
|||||||
Short-term core service jobs
|
$
|
373,579
|
$
|
345,638
|
||||
Water restoration
|
82,272
|
50,229
|
||||||
Contractor revenue
|
43,770
|
40,097
|
||||||
Franchise Fees
|
6,130
|
5,090
|
||||||
All other
|
12,713
|
12,510
|
||||||
$
|
518,464
|
$
|
453,564
|
2017
|
2016
|
|||||||
SG&A expenses before long-term incentive
|
||||||||
compensation, OIG expenses and the impact
|
||||||||
of market gains of deferred compensation plans
|
$
|
258,034
|
$
|
234,321
|
||||
Long-term incentive compensation
|
4,994
|
1,930
|
||||||
Expenses related to OIG investigation
|
5,194
|
5,260
|
||||||
Impact of market value gains on liabilities
|
||||||||
held in deferred compensation trusts
|
8,430
|
2,061
|
||||||
Total SG&A expenses
|
$
|
276,652
|
$
|
243,572
|
2017
|
2016
|
|||||||
Market value gains on assets held in deferred
|
||||||||
compensation trusts
|
$
|
8,430
|
$
|
2,061
|
||||
Loss on disposal of property and equipment
|
(707
|
)
|
(424
|
)
|
||||
Interest income
|
427
|
383
|
||||||
Other
|
4
|
-
|
||||||
Total other income
|
$
|
8,154
|
$
|
2,020
|
2017
|
2016
|
|||||||
Income tax provision calculated using the statutory rate of 35%
|
$
|
40,921
|
$
|
61,969
|
||||
State and local income taxes, less federal income tax effect
|
4,600
|
6,044
|
||||||
Nondeductible expenses
|
1,041
|
881
|
||||||
Stock compensation tax benefits
|
(18,932
|
)
|
-
|
|||||
Enactment of the tax reform act
|
(8,305
|
)
|
-
|
|||||
Other--net
|
(585
|
)
|
(583
|
)
|
||||
Income tax provision
|
$
|
18,740
|
$
|
68,311
|
||||
Effective tax rate
|
16.0
|
%
|
38.6
|
%
|
2017
|
2016
|
|||||||
VITAS
|
||||||||
Expenses related to litigation settlements
|
$
|
(52,375
|
)
|
$
|
-
|
|||
Impact of tax reform
|
11,057
|
(3,248
|
)
|
|||||
Costs associated with the OIG investigation
|
(3,207
|
)
|
-
|
|||||
Program closure expenses
|
(675
|
)
|
-
|
|||||
Medicare cap sequestration adjustment
|
(276
|
)
|
(141
|
)
|
||||
Early retirement expenses
|
-
|
(2,840
|
)
|
|||||
Roto-Rooter
|
||||||||
Impact of tax reform
|
7,761
|
-
|
||||||
Expenses related to litigation settlements
|
(129
|
)
|
(28
|
)
|
||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
18,932
|
-
|
||||||
Impact of tax reform
|
(10,516
|
)
|
-
|
|||||
Stock option expense
|
(6,892
|
)
|
(5,266
|
)
|
||||
Loss on sale of transportation equipment
|
(3,314
|
)
|
-
|
|||||
Long-term incentive compensation
|
(3,243
|
)
|
(1,221
|
)
|
||||
Total
|
$
|
(42,877
|
)
|
$
|
(12,744
|
)
|
2017
|
2016
|
|||||||
VITAS
|
$
|
57,645
|
$
|
84,961
|
||||
Roto-Rooter
|
73,299
|
52,893
|
||||||
Corporate
|
(32,767
|
)
|
(29,111
|
)
|
||||
$
|
98,177
|
$
|
108,743
|
Medicare
|
Medicaid
|
Commercial
|
Total
|
|||||||||||||
Routine home care
|
$
|
939,951
|
$
|
47,609
|
$
|
22,958
|
$
|
1,010,518
|
||||||||
Continuous care
|
110,596
|
6,126
|
5,776
|
122,498
|
||||||||||||
Inpatient care
|
69,354
|
8,156
|
5,167
|
82,677
|
||||||||||||
$
|
1,119,901
|
$
|
61,891
|
$
|
33,901
|
$
|
1,215,693
|
|||||||||
All other revenue - self-pay, respite care, etc.
|
7,831
|
|||||||||||||||
Subtotal
|
$
|
1,223,524
|
||||||||||||||
Medicare cap adjustment
|
(4,123
|
)
|
||||||||||||||
Implicit price concessions
|
(11,785
|
)
|
||||||||||||||
Room and board, net
|
(10,054
|
)
|
||||||||||||||
Net revenue
|
$
|
1,197,562
|
Short-term core service jobs
|
$
|
421,790
|
||
Water restoration
|
101,784
|
|||
Contractor revenue
|
50,093
|
|||
Franchise fees
|
6,382
|
|||
All other
|
11,958
|
|||
Subtotal
|
$
|
592,007
|
||
Implicit price concessions and credit memos
|
(6,921
|
)
|
||
Net revenue
|
$
|
585,086
|
Impact for the year ended December 31, 2018 | ||||||||||||
ASC 605 |
|
Adjustment |
|
ASC 606 |
||||||||
Service revenue and sales
|
$
|
1,811,408
|
$
|
(28,760
|
)
|
$
|
1,782,648
|
|||||
Cost of services provided and goods sold
|
1,238,698
|
(10,054
|
)
|
1,228,644
|
||||||||
Selling, general and administrative expenses
|
288,915
|
(18,706
|
)
|
270,209
|
Unaudited Consolidating
Summaries and Reconciliations of Adjusted EBITDA |
||||||||||||||||
Chemed Corporation and Subsidiary Companies | ||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
2018
|
|
VITAS |
|
Roto-Rooter |
|
Corporate |
Consolidated |
|||||||||
Net income/(loss)
|
$
|
138,846
|
$
|
98,711
|
$
|
(32,013
|
)
|
$
|
205,544
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
175
|
319
|
4,496
|
4,990
|
||||||||||||
Income taxes
|
40,847
|
28,850
|
(35,641
|
)
|
34,056
|
|||||||||||
Depreciation
|
19,688
|
18,629
|
147
|
38,464
|
||||||||||||
Amortization
|
12
|
387
|
-
|
399
|
||||||||||||
EBITDA
|
199,568
|
146,896
|
(63,011
|
)
|
283,453
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest/(expense)
|
(12,832
|
)
|
(6,908
|
)
|
19,740
|
-
|
||||||||||
Medicare cap sequestration adjustment
|
1,496
|
-
|
-
|
1,496
|
||||||||||||
Litigation settlements
|
796
|
-
|
-
|
796
|
||||||||||||
Interest income
|
(580
|
)
|
(92
|
)
|
1
|
(671
|
)
|
|||||||||
Acquisition expense
|
209
|
548
|
-
|
757
|
||||||||||||
Stock option expense
|
-
|
-
|
12,611
|
12,611
|
||||||||||||
Stock award expense
|
107
|
100
|
239
|
446
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
6,618
|
6,618
|
||||||||||||
Adjusted EBITDA
|
$
|
188,764
|
$
|
140,544
|
$
|
(23,802
|
)
|
$
|
305,506
|
|||||||
|
Chemed | |||||||||||||||
2017 |
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated |
||||||||||||
Net income/(loss)
|
$
|
57,645
|
$
|
73,299
|
$
|
(32,767
|
)
|
$
|
98,177
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
188
|
323
|
3,761
|
4,272
|
||||||||||||
Income taxes
|
16,436
|
32,782
|
(30,478
|
)
|
18,740
|
|||||||||||
Depreciation
|
18,616
|
16,667
|
205
|
35,488
|
||||||||||||
Amortization
|
14
|
123
|
-
|
137
|
||||||||||||
EBITDA
|
92,899
|
123,194
|
(59,279
|
)
|
156,814
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest/(expense)
|
(11,656
|
)
|
(5,596
|
)
|
17,252
|
-
|
||||||||||
Interest income
|
(388
|
)
|
(39
|
)
|
-
|
(427
|
)
|
|||||||||
Loss on sale of transportation equipment
|
-
|
-
|
5,266
|
5,266
|
||||||||||||
Expenses related to OIG investigation
|
5,194
|
-
|
-
|
5,194
|
||||||||||||
Program closure expenses
|
1,138
|
-
|
-
|
1,138
|
||||||||||||
Medicare cap sequestration adjustment
|
447
|
-
|
-
|
447
|
||||||||||||
Litigation settlements
|
84,476
|
213
|
-
|
84,689
|
||||||||||||
Advertising cost adjustment
|
-
|
(1,371
|
)
|
-
|
(1,371
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
10,485
|
10,485
|
||||||||||||
Stock award expense
|
291
|
269
|
670
|
1,230
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
4,994
|
4,994
|
||||||||||||
Adjusted EBITDA
|
$
|
172,401
|
$
|
116,670
|
$
|
(20,612
|
)
|
$
|
268,459
|
|||||||
|
Chemed | |||||||||||||||
2016
|
|
VITAS | |
Roto-Rooter | |
Corporate |
|
Consolidated | ||||||||
Net income/(loss)
|
$
|
84,961
|
$
|
52,893
|
$
|
(29,111
|
)
|
$
|
108,743
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
211
|
332
|
3,172
|
3,715
|
||||||||||||
Income taxes
|
51,910
|
32,719
|
(16,318
|
)
|
68,311
|
|||||||||||
Depreciation
|
19,035
|
14,698
|
546
|
34,279
|
||||||||||||
Amortization
|
55
|
304
|
-
|
359
|
||||||||||||
EBITDA
|
156,172
|
100,946
|
(41,711
|
)
|
215,407
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest/(expense)
|
(7,969
|
)
|
(3,595
|
)
|
11,564
|
-
|
||||||||||
Interest income
|
(325
|
)
|
(58
|
)
|
-
|
(383
|
)
|
|||||||||
Expenses related to OIG investigation
|
5,260
|
-
|
-
|
5,260
|
||||||||||||
Retirement expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Medicare cap sequestration adjustment
|
228
|
-
|
-
|
228
|
||||||||||||
Expenses related to litigation settlements
|
1,149
|
45
|
-
|
1,194
|
||||||||||||
Advertising cost adjustment
|
-
|
(1,333
|
)
|
-
|
(1,333
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
8,330
|
8,330
|
||||||||||||
Stock award expense
|
387
|
307
|
1,161
|
1,855
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
1,930
|
1,930
|
||||||||||||
Expenses related to securities litigation
|
-
|
-
|
-
|
-
|
||||||||||||
Adjusted EBITDA
|
$
|
159,393
|
$
|
96,312
|
$
|
(18,726
|
)
|
$
|
236,979
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||||||
(in thousands, except per share data)(unaudited)
|
||||||||||||
For the Years Ended December 31,
|
||||||||||||
2018
|
2017
|
2016
|
||||||||||
Net income as reported
|
$
|
205,544
|
$
|
98,177
|
$
|
108,743
|
||||||
Add/(deduct) pre-tax cost of:
|
||||||||||||
Stock option expense
|
12,611
|
10,485
|
8,330
|
|||||||||
Long-term incentive compensation
|
6,618
|
4,994
|
1,930
|
|||||||||
Medicare cap sequestration adjustment
|
1,496
|
447
|
228
|
|||||||||
Litigation settlements
|
796
|
84,476
|
-
|
|||||||||
Acquisition expenses
|
757
|
-
|
-
|
|||||||||
Loss on sale of transportation equipment
|
-
|
5,266
|
-
|
|||||||||
Expenses related to OIG investigation
|
-
|
5,194
|
5,260
|
|||||||||
Program closure expenses
|
-
|
1,138
|
-
|
|||||||||
Early retirement expenses
|
-
|
-
|
4,491
|
|||||||||
Net expenses related to litigation settlements
|
-
|
213
|
45
|
|||||||||
Add/(deduct) tax impacts:
|
||||||||||||
Tax impact of the above pre-tax adjustments (1)
|
(4,586
|
)
|
(42,102
|
)
|
(7,540
|
)
|
||||||
Impact of tax reform
|
-
|
(8,302
|
)
|
-
|
||||||||
Excess tax benefits on stock compensation
|
(22,862
|
)
|
(18,932
|
)
|
-
|
|||||||
Adjusted net income
|
$
|
200,374
|
$
|
141,054
|
$
|
121,487
|
||||||
Diluted Earnings Per Share As Reported
|
||||||||||||
Net income
|
$
|
12.23
|
$
|
5.86
|
$
|
6.48
|
||||||
Average number of shares outstanding
|
16,803
|
16,742
|
16,789
|
|||||||||
Adjusted Diluted Earnings Per Share
|
||||||||||||
Net income
|
$
|
11.93
|
$
|
8.43
|
$
|
7.24
|
||||||
Average number of shares outstanding
|
16,803
|
16,742
|
16,789
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended December 31,
|
Year Ended December 31,
|
|||||||||||||||
OPERATING STATISTICS
|
2018
|
2017
|
2018
|
2017
|
||||||||||||
Net revenue ($000)
|
||||||||||||||||
Homecare
|
$
|
261,972
|
$
|
242,554
|
$
|
1,010,518
|
$
|
935,913
|
||||||||
Inpatient
|
20,874
|
22,033
|
82,677
|
90,472
|
||||||||||||
Continuous care
|
30,834
|
30,131
|
122,498
|
124,557
|
||||||||||||
Other
|
1,986
|
-
|
7,831
|
-
|
||||||||||||
Subtotal
|
$
|
315,666
|
$
|
294,718
|
$
|
1,223,524
|
$
|
1,150,942
|
||||||||
Room and board, net
|
(2,191
|
)
|
-
|
(10,054
|
)
|
-
|
||||||||||
Contractual allowances
|
(3,036
|
)
|
-
|
(11,785
|
)
|
-
|
||||||||||
Medicare cap allowance
|
(3,454
|
)
|
(2,435
|
)
|
(4,123
|
)
|
(2,682
|
)
|
||||||||
Total
|
$
|
306,985
|
$
|
292,283
|
$
|
1,197,562
|
$
|
1,148,260
|
||||||||
Net revenue as a percent of total before Medicare cap allowance
|
||||||||||||||||
Homecare
|
83.0
|
%
|
82.3
|
%
|
82.6
|
%
|
81.2
|
%
|
||||||||
Inpatient
|
6.6
|
7.5
|
6.8
|
7.9
|
||||||||||||
Continuous care
|
9.8
|
10.2
|
10.0
|
10.9
|
||||||||||||
Other
|
0.6
|
-
|
0.6
|
-
|
||||||||||||
Subtotal
|
100.0
|
100.0
|
100.0
|
100.0
|
||||||||||||
Room and board, net
|
(0.7
|
)
|
-
|
(0.8
|
)
|
-
|
||||||||||
Contractual allowances
|
(1.0
|
)
|
-
|
(1.1
|
)
|
-
|
||||||||||
Medicare cap allowance
|
(1.1
|
)
|
(0.8
|
)
|
(0.2
|
)
|
(0.2
|
)
|
||||||||
Total
|
97.2
|
%
|
99.2
|
%
|
97.9
|
%
|
99.8
|
%
|
||||||||
Average daily census (days)
|
||||||||||||||||
Homecare
|
14,062
|
12,861
|
13,652
|
12,549
|
||||||||||||
Nursing home
|
3,297
|
3,265
|
3,298
|
3,177
|
||||||||||||
Routine homecare
|
17,359
|
16,126
|
16,950
|
15,726
|
||||||||||||
Inpatient
|
326
|
342
|
327
|
354
|
||||||||||||
Continuous care
|
464
|
452
|
465
|
470
|
||||||||||||
Total
|
18,149
|
16,920
|
17,742
|
16,550
|
||||||||||||
Total Admissions
|
16,579
|
16,575
|
68,119
|
66,449
|
||||||||||||
Total Discharges
|
16,623
|
16,553
|
66,868
|
65,637
|
||||||||||||
Average length of stay (days)
|
92.6
|
91.4
|
89.9
|
88.8
|
||||||||||||
Median length of stay (days)
|
17.0
|
16.0
|
17.0
|
16.0
|
||||||||||||
ADC by major diagnosis
|
||||||||||||||||
Cerebro
|
35.8
|
%
|
36.1
|
%
|
36.3
|
%
|
35.5
|
%
|
||||||||
Neurological
|
18.6
|
18.5
|
19.0
|
19.2
|
||||||||||||
Cardio
|
16.3
|
16.4
|
16.4
|
16.5
|
||||||||||||
Cancer
|
13.7
|
14.1
|
13.7
|
14.6
|
||||||||||||
Respiratory
|
8.0
|
8.0
|
8.2
|
7.9
|
||||||||||||
Other
|
7.6
|
6.9
|
6.4
|
6.3
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Admissions by major diagnosis
|
||||||||||||||||
Cerebro
|
20.9
|
%
|
22.3
|
%
|
21.8
|
%
|
22.0
|
%
|
||||||||
Neurological
|
11.5
|
10.7
|
11.4
|
10.6
|
||||||||||||
Cancer
|
31.1
|
30.0
|
30.2
|
30.6
|
||||||||||||
Cardio
|
14.6
|
14.9
|
15.4
|
15.0
|
||||||||||||
Respiratory
|
10.1
|
10.7
|
10.9
|
10.8
|
||||||||||||
Other
|
11.8
|
11.4
|
10.3
|
11.0
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Direct patient care margins
|
||||||||||||||||
Routine homecare
|
53.9
|
%
|
53.9
|
%
|
53.0
|
%
|
52.6
|
%
|
||||||||
Inpatient
|
3.9
|
8.5
|
4.7
|
5.4
|
||||||||||||
Continuous care
|
18.4
|
16.8
|
17.7
|
16.9
|
||||||||||||
Homecare margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
56.82
|
$
|
55.65
|
$
|
57.59
|
$
|
56.80
|
||||||||
Combined drug, home medical equipment and medical supplies cost
|
$
|
13.58
|
$
|
14.30
|
$
|
14.06
|
$
|
14.65
|
||||||||
Inpatient margin drivers (dollars per patient day) - Labor costs
|
$
|
379.17
|
$
|
355.96
|
$
|
376.53
|
$
|
366.41
|
||||||||
Continuous care margin drivers (dollars per patient day) - Labor costs
|
$
|
571.18
|
$
|
583.45
|
$
|
575.36
|
$
|
584.49
|
||||||||
Bad debt expense as a percent of revenues
|
1.0
|
%
|
1.1
|
%
|
1.0
|
%
|
1.1
|
%
|
||||||||
Accounts receivable --
|
||||||||||||||||
Days of revenue outstanding- excluding unapplied Medicare payments
|
35.0
|
33.7
|
N.A.
|
N.A.
|
||||||||||||
Days of revenue outstanding- including unapplied Medicare payments
|
24.6
|
25.0
|
N.A.
|
N.A.
|
|
/s/ Joel F. Gemunder |
|
Joel F. Gemunder |
|
/s/ Patrick P. Grace |
|
Patrick P. Grace |
|
/s/ Thomas C. Hutton
|
|
Thomas C. Hutton |
|
/s/ Thomas P. Rice |
|
Thomas P. Rice
|
|
/s/ Donald E. Saunders
|
|
Donald E. Saunders |
|
/s/ George J. Walsh III
|
|
George J. Walsh III |
|
/s/ Frank E. Wood
|
|
Frank E. Wood
|
|
/s/ Walter L. Krebs
|
|
Walter L. Krebs |
|
/s/ Andrea R. Lindell
|
|
Andrea R. Lindell |
1.
|
I have reviewed this annual report on Form 10-K of Chemed Corporation (“registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of 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 annual report, fairly present
in all material respects the financial condition, results of operations, and cash flow 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 or 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 other 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 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.
|
|
/s/ Kevin J. McNamara |
|
Kevin J. McNamara |
|
(President and Chief Executive Officer) |
1.
|
I have reviewed this annual report on Form 10-K of Chemed Corporation (“registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of 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 annual report, fairly present in
all material respects the financial condition, results of operations, and cash flow 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 or 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 other 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 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.
|
|
/s/ David P. Williams |
|
David P. Williams |
|
(Executive Vice President and Chief Financial Officer) |
1.
|
I have reviewed this annual report on Form 10-K of Chemed Corporation (“registrant”);
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of 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 annual report, fairly present in
all material respects the financial condition, results of operations, and cash flow 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 or 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 other 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 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.
|
|
/s/ Michael D. Witzeman |
|
Michael D. Witzeman |
|
(Vice President and Controller) |
1)
|
The Company’s Annual Report on Form 10-K for the year ending December 31, 2018 (“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.
|
|
/s/ Kevin J. McNamara |
|
Kevin J. McNamara |
|
(President and Chief Executive Officer) |
1)
|
The Company’s Annual Report on Form 10-K for the year ending December 31, 2018 (“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.
|
|
/s/ David P. Williams |
|
David P. Williams |
|
(Executive Vice President and Chief Financial Officer) |
1)
|
The Company’s Annual Report on Form 10-K for the year ending December 31, 2018 (“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.
|
|
/s/ Michael D. Witzeman |
|
Michael D. Witzeman |
|
(Vice President and Controller) |