1.
|
We note you present certain adjustments in your non-GAAP performance measures Adjusted Net Income and Adjusted
Diluted Earnings Per Share net of income taxes both here and at page 36 of your Form 10-Q for the quarter ended September 30, 2018. Please revise to present the effect of income taxes as a separate adjustment and expand your disclosure
to clearly explain how the tax effect of non-GAAP adjustments are calculated. Refer to Question 102.11 of the Non-GAAP Financial Measures Compliance and Disclosure Interpretations issued April 4, 2018.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||||||
(in thousands, except per share data)(unaudited)
|
||||||||||||
For the Years Ended December 31,
|
||||||||||||
|
2017 |
2016
|
2015
|
|||||||||
Net income as reported |
$
|
98,177
|
$
|
108,743
|
$
|
110,274
|
||||||
Add/(deduct) pre-tax cost of: | ||||||||||||
Litigation settlements
|
84,476
|
-
|
-
|
|||||||||
Stock option expense
|
10,485
|
8,330
|
5,445
|
|||||||||
Loss on sale of transportation equipment
|
5,266
|
-
|
-
|
|||||||||
Long-term incentive compensation
|
4,994
|
1,930
|
7,519
|
|||||||||
Expenses related to OIG investigation
|
5,194
|
5,260
|
4,974
|
|||||||||
Program closure expenses
|
1,138
|
-
|
-
|
|||||||||
Medicare cap sequestration adjustment
|
447
|
228
|
-
|
|||||||||
Early retirement expenses
|
-
|
4,491
|
-
|
|||||||||
Net expenses related to litigation settlements
|
213
|
45
|
5
|
|||||||||
Expenses related to securities litigation
|
-
|
-
|
37
|
|||||||||
Acquisition expenses
|
-
|
-
|
172
|
|||||||||
Add(deduct) tax impacts: | ||||||||||||
Tax impact of the above pre-tax adjustments (1)
|
(42,102
|
)
|
(7,540
|
)
|
(6,759
|
)
|
||||||
Impact of tax reform
|
(8,302
|
)
|
-
|
-
|
||||||||
Excess tax benefits on stock compensation
|
(18,932
|
)
|
-
|
-
|
||||||||
Adjusted net income |
$
|
141,054
|
$
|
121,487
|
$
|
121,667
|
||||||
Diluted Earnings Per Share As Reported | ||||||||||||
Net income
|
$
|
5.86
|
$
|
6.48
|
$
|
6.33
|
||||||
Average number of shares outstanding
|
16,742
|
16,789
|
17,422
|
|||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||
Net income
|
$
|
8.43
|
$
|
7.24
|
$
|
6.98
|
||||||
Average number of shares outstanding |
16,742
|
16,789
|
17,422
|
|||||||||
(1) The tax impact of pre-tax adjustments was calculated using the applicable effective tax rate.
|
||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information.
|
|
Very truly yours,
|
|
|
|
|
|
|
|
|
CHEMED CORPORATION
|
|
|
|
|
|
|
|
|
BY: |
/s/ Michael D. Witzeman
|
|
|
|
|
Michael D. Witzeman
|
|
|
Vice President and Controller
|
cc:
|
Audit Committee of the Board of Directors
|
|
|
|
PricewaterhouseCoopers, LLP
|