Delaware
|
31-0791746
|
|
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
|
255 E. Fifth Street, Suite 2600, Cincinnati, Ohio
|
45202
|
|
(Address of principal executive offices)
|
(Zip code)
|
|
(513) 762-6690
(Registrant’s telephone number, including area code)
|
Yes
|
☒
|
No
|
☐
|
Yes
|
☒
|
No
|
☐
|
Large accelerated
filer
|
☒
|
Accelerated
filer
|
☐
|
Non-accelerated
filer
|
☐
|
Smaller reporting
company
|
☐
|
|
Emerging growth company ☐ |
Yes
|
☐
|
No
|
☒
|
Class
|
Amount
|
Date
|
||
Capital Stock $1 Par Value
|
15,991,878 Shares
|
June 30, 2017
|
Page No.
|
|
PART I. FINANCIAL INFORMATION:
|
|
PART II. OTHER INFORMATION
|
|
EX – 31.1
|
|
EX – 31.2
|
|
EX – 31.3
|
|
EX – 32.1
|
|
EX – 32.2
|
|
EX – 32.3
|
|
EX – 101.INS
|
|
EX – 101.SCH
|
|
EX – 101.CAL
|
|
EX – 101.DEF
|
|
EX – 101.LAB
|
|
EX – 101.PRE
|
PART I. FINANCIAL INFORMATION
|
||||||||
Item 1. Financial Statements
|
||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands, except share and per share data)
|
||||||||
June 30, 2017
|
December 31, 2016
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$
|
13,753
|
$
|
15,310
|
||||
Accounts receivable less allowances of $16,193 (2016 - $14,236)
|
117,906
|
132,021
|
||||||
Inventories
|
5,618
|
5,755
|
||||||
Prepaid income taxes
|
4,537
|
3,709
|
||||||
Prepaid expenses
|
14,678
|
13,105
|
||||||
Total current assets
|
156,492
|
169,900
|
||||||
Investments of deferred compensation plans
|
58,579
|
54,389
|
||||||
Properties and equipment, at cost, less accumulated depreciation of $222,332 (2016 - $211,290)
|
140,209
|
121,302
|
||||||
Identifiable intangible assets less accumulated amortization of $32,827 (2016 - $33,225)
|
54,737
|
55,065
|
||||||
Goodwill
|
472,897
|
472,366
|
||||||
Deferred income taxes
|
20,593
|
8
|
||||||
Other assets
|
6,767
|
7,029
|
||||||
Total Assets
|
$
|
910,274
|
$
|
880,059
|
||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$
|
49,154
|
$
|
39,586
|
||||
Current portion of long-term debt
|
10,000
|
8,750
|
||||||
Income taxes
|
3,815
|
-
|
||||||
Accrued insurance
|
44,905
|
47,960
|
||||||
Accrued compensation
|
48,082
|
53,979
|
||||||
Accrued legal
|
92,502
|
1,805
|
||||||
Other current liabilities
|
20,142
|
19,752
|
||||||
Total current liabilities
|
268,600
|
171,832
|
||||||
Deferred income taxes
|
-
|
14,291
|
||||||
Long-term debt
|
115,000
|
100,000
|
||||||
Deferred compensation liabilities
|
57,811
|
54,288
|
||||||
Other liabilities
|
15,780
|
15,549
|
||||||
Total Liabilities
|
457,191
|
355,960
|
||||||
Commitments and contingencies (Note 11)
|
||||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 34,470,426 shares (2016 - 34,270,104 shares)
|
34,470
|
34,270
|
||||||
Paid-in capital
|
661,553
|
639,703
|
||||||
Retained earnings
|
957,941
|
958,149
|
||||||
Treasury stock - 18,563,720 shares (2016 - 18,083,527)
|
(1,203,077
|
)
|
(1,110,536
|
)
|
||||
Deferred compensation payable in Company stock
|
2,196
|
2,513
|
||||||
Total Stockholders' Equity
|
453,083
|
524,099
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
910,274
|
$
|
880,059
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service revenues and sales
|
$
|
415,059
|
$
|
390,409
|
$
|
820,923
|
$
|
780,798
|
||||||||
Cost of services provided and goods sold (excluding depreciation)
|
285,852
|
276,255
|
570,992
|
554,690
|
||||||||||||
Selling, general and administrative expenses
|
68,654
|
62,628
|
138,112
|
121,673
|
||||||||||||
Depreciation
|
8,833
|
8,581
|
17,726
|
17,005
|
||||||||||||
Amortization
|
32
|
91
|
78
|
183
|
||||||||||||
Other operating expenses
|
90,636
|
4,491
|
91,509
|
4,491
|
||||||||||||
Total costs and expenses
|
454,007
|
352,046
|
818,417
|
698,042
|
||||||||||||
Income/(loss) from operations
|
(38,948
|
)
|
38,363
|
2,506
|
82,756
|
|||||||||||
Interest expense
|
(1,121
|
)
|
(971
|
)
|
(2,116
|
)
|
(1,813
|
)
|
||||||||
Other income/(expense) - net
|
1,653
|
3,217
|
4,116
|
293
|
||||||||||||
Income/(loss) before income taxes
|
(38,416
|
)
|
40,609
|
4,506
|
81,236
|
|||||||||||
Income taxes
|
16,760
|
(15,724
|
)
|
3,682
|
(31,511
|
)
|
||||||||||
Net income/(loss)
|
$
|
(21,656
|
)
|
$
|
24,885
|
$
|
8,188
|
$
|
49,725
|
|||||||
Earnings/(Loss) Per Share
|
||||||||||||||||
Net income/(loss)
|
$
|
(1.35
|
)
|
$
|
1.51
|
$
|
0.51
|
$
|
3.00
|
|||||||
Average number of shares outstanding
|
16,010
|
16,443
|
16,114
|
16,583
|
||||||||||||
Diluted Earnings/(Loss) Per Share
|
||||||||||||||||
Net income/(loss)
|
$
|
(1.35
|
)
|
$
|
1.48
|
$
|
0.49
|
$
|
2.93
|
|||||||
Average number of shares outstanding
|
16,010
|
16,831
|
16,758
|
16,999
|
||||||||||||
Cash Dividends Per Share
|
$
|
0.26
|
$
|
0.24
|
$
|
0.52
|
$
|
0.48
|
||||||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in thousands)
|
||||||||
Six Months Ended June 30,
|
||||||||
2017
|
2016
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$
|
8,188
|
$
|
49,725
|
||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
17,804
|
17,188
|
||||||
Provision for uncollectible accounts receivable
|
8,250
|
8,124
|
||||||
Stock option expense
|
6,055
|
4,840
|
||||||
Benefit for deferred income taxes
|
(34,876
|
)
|
(4,244
|
)
|
||||
Potential litigation settlement
|
90,000
|
-
|
||||||
Noncash early retirement expense
|
-
|
1,747
|
||||||
Amortization of restricted stock awards
|
638
|
974
|
||||||
Noncash directors' compensation
|
766
|
541
|
||||||
Noncash long-term incentive compensation
|
1,783
|
196
|
||||||
Amortization of debt issuance costs
|
258
|
260
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Decrease/(increase) in accounts receivable
|
5,804
|
(839
|
)
|
|||||
Decrease in inventories
|
137
|
194
|
||||||
Increase in prepaid expenses
|
(1,573
|
)
|
(2,605
|
)
|
||||
Decrease in accounts payable and other current liabilities
|
(6,931
|
)
|
(4,879
|
)
|
||||
Increase in income taxes
|
2,982
|
3,109
|
||||||
Increase in other assets
|
(4,152
|
)
|
(3,636
|
)
|
||||
Increase in other liabilities
|
3,754
|
4,145
|
||||||
Excess tax benefit on share-based compensation
|
-
|
(1,383
|
)
|
|||||
Other sources/(uses)
|
1,437
|
(9
|
)
|
|||||
Net cash provided by operating activities
|
100,324
|
73,448
|
||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(28,133
|
)
|
(19,983
|
)
|
||||
Business combinations
|
(525
|
)
|
-
|
|||||
Other sources
|
87
|
214
|
||||||
Net cash used by investing activities
|
(28,571
|
)
|
(19,769
|
)
|
||||
Cash Flows from Financing Activities
|
||||||||
Proceeds from long-term debt
|
135,800
|
92,400
|
||||||
Payments on revolving line of credit
|
(115,800
|
)
|
(32,400
|
)
|
||||
Purchases of treasury stock
|
(85,063
|
)
|
(94,337
|
)
|
||||
Change in cash overdrafts payable
|
(1,090
|
)
|
(5,440
|
)
|
||||
Proceeds from exercise of stock options
|
10,398
|
3,533
|
||||||
Capital stock surrendered to pay taxes on stock-based compensation
|
(5,716
|
)
|
(5,163
|
)
|
||||
Dividends paid
|
(8,396
|
)
|
(8,039
|
)
|
||||
Payments on other long-term debt
|
(3,750
|
)
|
(3,750
|
)
|
||||
Excess tax benefit on share-based compensation
|
-
|
1,383
|
||||||
Other sources
|
307
|
881
|
||||||
Net cash used by financing activities
|
(73,310
|
)
|
(50,932
|
)
|
||||
Increase/(Decrease) in Cash and Cash Equivalents
|
(1,557
|
)
|
2,747
|
|||||
Cash and cash equivalents at beginning of year
|
15,310
|
14,727
|
||||||
Cash and cash equivalents at end of period
|
$
|
13,753
|
$
|
17,474
|
||||
See accompanying notes to unaudited consolidated financial statements.
|
June 30,
|
||||||||
2017
|
2016
|
|||||||
Beginning balance January 1,
|
$
|
235
|
$
|
1,165
|
||||
Prior measurement periods
|
247
|
-
|
||||||
Payments
|
-
|
(618
|
)
|
|||||
Ending balance June 30,
|
$
|
482
|
$
|
547
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
2017
|
2016
|
2017
|
2016
|
||||||||||||
$
|
1,761
|
$
|
1,715
|
$
|
3,698
|
$
|
3,521
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service Revenues and Sales
|
||||||||||||||||
VITAS
|
$
|
284,710
|
$
|
278,739
|
$
|
567,026
|
$
|
556,266
|
||||||||
Roto-Rooter
|
130,349
|
111,670
|
253,897
|
224,532
|
||||||||||||
Total
|
$
|
415,059
|
$
|
390,409
|
$
|
820,923
|
$
|
780,798
|
||||||||
After-tax Income/(Loss)
|
||||||||||||||||
VITAS
|
$
|
(32,254
|
)
|
$
|
18,550
|
$
|
(11,657
|
)
|
$
|
37,637
|
||||||
Roto-Rooter
|
17,058
|
13,341
|
31,682
|
26,359
|
||||||||||||
Total
|
(15,196
|
)
|
31,891
|
20,025
|
63,996
|
|||||||||||
Corporate
|
(6,460
|
)
|
(7,006
|
)
|
(11,837
|
)
|
(14,271
|
)
|
||||||||
Net income
|
$
|
(21,656
|
)
|
$
|
24,885
|
$
|
8,188
|
$
|
49,725
|
Net Income/(Loss)
|
||||||||||||
For the Three Months Ended June 30,
|
Income/(Loss)
|
Shares
|
Earnings/(Loss)
per Share
|
|||||||||
2017
|
||||||||||||
Loss
|
$
|
(21,656
|
)
|
16,010
|
$
|
(1.35
|
)
|
|||||
Dilutive stock options
|
-
|
-
|
||||||||||
Nonvested stock awards
|
-
|
-
|
||||||||||
Diluted loss
|
$
|
(21,656
|
)
|
16,010
|
$
|
(1.35
|
)
|
|||||
2016
|
||||||||||||
Earnings
|
$
|
24,885
|
16,443
|
$
|
1.51
|
|||||||
Dilutive stock options
|
-
|
289
|
||||||||||
Nonvested stock awards
|
-
|
99
|
||||||||||
Diluted earnings
|
$
|
24,885
|
16,831
|
$
|
1.48
|
Net Income
|
||||||||||||
For the Six Months Ended June 30,
|
Income
|
Shares
|
Earnings
per Share
|
|||||||||
2017
|
||||||||||||
Earnings
|
$
|
8,188
|
16,114
|
$
|
0.51
|
|||||||
Dilutive stock options
|
-
|
557
|
||||||||||
Nonvested stock awards
|
-
|
87
|
||||||||||
Diluted earnings
|
$
|
8,188
|
16,758
|
$
|
0.49
|
|||||||
2016
|
||||||||||||
Earnings
|
$
|
49,725
|
16,583
|
$
|
3.00
|
|||||||
Dilutive stock options
|
-
|
297
|
||||||||||
Nonvested stock awards
|
-
|
119
|
||||||||||
Diluted earnings
|
$
|
49,725
|
16,999
|
$
|
2.93
|
Revolver
|
$
|
45,000
|
||
Term loan
|
80,000
|
|||
Total
|
125,000
|
|||
Current portion of long-term debt
|
(10,000
|
)
|
||
Long-term debt
|
$
|
115,000
|
|
2017 |
$
|
5,000
|
||
|
2018 |
10,000
|
|||
|
2019 |
65,000
|
|||
$
|
80,000
|
Description
|
Requirement
|
|
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)
|
< 3.50 to 1.00
|
|
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated Fixed Charges)
|
> 1.50 to 1.00
|
|
Annual Operating Lease Commitment
|
< $50.0 million
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Potential litigation settlement
|
$
|
90,000
|
$
|
-
|
$
|
90,000
|
$
|
-
|
||||||||
Program closure expense
|
636
|
-
|
1,509
|
-
|
||||||||||||
Retirement expenses
|
-
|
4,491
|
-
|
4,491
|
||||||||||||
Total other operating expenses
|
$
|
90,636
|
$
|
4,491
|
$
|
91,509
|
$
|
4,491
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Market value adjustment on assets held in
|
||||||||||||||||
deferred compensation trust
|
$
|
1,587
|
$
|
3,188
|
$
|
4,202
|
$
|
201
|
||||||||
Loss on disposal of property and equipment
|
(98
|
)
|
(57
|
)
|
(334
|
)
|
(90
|
)
|
||||||||
Interest income
|
161
|
85
|
245
|
182
|
||||||||||||
Other - net
|
3
|
1
|
3
|
-
|
||||||||||||
Total other income/(expense) - net
|
$
|
1,653
|
$
|
3,217
|
$
|
4,116
|
$
|
293
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Revenues
|
$
|
11,151
|
$
|
9,770
|
$
|
22,176
|
$
|
19,629
|
||||||||
Pretax income
|
6,742
|
6,024
|
13,431
|
12,180
|
Three months ended June 30,
|
Six months ended June 30,
|
||||||||||||||
2017
|
2016
|
2017
|
2016
|
||||||||||||
$
|
4,551
|
$
|
5,861
|
$
|
10,709
|
$
|
6,387
|
Fair Value Measure
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable
Inputs (Level 3)
|
|||||||||||||
Mutual fund investments of deferred
|
||||||||||||||||
compensation plans held in trust
|
$
|
58,579
|
$
|
58,579
|
$
|
-
|
$
|
-
|
||||||||
Total debt
|
125,000
|
-
|
125,000
|
-
|
Fair Value Measure
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable
Inputs (Level 3)
|
|||||||||||||
Mutual fund investments of deferred
|
||||||||||||||||
compensation plans held in trust
|
$
|
54,389
|
$
|
54,389
|
$
|
-
|
$
|
-
|
||||||||
Total debt
|
108,750
|
-
|
108,750
|
-
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||
Total cost of repurchased shares (in thousands):
|
$
|
30,801
|
$
|
49,853
|
$
|
85,063
|
$
|
102,313
|
||||||||
Shares repurchased
|
150,000
|
380,134
|
450,000
|
780,134
|
||||||||||||
Weighted average price per share
|
$
|
205.34
|
$
|
131.15
|
$
|
189.03
|
$
|
131.15
|
Vitas
|
Roto-Rooter
|
Total
|
||||||||||
Balance at December 31, 2016
|
$
|
328,301
|
$
|
144,065
|
$
|
472,366
|
||||||
Business combinations
|
-
|
481
|
481
|
|||||||||
Foreign currency adjustments
|
-
|
50
|
50
|
|||||||||
Balance at June 30, 2017
|
$
|
328,301
|
$
|
144,596
|
$
|
472,897
|
Three months ended June 30,
|
Six months ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Service revenues and sales
|
$
|
415,059
|
$
|
390,409
|
$
|
820,923
|
$
|
$780,798
|
||||||||
Net income/(loss)
|
$
|
(21,656
|
)
|
$
|
24,885
|
$
|
8,188
|
$
|
$49,725
|
|||||||
Diluted EPS/(LPS)
|
$
|
(1.35
|
)
|
$
|
1.48
|
$
|
0.49
|
$
|
$2.93
|
|||||||
Adjusted net income
|
$
|
35,907
|
$
|
30,228
|
$
|
66,402
|
$
|
$57,982
|
||||||||
Adjusted diluted EPS
|
$
|
2.15
|
$
|
1.80
|
$
|
3.96
|
$
|
$3.41
|
||||||||
Adjusted EBITDA
|
$
|
68,497
|
$
|
58,523
|
$
|
128,316
|
$
|
$113,003
|
||||||||
Adjusted EBITDA as a % of revenue
|
16.5
|
%
|
15.0
|
%
|
15.6
|
%
|
14.5
|
%
|
•
|
A $14.1 million decrease in accounts receivable due mainly to timing of Medicare and Medicaid payments.
|
•
|
An $18.9 million increase in properties plant and equipment mainly due to the purchase of transportation equipment during the quarter.
|
•
|
A $20.6 million increase in deferred taxes associated with amounts recorded for a potential litigation settlement.
|
•
|
A $9.6 million increase in accounts payable mainly due to transportation equipment accrued but not paid at June 30, 2017.
|
•
|
A $5.9 million decrease in accrued compensation due to the payments of cash bonuses accrued in 2016.
|
•
|
A $90.7 million increase in accrued legal due to a potential litigation settlement.
|
•
|
A $16.3 million increase in long-term debt due to borrowings on our revolving line of credit.
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare
|
$
|
11,978
|
5.5
|
|||||
Continuous care
|
(3,271
|
)
|
(9.4
|
)
|
||||
General inpatient
|
(2,489
|
)
|
(10.2
|
)
|
||||
Medicare cap
|
(247
|
)
|
-
|
|||||
Roto-Rooter
|
||||||||
Plumbing
|
6,469
|
13.3
|
||||||
Drain cleaning
|
1,599
|
4.4
|
||||||
Water restoration
|
8,763
|
72.1
|
||||||
Contractor operations
|
1,381
|
14.1
|
||||||
Other
|
467
|
9.5
|
||||||
Total
|
$
|
24,650
|
6.3
|
Days of Care
|
Increase/(Decrease)
|
|||||||||||
2017
|
2016
|
Percent
|
||||||||||
Routine homecare
|
1,417,840
|
1,366,985
|
3.7
|
|||||||||
Continuous care
|
43,108
|
47,775
|
(9.8
|
)
|
||||||||
General inpatient
|
31,251
|
36,833
|
(15.2
|
)
|
||||||||
Total days of care
|
1,492,199
|
1,451,593
|
2.8
|
Three months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
SG&A expenses before market value adjustments of deferred compensation
|
||||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$
|
64,018
|
$
|
57,771
|
||||
Expenses related to OIG investigation
|
2,093
|
1,170
|
||||||
Impact of market value adjustments related to assets held in deferred
|
||||||||
compensation trusts
|
1,587
|
3,188
|
||||||
Long-term incentive compensation
|
956
|
499
|
||||||
Total SG&A expenses
|
$
|
68,654
|
$
|
62,628
|
Three months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
Market value adjustment on assets held in
|
||||||||
deferred compensation trusts
|
$
|
1,587
|
$
|
3,188
|
||||
Interest income
|
161
|
85
|
||||||
Loss on disposal of property and equipment
|
(98
|
)
|
(57
|
)
|
||||
Other
|
3
|
1
|
||||||
Total other income/(expense) - net
|
$
|
1,653
|
$
|
3,217
|
Three months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
VITAS
|
||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
|||
Expenses related to OIG investigation
|
(1,292
|
)
|
(722
|
)
|
||||
Program closure expenses
|
(385
|
)
|
-
|
|||||
Medicare cap sequestration adjustment
|
(65
|
)
|
-
|
|||||
Early retirement expenses
|
-
|
(2,840
|
)
|
|||||
Roto-Rooter
|
||||||||
Expenses related to litigation settlements
|
(129
|
)
|
(27
|
)
|
||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
2,643
|
-
|
||||||
Stock option expense
|
(1,931
|
)
|
(1,440
|
)
|
||||
Long-term incentive compensation
|
(604
|
)
|
(316
|
)
|
||||
Expenses related to securities litigation
|
-
|
2
|
||||||
Total
|
$
|
(57,563
|
)
|
$
|
(5,343
|
)
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$
|
(50,804
|
)
|
(273.9
|
)
|
|||
Roto-Rooter
|
3,717
|
27.9
|
||||||
Corporate
|
546
|
7.8
|
||||||
$
|
(46,541
|
)
|
(187.0
|
)
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
||||||||
Routine homecare
|
$
|
22,665
|
5.2
|
|||||
Continuous care
|
(7,575
|
)
|
(10.5
|
)
|
||||
General inpatient
|
(4,083
|
)
|
(8.2
|
)
|
||||
Medicare cap
|
(247
|
)
|
-
|
|||||
Roto-Rooter
|
||||||||
Plumbing
|
9,591
|
9.9
|
||||||
Drain cleaning
|
2,011
|
2.8
|
||||||
Water restoration
|
14,388
|
58.5
|
||||||
Contractor operations
|
2,548
|
13.0
|
||||||
Other
|
827
|
8.1
|
||||||
Total
|
$
|
40,125
|
5.1
|
Days of Care
|
Increase/(Decrease)
|
|||||||||||
2017
|
2016
|
Percent
|
||||||||||
Routine homecare
|
2,798,388
|
2,702,152
|
3.6
|
|||||||||
Continuous care
|
88,525
|
98,745
|
(10.3
|
)
|
||||||||
General inpatient
|
65,236
|
75,082
|
(13.1
|
)
|
||||||||
Total days of care
|
2,952,149
|
2,875,979
|
2.6
|
Six months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
SG&A expenses before market value adjustments of deferred compensation
|
||||||||
plans, long-term incentive compensation, and OIG investigation expenses
|
$
|
127,750
|
$
|
117,708
|
||||
Expenses related to OIG investigation
|
4,243
|
3,506
|
||||||
Impact of market value adjustments related to assets held in deferred
|
||||||||
compensation trusts
|
4,202
|
201
|
||||||
Long-term incentive compensation
|
1,917
|
258
|
||||||
Total SG&A expenses
|
$
|
138,112
|
$
|
121,673
|
Six months ended June 30,
|
||||||||
2017
|
2016
|
|||||||
Market value adjustment on assets held in
|
||||||||
deferred compensation trusts
|
$
|
4,202
|
$
|
201
|
||||
Loss on disposal of property and equipment
|
(334
|
)
|
(90
|
)
|
||||
Interest income
|
245
|
182
|
||||||
Other
|
3
|
-
|
||||||
Total other income/(expense) - net
|
$
|
4,116
|
$
|
293
|
Six Months Ended June 30,
|
||||||||
2017
|
2016
|
|||||||
VITAS
|
||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
|||
Expenses related to OIG investigation
|
(2,620
|
)
|
(2,165
|
)
|
||||
Program closure expenses
|
(898
|
)
|
-
|
|||||
Medicare cap sequestration adjustment
|
(65
|
)
|
-
|
|||||
Early retirement expenses
|
-
|
(2,840
|
)
|
|||||
Roto-Rooter
|
||||||||
Expenses related to litigation settlements
|
(129
|
)
|
(27
|
)
|
||||
Corporate
|
||||||||
Excess tax benefits on stock compensation
|
6,338
|
-
|
||||||
Stock option expense
|
(3,828
|
)
|
(3,061
|
)
|
||||
Long-term incentive compensation
|
(1,212
|
)
|
(164
|
)
|
||||
Total
|
$
|
(58,214
|
)
|
$
|
(8,257
|
)
|
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$
|
(49,294
|
)
|
(131.0
|
)
|
|||
Roto-Rooter
|
5,323
|
20.2
|
||||||
Corporate
|
2,434
|
17.1
|
||||||
$
|
(41,537
|
)
|
(83.5
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2017
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2017 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
284,710
|
$
|
130,349
|
$
|
-
|
$
|
415,059
|
||||||||
Cost of services provided and goods sold
|
219,769
|
66,083
|
-
|
285,852
|
||||||||||||
Selling, general and administrative expenses
|
24,531
|
33,763
|
10,360
|
68,654
|
||||||||||||
Depreciation
|
4,741
|
4,070
|
22
|
8,833
|
||||||||||||
Amortization
|
-
|
32
|
-
|
32
|
||||||||||||
Other operating expenses
|
90,636
|
-
|
-
|
90,636
|
||||||||||||
Total costs and expenses
|
339,677
|
103,948
|
10,382
|
454,007
|
||||||||||||
Income/(loss) from operations
|
(54,967
|
)
|
26,401
|
(10,382
|
)
|
(38,948
|
)
|
|||||||||
Interest expense
|
(53
|
)
|
(87
|
)
|
(981
|
)
|
(1,121
|
)
|
||||||||
Intercompany interest income/(expense)
|
2,826
|
1,346
|
(4,172
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
71
|
(4
|
)
|
1,586
|
1,653
|
|||||||||||
Income/(expense) before income taxes
|
(52,123
|
)
|
27,656
|
(13,949
|
)
|
(38,416
|
)
|
|||||||||
Income taxes
|
19,869
|
(10,598
|
)
|
7,489
|
16,760
|
|||||||||||
Net income/(loss)
|
$
|
(32,254
|
)
|
$
|
17,058
|
$
|
(6,460
|
)
|
$
|
(21,656
|
)
|
|||||
(a) The following amounts are included in net income (in thousands):
|
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Potential litigation settlement
|
$
|
(90,000
|
)
|
$
|
-
|
$
|
-
|
$
|
(90,000
|
)
|
||||||
Medicare cap sequestration adjustment
|
(105
|
)
|
-
|
-
|
(105
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(3,054
|
)
|
(3,054
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(956
|
)
|
(956
|
)
|
||||||||||
Expenses related to litigation setlements
|
-
|
(213
|
)
|
-
|
(213
|
)
|
||||||||||
Program closure expenses
|
(636
|
)
|
-
|
-
|
(636
|
)
|
||||||||||
Expenses related to OIG investigation
|
(2,093
|
)
|
-
|
-
|
(2,093
|
)
|
||||||||||
Total
|
$
|
(92,834
|
)
|
$
|
(213
|
)
|
$
|
(4,010
|
)
|
$
|
(97,057
|
)
|
||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
$
|
-
|
$
|
(55,800
|
)
|
||||||
Medicare cap sequestration adjustment
|
(65
|
)
|
-
|
-
|
(65
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(1,931
|
)
|
(1,931
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(604
|
)
|
(604
|
)
|
||||||||||
Expenses related to litigation setlements
|
-
|
(129
|
)
|
-
|
(129
|
)
|
||||||||||
Program closure expenses
|
(385
|
)
|
-
|
-
|
(385
|
)
|
||||||||||
Expenses related to OIG investigation
|
(1,292
|
)
|
-
|
-
|
(1,292
|
)
|
||||||||||
Excess tax benefits on stock compensation
|
-
|
-
|
2,643
|
2,643
|
||||||||||||
Total
|
$
|
(57,542
|
)
|
$
|
(129
|
)
|
$
|
108
|
$
|
(57,563
|
)
|
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE THREE MONTHS ENDED JUNE 30, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2016 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
278,739
|
$
|
111,670
|
$
|
-
|
$
|
390,409
|
||||||||
Cost of services provided and goods sold
|
218,694
|
57,561
|
-
|
276,255
|
||||||||||||
Selling, general and administrative expenses
|
22,638
|
29,448
|
10,542
|
62,628
|
||||||||||||
Depreciation
|
4,814
|
3,628
|
139
|
8,581
|
||||||||||||
Amortization
|
14
|
77
|
-
|
91
|
||||||||||||
Other operating expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Total costs and expenses
|
250,651
|
90,714
|
10,681
|
352,046
|
||||||||||||
Income/(loss) from operations
|
28,088
|
20,956
|
(10,681
|
)
|
38,363
|
|||||||||||
Interest expense
|
(59
|
)
|
(92
|
)
|
(820
|
)
|
(971
|
)
|
||||||||
Intercompany interest income/(expense)
|
1,927
|
866
|
(2,793
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
38
|
(12
|
)
|
3,191
|
3,217
|
|||||||||||
Income/(expense) before income taxes
|
29,994
|
21,718
|
(11,103
|
)
|
40,609
|
|||||||||||
Income taxes
|
(11,444
|
)
|
(8,377
|
)
|
4,097
|
(15,724
|
)
|
|||||||||
Net income/(loss)
|
$
|
18,550
|
$
|
13,341
|
$
|
(7,006
|
)
|
$
|
24,885
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Early retirement expenses
|
$
|
(4,491
|
)
|
$
|
-
|
$
|
-
|
$
|
(4,491
|
)
|
||||||
Stock option expense
|
-
|
-
|
(2,277
|
)
|
(2,277
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(499
|
)
|
(499
|
)
|
||||||||||
Expenses related to securities litigation
|
-
|
-
|
3
|
3
|
||||||||||||
Expenses related to litigation settlements
|
-
|
(44
|
)
|
-
|
(44
|
)
|
||||||||||
Expenses related to OIG investigation
|
(1,170
|
)
|
-
|
-
|
(1,170
|
)
|
||||||||||
Total
|
$
|
(5,661
|
)
|
$
|
(44
|
)
|
$
|
(2,773
|
)
|
$
|
(8,478
|
)
|
||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Early retirement expenses
|
$
|
(2,840
|
)
|
$
|
-
|
$
|
-
|
$ |
(2,840
|
)
|
||||||
Stock option expense
|
-
|
-
|
(1,440
|
)
|
(1,440
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(316
|
)
|
(316
|
)
|
||||||||||
Expenses related to securities litigation
|
-
|
-
|
2
|
2
|
||||||||||||
Expenses related to litigation settlements
|
-
|
(27
|
)
|
-
|
(27
|
)
|
||||||||||
Expenses related to OIG investigation
|
(722
|
)
|
-
|
-
|
(722
|
)
|
||||||||||
Total
|
$
|
(3,562
|
)
|
$
|
(27
|
)
|
$
|
(1,754
|
)
|
$ |
(5,343
|
)
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2017
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|||||||||||||
Chemed | ||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||
2017 (a)
|
||||||||||||||||
Service revenues and sales
|
$
|
567,026
|
$
|
253,897
|
$
|
-
|
$
|
820,923
|
||||||||
Cost of services provided and goods sold
|
441,446
|
129,546
|
-
|
570,992
|
||||||||||||
Selling, general and administrative expenses
|
48,825
|
67,223
|
22,064
|
138,112
|
||||||||||||
Depreciation
|
9,519
|
8,054
|
153
|
17,726
|
||||||||||||
Amortization
|
14
|
64
|
-
|
78
|
||||||||||||
Other operating expenses
|
91,509
|
-
|
-
|
91,509
|
||||||||||||
Total costs and expenses
|
591,313
|
204,887
|
22,217
|
818,417
|
||||||||||||
Income/(loss) from operations
|
(24,287
|
)
|
49,010
|
(22,217
|
)
|
2,506
|
||||||||||
Interest expense
|
(108
|
)
|
(185
|
)
|
(1,823
|
)
|
(2,116
|
)
|
||||||||
Intercompany interest income/(expense)
|
5,528
|
2,656
|
(8,184
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
(9
|
)
|
(77
|
)
|
4,202
|
4,116
|
||||||||||
Income/(expense) before income taxes
|
(18,876
|
)
|
51,404
|
(28,022
|
)
|
4,506
|
||||||||||
Income taxes
|
7,219
|
(19,722
|
)
|
16,185
|
3,682
|
|||||||||||
Net income/(loss)
|
$
|
(11,657
|
)
|
$
|
31,682
|
$
|
(11,837
|
)
|
$
|
8,188
|
||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|||||||||||||
Chemed
|
||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Potential litigation settlement
|
$
|
(90,000
|
)
|
$
|
-
|
$
|
-
|
$
|
(90,000
|
)
|
||||||
Medicare cap sequestration adjustments
|
(105
|
)
|
-
|
-
|
(105
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(6,055
|
)
|
(6,055
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(1,917
|
)
|
(1,917
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(213
|
)
|
-
|
(213
|
)
|
||||||||||
Program closure expenses
|
(1,509
|
)
|
-
|
-
|
(1,509
|
)
|
||||||||||
Expenses related to OIG investigation
|
(4,243
|
)
|
-
|
-
|
(4,243
|
)
|
||||||||||
Total
|
$
|
(95,857
|
)
|
$
|
(213
|
)
|
$
|
(7,972
|
)
|
$
|
(104,042
|
)
|
||||
|
||||||||||||||||
|
|
|
|
|||||||||||||
After-tax benefit/(cost):
|
Chemed
|
|||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Potential litigation settlement
|
$
|
(55,800
|
)
|
$
|
-
|
$
|
-
|
$
|
(55,800
|
)
|
||||||
Medicare cap sequestration adjustments
|
(65
|
)
|
-
|
-
|
(65
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
(3,828
|
)
|
(3,828
|
)
|
||||||||||
Long-term incentive compensation
|
-
|
-
|
(1,212
|
)
|
(1,212
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(129
|
)
|
-
|
(129
|
)
|
||||||||||
Program closure expenses
|
(898
|
)
|
-
|
-
|
(898
|
)
|
||||||||||
Expenses related to OIG investigation
|
(2,620
|
)
|
-
|
-
|
(2,620
|
)
|
||||||||||
Excess tax benefits on stock compensation
|
-
|
-
|
6,338
|
6,338
|
||||||||||||
Total
|
$
|
(59,383
|
)
|
$
|
(129
|
)
|
$
|
1,298
|
$
|
(58,214
|
)
|
|||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME
|
||||||||||||||||
FOR THE SIX MONTHS ENDED JUNE 30, 2016
|
||||||||||||||||
(in thousands)(unaudited)
|
||||||||||||||||
|
||||||||||||||||
|
|
|
|
|||||||||||||
Chemed | ||||||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
2016 (a) | ||||||||||||||||
Service revenues and sales
|
$
|
556,266
|
$
|
224,532
|
$
|
-
|
$
|
780,798
|
||||||||
Cost of services provided and goods sold
|
437,960
|
116,730
|
-
|
554,690
|
||||||||||||
Selling, general and administrative expenses
|
47,422
|
59,255
|
14,996
|
121,673
|
||||||||||||
Depreciation
|
9,595
|
7,129
|
281
|
17,005
|
||||||||||||
Amortization
|
27
|
156
|
-
|
183
|
||||||||||||
Other operating expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Total costs and expenses
|
499,495
|
183,270
|
15,277
|
698,042
|
||||||||||||
Income/(loss) from operations
|
56,771
|
41,262
|
(15,277
|
)
|
82,756
|
|||||||||||
Interest expense
|
(117
|
)
|
(186
|
)
|
(1,510
|
)
|
(1,813
|
)
|
||||||||
Intercompany interest income/(expense)
|
4,030
|
1,813
|
(5,843
|
)
|
-
|
|||||||||||
Other income/(expense)—net
|
78
|
12
|
203
|
293
|
||||||||||||
Income/(expense) before income taxes
|
60,762
|
42,901
|
(22,427
|
)
|
81,236
|
|||||||||||
Income taxes
|
(23,125
|
)
|
(16,542
|
)
|
8,156
|
(31,511
|
)
|
|||||||||
Net income/(loss)
|
$
|
37,637
|
$
|
26,359
|
$
|
(14,271
|
)
|
$
|
49,725
|
|||||||
(a) The following amounts are included in net income (in thousands):
|
||||||||||||||||
|
||||||||||||||||
|
|
|
Chemed
|
|||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
Pretax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(4,840
|
)
|
$
|
(4,840
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(258
|
)
|
(258
|
)
|
||||||||||
Early retirement expenses
|
(4,491
|
)
|
-
|
-
|
(4,491
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(44
|
)
|
-
|
(44
|
)
|
||||||||||
Expenses related to OIG investigation
|
(3,506
|
)
|
-
|
-
|
(3,506
|
)
|
||||||||||
Total
|
$
|
(7,997
|
)
|
$
|
(44
|
)
|
$
|
(5,098
|
)
|
$
|
(13,139
|
)
|
||||
|
||||||||||||||||
|
|
|
Chemed
|
|||||||||||||
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
|||||||||||||
After-tax benefit/(cost):
|
||||||||||||||||
Stock option expense
|
$
|
-
|
$
|
-
|
$
|
(3,061
|
)
|
$
|
(3,061
|
)
|
||||||
Long-term incentive compensation
|
-
|
-
|
(164
|
)
|
(164
|
)
|
||||||||||
Early retirement expenses
|
(2,840
|
)
|
-
|
-
|
(2,840
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
(27
|
)
|
-
|
(27
|
)
|
||||||||||
Expenses related to OIG investigation
|
(2,165
|
)
|
-
|
-
|
(2,165
|
)
|
||||||||||
Total
|
$
|
(5,005
|
)
|
$
|
(27
|
)
|
$
|
(3,225
|
)
|
$
|
(8,257
|
)
|
||||
Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands) | Chemed | |||||||||||||||
For the three months ended June 30, 2017 | VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||
Net income/(loss)
|
$
|
(32,254
|
)
|
$
|
17,058
|
$
|
(6,460
|
)
|
$
|
(21,656
|
)
|
|||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
53
|
87
|
981
|
1,121
|
||||||||||||
Income taxes
|
(19,869
|
)
|
10,598
|
(7,489
|
)
|
(16,760
|
)
|
|||||||||
Depreciation
|
4,741
|
4,070
|
22
|
8,833
|
||||||||||||
Amortization
|
-
|
32
|
-
|
32
|
||||||||||||
EBITDA
|
(47,329
|
)
|
31,845
|
(12,946
|
)
|
(28,430
|
)
|
|||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(2,826
|
)
|
(1,346
|
)
|
4,172
|
-
|
||||||||||
Interest income
|
(149
|
)
|
(12
|
)
|
-
|
(161
|
)
|
|||||||||
Potential litigation settlement
|
90,000
|
-
|
-
|
90,000
|
||||||||||||
Expenses related to OIG investigation
|
2,093
|
-
|
-
|
2,093
|
||||||||||||
Program closure expenses
|
636
|
-
|
-
|
636
|
||||||||||||
Medicare cap sequestration adjustment
|
105
|
-
|
-
|
105
|
||||||||||||
Amortization of stock awards
|
71
|
66
|
166
|
303
|
||||||||||||
Advertising cost adjustment
|
-
|
(272
|
)
|
-
|
(272
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
213
|
-
|
213
|
||||||||||||
Stock option expense
|
-
|
-
|
3,054
|
3,054
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
956
|
956
|
||||||||||||
Adjusted EBITDA
|
$
|
42,601
|
$
|
30,494
|
$
|
(4,598
|
)
|
$
|
68,497
|
|||||||
|
||||||||||||||||
Chemed
|
||||||||||||||||
For the three months ended June 30, 2016 |
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$
|
18,550
|
$
|
13,341
|
$
|
(7,006
|
)
|
$
|
24,885
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
59
|
92
|
820
|
971
|
||||||||||||
Income taxes
|
11,444
|
8,377
|
(4,097
|
)
|
15,724
|
|||||||||||
Depreciation
|
4,814
|
3,628
|
139
|
8,581
|
||||||||||||
Amortization
|
14
|
77
|
-
|
91
|
||||||||||||
EBITDA
|
34,881
|
25,515
|
(10,144
|
)
|
50,252
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(1,927
|
)
|
(866
|
)
|
2,793
|
-
|
||||||||||
Interest income
|
(69
|
)
|
(16
|
)
|
-
|
(85
|
)
|
|||||||||
Expenses related to OIG investigation
|
1,170
|
-
|
-
|
1,170
|
||||||||||||
Amortization of stock awards
|
85
|
74
|
276
|
435
|
||||||||||||
Early retirement expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Expenses related to litigation settlements
|
-
|
44
|
-
|
44
|
||||||||||||
Expenses related to securities litigation
|
-
|
-
|
(3
|
)
|
(3
|
)
|
||||||||||
Advertising cost adjustment
|
-
|
(557
|
)
|
-
|
(557
|
)
|
||||||||||
Stock option expense
|
-
|
-
|
2,277
|
2,277
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
499
|
499
|
||||||||||||
Adjusted EBITDA
|
$
|
38,631
|
$
|
24,194
|
$
|
(4,302
|
)
|
$
|
58,523
|
Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA
|
||||||||||||||||
Chemed Corporation and Subsidiary Companies
|
||||||||||||||||
(in thousands)
|
Chemed
|
|||||||||||||||
For the six months ended June 30, 2017
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$
|
(11,657
|
)
|
$
|
31,682
|
$
|
(11,837
|
)
|
$
|
8,188
|
||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
108
|
185
|
1,823
|
2,116
|
||||||||||||
Income taxes
|
(7,219
|
)
|
19,722
|
(16,185
|
)
|
(3,682
|
)
|
|||||||||
Depreciation
|
9,519
|
8,054
|
153
|
17,726
|
||||||||||||
Amortization
|
14
|
64
|
-
|
78
|
||||||||||||
EBITDA
|
(9,235
|
)
|
59,707
|
(26,046
|
)
|
24,426
|
||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(5,528
|
)
|
(2,656
|
)
|
8,184
|
-
|
||||||||||
Interest income
|
(219
|
)
|
(26
|
)
|
-
|
(245
|
)
|
|||||||||
Potential litigation settlements
|
90,000
|
-
|
-
|
90,000
|
||||||||||||
Medicare cap sequestration adjustment
|
105
|
-
|
-
|
105
|
||||||||||||
Program closure expenses
|
1,509
|
-
|
-
|
1,509
|
||||||||||||
Expenses related to OIG investigation
|
4,243
|
-
|
-
|
4,243
|
||||||||||||
Stock award amortization
|
148
|
136
|
354
|
638
|
||||||||||||
Advertising cost adjustment
|
-
|
(545
|
)
|
-
|
(545
|
)
|
||||||||||
Expenses related to litigation settlements
|
-
|
213
|
-
|
213
|
||||||||||||
Stock option expense
|
-
|
-
|
6,055
|
6,055
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
1,917
|
1,917
|
||||||||||||
Adjusted EBITDA
|
$
|
81,023
|
$
|
56,829
|
$
|
(9,536
|
)
|
$
|
128,316
|
|||||||
Chemed
|
||||||||||||||||
For the six months ended June 30, 2016
|
VITAS
|
Roto-Rooter
|
Corporate
|
Consolidated
|
||||||||||||
Net income/(loss)
|
$
|
37,637
|
$
|
26,359
|
$
|
(14,271
|
)
|
$
|
49,725
|
|||||||
Add/(deduct):
|
||||||||||||||||
Interest expense
|
117
|
186
|
1,510
|
1,813
|
||||||||||||
Income taxes
|
23,125
|
16,542
|
(8,156
|
)
|
31,511
|
|||||||||||
Depreciation
|
9,595
|
7,129
|
281
|
17,005
|
||||||||||||
Amortization
|
27
|
156
|
-
|
183
|
||||||||||||
EBITDA
|
70,501
|
50,372
|
(20,636
|
)
|
100,237
|
|||||||||||
Add/(deduct):
|
||||||||||||||||
Intercompany interest expense/(income)
|
(4,030
|
)
|
(1,813
|
)
|
5,843
|
-
|
||||||||||
Interest income
|
(148
|
)
|
(34
|
)
|
-
|
(182
|
)
|
|||||||||
Expenses related to OIG investigation
|
3,506
|
-
|
-
|
3,506
|
||||||||||||
Early retirement expenses
|
4,491
|
-
|
-
|
4,491
|
||||||||||||
Advertising cost adjustment
|
-
|
(1,165
|
)
|
-
|
(1,165
|
)
|
||||||||||
Stock award amortization
|
216
|
155
|
603
|
974
|
||||||||||||
Expenses related to litigation settlements
|
-
|
44
|
-
|
44
|
||||||||||||
Long-term incentive compensation
|
-
|
-
|
258
|
258
|
||||||||||||
Stock option expense
|
-
|
-
|
4,840
|
4,840
|
||||||||||||
Adjusted EBITDA
|
$
|
74,536
|
$
|
47,559
|
$
|
(9,092
|
)
|
$
|
113,003
|
RECONCILIATION OF ADJUSTED NET INCOME
|
||||||||||||||||
(in thousands, except per share data)(unaudited)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
2017
|
2016
|
2017
|
2016
|
|||||||||||||
Net income/(loss) as reported
|
$
|
(21,656
|
)
|
$
|
24,885
|
$
|
8,188
|
$
|
49,725
|
|||||||
Add/(deduct) after-tax cost of:
|
||||||||||||||||
Potential litigation settlement
|
55,800
|
-
|
55,800
|
-
|
||||||||||||
Excess tax benefits on stock compensation
|
(2,643
|
)
|
-
|
(6,338
|
)
|
-
|
||||||||||
Stock option expense
|
1,931
|
1,440
|
3,828
|
3,061
|
||||||||||||
Expenses of OIG investigation
|
1,292
|
722
|
2,620
|
2,165
|
||||||||||||
Long-term incentive compensation
|
604
|
316
|
1,212
|
164
|
||||||||||||
Program closure expenses
|
385
|
-
|
898
|
-
|
||||||||||||
Expenses related to litigation settlements
|
129
|
27
|
129
|
27
|
||||||||||||
Medicare cap sequestration adjustment
|
65
|
-
|
65
|
-
|
||||||||||||
Early retirement expenses
|
-
|
2,840
|
-
|
2,840
|
||||||||||||
Expenses related to securities settlements
|
-
|
(2
|
)
|
-
|
-
|
|||||||||||
Adjusted net income
|
$
|
35,907
|
$
|
30,228
|
$
|
66,402
|
$
|
57,982
|
||||||||
Diluted Earnings Per Share As Reported
|
||||||||||||||||
Net income/(loss)
|
$
|
(1.35
|
)
|
$
|
1.48
|
$
|
0.49
|
$
|
2.93
|
|||||||
Average number of shares outstanding
|
16,010
|
16,831
|
16,758
|
16,999
|
||||||||||||
Adjusted Diluted Earnings Per Share
|
||||||||||||||||
Adjusted net income
|
$
|
2.15
|
$
|
1.80
|
$
|
3.96
|
$
|
3.41
|
||||||||
Adjusted average number of shares outstanding
|
16,702
|
16,831
|
16,758
|
16,999
|
||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT
|
||||||||||||||||
(unaudited)
|
||||||||||||||||
Three Months Ended June 30,
|
Six Months Ended June 30,
|
|||||||||||||||
OPERATING STATISTICS
|
2017
|
2016
|
2017
|
2016
|
||||||||||||
Net revenue ($000)
|
||||||||||||||||
Homecare
|
$
|
231,258
|
$
|
219,280
|
$
|
456,794
|
$
|
434,129
|
||||||||
Inpatient
|
22,000
|
24,489
|
45,923
|
50,006
|
||||||||||||
Continuous care
|
31,699
|
34,970
|
64,556
|
72,131
|
||||||||||||
Total before Medicare cap allowance
|
$
|
284,957
|
$
|
278,739
|
$
|
567,273
|
$
|
556,266
|
||||||||
Medicare cap allowance
|
(247
|
)
|
-
|
(247
|
)
|
-
|
||||||||||
Total
|
$
|
284,710
|
$
|
278,739
|
$
|
567,026
|
$
|
556,266
|
||||||||
Net revenue as a percent of total before Medicare cap allowances
|
||||||||||||||||
Homecare
|
81.2
|
%
|
78.7
|
%
|
80.5
|
%
|
78.0
|
%
|
||||||||
Inpatient
|
7.7
|
8.8
|
8.1
|
9.0
|
||||||||||||
Continuous care
|
11.1
|
12.5
|
11.4
|
13.0
|
||||||||||||
Total before Medicare cap allowance
|
100.0
|
100.0
|
100.0
|
100.0
|
||||||||||||
Medicare cap allowance
|
(0.1
|
)
|
-
|
-
|
-
|
|||||||||||
Total
|
99.9
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Average daily census (days)
|
||||||||||||||||
Homecare
|
12,446
|
12,007
|
12,368
|
11,844
|
||||||||||||
Nursing home
|
3,135
|
3,015
|
3,093
|
3,003
|
||||||||||||
Routine homecare
|
15,581
|
15,022
|
15,461
|
14,847
|
||||||||||||
Inpatient
|
343
|
405
|
360
|
412
|
||||||||||||
Continuous care
|
474
|
525
|
489
|
543
|
||||||||||||
Total
|
16,398
|
15,952
|
16,310
|
15,802
|
||||||||||||
Total Admissions
|
16,311
|
16,180
|
33,874
|
33,048
|
||||||||||||
Total Discharges
|
16,124
|
15,960
|
33,344
|
32,707
|
||||||||||||
Average length of stay (days)
|
85.2
|
84.2
|
87.1
|
83.9
|
||||||||||||
Median length of stay (days)
|
16.0
|
16.0
|
16.0
|
16.0
|
||||||||||||
ADC by major diagnosis
|
||||||||||||||||
Cerebro
|
34.8
|
%
|
31.9
|
%
|
34.7
|
%
|
31.7
|
%
|
||||||||
Neurological
|
19.5
|
21.3
|
19.6
|
21.7
|
||||||||||||
Cardio
|
16.5
|
17.6
|
16.5
|
17.4
|
||||||||||||
Cancer
|
14.9
|
15.2
|
15.0
|
15.3
|
||||||||||||
Respiratory
|
7.9
|
7.8
|
7.9
|
7.8
|
||||||||||||
Other
|
6.4
|
6.2
|
6.3
|
6.1
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Admissions by major diagnosis
|
||||||||||||||||
Cerebro
|
21.4
|
20.5
|
%
|
21.7
|
%
|
20.7
|
%
|
|||||||||
Neurological
|
10.7
|
10.8
|
10.8
|
11.0
|
||||||||||||
Cancer
|
31.5
|
31.6
|
30.4
|
31.1
|
||||||||||||
Cardio
|
15.1
|
15.7
|
15.1
|
15.7
|
||||||||||||
Respiratory
|
10.2
|
10.2
|
11.0
|
10.6
|
||||||||||||
Other
|
11.1
|
11.2
|
11.0
|
10.9
|
||||||||||||
Total
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
100.0
|
%
|
||||||||
Direct patient care margins
|
||||||||||||||||
Routine homecare
|
52.8
|
%
|
51.9
|
%
|
52.1
|
%
|
52.0
|
%
|
||||||||
Inpatient
|
3.7
|
4.6
|
4.8
|
5.1
|
||||||||||||
Continuous care
|
18.0
|
13.8
|
16.8
|
14.5
|
||||||||||||
Homecare margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
56.55
|
$
|
56.29
|
$
|
57.58
|
$
|
56.50
|
||||||||
Combined drug, HME and medical supplies
|
14.51
|
15.92
|
14.82
|
15.69
|
||||||||||||
Inpatient margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
377.13
|
$
|
341.29
|
$
|
373.41
|
$
|
339.98
|
||||||||
Continuous care margin drivers (dollars per patient day)
|
||||||||||||||||
Labor costs
|
$
|
583.87
|
$
|
610.58
|
$
|
587.39
|
$
|
604.80
|
||||||||
Bad debt expense as a percent of revenues
|
1.1
|
%
|
1.2
|
%
|
1.1
|
%
|
1.3
|
%
|
||||||||
Accounts receivable -- Days of revenue outstanding- excluding unapplied Medicare payments
|
34.5
|
37.7
|
n.a.
|
n.a.
|
||||||||||||
Accounts receivable -- Days of revenue outstanding- including unapplied Medicare payments
|
28.0
|
26.6
|
n.a.
|
n.a.
|
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, 2017
|
-
|
$
|
-
|
7,315,718
|
$
|
50,173,009
|
||||||||||
February 1 through February 28, 2017
|
104,358
|
178.39
|
7,420,076
|
31,556,555
|
||||||||||||
March 1 through March 31, 2017
|
195,642
|
182.20
|
7,615,718
|
$
|
95,910,768
|
|||||||||||
First Quarter Total
|
300,000
|
$
|
180.87
|
|||||||||||||
April 1 through April 30, 2017
|
-
|
$
|
-
|
7,615,718
|
$
|
95,910,768
|
||||||||||
May 31 through May 31, 2017
|
150,000
|
205.34
|
7,765,718
|
65,109,586
|
||||||||||||
June 1 through June 30, 2017
|
-
|
-
|
7,765,718
|
$
|
65,109,586
|
|||||||||||
Second Quarter Total
|
150,000
|
$
|
205.34
|
|||||||||||||
On March 13, 2017 our Board of Directors authorized an additional $100 million under the February 2011 Repurchase
|
||||||||||||||||
Program.
|
Exhibit No.
|
Description
|
|
31.1
|
Certification by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
|
|
31.2
|
Certification by David P. Williams pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.
|
|
31.3
|
Certification by 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 Taxonomy Extension Schema
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase
|
|
Chemed Corporation
|
||||||
(Registrant)
|
||||||
Dated:
|
July 31, 2017
|
By:
|
/s/ Kevin J. McNamara
|
|||
Kevin J. McNamara
|
||||||
(President and Chief Executive Officer)
|
||||||
Dated:
|
July 31, 2017
|
By:
|
/s/ David P. Williams
|
|||
David P. Williams
|
||||||
(Executive Vice President and Chief Financial Officer)
|
||||||
Dated:
|
July 31, 2017
|
By:
|
/s/ Michael D. Witzeman
|
|||
Michael D. Witzeman
|
||||||
(Vice President and Controller)
|