X
|
Quarterly
Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934
For the
Quarterly
Period Ended March 31, 2008
|
||
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
Delaware
|
31-0791746
|
|
(State
or other jurisdiction of incorporation or
organization)
|
(IRS
Employer Identification
No.)
|
2600
Chemed Center, 255 E. Fifth Street, Cincinnati, Ohio
|
45202
|
|
(Address
of principal executive offices)
|
(Zip
code)
|
Yes
|
X
|
No
|
Large
accelerated filer
|
X
|
Accelerated
filer
|
Non-accelerated
filer
|
Yes
|
|
No
|
X
|
Class
|
Amount
|
Date
|
Capital
Stock $1 Par Value
|
23,728,308
Shares
|
March
31, 2008
|
Page
No.
|
||||||||
|
||||||||
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
|||||||||||||||||||||||||||||||
(in
thousands except share and per share data)
|
|||||||||||||||||||||||||||||||
March
31,
|
December
31,
|
||||||||||||||||||||||||||||||
2008
|
2007
|
||||||||||||||||||||||||||||||
ASSETS
|
|||||||||||||||||||||||||||||||
Current
assets
|
|||||||||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 29,704 | $ | 4,988 | |||||||||||||||||||||||||||
Accounts
receivable less allowances of $9,818
|
|||||||||||||||||||||||||||||||
(2007
- $9,746)
|
87,004 | 101,170 | |||||||||||||||||||||||||||||
Inventories
|
7,439 | 6,596 | |||||||||||||||||||||||||||||
Current
deferred income taxes
|
14,996 | 14,212 | |||||||||||||||||||||||||||||
Prepaid
expenses and other current assets
|
9,035 | 10,496 | |||||||||||||||||||||||||||||
Total
current assets
|
148,178 | 137,462 | |||||||||||||||||||||||||||||
Investments
of deferred compensation plans held in trust
|
29,524 | 29,417 | |||||||||||||||||||||||||||||
Notes
receivable
|
- | 9,701 | |||||||||||||||||||||||||||||
Properties
and equipment, at cost, less accumulated
|
|||||||||||||||||||||||||||||||
depreciation
of
|
$ | 92,467 |
(2007
- $88,639)
|
72,910 | 74,513 | ||||||||||||||||||||||||||
Identifiable
intangible assets less accumulated
|
|||||||||||||||||||||||||||||||
amortization
of
|
$ | 18,253 |
(2007
- $17,245)
|
64,168 | 65,177 | ||||||||||||||||||||||||||
Goodwill
|
438,656 | 438,689 | |||||||||||||||||||||||||||||
Other
assets
|
15,467 | 15,411 | |||||||||||||||||||||||||||||
Total
Assets
|
$ | 768,903 | $ | 770,370 | |||||||||||||||||||||||||||
LIABILITIES
|
|||||||||||||||||||||||||||||||
Current
liabilities
|
|||||||||||||||||||||||||||||||
Accounts
payable
|
$ | 46,450 | $ | 46,168 | |||||||||||||||||||||||||||
Current
portion of long-term debt
|
10,166 | 10,162 | |||||||||||||||||||||||||||||
Income
taxes
|
10,100 | 4,221 | |||||||||||||||||||||||||||||
Accrued
insurance
|
37,600 | 36,337 | |||||||||||||||||||||||||||||
Accrued
compensation
|
31,195 | 40,072 | |||||||||||||||||||||||||||||
Other
current liabilities
|
14,474 | 13,929 | |||||||||||||||||||||||||||||
Total
current liabilities
|
149,985 | 150,889 | |||||||||||||||||||||||||||||
Deferred
income taxes
|
5,465 | 5,802 | |||||||||||||||||||||||||||||
Long-term
debt
|
212,070 | 214,669 | |||||||||||||||||||||||||||||
Deferred
compensation liabilities
|
29,653 | 29,149 | |||||||||||||||||||||||||||||
Other
liabilities
|
5,540 | 5,512 | |||||||||||||||||||||||||||||
Total
Liabilities
|
402,713 | 406,021 | |||||||||||||||||||||||||||||
STOCKHOLDERS'
EQUITY
|
|||||||||||||||||||||||||||||||
Capital
stock - authorized 80,000,000 shares $1 par; issued
29,379,006
|
|||||||||||||||||||||||||||||||
shares
(2007 - 29,260,791 shares)
|
29,379 | 29,261 | |||||||||||||||||||||||||||||
Paid-in
capital
|
271,296 | 267,312 | |||||||||||||||||||||||||||||
Retained
earnings
|
293,707 | 278,336 | |||||||||||||||||||||||||||||
Treasury
stock - 5,650,698 shares (2007 - 5,299,056 shares), at
cost
|
(230,594 | ) | (213,041 | ) | |||||||||||||||||||||||||||
Deferred
compensation payable in Company stock
|
2,402 | 2,481 | |||||||||||||||||||||||||||||
Total
Stockholders' Equity
|
366,190 | 364,349 | |||||||||||||||||||||||||||||
Total
Liabilities and Stockholders' Equity
|
$ | 768,903 | $ | 770,370 | |||||||||||||||||||||||||||
See
accompanying notes to unaudited financial statements.
|
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in
thousands, except per share data)
|
||||||||
Three
Months Ended March 31,
|
||||||||
2008
|
2007
|
|||||||
Service
revenues and sales
|
$ | 285,268 | $ | 270,439 | ||||
Cost
of services provided and goods sold
|
||||||||
(excluding
depreciation)
|
205,812 | 188,247 | ||||||
Selling,
general and administrative expenses
|
42,727 | 48,070 | ||||||
Depreciation
|
5,438 | 4,715 | ||||||
Amortization
|
1,450 | 1,315 | ||||||
Other
operating income
|
- | (1,138 | ) | |||||
Total
costs and expenses
|
255,427 | 241,209 | ||||||
Income
from operations
|
29,841 | 29,230 | ||||||
Interest
expense
|
(1,597 | ) | (3,742 | ) | ||||
Other
(expense)/income--net
|
(1,189 | ) | 869 | |||||
Income
before income taxes
|
27,055 | 26,357 | ||||||
Income
taxes
|
(10,235 | ) | (10,136 | ) | ||||
Net
income
|
$ | 16,820 | $ | 16,221 | ||||
Earnings
Per Share
|
||||||||
Net income | $ | 0.70 | $ | 0.63 | ||||
Average
number of shares outstanding
|
23,873 | 25,716 | ||||||
Diluted
Earnings Per Share
|
||||||||
Net income | $ | 0.69 | $ | 0.62 | ||||
Average
number of shares outstanding
|
24,285 | 26,162 | ||||||
Cash
Dividends Per Share
|
$ | 0.06 | $ | 0.06 | ||||
See
accompanying notes to unaudited financial statements.
|
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in
thousands)
|
||||||||
Three
Months Ended
|
||||||||
March
31,
|
||||||||
2008
|
2007
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net income | $ | 16,820 | $ | 16,221 | ||||
Adjustments
to reconcile net income to net cash provided
|
||||||||
by
operating activities:
|
||||||||
Depreciation
and amortization
|
6,888 | 6,030 | ||||||
Provision
for uncollectible accounts receivable
|
2,002 | 2,084 | ||||||
Provision
for deferred income taxes
|
(1,126 | ) | (345 | ) | ||||
Amortization
of debt issuance costs
|
254 | 455 | ||||||
Noncash
long-term incentive compensation
|
- | 4,719 | ||||||
Changes
in operating assets and liabilities, excluding
|
||||||||
amounts
acquired in business combinations
|
||||||||
Decrease
in accounts receivable
|
12,112 | 5,275 | ||||||
Increase
in inventories
|
(843 | ) | (174 | ) | ||||
Decrease
in prepaid expenses and
|
||||||||
other
current assets
|
1,488 | 858 | ||||||
Decrease in accounts payable and other current liabilities | (5,679 | ) | (9,091 | ) | ||||
Increase
in income taxes
|
6,677 | 9,538 | ||||||
Increase
in other assets
|
(293 | ) | (2,102 | ) | ||||
Increase
in other liabilities
|
532 | 2,218 | ||||||
Excess
tax benefit on share-based compensation
|
(825 | ) | (611 | ) | ||||
Other
sources/(uses)
|
1,524 | (375 | ) | |||||
Net
cash provided by operating activities
|
39,531 | 34,700 | ||||||
Cash
Flows from Investing Activities
|
||||||||
Net
sources/(uses) from the disposition of discontinued
operations
|
9,556 | (3,876 | ) | |||||
Capital expenditures | (3,891 | ) | (5,764 | ) | ||||
Proceeds
from sales of property and equipment
|
19 | 2,975 | ||||||
Other uses | (122 | ) | (361 | ) | ||||
Net
cash provided/(used) by investing activities
|
5,562 | (7,026 | ) | |||||
Cash
Flows from Financing Activities
|
||||||||
Purchases
of treasury stock
|
(16,263 | ) | (24,199 | ) | ||||
Repayment
of long-term debt
|
(2,595 | ) | (141 | ) | ||||
Dividends paid | (1,449 | ) | (1,555 | ) | ||||
Decrease
in cash overdrafts payable
|
(963 | ) | (1,608 | ) | ||||
Excess
tax benefit on share-based compensation
|
825 | 611 | ||||||
Other sources | 68 | 81 | ||||||
Net
cash used by financing activities
|
(20,377 | ) | (26,811 | ) | ||||
Increase
in Cash and Cash Equivalents
|
24,716 | 863 | ||||||
Cash
and cash equivalents at beginning of year
|
4,988 | 29,274 | ||||||
Cash
and cash equivalents at end of period
|
$ | 29,704 | $ | 30,137 | ||||
See
accompanying notes to unaudited financial statements.
|
Three
months ended
|
|||||||||
March
31,
|
|||||||||
2008
|
2007
|
||||||||
Service Revenues and
Sales
|
|||||||||
VITAS
|
$ | 198,585 | $ | 184,049 | |||||
Roto-Rooter
|
86,683 | 86,390 | |||||||
Total
|
$ | 285,268 | $ | 270,439 | |||||
Aftertax
Earnings
|
|||||||||
VITAS
|
$ | 13,298 | $ | 14,987 | |||||
Roto-Rooter
|
9,095 | 9,506 | |||||||
Total
|
22,393 | 24,493 | |||||||
Corporate
|
(5,573 | ) | (8,272 | ) | |||||
Net
income
|
$ | 16,820 | $ | 16,221 |
Net
Income
|
||||||||||||
For
the Three Months Ended
March
31,
|
Income
|
Shares
|
Earnings
per
Share
|
|||||||||
2008
|
||||||||||||
Earnings
|
$ | 16,820 | 23,873 | $ | 0.70 | |||||||
Dilutive
stock options
|
- | 377 | ||||||||||
Nonvested
stock awards
|
- | 35 | ||||||||||
Diluted
earnings
|
$ | 16,820 | 24,285 | $ | 0.69 | |||||||
2007
|
||||||||||||
Earnings
|
$ | 16,221 | 25,716 | $ | 0.63 | |||||||
Dilutive
stock options
|
- | 386 | ||||||||||
Nonvested
stock awards
|
- | 60 | ||||||||||
Diluted
earnings
|
$ | 16,221 | 26,162 | $ | 0.62 |
Shares
|
Total
Treasury
|
Shares
Due
|
Incremental
|
|||||||||||||||||||
Underlying
1.875%
|
Method
|
to
the Company
|
Shares
Issued by
|
|||||||||||||||||||
Share
|
Convertible
|
Warrant
|
Incremental
|
under
Notes
|
the
Company
|
|||||||||||||||||
Price
|
Notes
|
Shares
|
Shares
(a)
|
Hedges
|
upon
Conversion (b)
|
|||||||||||||||||
$ | 80.73 | - | - | - | - | - | ||||||||||||||||
$ | 90.73 | 273,061 | - | 273,061 | (273,061 | ) | - | |||||||||||||||
$ | 100.73 | 491,905 | - | 491,905 | (491,905 | ) | - | |||||||||||||||
$ | 110.73 | 671,222 | 118,359 | 789,581 | (671,222 | ) | 118,359 | |||||||||||||||
$ | 120.73 | 820,833 | 313,764 | 1,134,597 | (820,833 | ) | 313,764 | |||||||||||||||
$ | 130.73 | 947,556 | 479,274 | 1,426,830 | (947,556 | ) | 479,274 | |||||||||||||||
(a)
Represents the number of incremental shares that must be included in the
calculation of fully diluted shares under U.S. GAAP.
|
(b)
Represents the number of incremental shares to be issued by the Company
upon conversion of the 1.875%
|
Convertible
Notes, assuming concurrent settlement of the note hedges and
warrants.
|
Three
Months Ended
March
31,
|
||||||||
2008
|
2007
|
|||||||
Interest
income
|
$ | 337 | $ | 767 | ||||
(Loss)/gain
on trading investments of employee benefit trust
|
(1,522 | ) | 212 | |||||
(Loss)/gain
on disposal of property and equipment
|
(29 | ) | (136 | ) | ||||
Other
- net
|
25 | 26 | ||||||
Total
other income
|
$ | (1,189 | ) | $ | 869 |
2008
|
2007
|
|||||||
Accrued
legal settlements
|
$ | 2,142 | $ | 2,393 | ||||
Accrued
divestiture expenses
|
841 | 845 | ||||||
Accrued
Medicare cap estimate
|
500 | 500 | ||||||
Other
|
10,991 | 10,191 | ||||||
Total
other current liabilities
|
$ | 14,474 | $ | 13,929 |
(As
of March 31, 2008)
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 28,524 | $ | (1,389 | ) | $ | 2,569 | $ | - | $ | 29,704 | |||||||||
Accounts
receivable, less allowances
|
1,133 | 85,425 | 446 | - | 87,004 | |||||||||||||||
Intercompany
receivables
|
3,183 | - | (3,849 | ) | 666 | - | ||||||||||||||
Inventories
|
- | 6,736 | 703 | - | 7,439 | |||||||||||||||
Current
deferred income taxes
|
142 | 14,675 | 179 | - | 14,996 | |||||||||||||||
Prepaid
expenses and other current assets
|
681 | 8,234 | 120 | - | 9,035 | |||||||||||||||
Total
current assets
|
33,663 | 113,681 | 168 | 666 | 148,178 | |||||||||||||||
Investments
of deferred compensation plans held in trust
|
- | - | 29,524 | - | 29,524 | |||||||||||||||
Properties
and equipment, at cost, less accumulated depreciation
|
4,216 | 66,811 | 1,883 | - | 72,910 | |||||||||||||||
Identifiable
intangible assets less accumulated amortization
|
- | 64,167 | 1 | - | 64,168 | |||||||||||||||
Goodwill
|
- | 433,946 | 4,710 | - | 438,656 | |||||||||||||||
Other
assets
|
12,772 | 2,406 | 289 | - | 15,467 | |||||||||||||||
Investments
in subsidiaries
|
516,665 | 11,573 | - | (528,238 | ) | - | ||||||||||||||
Total
assets
|
$ | 567,316 | $ | 692,584 | $ | 36,575 | $ | (527,572 | ) | $ | 768,903 | |||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts
payable
|
$ | (1,666 | ) | $ | 47,752 | $ | 364 | $ | - | $ | 46,450 | |||||||||
Intercompany
payables
|
- | (3,239 | ) | 2,573 | 666 | - | ||||||||||||||
Current
portion of long-term debt
|
10,000 | 166 | - | - | 10,166 | |||||||||||||||
Income
taxes
|
(4,439 | ) | 12,800 | 1,739 | - | 10,100 | ||||||||||||||
Accrued
insurance
|
359 | 37,241 | - | - | 37,600 | |||||||||||||||
Accrued
salaries and wages
|
789 | 29,914 | 492 | - | 31,195 | |||||||||||||||
Other
current liabilities
|
3,395 | 10,958 | 121 | - | 14,474 | |||||||||||||||
Deferred
income taxes
|
(23,040 | ) | 38,935 | (10,430 | ) | - | 5,465 | |||||||||||||
Long-term
debt
|
212,000 | 70 | - | - | 212,070 | |||||||||||||||
Deferred
compensation liabilities
|
- | - | 29,653 | - | 29,653 | |||||||||||||||
Other
liabilities
|
3,728 | 1,793 | 19 | - | 5,540 | |||||||||||||||
Stockholders'
equity
|
366,190 | 516,194 | 12,044 | (528,238 | ) | 366,190 | ||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 567,316 | $ | 692,584 | $ | 36,575 | $ | (527,572 | ) | $ | 768,903 |
(as
of December 31, 2007)
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 3,877 | $ | (1,584 | ) | $ | 2,695 | $ | - | $ | 4,988 | |||||||||
Accounts
receivable, less allowances
|
706 | 99,900 | 564 | - | 101,170 | |||||||||||||||
Intercompany
receivables
|
42,241 | - | (3,925 | ) | (38,316 | ) | - | |||||||||||||
Inventories
|
- | 6,116 | 480 | - | 6,596 | |||||||||||||||
Current
deferred income taxes
|
130 | 13,964 | 118 | - | 14,212 | |||||||||||||||
Prepaid
expenses and other current assets
|
884 | 9,521 | 91 | - | 10,496 | |||||||||||||||
Total
current assets
|
47,838 | 127,917 | 23 | (38,316 | ) | 137,462 | ||||||||||||||
Investments
of deferred compensation plans held in trust
|
- | - | 29,417 | - | 29,417 | |||||||||||||||
Note
receivable
|
9,701 | - | - | - | 9,701 | |||||||||||||||
Properties
and equipment, at cost, less accumulated depreciation
|
4,306 | 68,303 | 1,904 | - | 74,513 | |||||||||||||||
Identifiable
intangible assets less accumulated amortization
|
- | 65,176 | 1 | - | 65,177 | |||||||||||||||
Goodwill
|
- | 433,946 | 4,743 | - | 438,689 | |||||||||||||||
Other
assets
|
12,658 | 2,450 | 303 | - | 15,411 | |||||||||||||||
Investments
in subsidiaries
|
500,952 | 11,005 | - | (511,957 | ) | - | ||||||||||||||
Total
assets
|
$ | 575,455 | $ | 708,797 | $ | 36,391 | $ | (550,273 | ) | $ | 770,370 | |||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts
payable
|
$ | (1,236 | ) | $ | 47,035 | $ | 369 | $ | - | $ | 46,168 | |||||||||
Intercompany
payables
|
- | 34,992 | 3,324 | (38,316 | ) | - | ||||||||||||||
Current
portion of long-term debt
|
10,000 | 162 | - | - | 10,162 | |||||||||||||||
Income
taxes
|
1,137 | 3,034 | 50 | - | 4,221 | |||||||||||||||
Accrued
insurance
|
255 | 36,082 | - | - | 36,337 | |||||||||||||||
Accrued
salaries and wages
|
3,882 | 35,505 | 685 | - | 40,072 | |||||||||||||||
Other
current liabilities
|
2,047 | 10,486 | 1,396 | - | 13,929 | |||||||||||||||
Deferred
income taxes
|
(23,174 | ) | 39,247 | (10,271 | ) | - | 5,802 | |||||||||||||
Long-term
debt
|
214,500 | 169 | - | - | 214,669 | |||||||||||||||
Deferred
compensation liabilities
|
- | - | 29,149 | - | 29,149 | |||||||||||||||
Other
liabilities
|
3,695 | 1,797 | 20 | - | 5,512 | |||||||||||||||
Stockholders'
equity
|
364,349 | 500,288 | 11,669 | (511,957 | ) | 364,349 | ||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 575,455 | $ | 708,797 | $ | 36,391 | $ | (550,273 | ) | $ | 770,370 |
(For
the three months ended March 31, 2008)
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 278,862 | $ | 6,406 | $ | - | $ | 285,268 | ||||||||||
Cost
of services provided and goods sold
|
- | 202,704 | 3,108 | - | 205,812 | |||||||||||||||
Selling,
general and administrative expenses
|
4,050 | 38,788 | (111 | ) | - | 42,727 | ||||||||||||||
Depreciation
|
124 | 5,149 | 165 | - | 5,438 | |||||||||||||||
Amortization
|
441 | 1,009 | - | - | 1,450 | |||||||||||||||
Total
costs and expenses
|
4,615 | 247,650 | 3,162 | - | 255,427 | |||||||||||||||
Income/
(loss) from operations
|
(4,615 | ) | 31,212 | 3,244 | - | 29,841 | ||||||||||||||
Interest
expense
|
(1,463 | ) | (133 | ) | (1 | ) | - | (1,597 | ) | |||||||||||
Other
income - net
|
1,368 | (1,056 | ) | (1,501 | ) | - | (1,189 | ) | ||||||||||||
Income/
(loss) before income taxes
|
(4,710 | ) | 30,023 | 1,742 | - | 27,055 | ||||||||||||||
Income
tax (provision)/ benefit
|
2,058 | (10,979 | ) | (1,314 | ) | - | (10,235 | ) | ||||||||||||
Equity
in net income of subsidiaries
|
19,472 | 699 | - | (20,171 | ) | - | ||||||||||||||
Net
income
|
$ | 16,820 | $ | 19,743 | $ | 428 | $ | (20,171 | ) | $ | 16,820 |
(For
the three months ended March 31, 2007)
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 264,295 | $ | 6,144 | $ | - | $ | 270,439 | ||||||||||
Cost
of services provided and goods sold
|
- | 185,105 | 3,142 | - | 188,247 | |||||||||||||||
Selling,
general and administrative expenses
|
5,645 | 41,204 | 1,221 | - | 48,070 | |||||||||||||||
Depreciation
|
122 | 4,448 | 145 | - | 4,715 | |||||||||||||||
Amortization
|
305 | 1,010 | - | - | 1,315 | |||||||||||||||
Other
|
(1,138 | ) | - | - | - | (1,138 | ) | |||||||||||||
Total
costs and expenses
|
4,934 | 231,767 | 4,508 | - | 241,209 | |||||||||||||||
Income/
(loss) from operations
|
(4,934 | ) | 32,528 | 1,636 | - | 29,230 | ||||||||||||||
Interest
expense
|
(3,623 | ) | (119 | ) | - | - | (3,742 | ) | ||||||||||||
Other
income - net
|
5,106 | (4,284 | ) | 47 | - | 869 | ||||||||||||||
Income/
(loss) before income taxes
|
(3,451 | ) | 28,125 | 1,683 | - | 26,357 | ||||||||||||||
Income
tax (provision)/ benefit
|
1,351 | (10,789 | ) | (698 | ) | - | (10,136 | ) | ||||||||||||
Equity
in net income of subsidiaries
|
18,321 | 985 | - | (19,306 | ) | - | ||||||||||||||
Net
income
|
$ | 16,221 | $ | 18,321 | $ | 985 | $ | (19,306 | ) | $ | 16,221 |
(For
the three months ended March 31, 2008)
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating
Activities:
|
||||||||||||||||
Net
cash provided by operating activities
|
$ | (7,889 | ) | $ | 46,513 | $ | 907 | $ | 39,531 | |||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||
Capital
expenditures
|
(42 | ) | (3,695 | ) | (154 | ) | (3,891 | ) | ||||||||
Net
proceeds from sale of discontinued operations
|
9,556 | - | - | 9,556 | ||||||||||||
Proceeds
from sale of property and equipment
|
10 | 7 | 2 | 19 | ||||||||||||
Other
sources and uses - net
|
(155 | ) | 33 | - | (122 | ) | ||||||||||
Net
cash provided/ (used) by investing activities
|
9,369 | (3,655 | ) | (152 | ) | 5,562 | ||||||||||
Cash Flow from Financing
Activities:
|
||||||||||||||||
Decrease
in cash overdrafts payable
|
(332 | ) | (631 | ) | - | (963 | ) | |||||||||
Change
in intercompany accounts
|
42,838 | (42,009 | ) | (829 | ) | - | ||||||||||
Dividends
paid to shareholders
|
(1,449 | ) | - | - | (1,449 | ) | ||||||||||
Purchases
of treasury stock
|
(16,263 | ) | - | - | (16,263 | ) | ||||||||||
Proceeds
from exercise of stock options
|
116 | - | - | 116 | ||||||||||||
Realized
excess tax benefit on share based compensation
|
825 | - | - | 825 | ||||||||||||
Repayment
of long-term debt
|
(2,500 | ) | (95 | ) | - | (2,595 | ) | |||||||||
Other
sources and uses - net
|
(68 | ) | 72 | (52 | ) | (48 | ) | |||||||||
Net
cash provided/ (used) by financing activities
|
23,167 | (42,663 | ) | (881 | ) | (20,377 | ) | |||||||||
Net
increase/(decrease) in cash and cash equivalents
|
24,647 | 195 | (126 | ) | 24,716 | |||||||||||
Cash
and cash equivalents at beginning of year
|
3,877 | (1,584 | ) | 2,695 | 4,988 | |||||||||||
Cash
and cash equivalents at end of period
|
$ | 28,524 | $ | (1,389 | ) | $ | 2,569 | $ | 29,704 |
(For
the three months ended March 31, 2007)
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating
Activities:
|
||||||||||||||||
Net
cash provided by operating activities
|
$ | (2,304 | ) | $ | 37,437 | $ | (433 | ) | $ | 34,700 | ||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||
Capital
expenditures
|
(68 | ) | (5,459 | ) | (237 | ) | (5,764 | ) | ||||||||
Business
combinations, net of cash acquired
|
- | (62 | ) | - | (62 | ) | ||||||||||
Net
payments from sale of discontinued operations
|
(137 | ) | (3,739 | ) | - | (3,876 | ) | |||||||||
Proceeds
from sale of property and equipment
|
2,962 | 10 | 3 | 2,975 | ||||||||||||
Other
sources and uses - net
|
(232 | ) | (67 | ) | - | (299 | ) | |||||||||
Net
cash provided/ (used) by investing activities
|
2,525 | (9,317 | ) | (234 | ) | (7,026 | ) | |||||||||
Cash Flow from Financing
Activities:
|
||||||||||||||||
Increase/(decrease)
in cash overdrafts payable
|
394 | (2,002 | ) | - | (1,608 | ) | ||||||||||
Change
in intercompany accounts
|
24,899 | (26,206 | ) | 1,307 | - | |||||||||||
Dividends
paid to shareholders
|
(1,555 | ) | - | - | (1,555 | ) | ||||||||||
Purchases
of treasury stock
|
(24,199 | ) | - | - | (24,199 | ) | ||||||||||
Proceeds
from exercise of stock options
|
130 | - | - | 130 | ||||||||||||
Realized
excess tax benefit on share based compensation
|
611 | - | - | 611 | ||||||||||||
Repayment
of long-term debt
|
- | (141 | ) | - | (141 | ) | ||||||||||
Other
sources and uses - net
|
8 | - | (57 | ) | (49 | ) | ||||||||||
Net
cash provided/ (used) by financing activities
|
288 | (28,349 | ) | 1,250 | (26,811 | ) | ||||||||||
Net
increase/(decrease) in cash and cash equivalents
|
509 | (229 | ) | 583 | 863 | |||||||||||
Cash
and cash equivalents at beginning of year
|
25,258 | (1,314 | ) | 5,330 | 29,274 | |||||||||||
Cash
and cash equivalents at end of period
|
$ | 25,767 | $ | (1,543 | ) | $ | 5,913 | $ | 30,137 |
Three
Months Ended
March
31,
|
||||||||
2008
|
2007
|
|||||||
Consolidated
service revenues and sales
|
$ | 285,268 | $ | 270,439 | ||||
Consolidated
net income
|
$ | 16,820 | $ | 16,221 | ||||
Diluted
EPS
|
$ | 0.69 | $ | 0.62 |
|
•
|
The
main cause of the $14.2 million decrease in accounts receivable relates to
the timing of payments received from the US Government for
VITAS. Offsetting the decrease due to timing of Medicare
payments, our uncollected receivables and unbilled revenue from focused
medical review (FMR) activity at VITAS increased approximately $3 million
since year end. Roto-Rooter receivables are virtually unchanged
reflecting the flat revenues from the fourth quarter of
2007.
|
|
•
|
The
notes receivable due from Patient Care were collected in full during the
first quarter of 2008.
|
|
•
|
The
increase in treasury stock relates to the repurchase 300,000 shares made
under the 2007 Share Repurchase
Program.
|
Increase/(Decrease)
|
||||||||||
Amount
|
Percent
|
|||||||||
VITAS
|
||||||||||
Routine
homecare
|
$ | 10,069 | 7.7 | % | ||||||
Continuous
care
|
2,430 | 8.5 | % | |||||||
General inpatient | 2,509 | 10.7 | % | |||||||
Medicare cap | (472 | ) | 100.0 | % | ||||||
Roto-Rooter
|
||||||||||
Plumbing | 370 | 1.1 | % | |||||||
Drain
cleaning
|
(20 | ) | -0.1 | % | ||||||
Other
|
(57 | ) | -0.5 | % | ||||||
Total
|
$ | 14,829 | 5.5 | % |
Three
Months Ended
March
31,
|
||||||||
2008
|
2007
|
|||||||
Stock-option
expense
|
$ | (884 | ) | $ | (371 | ) | ||
Unreserved
prior year insurance claim
|
(358 | ) | - | |||||
Gain
on sale of Florida Call Center
|
- | 724 | ||||||
R&D
income tax credit related to prior years
|
322 | - | ||||||
Long-term
incentive compensation award
|
- | (3,414 | ) | |||||
Legal
expenses of OIG Investigation
|
9 | (41 | ) | |||||
Other
|
- | 296 | ||||||
$ | (911 | ) | $ | (2,806 | ) |
Net
Income
|
||||||||
Increase/(Decrease)
|
||||||||
Amount
|
Percent
|
|||||||
VITAS
|
$ | (1,689 | ) | -11.3 | % | |||
Roto-Rooter
|
(411 | ) | -4.3 | % | ||||
Corporate
|
2,699 | 32.6 | % | |||||
$ | 599 | 3.7 | % |
OPERATING
STATISTICS FOR VITAS SEGMENT
|
||||||||
FOR
THE THREE MONTHS ENDED MARCH 31, 2008 AND 2007
|
||||||||
(unaudited)
|
||||||||
2008
|
2007
|
|||||||
OPERATING
STATISTICS
|
||||||||
Net
revenue
|
||||||||
Homecare
|
$ | 141,617 | $ | 131,548 | ||||
Inpatient
|
25,971 | 23,462 | ||||||
Continuous
care
|
30,997 | 28,567 | ||||||
Total
before Medicare cap allowance
|
198,585 | 183,577 | ||||||
Medicare
cap allowance
|
- | 472 | ||||||
Total
|
$ | 198,585 | $ | 184,049 | ||||
Net
revenue as a percent of total
|
||||||||
Homecare
|
71.3 | % | 71.6 | % | ||||
Inpatient
|
13.1 | 12.8 | ||||||
Continuous
care
|
15.6 | 15.6 | ||||||
Total
before Medicare cap allowance
|
100.0 | 100.0 | ||||||
Medicare
cap allowance
|
- | 0.3 | ||||||
Total
|
100.0 | % | 100.3 | % | ||||
Average
daily census ("ADC") (days)
|
||||||||
Homecare
|
7,154 | 6,786 | ||||||
Nursing
home
|
3,548 | 3,574 | ||||||
Routine
homecare
|
10,702 | 10,360 | ||||||
Inpatient
|
453 | 426 | ||||||
Continuous
care
|
536 | 523 | ||||||
Total
|
11,691 | 11,309 | ||||||
Total
admissions
|
15,212 | 14,110 | ||||||
Total
discharges
|
14,992 | 14,051 | ||||||
Average
length of stay (days)
|
71.5 | 76.9 | ||||||
Median
length of stay (days
|
13.0 | 13.0 | ||||||
ADC
by major diagnosis
|
||||||||
Neurological
|
32.5 | % | 33.3 | % | ||||
Cancer
|
20.0 | 19.7 | ||||||
Cardio
|
13.0 | 14.6 | ||||||
Respiratory
|
6.9 | 7.0 | ||||||
Other
|
27.6 | 25.4 | ||||||
Total
|
100.0 | % | 100.0 | % | ||||
Admissions
by major diagnosis
|
||||||||
Neurological
|
19.0 | % | 18.9 | % | ||||
Cancer
|
33.4 | 33.6 | ||||||
Cardio
|
11.9 | 13.3 | ||||||
Respiratory
|
8.5 | 7.8 | ||||||
Other
|
27.2 | 26.4 | ||||||
Total
|
100.0 | % | 100.0 | % | ||||
Direct
patient care margins
|
||||||||
Routine
homecare
|
49.5 | % | 50.8 | % | ||||
Inpatient
|
19.3 | 20.1 | ||||||
Continuous
care
|
16.5 | 20.0 | ||||||
Homecare
margin drivers (dollars per patient day)
|
||||||||
Labor
costs
|
$ | 52.26 | $ | 49.12 | ||||
Drug
costs
|
7.49 | 8.18 | ||||||
Home
medical equipment
|
6.17 | 5.75 | ||||||
Medical
supplies
|
2.57 | 2.17 | ||||||
Inpatient
margin drivers (dollars per patient day)
|
||||||||
Labor
costs
|
$ | 266.18 | $ | 252.42 | ||||
Continuous
care margin drivers (dollars per patient day)
|
||||||||
Labor
costs
|
$ | 509.62 | $ | 464.54 | ||||
Bad
debt expense as a percent of revenues
|
0.9 | % | 0.9 | % | ||||
Accounts
receivable -- days of revenue outstanding
|
45.5 | 38.1 | ||||||
VITAS
has 5 large (greater than 450 ADC), 17 medium (greater than 200 but less
than 450 ADC) and 21 small (less than 200 ADC) hospice
|
||||||||
programs. There
is one program continuing at March 31, 2008 with Medicare cap cushion of
less than 10% for the 2008 measurement
|
||||||||
period.
|
||||||||
Direct
patient care margins exclude indirect patient care and administrative
costs, as well as Medicare Cap billing limitation.
|
Total
|
Weighted
Average
|
Cumulative
Shares
|
Dollar
Amount
|
|||||||||||||
Number
of
Shares
|
Price
Paid
Per
|
Repurchased
Under
|
Remaining
Under
|
|||||||||||||
Repurchased
|
Share
|
the
Program
|
The
Program
|
|||||||||||||
April 2007
Program
|
||||||||||||||||
January
1 through January 31, 2008
|
- | $ | - | 1,293,250 | $ | 65,004,906 | ||||||||||
February
1 through February 29, 2008
|
300,000 | $ | 49.19 | 1,593,250 | $ | 50,247,480 | ||||||||||
March
1 through March 31, 2008
|
- | $ | - | 1,593,250 | $ | 50,247,480 | ||||||||||
First
Quarter Total - April 2007 Program
|
300,000 | $ | 49.19 | |||||||||||||
On
April 26, 2007, our Board of Directors authorized a $150 million share
repurchase plan with no expiration date.
|
||||||||||||||||
Exhibit
No.
|
Description
|
||
31.1
|
Certification
by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange
Act of 1934.
|
||
31.2
|
Certification
by David P. Williams pursuant to Rule 13a-14(a)/15d-14(a) of
the Exchange Act of 1934.
|
||
31.3 |
Certification
by Arthur V. Tucker, Jr. pursuant to Rule 13a-14(a)/15d-14(a) of the
Exchange Act of 1934.
|
||
32.1 |
Certification
by Kevin J. McNamara pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
||
32.2 |
Certification
by David P. Williams pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
||
32.3 |
Certification
by Arthur V. Tucker, Jr. pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
Chemed
Corporation
|
||||||
(Registrant)
|
||||||
Dated:
|
April
30, 2008
|
By:
|
Kevin
J. McNamara
|
|||
Kevin
J. McNamara
|
||||||
(President
and Chief Executive Officer)
|
||||||
Dated:
|
April
30, 2008
|
By:
|
David
P. Williams
|
|||
David
P. Williams
|
||||||
(Executive
Vice President and Chief Financial Officer)
|
||||||
Dated:
|
April
30, 2008
|
By:
|
Arthur
V. Tucker, Jr.
|
|||
Arthur
V. Tucker, Jr.
|
||||||
(Vice
President and Controller)
|