X
|
Quarterly
Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934
For the Quarterly Period Ended September 30, 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)
|
(513)
762-6900
(Registrant’s
telephone number, including area
code)
|
Yes
|
X
|
No
|
Large
accelerated filer
|
X
|
Accelerated
filer
|
Non-accelerated
filer
|
Smaller
reporting company
|
Yes
|
No
|
X
|
Class
|
Amount
|
Date
|
||||
Capital
Stock $1 Par Value
|
22,369,968
Shares
|
September
30, 2008
|
||||
Page No.
|
|
|
|
PART I. FINANCIAL
INFORMATION
|
CHEMED
CORPORATION, INC. AND SUBSIDIARY COMPANIES
|
(in
thousands except share and per share
data)
|
September
30,
|
December
31,
|
|||||||
2008
|
2007
|
|||||||
ASSETS
|
||||||||
Current
assets
|
||||||||
Cash
and cash equivalents
|
$ | 6,804 | $ | 4,988 | ||||
Accounts
receivable less allowances of $10,347 (2007 - $9,746)
|
88,206 | 101,170 | ||||||
Inventories
|
7,494 | 6,596 | ||||||
Current
deferred income taxes
|
15,500 | 14,212 | ||||||
Prepaid
expenses and other current assets
|
7,702 | 10,496 | ||||||
Total
current assets
|
125,706 | 137,462 | ||||||
Investments
of deferred compensation plans held in trust
|
28,897 | 29,417 | ||||||
Notes
receivable
|
- | 9,701 | ||||||
Properties
and equipment, at cost, less accumulated
|
||||||||
depreciation
of $99, 446 (2007 - $88,639)
|
70,970 | 74,513 | ||||||
Identifiable
intangible assets less accumulated
|
||||||||
amortization
of $20,267 (2007 - $17,245)
|
62,152 | 65,177 | ||||||
Goodwill
|
439,909 | 438,689 | ||||||
Other
assets
|
16,042 | 15,411 | ||||||
Total
Assets
|
$ | 743,676 | $ | 770,370 | ||||
LIABILITIES
|
||||||||
Current
liabilities
|
||||||||
Accounts
payable
|
$ | 46,187 | $ | 46,168 | ||||
Current
portion of long-term debt
|
10,166 | 10,162 | ||||||
Income
taxes
|
2,736 | 4,221 | ||||||
Accrued
insurance
|
34,567 | 36,337 | ||||||
Accrued
compensation
|
38,385 | 40,072 | ||||||
Other
current liabilities
|
13,412 | 13,929 | ||||||
Total
current liabilities
|
145,453 | 150,889 | ||||||
Deferred
income taxes
|
4,849 | 5,802 | ||||||
Long-term
debt
|
207,070 | 214,669 | ||||||
Deferred
compensation liabilities
|
29,133 | 29,149 | ||||||
Other
liabilities
|
6,123 | 5,512 | ||||||
Total
liabilities
|
392,628 | 406,021 | ||||||
STOCKHOLDERS'
EQUITY
|
||||||||
Capital
stock - authorized 80,000,000 shares $1 par; issued
|
||||||||
29,445,706
shares (2007 - 29,260,791 shares)
|
29,446 | 29,261 | ||||||
Paid-in
capital
|
277,602 | 267,312 | ||||||
Retained
earnings
|
326,002 | 278,336 | ||||||
Treasury
stock - 7,075,738 shares (2007 - 5,299,056 shares), at
cost
|
(284,436 | ) | (213,041 | ) | ||||
Deferred
compensation payable in Company stock
|
2,434 | 2,481 | ||||||
Total
Stockholders' Equity
|
351,048 | 364,349 | ||||||
Total
Liabilities and Stockholders' Equity
|
$ | 743,676 | $ | 770,370 | ||||
See
accompanying notes to unaudited financial statements.
|
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
(in
thousands, except per share
data)
|
Three
Months Ended
|
Nine
Months Ended
|
|||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Continuing
Operations
|
||||||||||||||||
Service
revenues and sales
|
$ | 288,312 | $ | 272,503 | $ | 856,736 | $ | 814,329 | ||||||||
Cost
of services provided and goods sold
|
||||||||||||||||
(excluding
depreciation)
|
202,446 | 192,882 | 609,397 | 569,845 | ||||||||||||
Selling,
general and administrative expenses
|
44,022 | 42,526 | 133,070 | 136,686 | ||||||||||||
Depreciation
|
5,441 | 5,220 | 16,249 | 14,897 | ||||||||||||
Amortization
|
1,494 | 1,292 | 4,433 | 3,901 | ||||||||||||
Other
operating income
|
- | - | - | (1,138 | ) | |||||||||||
Total
costs and expenses
|
253,403 | 241,920 | 763,149 | 724,191 | ||||||||||||
Income
from operations
|
34,909 | 30,583 | 93,587 | 90,138 | ||||||||||||
Interest
expense
|
(1,570 | ) | (2,515 | ) | (4,589 | ) | (9,657 | ) | ||||||||
Loss
on extinguishment of debt
|
- | (83 | ) | - | (13,798 | ) | ||||||||||
Other
(expense)/income--net
|
(1,908 | ) | 11 | (2,211 | ) | 3,068 | ||||||||||
Income
before income taxes
|
31,431 | 27,996 | 86,787 | 69,751 | ||||||||||||
Income
taxes
|
(13,483 | ) | (11,080 | ) | (34,769 | ) | (27,181 | ) | ||||||||
Income
from continuing operations
|
17,948 | 16,916 | 52,018 | 42,570 | ||||||||||||
Discontinued
operations, net of income taxes
|
- | 1,201 | - | 1,201 | ||||||||||||
Net
income
|
$ | 17,948 | $ | 18,117 | $ | 52,018 | $ | 43,771 | ||||||||
Earnings
Per Share
|
||||||||||||||||
Income
from continuing operations
|
$ | 0.80 | $ | 0.71 | $ | 2.23 | $ | 1.72 | ||||||||
Net
income
|
$ | 0.80 | $ | 0.76 | $ | 2.23 | $ | 1.77 | ||||||||
Average
number of share outstanding
|
22,503 | 23,933 | 23,285 | 24,711 | ||||||||||||
Diluted
Earnings Per Share
|
||||||||||||||||
Income
from continuing operations
|
$ | 0.79 | $ | 0.69 | $ | 2.20 | $ | 1.69 | ||||||||
Net
income
|
$ | 0.79 | $ | 0.74 | $ | 2.20 | $ | 1.73 | ||||||||
Average
number of share outstanding
|
22,818 | 24,466 | 23,620 | 25,249 | ||||||||||||
Cash
Dividends Per Share
|
$ | 0.06 | $ | 0.06 | $ | 0.18 | $ | 0.18 | ||||||||
See
accompanying notes to unaudited financial
statements.
|
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
(in
thousands)
|
||||||||
Nine
Months Ended
|
||||||||
September
30,
|
||||||||
2008
|
2007
|
|||||||
Cash
Flows from Operating Activities
|
||||||||
Net
income
|
$ | 52,018 | $ | 43,771 | ||||
Adjustments
to reconcile net income to net cash provided by
|
||||||||
operating
activities:
|
||||||||
Depreciation
and amortization
|
20,682 | 18,798 | ||||||
Provision
for uncollectible accounts receivable
|
7,101 | 6,025 | ||||||
Stock
option expense
|
5,084 | 3,074 | ||||||
Provision
for deferred income taxes
|
(2,257 | ) | (1,388 | ) | ||||
Amortization
of debt issuance costs
|
760 | 970 | ||||||
Discontinued
operations
|
- | (1,201 | ) | |||||
Write
off unamortized debt issuance costs
|
- | 7,235 | ||||||
Noncash
long-term incentive compensation
|
- | 6,154 | ||||||
Changes
in operating assets and liabilities, excluding
|
||||||||
amounts
acquired in business combinations:
|
||||||||
Decrease
in accounts receivable
|
5,846 | 4,796 | ||||||
Increase
in inventories
|
(851 | ) | (246 | ) | ||||
Decrease
in prepaid expenses and other
|
||||||||
current
assets
|
2,804 | 2,964 | ||||||
Decrease
in accounts payable and other current liabilities
|
(875 | ) | (9,873 | ) | ||||
Increase/(decrease)
in income taxes
|
(329 | ) | 11,825 | |||||
Increase
in other assets
|
(547 | ) | (3,109 | ) | ||||
Increase
in other liabilities
|
674 | 3,908 | ||||||
Excess
tax benefit on share-based compensation
|
(1,234 | ) | (2,506 | ) | ||||
Other
sources/(uses)
|
654 | (1,054 | ) | |||||
Net
cash provided by operating activities
|
89,530 | 90,143 | ||||||
Cash
Flows from Investing Activities
|
||||||||
Capital
expenditures
|
(13,103 | ) | (20,145 | ) | ||||
Net
sources/(uses) from disposals of discontinued operations
|
8,980 | (6,121 | ) | |||||
Business
combinations, net of cash acquired
|
(1,578 | ) | (1,079 | ) | ||||
Proceeds
from sales of property and equipment
|
200 | 3,072 | ||||||
Other
uses
|
(421 | ) | (1,415 | ) | ||||
Net
cash used by investing activities
|
(5,922 | ) | (25,688 | ) | ||||
Cash
Flows from Financing Activities
|
||||||||
Purchases
of treasury stock
|
(69,136 | ) | (130,873 | ) | ||||
Repayment
of long-term debt
|
(7,595 | ) | (215,644 | ) | ||||
Dividends
paid
|
(4,352 | ) | (4,441 | ) | ||||
Increase
in cash overdraft payable
|
(1,913 | ) | 2,554 | |||||
Excess
tax benefit on share-based compensation
|
1,234 | 2,506 | ||||||
Issuance
of capital stock
|
290 | 2,429 | ||||||
Proceeds
from issuance of long-term debt
|
- | 300,000 | ||||||
Purchases
of note hedges
|
- | (55,093 | ) | |||||
Proceeds
from issuance of warrants
|
- | 27,614 | ||||||
Debt
issuance costs
|
- | (6,887 | ) | |||||
Other
sources/(uses)
|
(320 | ) | 836 | |||||
Net
cash used by financing activities
|
(81,792 | ) | (76,999 | ) | ||||
Increase/(Decrease)
in Cash and Cash Equivalents
|
1,816 | (12,544 | ) | |||||
Cash
and cash equivalents at beginning of year
|
4,988 | 29,274 | ||||||
Cash
and cash equivalents at end of period
|
$ | 6,804 | $ | 16,730 | ||||
See
accompanying notes to unaudited financial statements.
|
Three
months ended
|
Nine
months ended
|
||||||||||||||||
September
30,
|
September
30,
|
||||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
Service Revenues
and Sales
|
|||||||||||||||||
VITAS
|
$ | 204,956 | $ | 188,474 | $ | 602,589 | $ | 558,224 | |||||||||
Roto-Rooter
|
83,356 | 84,029 | 254,147 | 256,105 | |||||||||||||
Total
|
$ | 288,312 | $ | 272,503 | $ | 856,736 | $ | 814,329 | |||||||||
Aftertax
Earnings
|
|||||||||||||||||
VITAS
|
$ | 17,561 | $ | 13,921 | $ | 45,180 | $ | 43,062 | |||||||||
Roto-Rooter
|
7,957 | 9,236 | 25,445 | 29,233 | |||||||||||||
Total
|
25,518 | 23,157 | 70,625 | 72,295 | |||||||||||||
Corporate
|
(7,570 | ) | (6,241 | ) | (18,607 | ) | (29,725 | ) | |||||||||
Discontinued
operations
|
- | 1,201 | - | 1,201 | |||||||||||||
Net
income
|
$ | 17,948 | $ | 18,117 | $ | 52,018 | $ | 43,771 |
Income
from Continuing Operations
|
Net
Income
|
|||||||||||||||||||||||
For
the Three Months Ended September 30,
|
Income
|
Shares
|
Earnings
per Share
|
Income
|
Shares
|
Earnings
per Share
|
||||||||||||||||||
2008
|
||||||||||||||||||||||||
Earnings
|
$ | 17,948 | 22,503 | $ | 0.80 | $ | 17,948 | 22,503 | $ | 0.80 | ||||||||||||||
Dilutive
stock options
|
- | 287 | - | 287 | ||||||||||||||||||||
Nonvested
stock awards
|
- | 28 | - | 28 | ||||||||||||||||||||
Diluted
earnings
|
$ | 17,948 | 22,818 | $ | 0.79 | $ | 17,948 | 22,818 | $ | 0.79 | ||||||||||||||
2007
|
||||||||||||||||||||||||
Earnings
|
$ | 16,916 | 23,933 | $ | 0.71 | $ | 18,117 | 23,933 | $ | 0.76 | ||||||||||||||
Dilutive
stock options
|
- | 462 | - | 462 | ||||||||||||||||||||
Nonvested
stock awards
|
- | 71 | - | 71 | ||||||||||||||||||||
Diluted
earnings
|
$ | 16,916 | 24,466 | $ | 0.69 | $ | 18,117 | 24,466 | $ | 0.74 | ||||||||||||||
For
the Nine Months Ended September 30,
|
Income
|
Shares
|
Earnings
per Share
|
Income
|
Shares
|
Earnings
per Share
|
||||||||||||||||||
2008
|
||||||||||||||||||||||||
Earnings
|
$ | 52,018 | 23,285 | $ | 2.23 | $ | 52,018 | 23,285 | $ | 2.23 | ||||||||||||||
Dilutive
stock options
|
- | 305 | - | 305 | ||||||||||||||||||||
Nonvested
stock awards
|
- | 30 | - | 30 | ||||||||||||||||||||
Diluted
earnings
|
$ | 52,018 | 23,620 | $ | 2.20 | $ | 52,018 | 23,620 | $ | 2.20 | ||||||||||||||
2007
|
||||||||||||||||||||||||
Earnings
|
$ | 42,570 | 24,711 | $ | 1.72 | $ | 43,771 | 24,711 | $ | 1.77 | ||||||||||||||
Dilutive
stock options
|
- | 463 | - | 463 | ||||||||||||||||||||
Nonvested
stock awards
|
- | 75 | - | 75 | ||||||||||||||||||||
Diluted
earnings
|
$ | 42,570 | 25,249 | $ | 1.69 | $ | 43,771 | 25,249 | $ | 1.73 |
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
September 30, |
Nine
Months Ended
September 30, |
||||||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||||||
Interest
income
|
$ | 159 | $ | 897 | $ | 602 | $ | 2,608 | |||||||||
(Loss)/gain
on trading investments of employee benefit trust
|
(1,944 | ) | (522 | ) | (2,625 | ) | 927 | ||||||||||
Loss
on disposal of property and equipment
|
(147 | ) | (57 | ) | (260 | ) | (250 | ) | |||||||||
Other
- net
|
24 | (307 | ) | 72 | (217 | ) | |||||||||||
Total
other (expense)/income
|
$ | (1,908 | ) | $ | 11 | $ | (2,211 | ) | $ | 3,068 |
As of September 30,
2008
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash
and cash equivalents
|
$ | 3,879 | $ | (94 | ) | $ | 3,019 | $ | - | $ | 6,804 | |||||||||
Accounts
receivable, less allowances
|
917 | 86,417 | 872 | - | 88,206 | |||||||||||||||
Intercompany
receivables
|
- | 32,805 | - | (32,805 | ) | - | ||||||||||||||
Inventories
|
- | 6,828 | 666 | - | 7,494 | |||||||||||||||
Current
deferred income taxes
|
(664 | ) | 15,923 | 241 | - | 15,500 | ||||||||||||||
Prepaid
expenses and other current assets
|
1,427 | 6,196 | 79 | - | 7,702 | |||||||||||||||
Total
current assets
|
5,559 | 148,075 | 4,877 | (32,805 | ) | 125,706 | ||||||||||||||
Investments
of deferred compensation plans held in trust
|
- | - | 28,897 | - | 28,897 | |||||||||||||||
Properties
and equipment, at cost, less accumulated depreciation
|
4,355 | 64,300 | 2,315 | - | 70,970 | |||||||||||||||
Identifiable
intangible assets less accumulated amortization
|
- | 62,151 | 1 | - | 62,152 | |||||||||||||||
Goodwill
|
- | 435,352 | 4,557 | - | 439,909 | |||||||||||||||
Other
assets
|
13,208 | 2,545 | 289 | - | 16,042 | |||||||||||||||
Investments
in subsidiaries
|
552,070 | 13,022 | - | (565,092 | ) | - | ||||||||||||||
Total
assets
|
$ | 575,192 | $ | 725,445 | $ | 40,936 | $ | (597,897 | ) | $ | 743,676 | |||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts
payable
|
$ | (1,881 | ) | $ | 47,700 | $ | 368 | $ | - | $ | 46,187 | |||||||||
Intercompany
payables
|
25,420 | - | 7,385 | (32,805 | ) | - | ||||||||||||||
Current
portion of long-term debt
|
10,000 | 166 | - | - | 10,166 | |||||||||||||||
Income
taxes
|
(2,597 | ) | 4,831 | 502 | - | 2,736 | ||||||||||||||
Accrued
insurance
|
(124 | ) | 34,691 | - | - | 34,567 | ||||||||||||||
Accrued
salaries and wages
|
2,398 | 35,526 | 461 | - | 38,385 | |||||||||||||||
Other
current liabilities
|
3,128 | 10,127 | 157 | - | 13,412 | |||||||||||||||
Total
current liabilities
|
36,344 | 133,041 | 8,873 | (32,805 | ) | 145,453 | ||||||||||||||
Deferred
income taxes
|
(23,224 | ) | 38,387 | (10,314 | ) | - | 4,849 | |||||||||||||
Long-term
debt
|
207,000 | 70 | - | - | 207,070 | |||||||||||||||
Deferred
compensation liabilities
|
- | - | 29,133 | - | 29,133 | |||||||||||||||
Other
liabilities
|
4,024 | 2,080 | 19 | - | 6,123 | |||||||||||||||
Stockholders'
equity
|
351,048 | 551,867 | 13,225 | (565,092 | ) | 351,048 | ||||||||||||||
Total
liabilities and stockholders' equity
|
$ | 575,192 | $ | 725,445 | $ | 40,936 | $ | (597,897 | ) | $ | 743,676 | |||||||||
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 | |||||||||||||||
Total
current liabilities
|
16,085 | 167,296 | 5,824 | (38,316 | ) | 150,889 | ||||||||||||||
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 September 30, 2008
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 282,103 | $ | 6,209 | $ | - | $ | 288,312 | ||||||||||
Cost
of services provided and goods sold
|
- | 199,308 | 3,138 | - | 202,446 | |||||||||||||||
Selling,
general and administrative expenses
|
5,015 | 39,725 | (718 | ) | - | 44,022 | ||||||||||||||
Depreciation
|
130 | 5,122 | 189 | - | 5,441 | |||||||||||||||
Amortization
|
487 | 1,007 | - | - | 1,494 | |||||||||||||||
Total
costs and expenses
|
5,632 | 245,162 | 2,609 | - | 253,403 | |||||||||||||||
Income/
(loss) from operations
|
(5,632 | ) | 36,941 | 3,600 | - | 34,909 | ||||||||||||||
Interest
expense
|
(1,480 | ) | (89 | ) | (1 | ) | - | (1,570 | ) | |||||||||||
Other
(expense)/income - net
|
1,151 | (1,138 | ) | (1,921 | ) | - | (1,908 | ) | ||||||||||||
Income/
(loss) before income taxes
|
(5,961 | ) | 35,714 | 1,678 | - | 31,431 | ||||||||||||||
Income
tax (provision)/ benefit
|
1,451 | (13,533 | ) | (1,401 | ) | - | (13,483 | ) | ||||||||||||
Equity
in net income of subsidiaries
|
22,458 | 581 | - | (23,039 | ) | - | ||||||||||||||
Income
from continuing operations
|
17,948 | 22,762 | 277 | (23,039 | ) | 17,948 | ||||||||||||||
Net
income
|
$ | 17,948 | $ | 22,762 | $ | 277 | $ | (23,039 | ) | $ | 17,948 | |||||||||
For the three months
ended September 30, 2007
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 266,382 | $ | 6,121 | $ | - | $ | 272,503 | ||||||||||
Cost
of services provided and goods sold
|
- | 189,854 | 3,028 | - | 192,882 | |||||||||||||||
Selling,
general and administrative expenses
|
4,155 | 37,755 | 616 | - | 42,526 | |||||||||||||||
Depreciation
|
123 | 4,940 | 157 | - | 5,220 | |||||||||||||||
Amortization
|
282 | 1,008 | 2 | - | 1,292 | |||||||||||||||
Total
costs and expenses
|
4,560 | 233,557 | 3,803 | - | 241,920 | |||||||||||||||
Income/
(loss) from operations
|
(4,560 | ) | 32,825 | 2,318 | - | 30,583 | ||||||||||||||
Interest
expense
|
(2,169 | ) | (120 | ) | (226 | ) | - | (2,515 | ) | |||||||||||
Loss
on extinguishment of debt
|
(83 | ) | - | - | - | (83 | ) | |||||||||||||
Other
(expense)/income - net
|
2,838 | (2,258 | ) | (569 | ) | - | 11 | |||||||||||||
Income/
(loss) before income taxes
|
(3,974 | ) | 30,447 | 1,523 | - | 27,996 | ||||||||||||||
Income
tax (provision)/ benefit
|
1,570 | (11,749 | ) | (901 | ) | - | (11,080 | ) | ||||||||||||
Equity
in net income of subsidiaries
|
20,521 | 790 | - | (21,311 | ) | - | ||||||||||||||
Income
from continuing operations
|
18,117 | 19,488 | 622 | (21,311 | ) | 16,916 | ||||||||||||||
Discontinued
Operations
|
- | 1,201 | - | - | 1,201 | |||||||||||||||
Net
income
|
$ | 18,117 | $ | 20,689 | $ | 622 | $ | (21,311 | ) | $ | 18,117 | |||||||||
For the Nine Months
Ending September 30, 2008
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 837,938 | $ | 18,798 | $ | - | $ | 856,736 | ||||||||||
Cost
of services provided and goods sold
|
- | 600,110 | 9,287 | - | 609,397 | |||||||||||||||
Selling,
general and administrative expenses
|
13,544 | 118,255 | 1,271 | - | 133,070 | |||||||||||||||
Depreciation
|
372 | 15,355 | 522 | - | 16,249 | |||||||||||||||
Amortization
|
1,409 | 3,024 | - | - | 4,433 | |||||||||||||||
Total
costs and expenses
|
15,325 | 736,744 | 11,080 | - | 763,149 | |||||||||||||||
Income/
(loss) from operations
|
(15,325 | ) | 101,194 | 7,718 | - | 93,587 | ||||||||||||||
Interest
expense
|
(4,256 | ) | (331 | ) | (2 | ) | - | (4,589 | ) | |||||||||||
Other
(expense)/income - net
|
4,025 | (3,683 | ) | (2,553 | ) | - | (2,211 | ) | ||||||||||||
Income/
(loss) before income taxes
|
(15,556 | ) | 97,180 | 5,163 | - | 86,787 | ||||||||||||||
Income
tax (provision)/ benefit
|
4,811 | (36,492 | ) | (3,088 | ) | - | (34,769 | ) | ||||||||||||
Equity
in net income of subsidiaries
|
62,763 | 2,582 | - | (65,345 | ) | - | ||||||||||||||
Income
from continuing operations
|
52,018 | 63,270 | 2,075 | (65,345 | ) | 52,018 | ||||||||||||||
Net
income
|
$ | 52,018 | $ | 63,270 | $ | 2,075 | $ | (65,345 | ) | $ | 52,018 | |||||||||
For the Nine Months
Ending September 30, 2007
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
||||||||||||||||
Continuing
Operations
|
||||||||||||||||||||
Net
sales and service revenues
|
$ | - | $ | 795,912 | $ | 18,417 | $ | - | $ | 814,329 | ||||||||||
Cost
of services provided and goods sold
|
- | 560,630 | 9,215 | - | 569,845 | |||||||||||||||
Selling,
general and administrative expenses
|
14,513 | 119,397 | 2,776 | - | 136,686 | |||||||||||||||
Depreciation
|
366 | 14,075 | 456 | - | 14,897 | |||||||||||||||
Amortization
|
871 | 3,028 | 2 | - | 3,901 | |||||||||||||||
Other
operating income
|
(1,138 | ) | - | - | - | (1,138 | ) | |||||||||||||
Total
costs and expenses
|
14,612 | 697,130 | 12,449 | - | 724,191 | |||||||||||||||
Income/
(loss) from operations
|
(14,612 | ) | 98,782 | 5,968 | - | 90,138 | ||||||||||||||
Interest
expense
|
(9,065 | ) | (365 | ) | (227 | ) | - | (9,657 | ) | |||||||||||
Loss
on extinguishment of debt
|
(13,798 | ) | - | - | - | (13,798 | ) | |||||||||||||
Other
income - net
|
12,436 | (8,885 | ) | (483 | ) | - | 3,068 | |||||||||||||
Income/
(loss) before income taxes
|
(25,039 | ) | 89,532 | 5,258 | - | 69,751 | ||||||||||||||
Income
tax (provision)/ benefit
|
9,439 | (34,182 | ) | (2,438 | ) | - | (27,181 | ) | ||||||||||||
Equity
in net income of subsidiaries- Non GS
|
59,371 | 2,988 | - | (62,359 | ) | - | ||||||||||||||
Income
from continuing operations
|
43,771 | 58,338 | 2,820 | (62,359 | ) | 42,570 | ||||||||||||||
Discontinued
Operations
|
- | 1,201 | - | - | 1,201 | |||||||||||||||
Net
income
|
$ | 43,771 | $ | 59,539 | $ | 2,820 | $ | (62,359 | ) | $ | 43,771 | |||||||||
For the nine months
ended September 30, 2008
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating
Activities:
|
||||||||||||||||
Net
cash (used)/provided by operating activities
|
$ | (6,959 | ) | $ | 94,811 | $ | 1,678 | $ | 89,530 | |||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||
Capital
expenditures
|
(429 | ) | (11,685 | ) | (989 | ) | (13,103 | ) | ||||||||
Business
combinations, net of cash acquired
|
- | (1,578 | ) | - | (1,578 | ) | ||||||||||
Net
proceeds from sale of discontinued operations
|
8,980 | - | - | 8,980 | ||||||||||||
Proceeds
from sale of property and equipment
|
10 | 162 | 28 | 200 | ||||||||||||
Other
sources and uses - net
|
(495 | ) | 84 | (10 | ) | (421 | ) | |||||||||
Net
cash provided/ (used) by investing activities
|
8,066 | (13,017 | ) | (971 | ) | (5,922 | ) | |||||||||
Cash Flow from Financing
Activities:
|
||||||||||||||||
Decrease
in cash overdrafts payable
|
(629 | ) | (1,284 | ) | - | (1,913 | ) | |||||||||
Change
in intercompany accounts
|
79,010 | (79,144 | ) | 134 | - | |||||||||||
Dividends
paid to shareholders
|
(4,352 | ) | - | - | (4,352 | ) | ||||||||||
Purchases
of treasury stock
|
(69,136 | ) | - | - | (69,136 | ) | ||||||||||
Proceeds
from exercise of stock options
|
290 | - | - | 290 | ||||||||||||
Realized
excess tax benefit on share based compensation
|
1,234 | - | - | 1,234 | ||||||||||||
Repayment
of long-term debt
|
(7,500 | ) | (95 | ) | - | (7,595 | ) | |||||||||
Other
sources and uses - net
|
(23 | ) | 221 | (518 | ) | (320 | ) | |||||||||
Net
cash used by financing activities
|
(1,106 | ) | (80,302 | ) | (384 | ) | (81,792 | ) | ||||||||
Net
increase in cash and cash equivalents
|
1 | 1,492 | 323 | 1,816 | ||||||||||||
Cash
and cash equivalents at beginning of year
|
3,877 | (1,584 | ) | 2,695 | 4,988 | |||||||||||
Cash
and cash equivalents at end of period
|
$ | 3,878 | $ | (92 | ) | $ | 3,018 | $ | 6,804 | |||||||
For the nine months
ended September 30, 2007
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating
Activities:
|
||||||||||||||||
Net
cash provided by operating activities
|
$ | 4,821 | $ | 83,913 | $ | 1,409 | $ | 90,143 | ||||||||
Cash Flow from Investing
Activities:
|
||||||||||||||||
Capital
expenditures
|
(175 | ) | (19,469 | ) | (501 | ) | (20,145 | ) | ||||||||
Business
combinations, net of cash acquired
|
- | (1,079 | ) | - | (1,079 | ) | ||||||||||
Net
payments from sale of discontinued operations
|
(2,382 | ) | (3,739 | ) | - | (6,121 | ) | |||||||||
Proceeds
from sale of property and equipment
|
2,964 | 83 | 25 | 3,072 | ||||||||||||
Other
uses - net
|
(680 | ) | (721 | ) | (14 | ) | (1,415 | ) | ||||||||
Net
cash used by investing activities
|
(273 | ) | (24,925 | ) | (490 | ) | (25,688 | ) | ||||||||
Cash Flow from Financing
Activities:
|
||||||||||||||||
Increase/(decrease)
in cash overdrafts payable
|
(352 | ) | 2,906 | - | 2,554 | |||||||||||
Change
in intercompany accounts
|
66,481 | (63,165 | ) | (3,316 | ) | - | ||||||||||
Dividends
(paid to)/received from shareholders
|
(4,441 | ) | 1,446 | (1,446 | ) | (4,441 | ) | |||||||||
Purchases
of treasury stock
|
(130,873 | ) | - | - | (130,873 | ) | ||||||||||
Proceeds
from exercise of stock options
|
2,429 | - | - | 2,429 | ||||||||||||
Realized
excess tax benefit on share based compensation
|
2,506 | - | - | 2,506 | ||||||||||||
Purchase
of note hedges
|
(55,093 | ) | - | - | (55,093 | ) | ||||||||||
Proceeds
from issuance of warrants
|
27,614 | - | - | 27,614 | ||||||||||||
Proceeds
from issuance of long-term debt
|
300,000 | - | - | 300,000 | ||||||||||||
Debt
issuance costs
|
(6,887 | ) | - | - | (6,887 | ) | ||||||||||
Repayment
of long-term debt
|
(215,500 | ) | (144 | ) | - | (215,644 | ) | |||||||||
Other
sources and uses - net
|
27 | (1 | ) | 810 | 836 | |||||||||||
Net
cash used by financing activities
|
(14,089 | ) | (58,958 | ) | (3,952 | ) | (76,999 | ) | ||||||||
Net
increase/(decrease) in cash and cash equivalents
|
(9,541 | ) | 30 | (3,033 | ) | (12,544 | ) | |||||||||
Cash
and cash equivalents at beginning of period
|
25,258 | (1,314 | ) | 5,330 | 29,274 | |||||||||||
Cash
and cash equivalents at end of period
|
$ | 15,717 | $ | (1,284 | ) | $ | 2,297 | $ | 16,730 |
Three
Months Ended
September 30, |
Nine
Months Ended
September 30, |
|||||||||||||||
2008
|
2007
|
2008
|
2007
|
|||||||||||||
Consolidated
service revenues and sales
|
$ | 288,312 | $ | 272,503 | $ | 856,736 | $ | 814,329 | ||||||||
Consolidated
income from continuing operations
|
$ | 17,948 | $ | 16,916 | $ | 52,018 | $ | 42,570 | ||||||||
Diluted
EPS from continuing operations
|
$ | 0.79 | $ | 0.69 | $ | 2.20 | $ | 1.69 |
•
|
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 of approximately 1.7
million shares under the 2007 Share Repurchase Program since year
end.
|
Increase/(Decrease)
|
|||||||||
Amount
|
Percent
|
||||||||
VITAS
|
|||||||||
Routine
homecare
|
$ | 12,326 | 9.0 | % | |||||
Continuous
care
|
2,148 | 7.4 | % | ||||||
General
inpatient
|
1,294 | 5.7 | % | ||||||
Medicare
cap
|
714 | - | |||||||
Roto-Rooter
|
|||||||||
Plumbing
|
1,054 | 3.0 | % | ||||||
Drain
cleaning
|
(1,381 | ) | -3.8 | % | |||||
Other
|
(346 | ) | -2.8 | % | |||||
Total
|
$ | 15,809 | 5.8 | % |
Three
Months Ended
September 30, |
|||||||||
2008
|
2007
|
||||||||
Stock-option
expense
|
$ | 1,334 | $ | 1,011 | |||||
Income
tax impact of non-deductible losses on investments in our deferred
compensation trusts
|
1,237 | 123 | |||||||
Legal
expenses of OIG Investigation
|
1 | 30 | |||||||
Loss
on extinguishment of debt
|
- | 52 | |||||||
$ | 2,572 | $ | 1,216 |
Net
Income
|
|||||||||
Increase/(Decrease)
|
|||||||||
Amount
|
Percent
|
||||||||
VITAS
|
$ | 3,640 | 26.1 | % | |||||
Roto-Rooter
|
(1,279 | ) | -13.8 | % | |||||
Corporate
|
(1,329 | ) | -21.3 | % | |||||
Discontinued
operations
|
(1,201 | ) | 100.0 | % | |||||
$ | (169 | ) | -0.9 | % |
Increase/(Decrease)
|
|||||||||
Amount
|
Percent
|
||||||||
VITAS
|
|||||||||
Routine
homecare
|
$ | 32,327 | 8.0 | % | |||||
Continuous
care
|
6,367 | 7.4 | % | ||||||
General
inpatient
|
5,429 | 7.9 | % | ||||||
Medicare
cap
|
242 | -100 | % | ||||||
Roto-Rooter
|
|||||||||
Plumbing
|
1,332 | 1.3 | % | ||||||
Drain
cleaning
|
(2,473 | ) | -2.2 | % | |||||
Other
|
(817 | ) | -2.2 | % | |||||
Total
|
$ | 42,407 | 5.2 | % |
Nine
Months Ended
September 30, |
|||||||||
2008
|
2007
|
||||||||
Stock-option
expense
|
$ | 3,228 | $ | 1,952 | |||||
Income
tax impact of non-deductible losses on investments in our deferred
compensation trusts
|
1,237 | 123 | |||||||
Unreserved
prior year insurance claim
|
358 | - | |||||||
Legal
expenses of OIG investigation
|
27 | 117 | |||||||
Tax
adjustments from prior year returns
|
(322 | ) | - | ||||||
Loss
on extinguishment of debt
|
- | 8,778 | |||||||
Long-term
incentive compensation award
|
- | 4,427 | |||||||
Gain
on sale of Florida call center
|
- | (724 | ) | ||||||
Other
|
- | (296 | ) | ||||||
$ | 4,528 | $ | 14,377 |
Net
Income
|
|||||||||
Increase/(Decrease)
|
|||||||||
Amount
|
Percent
|
||||||||
VITAS
|
$ | 2,118 | 4.9 | % | |||||
Roto-Rooter
|
(3,788 | ) | -13.0 | % | |||||
Corporate
|
11,118 | 37.4 | % | ||||||
Discontinued
operations
|
(1,201 | ) | 100.0 | % | |||||
$ | 8,247 | 18.8 | % |
CHEMED
CORPORATION AND SUBSIDIARY COMPANIES
|
OPERATING
STATISTICS FOR VITAS SEGMENT
|
FOR
THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2008 AND
2007
|
(unaudited)
|
Three
Months Ended September 30,
|
Nine
Months Ended September 30,
|
|||||||||||||||
OPERATING
STATISTICS
|
2008
|
2007
|
2008
|
2007
|
||||||||||||
Net
revenue
|
||||||||||||||||
Homecare
|
$ | 149,732 | $ | 137,406 | $ | 436,075 | $ | 403,748 | ||||||||
Inpatient
|
24,155 | 22,861 | 74,497 | 69,068 | ||||||||||||
Continuous
care
|
31,069 | 28,921 | 92,017 | 85,650 | ||||||||||||
Total
before Medicare cap allowance
|
204,956 | 189,188 | 602,589 | 558,466 | ||||||||||||
Medicare
cap allowance
|
- | (714 | ) | - | (242 | ) | ||||||||||
Total
|
$ | 204,956 | $ | 188,474 | $ | 602,589 | $ | 558,224 | ||||||||
Net
revenue as a percent of total
|
||||||||||||||||
before
Medicare cap allowance
|
||||||||||||||||
Homecare
|
73.0 | % | 72.6 | % | 72.4 | % | 72.3 | % | ||||||||
Inpatient
|
11.8 | 12.1 | 12.3 | 12.4 | ||||||||||||
Continuous
care
|
15.2 | 15.3 | 15.3 | 15.3 | ||||||||||||
Total
before Medicare cap allowance
|
100.0 | 100.0 | 100.0 | 100.0 | ||||||||||||
Medicare
cap allowance
|
- | (0.4 | ) | - | - | |||||||||||
Total
|
100.0 | % | 99.6 | % | 100.0 | % | 100.0 | % | ||||||||
Average
daily census ("ADC") (days)
|
||||||||||||||||
Homecare
|
7,534 | 7,039 | 7,346 | 6,914 | ||||||||||||
Nursing
home
|
3,570 | 3,567 | 3,562 | 3,572 | ||||||||||||
Routine
homecare
|
11,104 | 10,606 | 10,908 | 10,486 | ||||||||||||
Inpatient
|
410 | 412 | 429 | 417 | ||||||||||||
Continuous
care
|
519 | 511 | 521 | 512 | ||||||||||||
Total
|
12,033 | 11,529 | 11,858 | 11,415 | ||||||||||||
Total
Admissions
|
13,317 | 13,436 | 42,485 | 41,204 | ||||||||||||
Total
Discharges
|
13,279 | 13,403 | 41,992 | 40,823 | ||||||||||||
Average
length of stay (days)
|
74.1 | 76.7 | 72.9 | 76.7 | ||||||||||||
Median
length of stay (days)
|
15.0 | 14.0 | 14.0 | 13.0 | ||||||||||||
ADC
by major diagnosis
|
||||||||||||||||
Neurological
|
32.5 | % | 32.8 | % | 32.5 | % | 33.1 | % | ||||||||
Cancer
|
19.9 | 20.3 | 19.9 | 19.9 | ||||||||||||
Cardio
|
12.8 | 14.2 | 12.9 | 14.5 | ||||||||||||
Respiratory
|
6.5 | 6.8 | 6.7 | 6.9 | ||||||||||||
Other
|
28.3 | 25.9 | 28.0 | 25.6 | ||||||||||||
Total
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Admissions
by major diagnosis
|
||||||||||||||||
Neurological
|
18.2 | % | 18.2 | % | 18.4 | % | 18.5 | % | ||||||||
Cancer
|
37.6 | 37.5 | 35.6 | 35.9 | ||||||||||||
Cardio
|
11.3 | 12.1 | 11.8 | 12.8 | ||||||||||||
Respiratory
|
7.0 | 7.1 | 7.8 | 7.6 | ||||||||||||
Other
|
25.9 | 25.1 | 26.4 | 25.2 | ||||||||||||
Total
|
100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||
Direct
patient care margins
|
||||||||||||||||
Routine
homecare
|
52.4 | % | 51.0 | % | 51.2 | % | 50.9 | % | ||||||||
Inpatient
|
16.6 | 15.9 | 17.9 | 18.3 | ||||||||||||
Continuous
care
|
18.0 | 16.9 | 17.4 | 18.2 | ||||||||||||
Homecare
margin drivers (dollars per patient day)
|
||||||||||||||||
Labor
costs
|
$ | 48.59 | $ | 48.86 | $ | 50.16 | $ | 48.98 | ||||||||
Drug
costs
|
7.85 | 7.88 | 7.70 | 7.95 | ||||||||||||
Home
medical equipment
|
6.28 | 5.65 | 6.22 | 5.73 | ||||||||||||
Medical
supplies
|
2.17 | 2.22 | 2.35 | 2.16 | ||||||||||||
Inpatient
margin drivers (dollars per patient day)
|
||||||||||||||||
Labor
costs
|
$ | 262.98 | $ | 274.64 | $ | 263.71 | $ | 263.11 | ||||||||
Continuous
care margin drivers (dollars per patient day)
|
||||||||||||||||
Labor
costs
|
$ | 512.04 | $ | 490.94 | $ | 511.81 | $ | 479.83 | ||||||||
Bad
debt expense as a percent of revenues
|
1.0 | % | 0.9 | % | 1.0 | % | 0.9 | % | ||||||||
Accounts
receivable --
|
||||||||||||||||
days
of revenue outstanding
|
46.9 | 39.6 |
N.A.
|
N.A.
|
||||||||||||
VITAS
has 6 large (greater than 450 ADC), 17 medium (greater than 200 but less
than 450 ADC) and 23 small (less than 200 ADC) hospice programs. There are
three programs at September 30, 2008 with Medicare cap cushion of less
than 10% for the measurements 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 - April 2007 Program
|
300,000 | $ | 49.19 | |||||||||||||
April
1 through April 30, 2008
|
- | $ | - | 1,593,250 | $ | 50,247,480 | ||||||||||
May
1 through May 31, 2008
|
382,629 | $ | 34.66 | 1,975,879 | $ | 93,047,996 | ||||||||||
June
1 through June 30, 2008
|
447,068 | $ | 36.15 | 2,422,947 | $ | 76,887,912 | ||||||||||
Second
Quarter - April 2007 Program
|
829,697 | $ | 35.46 | |||||||||||||
July
1 through July 31, 2008
|
260,000 | $ | 36.75 | 2,682,947 | $ | 67,331,650 | ||||||||||
August
1 through August 30, 2008
|
300,000 | $ | 44.64 | 2,982,947 | $ | 53,940,328 | ||||||||||
September
1 through September 30, 2008
|
- | $ | - | 2,982,947 | $ | 53,940,328 | ||||||||||
Third
Quarter - April 2007 Program
|
560,000 | $ | 40.98 | |||||||||||||
On
April 26, 2007, our Board of Directors authorized a $150 million share
repurchase plan with no expiration date.
|
||||||||||||||||
On
May 20, 2008, our Board of Directors authorized an additional $56 million
under the April 2007 Program.
|
Exhibit
No.
|
Description
|
|||
31.1
|
Certification
by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange
Act of 1934.
|
|||
31.2
|
Certification
by David P. Williams pursuant to Rule 13a-14(a)/15d-14(a) of
the Exchange Act of 1934.
|
|||
31.3
|
Certification
by Arthur V. Tucker, Jr. pursuant to Rule 13a-14(a)/15d-14(a) of the
Exchange Act of 1934.
|
|||
32.1
|
Certification
by Kevin J. McNamara pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|||
32.2
|
Certification
by David P. Williams pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|||
32.3
|
Certification
by Arthur V. Tucker, Jr. pursuant to Section 906 of the Sarbanes-Oxley Act
of 2002.
|
Chemed
Corporation
|
|||||||
(Registrant)
|
|||||||
Dated:
|
October
23, 2008
|
By:
|
Kevin
J. McNamara
|
||||
|
Kevin
J. McNamara
|
||||||
(President
and Chief Executive Officer)
|
|||||||
Dated:
|
October
23, 2008
|
By:
|
David
P. Williams
|
||||
David
P. Williams
|
|||||||
(Executive
Vice President and Chief Financial Officer)
|
|||||||
Dated:
|
October
23, 2008
|
By:
|
Arthur
V. Tucker, Jr.
|
||||
Arthur
V. Tucker, Jr.
|
|||||||
(Vice
President and Controller)
|
|
a) designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;
|
|
b) designed
such internal control over financial reporting, or caused such internal
control over financial report 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 that has materially affected, or is reasonably likely to
materially affect, the registrant’s internal control over financial
reporting.
|
|
a) all
significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information;
and
|
|
b) any
fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant’s internal control
over financial reporting.
|
Date:
|
October 23,
2008
|
/s/ Kevin J.
McNamara
|
Kevin
J. McNamara
(President and Chief Executive Officer) |
|
a) designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;
|
|
b) designed
such internal control over financial reporting, or caused such internal
control over financial report 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 that has materially affected, or is reasonably likely to
materially affect, the registrant’s internal control over financial
reporting.
|
|
a) all
significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information;
and
|
|
b) any
fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant’s internal control
over financial reporting.
|
Date:
|
October 23,
2008
|
/s/ David P.
Williams
|
David
P. Williams (Executive Vice President and Chief Financial Officer) |
|
a) designed
such disclosure controls and procedures, or caused such disclosure
controls and procedures to be designed under our supervision, to ensure
that material information relating to the registrant, including its
consolidated subsidiaries, is made known to us by others within those
entities, particularly during the period in which this report is being
prepared;
|
|
b) designed
such internal control over financial reporting, or caused such internal
control over financial report 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 that has materially affected, or is reasonably likely to
materially affect, the registrant’s internal control over financial
reporting.
|
|
a) all
significant deficiencies and material weaknesses in the design or
operation of internal control over financial reporting which are
reasonably likely to adversely affect the registrant’s ability to record,
process, summarize and report financial information;
and
|
|
b) any
fraud, whether or not material, that involves management or other
employees who have a significant role in the registrant’s internal control
over financial reporting.
|
Date:
|
October 23,
2008
|
/s/ Arthur V. Tucker,
Jr.
|
Arthur
V. Tucker, Jr. (Vice President and Controller) |
|
1)
|
the
Company’s Quarterly Report of Form 10-Q for the quarter ending September
30, 2008 (“Report”), fully complies with the requirements of Section 13(a)
or 15(d) of the Securities Exchange Act of 1934;
and
|
|
2)
|
the
information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Company.
|
Dated:
|
October 23,
2008
|
/s/ Kevin J.
McNamara
|
|
Kevin
J. McNamara (President and Chief Executive Officer) |
|
1)
|
the
Company’s Quarterly Report of Form 10-Q for the quarter ending September
30, 2008 (“Report”), fully complies with the requirements of Section 13(a)
or 15(d) of the Securities Exchange Act of 1934;
and
|
|
2)
|
the
information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Company.
|
Dated:
|
October 23,
2008
|
/s/ David P.
Williams
|
David
P. Williams (Executive Vice President and Chief Financial Officer) |
|
1)
|
the
Company’s Quarterly Report of Form 10-Q for the quarter ending September
30, 2008 (“Report”), fully complies with the requirements of Section 13(a)
or 15(d) of the Securities Exchange Act of 1934;
and
|
|
2)
|
the
information contained in the Report fairly presents, in all material
respects, the financial condition and results of operations of the
Company.
|
Dated:
|
October 23,
2008
|
/s/ Arthur V. Tucker,
Jr.
|
Arthur
V. Tucker, Jr. (Vice President and Controller) |