UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
8-K
CURRENT REPORT
Pursuant
to Section 13 or 15(d) of the
Securities
Exchange Act of 1934
Date
of Report (date of earliest event reported):
April
18, 2013
CHEMED
CORPORATION
(Exact
name of registrant as specified in its charter)
Delaware |
1-8351 |
31-0791746 |
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification Number) |
2600 Chemed Center, 255 East 5th Street, Cincinnati, OH 45202 |
(Address of principal executive offices) (Zip Code) |
Registrant’s
telephone number, including area code:
(513) 762-6500
Check the
appropriate box below if the Form 8-K filing is intended to
simultaneously satisfy the filing obligation of the registrant under any
of the following provisions (see General Instruction A.2 below):
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition
On April 18, 2013 Chemed Corporation issued a press release announcing its financial results for the quarter ended March 31, 2013. A copy of the release is furnished herewith as Exhibit 99.
Item 9.01 Financial Statements and Exhibits
d) Exhibit
(99)
Registrant’s press release dated
April 18,
2013
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
CHEMED CORPORATION |
||
|
|||
Dated: |
April 18, 2013 |
By: |
/s/ Arthur V. Tucker, Jr. |
Arthur V. Tucker, Jr. |
|||
Vice President and Controller |
Page 2 of 2
Exhibit 99
Chemed Reports First-Quarter 2013 Results
Reaffirms Full-Year 2013 Earnings Guidance
CINCINNATI--(BUSINESS WIRE)--April 18, 2013--Chemed Corporation (Chemed) (NYSE:CHE), which operates VITAS Healthcare Corporation (VITAS), the nation’s largest provider of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its first quarter ended March 31, 2013, versus the comparable prior-year period, as follows:
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS
Net revenue for VITAS was $271 million in the first quarter of 2013, which is an increase of 4.0% over the prior-year period. This revenue growth was the result of increased ADC of 5.3%, driven by an increase in admissions of 5.0%, increased discharges of 4.0% and Medicare price increases of approximately 0.9%. Revenue growth aggregated 5.9% excluding the impact of 2012 leap year and the impact of revenue recognition related from the reversal of prior years Medicare Cap accruals.
In the first quarter of 2013, VITAS recorded a positive revenue adjustment of $0.9 million related to eliminating the Medicare Cap billing limitation recorded in the fourth quarter of 2012. This compares with $2.6 million of additional revenue recorded in the first quarter of 2012.
Of VITAS’ 36 unique Medicare provider numbers, 31 provider numbers have a Medicare Cap cushion of 10% or greater during the first six months of the 2013 Medicare Cap year; two provider numbers have a Medicare Cap cushion between 5% to 10%; and three provider numbers have a cap cushion between 0% and 5%. VITAS generated an aggregate cap cushion of $233 million during the trailing twelve-month period.
Average revenue per patient per day in the quarter, excluding the impact of Medicare Cap, was $208.23, which is 0.5% above the prior-year period. Routine home care reimbursement and high acuity care averaged $164.51 and $713.65, respectively, per patient per day in the first quarter of 2013. During the quarter, high acuity days of care were 8.0% of total days of care, 10 basis points below the prior-year quarter.
The first quarter of 2013 gross margin, excluding the impact of Medicare Cap, was 21.2%, which is an 80 basis point improvement when compared to the first quarter of 2012.
Selling, general and administrative expense was $21.6 million in the first quarter of 2013, which is an increase of 9.4% when compared to the prior-year quarter. Adjusted EBITDA totaled $37.6 million in the quarter, an increase of 5.9% over the prior-year period. Adjusted EBITDA margin, excluding the impact from Medicare Cap, was 13.6% in the quarter which is 83 basis points above the prior-year quarter.
Roto-Rooter
Roto-Rooter’s plumbing and drain cleaning business generated sales of $95.3 million for the first quarter of 2013, an increase of 3.5%, over the prior-year quarter.
Total residential and commercial unit-for-unit job count increased 0.1% in the first quarter of 2013 when compared to the prior-year period. This consisted of a residential plumbing job count decline of 4.9% and residential drain cleaning job increase of 5.4%, when compared to the first quarter of 2012. Residential jobs represent over 70% of total job count in the quarter. Commercial plumbing/excavation job count declined 2.6% and commercial drain cleaning decreased 2.4% when compared to the prior-year quarter.
Roto-Rooter’s gross margin in the quarter was 46.3%, a 261 basis point increase when compared to the first quarter of 2012. Adjusted EBITDA in the first quarter of 2013 totaled $17.4 million, an increase of 24.1%, and the Adjusted EBITDA margin was 18.3% in the quarter, an increase of 304 basis points.
Chemed Consolidated
Chemed had total cash and cash equivalents of $73 million, and debt of $177 million, at March 31, 2013. This debt is net of the discount taken as a result of convertible debt accounting requirements. Excluding this discount, aggregate debt is $187 million and is due in May 2014. Chemed’s total debt equates to less than one times trailing twelve-month adjusted EBITDA.
In January 2013 Chemed entered into a five-year Amended and Restated Credit Agreement that consists of a $350 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 125 basis points. At March 31, 2013, the Company had approximately $321 million of undrawn borrowing capacity under this credit agreement after deducting $29 million for letters of credit issued to secure the Company’s workers’ compensation insurance.
Capital expenditures for the first quarter of 2013 aggregated $5.4 million and compares to depreciation and amortization during the same period of $7.9 million.
During the quarter, the Board of Directors authorized an additional $100 million for share repurchase. Chemed currently has $114.7 million of authorization remaining under this share repurchase plan. The Company did not repurchase any shares during the first quarter of 2013.
Guidance for 2013
Effective April 1, 2013, Medicare reduced hospice reimbursement rates 2.0% for Medicare beneficiaries. This reduction impacts approximately 91.2% of Vitas’ revenue base and is factored into the 2013 guidance detailed below.
VITAS estimates its full-year 2013 revenue growth, prior to Medicare Cap, will be in the range of 4.5% to 5.5%. Admissions in 2013 are estimated to increase approximately 5.0% to 6.0% and full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 13.8% to 14.2%. Effective October 1, 2012, Medicare increased the average hospice reimbursement rates by approximately 0.9%. As a result of sequestration, effective April 1, 2013, this 0.9% increase was reduced to a 1.1% decline in Medicare rates when compared to the prior year.
Roto-Rooter estimates it will achieve full-year 2013 revenue growth of 2.5% to 4.0%. This revenue estimate is based upon increased job pricing of approximately 1.5%, a favorable mix shift to higher revenue jobs, and job count increasing 0.1% to 0.5%. Adjusted EBITDA margin for 2013 is estimated in the range of 18.0% to 19.5%.
The negative effect of this reduction in Medicare reimbursement is offset by increased profitability in the first quarter of 2013, combined with the anticipated benefits of continued operational efficiencies in the hospice segment, reduced risk of Medicare cap billing limitations, and continued margin improvement in the Roto Rooter segment. Accordingly, management reaffirms previous guidance that full-year 2013 earnings per diluted share, excluding non-cash expense for stock options, the non-cash interest expense related to the accounting for convertible debt and other items not indicative of ongoing operations, will be in the range of $5.65 to $5.80. This compares to Chemed’s 2012 reported adjusted earnings per diluted share of $5.29.
Conference Call
Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, April 19, 2013, to discuss the Company's quarterly results and to provide an update on its business. The dial-in number for the conference call is (866) 953-6856 for U.S. and Canadian participants and (617) 399-3480 for international participants. The participant passcode is 15147522. A live webcast of the call can be accessed on Chemed's website at www.chemed.com by clicking on Investor Relations Home.
A taped replay of the conference call will be available beginning approximately 24 hours after the call's conclusion. It can be accessed by dialing (888) 286-8010 for U.S. and Canadian callers and (617) 801-6888 for international callers and will be available for one week following the live call. The replay passcode is 68047307. An archived webcast will also be available at www.chemed.com.
Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to over 14,000 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.
Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing and drain service through company-owned branches, independent contractors and franchisees in the United States and
Canada. Roto-Rooter also has licensed master franchisees in Indonesia, Singapore, Japan, and the Philippines.
This press release contains information about Chemed’s EBITDA, Adjusted EBITDA and Adjusted Diluted EPS, which are not measures derived in accordance with GAAP and which exclude components that are important to understanding Chemed’s financial performance. In reporting its operating results, Chemed provides EBITDA, Adjusted EBITDA and Adjusted Diluted EPS measures to help investors and others evaluate the Company’s operating results, compare its operating performance with that of similar companies that have different capital structures and evaluate its ability to meet its future debt service, capital expenditures and working capital requirements. Chemed’s management similarly uses EBITDA, Adjusted EBITDA and Adjusted Diluted EPS to assist it in evaluating the performance of the Company across fiscal periods and in assessing how its performance compares to its peer companies. These measures also help Chemed’s management to estimate the resources required to meet Chemed’s future financial obligations and expenditures. Chemed’s EBITDA, Adjusted EBITDA and Adjusted Diluted EPS should not be considered in isolation or as a substitute for comparable measures calculated and presented in accordance with GAAP. We calculated Adjusted EBITDA Margin by dividing Adjusted EBITDA by service revenue and sales. A reconciliation of Chemed’s net income to its EBITDA, Adjusted EBITDA and Adjusted Diluted EPS is presented in the tables following the text of this press release.
Forward-Looking Statements
Certain statements contained in this press release and the accompanying tables are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The words "believe," "expect," "hope," "anticipate," "plan" and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Chemed does not undertake and specifically disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These statements are based on current expectations and assumptions and involve various risks and uncertainties, which could cause Chemed's actual results to differ from those expressed in such forward-looking statements. These risks and uncertainties arise from, among other things, possible changes in regulations governing the hospice care or plumbing and drain cleaning industries; periodic changes in reimbursement levels and procedures under Medicare and Medicaid programs; difficulties predicting patient length of stay and estimating potential Medicare reimbursement obligations; challenges inherent in Chemed's growth strategy; the current shortage of qualified nurses, other healthcare professionals and licensed plumbing and drain cleaning technicians; Chemed’s dependence on patient referral sources; and other factors detailed under the caption "Description of Business by Segment" or "Risk Factors" in Chemed’s most recent report on form 10-Q or 10-K and its other filings with the Securities and Exchange Commission. You are cautioned not to place undue reliance on such forward-looking statements and there are no assurances that the matters contained in such statements will be achieved.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||
CONSOLIDATED STATEMENT OF INCOME | ||||||||||||||||||||
(in thousands, except per share data)(unaudited) | ||||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Service revenues and sales | $ | 366,641 | $ | 352,943 | ||||||||||||||||
Cost of services provided and goods sold | 264,307 | 257,445 | ||||||||||||||||||
Selling, general and administrative expenses (aa) | 55,560 | 53,167 | ||||||||||||||||||
Depreciation | 6,795 | 6,241 | ||||||||||||||||||
Amortization | 1,127 | 1,113 | ||||||||||||||||||
Total costs and expenses | 327,789 | 317,966 | ||||||||||||||||||
Income from operations | 38,852 | 34,977 | ||||||||||||||||||
Interest expense | (4,094 | ) | (3,617 | ) | ||||||||||||||||
Other income--net (bb) | 1,706 | 2,095 | ||||||||||||||||||
Income before income taxes | 36,464 | 33,455 | ||||||||||||||||||
Income taxes | (14,186 | ) | (13,010 | ) | ||||||||||||||||
Net income | $ | 22,278 | $ | 20,445 | ||||||||||||||||
Earnings Per Share | ||||||||||||||||||||
Net income | $ | 1.20 | $ | 1.08 | ||||||||||||||||
Average number of shares outstanding |
18,522 |
18,958 | ||||||||||||||||||
Diluted Earnings Per Share | ||||||||||||||||||||
Net income | $ | 1.17 | $ | 1.06 | ||||||||||||||||
Average number of shares outstanding | 19,000 | 19,353 | ||||||||||||||||||
(aa) | Selling, general and administrative ("SG&A") expenses comprise (in thousands): | |||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
SG&A expenses before long-term incentive compensation and the | ||||||||||||||||||||
impact of market value gains related to deferred compensation plans | $ | 53,476 | $ | 51,034 | ||||||||||||||||
Market value gains related to deferred compensation plans | 1,472 | 2,133 | ||||||||||||||||||
Long-term incentive compensation | 612 | - | ||||||||||||||||||
Total SG&A expenses | $ | 55,560 | $ | 53,167 | ||||||||||||||||
(bb) | Other income--net comprises (in thousands): | |||||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||||||
2013 | 2012 | |||||||||||||||||||
Market value gains related to deferred compensation plans | $ | 1,472 | $ | 2,133 | ||||||||||||||||
Interest income | 303 | 51 | ||||||||||||||||||
Loss on disposal of property and equipment | (78 | ) | (81 | ) | ||||||||||||||||
Other | 9 | (8 | ) | |||||||||||||||||
Total other income--net |
$ | 1,706 | $ | 2,095 | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||||
CONSOLIDATED BALANCE SHEET | |||||||||||||||||||||||
(in thousands, except per share data)(unaudited) | |||||||||||||||||||||||
March 31, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
Assets | |||||||||||||||||||||||
Current assets | |||||||||||||||||||||||
Cash and cash equivalents | $ | 72,956 | $ | 34,214 | |||||||||||||||||||
Accounts receivable less allowances | 127,220 | 110,656 | |||||||||||||||||||||
Inventories | 6,559 | 8,468 | |||||||||||||||||||||
Current deferred income taxes | 14,816 | 13,725 | |||||||||||||||||||||
Prepaid income taxes | 2,159 | 637 | |||||||||||||||||||||
Prepaid expenses | 12,539 | 9,576 | |||||||||||||||||||||
Total current assets | 236,249 | 177,276 | |||||||||||||||||||||
Investments of deferred compensation plans held in trust | 39,144 | 35,055 | |||||||||||||||||||||
Properties and equipment, at cost less accumulated depreciation | 90,374 | 88,579 | |||||||||||||||||||||
Identifiable intangible assets less accumulated amortization | 56,798 | 57,941 | |||||||||||||||||||||
Goodwill | 465,734 | 461,064 | |||||||||||||||||||||
Other assets | 11,110 | 11,568 | |||||||||||||||||||||
Total Assets | $ | 899,409 | $ | 831,483 | |||||||||||||||||||
Liabilities | |||||||||||||||||||||||
Current liabilities | |||||||||||||||||||||||
Accounts payable | $ | 48,496 | $ | 52,999 | |||||||||||||||||||
Income taxes | 12,912 | 13,334 | |||||||||||||||||||||
Accrued insurance | 43,041 | 37,305 | |||||||||||||||||||||
Accrued compensation | 38,552 | 35,834 | |||||||||||||||||||||
Other current liabilities | 17,917 | 15,724 | |||||||||||||||||||||
Total current liabilities | 160,918 | 155,196 | |||||||||||||||||||||
Deferred income taxes | 28,155 | 27,256 | |||||||||||||||||||||
Long-term debt | 177,004 | 168,759 | |||||||||||||||||||||
Deferred compensation liabilities | 38,481 | 34,186 | |||||||||||||||||||||
Other liabilities | 11,762 | 11,629 | |||||||||||||||||||||
Total Liabilities | 416,320 | 397,026 | |||||||||||||||||||||
Stockholders' Equity | |||||||||||||||||||||||
Capital stock | 31,957 | 31,063 | |||||||||||||||||||||
Paid-in capital | 457,790 | 404,546 | |||||||||||||||||||||
Retained earnings | 641,946 | 564,130 | |||||||||||||||||||||
Treasury stock, at cost | (650,668 | ) | (567,279 | ) | |||||||||||||||||||
Deferred compensation payable in Company stock | 2,064 | 1,997 | |||||||||||||||||||||
Total Stockholders' Equity | 483,089 | 434,457 | |||||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 899,409 | $ | 831,483 | |||||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||
Three Months Ended | ||||||||||||||||
March 31, | ||||||||||||||||
2013 | 2012 | |||||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||
Net income | $ | 22,278 | $ | 20,445 | ||||||||||||
Adjustments to reconcile net income to net cash provided | ||||||||||||||||
by operating activities: | ||||||||||||||||
Depreciation and amortization | 7,922 | 7,354 | ||||||||||||||
Provision for uncollectible accounts receivable | 2,967 | 2,245 | ||||||||||||||
Amortization of discount on convertible notes | 2,114 | 1,975 | ||||||||||||||
Stock option expense | 1,491 | 1,938 | ||||||||||||||
Provision for deferred income taxes | (681 | ) | (3,397 | ) | ||||||||||||
Noncash long-term incentive compensation | 612 | - | ||||||||||||||
Changes in operating assets and liabilities, excluding | ||||||||||||||||
amounts acquired in business combinations: | ||||||||||||||||
Increase in accounts receivable | (36,706 | ) | (34,949 | ) | ||||||||||||
Decrease in inventories | 499 | 200 | ||||||||||||||
Decrease/(increase) in prepaid expenses | (1,092 | ) | 1,833 | |||||||||||||
Decrease in accounts payable and other current liabilities | (698 | ) | (3,894 | ) | ||||||||||||
Increase in income taxes | 10,139 | 15,532 | ||||||||||||||
Increase in other assets | (3,071 | ) | (3,654 | ) | ||||||||||||
Increase in other liabilities | 3,282 | 5,241 | ||||||||||||||
Excess tax benefit on share-based compensation | (1,891 | ) | (797 | ) | ||||||||||||
Other sources |
976 |
309 |
||||||||||||||
Net cash provided by operating activities | 8,141 | 10,381 | ||||||||||||||
Cash Flows from Investing Activities | ||||||||||||||||
Capital expenditures | (5,406 | ) | (12,018 | ) | ||||||||||||
Business combinations | - | (415 | ) | |||||||||||||
Other sources | 78 | 311 | ||||||||||||||
Net cash used by investing activities | (5,328 | ) | (12,122 | ) | ||||||||||||
Cash Flows from Financing Activities | ||||||||||||||||
Proceeeds from issuance of capital stock | 10,168 | 1,042 | ||||||||||||||
Capital stock surrendered to pay taxes on stock-based |
||||||||||||||||
compensation |
(3,389 | ) | (1,431 | ) | ||||||||||||
Dividends paid | (3,367 | ) | (3,072 | ) | ||||||||||||
Increase/(decrease) in cash overdrafts payable | (3,165 | ) | 226 | |||||||||||||
Excess tax benefit on share-based compensation | 1,891 | 797 | ||||||||||||||
Debt issuance costs | (1,107 | ) | - | |||||||||||||
Other sources/(uses) | (419 | ) | 312 | |||||||||||||
Net cash used by financing activities | 612 | (2,126 | ) | |||||||||||||
Increase/(Decrease) in Cash and Cash Equivalents | 3,425 | (3,867 | ) | |||||||||||||
Cash and cash equivalents at beginning of year | 69,531 | 38,081 | ||||||||||||||
Cash and cash equivalents at end of period | $ | 72,956 | $ | 34,214 | ||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME | |||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012 | |||||||||||||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||||||||||||
Chemed | |||||||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||||||
2013 | |||||||||||||||||||||||||||
Service revenues and sales | $ | 271,326 | $ | 95,315 | $ | - | $ | 366,641 | |||||||||||||||||||
Cost of services provided and goods sold | 213,160 | 51,147 | - | 264,307 | |||||||||||||||||||||||
Selling, general and administrative expenses (a) | 21,604 | 26,662 | 7,294 | 55,560 | |||||||||||||||||||||||
Depreciation | 4,514 | 2,147 | 134 | 6,795 | |||||||||||||||||||||||
Amortization | 491 | 154 | 482 | 1,127 | |||||||||||||||||||||||
Total costs and expenses | 239,769 | 80,110 | 7,910 | 327,789 | |||||||||||||||||||||||
Income/(loss) from operations | 31,557 | 15,205 | (7,910 | ) | 38,852 | ||||||||||||||||||||||
Interest expense (a) | (46 | ) | (59 | ) | (3,989 | ) | (4,094 | ) | |||||||||||||||||||
Intercompany interest income/(expense) | 843 | 428 | (1,271 | ) | - | ||||||||||||||||||||||
Other income/(expense)—net | 221 | (1 | ) | 1,486 | 1,706 | ||||||||||||||||||||||
Income/(loss) before income taxes | 32,575 | 15,573 | (11,684 | ) | 36,464 | ||||||||||||||||||||||
Income taxes (a) | (12,433 | ) | (5,949 | ) | 4,196 | (14,186 | ) | ||||||||||||||||||||
Net income/(loss) | $ | 20,142 | $ | 9,624 | $ | (7,488 | ) | $ | 22,278 | ||||||||||||||||||
2012 |
|||||||||||||||||||||||||||
Service revenues and sales | $ | 260,847 | $ | 92,096 | $ | - | $ | 352,943 | |||||||||||||||||||
Cost of services provided and goods sold | 205,620 | 51,825 | - | 257,445 | |||||||||||||||||||||||
Selling, general and administrative expenses (b) | 19,748 | 26,153 | 7,266 | 53,167 | |||||||||||||||||||||||
Depreciation | 4,025 | 2,085 | 131 | 6,241 | |||||||||||||||||||||||
Amortization | 490 | 154 | 469 | 1,113 | |||||||||||||||||||||||
Total costs and expenses | 229,883 | 80,217 | 7,866 | 317,966 | |||||||||||||||||||||||
Income/(loss) from operations | 30,964 | 11,879 | (7,866 | ) | 34,977 | ||||||||||||||||||||||
Interest expense (b) | (62 | ) | (108 | ) | (3,447 | ) | (3,617 | ) | |||||||||||||||||||
Intercompany interest income/(expense) | 755 | 395 | (1,150 | ) | - | ||||||||||||||||||||||
Other income/(expense)-net | (31 | ) | (20 | ) | 2,146 | 2,095 | |||||||||||||||||||||
Income/(loss) before income taxes | 31,626 | 12,146 | (10,317 | ) | 33,455 | ||||||||||||||||||||||
Income taxes (b) | (11,999 | ) | (4,650 | ) | 3,639 | (13,010 | ) | ||||||||||||||||||||
Net income/(loss) | $ | 19,627 | $ | 7,496 | $ | (6,678 | ) | $ | 20,445 | ||||||||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | |||||||||||||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||||||||
CONSOLIDATING SUMMARY OF EBITDA | ||||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012 | ||||||||||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||||||||||
Chemed | ||||||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||||||||||||
2013 | ||||||||||||||||||||||||||
Net income/(loss) | $ | 20,142 | $ | 9,624 | $ | (7,488 | ) | $ | 22,278 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||||
Interest expense | 46 | 59 | 3,989 | 4,094 | ||||||||||||||||||||||
Income taxes | 12,433 | 5,949 | (4,196 | ) | 14,186 | |||||||||||||||||||||
Depreciation | 4,514 | 2,147 | 134 | 6,795 | ||||||||||||||||||||||
Amortization | 491 | 154 | 482 | 1,127 | ||||||||||||||||||||||
EBITDA | 37,626 | 17,933 | (7,079 | ) | 48,480 | |||||||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||||
Expenses related to OIG investigation | 1,039 | - | - | 1,039 | ||||||||||||||||||||||
Acquisition expenses | 1 | - | - | 1 | ||||||||||||||||||||||
Expenses of severance arrangements | - | 302 | - | 302 | ||||||||||||||||||||||
Expenses related to litigation settlements | - | 141 | - | 141 | ||||||||||||||||||||||
Advertising cost adjustment (c) | - | (469 | ) | - | (469 | ) | ||||||||||||||||||||
Stock option expense | - | - | 1,491 | 1,491 | ||||||||||||||||||||||
Long-term incentive compensations |
- | - | 612 | 612 | ||||||||||||||||||||||
Expenses related to securities litigation | - | - | 2 | 2 | ||||||||||||||||||||||
Interest income | (246 | ) | (42 | ) | (15 | ) | (303 | ) | ||||||||||||||||||
Intercompany interest income/(expense) |
(843 | ) | (428 | ) | 1,271 | - | ||||||||||||||||||||
Adjusted EBITDA | $ | 37,577 | $ | 17,437 | $ | (3,718 | ) | $ | 51,296 | |||||||||||||||||
2012 | ||||||||||||||||||||||||||
Net income/(loss) | $ | 19,627 | $ | 7,496 | $ | (6,678 | ) | $ | 20,445 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||||
Interest expense | 62 | 108 | 3,447 | 3,617 | ||||||||||||||||||||||
Income taxes | 11,999 | 4,650 | (3,639 | ) | 13,010 | |||||||||||||||||||||
Depreciation | 4,025 | 2,085 | 131 | 6,241 | ||||||||||||||||||||||
Amortization | 490 | 154 | 469 | 1,113 | ||||||||||||||||||||||
EBITDA | 36,203 | 14,493 | (6,270 | ) | 44,426 | |||||||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||||||
Expenses related to OIG investigation | 71 | - | - | 71 | ||||||||||||||||||||||
Acquisition expenses | - | 15 | - | 15 | ||||||||||||||||||||||
Expenses related to litigation settlements | - | 647 | - | 647 | ||||||||||||||||||||||
Advertising cost adjustment (c) | - | (706 | ) | - | (706 | ) | ||||||||||||||||||||
Stock option expense | - | - | 1,938 | 1,938 | ||||||||||||||||||||||
Interest income | (30 | ) | (8 | ) | (13 | ) | (51 | ) | ||||||||||||||||||
Intercompany interest income/(expense) | (755 | ) | (395 | ) | 1,150 | - | ||||||||||||||||||||
Adjusted EBITDA | $ | 35,489 | $ | 14,046 | $ | (3,195 | ) | $ | 46,340 | |||||||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME | ||||||||||||||||
(in thousands, except per share data)(unaudited) | ||||||||||||||||
Three Months Ended March 31, | ||||||||||||||||
2013 | 2012 | |||||||||||||||
Net income as reported | $ | 22,278 | $ | 20,445 | ||||||||||||
Add/(deduct) after-tax cost of: | ||||||||||||||||
Additional interest expense resulting from the change |
||||||||||||||||
in accounting for the conversion feature of the convertible notes |
1,323 | 1,224 | ||||||||||||||
Stock option expense | 943 | 1,225 | ||||||||||||||
Expenses related to OIG investigation | 644 | 44 | ||||||||||||||
Long-term incentive compensation | 387 | - | ||||||||||||||
Loss on extinguishment of debt | 294 | - | ||||||||||||||
Expenses of severance arrangements | 184 | - | ||||||||||||||
Expenses related to litigation settlements | 86 | 393 | ||||||||||||||
Expenses related to securities litigation | 1 | - | ||||||||||||||
Acquisition expenses | - | 9 | ||||||||||||||
Adjusted net income | $ | 26,140 | $ | 23,340 | ||||||||||||
Earnings Per Share As Reported | ||||||||||||||||
Net income | $ | 1.20 | $ | 1.08 | ||||||||||||
Average number of shares outstanding |
18,522 |
18,958 | ||||||||||||||
Diluted Earnings Per Share As Reported | ||||||||||||||||
Net income | $ | 1.17 | $ | 1.06 | ||||||||||||
Average number of shares outstanding | 19,000 | 19,353 | ||||||||||||||
Adjusted Earnings Per Share | ||||||||||||||||
Net income | $ | 1.41 | $ | 1.23 | ||||||||||||
Average number of shares outstanding |
18,522 |
18,958 | ||||||||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||||||
Net income | $ | 1.38 | $ | 1.21 | ||||||||||||
Average number of shares outstanding | 19,000 | 19,353 | ||||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT | ||||||||||||||
(unaudited) | ||||||||||||||
Three Months Ended March 31, | ||||||||||||||
OPERATING STATISTICS | 2013 | 2012 | ||||||||||||
Net revenue ($000) (d) | ||||||||||||||
Homecare | $ | 196,660 | $ | 186,597 | ||||||||||
Inpatient | 28,468 | 29,152 | ||||||||||||
Continuous care | 45,325 | 42,521 | ||||||||||||
Total before Medicare cap allowance | $ | 270,453 | $ | 258,270 | ||||||||||
Medicare cap allowance | 873 | 2,577 | ||||||||||||
Total | $ | 271,326 | $ | 260,847 | ||||||||||
Net revenue as a percent of total | ||||||||||||||
before Medicare cap allowance | ||||||||||||||
Homecare | 72.7 | % | 72.2 | % | ||||||||||
Inpatient | 10.5 | 11.3 | ||||||||||||
Continuous care | 16.8 | 16.5 | ||||||||||||
Total before Medicare cap allowance | 100.0 | 100.0 | ||||||||||||
Medicare cap allowance | 0.3 | 1.0 | ||||||||||||
Total | 100.3 | % | 101.0 | % | ||||||||||
Average daily census ("ADC") (days) | ||||||||||||||
Homecare | 10,354 | 9,613 | ||||||||||||
Nursing home | 2,929 | 2,986 | ||||||||||||
Routine homecare | 13,283 | 12,599 | ||||||||||||
Inpatient | 468 | 472 | ||||||||||||
Continuous care | 681 | 632 | ||||||||||||
Total | 14,432 | 13,703 | ||||||||||||
Total Admissions | 17,137 | 16,322 | ||||||||||||
Total Discharges | 16,843 | 16,196 | ||||||||||||
Average length of stay (days) | 77.4 | 82.4 | ||||||||||||
Median length of stay (days) | 13.0 | 14.0 | ||||||||||||
ADC by major diagnosis | ||||||||||||||
Neurological | 33.2 | % | 34.2 | % | ||||||||||
Cancer | 16.9 | 17.9 | ||||||||||||
Cardio | 11.2 | 11.6 | ||||||||||||
Respiratory | 6.9 | 6.6 | ||||||||||||
|
Other |
31.8 | 29.7 | |||||||||||
Total | 100.0 | % | 100.0 | % | ||||||||||
Admissions by major diagnosis | ||||||||||||||
Neurological | 19.2 | % | 19.6 | % | ||||||||||
Cancer | 30.8 | 32.1 | ||||||||||||
Cardio | 11.6 | 11.8 | ||||||||||||
Respiratory | 9.6 | 8.7 | ||||||||||||
Other | 28.8 | 27.8 | ||||||||||||
Total | 100.0 | % | 100.0 | % | ||||||||||
Direct patient care margins (e) | ||||||||||||||
Routine homecare | 51.9 | % | 50.4 | % | ||||||||||
Inpatient | 10.9 | 14.1 | ||||||||||||
Continuous care | 17.7 | 19.9 | ||||||||||||
Homecare margin drivers (dollars per patient day) | ||||||||||||||
Labor costs | $ | 57.18 | $ | 57.76 | ||||||||||
Drug costs | 7.57 | 8.33 | ||||||||||||
Home medical equipment | 6.85 | 6.82 | ||||||||||||
Medical supplies | 2.92 | 2.75 | ||||||||||||
Inpatient margin drivers (dollars per patient day) | ||||||||||||||
Labor costs | $ | 320.67 | $ | 314.34 | ||||||||||
Continuous care margin drivers (dollars per patient day) | ||||||||||||||
Labor costs | $ | 587.73 | $ | 569.54 | ||||||||||
Bad debt expense as a percent of revenues | 0.8 | % | 0.8 | % | ||||||||||
Accounts receivable -- | ||||||||||||||
Days of revenue outstanding- excluding unapplied Medicare payments | 39.0 | 36.6 | ||||||||||||
Days of revenue outstanding- including unapplied Medicare payments | 29.6 | 30.8 | ||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||||||
FOOTNOTES TO FINANCIAL STATEMENTS | |||||||||||||||||||||||||
FOR THE THREE MONTHS ENDED MARCH 31, 2013 AND 2012 | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
(a) |
Included in the results of operations for the three months ended March 31, 2013, are the following significant credits/(charges) which may not be indicative of ongoing operations (in thousands): |
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
VITAS |
Roto-Rooter |
Corporate | Total | ||||||||||||||||||||||
Selling, general and administrative expenses | |||||||||||||||||||||||||
Expenses related to OIG investigation | $ | (1,039 | ) | $ | - | $ | - | $ | (1,039 | ) | |||||||||||||||
Acquisition expenses | (1 | ) | - | - | (1 | ) | |||||||||||||||||||
Expenses of severance arrangements | - | (302 | ) | - | (302 | ) | |||||||||||||||||||
Expenses related to litigation settlements | - | (141 | ) | - | (141 | ) | |||||||||||||||||||
Stock option expense | - | - | (1,491 | ) | (1,491 | ) | |||||||||||||||||||
Long-term incentive compensation | - | - | (612 | ) | (612 | ) | |||||||||||||||||||
Expenses related to securities litigation | - | - | (2 | ) | (2 | ) | |||||||||||||||||||
Interest expense | |||||||||||||||||||||||||
Additional interest expense resulting from the change in accounting | |||||||||||||||||||||||||
for the conversion feature of the convertible notes | - | - | (2,091 | ) | (2,091 | ) | |||||||||||||||||||
Loss on extinguishment of debt | - | - | (465 | ) | (465 | ) | |||||||||||||||||||
Pretax impact on earnings | (1,040 | ) | (443 | ) | (4,661 | ) | (6,144 | ) | |||||||||||||||||
Income tax benefit/(charge) on the above | 396 | 173 | 1,713 | 2,282 | |||||||||||||||||||||
After-tax impact on earnings | $ | (644 | ) | $ | (270 | ) | $ | (2,948 | ) | $ | (3,862 | ) | |||||||||||||
(b) |
Included in the results of operations for the three months ended March 31, 2012, are the following significant credits/(charges) which may not be indicative of ongoing operations (in thousands): |
||||||||||||||||||||||||
|
|||||||||||||||||||||||||
|
|||||||||||||||||||||||||
VITAS |
Roto-Rooter |
Corporate | Total | ||||||||||||||||||||||
Selling, general and administrative expenses | |||||||||||||||||||||||||
Expenses related to OIG investigation | $ | (71 | ) | $ | - | $ | - | $ | (71 | ) | |||||||||||||||
Acquisition expenses | - | (15 | ) | - | (15 | ) | |||||||||||||||||||
Expenses related to litigation settlements | - | (647 | ) | - | (647 | ) | |||||||||||||||||||
Stock option expense | - | - | (1,938 | ) | (1,938 | ) | |||||||||||||||||||
Interest expense | |||||||||||||||||||||||||
Additional interest expense resulting from the change in accounting | |||||||||||||||||||||||||
|
for the conversion feature of the convertible notes | - | - | (1,935 | ) | (1,935 | ) | ||||||||||||||||||
Pretax impact on earnings | (71 | ) | (662 | ) | (3,873 | ) | (4,606 | ) | |||||||||||||||||
Income tax benefit/(charge) on the above | 27 | 260 | 1,424 | 1,711 | |||||||||||||||||||||
After-tax impact on earnings | $ | (44 | ) | $ | (402 | ) | $ | (2,449 | ) | $ | (2,895 | ) | |||||||||||||
(c) |
Under Generally Accepted Accounting Principles ("GAAP"), the Roto-Rooter segment expenses all advertising, including the cost of telephone directories, immediately upon the initial release of the advertising. Telephone directories are generally in circulation 12 months. If a directory is in circulation for a time period greater or less than 12 months, the publisher adjusts the directory billing for the change in billing period. The timing of when a telephone directory is published can and does fluctuate significantly on a quarterly basis. This "direct expensing" results in significant fluctuations in quarterly advertising expense. In the first quarters of 2013 and 2012, GAAP advertising expense for Roto-Rooter totaled $5,704,000 and $5,624,000, respectively. If the expense of the telephone directories were spread over the periods they are in circulation, advertising expense for the first quarters of 2013 and 2012 would total $6,173,000 and $6,330,000, respectively. |
||||||||||||||||||||||||
(d) |
VITAS has 10 large (greater than 450 ADC), 14 medium (greater than 200 but less than 450 ADC) and 27 small (less than 200 ADC) hospice programs. Of VITAS' 36 unique Medicare provider numbers, 31 provider numbers have a Medicare cap cushion of 10% or greater during the first six months of the Medicare cap year; two provider numbers have a Medicare cap cushion between 5% and 10%; and three provider numbers have a cap cushion between 0% and 5%. |
||||||||||||||||||||||||
(e) | Amounts exclude indirect patient care and administrative costs, as well as Medicare Cap billing limitation. |
CONTACT:
Chemed Corporation
David P. Williams, 513-762-6901