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):
February
17, 2016
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) |
Suite 2600, 255 East 5th Street, Cincinnati, OH 45202 |
(Address of principal executive offices) (Zip Code) |
Registrant’s
telephone number, including area code:
(513) 762-6690
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 February 17, 2016 Chemed Corporation issued a press release announcing its financial results for the quarter ended December 31, 2015. 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 February 17, 2016
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: |
February 17, 2016 |
By: |
/s/ Arthur V. Tucker Jr. |
|
Arthur V. Tucker, Jr. |
||
|
Vice President and Controller |
Page 2 of 2
Exhibit 99.1
Chemed Reports Fourth-Quarter 2015 Results
CINCINNATI--(BUSINESS WIRE)--February 17, 2016--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 fourth quarter ended December 31, 2015, 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 $284 million in the fourth quarter of 2015, which is an increase of $10.1 million, or 3.7%, when compared to the prior-year period. This revenue increase is comprised of an average Medicare reimbursement rate increase of approximately 0.6%, a 5.8% increase in average daily census, offset by level of care and geographic mix shift, when compared to the prior year.
In the fourth quarter of 2015, VITAS did not record any adjustments in estimated Medicare Cap billing limitations. This compares to $0.5 million of Medicare Cap billing limitations reversed in the fourth quarter of 2014.
At December 31, 2015, VITAS had 31 Medicare provider numbers, none of which has an estimated 2015 Medicare Cap billing limitation.
Of VITAS’ 31 unique Medicare provider numbers, 28 provider numbers have a Medicare Cap cushion of 10% or greater for the trailing twelve-month period, one provider number has a cap cushion between 5% and 10% and two provider numbers have a cap cushion between 0% and 5%. VITAS generated an aggregate cap cushion of $274 million during the trailing twelve-month period.
Average revenue per patient per day in the quarter, excluding the impact of Medicare Cap, was $196.98, which is 1.8% below the prior-year period. Routine home care reimbursement and high acuity care averaged $165.06 and $704.93, respectively. During the quarter, high acuity days of care were 5.9% of total days of care, 78 basis points less than the prior-year quarter.
The fourth quarter of 2015 gross margin, excluding the impact of Medicare Cap, was 24.1%, which is 12 basis points less than the fourth quarter of 2014.
Selling, general and administrative expense was $23.1 million in the fourth quarter of 2015, which is an increase of 5.9% when compared to the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $46.4 million in the quarter, an increase of 2.7% over the prior-year period. Adjusted EBITDA margin, excluding the impact from Medicare Cap, was 16.3% in the quarter which is a decline of 19 basis points when compared to the prior-year.
Roto-Rooter
Roto-Rooter generated sales of $114 million for the fourth quarter of 2015, an increase of $9.1 million, or 8.7%, over the prior-year quarter. This increase consisted of a 10.3% increase in plumbing and a 4.4% increase in sewer and drain services. Water restoration accounted for $2.1 million of this revenue growth, with water and flood remediation services aggregating $10.4 million in the quarter.
Roto-Rooter’s gross margin in the quarter was 47.3%, a 56 basis point improvement when compared to the fourth quarter of 2014. Adjusted EBITDA in the fourth quarter of 2015 totaled $24.4 million, an increase of 15.5%, and the Adjusted EBITDA margin was 21.4% in the quarter, a 126 basis point improvement when compared to the prior year.
Chemed Consolidated
As of December 31, 2015, Chemed had total cash and cash equivalents of $14.7 million and debt of $91.3 million.
In June 2014 Chemed entered into a five-year Amended and Restated Credit Agreement that consisted of a $100 million amortizable term loan and a $350 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 112.5 basis points. At December 31, 2015, the Company had approximately $312 million of undrawn borrowing capacity under this credit agreement.
Capital expenditures through December 31, 2015, aggregated $44.1 million and compares to depreciation and amortization during the same period of $33.5 million.
The Company repurchased $11.3 million of Chemed stock during the quarter. This equates to 75,000 shares of Chemed stock repurchased at an average cost of $151.09. Chemed currently has $52.5 million of authorization remaining under this share repurchase plan.
Guidance for 2016
On January 1, 2016, CMS implemented a revenue neutral rebasing to the Medicare hospice reimbursement per diem. This rebasing eliminated the single-tier per diem for routine home care (RHC) and replaced it with a two-tiered rate, with a higher rate for the first 60 days of a hospice patient’s care, and a lower rate for days 61 and after. In addition, CMS provided for a Service Intensity Add-on (SIA) payment which provides for reimbursement of care provided by a registered nurse or social worker for RHC patients within seven days prior to death. The reimbursement for continuous care, inpatient care and respite care are not impacted by this rebasing.
The two-tiered national per diem rate for RHC is $186.84 for the first 60 days and $146.83 for RHC provided to patients in hospice beyond 60 days. An individual hospice’s actual per diem rate is adjusted for differences in geographic cost of living. Rebasing in 2016 would be revenue neutral to a hospice if it has 37.6% of total RHC days-of-care being provided to patients in their first 60 days of admission and 62.4% of total RHC days-of-care provided to patients after the 60 days. (Days-of-Care ratio).
Historically, VITAS had a 32/68 aggregate Days-of-Care ratio. High acuity care historically has represented 6% to 7% of VITAS’ total days-of-care. VITAS high acuity days-of-care provided to patients within the first 60 days of admission represented approximately 15% of days-of-care provided to patients in the first 60 days of admission. This results in a VITAS RHC Days-of-Care ratio of approximately 29/71.
The impact to VITAS for the 2016 rebasing is estimated to reduce aggregate 2016 revenue by $16 million when compared to the single-tier reimbursement model. Rebasing is estimated to reduce 2016 RHC revenue by approximately $20 million partially offset by $4 million in SIA payments.
The estimated impact from rebasing is similar to the impact of sequestration. It will have a one-year impact relative to revenue and profitability growth when compared to the prior year. However, similar to sequestration, VITAS anticipates a significant portion of this $16 million reduction in revenue will be offset by increased efficiencies in 2016 and 2017 in the areas of non-bedside field operations and general administration.
Including the impact of rebasing, full-year 2016 revenue growth for VITAS, prior to Medicare Cap, is estimated to be in the range of 2.5% to 3.5%. Admissions in 2016 are estimated to increase 3% and full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 14% to 15%. This guidance includes $5.0 million for Medicare Cap billing limitations.
Roto-Rooter is forecasted to achieve full-year 2016 revenue growth of 3.5% to 4.5%. This revenue estimate is based upon increased job pricing of approximately 1% and continued growth in water restoration services. Adjusted EBITDA margin for 2016 is estimated in the range of 20% to 21%.
Based upon the above, full-year 2016 adjusted earnings per diluted share, excluding non-cash expense for stock options, costs related to litigation, and other discrete items, is estimated to be in the range of $7.05 to $7.25. This compares to Chemed’s 2015 reported adjusted earnings per diluted share of $6.98.
The impact on diluted earnings per share from rebasing is approximately $0.56. Excluding rebasing, 2016 guidance for adjusted earnings per diluted share would have been in the range of $7.61 to $7.81.
Conference Call
Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday, February 18, 2016, to discuss the Company's quarterly results and to provide an update on its business. The dial-in number for the conference call is (877) 415-3186 for U.S. and Canadian participants and (857) 244-7329 for international participants. The participant passcode is 76740859. 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 pass code is 33220503. 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 15,000 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 the republics of Indonesia and Singapore, 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) | ||||||||||||||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
Service revenues and sales | $ | 398,589 | $ | 379,411 | $ | 1,543,388 | $ | 1,456,282 | ||||||||||||||||
Cost of services provided and goods sold | 275,973 | 263,402 | 1,087,610 | 1,034,673 | ||||||||||||||||||||
Selling, general and administrative expenses (aa) | 64,554 | 57,832 | 237,821 | 222,589 | ||||||||||||||||||||
Depreciation | 8,180 | 8,010 | 32,369 | 29,881 | ||||||||||||||||||||
Amortization | 723 | 130 | 1,130 | 720 | ||||||||||||||||||||
Total costs and expenses | 349,430 | 329,374 | 1,358,930 | 1,287,863 | ||||||||||||||||||||
Income from operations | 49,159 | 50,037 | 184,458 | 168,419 | ||||||||||||||||||||
Interest expense | (799 | ) | (962 | ) | (3,645 | ) | (8,186 | ) | ||||||||||||||||
Other income--net (bb) |
569 | 244 | (687 | ) | 2,521 | |||||||||||||||||||
Income before income taxes | 48,929 | 49,319 | 180,126 | 162,754 | ||||||||||||||||||||
Income taxes | (19,000 | ) | (19,524 | ) | (69,852 | ) | (63,437 | ) | ||||||||||||||||
Net income | $ | 29,929 | $ | 29,795 | $ | 110,274 | $ | 99,317 | ||||||||||||||||
Earnings Per Share | ||||||||||||||||||||||||
Net income | $ | 1.78 | $ | 1.77 | $ | 6.54 | $ | 5.79 | ||||||||||||||||
Average number of shares outstanding | 16,819 | 16,878 | 16,870 | 17,165 | ||||||||||||||||||||
Diluted Earnings Per Share | ||||||||||||||||||||||||
Net income | $ | 1.72 | $ | 1.71 | $ | 6.33 | $ | 5.57 | ||||||||||||||||
Average number of shares outstanding | 17,365 | 17,469 | 17,422 | 17,840 | ||||||||||||||||||||
(aa) | Selling, general and administrative ("SG&A") expenses comprise (in thousands): | |||||||||||||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
SG&A expenses before long-term incentive compensation, O.I.G. expenses and the impact of market value gains related to deferred compensation plans |
$ | 58,625 | $ | 56,308 | $ | 225,180 | $ | 214,761 | ||||||||||||||||
Long-term incentive compensation | 3,764 | 581 | 7,519 | 2,569 | ||||||||||||||||||||
O.I.G. expenses | 1,137 | 533 | 4,974 | 2,141 | ||||||||||||||||||||
Market value gains related to deferred compensation trusts |
1,028 | 410 | 148 | 3,118 | ||||||||||||||||||||
Total SG&A expenses | $ | 64,554 | $ | 57,832 | $ | 237,821 | $ | 222,589 | ||||||||||||||||
(bb) |
Other income--net comprises (in thousands): | |||||||||||||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||||||||
Market value gains related to deferred compensation trusts |
$ | 1,028 | $ | 410 | $ | 148 | $ | 3,118 | ||||||||||||||||
Loss on disposal of property and equipment | (567 | ) | (147 | ) | (698 | ) | (640 | ) | ||||||||||||||||
Interest income | 74 | (24 | ) | 281 | (29 | ) | ||||||||||||||||||
Other | 34 | 5 | (418 | ) | 72 | |||||||||||||||||||
Total other income--net | $ | 569 | $ | 244 | $ | (687 | ) | $ | 2,521 | |||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||
CONSOLIDATED BALANCE SHEET | |||||||||||||||||||
(in thousands, except per share data)(unaudited) | |||||||||||||||||||
December 31, | |||||||||||||||||||
2015 | 2014 | ||||||||||||||||||
Assets | |||||||||||||||||||
Current assets | |||||||||||||||||||
Cash and cash equivalents | $ | 14,727 | $ | 14,132 | |||||||||||||||
Accounts receivable less allowances | 106,262 | 124,607 | |||||||||||||||||
Inventories | 6,314 | 6,168 | |||||||||||||||||
Current deferred income taxes | - | 15,414 | |||||||||||||||||
Prepaid income taxes | 10,653 | 2,787 | |||||||||||||||||
Prepaid expenses | 12,852 | 11,456 | |||||||||||||||||
Total current assets | 150,808 | 174,564 | |||||||||||||||||
Investments of deferred compensation plans held in trust | 49,481 | 49,147 | |||||||||||||||||
Properties and equipment, at cost less accumulated depreciation | 117,370 | 105,336 | |||||||||||||||||
Identifiable intangible assets less accumulated amortization | 55,111 | 56,027 | |||||||||||||||||
Goodwill | 472,322 | 466,722 | |||||||||||||||||
Other assets | 7,233 | 8,136 | |||||||||||||||||
Total Assets | $ | 852,325 | $ | 859,932 | |||||||||||||||
Liabilities | |||||||||||||||||||
Current liabilities | |||||||||||||||||||
Accounts payable | $ | 43,695 | $ | 46,849 | |||||||||||||||
Current portion of long-term debt | 7,500 | 6,250 | |||||||||||||||||
Income taxes | - | 5,818 | |||||||||||||||||
Accrued insurance | 43,972 | 40,814 | |||||||||||||||||
Accrued compensation | 52,817 | 50,718 | |||||||||||||||||
Accrued legal | 1,233 | 753 | |||||||||||||||||
Other current liabilities | 22,119 | 24,352 | |||||||||||||||||
Total current liabilities | 171,336 | 175,554 | |||||||||||||||||
Deferred income taxes | 21,041 | 29,945 | |||||||||||||||||
Long-term debt | 83,750 | 141,250 | |||||||||||||||||
Deferred compensation liabilities | 49,467 | 48,684 | |||||||||||||||||
Other liabilities | 13,478 | 13,143 | |||||||||||||||||
Total Liabilities | 339,072 | 408,576 | |||||||||||||||||
Stockholders' Equity | |||||||||||||||||||
Capital stock | 33,985 | 33,337 | |||||||||||||||||
Paid-in capital | 603,006 | 538,845 | |||||||||||||||||
Retained earnings | 865,845 | 771,176 | |||||||||||||||||
Treasury stock, at cost | (991,978 | ) | (894,285 | ) | |||||||||||||||
Deferred compensation payable in Company stock | 2,395 | 2,283 | |||||||||||||||||
Total Stockholders' Equity | 513,253 | 451,356 | |||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 852,325 | $ | 859,932 | |||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | |||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||
For the Years Ended December 31, | |||||||||||||||||
2015 | 2014 | ||||||||||||||||
Cash Flows from Operating Activities | |||||||||||||||||
Net income | $ | 110,274 | $ | 99,317 | |||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||||||||||
Depreciation and amortization | 33,499 | 30,601 | |||||||||||||||
Provision for uncollectible accounts receivable | 14,247 | 13,173 | |||||||||||||||
Noncash long-term incentive compensation | 6,644 | 2,569 | |||||||||||||||
Provision for deferred income taxes | 6,325 | 6,978 | |||||||||||||||
Stock option expense | 5,445 | 4,802 | |||||||||||||||
Amortization of restricted stock awards | 2,107 | 2,471 | |||||||||||||||
Directors' stock awards | 540 | 480 | |||||||||||||||
Amortization of debt issuance costs | 523 | 826 | |||||||||||||||
Amortization of discount on convertible notes | - | 3,392 | |||||||||||||||
Changes in operating assets and liabilities, excluding amounts acquired in business combinations: |
|||||||||||||||||
Decrease/(increase) in accounts receivable | 4,132 | (45,785 | ) | ||||||||||||||
Decrease/(increase) in inventories | (142 | ) | 535 | ||||||||||||||
Decrease/(increase) in prepaid expenses | (1,290 | ) | 6,362 | ||||||||||||||
Increase/(decrease) in accounts payable and other current liabilities | 476 | (26,304 | ) | ||||||||||||||
Increase in income taxes | 344 | 11,279 | |||||||||||||||
Increase in other assets | (47 | ) | (4,769 | ) | |||||||||||||
Increase in other liabilities | 1,320 | 8,484 | |||||||||||||||
Excess tax benefit on stock-based compensation | (14,042 | ) | (5,172 | ) | |||||||||||||
Other sources | 1,145 | 1,040 | |||||||||||||||
Net cash provided by operating activities | 171,500 | 110,279 | |||||||||||||||
Cash Flows from Investing Activities | |||||||||||||||||
Capital expenditures | (44,135 | ) | (43,571 | ) | |||||||||||||
Business combinations, net of cash acquired | (6,614 | ) | (250 | ) | |||||||||||||
Other sources | 432 | 294 | |||||||||||||||
Net cash used by investing activities | (50,317 | ) | (43,527 | ) | |||||||||||||
Cash Flows from Financing Activities | |||||||||||||||||
Payments on revolving line of credit | (153,200 | ) | (336,350 | ) | |||||||||||||
Proceeds from revolving line of credit | 103,200 | 386,350 | |||||||||||||||
Purchases of treasury stock | (59,323 | ) | (110,019 | ) | |||||||||||||
Capital stock surrendered to pay taxes on stock-based compensation | (15,734 | ) | (7,524 | ) | |||||||||||||
Dividends paid | (15,605 | ) | (14,255 | ) | |||||||||||||
Proceeds from exercise of stock options | 15,424 | 23,910 | |||||||||||||||
Excess tax benefit on stock-based compensation | 14,042 | 5,172 | |||||||||||||||
Payments on other long-term debt | (6,250 | ) | (189,456 | ) | |||||||||||||
Increase/(decrease) in cash overdrafts payable | (1,177 | ) | 9,714 | ||||||||||||||
Proceeds from other long-term debt | - | 100,000 | |||||||||||||||
Retirement of warrants | - | (2,648 | ) | ||||||||||||||
Debt issuances costs | - | (914 | ) | ||||||||||||||
Other uses | (1,965 | ) | (1,018 | ) | |||||||||||||
Net cash used by financing activities | (120,588 | ) | (137,038 | ) | |||||||||||||
Increase/(Decrease) in Cash and Cash Equivalents | 595 | (70,286 | ) | ||||||||||||||
Cash and cash equivalents at beginning of year | 14,132 | 84,418 | |||||||||||||||
Cash and cash equivalents at end of period | $ | 14,727 | $ | 14,132 | |||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME | ||||||||||||||||||||
FOR THE THREE MONTHS ENDED DECEMBER 31, 2015 AND 2014 | ||||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||||
Chemed | ||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||||||
2015 |
||||||||||||||||||||
Service revenues and sales | $ | 284,470 | $ | 114,119 | $ | - | $ | 398,589 | ||||||||||||
Cost of services provided and goods sold | 215,786 | 60,187 | - | 275,973 | ||||||||||||||||
Selling, general and administrative expenses (a) | 23,086 | 29,649 | 11,819 | 64,554 | ||||||||||||||||
Depreciation | 4,647 | 3,390 | 143 | 8,180 | ||||||||||||||||
Amortization | 578 | 145 | - | 723 | ||||||||||||||||
Total costs and expenses | 244,097 | 93,371 | 11,962 | 349,430 | ||||||||||||||||
Income/(loss) from operations | 40,373 | 20,748 | (11,962 | ) | 49,159 | |||||||||||||||
Interest expense (a) | (36 | ) | (74 | ) | (689 | ) | (799 | ) | ||||||||||||
Intercompany interest income/(expense) | 2,039 | 884 | (2,923 | ) | - | |||||||||||||||
Other income/(expense)—net | (422 | ) | (38 | ) | 1,029 | 569 | ||||||||||||||
Income/(loss) before income taxes | 41,954 | 21,520 | (14,545 | ) | 48,929 | |||||||||||||||
Income taxes (a) | (15,446 | ) | (8,069 | ) | 4,515 | (19,000 | ) | |||||||||||||
Net income/(loss) | $ | 26,508 | $ | 13,451 | $ | (10,030 | ) | $ | 29,929 | |||||||||||
2014 |
||||||||||||||||||||
Service revenues and sales | $ | 274,383 | $ | 105,028 | $ | - | $ | 379,411 | ||||||||||||
Cost of services provided and goods sold | 207,424 | 55,978 | - | 263,402 | ||||||||||||||||
Selling, general and administrative expenses (b) | 21,800 | 28,200 | 7,832 | 57,832 | ||||||||||||||||
Depreciation | 4,892 | 2,970 | 148 | 8,010 | ||||||||||||||||
Amortization | 62 | 68 | - | 130 | ||||||||||||||||
Total costs and expenses | 234,178 | 87,216 | 7,980 | 329,374 | ||||||||||||||||
Income/(loss) from operations | 40,205 | 17,812 | (7,980 | ) | 50,037 | |||||||||||||||
Interest expense (b) | (40 | ) | (68 | ) | (854 | ) | (962 | ) | ||||||||||||
Intercompany interest income/(expense) | 1,669 | 802 | (2,471 | ) | - | |||||||||||||||
Other income/(expense)—net | (176 | ) | 10 | 410 | 244 | |||||||||||||||
Income/(loss) before income taxes | 41,658 | 18,556 | (10,895 | ) | 49,319 | |||||||||||||||
Income taxes (b) | (16,116 | ) | (7,081 | ) | 3,673 | (19,524 | ) | |||||||||||||
Net income/(loss) | $ | 25,542 | $ | 11,475 | $ | (7,222 | ) | $ | 29,795 | |||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME | ||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014 | ||||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||||
Chemed | ||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||||||
2015 |
||||||||||||||||||||
Service revenues and sales | $ | 1,115,551 | $ | 427,837 | $ | - | $ | 1,543,388 | ||||||||||||
Cost of services provided and goods sold | 862,587 | 225,023 | - | 1,087,610 | ||||||||||||||||
Selling, general and administrative expenses (a) | 89,879 | 114,269 | 33,673 | 237,821 | ||||||||||||||||
Depreciation | 18,789 | 12,988 | 592 | 32,369 | ||||||||||||||||
Amortization | 758 | 372 | - | 1,130 | ||||||||||||||||
Total costs and expenses | 972,013 | 352,652 | 34,265 | 1,358,930 | ||||||||||||||||
Income/(loss) from operations | 143,538 | 75,185 | (34,265 | ) | 184,458 | |||||||||||||||
Interest expense (a) | (200 | ) | (348 | ) | (3,097 | ) | (3,645 | ) | ||||||||||||
Intercompany interest income/(expense) | 7,499 | 3,385 | (10,884 | ) | - | |||||||||||||||
Other income/(expense)—net | (816 | ) | (19 | ) | 148 | (687 | ) | |||||||||||||
Income/(loss) before income taxes | 150,021 | 78,203 | (48,098 | ) | 180,126 | |||||||||||||||
Income taxes (a) | (56,675 | ) | (29,630 | ) | 16,453 | (69,852 | ) | |||||||||||||
Net income/(loss) | $ | 93,346 | $ | 48,573 | $ | (31,645 | ) | $ | 110,274 | |||||||||||
2014 |
||||||||||||||||||||
Service revenues and sales | $ | 1,064,205 | $ | 392,077 | $ | - | $ | 1,456,282 | ||||||||||||
Cost of services provided and goods sold | 825,739 | 208,934 | - | 1,034,673 | ||||||||||||||||
Selling, general and administrative expenses (b) | 85,183 | 106,960 | 30,446 | 222,589 | ||||||||||||||||
Depreciation | 18,601 | 10,702 | 578 | 29,881 | ||||||||||||||||
Amortization | 447 | 273 | - | 720 | ||||||||||||||||
Total costs and expenses | 929,970 | 326,869 | 31,024 | 1,287,863 | ||||||||||||||||
Income/(loss) from operations | 134,235 | 65,208 | (31,024 | ) | 168,419 | |||||||||||||||
Interest expense (b) | (207 | ) | (363 | ) | (7,616 | ) | (8,186 | ) | ||||||||||||
Intercompany interest income/(expense) | 6,189 | 2,892 | (9,081 | ) | - | |||||||||||||||
Other income—net | (753 | ) | 146 | 3,128 | 2,521 | |||||||||||||||
Income/(loss) before income taxes | 139,464 | 67,883 | (44,593 | ) | 162,754 | |||||||||||||||
Income taxes (b) | (53,278 | ) | (25,808 | ) | 15,649 | (63,437 | ) | |||||||||||||
Net income/(loss) | $ | 86,186 | $ | 42,075 | $ | (28,944 | ) | $ | 99,317 | |||||||||||
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 DECEMBER 31, 2015 AND 2014 | ||||||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||||||
Chemed | ||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||||||||
2015 |
||||||||||||||||||||||
Net income/(loss) | $ | 26,508 | $ | 13,451 | $ | (10,030 | ) | $ | 29,929 | |||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Interest expense | 36 | 74 | 689 | 799 | ||||||||||||||||||
Income taxes | 15,446 | 8,069 | (4,515 | ) | 19,000 | |||||||||||||||||
Depreciation | 4,647 | 3,390 | 143 | 8,180 | ||||||||||||||||||
Amortization | 578 | 145 | - | 723 | ||||||||||||||||||
EBITDA | 47,215 | 25,129 | (13,713 | ) | 58,631 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Intercompany interest expense/(income) | (2,039 | ) | (884 | ) | 2,923 | - | ||||||||||||||||
Interest income | (61 | ) | (13 | ) | - | (74 | ) | |||||||||||||||
Expenses related to OIG investigation | 1,137 | - | - | 1,137 | ||||||||||||||||||
Amortization of stock awards | 152 | 87 | 380 | 619 | ||||||||||||||||||
Acquisition expenses | - | 11 | - | 11 | ||||||||||||||||||
Advertising cost adjustment (c) | - | 50 | - | 50 | ||||||||||||||||||
Stock option expense | - | - | 1,845 | 1,845 | ||||||||||||||||||
Long-term incentive compensation | - | - | 3,764 | 3,764 | ||||||||||||||||||
Adjusted EBITDA | $ | 46,404 | $ | 24,380 | $ | (4,801 | ) | $ | 65,983 | |||||||||||||
2014 |
||||||||||||||||||||||
Net income/(loss) | $ | 25,542 | $ | 11,475 | $ | (7,222 | ) | $ | 29,795 | |||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Interest expense | 40 | 68 | 854 | 962 | ||||||||||||||||||
Income taxes | 16,116 | 7,081 | (3,673 | ) | 19,524 | |||||||||||||||||
Depreciation | 4,892 | 2,970 | 148 | 8,010 | ||||||||||||||||||
Amortization | 62 | 68 | - | 130 | ||||||||||||||||||
EBITDA | 46,652 | 21,662 | (9,893 | ) | 58,421 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Intercompany interest expense/(income) | (1,669 | ) | (802 | ) | 2,471 | - | ||||||||||||||||
Interest income | 35 | (10 | ) | (1 | ) | 24 | ||||||||||||||||
Expenses related to OIG investigation | 533 | - | - | 533 | ||||||||||||||||||
Amortization of stock awards | 143 | 60 | 397 | 600 | ||||||||||||||||||
Acquisition expenses | - | 23 | - | 23 | ||||||||||||||||||
Expenses related to litigation settlements | - | 16 | - | 16 | ||||||||||||||||||
Advertising cost adjustment (c) | - | 161 | - | 161 | ||||||||||||||||||
Stock option expense | - | - | 1,372 | 1,372 | ||||||||||||||||||
Long-term incentive compensation | - | - | 581 | 581 | ||||||||||||||||||
Adjusted EBITDA | $ | 45,694 | $ | 21,110 | $ | (5,073 | ) | $ | 61,731 | |||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||||
CONSOLIDATING SUMMARY OF EBITDA | ||||||||||||||||||||||
FOR THE YEARS ENDED DECEMBER 31, 2015 AND 2014 | ||||||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||||||
Chemed | ||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | |||||||||||||||||||
2015 |
||||||||||||||||||||||
Net income/(loss) | $ | 93,346 | $ | 48,573 | $ | (31,645 | ) | $ | 110,274 | |||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Interest expense | 200 | 348 | 3,097 | 3,645 | ||||||||||||||||||
Income taxes | 56,675 | 29,630 | (16,453 | ) | 69,852 | |||||||||||||||||
Depreciation | 18,789 | 12,988 | 592 | 32,369 | ||||||||||||||||||
Amortization | 758 | 372 | - | 1,130 | ||||||||||||||||||
EBITDA | 169,768 | 91,911 | (44,409 | ) | 217,270 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Intercompany interest expense/(income) | (7,499 | ) | (3,385 | ) | 10,884 | - | ||||||||||||||||
Interest income | (241 | ) | (40 | ) | - | (281 | ) | |||||||||||||||
Expenses related to OIG investigation | 4,974 | - | - | 4,974 | ||||||||||||||||||
Amortization of stock awards | 496 | 268 | 1,343 | 2,107 | ||||||||||||||||||
Net expenses related to litigation settlements | - | 5 | - | 5 | ||||||||||||||||||
Acquisition expenses | - | 172 | - | 172 | ||||||||||||||||||
Advertising cost adjustment (c) | - | (1,317 | ) | - | (1,317 | ) | ||||||||||||||||
Stock option expense | - | - | 5,445 | 5,445 | ||||||||||||||||||
Long-term incentive compensation | - | - | 7,519 | 7,519 | ||||||||||||||||||
Expenses related to securities litigation | - | - | 37 | 37 | ||||||||||||||||||
Adjusted EBITDA | $ | 167,498 | $ | 87,614 | $ | (19,181 | ) | $ | 235,931 | |||||||||||||
2014 |
||||||||||||||||||||||
Net income/(loss) | $ | 86,186 | $ | 42,075 | $ | (28,944 | ) | $ | 99,317 | |||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Interest expense | 207 | 363 | 7,616 | 8,186 | ||||||||||||||||||
Income taxes | 53,278 | 25,808 | (15,649 | ) | 63,437 | |||||||||||||||||
Depreciation | 18,601 | 10,702 | 578 | 29,881 | ||||||||||||||||||
Amortization | 447 | 273 | - | 720 | ||||||||||||||||||
EBITDA | 158,719 | 79,221 | (36,399 | ) | 201,541 | |||||||||||||||||
Add/(deduct): | ||||||||||||||||||||||
Intercompany interest expense/(income) | (6,189 | ) | (2,892 | ) | 9,081 | - | ||||||||||||||||
Interest income | 78 | (39 | ) | (10 | ) | 29 | ||||||||||||||||
Expenses related to OIG investigation | 2,141 | - | - | 2,141 | ||||||||||||||||||
Amortization of stock awards | 586 | 252 | 1,633 | 2,471 | ||||||||||||||||||
Net expenses related to litigation settlements | 113 | 7 | - | 120 | ||||||||||||||||||
Acquisition expenses | 1 | 23 | - | 24 | ||||||||||||||||||
Advertising cost adjustment (c) | - | (1,462 | ) | - | (1,462 | ) | ||||||||||||||||
Stock option expense | - | - | 4,802 | 4,802 | ||||||||||||||||||
Long-term incentive compensation | - | - | 2,569 | 2,569 | ||||||||||||||||||
Expenses related to securities litigation | - | - | 327 | 327 | ||||||||||||||||||
Adjusted EBITDA | $ | 155,449 | $ | 75,110 | $ | (17,997 | ) | $ | 212,562 | |||||||||||||
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) | ||||||||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||||||||
December 31, | December 31, | |||||||||||||||||
2015 | 2014 | 2015 | 2014 | |||||||||||||||
Net income as reported | $ | 29,929 | $ | 29,795 | $ | 110,274 | $ | 99,317 | ||||||||||
Add/(deduct) the after-tax: | ||||||||||||||||||
Long-term incentive compensation | 2,377 | 367 | 4,752 | 1,625 | ||||||||||||||
Stock option expense | 1,171 | 863 | 3,439 | 3,022 | ||||||||||||||
Expenses related to OIG investigation | 703 | 331 | 3,072 | 1,328 | ||||||||||||||
Acquisition expenses | 6 | 14 | 104 | 15 | ||||||||||||||
Net expenses related to litigation settlements | - | 10 | 3 | 74 | ||||||||||||||
Expenses related to securities litigation | - | - | 23 | 207 | ||||||||||||||
Non-cash expense of change in accounting for convertible debt | - | - | - | 2,143 | ||||||||||||||
Adjusted net income | $ | 34,186 | $ | 31,380 | $ | 121,667 | $ | 107,731 | ||||||||||
Diluted Earnings Per Share As Reported | ||||||||||||||||||
Net income | $ | 1.72 | $ | 1.71 | $ | 6.33 | $ | 5.57 | ||||||||||
Average number of shares outstanding | 17,365 | 17,469 | 17,422 | 17,840 | ||||||||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||||||||
Net income | $ | 1.97 | $ | 1.80 | $ | 6.98 | $ | 6.07 | ||||||||||
Adjusted average number of shares outstanding (d) | 17,365 | 17,469 | 17,422 | 17,738 | ||||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. |
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT | ||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
For the Three Months Ended | For the Years Ended | |||||||||||||||||||||
December 31, | December 31, | |||||||||||||||||||||
OPERATING STATISTICS | 2015 | 2014 | 2015 | 2014 | ||||||||||||||||||
Net revenue ($000) (e) | ||||||||||||||||||||||
Homecare | $ | 224,278 | $ | 209,633 | $ | 865,145 | $ | 810,413 | ||||||||||||||
Inpatient | 22,954 | 25,839 | 99,439 | 102,876 | ||||||||||||||||||
Continuous care | 37,238 | 38,405 | 150,802 | 152,206 | ||||||||||||||||||
Total before Medicare cap allowance | $ | 284,470 | $ | 273,877 | $ | 1,115,386 | $ | 1,065,495 | ||||||||||||||
Medicare cap allowance | - | 506 | 165 | (1,290 | ) | |||||||||||||||||
Total | $ | 284,470 | $ | 274,383 | $ | 1,115,551 | $ | 1,064,205 | ||||||||||||||
Net revenue as a percent of total before Medicare cap allowance | ||||||||||||||||||||||
Homecare | 78.8 | % | 76.6 | % | 77.6 | % | 76.0 | % | ||||||||||||||
Inpatient | 8.1 | 9.4 | 8.9 | 9.7 | ||||||||||||||||||
Continuous care | 13.1 | 14.0 | 13.5 | 14.3 | ||||||||||||||||||
Total before Medicare cap allowance | 100.0 | 100.0 | 100.0 | 100.0 | ||||||||||||||||||
Medicare cap allowance | - | 0.2 | - | (0.1 | ) | |||||||||||||||||
Total | 100.0 | % | 100.2 | % | 100.0 | % | 99.9 | % | ||||||||||||||
Average daily census ("ADC") (days) | ||||||||||||||||||||||
Homecare | 11,707 | 10,850 | 11,372 | 10,634 | ||||||||||||||||||
Nursing home | 3,062 | 2,995 | 3,035 | 2,954 | ||||||||||||||||||
Routine homecare | 14,769 | 13,845 | 14,407 | 13,588 | ||||||||||||||||||
Inpatient | 377 | 427 | 412 | 428 | ||||||||||||||||||
Continuous care | 551 | 566 | 566 | 568 | ||||||||||||||||||
Total | 15,697 | 14,838 | 15,385 | 14,584 | ||||||||||||||||||
Total Admissions | 15,790 | 16,313 | 65,872 | 64,090 | ||||||||||||||||||
Total Discharges | 15,915 | 16,333 | 64,900 | 63,478 | ||||||||||||||||||
Average length of stay (days) | 89.8 | 82.7 | 81.6 | 82.4 | ||||||||||||||||||
Median length of stay (days) | 17.0 | 15.0 | 15.0 | 15.0 | ||||||||||||||||||
ADC by major diagnosis | ||||||||||||||||||||||
Neurological | 22.8 | % | 25.4 | % | 23.2 | % | 30.1 | % | ||||||||||||||
Cancer | 15.6 | 17.2 | 16.4 | 17.3 | ||||||||||||||||||
Cardio | 17.4 | 17.8 | 17.4 | 17.0 | ||||||||||||||||||
Cerebro | 29.9 | 26.4 | 29.1 | 20.6 | ||||||||||||||||||
Respiratory | 7.7 | 7.8 | 7.8 | 7.9 | ||||||||||||||||||
Other | 6.6 | 5.4 | 6.1 | 7.1 | ||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
Admissions by major diagnosis | ||||||||||||||||||||||
Neurological | 12.1 | % | 13.2 | % | 12.3 | % | 18.6 | % | ||||||||||||||
Cancer | 31.5 | 33.1 | 32.0 | 33.3 | ||||||||||||||||||
Cardio | 15.2 | 15.2 | 15.3 | 14.9 | ||||||||||||||||||
Cerebro | 19.7 | 17.7 | 19.0 | 11.5 | ||||||||||||||||||
Respiratory | 9.5 | 9.3 | 9.9 | 9.4 | ||||||||||||||||||
Other | 12.0 | 11.5 | 11.5 | 12.3 | ||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||
Direct patient care margins (f) | ||||||||||||||||||||||
Routine homecare | 54.7 | % | 54.9 | % | 53.4 | % | 53.8 | % | ||||||||||||||
Inpatient | 1.3 | 7.2 | 5.0 | 5.8 | ||||||||||||||||||
Continuous care | 16.1 | 18.2 | 16.1 | 17.4 | ||||||||||||||||||
Homecare margin drivers (dollars per patient day) | ||||||||||||||||||||||
Labor costs | $ | 53.96 | $ | 53.06 | $ | 55.58 | $ | 53.99 | ||||||||||||||
Drug costs | 6.63 | 6.90 | 6.68 | 7.01 | ||||||||||||||||||
Home medical equipment | 6.61 | 6.41 | 6.57 | 6.61 | ||||||||||||||||||
Medical supplies | 2.84 | 3.10 | 2.90 | 3.18 | ||||||||||||||||||
Inpatient margin drivers (dollars per patient day) | ||||||||||||||||||||||
Labor costs | $ | 358.52 | $ | 327.53 | $ | 350.06 | $ | 339.90 | ||||||||||||||
Continuous care margin drivers (dollars per patient day) | ||||||||||||||||||||||
Labor costs | $ | 596.21 | $ | 582.69 | $ | 592.48 | $ | 585.61 | ||||||||||||||
Bad debt expense as a percent of revenues | 1.0 | % | 1.0 | % | 1.0 | % | 1.0 | % | ||||||||||||||
Accounts receivable -- | ||||||||||||||||||||||
Days of revenue outstanding- excluding unapplied Medicare payments | 37.5 | 38.9 | n.a. | n.a. | ||||||||||||||||||
Days of revenue outstanding- including unapplied Medicare payments | 26.7 | 33.6 | n.a. | n.a. | ||||||||||||||||||
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 AND YEARS ENDED DECEMBER 31, 2014 AND 2015 |
||
(unaudited) | ||
(a) |
Included in the results of operations 2015 are the following significant credits/(charges) which may not be indicative of ongoing operations |
|
(in thousands): |
||
For the Three Months Ended December 31, 2015 | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||
Expenses related to OIG investigation | $ | (1,137 | ) | $ | - | $ | - | $ | (1,137 | ) | |||||||||||||
Acquisition expenses | - | (11 | ) | - | (11 | ) | |||||||||||||||||
Long-term incentive compensation | - | - | (3,764 | ) | (3,764 | ) | |||||||||||||||||
Stock option expense | - | - | (1,845 | ) | (1,845 | ) | |||||||||||||||||
Pretax impact on earnings | (1,137 | ) | (11 | ) | (5,609 | ) | (6,757 | ) | |||||||||||||||
Income tax benefit on the above | 434 | 5 | 2,061 | 2,500 | |||||||||||||||||||
After-tax impact on earnings | $ | (703 | ) | $ | (6 | ) | $ | (3,548 | ) | $ | (4,257 | ) | |||||||||||
For the Year Ended December 31, 2015 | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||
Expenses related to OIG investigation | $ | (4,974 | ) | $ | - | $ | - | $ | (4,974 | ) | |||||||||||||
Net expenses related to litigation settlements | - |
(5 |
) | - |
(5 |
) | |||||||||||||||||
Acquisition expenses | - |
(172 |
) | - |
(172 |
) | |||||||||||||||||
Long-term incentive compensation | - | - | (7,519 | ) | (7,519 | ) | |||||||||||||||||
Stock option expense | - | - | (5,445 | ) | (5,445 | ) | |||||||||||||||||
Expenses related to securities litigation | - | - | (37 | ) | (37 | ) | |||||||||||||||||
Pretax impact on earnings | (4,974 | ) | (177 | ) | (13,001 | ) | (18,152 | ) | |||||||||||||||
Income tax benefit on the above | 1,902 | 70 | 4,787 | 6,759 | |||||||||||||||||||
After-tax impact on earnings | $ | (3,072 | ) | $ | (107 | ) | $ | (8,214 | ) | $ | (11,393 | ) | |||||||||||
(b) |
Included in the results of operations 2014 are the following significant credits/(charges) which may not be indicative of ongoing operations |
|
(in thousands): |
||
For the Three Months Ended December 31, 2014 | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||
Expenses related to OIG investigation | $ | (533 | ) | $ | - | $ | - | $ | (533 | ) | |||||||||||||
Acquisition expenses | - | (23 | ) | - | (23 | ) | |||||||||||||||||
Expenses related to litigation settlements | - | (16 | ) | - | (16 | ) | |||||||||||||||||
Stock option expense | - | - | (1,372 | ) | (1,372 | ) | |||||||||||||||||
Long-term incentive compensation | - | - | (581 | ) | (581 | ) | |||||||||||||||||
Pretax impact on earnings | (533 | ) | (39 | ) | (1,953 | ) | (2,525 | ) | |||||||||||||||
Income tax benefit on the above | 202 | 15 | 723 | 940 | |||||||||||||||||||
After-tax impact on earnings | $ | (331 | ) | $ | (24 | ) | $ | (1,230 | ) | $ | (1,585 | ) | |||||||||||
For the Year Ended December 31, 2014 | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||
Expenses related to OIG investigation | $ | (2,141 | ) | $ | - | $ | - | $ | (2,141 | ) | |||||||||||||
Net expenses related to litigation settlements | (113 | ) | (7 | ) | - | (120 | ) | ||||||||||||||||
Acquisition expenses | (1 | ) | (23 | ) | - | (24 | ) | ||||||||||||||||
Stock option expense | - | - | (4,802 | ) | (4,802 | ) | |||||||||||||||||
Long-term incentive compensation | - | - | (2,569 | ) | (2,569 | ) | |||||||||||||||||
Expenses related to securities litigation | - | - | (327 | ) | (327 | ) | |||||||||||||||||
Interest expense: | |||||||||||||||||||||||
Non-cash expense of change in accounting for convertible debt | - | - | (3,389 | ) | (3,389 | ) | |||||||||||||||||
Pretax impact on earnings | (2,255 | ) | (30 | ) | (11,087 | ) | (13,372 | ) | |||||||||||||||
Income tax benefit on the above | 856 | 12 | 4,090 | 4,958 | |||||||||||||||||||
After-tax impact on earnings | $ | (1,399 | ) | $ | (18 | ) | $ | (6,997 | ) | $ | (8,414 | ) | |||||||||||
(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 fourth quarters of 2015 and 2014, GAAP advertising expense for Roto-Rooter totaled $6,952,000 and $6,596,000, respectively. If the expense of the telephone directories were spread over the periods they are in circulation, advertising expense for the fourth quarters of 2015 and 2014 would total $6,902,000 and $6,435,000, respectively. |
|
Similarly, for the years ended December 31, 2015 and 2014, GAAP advertising expense for Roto-Rooter totaled $25,438,000 and $24,804,000, respectively. If the expense of the telephone directories were spread over the periods they are in circulation, advertising expense for the years ended December 31, 2015 and 2014 would total $26,755,000 and $26,266,000, respectively. |
||
(d) |
Adjusted diluted average shares outstanding excludes the estimated dilutive impact of the convertible notes prior to conversion of these notes on May 15, 2014 (impact of 102,000 shares for the year ended December 31, 2014) as this impact was entirely offset upon the exercise of the note hedges on May 15, 2014. |
|
(e) |
VITAS has 8 large (greater than 450 ADC), 19 medium (greater than 200 but less than 450 ADC) and 17 small (less than 200 ADC) hospice programs. For the current Medicare cap year there are no programs with a cap liability and four programs with Medicare cap cushion of less than 10%. |
|
(f) | Amounts exclude indirect patient care and administrative costs, as well as Medicare Cap billing limitation. |
CONTACT:
Chemed Corporation
David P. Williams, 513-762-6901