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):
October
26, 2017
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))
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company [ ]
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section13(a) of the Exchange Act. [ ]
Page 1 of 2
Item 2.02 Results of Operations and Financial Condition
On October 26, 2017 Chemed Corporation issued a press release announcing its financial results for the quarter ended September 30, 2017. A copy of the release is furnished herewith as Exhibit 99.
Item 9.01 Financial Statements and Exhibits
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: |
October 26, 2017 |
By: |
/s/ Michael D. Witzeman |
||
Michael D. Witzeman |
|||||
Vice President and Controller |
Page 2 of 2
Exhibit 99
Chemed Reports Third-Quarter 2017 Results
-Increases Full-Year Guidance-
CINCINNATI--(BUSINESS WIRE)--October 26, 2017--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 third quarter ended September 30, 2017, 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 $289 million in the third quarter of 2017, which is an increase of 2.2%, when compared to the prior-year period. This revenue increase is comprised of a geographically weighted average Medicare reimbursement rate increase of approximately 1.3%, a 2.8% increase in average daily census, offset by acuity mix shift which negatively impacted revenue 2.2%, when compared to the prior-year period.
In the third quarter of 2017, VITAS had a 24.4/75.6 RHC Days-of-Care ratio and generated approximately $1.2 million in SIA revenue. This compares to a 2016 RHC Days-of-Care ratio of 24.6/75.4 and SIA revenue of $1.3 million.
VITAS did not incur any Medicare Cap billing limitations in the quarter. At September 30, 2017, VITAS had 30 Medicare provider numbers, none of which has an estimated 2017 Medicare Cap billing limitation.
Of VITAS’ 30 unique Medicare provider numbers, 28 provider numbers have a Medicare Cap cushion of 10% or greater and two provider numbers had a cap cushion between 5% and 10% for the 2017 Medicare Cap period.
Average revenue per patient per day in the quarter was $188.62, which is 0.7% below the prior-year period. Routine home care reimbursement and high acuity care averaged $162.24 and $709.80, respectively. During the quarter, high acuity days of care were 4.8% of total days of care, 74 basis points less than the prior-year quarter.
The third quarter of 2017 gross margin was 23.1%, which, excluding 2016 Medicare Cap, is a 240-basis point improvement when compared to the third quarter of 2016.
Selling, general and administrative expense was $23.8 million in the third quarter of 2017, which is an increase of 9.2% compared to the prior-year quarter. Adjusted EBITDA totaled $43.9 million in the quarter, an increase of 13.7%. Adjusted EBITDA margin was 15.2% in the quarter which is 154 basis point improvement when compared to the prior-year period.
Roto-Rooter
Roto-Rooter’s plumbing and drain cleaning business generated sales of $128 million for the third quarter of 2017, an increase of $18.8 million, or 17.1%, over the prior-year quarter. Revenue from water restoration totaled $21.1 million, an increase of $9.2 million or, 77.2%, when compared to the prior-year quarter.
Roto-Rooter’s gross margin in the quarter was 48.7%, an 86 basis point improvement when compared to the third quarter of 2016. Adjusted EBITDA in the third quarter of 2017 totaled $28.8 million, an increase of 21.3%, and the Adjusted EBITDA margin was 22.4% in the quarter, 77 basis points higher than the prior year.
Chemed Consolidated
As of September 30, 2017, Chemed had total cash and cash equivalents of $19 million and debt of $83 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 September 30, 2017, the Company had approximately $309 million of undrawn borrowing capacity under this credit agreement.
During the quarter, the Company repurchased 50,000 shares of Chemed stock for $9.6 million which equates to a cost per share of $191.52. On March 10, 2017, Chemed’s Board of Directors authorized an additional $100 million for stock repurchase under Chemed’s existing share repurchase program. As of September 30, 2017, there was $55.5 million of remaining share repurchase authorization under this plan.
Updated Guidance for 2017
Revenue growth for VITAS in 2017, prior to Medicare Cap, is estimated to be in the range of 2% to 3%. Admissions and Average Daily Census in 2017 are estimated to expand approximately 2% to 3% and full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 15.0%. We are currently estimating $1.5 million for Medicare Cap billing limitations in the 2017 calendar year.
Roto-Rooter is forecasted to achieve full-year 2017 revenue growth of 13% to 14%. This revenue estimate is based upon increased job pricing of approximately 2% and continued growth in water restoration services. Adjusted EBITDA margin for 2017 is estimated at 22.5%.
Based upon the above, full-year 2017 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 $8.35 to $8.40. This compares to Chemed’s 2016 reported adjusted earnings per diluted share of $7.24.
Conference Call
Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, October 27, 2017, to discuss the Company's quarterly results and to provide an update on its business. The dial-in number for the conference call is (844) 743-2500 for U.S. and Canadian participants and +1 (661) 378-9533 for international participants. The participant passcode/Conference ID is 92685764. 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 (855) 859-2056 for U.S. and Canadian callers and +1 (404) 537-3406 for international callers and will be available for one week following the live call. The replay Conference ID is 92685764. 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 16,500 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, drain cleaning, and water restoration services 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) | ||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
Service revenues and sales | $ | 417,444 | $ | 392,607 | $ | 1,238,367 | $ | 1,173,405 | ||||||||||||||||
Cost of services provided and goods sold | 288,047 | 281,658 | 859,039 | 836,348 | ||||||||||||||||||||
Selling, general and administrative expenses (aa) | 66,919 | 59,373 | 205,031 | 181,046 | ||||||||||||||||||||
Depreciation | 8,819 | 8,614 | 26,545 | 25,619 | ||||||||||||||||||||
Amortization | 33 | 91 | 111 | 274 | ||||||||||||||||||||
Other operating expenses | (371 | ) | - | 91,138 | 4,491 | |||||||||||||||||||
Total costs and expenses | 363,447 | 349,736 | 1,181,864 | 1,047,778 | ||||||||||||||||||||
Income from operations | 53,997 | 42,871 | 56,503 | 125,627 | ||||||||||||||||||||
Interest expense | (1,048 | ) | (1,018 | ) | (3,164 | ) | (2,831 | ) | ||||||||||||||||
Other income--net (bb) | 1,323 | 1,640 | 5,439 | 1,933 | ||||||||||||||||||||
Income before income taxes | 54,272 | 43,493 | 58,778 | 124,729 | ||||||||||||||||||||
Income taxes | (18,835 | ) | (16,664 | ) | (15,153 | ) | (48,175 | ) | ||||||||||||||||
Net income | $ | 35,437 | $ | 26,829 | $ | 43,625 | $ | 76,554 | ||||||||||||||||
Earnings Per Share | ||||||||||||||||||||||||
Net income | $ | 2.22 | $ | 1.66 | $ | 2.72 | $ | 4.66 | ||||||||||||||||
Average number of shares outstanding | 15,976 | 16,166 | 16,068 | 16,443 | ||||||||||||||||||||
Diluted Earnings Per Share | ||||||||||||||||||||||||
Net income | $ | 2.13 | $ | 1.62 | $ | 2.60 | $ | 4.54 | ||||||||||||||||
Average number of shares outstanding | 16,676 | 16,559 | 16,763 | 16,851 | ||||||||||||||||||||
(aa) | Selling, general and administrative ("SG&A") expenses comprise (in thousands): | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
SG&A expenses before long-term incentive | ||||||||||||||||||||||||
compensation, expenses related to the O.I.G. | ||||||||||||||||||||||||
investigation and the impact of market value | ||||||||||||||||||||||||
adjustments related to deferred compensation | ||||||||||||||||||||||||
plans | $ | 63,463 | $ | 56,475 | $ | 191,213 | $ | 174,183 | ||||||||||||||||
Market value adjustments related to | ||||||||||||||||||||||||
deferred compensation plans | 1,417 | 1,656 | 5,619 | 1,857 | ||||||||||||||||||||
Long-term incentive compensation | 1,104 | 643 | 3,021 | 901 | ||||||||||||||||||||
Expenses related to the O.I.G. investigation | 935 | 599 | 5,178 | 4,105 | ||||||||||||||||||||
Total SG&A expenses | $ | 66,919 | $ | 59,373 | $ | 205,031 | $ | 181,046 | ||||||||||||||||
(bb) | Other income--net comprises (in thousands): | |||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||||||
Market value adjustments related to | ||||||||||||||||||||||||
deferred compensation plans | $ | 1,417 | $ | 1,656 | $ | 5,619 | $ | 1,857 | ||||||||||||||||
Loss on disposal of property and equipment | (146 | ) | (134 | ) | (481 | ) | (224 | ) | ||||||||||||||||
Interest income | 51 | 119 | 297 | 301 | ||||||||||||||||||||
Other | 1 | (1 | ) | 4 | (1 | ) | ||||||||||||||||||
Total other income--net | $ | 1,323 | $ | 1,640 | $ | 5,439 | $ | 1,933 | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||
CONSOLIDATED BALANCE SHEET | ||||||||||||||||||||
(in thousands, except per share data)(unaudited) | ||||||||||||||||||||
September 30, | ||||||||||||||||||||
2017 | 2016 | |||||||||||||||||||
Assets | ||||||||||||||||||||
Current assets | ||||||||||||||||||||
Cash and cash equivalents | $ | 18,871 | $ | 21,285 | ||||||||||||||||
Accounts receivable less allowances | 91,483 | 86,006 | ||||||||||||||||||
Inventories | 5,658 | 6,101 | ||||||||||||||||||
Prepaid income taxes | 3,621 | 5,069 | ||||||||||||||||||
Prepaid expenses | 15,678 | 14,498 | ||||||||||||||||||
Total current assets | 135,311 | 132,959 | ||||||||||||||||||
Investments of deferred compensation plans held in trust | 60,445 | 55,158 | ||||||||||||||||||
Properties and equipment, at cost less accumulated depreciation | 143,148 | 119,994 | ||||||||||||||||||
Identifiable intangible assets less accumulated amortization | 54,793 | 55,067 | ||||||||||||||||||
Goodwill | 473,024 | 472,418 | ||||||||||||||||||
Deferred income taxes | 21,893 | 10 | ||||||||||||||||||
Other assets | 6,845 | 6,870 | ||||||||||||||||||
Total Assets | $ | 895,459 | $ | 842,476 | ||||||||||||||||
Liabilities | ||||||||||||||||||||
Current liabilities | ||||||||||||||||||||
Accounts payable | $ | 34,752 | $ | 42,844 | ||||||||||||||||
Current portion of long-term debt | 10,000 | 8,125 | ||||||||||||||||||
Income taxes | 12,349 | - | ||||||||||||||||||
Accrued insurance | 44,584 | 46,233 | ||||||||||||||||||
Accrued compensation | 53,857 | 48,391 | ||||||||||||||||||
Accrued legal | 91,450 | 1,495 | ||||||||||||||||||
Other current liabilities | 22,382 | 20,369 | ||||||||||||||||||
Total current liabilities | 269,374 | 167,457 | ||||||||||||||||||
Deferred income taxes | - | 15,586 | ||||||||||||||||||
Long-term debt | 72,500 | 102,500 | ||||||||||||||||||
Deferred compensation liabilities | 59,389 | 54,455 | ||||||||||||||||||
Other liabilities | 16,494 | 15,276 | ||||||||||||||||||
Total Liabilities | 417,757 | 355,274 | ||||||||||||||||||
Stockholders' Equity | ||||||||||||||||||||
Capital stock | 34,514 | 34,174 | ||||||||||||||||||
Paid-in capital | 668,573 | 625,961 | ||||||||||||||||||
Retained earnings | 988,895 | 930,184 | ||||||||||||||||||
Treasury stock, at cost | (1,216,509 | ) | (1,105,620 | ) | ||||||||||||||||
Deferred compensation payable in Company stock | 2,229 | 2,503 | ||||||||||||||||||
Total Stockholders' Equity | 477,702 | 487,202 | ||||||||||||||||||
Total Liabilities and Stockholders' Equity | $ | 895,459 | $ | 842,476 | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||
CONSOLIDATED STATEMENT OF CASH FLOWS | ||||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||||
Nine Months Ended September 30, | ||||||||||||||||||
2017 |
2016 |
|||||||||||||||||
Cash Flows from Operating Activities | ||||||||||||||||||
Net income | $ | 43,625 | $ | 76,554 | ||||||||||||||
Adjustments to reconcile net income to net cash provided | ||||||||||||||||||
by operating activities: | ||||||||||||||||||
Depreciation and amortization | 26,656 | 25,893 | ||||||||||||||||
Provision for uncollectible accounts receivable | 12,953 | 12,132 | ||||||||||||||||
Stock option expense | 7,738 | 6,259 | ||||||||||||||||
Benefit for deferred income taxes | (36,175 | ) | (5,530 | ) | ||||||||||||||
Potential litigation settlement | 90,000 | - | ||||||||||||||||
Noncash early retirement expense | - | 1,747 | ||||||||||||||||
Amortization of restricted stock awards |
933 |
1,415 | ||||||||||||||||
Noncash directors' compensation | 766 | 541 | ||||||||||||||||
Noncash long-term incentive compensation | 2,888 | 837 | ||||||||||||||||
Amortization of debt issuance costs | 387 | 390 | ||||||||||||||||
Changes in operating assets and liabilities, excluding | ||||||||||||||||||
amounts acquired in business combinations: | ||||||||||||||||||
Decrease in accounts receivable | 27,534 | 8,061 | ||||||||||||||||
Decrease in inventories | 97 | 213 | ||||||||||||||||
Increase in prepaid expenses | (2,573 | ) | (1,646 | ) | ||||||||||||||
Increase/(decrease) in accounts payable and | ||||||||||||||||||
other current liabilities | 2,448 | (5,471 | ) | |||||||||||||||
Increase in income taxes | 12,432 | 8,587 | ||||||||||||||||
Increase in other assets | (6,238 | ) | (5,694 | ) | ||||||||||||||
Increase in other liabilities | 6,046 | 6,835 | ||||||||||||||||
Excess tax benefit on share-based compensation | - | (2,974 | ) | |||||||||||||||
Other sources | 1,472 | 204 | ||||||||||||||||
Net cash provided by operating activities |
190,989 |
128,353 | ||||||||||||||||
Cash Flows from Investing Activities | ||||||||||||||||||
Capital expenditures | (50,247 | ) | (29,708 | ) | ||||||||||||||
Business combinations, net of cash acquired | (525 | ) | - | |||||||||||||||
Other sources/(uses) | 116 | (114 | ) | |||||||||||||||
Net cash used by investing activities | (50,656 | ) | (29,822 | ) | ||||||||||||||
Cash Flows from Financing Activities | ||||||||||||||||||
Payments on revolving line of credit | (203,700 | ) | (85,200 | ) | ||||||||||||||
Proceeds from revolving line of credit | 183,700 | 110,200 | ||||||||||||||||
Purchases of treasury stock | (94,640 | ) | (102,313 | ) | ||||||||||||||
Dividends paid | (12,879 | ) | (12,215 | ) | ||||||||||||||
Proceeds from exercise of stock options | 11,625 | 4,625 | ||||||||||||||||
Decrease in cash overdrafts payable | (8,139 | ) | 2,092 | |||||||||||||||
Capital stock surrendered to pay taxes on stock-based compensation | (7,637 | ) | (7,051 | ) | ||||||||||||||
Payments on other long-term debt | (6,250 | ) | (5,625 | ) | ||||||||||||||
Excess tax benefit on share-based compensation | - | 2,974 | ||||||||||||||||
Other sources |
1,148 |
540 | ||||||||||||||||
Net cash used by financing activities |
(136,772 |
) | (91,973 | ) | ||||||||||||||
Increase in Cash and Cash Equivalents | 3,561 | 6,558 | ||||||||||||||||
Cash and cash equivalents at beginning of year | 15,310 | 14,727 | ||||||||||||||||
Cash and cash equivalents at end of period | $ | 18,871 | $ | 21,285 | ||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME | |||||||||||||||||||||
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 | |||||||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||||||
Chemed | |||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||
2017 | |||||||||||||||||||||
Service revenues and sales | $ | 288,951 | $ | 128,493 | $ | - | $ | 417,444 | |||||||||||||
Cost of services provided and goods sold | 222,119 | 65,928 | - | 288,047 | |||||||||||||||||
Selling, general and administrative expenses (a) | 23,783 | 33,694 | 9,442 | 66,919 | |||||||||||||||||
Depreciation | 4,529 | 4,268 | 22 | 8,819 | |||||||||||||||||
Amortization | - | 33 | - | 33 | |||||||||||||||||
Other operating expenses (a) |
(371 | ) | - | - | (371 | ) | |||||||||||||||
Total costs and expenses | 250,060 | 103,923 | 9,464 | 363,447 | |||||||||||||||||
Income/(loss) from operations | 38,891 | 24,570 | (9,464 | ) | 53,997 | ||||||||||||||||
Interest expense |
(53 | ) | (73 | ) | (922 | ) | (1,048 | ) | |||||||||||||
Intercompany interest income/(expense) | 2,950 | 1,378 | (4,328 | ) | - | ||||||||||||||||
Other income/(expense)—net | (86 | ) | (8 | ) | 1,417 | 1,323 | |||||||||||||||
Income/(loss) before income taxes | 41,702 | 25,867 | (13,297 | ) | 54,272 | ||||||||||||||||
Income taxes (a) | (15,248 | ) | (9,833 | ) | 6,246 | (18,835 | ) | ||||||||||||||
Net income/(loss) | $ | 26,454 | $ | 16,034 | $ | (7,051 | ) | $ | 35,437 | ||||||||||||
2016 | |||||||||||||||||||||
Service revenues and sales (b) |
$ | 282,865 | $ | 109,742 | $ | - | $ | 392,607 | |||||||||||||
Cost of services provided and goods sold | 224,410 | 57,248 | - | 281,658 | |||||||||||||||||
Selling, general and administrative expenses (b) |
21,775 | 28,635 | 8,963 | 59,373 | |||||||||||||||||
Depreciation | 4,751 | 3,731 | 132 | 8,614 | |||||||||||||||||
Amortization | 14 | 77 | - | 91 | |||||||||||||||||
Total costs and expenses | 250,950 | 89,691 | 9,095 | 349,736 | |||||||||||||||||
Income/(loss) from operations | 31,915 | 20,051 | (9,095 | ) | 42,871 | ||||||||||||||||
Interest expense |
(59 | ) | (78 | ) | (881 | ) | (1,018 | ) | |||||||||||||
Intercompany interest income/(expense) | 1,810 | 800 | (2,610 | ) | - | ||||||||||||||||
Other income/(expense)—net | (1 | ) | (14 | ) | 1,655 | 1,640 | |||||||||||||||
Income/(loss) before income taxes | 33,665 | 20,759 | (10,931 | ) | 43,493 | ||||||||||||||||
Income taxes (b) |
(12,762 | ) | (7,904 | ) | 4,002 | (16,664 | ) | ||||||||||||||
Net income/(loss) | $ | 20,903 | $ | 12,855 | $ | (6,929 | ) | $ | 26,829 |
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||
CONSOLIDATING STATEMENT OF INCOME | |||||||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 | |||||||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||||||
Chemed | |||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||
2017 | |||||||||||||||||||||
Service revenues and sales (a) |
$ | 855,977 | $ | 382,390 | $ | - | $ | 1,238,367 | |||||||||||||
Cost of services provided and goods sold | 663,565 | 195,474 | - | 859,039 | |||||||||||||||||
Selling, general and administrative expenses (a) | 72,608 | 100,917 | 31,506 | 205,031 | |||||||||||||||||
Depreciation | 14,048 | 12,322 | 175 | 26,545 | |||||||||||||||||
Amortization | 14 | 97 | - | 111 | |||||||||||||||||
Other operating expenses (a) |
91,138 | - | - | 91,138 | |||||||||||||||||
Total costs and expenses | 841,373 | 308,810 | 31,681 | 1,181,864 | |||||||||||||||||
Income/(loss) from operations | 14,604 | 73,580 | (31,681 | ) | 56,503 | ||||||||||||||||
Interest expense |
(161 | ) | (259 | ) | (2,744 | ) | (3,164 | ) | |||||||||||||
Intercompany interest income/(expense) | 8,478 | 4,035 | (12,513 | ) | - | ||||||||||||||||
Other income/(expense)—net | (95 | ) | (85 | ) | 5,619 | 5,439 | |||||||||||||||
Income/(loss) before income taxes | 22,826 | 77,271 | (41,319 | ) | 58,778 | ||||||||||||||||
Income taxes (a) | (8,029 | ) | (29,555 | ) | 22,431 | (15,153 | ) | ||||||||||||||
Net income/(loss) | $ | 14,797 | $ | 47,716 | $ | (18,888 | ) | $ | 43,625 | ||||||||||||
2016 | |||||||||||||||||||||
Service revenues and sales (b) |
$ | 839,131 | $ | 334,274 | $ | - | $ | 1,173,405 | |||||||||||||
Cost of services provided and goods sold | 662,371 | 173,977 | - | 836,348 | |||||||||||||||||
Selling, general and administrative expenses (b) |
69,197 | 87,890 | 23,959 | 181,046 | |||||||||||||||||
Depreciation | 14,346 | 10,860 | 413 | 25,619 | |||||||||||||||||
Amortization | 41 | 233 | - | 274 | |||||||||||||||||
Other operating expenses (b) |
4,491 | - | - | 4,491 | |||||||||||||||||
Total costs and expenses | 750,446 | 272,960 | 24,372 | 1,047,778 | |||||||||||||||||
Income/(loss) from operations | 88,685 | 61,314 | (24,372 | ) | 125,627 | ||||||||||||||||
Interest expense |
(176 | ) | (264 | ) | (2,391 | ) | (2,831 | ) | |||||||||||||
Intercompany interest income/(expense) | 5,840 | 2,614 | (8,454 | ) | - | ||||||||||||||||
Other income/(expense)—net | 76 | (2 | ) | 1,859 | 1,933 | ||||||||||||||||
Income/(loss) before income taxes | 94,425 | 63,662 | (33,358 | ) | 124,729 | ||||||||||||||||
Income taxes (b) |
(35,887 | ) | (24,446 | ) | 12,158 | (48,175 | ) | ||||||||||||||
Net income/(loss) | $ | 58,538 | $ | 39,216 | $ | (21,200 | ) | $ | 76,554 |
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 SEPTEMBER 30, 2017 AND 2016 | |||||||||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||||||||
Chemed | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
2017 | |||||||||||||||||||||||
Net income/(loss) | $ | 26,454 | $ | 16,034 | $ | (7,051 | ) | $ | 35,437 | ||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Interest expense | 53 | 73 | 922 | 1,048 | |||||||||||||||||||
Income taxes | 15,248 | 9,833 | (6,246 | ) | 18,835 | ||||||||||||||||||
Depreciation | 4,529 | 4,268 | 22 | 8,819 | |||||||||||||||||||
Amortization | - | 33 | - | 33 | |||||||||||||||||||
EBITDA | 46,284 | 30,241 | (12,353 | ) | 64,172 | ||||||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Intercompany interest expense/(income) | (2,950 | ) | (1,378 | ) | 4,328 | - | |||||||||||||||||
Interest income | (48 | ) | (4 | ) | - | (52 | ) | ||||||||||||||||
Expenses related to OIG investigation | 935 | - | - | 935 | |||||||||||||||||||
Program closure expenses | (371 | ) | - | - | (371 | ) | |||||||||||||||||
Amortization of stock awards | 72 | 67 | 156 | 295 | |||||||||||||||||||
Advertising cost adjustment (c) | - | (162 | ) | - | (162 | ) | |||||||||||||||||
Stock option expense |
- | - | 1,683 | 1,683 | |||||||||||||||||||
Long-term incentive compensation | - | - | 1,104 | 1,104 | |||||||||||||||||||
Adjusted EBITDA | $ | 43,922 | $ | 28,764 | $ | (5,082 | ) | $ | 67,604 | ||||||||||||||
2016 | |||||||||||||||||||||||
Net income/(loss) | $ | 20,903 | $ | 12,855 | $ | (6,929 | ) | $ | 26,829 | ||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Interest expense | 59 | 78 | 881 | 1,018 | |||||||||||||||||||
Income taxes | 12,762 | 7,904 | (4,002 | ) | 16,664 | ||||||||||||||||||
Depreciation | 4,751 | 3,731 | 132 | 8,614 | |||||||||||||||||||
Amortization | 14 | 77 | - | 91 | |||||||||||||||||||
EBITDA | 38,489 | 24,645 | (9,918 | ) | 53,216 | ||||||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Intercompany interest expense/(income) | (1,810 | ) | (800 | ) | 2,610 | - | |||||||||||||||||
Interest income | (108 | ) | (11 | ) | - | (119 | ) | ||||||||||||||||
Expenses related to OIG investigation | 599 | - | - | 599 | |||||||||||||||||||
Net expenses related to litigation settlements | 1,149 | - | - | 1,149 | |||||||||||||||||||
Medicare cap sequestration adjustment | 228 | - | - | 228 | |||||||||||||||||||
Amortization of stock awards | 85 | 76 | 279 | 440 | |||||||||||||||||||
Advertising cost adjustment (c) | - | (188 | ) | - | (188 | ) | |||||||||||||||||
Stock option expense |
- | - | 1,419 | 1,419 | |||||||||||||||||||
Long-term incentive compensation | - | - | 643 | 643 | |||||||||||||||||||
Adjusted EBITDA | $ | 38,632 | $ | 23,722 | $ | (4,967 | ) | $ | 57,387 |
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||||||||
CONSOLIDATING SUMMARY OF EBITDA | |||||||||||||||||||||||
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 | |||||||||||||||||||||||
(in thousands)(unaudited) | |||||||||||||||||||||||
Chemed | |||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||
2017 | |||||||||||||||||||||||
Net income/(loss) | $ | 14,797 | $ | 47,716 | $ | (18,888 | ) | $ | 43,625 | ||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Interest expense | 161 | 259 | 2,744 | 3,164 | |||||||||||||||||||
Income taxes | 8,029 | 29,555 | (22,431 | ) | 15,153 | ||||||||||||||||||
Depreciation | 14,048 | 12,322 | 175 | 26,545 | |||||||||||||||||||
Amortization | 14 | 97 | - | 111 | |||||||||||||||||||
EBITDA | 37,049 | 89,949 | (38,400 | ) | 88,598 | ||||||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Intercompany interest expense/(income) | (8,478 | ) | (4,035 | ) | 12,513 | - | |||||||||||||||||
Interest income | (267 | ) | (29 | ) | - | (296 | ) | ||||||||||||||||
Potential litigation settlement | 90,000 | - | - | 90,000 | |||||||||||||||||||
Medicare cap sequestration adjustment | 105 | - | - | 105 | |||||||||||||||||||
Program closure expenses | 1,138 | - | - | 1,138 | |||||||||||||||||||
Expenses related to OIG investigation | 5,178 | - | - | 5,178 | |||||||||||||||||||
Amortization of stock awards | 220 | 203 | 510 | 933 | |||||||||||||||||||
Advertising cost adjustment (c) | - | (707 | ) | - | (707 | ) | |||||||||||||||||
Expenses related to litigation settlements | - | 213 | - | 213 | |||||||||||||||||||
Stock option expense | - | - | 7,738 | 7,738 | |||||||||||||||||||
Long-term incentive compensation | - | - | 3,021 | 3,021 | |||||||||||||||||||
Adjusted EBITDA | $ | 124,945 | $ | 85,594 | $ | (14,618 | ) | $ | 195,921 | ||||||||||||||
2016 | |||||||||||||||||||||||
Net income/(loss) | $ | 58,538 | $ | 39,216 | $ | (21,200 | ) | $ | 76,554 | ||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Interest expense | 176 | 264 | 2,391 | 2,831 | |||||||||||||||||||
Income taxes | 35,887 | 24,446 | (12,158 | ) | 48,175 | ||||||||||||||||||
Depreciation | 14,346 | 10,860 | 413 | 25,619 | |||||||||||||||||||
Amortization | 41 | 233 | - | 274 | |||||||||||||||||||
EBITDA | 108,988 | 75,019 | (30,554 | ) | 153,453 | ||||||||||||||||||
Add/(deduct): | |||||||||||||||||||||||
Intercompany interest expense/(income) | (5,840 | ) | (2,614 | ) | 8,454 | - | |||||||||||||||||
Interest income | (256 | ) | (45 | ) | - | (301 | ) | ||||||||||||||||
Early retirement expenses | 4,491 | - | - | 4,491 | |||||||||||||||||||
Expenses related to OIG investigation | 4,105 | - | - | 4,105 | |||||||||||||||||||
Amortization of stock awards | 302 | 230 | 883 | 1,415 | |||||||||||||||||||
Medicare cap sequestration adjustment | 228 | - | - | 228 | |||||||||||||||||||
Advertising cost adjustment (c) | - | (1,353 | ) | - | (1,353 | ) | |||||||||||||||||
Net expenses related to litigation settlements | 1,149 | 44 | - | 1,193 | |||||||||||||||||||
Long-term incentive compensation | - | - | 901 | 901 | |||||||||||||||||||
Stock option expense | - | - | 6,259 | 6,259 | |||||||||||||||||||
Adjusted EBITDA | $ | 113,167 | $ | 71,281 | $ | (14,057 | ) | $ | 170,391 |
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 September 30, | Nine Months Ended September 30, | |||||||||||||||||||
2017 | 2016 | 2017 | 2016 | |||||||||||||||||
Net income as reported | $ | 35,437 | $ | 26,829 | $ | 43,625 | $ | 76,554 | ||||||||||||
Add/(deduct) after-tax cost of: | ||||||||||||||||||||
Potential litigation settlement | - | - | 55,800 | - | ||||||||||||||||
Excess tax benefits on stock compensation | (1,783 | ) | - | (8,121 | ) | - | ||||||||||||||
Stock option expense | 1,064 | 897 | 4,892 | 3,958 | ||||||||||||||||
Long-term incentive compensation | 699 | 406 | 1,911 | 570 | ||||||||||||||||
Expenses of OIG investigation | 578 | 370 | 3,198 | 2,535 | ||||||||||||||||
Program closure expenses | (223 | ) | - | 675 | - | |||||||||||||||
Expenses related to litigation settlements | - | - | 129 | 27 | ||||||||||||||||
Medicare cap sequestration adjustments | - | 141 | 65 | 141 | ||||||||||||||||
Early retirement expenses | - | - | - | 2,840 | ||||||||||||||||
Adjusted net income | $ | 35,772 | $ | 28,643 | $ | 102,174 | $ | 86,625 | ||||||||||||
Diluted Earnings Per Share As Reported | ||||||||||||||||||||
Net income | $ | 2.13 | $ | 1.62 | $ | 2.60 | $ | 4.54 | ||||||||||||
Average number of shares outstanding | 16,676 | 16,559 | 16,763 | 16,851 | ||||||||||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||||||||||
Adjusted net income | $ | 2.15 | $ | 1.73 | $ | 6.10 | $ | 5.14 | ||||||||||||
Average number of shares outstanding | 16,676 | 16,559 | 16,763 | 16,851 |
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT | ||||||||||||||||||||||||||
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 | ||||||||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||||
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
OPERATING STATISTICS | 2017 | 2016 | 2017 | 2016 | ||||||||||||||||||||||
Net revenue ($000) (d) | ||||||||||||||||||||||||||
Homecare | $ | 236,565 | $ | 225,348 | $ | 693,359 | $ | 659,477 | ||||||||||||||||||
Inpatient | 22,516 | 23,850 | 68,439 | 73,856 | ||||||||||||||||||||||
Continuous care | 29,870 | 33,895 | 94,426 | 106,026 | ||||||||||||||||||||||
Total before Medicare cap allowance | $ | 288,951 | $ | 283,093 | $ | 856,224 | $ | 839,359 | ||||||||||||||||||
Medicare cap allowance | - | (228 | ) | (247 | ) | (228 | ) | |||||||||||||||||||
Total | $ | 288,951 | $ | 282,865 | $ | 855,977 | $ | 839,131 | ||||||||||||||||||
Net revenue as a percent of total before Medicare cap allowance | ||||||||||||||||||||||||||
Homecare | 81.9 | % | 79.6 | % | 81.0 | % | 78.6 | % | ||||||||||||||||||
Inpatient | 7.8 | 8.4 | 8.0 | 8.8 | ||||||||||||||||||||||
Continuous care | 10.3 | 12.0 | 11.0 | 12.6 | ||||||||||||||||||||||
Total before Medicare cap allowance | 100.0 | 100.0 | 100.0 | 100.0 | ||||||||||||||||||||||
Medicare cap allowance | - | (0.1 | ) | - | - | |||||||||||||||||||||
Total | 100.0 |
% |
99.9 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||
Average daily census ("ADC") (days) | ||||||||||||||||||||||||||
Homecare | 12,596 | 12,223 | 12,444 | 11,972 | ||||||||||||||||||||||
Nursing home | 3,254 | 3,077 | 3,148 | 3,028 | ||||||||||||||||||||||
Routine homecare | 15,850 | 15,300 | 15,592 | 15,000 | ||||||||||||||||||||||
Inpatient | 354 | 394 | 358 | 406 | ||||||||||||||||||||||
Continuous care | 448 | 507 | 475 | 530 | ||||||||||||||||||||||
Total | 16,652 | 16,201 | 16,425 | 15,936 | ||||||||||||||||||||||
Total Admissions | 16,000 | 16,157 | 49,874 | 49,205 | ||||||||||||||||||||||
Total Discharges | 15,726 | 15,690 | 49,074 | 48,403 | ||||||||||||||||||||||
Average length of stay (days) | 89.5 | 87.7 | 87.9 | 85.2 | ||||||||||||||||||||||
Median length of stay (days) | 16.0 | 16.0 | 16.0 | 16.0 | ||||||||||||||||||||||
ADC by major diagnosis | ||||||||||||||||||||||||||
Cerebro | 35.6 | % | 32.9 | % | 35.0 | % | 32.2 | % | ||||||||||||||||||
Neurological | 18.9 | 20.7 | 19.4 | 21.3 | ||||||||||||||||||||||
Cardio | 16.6 | 17.1 | 16.6 | 17.3 | ||||||||||||||||||||||
Cancer | 14.4 | 15.5 | 14.8 | 15.3 | ||||||||||||||||||||||
Respiratory | 7.9 | 7.8 | 7.9 | 7.8 | ||||||||||||||||||||||
Other | 6.6 | 6.0 | 6.3 | 6.1 | ||||||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||
Admissions by major diagnosis | ||||||||||||||||||||||||||
Cerebro | 22.0 | % | 21.2 | % | 21.9 | % | 20.9 | % | ||||||||||||||||||
Neurological | 10.0 | 11.0 | 10.5 | 11.0 | ||||||||||||||||||||||
Cancer | 31.5 | 33.3 | 30.8 | 31.9 | ||||||||||||||||||||||
Cardio | 14.9 | 14.4 | 15.1 | 15.3 | ||||||||||||||||||||||
Respiratory | 10.6 | 9.0 | 10.9 | 10.1 | ||||||||||||||||||||||
Other | 11.0 | 11.1 | 10.8 | 10.8 | ||||||||||||||||||||||
Total | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||
Direct patient care margins (e) | ||||||||||||||||||||||||||
Routine homecare | 52.4 | % | 51.4 | % | 52.2 | % | 51.8 | % | ||||||||||||||||||
Inpatient | 3.4 | (2.4 | ) | 4.4 | 2.7 | |||||||||||||||||||||
Continuous care | 17.3 | 12.2 | 16.9 | 13.7 | ||||||||||||||||||||||
Homecare margin drivers (dollars per patient day) | ||||||||||||||||||||||||||
Labor costs | $ | 56.48 | $ | 56.53 | $ | 57.20 | $ | 56.51 | ||||||||||||||||||
Combined drug, home medical equipment and | ||||||||||||||||||||||||||
medical supplies cost | 14.67 | 16.30 | 14.77 | 15.90 | ||||||||||||||||||||||
Inpatient margin drivers (dollars per patient day) | ||||||||||||||||||||||||||
Labor costs | $ | 362.48 | $ | 360.35 | $ | 369.77 | $ | 346.61 | ||||||||||||||||||
Continuous care margin drivers (dollars per patient day) | ||||||||||||||||||||||||||
Labor costs | $ | 579.31 | $ | 618.15 | $ | 584.82 | $ | 609.08 | ||||||||||||||||||
Bad debt expense as a percent of revenues | 1.1 | % | 1.2 | % | 1.1 | % | 1.2 | % | ||||||||||||||||||
Accounts receivable -- | ||||||||||||||||||||||||||
Days of revenue outstanding- excluding unapplied Medicare payments | 34.6 | 38.4 | n.a. | n.a. | ||||||||||||||||||||||
Days of revenue outstanding- including unapplied Medicare payments | 19.9 | 20.7 | 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 AND NINE MONTHS ENDED SEPTEMBER 30, 2017 AND 2016 | |||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||
(a) | Included in the results of operations for 2017 are the following significant credits/(charges) which may not be indicative of ongoing operations | ||||||||||||||||||||||||
(in thousands): | |||||||||||||||||||||||||
Three Months Ended September 30, 2017 | |||||||||||||||||||||||||
VITAS | Corporate | Consolidated | |||||||||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||||
Expenses related to OIG investigation | $ | (935 | ) | $ | - | $ | (935 | ) | |||||||||||||||||
Stock option expense | - | (1,683 | ) | (1,683 | ) | ||||||||||||||||||||
Long-term incentive compensation | - | (1,104 | ) | (1,104 | ) | ||||||||||||||||||||
Other operating expenses: | |||||||||||||||||||||||||
Program closure expenses | 371 | - | 371 | ||||||||||||||||||||||
Pretax impact on earnings | (564 | ) | (2,787 | ) | (3,351 | ) | |||||||||||||||||||
Excess tax benefits on stock compensation | - | 1,783 | 1,783 | ||||||||||||||||||||||
Income tax benefit on the above | 209 | 1,024 | 1,233 | ||||||||||||||||||||||
After-tax impact on earnings | $ | (355 | ) | $ | 20 | $ | (335 | ) | |||||||||||||||||
Nine Months Ended September 30, 2017 | |||||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||||
Service revenues and sales: | |||||||||||||||||||||||||
Medicare cap sequestration adjustment | $ | (105 | ) | $ | - | $ | - | $ | (105 | ) | |||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||||
Expenses related to OIG investigation | (5,178 | ) | - | - | (5,178 | ) | |||||||||||||||||||
Expenses related to litigation settlements | - | (213 | ) | - | (213 | ) | |||||||||||||||||||
Stock option expense | - | - | (7,738 | ) | (7,738 | ) | |||||||||||||||||||
Long-term incentive compensation | - | - | (3,021 | ) | (3,021 | ) | |||||||||||||||||||
Other operating expenses: | |||||||||||||||||||||||||
Potential litigation settlement | (90,000 | ) | - | - | (90,000 | ) | |||||||||||||||||||
Program closure expenses | (1,138 | ) | - | - | (1,138 | ) | |||||||||||||||||||
Pretax impact on earnings | (96,421 | ) | (213 | ) | (10,759 | ) | (107,393 | ) | |||||||||||||||||
Excess tax benefits on stock compensation | - | - | 8,121 | 8,121 | |||||||||||||||||||||
Income tax benefit on the above | 36,683 | 84 | 3,956 | 40,723 | |||||||||||||||||||||
After-tax impact on earnings | $ | (59,738 | ) | $ | (129 | ) | $ | 1,318 | $ | (58,549 | ) | ||||||||||||||
(b) | Included in the results of operations for 2016 are the following significant credits/(charges) which may not be indicative of ongoing operations | ||||||||||||||||||||||||
(in thousands): | |||||||||||||||||||||||||
Three Months Ended September 30, 2016 | |||||||||||||||||||||||||
VITAS | Corporate | Consolidated | |||||||||||||||||||||||
Service revenues and sales: | |||||||||||||||||||||||||
Medicare cap sequestration adjustment | $ | (228 | ) | $ | - | $ | (228 | ) | |||||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||||
Expenses related to OIG investigation | (599 | ) | - | (599 | ) | ||||||||||||||||||||
Stock option expense | - | (1,419 | ) | (1,419 | ) | ||||||||||||||||||||
Long-term incentive compensation | - | (643 | ) | (643 | ) | ||||||||||||||||||||
Pretax impact on earnings | (827 | ) | (2,062 | ) | (2,889 | ) | |||||||||||||||||||
Income tax benefit on the above | 316 | 759 | 1,075 | ||||||||||||||||||||||
After-tax impact on earnings | $ | (511 | ) | $ | (1,303 | ) | $ | (1,814 | ) | ||||||||||||||||
Nine Months Ended September 30, 2016 | |||||||||||||||||||||||||
VITAS | Roto-Rooter | Corporate | Consolidated | ||||||||||||||||||||||
Service revenues and sales: | |||||||||||||||||||||||||
Medicare cap sequestration adjustment | $ | (228 | ) | $ | - | $ | - | $ | (228 | ) | |||||||||||||||
Selling, general and administrative expenses: | |||||||||||||||||||||||||
Expenses related to OIG investigation | (4,105 | ) | - | - | (4,105 | ) | |||||||||||||||||||
Expenses related to litigation settlements | - | (44 | ) | - | (44 | ) | |||||||||||||||||||
Stock option expense | - | - | (6,259 | ) | (6,259 | ) | |||||||||||||||||||
Long-term incentive compensation | - | - | (901 | ) | (901 | ) | |||||||||||||||||||
Other operating expenses: | |||||||||||||||||||||||||
Early retirement expenses | (4,491 | ) | - | - | (4,491 | ) | |||||||||||||||||||
Pretax impact on earnings | (8,824 | ) | (44 | ) | (7,160 | ) | (16,028 | ) | |||||||||||||||||
Income tax benefit on the above | 3,308 | 17 | 2,632 | 5,957 | |||||||||||||||||||||
After-tax impact on earnings | $ | (5,516 | ) | $ | (27 | ) | $ | (4,528 | ) | $ | (10,071 | ) |
(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 third quarters of 2017 and 2016, GAAP advertising expense for Roto-Rooter totaled $8,113,000 and $6,496,000, respectively. If the expense of the telephone directories were spread over the periods they are in circulation, advertising expense for the third quarters of 2017 and 2016 would total $8,275,000 and $6,684,000, respectively. |
|
Similarly, for the first nine months of 2017 and 2016, GAAP advertising expense for Roto-Rooter totaled $22,897,000 and $19,394,000, respectively. If the expense of the telephone directories were spread over the periods they are in circulation, advertising expense for the first nine months of 2017 and 2016 would total $23,604,000 and $20,747,000, respectively. |
||
(d) |
VITAS has 10 large (greater than 450 ADC), 16 medium (greater than 200 but less than 450 ADC) and 18 small (less than 200 ADC) hospice programs. Of VITAS' 30 unique Medicare provider numbers, 28 provider numbers have a Medicare cap cushion of 10% or greater during the first nine months of the current cap year and two provider number has a Medicare cap cushion between 5% and 10%. |
|
(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