CINCINNATI--(BUSINESS WIRE)--Feb. 16, 2009--
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, 2008, versus
the comparable prior-year period, as follows:
Consolidated operating results from continuing operations:
-
Revenue increased 2.3% to $292 million
-
Diluted EPS of $.89
-
Diluted EPS, excluding stock options and certain other items, of $.99
-
Full-Year Diluted EPS, excluding stock options and certain other
items, of $3.38
VITAS segment operating results:
-
Net Patient Revenue of $206 million, up 4.4%
-
Average Daily Census (ADC) of 11,829, up 1.4%
-
Admissions of 13,314, a decline of 2.1%
-
Average Length of Stay in the quarter of 83.1 days
-
Adjusted EBITDA of $34.3 million, an increase of 20.7%
-
Adjusted EBITDA margin of 16.7%, an increase of 226 basis points
Roto-Rooter segment operating results:
-
Revenue of $86.3 million, a decline of 2.5%
-
Job count of 179,180, a decline of 12.5%
-
Adjusted EBITDA of $15.5 million
-
Adjusted EBITDA margin of 17.9%
VITAS
Congress has recently approved The American Recovery and Reinvestment
Act of 2009. The President has stated that he intends to sign this
stimulus package on Tuesday, February 17, 2009. This Act provides for an
increase in the Medicare hospice wage index for the period October 1,
2008, through September 30, 2009. Given the timing of the passage of
this Act, VITAS has not included any adjustment to fourth-quarter 2008
revenue for this increase in Medicare hospice reimbursement.
Net revenue for VITAS was $206 million in the fourth quarter of 2008,
which is an increase of 4.4% over the prior-year period. This revenue
growth was the result of increased ADC of 1.4% and a Medicare price
increase of approximately 2.6%. The remaining difference is attributed
to revenue mix.
Average revenue per patient per day in the quarter was $189.37, which is
3.0% above the prior-year period. Routine home care reimbursement and
high acuity care averaged $149.26 and $665.38, respectively, per patient
per day in the fourth quarter of 2008. During the quarter, high acuity
days-of-care were 7.8% of total days-of-care. Quarterly high acuity
days-of-care averaged between 8.0% and 8.4% in 2007.
VITAS did not have any Medicare Cap liability for the 2008 measurement
period ended September 28, 2008. VITAS has recorded $235,000 of Medicare
Cap liability related to the first three months of the 2009 cap
measurement period. This Medicare Cap liability relates to one provider
number that has a gross margin in excess of 20%. Admissions in this
provider number have declined in the first three months of the 2009
Medicare Cap year. This program generated a 15% cap cushion over the
prior 12-month period.
Of VITAS’ 34 unique Medicare provider numbers, 29 provider numbers, or
85%, have a Medicare Cap cushion greater than 20% for the most recent
12-month period, four provider numbers have 15% to 20% cushion and one
provider number has cap cushion of less than 10%. VITAS generated an
aggregate cap cushion of $220 million during calendar year 2008.
Gross margin in the fourth quarter of 2008 was 25.1%. This is 192 basis
points above the fourth quarter of 2007. This margin increase is a
result of improved management of scheduled labor. VITAS continues to
focus on more efficient scheduling of direct labor. This involves
utilization of field-based labor management tools designed to meet and
respond to hospice team staffing requirements.
Selling, general and administrative expense was $17.2 million in the
fourth quarter of 2008, which is a decline of 0.3% when compared to the
prior year. Adjusted EBITDA totaled $34.3 million, an increase of 20.7%
over the prior year and equates to an adjusted EBITDA margin of 16.7%.
Roto-Rooter
Roto-Rooter’s plumbing and drain cleaning business generated sales of
$86 million for the fourth quarter of 2008, 2.5% lower than the $89
million reported in the comparable prior-year quarter. Adjusted EBITDA
in the fourth quarter of 2008 totaled $15.5 million, a decrease of 19.0%
from the fourth quarter of 2007, and equated to an adjusted EBITDA
margin of 17.9%.
Job count in the fourth quarter of 2008 declined 12.5% when compared to
the prior-year period. Total residential jobs declined 12.2% and
consisted of residential plumbing jobs decreasing 11.0% and residential
drain cleaning jobs declining 12.8%, when compared to the fourth quarter
of 2007. Residential jobs represent approximately 70% of total job
count. Total commercial jobs declined 13.3% with commercial plumbing job
count declining 13.2% and commercial drain cleaning decreasing 13.7%,
when compared to the prior-year quarter.
This job count decline was significantly mitigated relative to total
revenue through a combination of increased pricing, favorable job mix
shift to more expensive jobs such as excavation and increased conversion
rates of calls to paid jobs.
There continues to be substantial disparity in demand for Roto-Rooter
services within the United States. The South region has experienced a
17.3% year-to-date decline in commercial jobs while the Northeast Region
had a modest 2.7% decline in commercial volume. Residential demand is
not as disparate, with the South region residential job count declining
13.5% while the remaining regions have experienced a job count decline
ranging from 6% to 11%.
Management continues to have discussions with existing franchisees to
acquire Roto-Rooter franchise territories. This increase in activity is
attributed to the current state of the capital markets, the potential
increase in tax rates and the recessionary difficulties our franchisees
are experiencing. The timing or actual completion of these acquisitions
cannot be predicted; however, management intends to be highly
disciplined in terms of valuation and risk assessment to ensure these
acquisitions will be accretive to shareholders.
Chemed Consolidated Debt and Cash Flows
Chemed’s debt aggregated $210 million at December 31, 2008, $187 million
of which carries a fixed interest rate of 1.875% and is due in May 2014.
The remaining debt consists of a $14.5 million bank term loan and $8.2
million of debt drawn against Chemed’s $175 million revolving credit
facility. The current interest rate on this debt is approximately 1.4%.
Chemed’s $175 million revolving credit facility expires in May 2012. At
December 31, 2008, this credit facility had approximately $140 million
of undrawn borrowing capacity after deducting for $8.2 million of
borrowing and $27 million of letters of credit issued under this
facility to secure the Company’s workers’ compensation insurance.
Chemed’s total debt divided by the trailing four quarters of Adjusted
EBITDA reflects a debt leverage ratio of 1.3.
Effective January 1, 2009, the Company will be required to
retrospectively adopt the provisions of FASB Staff Position No. APB
14-1, “Accounting for Convertible Debt Instruments that May Be Settled
in Cash upon Conversion (Including Partial Cash Settlement).” This new
rule requires the Company to separately account for the debt and equity
portions of its 1.875% Senior Convertible Notes (Notes). This accounting
creates a discount on the Notes that will be recorded in equity at the
inception of the debt. The Notes, net of this discount, will be accreted
to their face value over the life of the Notes using the effective
interest method. The impact of this accounting change for the year ended
December 31, 2009, is projected to be a non-cash increase in pretax
interest expense of approximately $ 6.0 million ($3.8 million after-tax).
Year-to-date net cash provided from operations aggregated $112 million.
Capital expenditures for 2008 aggregated $26 million and compares
favorably to total 2007 capital expenditures of $27 million. Chemed’s
full-year 2008 depreciation and amortization aggregated $28 million.
Guidance for 2009
Congress has recently approved The American Recovery and Reinvestment
Act of 2009. This Act provides for an increase in the Medicare hospice
wage index for the period October 1, 2008, through September 30, 2009.
This 2009 guidance includes approximately $8 million in additional
revenue related to this adjustment in the Medicare hospice reimbursement
rate.
VITAS is estimated to generate full-year 2009 revenue growth, prior to
Medicare Cap, of 6.0% to 7.5%. Admissions are estimated to increase 2%
to 4% and full-year adjusted EBITDA margin, prior to Medicare Cap, is
estimated to be 15.3% to 16.3%. This guidance assumes VITAS will receive
a Medicare basket price increase of 1.5% effective October 1, 2009. Full
calendar year 2009 Medicare contractual billing limitations are
estimated at $5.0 million.
Roto-Rooter is estimated to generate full-year 2008 revenue growth of
4.0% to 5.0%. The revenue growth is a result of increased pricing of
4.0% to 5.0% and a favorable mix shift to higher revenue jobs, partially
offset by a job count decline estimated at 7.0% to 9.0% Adjusted EBITDA
margin for 2009 is estimated in the range of 17.0% to 18.0%. This
guidance does not include any Roto-Rooter franchise acquisitions that
may be completed in 2009.
Chemed’s effective tax rate has been impacted by the severe volatility
in the stock market as it relates to certain deferred compensation
investments and required GAAP tax accounting. This stock market
volatility does not have any material impact on Chemed’s reported pretax
earnings. Excluding the impact of taxes associated with this deferred
compensation issue, Chemed’s effective tax rate for full-year 2009, is
estimated at 39.0%.
Based upon these factors and a full-year average diluted share count of
22.8 million shares, management estimates 2009 earnings per diluted
share from continuing operations, excluding noncash expenses for stock
options, the non-cash increase in interest expense related to the
accounting change for convertible debt interest expense and the tax rate
impact from deferred compensation investments will be in the range of
$3.70 to $3.95.
Conference Call
Chemed will host a conference call and webcast at 10 a.m., ET, on
Tuesday, February 17, 2009, to discuss the company's quarterly results
and provide an update on its business. The dial-in number for the
conference call is (800) 884-5695 for U.S. and Canadian participants and
(617) 786-2960 for international participants. The participant passcode
is 91895366. 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 two hours after the call's conclusion. It can be accessed
by dialing (888) 286-8010 for U.S. and Canadian callers and (617)
801-6888 for international callers and will be available for one week
following the live call. The replay passcode is 53390517. 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 approximately 12,000 patients with severe, life-limiting illnesses.
This type of care is focused on making the terminally ill patient's
final days as comfortable and pain-free as possible.
Chemed operates in the residential and commercial plumbing and drain
cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides
plumbing and drain service through company-owned branches, independent
contractors and franchisees in the United States and Canada. Roto-Rooter
also has licensed master franchisees in Indonesia, Singapore, Japan, and
the Philippines.
This press release contains information about Chemed’s EBITDA and
adjusted EBITDA, which are not measures derived in accordance with
generally accepted accounting principles and which exclude components
that are important to understanding Chemed’s financial performance.
Chemed provides EBITDA and adjusted EBITDA to help investors and others
evaluate its 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 EBITDA and
adjusted EBITDA should not be considered in isolation or as a substitute
for comparable measures calculated and presented in accordance with
GAAP. A reconciliation of Chemed’s net income to its adjusted EBITDA 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,
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues and sales
|
|
$
|
292,205
|
|
|
$
|
285,729
|
|
|
$
|
1,148,941
|
|
|
$
|
1,100,058
|
|
|
|
Cost of services provided and goods sold (aa)
|
|
|
201,150
|
|
|
|
197,221
|
|
|
|
810,547
|
|
|
|
767,066
|
|
|
|
Selling, general and administrative expenses (aa)
|
|
|
42,263
|
|
|
|
47,374
|
|
|
|
175,333
|
|
|
|
184,060
|
|
|
|
Depreciation
|
|
|
5,332
|
|
|
|
5,221
|
|
|
|
21,581
|
|
|
|
20,118
|
|
|
|
Amortization
|
|
|
1,491
|
|
|
|
1,369
|
|
|
|
5,924
|
|
|
|
5,270
|
|
|
|
Other operating expenses--net (aa)
|
|
|
2,699
|
|
|
|
1,927
|
|
|
|
2,699
|
|
|
|
789
|
|
|
|
|
Total costs and expenses
|
|
|
252,935
|
|
|
|
253,112
|
|
|
|
1,016,084
|
|
|
|
977,303
|
|
|
|
|
Income from operations
|
|
|
39,270
|
|
|
|
32,617
|
|
|
|
132,857
|
|
|
|
122,755
|
|
|
|
Interest expense
|
|
|
(1,396
|
)
|
|
|
(1,587
|
)
|
|
|
(5,985
|
)
|
|
|
(11,244
|
)
|
|
|
Gain/(loss) on extinguishment of debt (aa)
|
|
|
4,208
|
|
|
|
-
|
|
|
|
4,208
|
|
|
|
(13,798
|
)
|
|
|
Other income--net
|
|
|
(6,524
|
)
|
|
|
1,057
|
|
|
|
(8,735
|
)
|
|
|
4,125
|
|
|
|
|
Income before income taxes
|
|
|
35,558
|
|
|
|
32,087
|
|
|
|
122,345
|
|
|
|
101,838
|
|
|
|
Income taxes (aa)
|
|
|
(15,471
|
)
|
|
|
(11,882
|
)
|
|
|
(50,240
|
)
|
|
|
(39,063
|
)
|
|
|
|
Income from continuing operations
|
|
|
20,087
|
|
|
|
20,205
|
|
|
|
72,105
|
|
|
|
62,775
|
|
|
Discontinued Operations (bb)
|
|
|
(1,088
|
)
|
|
|
-
|
|
|
|
(1,088
|
)
|
|
|
1,201
|
|
|
Net Income
|
|
$
|
18,999
|
|
|
$
|
20,205
|
|
|
$
|
71,017
|
|
|
$
|
63,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.90
|
|
|
$
|
0.84
|
|
|
$
|
3.13
|
|
|
$
|
2.56
|
|
|
|
Net Income
|
|
$
|
0.85
|
|
|
$
|
0.84
|
|
|
$
|
3.08
|
|
|
$
|
2.61
|
|
|
|
Average number of shares outstanding
|
|
|
22,382
|
|
|
|
23,959
|
|
|
|
23,058
|
|
|
|
24,520
|
|
|
Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.89
|
|
|
$
|
0.83
|
|
|
$
|
3.08
|
|
|
$
|
2.50
|
|
|
|
Net Income
|
|
$
|
0.84
|
|
|
$
|
0.83
|
|
|
$
|
3.04
|
|
|
$
|
2.55
|
|
|
|
Average number of shares outstanding
|
|
|
22,644
|
|
|
|
24,460
|
|
|
|
23,374
|
|
|
|
25,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(aa)
|
Included in the consolidated statement of income are the following
significant credits/(charges) which may not be indicative of
ongoing operations (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Three Months Ended
|
|
For the Years Ended
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
|
Continuing Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs of services provided and goods sold
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unreserved prior year's insurance claim
|
|
$
|
-
|
|
|
$
|
-
|
|
|
$
|
(597
|
)
|
|
$
|
-
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock option expense
|
|
|
|
|
(2,219
|
)
|
|
|
(1,591
|
)
|
|
|
(7,303
|
)
|
|
|
(4,665
|
)
|
|
|
|
|
Expenses incurred in connection with O.I.G. investigation
|
|
|
|
|
(2
|
)
|
|
|
(39
|
)
|
|
|
(46
|
)
|
|
|
(227
|
)
|
|
|
|
|
Long-term incentive compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(7,067
|
)
|
|
|
|
|
Other
|
|
|
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
467
|
|
|
|
|
Other operating expenses -- net
|
|
|
|
|
|
|
|
|
|
-
|
|
|
|
|
|
|
|
|
Impairment loss on transportation equipment
|
|
|
(2,699
|
)
|
|
|
-
|
|
|
|
(2,699
|
)
|
|
|
-
|
|
|
|
|
|
Costs related to litigation settlement
|
|
|
-
|
|
|
|
(1,927
|
)
|
|
|
-
|
|
|
|
(1,927
|
)
|
|
|
|
|
Gain on sale of property
|
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,138
|
|
|
|
|
Gain/(loss) on extinguishment of debt
|
|
|
4,208
|
|
|
|
-
|
|
|
|
4,208
|
|
|
|
(13,798
|
)
|
|
|
|
|
Pretax impact on earnings
|
|
|
|
(712
|
)
|
|
|
(3,557
|
)
|
|
|
(6,437
|
)
|
|
|
(26,079
|
)
|
|
|
|
Income tax benefit on the above
|
|
|
|
270
|
|
|
|
1,355
|
|
|
|
2,382
|
|
|
|
9,623
|
|
|
|
|
Income tax impact of nondeductible losses on investments held in
deferred compensation trusts
|
|
|
(1,825
|
)
|
|
|
77
|
|
|
|
(3,062
|
)
|
|
|
(46
|
)
|
|
|
|
Income tax credit related to prior years
|
|
|
-
|
|
|
|
-
|
|
|
|
322
|
|
|
|
-
|
|
|
|
|
|
After-tax impact on continuing operations
|
|
$
|
(2,267
|
)
|
|
$
|
(2,125
|
)
|
|
$
|
(6,795
|
)
|
|
$
|
(16,502
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(bb)
|
Discontinued operations for 2008 include adjustments to accruals
related to operations discontinued in 2004 and prior years. For
2007 it represents accrual adjustments for VITAS Phoenix,
discontinued in 2006.
|
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
|
CONSOLIDATED BALANCE SHEET
|
|
(in thousands, except per share data)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
2007 (cc)
|
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
3,628
|
|
|
$
|
4,988
|
|
|
|
|
Accounts receivable less allowances
|
|
98,076
|
|
|
|
101,170
|
|
|
|
|
Inventories
|
|
7,569
|
|
|
|
6,596
|
|
|
|
|
Current deferred income taxes
|
|
15,392
|
|
|
|
14,212
|
|
|
|
|
Prepaid expenses and other current assets
|
|
11,596
|
|
|
|
10,496
|
|
|
|
|
|
Total current assets
|
|
136,261
|
|
|
|
137,462
|
|
|
|
Investments of deferred compensation plans held in trust
|
|
22,628
|
|
|
|
29,417
|
|
|
|
Notes receivable
|
|
-
|
|
|
|
9,701
|
|
|
|
Properties and equipment, at cost less accumulated depreciation
|
|
76,962
|
|
|
|
74,513
|
|
|
|
Identifiable intangible assets less accumulated amortization
|
|
61,303
|
|
|
|
65,177
|
|
|
|
Goodwill
|
|
448,721
|
|
|
|
438,689
|
|
|
|
Other assets
|
|
15,049
|
|
|
|
15,411
|
|
|
|
|
|
|
Total Assets
|
$
|
760,924
|
|
|
$
|
770,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
$
|
52,810
|
|
|
$
|
46,168
|
|
|
|
|
Current portion of long-term debt
|
|
10,169
|
|
|
|
10,162
|
|
|
|
|
Income taxes
|
|
2,156
|
|
|
|
4,221
|
|
|
|
|
Accrued insurance
|
|
35,994
|
|
|
|
36,337
|
|
|
|
|
Accrued compensation
|
|
40,741
|
|
|
|
40,072
|
|
|
|
|
Other current liabilities
|
|
12,180
|
|
|
|
13,929
|
|
|
|
|
|
Total current liabilities
|
|
154,050
|
|
|
|
150,889
|
|
|
|
Deferred income taxes
|
|
7,597
|
|
|
|
5,802
|
|
|
|
Long-term debt
|
|
199,656
|
|
|
|
214,669
|
|
|
|
Deferred compensation liabilities
|
|
22,417
|
|
|
|
29,149
|
|
|
|
Other liabilities
|
|
5,612
|
|
|
|
5,512
|
|
|
|
|
|
|
Total Liabilities
|
|
389,332
|
|
|
|
406,021
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital stock
|
|
29,515
|
|
|
|
29,261
|
|
|
|
Paid-in capital
|
|
282,206
|
|
|
|
267,312
|
|
|
|
Retained earnings
|
|
343,810
|
|
|
|
278,336
|
|
|
|
Treasury stock, at cost
|
|
(285,977
|
)
|
|
|
(213,041
|
)
|
|
|
Deferred compensation payable in Company stock
|
|
2,038
|
|
|
|
2,481
|
|
|
|
|
|
|
Total Stockholders' Equity
|
|
371,592
|
|
|
|
364,349
|
|
|
|
|
|
|
Total Liabilities and Stockholders' Equity
|
$
|
760,924
|
|
|
$
|
770,370
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Book Value Per Share
|
$
|
16.58
|
|
|
$
|
15.21
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(cc) Reclassified to conform to 2008 presentation.
|
|
|
|
|
|
|
|
|
|
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
(in thousands)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Years Ended
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
2008
|
|
2007 (cc)
|
|
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
71,017
|
|
|
$
|
63,976
|
|
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
27,505
|
|
|
|
25,388
|
|
|
|
|
Provision for uncollectible accounts receivable
|
|
|
9,820
|
|
|
|
8,373
|
|
|
|
|
Stock option expense
|
|
|
7,303
|
|
|
|
4,665
|
|
|
|
|
Noncash loss/(gain) on early extinguishment of debt
|
|
|
(4,208
|
)
|
|
|
7,235
|
|
|
|
|
Loss on impairment of equipment
|
|
|
2,699
|
|
|
|
-
|
|
|
|
|
Discontinued operations
|
|
|
1,088
|
|
|
|
(1,201
|
)
|
|
|
|
Amortization of debt issuance costs
|
|
|
1,039
|
|
|
|
1,186
|
|
|
|
|
Provision for deferred income taxes
|
|
|
426
|
|
|
|
8,113
|
|
|
|
|
Noncash portion of long-term incentive compensation
|
|
|
-
|
|
|
|
6,154
|
|
|
|
|
Changes in operating assets and liabilities, excluding amounts
acquired in business combinations:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable
|
|
|
(6,659
|
)
|
|
|
(18,299
|
)
|
|
|
|
|
Increase in inventories
|
|
|
(898
|
)
|
|
|
(18
|
)
|
|
|
|
|
Decrease/(increase) in prepaid expenses and other current assets
|
|
|
305
|
|
|
|
(549
|
)
|
|
|
|
|
Increase/(decrease) in accounts payable and other current
liabilities
|
|
|
5,585
|
|
|
|
(8,416
|
)
|
|
|
|
|
Increase/(decrease) in income taxes
|
|
|
(770
|
)
|
|
|
6,321
|
|
|
|
|
|
Decrease/(increase) in other assets
|
|
|
5,481
|
|
|
|
(3,655
|
)
|
|
|
|
|
Increase/(decrease) in other liabilities
|
|
|
(6,423
|
)
|
|
|
4,426
|
|
|
|
|
Excess tax benefit on share-based compensation
|
|
|
(2,422
|
)
|
|
|
(3,091
|
)
|
|
|
|
Other sources/(uses)
|
|
|
1,195
|
|
|
|
(1,024
|
)
|
|
|
|
Net cash provided by operating activities
|
|
|
112,083
|
|
|
|
99,584
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(26,094
|
)
|
|
|
(26,640
|
)
|
|
|
Business combinations, net of cash acquired
|
|
|
(11,200
|
)
|
|
|
(1,079
|
)
|
|
|
Net proceeds/(uses) from disposals of discontinued operations
|
|
|
8,824
|
|
|
|
(5,402
|
)
|
|
|
Proceeds from sales of property and equipment
|
|
|
387
|
|
|
|
3,104
|
|
|
|
Other uses
|
|
|
(544
|
)
|
|
|
(1,701
|
)
|
|
|
|
Net cash used by investing activities
|
|
|
(28,627
|
)
|
|
|
(31,718
|
)
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
|
Purchases of treasury stock
|
|
|
(69,788
|
)
|
|
|
(131,704
|
)
|
|
|
Repayment of long-term debt
|
|
|
(18,713
|
)
|
|
|
(225,709
|
)
|
|
|
Net increase in revolving line of credit
|
|
|
8,200
|
|
|
|
-
|
|
|
|
Dividends paid
|
|
|
(5,543
|
)
|
|
|
(5,888
|
)
|
|
|
Excess tax benefit on share-based compensation
|
|
|
2,422
|
|
|
|
3,091
|
|
|
|
Decrease in cash overdraft payable
|
|
|
(856
|
)
|
|
|
(919
|
)
|
|
|
Proceeds from exercise of stock options
|
|
|
291
|
|
|
|
2,467
|
|
|
|
Proceeds from issuance of long-term debt
|
|
|
-
|
|
|
|
300,000
|
|
|
|
Purchase of note hedges
|
|
|
-
|
|
|
|
(55,100
|
)
|
|
|
Proceeds from issuance of warrants
|
|
|
-
|
|
|
|
27,614
|
|
|
|
Debt issuance costs
|
|
|
-
|
|
|
|
(6,949
|
)
|
|
|
Other sources
|
|
|
(829
|
)
|
|
|
945
|
|
|
|
|
Net cash used by financing activities
|
|
|
(84,816
|
)
|
|
|
(92,152
|
)
|
|
Decrease in Cash and Cash Equivalents
|
|
|
(1,360
|
)
|
|
|
(24,286
|
)
|
|
Cash and cash equivalents at beginning of year
|
|
|
4,988
|
|
|
|
29,274
|
|
|
Cash and cash equivalents at end of year
|
|
$
|
3,628
|
|
|
$
|
4,988
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(cc) Reclassified to conform to 2008 presentation.
|
|
|
|
|
|
|
|
|
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
|
CONSOLIDATING STATEMENT OF INCOME
|
|
FOR THE THREE MONTHS ENDED DECEMBER 31, 2008 AND 2007
|
|
(in thousands)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chemed
|
|
|
|
|
|
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues and sales
|
$
|
205,856
|
|
|
$
|
86,349
|
|
|
$
|
-
|
|
|
$
|
292,205
|
|
|
Cost of services provided and goods sold
|
|
154,159
|
|
|
|
46,991
|
|
|
|
-
|
|
|
|
201,150
|
|
|
Selling, general and administrative expenses (a)
|
|
17,230
|
|
|
|
25,261
|
|
|
|
(228
|
)
|
|
|
42,263
|
|
|
Depreciation
|
|
3,231
|
|
|
|
2,045
|
|
|
|
56
|
|
|
|
5,332
|
|
|
Amortization
|
|
996
|
|
|
|
14
|
|
|
|
481
|
|
|
|
1,491
|
|
|
Other operating expense/(income) (a)
|
|
-
|
|
|
|
-
|
|
|
|
2,699
|
|
|
|
2,699
|
|
|
|
Total costs and expenses
|
|
175,616
|
|
|
|
74,311
|
|
|
|
3,008
|
|
|
|
252,935
|
|
|
|
Income/(loss) from operations
|
|
30,240
|
|
|
|
12,038
|
|
|
|
(3,008
|
)
|
|
|
39,270
|
|
|
Interest expense
|
|
(37
|
)
|
|
|
(30
|
)
|
|
|
(1,329
|
)
|
|
|
(1,396
|
)
|
|
Intercompany interest income/(expense)
|
|
1,337
|
|
|
|
876
|
|
|
|
(2,213
|
)
|
|
|
-
|
|
|
Gain on extinguishment of debt (a)
|
|
-
|
|
|
|
-
|
|
|
|
4,208
|
|
|
|
4,208
|
|
|
Other income—net
|
|
(101
|
)
|
|
|
3
|
|
|
|
(6,426
|
)
|
|
|
(6,524
|
)
|
|
|
Income/(loss) before income taxes
|
|
31,439
|
|
|
|
12,887
|
|
|
|
(8,768
|
)
|
|
|
35,558
|
|
|
Income taxes (a)
|
|
(11,900
|
)
|
|
|
(4,740
|
)
|
|
|
1,169
|
|
|
|
(15,471
|
)
|
|
Income/(loss) from continuing operations
|
|
19,539
|
|
|
|
8,147
|
|
|
|
(7,599
|
)
|
|
|
20,087
|
|
|
Discontinued operations, net of income taxes
|
|
-
|
|
|
|
-
|
|
|
|
(1,088
|
)
|
|
|
(1,088
|
)
|
|
|
Net income/(loss)
|
$
|
19,539
|
|
|
$
|
8,147
|
|
|
$
|
(8,687
|
)
|
|
$
|
18,999
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 (f)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues and sales
|
$
|
197,202
|
|
|
$
|
88,527
|
|
|
$
|
-
|
|
|
$
|
285,729
|
|
|
Cost of services provided and goods sold
|
|
151,476
|
|
|
|
45,745
|
|
|
|
-
|
|
|
|
197,221
|
|
|
Selling, general and administrative expenses (b)
|
|
17,288
|
|
|
|
25,229
|
|
|
|
4,857
|
|
|
|
47,374
|
|
|
Depreciation
|
|
3,069
|
|
|
|
2,075
|
|
|
|
77
|
|
|
|
5,221
|
|
|
Amortization
|
|
996
|
|
|
|
13
|
|
|
|
360
|
|
|
|
1,369
|
|
|
Other operating expense/(income) (b)
|
|
-
|
|
|
|
1,927
|
|
|
|
-
|
|
|
|
1,927
|
|
|
|
Total costs and expenses
|
|
172,829
|
|
|
|
74,989
|
|
|
|
5,294
|
|
|
|
253,112
|
|
|
|
Income/(loss) from operations
|
|
24,373
|
|
|
|
13,538
|
|
|
|
(5,294
|
)
|
|
|
32,617
|
|
|
Interest expense
|
|
(43
|
)
|
|
|
1
|
|
|
|
(1,545
|
)
|
|
|
(1,587
|
)
|
|
Intercompany interest income/(expense)
|
|
1,902
|
|
|
|
1,317
|
|
|
|
(3,219
|
)
|
|
|
-
|
|
|
Other income—net
|
|
23
|
|
|
|
43
|
|
|
|
991
|
|
|
|
1,057
|
|
|
|
Income/(loss) before income taxes
|
|
26,255
|
|
|
|
14,899
|
|
|
|
(9,067
|
)
|
|
|
32,087
|
|
|
Income taxes (b)
|
|
(9,484
|
)
|
|
|
(5,161
|
)
|
|
|
2,763
|
|
|
|
(11,882
|
)
|
|
|
Net income/(loss)
|
$
|
16,771
|
|
|
$
|
9,738
|
|
|
$
|
(6,304
|
)
|
|
$
|
20,205
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2008 AND 2007
|
|
(in thousands)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chemed
|
|
|
|
|
|
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues and sales
|
$
|
808,445
|
|
|
$
|
340,496
|
|
|
$
|
-
|
|
|
$
|
1,148,941
|
|
|
Cost of services provided and goods sold
|
|
625,177
|
|
|
|
185,370
|
|
|
|
-
|
|
|
|
810,547
|
|
|
Selling, general and administrative expenses (a)
|
|
67,750
|
|
|
|
95,971
|
|
|
|
11,612
|
|
|
|
175,333
|
|
|
Depreciation
|
|
13,000
|
|
|
|
8,294
|
|
|
|
287
|
|
|
|
21,581
|
|
|
Amortization
|
|
3,984
|
|
|
|
50
|
|
|
|
1,890
|
|
|
|
5,924
|
|
|
Other operating expense/(income) (a)
|
|
-
|
|
|
|
-
|
|
|
|
2,699
|
|
|
|
2,699
|
|
|
|
Total costs and expenses
|
|
709,911
|
|
|
|
289,685
|
|
|
|
16,488
|
|
|
|
1,016,084
|
|
|
|
Income/(loss) from operations
|
|
98,534
|
|
|
|
50,811
|
|
|
|
(16,488
|
)
|
|
|
132,857
|
|
|
Interest expense
|
|
(155
|
)
|
|
|
(246
|
)
|
|
|
(5,584
|
)
|
|
|
(5,985
|
)
|
|
Intercompany interest income/(expense)
|
|
5,199
|
|
|
|
3,708
|
|
|
|
(8,907
|
)
|
|
|
-
|
|
|
Gain on extinguishment of debt (a)
|
|
-
|
|
|
|
-
|
|
|
|
4,208
|
|
|
|
4,208
|
|
|
Other income—net
|
|
(149
|
)
|
|
|
61
|
|
|
|
(8,647
|
)
|
|
|
(8,735
|
)
|
|
|
Income/(loss) before income taxes
|
|
103,429
|
|
|
|
54,334
|
|
|
|
(35,418
|
)
|
|
|
122,345
|
|
|
Income taxes (a)
|
|
(38,710
|
)
|
|
|
(20,742
|
)
|
|
|
9,212
|
|
|
|
(50,240
|
)
|
|
|
Income/(loss) from continuing operations
|
|
64,719
|
|
|
|
33,592
|
|
|
|
(26,206
|
)
|
|
|
72,105
|
|
|
Discontinued operations, net of income taxes
|
|
-
|
|
|
|
-
|
|
|
|
(1,088
|
)
|
|
|
(1,088
|
)
|
|
|
Net income/(loss)
|
$
|
64,719
|
|
|
$
|
33,592
|
|
|
$
|
(27,294
|
)
|
|
$
|
71,017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 (f)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Service revenues and sales
|
$
|
755,426
|
|
|
$
|
344,632
|
|
|
$
|
-
|
|
|
$
|
1,100,058
|
|
|
Cost of services provided and goods sold
|
|
586,435
|
|
|
|
180,631
|
|
|
|
-
|
|
|
|
767,066
|
|
|
Selling, general and administrative expenses (b)
|
|
65,103
|
|
|
|
95,424
|
|
|
|
23,533
|
|
|
|
184,060
|
|
|
Depreciation
|
|
11,446
|
|
|
|
8,365
|
|
|
|
307
|
|
|
|
20,118
|
|
|
Amortization
|
|
3,984
|
|
|
|
54
|
|
|
|
1,232
|
|
|
|
5,270
|
|
|
Other operating expense/(income) (b)
|
|
-
|
|
|
|
1,927
|
|
|
|
(1,138
|
)
|
|
|
789
|
|
|
|
Total costs and expenses
|
|
666,968
|
|
|
|
286,401
|
|
|
|
23,934
|
|
|
|
977,303
|
|
|
|
Income/(loss) from operations
|
|
88,458
|
|
|
|
58,231
|
|
|
|
(23,934
|
)
|
|
|
122,755
|
|
|
Interest expense
|
|
(146
|
)
|
|
|
(495
|
)
|
|
|
(10,603
|
)
|
|
|
(11,244
|
)
|
|
Intercompany interest income/(expense)
|
|
7,254
|
|
|
|
4,993
|
|
|
|
(12,247
|
)
|
|
|
-
|
|
|
Loss on extinguishment of debt (b)
|
|
-
|
|
|
|
-
|
|
|
|
(13,798
|
)
|
|
|
(13,798
|
)
|
|
Other income—net
|
|
(11
|
)
|
|
|
387
|
|
|
|
3,749
|
|
|
|
4,125
|
|
|
|
Income/(loss) before income taxes
|
|
95,555
|
|
|
|
63,116
|
|
|
|
(56,833
|
)
|
|
|
101,838
|
|
|
Income taxes (b)
|
|
(35,722
|
)
|
|
|
(24,145
|
)
|
|
|
20,804
|
|
|
|
(39,063
|
)
|
|
|
Income/(loss) from continuing operations
|
|
59,833
|
|
|
|
38,971
|
|
|
|
(36,029
|
)
|
|
|
62,775
|
|
|
Discontinued operations, net of income taxes
|
|
1,201
|
|
|
|
-
|
|
|
|
-
|
|
|
|
1,201
|
|
|
|
Net income/(loss)
|
$
|
61,034
|
|
|
$
|
38,971
|
|
|
$
|
(36,029
|
)
|
|
$
|
63,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2008 AND 2007
|
|
(in thousands)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chemed
|
|
|
|
|
|
|
|
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
19,539
|
|
|
$
|
8,147
|
|
|
|
$
|
(8,687
|
)
|
|
$
|
18,999
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes
|
|
-
|
|
|
|
-
|
|
|
|
|
1,088
|
|
|
|
1,088
|
|
|
|
|
Interest expense
|
|
37
|
|
|
|
30
|
|
|
|
|
1,329
|
|
|
|
1,396
|
|
|
|
|
Income taxes
|
|
11,900
|
|
|
|
4,740
|
|
|
|
|
(1,169
|
)
|
|
|
15,471
|
|
|
|
|
Depreciation
|
|
3,231
|
|
|
|
2,045
|
|
|
|
|
56
|
|
|
|
5,332
|
|
|
|
|
Amortization
|
|
996
|
|
|
|
14
|
|
|
|
|
481
|
|
|
|
1,491
|
|
|
|
|
|
EBITDA
|
|
35,703
|
|
|
|
14,976
|
|
|
|
|
(6,902
|
)
|
|
|
43,777
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment loss on transportation equipment
|
|
-
|
|
|
|
-
|
|
|
|
|
2,699
|
|
|
|
2,699
|
|
|
|
|
Expenses incurred in connection with O.I.G. investigation
|
|
2
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
2
|
|
|
|
|
Stock option expense
|
|
-
|
|
|
|
-
|
|
|
|
|
2,219
|
|
|
|
2,219
|
|
|
|
|
Gain on extinguishment of debt
|
|
-
|
|
|
|
-
|
|
|
|
|
(4,208
|
)
|
|
|
(4,208
|
)
|
|
|
|
Advertising cost adjustment (c)
|
|
-
|
|
|
|
1,401
|
|
|
|
|
-
|
|
|
|
1,401
|
|
|
|
|
Interest income
|
|
(28
|
)
|
|
|
(25
|
)
|
|
|
|
(88
|
)
|
|
|
(141
|
)
|
|
|
|
Intercompany interest income/(expense)
|
|
(1,337
|
)
|
|
|
(876
|
)
|
|
|
|
2,213
|
|
|
|
-
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
34,340
|
|
|
$
|
15,476
|
|
|
|
$
|
(4,067
|
)
|
|
$
|
45,749
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 (f)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
16,771
|
|
|
$
|
9,738
|
|
|
|
$
|
(6,304
|
)
|
|
$
|
20,205
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
43
|
|
|
|
(1
|
)
|
|
|
|
1,545
|
|
|
|
1,587
|
|
|
|
|
Income taxes
|
|
9,484
|
|
|
|
5,161
|
|
|
|
|
(2,763
|
)
|
|
|
11,882
|
|
|
|
|
Depreciation
|
|
3,069
|
|
|
|
2,075
|
|
|
|
|
77
|
|
|
|
5,221
|
|
|
|
|
Amortization
|
|
996
|
|
|
|
13
|
|
|
|
|
360
|
|
|
|
1,369
|
|
|
|
|
|
EBITDA
|
|
30,363
|
|
|
|
16,986
|
|
|
|
|
(7,085
|
)
|
|
|
40,264
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs related to litigation settlement
|
|
-
|
|
|
|
1,927
|
|
|
|
|
-
|
|
|
|
1,927
|
|
|
|
|
Expenses incurred in connection with O.I.G. investigation
|
|
39
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
39
|
|
|
|
|
Stock option expense
|
|
-
|
|
|
|
-
|
|
|
|
|
1,591
|
|
|
|
1,591
|
|
|
|
|
Advertising cost adjustment (c)
|
|
-
|
|
|
|
1,532
|
|
|
|
|
-
|
|
|
|
1,532
|
|
|
|
|
Interest income
|
|
(61
|
)
|
|
|
(19
|
)
|
|
|
|
(616
|
)
|
|
|
(696
|
)
|
|
|
|
Intercompany interest income/(expense)
|
|
(1,902
|
)
|
|
|
(1,317
|
)
|
|
|
|
3,219
|
|
|
|
-
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
28,439
|
|
|
$
|
19,109
|
|
|
|
$
|
(2,891
|
)
|
|
$
|
44,657
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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, 2008 AND 2007
|
|
(in thousands)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Chemed
|
|
|
|
|
|
|
|
|
|
VITAS
|
|
Roto-Rooter
|
|
Corporate
|
|
Consolidated
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
64,719
|
|
|
$
|
33,592
|
|
|
|
$
|
(27,294
|
)
|
|
$
|
71,017
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes
|
|
-
|
|
|
|
-
|
|
|
|
|
1,088
|
|
|
|
1,088
|
|
|
|
|
Interest expense
|
|
155
|
|
|
|
246
|
|
|
|
|
5,584
|
|
|
|
5,985
|
|
|
|
|
Income taxes
|
|
38,710
|
|
|
|
20,742
|
|
|
|
|
(9,212
|
)
|
|
|
50,240
|
|
|
|
|
Depreciation
|
|
13,000
|
|
|
|
8,294
|
|
|
|
|
287
|
|
|
|
21,581
|
|
|
|
|
Amortization
|
|
3,984
|
|
|
|
50
|
|
|
|
|
1,890
|
|
|
|
5,924
|
|
|
|
|
|
EBITDA
|
|
120,568
|
|
|
|
62,924
|
|
|
|
|
(27,657
|
)
|
|
|
155,835
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unreserved insurance claim
|
|
-
|
|
|
|
597
|
|
|
|
|
-
|
|
|
|
597
|
|
|
|
|
Impairment loss on transportation equipment
|
|
-
|
|
|
|
-
|
|
|
|
|
2,699
|
|
|
|
2,699
|
|
|
|
|
Expenses incurred in connection with O.I.G. investigation
|
|
46
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
46
|
|
|
|
|
Stock option expense
|
|
-
|
|
|
|
-
|
|
|
|
|
7,303
|
|
|
|
7,303
|
|
|
|
|
Gain on extinguishment of debt
|
|
-
|
|
|
|
-
|
|
|
|
|
(4,208
|
)
|
|
|
(4,208
|
)
|
|
|
|
Advertising cost adjustment (c)
|
|
-
|
|
|
|
225
|
|
|
|
|
-
|
|
|
|
225
|
|
|
|
|
Interest income
|
|
(137
|
)
|
|
|
(116
|
)
|
|
|
|
(490
|
)
|
|
|
(743
|
)
|
|
|
|
Intercompany interest income/(expense)
|
|
(5,199
|
)
|
|
|
(3,708
|
)
|
|
|
|
8,907
|
|
|
|
-
|
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
115,278
|
|
|
$
|
59,922
|
|
|
|
$
|
(13,446
|
)
|
|
$
|
161,754
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2007 (f)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
$
|
61,034
|
|
|
$
|
38,971
|
|
|
|
$
|
(36,029
|
)
|
|
$
|
63,976
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations, net of income taxes
|
|
(1,201
|
)
|
|
|
-
|
|
|
|
|
-
|
|
|
|
(1,201
|
)
|
|
|
|
Interest expense
|
|
146
|
|
|
|
495
|
|
|
|
|
10,603
|
|
|
|
11,244
|
|
|
|
|
Income taxes
|
|
35,722
|
|
|
|
24,145
|
|
|
|
|
(20,804
|
)
|
|
|
39,063
|
|
|
|
|
Depreciation
|
|
11,446
|
|
|
|
8,365
|
|
|
|
|
307
|
|
|
|
20,118
|
|
|
|
|
Amortization
|
|
3,984
|
|
|
|
54
|
|
|
|
|
1,232
|
|
|
|
5,270
|
|
|
|
|
|
EBITDA
|
|
111,131
|
|
|
|
72,030
|
|
|
|
|
(44,691
|
)
|
|
|
138,470
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term incentive compensation
|
|
-
|
|
|
|
-
|
|
|
|
|
7,067
|
|
|
|
7,067
|
|
|
|
|
Costs related to litigation settlement
|
|
-
|
|
|
|
1,927
|
|
|
|
|
-
|
|
|
|
1,927
|
|
|
|
|
Gain on sale of property
|
|
-
|
|
|
|
-
|
|
|
|
|
(1,138
|
)
|
|
|
(1,138
|
)
|
|
|
|
Expenses incurred in connection with O.I.G. investigation
|
|
227
|
|
|
|
-
|
|
|
|
|
-
|
|
|
|
227
|
|
|
|
|
Stock option expense
|
|
-
|
|
|
|
-
|
|
|
|
|
4,665
|
|
|
|
4,665
|
|
|
|
|
Loss on extinguishment of debt
|
|
-
|
|
|
|
-
|
|
|
|
|
13,798
|
|
|
|
13,798
|
|
|
|
|
Advertising cost adjustment (c)
|
|
-
|
|
|
|
601
|
|
|
|
|
-
|
|
|
|
601
|
|
|
|
|
Interest income
|
|
(151
|
)
|
|
|
(377
|
)
|
|
|
|
(2,776
|
)
|
|
|
(3,304
|
)
|
|
|
|
Intercompany interest income/(expense)
|
|
(7,254
|
)
|
|
|
(4,993
|
)
|
|
|
|
12,247
|
|
|
|
-
|
|
|
|
|
Other
|
|
-
|
|
|
|
-
|
|
|
|
|
(467
|
)
|
|
|
(467
|
)
|
|
|
|
|
Adjusted EBITDA
|
|
$
|
103,953
|
|
|
$
|
69,188
|
|
|
|
$
|
(11,295
|
)
|
|
$
|
161,846
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The "Footnotes to Financial Statements" are integral parts of this
financial information.
|
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
|
RECONCILIATION OF ADJUSTED NET INCOME
|
|
FOR THE YEARS ENDED DECEMBER 31, 2008 AND 2007
|
|
(in thousands, except per share data)(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
Year Ended
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
2008
|
|
2007
|
|
2008
|
|
2007
|
|
Net income as reported
|
|
$
|
18,999
|
|
|
$
|
20,205
|
|
|
$
|
71,017
|
|
|
$
|
63,976
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add/(deduct):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued operations
|
|
|
1,088
|
|
|
|
-
|
|
|
|
1,088
|
|
|
|
(1,201
|
)
|
|
|
|
After-tax cost of long-term incentive compensation
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
4,427
|
|
|
|
|
After-tax impairment loss on transportation equipment
|
|
1,714
|
|
|
|
-
|
|
|
|
1,714
|
|
|
|
-
|
|
|
|
|
After-tax costs related to litigation settlement
|
|
|
-
|
|
|
|
1,168
|
|
|
|
-
|
|
|
|
1,168
|
|
|
|
|
After-tax expenses incurred in connection with O.I.G. investigation
|
|
1
|
|
|
|
24
|
|
|
|
28
|
|
|
|
141
|
|
|
|
|
After-tax stock option expense
|
|
1,391
|
|
|
|
1,010
|
|
|
|
4,619
|
|
|
|
2,962
|
|
|
|
|
After-tax gain on sale of property
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(724
|
)
|
|
|
|
After-tax other
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(296
|
)
|
|
|
|
After-tax loss/(gain) on extinguishment of debt
|
|
|
(2,664
|
)
|
|
|
-
|
|
|
|
(2,664
|
)
|
|
|
8,778
|
|
|
|
|
Income tax impact of non-deductible market losses on investments
of deferred compensation trusts
|
|
1,825
|
|
|
|
(77
|
)
|
|
|
3,062
|
|
|
|
46
|
|
|
|
|
Income tax credit related to prior years
|
|
-
|
|
|
|
-
|
|
|
|
(322
|
)
|
|
|
-
|
|
|
|
|
After-tax unreserved insurance cost
|
|
|
-
|
|
|
|
-
|
|
|
|
358
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted net income
|
|
$
|
22,354
|
|
|
$
|
22,330
|
|
|
$
|
78,900
|
|
|
$
|
79,277
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings Per Share As Reported
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.85
|
|
|
$
|
0.84
|
|
|
$
|
3.08
|
|
|
$
|
2.61
|
|
|
|
|
Average number of shares outstanding
|
|
|
22,382
|
|
|
|
23,959
|
|
|
|
23,058
|
|
|
|
24,520
|
|
|
Diluted Earnings Per Share As Reported
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.84
|
|
|
$
|
0.83
|
|
|
$
|
3.04
|
|
|
$
|
2.55
|
|
|
|
|
Average number of shares outstanding
|
|
|
22,644
|
|
|
|
24,460
|
|
|
|
23,374
|
|
|
|
25,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
1.00
|
|
|
$
|
0.93
|
|
|
$
|
3.42
|
|
|
$
|
3.23
|
|
|
|
|
Average number of shares outstanding
|
|
|
22,382
|
|
|
|
23,959
|
|
|
|
23,058
|
|
|
|
24,520
|
|
|
Adjusted Diluted Earnings Per Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.99
|
|
|
$
|
0.91
|
|
|
$
|
3.38
|
|
|
$
|
3.16
|
|
|
|
|
Average number of shares outstanding
|
|
|
22,644
|
|
|
|
24,460
|
|
|
|
23,374
|
|
|
|
25,077
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 MONTHS AND YEARS ENDED DECEMBER 31, 2008 AND 2007
|
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31,
|
|
|
Years Ended December 31,
|
|
|
OPERATING STATISTICS
|
|
2008
|
|
2007
|
|
|
2008
|
|
2007
|
|
|
|
Net revenue ($000) (d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Homecare
|
|
$
|
149,816
|
|
|
$
|
143,125
|
|
|
$
|
585,891
|
|
|
$
|
546,872
|
|
|
|
|
|
Inpatient
|
|
|
23,398
|
|
|
|
23,927
|
|
|
|
97,895
|
|
|
|
92,995
|
|
|
|
|
|
Continuous care
|
|
|
32,877
|
|
|
|
30,150
|
|
|
|
124,894
|
|
|
|
115,801
|
|
|
|
|
|
|
Total before Medicare cap allowance
|
|
$
|
206,091
|
|
|
$
| |