X |
Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934 For the Quarterly Period Ended September 30, 2012
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
Delaware
|
31-0791746
|
|||
(State or other jurisdiction of incorporation or organization)
|
(IRS Employer Identification No.)
|
255 E. Fifth Street, Suite 2600, Cincinnati, Ohio
|
45202
|
|
(Address of principal executive offices)
|
(Zip code)
|
Yes
|
X
|
No
|
Yes
|
X
|
No
|
Large accelerated filer
|
X
|
Accelerated filer
|
Non-accelerated filer
|
Smaller reporting company
|
Yes
|
|
No
|
X |
Class
|
Amount
|
Date
|
||
Capital Stock $1 Par Value
|
19,288,868 Shares
|
September 30, 2012
|
Page No.
|
||||
3
|
||||
4
|
||||
5
|
||||
6
|
||||
18
|
||||
33
|
||||
33
|
||||
33
|
||||
33
|
||||
34
|
||||
34
|
||||
34
|
||||
34
|
||||
35
|
Item 1. Financial Statements
|
||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
UNAUDITED CONSOLIDATED BALANCE SHEET
|
||||||||
(in thousands, except share and per share data)
|
||||||||
September 30,
|
December 31,
|
|||||||
2012
|
2011
|
|||||||
ASSETS
|
||||||||
Current assets
|
||||||||
Cash and cash equivalents
|
$ | 69,296 | $ | 38,081 | ||||
Accounts receivable less allowances of $11,782 (2011 - $11,524)
|
101,152 | 77,924 | ||||||
Inventories - net
|
7,639 | 8,668 | ||||||
Current deferred income taxes
|
14,118 | 12,540 | ||||||
Prepaid income taxes
|
3,044 | 2,131 | ||||||
Prepaid expenses
|
9,855 | 11,409 | ||||||
Total current assets
|
205,104 | 150,753 | ||||||
Investments of deferred compensation plans
|
35,053 | 31,629 | ||||||
Properties and equipment, at cost, less accumulated depreciation of $159,407 (2011 - $146,709)
|
90,135 | 82,951 | ||||||
Identifiable intangible assets less accumulated amortization of $30,035 (2011 - $28,904)
|
57,507 | 58,262 | ||||||
Goodwill
|
465,861 | 460,633 | ||||||
Other assets
|
11,127 | 11,677 | ||||||
Total Assets
|
$ | 864,787 | $ | 795,905 | ||||
LIABILITIES
|
||||||||
Current liabilities
|
||||||||
Accounts payable
|
$ | 44,056 | $ | 48,225 | ||||
Income taxes
|
1,496 | 90 | ||||||
Accrued insurance
|
39,518 | 37,147 | ||||||
Accrued compensation
|
44,117 | 41,087 | ||||||
Other current liabilities
|
18,494 | 18,851 | ||||||
Total current liabilities
|
147,681 | 145,400 | ||||||
Deferred income taxes
|
24,264 | 29,463 | ||||||
Long-term debt
|
172,812 | 166,784 | ||||||
Deferred compensation liabilities
|
34,626 | 30,693 | ||||||
Other liabilities
|
10,779 | 9,881 | ||||||
Total Liabilities
|
390,162 | 382,221 | ||||||
STOCKHOLDERS' EQUITY
|
||||||||
Capital stock - authorized 80,000,000 shares $1 par; issued 31,450,817 shares (2011 - 30,936,925 shares)
|
31,451 | 30,937 | ||||||
Paid-in capital
|
428,232 | 398,094 | ||||||
Retained earnings
|
599,680 | 546,757 | ||||||
Treasury stock - 12,257,661 shares (2011 - 11,880,051)
|
(586,744 | ) | (564,091 | ) | ||||
Deferred compensation payable in Company stock
|
2,006 | 1,987 | ||||||
Total Stockholders' Equity
|
474,625 | 413,684 | ||||||
Total Liabilities and Stockholders' Equity
|
$ | 864,787 | $ | 795,905 | ||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF INCOME
|
||||||||||||||||
(in thousands, except per share data)
|
||||||||||||||||
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Service revenues and sales
|
$ | 354,353 | $ | 341,439 | $ | 1,061,466 | $ | 1,005,717 | ||||||||
Cost of services provided and goods sold (excluding depreciation)
|
256,610 | 245,063 | 771,423 | 722,118 | ||||||||||||
Selling, general and administrative expenses
|
52,955 | 47,618 | 155,892 | 153,696 | ||||||||||||
Depreciation
|
6,557 | 6,313 | 19,178 | 18,959 | ||||||||||||
Amortization
|
1,135 | 1,134 | 3,375 | 3,243 | ||||||||||||
Other operating expenses
|
1,126 | - | 1,126 | - | ||||||||||||
Total costs and expenses
|
318,383 | 300,128 | 950,994 | 898,016 | ||||||||||||
Income from operations
|
35,970 | 41,311 | 110,472 | 107,701 | ||||||||||||
Interest expense
|
(3,743 | ) | (3,555 | ) | (11,032 | ) | (10,260 | ) | ||||||||
Other income/(expense) - net
|
1,840 | (1,935 | ) | 2,965 | 881 | |||||||||||
Income before income taxes
|
34,067 | 35,821 | 102,405 | 98,322 | ||||||||||||
Income taxes
|
(13,222 | ) | (13,934 | ) | (39,841 | ) | (38,048 | ) | ||||||||
Net income
|
$ | 20,845 | $ | 21,887 | $ | 62,564 | $ | 60,274 | ||||||||
Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 1.10 | $ | 1.06 | $ | 3.30 | $ | 2.88 | ||||||||
Average number of shares outstanding
|
18,960 | 20,674 | 18,977 | 20,934 | ||||||||||||
Diluted Earnings Per Share
|
||||||||||||||||
Net income
|
$ | 1.07 | $ | 1.04 | $ | 3.23 | $ | 2.82 | ||||||||
Average number of shares outstanding
|
19,404 | 21,055 | 19,382 | 21,400 | ||||||||||||
Cash Dividends Per Share
|
$ | 0.18 | $ | 0.16 | $ | 0.50 | $ | 0.44 | ||||||||
See accompanying notes to unaudited consolidated financial statements.
|
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
|
||||||||
UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
|
||||||||
(in thousands)
|
||||||||
Nine Months Ended
|
||||||||
September 30,
|
||||||||
2012
|
2011
|
|||||||
Cash Flows from Operating Activities
|
||||||||
Net income
|
$ | 62,564 | $ | 60,274 | ||||
Adjustments to reconcile net income to net cash provided
|
||||||||
by operating activities:
|
||||||||
Depreciation and amortization
|
22,553 | 22,202 | ||||||
Deferred income taxes
|
(6,808 | ) | (1,608 | ) | ||||
Provision for uncollectible accounts receivable
|
7,303 | 6,640 | ||||||
Amortization of discount on convertible notes
|
6,028 | 5,633 | ||||||
Stock option expense
|
6,709 | 6,903 | ||||||
Noncash long-term incentive compensation
|
- | 2,595 | ||||||
Changes in operating assets and liabilities, excluding
|
||||||||
amounts acquired in business combinations:
|
||||||||
Increase in accounts receivable
|
(30,409 | ) | (5,991 | ) | ||||
Decrease/(increase) in inventories
|
1,029 | (1,160 | ) | |||||
Decrease in prepaid expenses
|
1,554 | 254 | ||||||
Increase in accounts payable and other current liabilities
|
4,454 | 2,654 | ||||||
Increase in income taxes
|
1,292 | 12,253 | ||||||
Increase in other assets
|
(3,944 | ) | (3,811 | ) | ||||
Increase in other liabilities
|
6,648 | 3,567 | ||||||
Excess tax benefit on share-based compensation
|
(2,714 | ) | (3,368 | ) | ||||
Other sources
|
1,078 | 899 | ||||||
Net cash provided by operating activities
|
77,337 | 107,936 | ||||||
Cash Flows from Investing Activities
|
||||||||
Capital expenditures
|
(26,489 | ) | (23,459 | ) | ||||
Business combinations, net of cash acquired
|
(5,900 | ) | (3,689 | ) | ||||
Other sources/(uses)
|
528 | (829 | ) | |||||
Net cash used by investing activities
|
(31,861 | ) | (27,977 | ) | ||||
Cash Flows from Financing Activities
|
||||||||
Dividends paid
|
(9,641 | ) | (9,393 | ) | ||||
Purchases of treasury stock
|
(15,047 | ) | (110,288 | ) | ||||
Proceeds from issuance of capital stock
|
10,483 | 7,979 | ||||||
Excess tax benefit on share-based compensation
|
2,714 | 3,368 | ||||||
Increase/(decrease) in cash overdrafts payable
|
(3,299 | ) | 2,297 | |||||
Debt issuance costs
|
- | (2,723 | ) | |||||
Other sources
|
529 | 226 | ||||||
Net cash used by financing activities
|
(14,261 | ) | (108,534 | ) | ||||
Increase/(Decrease) in Cash and Cash Equivalents
|
31,215 | (28,575 | ) | |||||
Cash and cash equivalents at beginning of year
|
38,081 | 49,917 | ||||||
Cash and cash equivalents at end of period
|
$ | 69,296 | $ | 21,342 | ||||
See accompanying notes to unaudited consolidated financial statements.
|
September 30,
|
||||||||
2012
|
2011
|
|||||||
Beginning balance January 1,
|
$ | 2,965 | $ | 1,371 | ||||
Reversal - 2012 measurement period
|
(2,577 | ) | - | |||||
Reversal - 2011 measurement period
|
- | (829 | ) | |||||
Other
|
- | (198 | ) | |||||
Ending balance September 30,
|
$ | 388 | $ | 344 |
Three months ended
|
Nine months ended
|
|||||||||||||
September 30,
|
September 30,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||
$ | 1,983 | $ | 1,775 | $ | 6,021 | $ | 5,298 |
Three months ended
|
Nine months ended
|
|||||||||||||||
September 30,
|
September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Service Revenues and Sales
|
|
|
||||||||||||||
VITAS
|
$ | 267,990 | $ | 252,944 | $ | 794,050 | $ | 731,712 | ||||||||
Roto-Rooter
|
86,363 | 88,495 | 267,416 | 274,005 | ||||||||||||
Total
|
$ | 354,353 | $ | 341,439 | $ | 1,061,466 | $ | 1,005,717 | ||||||||
After-tax Earnings
|
||||||||||||||||
VITAS
|
$ | 21,940 | $ | 20,970 | $ | 61,999 | $ | 57,684 | ||||||||
Roto-Rooter
|
6,145 | 8,016 | 21,715 | 25,618 | ||||||||||||
Total
|
28,085 | 28,986 | 83,714 | 83,302 | ||||||||||||
Corporate
|
(7,240 | ) | (7,099 | ) | (21,150 | ) | (23,028 | ) | ||||||||
Net income
|
$ | 20,845 | $ | 21,887 | $ | 62,564 | $ | 60,274 |
Net Income | |||||||||||||
For the Three Months Ended September 30,
|
Income
|
Shares
|
Earnings per
Share
|
||||||||||
2012
|
|||||||||||||
Earnings
|
$ | 20,845 | 18,960 | $ | 1.10 | ||||||||
Dilutive stock options
|
- | 341 | |||||||||||
Nonvested stock awards
|
- | 103 | |||||||||||
Diluted earnings
|
$ | 20,845 | 19,404 | $ | 1.07 | ||||||||
2011
|
|||||||||||||
Earnings
|
$ | 21,887 | 20,674 | $ | 1.06 | ||||||||
Dilutive stock options
|
- | 293 | |||||||||||
Nonvested stock awards
|
- | 88 | |||||||||||
Diluted earnings
|
$ | 21,887 | 21,055 | $ | 1.04 |
Net Income | |||||||||||||
For the Nine Months Ended September 30,
|
Income
|
Shares
|
Earnings per
Share
|
||||||||||
2012
|
|||||||||||||
Earnings
|
$ | 62,564 | 18,977 | $ | 3.30 | ||||||||
Dilutive stock options
|
- | 313 | |||||||||||
Nonvested stock awards
|
- | 92 | |||||||||||
Diluted earnings
|
$ | 62,564 | 19,382 | $ | 3.23 | ||||||||
2011
|
|||||||||||||
Earnings
|
$ | 60,274 | 20,934 | $ | 2.88 | ||||||||
Dilutive stock options
|
- | 379 | |||||||||||
Nonvested stock awards
|
- | 87 | |||||||||||
Diluted earnings
|
$ | 60,274 | 21,400 | $ | 2.82 |
Shares
|
Total Treasury
|
Shares Due
|
Incremental
|
|||||||||||||||||||
Underlying 1.875%
|
Method
|
to the Company
|
Shares Issued/
|
|||||||||||||||||||
Share
|
Convertible
|
Warrant
|
Incremental
|
under Notes
|
Received by the Company
|
|||||||||||||||||
Price
|
Notes
|
Shares
|
Shares (a)
|
Hedges
|
upon Conversion (b)
|
|||||||||||||||||
$ | 80.73 | 44,670 | - | 44,670 | (47,786 | ) | (3,116 | ) | ||||||||||||||
$ | 90.73 | 299,912 | - | 299,912 | (320,837 | ) | (20,925 | ) | ||||||||||||||
$ | 100.73 | 504,477 | - | 504,477 | (539,674 | ) | (35,197 | ) | ||||||||||||||
$ | 110.73 | 672,093 | 120,638 | 792,731 | (718,985 | ) | 73,746 | |||||||||||||||
$ | 120.73 | 811,941 | 319,805 | 1,131,746 | (868,591 | ) | 263,155 | |||||||||||||||
$ | 130.73 | 930,395 | 488,502 | 1,418,897 | (995,309 | ) | 423,588 |
|
a)
|
Represents the number of incremental shares that must be included in the calculation of fully diluted shares under U.S. GAAP.
|
|
b)
|
Represents the number of incremental shares to be issued by the Company upon conversion of the 1.875% Convertible Notes, assuming concurrent settlement of the note hedges and warrants.
|
Description
|
Requirement
|
|
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)
|
< 3.50 to 1.00
|
|
Fixed Charge Coverage Ratio (Consolidated Free Cash Flow/Consolidated Fixed Charges)
|
> 1.50 to 1.00
|
|
Annual Operating Lease Commitment
|
< $30.0 million
|
September 30, 2012
|
December 31, 2011
|
|||||||
Principal amount of convertible debentures
|
$ | 186,956 | $ | 186,956 | ||||
Unamortized debt discount
|
(14,144 | ) | (20,172 | ) | ||||
Carrying amount of convertible debentures
|
$ | 172,812 | $ | 166,784 | ||||
Additional paid in capital (net of tax)
|
$ | 31,310 | $ | 31,310 |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Cash interest expense
|
$ | 1,381 | $ | 1,345 | $ | 4,064 | $ | 3,786 | ||||||||
Non-cash amortization of debt discount
|
2,043 | 1,910 | 6,028 | 5,633 | ||||||||||||
Amortization of debt costs
|
319 | 300 | 940 | 841 | ||||||||||||
Total interest expense
|
$ | 3,743 | $ | 3,555 | $ | 11,032 | $ | 10,260 |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Market value gains/(losses) on assets held in
|
||||||||||||||||
deferred compensation trust
|
$ | 1,576 | $ | (2,011 | ) | $ | 2,761 | $ | 796 | |||||||
Loss on disposal of property and equipment
|
(80 | ) | (79 | ) | (228 | ) | (68 | ) | ||||||||
Interest income
|
291 | 74 | 401 | 197 | ||||||||||||
Other - net
|
53 | 81 | 31 | (44 | ) | |||||||||||
Other income/(expense) - net
|
$ | 1,840 | $ | (1,935 | ) | $ | 2,965 | $ | 881 |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Revenues
|
$ | 6,942 | $ | 6,575 | $ | 20,434 | $ | 19,614 | ||||||||
Pretax profits
|
3,611 | 3,236 | 10,424 | 9,625 |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||
$ | 2,646 | $ | 105 | $ | 8,501 | $ | 7,058 |
Fair Value Measure
|
||||||||||||||||
Carrying Value
|
Quoted Prices in Active Markets for Identical Assets (Level 1)
|
Significant Other Observable Inputs (Level 2)
|
Significant Unobservable Inputs (Level 3)
|
|||||||||||||
Mutual fund investments of deferred
|
||||||||||||||||
compensation plans held in trust
|
$ | 35,053 | $ | 35,053 | $ | - | $ | - | ||||||||
Long-term debt
|
172,812 | 197,126 | - | - |
Three months ended September 30,
|
Nine months ended September 30,
|
|||||||||||||||
2012
|
2011
|
2012
|
2011
|
|||||||||||||
Shares repurchased
|
9,334 | 1,530,030 | 209,234 | 1,871,543 | ||||||||||||
Weighted average price per share
|
$ | 62.75 | $ | 55.39 | $ | 56.03 | $ | 60.30 |
September 30, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 58,449 | $ | 3,010 | $ | 7,837 | $ | - | $ | 69,296 | ||||||||||
Accounts receivable, less allowances
|
955 | 99,639 | 558 | - | 101,152 | |||||||||||||||
Intercompany receivables
|
- | 298,490 | - | (298,490 | ) | - | ||||||||||||||
Inventories - net
|
- | 6,946 | 693 | - | 7,639 | |||||||||||||||
Current deferred income taxes
|
(1,628 | ) | 15,512 | 234 | - | 14,118 | ||||||||||||||
Prepaid income taxes
|
5,251 | (1,799 | ) | (408 | ) | - | 3,044 | |||||||||||||
Prepaid expenses
|
730 | 8,935 | 190 | - | 9,855 | |||||||||||||||
Total current assets
|
63,757 | 430,733 | 9,104 | (298,490 | ) | 205,104 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 35,053 | - | 35,053 | |||||||||||||||
Properties and equipment, at cost, less accumulated depreciation
|
11,132 | 76,273 | 2,730 | - | 90,135 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 57,507 | - | - | 57,507 | |||||||||||||||
Goodwill
|
- | 461,277 | 4,584 | - | 465,861 | |||||||||||||||
Other assets
|
6,396 | 1,765 | 2,966 | - | 11,127 | |||||||||||||||
Investments in subsidiaries
|
852,204 | 24,205 | - | (876,409 | ) | - | ||||||||||||||
Total assets
|
$ | 933,489 | $ | 1,051,760 | $ | 54,437 | $ | (1,174,899 | ) | $ | 864,787 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable
|
$ | (5,239 | ) | $ | 48,934 | $ | 361 | $ | - | $ | 44,056 | |||||||||
Intercompany payables
|
294,307 | - | 4,183 | (298,490 | ) | - | ||||||||||||||
Income taxes
|
(818 | ) | 601 | 1,713 | - | 1,496 | ||||||||||||||
Accrued insurance
|
1,288 | 38,230 | - | - | 39,518 | |||||||||||||||
Accrued compensation
|
3,075 | 40,595 | 447 | - | 44,117 | |||||||||||||||
Other current liabilities
|
3,124 | 15,017 | 353 | - | 18,494 | |||||||||||||||
Total current liabilities
|
295,737 | 143,377 | 7,057 | (298,490 | ) | 147,681 | ||||||||||||||
Deferred income taxes
|
(12,830 | ) | 47,968 | (10,874 | ) | - | 24,264 | |||||||||||||
Long-term debt
|
172,812 | - | - | - | 172,812 | |||||||||||||||
Deferred compensation liabilities
|
- | 33 | 34,593 | - | 34,626 | |||||||||||||||
Other liabilities
|
3,145 | 6,875 | 759 | - | 10,779 | |||||||||||||||
Stockholders' equity
|
474,625 | 853,507 | 22,902 | (876,409 | ) | 474,625 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 933,489 | $ | 1,051,760 | $ | 54,437 | $ | (1,174,899 | ) | $ | 864,787 | |||||||||
December 31, 2011
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||||||||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||||||||||||
ASSETS
|
||||||||||||||||||||
Cash and cash equivalents
|
$ | 32,470 | $ | (1,422 | ) | $ | 7,033 | $ | - | $ | 38,081 | |||||||||
Accounts receivable, less allowances
|
606 | 76,816 | 502 | - | 77,924 | |||||||||||||||
Intercompany receivables
|
- | 273,413 | - | (273,413 | ) | - | ||||||||||||||
Inventories - net
|
- | 8,032 | 636 | - | 8,668 | |||||||||||||||
Current deferred income taxes
|
(650 | ) | 13,059 | 131 | - | 12,540 | ||||||||||||||
Prepaid income taxes
|
(114 | ) | 1,689 | 556 | - | 2,131 | ||||||||||||||
Prepaid expenses
|
503 | 10,757 | 149 | - | 11,409 | |||||||||||||||
Total current assets
|
32,815 | 382,344 | 9,007 | (273,413 | ) | 150,753 | ||||||||||||||
Investments of deferred compensation plans
|
- | - | 31,629 | - | 31,629 | |||||||||||||||
Properties and equipment, at cost, less accumulated depreciation
|
11,641 | 68,755 | 2,555 | - | 82,951 | |||||||||||||||
Identifiable intangible assets less accumulated amortization
|
- | 58,262 | - | - | 58,262 | |||||||||||||||
Goodwill
|
- | 456,183 | 4,450 | - | 460,633 | |||||||||||||||
Other assets
|
7,616 | 1,552 | 2,509 | - | 11,677 | |||||||||||||||
Investments in subsidiaries
|
793,277 | 21,148 | - | (814,425 | ) | - | ||||||||||||||
Total assets
|
$ | 845,349 | $ | 988,244 | $ | 50,150 | $ | (1,087,838 | ) | $ | 795,905 | |||||||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Accounts payable
|
$ | (683 | ) | $ | 48,490 | $ | 418 | $ | - | $ | 48,225 | |||||||||
Intercompany payables
|
269,042 | - | 4,371 | (273,413 | ) | - | ||||||||||||||
Income taxes
|
- | - | 90 | - | 90 | |||||||||||||||
Accrued insurance
|
489 | 36,658 | - | - | 37,147 | |||||||||||||||
Accrued compensation
|
3,828 | 36,655 | 604 | - | 41,087 | |||||||||||||||
Other current liabilities
|
1,719 | 15,728 | 1,404 | - | 18,851 | |||||||||||||||
Total current liabilities
|
274,395 | 137,531 | 6,887 | (273,413 | ) | 145,400 | ||||||||||||||
Deferred income taxes
|
(12,330 | ) | 51,601 | (9,808 | ) | - | 29,463 | |||||||||||||
Long-term debt
|
166,784 | - | - | - | 166,784 | |||||||||||||||
Deferred compensation liabilities
|
- | - | 30,693 | - | 30,693 | |||||||||||||||
Other liabilities
|
2,816 | 4,630 | 2,435 | - | 9,881 | |||||||||||||||
Stockholders' equity
|
413,684 | 794,482 | 19,943 | (814,425 | ) | 413,684 | ||||||||||||||
Total liabilities and stockholders' equity
|
$ | 845,349 | $ | 988,244 | $ | 50,150 | $ | (1,087,838 | ) | $ | 795,905 |
For the three months ended September 30, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||
Continuing Operations
|
||||||||||
Service revenues and sales
|
$ -
|
$ 347,384
|
$ 6,969
|
$ -
|
$ 354,353
|
|||||
Cost of services provided and goods sold
|
-
|
252,688
|
3,922
|
-
|
256,610
|
|||||
Selling, general and administrative expenses
|
5,991
|
43,992
|
2,972
|
-
|
52,955
|
|||||
Depreciation
|
237
|
6,099
|
221
|
-
|
6,557
|
|||||
Amortization
|
486
|
649
|
-
|
-
|
1,135
|
|||||
Other operating expenses
|
-
|
1,126
|
-
|
-
|
1,126
|
|||||
Total costs and expenses
|
6,714
|
304,554
|
7,115
|
-
|
318,383
|
|||||
Income/ (loss) from operations
|
(6,714)
|
42,830
|
(146)
|
-
|
35,970
|
|||||
Interest expense
|
(3,517)
|
(211)
|
(15)
|
-
|
(3,743)
|
|||||
Other (expense)/income - net
|
4,450
|
(4,184)
|
1,574
|
-
|
1,840
|
|||||
Income/ (loss) before income taxes
|
(5,781)
|
38,435
|
1,413
|
-
|
34,067
|
|||||
Income tax (provision)/ benefit
|
1,877
|
(14,560)
|
(539)
|
-
|
(13,222)
|
|||||
Equity in net income of subsidiaries
|
24,749
|
885
|
-
|
(25,634)
|
-
|
|||||
Net income
|
$ 20,845
|
$ 24,760
|
$ 874
|
$ (25,634)
|
$ 20,845
|
|||||
For the three months ended September 30, 2011
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||
Continuing Operations
|
||||||||||
Service revenues and sales
|
$ -
|
$ 334,937
|
$ 6,502
|
$ -
|
$ 341,439
|
|||||
Cost of services provided and goods sold
|
-
|
241,604
|
3,459
|
-
|
245,063
|
|||||
Selling, general and administrative expenses
|
5,678
|
42,595
|
(655)
|
-
|
47,618
|
|||||
Depreciation
|
235
|
5,870
|
208
|
-
|
6,313
|
|||||
Amortization
|
467
|
667
|
-
|
-
|
1,134
|
|||||
Total costs and expenses
|
6,380
|
290,736
|
3,012
|
-
|
300,128
|
|||||
Income/ (loss) from operations
|
(6,380)
|
44,201
|
3,490
|
-
|
41,311
|
|||||
Interest expense
|
(3,361)
|
(194)
|
-
|
-
|
(3,555)
|
|||||
Other (expense)/income - net
|
4,379
|
(4,301)
|
(2,013)
|
-
|
(1,935)
|
|||||
Income/ (loss) before income taxes
|
(5,362)
|
39,706
|
1,477
|
-
|
35,821
|
|||||
Income tax (provision)/ benefit
|
1,677
|
(15,029)
|
(582)
|
-
|
(13,934)
|
|||||
Equity in net income of subsidiaries
|
25,572
|
953
|
-
|
(26,525)
|
-
|
|||||
Net income
|
$ 21,887
|
$ 25,630
|
$ 895
|
$ (26,525)
|
$ 21,887
|
|||||
For the nine months ended Septmber 30, 2012
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||
Continuing Operations
|
||||||||||
Service revenues and sales
|
$ -
|
$ 1,040,015
|
$ 21,451
|
$ -
|
$ 1,061,466
|
|||||
Cost of services provided and goods sold
|
-
|
759,549
|
11,874
|
-
|
771,423
|
|||||
Selling, general and administrative expenses
|
17,124
|
131,695
|
7,073
|
-
|
155,892
|
|||||
Depreciation
|
704
|
17,816
|
658
|
-
|
19,178
|
|||||
Amortization
|
1,437
|
1,938
|
-
|
-
|
3,375
|
|||||
Other operating expenses
|
-
|
1,126
|
-
|
-
|
1,126
|
|||||
Total costs and expenses
|
19,265
|
912,124
|
19,605
|
-
|
950,994
|
|||||
Income/ (loss) from operations
|
(19,265)
|
127,891
|
1,846
|
-
|
110,472
|
|||||
Interest expense
|
(10,437)
|
(551)
|
(44)
|
-
|
(11,032)
|
|||||
Other (expense)/income - net
|
13,196
|
(12,982)
|
2,751
|
-
|
2,965
|
|||||
Income/ (loss) before income taxes
|
(16,506)
|
114,358
|
4,553
|
-
|
102,405
|
|||||
Income tax (provision)/ benefit
|
5,376
|
(43,442)
|
(1,775)
|
-
|
(39,841)
|
|||||
Equity in net income of subsidiaries
|
73,694
|
2,857
|
-
|
(76,551)
|
-
|
|||||
Net income
|
$ 62,564
|
$ 73,773
|
$ 2,778
|
$ (76,551)
|
$ 62,564
|
|||||
For the nine months ended September 30, 2011
|
Guarantor
|
Non-Guarantor
|
Consolidating
|
|||||||
|
Parent
|
Subsidiaries
|
Subsidiaries
|
Adjustments
|
Consolidated
|
|||||
Continuing Operations
|
||||||||||
Service revenues and sales
|
$ -
|
$ 985,500
|
$ 20,217
|
$ -
|
$ 1,005,717
|
|||||
Cost of services provided and goods sold
|
-
|
711,335
|
10,783
|
-
|
722,118
|
|||||
Selling, general and administrative expenses
|
17,936
|
130,617
|
5,143
|
-
|
153,696
|
|||||
Depreciation
|
711
|
17,651
|
597
|
-
|
18,959
|
|||||
Amortization
|
1,287
|
1,956
|
-
|
-
|
3,243
|
|||||
Total costs and expenses
|
19,934
|
861,559
|
16,523
|
-
|
898,016
|
|||||
Income/ (loss) from operations
|
(19,934)
|
123,941
|
3,694
|
-
|
107,701
|
|||||
Interest expense
|
(9,814)
|
(446)
|
-
|
-
|
(10,260)
|
|||||
Other (expense)/income - net
|
12,011
|
(11,918)
|
788
|
-
|
881
|
|||||
Income/ (loss) before income taxes
|
(17,737)
|
111,577
|
4,482
|
-
|
98,322
|
|||||
Income tax (provision)/ benefit
|
5,863
|
(42,164)
|
(1,747)
|
-
|
(38,048)
|
|||||
Equity in net income of subsidiaries
|
72,148
|
2,861
|
-
|
(75,009)
|
-
|
|||||
Net income
|
$ 60,274
|
$ 72,274
|
$ 2,735
|
$ (75,009)
|
$ 60,274
|
For the nine months ended September 30, 2012
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided by operating activities
|
$ | 1,486 | $ | 74,206 | $ | 1,645 | $ | 77,337 | ||||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(196 | ) | (25,491 | ) | (802 | ) | (26,489 | ) | ||||||||
Business combinations, net of cash acquired
|
- | (5,900 | ) | - | (5,900 | ) | ||||||||||
Other sources/(uses) - net
|
201 | 359 | (32 | ) | 528 | |||||||||||
Net cash used by investing activities
|
5 | (31,032 | ) | (834 | ) | (31,861 | ) | |||||||||
Cash Flow from Financing Activities:
|
||||||||||||||||
Change in cash overdrafts payable
|
(4,580 | ) | 1,281 | - | (3,299 | ) | ||||||||||
Change in intercompany accounts
|
40,489 | (40,022 | ) | (467 | ) | - | ||||||||||
Dividends paid to shareholders
|
(9,641 | ) | - | - | (9,641 | ) | ||||||||||
Purchases of treasury stock
|
(14,960 | ) | - | (87 | ) | (15,047 | ) | |||||||||
Proceeds from exercise of stock options
|
10,483 | - | - | 10,483 | ||||||||||||
Realized excess tax benefit on share based compensation
|
2,714 | - | - | 2,714 | ||||||||||||
Other sources/(uses) - net
|
(17 | ) | (1 | ) | 547 | 529 | ||||||||||
Net cash provided/(used) by financing activities
|
24,488 | (38,742 | ) | (7 | ) | (14,261 | ) | |||||||||
Net increase in cash and cash equivalents
|
25,979 | 4,432 | 804 | 31,215 | ||||||||||||
Cash and cash equivalents at beginning of year
|
32,470 | (1,422 | ) | 7,033 | 38,081 | |||||||||||
Cash and cash equivalents at end of period
|
$ | 58,449 | $ | 3,010 | $ | 7,837 | $ | 69,296 | ||||||||
For the nine months ended September 30, 2011
|
Guarantor
|
Non-Guarantor
|
||||||||||||||
Parent
|
Subsidiaries
|
Subsidiaries
|
Consolidated
|
|||||||||||||
Cash Flow from Operating Activities:
|
||||||||||||||||
Net cash provided by operating activities
|
$ | 21,558 | $ | 83,903 | $ | 2,475 | $ | 107,936 | ||||||||
Cash Flow from Investing Activities:
|
||||||||||||||||
Capital expenditures
|
(23 | ) | (22,378 | ) | (1,058 | ) | (23,459 | ) | ||||||||
Business combinations, net of cash acquired
|
- | (3,689 | ) | - | (3,689 | ) | ||||||||||
Other sources/(uses) - net
|
(150 | ) | (713 | ) | 34 | (829 | ) | |||||||||
Net cash used by investing activities
|