XML 59 R24.htm IDEA: XBRL DOCUMENT
v3.20.1

Acquisitions | 3 Months Ended
--- | ---
Mar. 31, 2020
Acquisitions [Abstract] |
Acquisitions | 17. Acquisitions On August 2, 2019, we entered into an Asset Purchase Agreement (the “Agreement”) to purchase substantially all of the assets of HSW RR, Inc., a Delaware corporation (“HSW”) and certain related assets of its affiliates, for $120 million, subject to a working capital adjustment that resulted in an additional $1.4 million payment to HSW. HSW owned and operated fourteen Roto-Rooter franchises mainly in the southwestern section of the United States, including Los Angeles, Dallas and Phoenix. Included in the assets purchased were the assets of Western Drain Supply, Inc., a plumbing supply company. The purchase was made using a combination of cash on-hand and borrowings under Chemed’s existing $450 million revolving credit facility. On September 16, 2019, we completed the acquisition. On July 1, 2019, we completed the acquisition of a Roto-Rooter franchise and the related assets in Oakland, CA for $18.0 million in cash. The acquisitions were made as a continuation of Roto-Rooter’s strategy to re-acquire franchises in large markets in the United States. The allocation for the two acquisitions completed in 2019 is as follows (in thousands):
| HSW |  | Oakland |  | Total
Goodwill | $ | 56,191 |  | $ | 10,535 |  | $ | 66,726
Reacquired franchise rights |  | 52,980 |  |  | 6,190 |  |  | 59,170
Property, plant, and equipment |  | 5,998 |  |  | 675 |  |  | 6,673
Working capital |  | 3,760 |  |  | 22 |  |  | 3,782
Customer relationships |  | 2,220 |  |  | 500 |  |  | 2,720
Non-compete agreements |  | 140 |  |  | 100 |  |  | 240
Other assets and liabilities - net |  | 128 |  |  | 23 |  |  | 151
| $ | 121,417 |  | $ | 18,045 |  | $ | 139,462
Reacquired franchise rights, included in identifiable intangibles on the Consolidated Balance Sheets, are amortized over the period remaining in each individual franchise agreement. The average amortization period for reacquired franchise rights for the acquisitions made in the third quarter of 2019 is 7.4 years. The franchise fee revenue, the valuation of reacquired franchise rights and amortization for the acquired franchises are as follows:
|  |  |  |  |  | Annualized |  |  |
|  |  |  | Valuation |  | Amortization of |  |  |
| 2018 Franchise |  | of Reacquired |  | Reacquired |  |  |
| Revenue |  | Franchise Rights |  | Franchise Rights |  |  |
HSW | $ | 1,782 |  | $ | 52,980 |  | $ | 7,258 |  |  |
Oakland |  | 95 |  |  | 6,190 |  |  | 825 |  |  |
Subtotal |  | 1,877 |  | $ | 59,170 |  | $ | 8,083 |  |  |
All other franchise territories |  | 4,505 |  |  |  |  |  |  |  |  |
| $ | 6,382 |  |  |  |  |  |  |  |  |
‎ Amortization of reacquired franchise rights comprises the following (in thousands):
Three months ended March 31,
2020 |  | 2019
$ | 2,352 |  | $ | 441
Customer relationships, included in identifiable intangibles on the Consolidated Balance Sheets, are amortized over an average amortization period of 20.4 years. Non-compete agreements are amortized over the period of the agreement. The average amortization period for non-compete agreements for the transactions made in the third quarter of 2019 is 4.0 years. Goodwill is assessed for impairment on a yearly basis as of October 1. The primary factor that contributed to the purchase price resulting in the recognition of goodwill is operational efficiencies expected as a result of consolidating stand- alone franchises and Roto-Rooter’s network of nationwide branches. All goodwill recognized is deductible for tax purposes. The pro forma revenue and earnings of the Company for March 31, 2019, as if all acquisitions made in fiscal 2019 were completed on January 1, 2019, are as follows: (in thousands, except per share data):
Service revenues and sales | $ | 484,106
Net income | $ | 47,936
Earnings per share | $ | 3.00
Diluted earnings per share | $ | 2.90
Shown below is movement in Goodwill (in thousands):
| VITAS |  | Roto-Rooter |  | Total
Balance at December 31, 2019 | $ | 333,331 |  | $ | 244,036 |  | $ | 577,367
Foreign currency adjustments |  | - |  |  | (131) |  |  | (131)
Balance at March 31, 2020 | $ | 333,331 |  | $ | 243,905 |  | $ | 577,236

X
- Definition The entire disclosure for a business combination (or series of individually immaterial business combinations) completed during the period, including background, timing, and recognized assets and liabilities. The disclosure may include leverage buyout transactions (as applicable). + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Publisher FASB -Name Accounting Standards Codification -Topic 805 -URI http://asc.fasb.org/topic&trid=2303972 + Details
Name: | us-gaap_BusinessCombinationDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | nonnum:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration