Recent Updates
Recently added Catalysts
CHE

Chemed Reports Second-Quarter 2019 Results CINCINNATI--(BUSINESS WIRE)

Key Takeaway: Chemed Reports Second-Quarter 2019 Results CINCINNATI--(BUSINESS WIRE)--July 25, 2019--Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation's largest providers of end-of-life care, and Roto-Rooter, the nation's largest

Full Press Release Details

Chemed Reports Second-Quarter 2019 Results

CINCINNATI--(BUSINESS WIRE)--July 25, 2019--Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation's largest providers 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 second quarter ended June 30, 2019, versus the comparable prior-year period, as follows:
Consolidated operating results:
Revenue increased 7.2% to $474 million
GAAP Diluted Earnings-per-Share (EPS) of $3.08
Adjusted Diluted EPS of $3.36, an increase of 19.6%
VITAS segment operating results:
Net Patient Revenue of $313 million, an increase of 5.4%
Average Daily Census (ADC) of 18,681, an increase of 5.9%
Admissions of 17,491, an increase of 3.8%
Net Income, excluding certain discrete items, of $38.6 million, an increase of 21.5%
Adjusted EBITDA, excluding cap, of $54.8 million, an increase of 25.6%
Roto-Rooter segment operating results:
Revenue of $161 million, an increase of 10.9%
Net Income, excluding certain discrete items, of $27.5 million, an increase of 8.7%
Adjusted EBITDA of $38.8 million, an increase of 6.2%
Adjusted EBITDA margin of 24.1%, a decrease of 107-basis points
VITAS net revenue was $313 million in the second quarter of 2019, which is an increase of 5.4%, when compared to the prior-year period. This revenue increase is comprised primarily of a geographically weighted average Medicare reimbursement
rate increase of approximately 0.5% and a 5.9% increase in days-of-care. This growth was partially offset by a Medicare Cap billing limitation that reduced revenue growth by 0.9% as well as the combination of acuity mix shift, fluctuations in
net room and board and contractual adjustments, the combination of which negatively impacted revenue growth approximately 0.3%, when compared to the prior-year period.
In the second quarter of 2019, VITAS accrued $3.2 million in Medicare Cap billing limitations, of which $847,000 relates to prior years Medicare Cap redeterminations. At June 30, 2019, VITAS had 30 Medicare provider numbers, three of which
have an estimated 2019 calendar year Medicare Cap billing limitation of approximately $9 million.
Of VITAS' 30 Medicare provider numbers, on a trailing 12-month basis, 23 provider numbers have a Medicare Cap cushion of 10% or greater, two provider numbers have a cap cushion between 5% and 10%, two provider numbers have a cap cushion
between 0% and 5%, and three provider numbers have a Medicare Cap billing limitation.
Average revenue per patient per day in the quarter was $189.64, which is 0.5% above the prior-year period. Reimbursement for routine home care and high acuity care averaged $165.00 and $751.12, respectively. During the quarter, high acuity
days-of-care were 4.2% of total days of care, 7-basis points less than the prior-year quarter.
The second quarter of 2019 gross margin, excluding Medicare Cap, was 23.7%, which is a 208-basis point increase when compared to the second quarter of 2018.
Selling, general and administrative expense was $21.7 million in the second quarter of 2019, which is an increase of 4.7% compared to the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $54.8 million in the quarter, an
increase of 25.6%. Adjusted EBITDA margin, excluding Medicare Cap, was 17.3% in the quarter, which is a 267-basis point increase when compared to the prior-year period.
Roto-Rooter generated quarterly revenue of $161 million for the second quarter of 2019, an increase of $15.8 million, or 10.9%, over the prior-year quarter. Revenue from the water restoration service segment totaled $28.2 million, an increase
of 14.0%, when compared to the prior-year quarter. Approximately 90% of the water restoration revenue is generated from residential customers and the remaining 10% is generated from commercial accounts.
Commercial drain cleaning revenue increased 9.9%, commercial plumbing and excavation increased 11.9% and commercial water restoration increased 16.2%. Overall, commercial revenue increased 11.0%.
Residential drain cleaning increased 7.7%, plumbing and excavation increased 9.6% and residential water restoration increased 13.8%. Aggregate residential sales increased 9.9%.
Roto-Rooter's gross margin in the quarter was 48.7%, a 121-basis point decline when compared to the second quarter of 2018. Adjusted EBITDA in the second quarter of 2019 totaled $38.8 million, an increase of 6.2%. The Adjusted EBITDA margin
in the quarter was 24.1% which is a 107-basis point decline over the prior year.
As of June 30, 2019, Chemed had total cash and cash equivalents of $3 million and debt of $85 million.
In June 2018, Chemed entered into a five-year Amended and Restated Credit Agreement that consists of a $450 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 100-basis
points. At June 30, 2019, the Company had approximately $327 million of undrawn borrowing capacity under this credit agreement.
During the quarter, the Company repurchased 69,009 shares of Chemed stock for $22.7 million, which equates to a cost per share of $328.59. On February 22, 2019, Chemed's Board of Directors authorized an additional $150 million for stock
repurchase under Chemed's existing share repurchase program. As of June 30, 2019, there was approximately $125 million of remaining share repurchase authorization under this plan.
Chemed restarted its share repurchase program in 2007. Since that time Chemed has repurchased over 14 million shares, aggregating approximately $1.2 billion at an average share cost of $84.76. Including dividends over this period, Chemed has
returned approximately $1.4 billion to shareholders.
Updated Guidance for 2019
Chemed will issue updated guidance in August 2019 following the Centers for Medicare and Medicaid Services (CMS) publishing the final rule on the Fiscal Year 2020 Hospice Wage Index and Payment Rate update.
Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, July 26, 2019, 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 Conference ID is 1109197. A live webcast of the call can be accessed on Chemed's website at www.chemed.com by clicking on Investor
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 1109197. 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 18,500 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 cleanup 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 June 30, Six Months Ended June 30,
2019 2018 2019 2018
Service revenues and sales $ 473,584 $ 441,813 $ 935,618 $ 880,989
Cost of services provided and goods sold 323,637 305,741 645,588 610,277
Selling, general and administrative expenses (aa) 71,556 68,297 145,585 137,297
Depreciation 9,887 9,718 19,597 18,985
Amortization 406 34 925 61
Other operating (income)/expenses 2,570 (118 ) 8,923 (169 )
Total costs and expenses 408,056 383,672 820,618 766,451
Income from operations 65,528 58,141 115,000 114,538
Interest expense (1,237 ) (1,524 ) (2,361 ) (2,731 )
Other income--net (bb) 13 1,038 2,452 2,056
Income before income taxes 64,304 57,655 115,091 113,863
Income taxes (13,575 ) (2,684 ) (19,695 ) (13,896 )
Net income $ 50,729 $ 54,971 $ 95,396 $ 99,967
Earnings Per Share
Net income $ 3.18 $ 3.43 $ 5.98 $ 6.22
Average number of shares outstanding 15,928 16,035 15,941 16,067
Diluted Earnings Per Share
Net income $ 3.08 $ 3.27 $ 5.79 $ 5.93
Average number of shares outstanding 16,449 16,811 16,489 16,854
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2019 2018 2019 2018
SG&A expenses before long-term incentive compensation and the impact of market value adjustments related to deferred compensation plans $ 70,300 $ 66,296 $ 140,504 $ 132,517
Long-term incentive compensation 1,386 1,222 2,874 3,142
Market value gains/(losses) related to deferred compensation trusts (130 ) 779 2,207 1,638
Total SG&A expenses $ 71,556 $ 68,297 $ 145,585 $ 137,297
(bb) Other income--net comprises (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2019 2018 2019 2018
Market value gains/(losses) related to deferred compensation trusts $ (130 ) $ 779 $ 2,207 $ 1,638
Interest income 112 259 214 417
Other 31 - 31 1
Total other income--net $ 13 $ 1,038 $ 2,452 $ 2,056
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEET
(in thousands, except per share data)(unaudited)
June 30,
2019 2018
Assets
Current assets
Cash and cash equivalents $ 3,323 $ 12,668
Accounts receivable less allowances 136,113 119,206
Inventories 6,336 5,696
Prepaid income taxes 12,951 19,666
Prepaid expenses 21,455 16,205
Total current assets 180,178 173,441
Investments of deferred compensation plans held in trust 70,460 67,573
Properties and equipment, at cost less accumulated depreciation 149,917 145,903
Assets held for sale 15,750 -
Lease right of use asset 90,755 -
Identifiable intangible assets less accumulated amortization 67,511 55,250
Goodwill 510,627 478,202
Other assets 8,874 7,845
Total Assets $ 1,094,072 $ 928,214
Liabilities
Current liabilities
Accounts payable $ 51,143 $ 48,236
Accrued insurance 46,912 42,826
Accrued compensation 50,123 49,372
Accrued legal 8,431 823
Short-term lease liability 31,614 -
Other current liabilities 35,446 25,159
Total current liabilities 223,669 166,416
Deferred income taxes 18,828 18,811
Long-term debt 85,000 103,400
Deferred compensation liabilities 70,273 66,154
Long-term lease liability 69,979 -
Other liabilities 7,754 17,042
Total Liabilities 475,503 371,823
Stockholders' Equity
Capital stock 35,591 35,141
Paid-in capital 817,255 744,228
Retained earnings 1,311,446 1,129,289
Treasury stock, at cost (1,548,138 ) (1,354,538 )
Deferred compensation payable in Company stock 2,415 2,271
Total Stockholders' Equity 618,569 556,391
Total Liabilities and Stockholders' Equity $ 1,094,072 $ 928,214
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENT OF CASH FLOWS
(in thousands)(unaudited)
Six Months Ended June 30,
2019 2018
Cash Flows from Operating Activities
Net income $ 95,396 $ 99,967
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization 20,522 19,046
Stock option expense 8,018 7,305
Litigation settlement 6,000 -
(Benefit)/provision for deferred income taxes (2,769 ) 2,173
Noncash long-term incentive compensation 2,506 2,942
Asset impairment loss 2,266 -
Noncash directors' compensation 767 766
Amortization of debt issuance costs 153 288
Amortization of restricted stock awards - 446
Changes in operating assets and liabilities, excluding amounts acquired in business combinations:
Increase in accounts receivable (16,613 ) (6,057 )
Increase in inventories (631 ) (362 )
Increase in prepaid expenses (2,301 ) (113 )
Decrease in accounts payable and other current liabilities (4,175 ) (14,909 )
Change in current income taxes (2,249 ) 10,136
Increase in other assets (4,653 ) (5,667 )
Increase in other liabilities 5,833 4,889
Other sources 837 186
Net cash provided by operating activities 108,907 121,036
Cash Flows from Investing Activities
Capital expenditures (28,312 ) (23,872 )
Business combinations, net of cash acquired - (1,875 )
Other (uses)/sources (137 ) 533
Net cash used by investing activities (28,449 ) (25,214 )
Cash Flows from Financing Activities
Payments on revolving line of credit (227,000 ) (281,150 )
Proceeds from revolving line of credit 222,800 358,350
Purchases of treasury stock (71,926 ) (84,304 )
Proceeds from exercise of stock options 16,517 20,209
Capital stock surrendered to pay taxes on stock-based compensation (14,884 ) (21,022 )
Dividends paid (9,567 ) (9,016 )
Change in cash overdrafts payable 1,710 (711 )
Payments on other long-term debt - (75,000 )
Debt issuance costs - (968 )
Other sources/(uses) 384 (663 )
Net cash used by financing activities (81,966 ) (94,275 )
(Decrease)/increase in Cash and Cash Equivalents (1,508 ) 1,547
Cash and cash equivalents at beginning of year 4,831 11,121
Cash and cash equivalents at end of year $ 3,323 $ 12,668
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2019
Service revenues and sales (a) $ 312,750 $ 160,834 $ - $ 473,584
Cost of services provided and goods sold 241,104 82,533 - 323,637
Selling, general and administrative expenses (a) 21,682 39,377 10,497 71,556
Depreciation 4,831 5,017 39 9,887
Amortization 18 388 - 406
Other operating expense (a) 69 235 2,266 2,570
Total costs and expenses 267,704 127,550 12,802 408,056
Income/(loss) from operations 45,046 33,284 (12,802 ) 65,528
Interest expense (53 ) (100 ) (1,084 ) (1,237 )
Intercompany interest income/(expense) 4,382 2,180 (6,562 ) -
Other income/(expense)-net 101 42 (130 ) 13
Income/(loss) before income taxes 49,476 35,406 (20,578 ) 64,304
Income taxes (a) (12,137 ) (8,231 ) 6,793 (13,575 )
Net income/(loss) $ 37,339 $ 27,175 $ (13,785 ) $ 50,729
2018
Service revenues and sales (b) $ 296,799 $ 145,014 $ - $ 441,813
Cost of services provided and goods sold 233,073 72,668 - 305,741
Selling, general and administrative expenses (b) 20,702 35,909 11,686 68,297
Depreciation 5,050 4,628 40 9,718
Amortization - 34 - 34
Other operating income (b) (67 ) (51 ) - (118 )
Total costs and expenses 258,758 113,188 11,726 383,672
Income/(loss) from operations 38,041 31,826 (11,726 ) 58,141
Interest expense (53 ) (92 ) (1,379 ) (1,524 )
Intercompany interest income/(expense) 3,124 1,739 (4,863 ) -
Other income-net 238 21 779 1,038
Income/(loss) before income taxes 41,350 33,494 (17,189 ) 57,655
Income taxes (b) (9,565 ) (8,196 ) 15,077 (2,684 )
Net income/(loss) $ 31,785 $ 25,298 $ (2,112 ) $ 54,971
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENT OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2019 AND 2018
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2019
Service revenues and sales (a) $ 619,531 $ 316,087 $ - $ 935,618
Cost of services provided and goods sold 480,847 164,741 - 645,588
Selling, general and administrative expenses (a) 43,218 78,978 23,389 145,585
Depreciation 9,539 9,980 78 19,597
Amortization 35 890 - 925
Other operating expense (a) 6,423 234 2,266 8,923
Total costs and expenses 540,062 254,823 25,733 820,618
Income/(loss) from operations 79,469 61,264 (25,733 ) 115,000
Interest expense (101 ) (194 ) (2,066 ) (2,361 )
Intercompany interest income/(expense) 8,777 4,375 (13,152 ) -
Other income-net 188 56 2,208 2,452
Income/(loss) before income taxes 88,333 65,501 (38,743 ) 115,091
Income taxes (a) (21,707 ) (15,339 ) 17,351 (19,695 )
Net income/(loss) $ 66,626 $ 50,162 $ (21,392 ) $ 95,396
2018
Service revenues and sales (b) $ 588,813 $ 292,176 $ - $ 880,989
Cost of services provided and goods sold 460,329 149,948 - 610,277
Selling, general and administrative expenses (b) 41,213 72,006 24,078 137,297
Depreciation 9,846 9,072 67 18,985
Amortization - 61 - 61
Other operating expense (b) (84 ) (85 ) - (169 )
Total costs and expenses 511,304 231,002 24,145 766,451
Income/(loss) from operations 77,509 61,174 (24,145 ) 114,538
Interest expense (104 ) (184 ) (2,443 ) (2,731 )
Intercompany interest income/(expense) 6,218 3,417 (9,635 ) -
Other income-net 380 37 1,639 2,056
Income/(loss) before income taxes 84,003 64,444 (34,584 ) 113,863
Income taxes (b) (20,203 ) (16,208 ) 22,515 (13,896 )
Net income/(loss) $ 63,800 $ 48,236 $ (12,069 ) $ 99,967
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARY OF EBITDA
FOR THE THREE MONTHS ENDED JUNE 30, 2019 AND 2018
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2019
Net income/(loss) $ 37,339 $ 27,175 $ (13,785 ) $ 50,729
Add/(deduct):
Interest expense 53 100 1,084 1,237
Income taxes 12,137 8,231 (6,793 ) 13,575
Depreciation 4,831 5,017 39 9,887
Amortization 18 388 - 406
EBITDA 54,378 40,911 (19,455 ) 75,834
Add/(deduct):
Intercompany interest expense/(income) (4,382 ) (2,180 ) 6,562 -
Interest income (69 ) (43 ) - (112 )
Stock option expense - - 3,929 3,929
Impairment loss on transportation equipment - - 2,266 2,266
Medicare cap sequestration adjustment 1,689 - - 1,689
Long-term incentive compensation - - 1,386 1,386
Acquisition expense - 97 - 97
Adjusted EBITDA $ 51,616 $ 38,785 $ (5,312 ) $ 85,089
2018
Net income/(loss) $ 31,785 $ 25,298 $ (2,112 ) $ 54,971
Add/(deduct):
Interest expense 53 92 1,379 1,524
Income taxes 9,565 8,196 (15,077 ) 2,684
Depreciation 5,050 4,628 40 9,718
Amortization - 34 - 34
EBITDA 46,453 38,248 (15,770 ) 68,931
Add/(deduct):
Intercompany interest expense/(income) (3,124 ) (1,739 ) 4,863 -
Interest income (237 ) (22 ) - (259 )
Stock option expense - - 3,652 3,652
Long-term incentive compensation - - 1,222 1,222
Litigation settlement (204 ) - - (204 )
Medicare cap sequestration adjustment 185 - - 185
Amortization of stock awards 37 35 83 155
Adjusted EBITDA $ 43,110 $ 36,522 $ (5,950 ) $ 73,682
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARY OF EBITDA
FOR THE SIX MONTHS ENDED 30, 2019 AND 2018
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2019
Net income/(loss) $ 66,626 $ 50,162 $ (21,392 ) $ 95,396
Add/(deduct):
Interest expense 101 194 2,066 2,361
Income taxes 21,707 15,339 (17,351 ) 19,695
Depreciation 9,539 9,980 78 19,597
Amortization 35 890 - 925
EBITDA 98,008 76,565 (36,599 ) 137,974
Add/(deduct):
Intercompany interest expense/(income) (8,777 ) (4,375 ) 13,152 -
Interest income (157 ) (56 ) - (213 )
Stock option expense - - 8,018 8,018
Litigation settlement 6,000 - - 6,000
Long-term incentive compensation - - 2,874 2,874
Impairment loss on transportation equipment - - 2,266 2,266
Medicare cap sequestration adjustment 2,204 - - 2,204
Non cash ASC 842 expenses/(benefit) 656 55 (163 ) 548
Acquisition Expense - 97 120 217
Adjusted EBITDA $ 97,934 $ 72,286 $ (10,332 ) $ 159,888
2018
Net income/(loss) $ 63,800 $ 48,236 $ (12,069 ) $ 99,967
Add/(deduct):
Interest expense 104 184 2,443 2,731
Income taxes 20,203 16,208 (22,515 ) 13,896
Depreciation 9,846 9,072 67 18,985
Amortization - 61 - 61
EBITDA 93,953 73,761 (32,074 ) 135,640
Add/(deduct):
Intercompany interest expense/(income) (6,218 ) (3,417 ) 9,635 -
Interest income (380 ) (37 ) - (417 )
Stock option expense - - 7,305 7,305
Long-term incentive compensation - - 3,142 3,142
Medicare cap sequestration adjustment 537 - - 537
Amortization of stock awards 107 100 239 446
Litigation settlement (204 ) - - (204 )
Adjusted EBITDA $ 87,795 $ 70,407 $ (11,753 ) $ 146,449
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
RECONCILIATION OF ADJUSTED NET INCOME
(in thousands, except per share data)(unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2019 2018 2019 2018
Net income as reported $ 50,729 $ 54,971 $ 95,396 $ 99,967
Add/(deduct) pre-tax cost of:
Stock option expense 3,929 3,652 8,018 7,305
Litigation settlement - (204 ) 6,000 (204 )
Long-term incentive compensation 1,386 1,222 2,874 3,142
Impairment loss on transportation equipment 2,266 - 2,266 -
Medicare cap sequestration adjustments 1,689 185 2,204 537
Amortization of acquired and cancelled franchise agreements 331 - 772 -
Non cash ASC 842 expenses - - 548 -
Acquisition expenses 97 - 217 -
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (2,000 ) (966 ) (4,961 ) (2,238 )
Excess tax benefits on stock compensation (3,212 ) (11,702 ) (9,944 ) (15,500 )
Adjusted net income $ 55,215 $ 47,158 $ 103,390 $ 93,009
Diluted Earnings Per Share As Reported
Net income $ 3.08 $ 3.27 $ 5.79 $ 5.93
Average number of shares outstanding 16,449 16,811 16,489 16,854
Adjusted Diluted Earnings Per Share
Adjusted net income $ 3.36 $ 2.81 $ 6.27 $ 5.52
Average number of shares outstanding 16,449 16,811 16,489 16,854
(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated.
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
Three Months Ended June 30, Six Months Ended June 30,
OPERATING STATISTICS 2019 2018 2019 2018
Net revenue ($000) (c)
Homecare $ 266,461 $ 250,381 $ 525,312 $ 491,412
Inpatient 22,894 20,077 45,464 42,186
Continuous care 30,786 30,513 63,030 61,279
Other 2,237 1,998 4,242 3,740
Subtotal $ 322,378 $ 302,969 $ 638,048 $ 598,617
Room and board, net (2,710 ) (2,675 ) (5,252 ) (5,294 )
Contractual allowances (3,720 ) (2,959 ) (6,667 ) (5,792 )
Medicare cap allowance (3,198 ) (536 ) (6,598 ) 1,282
Net Revenue $ 312,750 $ 296,799 $ 619,531 $ 588,813
Net revenue as a percent of total before Medicare cap allowance
Homecare 82.7 % 82.6 % 82.3 % 82.1 %
Inpatient 7.1 6.6 7.1 7.0
Continuous care 9.5 10.1 9.9 10.2
Other 0.7 0.7 0.7 0.7
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.8 ) (0.9 ) (0.8 ) (0.9 )
Contractual allowances (1.2 ) (1.0 ) (1.0 ) (1.0 )
Medicare cap allowance (1.0 ) (0.1 ) (1.0 ) 0.3
Net Revenue 97.0 % 98.0 % 97.2 % 98.4 %
Average daily census ("ADC") (days)
Homecare 14,482 13,583 14,364 13,375
Nursing home 3,382 3,275 3,318 3,245
Routine homecare 17,864 16,858 17,682 16,620
Inpatient 358 318 359 335
Continuous care 459 467 474 473
Total 18,681 17,643 18,515 17,428
Total Admissions 17,491 16,858 35,249 35,137
Total Discharges 17,008 16,474 34,350 34,054
Average length of stay (days) 91.1 89.0 91.2 88.4
Median length of stay (days) 16.0 17.0 15.0 16.0
ADC by major diagnosis
Cerebro 35.7 % 36.2 % 35.8 % 36.4 %
Neurological 20.4 18.6 20.2 18.6
Cancer 12.7 13.9 12.7 13.9
Cardio 17.0 16.6 16.9 16.4
Respiratory 8.2 8.3 8.2 8.2
Other 6.0 6.4 6.2 6.5
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 20.6 % 21.7 % 20.7 % 22.2 %
Neurological 12.2 11.1 12.5 11.2
Cancer 29.2 30.5 28.6 29.2
Cardio 16.0 15.6 16.1 15.6
Respiratory 11.7 10.8 11.8 11.3
Other 10.3 10.3 10.3 10.5
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.2 % 1.0 % 1.1 % 1.0 %
Accounts receivable --
Days of revenue outstanding- excluding unapplied Medicare payments 32.7 31.9 n.a. n.a.
Days of revenue outstanding- including unapplied Medicare payments 27.7 25.6 n.a. n.a.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2019 AND 2018
(unaudited)
(a) Included in the results of operations for 2019 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended June 30, 2019
VITAS Roto-Rooter Corporate Consolidated
Service revenues and sales:
Medicare cap sequestration adjustment $ (1,689 ) $ - $ - $ (1,689 )
Selling, general and administrative expenses:
Stock option expense - - (3,929 ) (3,929 )
Long-term incentive compensation - - (1,386 ) (1,386 )
Amortization of acquired and cancelled franchise agreements - (331 ) - (331 )
Acquisition expense - (97 ) - (97 )
Other operating expenses:
Impairment loss on transportation equipment - - (2,266 ) (2,266 )
Pretax impact on earnings (1,689 ) (428 ) (7,581 ) (9,698 )
Excess tax benefits on stock compensation - - 3,212 3,212
Income tax benefit on the above 435 113 1,452 2,000
After-tax impact on earnings $ (1,254 ) $ (315 ) $ (2,917 ) $ (4,486 )
Six Months Ended June 30, 2019
VITAS Roto-Rooter Corporate Consolidated
Service revenues and sales:
Medicare cap sequestration adjustment $ (2,204 ) $ - $ - $ (2,204 )
Selling, general and administrative expenses:
Stock option expense - - (8,018 ) (8,018 )
Long-term incentive compensation - - (2,874 ) (2,874 )
Amortization of acquired and cancelled franchise agreements - (772 ) - (772 )
Non cash ASC 842 (expenses)/benefit (656 ) (55 ) 163 (548 )
Acquisition expense - (97 ) (120 ) (217 )
Other operating expenses:
Litigation settlement (6,000 ) - - (6,000 )
Impairment loss on transportation equipment - - (2,266 ) (2,266 )
Pretax impact on earnings (8,860 ) (924 ) (13,115 ) (22,899 )
Excess tax benefits on stock compensation - - 9,944 9,944
Income tax benefit on the above 2,254 245 2,462 4,961
After-tax impact on earnings $ (6,606 ) $ (679 ) $ (709 ) $ (7,994 )
(b) Included in the results of operations for 2018 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended June 30, 2018
VITAS Roto-Rooter Corporate Consolidated
Service revenues and sales:
Medicare cap sequestration adjustment $ (185 ) $ - $ - $ (185 )
Selling, general and administrative expenses:
Stock option expense - - (3,652 ) (3,652 )
Long-term incentive compensation - - (1,222 ) (1,222 )
Other operating expenses:
Litigation settlements 204 - - 204
Pretax impact on earnings 19 - (4,874 ) (4,855 )
Excess tax benefits on stock compensation - - 11,702 11,702
Income tax benefit on the above (5 ) - 971 966
After-tax impact on earnings $ 14 $ - $ 7,799 $ 7,813
Six Months Ended June 30, 2018
VITAS Roto-Rooter Corporate Consolidated
Service revenues and sales:
Medicare cap sequestration adjustment $ (537 ) $ - $ - $ (537 )
Selling, general and administrative expenses:
Stock option expense - - (7,305 ) (7,305 )
Long-term incentive compensation - - (3,142 ) (3,142 )
Other operating expenses:
Litigation settlement 204 - - 204
Pretax impact on earnings (333 ) - (10,447 ) (10,780 )
Excess tax benefits on stock compensation - - 15,500 15,500
Income tax benefit on the above 84 - 2,154 2,238
After-tax impact on earnings $ (249 ) $ - $ 7,207 $ 6,958

Contacts

Last updated: Jul 25, 2019