Recent Updates
Recently added Catalysts
CHE Positive Sentiment Score: 65/100

David P. William s (513) 762-6901 Chemed Reports Second-Quarter 2023 Results  CINCINNATI

Key Takeaway: Chemed Corporation reported its second-quarter financial results for 2023, highlighting a 7.8% increase in VITAS's net revenue, largely driven by a 6.2% rise in days-of-care. Despite revenue growth, adjusted EBITDA margins showed a decline due to sequestration effects and hiring costs. Roto-Rooter faced a minor revenue decline, though its commercial sector saw some revenue growth. The company continues to maintain a solid cash position, with no current debt and ongoing share buybacks.

Market Sentiment Analysis

POSITIVE FACTORS

  • VITAS reported a 7.8% increase in net revenue year-over-year.
  • Gross margin increased to 22.7%, up 143 basis points from last year.
  • Chemed has a strong cash position with total cash and cash equivalents of $160 million.
  • The company repurchased 25,000 shares, indicating confidence in its financial health.

CONCERNS & RISKS

  • Roto-Rooter reported a slight decline in revenue by 0.2% compared to the previous year.
  • Adjusted EBITDA margin for the VITAS segment decreased by 101 basis points due to external challenges.
  • The company faces potential negative impacts from Medicare Cap billing limitations totaling $11 million for 2023.
  • The hiring of additional healthcare professionals has negatively impacted margins due to underutilization.

Full Press Release Details

CONTACT: David P. Williams
Chemed Reports Second-Quarter 2023 Results
CINCINNATI, July 26, 2023 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, 2023, versus the comparable prior-year period, as follows:
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS net revenue was $321 million in the second quarter of 2023, which is an increase of 7.8% when compared to the prior year period. This revenue increase is comprised primarily of a 6.2% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.7%, partially offset by 100-basis points as a result of CMS reimplementing sequestration that was suspended at the start of the pandemic. Acuity mix shift had minimal impact in the quarter when compared to the prior-year revenue and level-of-care mix.
The combination of Medicare Cap and other contra revenue changes negatively impacted revenue growth by 10-basis points.
In the second quarter of 2023, VITAS accrued $2.75 million in Medicare Cap billing limitations. This compares to a $2.0 million Medicare Cap billing limitation in the second quarter of 2022.
Of VITAS' 30 Medicare provider numbers, 24 provider numbers have a trailing nine-month Medicare Cap cushion of 10% or greater, three provider numbers have a cushion between 5% and 10%, and three provider numbers have a trailing nine-month billing limitation liability.
Average revenue per patient per day in the second quarter of 2023 was $197.02 which is 178-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.91 and $1,031.58, respectively. During the quarter, high acuity days-of-care were 2.8% of total days of care, essentially equal to the prior-year quarter.
The second quarter 2023 gross margin, excluding Medicare Cap and the hiring and retention bonus program, was 22.7%. This is a 143-basis point increase when compared to the second quarter of 2022. The margin increase is net of sequestration which reduced reimbursement 100-basis points when compared to the prior year. During the quarter, VITAS increased the licensed healthcare staff by 309 professionals. This results in total licensed staff increasing by 784 professionals since the inception of the retention program on July 1, 2022. The increase of 309 net professionals hired during the second quarter of 2023, basically underutilized capacity, is estimated to have negatively impacted margins in the quarter by approximately 80-basis points.
Selling, general and administrative expenses were $22.7 million in the second quarter of 2023 and compares to $23.1 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $50.7 million in the quarter, an increase of 1.4%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 15.7%, which is 101-basis points below the prior-year period. This Adjusted EBITDA margin was negatively impacted by 100-basis points for the reimplementation of sequestration and approximately 80-basis points due to the addition of 309 licensed professionals during the second quarter of 2023.
Roto-Rooter generated quarterly revenue of $233 million in the second quarter of 2023, a decline of 0.2%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $55.5 million, an increase of 1.3%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue declining 3.0%, plumbing increasing 5.4%, excavation increasing 2.9%, and water restoration increasing 9.7%.
Roto-Rooter branch residential revenue in the quarter totaled $158 million, a decline of 1.1%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 8.6%, plumbing declining 2.8%, excavation expanding 3.8%, and water restoration
Roto-Rooter's gross margin in the quarter was 52.3%, an 89-basis point decline when compared to the second quarter of 2022. Adjusted EBITDA in the second quarter of 2023 totaled $65.9 million, a decrease of 4.5%. The Adjusted EBITDA margin in the quarter was 28.3%, which is 128-basis points below the prior year period.
As of June 30, 2023, Chemed had total cash and cash equivalents of $160 million and no current or long-term debt.
In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consisted of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points. During the quarter, the Company paid off the remaining portion of the term loan. The Company has approximately $405 million of undrawn borrowing capacity under the Credit Agreement.
During the quarter, the Company repurchased 25,000 shares of Chemed stock for $13.4 million which equates to a cost per share of $536.98. As of June 30, 2023, there was approximately $74 million of remaining share repurchase authorization under its plan.
VITAS 2023 revenue, prior to Medicare Cap, is estimated to increase 8.5% to 9.5% when compared to 2022. Forecasted revenue growth is negatively impacted by 75-basis points as a result of the sequestration relief in the first half of 2022 compared to a full year of sequestration in 2023. ADC is estimated to increase 6.5% to 7.5%. Full year adjusted EBITDA margin, prior to Medicare Cap and accrued retention bonuses related to the hiring initiatives, is estimated to be 16.5% to 17.0%. We are currently estimating $11 million for Medicare Cap billing limitations in calendar year 2023.
Roto-Rooter is forecasted to achieve full-year 2023 revenue growth of 1.0% to 2.0%. Roto-Rooter's adjusted EBITDA margin for 2023 is expected to be 28.0% to 28.5%.
Based upon the above, full-year 2023 earnings per diluted share, excluding: non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, retention program for licensed healthcare employees, and other discrete items, is estimated to be in the range of $19.90 to $20.10. Current 2023 guidance assumes an effective corporate tax rate on adjusted earnings of 24.7% and a diluted share count of 15.2 million shares. Chemed's 2022 reported adjusted earnings per diluted share was $19.75.
Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday July 27, 2023, to discuss the company's quarterly results and to provide an update on its business. Participants may access a live webcast of the conference call through the investor relations section of Chemed's website, Investor Relations Home | Chemed Corporation or the hosting website https://edge.media-server.com/mmc/p/ntafx2iw.
Participants may also register via teleconference at: https://register.vevent.com/register/BI8193ef2f50f34636bd3182c2d88daff9.
Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.
A taped replay of the conference call will be available beginning approximately two hours after the call's conclusion. You may access the replay via webcast through the investor relations section of Chemed's website.
Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to approximately 18,400 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 STATEMENTS OF INCOME
(in thousands, except per share data)(unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Service revenues and sales $ 553,816 $ 531,288 1,113,973 $ 1,061,837
Cost of services provided and goods sold 374,193 336,821 744,898 673,373
Selling, general and administrative expenses (aa) 94,987 87,853 195,082 177,807
Depreciation 12,634 12,714 24,920 24,852
Amortization 2,514 2,520 5,027 5,038
Other operating (income)/expense (18) (558) 1,721 (545)
Total costs and expenses 484,310 439,350 971,648 880,525
Income from operations 69,506 91,938 142,325 181,312
Interest expense (771) (902) (2,322) (1,712)
Other income/(expense)--net (bb) 1,609 (4,930) 1,506 (8,792)
Income before income taxes 70,344 86,106 141,509 170,808
Income taxes (16,967) (19,650) (34,011) (40,183)
Net income $ 53,377 $ 66,456 $ 107,498 $ 130,625
Earnings Per Share
Net income $ 3.54 $ 4.45 $ 7.16 $ 8.73
Average number of shares outstanding 15,058 14,932 15,013 14,959
Diluted Earnings Per Share
Net income $ 3.51 $ 4.40 $ 7.09 $ 8.62
Average number of shares outstanding 15,219 15,111 15,167 15,152
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 91,733 $ 91,422 $ 189,634 $ 184,000
Long-term incentive compensation 1,750 1,517 4,264 2,827
Market value adjustments related to deferred
compensation trusts 1,504 (5,086) 1,184 (9,020)
Total SG&A expenses $ 94,987 $ 87,853 $ 195,082 $ 177,807
(bb) Other income/(expense)--net comprises (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Market value adjustments related to deferred
compensation trusts $ 1,504 $ (5,086) $ 1,184 $ (9,020)
Interest income 113 154 263 226
Other (8) 2 59 2
Total other income/(expense)--net $ 1,609 $ (4,930) $ 1,506 $ (8,792)
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
June 30,
2023 2022
Assets
Current assets
Cash and cash equivalents $ 159,924 $ 9,640
Accounts receivable less allowances 120,314 136,555
Inventories 11,684 10,696
Prepaid income taxes 16,666 17,256
Prepaid expenses 28,572 28,999
Total current assets 337,160 203,146
Investments of deferred compensation plans held in trust 99,522 96,061
Properties and equipment, at cost less accumulated depreciation 208,101 192,005
Lease right of use asset 127,215 128,290
Identifiable intangible assets less accumulated amortization 94,932 103,837
Goodwill 581,542 579,653
Other assets 56,708 9,972
Total Assets $ 1,505,180 $ 1,312,964
Liabilities
Current liabilities
Accounts payable $ 41,058 $ 73,975
Current portion of long-term debt - 5,000
Accrued insurance 57,461 54,828
Accrued compensation 74,384 68,290
Accrued legal 6,096 808
Short-term lease liability 38,779 39,062
Other current liabilities 84,709 43,105
Total current liabilities 302,487 285,068
Deferred income taxes 36,681 21,054
Long-term debt - 111,800
Deferred compensation liabilities 98,941 95,624
Long-term lease liability 102,112 103,389
Other liabilities 12,880 11,069
Total Liabilities 553,101 628,004
Stockholders' Equity
Capital stock 36,996 36,651
Paid-in capital 1,240,415 1,089,129
Retained earnings 2,294,004 2,090,214
Treasury stock, at cost (2,621,657) (2,533,306)
Deferred compensation payable in Company stock 2,321 2,272
Total Stockholders' Equity 952,079 684,960
Total Liabilities and Stockholders' Equity $ 1,505,180 $ 1,312,964
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Six Months Ended June 30,
2023 2022
Cash Flows from Operating Activities
Net income $ 107,498 $ 130,625
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 29,947 29,890
Stock option expense 16,882 14,667
Noncash long-term incentive compensation 3,493 2,497
Benefit for deferred income taxes (1,932) (2,129)
Noncash directors' compensation 1,444 1,170
Amortization of debt issuance costs 420 153
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease in accounts receivable 20,100 887
Increase in inventories (1,412) (587)
Decrease in prepaid expenses 1,719 3,689
Increase/(decrease) in accounts payable and
other current liabilities 8,561 (24,001)
Change in current income taxes 1,865 27
Net change in lease assets and liabilities (1,046) 705
(Increase)/decrease in other assets (3,810) 2,071
Increase/(decrease) in other liabilities 7,344 (1,491)
Other sources/(uses) 1,736 (503)
Net cash provided by operating activities 192,809 157,670
Cash Flows from Investing Activities
Capital expenditures (33,420) (25,610)
Proceeds from sale of fixed assets 360 1,757
Business combinations, net of cash acquired (305) (1,650)
Other uses (169) (132)
Net cash used by investing activities (33,534) (25,635)
Cash Flows from Financing Activities
Payments on other long-term debt (97,500) -
Proceeds from other long-term debt - 100,000
Proceeds from exercise of stock options 53,675 12,869
Purchases of treasury stock (13,425) (77,214)
Dividends paid (11,412) (10,722)
Capital stock surrendered to pay taxes on stock-based compensation (5,313) (12,115)
Debt issuance costs - (1,510)
Payments on revolving line of credit - (263,300)
Proceeds from revolving line of credit - 95,100
Change in cash overdrafts payable - 1,716
Other sources/(uses) 498 (114)
Net cash used by financing activities (73,477) (155,290)
Increase/(decrease) in Cash and Cash Equivalents 85,798 (23,255)
Cash and cash equivalents at beginning of year 74,126 32,895
Cash and cash equivalents at end of year $ 159,924 $ 9,640
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 320,861 $ 232,955 $ - $ 553,816
Cost of services provided and goods sold 263,085 111,108 - 374,193
Selling, general and administrative expenses 22,656 56,012 16,319 94,987
Depreciation 4,940 7,681 13 12,634
Amortization 26 2,488 - 2,514
Other operating expense/(income) 26 (44) - (18)
Total costs and expenses 290,733 177,245 16,332 484,310
Income/(loss) from operations 30,128 55,710 (16,332) 69,506
Interest expense (51) (124) (596) (771)
Intercompany interest income/(expense) 4,810 2,869 (7,679) -
Other income net 70 35 1,504 1,609
Income/(loss) before income taxes 34,957 58,490 (23,103) 70,344
Income taxes (8,829) (14,116) 5,978 (16,967)
Net income/(loss) $ 26,128 $ 44,374 $ (17,125) $ 53,377
2022 (b)
Service revenues and sales $ 297,781 $ 233,507 $ - $ 531,288
Cost of services provided and goods sold 227,533 109,288 - 336,821
Selling, general and administrative expenses 23,148 54,982 9,723 87,853
Depreciation 6,062 6,634 18 12,714
Amortization 26 2,494 - 2,520
Other operating expense/(income) (807) 249 - (558)
Total costs and expenses 255,962 173,647 9,741 439,350
Income/(loss) from operations 41,819 59,860 (9,741) 91,938
Interest expense (44) (115) (743) (902)
Intercompany interest income/(expense) 4,683 2,205 (6,888) -
Other income/(expense) net 119 37 (5,086) (4,930)
Income/(loss) before income taxes 46,577 61,987 (22,458) 86,106
Income taxes (11,365) (14,915) 6,630 (19,650)
Net income/(loss) $ 35,212 $ 47,072 $ (15,828) $ 66,456
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 631,339 $ 482,634 $ - $ 1,113,973
Cost of services provided and goods sold 516,739 228,159 - 744,898
Selling, general and administrative expenses 45,992 116,825 32,265 195,082
Depreciation 9,898 14,994 28 24,920
Amortization 52 4,975 - 5,027
Other operating expense 38 1,683 - 1,721
Total costs and expenses 572,719 366,636 32,293 971,648
Income/(loss) from operations 58,620 115,998 (32,293) 142,325
Interest expense (102) (257) (1,963) (2,322)
Intercompany interest income/(expense) 9,458 5,612 (15,070) -
Other income net 259 64 1,183 1,506
Income/(loss) before income taxes 68,235 121,417 (48,143) 141,509
Income taxes (17,343) (29,390) 12,722 (34,011)
Net income/(loss) $ 50,892 $ 92,027 $ (35,421) $ 107,498
2022 (b)
Service revenues and sales $ 596,970 $ 464,867 $ - $ 1,061,837
Cost of services provided and goods sold 454,773 218,600 - 673,373
Selling, general and administrative expenses 45,600 111,937 20,270 177,807
Depreciation 11,613 13,203 36 24,852
Amortization 49 4,989 - 5,038
Other operating expense (955) 410 - (545)
Total costs and expenses 511,080 349,139 20,306 880,525
Income/(loss) from operations 85,890 115,728 (20,306) 181,312
Interest expense (96) (229) (1,387) (1,712)
Intercompany interest income/(expense) 9,339 4,381 (13,720) -
Other income net 156 72 (9,020) (8,792)
Income/(loss) before income taxes 95,289 119,952 (44,433) 170,808
Income taxes (23,595) (28,943) 12,355 (40,183)
Net income/(loss) $ 71,694 $ 91,009 $ (32,078) $ 130,625
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE THREE MONTHS ENDED JUNE 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 26,128 $ 44,374 $ (17,125) $ 53,377
Add/(deduct):
Interest expense 51 124 596 771
Income taxes 8,829 14,116 (5,978) 16,967
Depreciation 4,940 7,681 13 12,634
Amortization 26 2,488 - 2,514
EBITDA 39,974 68,783 (22,494) 86,263
Add/(deduct):
Intercompany interest expense/(income) (4,810) (2,869) 7,679 -
Interest income (79) (34) - (113)
Licensed healthcare retention bonus 12,833 - - 12,833
Stock option expense - - 8,400 8,400
Long-term incentive compensation - - 1,750 1,750
Adjusted EBITDA $ 47,918 $ 65,880 $ (4,665) $ 109,133
2022
Net income/(loss) $ 35,212 $ 47,072 $ (15,828) $ 66,456
Add/(deduct):
Interest expense 44 115 743 902
Income taxes 11,365 14,915 (6,630) 19,650
Depreciation 6,062 6,634 18 12,714
Amortization 26 2,494 - 2,520
EBITDA 52,709 71,230 (21,697) 102,242
Add/(deduct):
Intercompany interest expense/(income) (4,683) (2,205) 6,888 -
Interest income (118) (37) 1 (154)
Stock option expense - - 7,216 7,216
Long-term incentive compensation - - 1,517 1,517
Medicare cap sequestration adjustment 138 - - 138
Direct costs related to COVID-19 (80) - - (80)
Other - 28 - 28
Adjusted EBITDA $ 47,966 $ 69,016 $ (6,075) $ 110,907
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE SIX MONTHS ENDED JUNE 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 50,892 $ 92,027 $ (35,421) $ 107,498
Add/(deduct):
Interest expense 102 257 1,963 2,322
Income taxes 17,343 29,390 (12,722) 34,011
Depreciation 9,898 14,994 28 24,920
Amortization 52 4,975 - 5,027
EBITDA 78,287 141,643 (46,152) 173,778
Add/(deduct):
Intercompany interest expense/(income) (9,458) (5,612) 15,070 -
Interest income (199) (64) - (263)
Licensed healthcare retention bonus 23,750 - - 23,750
Stock option expense - - 16,882 16,882
Long-term incentive compensation - - 4,264 4,264
Litigation settlements - 1,756 - 1,756
Adjusted EBITDA $ 92,380 $ 137,723 $ (9,936) $ 220,167
2022
Net income/(loss) $ 71,694 $ 91,009 $ (32,078) $ 130,625
Add/(deduct):
Interest expense 96 229 1,387 1,712
Income taxes 23,595 28,943 (12,355) 40,183
Depreciation 11,613 13,203 36 24,852
Amortization 49 4,989 - 5,038
EBITDA 107,047 138,373 (43,010) 202,410
Add/(deduct):
Intercompany interest expense/(income) (9,339) (4,381) 13,720 -
Interest income (155) (71) - (226)
Stock option expense - - 14,667 14,667
Long-term incentive compensation - - 2,827 2,827
Direct costs related to COVID-19 310 960 - 1,270
Medicare cap sequestration adjustment 138 - - 138
Other - 28 - 28
Adjusted EBITDA $ 98,001 $ 134,909 $ (11,796) $ 221,114
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
RECONCILIATION OF ADJUSTED NET INCOME
(in thousands, except per share data)(unaudited)
Three Months Ended June 30, Six Months Ended June 30,
2023 2022 2023 2022
Net income as reported $ 53,377 $ 66,456 $ 107,498 $ 130,625
Add/(deduct) pre-tax cost of:
Licensed healthcare worker retention bonus 12,833 - 23,750 -
Stock option expense 8,400 7,216 16,882 14,667
Amortization of reacquired franchise agreements 2,352 2,352 4,704 4,704
Long-term incentive compensation 1,750 1,517 4,264 2,827
Litigation settlements - - 1,756 -
Medicare cap sequestration adjustment - 138 - 138
Other - 28 - 28
Direct costs related to COVID-19 - (80) - 1,270
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (5,525) (2,038) (11,151) (4,449)
Excess tax benefits on stock compensation (1,501) (2,499) (3,150) (3,940)
Adjusted net income $ 71,686 $ 73,090 $ 144,553 $ 145,870
Diluted Earnings Per Share As Reported
Net income $ 3.51 $ 4.40 $ 7.09 $ 8.62
Average number of shares outstanding 15,219 15,111 15,167 15,152
Adjusted Diluted Earnings Per Share
Adjusted net income $ 4.71 $ 4.84 $ 9.53 $ 9.63
Average number of shares outstanding 15,219 15,111 15,167 15,152
(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 2023 2022 2023 2022
Net revenue ($000) (c)
Homecare $ 278,116 $ 257,631 $ 545,166 $ 515,267
Inpatient 27,401 24,619 56,494 51,189
Continuous care 21,081 19,538 41,022 39,116
Other 3,154 3,213 6,175 6,220
Subtotal $ 329,752 $ 305,001 $ 648,857 $ 611,792
Room and board, net (2,904) (2,166) (5,672) (4,283)
Contractual allowances (3,237) (3,054) (6,346) (6,039)
Medicare cap allowance (2,750) (2,000) (5,500) (4,500)
Net Revenue $ 320,861 $ 297,781 $ 631,339 $ 596,970
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.3 % 84.5 % 84.0 % 84.2 %
Inpatient 8.3 8.1 8.7 8.4
Continuous care 6.4 6.4 6.3 6.4
Other 1.0 1.0 1.0 1.0
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.8) (0.7) (0.9) (0.7)
Contractual allowances (1.0) (1.0) (1.0) (1.0)
Medicare cap allowance (0.8) (0.7) (0.8) (0.7)
Net Revenue 97.4 % 97.6 % 97.3 % 97.6 %
Days of care
Homecare 1,340,655 1,266,604 2,627,092 2,525,276
Nursing home 279,898 259,046 545,327 507,514
Respite 6,159 6,095 11,919 11,463
Subtotal routine homecare and respite 1,626,712 1,531,745 3,184,338 3,044,253
Inpatient 25,125 23,155 51,494 47,742
Continuous care 21,873 20,802 42,559 41,884
Total 1,673,710 1,575,702 3,278,391 3,133,879
Number of days in relevant time period 91 91 181 181
Average daily census ("ADC") (days)
Homecare 14,732 13,918 14,514 13,952
Nursing home 3,076 2,847 3,013 2,804
Respite 68 67 66 63
Subtotal routine homecare and respite 17,876 16,832 17,593 16,819
Inpatient 276 254 286 264
Continuous care 240 229 235 231
Total 18,392 17,315 18,114 17,314
Total Admissions 15,611 14,735 31,790 31,265
Total Discharges 15,104 14,603 30,509 31,465
Average length of stay (days) 99.5 103.7 99.7 104.3
Median length of stay (days) 16.0 17.0 15.0 16.0
ADC by major diagnosis
Cerebro 41.9 % 37.6 % 42.0 % 37.5 %
Neurological 18.8 22.7 19.0 22.8
Cancer 10.8 11.2 10.6 11.2
Cardio 16.1 15.8 16.0 15.8
Respiratory 7.1 7.2 7.2 7.3
Other 5.3 5.5 5.2 5.4
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 25.9 % 23.8 % 26.2 % 23.4 %
Neurological 10.1 13.0 10.4 12.9
Cancer 27.1 27.3 25.9 26.0
Cardio 16.3 15.4 16.3 14.7
Respiratory 9.8 9.9 10.4 10.6
Other 10.8 10.6 10.8 12.4
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.0 % 1.0 % 1.0 % 1.0 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 35.2 33.7 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 22.6 28.2 n.a. n.a.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2023 AND 2022
(unaudited)
(a) Included in the results of operations for 2023 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended June 30, 2023
VITAS Roto-Rooter Corporate Consolidated
Licensed healthcare worker retention bonus $ (12,833) $ - $ - $ (12,833)
Stock option expense - - (8,400) (8,400)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Long-term incentive compensation - - (1,750) (1,750)
Pretax impact on earnings (12,833) (2,352) (10,150) (25,335)
Excess tax benefits on stock compensation - - 1,501 1,501
Income tax benefit on the above 3,259 623 1,643 5,525
After-tax impact on earnings $ (9,574) $ (1,729) $ (7,006) $ (18,309)
Six Months Ended June 30, 2023
VITAS Roto-Rooter Corporate Consolidated
Licensed healthcare worker retention bonus $ (23,750) $ - $ - $ (23,750)
Stock option expense - - (16,882) (16,882)
Amortization of reacquired franchise agreements - (4,704) - (4,704)
Long-term incentive compensation - - (4,264) (4,264)
Litigation settlements - (1,756) - (1,756)
Pretax impact on earnings (23,750) (6,460) (21,146) (51,356)
Excess tax benefits on stock compensation - - 3,150 3,150
Income tax benefit on the above 6,033 1,712 3,406 11,151
After-tax impact on earnings $ (17,717) $ (4,748) $ (14,590) $ (37,055)
(b) Included in the results of operations for 2022 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (7,216) $ (7,216)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Long-term incentive compensation - - (1,517) (1,517)
Medicare cap sequestration adjustment (138) - - (138)
Direct costs related to COVID-19 80 - - 80
Other - (28) - (28)
Pretax impact on earnings (58) (2,380) (8,733) (11,171)
Excess tax benefits on stock compensation - - 2,499 2,499
Income tax benefit on the above 15 631 1,392 2,038
After-tax impact on earnings $ (43) $ (1,749) $ (4,842) $ (6,634)
Six Months Ended June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (14,667) $ (14,667)
Amortization of reacquired franchise agreements - (4,704) - (4,704)
Long-term incentive compensation - - (2,827) (2,827)
Direct costs related to COVID-19 (310) (960) - (1,270)
Medicare cap sequestration adjustment (138) - - (138)
Other - (28) - (28)
Pretax impact on earnings (448) (5,692) (17,494) (23,634)
Excess tax benefits on stock compensation - - 3,940 3,940
Income tax benefit on the above 114 1,508 2,827 4,449
After-tax impact on earnings $ (334) $ (4,184) $ (10,727) $ (15,245)

Frequently Asked Questions

What were VITAS' net revenues in Q2 2023?

VITAS' net revenue in Q2 2023 was $321 million, up 7.8% from the prior year.

How much did Chemed repurchase in shares during Q2 2023?

Chemed repurchased 25,000 shares for $13.4 million at an average cost of $536.98 per share.

What is the projected revenue growth for Roto-Rooter in 2023?

Roto-Rooter is expected to achieve 1.0% to 2.0% revenue growth in 2023.

What was VITAS' average revenue per patient per day in Q2 2023?

In Q2 2023, VITAS' average revenue per patient per day was $197.02.

What is Chemed's adjusted EBITDA margin forecast for 2023?

Chemed's adjusted EBITDA margin for 2023 is estimated to be 16.5% to 17.0%.

Last updated: Jul 26, 2023