Recent Updates
Recently added Catalysts
CHE

David P. William s (513) 762-6901  Chemed Reports Third-Quarter 2020 Results   CINCINNATI

Key Takeaway: CONTACT: David P. Williams Chemed Reports Third-Quarter 2020 Results CINCINNATI, October 29, 2020 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

Full Press Release Details

CONTACT: David P. Williams
Chemed Reports Third-Quarter 2020 Results
CINCINNATI, October 29, 2020 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 third quarter ended September 30, 2020, versus the comparable prior-year period, as follows:
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS net revenue was $337 million in the third quarter of 2020, which is an increase of 4.8%, when compared to the prior-year period. This revenue increase is comprised primarily of a geographically weighted average Medicare reimbursement rate increase (including the suspension of sequestration on May 1, 2020) of approximately 5.7%, a 0.2% decline in days-of-care, and
acuity mix shift which then reduced the blended average Medicare rate increase 242-basis points. In addition, a reduction in Medicare Cap liability increased revenue growth 162-basis points. The combination of Medicaid net room and board pass-through and other contra revenue activity increased revenue growth approximately 9-basis points in the quarter.
In the third quarter of 2020, VITAS reversed $4.1 million in Medicare Cap billing limitations recorded in earlier quarters. This compares favorably to the prior-year third quarter Medicare Cap billing limitation of $1.3 million.
The federal government's Medicare Cap billing limitation fiscal year end is September 30. At September 30, 2020, VITAS had 30 Medicare provider numbers, four of which have an estimated fiscal 2020 Medicare Cap billing limitation liability of $8.7 million. This compares favorably to the full year fiscal 2019 Medicare Cap billing limitation liability of approximately $11.4 million.
Of VITAS' 30 Medicare provider numbers, 22 provider numbers have a Medicare Cap cushion of 10% or greater, one provider number has a cap cushion between 5% and 10%, three provider numbers have a cap cushion between 0% and 5%, and four provider numbers have a fiscal 2020 Medicare Cap billing limitation.
Average revenue per patient per day in the third quarter of 2020 was $194.10, which, including acuity mix shift, is 3.2% above the prior-year period. Reimbursement for routine home care and high acuity care averaged $166.51 and $971.71, respectively. During the quarter, high acuity days-of-care were 3.4% of total days of care, 57-basis points less than the prior-year quarter. This 57-basis point mix shift in high acuity days-of-care reduced the increase in average revenue per patient per day from 5.7% to 3.2% in the quarter.
The third quarter 2020 gross margin, excluding Medicare Cap and excluding $7 million of costs for personal protection equipment (PPE), disinfecting facilities and other incremental expenses directly related to the pandemic, was 28.0%, which is a 465-basis point margin improvement when compared to the third quarter of 2019. This increase in gross margin is attributed to a 2% increase in reimbursement from the temporary suspension of sequestration, a level-of-care mix shift to higher margin, lower reimbursement routine home care and efficiencies from utilizing telehealth when appropriate.
Selling, general and administrative expense was $21.8 million in the third quarter of 2020, which is a favorable decrease of 0.8% compared to the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $68.2 million in the quarter, an increase of 25.6%. Adjusted EBITDA margin, excluding Medicare Cap, was 20.5% in the quarter, which is a 367-basis point improvement when compared to the prior-year period.
Roto-Rooter generated quarterly revenue of $191 million in the third quarter of 2020, an increase of $32.3 million, or 20.4%, over the prior-year quarter. On a unit-for-unit basis, which excludes the Oakland and HSW acquisitions completed in July 2019 and September 2019, respectively,
Roto-Rooter generated quarterly revenue of $173 million for the third quarter of 2020, an increase of 11.4% over the prior-year quarter.
Total commercial revenue, excluding acquisitions, decreased 11.6%. This aggregate unit-for-unit commercial revenue decline consisted of drain cleaning revenue declining 13.0%, commercial plumbing and excavation declining 11.2%, and commercial water restoration declining 1.6%.
Total residential revenue, excluding acquisitions, increased 24.6%. This aggregate residential revenue growth consisted of residential drain cleaning increasing 22.0%, plumbing and excavation expanding 31.2%, and residential water restoration increasing 16.1%.
Roto-Rooter started the second quarter of 2020 with weak commercial and residential demand when compared to the prior year. Fortunately, service demand began to improve in the later part of April and continued to strengthen throughout the second quarter. This positive trend continued throughout the third quarter with unit-for-unit commercial revenue declining 15.7%, 8.5% and 10.7% in July, August and September 2020, respectively. Unit-for-unit residential revenue sales increased 22.8% in July, increased 24.1% in August, and increased 26.6% in September 2020.
Roto-Rooter's gross margin in the quarter was 51.6%, a 232-basis point increase when compared to the third quarter of 2019. Adjusted EBITDA in the third quarter of 2020 totaled $51.8 million, an increase of 30.2%. The Adjusted EBITDA margin in the quarter was 27.1% which is a 205-basis point increase when compared to the prior year. The increase in Adjusted EBITDA margin is attributed to strong residential revenue growth which contribute slightly higher margin than commercial revenue, as well as excellent expense management on costs related to managing Roto-Rooter branch infrastructure.
As of September 30, 2020, Chemed had total cash and cash equivalents of $113 million and no long-term debt.
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 September 30, 2020, the Company had $38 million in outstanding letters of credit resulting in approximately $412 million of undrawn borrowing capacity under this credit agreement.
During the quarter, the Company repurchased 50,000 shares of Chemed stock for $25.0 million which equates to a cost per share of $499.48. As of September 30, 2020, there was approximately $207 million of remaining share repurchase authorization under this plan.
Chemed restarted its share repurchase program in 2007. Since that time Chemed has repurchased approximately 14.5 million shares, aggregating approximately $1.4 billion at an average share cost of $94.17. Including dividends over this period, Chemed has returned approximately $1.6 billion to shareholders.
Historically, Chemed earnings guidance has been developed using previous years' key operating metrics which are then modeled and projected out for the calendar year. Critical within these projections is the understanding of traditional patterned correlations among key operating metrics. Once we complete this phase of our projected operating results, we would then modify the projections for the timing of price increases, changes in commission structure, wages, marketing programs and a variety of continuous improvement initiatives that our business segments plan on executing over the coming year. This modeling exercise also takes into consideration anticipated industry and macro-economic issues outside of management's control but are somewhat predictable in terms of timing and impact on our business segments' operating results.
The 2020 pandemic has made accurate modeling and providing meaningful earnings guidance for Chemed exceptionally challenging. Federal, state and local government authorities are forced to make swift decisions within our healthcare system, labor pools and general economy. These governmental decisions have the potential for an immediate and material impact on VITAS and Roto-Rooter operating results.
Over the past seven months, Chemed has been able to successfully navigate within this rapidly changing environment and produce operating results that we believe provide us with the ability to issue guidance for the remainder of the calendar year. However, this guidance should be taken with the recognition the pandemic will continue to materially disrupt all aspects of our healthcare system and general economy to such an extent that future rules, regulations and government mandates could materially impact our ability to achieve this guidance.
Revenue growth for VITAS in 2020, prior to Medicare Cap, is estimated to be 4%. Average Daily Census in 2020 is estimated to expand approximately 1.3%. Full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 21%. We are currently estimating $8.7 million for Medicare Cap billing limitations for calendar year 2020. We also anticipate the $80.2 million of CARES Act funds formulaically calculated by the federal government based upon our 2019 Medicare fee-for-service revenue will be adequate to cover increased costs specifically related to operating our healthcare unit during the pandemic as well as any incremental Medicare Cap billing limitations triggered from declines in Medicare admissions. Chemed's full year adjusted earnings per share guidance eliminates any financial benefit from the CARES Act funds that relate to lost revenue. We anticipate returning any unused CARES Act funds to the federal government at the end of the pandemic measurement period.
Roto-Rooter is forecasted to achieve full-year 2020 revenue growth of 12.5% to 13.0%. Roto-Rooter's Adjusted EBITDA margin for 2020 is estimated to be 26.1%.
Based upon the above, full-year 2020 adjusted earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, and other discrete items, is estimated to be in the range of $18.00 to $18.15 and compares to Chemed's previous guidance of $16.20 to $16.40. This 2020 guidance assumes an effective corporate tax rate of 25.8%. Chemed's 2019 reported adjusted earnings per diluted share was $13.95.
Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, October 30, 2020, 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 8376498. A live webcast of the call can be accessed on Chemed's website at www.chemed.com by clicking on Investor Relations Home.
A taped replay of the conference call will be available beginning approximately 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 8376498. 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 19,000 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.
Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing, 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 because 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 September 30, Nine Months Ended September 30,
2020 2019 2020 2019
Service revenues and sales $ 528,297 $ 480,613 $ 1,546,294 $ 1,416,231
Cost of services provided and goods sold 339,240 328,183 1,043,148 973,771
Selling, general and administrative expenses (aa) 88,317 76,836 243,413 222,421
Depreciation 11,714 10,147 34,761 29,744
Amortization 2,511 441 7,476 1,366
Other operating (income)/expenses 12,207 78 (28,935) 9,001
Total costs and expenses 453,989 415,685 1,299,863 1,236,303
Income from operations 74,308 64,928 246,431 179,928
Interest expense (379) (1,041) (2,005) (3,402)
Other income--net (bb) 7,675 3,036 5,723 5,488
Income before income taxes 81,604 66,923 250,149 182,014
Income taxes (13,882) (7,976) (44,435) (27,671)
Net income $ 67,722 $ 58,947 $ 205,714 $ 154,343
Earnings Per Share
Net income $ 4.25 $ 3.69 $ 12.90 $ 9.68
Average number of shares outstanding 15,940 15,970 15,948 15,952
Diluted Earnings Per Share
Net income $ 4.14 $ 3.56 $ 12.53 $ 9.35
Average number of shares outstanding 16,373 16,555 16,419 16,514
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2020 2019 2020 2019
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 79,287 $ 72,273 $ 232,797 $ 212,775
Market value adjustments related to deferred
compensation trusts 7,256 2,886 5,093 5,094
Long-term incentive compensation 1,774 1,677 5,523 4,552
Total SG&A expenses $ 88,317 $ 76,836 $ 243,413 $ 222,421
(bb) Other income--net comprises (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2020 2019 2020 2019
Market value adjustments related to deferred
compensation trusts $ 7,256 $ 2,886 $ 5,093 $ 5,094
Interest income 423 173 647 387
Other (4) (23) (17) 7
Total other income--net $ 7,675 $ 3,036 $ 5,723 $ 5,488
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
September 30,
2020 2019
Assets
Current assets
Cash and cash equivalents $ 112,765 $ 9,066
Accounts receivable less allowances 110,839 114,480
Inventories 7,546 7,354
Prepaid income taxes 14,224 10,745
Prepaid expenses 25,222 26,150
Total current assets 270,596 167,795
Investments of deferred compensation plans held in trust 86,865 73,714
Properties and equipment, at cost less accumulated depreciation 181,386 172,932
Lease right of use asset 120,382 103,286
Identifiable intangible assets less accumulated amortization 120,401 129,276
Goodwill 578,519 576,600
Other assets 8,805 8,982
Total Assets $ 1,366,954 $ 1,232,585
Liabilities
Current liabilities
Accounts payable $ 39,268 $ 44,027
Accrued insurance 50,727 47,726
Accrued compensation 101,868 75,208
Accrued legal 9,561 7,283
Short-term lease liability 33,311 33,761
Unutilized CARES Act grant 48,041 -
Other current liabilities 46,387 43,496
Total current liabilities 329,163 251,501
Deferred income taxes 19,222 15,512
Long-term debt - 130,000
Deferred compensation liabilities 86,875 73,335
Long-term lease liability 99,241 82,012
Other liabilities 31,045 7,845
Total Liabilities 565,546 560,205
Stockholders' Equity
Capital stock 36,137 35,738
Paid-in capital 925,271 841,837
Retained earnings 1,615,465 1,365,303
Treasury stock, at cost (1,777,809) (1,572,844)
Deferred compensation payable in Company stock 2,344 2,346
Total Stockholders' Equity 801,408 672,380
Total Liabilities and Stockholders' Equity $ 1,366,954 $ 1,232,585
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Nine Months Ended September 30,
2020 2019
Cash Flows from Operating Activities
Net income $ 205,714 $ 154,343
Adjustments to reconcile net income to net cash provided
by operating activities:
Unutilized CARES Act grant 48,041 -
Depreciation and amortization 42,237 31,110
Deferred payroll taxes 22,941 -
Stock option expense 13,296 10,729
Noncash long-term incentive compensation 5,301 4,184
Litigation settlement 2,684 6,000
Noncash directors' compensation 1,171 767
Deferred tax provision/(benefit) 831 (6,085)
Amortization of debt issuance costs 229 229
Asset impairment loss - 2,266
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease in accounts receivable 27,993 10,558
Increase in inventories (84) (1,649)
Increase in prepaid expenses (2,072) (6,836)
Increase in accounts payable and
other current liabilities 34,526 28,622
Change in current income taxes (4,366) (81)
Net change in lease assets and liabilities 1,583 1,311
Increase in other assets (9,646) (8,145)
Increase in other liabilities 10,735 9,045
Other sources 1,298 1,277
Net cash provided by operating activities 402,412 237,645
Cash Flows from Investing Activities
Capital expenditures (42,670) (39,753)
Business combinations (3,600) (138,010)
Other sources 672 101
Net cash used by investing activities (45,598) (177,662)
Cash Flows from Financing Activities
Payments on revolving line of credit (264,900) (359,900)
Proceeds from revolving line of credit 174,900 400,700
Purchases of treasury stock (147,123) (71,926)
Proceeds from exercise of stock options 31,498 23,383
Capital stock surrendered to pay taxes on stock-based compensation (18,707) (26,108)
Dividends paid (15,639) (14,657)
Change in cash overdrafts payable (9,849) (7,535)
Other (uses)/sources (387) 295
Net cash used by financing activities (250,207) (55,748)
Increase in Cash and Cash Equivalents 106,607 4,235
Cash and cash equivalents at beginning of year 6,158 4,831
Cash and cash equivalents at end of year $ 112,765 $ 9,066
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(in thousands)(unaudited)
Roto- Chemed
VITAS Rooter Corporate Consolidated
2020 (a)
Service revenues and sales $ 337,097 $ 191,200 $ - $ 528,297
Cost of services provided and goods sold 246,636 92,604 - 339,240
Selling, general and administrative expenses 21,799 48,074 18,444 88,317
Depreciation 5,592 6,089 33 11,714
Amortization 18 2,493 - 2,511
Other operating expense 9,052 3,155 - 12,207
Total costs and expenses 283,097 152,415 18,477 453,989
Income/(loss) from operations 54,000 38,785 (18,477) 74,308
Interest expense (47) (80) (252) (379)
Intercompany interest income/(expense) 5,337 1,651 (6,988) -
Other income net 381 38 7,256 7,675
Income/(loss) before income taxes 59,671 40,394 (18,461) 81,604
Income taxes (13,934) (9,218) 9,270 (13,882)
Net income/(loss) $ 45,737 $ 31,176 $ (9,191) $ 67,722
2019 (b)
Service revenues and sales $ 321,748 $ 158,865 $ - $ 480,613
Cost of services provided and goods sold 247,551 80,632 - 328,183
Selling, general and administrative expenses 21,965 41,758 13,113 76,836
Depreciation 5,105 5,003 39 10,147
Amortization 18 423 - 441
Other operating expense/(income) 97 (19) - 78
Total costs and expenses 274,736 127,797 13,152 415,685
Income/(loss) from operations 47,012 31,068 (13,152) 64,928
Interest expense (48) (80) (913) (1,041)
Intercompany interest income/(expense) 4,618 2,234 (6,852) -
Other income net 121 31 2,884 3,036
Income/(loss) before income taxes 51,703 33,253 (18,033) 66,923
Income taxes (11,930) (7,113) 11,067 (7,976)
Net income/(loss) $ 39,773 $ 26,140 $ (6,966) $ 58,947
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(in thousands)(unaudited)
Roto- Chemed
VITAS Rooter Corporate Consolidated
2020 (a)
Service revenues and sales $ 1,002,477 $ 543,817 $ - $ 1,546,294
Cost of services provided and goods sold 772,880 270,268 - 1,043,148
Selling, general and administrative expenses 65,141 138,587 39,685 243,413
Depreciation 16,622 18,035 104 34,761
Amortization 53 7,423 - 7,476
Other operating (income)/expense (31,661) 2,725 1 (28,935)
Total costs and expenses 823,035 437,038 39,790 1,299,863
Income/(loss) from operations 179,442 106,779 (39,790) 246,431
Interest expense (137) (272) (1,596) (2,005)
Intercompany interest income/(expense) 14,463 4,422 (18,885) -
Other income net 549 68 5,106 5,723
Income/(loss) before income taxes 194,317 110,997 (55,165) 250,149
Income taxes (47,055) (26,031) 28,651 (44,435)
Net income/(loss) $ 147,262 $ 84,966 $ (26,514) $ 205,714
2019 (b)
Service revenues and sales $ 941,279 $ 474,952 $ - $ 1,416,231
Cost of services provided and goods sold 728,397 245,374 - 973,771
Selling, general and administrative expenses 65,182 120,736 36,503 222,421
Depreciation 14,644 14,983 117 29,744
Amortization 53 1,313 - 1,366
Other operating expense 6,521 214 2,266 9,001
Total costs and expenses 814,797 382,620 38,886 1,236,303
Income/(loss) from operations 126,482 92,332 (38,886) 179,928
Interest expense (150) (273) (2,979) (3,402)
Intercompany interest income/(expense) 13,395 6,609 (20,004) -
Other income net 309 86 5,093 5,488
Income/(loss) before income taxes 140,036 98,754 (56,776) 182,014
Income taxes (33,636) (22,452) 28,417 (27,671)
Net income/(loss) $ 106,400 $ 76,302 $ (28,359) $ 154,343
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 SEPTEMBER 30, 2020 AND 2019
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2020
Net income/(loss) $ 45,737 $ 31,176 $ (9,191) $ 67,722
Add/(deduct):
Interest expense 47 80 252 379
Income taxes 13,934 9,218 (9,270) 13,882
Depreciation 5,592 6,089 33 11,714
Amortization 18 2,493 - 2,511
EBITDA 65,328 49,056 (18,176) 96,208
Add/(deduct):
Intercompany interest expense/(income) (5,337) (1,651) 6,988 -
Interest income (385) (38) - (423)
CARES Act grant 8,805 - - 8,805
Direct costs related to COVID-19 6,945 1,321 - 8,266
Stock option expense - - 3,182 3,182
Litigation settlement - 3,095 - 3,095
COVID-19 related Medicare cap (2,250) - - (2,250)
Long-term incentive compensation - - 1,774 1,774
Medicare cap sequestration adjustment (852) - - (852)
Adjusted EBITDA $ 72,254 $ 51,783 $ (6,232) $ 117,805
2019
Net income/(loss) $ 39,773 $ 26,140 $ (6,966) $ 58,947
Add/(deduct):
Interest expense 48 80 913 1,041
Income taxes 11,930 7,113 (11,067) 7,976
Depreciation 5,105 5,003 39 10,147
Amortization 18 423 - 441
EBITDA 56,874 38,759 (17,081) 78,552
Add/(deduct):
Intercompany interest expense/(income) (4,618) (2,234) 6,852 -
Interest income (139) (34) - (173)
Acquisition expense - 3,281 - 3,281
Stock option expense - - 2,711 2,711
Long-term incentive compensation - - 1,677 1,677
Medicare cap sequestration adjustment 859 - - 859
Adjusted EBITDA $ 52,976 $ 39,772 $ (5,841) $ 86,907
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2020
Net income/(loss) $ 147,262 $ 84,966 $ (26,514) $ 205,714
Add/(deduct):
Interest expense 137 272 1,596 2,005
Income taxes 47,055 26,031 (28,651) 44,435
Depreciation 16,622 18,035 104 34,761
Amortization 53 7,423 - 7,476
EBITDA 211,129 136,727 (53,465) 294,391
Add/(deduct):
Intercompany interest expense/(income) (14,463) (4,422) 18,885 -
Interest income (566) (68) (13) (647)
Direct costs related to COVID-19 32,184 3,299 - 35,483
CARES Act grant (32,184) - - (32,184)
Stock option expense - - 13,296 13,296
Long-term incentive compensation - - 5,523 5,523
Litigation settlement costs - 3,095 - 3,095
Medicare cap sequestration adjustment 619 - - 619
Adjusted EBITDA $ 196,719 $ 138,631 $ (15,774) $ 319,576
2019
Net income/(loss) $ 106,400 $ 76,302 $ (28,359) $ 154,343
Add/(deduct):
Interest expense 150 273 2,979 3,402
Income taxes 33,636 22,452 (28,417) 27,671
Depreciation 14,644 14,983 117 29,744
Amortization 53 1,313 - 1,366
EBITDA 154,883 115,323 (53,680) 216,526
Add/(deduct):
Intercompany interest expense/(income) (13,395) (6,609) 20,004 -
Interest (income)/expense (296) (91) - (387)
Stock option expense - - 10,729 10,729
Litigation settlement costs 6,000 - - 6,000
Long-term incentive compensation - - 4,552 4,552
Acquisition expense - 3,377 120 3,497
Medicare cap sequestration adjustment 3,063 - - 3,063
Impairment loss on transportation equipment - - 2,266 2,266
Non cash ASC 842 expenses/(benefit) 656 55 (163) 548
Adjusted EBITDA $ 150,911 $ 112,055 $ (16,172) $ 246,794
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 Nine Months Ended
September 30, September 30,
2020 2019 2020 2019
Net income as reported $ 67,722 $ 58,947 $ 205,714 $ 154,343
Add/(deduct) pre-tax cost of:
Direct costs related to COVID-19 8,266 - 35,483 -
CARES Act grant 8,805 - (32,184) -
Stock option expense 3,182 2,711 13,296 10,729
Amortization of reacquired franchise agreements 2,352 331 7,056 1,103
Long-term incentive compensation 1,774 1,677 5,523 4,552
Litigation settlement 3,095 - 3,095 6,000
Medicare cap sequestration adjustments (852) 859 619 3,063
COVID-19 Medicare cap (2,250) - - -
Impairment loss on transportation equipment - - - 2,266
Acquisition expense - 3,281 - 3,497
Non cash ASC 842 expenses - - - 548
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (5,351) (1,801) (6,165) (6,761)
Excess tax benefits on stock compensation (7,187) (8,792) (19,943) (18,737)
Adjusted net income $ 79,556 $ 57,213 $ 212,494 $ 160,603
Diluted Earnings Per Share As Reported
Net income $ 4.14 $ 3.56 $ 12.53 $ 9.35
Average number of shares outstanding 16,373 16,555 16,419 16,514
Adjusted Diluted Earnings Per Share
Adjusted net income $ 4.86 $ 3.46 $ 12.94 $ 9.73
Average number of shares outstanding 16,373 16,555 16,419 16,514
(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 September 30, Nine Months Ended September 30,
OPERATING STATISTICS 2020 2019 2020 2019
Net revenue ($000) (c)
Homecare $ 278,856 $ 274,746 $ 826,954 $ 800,059
Inpatient 27,633 23,599 85,983 69,063
Continuous care 30,699 29,446 105,836 92,476
Other 2,910 2,356 8,175 6,598
Subtotal $ 340,098 $ 330,147 $ 1,026,948 $ 968,196
Room and board, net (3,289) (2,846) (9,317) (8,098)
Contractual allowances (3,784) (4,236) (10,976) (10,904)
Medicare cap allowance 4,072 (1,317) (4,178) (7,915)
Net Revenue $ 337,097 $ 321,748 $ 1,002,477 $ 941,279
Net revenue as a percent of total before Medicare cap allowance
Homecare 82.0 % 83.2 % 80.5 % 82.6 %
Inpatient 8.1 7.1 8.4 7.1
Continuous care 9.0 8.9 10.3 9.6
Other 0.9 0.8 0.8 0.7
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (1.0) (0.9) (0.9) (0.8)
Contractual allowances (1.1) (1.3) (1.1) (1.2)
Medicare cap allowance 1.2 (0.4) (0.4) (0.8)
Net Revenue 99.1 % 97.4 % 97.6 % 97.2 %
Days of care
Homecare 1,426,191 1,361,508 4,192,681 3,961,261
Nursing home 261,396 315,566 844,232 909,318
Respite 4,566 8,582 15,416 21,552
Subtotal routine homecare and respite 1,692,153 1,685,656 5,052,329 4,892,131
Inpatient 27,017 30,553 84,907 89,366
Continuous care 33,013 39,670 110,200 125,397
Total 1,752,183 1,755,879 5,247,436 5,106,894
Number of days in relevant time period 92 92 274 273
Average daily census ("ADC") (days)
Homecare 15,502 14,799 15,302 14,510
Nursing home 2,841 3,430 3,081 3,331
Respite 50 93 56 79
Subtotal routine homecare and respite 18,393 18,322 18,439 17,920
Inpatient 294 332 310 327
Continuous care 358 432 402 460
Total 19,045 19,086 19,151 18,707
Total Admissions 17,943 17,131 53,368 52,380
Total Discharges 18,205 16,915 51,281 51,274
Average length of stay (days) 97.1 92.6 92.9 91.6
Median length of stay (days) 14.0 17.0 14.0 16.0
ADC by major diagnosis
Cerebro 35.1 % 35.7 % 35.7 % 35.9 %
Neurological 22.1 20.7 21.7 20.4
Cancer 12.5 12.9 12.6 12.9
Cardio 16.1 16.6 15.9 16.7
Respiratory 8.0 8.1 8.2 8.1
Other 6.2 6.0 5.9 6.0
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 21.4 % 21.1 % 21.2 % 20.8 %
Neurological 13.2 12.7 13.0 12.6
Cancer 27.4 30.5 27.8 29.2
Cardio 13.6 14.8 14.5 15.7
Respiratory 9.9 10.2 10.6 11.3
Other 14.5 10.7 12.9 10.4
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.1 % 1.3 % 1.1 % 1.1 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 33.4 32.7 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 22.1 21.0 n.a. n.a.
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019
(unaudited)
(a) Included in the results of operations for 2020 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended September 30, 2020
VITAS Roto-Rooter Corporate Consolidated
CARES Act grant $ (8,805) $ - $ - $ (8,805)
Direct costs related to COVID-19 (6,945) (1,321) - (8,266)
Stock option expense - - (3,182) (3,182)
Litigation settlement - (3,095) - (3,095)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
COVID-19 Medicare cap 2,250 - - 2,250
Long-term incentive compensation - - (1,774) (1,774)
Medicare cap sequestration adjustment 852 - - 852
Pretax impact on earnings (12,648) (6,768) (4,956) (24,372)
Excess tax benefits on stock compensation - - 7,187 7,187
Income tax benefit on the above 3,253 1,794 304 5,351
After-tax impact on earnings $ (9,395) $ (4,974) $ 2,535 $ (11,834)
Nine Months Ended September 30, 2020
VITAS Roto-Rooter Corporate Consolidated
Direct costs related to COVID-19 $ (32,184) $ (3,299) $ - $ (35,483)
CARES Act grant 32,184 - - 32,184
Stock option expense - - (13,296) (13,296)
Amortization of acquired and cancelled franchise agreements - (7,056) - (7,056)
Long-term incentive compensation - - (5,523) (5,523)
Litigation settlement - (3,095) - (3,095)
Medicare cap sequestration adjustment (619) - - (619)
Pretax impact on earnings (619) (13,450) (18,819) (32,888)
Excess tax benefits on stock compensation - - 19,943 19,943
Income tax benefit on the above 157 3,564 2,444 6,165
After-tax impact on earnings $ (462) $ (9,886) $ 3,568 $ (6,780)
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 September 30, 2019
VITAS Roto-Rooter Corporate Consolidated
Acquisition expense $ - $ (3,281) $ - $ (3,281)
Stock option expense - - (2,711) (2,711)
Long-term incentive compensation - - (1,677) (1,677)
Medicare cap sequestration adjustment (859) - - (859)
Amortization of reacquired franchise agreements - (331) - (331)
Pretax impact on earnings (859) (3,612) (4,388) (8,859)
Excess tax benefits on stock compensation - - 8,792 8,792
Income tax benefit on the above 220 957 624 1,801
After-tax impact on earnings $ (639) $ (2,655) $ 5,028 $ 1,734
Nine Months Ended September 30, 2019
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (10,729) $ (10,729)
Litigation settlement (6,000) - - (6,000)
Long-term incentive compensation - - (4,552) (4,552)
Acquisition expense - (3,377) (120) (3,497)
Medicare cap sequestration adjustment (3,063) - - (3,063)
Impairment loss on transportation equipment - - (2,266) (2,266)
Amortization of reacquired franchise agreements - (1,103) - (1,103)
Non cash ASC 842 (expenses)/benefit (656) (55) 163 (548)
Pretax impact on earnings (9,719) (4,535) (17,504) (31,758)
Excess tax benefits on stock compensation - - 18,737 18,737
Income tax benefit on the above 2,474 1,202 3,085 6,761
After-tax impact on earnings $ (7,245) $ (3,333) $ 4,318 $ (6,260)
VITAS has 11 large (greater than 450 ADC), 21 medium (greater than 200 but less than 450 ADC) and 17 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 22 provider numbers have a Medicare cap cushion of 10% or greater, one provider numbers have a cap cushion between 5% and 10%, three provider numbers have a cap cushion between 0% and 5%, and four provider numbers have a Medicare cap liability.
Last updated: Oct 29, 2020