Recent Updates
Recently added Catalysts
CHE

David P. William s (513) 762-6901  Chemed Reports Third-Quarter 2023 Results – Increases Full Year Guidance  CINCINNATI

Key Takeaway: CONTACT: David P. Williams Chemed Reports Third-Quarter 2023 Results Increases Full Year Guidance CINCINNATI, October 25, 2023 Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation's largest providers of end-of-life care

Full Press Release Details

CONTACT: David P. Williams
Chemed Reports Third-Quarter 2023 Results Increases Full Year Guidance
CINCINNATI, October 25, 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 third quarter ended September 30, 2023, versus the comparable prior-year period.
Changes to Non-GAAP Metrics
Chemed uses certain non-GAAP metrics such as EBITDA, Adjusted EBITDA, Adjusted net income and Adjusted Diluted Earnings per Share, to provide additional context and perspective to reported operational results.
Chemed's previously reported non-GAAP metrics during the four sequential quarters from September 30, 2022 through June 30, 2023 excluded the 12-month pandemic-related licensed healthcare professional retention bonus (Retention Program).
Starting with the September 30, 2023 quarter, Chemed is no longer excluding the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.
In the September 30, 2023 quarter, there is zero expense related to the Retention Program. In the September 30, 2022 quarter, the pretax and after-tax Retention Program expense was $9.6 million and $7.1 million, respectively.
For the nine months ended September 30, 2023 pretax and after-tax expense for the retention program is $23.8 million and $18.0 million, respectively. For the nine months ended September 30, 2022 pretax and after-tax expense for the Retention Program was $9.6 million and $7.1 million, respectively.
Results for Quarter Ended September 30, 2023
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS net revenue was $334 million in the third quarter of 2023, which is an increase of 12.5% when compared to the prior year period. This revenue increase is comprised primarily of a 9.4% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.7%. Acuity mix shift positively impacted revenue growth 24-basis points 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 increased revenue growth by approximately 20-basis points.
In the third quarter of 2023, VITAS accrued $0.13 million in Medicare Cap billing limitations. This compares to a $0.6 million Medicare Cap billing limitation in the third quarter of 2022.
Of VITAS' 30 Medicare provider numbers, 25 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, two provider numbers have a cushion between 5% and 10%, one provider number has a cushion between 0% and 5%, and two provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $8.5 million.
Average revenue per patient per day in the third quarter of 2023 was $196.43 which is 296-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.52 and $1,026.48, respectively. During the quarter, high acuity days-of-care were 2.8% of total days of care, an increase of 5-basis points when compared to the prior-year quarter.
The third quarter 2023 gross margin, excluding Medicare Cap, was 24.0%. This compares to the prior year gross margin of 19.3%, excluding Medicare Cap.
Selling, general and administrative expenses were $25.3 million in the third quarter of 2023 and compares to $21.6 million in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap,
totaled $54.9 million in the quarter, an increase of 53.4%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.5%, which is 441-basis points above the prior-year period.
Roto-Rooter generated quarterly revenue of $231 million in the third quarter of 2023, an increase of 0.4%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $56.8 million, an increase of 1.5%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue declining 4.2%, plumbing increasing 1.8%, excavation increasing 11.9%, and water restoration increasing 2.0%.
Roto-Rooter branch residential revenue in the quarter totaled $155 million, an increase of 0.3%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 6.7%, plumbing increasing 0.3%, excavation expanding 3.2%, and water restoration increasing 4.3%.
Roto-Rooter's gross margin in the quarter was 52.9%, a 45-basis point decline when compared to the third quarter of 2022. Adjusted EBITDA in the third quarter of 2023 totaled $66.9 million, a decrease of 3.7%. The Adjusted EBITDA margin in the quarter was 29.0%, which is 124-basis points below the prior year period.
As of September 30, 2023, Chemed had total cash and cash equivalents of $173 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. The Company paid off the remaining portion of the term loan in the second quarter of 2023. There is approximately $405 million of undrawn borrowing capacity under the Credit Agreement after excluding $45 million for Letters of Credit.
During the quarter, the Company repurchased 28,457 shares of Chemed stock for $14.3 million which equates to a cost per share of $504.07. As of September 30, 2023, there was approximately $60 million of remaining share repurchase authorization under its plan.
VITAS 2023 revenue, prior to Medicare Cap, is estimated to increase 9.3% 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 7.3% to 7.5%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 15.4% to 15.7%. The total pretax cost of the Retention Program in 2023 is estimated at $23.8 million, reducing adjusted EBITDA margin by 180-basis points. We are currently estimating $8 million for Medicare Cap billing limitations in calendar year 2023.
Roto-Rooter is forecasted to achieve full-year 2023 revenue growth of 1.6% to 2.0%. Roto-Rooter's adjusted EBITDA margin for 2023 is expected to be 28.4% to 28.6%.
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, and other discrete items, is estimated to be in the range of $19.82 to $20.02. This guidance includes $1.18 per share of after-tax costs related to the 2023 portion of the Retention Program.
This revised 2023 guidance compares to previous guidance, as recast to no longer exclude costs associated with the Retention Program, of $18.72 to $18.92. Current 2023 guidance assumes an effective corporate tax rate on adjusted earnings of 23.6% and a diluted share count of 15.2 million shares. Chemed's 2022 adjusted earnings per diluted share was $18.78, including $0.97 per share for costs associated with the 2022 portion of the Retention Program.
As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday October 26, 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/9eyhbp68.
Participants may also register via teleconference at: https://register.vevent.com/register/BIf6283da8a767485ab88786d7ddfffa28.
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 September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Service revenues and sales $ 564,532 $ 526,472 1,678,505 $ 1,588,309
Cost of services provided and goods sold 362,358 346,934 1,107,256 1,020,307
Selling, general and administrative expenses (aa) 99,602 83,992 294,684 261,799
Depreciation 12,858 12,154 37,778 37,006
Amortization 2,521 2,520 7,548 7,558
Other operating expense/(income) 343 15 2,064 (530)
Total costs and expenses 477,682 445,615 1,449,330 1,326,140
Income from operations 86,850 80,857 229,175 262,169
Interest expense (444) (1,271) (2,766) (2,983)
Other income/(expense)--net (bb) 6,859 (3,115) 8,365 (11,907)
Income before income taxes 93,265 76,471 234,774 247,279
Income taxes (18,307) (19,598) (52,318) (59,781)
Net income $ 74,958 $ 56,873 $ 182,456 $ 187,498
Earnings Per Share
Net income $ 4.97 $ 3.82 $ 12.14 $ 12.55
Average number of shares outstanding 15,075 14,888 15,034 14,935
Diluted Earnings Per Share
Net income $ 4.93 $ 3.78 $ 12.02 $ 12.41
Average number of shares outstanding 15,200 15,042 15,178 15,114
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended September 30, Nine Months Ended September 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 $ 91,792 $ 85,118 $ 281,426 $ 269,118
Long-term incentive compensation 3,553 2,050 7,817 4,877
Market value adjustments related to deferred
compensation trusts 4,257 (3,176) 5,441 (12,196)
Total SG&A expenses $ 99,602 $ 83,992 $ 294,684 $ 261,799
(bb) Other income/(expense)--net comprises (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Market value adjustments related to deferred
compensation trusts $ 4,257 $ (3,176) $ 5,441 $ (12,196)
Interest income 2,600 62 2,863 288
Other 2 (1) 61 1
Total other income/(expense)--net $ 6,859 $ (3,115) $ 8,365 $ (11,907)
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
September 30,
2023 2022
Assets
Current assets
Cash and cash equivalents $ 173,150 $ 7,781
Accounts receivable less allowances 168,031 121,662
Inventories 12,511 10,469
Prepaid income taxes 11,337 27,526
Prepaid expenses 29,510 31,431
Total current assets 394,539 198,869
Investments of deferred compensation plans held in trust 104,410 90,097
Properties and equipment, at cost less accumulated depreciation 205,462 193,705
Lease right of use asset 123,353 131,430
Identifiable intangible assets less accumulated amortization 92,768 102,103
Goodwill 584,977 579,887
Other assets 56,570 60,104
Total Assets $ 1,562,079 $ 1,356,195
Liabilities
Current liabilities
Accounts payable $ 56,508 $ 77,170
Current portion of long-term debt - 5,000
Income taxes 5,135 -
Accrued insurance 61,122 56,732
Accrued compensation 74,865 67,230
Accrued legal 6,626 653
Short-term lease liability 37,615 39,813
Other current liabilities 55,348 51,552
Total current liabilities 297,219 298,150
Deferred income taxes 30,381 33,590
Long-term debt - 95,850
Deferred compensation liabilities 102,815 89,873
Long-term lease liability 99,346 105,594
Other liabilities 13,075 11,722
Total Liabilities 542,836 634,779
Stockholders' Equity
Capital stock 37,013 36,670
Paid-in capital 1,254,356 1,100,161
Retained earnings 2,362,928 2,141,418
Treasury stock, at cost (2,637,102) (2,559,141)
Deferred compensation payable in Company stock 2,048 2,308
Total Stockholders' Equity 1,019,243 721,416
Total Liabilities and Stockholders' Equity $ 1,562,079 $ 1,356,195
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Nine Months Ended September 30,
2023 2022
Cash Flows from Operating Activities
Net income $ 182,456 $ 187,498
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 45,326 44,564
Stock option expense 22,376 19,343
(Benefit)/provision for deferred income taxes (8,232) 10,408
Noncash long-term incentive compensation 6,637 4,343
Litigation settlements 2,050 -
Noncash directors' compensation 1,444 1,170
Amortization of debt issuance costs 500 247
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
(Increase)/decrease in accounts receivable (27,843) 16,166
Increase in inventories (2,239) (360)
Decrease in prepaid expenses 781 1,257
Decrease in accounts payable and
other current liabilities (15,815) (15,765)
Change in current income taxes 12,314 (10,277)
Net change in lease assets and liabilities (892) 313
Increase in other assets (8,622) (42,424)
Increase/(decrease) in other liabilities 11,426 (6,555)
Other sources/(uses) 69 (241)
Net cash provided by operating activities 221,736 209,687
Cash Flows from Investing Activities
Capital expenditures (45,075) (39,066)
Proceeds from sale of fixed assets 506 2,037
Business combinations, net of cash acquired (3,994) (2,044)
Other uses (409) (841)
Net cash used by investing activities (48,972) (39,914)
Cash Flows from Financing Activities
Payments on other long-term debt (97,500) (1,250)
Proceeds from other long-term debt - 100,000
Proceeds from exercise of stock options 58,277 17,128
Purchases of treasury stock (27,769) (101,539)
Dividends paid (17,446) (16,391)
Change in cash overdrafts payable 16,182 5,535
Capital stock surrendered to pay taxes on stock-based compensation (5,446) (12,497)
Debt issuance costs - (1,584)
Payments on revolving line of credit - (299,400)
Proceeds from revolving line of credit - 116,500
Other uses (38) (1,389)
Net cash used by financing activities (73,740) (194,887)
Increase/(decrease) in Cash and Cash Equivalents 99,024 (25,114)
Cash and cash equivalents at beginning of year 74,126 32,895
Cash and cash equivalents at end of year $ 173,150 $ 7,781
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 333,728 $ 230,804 $ - $ 564,532
Cost of services provided and goods sold 253,731 108,627 - 362,358
Selling, general and administrative expenses 25,256 55,141 19,205 99,602
Depreciation 5,009 7,836 13 12,858
Amortization 26 2,495 - 2,521
Other operating (income)/expense (53) 396 - 343
Total costs and expenses 283,969 174,495 19,218 477,682
Income/(loss) from operations 49,759 56,309 (19,218) 86,850
Interest expense (52) (131) (261) (444)
Intercompany interest income/(expense) 4,935 3,040 (7,975) -
Other income net 849 34 5,976 6,859
Income/(loss) before income taxes 55,491 59,252 (21,478) 93,265
Income taxes (11,160) (8,925) 1,778 (18,307)
Net income/(loss) $ 44,331 $ 50,327 $ (19,700) $ 74,958
2022 (b)
Service revenues and sales $ 296,536 $ 229,936 $ - $ 526,472
Cost of services provided and goods sold 239,755 107,179 - 346,934
Selling, general and administrative expenses 21,581 53,225 9,186 83,992
Depreciation 5,281 6,855 18 12,154
Amortization 26 2,494 - 2,520
Other operating expense/(income) 26 (11) - 15
Total costs and expenses 266,669 169,742 9,204 445,615
Income/(loss) from operations 29,867 60,194 (9,204) 80,857
Interest expense (44) (91) (1,136) (1,271)
Intercompany interest income/(expense) 4,842 2,371 (7,213) -
Other income/(expense) net 26 36 (3,177) (3,115)
Income/(loss) before income taxes 34,691 62,510 (20,730) 76,471
Income taxes (8,605) (14,924) 3,931 (19,598)
Net income/(loss) $ 26,086 $ 47,586 $ (16,799) $ 56,873
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, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 965,066 $ 713,439 $ - $ 1,678,505
Cost of services provided and goods sold 770,470 336,786 - 1,107,256
Selling, general and administrative expenses 71,248 171,966 51,470 294,684
Depreciation 14,907 22,830 41 37,778
Amortization 78 7,470 - 7,548
Other operating (income)/expense (15) 2,079 - 2,064
Total costs and expenses 856,688 541,131 51,511 1,449,330
Income/(loss) from operations 108,378 172,308 (51,511) 229,175
Interest expense (154) (387) (2,225) (2,766)
Intercompany interest income/(expense) 14,393 8,652 (23,045) -
Other income net 1,109 96 7,160 8,365
Income/(loss) before income taxes 123,726 180,669 (69,621) 234,774
Income taxes (28,503) (38,315) 14,500 (52,318)
Net income/(loss) $ 95,223 $ 142,354 $ (55,121) $ 182,456
2022 (b)
Service revenues and sales $ 893,506 $ 694,803 $ - $ 1,588,309
Cost of services provided and goods sold 694,528 325,779 - 1,020,307
Selling, general and administrative expenses 67,181 165,162 29,456 261,799
Depreciation 16,894 20,058 54 37,006
Amortization 76 7,482 - 7,558
Other operating (income)/expense (929) 399 - (530)
Total costs and expenses 777,750 518,880 29,510 1,326,140
Income/(loss) from operations 115,756 175,923 (29,510) 262,169
Interest expense (142) (319) (2,522) (2,983)
Intercompany interest income/(expense) 14,181 6,751 (20,932) -
Other income/(expense) net 183 107 (12,197) (11,907)
Income/(loss) before income taxes 129,978 182,462 (65,161) 247,279
Income taxes (32,199) (43,867) 16,285 (59,781)
Net income/(loss) $ 97,779 $ 138,595 $ (48,876) $ 187,498
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, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 44,331 $ 50,327 $ (19,700) $ 74,958
Add/(deduct):
Interest expense 52 131 261 444
Income taxes 11,160 8,925 (1,778) 18,307
Depreciation 5,009 7,836 13 12,858
Amortization 26 2,495 - 2,521
EBITDA 60,578 69,714 (21,204) 109,088
Add/(deduct):
Intercompany interest expense/(income) (4,935) (3,040) 7,975 -
Interest income (847) (34) (1,719) (2,600)
Stock option expense - - 5,495 5,495
Long-term incentive compensation - - 3,553 3,553
Litigation settlement - 300 - 300
Adjusted EBITDA $ 54,796 $ 66,940 $ (5,900) $ 115,836
2022
Net income/(loss) $ 26,086 $ 47,586 $ (16,799) $ 56,873
Add/(deduct):
Interest expense 44 91 1,136 1,271
Income taxes 8,605 14,924 (3,931) 19,598
Depreciation 5,281 6,855 18 12,154
Amortization 26 2,494 - 2,520
EBITDA 40,042 71,950 (19,576) 92,416
Add/(deduct):
Intercompany interest expense/(income) (4,842) (2,371) 7,213 -
Interest income (27) (35) - (62)
Stock option expense - - 4,676 4,676
Long-term incentive compensation - - 2,050 2,050
Direct costs related to COVID-19 - - 89 89
Adjusted EBITDA $ 35,173 $ 69,544 $ (5,548) $ 99,169
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, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 95,223 $ 142,354 $ (55,121) $ 182,456
Add/(deduct):
Interest expense 154 387 2,225 2,766
Income taxes 28,503 38,315 (14,500) 52,318
Depreciation 14,907 22,830 41 37,778
Amortization 78 7,470 - 7,548
EBITDA 138,865 211,356 (67,355) 282,866
Add/(deduct):
Intercompany interest expense/(income) (14,393) (8,652) 23,045 -
Interest income (1,046) (96) (1,720) (2,862)
Stock option expense - - 22,376 22,376
Long-term incentive compensation - - 7,817 7,817
Litigation settlements - 2,056 - 2,056
Adjusted EBITDA $ 123,426 $ 204,664 $ (15,837) $ 312,253
2022
Net income/(loss) $ 97,779 $ 138,595 $ (48,876) $ 187,498
Add/(deduct):
Interest expense 142 319 2,522 2,983
Income taxes 32,199 43,867 (16,285) 59,781
Depreciation 16,894 20,058 54 37,006
Amortization 76 7,482 - 7,558
EBITDA 147,090 210,321 (62,585) 294,826
Add/(deduct):
Intercompany interest expense/(income) (14,181) (6,751) 20,932 -
Interest income (181) (107) - (288)
Stock option expense - - 19,343 19,343
Long-term incentive compensation - - 4,877 4,877
Direct costs related to COVID-19 310 988 89 1,387
Medicare cap sequestration adjustment 138 - - 138
Adjusted EBITDA $ 133,176 $ 204,451 $ (17,344) $ 320,283
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 September 30, Nine Months Ended September 30,
2023 2022 2023 2022
Net income as reported $ 74,958 $ 56,873 $ 182,456 $ 187,498
Add/(deduct) pre-tax cost of:
Stock option expense 5,495 4,676 22,376 19,343
Long-term incentive compensation 3,553 2,050 7,817 4,877
Amortization of reacquired franchise agreements 2,352 2,352 7,056 7,056
Litigation settlements 300 - 2,056 -
Medicare cap sequestration adjustment - - - 138
Direct costs related to COVID-19 - 89 - 1,387
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (1,326) (1,474) (6,443) (5,923)
Tax impact of deferred tax rate change (4,241) - (4,241) -
Excess tax benefits on stock compensation (225) (450) (3,376) (4,390)
Adjusted net income $ 80,866 $ 64,116 $ 207,701 $ 209,986
Diluted Earnings Per Share As Reported
Net income $ 4.93 $ 3.78 $ 12.02 $ 12.41
Average number of shares outstanding 15,200 15,042 15,178 15,114
Adjusted Diluted Earnings Per Share
Adjusted net income $ 5.32 $ 4.26 $ 13.68 $ 13.89
Average number of shares outstanding 15,200 15,042 15,178 15,114
(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 2023 2022 2023 2022
Net revenue ($000) (c)
Homecare $ 287,389 $ 256,253 $ 832,554 $ 771,520
Inpatient 27,818 24,526 84,312 75,714
Continuous care 22,032 18,600 63,054 57,717
Other 3,562 3,240 9,738 9,461
Subtotal $ 340,801 $ 302,619 $ 989,658 $ 914,412
Room and board, net (2,646) (2,513) (8,317) (6,796)
Contractual allowances (4,302) (2,952) (10,650) (8,992)
Medicare cap allowance (125) (618) (5,625) (5,118)
Net Revenue $ 333,728 $ 296,536 $ 965,066 $ 893,506
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.3 % 84.7 % 84.1 % 84.4 %
Inpatient 8.2 8.1 8.5 8.3
Continuous care 6.5 6.1 6.4 6.3
Other 1.0 1.1 1.0 1.0
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.8) (0.8) (0.8) (0.7)
Contractual allowances (1.3) (1.0) (1.1) (1.0)
Medicare cap allowance - (0.2) (0.6) (0.6)
Net Revenue 97.9 % 98.0 % 97.5 % 97.7 %
Days of care
Homecare 1,391,377 1,271,678 4,018,469 3,796,954
Nursing home 287,785 264,407 833,112 771,921
Respite 7,292 6,635 19,211 18,098
Subtotal routine homecare and respite 1,686,454 1,542,720 4,870,792 4,586,973
Inpatient 25,493 23,435 76,987 71,177
Continuous care 23,071 20,097 65,630 61,981
Total 1,735,018 1,586,252 5,013,409 4,720,131
Number of days in relevant time period 92 92 273 273
Average daily census ("ADC") (days)
Homecare 15,124 13,823 14,720 13,908
Nursing home 3,128 2,874 3,052 2,828
Respite 79 72 70 66
Subtotal routine homecare and respite 18,331 16,769 17,842 16,802
Inpatient 277 255 282 261
Continuous care 251 218 240 227
Total 18,859 17,242 18,364 17,290
Total Admissions 15,774 14,680 47,564 45,945
Total Discharges 15,328 14,603 45,837 46,139
Average length of stay (days) 103.1 106.2 100.8 104.9
Median length of stay (days) 17.0 17.0 16.0 16.0
ADC by major diagnosis
Cerebro 42.0 % 39.3 % 42.2 % 38.5 %
Neurological 14.7 22.0 15.9 22.3
Cancer 10.6 10.7 10.6 11.0
Cardio 16.4 15.4 16.1 15.6
Respiratory 7.2 7.2 7.1 7.3
Other 9.1 5.4 8.1 5.3
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 26.6 % 25.9 % 26.3 % 24.2 %
Neurological 8.8 12.4 9.9 12.7
Cancer 26.1 26.6 26.0 26.2
Cardio 16.0 14.9 16.2 14.8
Respiratory 9.7 9.5 10.1 10.3
Other 12.8 10.7 11.5 11.8
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.3 % 1.0 % 1.1 % 1.0 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 36.4 33.8 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 33.8 24.9 n.a. n.a.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 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 September 30, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (5,495) $ (5,495)
Long-term incentive compensation - - (3,553) (3,553)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Litigation settlements - (300) - (300)
Pretax impact on earnings - (2,652) (9,048) (11,700)
Excess tax benefits on stock compensation - - 225 225
Tax impact of deferred tax rate change 1,772 3,559 (1,090) 4,241
Income tax benefit on the above - 412 914 1,326
After-tax impact on earnings $ 1,772 $ 1,319 $ (8,999) $ (5,908)
Nine Months Ended September 30, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (22,376) $ (22,376)
Long-term incentive compensation - - (7,817) (7,817)
Amortization of reacquired franchise agreements - (7,056) - (7,056)
Litigation settlements - (2,056) - (2,056)
Pretax impact on earnings - (9,112) (30,193) (39,305)
Excess tax benefits on stock compensation - - 3,376 3,376
Tax impact of deferred tax rate change 1,772 3,559 (1,090) 4,241
Income tax benefit on the above - 2,123 4,320 6,443
After-tax impact on earnings $ 1,772 $ (3,430) $ (23,587) $ (25,245)
(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 September 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (4,676) $ (4,676)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Long-term incentive compensation - - (2,050) (2,050)
Direct costs related to COVID-19 - - (89) (89)
Pretax impact on earnings - (2,352) (6,815) (9,167)
Excess tax benefits on stock compensation - - 450 450
Income tax benefit on the above - 623 851 1,474
After-tax impact on earnings $ - $ (1,729) $ (5,514) $ (7,243)
Nine Months Ended September 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (19,343) $ (19,343)
Amortization of reacquired franchise agreements - (7,056) - (7,056)
Long-term incentive compensation - - (4,877) (4,877)
Direct costs related to COVID-19 (310) (988) (89) (1,387)
Medicare cap sequestration adjustment (138) - - (138)
Pretax impact on earnings (448) (8,044) (24,309) (32,801)
Excess tax benefits on stock compensation - - 4,390 4,390
Income tax benefit on the above 114 2,131 3,678 5,923
After-tax impact on earnings $ (334) $ (5,913) $ (16,241) $ (22,488)
Last updated: Oct 25, 2023