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

Michael D. Witzeman (513) 762- 6714  Chemed Reports Fourth -Quarter 2023 Results   CINCINNATI

Key Takeaway: Chemed Corporation reported its fourth-quarter results for 2023, showing a robust increase in revenue for its VITAS Healthcare segment, which rose by 13.6%. Adjusted EBITDA for this segment also notably increased by 61.6%. However, the plumbing subsidiary Roto-Rooter faced revenue challenges, experiencing a 1.1% decrease quarter-over-quarter. Looking ahead, Chemed expects continued growth for VITAS and a modest revenue increase for Roto-Rooter in 2024.

Market Sentiment Analysis

POSITIVE FACTORS

  • VITAS segment revenue increased by 13.6% in Q4 2023 compared to the previous year.
  • Adjusted EBITDA for VITAS showed a significant increase of 61.6%.
  • Chemed projects estimated revenue growth for VITAS in 2024 between 9.0% to 9.8%.

CONCERNS & RISKS

  • Roto-Rooter experienced a revenue decline of 1.1% in Q4 2023.
  • Commercial revenue for Roto-Rooter decreased by 7.9%, indicating challenges in that segment.

Full Press Release Details

CONTACT: Michael D. Witzeman
Chemed Reports Fourth-Quarter 2023 Results
CINCINNATI, February 27, 2024 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 fourth quarter ended December 31, 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 quarter-ended September 30, 2023, the Company no longer excludes the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.
For the quarter-ended December 31, 2023, there is a pre-tax and after-tax expense reversal related to the Retention Program of $2.9 million and $2.2 million, respectively. For the quarter-ended December 31, 2022, the pretax and after-tax Retention Program expense was $10.1 million and $7.5 million, respectively.
For the year ended December 31, 2023 pretax and after-tax expense for the Retention Program is $20.8 million and $15.8 million, respectively. For the year ended December 31, 2022 pretax and after-tax expense for the Retention Program was $19.6 million and $14.6 million, respectively.
Results for Quarter Ended December 31, 2023
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS net revenue was $350.0 million in the fourth quarter of 2023, which is an increase of 13.6% when compared to the prior-year period. This revenue increase is comprised primarily of an 11.0% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.3%. Acuity mix shift negatively impacted revenue growth 38-basis points in the quarter when compared to the prior-year period's revenue and level-of-care mix. The combination of Medicare Cap and other contra revenue changes increased revenue growth by approximately 61-basis points.
In the fourth quarter of 2023, VITAS accrued $2.4 million in Medicare Cap billing limitations. This compares to a $2.8 million Medicare Cap billing limitation in the fourth quarter of 2022.
Of VITAS' 30 Medicare provider numbers, 26 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, two provider numbers have a cushion between 5% and 10%, no provider number has a cushion between 0% and 5%, and two provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $7.8 million.
Average revenue per patient per day in the fourth quarter of 2023 was $201.33 which is 200-basis points above the prior-year period. Reimbursement for routine home care and high acuity care
averaged $177.62 and $1,058.60, respectively. During the quarter, high acuity days-of-care were 2.7% of total days of care, a decline of 6-basis points when compared to the prior-year quarter.
The fourth quarter 2023 gross margin, excluding Medicare Cap, was 29.9%. This compares to the prior year gross margin of 23.6%, excluding Medicare Cap. Approximately 406-basis points of this difference is attributable to the expense associated with the Retention Program. Selling, general and administrative expenses were $22.0 million in the fourth quarter of 2023 and compares to $22.0 million in the prior-year quarter.
Adjusted EBITDA, excluding Medicare Cap, totaled $83.3 million in the quarter, an increase of 61.6%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 23.7%, which is 705-basis points above the prior-year period. Approximately 406-basis points of this difference is attributable to the expense associated with the Retention Program.
Roto-Rooter generated quarterly revenue of $235.9 million in the fourth quarter of 2023, a decrease of 1.1%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $54.0 million, a decrease of 7.9% from the prior-year. This aggregate commercial revenue decline consisted of drain cleaning revenue declining 8.6%, plumbing declining 6.3%, excavation declining 5.9%, and water restoration declining 16.1%.
Roto-Rooter branch residential revenue in the quarter totaled $162.5 million, an increase of 2.0%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 5.6%, plumbing increasing 1.4%, excavation expanding 4.0%, and water restoration increasing 8.6%.
Roto-Rooter's gross margin in the quarter was 52.9%, a 9-basis point decline when compared to the fourth quarter of 2022. Adjusted EBITDA in the fourth quarter of 2023 totaled $64.9 million, a decrease of 6.4%. The Adjusted EBITDA margin in the quarter was 27.5%, which is 154-basis points below the prior-year period.
As of December 31, 2023, Chemed had total cash and cash equivalents of $264.0 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 $404.8
million of undrawn borrowing capacity under the Credit Agreement after excluding $45.2 million for Letters of Credit.
During the quarter, the Company repurchased 79,512 shares of Chemed stock for $46.0 million which equates to a cost per share of $579.09. As of December 31, 2023, there was approximately $314.1 million of remaining share repurchase authorization under its plan.
VITAS 2024 revenue, prior to Medicare Cap, is estimated to increase 9.0% to 9.8% when compared to 2023. ADC is estimated to increase 6.5% to 7.0%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 17.8% to 18.3%. Medicare Cap billing limitations are estimated to be $9.5 million in calendar year 2024.
Roto-Rooter is forecasted to achieve full-year 2024 revenue growth of 3.5% to 4.0%. Roto-Rooter's adjusted EBITDA margin for 2024 is expected to be 28.7% to 29.1%.
Based upon the above, full-year 2024 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 $23.30 to $23.70.
The 2024 guidance assumes an effective corporate tax rate on adjusted earnings of 24.2% and a diluted share count of 15.2 million shares. Chemed's 2023 adjusted earnings per diluted share was $20.30, including $1.04 per share for costs associated with the 2023 portion of the Retention Program.
As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday February 28, 2024, 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/586r6wmh.
Participants may also register via teleconference at: https://register.vevent.com/register/BIefc8b6001c2b43b09e16a655471d87c4.
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 18,600 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 December 31, For the Years Ended December 31,
2023 2022 2023 2022
Service revenues and sales $ 585,912 $ 546,654 2,264,417 $ 2,134,963
Cost of services provided and goods sold 358,346 349,570 1,465,602 1,369,877
Selling, general and administrative expenses (aa) 100,436 96,928 395,120 358,727
Depreciation 13,024 12,096 50,802 49,102
Amortization 2,515 2,512 10,063 10,070
Other operating expense 197 4,221 2,261 3,691
Total costs and expenses 474,518 465,327 1,923,848 1,791,467
Income from operations 111,394 81,327 340,569 343,496
Interest expense (342) (1,601) (3,108) (4,584)
Other income/(expense)--net (bb) 4,541 2,674 12,906 (9,233)
Income before income taxes 115,593 82,400 350,367 329,679
Income taxes (25,540) (20,274) (77,858) (80,055)
Net income $ 90,053 $ 62,126 $ 272,509 $ 249,624
Earnings Per Share
Net income $ 5.96 $ 4.17 $ 18.11 $ 16.72
Average number of shares outstanding 15,099 14,913 15,050 14,929
Diluted Earnings Per Share
Net income $ 5.90 $ 4.13 $ 17.93 $ 16.53
Average number of shares outstanding 15,270 15,052 15,200 15,099
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended December 31, For the Years Ended December 31,
2023 2022 2023 2022
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 95,601 $ 91,779 $ 377,027 $ 360,896
Long-term incentive compensation 3,872 2,923 11,689 7,801
Market value adjustments related to deferred
compensation trusts 963 2,226 6,404 (9,970)
Total SG&A expenses $ 100,436 $ 96,928 $ 395,120 $ 358,727
(bb) Other income/(expense)--net comprises (in thousands):
Three Months Ended December 31, For the Years Ended December 31,
2023 2022 2023 2022
Market value adjustments related to deferred
compensation trusts $ 963 $ 2,226 $ 6,404 $ (9,970)
Interest income 3,408 65 6,270 355
Other 170 383 232 382
Total other income/(expense)--net $ 4,541 $ 2,674 $ 12,906 $ (9,233)
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
December 31,
2023 2022
Assets
Current assets
Cash and cash equivalents $ 263,958 $ 74,126
Accounts receivable less allowances 181,511 139,408
Inventories 12,004 10,272
Prepaid income taxes 13,166 18,515
Prepaid expenses 30,204 30,291
Total current assets 500,843 272,612
Investments of deferred compensation plans held in trust 106,126 93,196
Properties and equipment, at cost less accumulated depreciation 203,840 199,714
Lease right of use asset 126,387 135,662
Identifiable intangible assets less accumulated amortization 90,264 99,726
Goodwill 585,017 581,295
Other assets 55,618 59,807
Total Assets $ 1,668,095 $ 1,442,012
Liabilities
Current liabilities
Accounts payable $ 64,034 $ 41,884
Current portion of long-term debt - 5,000
Income taxes 6,858 -
Accrued insurance 58,568 58,515
Accrued compensation 88,381 87,350
Accrued legal 6,386 4,456
Short-term lease liability 38,635 38,996
Other current liabilities 49,188 61,004
Total current liabilities 312,050 297,205
Deferred income taxes 30,321 38,613
Long-term debt - 92,500
Deferred compensation liabilities 104,069 92,330
Long-term lease liability 100,776 110,513
Other liabilities 13,003 12,136
Total Liabilities 560,219 643,297
Stockholders' Equity
Capital stock 37,184 36,796
Paid-in capital 1,341,273 1,149,899
Retained earnings 2,446,925 2,197,918
Treasury stock, at cost (2,719,588) (2,588,145)
Deferred compensation payable in Company stock 2,082 2,247
Total Stockholders' Equity 1,107,876 798,715
Total Liabilities and Stockholders' Equity $ 1,668,095 $ 1,442,012
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Years Ended December 31,
2023 2022
Cash Flows from Operating Activities
Net income $ 272,509 $ 249,624
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 60,865 59,172
Stock option expense 30,082 26,254
Deferred payroll taxes - (18,175)
Noncash long-term incentive compensation 9,267 6,188
(Benefit)/provision for deferred income taxes (8,027) 14,827
Litigation settlements 2,050 4,000
Noncash directors' compensation 1,444 1,170
Amortization of debt issuance costs 580 342
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Increase in accounts receivable (41,488) (2,414)
Increase in inventories (1,732) (162)
Decrease in prepaid expenses 87 2,397
(Decrease)/increase in accounts payable and
other current liabilities (9,348) 15,343
Change in current income taxes 11,748 (996)
Net change in lease assets and liabilities (1,424) 1,471
Increase in other assets (9,952) (45,779)
Increase/(decrease) in other liabilities 12,802 (3,350)
Other sources/(uses) 836 (26)
Net cash provided by operating activities 330,299 309,886
Cash Flows from Investing Activities
Capital expenditures (56,854) (57,325)
Business combinations, net of cash acquired (3,994) (3,529)
Proceeds from sale of fixed assets 640 2,330
Other uses (434) (878)
Net cash used by investing activities (60,642) (59,402)
Cash Flows from Financing Activities
Proceeds from exercise of stock options 102,192 44,968
Payments on other long-term debt (97,500) (2,500)
Proceeds from other long-term debt - 100,000
Purchases of treasury stock (67,697) (114,515)
Dividends paid (23,502) (22,017)
Change in cash overdrafts payable 15,749 (11,884)
Capital stock surrendered to pay taxes on stock-based compensation (9,557) (15,611)
Debt issuance costs - (1,586)
Payments on revolving line of credit - (306,800)
Proceeds from revolving line of credit - 121,800
Other sources/(uses) 490 (1,108)
Net cash used by financing activities (79,825) (209,253)
Increase/(decrease) in Cash and Cash Equivalents 189,832 41,231
Cash and cash equivalents at beginning of year 74,126 32,895
Cash and cash equivalents at end of year $ 263,958 $ 74,126
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 349,998 $ 235,914 $ - $ 585,912
Cost of services provided and goods sold 247,151 111,195 - 358,346
Selling, general and administrative expenses 22,048 59,621 18,767 100,436
Depreciation 5,052 7,959 13 13,024
Amortization 26 2,489 - 2,515
Other operating (income)/expense 4 193 - 197
Total costs and expenses 274,281 181,457 18,780 474,518
Income/(loss) from operations 75,717 54,457 (18,780) 111,394
Interest expense (26) (55) (261) (342)
Intercompany interest income/(expense) 5,008 3,265 (8,273) -
Other income net 201 29 4,311 4,541
Income/(loss) before income taxes 80,900 57,696 (23,003) 115,593
Income taxes (17,613) (11,809) 3,882 (25,540)
Net income/(loss) $ 63,287 $ 45,887 $ (19,121) $ 90,053
2022 (b)
Service revenues and sales $ 308,059 $ 238,595 $ - $ 546,654
Cost of services provided and goods sold 237,333 112,237 - 349,570
Selling, general and administrative expenses 22,005 57,096 17,827 96,928
Depreciation 5,061 7,017 18 12,096
Amortization 26 2,486 - 2,512
Other operating expense/(income) 4,266 (45) - 4,221
Total costs and expenses 268,691 178,791 17,845 465,327
Income/(loss) from operations 39,368 59,804 (17,845) 81,327
Interest expense (31) (76) (1,494) (1,601)
Intercompany interest income/(expense) 4,720 2,594 (7,314) -
Other income/(expense) net 417 31 2,226 2,674
Income/(loss) before income taxes 44,474 62,353 (24,427) 82,400
Income taxes (10,800) (14,829) 5,355 (20,274)
Net income/(loss) $ 33,674 $ 47,524 $ (19,072) $ 62,126
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $ 1,315,065 $ 949,352 $ - $ 2,264,417
Cost of services provided and goods sold 1,017,623 447,979 - 1,465,602
Selling, general and administrative expenses 93,296 231,587 70,237 395,120
Depreciation 19,959 30,790 53 50,802
Amortization 104 9,959 - 10,063
Other operating (income)/expense (12) 2,273 - 2,261
Total costs and expenses 1,130,970 722,588 70,290 1,923,848
Income/(loss) from operations 184,095 226,764 (70,290) 340,569
Interest expense (180) (442) (2,486) (3,108)
Intercompany interest income/(expense) 19,400 11,918 (31,318) -
Other income net 1,309 126 11,471 12,906
Income/(loss) before income taxes 204,624 238,366 (92,623) 350,367
Income taxes (46,115) (50,125) 18,382 (77,858)
Net income/(loss) $ 158,509 $ 188,241 $ (74,241) $ 272,509
2022 (b)
Service revenues and sales $ 1,201,564 $ 933,399 $ - $ 2,134,963
Cost of services provided and goods sold 931,861 438,016 - 1,369,877
Selling, general and administrative expenses 89,187 222,257 47,283 358,727
Depreciation 21,955 27,075 72 49,102
Amortization 101 9,969 - 10,070
Other operating (income)/expense 3,337 354 - 3,691
Total costs and expenses 1,046,441 697,671 47,355 1,791,467
Income/(loss) from operations 155,123 235,728 (47,355) 343,496
Interest expense (172) (396) (4,016) (4,584)
Intercompany interest income/(expense) 18,901 9,345 (28,246) -
Other income/(expense) net 600 138 (9,971) (9,233)
Income/(loss) before income taxes 174,452 244,815 (89,588) 329,679
Income taxes (43,000) (58,695) 21,640 (80,055)
Net income/(loss) $ 131,452 $ 186,120 $ (67,948) $ 249,624
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 DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 63,287 $ 45,887 $ (19,121) $ 90,053
Add/(deduct):
Interest expense 26 55 261 342
Income taxes 17,613 11,809 (3,882) 25,540
Depreciation 5,052 7,959 13 13,024
Amortization 26 2,489 - 2,515
EBITDA 86,004 68,199 (22,729) 131,474
Add/(deduct):
Intercompany interest expense/(income) (5,008) (3,265) 8,273 -
Interest income (31) (29) (3,348) (3,408)
Stock option expense - - 7,706 7,706
Long-term incentive compensation - - 3,872 3,872
Adjusted EBITDA $ 80,965 $ 64,905 $ (6,226) $ 139,644
2022
Net income/(loss) $ 33,674 $ 47,524 $ (19,072) $ 62,126
Add/(deduct):
Interest expense 31 76 1,494 1,601
Income taxes 10,800 14,829 (5,355) 20,274
Depreciation 5,061 7,017 18 12,096
Amortization 26 2,486 - 2,512
EBITDA 49,592 71,932 (22,915) 98,609
Add/(deduct):
Intercompany interest expense/(income) (4,720) (2,594) 7,314 -
Interest income (36) (30) 1 (65)
Stock option expense - - 6,911 6,911
Litigation settlement 4,000 - - 4,000
Long-term incentive compensation - - 2,923 2,923
Adjusted EBITDA $ 48,836 $ 69,308 $ (5,766) $ 112,378
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023
Net income/(loss) $ 158,509 $ 188,241 $ (74,241) $ 272,509
Add/(deduct):
Interest expense 180 442 2,486 3,108
Income taxes 46,115 50,125 (18,382) 77,858
Depreciation 19,959 30,790 53 50,802
Amortization 104 9,959 - 10,063
EBITDA 224,867 279,557 (90,084) 414,340
Add/(deduct):
Intercompany interest expense/(income) (19,400) (11,918) 31,318 -
Interest income (1,078) (125) (5,067) (6,270)
Stock option expense - - 30,082 30,082
Long-term incentive compensation - - 11,689 11,689
Litigation settlements - 2,056 - 2,056
Adjusted EBITDA $ 204,389 $ 269,570 $ (22,062) $ 451,897
2022
Net income/(loss) $ 131,452 $ 186,120 $ (67,948) $ 249,624
Add/(deduct):
Interest expense 172 396 4,016 4,584
Income taxes 43,000 58,695 (21,640) 80,055
Depreciation 21,955 27,075 72 49,102
Amortization 101 9,969 - 10,070
EBITDA 196,680 282,255 (85,500) 393,435
Add/(deduct):
Intercompany interest expense/(income) (18,901) (9,345) 28,246 -
Interest income (218) (138) 1 (355)
Stock option expense - - 26,254 26,254
Long-term incentive compensation - - 7,801 7,801
Litigation settlements 4,000 - - 4,000
Direct costs related to COVID-19 310 988 89 1,387
Medicare cap sequestration adjustment 138 - - 138
Adjusted EBITDA $ 182,009 $ 273,760 $ (23,109) $ 432,660
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 December 31, For the Years Ended December 31,
2023 2022 2023 2022
Net income as reported $ 90,053 $ 62,126 $ 272,509 $ 249,624
Add/(deduct) pre-tax cost of:
Stock option expense 7,706 6,911 30,082 26,254
Long-term incentive compensation 3,872 2,923 11,689 7,801
Amortization of reacquired franchise agreements 2,352 2,352 9,408 9,408
Litigation settlements - 4,000 2,056 4,000
Medicare cap sequestration adjustment - - - 138
Direct costs related to COVID-19 - - - 1,387
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (2,216) (3,151) (8,658) (9,075)
Tax impact of deferred tax rate change - - (4,241) -
Excess tax benefits on stock compensation (954) (1,538) (4,330) (5,928)
Adjusted net income $ 100,813 $ 73,623 $ 308,515 $ 283,609
Diluted Earnings Per Share As Reported
Net income $ 5.90 $ 4.13 $ 17.93 $ 16.53
Average number of shares outstanding 15,270 15,052 15,200 15,099
Adjusted Diluted Earnings Per Share
Adjusted net income $ 6.60 $ 4.89 $ 20.30 $ 18.78
Average number of shares outstanding 15,270 15,052 15,200 15,099
(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 December 31, For the Years Ended December 31,
OPERATING STATISTICS 2023 2022 2023 2022
Net revenue ($000) (c)
Homecare $ 303,883 $ 267,691 $ 1,136,437 $ 1,039,211
Inpatient 28,107 26,647 112,419 102,361
Continuous care 22,620 19,284 85,674 77,000
Other 3,844 2,977 13,582 12,438
Subtotal $ 358,454 $ 316,599 $ 1,348,112 $ 1,231,010
Room and board, net (2,535) (2,778) (10,851) (9,574)
Contractual allowances (3,546) (3,012) (14,196) (12,004)
Medicare cap allowance (2,375) (2,750) (8,000) (7,868)
Net Revenue $ 349,998 $ 308,059 $ 1,315,065 $ 1,201,564
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.8 % 84.6 % 84.3 % 84.4 %
Inpatient 7.8 8.4 8.3 8.3
Continuous care 6.3 6.1 6.4 6.3
Other 1.1 0.9 1.0 1.0
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.7) (0.9) (0.8) (0.8)
Contractual allowances (1.0) (0.9) (1.1) (1.0)
Medicare cap allowance (0.7) (0.9) (0.6) (0.6)
Net Revenue 97.6 % 97.3 % 97.5 % 97.6 %
Days of care
Homecare 1,439,494 1,289,067 5,457,963 5,086,021
Nursing home 285,616 264,895 1,118,728 1,036,816
Respite 7,394 5,807 26,605 23,905
Subtotal routine homecare and respite 1,732,504 1,559,769 6,603,296 6,146,742
Inpatient 24,918 24,254 101,905 95,431
Continuous care 23,001 19,909 88,631 81,890
Total 1,780,423 1,603,932 6,793,832 6,324,063
Number of days in relevant time period 92 92 365 365
Average daily census ("ADC") (days)
Homecare 15,646 14,012 14,953 13,934
Nursing home 3,105 2,879 3,065 2,841
Respite 80 63 73 65
Subtotal routine homecare and respite 18,831 16,954 18,091 16,840
Inpatient 271 264 279 261
Continuous care 250 216 243 224
Total 19,352 17,434 18,613 17,325
Total Admissions 15,867 14,829 63,431 60,774
Total Discharges 15,705 14,862 61,242 60,930
Average length of stay (days) 105.9 103.9 102.2 104.6
Median length of stay (days) 17.0 16.0 16.0 16.0
ADC by major diagnosis
Cerebro 42.8 % 41.0 % 42.5 % 39.8 %
Neurological 13.7 20.3 15.3 21.2
Cancer 10.3 10.7 10.5 10.9
Cardio 16.2 15.7 16.1 15.7
Respiratory 7.0 7.2 7.1 7.3
Other 10.0 5.1 8.5 5.1
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 26.5 % 25.6 % 26.4 % 24.6 %
Neurological 8.3 11.0 9.4 12.3
Cancer 25.9 26.7 26.0 26.3
Cardio 15.4 15.3 16.0 14.9
Respiratory 10.1 10.5 10.1 10.3
Other 13.8 10.9 12.1 11.6
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.0 % 1.0 % 1.1 % 1.0 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 37.8 38.1 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 36.0 28.0 n.a. n.a.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 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 December 31, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (7,706) $ (7,706)
Long-term incentive compensation - - (3,872) (3,872)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Pretax impact on earnings - (2,352) (11,578) (13,930)
Excess tax benefits on stock compensation - - 954 954
Income tax benefit on the above - 548 1,668 2,216
After-tax impact on earnings $ - $ (1,804) $ (8,956) $ (10,760)
For the Years Ended December 31, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (30,082) $ (30,082)
Long-term incentive compensation - - (11,689) (11,689)
Amortization of reacquired franchise agreements - (9,408) - (9,408)
Litigation settlements - (2,056) - (2,056)
Pretax impact on earnings - (11,464) (41,771) (53,235)
Excess tax benefits on stock compensation - - 4,330 4,330
Tax impact of deferred tax rate change 1,772 3,559 (1,090) 4,241
Income tax benefit on the above - 2,671 5,987 8,658
After-tax impact on earnings $ 1,772 $ (5,234) $ (32,544) $ (36,006)
(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 December 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (6,911) $ (6,911)
Litigation settlements (4,000) - - (4,000)
Long-term incentive compensation - - (2,923) (2,923)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Pretax impact on earnings (4,000) (2,352) (9,834) (16,186)
Excess tax benefits on stock compensation - - 1,538 1,538
Income tax benefit on the above 1,016 623 1,512 3,151
After-tax impact on earnings $ (2,984) $ (1,729) $ (6,784) $ (11,497)
For the Years Ended December 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (26,254) $ (26,254)
Amortization of reacquired franchise agreements - (9,408) - (9,408)
Long-term incentive compensation - - (7,801) (7,801)
Litigation settlements (4,000) - - (4,000)
Direct costs related to COVID-19 (310) (988) (89) (1,387)
Medicare cap sequestration adjustment (138) - - (138)
Pretax impact on earnings (4,448) (10,396) (34,144) (48,988)
Excess tax benefits on stock compensation - - 5,928 5,928
Income tax benefit on the above 1,130 2,755 5,190 9,075
After-tax impact on earnings $ (3,318) $ (7,641) $ (23,026) $ (33,985)
(c) VITAS has 11 large (greater than 450 ADC), 17 medium (greater than 200 but less than 450 ADC) and 22 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the trailing 12 months, 26 provider numbers have a Medicare cap cushion of greater than 10%, two provider numbers have a Medicare cap cushion between 5% and 10%, and two provider numbers have a Medicare cap liability.

Frequently Asked Questions

What were Chemed's fourth-quarter 2023 revenues?

In Q4 2023, Chemed's VITAS revenue was $350 million, a 13.6% increase.

How did Roto-Rooter's revenue perform in Q4 2023?

Roto-Rooter reported $235.9 million in revenue, a decrease of 1.1%.

What is the projected revenue growth for VITAS in 2024?

VITAS expects a 9.0% to 9.8% revenue increase for 2024.

What key metrics does Chemed report?

Chemed provides non-GAAP metrics like EBITDA and adjusted net income for clarity.

When will Chemed's earnings conference call take place?

Chemed's conference call is scheduled for February 28, 2024, at 10 a.m. ET.

Last updated: Feb 27, 2024