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

Michael D. Witzeman (513) 762- 6714  Chemed Reports Third -Quarter 2024 Results  CINCINNATI

Key Takeaway: Chemed Corporation reported its third-quarter 2024 financial results, highlighting a 17.3% increase in VITAS revenue compared to the previous year. The company also noted challenges in its Roto-Rooter segment, which saw a 6.9% decline in quarterly revenue. Despite environmental impacts from Hurricane Helene causing a temporary slowdown in patient admissions, Chemed maintained a strong cash position without debt. The company reaffirmed its earnings guidance for 2024, indicating a positive outlook amidst challenges.

Market Sentiment Analysis

POSITIVE FACTORS

  • VITAS experienced a significant revenue increase of 17.3% compared to the prior-year period.
  • Chemed has a strong financial position with no current or long-term debt.
  • The company successfully completed a strategic acquisition that contributed to revenue growth.

CONCERNS & RISKS

  • Roto-Rooter reported a decrease in revenue by 6.9% compared to the prior-year quarter.
  • There was a slowdown in admission activity for VITAS due to Hurricane Helene, affecting approximately 60-100 patients.

Full Press Release Details

CONTACT: Michael D. Witzeman
Chemed Reports Third-Quarter 2024 Results
CINCINNATI, October 29, 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 third quarter ended September 30, 2024, 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 nine-months ended September 30, 2023, the pretax and after-tax Retention Program expense was $23.7 million and $18.0 million, respectively. There was no material impact on financial results for the quarter or nine months-ended September 30, 2024 as a result of the Retention Program.
Results for Quarter Ended September 30, 2024
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
As previously announced, VITAS completed its acquisition of the hospice assets and an assisted living facility of Covenant Health and Community Services, Inc. (Covenant Health) on April 17, 2024 for $85.0 million in cash. Before presenting VITAS' overall results, it is important to disclose the methodology used in determining the impact of Covenant Health's acquisition on VITAS' overall results. VITAS had significant operations in two of the three Florida locations we acquired from Covenant Health. Those locations require that we estimate the Covenant Health impact, as once the operations are integrated, there are not separate results. For instance, there are no VITAS-specific referral sources versus Covenant Health-specific referral sources in these locations. It is very likely that referral sources in the area have historically referred to both VITAS and Covenant Health. We have used historical operating trends in these locations to determine what is legacy VITAS activity. All activity above those historical operating trends have been attributed as the Covenant Health impact. We have included the specifically determined impact as it relates to new operating territories acquired. Based on the above, we discuss the range of impact that Covenant had on the overall VITAS operating metrics.
Covenant Health contributed approximately $10 million to $11 million of revenue in the third quarter of 2024. This revenue translated to net income of approximately $1.8 million to $2.0 million. Adjusted EBITDA in the quarter attributed to Covenant Health is between $2.4 million and $2.6 million.
VITAS net revenue was $391.4 million in the third quarter of 2024, which is an increase of 17.3% when compared to the prior-year period. This revenue increase is comprised primarily of a 15.5% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.6%. Acuity mix shift negatively impacted revenue growth 144-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 64-basis points.
In the third quarter of 2024, VITAS accrued $2.2 million in Medicare Cap billing limitations. This compares to a $125,000 Medicare Cap billing limitation in the third quarter of 2023.
Of VITAS' 32 Medicare provider numbers, 24 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, five provider numbers have a cushion between 0% and 10%, and three provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $9.4 million.
Average revenue per patient per day in the third quarter of 2024 was $199.16 which is 139-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $175.82 and $1,094.97, respectively. During the quarter, high acuity days-of-care were 2.5% of total days of care, a decline of 26-basis points when compared to the prior-year quarter.
The third quarter 2024 gross margin, excluding Medicare Cap, was 25.1%. This compares to the prior year quarter's gross margin of 24.0%, excluding Medicare Cap. Selling, general and administrative expenses were $25.9 million in the third quarter of 2024 compared to $25.3 million in the prior-year quarter.
Adjusted EBITDA, excluding Medicare Cap, totaled $73.1 million in the quarter, an increase of 33.1% when compared to the prior year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 18.6%, which is 212-basis points above the prior-year period.
Hurricane Helene, which impacted the panhandle of Florida and other parts of the southeastern United States in late September, did not result in any significant property loss or damage to VITAS. However, as with other similar events, we did experience a slowdown in admission activity while health systems prepared for the hurricane and then dealt with the aftermath. We estimate that admissions were negatively impacted during the quarter by approximately 60-100 patients. We also believe that the Florida admission impact will be more significant in the fourth quarter with the combination of Hurricanes Helene and Milton.
Roto-Rooter generated quarterly revenue of $214.8 million in the third quarter of 2024, a decrease of 6.9%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $53.5 million, a decrease of 5.9% from the prior-year period. This aggregate commercial revenue change consisted of drain cleaning revenue declining 4.4%, plumbing declining 12.1%, excavation declining 2.3%, and water restoration declining 3.3%.
Roto-Rooter branch residential revenue in the quarter totaled $146.0 million, a decrease of 6.3%, over the prior-year period. This aggregate residential revenue change consisted of drain cleaning declining 5.9%, plumbing declining 11.2%, excavation declining 6.1%, and water restoration declining 6.9%.
Roto-Rooter's gross margin in the quarter was 52.9%, essentially flat when compared to the third quarter of 2023. Roto-Rooter's selling, general and administrative expenses were $57.1 million in the quarter, which is an increase of 3.5% compared to the third quarter of 2023. This increase was caused by continued enhanced marketing efforts designed to drive additional demand.
Adjusted EBITDA in the third quarter of 2024 totaled $56.4 million, a decrease of 15.8% when compared to the third quarter of 2023. The Adjusted EBITDA margin in the quarter was 26.3% which represents a 275-basis point decline from the third quarter of 2023.
As of September 30, 2024, Chemed had total cash and cash equivalents of $238.5 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. 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 100,000 shares of Chemed stock for $57.8 million which equates to a cost per share of $578.21. As of September 30, 2024, there was approximately $168.1 million of remaining share repurchase authorization under its plan.
Revision to Guidance for 2024
VITAS continues to perform as anticipated, and we reiterate the metrics for VITAS as presented in our second quarter 2024 press release. Roto-Rooter's revenue and resulting adjusted EBITDA and adjusted net income was softer than anticipated during the third quarter of 2024. As a result of these factors, full-year consolidated 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 $23.00 to $23.15. This range represents a 13.3% to 14.0% increase from Chemed's 2023 reported adjusted earnings per diluted share of $20.30. This guidance assumes an effective corporate tax rate on adjusted earnings of 24.3% and a diluted share count of 15.22 million shares.
As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday October 30, 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/c93ntfig/.
Participants may also register via teleconference at:
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 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,
2024 2023 2024 2023
Service revenues and sales $ 606,181 $ 564,532 $ 1,791,294 $ 1,678,505
Cost of services provided and goods sold 396,187 362,358 1,171,064 1,107,256
Selling, general and administrative expenses (aa) 101,981 99,602 320,109 294,684
Depreciation 13,147 12,858 39,601 37,778
Amortization 2,550 2,521 7,617 7,548
Other operating expense 159 343 288 2,064
Total costs and expenses 514,024 477,682 1,538,679 1,449,330
Income from operations 92,157 86,850 252,615 229,175
Interest expense (427) (444) (1,281) (2,766)
Other income--net (bb) 9,299 6,859 28,008 8,365
Income before income taxes 101,029 93,265 279,342 234,774
Income taxes (25,253) (18,307) (67,662) (52,318)
Net income $ 75,776 $ 74,958 $ 211,680 $ 182,456
Earnings Per Share
Net income $ 5.04 $ 4.97 $ 14.04 $ 12.14
Average number of shares outstanding 15,025 15,075 15,082 15,034
Diluted Earnings Per Share
Net income $ 5.00 $ 4.93 $ 13.88 $ 12.02
Average number of shares outstanding 15,168 15,200 15,253 15,178
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 93,269 $ 91,792 $ 287,712 $ 281,426
Market value adjustments related to deferred
compensation trusts 5,629 4,257 16,600 5,441
Long-term incentive compensation 3,083 3,553 15,797 7,817
Total SG&A expenses $ 101,981 $ 99,602 $ 320,109 $ 294,684
(bb) Other income--net comprises (in thousands):
Three Months Ended September 30, Nine Months Ended September 30,
2024 2023 2024 2023
Market value adjustments related to deferred
compensation trusts $ 5,629 $ 4,257 $ 16,600 $ 5,441
Interest income 3,668 2,600 11,405 2,863
Other 2 2 3 61
Total other income--net $ 9,299 $ 6,859 $ 28,008 $ 8,365
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
September 30,
2024 2023
Assets
Current assets
Cash and cash equivalents $ 238,451 $ 173,150
Accounts receivable less allowances 196,481 168,031
Inventories 9,899 12,511
Prepaid income taxes 14,229 11,337
Prepaid expenses 31,377 29,510
Total current assets 490,437 394,539
Investments of deferred compensation plans held in trust 126,631 104,410
Properties and equipment, at cost less accumulated depreciation 200,939 205,462
Lease right of use asset 134,111 123,353
Identifiable intangible assets less accumulated amortization 94,753 92,768
Goodwill 666,860 584,977
Other assets 55,704 56,570
Total Assets $ 1,769,435 $ 1,562,079
Liabilities
Current liabilities
Accounts payable $ 44,938 $ 56,508
Accrued insurance 60,308 61,122
Accrued income taxes 3,385 5,135
Accrued compensation 73,141 74,865
Short-term lease liability 42,490 37,615
Other current liabilities 40,517 61,974
Total current liabilities 264,779 297,219
Deferred income taxes 28,076 30,381
Deferred compensation liabilities 122,240 102,815
Long-term lease liability 105,416 99,346
Other liabilities 13,169 13,075
Total Liabilities 533,680 542,836
Stockholders' Equity
Capital stock 37,395 37,013
Paid-in capital 1,462,569 1,254,356
Retained earnings 2,639,011 2,362,928
Treasury stock, at cost (2,905,430) (2,637,102)
Deferred compensation payable in Company stock 2,210 2,048
Total Stockholders' Equity 1,235,755 1,019,243
Total Liabilities and Stockholders' Equity $ 1,769,435 $ 1,562,079
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
Nine Months Ended September 30,
2024 2023
Cash Flows from Operating Activities
Net income $ 211,680 $ 182,456
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 47,218 45,326
Stock option expense 23,933 22,376
Noncash long-term incentive compensation 15,783 6,637
Litigation settlements (5,750) 2,050
Benefit for deferred income taxes (2,245) (8,232)
Noncash directors' compensation 1,282 1,444
Amortization of debt issuance costs 241 500
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Increase in accounts receivable (14,336) (27,843)
Decrease/(increase) in inventories 2,125 (2,239)
(Increase)/decrease in prepaid expenses (1,173) 781
Decrease in accounts payable and
other current liabilities (19,641) (15,815)
Change in current income taxes (4,545) 12,314
Net change in lease assets and liabilities (400) (892)
Increase in other assets (21,101) (8,622)
Increase in other liabilities 18,348 11,426
Other sources 1,165 69
Net cash provided by operating activities 252,584 221,736
Cash Flows from Investing Activities
Business combinations, net of cash acquired (97,400) (3,994)
Capital expenditures (36,770) (45,075)
Proceeds from sale of fixed assets 3,060 506
Other uses (281) (409)
Net cash used by investing activities (131,391) (48,972)
Cash Flows from Financing Activities
Purchases of treasury stock (152,049) (27,769)
Proceeds from exercise of stock options 49,906 58,277
Dividends paid (19,594) (17,446)
Change in cash overdrafts payable (15,749) 16,182
Capital stock surrendered to pay taxes on stock-based compensation (8,827) (5,446)
Payments on long-term debt - (97,500)
Other uses (387) (38)
Net cash used by financing activities (146,700) (73,740)
(Decrease)/increase in Cash and Cash Equivalents (25,507) 99,024
Cash and cash equivalents at beginning of year 263,958 74,126
Cash and cash equivalents at end of year $ 238,451 $ 173,150
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2024 (a)
Service revenues and sales $ 391,406 $ 214,775 $ - $ 606,181
Cost of services provided and goods sold 294,936 101,251 - 396,187
Selling, general and administrative expenses 25,883 57,072 19,026 101,981
Depreciation 5,063 8,071 13 13,147
Amortization 26 2,524 - 2,550
Other operating expense 97 62 - 159
Total costs and expenses 326,005 168,980 19,039 514,024
Income/(loss) from operations 65,401 45,795 (19,039) 92,157
Interest expense (46) (114) (267) (427)
Intercompany interest income/(expense) 4,920 3,656 (8,576) -
Other income net 62 18 9,219 9,299
Income/(loss) before income taxes 70,337 49,355 (18,663) 101,029
Income taxes (16,851) (11,400) 2,998 (25,253)
Net income/(loss) $ 53,486 $ 37,955 $ (15,665) $ 75,776
2023 (b)
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 expense/(income) (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
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, 2024 AND 2023
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2024 (a)
Service revenues and sales $ 1,119,970 $ 671,324 $ - $ 1,791,294
Cost of services provided and goods sold 852,347 318,717 - 1,171,064
Selling, general and administrative expenses 73,968 175,683 70,458 320,109
Depreciation 15,288 24,275 38 39,601
Amortization 79 7,538 - 7,617
Other operating expense 160 128 - 288
Total costs and expenses 941,842 526,341 70,496 1,538,679
Income/(loss) from operations 178,128 144,983 (70,496) 252,615
Interest expense (138) (349) (794) (1,281)
Intercompany interest income/(expense) 15,096 10,638 (25,734) -
Other income net 138 64 27,806 28,008
Income/(loss) before income taxes 193,224 155,336 (69,218) 279,342
Income taxes (46,517) (36,010) 14,865 (67,662)
Net income/(loss) $ 146,707 $ 119,326 $ (54,353) $ 211,680
2023 (b)
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 expense/(income) (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
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, 2024 AND 2023
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2024
Net income/(loss) $ 53,486 $ 37,955 $ (15,665) $ 75,776
Add/(deduct):
Interest expense 46 114 267 427
Income taxes 16,851 11,400 (2,998) 25,253
Depreciation 5,063 8,071 13 13,147
Amortization 26 2,524 - 2,550
EBITDA 75,472 60,064 (18,383) 117,153
Add/(deduct):
Intercompany interest expense/(income) (4,920) (3,656) 8,576 -
Interest income (59) (18) (3,589) (3,666)
Stock option expense - - 6,038 6,038
Long-term incentive compensation - - 3,083 3,083
Acquisition expense 394 (8) - 386
Adjusted EBITDA $ 70,887 $ 56,382 $ (4,275) $ 122,994
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)
Litigation settlement - 300 - 300
Stock option expense - - 5,495 5,495
Long-term incentive compensation - - 3,553 3,553
Adjusted EBITDA $ 54,796 $ 66,940 $ (5,900) $ 115,836
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, 2024 AND 2023
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2024
Net income/(loss) $ 146,707 $ 119,326 $ (54,353) $ 211,680
Add/(deduct):
Interest expense 138 349 794 1,281
Income taxes 46,517 36,010 (14,865) 67,662
Depreciation 15,288 24,275 38 39,601
Amortization 79 7,538 - 7,617
EBITDA 208,729 187,498 (68,386) 327,841
Add/(deduct):
Intercompany interest expense/(income) (15,096) (10,638) 25,734 -
Interest income (136) (64) (11,205) (11,405)
Stock option expense - - 23,933 23,933
Long-term incentive compensation - - 10,460 10,460
Severance arrangement - - 5,337 5,337
Acquisition expense 1,302 37 - 1,339
Adjusted EBITDA $ 194,799 $ 176,833 $ (14,127) $ 357,505
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
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,
2024 2023 2024 2023
Net income as reported $ 75,776 $ 74,958 $ 211,680 $ 182,456
Add/(deduct) pre-tax cost of:
Stock option expense 6,038 5,495 23,933 22,376
Long-term incentive compensation 3,083 3,553 10,460 7,817
Amortization of reacquired franchise rights 2,352 2,352 7,056 7,056
Severance arrangement - - 5,337 -
Acquisition expense 386 - 1,339 -
Litigation settlement - 300 - 2,056
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (1,761) (1,326) (6,762) (6,443)
Tax impact of deferred tax rate change - (4,241) - (4,241)
Excess tax benefits on stock compensation (389) (225) (4,308) (3,376)
Adjusted net income $ 85,485 $ 80,866 $ 248,735 $ 207,701
Diluted Earnings Per Share As Reported
Net income $ 5.00 $ 4.93 $ 13.88 $ 12.02
Average number of shares outstanding 15,168 15,200 15,253 15,178
Adjusted Diluted Earnings Per Share
Adjusted net income $ 5.64 $ 5.32 $ 16.31 $ 13.68
Average number of shares outstanding 15,168 15,200 15,253 15,178
(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 2024 2023 2024 2023
Net revenue ($000) (c)
Homecare $ 338,344 $ 287,389 $ 967,981 $ 832,554
Inpatient 29,923 27,818 89,297 84,312
Continuous care 25,799 22,032 74,295 63,054
Other 5,082 3,562 13,900 9,738
Subtotal $ 399,148 $ 340,801 $ 1,145,473 $ 989,658
Room and board, net (3,336) (2,646) (9,437) (8,317)
Contractual allowances (2,167) (4,302) (10,077) (10,650)
Medicare cap allowance (2,239) (125) (5,989) (5,625)
Net Revenue $ 391,406 $ 333,728 $ 1,119,970 $ 965,066
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.8 % 84.3 % 84.5 % 84.1 %
Inpatient 7.5 8.2 7.8 8.5
Continuous care 6.5 6.5 6.5 6.4
Other 1.2 1.0 1.2 1.0
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.8) (0.8) (0.8) (0.8)
Contractual allowances (0.5) (1.3) (0.9) (1.1)
Medicare cap allowance (0.6) - (0.5) (0.6)
Net Revenue 98.1 % 97.9 % 97.8 % 97.5 %
Days of care
Homecare 1,622,680 1,391,377 4,621,755 4,018,469
Nursing home 320,664 287,785 908,013 833,112
Respite 9,952 7,292 26,806 19,211
Subtotal routine homecare and respite 1,953,296 1,686,454 5,556,574 4,870,792
Inpatient 26,524 25,493 79,064 76,987
Continuous care 24,365 23,071 72,335 65,630
Total 2,004,185 1,735,018 5,707,973 5,013,409
Number of days in relevant time period 92 92 274 273
Average daily census ("ADC") (days)
Homecare 17,639 15,124 16,867 14,720
Nursing home 3,485 3,128 3,314 3,052
Respite 108 79 98 70
Subtotal routine homecare and respite 21,232 18,331 20,279 17,842
Inpatient 288 277 289 282
Continuous care 265 251 264 240
Total 21,785 18,859 20,832 18,364
Total Admissions 16,775 15,774 51,020 47,564
Total Discharges 16,217 15,328 48,285 45,837
Average length of stay (days) 102.0 103.1 102.2 100.8
Median length of stay (days) 18.0 17.0 17.0 16.0
ADC by major diagnosis
Cerebro 43.6 % 42.0 % 43.7 % 42.2 %
Neurological 13.3 14.7 13.3 15.9
Cancer 10.0 10.6 10.0 10.6
Cardio 16.3 16.4 16.2 16.1
Respiratory 7.1 7.2 7.2 7.1
Other 9.7 9.1 9.6 8.1
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 28.4 % 26.6 % 27.7 % 26.3 %
Neurological 7.7 8.8 7.9 9.9
Cancer 25.7 26.1 25.1 26.0
Cardio 15.1 16.0 15.7 16.2
Respiratory 9.5 9.7 9.9 10.1
Other 13.6 12.8 13.7 11.5
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 0.6 % 1.3 % 0.9 % 1.1 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 37.5 36.4 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 35.5 33.8 n.a. n.a.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023
(unaudited)
(a) Included in the results of operations for 2024 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended September 30, 2024
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (6,038) $ (6,038)
Long-term incentive compensation - - (3,083) (3,083)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Acquisition expense (394) 8 - (386)
Pretax impact on earnings (394) (2,344) (9,121) (11,859)
Excess tax benefits on stock compensation - - 389 389
Income tax benefit on the above 96 546 1,119 1,761
After-tax impact on earnings $ (298) $ (1,798) $ (7,613) $ (9,709)
Nine Months Ended September 30, 2024
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (23,933) $ (23,933)
Long-term incentive compensation - - (10,460) (10,460)
Amortization of reacquired franchise agreements - (7,056) - (7,056)
Severance arrangement - - (5,337) (5,337)
Acquisition expense (1,302) (37) - (1,339)
Pretax impact on earnings (1,302) (7,093) (39,730) (48,125)
Excess tax benefits on stock compensation - - 4,308 4,308
Income tax benefit on the above 317 1,652 4,793 6,762
After-tax impact on earnings $ (985) $ (5,441) $ (30,629) $ (37,055)
(b) 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 settlement - (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)

Frequently Asked Questions

What were Chemed's Q3 2024 financial results?

Chemed reported a 17.3% increase in VITAS net revenue, reaching $391.4 million.

How did the Retention Program impact Chemed's finances?

The Retention Program incurred $23.7 million but did not materially impact Q3 2024 results.

What is the adjusted EBITDA for Chemed in Q3 2024?

Adjusted EBITDA for Q3 2024 was $73.1 million, a 33.1% increase from the previous year.

What caused Roto-Rooter's revenue decline?

Roto-Rooter experienced a 6.9% revenue decline due to decreased demand for services.

What is Chemed's earnings per diluted share guidance for 2024?

Chemed estimates earnings per diluted share to be between $23.00 to $23.15 for 2024.

Last updated: Oct 29, 2024