Recent Updates
Recently added Catalysts
CHE Neutral Sentiment Score: 45/100

xFEFF; CONTACT: David P. William s (513) 762-6901  Chemed Reports Fourth-Quarter 2022 Results  CINCINNATI

Key Takeaway: Chemed Corporation reported its fourth-quarter results for 2022, showing mixed performance in its operations. The VITAS segment saw a 2.5% decline in net revenue, largely due to reductions in days-of-care and the reimplementation of sequestration cuts. In contrast, the Roto-Rooter segment showed growth with a 6.1% increase in revenue. The company forecasts revenue growth for VITAS and Roto-Rooter in 2023 but highlights challenges such as Medicare Cap billing limitations and rising operational costs.

Market Sentiment Analysis

POSITIVE FACTORS

  • Roto-Rooter reported a revenue increase of 6.1% compared to the prior year.
  • The company has a significant undrawn borrowing capacity under its credit agreement.
  • Forecasts predict revenue growth for Roto-Rooter in 2023 between 5.0% and 5.5%.

CONCERNS & RISKS

  • VITAS experienced a decline in net revenue of 2.5% in the fourth quarter compared to the previous year.
  • Gross margin declined by 135 basis points compared to the previous year's fourth quarter.
  • Adjusted EBITDA decreased by 11.1%, highlighting operational challenges.

Full Press Release Details

CONTACT: David P. Williams
Chemed Reports Fourth-Quarter 2022 Results
CINCINNATI, February 23, 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 fourth quarter ended December 31, 2022, versus the comparable prior-year period, as follows:
Consolidated operating results:
VITAS segment operating results:
Roto-Rooter segment operating results:
VITAS net revenue was $308 million in the fourth quarter of 2022, which is a decline of 2.5%, when compared to the prior year period. This revenue decline is comprised primarily of a 2.8% reduction in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 3.2%, partially offset by 200-basis points as a result of CMS
reimplementing the 2% sequestration cut that was suspended at the start of the pandemic in 2020. Acuity mix shift had a net impact of reducing revenue approximately $1.8 million, or 0.6%, in the quarter when compared to the prior-year revenue and level-of-care mix. The combination of Medicare Cap and other contra revenue changes negatively impacted revenue growth by 30-basis points.
In the fourth quarter of 2022, VITAS accrued $2.7 million in Medicare Cap billing limitations. This compares to a $3.0 million Medicare Cap billing limitation in the fourth quarter of 2021.
Of VITAS' 30 Medicare provider numbers, 25 provider numbers have a Medicare Cap cushion of 10% or greater, one provider number has a cushion between 5% and 10%, and four provider numbers have a trailing 12-month billing limitation liability.
Average revenue per patient per day in the fourth quarter of 2022 was $197.39 which, including acuity mix shift, is 58-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $173.53 and $1,040.03, respectively. During the quarter, high acuity days-of-care were 2.7% of total days of care, 14-basis points below the prior-year quarter.
The fourth quarter 2022 gross margin, excluding Medicare Cap and the hiring and retention bonus program, was 26.9%. This is a 135-basis point margin decline when compared to the fourth quarter of 2021. VITAS has increased licensed healthcare staff by 275 since the inception of the retention program on July 1, 2022. This higher staffing increased aggregate cost of sales in the quarter by approximately $4.4 million. Excluding this capacity expansion, fourth quarter 2022 gross margins would have reflected a modest margin improvement when compared to the prior year quarter.
Selling, general and administrative expenses were $22.0 million in the fourth quarter of 2022 and compares to $21.5 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $61.7 million in the quarter, a decrease of 11.1%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 19.8%, which is 189-basis points below the prior-year period. This Adjusted EBITDA margin was also negatively impacted by 200-basis points for the reimplementation of sequestration and approximately 141-basis points due to increased staffing and patient capacity from VITAS' hiring and retention program.
Roto-Rooter generated quarterly revenue of $239 million in the fourth quarter of 2022, an increase of 6.1%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $58.6 million, an increase of 8.7%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 5.5%, plumbing increasing 13.8%, excavation increasing 5.1%, and water restoration increasing 27.3%.
Roto-Rooter branch residential revenue in the quarter totaled $159 million, an increase of 5.0%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 2.1%, plumbing expanding 7.0%, excavation expanding 4.9%, and water restoration
Roto-Rooter's gross margin in the quarter was 53.0%, a 68-basis point increase when compared to the fourth quarter of 2021. Adjusted EBITDA in the fourth quarter of 2022 totaled $69.3 million, an increase of 11.4%. The Adjusted EBITDA margin in the quarter was 29.0%, which is a 138-basis point improvement when compared to the prior year.
As of December 31, 2022, Chemed had total cash and cash equivalents of $74.1 million and $97.5 million of current and long-term debt.
In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consists 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. On December 31, 2022, the Company had approximately $405 million of undrawn borrowing capacity under this credit agreement.
During the quarter, the Company repurchased 25,000 shares of Chemed stock for $13.0 million which equates to a cost per share of $519.00. As of December 31, 2022, there was approximately $88 million of remaining share repurchase authorization under its plan.
VITAS 2023 revenue, prior to Medicare Cap, is estimated to increase 6.0% to 7.0% 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 3.5% to 4.0%, with the majority of this census growth in the second half of 2023 as increased staffing and operational capacity generates increased census. Full year adjusted EBITDA margin, prior to Medicare Cap and accrued retention bonuses related to the hiring initiatives announced last year, is estimated to be 16.3% to 16.6%. We are currently estimating $11 million for Medicare Cap billing limitations in calendar year 2023.
Roto-Rooter is forecasted to achieve full-year 2023 revenue growth of 5.0% to 5.5%. Roto-Rooter's adjusted EBITDA margin for 2023 is expected to be 29.3% to 29.5%.
Based upon the above, full-year 2023 earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, retention program for licensed healthcare employees, and other discrete items, is estimated to be in the range of $20.75 to $21.10. Current 2023 guidance assumes an effective corporate tax rate on adjusted earnings of 25.1% and a diluted share count of 15.0 million shares. Chemed's 2022 reported adjusted earnings per diluted share was $19.75.
Chemed will host a conference call and webcast at 10 a.m., ET, on Friday February 24, 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/rvyepdf9.
Participants may also register via teleconference at:
https://register.vevent.com/register/BIa68c5dbaf8b34e36b34d624d6cd5cc4a. 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 17,300 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,
2022 2021 2022 2021
Service revenues and sales $ 546,654 $ 540,978 2,134,963 $ 2,139,261
Cost of services provided and goods sold 349,570 336,328 1,369,877 1,369,458
Selling, general and administrative expenses (aa) 96,928 92,073 358,727 366,727
Depreciation 12,096 11,840 49,102 49,011
Amortization 2,512 2,510 10,070 10,040
Other operating expense 4,221 198 3,691 987
Total costs and expenses 465,327 442,949 1,791,467 1,796,223
Income from operations 81,327 98,029 343,496 343,038
Interest expense (1,601) (525) (4,584) (1,868)
Other (expense)/income--net (bb) 2,674 (1,377) (9,233) 9,144
Income before income taxes 82,400 96,127 329,679 350,314
Income taxes (20,274) (21,502) (80,055) (81,764)
Net income $ 62,126 $ 74,625 $ 249,624 $ 268,550
Earnings Per Share
Net income $ 4.17 $ 4.89 $ 16.72 $ 17.14
Average number of shares outstanding 14,913 15,266 14,929 15,671
Diluted Earnings Per Share
Net income $ 4.13 $ 4.81 $ 16.53 $ 16.85
Average number of shares outstanding 15,052 15,513 15,099 15,938
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended December 31, For the Years Ended December 31,
2022 2021 2022 2021
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 91,779 $ 89,875 $ 360,896 $ 349,250
Market value adjustments related to deferred
compensation trusts 2,226 (1,460) (9,970) 8,310
Long-term incentive compensation 2,923 3,658 7,801 9,167
Total SG&A expenses $ 96,928 $ 92,073 $ 358,727 $ 366,727
(bb) Other (expense)/income--net comprises (in thousands):
Three Months Ended December 31, For the Years Ended December 31,
2022 2021 2022 2021
Market value adjustments related to deferred
compensation trusts $ 2,226 $ (1,460) $ (9,970) $ 8,310
Interest income 65 89 355 377
Other 383 (6) 382 457
Total other (expense)/income--net $ 2,674 $ (1,377) $ (9,233) $ 9,144
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
December 31,
2022 2021
Assets
Current assets
Cash and cash equivalents $ 74,126 $ 32,895
Accounts receivable less allowances 139,408 137,217
Inventories 10,272 10,109
Prepaid income taxes 18,515 17,377
Prepaid expenses 30,291 32,688
Total current assets 272,612 230,286
Investments of deferred compensation plans held in trust 93,196 98,884
Properties and equipment, at cost less accumulated depreciation 199,714 193,680
Lease right of use asset 135,662 125,048
Identifiable intangible assets less accumulated amortization 99,726 108,096
Goodwill 581,295 578,591
Other assets 59,807 8,138
Total Assets $ 1,442,012 $ 1,342,723
Liabilities
Current liabilities
Accounts payable $ 41,884 $ 73,024
Current portion of long-term debt 5,000 -
Income taxes - 41
Accrued insurance 58,515 55,918
Accrued compensation 87,350 95,598
Accrued legal 4,456 872
Short-term lease liability 38,996 37,913
Other current liabilities 61,004 39,033
Total current liabilities 297,205 302,399
Deferred income taxes 38,613 23,183
Long-term debt 92,500 185,000
Deferred compensation liabilities 92,330 98,597
Long-term lease liability 110,513 100,629
Other liabilities 12,136 9,642
Total Liabilities 643,297 719,450
Stockholders' Equity
Capital stock 36,796 36,514
Paid-in capital 1,149,899 1,044,341
Retained earnings 2,197,918 1,970,311
Treasury stock, at cost (2,588,145) (2,430,094)
Deferred compensation payable in Company stock 2,247 2,201
Total Stockholders' Equity 798,715 623,273
Total Liabilities and Stockholders' Equity $ 1,442,012 $ 1,342,723
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Years Ended December 31,
2022 2021
Cash Flows from Operating Activities
Net income $ 249,624 $ 268,550
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 59,172 59,051
Stock option expense 26,254 22,502
Deferred payroll taxes (18,175) (18,175)
Provision for deferred income taxes 14,827 2,400
Noncash long-term incentive compensation 6,188 7,745
Litigation settlements/(payments) 4,000 (9,440)
Noncash directors' compensation 1,170 1,173
Amortization of debt issuance costs 342 306
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Increase in accounts receivable (2,414) (8,431)
Increase in inventories (162) (3,014)
Decrease/(increase) in prepaid expenses 2,397 (6,511)
Increase in accounts payable and
other current liabilities 15,343 9,832
Change in current income taxes (996) (20,401)
Net change in lease assets and liabilities 1,471 (44)
Increase in other assets (45,779) (10,305)
(Decrease)/increase in other liabilities (3,350) 12,074
Other (uses)/sources (26) 1,285
Net cash provided by operating activities 309,886 308,597
Cash Flows from Investing Activities
Capital expenditures (57,325) (58,675)
Business combinations, net of cash acquired (3,529) -
Proceeds from sale of fixed assets 2,330 904
Other (uses)/sources (878) 14
Net cash used by investing activities (59,402) (57,757)
Cash Flows from Financing Activities
Payments on revolving line of credit (306,800) (25,300)
Proceeds from revolving line of credit 121,800 210,300
Proceeds from other long-term debt 100,000 -
Payments on other long-term debt (2,500) -
Purchases of treasury stock (114,515) (576,042)
Proceeds from exercise of stock options 44,968 35,848
Dividends paid (22,017) (22,016)
Capital stock surrendered to pay taxes on stock-based compensation (15,611) (15,129)
Change in cash overdrafts payable (11,884) 11,884
Debt issuance costs (1,586) -
Other uses (1,108) (165)
Net cash used by financing activities (209,253) (380,620)
Increase/(decrease) in Cash and Cash Equivalents 41,231 (129,780)
Cash and cash equivalents at beginning of year 32,895 162,675
Cash and cash equivalents at end of year $ 74,126 $ 32,895
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED DECEMBER 31, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
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 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
2021 (b)
Service revenues and sales $ 316,112 $ 224,866 $ - $ 540,978
Cost of services provided and goods sold 229,023 107,305 - 336,328
Selling, general and administrative expenses 21,491 56,246 14,336 92,073
Depreciation 5,365 6,456 19 11,840
Amortization 18 2,492 - 2,510
Other operating expense/(income) 221 (23) - 198
Total costs and expenses 256,118 172,476 14,355 442,949
Income/(loss) from operations 59,994 52,390 (14,355) 98,029
Interest expense (31) (132) (362) (525)
Intercompany interest income/(expense) 4,601 2,064 (6,665) -
Other income/(expense) net 58 26 (1,461) (1,377)
Income/(loss) before income taxes 64,622 54,348 (22,843) 96,127
Income taxes (15,621) (12,519) 6,638 (21,502)
Net income/(loss) $ 49,001 $ 41,829 $ (16,205) $ 74,625
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, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
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 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
2021 (b)
Service revenues and sales $ 1,261,246 $ 878,015 $ - $ 2,139,261
Cost of services provided and goods sold 953,420 416,038 - 1,369,458
Selling, general and administrative expenses 87,585 215,036 64,106 366,727
Depreciation 23,114 25,816 81 49,011
Amortization 71 9,969 - 10,040
Other operating expense 876 111 - 987
Total costs and expenses 1,065,066 666,970 64,187 1,796,223
Income/(loss) from operations 196,180 211,045 (64,187) 343,038
Interest expense (160) (595) (1,113) (1,868)
Intercompany interest income/(expense) 18,125 7,180 (25,305) -
Other income net 712 123 8,309 9,144
Income/(loss) before income taxes 214,857 217,753 (82,296) 350,314
Income taxes (52,426) (51,420) 22,082 (81,764)
Net income/(loss) $ 162,431 $ 166,333 $ (60,214) $ 268,550
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, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
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)/expense (36) (30) 1 (65)
Licensed healthcare retention bonus 10,075 - - 10,075
Stock option expense - - 6,911 6,911
Litigation settlements 4,000 - - 4,000
Long-term incentive compensation - - 2,923 2,923
Adjusted EBITDA $ 58,911 $ 69,308 $ (5,766) $ 122,453
2021
Net income/(loss) $ 49,001 $ 41,829 $ (16,205) $ 74,625
Add/(deduct):
Interest expense 31 132 362 525
Income taxes 15,621 12,519 (6,638) 21,502
Depreciation 5,365 6,456 19 11,840
Amortization 18 2,492 - 2,510
EBITDA 70,036 63,428 (22,462) 111,002
Add/(deduct):
Intercompany interest expense/(income) (4,601) (2,064) 6,665 -
Interest income (63) (26) - (89)
Stock option expense - - 6,159 6,159
Long-term incentive compensation - - 3,659 3,659
Direct costs related to COVID-19 959 884 - 1,843
Adjusted EBITDA $ 66,331 $ 62,222 $ (5,979) $ 122,574
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, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
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)/expense (218) (138) 1 (355)
Stock option expense - - 26,254 26,254
Licensed healthcare retention bonus 19,634 - - 19,634
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 $ 201,643 $ 273,760 $ (23,109) $ 452,294
2021
Net income/(loss) $ 162,431 $ 166,333 $ (60,214) $ 268,550
Add/(deduct):
Interest expense 160 595 1,113 1,868
Income taxes 52,426 51,420 (22,082) 81,764
Depreciation 23,114 25,816 81 49,011
Amortization 71 9,969 - 10,040
EBITDA 238,202 254,133 (81,102) 411,233
Add/(deduct):
Intercompany interest expense/(income) (18,125) (7,180) 25,305 -
Interest income (253) (124) - (377)
Stock option expense - - 22,502 22,502
Direct costs related to COVID-19 16,296 2,435 38 18,769
Long-term incentive compensation - - 9,167 9,167
Litigation settlements - (98) - (98)
Other - - 218 218
Adjusted EBITDA $ 236,120 $ 249,166 $ (23,872) $ 461,414
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,
2022 2021 2022 2021
Net income as reported $ 62,126 $ 74,625 $ 249,624 $ 268,550
Add/(deduct) pre-tax cost of:
Stock option expense 6,911 6,159 26,254 22,502
Licensed healthcare worker retention bonus 10,075 - 19,634 -
Amortization of reacquired franchise agreements 2,352 2,352 9,408 9,408
Long-term incentive compensation 2,923 3,659 7,801 9,167
Litigation settlements 4,000 - 4,000 (98)
Direct costs related to COVID-19 - 1,843 1,387 18,769
Medicare cap sequestration adjustment - - 138 -
Facility relocation expenses - - - 1,855
Other - - - 218
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (5,710) (2,606) (14,062) (12,480)
Excess tax benefits on stock compensation (1,538) (4,579) (5,928) (9,884)
Adjusted net income $ 81,139 $ 81,453 $ 298,256 $ 308,007
Diluted Earnings Per Share As Reported
Net income $ 4.13 $ 4.81 $ 16.53 $ 16.85
Average number of shares outstanding 15,052 15,513 15,099 15,938
Adjusted Diluted Earnings Per Share
Adjusted net income $ 5.39 $ 5.25 $ 19.75 $ 19.33
Average number of shares outstanding 15,052 15,513 15,099 15,938
(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 2022 2021 2022 2021
Net revenue ($000) (c)
Homecare $ 267,691 $ 272,949 $ 1,039,211 $ 1,069,766
Inpatient 26,647 27,291 102,361 113,187
Continuous care 19,284 20,680 77,000 94,338
Other 2,977 2,902 12,438 12,142
Subtotal $ 316,599 $ 323,822 $ 1,231,010 $ 1,289,433
Room and board, net (2,778) (2,609) (9,574) (10,060)
Contractual allowances (3,012) (2,101) (12,004) (11,530)
Medicare cap allowance (2,750) (3,000) (7,868) (6,597)
Net Revenue $ 308,059 $ 316,112 $ 1,201,564 $ 1,261,246
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.6 % 84.3 % 84.4 % 83.0 %
Inpatient 8.4 8.4 8.3 8.8
Continuous care 6.1 6.4 6.3 7.3
Other 0.9 0.9 1.0 0.9
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.9) (0.9) (0.8) (0.8)
Contractual allowances (0.9) (0.6) (1.0) (0.9)
Medicare cap allowance (0.9) (0.9) (0.6) (0.5)
Net Revenue 97.3 % 97.6 % 97.6 % 97.8 %
Days of care
Homecare 1,289,067 1,338,955 5,086,021 5,347,170
Nursing home 264,895 257,416 1,036,816 993,322
Respite 5,807 5,894 23,905 21,403
Subtotal routine homecare and respite 1,559,769 1,602,265 6,146,742 6,361,895
Inpatient 24,254 25,556 95,431 107,685
Continuous care 19,909 22,154 81,890 101,539
Total 1,603,932 1,649,975 6,324,063 6,571,119
Number of days in relevant time period 92 92 365 365
Average daily census ("ADC") (days)
Homecare 14,012 14,554 13,934 14,649
Nursing home 2,879 2,798 2,841 2,721
Respite 63 64 65 59
Subtotal routine homecare and respite 16,954 17,416 16,840 17,429
Inpatient 264 278 261 295
Continuous care 216 241 224 279
Total 17,434 17,935 17,325 18,003
Total Admissions 14,829 16,250 60,774 68,823
Total Discharges 14,862 16,684 60,930 69,411
Average length of stay (days) 103.9 97.9 104.6 95.7
Median length of stay (days) 16.0 15.0 16.0 13.0
ADC by major diagnosis
Cerebro 41.0 % 36.5 % 39.8 % 36.7 %
Neurological 20.3 23.0 21.2 22.6
Cancer 10.7 11.5 10.9 11.9
Cardio 15.7 15.6 15.7 15.5
Respiratory 7.2 7.5 7.3 7.5
Other 5.1 5.9 5.1 5.8
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 25.6 % 22.5 % 24.6 % 21.5 %
Neurological 11.0 12.7 12.3 12.3
Cancer 26.7 26.6 26.3 26.9
Cardio 15.3 14.8 14.9 14.5
Respiratory 10.5 11.0 10.3 10.9
Other 10.9 12.4 11.6 13.9
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.0 % 0.7 % 1.0 % 0.9 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 38.1 33.8 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 28.0 28.1 n.a. n.a.
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2022 AND 2021
(unaudited)
(a) 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
Licensed healthcare worker retention bonus $ (10,075) $ - $ - $ (10,075)
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 (14,075) (2,352) (9,834) (26,261)
Excess tax benefits on stock compensation - - 1,538 1,538
Income tax benefit on the above 3,575 623 1,512 5,710
After-tax impact on earnings $ (10,500) $ (1,729) $ (6,784) $ (19,013)
For the Year Ended December 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (26,254) $ (26,254)
Licensed healthcare worker retention bonus (19,634) - - (19,634)
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 (24,082) (10,396) (34,144) (68,622)
Excess tax benefits on stock compensation - - 5,928 5,928
Income tax benefit on the above 6,117 2,755 5,190 14,062
After-tax impact on earnings $ (17,965) $ (7,641) $ (23,026) $ (48,632)
(b) Included in the results of operations for 2021 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended December 31, 2021
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (6,159) $ (6,159)
Long-term incentive compensation - - (3,659) (3,659)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Direct costs related to COVID-19 (959) (884) - (1,843)
Pretax impact on earnings (959) (3,236) (9,818) (14,013)
Excess tax benefits on stock compensation - - 4,579 4,579
Income tax benefit on the above 243 859 1,504 2,606
After-tax impact on earnings $ (716) $ (2,377) $ (3,735) $ (6,828)
For the Year Ended December 31, 2021
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (22,502) $ (22,502)
Direct costs related to COVID-19 (16,297) (2,434) (38) (18,769)
Amortization of reacquired franchise agreements - (9,408) - (9,408)
Long-term incentive compensation - - (9,167) (9,167)
Facility relocation expenses (1,855) - - (1,855)
Litigation settlements - 98 - 98
Other - - (218) (218)
Pretax impact on earnings (18,152) (11,744) (31,925) (61,821)
Excess tax benefits on stock compensation - - 9,884 9,884
Income tax benefit on the above 4,611 3,112 4,757 12,480
After-tax impact on earnings $ (13,541) $ (8,632) $ (17,284) $ (39,457)
(c) VITAS has 9 large (greater than 450 ADC), 14 medium (greater than 200 but less than 450 ADC) and 27 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 23 provider numbers have a Medicare cap cushion of greater than 10%, two provider numbers have a Medicare cap cushion between 5% and 10% and five provider numbers have a Medicare cap liability.

Frequently Asked Questions

What was VITAS' revenue in Q4 2022?

VITAS reported net revenue of $308 million in the fourth quarter of 2022.

How much did Roto-Rooter's revenue grow in Q4 2022?

Roto-Rooter generated revenue of $239 million, representing a 6.1% increase.

What is the adjusted EBITDA margin for VITAS in Q4 2022?

VITAS' adjusted EBITDA margin was 19.8% in the fourth quarter of 2022.

What is the forecast for VITAS' 2023 revenue growth?

VITAS expects 2023 revenue to grow by 6.0% to 7.0% compared to 2022.

What were Chemed's cash equivalents as of December 2022?

Chemed reported total cash and cash equivalents of $74.1 million by December 2022.

Last updated: Feb 23, 2023