Recent Updates
Recently added Catalysts
CHE

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

Key Takeaway: CONTACT: David P. Williams Chemed Reports Second-Quarter 2022 Results CINCINNATI, July 27, 2022 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

Full Press Release Details

CONTACT: David P. Williams
Chemed Reports Second-Quarter 2022 Results
CINCINNATI, July 27, 2022 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 second quarter ended June 30, 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 $298 million in the second quarter of 2022, which is a decline of 4.5%, when compared to the prior-year period. This revenue decline is comprised primarily of a 3.8% decline in days-of-care partially offset by a geographically weighted average Medicare reimbursement rate increase of approximately 0.8%. Acuity mix shift had a net impact of reducing
revenue approximately $5.2 million, or 1.6%, 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 reduced the revenue decline by approximately 10-basis points.
In the second quarter of 2022, VITAS accrued $2.0 million in Medicare Cap billing limitations. This is equal to the Medicare Cap billing limitation in the second quarter of 2021.
Of VITAS' 30 Medicare provider numbers, 27 provider numbers have a Medicare Cap cushion of 10% or greater, one provider number has a cushion between 5% and 10%, and two provider numbers have an estimated fiscal 2022 Medicare Cap billing limitation liability.
Average revenue per patient per day in the second quarter of 2022 was $193.57 which, including acuity mix shift, is 84-basis points below the prior-year period. Reimbursement for routine home care and high acuity care averaged $170.29 and $1,004.55, respectively. During the quarter, high acuity days-of-care were 2.8% of total days of care, 40-basis points less than the prior-year quarter.
The second quarter 2022 gross margin, excluding Medicare Cap and increased costs directly related to operating during the pandemic, was 24.1%. This is a 61-basis point margin decline when compared to the second quarter of 2021.
Selling, general and administrative expense was $23.1 million in the second quarter of 2022 and compares to $22.6 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $50.0 million in the quarter, a decrease of 8.8%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.7%, which is 78-basis points below the prior-year period.
Roto-Rooter generated quarterly revenue of $233 million in the second quarter of 2022, an increase of $13.2 million, or 6.0%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $54.8 million, an increase of $3.8 million, or 7.5%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 8.4%, plumbing increasing 10.4%, water restoration increasing 4.1%, and excavation increasing 4.2%.
Roto-Rooter branch residential revenue in the quarter totaled $159 million, an increase of $7.6 million, or 5.0%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning remaining essentially equal to the prior year quarter, plumbing expanding 9.3%, excavation declining 0.1%, and water restoration increasing 14.0%.
Roto-Rooter's gross margin in the quarter was 53.2%, a 6-basis point decline when compared to the second quarter of 2021. Adjusted EBITDA in the second quarter of 2022 totaled $69.0 million, an increase of 7.4%. The Adjusted EBITDA margin in the quarter was 29.6%, which is a 39-basis point improvement when compared to the prior year.
As of June 30, 2022, Chemed had total cash and cash equivalents of $9.6 million and $117 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 June 30, 2022, the Company had approximately $387 million of undrawn borrowing capacity under this credit agreement.
During the quarter, the Company repurchased 100,000 shares of Chemed stock for $49.9 million which equates to a cost per share of $498.61. As of June 30, 2022, there was approximately $125 million of remaining share repurchase authorization under this plan.
Chemed restarted its share repurchase program in 2007. Since that time, Chemed has repurchased approximately 15.9 million shares, aggregating approximately $2.0 billion at an average share cost of $128.76. Including dividends over this period, Chemed has returned approximately $2.3 billion to shareholders.
Historically, Chemed earnings guidance has been developed using previous periods' key operating metrics which are then modeled and projected out for future periods. Critical within these projections is the understanding of traditional patterned correlations among key operating metrics. This modeling exercise also takes into consideration anticipated industry and macro-economic issues outside of management's control but are somewhat predictable in terms of timing and impact on our business segments' operating results.
The COVID-19 pandemic, uncertainty regarding forward looking inflation, and a potential economic recession, has made accurate modeling and providing meaningful earnings guidance exceptionally challenging. Since the start of the pandemic, Chemed has been able to successfully navigate within this rapidly changing environment and produce operating results that we believe provide us with the ability to issue earnings guidance for the remainder of the 2022 calendar year. However, this guidance should be taken with the recognition the above macro issues could materially impact the company's ability to achieve this guidance.
Based upon the above discussion, VITAS 2022 revenue, prior to Medicare Cap, is estimated to decline 4.5% to 5.0% when compared to 2021. A portion of the estimated revenue reduction, approximately $15 million, is the result of the phase out of sequestration relief over the first half of 2022 compared to a full year of sequestration relief in 2021. ADC is estimated to decline 3.5%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 17.0% to 17.2%. We are currently estimating $10 million for Medicare Cap billing limitations in calendar year 2022.
Roto-Rooter is forecasted to achieve full-year 2022 revenue growth of 5.5% to 5.7%. Roto-Rooter's adjusted EBITDA margin for 2022 is expected to be 29.2% to 29.5%.
Based upon the above, full-year 2022 earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation and other discrete items, is estimated to be in the range of $19.30 to $19.50. This compares to our previous 2022 adjusted earnings per share guidance of $19.10 to $19.50. Current 2022 guidance assumes an effective corporate tax rate on adjusted earnings of 25.1% and a diluted share count of 15.12 million shares. Chemed's 2021 reported adjusted earnings per diluted share was $19.33.
Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday, July 28, 2022, 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/z8752xj3.
Participants may also register via teleconference at:
https://register.vevent.com/register/BIb15c9a69666f4f3f8c4010ce89314068. 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 investors 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 June 30, Six Months Ended June 30,
2022 2021 2022 2021
Service revenues and sales $ 531,288 $ 532,256 1,061,837 $ 1,059,616
Cost of services provided and goods sold 336,821 350,493 673,373 690,966
Selling, general and administrative expenses (aa) 87,853 93,838 177,807 185,437
Depreciation 12,714 13,612 24,852 25,327
Amortization 2,520 2,510 5,038 5,020
Other operating (income)/expense (558) 104 (545) 726
Total costs and expenses 439,350 460,557 880,525 907,476
Income from operations 91,938 71,699 181,312 152,140
Interest expense (902) (379) (1,712) (760)
Other (expense)/income--net (bb) (4,930) 3,785 (8,792) 7,387
Income before income taxes 86,106 75,105 170,808 158,767
Income taxes (19,650) (18,583) (40,183) (36,845)
Net income $ 66,456 $ 56,522 $ 130,625 $ 121,922
Earnings Per Share
Net income $ 4.45 $ 3.57 $ 8.73 $ 7.66
Average number of shares outstanding 14,932 15,829 14,959 15,919
Diluted Earnings Per Share
Net income $ 4.40 $ 3.51 $ 8.62 $ 7.52
Average number of shares outstanding 15,111 16,101 15,152 16,205
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $ 91,422 $ 88,510 $ 184,000 $ 175,178
Market value adjustments related to deferred
compensation trusts (5,086) 3,655 (9,020) 6,693
Long-term incentive compensation 1,517 1,673 2,827 3,566
Total SG&A expenses $ 87,853 $ 93,838 $ 177,807 $ 185,437
(bb) Other (expense)/income--net comprises (in thousands):
Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Market value adjustments related to deferred
compensation trusts $ (5,086) $ 3,655 $ (9,020) $ 6,693
Interest income 154 138 226 230
Other 2 (8) 2 464
Total other (expense)/income--net $ (4,930) $ 3,785 $ (8,792) $ 7,387
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
June 30,
2022 2021
Assets
Current assets
Cash and cash equivalents $ 9,640 $ 92,120
Accounts receivable less allowances 136,555 123,329
Inventories 10,696 7,411
Prepaid income taxes 17,256 23,386
Prepaid expenses 28,999 22,840
Total current assets 203,146 269,086
Investments of deferred compensation plans held in trust 96,061 98,256
Properties and equipment, at cost less accumulated depreciation 192,005 192,653
Lease right of use asset 128,290 123,207
Identifiable intangible assets less accumulated amortization 103,837 113,137
Goodwill 579,653 578,650
Other assets 9,972 8,807
Total Assets $ 1,312,964 $ 1,383,796
Liabilities
Current liabilities
Accounts payable $ 73,975 $ 55,975
Current portion of long-term debt 5,000 -
Income taxes - 5
Accrued insurance 54,828 51,963
Accrued compensation 68,290 83,608
Accrued legal 808 1,391
Short-term lease liability 39,062 36,440
Other current liabilities 43,105 38,020
Total current liabilities 285,068 267,402
Deferred income taxes 21,054 21,713
Long-term debt 111,800 -
Deferred compensation liabilities 95,624 97,374
Long-term lease liability 103,389 99,093
Other liabilities 11,069 27,440
Total Liabilities 628,004 513,022
Stockholders' Equity
Capital stock 36,651 36,385
Paid-in capital 1,089,129 999,697
Retained earnings 2,090,214 1,834,835
Treasury stock, at cost (2,533,306) (2,002,326)
Deferred compensation payable in Company stock 2,272 2,183
Total Stockholders' Equity 684,960 870,774
Total Liabilities and Stockholders' Equity $ 1,312,964 $ 1,383,796
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Six Months Ended June 30,
2022 2021
Cash Flows from Operating Activities
Net income $ 130,625 $ 121,922
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization 29,890 30,347
Stock option expense 14,667 12,345
(Benefit)/provision for deferred income taxes (2,129) 1,051
Noncash long-term incentive compensation 2,497 3,402
Noncash directors' compensation 1,170 1,173
Amortization of debt issuance costs 153 153
Provision for bad debts - 40
Payments on previously accrued litigation settlements - (9,440)
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease in accounts receivable 887 4,722
Increase in inventories (587) (316)
Decrease in prepaid expenses 3,689 3,337
Decrease in accounts payable and
other current liabilities (24,001) (10,815)
Change in current income taxes 27 (26,242)
Net change in lease assets and liabilities 705 (436)
Decrease/(increase) in other assets 2,071 (10,088)
(Decrease)/increase in other liabilities (1,491) 10,088
Other (uses)/sources (503) 796
Net cash provided by operating activities 157,670 132,039
Cash Flows from Investing Activities
Capital expenditures (25,610) (33,604)
Proceeds from sale of fixed assets 1,757 522
Business combinations, net of cash acquired (1,650) -
Other uses (132) (220)
Net cash used by investing activities (25,635) (33,302)
Cash Flows from Financing Activities
Payments on revolving line of credit (263,300) -
Proceeds from revolving line of credit 95,100 -
Proceeds from other long-term debt 100,000 -
Purchases of treasury stock (77,214) (166,649)
Proceeds from exercise of stock options 12,869 16,186
Capital stock surrendered to pay taxes on stock-based compensation (12,115) (8,598)
Dividends paid (10,722) (10,864)
Change in cash overdrafts payable 1,716 -
Debt issuance costs (1,510) -
Other (uses)/sources (114) 633
Net cash used by financing activities (155,290) (169,292)
Decrease in Cash and Cash Equivalents (23,255) (70,555)
Cash and cash equivalents at beginning of year 32,895 162,675
Cash and cash equivalents at end of year $ 9,640 $ 92,120
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
Service revenues and sales $ 297,781 $ 233,507 $ - $ 531,288
Cost of services provided and goods sold 227,533 109,288 - 336,821
Selling, general and administrative expenses 23,148 54,982 9,723 87,853
Depreciation 6,062 6,634 18 12,714
Amortization 26 2,494 - 2,520
Other operating (income)/expense (807) 249 - (558)
Total costs and expenses 255,962 173,647 9,741 439,350
Income/(loss) from operations 41,819 59,860 (9,741) 91,938
Interest expense (44) (115) (743) (902)
Intercompany interest income/(expense) 4,683 2,205 (6,888) -
Other income/(expense) net 119 37 (5,086) (4,930)
Income/(loss) before income taxes 46,577 61,987 (22,458) 86,106
Income taxes (11,365) (14,915) 6,630 (19,650)
Net income/(loss) $ 35,212 $ 47,072 $ (15,828) $ 66,456
2021 (b)
Service revenues and sales $ 311,935 $ 220,321 $ - $ 532,256
Cost of services provided and goods sold 247,519 102,974 - 350,493
Selling, general and administrative expenses 22,631 53,556 17,651 93,838
Depreciation 7,125 6,468 19 13,612
Amortization 18 2,492 - 2,510
Other operating expense 87 17 - 104
Total costs and expenses 277,380 165,507 17,670 460,557
Income/(loss) from operations 34,555 54,814 (17,670) 71,699
Interest expense (43) (89) (247) (379)
Intercompany interest income/(expense) 4,486 1,649 (6,135) -
Other income net 99 32 3,654 3,785
Income/(loss) before income taxes 39,097 56,406 (20,398) 75,105
Income taxes (9,385) (13,633) 4,435 (18,583)
Net income/(loss) $ 29,712 $ 42,773 $ (15,963) $ 56,522
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
Service revenues and sales $ 596,970 $ 464,867 $ - $ 1,061,837
Cost of services provided and goods sold 454,773 218,600 - 673,373
Selling, general and administrative expenses 45,600 111,937 20,270 177,807
Depreciation 11,613 13,203 36 24,852
Amortization 49 4,989 - 5,038
Other operating (income)/expense (955) 410 - (545)
Total costs and expenses 511,080 349,139 20,306 880,525
Income/(loss) from operations 85,890 115,728 (20,306) 181,312
Interest expense (96) (229) (1,387) (1,712)
Intercompany interest income/(expense) 9,339 4,381 (13,720) -
Other income/(expense) net 156 72 (9,020) (8,792)
Income/(loss) before income taxes 95,289 119,952 (44,433) 170,808
Income taxes (23,595) (28,943) 12,355 (40,183)
Net income/(loss) $ 71,694 $ 91,009 $ (32,078) $ 130,625
2021 (b)
Service revenues and sales $ 627,723 $ 431,893 $ - $ 1,059,616
Cost of services provided and goods sold 486,186 204,780 - 690,966
Selling, general and administrative expenses 44,721 106,878 33,838 185,437
Depreciation 12,462 12,821 44 25,327
Amortization 36 4,984 - 5,020
Other operating expense 590 136 - 726
Total costs and expenses 543,995 329,599 33,882 907,476
Income/(loss) from operations 83,728 102,294 (33,882) 152,140
Interest expense (85) (179) (496) (760)
Intercompany interest income/(expense) 9,011 3,269 (12,280) -
Other income net 632 63 6,692 7,387
Income/(loss) before income taxes 93,286 105,447 (39,966) 158,767
Income taxes (22,805) (25,497) 11,457 (36,845)
Net income/(loss) $ 70,481 $ 79,950 $ (28,509) $ 121,922
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 JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022
Net income/(loss) $ 35,212 $ 47,072 $ (15,828) $ 66,456
Add/(deduct):
Interest expense 44 115 743 902
Income taxes 11,365 14,915 (6,630) 19,650
Depreciation 6,062 6,634 18 12,714
Amortization 26 2,494 - 2,520
EBITDA 52,709 71,230 (21,697) 102,242
Add/(deduct):
Intercompany interest expense/(income) (4,683) (2,205) 6,888 -
Interest income (118) (37) 1 (154)
Stock option expense - - 7,216 7,216
Long-term incentive compensation - - 1,517 1,517
Medicare cap sequestration adjustment 138 - - 138
Direct costs related to COVID-19 (80) - - (80)
Other - 28 - 28
Adjusted EBITDA $ 47,966 $ 69,016 $ (6,075) $ 110,907
2021
Net income/(loss) $ 29,712 $ 42,773 $ (15,963) $ 56,522
Add/(deduct):
Interest expense 43 89 247 379
Income taxes 9,385 13,633 (4,435) 18,583
Depreciation 7,125 6,468 19 13,612
Amortization 18 2,492 - 2,510
EBITDA 46,283 65,455 (20,132) 91,606
Add/(deduct):
Intercompany interest expense/(income) (4,486) (1,649) 6,135 -
Interest income (106) (32) - (138)
Direct costs related to COVID-19 11,084 582 - 11,666
Stock option expense - - 6,239 6,239
Long-term incentive compensation - - 1,673 1,673
Litigation settlements - (98) - (98)
Adjusted EBITDA $ 52,775 $ 64,258 $ (6,085) $ 110,948
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022
Net income/(loss) $ 71,694 $ 91,009 $ (32,078) $ 130,625
Add/(deduct):
Interest expense 96 229 1,387 1,712
Income taxes 23,595 28,943 (12,355) 40,183
Depreciation 11,613 13,203 36 24,852
Amortization 49 4,989 - 5,038
EBITDA 107,047 138,373 (43,010) 202,410
Add/(deduct):
Intercompany interest expense/(income) (9,339) (4,381) 13,720 -
Interest income (155) (71) - (226)
Stock option expense - - 14,667 14,667
Long-term incentive compensation - - 2,827 2,827
Direct costs related to COVID-19 310 960 - 1,270
Medicare cap sequestration adjustment 138 - - 138
Other - 28 - 28
Adjusted EBITDA $ 98,001 $ 134,909 $ (11,796) $ 221,114
2021
Net income/(loss) $ 70,481 $ 79,950 $ (28,509) $ 121,922
Add/(deduct):
Interest expense 85 179 496 760
Income taxes 22,805 25,497 (11,457) 36,845
Depreciation 12,462 12,821 44 25,327
Amortization 36 4,984 - 5,020
EBITDA 105,869 123,431 (39,426) 189,874
Add/(deduct):
Intercompany interest expense/(income) (9,011) (3,269) 12,280 -
Interest income (167) (63) - (230)
Direct costs related to COVID-19 12,836 1,136 38 14,010
Stock option expense - - 12,345 12,345
Long-term incentive compensation - - 3,566 3,566
Litigation settlements - (98) - (98)
Adjusted EBITDA $ 109,527 $ 121,137 $ (11,197) $ 219,467
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 June 30, Six Months Ended June 30,
2022 2021 2022 2021
Net income as reported $ 66,456 $ 56,522 $ 130,625 $ 121,922
Add/(deduct) pre-tax cost of:
Stock option expense 7,216 6,239 14,667 12,345
Amortization of reacquired franchise agreements 2,352 2,352 4,704 4,704
Long-term incentive compensation 1,517 1,673 2,827 3,566
Direct costs related to COVID-19 (80) 11,666 1,270 14,010
Medicare cap sequestration adjustment 138 - 138 -
Other 28 - 28 -
Facility relocation expenses - 1,855 - 1,855
Litigation settlements - (98) - (98)
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1) (2,038) (5,241) (4,449) (7,728)
Excess tax benefits on stock compensation (2,499) (868) (3,940) (4,106)
Adjusted net income $ 73,090 $ 74,100 $ 145,870 $ 146,470
Diluted Earnings Per Share As Reported
Net income $ 4.40 $ 3.51 $ 8.62 $ 7.52
Average number of shares outstanding 15,111 16,101 15,152 16,205
Adjusted Diluted Earnings Per Share
Adjusted net income $ 4.84 $ 4.60 $ 9.63 $ 9.04
Average number of shares outstanding 15,111 16,101 15,152 16,205
(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 June 30, Six Months Ended June 30,
OPERATING STATISTICS 2022 2021 2022 2021
Net revenue ($000) (c)
Homecare $ 257,631 $ 264,926 $ 515,267 $ 528,680
Inpatient 24,619 27,371 51,189 56,527
Continuous care 19,538 24,282 39,116 51,631
Other 3,213 3,078 6,220 6,016
Subtotal $ 305,001 $ 319,657 $ 611,792 $ 642,854
Room and board, net (2,166) (2,657) (4,283) (5,322)
Contractual allowances (3,054) (3,065) (6,039) (6,309)
Medicare cap allowance (2,000) (2,000) (4,500) (3,500)
Net Revenue $ 297,781 $ 311,935 $ 596,970 $ 627,723
Net revenue as a percent of total before Medicare cap allowance
Homecare 84.5 % 82.9 % 84.2 % 82.2 %
Inpatient 8.1 8.6 8.4 8.8
Continuous care 6.4 7.6 6.4 8.0
Other 1.0 0.9 1.0 1.0
Subtotal 100.0 100.0 100.0 100.0
Room and board, net (0.7) (0.8) (0.7) (0.8)
Contractual allowances (1.0) (1.0) (1.0) (1.0)
Medicare cap allowance (0.7) (0.6) (0.7) (0.6)
Net Revenue 97.6 % 97.6 % 97.6 % 97.6 %
Days of care
Homecare 1,266,604 1,335,482 2,525,276 2,665,374
Nursing home 259,046 244,423 507,514 477,206
Respite 6,095 5,338 11,463 10,178
Subtotal routine homecare and respite 1,531,745 1,585,243 3,044,253 3,152,758
Inpatient 23,155 26,493 47,742 54,167
Continuous care 20,802 25,786 41,884 55,086
Total 1,575,702 1,637,522 3,133,879 3,262,011
Number of days in relevant time period 91 91 181 181
Average daily census ("ADC") (days)
Homecare 13,918 14,676 13,952 14,726
Nursing home 2,847 2,686 2,804 2,636
Respite 67 59 63 57
Subtotal routine homecare and respite 16,832 17,421 16,819 17,419
Inpatient 254 291 264 299
Continuous care 229 283 231 304
Total 17,315 17,995 17,314 18,022
Total Admissions 14,735 16,840 31,265 34,975
Total Discharges 14,603 16,525 31,465 35,054
Average length of stay (days) 103.7 94.5 104.3 94.4
Median length of stay (days) 17.0 14.0 16.0 13.0
ADC by major diagnosis
Cerebro 37.6 % 36.8 % 37.5 % 36.5 %
Neurological 22.7 22.4 22.8 22.3
Cancer 11.2 12.1 11.2 12.2
Cardio 15.8 15.6 15.8 15.6
Respiratory 7.2 7.3 7.3 7.5
Other 5.5 5.8 5.4 5.9
Total 100.0 % 100.0 % 100.0 % 100.0 %
Admissions by major diagnosis
Cerebro 23.8 % 21.4 % 23.4 % 21.5 %
Neurological 13.0 12.3 12.9 12.3
Cancer 27.3 28.9 26.0 26.9
Cardio 15.4 14.8 14.7 14.5
Respiratory 9.9 10.5 10.6 10.7
Other 10.6 12.1 12.4 14.1
Total 100.0 % 100.0 % 100.0 % 100.0 %
Estimated uncollectible accounts as a percent of revenues 1.0 % 1.0 % 1.0 % 1.0 %
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments 33.7 36.3 n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments 28.2 21.0 n.a. n.a.
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 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 June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (7,216) $ (7,216)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Long-term incentive compensation - - (1,517) (1,517)
Medicare cap sequestration adjustment (138) - - (138)
Direct costs related to COVID-19 80 - - 80
Other - (28) - (28)
Pretax impact on earnings (58) (2,380) (8,733) (11,171)
Excess tax benefits on stock compensation - - 2,499 2,499
Income tax benefit on the above 15 631 1,392 2,038
After-tax impact on earnings $ (43) $ (1,749) $ (4,842) $ (6,634)
Six Months Ended June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $ - $ - $ (14,667) $ (14,667)
Amortization of reacquired franchise agreements - (4,704) - (4,704)
Long-term incentive compensation - - (2,827) (2,827)
Direct costs related to COVID-19 (310) (960) - (1,270)
Medicare cap sequestration adjustment (138) - - (138)
Other - (28) - (28)
Pretax impact on earnings (448) (5,692) (17,494) (23,634)
Excess tax benefits on stock compensation - - 3,940 3,940
Income tax benefit on the above 114 1,508 2,827 4,449
After-tax impact on earnings $ (334) $ (4,184) $ (10,727) $ (15,245)
(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 June 30, 2021
VITAS Roto-Rooter Corporate Consolidated
Direct costs related to COVID-19 $ (11,084) $ (582) $ - $ (11,666)
Stock option expense - - (6,239) (6,239)
Amortization of reacquired franchise agreements - (2,352) - (2,352)
Facility relocation expenses (1,855) - - (1,855)
Long-term incentive compensation - - (1,673) (1,673)
Litigation settlements - 98 - 98
Pretax impact on earnings (12,939) (2,836) (7,912) (23,687)
Excess tax benefits on stock compensation - - 868 868
Income tax benefit on the above 3,287 751 1,203 5,241
After-tax impact on earnings $ (9,652) $ (2,085) $ (5,841) $ (17,578)
Six Months Ended June 30, 2021
VITAS Roto-Rooter Corporate Consolidated
Direct costs related to COVID-19 $ (12,836) $ (1,136) $ (38) $ (14,010)
Stock option expense - - (12,345) (12,345)
Amortization of reacquired franchise agreements - (4,704) - (4,704)
Long-term incentive compensation - - (3,566) (3,566)
Facility relocation expenses (1,855) - - (1,855)
Litigation settlements - 98 - 98
Pretax impact on earnings (14,691) (5,742) (15,949) (36,382)
Excess tax benefits on stock compensation - - 4,106 4,106
Income tax benefit on the above 3,731 1,522 2,475 7,728
After-tax impact on earnings $ (10,960) $ (4,220) $ (9,368) $ (24,548)
(c) VITAS has 8 large (greater than 450 ADC), 21 medium (greater than 200 but less than 450 ADC) and 23 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 27 provider numbers have a Medicare cap cushion of greater than 10%, one provider number has Medicare cap cushion between 5% and 10% and two provider numbers have a Medicare cap liability.
Last updated: Jul 27, 2022