che-20220224x8k
false000001958400000195842022-02-242022-02-24

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported):

February 24, 2022

CHEMED CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

     1-8351

  31-0791746

(State or other
jurisdiction of
incorporation)

(Commission File Number)

(I.R.S. Employer
Identification
Number)

2600 First Financial Center, 255 East 5th Street, Cincinnati, OH 45202

(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code:

(513) 762-6690

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

[_]      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[_]      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240-14a-12)

[_]      Pre-commencement communications pursuant to Rule 14d-2(b) under Exchange Act (17 CFR 240-14d-2(b))

[_]      Pre-commencement communications pursuant to Rule 13e-4 (c) under Exchange Act (17 CFR 240-13e-4(c))

Securities registered pursuant to 12(b) of the Act:

 

Title of each class

 

Trading symbol

Name of each exchange on which

registered

Capital stock $1 par value

CHE

NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.  [_]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  [_]

Page 1 of 3


Item 2.02 Results of Operations and Financial Condition

On February 24, 2022 Chemed Corporation issued a press release announcing its financial results for the quarter ended December 31, 2021. A copy of the release is furnished herewith as Exhibit 99.

Item 9.01 Financial Statements and Exhibits

d)

Exhibit

 

 

 

 

 

(99) Registrant’s press release dated February 24, 2022

 

 

104 The cover page from this Current Report on Form 8-K formatted in Inline XBRL

Page 2 of 3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

CHEMED CORPORATION

Dated:   February 24, 2022

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

Vice President and Controller

Page 3 of 3

Exhibit 99

Picture 2



CONTACT:  David P. Williams

(513) 762-6901



Chemed Reports Fourth-Quarter 2021 Results



CINCINNATI, February 24, 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 fourth quarter ended December 31, 2021, versus the comparable prior-year period, as follows:



Consolidated operating results:

·

Revenue increased 1.4% to $541 million

·

GAAP Diluted Earnings-per-Share (EPS) of $4.81

·

Adjusted Diluted EPS of $5.25, an increase of 2.3%



VITAS segment operating results:

·

Net Patient Revenue of $316 million, a  decline of 4.8%

·

Average Daily Census (ADC) of 17,935, a decline of 4.2%

·

Admissions of 16,250, a decline of 9.5%

·

Net Income, excluding certain discrete items, of $49.7 million, a decline of 14.4%

·

Adjusted EBITDA, excluding Medicare Cap, of $69.3 million, a decline of 11.9%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 21.7%, a decrease of 179-basis points



Roto-Rooter segment operating results:

·

Revenue of $225 million, an increase of 11.8%

·

Net Income, excluding certain discrete items, of $44.2 million, an increase of 16.5%

·

Adjusted EBITDA of $62.2 million, an increase of 14.2%

·

Adjusted EBITDA margin of 27.7%, an increase of 58-basis points



VITAS



VITAS net revenue was $316 million in the fourth quarter of 2021, which is a decline of 4.8%, when compared to the prior-year period.  This revenue decline is comprised primarily of a 4.2% decline in days-of-care partially offset by a geographically weighted average Medicare reimbursement rate increase of approximately 1.1%.   Acuity mix shift had a net impact of reducing revenue approximately $7.1 million, or 2.1%, 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 offset a portion of this revenue decline by approximately 40-basis points.

 

In the fourth quarter of 2021, VITAS accrued $3.0 million in Medicare Cap billing limitations.  This compares to $2.5 million in Medicare Cap billing limitation in the fourth quarter of 2020.



Of VITAS’ 30 Medicare provider numbers, 25 provider numbers have a Medicare Cap cushion of 10% or greater, two provider numbers have a cap cushion between 5% and 10%, one provider number has cushion between 0% and 5% and two provider numbers have an estimated fiscal 2022 Medicare Cap billing limitation liability.



Average revenue per patient per day in the fourth quarter of 2021 was $196.26, which, including acuity mix shift, is 105-basis points below the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.16 and $1,005.47, respectively.  During the quarter, high acuity days-of-care were 2.9% of total days of care, 55-basis points less than the prior-year quarter.



The fourth quarter 2021 gross margin, excluding Medicare Cap and increased costs directly related to operating during the pandemic, was 28.5%.  This is a 109-basis point margin decline when compared to the fourth quarter of 2020.



Selling, general and administrative expense, excluding increased costs directly related to operating during the pandemic, was $21.5 million in the fourth quarter of 2021 and compares to $19.3 million incurred in the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap, totaled $69.3 million in the quarter, a decrease of 11.9%.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 21.7%, which is 179-basis points less than the prior-year period.





Roto-Rooter





Roto-Rooter generated quarterly revenue of $225 million in the fourth quarter of 2021, an increase of $23.8 million, or 11.8%, when compared to the prior-year quarter.



Roto-Rooter branch commercial revenue in the quarter totaled $53.9 million, an increase of $6.9 million, or 14.8%, over the prior year.  This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 17.0%, plumbing increasing 18.0% and excavation expanding 10.5%.  Water restoration increased 4.5%.



Roto-Rooter branch residential revenue in the quarter totaled $152 million, an increase of $15.3 million, or 11.2%, over the prior-year period.  This aggregate residential revenue growth consisted of drain cleaning increasing 10.6%, plumbing expanding 13.5%, excavation increasing 12.0%, and water restoration increasing 9.2%.



Roto-Rooter’s gross margin in the quarter, excluding the impact from COVID, was 52.7%, a 77-basis point increase when compared to the fourth quarter of 2020.  Adjusted EBITDA in the fourth quarter of 2021 totaled $62.2 million, an increase of 14.2%.  The Adjusted EBITDA margin in the quarter was 27.7%, which is a 58-basis point improvement when compared to the prior year.  The fourth quarter of 2021 included approximately $1.9 million for increased casualty and health care insurance claims expense.  In addition, there was approximately $1.2 million of increased eMarketing, repairs & maintenance and payroll fringes not anticipated to be incurred in future quarters.  Combined, this spike in fourth quarter expenses negatively impacted fourth quarter 2021 adjusted EBITDA margin by approximately 138-basis points.





Chemed Consolidated



As of December 31, 2021, Chemed had total cash and cash equivalents of $33 million and $185 million of long-term debt. 



In June 2018, Chemed entered into a five-year Amended and Restated Credit Agreement that consists of a $450 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 100-basis points.  At December 31, 2021, the Company had approximately $219 million of undrawn borrowing capacity under this credit agreement.



During the quarter, the Company repurchased 495,529 shares of Chemed stock for $246 million which equates to a cost per share of $496.65.  As of December 31, 2021, there was approximately $202 million of remaining share repurchase authorization under this plan.



Chemed restarted its share repurchase program in 2007.  Since that time, Chemed has repurchased approximately 15.7 million shares, aggregating approximately $2.0 billion at an average share cost of $125.14.  Including dividends over this period, Chemed has returned approximately $2.2 billion to shareholders.





Guidance for 2022



Historically, Chemed earnings guidance has been developed using previous years’ key operating metrics which are then modeled and projected out for the calendar year.  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 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 2022 calendar year.  However, this guidance should be taken with the recognition the pandemic will continue to disrupt our healthcare system and general economy to such an extent that future rules, regulations and government mandates could materially impact the company’s ability to achieve this guidance.



Statistically, patients residing in senior housing are identified as hospice appropriate earlier into their terminal prognosis and have a much greater probability of having a length of stay in excess of 90 days. Hospice patients referred from hospitals, oncology practices and similar referral sources are generally more acute and have a significantly lower probability of lengths-of-stay exceeding 90 days. According to data released by the National Investment Center for Seniors Housing & Care, COVID-19 continues to adversely affect senior housing occupancy. This reduced occupancy in senior housing has had a corresponding reduction in VITAS nursing home admissions. Nursing home patients represented 15.6% of VITAS’ fourth-quarter 2021 patient census. This compares to nursing home patients averaging 18.2% of total census just prior to the pandemic. 

A November 2021 article in US News and World Report estimated that approximately 20% of all health care workers in the US have left the industry since the start of the pandemic.  This shortage of licensed healthcare workers will generate short-term to medium-term pressure on VITAS’ labor costs and related margins. 

Medicare hospice reimbursement rate increases are based on a government formula that utilizes the Bureau of Labor and Statistics’ measurement of healthcare wage inflation reflected in the hospital wage index basket.    However, this formulaic methodology is based upon healthcare wage inflation and increased CPI measured from April 1 through March 31 to determine the following October 1 reimbursement rates.  This methodology effectively delays actual wage inflation from impacting hospice reimbursement by 12 to 18 months.

VITAS anticipates that senior housing will continue to have weak occupancy rates at least through the first half of 2022.  Accordingly, VITAS anticipates senior housing hospice referrals will not have meaningful growth until the second half of 2022.  Labor cost increases and related margin pressure are anticipated to continue through all of 2022 with some moderation starting with the next reimbursement increase on October 1, 2022.

Based upon the above discussion, VITAS 2022 revenue, prior to Medicare Cap, is estimated to decline 1.5% to 2.5% 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 1.0% to 1.5%.  Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 15.5% to 16.0%.  We are currently estimating $12 million for Medicare Cap billing limitations in calendar year 2022.

Roto-Rooter is forecasted to achieve full-year 2022 revenue growth of 8.0% to 9.5%.  Roto-Rooter’s adjusted EBITDA margin for 2022 is expected to be 28.5% 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 $19.10 to $19.50.  This 2022 guidance assumes an effective corporate tax rate on adjusted earnings of 25.1% and a diluted share count of 15.25 million shares.  Chemed’s 2021 reported adjusted earnings per diluted share was $19.33.





Conference Call



Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, February 25, 2022, to discuss the Company's quarterly results and to provide an update on its business.  The dial-in number for the conference call is (844) 743-2500 for U.S. and Canadian participants and +1 (661) 378-9533 for international participants.  The Conference ID is 3267032.  A live webcast of the call can be accessed on Chemed's website at www.chemed.com by clicking on Investor Relations Home.



A taped replay of the conference call will be available beginning approximately 24 hours after the call's conclusion.  It can be accessed by dialing (855) 859-2056 for U.S. and Canadian callers and +1 (404) 537-3406 for international callers and will be available for one week following the live call.  The replay Conference ID is 3267032.  An archived webcast will also be available at www.chemed.com.



Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary.  VITAS provides daily hospice services to approximately 18,000 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,



 

2021

 

2020

 

2021

 

2020

Service revenues and sales

 

$

540,978 

 

$

533,289 

 

 

2,139,261 

 

$

2,079,583 

Cost of services provided and goods sold

 

 

336,328 

 

 

335,049 

 

 

1,369,458 

 

 

1,378,197 

Selling, general and administrative expenses (aa)

 

 

92,073 

 

 

86,805 

 

 

366,727 

 

 

330,218 

Depreciation

 

 

11,840 

 

 

11,835 

 

 

49,011 

 

 

46,596 

Amortization

 

 

2,510 

 

 

2,511 

 

 

10,040 

 

 

9,987 

Other operating expense/(income)

 

 

198 

 

 

(46,160)

 

 

987 

 

 

(75,095)

Total costs and expenses

 

 

442,949 

 

 

390,040 

 

 

1,796,223 

 

 

1,689,903 

Income from operations

 

 

98,029 

 

 

143,249 

 

 

343,038 

 

 

389,680 

Interest expense

 

 

(525)

 

 

(350)

 

 

(1,868)

 

 

(2,355)

Other (expense)/income--net (bb)

 

 

(1,377)

 

 

2,942 

 

 

9,144 

 

 

8,665 

Income before income taxes

 

 

96,127 

 

 

145,841 

 

 

350,314 

 

 

395,990 

Income taxes

 

 

(21,502)

 

 

(32,089)

 

 

(81,764)

 

 

(76,524)

Net income

 

$

74,625 

 

$

113,752 

 

$

268,550 

 

$

319,466 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.89 

 

$

7.12 

 

$

17.14 

 

$

20.02 

Average number of shares outstanding

 

 

15,266 

 

 

15,973 

 

 

15,671 

 

 

15,955 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.81 

 

$

6.96 

 

$

16.85 

 

$

19.48 

Average number of shares outstanding

 

 

15,513 

 

 

16,348 

 

 

15,938 

 

 

16,398 



 

 

 

 

 

 

 

 

 

 

 

 

(aa)    Selling, general and administrative ("SG&A") expenses comprise (in thousands):



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended December 31,

 

For the Years Ended December 31,



 

2021

 

2020

 

2021

 

2020

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

89,875 

 

$

80,551 

 

$

349,250 

 

$

313,348 

Long-term incentive compensation

 

 

3,658 

 

 

3,414 

 

 

9,167 

 

 

8,937 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

(1,460)

 

 

2,840 

 

 

8,310 

 

 

7,933 

Total SG&A expenses

 

$

92,073 

 

$

86,805 

 

$

366,727 

 

$

330,218 



 

 

 

 

 

 

 

 

 

 

 

 

(bb)    Other (expense)/income--net comprises (in thousands):

 

 

 

 

 

 



 

Three Months Ended December 31,

 

For the Years Ended December 31,



 

2021

 

2020

 

2021

 

2020

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

(1,460)

 

$

2,840 

 

$

8,310 

 

$

7,933 

Interest income

 

 

89 

 

 

109 

 

 

377 

 

 

757 

Other

 

 

(6)

 

 

(7)

 

 

457 

 

 

(25)

Total other (expense)/income--net

 

$

(1,377)

 

$

2,942 

 

$

9,144 

 

$

8,665 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)(unaudited)



 

 

 

 

 

 



 

December 31,



 

2021

 

2020

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

32,895 

 

$

162,675 

Accounts receivable less allowances

 

 

137,217 

 

 

126,853 

Inventories

 

 

10,109 

 

 

7,095 

Prepaid income taxes

 

 

17,377 

 

 

6,603 

Prepaid expenses

 

 

32,688 

 

 

26,177 

Total current assets

 

 

230,286 

 

 

329,403 

Investments of deferred compensation plans held in trust

 

 

98,884 

 

 

88,811 

Properties and equipment, at cost less accumulated depreciation

 

 

193,680 

 

 

187,820 

Lease right of use asset

 

 

125,048 

 

 

123,448 

Identifiable intangible assets less accumulated amortization

 

 

108,096 

 

 

118,085 

Goodwill

 

 

578,591 

 

 

578,585 

Other assets

 

 

8,138 

 

 

8,759 

Total Assets

 

$

1,342,723 

 

$

1,434,911 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

73,024 

 

$

54,234 

Income taxes

 

 

41 

 

 

9,464 

Accrued insurance

 

 

55,918 

 

 

54,703 

Accrued compensation

 

 

95,598 

 

 

91,282 

Accrued legal

 

 

872 

 

 

10,632 

Short-term lease liability

 

 

37,913 

 

 

36,200 

Other current liabilities

 

 

39,033 

 

 

42,593 

Total current liabilities

 

 

302,399 

 

 

299,108 

Deferred income taxes

 

 

23,183 

 

 

20,664 

Long-term debt

 

 

185,000 

 

 

 -

Deferred compensation liabilities

 

 

98,597 

 

 

88,456 

Long-term lease liability

 

 

100,629 

 

 

99,210 

Other liabilities

 

 

9,642 

 

 

26,273 

Total Liabilities

 

 

719,450 

 

 

533,711 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

36,514 

 

 

36,259 

Paid-in capital

 

 

1,044,341 

 

 

961,404 

Retained earnings

 

 

1,970,311 

 

 

1,723,777 

Treasury stock, at cost

 

 

(2,430,094)

 

 

(1,822,579)

Deferred compensation payable in Company stock

 

 

2,201 

 

 

2,339 

Total Stockholders' Equity

 

 

623,273 

 

 

901,200 

Total Liabilities and Stockholders' Equity

 

$

1,342,723 

 

$

1,434,911 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Years Ended December 31,



 

2021

 

2020

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

268,550 

 

$

319,466 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

59,051 

 

 

56,583 

Stock option expense

 

 

22,502 

 

 

18,422 

Deferred payroll taxes

 

 

(18,175)

 

 

36,350 

Litigation settlements

 

 

(9,440)

 

 

2,684 

Noncash long-term incentive compensation

 

 

7,745 

 

 

7,208 

Provision for deferred income taxes

 

 

2,400 

 

 

1,433 

Noncash directors' compensation

 

 

1,173 

 

 

1,171 

Amortization of debt issuance costs

 

 

306 

 

 

306 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

(Increase)/decrease in accounts receivable

 

 

(8,431)

 

 

12,773 

(Increase)/decrease in inventories

 

 

(3,014)

 

 

367 

Increase in prepaid expenses

 

 

(6,511)

 

 

(3,027)

Increase in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

9,832 

 

 

19,096 

Change in current income taxes

 

 

(20,401)

 

 

13,525 

Net change in lease assets and liabilities

 

 

(44)

 

 

1,206 

Increase in other assets

 

 

(10,305)

 

 

(11,834)

Increase in other liabilities

 

 

12,074 

 

 

12,323 

Other sources

 

 

1,285 

 

 

1,237 

Net cash provided by operating activities

 

 

308,597 

 

 

489,289 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(58,675)

 

   

(58,831)

Business combinations

 

 

 -

 

 

(3,600)

Other sources

 

 

918 

 

 

871 

Net cash used by investing activities

 

 

(57,757)

 

 

(61,560)

Cash Flows from Financing Activities

 

 

 

 

 

 

Purchases of treasury stock

 

 

(576,042)

 

 

(175,594)

Proceeds from revolving line of credit

 

 

210,300 

 

 

174,900 

Proceeds from exercise of stock options

 

 

35,848 

 

 

50,382 

Payments on revolving line of credit

 

 

(25,300)

 

 

(264,900)

Dividends paid

 

 

(22,016)

 

 

(21,079)

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(15,129)

 

 

(25,328)

Change in cash overdrafts payable

 

 

11,884 

 

 

(9,849)

Other (uses)/sources

 

 

(165)

 

 

256 

Net cash used by financing activities

 

 

(380,620)

 

 

(271,212)

(Decrease)/Increase in Cash and Cash Equivalents

 

 

(129,780)

 

 

156,517 

Cash and cash equivalents at beginning of year

 

 

162,675 

 

 

6,158 

Cash and cash equivalents at end of year

 

$

32,895 

 

$

162,675 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED DECEMBER 31, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

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—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 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

332,190 

 

$

201,099 

 

$

 -

 

$

533,289 

Cost of services provided and goods sold

 

 

237,812 

 

 

97,237 

 

 

 -

 

 

335,049 

Selling, general and administrative expenses

 

 

20,305 

 

 

49,679 

 

 

16,821 

 

 

86,805 

Depreciation

 

 

5,546 

 

 

6,257 

 

 

32 

 

 

11,835 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

Other operating expense

 

 

(46,929)

 

 

769 

 

 

 -

 

 

(46,160)

Total costs and expenses

 

 

216,752 

 

 

156,435 

 

 

16,853 

 

 

390,040 

Income/(loss) from operations

 

 

115,438 

 

 

44,664 

 

 

(16,853)

 

 

143,249 

Interest expense

 

 

(29)

 

 

(68)

 

 

(253)

 

 

(350)

Intercompany interest income/(expense)

 

 

5,434 

 

 

1,834 

 

 

(7,268)

 

 

 -

Other income—net

 

 

95 

 

 

 

 

2,840 

 

 

2,942 

Income/(loss) before income taxes

 

 

120,938 

 

 

46,437 

 

 

(21,534)

 

 

145,841 

Income taxes

 

 

(29,419)

 

 

(11,007)

 

 

8,337 

 

 

(32,089)

Net income/(loss)

 

$

91,519 

 

$

35,430 

 

$

(13,197)

 

$

113,752 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,334,667 

 

$

744,916 

 

$

 -

 

$

2,079,583 

Cost of services provided and goods sold

 

 

1,010,693 

 

 

367,504 

 

 

 -

 

 

1,378,197 

Selling, general and administrative expenses

 

 

85,445 

 

 

188,268 

 

 

56,505 

 

 

330,218 

Depreciation

 

 

22,168 

 

 

24,292 

 

 

136 

 

 

46,596 

Amortization

 

 

71 

 

 

9,916 

 

 

 -

 

 

9,987 

Other operating (income)/expense

 

 

(78,590)

 

 

3,495 

 

 

 -

 

 

(75,095)

Total costs and expenses

 

 

1,039,787 

 

 

593,475 

 

 

56,641 

 

 

1,689,903 

Income/(loss) from operations

 

 

294,880 

 

 

151,441 

 

 

(56,641)

 

 

389,680 

Interest expense

 

 

(166)

 

 

(340)

 

 

(1,849)

 

 

(2,355)

Intercompany interest income/(expense)

 

 

19,897 

 

 

6,256 

 

 

(26,153)

 

 

 -

Other income—net

 

 

644 

 

 

75 

 

 

7,946 

 

 

8,665 

Income/(loss) before income taxes

 

 

315,255 

 

 

157,432 

 

 

(76,697)

 

 

395,990 

Income taxes

 

 

(76,473)

 

 

(37,038)

 

 

36,987 

 

 

(76,524)

Net income/(loss)

 

$

238,782 

 

$

120,394 

 

$

(39,710)

 

$

319,466 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

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 



 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

91,519 

 

$

35,430 

 

$

(13,197)

 

$

113,752 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

29 

 

 

68 

 

 

253 

 

 

350 

Income taxes

 

 

29,419 

 

 

11,007 

 

 

(8,337)

 

 

32,089 

Depreciation

 

 

5,546 

 

 

6,257 

 

 

32 

 

 

11,835 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

EBITDA

 

 

126,531 

 

 

55,255 

 

 

(21,249)

 

 

160,537 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,434)

 

 

(1,834)

 

 

7,268 

 

 

 -

Interest income

 

 

(102)

 

 

(7)

 

 

 -

 

 

(109)

CARES Act grant

 

 

(48,041)

 

 

 -

 

 

 -

 

 

(48,041)

Stock option expense

 

 

 -

 

 

 -

 

 

5,127 

 

 

5,127 

Direct costs related to COVID-19

 

 

3,257 

 

 

520 

 

 

 -

 

 

3,777 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,413 

 

 

3,413 

Litigation settlements

 

 

 -

 

 

544 

 

 

 -

 

 

544 

Adjusted EBITDA

 

$

76,211 

 

$

54,478 

 

$

(5,441)

 

$

125,248 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

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 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

238,782 

 

$

120,394 

 

$

(39,710)

 

$

319,466 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

166 

 

 

340 

 

 

1,849 

 

 

2,355 

Income taxes

 

 

76,473 

 

 

37,038 

 

 

(36,987)

 

 

76,524 

Depreciation

 

 

22,168 

 

 

24,292 

 

 

136 

 

 

46,596 

Amortization

 

 

71 

 

 

9,916 

 

 

 -

 

 

9,987 

EBITDA

 

 

337,660 

 

 

191,980 

 

 

(74,712)

 

 

454,928 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(19,897)

 

 

(6,256)

 

 

26,153 

 

 

 -

Interest income

 

 

(668)

 

 

(76)

 

 

(13)

 

 

(757)

CARES Act grant

 

 

(80,225)

 

 

 -

 

 

 -

 

 

(80,225)

Direct costs related to COVID-19

 

 

35,441 

 

 

3,819 

 

 

 -

 

 

39,260 

Stock option expense

 

 

 -

 

 

 -

 

 

18,422 

 

 

18,422 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

8,937 

 

 

8,937 

Litigation settlements

 

 

 -

 

 

3,639 

 

 

 -

 

 

3,639 

Medicare cap sequestration adjustment

 

 

619 

 

 

 -

 

 

 -

 

 

619 

Adjusted EBITDA

 

$

272,930 

 

$

193,106 

 

$

(21,213)

 

$

444,823 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2021

 

2020

 

2021

 

2020

Net income as reported

 

$

74,625 

 

$

113,752 

 

$

268,550 

 

$

319,466 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

6,159 

 

 

5,127 

 

 

22,502 

 

 

18,422 

Direct costs related to COVID-19

 

 

1,843 

 

 

3,777 

 

 

18,769 

 

 

39,260 

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

2,352 

 

 

9,408 

 

 

9,408 

Long-term incentive compensation

 

 

3,659 

 

 

3,413 

 

 

9,167 

 

 

8,937 

Facility relocation expenses

 

 

 -

 

 

 -

 

 

1,855 

 

 

 -

Litigation settlements

 

 

 -

 

 

544 

 

 

(98)

 

 

3,639 

Other

 

 

 -

 

 

 -

 

 

218 

 

 

 -

CARES Act grant

 

 

 -

 

 

(48,041)

 

 

 -

 

 

(80,225)

Medicare cap sequestration adjustments

 

 

 -

 

 

 -

 

 

 -

 

 

619 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

Tax impact of the above pre-tax adjustments (1)

 

 

(2,606)

 

 

9,141 

 

 

(12,480)

 

 

2,976 

Excess tax benefits on stock compensation

 

 

(4,579)

 

 

(6,146)

 

 

(9,884)

 

 

(26,089)

Adjusted net income

 

$

81,453 

 

$

83,919 

 

$

308,007 

 

$

296,413 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.81 

 

$

6.96 

 

$

16.85 

 

$

19.48 

Average number of shares outstanding

 

 

15,513 

 

 

16,348 

 

 

15,938 

 

 

16,398 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

5.25 

 

$

5.13 

 

$

19.33 

 

$

18.08 

Average number of shares outstanding

 

 

15,513 

 

 

16,348 

 

 

15,938 

 

 

16,398 



 

 

 

 

 

 

 

 

 

 

 

 

(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 March 31,

 

 

For the Years Ended December 31,

 

OPERATING STATISTICS

2021

 

2020

 

 

2021

 

2020

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

272,949 

 

$

279,410 

 

 

$

1,069,766 

 

$

1,106,358 

 

Inpatient

 

27,291 

 

 

28,973 

 

 

 

113,187 

 

 

114,956 

 

Continuous care

 

20,680 

 

 

30,175 

 

 

 

94,338 

 

 

136,011 

 

Other

 

2,902 

 

 

2,984 

 

 

 

12,142 

 

 

11,164 

 

Subtotal

$

323,822 

 

$

341,542 

 

 

$

1,289,433 

 

$

1,368,489 

 

Room and board, net

 

(2,609)

 

 

(2,858)

 

 

 

(10,060)

 

 

(12,174)

 

Contractual allowances

 

(2,101)

 

 

(3,994)

 

 

 

(11,530)

 

 

(14,970)

 

Medicare cap allowance

 

(3,000)

 

 

(2,500)

 

 

 

(6,597)

 

 

(6,678)

 

Net Revenue

$

316,112 

 

$

332,190 

 

 

$

1,261,246 

 

$

1,334,667 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

84.3 

%

 

81.8 

%

 

 

83.0 

%

 

80.8 

%

Inpatient

 

8.4 

 

 

8.5 

 

 

 

8.8 

 

 

8.4 

 

Continuous care

 

6.4 

 

 

8.8 

 

 

 

7.3 

 

 

9.9 

 

Other

 

0.9 

 

 

0.9 

 

 

 

0.9 

 

 

0.9 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.9)

 

 

(0.8)

 

 

 

(0.8)

 

 

(0.9)

 

Contractual allowances

 

(0.6)

 

 

(1.2)

 

 

 

(0.9)

 

 

(1.1)

 

Medicare cap allowance

 

(0.9)

 

 

(0.7)

 

 

 

(0.5)

 

 

(0.5)

 

Net Revenue

 

97.6 

%

 

97.3 

%

 

 

97.8 

%

 

97.5 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,338,955 

 

 

1,404,532 

 

 

 

5,347,170 

 

 

5,597,213 

 

Nursing home

 

257,416 

 

 

253,261 

 

 

 

993,322 

 

 

1,097,493 

 

Respite

 

5,894 

 

 

4,971 

 

 

 

21,403 

 

 

20,387 

 

Subtotal routine homecare and respite

 

1,602,265 

 

 

1,662,764 

 

 

 

6,361,895 

 

 

6,715,093 

 

Inpatient

 

25,556 

 

 

27,811 

 

 

 

107,685 

 

 

112,718 

 

Continuous care

 

22,154 

 

 

31,493 

 

 

 

101,539 

 

 

141,693 

 

Total

 

1,649,975 

 

 

1,722,068 

 

 

 

6,571,119 

 

 

6,969,504 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

365 

 

 

366 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

14,554 

 

 

15,267 

 

 

 

14,649 

 

 

15,293 

 

Nursing home

 

2,798 

 

 

2,753 

 

 

 

2,721 

 

 

2,999 

 

Respite

 

64 

 

 

54 

 

 

 

59 

 

 

55 

 

Subtotal routine homecare and respite

 

17,416 

 

 

18,074 

 

 

 

17,429 

 

 

18,347 

 

Inpatient

 

278 

 

 

302 

 

 

 

295 

 

 

308 

 

Continuous care

 

241 

 

 

342 

 

 

 

279 

 

 

387 

 

Total

 

17,935 

 

 

18,718 

 

 

 

18,003 

 

 

19,042 

 

Total Admissions

 

16,250 

 

 

17,960 

 

 

 

68,823 

 

 

71,328 

 

Total Discharges

 

16,684 

 

 

18,570 

 

 

 

69,411 

 

 

72,009 

 

Average length of stay (days)

 

97.9 

 

 

97.2 

 

 

 

95.7 

 

 

94.0 

 

Median length of stay (days)

 

15.0 

 

 

14.0 

 

 

 

13.0 

 

 

14.0 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

36.5 

%

 

35.5 

%

 

 

36.7 

%

 

35.8 

%

Neurological

 

23.0 

 

 

22.4 

 

 

 

22.6 

 

 

21.9 

 

Cancer

 

11.5 

 

 

12.3 

 

 

 

11.9 

 

 

12.5 

 

Cardio

 

15.6 

 

 

15.9 

 

 

 

15.5 

 

 

15.8 

 

Respiratory

 

7.5 

 

 

7.9 

 

 

 

7.5 

 

 

8.1 

 

Other

 

5.9 

 

 

6.0 

 

 

 

5.8 

 

 

5.9 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

22.5 

%

 

20.9 

%

 

 

21.5 

%

 

21.1 

%

Neurological

 

12.7 

 

 

12.6 

 

 

 

12.3 

 

 

12.9 

 

Cancer

 

26.6 

 

 

26.7 

 

 

 

26.9 

 

 

27.6 

 

Cardio

 

14.8 

 

 

13.8 

 

 

 

14.5 

 

 

14.3 

 

Respiratory

 

11.0 

 

 

10.4 

 

 

 

10.9 

 

 

10.6 

 

Other

 

12.4 

 

 

15.6 

 

 

 

13.9 

 

 

13.5 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

0.7 

%

 

1.2 

%

 

 

0.9 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

33.8 

 

 

36.0 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

28.1 

 

 

25.6 

 

 

 

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, 2021 AND 2020

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

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)



 

 

 

 

 

 

 

 

 

 

 

 

 


 





 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2020 are the following significant credits/(charges) which may not be indicative of ongoing operations



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended December 31, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

48,041 

 

$

 -

 

$

 -

 

$

48,041 



Stock option expense

 

 

 -

 

 

 -

 

 

(5,127)

 

 

(5,127)



Direct costs related to COVID-19

 

 

(3,257)

 

 

(520)

 

 

 -

 

 

(3,777)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,413)

 

 

(3,413)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



Litigation settlements

 

 

 -

 

 

(544)

 

 

 -

 

 

(544)



Pretax impact on earnings

 

 

44,784 

 

 

(3,416)

 

 

(8,540)

 

 

32,828 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

6,146 

 

 

6,146 



Income tax benefit on the above

 

 

(11,367)

 

 

906 

 

 

1,320 

 

 

(9,141)



After-tax impact on earnings

 

$

33,417 

 

$

(2,510)

 

$

(1,074)

 

$

29,833 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

For the Year Ended December 31, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

80,225 

 

$

 -

 

$

 -

 

$

80,225 



Direct costs related to COVID-19

 

 

(35,441)

 

 

(3,819)

 

 

 -

 

 

(39,260)



Stock option expense

 

 

 -

 

 

 -

 

 

(18,422)

 

 

(18,422)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(9,408)

 

 

 -

 

 

(9,408)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(8,937)

 

 

(8,937)



Litigation settlements

 

 

 -

 

 

(3,639)

 

 

 -

 

 

(3,639)



Medicare cap sequestration adjustment

 

 

(619)

 

 

 -

 

 

 -

 

 

(619)



Pretax impact on earnings

 

 

44,165 

 

 

(16,866)

 

 

(27,359)

 

 

(60)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

26,089 

 

 

26,089 



Income tax benefit on the above

 

 

(11,209)

 

 

4,469 

 

 

3,764 

 

 

(2,976)



After-tax impact on earnings

 

$

32,956 

 

$

(12,397)

 

$

2,494 

 

$

23,053 



 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 9 large (greater than 450 ADC), 18 medium (greater than 200 but less than 450 ADC) and 25 small (less than 200 ADC) hospice programs.  Of Vitas' 30 Medicare provider numbers, for the current cap year, 25 provider numbers have a Medicare cap cushion of greater than 10%, two provider numbers have a cap cushion between 5% and 10%, one provider number has a cap cushion between 0% and 5%, and two provider numbers have a Medicare cap liability.