che-20230930x8k
false000001958400000195842023-09-302023-09-30

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):

September 30, 2023

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 October 25, 2023, Chemed Corporation issued a press release announcing its financial results for the quarter ended September 30, 2023. 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 October 25, 2023

 

 

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:   October 25, 2023

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 Third-Quarter 2023 Results – Increases Full Year Guidance



CINCINNATI, October 25, 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 third quarter ended September 30, 2023, versus the comparable prior-year period.



Changes to Non-GAAP Metrics



Chemed uses certain non-GAAP metrics such as EBITDA, Adjusted EBITDA, Adjusted net income and Adjusted Diluted Earnings per Share, to provide additional context and perspective to reported operational results. 



Chemed’s previously reported non-GAAP metrics during the four sequential quarters from September 30, 2022 through June 30, 2023 excluded the 12-month pandemic-related licensed healthcare professional retention bonus (Retention Program).



Starting with the September 30, 2023 quarter, Chemed is no longer excluding the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.



In the September 30, 2023 quarter, there is zero expense related to the Retention Program.  In the September 30, 2022 quarter, the pretax and after-tax Retention Program expense was $9.6 million and $7.1 million, respectively.



For the nine months ended September 30, 2023 pretax and after-tax expense for the retention program is $23.8 million and $18.0 million, respectively.  For the nine months ended September 30, 2022 pretax and after-tax expense for the Retention Program was $9.6 million and $7.1 million, respectively.



Results for Quarter Ended September 30, 2023



·

Revenue increased 7.2% to $565 million

·

GAAP Diluted Earnings-per-Share (EPS) of $4.93, an increase of 30.4%

·

Adjusted Diluted EPS of $5.32, an increase of 24.9%






 

VITAS segment operating results:

·

Net Patient Revenue of $334 million, an increase of 12.5%

·

Average Daily Census (ADC) of 18,859, an increase of 9.4%

·

Admissions of 15,774, an increase of 7.5%

·

Net Income, excluding certain discrete items, of $42.6 million, an increase of 63.1%

·

Adjusted EBITDA, excluding Medicare Cap, of $54.9 million, an increase of 53.4%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 16.5%, an increase of 441-basis points



Roto-Rooter segment operating results:

·

Revenue of $231 million, an increase of 0.4%

·

Net Income, excluding certain discrete items, of $49.0 million, a decrease of 0.6%

·

Adjusted EBITDA of $66.9 million, a decline of 3.7%

·

Adjusted EBITDA margin of 29.0%, a decline of 124-basis points





VITAS





VITAS net revenue was $334 million in the third quarter of 2023, which is an increase of 12.5% when compared to the prior year period.  This revenue increase is comprised primarily of a 9.4% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.7%.  Acuity mix shift positively impacted revenue growth 24-basis points 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 increased revenue growth by approximately 20-basis points.

 

In the third quarter of 2023, VITAS accrued $0.13 million in Medicare Cap billing limitations.  This compares to a $0.6 million Medicare Cap billing limitation in the third quarter of 2022.



Of VITAS’ 30 Medicare provider numbers, 25 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, two provider numbers have a cushion between 5% and 10%, one provider number has a cushion between 0% and 5%, and two provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $8.5 million.



Average revenue per patient per day in the third quarter of 2023 was $196.43 which is 296-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.52 and $1,026.48, respectively.  During the quarter, high acuity days-of-care were 2.8% of total days of care, an increase of 5-basis points when compared to the prior-year quarter.



The third quarter 2023 gross margin, excluding Medicare Cap, was 24.0%.  This compares to the prior year gross margin of 19.3%, excluding Medicare Cap.



Selling, general and administrative expenses were $25.3 million in the third quarter of 2023 and compares to $21.6 million in the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap,


 

totaled $54.9 million in the quarter, an increase of 53.4%.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.5%, which is 441-basis points above the prior-year period.



Roto-Rooter



Roto-Rooter generated quarterly revenue of $231 million in the third quarter of 2023, an increase of 0.4%, when compared to the prior-year quarter.



Roto-Rooter branch commercial revenue in the quarter totaled $56.8 million, an increase of 1.5%, over the prior year.  This aggregate commercial revenue growth consisted of drain cleaning revenue declining 4.2%, plumbing increasing 1.8%, excavation increasing 11.9%, and water restoration increasing 2.0%.



Roto-Rooter branch residential revenue in the quarter totaled $155 million, an increase of 0.3%, over the prior-year period.  This aggregate residential revenue growth consisted of drain cleaning decreasing 6.7%, plumbing increasing 0.3%, excavation expanding 3.2%, and water restoration increasing 4.3%.



Roto-Rooter’s gross margin in the quarter was 52.9%, a 45-basis point decline when compared to the third quarter of 2022.  Adjusted EBITDA in the third quarter of 2023 totaled $66.9 million, a decrease of 3.7%.  The Adjusted EBITDA margin in the quarter was 29.0%, which is 124-basis points below the prior year period.

Chemed Consolidated



As of September 30, 2023, Chemed had total cash and cash equivalents of $173 million and no current or long-term debt.



In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement).  This Credit Agreement consisted of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points.  The Company paid off the remaining portion of the term loan in the second quarter of 2023.  There is approximately $405 million of undrawn borrowing capacity under the Credit Agreement after excluding $45 million for Letters of Credit.



During the quarter, the Company repurchased 28,457 shares of Chemed stock for $14.3 million which equates to a cost per share of $504.07.  As of September 30, 2023, there was approximately $60 million of remaining share repurchase authorization under its plan.



Guidance for 2023





VITAS 2023 revenue, prior to Medicare Cap, is estimated to increase 9.3% to 9.5% 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 7.3% to 7.5%.  Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 15.4% to 15.7%.  The total pretax cost of the Retention Program in 2023 is estimated at $23.8 million, reducing adjusted EBITDA margin by 180-basis points.  We are currently estimating $8 million for Medicare Cap billing limitations in calendar year 2023.



Roto-Rooter is forecasted to achieve full-year 2023 revenue growth of 1.6% to 2.0%. Roto-Rooter’s adjusted EBITDA margin for 2023 is expected to be 28.4% to 28.6%.



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, and other discrete items, is estimated to be in the range of $19.82 to $20.02.  This guidance includes $1.18 per share of after-tax costs related to the 2023 portion of the Retention Program.



This revised 2023 guidance compares to previous guidance, as recast to no longer exclude costs associated with the Retention Program, of $18.72 to $18.92.  Current 2023 guidance assumes an effective corporate tax rate on adjusted earnings of 23.6% and a diluted share count of 15.2 million shares.  Chemed’s 2022 adjusted earnings per diluted share was $18.78, including $0.97 per share for  costs associated with the 2022 portion of the Retention Program.





 

Conference Call



As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday October 26, 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/9eyhbp68.



Participants may also register via teleconference at: https://register.vevent.com/register/BIf6283da8a767485ab88786d7ddfffa28.  

Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.



A  taped replay of the conference call will be available beginning approximately two hours after the call's conclusion. You may access the replay via webcast through the investor relations section of Chemed’s website.



Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary.  VITAS provides daily hospice services to approximately 18,400 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.



Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing, drain cleaning, and water cleanup


 

services through company-owned branches, independent contractors and franchisees in the United States and Canada. Roto-Rooter also has licensed master franchisees in the republics of Indonesia and Singapore, and the Philippines.



 

This press release contains information about Chemed’s EBITDA, Adjusted EBITDA and Adjusted Diluted EPS, which are not measures derived in accordance with GAAP and which exclude components that are important to understanding Chemed’s financial performance. In reporting its operating results, Chemed provides EBITDA, Adjusted EBITDA and Adjusted Diluted EPS measures to help investors and others evaluate the Company’s operating results, compare its operating performance with that of similar companies that have different capital structures and evaluate its ability to meet its future debt service, capital expenditures and working capital requirements. Chemed’s management similarly uses EBITDA, Adjusted EBITDA and Adjusted Diluted EPS to assist it in evaluating the performance of the Company across fiscal periods and in assessing how its performance compares to its peer companies.  These measures also help Chemed’s management to estimate the resources required to meet Chemed’s future financial obligations and expenditures.  Chemed’s EBITDA, Adjusted EBITDA and Adjusted Diluted EPS should not be considered in isolation or as a substitute for comparable measures calculated and presented in accordance with GAAP. We calculated Adjusted EBITDA Margin by dividing Adjusted EBITDA by service revenue and sales.  A reconciliation of Chemed’s net income to its EBITDA, Adjusted EBITDA and Adjusted Diluted EPS is presented in the tables following the text of this press release.





Forward-Looking Statements



Certain statements contained in this press release and the accompanying tables are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The words "believe," "expect," "hope," "anticipate," "plan" and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Chemed does not undertake and specifically disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These statements are based on current expectations and assumptions and involve various risks and uncertainties, which could cause Chemed's actual results to differ from those expressed in such forward-looking statements.



These risks and uncertainties arise from, among other things, possible changes in regulations governing the hospice care or plumbing and drain cleaning industries; periodic changes in reimbursement levels and procedures under Medicare and Medicaid programs; difficulties predicting patient length of stay and estimating potential Medicare reimbursement obligations; challenges inherent in Chemed's growth strategy; the current shortage of  qualified nurses,  other healthcare professionals and  licensed plumbing and drain cleaning technicians; Chemed’s dependence on patient referral sources; and other factors detailed under the caption "Description of  Business by  Segment" or "Risk Factors" in Chemed’s  most recent  report on  form 10-Q  or 10-K and its other filings with the Securities and Exchange Commission.  You are cautioned not to place undue reliance on such forward-looking statements and there are no assurances that the matters contained in such statements will be achieved.






 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF INCOME

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2023

 

2022

 

2023

 

2022

Service revenues and sales

 

$

564,532 

 

$

526,472 

 

 

1,678,505 

 

$

1,588,309 

Cost of services provided and goods sold

 

 

362,358 

 

 

346,934 

 

 

1,107,256 

 

 

1,020,307 

Selling, general and administrative expenses (aa)

 

 

99,602 

 

 

83,992 

 

 

294,684 

 

 

261,799 

Depreciation

 

 

12,858 

 

 

12,154 

 

 

37,778 

 

 

37,006 

Amortization

 

 

2,521 

 

 

2,520 

 

 

7,548 

 

 

7,558 

Other operating expense/(income)

 

 

343 

 

 

15 

 

 

2,064 

 

 

(530)

Total costs and expenses

 

 

477,682 

 

 

445,615 

 

 

1,449,330 

 

 

1,326,140 

Income from operations

 

 

86,850 

 

 

80,857 

 

 

229,175 

 

 

262,169 

Interest expense

 

 

(444)

 

 

(1,271)

 

 

(2,766)

 

 

(2,983)

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

 

 

6,859 

 

 

(3,115)

 

 

8,365 

 

 

(11,907)

Income before income taxes

 

 

93,265 

 

 

76,471 

 

 

234,774 

 

 

247,279 

Income taxes

 

 

(18,307)

 

 

(19,598)

 

 

(52,318)

 

 

(59,781)

Net income

 

$

74,958 

 

$

56,873 

 

$

182,456 

 

$

187,498 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.97 

 

$

3.82 

 

$

12.14 

 

$

12.55 

Average number of shares outstanding

 

 

15,075 

 

 

14,888 

 

 

15,034 

 

 

14,935 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.93 

 

$

3.78 

 

$

12.02 

 

$

12.41 

Average number of shares outstanding

 

 

15,200 

 

 

15,042 

 

 

15,178 

 

 

15,114 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2023

 

2022

 

2023

 

2022

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

91,792 

 

$

85,118 

 

$

281,426 

 

$

269,118 

Long-term incentive compensation

 

 

3,553 

 

 

2,050 

 

 

7,817 

 

 

4,877 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

4,257 

 

 

(3,176)

 

 

5,441 

 

 

(12,196)

Total SG&A expenses

 

$

99,602 

 

$

83,992 

 

$

294,684 

 

$

261,799 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2023

 

2022

 

2023

 

2022

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

4,257 

 

$

(3,176)

 

$

5,441 

 

$

(12,196)

Interest income

 

 

2,600 

 

 

62 

 

 

2,863 

 

 

288 

Other

 

 

 

 

(1)

 

 

61 

 

 

Total other income/(expense)--net

 

$

6,859 

 

$

(3,115)

 

$

8,365 

 

$

(11,907)




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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



 

 

 

 

 

 



 

September 30,



 

2023

 

2022

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

173,150 

 

$

7,781 

Accounts receivable less allowances

 

 

168,031 

 

 

121,662 

Inventories

 

 

12,511 

 

 

10,469 

Prepaid income taxes

 

 

11,337 

 

 

27,526 

Prepaid expenses

 

 

29,510 

 

 

31,431 

Total current assets

 

 

394,539 

 

 

198,869 

Investments of deferred compensation plans held in trust

 

 

104,410 

 

 

90,097 

Properties and equipment, at cost less accumulated depreciation

 

 

205,462 

 

 

193,705 

Lease right of use asset

 

 

123,353 

 

 

131,430 

Identifiable intangible assets less accumulated amortization

 

 

92,768 

 

 

102,103 

Goodwill

 

 

584,977 

 

 

579,887 

Other assets

 

 

56,570 

 

 

60,104 

Total Assets

 

$

1,562,079 

 

$

1,356,195 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

56,508 

 

$

77,170 

Current portion of long-term debt

 

 

 -

 

 

5,000 

Income taxes

 

 

5,135 

 

 

 -

Accrued insurance

 

 

61,122 

 

 

56,732 

Accrued compensation

 

 

74,865 

 

 

67,230 

Accrued legal

 

 

6,626 

 

 

653 

Short-term lease liability

 

 

37,615 

 

 

39,813 

Other current liabilities

 

 

55,348 

 

 

51,552 

Total current liabilities

 

 

297,219 

 

 

298,150 

Deferred income taxes

 

 

30,381 

 

 

33,590 

Long-term debt

 

 

 -

 

 

95,850 

Deferred compensation liabilities

 

 

102,815 

 

 

89,873 

Long-term lease liability

 

 

99,346 

 

 

105,594 

Other liabilities

 

 

13,075 

 

 

11,722 

Total Liabilities

 

 

542,836 

 

 

634,779 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

37,013 

 

 

36,670 

Paid-in capital

 

 

1,254,356 

 

 

1,100,161 

Retained earnings

 

 

2,362,928 

 

 

2,141,418 

Treasury stock, at cost

 

 

(2,637,102)

 

 

(2,559,141)

Deferred compensation payable in Company stock

 

 

2,048 

 

 

2,308 

Total Stockholders' Equity

 

 

1,019,243 

 

 

721,416 

Total Liabilities and Stockholders' Equity

 

$

1,562,079 

 

$

1,356,195 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Nine Months Ended September 30,



 

2023

 

2022

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

182,456 

 

$

187,498 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

45,326 

 

 

44,564 

Stock option expense

 

 

22,376 

 

 

19,343 

(Benefit)/provision for deferred income taxes

 

 

(8,232)

 

 

10,408 

Noncash long-term incentive compensation

 

 

6,637 

 

 

4,343 

Litigation settlements

 

 

2,050 

 

 

 -

Noncash directors' compensation

 

 

1,444 

 

 

1,170 

Amortization of debt issuance costs

 

 

500 

 

 

247 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

(Increase)/decrease in accounts receivable

 

 

(27,843)

 

 

16,166 

Increase in inventories

 

 

(2,239)

 

 

(360)

Decrease in prepaid expenses

 

 

781 

 

 

1,257 

Decrease in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

(15,815)

 

 

(15,765)

Change in current income taxes

 

 

12,314 

 

 

(10,277)

Net change in lease assets and liabilities

 

 

(892)

 

 

313 

Increase in other assets

 

 

(8,622)

 

 

(42,424)

Increase/(decrease) in other liabilities

 

 

11,426 

 

 

(6,555)

Other sources/(uses)

 

 

69 

 

 

(241)

Net cash provided by operating activities

 

 

221,736 

 

 

209,687 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(45,075)

 

   

(39,066)

Proceeds from sale of fixed assets

 

 

506 

 

 

2,037 

Business combinations, net of cash acquired

 

 

(3,994)

 

 

(2,044)

Other uses

 

 

(409)

 

 

(841)

Net cash used by investing activities

 

 

(48,972)

 

 

(39,914)

Cash Flows from Financing Activities

 

 

 

 

 

 

Payments on other long-term debt

 

 

(97,500)

 

 

(1,250)

Proceeds from other long-term debt

 

 

 -

 

 

100,000 

Proceeds from exercise of stock options

 

 

58,277 

 

 

17,128 

Purchases of treasury stock

 

 

(27,769)

 

 

(101,539)

Dividends paid

 

 

(17,446)

 

 

(16,391)

Change in cash overdrafts payable

 

 

16,182 

 

 

5,535 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(5,446)

 

 

(12,497)

Debt issuance costs

 

 

 -

 

 

(1,584)

Payments on revolving line of credit

 

 

 -

 

 

(299,400)

Proceeds from revolving line of credit

 

 

 -

 

 

116,500 

Other uses

 

 

(38)

 

 

(1,389)

Net cash used by financing activities

 

 

(73,740)

 

 

(194,887)

Increase/(decrease) in Cash and Cash Equivalents

 

 

99,024 

 

 

(25,114)

Cash and cash equivalents at beginning of year

 

 

74,126 

 

 

32,895 

Cash and cash equivalents at end of year

 

$

173,150 

 

$

7,781 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2023 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

333,728 

 

$

230,804 

 

$

 -

 

$

564,532 

Cost of services provided and goods sold

 

 

253,731 

 

 

108,627 

 

 

 -

 

 

362,358 

Selling, general and administrative expenses

 

 

25,256 

 

 

55,141 

 

 

19,205 

 

 

99,602 

Depreciation

 

 

5,009 

 

 

7,836 

 

 

13 

 

 

12,858 

Amortization

 

 

26 

 

 

2,495 

 

 

 -

 

 

2,521 

Other operating (income)/expense

 

 

(53)

 

 

396 

 

 

 -

 

 

343 

Total costs and expenses

 

 

283,969 

 

 

174,495 

 

 

19,218 

 

 

477,682 

Income/(loss) from operations

 

 

49,759 

 

 

56,309 

 

 

(19,218)

 

 

86,850 

Interest expense

 

 

(52)

 

 

(131)

 

 

(261)

 

 

(444)

Intercompany interest income/(expense)

 

 

4,935 

 

 

3,040 

 

 

(7,975)

 

 

 -

Other income—net

 

 

849 

 

 

34 

 

 

5,976 

 

 

6,859 

Income/(loss) before income taxes

 

 

55,491 

 

 

59,252 

 

 

(21,478)

 

 

93,265 

Income taxes

 

 

(11,160)

 

 

(8,925)

 

 

1,778 

 

 

(18,307)

Net income/(loss)

 

$

44,331 

 

$

50,327 

 

$

(19,700)

 

$

74,958 



 

 

 

 

 

 

 

 

 

 

 

 

2022 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

296,536 

 

$

229,936 

 

$

 -

 

$

526,472 

Cost of services provided and goods sold

 

 

239,755 

 

 

107,179 

 

 

 -

 

 

346,934 

Selling, general and administrative expenses

 

 

21,581 

 

 

53,225 

 

 

9,186 

 

 

83,992 

Depreciation

 

 

5,281 

 

 

6,855 

 

 

18 

 

 

12,154 

Amortization

 

 

26 

 

 

2,494 

 

 

 -

 

 

2,520 

Other operating expense/(income)

 

 

26 

 

 

(11)

 

 

 -

 

 

15 

Total costs and expenses

 

 

266,669 

 

 

169,742 

 

 

9,204 

 

 

445,615 

Income/(loss) from operations

 

 

29,867 

 

 

60,194 

 

 

(9,204)

 

 

80,857 

Interest expense

 

 

(44)

 

 

(91)

 

 

(1,136)

 

 

(1,271)

Intercompany interest income/(expense)

 

 

4,842 

 

 

2,371 

 

 

(7,213)

 

 

 -

Other income/(expense)—net

 

 

26 

 

 

36 

 

 

(3,177)

 

 

(3,115)

Income/(loss) before income taxes

 

 

34,691 

 

 

62,510 

 

 

(20,730)

 

 

76,471 

Income taxes

 

 

(8,605)

 

 

(14,924)

 

 

3,931 

 

 

(19,598)

Net income/(loss)

 

$

26,086 

 

$

47,586 

 

$

(16,799)

 

$

56,873 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.













 

 

 

 

 

 

 

 

 

 

 

 


 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2023 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

965,066 

 

$

713,439 

 

$

 -

 

$

1,678,505 

Cost of services provided and goods sold

 

 

770,470 

 

 

336,786 

 

 

 -

 

 

1,107,256 

Selling, general and administrative expenses

 

 

71,248 

 

 

171,966 

 

 

51,470 

 

 

294,684 

Depreciation

 

 

14,907 

 

 

22,830 

 

 

41 

 

 

37,778 

Amortization

 

 

78 

 

 

7,470 

 

 

 -

 

 

7,548 

Other operating (income)/expense

 

 

(15)

 

 

2,079 

 

 

 -

 

 

2,064 

Total costs and expenses

 

 

856,688 

 

 

541,131 

 

 

51,511 

 

 

1,449,330 

Income/(loss) from operations

 

 

108,378 

 

 

172,308 

 

 

(51,511)

 

 

229,175 

Interest expense

 

 

(154)

 

 

(387)

 

 

(2,225)

 

 

(2,766)

Intercompany interest income/(expense)

 

 

14,393 

 

 

8,652 

 

 

(23,045)

 

 

 -

Other income—net

 

 

1,109 

 

 

96 

 

 

7,160 

 

 

8,365 

Income/(loss) before income taxes

 

 

123,726 

 

 

180,669 

 

 

(69,621)

 

 

234,774 

Income taxes

 

 

(28,503)

 

 

(38,315)

 

 

14,500 

 

 

(52,318)

Net income/(loss)

 

$

95,223 

 

$

142,354 

 

$

(55,121)

 

$

182,456 



 

 

 

 

 

 

 

 

 

 

 

 

2022 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

893,506 

 

$

694,803 

 

$

 -

 

$

1,588,309 

Cost of services provided and goods sold

 

 

694,528 

 

 

325,779 

 

 

 -

 

 

1,020,307 

Selling, general and administrative expenses

 

 

67,181 

 

 

165,162 

 

 

29,456 

 

 

261,799 

Depreciation

 

 

16,894 

 

 

20,058 

 

 

54 

 

 

37,006 

Amortization

 

 

76 

 

 

7,482 

 

 

 -

 

 

7,558 

Other operating (income)/expense

 

 

(929)

 

 

399 

 

 

 -

 

 

(530)

Total costs and expenses

 

 

777,750 

 

 

518,880 

 

 

29,510 

 

 

1,326,140 

Income/(loss) from operations

 

 

115,756 

 

 

175,923 

 

 

(29,510)

 

 

262,169 

Interest expense

 

 

(142)

 

 

(319)

 

 

(2,522)

 

 

(2,983)

Intercompany interest income/(expense)

 

 

14,181 

 

 

6,751 

 

 

(20,932)

 

 

 -

Other income/(expense)—net

 

 

183 

 

 

107 

 

 

(12,197)

 

 

(11,907)

Income/(loss) before income taxes

 

 

129,978 

 

 

182,462 

 

 

(65,161)

 

 

247,279 

Income taxes

 

 

(32,199)

 

 

(43,867)

 

 

16,285 

 

 

(59,781)

Net income/(loss)

 

$

97,779 

 

$

138,595 

 

$

(48,876)

 

$

187,498 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.


 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

44,331 

 

$

50,327 

 

$

(19,700)

 

$

74,958 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

52 

 

 

131 

 

 

261 

 

 

444 

Income taxes

 

 

11,160 

 

 

8,925 

 

 

(1,778)

 

 

18,307 

Depreciation

 

 

5,009 

 

 

7,836 

 

 

13 

 

 

12,858 

Amortization

 

 

26 

 

 

2,495 

 

 

 -

 

 

2,521 

EBITDA

 

 

60,578 

 

 

69,714 

 

 

(21,204)

 

 

109,088 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,935)

 

 

(3,040)

 

 

7,975 

 

 

 -

Interest income

 

 

(847)

 

 

(34)

 

 

(1,719)

 

 

(2,600)

Stock option expense

 

 

 -

 

 

 -

 

 

5,495 

 

 

5,495 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,553 

 

 

3,553 

Litigation settlement

 

 

 -

 

 

300 

 

 

 -

 

 

300 

Adjusted EBITDA

 

$

54,796 

 

$

66,940 

 

$

(5,900)

 

$

115,836 



 

 

 

 

 

 

 

 

 

 

 

 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

26,086 

 

$

47,586 

 

$

(16,799)

 

$

56,873 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

44 

 

 

91 

 

 

1,136 

 

 

1,271 

Income taxes

 

 

8,605 

 

 

14,924 

 

 

(3,931)

 

 

19,598 

Depreciation

 

 

5,281 

 

 

6,855 

 

 

18 

 

 

12,154 

Amortization

 

 

26 

 

 

2,494 

 

 

 -

 

 

2,520 

EBITDA

 

 

40,042 

 

 

71,950 

 

 

(19,576)

 

 

92,416 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,842)

 

 

(2,371)

 

 

7,213 

 

 

 -

Interest income

 

 

(27)

 

 

(35)

 

 

 -

 

 

(62)

Stock option expense

 

 

 -

 

 

 -

 

 

4,676 

 

 

4,676 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

2,050 

 

 

2,050 

Direct costs related to COVID-19

 

 

 -

 

 

 -

 

 

89 

 

 

89 

Adjusted EBITDA

 

$

35,173 

 

$

69,544 

 

$

(5,548)

 

$

99,169 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.





















 

 

 

 

 

 

 

 

 

 

 

 


 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

95,223 

 

$

142,354 

 

$

(55,121)

 

$

182,456 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

154 

 

 

387 

 

 

2,225 

 

 

2,766 

Income taxes

 

 

28,503 

 

 

38,315 

 

 

(14,500)

 

 

52,318 

Depreciation

 

 

14,907 

 

 

22,830 

 

 

41 

 

 

37,778 

Amortization

 

 

78 

 

 

7,470 

 

 

 -

 

 

7,548 

EBITDA

 

 

138,865 

 

 

211,356 

 

 

(67,355)

 

 

282,866 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,393)

 

 

(8,652)

 

 

23,045 

 

 

 -

Interest income

 

 

(1,046)

 

 

(96)

 

 

(1,720)

 

 

(2,862)

Stock option expense

 

 

 -

 

 

 -

 

 

22,376 

 

 

22,376 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

7,817 

 

 

7,817 

Litigation settlements

 

 

 -

 

 

2,056 

 

 

 -

 

 

2,056 

Adjusted EBITDA

 

$

123,426 

 

$

204,664 

 

$

(15,837)

 

$

312,253 

2022

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

97,779 

 

$

138,595 

 

$

(48,876)

 

$

187,498 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

142 

 

 

319 

 

 

2,522 

 

 

2,983 

Income taxes

 

 

32,199 

 

 

43,867 

 

 

(16,285)

 

 

59,781 

Depreciation

 

 

16,894 

 

 

20,058 

 

 

54 

 

 

37,006 

Amortization

 

 

76 

 

 

7,482 

 

 

 -

 

 

7,558 

EBITDA

 

 

147,090 

 

 

210,321 

 

 

(62,585)

 

 

294,826 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,181)

 

 

(6,751)

 

 

20,932 

 

 

 -

Interest income

 

 

(181)

 

 

(107)

 

 

 -

 

 

(288)

Stock option expense

 

 

 -

 

 

 -

 

 

19,343 

 

 

19,343 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

4,877 

 

 

4,877 

Direct costs related to COVID-19

 

 

310 

 

 

988 

 

 

89 

 

 

1,387 

Medicare cap sequestration adjustment

 

 

138 

 

 

 -

 

 

 -

 

 

138 

Adjusted EBITDA

 

$

133,176 

 

$

204,451 

 

$

(17,344)

 

$

320,283 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.


 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

RECONCILIATION OF ADJUSTED NET INCOME

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



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2023

 

2022

 

2023

 

2022

Net income as reported

 

$

74,958 

 

$

56,873 

 

$

182,456 

 

$

187,498 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

5,495 

 

 

4,676 

 

 

22,376 

 

 

19,343 

Long-term incentive compensation

 

 

3,553 

 

 

2,050 

 

 

7,817 

 

 

4,877 

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

2,352 

 

 

7,056 

 

 

7,056 

Litigation settlements

 

 

300 

 

 

 -

 

 

2,056 

 

 

 -

Medicare cap sequestration adjustment

 

 

 -

 

 

 -

 

 

 -

 

 

138 

Direct costs related to COVID-19

 

 

 -

 

 

89 

 

 

 -

 

 

1,387 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(1,326)

 

 

(1,474)

 

 

(6,443)

 

 

(5,923)

Tax impact of deferred tax rate change

 

 

(4,241)

 

 

 -

 

 

(4,241)

 

 

 -

Excess tax benefits on stock compensation

 

 

(225)

 

 

(450)

 

 

(3,376)

 

 

(4,390)

Adjusted net income

 

$

80,866 

 

$

64,116 

 

$

207,701 

 

$

209,986 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.93 

 

$

3.78 

 

$

12.02 

 

$

12.41 

Average number of shares outstanding

 

 

15,200 

 

 

15,042 

 

 

15,178 

 

 

15,114 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

5.32 

 

$

4.26 

 

$

13.68 

 

$

13.89 

Average number of shares outstanding

 

 

15,200 

 

 

15,042 

 

 

15,178 

 

 

15,114 



 

 

 

 

 

 

 

 

 

 

 

 

(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated.



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.




 



 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

OPERATING STATISTICS

2023

 

2022

 

 

2023

 

2022

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

287,389 

 

$

256,253 

 

 

$

832,554 

 

$

771,520 

 

Inpatient

 

27,818 

 

 

24,526 

 

 

 

84,312 

 

 

75,714 

 

Continuous care

 

22,032 

 

 

18,600 

 

 

 

63,054 

 

 

57,717 

 

Other

 

3,562 

 

 

3,240 

 

 

 

9,738 

 

 

9,461 

 

Subtotal

$

340,801 

 

$

302,619 

 

 

$

989,658 

 

$

914,412 

 

Room and board, net

 

(2,646)

 

 

(2,513)

 

 

 

(8,317)

 

 

(6,796)

 

Contractual allowances

 

(4,302)

 

 

(2,952)

 

 

 

(10,650)

 

 

(8,992)

 

Medicare cap allowance

 

(125)

 

 

(618)

 

 

 

(5,625)

 

 

(5,118)

 

Net Revenue

$

333,728 

 

$

296,536 

 

 

$

965,066 

 

$

893,506 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

84.3 

%

 

84.7 

%

 

 

84.1 

%

 

84.4 

%

Inpatient

 

8.2 

 

 

8.1 

 

 

 

8.5 

 

 

8.3 

 

Continuous care

 

6.5 

 

 

6.1 

 

 

 

6.4 

 

 

6.3 

 

Other

 

1.0 

 

 

1.1 

 

 

 

1.0 

 

 

1.0 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.8)

 

 

(0.8)

 

 

 

(0.8)

 

 

(0.7)

 

Contractual allowances

 

(1.3)

 

 

(1.0)

 

 

 

(1.1)

 

 

(1.0)

 

Medicare cap allowance

 

 -

 

 

(0.2)

 

 

 

(0.6)

 

 

(0.6)

 

Net Revenue

 

97.9 

%

 

98.0 

%

 

 

97.5 

%

 

97.7 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,391,377 

 

 

1,271,678 

 

 

 

4,018,469 

 

 

3,796,954 

 

Nursing home

 

287,785 

 

 

264,407 

 

 

 

833,112 

 

 

771,921 

 

Respite

 

7,292 

 

 

6,635 

 

 

 

19,211 

 

 

18,098 

 

Subtotal routine homecare and respite

 

1,686,454 

 

 

1,542,720 

 

 

 

4,870,792 

 

 

4,586,973 

 

Inpatient

 

25,493 

 

 

23,435 

 

 

 

76,987 

 

 

71,177 

 

Continuous care

 

23,071 

 

 

20,097 

 

 

 

65,630 

 

 

61,981 

 

Total

 

1,735,018 

 

 

1,586,252 

 

 

 

5,013,409 

 

 

4,720,131 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

273 

 

 

273 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

15,124 

 

 

13,823 

 

 

 

14,720 

 

 

13,908 

 

Nursing home

 

3,128 

 

 

2,874 

 

 

 

3,052 

 

 

2,828 

 

Respite

 

79 

 

 

72 

 

 

 

70 

 

 

66 

 

Subtotal routine homecare and respite

 

18,331 

 

 

16,769 

 

 

 

17,842 

 

 

16,802 

 

Inpatient

 

277 

 

 

255 

 

 

 

282 

 

 

261 

 

Continuous care

 

251 

 

 

218 

 

 

 

240 

 

 

227 

 

Total

 

18,859 

 

 

17,242 

 

 

 

18,364 

 

 

17,290 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Total Admissions

 

15,774 

 

 

14,680 

 

 

 

47,564 

 

 

45,945 

 

Total Discharges

 

15,328 

 

 

14,603 

 

 

 

45,837 

 

 

46,139 

 

Average length of stay (days)

 

103.1 

 

 

106.2 

 

 

 

100.8 

 

 

104.9 

 

Median length of stay (days)

 

17.0 

 

 

17.0 

 

 

 

16.0 

 

 

16.0 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

42.0 

%

 

39.3 

%

 

 

42.2 

%

 

38.5 

%

Neurological

 

14.7 

 

 

22.0 

 

 

 

15.9 

 

 

22.3 

 

Cancer

 

10.6 

 

 

10.7 

 

 

 

10.6 

 

 

11.0 

 

Cardio

 

16.4 

 

 

15.4 

 

 

 

16.1 

 

 

15.6 

 

Respiratory

 

7.2 

 

 

7.2 

 

 

 

7.1 

 

 

7.3 

 

Other

 

9.1 

 

 

5.4 

 

 

 

8.1 

 

 

5.3 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

26.6 

%

 

25.9 

%

 

 

26.3 

%

 

24.2 

%

Neurological

 

8.8 

 

 

12.4 

 

 

 

9.9 

 

 

12.7 

 

Cancer

 

26.1 

 

 

26.6 

 

 

 

26.0 

 

 

26.2 

 

Cardio

 

16.0 

 

 

14.9 

 

 

 

16.2 

 

 

14.8 

 

Respiratory

 

9.7 

 

 

9.5 

 

 

 

10.1 

 

 

10.3 

 

Other

 

12.8 

 

 

10.7 

 

 

 

11.5 

 

 

11.8 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.3 

%

 

1.0 

%

 

 

1.1 

%

 

1.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

36.4 

 

 

33.8 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

33.8 

 

 

24.9 

 

 

 

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 NINE MONTHS ENDED SEPTEMBER 30, 2023 AND 2022

 

(unaudited)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Included in the results of operations for 2023 are the following significant credits/(charges) which may not be indicative of ongoing operations

 



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(5,495)

 

$

(5,495)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,553)

 

 

(3,553)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)

 



Litigation settlements

 

 

 -

 

 

(300)

 

 

 -

 

 

(300)

 



Pretax impact on earnings

 

 

 -

 

 

(2,652)

 

 

(9,048)

 

 

(11,700)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

225 

 

 

225 

 



Tax impact of deferred tax rate change

 

 

1,772 

 

 

3,559 

 

 

(1,090)

 

 

4,241 

 



Income tax benefit on the above

 

 

 -

 

 

412 

 

 

914 

 

 

1,326 

 



After-tax impact on earnings

 

$

1,772 

 

$

1,319 

 

$

(8,999)

 

$

(5,908)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(22,376)

 

$

(22,376)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(7,817)

 

 

(7,817)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)

 



Litigation settlements

 

 

 -

 

 

(2,056)

 

 

 -

 

 

(2,056)

 



Pretax impact on earnings

 

 

 -

 

 

(9,112)

 

 

(30,193)

 

 

(39,305)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

3,376 

 

 

3,376 

 



Tax impact of deferred tax rate change

 

 

1,772 

 

 

3,559 

 

 

(1,090)

 

 

4,241 

 



Income tax benefit on the above

 

 

 -

 

 

2,123 

 

 

4,320 

 

 

6,443 

 



After-tax impact on earnings

 

$

1,772 

 

$

(3,430)

 

$

(23,587)

 

$

(25,245)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2022 are the following significant credits/(charges) which may not be indicative of ongoing operations

 



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2022

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(4,676)

 

$

(4,676)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(2,050)

 

 

(2,050)

 



Direct costs related to COVID-19

 

 

 -

 

 

 -

 

 

(89)

 

 

(89)

 



Pretax impact on earnings

 

 

 -

 

 

(2,352)

 

 

(6,815)

 

 

(9,167)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

450 

 

 

450 

 



Income tax benefit on the above

 

 

 -

 

 

623 

 

 

851 

 

 

1,474 

 



After-tax impact on earnings

 

$

 -

 

$

(1,729)

 

$

(5,514)

 

$

(7,243)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2022

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(19,343)

 

$

(19,343)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(4,877)

 

 

(4,877)

 



Direct costs related to COVID-19

 

 

(310)

 

 

(988)

 

 

(89)

 

 

(1,387)

 



Medicare cap sequestration adjustment

 

 

(138)

 

 

 -

 

 

 -

 

 

(138)

 



Pretax impact on earnings

 

 

(448)

 

 

(8,044)

 

 

(24,309)

 

 

(32,801)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

4,390 

 

 

4,390 

 



Income tax benefit on the above

 

 

114 

 

 

2,131 

 

 

3,678 

 

 

5,923 

 



After-tax impact on earnings

 

$

(334)

 

$

(5,913)

 

$

(16,241)

 

$

(22,488)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

(c)

VITAS has 11 large (greater than 450 ADC), 18 medium (greater than 200 but less than 450 ADC) and 21 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 Medicare cap cushion between 5% and 10%, one provider number has a Medicare cap cusion between 0% and 5% and two provider numbers have a Medicare cap liability.