che-20210727x8k
false000001958400000195842021-07-272021-07-27

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):

July 27, 2021

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 July 27, 2021 Chemed Corporation issued a press release announcing its financial results for the quarter ended June 30, 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 July 27, 2021

 

 

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:   July 27, 2021

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 Second-Quarter 2021 Results – Full-Year 2021 Guidance Increased





CINCINNATI, July 27, 2021—Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its second quarter ended June 30, 2021, versus the comparable prior-year period, as follows:



Consolidated operating results:

·

Revenue increased 6.0% to $532 million

·

GAAP Diluted Earnings-per-Share (EPS) of $3.51, a decrease of 29.9%

·

Adjusted Diluted EPS of $4.60, an increase of 4.3%



VITAS segment operating results:

·

Net Patient Revenue of $312 million, a  decline of 4.7%

·

Average Daily Census (ADC) of 17,995, a decline of 6.3%

·

Admissions of 16,840, an increase of 0.1%

·

Net Income, excluding certain discrete items, of $39.4 million, a decline of 21.4%

·

Adjusted EBITDA, excluding Medicare Cap, of $54.8 million, a decline of 24.4%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 17.4%, a decrease of 430-basis points



Roto-Rooter segment operating results:

·

Revenue of $220 million, an increase of 26.1%

·

Net Income, excluding certain discrete items, of $44.9 million, an increase of 40.1%

·

Adjusted EBITDA of $64.3 million, an increase of 37.2%

·

Adjusted EBITDA margin of 29.2%, an increase of 236-basis points





VITAS



VITAS net revenue was $312 million in the second quarter of 2021, which is a decline of 4.7%, when compared to the prior-year period.  This revenue decline is comprised primarily of a 6.3% decline in days-of-care offset by a geographically weighted average Medicare reimbursement rate increase (including the suspension of sequestration on May 1, 2020) of approximately 1.8%.  


 

Acuity mix shift had a net impact of reducing revenue approximately $3.8 million, or 1.2%, in the quarter when compared to the prior-year revenue and level-of-care mix.  The combination of a lower Medicare Cap and other contra revenue changes offset a portion of the revenue decline by approximately 90-basis points.

 

In the second quarter of 2021, VITAS accrued $2.0 million in Medicare Cap billing limitations.  This compares to a $5.7 million Medicare Cap billing limitation in the second quarter of 2020.



Of VITAS’ 30 Medicare provider numbers, 27 provider numbers currently have a Medicare Cap cushion of 10% or greater, one provider number has a cap cushion between 0% and 5% and two provider numbers currently have a fiscal 2021 Medicare Cap billing limitation liability.



Average revenue per patient per day in the second quarter of 2021 was $195.21, which, including acuity mix shift, is 61-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $169.06 and $988.03, respectively.  During the quarter, high acuity days-of-care were 3.2% of total days of care, 32-basis points less than the prior-year quarter.



The second quarter 2021 gross margin, excluding Medicare Cap, increased costs for personal protection equipment (PPE), disinfecting facilities and other costs related to operating during the pandemic, was 24.7%.  This is a 252-basis point margin decline when compared to the second quarter of 2020.



Selling, general and administrative expense was $22.6 million in the second quarter of 2021 and compares to $21.1 million incurred in the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap, totaled $54.8 million in the quarter, a decrease of 24.4%.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 17.4%, which is 430-basis points less than the prior-year period.





Roto-Rooter



Roto-Rooter generated quarterly revenue of $220 million in the second quarter of 2021, an increase of $45.6 million, or 26.1%, over the prior-year quarter.



Total Roto-Rooter branch commercial revenue in the quarter totaled $50.3 million, an increase of 31.8% over the prior year.  This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 39.8%, plumbing increasing 32.4% and excavation expanding 25.8%.  Water restoration increased 8.3%.



Total Roto-Rooter branch residential revenue in the quarter totaled $149 million, an increase of 23.7% over the prior-year period.  This aggregate residential revenue growth consisted of drain cleaning increasing 20.6%, plumbing expanding 30.7%, excavation increasing 22.4%, and water restoration increasing 23.1%.



Roto-Rooter’s gross margin in the quarter was 53.3%, a 211-basis point increase when compared to the second quarter of 2020.  Adjusted EBITDA in the second-quarter of 2021 totaled $64.3


 

million, an increase of 37.2%.  The Adjusted EBITDA margin in the quarter was 29.2%, which is a 236-basis point increase when compared to the prior year.





Chemed Consolidated



As of June 30, 2021, Chemed had total cash and cash equivalents of $92 million and no 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 June 30, 2021, the Company had approximately $404 million of undrawn borrowing capacity under this credit agreement.



During the quarter, the Company repurchased 250,000 shares of Chemed stock for $122 million which equates to a cost per share of $487.53.  As of June 30, 2021, there was approximately $312 million of remaining share repurchase authorization under this plan.



Chemed restarted its share repurchase program in 2007.  Since that time, Chemed has repurchased approximately 14.9 million shares, aggregating approximately $1.6 billion at an average share cost of $104.70.  Including dividends over this period, Chemed has returned approximately $1.8 billion to shareholders.





Guidance for 2021



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 2021 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 14.9% of VITAS’ second quarter 2021 patient census.  This compares to nursing home patients averaging 18.2% of total census just prior to the pandemic.



This guidance anticipates senior housing occupancy will begin to normalize to pre-pandemic occupancy starting in the second half of calendar year 2021.

 

Based upon the above discussion, VITAS 2021 revenue, prior to Medicare Cap, is estimated to decline approximately 4.5% when compared to the prior year. Average Daily Census in 2021 is estimated to decline approximately 5.0%.  Full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 18.3%.  We are currently estimating $7.5 million for Medicare Cap billing limitations in calendar year 2021. 



Roto-Rooter is forecasted to achieve full-year 2021 revenue growth of 15.0% to 15.5%.  Roto-Rooter’s Adjusted EBITDA margin for 2021 is estimated to be between 28% to 29%.



Based upon the above, full-year 2021 adjusted 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 $18.20 to $18.50.  This compares to initial 2021 adjusted earnings per diluted share guidance of $17.00 to $17.50.  This revised 2021 guidance assumes an effective corporate tax rate on adjusted earnings of 24.7%. Chemed’s 2020 reported adjusted earnings per diluted share was $18.08. 





Conference Call



Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday, July 28, 2021, 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 4172673.  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 4172673.  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 June 30,

 

Six Months Ended June 30,



 

2021

 

2020

 

2021

 

2020

Service revenues and sales

 

$

532,256 

 

$

502,199 

 

 

1,059,616 

 

$

1,017,997 

Cost of services provided and goods sold

 

 

350,493 

 

 

352,163 

 

 

690,966 

 

 

703,908 

Selling, general and administrative expenses (aa)

 

 

93,838 

 

 

84,513 

 

 

185,437 

 

 

155,096 

Depreciation

 

 

13,612 

 

 

11,659 

 

 

25,327 

 

 

23,047 

Amortization

 

 

2,510 

 

 

2,488 

 

 

5,020 

 

 

4,965 

Other operating expense/(income)

 

 

104 

 

 

(41,384)

 

 

726 

 

 

(41,142)

Total costs and expenses

 

 

460,557 

 

 

409,439 

 

 

907,476 

 

 

845,874 

Income from operations

 

 

71,699 

 

 

92,760 

 

 

152,140 

 

 

172,123 

Interest expense

 

 

(379)

 

 

(651)

 

 

(760)

 

 

(1,626)

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

 

 

3,785 

 

 

7,514 

 

 

7,387 

 

 

(1,952)

Income before income taxes

 

 

75,105 

 

 

99,623 

 

 

158,767 

 

 

168,545 

Income taxes

 

 

(18,583)

 

 

(17,522)

 

 

(36,845)

 

 

(30,553)

Net income

 

$

56,522 

 

$

82,101 

 

$

121,922 

 

$

137,992 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.57 

 

$

5.16 

 

$

7.66 

 

$

8.65 

Average number of shares outstanding

 

 

15,829 

 

 

15,914 

 

 

15,919 

 

 

15,953 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.51 

 

$

5.01 

 

$

7.52 

 

$

8.39 

Average number of shares outstanding

 

 

16,101 

 

 

16,373 

 

 

16,205 

 

 

16,445 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,



 

2021

 

2020

 

2021

 

2020

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

88,510 

 

$

75,176 

 

$

175,178 

 

$

153,511 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

3,655 

 

 

7,408 

 

 

6,693 

 

 

(2,164)

Long-term incentive compensation

 

 

1,673 

 

 

1,929 

 

 

3,566 

 

 

3,749 

Total SG&A expenses

 

$

93,838 

 

$

84,513 

 

$

185,437 

 

$

155,096 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,



 

2021

 

2020

 

2021

 

2020

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

3,655 

 

$

7,408 

 

$

6,693 

 

$

(2,164)

Interest income

 

 

138 

 

 

116 

 

 

230 

 

 

225 

Other

 

 

(8)

 

 

(10)

 

 

464 

 

 

(13)

Total other income/(expense)--net

 

$

3,785 

 

$

7,514 

 

$

7,387 

 

$

(1,952)




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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



 

 

 

 

 

 



 

June 30,



 

2021

 

2020

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

92,120 

 

$

20,376 

Accounts receivable less allowances

 

 

123,329 

 

 

132,487 

Inventories

 

 

7,411 

 

 

7,467 

Prepaid income taxes

 

 

23,386 

 

 

5,794 

Prepaid expenses

 

 

22,840 

 

 

23,183 

Total current assets

 

 

269,086 

 

 

189,307 

Investments of deferred compensation plans held in trust

 

 

98,256 

 

 

80,113 

Properties and equipment, at cost less accumulated depreciation

 

 

192,653 

 

 

183,017 

Lease right of use asset

 

 

123,207 

 

 

128,418 

Identifiable intangible assets less accumulated amortization

 

 

113,137 

 

 

122,791 

Goodwill

 

 

578,650 

 

 

578,491 

Other assets

 

 

8,807 

 

 

9,055 

Total Assets

 

$

1,383,796 

 

$

1,291,192 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

55,975 

 

$

36,704 

Income taxes

 

 

 

 

19,576 

Accrued insurance

 

 

51,963 

 

 

50,847 

Accrued compensation

 

 

83,608 

 

 

80,552 

Accrued legal

 

 

1,391 

 

 

6,959 

Short-term lease liability

 

 

36,440 

 

 

36,093 

Unutilized CARES Act Grant

 

 

 -

 

 

39,236 

Other current liabilities

 

 

38,020 

 

 

48,549 

Total current liabilities

 

 

267,402 

 

 

318,516 

Deferred income taxes

 

 

21,713 

 

 

21,108 

Deferred compensation liabilities

 

 

97,374 

 

 

77,639 

Long-term lease liability

 

 

99,093 

 

 

104,444 

Other liabilities

 

 

27,440 

 

 

18,789 

Total Liabilities

 

 

513,022 

 

 

540,496 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

36,385 

 

 

36,040 

Paid-in capital

 

 

999,697 

 

 

904,421 

Retained earnings

 

 

1,834,835 

 

 

1,553,144 

Treasury stock, at cost

 

 

(2,002,326)

 

 

(1,745,299)

Deferred compensation payable in Company stock

 

 

2,183 

 

 

2,390 

Total Stockholders' Equity

 

 

870,774 

 

 

750,696 

Total Liabilities and Stockholders' Equity

 

$

1,383,796 

 

$

1,291,192 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Six Months Ended June 30,



 

2021

 

2020

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

121,922 

 

$

137,992 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

30,347 

 

 

28,012 

Stock option expense

 

 

12,345 

 

 

10,113 

Litigation settlements paid

 

 

(9,440)

 

 

 -

Noncash long-term incentive compensation

 

 

3,402 

 

 

3,527 

Noncash directors' compensation

 

 

1,173 

 

 

1,171 

Provision for deferred income taxes

 

 

1,051 

 

 

2,717 

Amortization of debt issuance costs

 

 

153 

 

 

153 

Provision for bad debts

 

 

40 

 

 

871 

Unutilized CARES Act grant

 

 

 -

 

 

39,236 

Deferred payroll taxes

 

 

 -

 

 

10,716 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Decrease in accounts receivable

 

 

4,722 

 

 

6,696 

Increase in inventories

 

 

(316)

 

 

(5)

Decrease/(increase) in prepaid expenses

 

 

3,337 

 

 

(33)

(Decrease)/increase in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

(10,815)

 

 

13,303 

Change in current income taxes

 

 

(26,242)

 

 

23,725 

Net change in lease assets and liabilities

 

 

(436)

 

 

1,287 

Increase in other assets

 

 

(10,088)

 

 

(2,988)

Increase in other liabilities

 

 

10,088 

 

 

1,383 

Other sources/(uses)

 

 

796 

 

 

(54)

Net cash provided by operating activities

 

 

132,039 

 

 

277,822 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(33,604)

 

   

(32,251)

Business combinations

 

 

 -

 

 

(3,600)

Other sources

 

 

302 

 

 

473 

Net cash used by investing activities

 

 

(33,302)

 

 

(35,378)

Cash Flows from Financing Activities

 

 

 

 

 

 

Purchases of treasury stock

 

 

(166,649)

 

 

(122,148)

Proceeds from exercise of stock options

 

 

16,186 

 

 

19,440 

Dividends paid

 

 

(10,864)

 

 

(10,238)

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(8,598)

 

 

(14,845)

Payments on revolving line of credit

 

 

 -

 

 

(264,900)

Proceeds from revolving line of credit

 

 

 -

 

 

174,900 

Change in cash overdrafts payable

 

 

 -

 

 

(9,849)

Other sources/(uses)

 

 

633 

 

 

(586)

Net cash used by financing activities

 

 

(169,292)

 

 

(228,226)

(Decrease)/Increase in Cash and Cash Equivalents

 

 

(70,555)

 

 

14,218 

Cash and cash equivalents at beginning of year

 

 

162,675 

 

 

6,158 

Cash and cash equivalents at end of year

 

$

92,120 

 

$

20,376 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

311,935 

 

$

220,321 

 

$

 -

 

$

532,256 

Cost of services provided and goods sold

 

 

247,519 

 

 

102,974 

 

 

 -

 

 

350,493 

Selling, general and administrative expenses

 

 

22,631 

 

 

53,556 

 

 

17,651 

 

 

93,838 

Depreciation

 

 

7,125 

 

 

6,468 

 

 

19 

 

 

13,612 

Amortization

 

 

18 

 

 

2,492 

 

 

 -

 

 

2,510 

Other operating expense

 

 

87 

 

 

17 

 

 

 -

 

 

104 

Total costs and expenses

 

 

277,380 

 

 

165,507 

 

 

17,670 

 

 

460,557 

Income/(loss) from operations

 

 

34,555 

 

 

54,814 

 

 

(17,670)

 

 

71,699 

Interest expense

 

 

(43)

 

 

(89)

 

 

(247)

 

 

(379)

Intercompany interest income/(expense)

 

 

4,486 

 

 

1,649 

 

 

(6,135)

 

 

 -

Other income—net

 

 

99 

 

 

32 

 

 

3,654 

 

 

3,785 

Income/(loss) before income taxes

 

 

39,097 

 

 

56,406 

 

 

(20,398)

 

 

75,105 

Income taxes

 

 

(9,385)

 

 

(13,633)

 

 

4,435 

 

 

(18,583)

Net income/(loss)

 

$

29,712 

 

$

42,773 

 

$

(15,963)

 

$

56,522 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

327,465 

 

$

174,734 

 

$

 -

 

$

502,199 

Cost of services provided and goods sold

 

 

266,815 

 

 

85,348 

 

 

 -

 

 

352,163 

Selling, general and administrative expenses

 

 

21,072 

 

 

44,231 

 

 

19,210 

 

 

84,513 

Depreciation

 

 

5,556 

 

 

6,069 

 

 

34 

 

 

11,659 

Amortization

 

 

18 

 

 

2,470 

 

 

 -

 

 

2,488 

Other operating income

 

 

(40,826)

 

 

(558)

 

 

 -

 

 

(41,384)

Total costs and expenses

 

 

252,635 

 

 

137,560 

 

 

19,244 

 

 

409,439 

Income/(loss) from operations

 

 

74,830 

 

 

37,174 

 

 

(19,244)

 

 

92,760 

Interest expense

 

 

(45)

 

 

(90)

 

 

(516)

 

 

(651)

Intercompany interest income/(expense)

 

 

4,739 

 

 

1,422 

 

 

(6,161)

 

 

 -

Other income/(expense)—net

 

 

104 

 

 

(10)

 

 

7,420 

 

 

7,514 

Income/(loss) before income taxes

 

 

79,628 

 

 

38,496 

 

 

(18,501)

 

 

99,623 

Income taxes

 

 

(19,383)

 

 

(9,028)

 

 

10,889 

 

 

(17,522)

Net income/(loss)

 

$

60,245 

 

$

29,468 

 

$

(7,612)

 

$

82,101 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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




 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

627,723 

 

$

431,893 

 

$

 -

 

$

1,059,616 

Cost of services provided and goods sold

 

 

486,186 

 

 

204,780 

 

 

 -

 

 

690,966 

Selling, general and administrative expenses

 

 

44,721 

 

 

106,878 

 

 

33,838 

 

 

185,437 

Depreciation

 

 

12,462 

 

 

12,821 

 

 

44 

 

 

25,327 

Amortization

 

 

36 

 

 

4,984 

 

 

 -

 

 

5,020 

Other operating expense

 

 

590 

 

 

136 

 

 

 -

 

 

726 

Total costs and expenses

 

 

543,995 

 

 

329,599 

 

 

33,882 

 

 

907,476 

Income/(loss) from operations

 

 

83,728 

 

 

102,294 

 

 

(33,882)

 

 

152,140 

Interest expense

 

 

(85)

 

 

(179)

 

 

(496)

 

 

(760)

Intercompany interest income/(expense)

 

 

9,011 

 

 

3,269 

 

 

(12,280)

 

 

 -

Other income—net

 

 

632 

 

 

63 

 

 

6,692 

 

 

7,387 

Income/(loss) before income taxes

 

 

93,286 

 

 

105,447 

 

 

(39,966)

 

 

158,767 

Income taxes

 

 

(22,805)

 

 

(25,497)

 

 

11,457 

 

 

(36,845)

Net income/(loss)

 

$

70,481 

 

$

79,950 

 

$

(28,509)

 

$

121,922 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

665,380 

 

$

352,617 

 

$

 -

 

$

1,017,997 

Cost of services provided and goods sold

 

 

526,244 

 

 

177,664 

 

 

 -

 

 

703,908 

Selling, general and administrative expenses

 

 

43,341 

 

 

90,513 

 

 

21,242 

 

 

155,096 

Depreciation

 

 

11,030 

 

 

11,947 

 

 

70 

 

 

23,047 

Amortization

 

 

36 

 

 

4,929 

 

 

 -

 

 

4,965 

Other operating expense

 

 

(40,712)

 

 

(430)

 

 

 -

 

 

(41,142)

Total costs and expenses

 

 

539,939 

 

 

284,623 

 

 

21,312 

 

 

845,874 

Income/(loss) from operations

 

 

125,441 

 

 

67,994 

 

 

(21,312)

 

 

172,123 

Interest expense

 

 

(90)

 

 

(192)

 

 

(1,344)

 

 

(1,626)

Intercompany interest income/(expense)

 

 

9,125 

 

 

2,771 

 

 

(11,896)

 

 

 -

Other income/(expense)—net

 

 

169 

 

 

30 

 

 

(2,151)

 

 

(1,952)

Income/(loss) before income taxes

 

 

134,645 

 

 

70,603 

 

 

(36,703)

 

 

168,545 

Income taxes

 

 

(33,121)

 

 

(16,813)

 

 

19,381 

 

 

(30,553)

Net income/(loss)

 

$

101,524 

 

$

53,790 

 

$

(17,322)

 

$

137,992 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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






 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE THREE MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

29,712 

 

$

42,773 

 

$

(15,963)

 

$

56,522 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

43 

 

 

89 

 

 

247 

 

 

379 

Income taxes

 

 

9,385 

 

 

13,633 

 

 

(4,435)

 

 

18,583 

Depreciation

 

 

7,125 

 

 

6,468 

 

 

19 

 

 

13,612 

Amortization

 

 

18 

 

 

2,492 

 

 

 -

 

 

2,510 

EBITDA

 

 

46,283 

 

 

65,455 

 

 

(20,132)

 

 

91,606 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,486)

 

 

(1,649)

 

 

6,135 

 

 

 -

Interest income

 

 

(106)

 

 

(32)

 

 

 -

 

 

(138)

Direct costs related to COVID-19

 

 

11,084 

 

 

582 

 

 

 -

 

 

11,666 

Stock option expense

 

 

 -

 

 

 -

 

 

6,239 

 

 

6,239 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,673 

 

 

1,673 

Litigation settlements

 

 

 -

 

 

(98)

 

 

 -

 

 

(98)

Adjusted EBITDA

 

$

52,775 

 

$

64,258 

 

$

(6,085)

 

$

110,948 



 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

60,245 

 

$

29,468 

 

$

(7,612)

 

$

82,101 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

45 

 

 

90 

 

 

516 

 

 

651 

Income taxes

 

 

19,383 

 

 

9,028 

 

 

(10,889)

 

 

17,522 

Depreciation

 

 

5,556 

 

 

6,069 

 

 

34 

 

 

11,659 

Amortization

 

 

18 

 

 

2,470 

 

 

 -

 

 

2,488 

EBITDA

 

 

85,247 

 

 

47,125 

 

 

(17,951)

 

 

114,421 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,739)

 

 

(1,422)

 

 

6,161 

 

 

 -

Interest (income)/expense

 

 

(113)

 

 

10 

 

 

(13)

 

 

(116)

CARES Act grant

 

 

(40,989)

 

 

 -

 

 

 -

 

 

(40,989)

Direct costs related to COVID-19

 

 

24,265 

 

 

1,117 

 

 

 -

 

 

25,382 

Stock option expense

 

 

 -

 

 

 -

 

 

5,068 

 

 

5,068 

COVID-19 related Medicare cap

 

 

2,250 

 

 

 -

 

 

 -

 

 

2,250 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,929 

 

 

1,929 

Medicare cap sequestration adjustment

 

 

796 

 

 

 -

 

 

 -

 

 

796 

Adjusted EBITDA

 

$

66,717 

 

$

46,830 

 

$

(4,806)

 

$

108,741 



 

 

 

 

 

 

 

 

 

 

 

 

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









 

 

 

 

 

 

 

 

 

 

 

 


 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE SIX MONTHS ENDED JUNE 30, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

70,481 

 

$

79,950 

 

$

(28,509)

 

$

121,922 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

85 

 

 

179 

 

 

496 

 

 

760 

Income taxes

 

 

22,805 

 

 

25,497 

 

 

(11,457)

 

 

36,845 

Depreciation

 

 

12,462 

 

 

12,821 

 

 

44 

 

 

25,327 

Amortization

 

 

36 

 

 

4,984 

 

 

 -

 

 

5,020 

EBITDA

 

 

105,869 

 

 

123,431 

 

 

(39,426)

 

 

189,874 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(9,011)

 

 

(3,269)

 

 

12,280 

 

 

 -

Interest income

 

 

(167)

 

 

(63)

 

 

 -

 

 

(230)

Direct costs related to COVID-19

 

 

12,836 

 

 

1,136 

 

 

38 

 

 

14,010 

Stock option expense

 

 

 -

 

 

 -

 

 

12,345 

 

 

12,345 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,566 

 

 

3,566 

Litigation settlements

 

 

 -

 

 

(98)

 

 

 -

 

 

(98)

Adjusted EBITDA

 

$

109,527 

 

$

121,137 

 

$

(11,197)

 

$

219,467 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

101,524 

 

$

53,790 

 

$

(17,322)

 

$

137,992 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

90 

 

 

192 

 

 

1,344 

 

 

1,626 

Income taxes

 

 

33,121 

 

 

16,813 

 

 

(19,381)

 

 

30,553 

Depreciation

 

 

11,030 

 

 

11,947 

 

 

70 

 

 

23,047 

Amortization

 

 

36 

 

 

4,929 

 

 

 -

 

 

4,965 

EBITDA

 

 

145,801 

 

 

87,671 

 

 

(35,289)

 

 

198,183 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(9,125)

 

 

(2,771)

 

 

11,896 

 

 

 -

Interest income

 

 

(181)

 

 

(31)

 

 

(13)

 

 

(225)

Direct costs related to COVID-19

 

 

25,238 

 

 

1,978 

 

 

 -

 

 

27,216 

CARES Act grant

 

 

(40,989)

 

 

 -

 

 

 -

 

 

(40,989)

Stock option expense

 

 

 -

 

 

 -

 

 

10,114 

 

 

10,114 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,749 

 

 

3,749 

COVID-19 Medicare cap

 

 

2,250 

 

 

 -

 

 

 -

 

 

2,250 

Medicare cap sequestration adjustment

 

 

1,472 

 

 

 -

 

 

 -

 

 

1,472 

Adjusted EBITDA

 

$

124,466 

 

$

86,847 

 

$

(9,543)

 

$

201,770 



 

 

 

 

 

 

 

 

 

 

 

 

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


 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

RECONCILIATION OF ADJUSTED NET INCOME

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



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 



 

Three Months Ended June 30,

 

Six Months Ended June 30,



 

2021

 

2020

 

2021

 

2020

Net income as reported

 

$

56,522 

 

$

82,101 

 

$

121,922 

 

$

137,992 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs related to COVID-19

 

 

11,666 

 

 

25,382 

 

 

14,010 

 

 

27,216 

Stock option expense

 

 

6,239 

 

 

5,068 

 

 

12,345 

 

 

10,114 

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

2,352 

 

 

4,704 

 

 

4,704 

Long-term incentive compensation

 

 

1,673 

 

 

1,929 

 

 

3,566 

 

 

3,749 

Facility relocation expenses

 

 

1,855 

 

 

 -

 

 

1,855 

 

 

 -

Litigation settlements

 

 

(98)

 

 

 -

 

 

(98)

 

 

 -

CARES Act grant

 

 

 -

 

 

(40,989)

 

 

 -

 

 

(40,989)

COVID-19 Medicare cap

 

 

 -

 

 

2,250 

 

 

 -

 

 

2,250 

Medicare cap sequestration adjustments

 

 

 -

 

 

796 

 

 

 -

 

 

1,472 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(5,241)

 

 

1,537 

 

 

(7,728)

 

 

(814)

Excess tax benefits on stock compensation

 

 

(868)

 

 

(8,203)

 

 

(4,106)

 

 

(12,756)

Adjusted net income

 

$

74,100 

 

$

72,223 

 

$

146,470 

 

$

132,938 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.51 

 

$

5.01 

 

$

7.52 

 

$

8.39 

Average number of shares outstanding

 

 

16,101 

 

 

16,373 

 

 

16,205 

 

 

16,445 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

4.60 

 

$

4.41 

 

$

9.04 

 

$

8.08 

Average number of shares outstanding

 

 

16,101 

 

 

16,373 

 

 

16,205 

 

 

16,445 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 

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




 



 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended June 30,

 

 

Six Months Ended June 30,

 

OPERATING STATISTICS

 

2021

 

2020

 

 

2021

 

2020

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

264,926 

 

$

276,345 

 

 

$

528,680 

 

$

548,098 

 

Inpatient

 

27,371 

 

 

25,868 

 

 

 

56,527 

 

 

58,350 

 

Continuous care

 

24,282 

 

 

34,582 

 

 

 

51,631 

 

 

75,137 

 

Other

 

3,078 

 

 

2,109 

 

 

 

6,016 

 

 

5,265 

 

Subtotal

$

319,657 

 

$

338,904 

 

 

$

642,854 

 

$

686,850 

 

Room and board, net

 

(2,657)

 

 

(2,647)

 

 

 

(5,322)

 

 

(6,028)

 

Contractual allowances

 

(3,065)

 

 

(3,042)

 

 

 

(6,309)

 

 

(7,192)

 

Medicare cap allowance

 

(2,000)

 

 

(5,750)

 

 

 

(3,500)

 

 

(8,250)

 

Net Revenue

$

311,935 

 

$

327,465 

 

 

$

627,723 

 

$

665,380 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

82.9 

%

 

81.5 

%

 

 

82.2 

%

 

79.8 

%

Inpatient

 

8.6 

 

 

7.6 

 

 

 

8.8 

 

 

8.5 

 

Continuous care

 

7.6 

 

 

10.2 

 

 

 

8.0 

 

 

10.9 

 

Other

 

0.9 

 

 

0.7 

 

 

 

1.0 

 

 

0.8 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.8)

 

 

(0.8)

 

 

 

(0.8)

 

 

(0.9)

 

Contractual allowances

 

(1.0)

 

 

(0.9)

 

 

 

(1.0)

 

 

(1.0)

 

Medicare cap allowance

 

(0.6)

 

 

(1.7)

 

 

 

(0.6)

 

 

(1.2)

 

Net Revenue

 

97.6 

%

 

96.6 

%

 

 

97.6 

%

 

96.9 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,335,482 

 

 

1,401,744 

 

 

 

2,665,374 

 

 

2,766,490 

 

Nursing home

 

244,423 

 

 

279,462 

 

 

 

477,206 

 

 

582,836 

 

Respite

 

5,338 

 

 

4,158 

 

 

 

10,178 

 

 

10,850 

 

Subtotal routine homecare and respite

 

1,585,243 

 

 

1,685,364 

 

 

 

3,152,758 

 

 

3,360,176 

 

Inpatient

 

26,493 

 

 

25,542 

 

 

 

54,167 

 

 

57,890 

 

Continuous care

 

25,786 

 

 

35,814 

 

 

 

55,086 

 

 

77,187 

 

Total

 

1,637,522 

 

 

1,746,720 

 

 

 

3,262,011 

 

 

3,495,253 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

91 

 

 

91 

 

 

 

181 

 

 

182 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

14,676 

 

 

15,404 

 

 

 

14,726 

 

 

15,201 

 

Nursing home

 

2,686 

 

 

3,071 

 

 

 

2,636 

 

 

3,202 

 

Respite

 

59 

 

 

45 

 

 

 

57 

 

 

60 

 

Subtotal routine homecare and respite

 

17,421 

 

 

18,520 

 

 

 

17,419 

 

 

18,463 

 

Inpatient`

 

291 

 

 

281 

 

 

 

299 

 

 

318 

 

Continuous care

 

283 

 

 

394 

 

 

 

304 

 

 

424 

 

Total

 

17,995 

 

 

19,195 

 

 

 

18,022 

 

 

19,205 

 

Total Admissions

 

16,840 

 

 

16,822 

 

 

 

34,975 

 

 

35,425 

 

Total Discharges

 

16,525 

 

 

17,000 

 

 

 

35,054 

 

 

35,208 

 

Average length of stay (days)

 

94.5 

 

 

90.9 

 

 

 

94.4 

 

 

90.8 

 

Median length of stay (days)

 

14.0 

 

 

14.0 

 

 

 

13.0 

 

 

14.0 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

36.8 

%

 

35.2 

%

 

 

36.5 

%

 

35.7 

%

Neurological

 

22.4 

 

 

21.7 

 

 

 

22.3 

 

 

21.6 

 

Cancer

 

12.1 

 

 

12.8 

 

 

 

12.2 

 

 

12.7 

 

Cardio

 

15.6 

 

 

16.1 

 

 

 

15.6 

 

 

15.9 

 

Respiratory

 

7.3 

 

 

8.2 

 

 

 

7.5 

 

 

8.3 

 

Other

 

5.8 

 

 

6.0 

 

 

 

5.9 

 

 

5.8 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

21.4 

%

 

20.9 

%

 

 

21.5 

%

 

21.0 

%

Neurological

 

12.3 

 

 

13.4 

 

 

 

12.3 

 

 

12.9 

 

Cancer

 

28.9 

 

 

27.6 

 

 

 

26.9 

 

 

28.0 

 

Cardio

 

14.8 

 

 

14.6 

 

 

 

14.5 

 

 

14.9 

 

Respiratory

 

10.5 

 

 

9.8 

 

 

 

10.7 

 

 

10.9 

 

Other

 

12.1 

 

 

13.7 

 

 

 

14.1 

 

 

12.3 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.0 

%

 

0.9 

%

 

 

1.0 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

36.3 

 

 

31.9 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

21.0 

 

 

26.7 

 

 

 

n.a.

 

 

n.a.

 



 

 

 

 

 

 

 

 

 

 

 

 

 

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

 




 


 



 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

FOOTNOTES TO FINANCIAL STATEMENTS

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 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 June 30, 2021



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Direct costs related to COVID-19

 

$

(11,084)

 

$

(582)

 

$

 -

 

$

(11,666)



Stock option expense

 

 

 -

 

 

 -

 

 

(6,239)

 

 

(6,239)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



Facility relocation expenses

 

 

(1,855)

 

 

 -

 

 

 -

 

 

(1,855)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,673)

 

 

(1,673)



Litigation settlements

 

 

 -

 

 

98 

 

 

 -

 

 

98 



 

 

 

(12,939)

 

 

(2,836)

 

 

(7,912)

 

 

(23,687)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

868 

 

 

868 



Income tax benefit on the above

 

 

3,287 

 

 

751 

 

 

1,203 

 

 

5,241 



After-tax impact on earnings

 

$

(9,652)

 

$

(2,085)

 

$

(5,841)

 

$

(17,578)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Six Months Ended June 30, 2021



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Direct costs related to COVID-19

 

$

(12,836)

 

$

(1,136)

 

$

(38)

 

$

(14,010)



Stock option expense

 

 

 -

 

 

 -

 

 

(12,345)

 

 

(12,345)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(4,704)

 

 

 -

 

 

(4,704)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,566)

 

 

(3,566)



Facility relocation expenses

 

 

(1,855)

 

 

 -

 

 

 -

 

 

(1,855)



Litigation settlements

 

 

 -

 

 

98 

 

 

 -

 

 

98 



Pretax impact on earnings

 

 

(14,691)

 

 

(5,742)

 

 

(15,949)

 

 

(36,382)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

4,106 

 

 

4,106 



Income tax benefit on the above

 

 

3,731 

 

 

1,522 

 

 

2,475 

 

 

7,728 



After-tax impact on earnings

 

$

(10,960)

 

$

(4,220)

 

$

(9,368)

 

$

(24,548)



 

 

 

 

 

 

 

 

 

 

 

 

 




 





 

 

 

 

 

 

 

 

 

 

 

 

 

(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 June 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

40,989 

 

$

 -

 

$

 -

 

$

40,989 



Direct costs related to COVID-19

 

 

(24,265)

 

 

(1,117)

 

 

 -

 

 

(25,382)



Stock option expense

 

 

 -

 

 

 -

 

 

(5,068)

 

 

(5,068)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



COVID-19 Medicare cap

 

 

(2,250)

 

 

 -

 

 

 -

 

 

(2,250)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,929)

 

 

(1,929)



Medicare cap sequestration adjustment

 

 

(796)

 

 

 -

 

 

 -

 

 

(796)



Pretax impact on earnings

 

 

13,678 

 

 

(3,469)

 

 

(6,997)

 

 

3,212 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

8,203 

 

 

8,203 



Income tax benefit on the above

 

 

(3,515)

 

 

918 

 

 

1,060 

 

 

(1,537)



After-tax impact on earnings

 

$

10,163 

 

$

(2,551)

 

$

2,266 

 

$

9,878 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Six Months Ended June 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

40,989 

 

$

 -

 

$

 -

 

$

40,989 



Direct costs related to COVID-19

 

 

(25,238)

 

 

(1,978)

 

 

 -

 

 

(27,216)



Stock option expense

 

 

 -

 

 

 -

 

 

(10,114)

 

 

(10,114)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(4,704)

 

 

 -

 

 

(4,704)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,749)

 

 

(3,749)



COVID-19 Medicare cap

 

 

(2,250)

 

 

 -

 

 

 -

 

 

(2,250)



Medicare cap sequestration adjustment

 

 

(1,472)

 

 

 -

 

 

 -

 

 

(1,472)



Pretax impact on earnings

 

 

12,029 

 

 

(6,682)

 

 

(13,863)

 

 

(8,516)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

12,756 

 

 

12,756 



Income tax benefit on the above

 

 

(3,096)

 

 

1,770 

 

 

2,140 

 

 

814 



After-tax impact on earnings

 

$

8,933 

 

$

(4,912)

 

$

1,033 

 

$

5,054 



 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 10 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, 27 provider numbers have a Medicare cap cushion of 10% or greater, one provider number has a cap cushion between 0% and 5%, and two provider numbers have a Medicare cap liability.