che-20211028x8k
false000001958400000195842021-10-282021-10-28

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):

October 28, 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 October 28, 2021 Chemed Corporation issued a press release announcing its financial results for the quarter ended September 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 October 28, 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:   October 28, 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 Third-Quarter 2021 Results -

Full-Year 2021 Earnings Guidance Increased



CINCINNATI, October 28, 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 third quarter ended September 30, 2021, versus the comparable prior-year period, as follows:



Consolidated operating results:

·

Revenue increased 2.0% to $539 million

·

GAAP Diluted Earnings-per-Share (EPS) of $4.55, an increase of 9.9%

·

Adjusted Diluted EPS of $5.06, an increase of 4.1%



VITAS segment operating results:

·

Net Patient Revenue of $317 million,  a  decline of 5.8%

·

Average Daily Census (ADC) of 18,034, a decline of 5.3%

·

Admissions of 17,598, a decline of 1.9%

·

Net Income, excluding certain discrete items, of $44.8 million, a decline of 18.7%

·

Adjusted EBITDA, excluding Medicare Cap, of $60.4 million, a decline of 11.5%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 19.0%, a decrease of 146-basis points



Roto-Rooter segment operating results:

·

Revenue of $221 million, an increase of 15.7%

·

Net Income, excluding certain discrete items, of $46.6 million, an increase of 28.9%

·

Adjusted EBITDA of $65.8 million,  an increase of 27.1%

·

Adjusted EBITDA margin of 29.7%, an increase of 266-basis points



VITAS



VITAS net revenue was $317 million in the third quarter of 2021, which is a decline of 5.8%, when compared to the prior-year period.  This revenue decline is comprised primarily of a 5.3% decline in days-of-care partially offset by a geographically weighted average Medicare reimbursement rate increase (including the suspension of sequestration) of approximately 1.2%.   Acuity mix shift had a net impact of reducing revenue approximately $3.0 million, or 0.9%, in the quarter when compared to the prior-year revenue and level-of-care mix.  The combination of Medicare Cap and other contra revenue changes negatively impacted revenue growth an additional  80-basis points.

 


 

In the third quarter of 2021, VITAS accrued $0.1 million in Medicare Cap billing limitations.  This compares to a $4.1 million reversal of Medicare Cap billing limitation in the third 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 have a fiscal 2021 Medicare Cap billing limitation liability.



Average revenue per patient per day in the third quarter of 2021 was $194.53, which, including acuity mix shift, is 22-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $168.88 and $983.43, respectively.  During the quarter, high acuity days-of-care were 3.1% of total days of care, 28-basis points less than the prior-year quarter.



The third 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 25.8%.  This is a 158-basis point margin decline when compared to the third quarter of 2020.



Selling, general and administrative expense was $21.4 million in the third quarter of 2021 and compares to $21.8 million incurred in the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap, totaled $60.4 million in the quarter, a decrease of 11.5%.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 19.0%, which is 146-basis points less than the prior-year period.





Roto-Rooter



Roto-Rooter generated quarterly revenue of $221 million in the third quarter of 2021, an increase of $30.1 million, or 15.7%, when compared to the prior-year quarter.



Roto-Rooter branch commercial revenue in the quarter totaled $52.3 million, an increase of $4.7 million, or 10.0%, over the prior year.  This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 17.6%, plumbing increasing 9.3% and excavation declining 1.3%.  Water restoration increased 9.4%.



Roto-Rooter branch residential revenue in the quarter totaled $151 million, an increase of  $22.2 million, or 17.2%, over the prior-year period.  This aggregate residential revenue growth consisted of drain cleaning increasing 11.7%, plumbing expanding 17.4%, excavation increasing 14.1%, and water restoration increasing 28.0%.



Roto-Rooter’s gross margin in the quarter, excluding the impact from COVID, was 53.2%, a 95-basis point increase when compared to the third quarter of 2020.  Adjusted EBITDA in the third quarter of 2021 totaled $65.8 million, an increase of 27.1%.  The Adjusted EBITDA margin in the quarter was 29.7%, which is a 266-basis point improvement when compared to the prior year.




















 

Chemed Consolidated



As of September 30, 2021, Chemed had total cash and cash equivalents of $29 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 September 30, 2021, the Company had approximately $404 million of undrawn borrowing capacity under this credit agreement.



During the quarter, the Company repurchased 350,000 shares of Chemed stock for $164 million which equates to a cost per share of $467.80.  As of September 30, 2021, there was approximately $148 million of remaining share repurchase authorization under this plan.



Chemed restarted its share repurchase program in 2007.  Since that time, Chemed has repurchased approximately 15.2 million shares, aggregating approximately $1.7 billion at an average share cost of $113.04.  Including dividends over this period, Chemed has returned approximately $1.9 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 15.6% of VITAS’ third-quarter 2021 patient census.  This compares to nursing home patients averaging 18.2% of total census just prior to the pandemic.



Based upon the above discussion, VITAS 2021 revenue, prior to Medicare Cap, is estimated to decline approximately 5% when compared to the prior year. Average Daily Census in 2021 is estimated to decline approximately 5.5%.  Full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 18.8%.  We are currently estimating $6.6 million for Medicare Cap billing limitations in calendar year 2021. 


 



Roto-Rooter is forecasted to achieve full-year 2021 revenue growth of 17.3%.  Roto-Rooter’s Adjusted EBITDA margin for 2021 is estimated to be between 28.5% to 29.0%.



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 $19.00 to $19.20.  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 25.1%. 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 Friday, October 29, 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 6082999.  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 6082999.  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 September 30,

 

Nine Months Ended September 30,



 

2021

 

2020

 

2021

 

2020

Service revenues and sales

 

$

538,667 

 

$

528,297 

 

 

1,598,283 

 

$

1,546,294 

Cost of services provided and goods sold

 

 

342,164 

 

 

339,240 

 

 

1,033,130 

 

 

1,043,148 

Selling, general and administrative expenses (aa)

 

 

89,217 

 

 

88,317 

 

 

274,654 

 

 

243,413 

Depreciation

 

 

11,844 

 

 

11,714 

 

 

37,171 

 

 

34,761 

Amortization

 

 

2,510 

 

 

2,511 

 

 

7,530 

 

 

7,476 

Other operating expense/(income)

 

 

63 

 

 

12,207 

 

 

789 

 

 

(28,935)

Total costs and expenses

 

 

445,798 

 

 

453,989 

 

 

1,353,274 

 

 

1,299,863 

Income from operations

 

 

92,869 

 

 

74,308 

 

 

245,009 

 

 

246,431 

Interest expense

 

 

(583)

 

 

(379)

 

 

(1,343)

 

 

(2,005)

Other income--net (bb)

 

 

3,134 

 

 

7,675 

 

 

10,521 

 

 

5,723 

Income before income taxes

 

 

95,420 

 

 

81,604 

 

 

254,187 

 

 

250,149 

Income taxes

 

 

(23,417)

 

 

(13,882)

 

 

(60,262)

 

 

(44,435)

Net income

 

$

72,003 

 

$

67,722 

 

$

193,925 

 

$

205,714 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.62 

 

$

4.25 

 

$

12.27 

 

$

12.90 

Average number of shares outstanding

 

 

15,587 

 

 

15,940 

 

 

15,808 

 

 

15,948 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.55 

 

$

4.14 

 

$

12.06 

 

$

12.53 

Average number of shares outstanding

 

 

15,842 

 

 

16,373 

 

 

16,083 

 

 

16,419 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 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

 

$

84,197 

 

$

79,287 

 

$

259,376 

 

$

232,797 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

3,078 

 

 

7,256 

 

 

9,770 

 

 

5,093 

Long-term incentive compensation

 

 

1,942 

 

 

1,774 

 

 

5,508 

 

 

5,523 

Total SG&A expenses

 

$

89,217 

 

$

88,317 

 

$

274,654 

 

$

243,413 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2021

 

2020

 

2021

 

2020

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

3,078 

 

$

7,256 

 

$

9,770 

 

$

5,093 

Interest income

 

 

57 

 

 

423 

 

 

288 

 

 

647 

Other

 

 

(1)

 

 

(4)

 

 

463 

 

 

(17)

Total other income--net

 

$

3,134 

 

$

7,675 

 

$

10,521 

 

$

5,723 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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



 

 

 

 

 

 



 

September 30,



 

2021

 

2020

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

28,743 

 

$

112,765 

Accounts receivable less allowances

 

 

118,193 

 

 

110,839 

Inventories

 

 

8,394 

 

 

7,546 

Prepaid income taxes

 

 

12,940 

 

 

14,224 

Prepaid expenses

 

 

32,294 

 

 

25,222 

Total current assets

 

 

200,564 

 

 

270,596 

Investments of deferred compensation plans held in trust

 

 

102,045 

 

 

86,865 

Properties and equipment, at cost less accumulated depreciation

 

 

190,781 

 

 

181,386 

Lease right of use asset

 

 

127,077 

 

 

120,382 

Identifiable intangible assets less accumulated amortization

 

 

110,606 

 

 

120,401 

Goodwill

 

 

578,610 

 

 

578,519 

Other assets

 

 

8,450 

 

 

8,805 

Total Assets

 

$

1,318,133 

 

$

1,366,954 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

60,042 

 

$

39,268 

Income taxes

 

 

180 

 

 

 -

Accrued insurance

 

 

52,645 

 

 

50,727 

Accrued compensation

 

 

97,256 

 

 

101,868 

Accrued legal

 

 

1,497 

 

 

9,561 

Short-term lease liability

 

 

35,148 

 

 

33,311 

Unutilized CARES Act Grant

 

 

 -

 

 

48,041 

Other current liabilities

 

 

39,318 

 

 

46,387 

Total current liabilities

 

 

286,086 

 

 

329,163 

Deferred income taxes

 

 

20,100 

 

 

19,222 

Deferred compensation liabilities

 

 

100,409 

 

 

86,875 

Long-term lease liability

 

 

104,198 

 

 

99,241 

Other liabilities

 

 

27,621 

 

 

31,045 

Total Liabilities

 

 

538,414 

 

 

565,546 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

36,402 

 

 

36,137 

Paid-in capital

 

 

1,007,506 

 

 

925,271 

Retained earnings

 

 

1,901,245 

 

 

1,615,465 

Treasury stock, at cost

 

 

(2,167,640)

 

 

(1,777,809)

Deferred compensation payable in Company stock

 

 

2,206 

 

 

2,344 

Total Stockholders' Equity

 

 

779,719 

 

 

801,408 

Total Liabilities and Stockholders' Equity

 

$

1,318,133 

 

$

1,366,954 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Nine Months Ended September 30,



 

2021

 

2020

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

193,925 

 

$

205,714 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

44,701 

 

 

42,237 

Stock option expense

 

 

16,342 

 

 

13,296 

Litigation settlements

 

 

(9,440)

 

 

2,684 

Noncash long-term incentive compensation

 

 

5,344 

 

 

5,301 

Noncash directors' compensation

 

 

1,173 

 

 

1,171 

(Benefit)/provision for deferred income taxes

 

 

(561)

 

 

831 

Amortization of debt issuance costs

 

 

229 

 

 

229 

Unutilized CARES Act grant

 

 

 -

 

 

48,041 

Deferred payroll taxes

 

 

 -

 

 

22,941 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Decrease in accounts receivable

 

 

9,247 

 

 

27,993 

Increase in inventories

 

 

(1,299)

 

 

(84)

Increase in prepaid expenses

 

 

(6,117)

 

 

(2,072)

Increase in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

6,330 

 

 

34,526 

Change in current income taxes

 

 

(15,749)

 

 

(4,366)

Net change in lease assets and liabilities

 

 

15 

 

 

1,583 

Increase in other assets

 

 

(13,561)

 

 

(9,646)

Increase in other liabilities

 

 

13,474 

 

 

10,735 

Other sources

 

 

974 

 

 

1,298 

Net cash provided by operating activities

 

 

245,027 

 

 

402,412 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(44,472)

 

   

(42,670)

Business combinations

 

 

 -

 

 

(3,600)

Other sources

 

 

760 

 

 

672 

Net cash used by investing activities

 

 

(43,712)

 

 

(45,598)

Cash Flows from Financing Activities

 

 

 

 

 

 

Purchases of treasury stock

 

 

(330,380)

 

 

(147,123)

Proceeds from exercise of stock options

 

 

17,918 

 

 

31,498 

Dividends paid

 

 

(16,457)

 

 

(15,639)

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(9,445)

 

 

(18,707)

Change in cash overdrafts payable

 

 

3,054 

 

 

(9,849)

Payments on revolving line of credit

 

 

(1,500)

 

 

(264,900)

Proceeds from revolving line of credit

 

 

1,500 

 

 

174,900 

Other sources/(uses)

 

 

63 

 

 

(387)

Net cash used by financing activities

 

 

(335,247)

 

 

(250,207)

(Decrease)/Increase in Cash and Cash Equivalents

 

 

(133,932)

 

 

106,607 

Cash and cash equivalents at beginning of year

 

 

162,675 

 

 

6,158 

Cash and cash equivalents at end of year

 

$

28,743 

 

$

112,765 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

317,411 

 

$

221,256 

 

$

 -

 

$

538,667 

Cost of services provided and goods sold

 

 

238,212 

 

 

103,952 

 

 

 -

 

 

342,164 

Selling, general and administrative expenses

 

 

21,372 

 

 

51,914 

 

 

15,931 

 

 

89,217 

Depreciation

 

 

5,286 

 

 

6,539 

 

 

19 

 

 

11,844 

Amortization

 

 

18 

 

 

2,492 

 

 

 -

 

 

2,510 

Other operating expense/(income)

 

 

65 

 

 

(3)

 

 

 

 

63 

Total costs and expenses

 

 

264,953 

 

 

164,894 

 

 

15,951 

 

 

445,798 

Income/(loss) from operations

 

 

52,458 

 

 

56,362 

 

 

(15,951)

 

 

92,869 

Interest expense

 

 

(43)

 

 

(285)

 

 

(255)

 

 

(583)

Intercompany interest income/(expense)

 

 

4,513 

 

 

1,847 

 

 

(6,360)

 

 

 -

Other income—net

 

 

22 

 

 

34 

 

 

3,078 

 

 

3,134 

Income/(loss) before income taxes

 

 

56,950 

 

 

57,958 

 

 

(19,488)

 

 

95,420 

Income taxes

 

 

(14,000)

 

 

(13,404)

 

 

3,987 

 

 

(23,417)

Net income/(loss)

 

$

42,950 

 

$

44,554 

 

$

(15,501)

 

$

72,003 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

337,097 

 

$

191,200 

 

$

 -

 

$

528,297 

Cost of services provided and goods sold

 

 

246,636 

 

 

92,604 

 

 

 -

 

 

339,240 

Selling, general and administrative expenses

 

 

21,799 

 

 

48,074 

 

 

18,444 

 

 

88,317 

Depreciation

 

 

5,592 

 

 

6,089 

 

 

33 

 

 

11,714 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

Other operating expense

 

 

9,052 

 

 

3,155 

 

 

 -

 

 

12,207 

Total costs and expenses

 

 

283,097 

 

 

152,415 

 

 

18,477 

 

 

453,989 

Income/(loss) from operations

 

 

54,000 

 

 

38,785 

 

 

(18,477)

 

 

74,308 

Interest expense

 

 

(47)

 

 

(80)

 

 

(252)

 

 

(379)

Intercompany interest income/(expense)

 

 

5,337 

 

 

1,651 

 

 

(6,988)

 

 

 -

Other income—net

 

 

381 

 

 

38 

 

 

7,256 

 

 

7,675 

Income/(loss) before income taxes

 

 

59,671 

 

 

40,394 

 

 

(18,461)

 

 

81,604 

Income taxes

 

 

(13,934)

 

 

(9,218)

 

 

9,270 

 

 

(13,882)

Net income/(loss)

 

$

45,737 

 

$

31,176 

 

$

(9,191)

 

$

67,722 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2021 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

945,135 

 

$

653,148 

 

$

 -

 

$

1,598,283 

Cost of services provided and goods sold

 

 

724,398 

 

 

308,732 

 

 

 -

 

 

1,033,130 

Selling, general and administrative expenses

 

 

66,094 

 

 

158,791 

 

 

49,769 

 

 

274,654 

Depreciation

 

 

17,749 

 

 

19,359 

 

 

63 

 

 

37,171 

Amortization

 

 

53 

 

 

7,477 

 

 

 -

 

 

7,530 

Other operating expense

 

 

655 

 

 

133 

 

 

 

 

789 

Total costs and expenses

 

 

808,949 

 

 

494,492 

 

 

49,833 

 

 

1,353,274 

Income/(loss) from operations

 

 

136,186 

 

 

158,656 

 

 

(49,833)

 

 

245,009 

Interest expense

 

 

(129)

 

 

(464)

 

 

(750)

 

 

(1,343)

Intercompany interest income/(expense)

 

 

13,524 

 

 

5,116 

 

 

(18,640)

 

 

 -

Other income—net

 

 

654 

 

 

97 

 

 

9,770 

 

 

10,521 

Income/(loss) before income taxes

 

 

150,235 

 

 

163,405 

 

 

(59,453)

 

 

254,187 

Income taxes

 

 

(36,805)

 

 

(38,901)

 

 

15,444 

 

 

(60,262)

Net income/(loss)

 

$

113,430 

 

$

124,504 

 

$

(44,009)

 

$

193,925 



 

 

 

 

 

 

 

 

 

 

 

 

2020 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,002,477 

 

$

543,817 

 

$

 -

 

$

1,546,294 

Cost of services provided and goods sold

 

 

772,880 

 

 

270,268 

 

 

 -

 

 

1,043,148 

Selling, general and administrative expenses

 

 

65,141 

 

 

138,587 

 

 

39,685 

 

 

243,413 

Depreciation

 

 

16,622 

 

 

18,035 

 

 

104 

 

 

34,761 

Amortization

 

 

53 

 

 

7,423 

 

 

 -

 

 

7,476 

Other operating (income)/expense

 

 

(31,661)

 

 

2,725 

 

 

 

 

(28,935)

Total costs and expenses

 

 

823,035 

 

 

437,038 

 

 

39,790 

 

 

1,299,863 

Income/(loss) from operations

 

 

179,442 

 

 

106,779 

 

 

(39,790)

 

 

246,431 

Interest expense

 

 

(137)

 

 

(272)

 

 

(1,596)

 

 

(2,005)

Intercompany interest income/(expense)

 

 

14,463 

 

 

4,422 

 

 

(18,885)

 

 

 -

Other income—net

 

 

549 

 

 

68 

 

 

5,106 

 

 

5,723 

Income/(loss) before income taxes

 

 

194,317 

 

 

110,997 

 

 

(55,165)

 

 

250,149 

Income taxes

 

 

(47,055)

 

 

(26,031)

 

 

28,651 

 

 

(44,435)

Net income/(loss)

 

$

147,262 

 

$

84,966 

 

$

(26,514)

 

$

205,714 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

42,950 

 

$

44,554 

 

$

(15,501)

 

$

72,003 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

43 

 

 

285 

 

 

255 

 

 

583 

Income taxes

 

 

14,000 

 

 

13,404 

 

 

(3,987)

 

 

23,417 

Depreciation

 

 

5,286 

 

 

6,539 

 

 

19 

 

 

11,844 

Amortization

 

 

18 

 

 

2,492 

 

 

 -

 

 

2,510 

EBITDA

 

 

62,297 

 

 

67,274 

 

 

(19,214)

 

 

110,357 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,513)

 

 

(1,847)

 

 

6,360 

 

 

 -

Interest income

 

 

(24)

 

 

(34)

 

 

 -

 

 

(58)

Stock option expense

 

 

 -

 

 

 -

 

 

3,998 

 

 

3,998 

Direct costs related to COVID-19

 

 

2,501 

 

 

415 

 

 

 -

 

 

2,916 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,942 

 

 

1,942 

Other

 

 

 -

 

 

 -

 

 

218 

 

 

218 

Adjusted EBITDA

 

$

60,261 

 

$

65,808 

 

$

(6,696)

 

$

119,373 



 

 

 

 

 

 

 

 

 

 

 

 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

45,737 

 

$

31,176 

 

$

(9,191)

 

$

67,722 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

47 

 

 

80 

 

 

252 

 

 

379 

Income taxes

 

 

13,934 

 

 

9,218 

 

 

(9,270)

 

 

13,882 

Depreciation

 

 

5,592 

 

 

6,089 

 

 

33 

 

 

11,714 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

EBITDA

 

 

65,328 

 

 

49,056 

 

 

(18,176)

 

 

96,208 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,337)

 

 

(1,651)

 

 

6,988 

 

 

 -

Interest income

 

 

(385)

 

 

(38)

 

 

 -

 

 

(423)

CARES Act grant

 

 

8,805 

 

 

 -

 

 

 -

 

 

8,805 

Direct costs related to COVID-19

 

 

6,945 

 

 

1,321 

 

 

 -

 

 

8,266 

Stock option expense

 

 

 -

 

 

 -

 

 

3,182 

 

 

3,182 

Litigation settlement

 

 

 -

 

 

3,095 

 

 

 -

 

 

3,095 

COVID-19 related Medicare cap

 

 

(2,250)

 

 

 -

 

 

 -

 

 

(2,250)

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,774 

 

 

1,774 

Medicare cap sequestration adjustment

 

 

(852)

 

 

 -

 

 

 -

 

 

(852)

Adjusted EBITDA

 

$

72,254 

 

$

51,783 

 

$

(6,232)

 

$

117,805 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2021 AND 2020

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2021

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

113,430 

 

$

124,504 

 

$

(44,009)

 

$

193,925 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

129 

 

 

464 

 

 

750 

 

 

1,343 

Income taxes

 

 

36,805 

 

 

38,901 

 

 

(15,444)

 

 

60,262 

Depreciation

 

 

17,749 

 

 

19,359 

 

 

63 

 

 

37,171 

Amortization

 

 

53 

 

 

7,477 

 

 

 -

 

 

7,530 

EBITDA

 

 

168,166 

 

 

190,705 

 

 

(58,640)

 

 

300,231 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(13,524)

 

 

(5,116)

 

 

18,640 

 

 

 -

Interest income

 

 

(191)

 

 

(97)

 

 

 -

 

 

(288)

Direct costs related to COVID-19

 

 

15,338 

 

 

1,551 

 

 

38 

 

 

16,927 

Stock option expense

 

 

 -

 

 

 -

 

 

16,342 

 

 

16,342 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

5,508 

 

 

5,508 

Litigation settlements

 

 

 -

 

 

(98)

 

 

 -

 

 

(98)

Other

 

 

 -

 

 

 -

 

 

218 

 

 

218 

Adjusted EBITDA

 

$

169,789 

 

$

186,945 

 

$

(17,894)

 

$

338,840 

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

147,262 

 

$

84,966 

 

$

(26,514)

 

$

205,714 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

137 

 

 

272 

 

 

1,596 

 

 

2,005 

Income taxes

 

 

47,055 

 

 

26,031 

 

 

(28,651)

 

 

44,435 

Depreciation

 

 

16,622 

 

 

18,035 

 

 

104 

 

 

34,761 

Amortization

 

 

53 

 

 

7,423 

 

 

 -

 

 

7,476 

EBITDA

 

 

211,129 

 

 

136,727 

 

 

(53,465)

 

 

294,391 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,463)

 

 

(4,422)

 

 

18,885 

 

 

 -

Interest income

 

 

(566)

 

 

(68)

 

 

(13)

 

 

(647)

Direct costs related to COVID-19

 

 

32,184 

 

 

3,299 

 

 

 -

 

 

35,483 

CARES Act grant

 

 

(32,184)

 

 

 -

 

 

 -

 

 

(32,184)

Stock option expense

 

 

 -

 

 

 -

 

 

13,296 

 

 

13,296 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

5,523 

 

 

5,523 

Litigation settlements

 

 

 -

 

 

3,095 

 

 

 -

 

 

3,095 

Medicare cap sequestration adjustment

 

 

619 

 

 

 -

 

 

 -

 

 

619 

Adjusted EBITDA

 

$

196,719 

 

$

138,631 

 

$

(15,774)

 

$

319,576 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2021

 

2020

 

2021

 

2020

Net income as reported

 

$

72,003 

 

$

67,722 

 

$

193,925 

 

$

205,714 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs related to COVID-19

 

 

2,916 

 

 

8,266 

 

 

16,927 

 

 

35,483 

Stock option expense

 

 

3,998 

 

 

3,182 

 

 

16,342 

 

 

13,296 

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

2,352 

 

 

7,056 

 

 

7,056 

Long-term incentive compensation

 

 

1,942 

 

 

1,774 

 

 

5,508 

 

 

5,523 

Facility relocation expenses

 

 

 -

 

 

 -

 

 

1,855 

 

 

 -

Litigation settlements

 

 

 -

 

 

3,095 

 

 

(98)

 

 

3,095 

Other

 

 

218 

 

 

 -

 

 

218 

 

 

 -

CARES Act grant

 

 

 -

 

 

8,805 

 

 

 -

 

 

(32,184)

COVID-19 Medicare cap

 

 

 -

 

 

(2,250)

 

 

 -

 

 

 -

Medicare cap sequestration adjustments

 

 

 -

 

 

(852)

 

 

 -

 

 

619 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(2,146)

 

 

(5,351)

 

 

(9,874)

 

 

(6,165)

Excess tax benefits on stock compensation

 

 

(1,199)

 

 

(7,187)

 

 

(5,305)

 

 

(19,943)

Adjusted net income

 

$

80,084 

 

$

79,556 

 

$

226,554 

 

$

212,494 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.55 

 

$

4.14 

 

$

12.06 

 

$

12.53 

Average number of shares outstanding

 

 

15,842 

 

 

16,373 

 

 

16,083 

 

 

16,419 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

5.06 

 

$

4.86 

 

$

14.09 

 

$

12.94 

Average number of shares outstanding

 

 

15,842 

 

 

16,373 

 

 

16,083 

 

 

16,419 



 

 

 

 

 

 

 

 

 

 

 

 

(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

 

2021

 

2020

 

 

2021

 

2020

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

268,137 

 

$

278,856 

 

 

$

796,817 

 

$

826,954 

 

Inpatient

 

29,368 

 

 

27,633 

 

 

 

85,895 

 

 

85,983 

 

Continuous care

 

22,027 

 

 

30,699 

 

 

 

73,658 

 

 

105,836 

 

Other

 

3,225 

 

 

2,910 

 

 

 

9,241 

 

 

8,175 

 

Subtotal

$

322,757 

 

$

340,098 

 

 

$

965,611 

 

$

1,026,948 

 

Room and board, net

 

(2,130)

 

 

(3,289)

 

 

 

(7,451)

 

 

(9,317)

 

Contractual allowances

 

(3,119)

 

 

(3,784)

 

 

 

(9,428)

 

 

(10,976)

 

Medicare cap allowance

 

(97)

 

 

4,072 

 

 

 

(3,597)

 

 

(4,178)

 

Net Revenue

$

317,411 

 

$

337,097 

 

 

$

945,135 

 

$

1,002,477 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

83.1 

%

 

82.0 

%

 

 

82.5 

%

 

80.5 

%

Inpatient

 

9.1 

 

 

8.1 

 

 

 

8.9 

 

 

8.4 

 

Continuous care

 

6.8 

 

 

9.0 

 

 

 

7.6 

 

 

10.3 

 

Other

 

1.0 

 

 

0.9 

 

 

 

1.0 

 

 

0.8 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.7)

 

 

(1.0)

 

 

 

(0.8)

 

 

(0.9)

 

Contractual allowances

 

(1.0)

 

 

(1.1)

 

 

 

(1.0)

 

 

(1.1)

 

Medicare cap allowance

 

 -

 

 

1.2 

 

 

 

(0.3)

 

 

(0.4)

 

Net Revenue

 

98.3 

%

 

99.1 

%

 

 

97.9 

%

 

97.6 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,342,841 

 

 

1,426,191 

 

 

 

4,008,215 

 

 

4,192,681 

 

Nursing home

 

258,700 

 

 

261,396 

 

 

 

735,906 

 

 

844,232 

 

Respite

 

5,331 

 

 

4,566 

 

 

 

15,509 

 

 

15,416 

 

Subtotal routine homecare and respite

 

1,606,872 

 

 

1,692,153 

 

 

 

4,759,630 

 

 

5,052,329 

 

Inpatient

 

27,962 

 

 

27,017 

 

 

 

82,129 

 

 

84,907 

 

Continuous care

 

24,299 

 

 

33,013 

 

 

 

79,385 

 

 

110,200 

 

Total

 

1,659,133 

 

 

1,752,183 

 

 

 

4,921,144 

 

 

5,247,436 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

273 

 

 

274 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

14,596 

 

 

15,502 

 

 

 

14,682 

 

 

15,302 

 

Nursing home

 

2,812 

 

 

2,841 

 

 

 

2,696 

 

 

3,081 

 

Respite

 

58 

 

 

50 

 

 

 

57 

 

 

56 

 

Subtotal routine homecare and respite

 

17,466 

 

 

18,393 

 

 

 

17,435 

 

 

18,439 

 

Inpatient

 

304 

 

 

294 

 

 

 

301 

 

 

310 

 

Continuous care

 

264 

 

 

358 

 

 

 

291 

 

 

402 

 

Total

 

18,034 

 

 

19,045 

 

 

 

18,027 

 

 

19,151 

 

Total Admissions

 

17,598 

 

 

17,943 

 

 

 

52,573 

 

 

53,368 

 

Total Discharges

 

17,686 

 

 

18,205 

 

 

 

52,747 

 

 

51,281 

 

Average length of stay (days)

 

96.0 

 

 

97.1 

 

 

 

95.0 

 

 

92.9 

 

Median length of stay (days)

 

13.0 

 

 

14.0 

 

 

 

13.0 

 

 

14.0 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

36.4 

%

 

35.1 

%

 

 

36.7 

%

 

35.7 

%

Neurological

 

22.7 

 

 

22.1 

 

 

 

22.5 

 

 

21.7 

 

Cancer

 

12.0 

 

 

12.5 

 

 

 

12.1 

 

 

12.6 

 

Cardio

 

15.5 

 

 

16.1 

 

 

 

15.5 

 

 

15.9 

 

Respiratory

 

7.5 

 

 

8.0 

 

 

 

7.5 

 

 

8.2 

 

Other

 

5.9 

 

 

6.2 

 

 

 

5.7 

 

 

5.9 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

20.3 

%

 

21.4 

%

 

 

21.1 

%

 

21.2 

%

Neurological

 

12.1 

 

 

13.2 

 

 

 

12.2 

 

 

13.0 

 

Cancer

 

27.0 

 

 

27.4 

 

 

 

26.9 

 

 

27.8 

 

Cardio

 

14.1 

 

 

13.6 

 

 

 

14.4 

 

 

14.5 

 

Respiratory

 

11.3 

 

 

9.9 

 

 

 

10.9 

 

 

10.6 

 

Other

 

15.2 

 

 

14.5 

 

 

 

14.5 

 

 

12.9 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.0 

%

 

1.1 

%

 

 

1.0 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

33.7 

 

 

33.4 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

23.4 

 

 

22.1 

 

 

 

n.a.

 

 

n.a.

 



 

 

 

 

 

 

 

 

 

 

 

 

 

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

 


 





 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

FOOTNOTES TO FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 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 September 30, 2021



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(3,998)

 

$

(3,998)



Direct costs related to COVID-19

 

 

(2,501)

 

 

(415)

 

 

 -

 

 

(2,916)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,942)

 

 

(1,942)



Other

 

 

 -

 

 

 -

 

 

(218)

 

 

(218)



Pretax impact on earnings

 

 

(2,501)

 

 

(2,767)

 

 

(6,158)

 

 

(11,426)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

1,199 

 

 

1,199 



Income tax benefit on the above

 

 

635 

 

 

733 

 

 

778 

 

 

2,146 



After-tax impact on earnings

 

$

(1,866)

 

$

(2,034)

 

$

(4,181)

 

$

(8,081)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2021



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Direct costs related to COVID-19

 

$

(15,338)

 

$

(1,551)

 

$

(38)

 

$

(16,927)



Stock option expense

 

 

 -

 

 

 -

 

 

(16,342)

 

 

(16,342)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(5,508)

 

 

(5,508)



Facility relocation expenses

 

 

(1,855)

 

 

 -

 

 

 -

 

 

(1,855)



Litigation settlements

 

 

 -

 

 

98 

 

 

 -

 

 

98 



Other

 

 

 -

 

 

 -

 

 

(218)

 

 

(218)



Pretax impact on earnings

 

 

(17,193)

 

 

(8,509)

 

 

(22,106)

 

 

(47,808)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

5,305 

 

 

5,305 



Income tax benefit on the above

 

 

4,367 

 

 

2,255 

 

 

3,252 

 

 

9,874 



After-tax impact on earnings

 

$

(12,826)

 

$

(6,254)

 

$

(13,549)

 

$

(32,629)



 

 

 

 

 

 

 

 

 

 

 

 

 


 





 

 

 

 

 

 

 

 

 

 

 

 

 

(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 September 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

(8,805)

 

$

 -

 

$

 -

 

$

(8,805)



Direct costs related to COVID-19

 

 

(6,945)

 

 

(1,321)

 

 

 -

 

 

(8,266)



Stock option expense

 

 

 -

 

 

 -

 

 

(3,182)

 

 

(3,182)



Litigation settlement

 

 

 -

 

 

(3,095)

 

 

 -

 

 

(3,095)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



COVID-19 Medicare cap

 

 

2,250 

 

 

 -

 

 

 -

 

 

2,250 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,774)

 

 

(1,774)



Medicare cap sequestration adjustment

 

 

852 

 

 

 -

 

 

 -

 

 

852 



Pretax impact on earnings

 

 

(12,648)

 

 

(6,768)

 

 

(4,956)

 

 

(24,372)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

7,187 

 

 

7,187 



Income tax benefit on the above

 

 

3,253 

 

 

1,794 

 

 

304 

 

 

5,351 



After-tax impact on earnings

 

$

(9,395)

 

$

(4,974)

 

$

2,535 

 

$

(11,834)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Direct costs related to COVID-19

 

$

(32,184)

 

$

(3,299)

 

$

 -

 

$

(35,483)



CARES Act grant

 

 

32,184 

 

 

 -

 

 

 -

 

 

32,184 



Stock option expense

 

 

 -

 

 

 -

 

 

(13,296)

 

 

(13,296)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(5,523)

 

 

(5,523)



Litigation settlement

 

 

 -

 

 

(3,095)

 

 

 -

 

 

(3,095)



Medicare cap sequestration adjustment

 

 

(619)

 

 

 -

 

 

 -

 

 

(619)



Pretax impact on earnings

 

 

(619)

 

 

(13,450)

 

 

(18,819)

 

 

(32,888)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

19,943 

 

 

19,943 



Income tax benefit on the above

 

 

157 

 

 

3,564 

 

 

2,444 

 

 

6,165 



After-tax impact on earnings

 

$

(462)

 

$

(9,886)

 

$

3,568 

 

$

(6,780)



 

 

 

 

 

 

 

 

 

 

 

 

 

(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.