che-20221031x8k
false000001958400000195842022-10-312022-10-31

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 31, 2022

CHEMED CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

     1-8351

  31-0791746

(State or other
jurisdiction of
incorporation)

(Commission File Number)

(I.R.S. Employer
Identification
Number)

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

(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code:

(513) 762-6690

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

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

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

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

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

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

 

Title of each class

 

Trading symbol

Name of each exchange on which

registered

Capital stock $1 par value

CHE

NYSE

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

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

Page 1 of 3


Item 2.02 Results of Operations and Financial Condition

On October 31, 2022 Chemed Corporation issued a press release announcing its financial results for the quarter ended September 30, 2022. 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 31, 2022

 

 

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

Page 2 of 3


SIGNATURES

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

CHEMED CORPORATION

Dated:   October 31, 2022

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

Vice President and Controller

Page 3 of 3

Exhibit 99

Picture 2



CONTACT:  David P. Williams

(513) 762-6901



Chemed Reports Third-Quarter 2022 Results 

Increases 2022 Earnings Guidance



CINCINNATI, October 31, 2022—Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its third quarter ended September 30, 2022, versus the comparable prior-year period, as follows:



Consolidated operating results:

·

Revenue declined 2.3% to $526 million

·

GAAP Diluted Earnings-per-Share (EPS) of $3.78

·

Adjusted Diluted EPS of $4.74, a decline of 6.3%



VITAS segment operating results:

·

Net Patient Revenue of $297 million, a  decline of 6.6%

·

Average Daily Census (ADC) of 17,242, a decline of 4.4%

·

Admissions of 14,680, a decline of 16.6%

·

Net Income, excluding certain discrete items, of $33.2 million, a decline of 25.9%

·

Adjusted EBITDA, excluding Medicare Cap, of $45.4 million, a decline of 24.9%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 15.3%, a decrease of 375-basis points



Roto-Rooter segment operating results:

·

Revenue of $230 million, an increase of 3.9%

·

Net Income, excluding certain discrete items, of $49.3 million, an increase of 5.9%

·

Adjusted EBITDA of $69.5 million, an increase of 5.7%

·

Adjusted EBITDA margin of 30.2%, an increase of 50-basis points





VITAS



VITAS net revenue was $297 million in the third quarter of 2022, which is a decline of 6.6%, when compared to the prior-year period.  This revenue decline is comprised primarily of a 4.4% reduction in days-of-care and a geographically weighted average Medicare reimbursement rate


 

decrease of approximately 0.2%.   Reimbursement rates in the quarter were negatively impacted by 200-basis points as a result of CMS implementing the 2% sequestration cut that was suspended at the start of the pandemic.  Acuity mix shift had a net impact of reducing revenue approximately $5.3 million, or 1.7%, 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 by 30-basis points.

 

In the third quarter of 2022, VITAS accrued $0.6 million in Medicare Cap billing limitations.  This compares to a $0.1 million Medicare Cap billing limitation in the third quarter of 2021.



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



Average revenue per patient per day in the third quarter of 2022 was $190.78 which, including acuity mix shift, is 193-basis points below the prior-year period. Reimbursement for routine home care and high acuity care averaged $168.20 and $990.67, respectively.  During the quarter, high acuity days-of-care were 2.7% of total days of care, 41-basis points below the prior-year quarter.



The third quarter 2022 gross margin, excluding Medicare Cap, expenses related to VITAS’ 12-month hiring and retention program, and increased costs directly related to operating during the pandemic, was 22.5%.  This is a 323-basis point margin decline when compared to the third quarter of 2021. Approximately 200-basis points of this decline is from Medicare reimplementing sequestration effective July 1, 2022.  An additional 70-basis points of this margin decline is attributed to increased staffing and patient capacity from VITAS’ hiring and retention program.



Selling, general and administrative expense was $21.6 million in the third quarter of 2022 and compares to $21.4 million incurred in the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap, totaled $45.4 million in the quarter, a decrease of 24.9%.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 15.3%, which is 375-basis points below the prior-year period.  This Adjusted EBITDA margin was also negatively impacted by 200-basis points for the reimplementation of sequestration and approximately 70-basis points due to increased staffing and patient capacity from VITAS’ hiring and retention program. 





Roto-Rooter





Roto-Rooter generated quarterly revenue of $230 million in the third quarter of 2022, an increase of 3.9%, when compared to the prior-year quarter.



Roto-Rooter branch commercial revenue in the quarter totaled $55.9 million, an increase of 6.9%, over the prior year.  This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 2.9%, plumbing increasing 11.6%, excavation increasing 9.8%, and water restoration increasing 6.7%.


 



Roto-Rooter branch residential revenue in the quarter totaled $155 million, an increase of 2.5%, over the prior-year period.  This aggregate residential revenue growth consisted of drain cleaning decreasing 2.9%, plumbing expanding 5.9%, excavation expanding 0.9%, and water restoration increasing 7.6%.



Roto-Rooter’s gross margin in the quarter was 53.4%, a 37-basis point increase when compared to the third quarter of 2021.  Adjusted EBITDA in the third quarter of 2022 totaled $69.5 million, an increase of 5.7%.  The Adjusted EBITDA margin in the quarter was 30.2%, which is a 50-basis point improvement when compared to the prior year.



Chemed Consolidated



As of September 30, 2022, Chemed had total cash and cash equivalents of $7.8 million and $101 million of current and long-term debt. 



In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement).  This Credit Agreement consists of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points.  On September 30, 2022, the Company had approximately $401 million of undrawn borrowing capacity under this credit agreement.



During the quarter, the Company repurchased 50,000 shares of Chemed stock for $23.9 million which equates to a cost per share of $477.68.  As of September 30, 2022, there was approximately $101 million of remaining share repurchase authorization under its plan.





Guidance for 2022





Historically, Chemed earnings guidance has been developed using previous periods’ key operating metrics which are then modeled and projected out for future periods.  Critical within these projections is the understanding of traditional patterned correlations among key operating metrics. This modeling exercise also takes into consideration anticipated industry and macro-economic issues outside of management’s control but are somewhat predictable in terms of timing and impact on our business segments’ operating results.



The COVID-19 pandemic, uncertainty regarding forward looking inflation, and a potential economic recession, has made accurate modeling and providing meaningful earnings guidance exceptionally challenging.  Since the start of the pandemic, Chemed has been able to successfully navigate within this rapidly changing environment and produce operating results that we believe provide us with the ability to issue earnings guidance for the remainder of the 2022 calendar year.  This guidance should be taken with the recognition that the above macro issues could materially impact the company’s ability to achieve this guidance.


 

Based upon the above discussion, VITAS 2022 revenue, prior to Medicare Cap, is estimated to decline 4.5% to 5.0% when compared to 2021.  A portion of the estimated revenue decline, approximately $15 million or 118-basis points, is the result of the phase out of sequestration relief over the first half of 2022 compared to a full year of sequestration relief in 2021.  ADC is estimated to decline 3.4%.  Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 17.1% to 17.2%.  We are currently estimating $8.1 million for Medicare Cap billing limitations in calendar year 2022.

Roto-Rooter is forecasted to achieve full-year 2022 revenue growth of 6.2% to 6.5%.  Roto-Rooter’s adjusted EBITDA margin for 2022 is expected to be 29.5% to 29.7%.

Based upon the above, full-year 2022 earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, retention program for licensed healthcare employees, and other discrete items, is estimated to be in the range of $19.60 to $19.70.  This compares to our previous 2022 adjusted earnings per share guidance of $19.30 to $19.50.  Current 2022 guidance assumes an effective corporate tax rate on adjusted earnings of 25.1% and a diluted share count of 15.12 million shares.  Chemed’s 2021 reported adjusted earnings per diluted share was $19.33.

 



Conference Call



Chemed will host a conference call and webcast at 10 a.m., ET, on Tuesday November 1, 2022, to discuss the company's quarterly results and to provide an update on its business. Participants may access a live webcast of the conference call through the investor relations section of Chemed’s website, Investor Relations Home | Chemed Corporation or the hosting website  https://edge.media-server.com/mmc/p/8ovxyhbq.



Participants may also register via teleconference at:

https://register.vevent.com/register/BId400f56fad7a4877af359aca78465824Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.



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



Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary.  VITAS provides daily hospice services to approximately 17,300 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.



Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing, drain cleaning, and water cleanup services through company-owned branches, independent contractors and franchisees in the United


 

States and Canada. Roto-Rooter also has licensed master franchisees in the republics of Indonesia and Singapore, and the Philippines.



 

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





Forward-Looking Statements



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



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








 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF INCOME

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2022

 

2021

 

2022

 

2021

Service revenues and sales

 

$

526,472 

 

$

538,667 

 

 

1,588,309 

 

$

1,598,283 

Cost of services provided and goods sold

 

 

346,934 

 

 

342,164 

 

 

1,020,307 

 

 

1,033,130 

Selling, general and administrative expenses (aa)

 

 

83,992 

 

 

89,217 

 

 

261,799 

 

 

274,654 

Depreciation

 

 

12,154 

 

 

11,844 

 

 

37,006 

 

 

37,171 

Amortization

 

 

2,520 

 

 

2,510 

 

 

7,558 

 

 

7,530 

Other operating expense/(income)

 

 

15 

 

 

63 

 

 

(530)

 

 

789 

Total costs and expenses

 

 

445,615 

 

 

445,798 

 

 

1,326,140 

 

 

1,353,274 

Income from operations

 

 

80,857 

 

 

92,869 

 

 

262,169 

 

 

245,009 

Interest expense

 

 

(1,271)

 

 

(583)

 

 

(2,983)

 

 

(1,343)

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

 

 

(3,115)

 

 

3,134 

 

 

(11,907)

 

 

10,521 

Income before income taxes

 

 

76,471 

 

 

95,420 

 

 

247,279 

 

 

254,187 

Income taxes

 

 

(19,598)

 

 

(23,417)

 

 

(59,781)

 

 

(60,262)

Net income

 

$

56,873 

 

$

72,003 

 

$

187,498 

 

$

193,925 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.82 

 

$

4.62 

 

$

12.55 

 

$

12.27 

Average number of shares outstanding

 

 

14,888 

 

 

15,587 

 

 

14,935 

 

 

15,808 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.78 

 

$

4.55 

 

$

12.41 

 

$

12.06 

Average number of shares outstanding

 

 

15,042 

 

 

15,842 

 

 

15,114 

 

 

16,083 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2022

 

2021

 

2022

 

2021

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

85,118 

 

$

84,197 

 

$

269,118 

 

$

259,376 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

(3,176)

 

 

3,078 

 

 

(12,196)

 

 

9,770 

Long-term incentive compensation

 

 

2,050 

 

 

1,942 

 

 

4,877 

 

 

5,508 

Total SG&A expenses

 

$

83,992 

 

$

89,217 

 

$

261,799 

 

$

274,654 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2022

 

2021

 

2022

 

2021

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

(3,176)

 

$

3,078 

 

$

(12,196)

 

$

9,770 

Interest income

 

 

62 

 

 

57 

 

 

288 

 

 

288 

Other

 

 

(1)

 

 

(1)

 

 

 

 

463 

Total other (expense)/income--net

 

$

(3,115)

 

$

3,134 

 

$

(11,907)

 

$

10,521 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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



 

 

 

 

 

 



 

September 30,



 

2022

 

2021

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

7,781 

 

$

28,743 

Accounts receivable less allowances

 

 

121,662 

 

 

118,193 

Inventories

 

 

10,469 

 

 

8,394 

Prepaid income taxes

 

 

27,526 

 

 

12,940 

Prepaid expenses

 

 

31,431 

 

 

32,294 

Total current assets

 

 

198,869 

 

 

200,564 

Investments of deferred compensation plans held in trust

 

 

90,097 

 

 

102,045 

Properties and equipment, at cost less accumulated depreciation

 

 

193,705 

 

 

190,781 

Lease right of use asset

 

 

131,430 

 

 

127,077 

Identifiable intangible assets less accumulated amortization

 

 

102,103 

 

 

110,606 

Goodwill

 

 

579,887 

 

 

578,610 

Other assets

 

 

60,104 

 

 

8,450 

Total Assets

 

$

1,356,195 

 

$

1,318,133 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

77,170 

 

$

60,042 

Current portion of long-term debt

 

 

5,000 

 

 

 -

Income taxes

 

 

 -

 

 

180 

Accrued insurance

 

 

56,732 

 

 

52,645 

Accrued compensation

 

 

67,230 

 

 

97,256 

Accrued legal

 

 

653 

 

 

1,497 

Short-term lease liability

 

 

39,813 

 

 

35,148 

Other current liabilities

 

 

51,552 

 

 

39,318 

Total current liabilities

 

 

298,150 

 

 

286,086 

Deferred income taxes

 

 

33,590 

 

 

20,100 

Long-term debt

 

 

95,850 

 

 

 -

Deferred compensation liabilities

 

 

89,873 

 

 

100,409 

Long-term lease liability

 

 

105,594 

 

 

104,198 

Other liabilities

 

 

11,722 

 

 

27,621 

Total Liabilities

 

 

634,779 

 

 

538,414 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

36,670 

 

 

36,402 

Paid-in capital

 

 

1,100,161 

 

 

1,007,506 

Retained earnings

 

 

2,141,418 

 

 

1,901,245 

Treasury stock, at cost

 

 

(2,559,141)

 

 

(2,167,640)

Deferred compensation payable in Company stock

 

 

2,308 

 

 

2,206 

Total Stockholders' Equity

 

 

721,416 

 

 

779,719 

Total Liabilities and Stockholders' Equity

 

$

1,356,195 

 

$

1,318,133 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Nine Months Ended September 30,



 

2022

 

2021

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

187,498 

 

$

193,925 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

44,564 

 

 

44,701 

Stock option expense

 

 

19,343 

 

 

16,342 

Provision/(benefit) for deferred income taxes

 

 

10,408 

 

 

(561)

Noncash long-term incentive compensation

 

 

4,343 

 

 

5,344 

Noncash directors' compensation

 

 

1,170 

 

 

1,173 

Amortization of debt issuance costs

 

 

247 

 

 

229 

Payments on previously accrued litigation settlements

 

 

 -

 

 

(9,440)

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Decrease in accounts receivable

 

 

16,166 

 

 

9,247 

Increase in inventories

 

 

(360)

 

 

(1,299)

Decrease/(increase) in prepaid expenses

 

 

1,257 

 

 

(6,117)

(Increase)/decrease in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

(15,765)

 

 

6,330 

Change in current income taxes

 

 

(10,277)

 

 

(15,749)

Net change in lease assets and liabilities

 

 

313 

 

 

15 

Increase in other assets

 

 

(42,424)

 

 

(13,561)

(Decrease)/increase in other liabilities

 

 

(6,555)

 

 

13,474 

Other (uses)/sources

 

 

(241)

 

 

974 

Net cash provided by operating activities

 

 

209,687 

 

 

245,027 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(39,066)

 

   

(44,472)

Proceeds from sale of fixed assets

 

 

2,037 

 

 

710 

Business combinations, net of cash acquired

 

 

(2,044)

 

 

 -

Other (uses)/sources

 

 

(841)

 

 

50 

Net cash used by investing activities

 

 

(39,914)

 

 

(43,712)

Cash Flows from Financing Activities

 

 

 

 

 

 

Payments on revolving line of credit

 

 

(299,400)

 

 

(1,500)

Proceeds from revolving line of credit

 

 

116,500 

 

 

1,500 

Proceeds from other long-term debt

 

 

100,000 

 

 

 -

Payments on other long-term debt

 

 

(1,250)

 

 

 -

Purchases of treasury stock

 

 

(101,539)

 

 

(330,380)

Proceeds from exercise of stock options

 

 

17,128 

 

 

17,918 

Dividends paid

 

 

(16,391)

 

 

(16,457)

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(12,497)

 

 

(9,445)

Change in cash overdrafts payable

 

 

5,535 

 

 

3,054 

Debt issuance costs

 

 

(1,584)

 

 

 -

Other (uses)/sources

 

 

(1,389)

 

 

63 

Net cash used by financing activities

 

 

(194,887)

 

 

(335,247)

Decrease in Cash and Cash Equivalents

 

 

(25,114)

 

 

(133,932)

Cash and cash equivalents at beginning of year

 

 

32,895 

 

 

162,675 

Cash and cash equivalents at end of year

 

$

7,781 

 

$

28,743 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2022 AND 2021

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2022 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

296,536 

 

$

229,936 

 

$

 -

 

$

526,472 

Cost of services provided and goods sold

 

 

239,755 

 

 

107,179 

 

 

 -

 

 

346,934 

Selling, general and administrative expenses

 

 

21,581 

 

 

53,225 

 

 

9,186 

 

 

83,992 

Depreciation

 

 

5,281 

 

 

6,855 

 

 

18 

 

 

12,154 

Amortization

 

 

26 

 

 

2,494 

 

 

 -

 

 

2,520 

Other operating expense/(income)

 

 

26 

 

 

(11)

 

 

 -

 

 

15 

Total costs and expenses

 

 

266,669 

 

 

169,742 

 

 

9,204 

 

 

445,615 

Income/(loss) from operations

 

 

29,867 

 

 

60,194 

 

 

(9,204)

 

 

80,857 

Interest expense

 

 

(44)

 

 

(91)

 

 

(1,136)

 

 

(1,271)

Intercompany interest income/(expense)

 

 

4,842 

 

 

2,371 

 

 

(7,213)

 

 

 -

Other income/(expense)—net

 

 

26 

 

 

36 

 

 

(3,177)

 

 

(3,115)

Income/(loss) before income taxes

 

 

34,691 

 

 

62,510 

 

 

(20,730)

 

 

76,471 

Income taxes

 

 

(8,605)

 

 

(14,924)

 

 

3,931 

 

 

(19,598)

Net income/(loss)

 

$

26,086 

 

$

47,586 

 

$

(16,799)

 

$

56,873 



 

 

 

 

 

 

 

 

 

 

 

 

2021 (b)

 

 

 

 

 

 

 

 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2022 AND 2021

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2022 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

893,506 

 

$

694,803 

 

$

 -

 

$

1,588,309 

Cost of services provided and goods sold

 

 

694,528 

 

 

325,779 

 

 

 -

 

 

1,020,307 

Selling, general and administrative expenses

 

 

67,181 

 

 

165,162 

 

 

29,456 

 

 

261,799 

Depreciation

 

 

16,894 

 

 

20,058 

 

 

54 

 

 

37,006 

Amortization

 

 

76 

 

 

7,482 

 

 

 -

 

 

7,558 

Other operating (income)/expense

 

 

(929)

 

 

399 

 

 

 -

 

 

(530)

Total costs and expenses

 

 

777,750 

 

 

518,880 

 

 

29,510 

 

 

1,326,140 

Income/(loss) from operations

 

 

115,756 

 

 

175,923 

 

 

(29,510)

 

 

262,169 

Interest expense

 

 

(142)

 

 

(319)

 

 

(2,522)

 

 

(2,983)

Intercompany interest income/(expense)

 

 

14,181 

 

 

6,751 

 

 

(20,932)

 

 

 -

Other income/(expense)—net

 

 

183 

 

 

107 

 

 

(12,197)

 

 

(11,907)

Income/(loss) before income taxes

 

 

129,978 

 

 

182,462 

 

 

(65,161)

 

 

247,279 

Income taxes

 

 

(32,199)

 

 

(43,867)

 

 

16,285 

 

 

(59,781)

Net income/(loss)

 

$

97,779 

 

$

138,595 

 

$

(48,876)

 

$

187,498 



 

 

 

 

 

 

 

 

 

 

 

 

2021 (b)

 

 

 

 

 

 

 

 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2022 AND 2021

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2022

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

26,086 

 

$

47,586 

 

$

(16,799)

 

$

56,873 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

44 

 

 

91 

 

 

1,136 

 

 

1,271 

Income taxes

 

 

8,605 

 

 

14,924 

 

 

(3,931)

 

 

19,598 

Depreciation

 

 

5,281 

 

 

6,855 

 

 

18 

 

 

12,154 

Amortization

 

 

26 

 

 

2,494 

 

 

 -

 

 

2,520 

EBITDA

 

 

40,042 

 

 

71,950 

 

 

(19,576)

 

 

92,416 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,842)

 

 

(2,371)

 

 

7,213 

 

 

 -

Interest income

 

 

(27)

 

 

(35)

 

 

 -

 

 

(62)

Licensed healthcare retention bonus

 

 

9,559 

 

 

 -

 

 

 -

 

 

9,559 

Stock option expense

 

 

 -

 

 

 -

 

 

4,676 

 

 

4,676 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

2,050 

 

 

2,050 

Direct costs related to COVID-19

 

 

 -

 

 

 -

 

 

89 

 

 

89 

Adjusted EBITDA

 

$

44,732 

 

$

69,544 

 

$

(5,548)

 

$

108,728 



 

 

 

 

 

 

 

 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2022 AND 2021

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2022

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

97,779 

 

$

138,595 

 

$

(48,876)

 

$

187,498 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

142 

 

 

319 

 

 

2,522 

 

 

2,983 

Income taxes

 

 

32,199 

 

 

43,867 

 

 

(16,285)

 

 

59,781 

Depreciation

 

 

16,894 

 

 

20,058 

 

 

54 

 

 

37,006 

Amortization

 

 

76 

 

 

7,482 

 

 

 -

 

 

7,558 

EBITDA

 

 

147,090 

 

 

210,321 

 

 

(62,585)

 

 

294,826 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,181)

 

 

(6,751)

 

 

20,932 

 

 

 -

Interest income

 

 

(181)

 

 

(107)

 

 

 -

 

 

(288)

Stock option expense

 

 

 -

 

 

 -

 

 

19,343 

 

 

19,343 

Licensed healthcare retention bonus

 

 

9,559 

 

 

 -

 

 

 -

 

 

9,559 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

4,877 

 

 

4,877 

Direct costs related to COVID-19

 

 

310 

 

 

988 

 

 

89 

 

 

1,387 

Medicare cap sequestration adjustment

 

 

138 

 

 

 -

 

 

 -

 

 

138 

Adjusted EBITDA

 

$

142,735 

 

$

204,451 

 

$

(17,344)

 

$

329,842 

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 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2022

 

2021

 

2022

 

2021

Net income as reported

 

$

56,873 

 

$

72,003 

 

$

187,498 

 

$

193,925 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

4,676 

 

 

3,998 

 

 

19,343 

 

 

16,342 

Licensed healthcare worker retention bonus

 

 

9,559 

 

 

 -

 

 

9,559 

 

 

 -

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

2,352 

 

 

7,056 

 

 

7,056 

Long-term incentive compensation

 

 

2,050 

 

 

1,942 

 

 

4,877 

 

 

5,508 

Direct costs related to COVID-19

 

 

89 

 

 

2,916 

 

 

1,387 

 

 

16,927 

Medicare cap sequestration adjustment

 

 

 -

 

 

 -

 

 

138 

 

 

 -

Facility relocation expenses

 

 

 -

 

 

 -

 

 

 -

 

 

1,855 

Litigation settlements

 

 

 -

 

 

 -

 

 

 -

 

 

(98)

Other

 

 

 -

 

 

218 

 

 

 -

 

 

218 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(3,902)

 

 

(2,146)

 

 

(8,351)

 

 

(9,874)

Excess tax benefits on stock compensation

 

 

(450)

 

 

(1,199)

 

 

(4,390)

 

 

(5,305)

Adjusted net income

 

$

71,247 

 

$

80,084 

 

$

217,117 

 

$

226,554 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

3.78 

 

$

4.55 

 

$

12.41 

 

$

12.06 

Average number of shares outstanding

 

 

15,042 

 

 

15,842 

 

 

15,114 

 

 

16,083 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

4.74 

 

$

5.06 

 

$

14.37 

 

$

14.09 

Average number of shares outstanding

 

 

15,042 

 

 

15,842 

 

 

15,114 

 

 

16,083 



 

 

 

 

 

 

 

 

 

 

 

 

(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

2022

 

2021

 

 

2022

 

2021

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

256,253 

 

$

268,137 

 

 

$

771,520 

 

$

796,817 

 

Inpatient

 

24,526 

 

 

29,368 

 

 

 

75,714 

 

 

85,895 

 

Continuous care

 

18,600 

 

 

22,027 

 

 

 

57,717 

 

 

73,658 

 

Other

 

3,240 

 

 

3,225 

 

 

 

9,461 

 

 

9,241 

 

Subtotal

$

302,619 

 

$

322,757 

 

 

$

914,412 

 

$

965,611 

 

Room and board, net

 

(2,513)

 

 

(2,130)

 

 

 

(6,796)

 

 

(7,451)

 

Contractual allowances

 

(2,952)

 

 

(3,119)

 

 

 

(8,992)

 

 

(9,428)

 

Medicare cap allowance

 

(618)

 

 

(97)

 

 

 

(5,118)

 

 

(3,597)

 

Net Revenue

$

296,536 

 

$

317,411 

 

 

$

893,506 

 

$

945,135 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

84.7 

%

 

83.1 

%

 

 

84.4 

%

 

82.5 

%

Inpatient

 

8.1 

 

 

9.1 

 

 

 

8.3 

 

 

8.9 

 

Continuous care

 

6.1 

 

 

6.8 

 

 

 

6.3 

 

 

7.6 

 

Other

 

1.1 

 

 

1.0 

 

 

 

1.0 

 

 

1.0 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.8)

 

 

(0.7)

 

 

 

(0.7)

 

 

(0.8)

 

Contractual allowances

 

(1.0)

 

 

(1.0)

 

 

 

(1.0)

 

 

(1.0)

 

Medicare cap allowance

 

(0.2)

 

 

 -

 

 

 

(0.6)

 

 

(0.3)

 

Net Revenue

 

98.0 

%

 

98.3 

%

 

 

97.7 

%

 

97.9 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,271,678 

 

 

1,342,841 

 

 

 

3,796,954 

 

 

4,008,215 

 

Nursing home

 

264,407 

 

 

258,700 

 

 

 

771,921 

 

 

735,906 

 

Respite

 

6,635 

 

 

5,331 

 

 

 

18,098 

 

 

15,509 

 

Subtotal routine homecare and respite

 

1,542,720 

 

 

1,606,872 

 

 

 

4,586,973 

 

 

4,759,630 

 

Inpatient

 

23,435 

 

 

27,962 

 

 

 

71,177 

 

 

82,129 

 

Continuous care

 

20,097 

 

 

24,299 

 

 

 

61,981 

 

 

79,385 

 

Total

 

1,586,252 

 

 

1,659,133 

 

 

 

4,720,131 

 

 

4,921,144 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

273 

 

 

273 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

13,823 

 

 

14,596 

 

 

 

13,908 

 

 

14,682 

 

Nursing home

 

2,874 

 

 

2,812 

 

 

 

2,828 

 

 

2,696 

 

Respite

 

72 

 

 

58 

 

 

 

66 

 

 

57 

 

Subtotal routine homecare and respite

 

16,769 

 

 

17,466 

 

 

 

16,802 

 

 

17,435 

 

Inpatient

 

255 

 

 

304 

 

 

 

261 

 

 

301 

 

Continuous care

 

218 

 

 

264 

 

 

 

227 

 

 

291 

 

Total

 

17,242 

 

 

18,034 

 

 

 

17,290 

 

 

18,027 

 

Total Admissions

 

14,680 

 

 

17,598 

 

 

 

45,945 

 

 

52,573 

 

Total Discharges

 

14,603 

 

 

17,686 

 

 

 

46,139 

 

 

52,747 

 

Average length of stay (days)

 

106.2 

 

 

96.0 

 

 

 

104.9 

 

 

95.0 

 

Median length of stay (days)

 

17.0 

 

 

13.0 

 

 

 

16.0 

 

 

13.0 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

39.3 

%

 

36.4 

%

 

 

38.5 

%

 

36.7 

%

Neurological

 

22.0 

 

 

22.7 

 

 

 

22.3 

 

 

22.5 

 

Cancer

 

10.7 

 

 

12.0 

 

 

 

11.0 

 

 

12.1 

 

Cardio

 

15.4 

 

 

15.5 

 

 

 

15.6 

 

 

15.5 

 

Respiratory

 

7.2 

 

 

7.5 

 

 

 

7.3 

 

 

7.5 

 

Other

 

5.4 

 

 

5.9 

 

 

 

5.3 

 

 

5.7 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

25.9 

%

 

20.3 

%

 

 

24.2 

%

 

21.1 

%

Neurological

 

12.4 

 

 

12.1 

 

 

 

12.7 

 

 

12.2 

 

Cancer

 

26.6 

 

 

27.0 

 

 

 

26.2 

 

 

26.9 

 

Cardio

 

14.9 

 

 

14.1 

 

 

 

14.8 

 

 

14.4 

 

Respiratory

 

9.5 

 

 

11.3 

 

 

 

10.3 

 

 

10.9 

 

Other

 

10.7 

 

 

15.2 

 

 

 

11.8 

 

 

14.5 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.0 

%

 

1.0 

%

 

 

1.0 

%

 

1.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

33.8 

 

 

33.7 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

24.9 

 

 

23.4 

 

 

 

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, 2022 AND 2021

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

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



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2022



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Licensed healthcare worker retention bonus

 

$

(9,559)

 

$

 -

 

$

 -

 

$

(9,559)



Stock option expense

 

 

 -

 

 

 -

 

 

(4,676)

 

 

(4,676)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(2,050)

 

 

(2,050)



Direct costs related to COVID-19

 

 

 -

 

 

 -

 

 

(89)

 

 

(89)



Pretax impact on earnings

 

 

(9,559)

 

 

(2,352)

 

 

(6,815)

 

 

(18,726)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

450 

 

 

450 



Income tax benefit on the above

 

 

2,428 

 

 

623 

 

 

851 

 

 

3,902 



After-tax impact on earnings

 

$

(7,131)

 

$

(1,729)

 

$

(5,514)

 

$

(14,374)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2022



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(19,343)

 

$

(19,343)



Licensed healthcare worker retention bonus

 

 

(9,559)

 

 

 -

 

 

 -

 

 

(9,559)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(4,877)

 

 

(4,877)



Direct costs related to COVID-19

 

 

(310)

 

 

(988)

 

 

(89)

 

 

(1,387)



Medicare cap sequestration adjustment

 

 

(138)

 

 

 -

 

 

 -

 

 

(138)



Pretax impact on earnings

 

 

(10,007)

 

 

(8,044)

 

 

(24,309)

 

 

(42,360)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

4,390 

 

 

4,390 



Income tax benefit on the above

 

 

2,542 

 

 

2,131 

 

 

3,678 

 

 

8,351 



After-tax impact on earnings

 

$

(7,465)

 

$

(5,913)

 

$

(16,241)

 

$

(29,619)



 

 

 

 

 

 

 

 

 

 

 

 

 




 



 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2021 are the following significant credits/(charges) which may not be indicative of ongoing operations



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended 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)



 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 9 large (greater than 450 ADC), 16 medium (greater than 200 but less than 450 ADC) and 25 small (less than 200 ADC) hospice programs.  Of VITAS’ 30 Medicare provider numbers, for the current cap year, 25 provider numbers have a Medicare cap cushion of greater than 10%, two provider numbers have Medicare cap cushion between 5% and 10%, one provider number has a Medicare cap cushion between 1% and 5% and two provider numbers have a Medicare cap liability.