che-20241029x8k
false000001958400000195842024-10-292024-10-29

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 29, 2024

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 29, 2024, Chemed Corporation issued a press release announcing its financial results for the quarter ended September 30, 2024. 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 29, 2024

 

 

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 29, 2024

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

Vice President and Chief Financial Officer

Page 3 of 3

Exhibit 99

Picture 2

CONTACT:  Michael D. Witzeman

(513) 762-6714



Chemed Reports Third-Quarter 2024 Results



CINCINNATI, October 29, 2024—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, 2024, versus the comparable prior-year period.



Changes to Non-GAAP Metrics



Chemed uses certain non-GAAP metrics such as EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted earnings per share, to provide additional context and perspective to reported operational results. 



Chemed’s previously reported non-GAAP metrics during the four sequential quarters from September 30, 2022 through June 30, 2023 excluded the 12-month pandemic-related licensed healthcare professional retention bonus (Retention Program). Starting with the quarter-ended September 30, 2023, the Company no longer excludes the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.



For the nine-months ended September 30, 2023, the pretax and after-tax Retention Program expense was $23.7 million and $18.0 million, respectively.  There was no material impact on financial results for the quarter or nine months-ended September 30, 2024 as a result of the Retention Program.



Results for Quarter Ended September 30, 2024



Consolidated operating results:

·

Revenue increased 7.4% to $606.2 million

·

GAAP Diluted Earnings-per-Share (EPS) of $5.00, an increase of 1.4%

·

Adjusted Diluted EPS of $5.64, an increase of 6.0%



VITAS segment operating results:

·

Net Patient Revenue of $391.4 million, an increase of 17.3%

·

Average Daily Census (ADC) of 21,785, an increase of 15.5%

·

Admissions of 16,775, an increase of 6.3%


 

·

Net Income, excluding certain discrete items, of $53.8 million, an increase of 26.4%

·

Adjusted EBITDA, excluding Medicare Cap, of $73.1 million, an increase of 33.1%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 18.6%, an increase of 212-basis points



Roto-Rooter segment operating results:

·

Revenue of $214.8 million, a decrease of 6.9%

·

Net Income, excluding certain discrete items, of $39.8 million, a decrease of 18.9%

·

Adjusted EBITDA of $56.4 million, a decline of 15.8%

·

Adjusted EBITDA margin of 26.3%, a decline of 275-basis points



VITAS



As previously announced, VITAS completed its acquisition of the hospice assets and an assisted living facility of Covenant Health and Community Services, Inc. (Covenant Health) on April 17, 2024 for $85.0 million in cash. Before presenting VITAS’ overall results, it is important to disclose the methodology used in determining the impact of Covenant Health’s acquisition on VITAS’ overall results.  VITAS had significant operations in two of the three Florida locations we acquired from Covenant Health.  Those locations require that we estimate the Covenant Health impact, as once the operations are integrated, there are not separate results.  For instance, there are no VITAS-specific referral sources versus Covenant Health-specific referral sources in these locations.  It is very likely that referral sources in the area have historically referred to both VITAS and Covenant Health.  We have used historical operating trends in these locations to determine what is “legacy” VITAS activity.  All activity above those historical operating trends have been attributed as the Covenant Health impact. We have included the specifically determined impact as it relates to new operating territories acquired.  Based on the above, we discuss the range of impact that Covenant had on the overall VITAS operating metrics. 



Covenant Health contributed approximately $10 million to $11 million of revenue in the third quarter of 2024.  This revenue translated to net income of approximately $1.8 million to $2.0 million.  Adjusted EBITDA in the quarter attributed to Covenant Health is between $2.4 million and $2.6 million.



VITAS net revenue was $391.4 million in the third quarter of 2024, which is an increase of 17.3% when compared to the prior-year period.  This revenue increase is comprised primarily of a 15.5% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.6%.  Acuity mix shift negatively impacted revenue growth 144-basis points in the quarter when compared to the prior-year period’s revenue and level-of-care mix.  The combination of Medicare Cap and other contra revenue changes increased revenue growth by approximately 64-basis points.

 

In the third quarter of 2024, VITAS accrued $2.2 million in Medicare Cap billing limitations.  This compares to a $125,000 Medicare Cap billing limitation in the third quarter of 2023.






 

Of VITAS’ 32 Medicare provider numbers, 24 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, five provider numbers have a cushion between 0% and 10%, and three provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $9.4 million.



Average revenue per patient per day in the third quarter of 2024 was $199.16 which is 139-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $175.82 and $1,094.97, respectively.  During the quarter, high acuity days-of-care were 2.5% of total days of care, a decline of 26-basis points when compared to the prior-year quarter.



The third quarter 2024 gross margin, excluding Medicare Cap, was 25.1%.  This compares to the prior year quarter’s gross margin of 24.0%, excluding Medicare Cap.  Selling, general and administrative expenses were $25.9 million in the third quarter of 2024 compared to $25.3 million in the prior-year quarter. 



Adjusted EBITDA, excluding Medicare Cap, totaled $73.1 million in the quarter, an increase of 33.1% when compared to the prior year period.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 18.6%, which is 212-basis points above the prior-year period. 



Hurricane Helene, which impacted the panhandle of Florida and other parts of the southeastern United States in late September, did not result in any significant property loss or damage to VITAS.  However, as with other similar events, we did experience a slowdown in admission activity while health systems prepared for the hurricane and then dealt with the aftermath.  We estimate that admissions were negatively impacted during the quarter by approximately 60-100 patients.  We also believe that the Florida admission impact will be more significant in the fourth quarter with the combination of Hurricanes Helene and Milton.



Roto-Rooter



Roto-Rooter generated quarterly revenue of $214.8 million in the third quarter of 2024, a decrease of 6.9%, when compared to the prior-year quarter.



Roto-Rooter branch commercial revenue in the quarter totaled $53.5 million, a decrease of 5.9% from the prior-year period.  This aggregate commercial revenue change consisted of drain cleaning revenue declining 4.4%, plumbing declining 12.1%, excavation declining 2.3%, and water restoration declining 3.3%.



Roto-Rooter branch residential revenue in the quarter totaled $146.0 million, a decrease of 6.3%, over the prior-year period.  This aggregate residential revenue change consisted of drain cleaning declining 5.9%, plumbing declining 11.2%, excavation declining 6.1%, and water restoration declining 6.9%.










 

Roto-Rooter’s gross margin in the quarter was 52.9%, essentially flat when compared to the third quarter of 2023.  Roto-Rooter’s selling, general and administrative expenses were $57.1 million in the quarter, which is an increase of 3.5% compared to the third quarter of 2023.  This increase was caused by continued enhanced marketing efforts designed to drive additional demand.



Adjusted EBITDA in the third quarter of 2024 totaled $56.4 million, a decrease of 15.8% when compared to the third quarter of 2023.  The Adjusted EBITDA margin in the quarter was 26.3% which represents a 275-basis point decline from the third quarter of 2023.



Chemed Consolidated



As of September 30, 2024, Chemed had total cash and cash equivalents of $238.5 million and no current or long-term debt.



In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement).  This Credit Agreement consisted of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points.  There is approximately $404.8 million of undrawn borrowing capacity under the Credit Agreement after excluding $45.2 million for Letters of Credit.



During the quarter, the Company repurchased 100,000 shares of Chemed stock for $57.8 million which equates to a cost per share of $578.21.  As of September 30, 2024, there was approximately $168.1 million of remaining share repurchase authorization under its plan.



Revision to Guidance for 2024





VITAS continues to perform as anticipated, and we reiterate the metrics for VITAS as presented in our second quarter 2024 press release.  Roto-Rooter’s revenue and resulting adjusted EBITDA and adjusted net income was softer than anticipated during the third quarter of 2024.  As a result of these factors, full-year consolidated 2024 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 $23.00 to $23.15.  This range represents a 13.3% to 14.0% increase from Chemed’s 2023 reported adjusted earnings per diluted share of $20.30.  This guidance assumes an effective corporate tax rate on adjusted earnings of 24.3% and a diluted share count of 15.22 million shares. 





Conference Call





As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday October 30, 2024, 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/c93ntfig/.





Participants may also register via teleconference at:

https://register.vevent.com/register/BI0022c41ceecf4b83a582584604bc732b.



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



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



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



 

2024

 

2023

 

2024

 

2023

Service revenues and sales

 

$

606,181 

 

$

564,532 

 

$

1,791,294 

 

$

1,678,505 

Cost of services provided and goods sold

 

 

396,187 

 

 

362,358 

 

 

1,171,064 

 

 

1,107,256 

Selling, general and administrative expenses (aa)

 

 

101,981 

 

 

99,602 

 

 

320,109 

 

 

294,684 

Depreciation

 

 

13,147 

 

 

12,858 

 

 

39,601 

 

 

37,778 

Amortization

 

 

2,550 

 

 

2,521 

 

 

7,617 

 

 

7,548 

Other operating expense

 

 

159 

 

 

343 

 

 

288 

 

 

2,064 

Total costs and expenses

 

 

514,024 

 

 

477,682 

 

 

1,538,679 

 

 

1,449,330 

Income from operations

 

 

92,157 

 

 

86,850 

 

 

252,615 

 

 

229,175 

Interest expense

 

 

(427)

 

 

(444)

 

 

(1,281)

 

 

(2,766)

Other income--net (bb)

 

 

9,299 

 

 

6,859 

 

 

28,008 

 

 

8,365 

Income before income taxes

 

 

101,029 

 

 

93,265 

 

 

279,342 

 

 

234,774 

Income taxes

 

 

(25,253)

 

 

(18,307)

 

 

(67,662)

 

 

(52,318)

Net income

 

$

75,776 

 

$

74,958 

 

$

211,680 

 

$

182,456 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.04 

 

$

4.97 

 

$

14.04 

 

$

12.14 

Average number of shares outstanding

 

 

15,025 

 

 

15,075 

 

 

15,082 

 

 

15,034 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.00 

 

$

4.93 

 

$

13.88 

 

$

12.02 

Average number of shares outstanding

 

 

15,168 

 

 

15,200 

 

 

15,253 

 

 

15,178 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2024

 

2023

 

2024

 

2023

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

93,269 

 

$

91,792 

 

$

287,712 

 

$

281,426 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

5,629 

 

 

4,257 

 

 

16,600 

 

 

5,441 

Long-term incentive compensation

 

 

3,083 

 

 

3,553 

 

 

15,797 

 

 

7,817 

Total SG&A expenses

 

$

101,981 

 

$

99,602 

 

$

320,109 

 

$

294,684 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2024

 

2023

 

2024

 

2023

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

5,629 

 

$

4,257 

 

$

16,600 

 

$

5,441 

Interest income

 

 

3,668 

 

 

2,600 

 

 

11,405 

 

 

2,863 

Other

 

 

 

 

 

 

 

 

61 

Total other income--net

 

$

9,299 

 

$

6,859 

 

$

28,008 

 

$

8,365 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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



 

 

 

 

 

 



 

September 30,



 

2024

 

2023

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

238,451 

 

$

173,150 

Accounts receivable less allowances

 

 

196,481 

 

 

168,031 

Inventories

 

 

9,899 

 

 

12,511 

Prepaid income taxes

 

 

14,229 

 

 

11,337 

Prepaid expenses

 

 

31,377 

 

 

29,510 

Total current assets

 

 

490,437 

 

 

394,539 

Investments of deferred compensation plans held in trust

 

 

126,631 

 

 

104,410 

Properties and equipment, at cost less accumulated depreciation

 

 

200,939 

 

 

205,462 

Lease right of use asset

 

 

134,111 

 

 

123,353 

Identifiable intangible assets less accumulated amortization

 

 

94,753 

 

 

92,768 

Goodwill

 

 

666,860 

 

 

584,977 

Other assets

 

 

55,704 

 

 

56,570 

Total Assets

 

$

1,769,435 

 

$

1,562,079 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

44,938 

 

$

56,508 

Accrued insurance

 

 

60,308 

 

 

61,122 

Accrued income taxes

 

 

3,385 

 

 

5,135 

Accrued compensation

 

 

73,141 

 

 

74,865 

Short-term lease liability

 

 

42,490 

 

 

37,615 

Other current liabilities

 

 

40,517 

 

 

61,974 

Total current liabilities

 

 

264,779 

 

 

297,219 

Deferred income taxes

 

 

28,076 

 

 

30,381 

Deferred compensation liabilities

 

 

122,240 

 

 

102,815 

Long-term lease liability

 

 

105,416 

 

 

99,346 

Other liabilities

 

 

13,169 

 

 

13,075 

Total Liabilities

 

 

533,680 

 

 

542,836 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

37,395 

 

 

37,013 

Paid-in capital

 

 

1,462,569 

 

 

1,254,356 

Retained earnings

 

 

2,639,011 

 

 

2,362,928 

Treasury stock, at cost

 

 

(2,905,430)

 

 

(2,637,102)

Deferred compensation payable in Company stock

 

 

2,210 

 

 

2,048 

Total Stockholders' Equity

 

 

1,235,755 

 

 

1,019,243 

Total Liabilities and Stockholders' Equity

 

$

1,769,435 

 

$

1,562,079 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

Nine Months Ended September 30,



 

2024

 

2023

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

211,680 

 

$

182,456 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

47,218 

 

 

45,326 

Stock option expense

 

 

23,933 

 

 

22,376 

Noncash long-term incentive compensation

 

 

15,783 

 

 

6,637 

Litigation settlements

 

 

(5,750)

 

 

2,050 

Benefit for deferred income taxes

 

 

(2,245)

 

 

(8,232)

Noncash directors' compensation

 

 

1,282 

 

 

1,444 

Amortization of debt issuance costs

 

 

241 

 

 

500 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Increase in accounts receivable

 

 

(14,336)

 

 

(27,843)

Decrease/(increase) in inventories

 

 

2,125 

 

 

(2,239)

(Increase)/decrease in prepaid expenses

 

 

(1,173)

 

 

781 

Decrease in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

(19,641)

 

 

(15,815)

Change in current income taxes

 

 

(4,545)

 

 

12,314 

Net change in lease assets and liabilities

 

 

(400)

 

 

(892)

Increase in other assets

 

 

(21,101)

 

 

(8,622)

Increase in other liabilities

 

 

18,348 

 

 

11,426 

Other sources

 

 

1,165 

 

 

69 

Net cash provided by operating activities

 

 

252,584 

 

 

221,736 

Cash Flows from Investing Activities

 

 

 

 

 

 

Business combinations, net of cash acquired

 

 

(97,400)

 

 

(3,994)

Capital expenditures

 

   

(36,770)

 

   

(45,075)

Proceeds from sale of fixed assets

 

 

3,060 

 

 

506 

Other uses

 

 

(281)

 

 

(409)

Net cash used by investing activities

 

 

(131,391)

 

 

(48,972)

Cash Flows from Financing Activities

 

 

 

 

 

 

Purchases of treasury stock

 

 

(152,049)

 

 

(27,769)

Proceeds from exercise of stock options

 

 

49,906 

 

 

58,277 

Dividends paid

 

 

(19,594)

 

 

(17,446)

Change in cash overdrafts payable

 

 

(15,749)

 

 

16,182 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(8,827)

 

 

(5,446)

Payments on long-term debt

 

 

 -

 

 

(97,500)

Other uses

 

 

(387)

 

 

(38)

Net cash used by financing activities

 

 

(146,700)

 

 

(73,740)

(Decrease)/increase in Cash and Cash Equivalents

 

 

(25,507)

 

 

99,024 

Cash and cash equivalents at beginning of year

 

 

263,958 

 

 

74,126 

Cash and cash equivalents at end of year

 

$

238,451 

 

$

173,150 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

391,406 

 

$

214,775 

 

$

 -

 

$

606,181 

Cost of services provided and goods sold

 

 

294,936 

 

 

101,251 

 

 

 -

 

 

396,187 

Selling, general and administrative expenses

 

 

25,883 

 

 

57,072 

 

 

19,026 

 

 

101,981 

Depreciation

 

 

5,063 

 

 

8,071 

 

 

13 

 

 

13,147 

Amortization

 

 

26 

 

 

2,524 

 

 

 -

 

 

2,550 

Other operating expense

 

 

97 

 

 

62 

 

 

 -

 

 

159 

Total costs and expenses

 

 

326,005 

 

 

168,980 

 

 

19,039 

 

 

514,024 

Income/(loss) from operations

 

 

65,401 

 

 

45,795 

 

 

(19,039)

 

 

92,157 

Interest expense

 

 

(46)

 

 

(114)

 

 

(267)

 

 

(427)

Intercompany interest income/(expense)

 

 

4,920 

 

 

3,656 

 

 

(8,576)

 

 

 -

Other income—net

 

 

62 

 

 

18 

 

 

9,219 

 

 

9,299 

Income/(loss) before income taxes

 

 

70,337 

 

 

49,355 

 

 

(18,663)

 

 

101,029 

Income taxes

 

 

(16,851)

 

 

(11,400)

 

 

2,998 

 

 

(25,253)

Net income/(loss)

 

$

53,486 

 

$

37,955 

 

$

(15,665)

 

$

75,776 



 

 

 

 

 

 

 

 

 

 

 

 

2023 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

333,728 

 

$

230,804 

 

$

 -

 

$

564,532 

Cost of services provided and goods sold

 

 

253,731 

 

 

108,627 

 

 

 -

 

 

362,358 

Selling, general and administrative expenses

 

 

25,256 

 

 

55,141 

 

 

19,205 

 

 

99,602 

Depreciation

 

 

5,009 

 

 

7,836 

 

 

13 

 

 

12,858 

Amortization

 

 

26 

 

 

2,495 

 

 

 -

 

 

2,521 

Other operating expense/(income)

 

 

(53)

 

 

396 

 

 

 -

 

 

343 

Total costs and expenses

 

 

283,969 

 

 

174,495 

 

 

19,218 

 

 

477,682 

Income/(loss) from operations

 

 

49,759 

 

 

56,309 

 

 

(19,218)

 

 

86,850 

Interest expense

 

 

(52)

 

 

(131)

 

 

(261)

 

 

(444)

Intercompany interest income/(expense)

 

 

4,935 

 

 

3,040 

 

 

(7,975)

 

 

 -

Other income—net

 

 

849 

 

 

34 

 

 

5,976 

 

 

6,859 

Income/(loss) before income taxes

 

 

55,491 

 

 

59,252 

 

 

(21,478)

 

 

93,265 

Income taxes

 

 

(11,160)

 

 

(8,925)

 

 

1,778 

 

 

(18,307)

Net income/(loss)

 

$

44,331 

 

$

50,327 

 

$

(19,700)

 

$

74,958 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,119,970 

 

$

671,324 

 

$

 -

 

$

1,791,294 

Cost of services provided and goods sold

 

 

852,347 

 

 

318,717 

 

 

 -

 

 

1,171,064 

Selling, general and administrative expenses

 

 

73,968 

 

 

175,683 

 

 

70,458 

 

 

320,109 

Depreciation

 

 

15,288 

 

 

24,275 

 

 

38 

 

 

39,601 

Amortization

 

 

79 

 

 

7,538 

 

 

 -

 

 

7,617 

Other operating expense

 

 

160 

 

 

128 

 

 

 -

 

 

288 

Total costs and expenses

 

 

941,842 

 

 

526,341 

 

 

70,496 

 

 

1,538,679 

Income/(loss) from operations

 

 

178,128 

 

 

144,983 

 

 

(70,496)

 

 

252,615 

Interest expense

 

 

(138)

 

 

(349)

 

 

(794)

 

 

(1,281)

Intercompany interest income/(expense)

 

 

15,096 

 

 

10,638 

 

 

(25,734)

 

 

 -

Other income—net

 

 

138 

 

 

64 

 

 

27,806 

 

 

28,008 

Income/(loss) before income taxes

 

 

193,224 

 

 

155,336 

 

 

(69,218)

 

 

279,342 

Income taxes

 

 

(46,517)

 

 

(36,010)

 

 

14,865 

 

 

(67,662)

Net income/(loss)

 

$

146,707 

 

$

119,326 

 

$

(54,353)

 

$

211,680 



 

 

 

 

 

 

 

 

 

 

 

 

2023 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

965,066 

 

$

713,439 

 

$

 -

 

$

1,678,505 

Cost of services provided and goods sold

 

 

770,470 

 

 

336,786 

 

 

 -

 

 

1,107,256 

Selling, general and administrative expenses

 

 

71,248 

 

 

171,966 

 

 

51,470 

 

 

294,684 

Depreciation

 

 

14,907 

 

 

22,830 

 

 

41 

 

 

37,778 

Amortization

 

 

78 

 

 

7,470 

 

 

 -

 

 

7,548 

Other operating expense/(income)

 

 

(15)

 

 

2,079 

 

 

 -

 

 

2,064 

Total costs and expenses

 

 

856,688 

 

 

541,131 

 

 

51,511 

 

 

1,449,330 

Income/(loss) from operations

 

 

108,378 

 

 

172,308 

 

 

(51,511)

 

 

229,175 

Interest expense

 

 

(154)

 

 

(387)

 

 

(2,225)

 

 

(2,766)

Intercompany interest income/(expense)

 

 

14,393 

 

 

8,652 

 

 

(23,045)

 

 

 -

Other income—net

 

 

1,109 

 

 

96 

 

 

7,160 

 

 

8,365 

Income/(loss) before income taxes

 

 

123,726 

 

 

180,669 

 

 

(69,621)

 

 

234,774 

Income taxes

 

 

(28,503)

 

 

(38,315)

 

 

14,500 

 

 

(52,318)

Net income/(loss)

 

$

95,223 

 

$

142,354 

 

$

(55,121)

 

$

182,456 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

53,486 

 

$

37,955 

 

$

(15,665)

 

$

75,776 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

46 

 

 

114 

 

 

267 

 

 

427 

Income taxes

 

 

16,851 

 

 

11,400 

 

 

(2,998)

 

 

25,253 

Depreciation

 

 

5,063 

 

 

8,071 

 

 

13 

 

 

13,147 

Amortization

 

 

26 

 

 

2,524 

 

 

 -

 

 

2,550 

EBITDA

 

 

75,472 

 

 

60,064 

 

 

(18,383)

 

 

117,153 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,920)

 

 

(3,656)

 

 

8,576 

 

 

 -

Interest income

 

 

(59)

 

 

(18)

 

 

(3,589)

 

 

(3,666)

Stock option expense

 

 

 -

 

 

 -

 

 

6,038 

 

 

6,038 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,083 

 

 

3,083 

Acquisition expense

 

 

394 

 

 

(8)

 

 

 -

 

 

386 

Adjusted EBITDA

 

$

70,887 

 

$

56,382 

 

$

(4,275)

 

$

122,994 



 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

44,331 

 

$

50,327 

 

$

(19,700)

 

$

74,958 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

52 

 

 

131 

 

 

261 

 

 

444 

Income taxes

 

 

11,160 

 

 

8,925 

 

 

(1,778)

 

 

18,307 

Depreciation

 

 

5,009 

 

 

7,836 

 

 

13 

 

 

12,858 

Amortization

 

 

26 

 

 

2,495 

 

 

 -

 

 

2,521 

EBITDA

 

 

60,578 

 

 

69,714 

 

 

(21,204)

 

 

109,088 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,935)

 

 

(3,040)

 

 

7,975 

 

 

 -

Interest income

 

 

(847)

 

 

(34)

 

 

(1,719)

 

 

(2,600)

Litigation settlement

 

 

 -

 

 

300 

 

 

 -

 

 

300 

Stock option expense

 

 

 -

 

 

 -

 

 

5,495 

 

 

5,495 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,553 

 

 

3,553 

Adjusted EBITDA

 

$

54,796 

 

$

66,940 

 

$

(5,900)

 

$

115,836 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

146,707 

 

$

119,326 

 

$

(54,353)

 

$

211,680 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

138 

 

 

349 

 

 

794 

 

 

1,281 

Income taxes

 

 

46,517 

 

 

36,010 

 

 

(14,865)

 

 

67,662 

Depreciation

 

 

15,288 

 

 

24,275 

 

 

38 

 

 

39,601 

Amortization

 

 

79 

 

 

7,538 

 

 

 -

 

 

7,617 

EBITDA

 

 

208,729 

 

 

187,498 

 

 

(68,386)

 

 

327,841 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(15,096)

 

 

(10,638)

 

 

25,734 

 

 

 -

Interest income

 

 

(136)

 

 

(64)

 

 

(11,205)

 

 

(11,405)

Stock option expense

 

 

 -

 

 

 -

 

 

23,933 

 

 

23,933 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

10,460 

 

 

10,460 

Severance arrangement

 

 

 -

 

 

 -

 

 

5,337 

 

 

5,337 

Acquisition expense

 

 

1,302 

 

 

37 

 

 

 -

 

 

1,339 

Adjusted EBITDA

 

$

194,799 

 

$

176,833 

 

$

(14,127)

 

$

357,505 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

95,223 

 

$

142,354 

 

$

(55,121)

 

$

182,456 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

154 

 

 

387 

 

 

2,225 

 

 

2,766 

Income taxes

 

 

28,503 

 

 

38,315 

 

 

(14,500)

 

 

52,318 

Depreciation

 

 

14,907 

 

 

22,830 

 

 

41 

 

 

37,778 

Amortization

 

 

78 

 

 

7,470 

 

 

 -

 

 

7,548 

EBITDA

 

 

138,865 

 

 

211,356 

 

 

(67,355)

 

 

282,866 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,393)

 

 

(8,652)

 

 

23,045 

 

 

 -

Interest income

 

 

(1,046)

 

 

(96)

 

 

(1,720)

 

 

(2,862)

Stock option expense

 

 

 -

 

 

 -

 

 

22,376 

 

 

22,376 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

7,817 

 

 

7,817 

Litigation settlements

 

 

 -

 

 

2,056 

 

 

 -

 

 

2,056 

Adjusted EBITDA

 

$

123,426 

 

$

204,664 

 

$

(15,837)

 

$

312,253 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2024

 

2023

 

2024

 

2023

Net income as reported

 

$

75,776 

 

$

74,958 

 

$

211,680 

 

$

182,456 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

6,038 

 

 

5,495 

 

 

23,933 

 

 

22,376 

Long-term incentive compensation

 

 

3,083 

 

 

3,553 

 

 

10,460 

 

 

7,817 

Amortization of reacquired franchise rights

 

 

2,352 

 

 

2,352 

 

 

7,056 

 

 

7,056 

Severance arrangement

 

 

 -

 

 

 -

 

 

5,337 

 

 

 -

Acquisition expense

 

 

386 

 

 

 -

 

 

1,339 

 

 

 -

Litigation settlement

 

 

 -

 

 

300 

 

 

 -

 

 

2,056 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(1,761)

 

 

(1,326)

 

 

(6,762)

 

 

(6,443)

Tax impact of deferred tax rate change

 

 

 -

 

 

(4,241)

 

 

 -

 

 

(4,241)

Excess tax benefits on stock compensation

 

 

(389)

 

 

(225)

 

 

(4,308)

 

 

(3,376)

Adjusted net income

 

$

85,485 

 

$

80,866 

 

$

248,735 

 

$

207,701 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.00 

 

$

4.93 

 

$

13.88 

 

$

12.02 

Average number of shares outstanding

 

 

15,168 

 

 

15,200 

 

 

15,253 

 

 

15,178 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

5.64 

 

$

5.32 

 

$

16.31 

 

$

13.68 

Average number of shares outstanding

 

 

15,168 

 

 

15,200 

 

 

15,253 

 

 

15,178 



 

 

 

 

 

 

 

 

 

 

 

 

(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

2024

 

2023

 

 

2024

 

2023

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

338,344 

 

$

287,389 

 

 

$

967,981 

 

$

832,554 

 

Inpatient

 

29,923 

 

 

27,818 

 

 

 

89,297 

 

 

84,312 

 

Continuous care

 

25,799 

 

 

22,032 

 

 

 

74,295 

 

 

63,054 

 

Other

 

5,082 

 

 

3,562 

 

 

 

13,900 

 

 

9,738 

 

Subtotal

$

399,148 

 

$

340,801 

 

 

$

1,145,473 

 

$

989,658 

 

Room and board, net

 

(3,336)

 

 

(2,646)

 

 

 

(9,437)

 

 

(8,317)

 

Contractual allowances

 

(2,167)

 

 

(4,302)

 

 

 

(10,077)

 

 

(10,650)

 

Medicare cap allowance

 

(2,239)

 

 

(125)

 

 

 

(5,989)

 

 

(5,625)

 

Net Revenue

$

391,406 

 

$

333,728 

 

 

$

1,119,970 

 

$

965,066 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

84.8 

%

 

84.3 

%

 

 

84.5 

%

 

84.1 

%

Inpatient

 

7.5 

 

 

8.2 

 

 

 

7.8 

 

 

8.5 

 

Continuous care

 

6.5 

 

 

6.5 

 

 

 

6.5 

 

 

6.4 

 

Other

 

1.2 

 

 

1.0 

 

 

 

1.2 

 

 

1.0 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.8)

 

 

(0.8)

 

 

 

(0.8)

 

 

(0.8)

 

Contractual allowances

 

(0.5)

 

 

(1.3)

 

 

 

(0.9)

 

 

(1.1)

 

Medicare cap allowance

 

(0.6)

 

 

 -

 

 

 

(0.5)

 

 

(0.6)

 

Net Revenue

 

98.1 

%

 

97.9 

%

 

 

97.8 

%

 

97.5 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,622,680 

 

 

1,391,377 

 

 

 

4,621,755 

 

 

4,018,469 

 

Nursing home

 

320,664 

 

 

287,785 

 

 

 

908,013 

 

 

833,112 

 

Respite

 

9,952 

 

 

7,292 

 

 

 

26,806 

 

 

19,211 

 

Subtotal routine homecare and respite

 

1,953,296 

 

 

1,686,454 

 

 

 

5,556,574 

 

 

4,870,792 

 

Inpatient

 

26,524 

 

 

25,493 

 

 

 

79,064 

 

 

76,987 

 

Continuous care

 

24,365 

 

 

23,071 

 

 

 

72,335 

 

 

65,630 

 

Total

 

2,004,185 

 

 

1,735,018 

 

 

 

5,707,973 

 

 

5,013,409 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

274 

 

 

273 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

17,639 

 

 

15,124 

 

 

 

16,867 

 

 

14,720 

 

Nursing home

 

3,485 

 

 

3,128 

 

 

 

3,314 

 

 

3,052 

 

Respite

 

108 

 

 

79 

 

 

 

98 

 

 

70 

 

Subtotal routine homecare and respite

 

21,232 

 

 

18,331 

 

 

 

20,279 

 

 

17,842 

 

Inpatient

 

288 

 

 

277 

 

 

 

289 

 

 

282 

 

Continuous care

 

265 

 

 

251 

 

 

 

264 

 

 

240 

 

Total

 

21,785 

 

 

18,859 

 

 

 

20,832 

 

 

18,364 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Total Admissions

 

16,775 

 

 

15,774 

 

 

 

51,020 

 

 

47,564 

 

Total Discharges

 

16,217 

 

 

15,328 

 

 

 

48,285 

 

 

45,837 

 

Average length of stay (days)

 

102.0 

 

 

103.1 

 

 

 

102.2 

 

 

100.8 

 

Median length of stay (days)

 

18.0 

 

 

17.0 

 

 

 

17.0 

 

 

16.0 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

43.6 

%

 

42.0 

%

 

 

43.7 

%

 

42.2 

%

Neurological

 

13.3 

 

 

14.7 

 

 

 

13.3 

 

 

15.9 

 

Cancer

 

10.0 

 

 

10.6 

 

 

 

10.0 

 

 

10.6 

 

Cardio

 

16.3 

 

 

16.4 

 

 

 

16.2 

 

 

16.1 

 

Respiratory

 

7.1 

 

 

7.2 

 

 

 

7.2 

 

 

7.1 

 

Other

 

9.7 

 

 

9.1 

 

 

 

9.6 

 

 

8.1 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

28.4 

%

 

26.6 

%

 

 

27.7 

%

 

26.3 

%

Neurological

 

7.7 

 

 

8.8 

 

 

 

7.9 

 

 

9.9 

 

Cancer

 

25.7 

 

 

26.1 

 

 

 

25.1 

 

 

26.0 

 

Cardio

 

15.1 

 

 

16.0 

 

 

 

15.7 

 

 

16.2 

 

Respiratory

 

9.5 

 

 

9.7 

 

 

 

9.9 

 

 

10.1 

 

Other

 

13.6 

 

 

12.8 

 

 

 

13.7 

 

 

11.5 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

0.6 

%

 

1.3 

%

 

 

0.9 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

37.5 

 

 

36.4 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

35.5 

 

 

33.8 

 

 

 

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, 2024 AND 2023

 

(unaudited)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Included in the results of operations for 2024 are the following significant credits/(charges) which may not be indicative of ongoing operations

 



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2024

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(6,038)

 

$

(6,038)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,083)

 

 

(3,083)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)

 



Acquisition expense

 

 

(394)

 

 

 

 

 -

 

 

(386)

 



Pretax impact on earnings

 

 

(394)

 

 

(2,344)

 

 

(9,121)

 

 

(11,859)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

389 

 

 

389 

 



Income tax benefit on the above

 

 

96 

 

 

546 

 

 

1,119 

 

 

1,761 

 



After-tax impact on earnings

 

$

(298)

 

$

(1,798)

 

$

(7,613)

 

$

(9,709)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2024

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(23,933)

 

$

(23,933)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(10,460)

 

 

(10,460)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)

 



Severance arrangement

 

 

 -

 

 

 -

 

 

(5,337)

 

 

(5,337)

 



Acquisition expense

 

 

(1,302)

 

 

(37)

 

 

 -

 

 

(1,339)

 



Pretax impact on earnings

 

 

(1,302)

 

 

(7,093)

 

 

(39,730)

 

 

(48,125)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

4,308 

 

 

4,308 

 



Income tax benefit on the above

 

 

317 

 

 

1,652 

 

 

4,793 

 

 

6,762 

 



After-tax impact on earnings

 

$

(985)

 

$

(5,441)

 

$

(30,629)

 

$

(37,055)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

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

 



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(5,495)

 

$

(5,495)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,553)

 

 

(3,553)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)

 



Litigation settlement

 

 

 -

 

 

(300)

 

 

 -

 

 

(300)

 



Pretax impact on earnings

 

 

 -

 

 

(2,652)

 

 

(9,048)

 

 

(11,700)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

225 

 

 

225 

 



Tax impact of deferred tax rate change

 

 

1,772 

 

 

3,559 

 

 

(1,090)

 

 

4,241 

 



Income tax benefit on the above

 

 

 -

 

 

412 

 

 

914 

 

 

1,326 

 



After-tax impact on earnings

 

$

1,772 

 

$

1,319 

 

$

(8,999)

 

$

(5,908)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(22,376)

 

$

(22,376)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(7,817)

 

 

(7,817)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)

 



Litigation settlements

 

 

 -

 

 

(2,056)

 

 

 -

 

 

(2,056)

 



Pretax impact on earnings

 

 

 -

 

 

(9,112)

 

 

(30,193)

 

 

(39,305)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

3,376 

 

 

3,376 

 



Tax impact of deferred tax rate change

 

 

1,772 

 

 

3,559 

 

 

(1,090)

 

 

4,241 

 



Income tax benefit on the above

 

 

 -

 

 

2,123 

 

 

4,320 

 

 

6,443 

 



After-tax impact on earnings

 

$

1,772 

 

$

(3,430)

 

$

(23,587)

 

$

(25,245)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

(c)

VITAS has 10 large (greater than 450 ADC), 23 medium (greater than 200 but less than 450 ADC) and 22 small (less than 200 ADC) hospice programs.  Of Vitas' 32 Medicare provider numbers, for the trailing 12 months, 24 provider numbers have a Medicare cap cushion of greater than 10%, one provider number has a Medicare cap cushion between 5% and 10%, four provider numbers have a Medicare cap cushion between 0% and 5%, and three provider numbers have a Medicare cap liability.