Chemed Reports Second-Quarter 2022 Results

Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nationโ€™s largest providers of end-of-life care, and Roto-Rooter, the nationโ€™s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its second quarter ended June 30, 2022, versus the comparable prior-year period, as follows:

Consolidated operating results:

  • Revenue declined 0.2% to $531 million
  • GAAP Diluted Earnings-per-Share (EPS) of $4.40, an increase of 25.4%
  • Adjusted Diluted EPS of $4.84, an increase of 5.2%

VITAS segment operating results:

  • Net Patient Revenue of $298 million, a decline of 4.5%
  • Average Daily Census (ADC) of 17,315, a decline of 3.8%
  • Admissions of 14,735, a decline of 12.5%
  • Net Income, excluding certain discrete items, of $35.3 million, a decline of 10.4%
  • Adjusted EBITDA, excluding Medicare Cap, of $50.0 million, a decline of 8.8%
  • Adjusted EBITDA margin, excluding Medicare Cap, of 16.7%, a decrease of 78-basis points

Roto-Rooter segment operating results:

  • Revenue of $233 million, an increase of 6.0%
  • Net Income, excluding certain discrete items, of $48.8 million, an increase of 8.8%
  • Adjusted EBITDA of $69.0 million, an increase of 7.4%
  • Adjusted EBITDA margin of 29.6%, an increase of 39-basis points

VITAS

VITAS net revenue was $298 million in the second quarter of 2022, which is a decline of 4.5%, when compared to the prior-year period. This revenue decline is comprised primarily of a 3.8% decline in days-of-care partially offset by a geographically weighted average Medicare reimbursement rate increase of approximately 0.8%. Acuity mix shift had a net impact of reducing revenue approximately $5.2 million, or 1.6%, 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 reduced the revenue decline by approximately 10-basis points.

In the second quarter of 2022, VITAS accrued $2.0 million in Medicare Cap billing limitations. This is equal to the Medicare Cap billing limitation in the second quarter of 2021.

Of VITASโ€™ 30 Medicare provider numbers, 27 provider numbers have a Medicare Cap cushion of 10% or greater, one provider number has a cushion between 5% and 10%, and two provider numbers have an estimated fiscal 2022 Medicare Cap billing limitation liability.

Average revenue per patient per day in the second quarter of 2022 was $193.57 which, including acuity mix shift, is 84-basis points below the prior-year period. Reimbursement for routine home care and high acuity care averaged $170.29 and $1,004.55, respectively. During the quarter, high acuity days-of-care were 2.8% of total days of care, 40-basis points less than the prior-year quarter.

The second quarter 2022 gross margin, excluding Medicare Cap and increased costs directly related to operating during the pandemic, was 24.1%. This is a 61-basis point margin decline when compared to the second quarter of 2021.

Selling, general and administrative expense was $23.1 million in the second quarter of 2022 and compares to $22.6 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $50.0 million in the quarter, a decrease of 8.8%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.7%, which is 78-basis points below the prior-year period.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $233 million in the second quarter of 2022, an increase of $13.2 million, or 6.0%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $54.8 million, an increase of $3.8 million, or 7.5%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 8.4%, plumbing increasing 10.4%, water restoration increasing 4.1%, and excavation increasing 4.2%.

Roto-Rooter branch residential revenue in the quarter totaled $159 million, an increase of $7.6 million, or 5.0%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning remaining essentially equal to the prior year quarter, plumbing expanding 9.3%, excavation declining 0.1%, and water restoration increasing 14.0%.

Roto-Rooterโ€™s gross margin in the quarter was 53.2%, a 6-basis point decline when compared to the second quarter of 2021. Adjusted EBITDA in the second quarter of 2022 totaled $69.0 million, an increase of 7.4%. The Adjusted EBITDA margin in the quarter was 29.6%, which is a 39-basis point improvement when compared to the prior year.

Chemed Consolidated

As of June 30, 2022, Chemed had total cash and cash equivalents of $9.6 million and $117 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 June 30, 2022, the Company had approximately $387 million of undrawn borrowing capacity under this credit agreement.

During the quarter, the Company repurchased 100,000 shares of Chemed stock for $49.9 million which equates to a cost per share of $498.61. As of June 30, 2022, there was approximately $125 million of remaining share repurchase authorization under this plan.

Chemed restarted its share repurchase program in 2007. Since that time, Chemed has repurchased approximately 15.9 million shares, aggregating approximately $2.0 billion at an average share cost of $128.76. Including dividends over this period, Chemed has returned approximately $2.3 billion to shareholders.

Guidance for 2022

Historically, Chemed earnings guidance has been developed using previous periodsโ€™ 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 managementโ€™s control but are somewhat predictable in terms of timing and impact on our business segmentsโ€™ 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. However, this guidance should be taken with the recognition the above macro issues could materially impact the companyโ€™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 reduction, approximately $15 million, 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 3.5%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 17.0% to 17.2%. We are currently estimating $10 million for Medicare Cap billing limitations in calendar year 2022.

Roto-Rooter is forecasted to achieve full-year 2022 revenue growth of 5.5% to 5.7%. Roto-Rooterโ€™s adjusted EBITDA margin for 2022 is expected to be 29.2% to 29.5%.

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 and other discrete items, is estimated to be in the range of $19.30 to $19.50. This compares to our previous 2022 adjusted earnings per share guidance of $19.10 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. Chemedโ€™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 Thursday, July 28, 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 Chemedโ€™s website, Investor Relations Home | Chemed Corporation or the hosting website https://edge.media-server.com/mmc/p/z8752xj3.

Participants may also register via teleconference at: https://register.vevent.com/register/BIb15c9a69666f4f3f8c4010ce89314068. 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 investors relations section of Chemedโ€™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 Chemedโ€™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 Chemedโ€™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 Companyโ€™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. Chemedโ€™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 Chemedโ€™s management to estimate the resources required to meet Chemedโ€™s future financial obligations and expenditures. Chemedโ€™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 Chemedโ€™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; Chemedโ€™s dependence on patient referral sources; and other factors detailed under the caption "Description of Business by Segment" or "Risk Factors" in Chemedโ€™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)
ย 

Three Months Ended June 30,

ย 

Six Months Ended June 30,

2022

ย 

2021

ย 

2022

ย 

2021

Service revenues and sales $

531,288

ย 

$

532,256

ย 

1,061,837

ย 

$

1,059,616

ย 

Cost of services provided and goods sold

336,821

ย 

350,493

ย 

673,373

ย 

690,966

ย 

Selling, general and administrative expenses (aa)

87,853

ย 

93,838

ย 

177,807

ย 

185,437

ย 

Depreciation

12,714

ย 

13,612

ย 

24,852

ย 

25,327

ย 

Amortization

2,520

ย 

2,510

ย 

5,038

ย 

5,020

ย 

Other operating (income)/expense

(558

)

104

ย 

(545

)

726

ย 

Total costs and expenses

439,350

ย 

460,557

ย 

880,525

ย 

907,476

ย 

Income from operations

91,938

ย 

71,699

ย 

181,312

ย 

152,140

ย 

Interest expense

(902

)

(379

)

(1,712

)

(760

)

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

(4,930

)

3,785

ย 

(8,792

)

7,387

ย 

Income before income taxes

86,106

ย 

75,105

ย 

170,808

ย 

158,767

ย 

Income taxes

(19,650

)

(18,583

)

(40,183

)

(36,845

)

Net income $

66,456

ย 

$

56,522

ย 

$

130,625

ย 

$

121,922

ย 

Earnings Per Share
Net income $

4.45

ย 

$

3.57

ย 

$

8.73

ย 

$

7.66

ย 

Average number of shares outstanding

14,932

ย 

15,829

ย 

14,959

ย 

15,919

ย 

Diluted Earnings Per Share
Net income $

4.40

ย 

$

3.51

ย 

$

8.62

ย 

$

7.52

ย 

Average number of shares outstanding

15,111

ย 

16,101

ย 

15,152

ย 

16,205

ย 

ย 
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
ย 
Three Months Ended June 30, Six Months Ended June 30,

2022

ย 

2021

ย 

2022

ย 

2021

SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans $

91,422

ย 

$

88,510

ย 

$

184,000

ย 

$

175,178

ย 

Market value adjustments related to deferred
compensation trusts

(5,086

)

3,655

ย 

(9,020

)

6,693

ย 

Long-term incentive compensation

1,517

ย 

1,673

ย 

2,827

ย 

3,566

ย 

Total SG&A expenses $

87,853

ย 

$

93,838

ย 

$

177,807

ย 

$

185,437

ย 

ย 
(bb) Other (expense)/income--net comprises (in thousands):
Three Months Ended June 30, Six Months Ended June 30,

2022

ย 

2021

ย 

2022

ย 

2021

Market value adjustments related to deferred
compensation trusts $

(5,086

)

$

3,655

ย 

$

(9,020

)

$

6,693

ย 

Interest income

154

ย 

138

ย 

226

ย 

230

ย 

Other

2

ย 

(8

)

2

ย 

464

ย 

Total other (expense)/income--net $

(4,930

)

$

3,785

ย 

$

(8,792

)

$

7,387

ย 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
ย 

June 30,

2022

ย 

2021

Assets
Current assets
Cash and cash equivalents $

9,640

ย 

$

92,120

ย 

Accounts receivable less allowances

136,555

ย 

123,329

ย 

Inventories

10,696

ย 

7,411

ย 

Prepaid income taxes

17,256

ย 

23,386

ย 

Prepaid expenses

28,999

ย 

22,840

ย 

Total current assets

203,146

ย 

269,086

ย 

Investments of deferred compensation plans held in trust

96,061

ย 

98,256

ย 

Properties and equipment, at cost less accumulated depreciation

192,005

ย 

192,653

ย 

Lease right of use asset

128,290

ย 

123,207

ย 

Identifiable intangible assets less accumulated amortization

103,837

ย 

113,137

ย 

Goodwill

579,653

ย 

578,650

ย 

Other assets

9,972

ย 

8,807

ย 

Total Assets $

1,312,964

ย 

$

1,383,796

ย 

Liabilities
Current liabilities
Accounts payable $

73,975

ย 

$

55,975

ย 

Current portion of long-term debt

5,000

ย 

-

ย 

Income taxes

-

ย 

5

ย 

Accrued insurance

54,828

ย 

51,963

ย 

Accrued compensation

68,290

ย 

83,608

ย 

Accrued legal

808

ย 

1,391

ย 

Short-term lease liability

39,062

ย 

36,440

ย 

Other current liabilities

43,105

ย 

38,020

ย 

Total current liabilities

285,068

ย 

267,402

ย 

Deferred income taxes

21,054

ย 

21,713

ย 

Long-term debt

111,800

ย 

-

ย 

Deferred compensation liabilities

95,624

ย 

97,374

ย 

Long-term lease liability

103,389

ย 

99,093

ย 

Other liabilities

11,069

ย 

27,440

ย 

Total Liabilities

628,004

ย 

513,022

ย 

Stockholders' Equity
Capital stock

36,651

ย 

36,385

ย 

Paid-in capital

1,089,129

ย 

999,697

ย 

Retained earnings

2,090,214

ย 

1,834,835

ย 

Treasury stock, at cost

(2,533,306

)

(2,002,326

)

Deferred compensation payable in Company stock

2,272

ย 

2,183

ย 

Total Stockholders' Equity

684,960

ย 

870,774

ย 

Total Liabilities and Stockholders' Equity $

1,312,964

ย 

$

1,383,796

ย 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
ย 

For the Six Months Ended June 30,

2022

ย 

2021

Cash Flows from Operating Activities
Net income $

130,625

ย 

$

121,922

ย 

Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization

29,890

ย 

30,347

ย 

Stock option expense

14,667

ย 

12,345

ย 

(Benefit)/provision for deferred income taxes

(2,129

)

1,051

ย 

Noncash long-term incentive compensation

2,497

ย 

3,402

ย 

Noncash directors' compensation

1,170

ย 

1,173

ย 

Amortization of debt issuance costs

153

ย 

153

ย 

Provision for bad debts

-

ย 

40

ย 

Payments on previously accrued litigation settlements

-

ย 

(9,440

)

Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease in accounts receivable

887

ย 

4,722

ย 

Increase in inventories

(587

)

(316

)

Decrease in prepaid expenses

3,689

ย 

3,337

ย 

Decrease in accounts payable and
other current liabilities

(24,001

)

(10,815

)

Change in current income taxes

27

ย 

(26,242

)

Net change in lease assets and liabilities

705

ย 

(436

)

Decrease/(increase) in other assets

2,071

ย 

(10,088

)

(Decrease)/increase in other liabilities

(1,491

)

10,088

ย 

Other (uses)/sources

(503

)

796

ย 

Net cash provided by operating activities

157,670

ย 

132,039

ย 

Cash Flows from Investing Activities
Capital expenditures

(25,610

)

(33,604

)

Proceeds from sale of fixed assets

1,757

ย 

522

ย 

Business combinations, net of cash acquired

(1,650

)

-

ย 

Other uses

(132

)

(220

)

Net cash used by investing activities

(25,635

)

(33,302

)

Cash Flows from Financing Activities
Payments on revolving line of credit

(263,300

)

-

ย 

Proceeds from revolving line of credit

95,100

ย 

-

ย 

Proceeds from other long-term debt

100,000

ย 

-

ย 

Purchases of treasury stock

(77,214

)

(166,649

)

Proceeds from exercise of stock options

12,869

ย 

16,186

ย 

Capital stock surrendered to pay taxes on stock-based compensation

(12,115

)

(8,598

)

Dividends paid

(10,722

)

(10,864

)

Change in cash overdrafts payable

1,716

ย 

-

ย 

Debt issuance costs

(1,510

)

-

ย 

Other (uses)/sources

(114

)

633

ย 

Net cash used by financing activities

(155,290

)

(169,292

)

Decrease in Cash and Cash Equivalents

(23,255

)

(70,555

)

Cash and cash equivalents at beginning of year

32,895

ย 

162,675

ย 

Cash and cash equivalents at end of year $

9,640

ย 

$

92,120

ย 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
Service revenues and sales $

297,781

ย 

$

233,507

ย 

$

-

ย 

$

531,288

ย 

Cost of services provided and goods sold

227,533

ย 

109,288

ย 

-

ย 

336,821

ย 

Selling, general and administrative expenses

23,148

ย 

54,982

ย 

9,723

ย 

87,853

ย 

Depreciation

6,062

ย 

6,634

ย 

18

ย 

12,714

ย 

Amortization

26

ย 

2,494

ย 

-

ย 

2,520

ย 

Other operating (income)/expense

(807

)

249

ย 

-

ย 

(558

)

Total costs and expenses

255,962

ย 

173,647

ย 

9,741

ย 

439,350

ย 

Income/(loss) from operations

41,819

ย 

59,860

ย 

(9,741

)

91,938

ย 

Interest expense

(44

)

(115

)

(743

)

(902

)

Intercompany interest income/(expense)

4,683

ย 

2,205

ย 

(6,888

)

-

ย 

Other income/(expense)โ€”net

119

ย 

37

ย 

(5,086

)

(4,930

)

Income/(loss) before income taxes

46,577

ย 

61,987

ย 

(22,458

)

86,106

ย 

Income taxes

(11,365

)

(14,915

)

6,630

ย 

(19,650

)

Net income/(loss) $

35,212

ย 

$

47,072

ย 

$

(15,828

)

$

66,456

ย 

ย 
2021 (b)
Service revenues and sales $

311,935

ย 

$

220,321

ย 

$

-

ย 

$

532,256

ย 

Cost of services provided and goods sold

247,519

ย 

102,974

ย 

-

ย 

350,493

ย 

Selling, general and administrative expenses

22,631

ย 

53,556

ย 

17,651

ย 

93,838

ย 

Depreciation

7,125

ย 

6,468

ย 

19

ย 

13,612

ย 

Amortization

18

ย 

2,492

ย 

-

ย 

2,510

ย 

Other operating expense

87

ย 

17

ย 

-

ย 

104

ย 

Total costs and expenses

277,380

ย 

165,507

ย 

17,670

ย 

460,557

ย 

Income/(loss) from operations

34,555

ย 

54,814

ย 

(17,670

)

71,699

ย 

Interest expense

(43

)

(89

)

(247

)

(379

)

Intercompany interest income/(expense)

4,486

ย 

1,649

ย 

(6,135

)

-

ย 

Other incomeโ€”net

99

ย 

32

ย 

3,654

ย 

3,785

ย 

Income/(loss) before income taxes

39,097

ย 

56,406

ย 

(20,398

)

75,105

ย 

Income taxes

(9,385

)

(13,633

)

4,435

ย 

(18,583

)

Net income/(loss) $

29,712

ย 

$

42,773

ย 

$

(15,963

)

$

56,522

ย 

ย 
ย 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
ย 
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
Service revenues and sales $

596,970

ย 

$

464,867

ย 

$

-

ย 

$

1,061,837

ย 

Cost of services provided and goods sold

454,773

ย 

218,600

ย 

-

ย 

673,373

ย 

Selling, general and administrative expenses

45,600

ย 

111,937

ย 

20,270

ย 

177,807

ย 

Depreciation

11,613

ย 

13,203

ย 

36

ย 

24,852

ย 

Amortization

49

ย 

4,989

ย 

-

ย 

5,038

ย 

Other operating (income)/expense

(955

)

410

ย 

-

ย 

(545

)

Total costs and expenses

511,080

ย 

349,139

ย 

20,306

ย 

880,525

ย 

Income/(loss) from operations

85,890

ย 

115,728

ย 

(20,306

)

181,312

ย 

Interest expense

(96

)

(229

)

(1,387

)

(1,712

)

Intercompany interest income/(expense)

9,339

ย 

4,381

ย 

(13,720

)

-

ย 

Other income/(expense)โ€”net

156

ย 

72

ย 

(9,020

)

(8,792

)

Income/(loss) before income taxes

95,289

ย 

119,952

ย 

(44,433

)

170,808

ย 

Income taxes

(23,595

)

(28,943

)

12,355

ย 

(40,183

)

Net income/(loss) $

71,694

ย 

$

91,009

ย 

$

(32,078

)

$

130,625

ย 

ย 
2021 (b)
Service revenues and sales $

627,723

ย 

$

431,893

ย 

$

-

ย 

$

1,059,616

ย 

Cost of services provided and goods sold

486,186

ย 

204,780

ย 

-

ย 

690,966

ย 

Selling, general and administrative expenses

44,721

ย 

106,878

ย 

33,838

ย 

185,437

ย 

Depreciation

12,462

ย 

12,821

ย 

44

ย 

25,327

ย 

Amortization

36

ย 

4,984

ย 

-

ย 

5,020

ย 

Other operating expense

590

ย 

136

ย 

-

ย 

726

ย 

Total costs and expenses

543,995

ย 

329,599

ย 

33,882

ย 

907,476

ย 

Income/(loss) from operations

83,728

ย 

102,294

ย 

(33,882

)

152,140

ย 

Interest expense

(85

)

(179

)

(496

)

(760

)

Intercompany interest income/(expense)

9,011

ย 

3,269

ย 

(12,280

)

-

ย 

Other incomeโ€”net

632

ย 

63

ย 

6,692

ย 

7,387

ย 

Income/(loss) before income taxes

93,286

ย 

105,447

ย 

(39,966

)

158,767

ย 

Income taxes

(22,805

)

(25,497

)

11,457

ย 

(36,845

)

Net income/(loss) $

70,481

ย 

$

79,950

ย 

$

(28,509

)

$

121,922

ย 

ย 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE THREE MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2022

Net income/(loss)

$

35,212

ย 

$

47,072

ย 

$

(15,828

)

$

66,456

ย 

Add/(deduct):

Interest expense

44

ย 

115

ย 

743

ย 

902

ย 

Income taxes

11,365

ย 

14,915

ย 

(6,630

)

19,650

ย 

Depreciation

6,062

ย 

6,634

ย 

18

ย 

12,714

ย 

Amortization

26

ย 

2,494

ย 

-

ย 

2,520

ย 

EBITDA

52,709

ย 

71,230

ย 

(21,697

)

102,242

ย 

Add/(deduct):

Intercompany interest expense/(income)

(4,683

)

(2,205

)

6,888

ย 

-

ย 

Interest income

(118

)

(37

)

1

ย 

(154

)

Stock option expense

-

ย 

-

ย 

7,216

ย 

7,216

ย 

Long-term incentive compensation

-

ย 

-

ย 

1,517

ย 

1,517

ย 

Medicare cap sequestration adjustment

138

ย 

-

ย 

-

ย 

138

ย 

Direct costs related to COVID-19

(80

)

-

ย 

-

ย 

(80

)

Other

-

ย 

28

ย 

-

ย 

28

ย 

Adjusted EBITDA

$

47,966

ย 

$

69,016

ย 

$

(6,075

)

$

110,907

ย 

ย 

2021

Net income/(loss)

$

29,712

ย 

$

42,773

ย 

$

(15,963

)

$

56,522

ย 

Add/(deduct):

Interest expense

43

ย 

89

ย 

247

ย 

379

ย 

Income taxes

9,385

ย 

13,633

ย 

(4,435

)

18,583

ย 

Depreciation

7,125

ย 

6,468

ย 

19

ย 

13,612

ย 

Amortization

18

ย 

2,492

ย 

-

ย 

2,510

ย 

EBITDA

46,283

ย 

65,455

ย 

(20,132

)

91,606

ย 

Add/(deduct):

Intercompany interest expense/(income)

(4,486

)

(1,649

)

6,135

ย 

-

ย 

Interest income

(106

)

(32

)

-

ย 

(138

)

Direct costs related to COVID-19

11,084

ย 

582

ย 

-

ย 

11,666

ย 

Stock option expense

-

ย 

-

ย 

6,239

ย 

6,239

ย 

Long-term incentive compensation

-

ย 

-

ย 

1,673

ย 

1,673

ย 

Litigation settlements

-

ย 

(98

)

-

ย 

(98

)

Adjusted EBITDA

$

52,775

ย 

$

64,258

ย 

$

(6,085

)

$

110,948

ย 

ย 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE SIX MONTHS ENDED JUNE 30, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2022

Net income/(loss)

$

71,694

ย 

$

91,009

ย 

$

(32,078

)

$

130,625

ย 

Add/(deduct):

Interest expense

96

ย 

229

ย 

1,387

ย 

1,712

ย 

Income taxes

23,595

ย 

28,943

ย 

(12,355

)

40,183

ย 

Depreciation

11,613

ย 

13,203

ย 

36

ย 

24,852

ย 

Amortization

49

ย 

4,989

ย 

-

ย 

5,038

ย 

EBITDA

107,047

ย 

138,373

ย 

(43,010

)

202,410

ย 

Add/(deduct):

Intercompany interest expense/(income)

(9,339

)

(4,381

)

13,720

ย 

-

ย 

Interest income

(155

)

(71

)

-

ย 

(226

)

Stock option expense

-

ย 

-

ย 

14,667

ย 

14,667

ย 

Long-term incentive compensation

-

ย 

-

ย 

2,827

ย 

2,827

ย 

Direct costs related to COVID-19

310

ย 

960

ย 

-

ย 

1,270

ย 

Medicare cap sequestration adjustment

138

ย 

-

ย 

-

ย 

138

ย 

Other

-

ย 

28

ย 

-

ย 

28

ย 

Adjusted EBITDA

$

98,001

ย 

$

134,909

ย 

$

(11,796

)

$

221,114

ย 

2021

Net income/(loss)

$

70,481

ย 

$

79,950

ย 

$

(28,509

)

$

121,922

ย 

Add/(deduct):

Interest expense

85

ย 

179

ย 

496

ย 

760

ย 

Income taxes

22,805

ย 

25,497

ย 

(11,457

)

36,845

ย 

Depreciation

12,462

ย 

12,821

ย 

44

ย 

25,327

ย 

Amortization

36

ย 

4,984

ย 

-

ย 

5,020

ย 

EBITDA

105,869

ย 

123,431

ย 

(39,426

)

189,874

ย 

Add/(deduct):

Intercompany interest expense/(income)

(9,011

)

(3,269

)

12,280

ย 

-

ย 

Interest income

(167

)

(63

)

-

ย 

(230

)

Direct costs related to COVID-19

12,836

ย 

1,136

ย 

38

ย 

14,010

ย 

Stock option expense

-

ย 

-

ย 

12,345

ย 

12,345

ย 

Long-term incentive compensation

-

ย 

-

ย 

3,566

ย 

3,566

ย 

Litigation settlements

-

ย 

(98

)

-

ย 

(98

)

Adjusted EBITDA

$

109,527

ย 

$

121,137

ย 

$

(11,197

)

$

219,467

ย 

ย 
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)
ย 
ย 

Three Months Ended June 30,

ย 

Six Months Ended June 30,

2022

ย 

2021

ย 

2022

ย 

2021

Net income as reported $

66,456

ย 

$

56,522

ย 

$

130,625

ย 

$

121,922

ย 

Add/(deduct) pre-tax cost of:
Stock option expense

7,216

ย 

6,239

ย 

14,667

ย 

12,345

ย 

Amortization of reacquired franchise agreements

2,352

ย 

2,352

ย 

4,704

ย 

4,704

ย 

Long-term incentive compensation

1,517

ย 

1,673

ย 

2,827

ย 

3,566

ย 

Direct costs related to COVID-19

(80

)

11,666

ย 

1,270

ย 

14,010

ย 

Medicare cap sequestration adjustment

138

ย 

-

ย 

138

ย 

-

ย 

Other

28

ย 

-

ย 

28

ย 

-

ย 

Facility relocation expenses

-

ย 

1,855

ย 

-

ย 

1,855

ย 

Litigation settlements

-

ย 

(98

)

-

ย 

(98

)

Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1)

(2,038

)

(5,241

)

(4,449

)

(7,728

)

Excess tax benefits on stock compensation

(2,499

)

(868

)

(3,940

)

(4,106

)

Adjusted net income $

73,090

ย 

$

74,100

ย 

$

145,870

ย 

$

146,470

ย 

ย 
Diluted Earnings Per Share As Reported
Net income $

4.40

ย 

$

3.51

ย 

$

8.62

ย 

$

7.52

ย 

Average number of shares outstanding

15,111

ย 

16,101

ย 

15,152

ย 

16,205

ย 

ย 
Adjusted Diluted Earnings Per Share
Adjusted net income $

4.84

ย 

$

4.60

ย 

$

9.63

ย 

$

9.04

ย 

Average number of shares outstanding

15,111

ย 

16,101

ย 

15,152

ย 

16,205

ย 

ย 
(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.
ย 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
ย 

Three Months Ended June 30,

ย 

Six Months Ended June 30,

OPERATING STATISTICS

2022

2021

ย 

2022

2021

Net revenue ($000) (c)
Homecare $

257,631

ย 

$

264,926

ย 

$

515,267

ย 

$

528,680

ย 

Inpatient

24,619

ย 

27,371

ย 

51,189

ย 

56,527

ย 

Continuous care

19,538

ย 

24,282

ย 

39,116

ย 

51,631

ย 

Other

3,213

ย 

3,078

ย 

6,220

ย 

6,016

ย 

Subtotal $

305,001

ย 

$

319,657

ย 

$

611,792

ย 

$

642,854

ย 

Room and board, net

(2,166

)

(2,657

)

(4,283

)

(5,322

)

Contractual allowances

(3,054

)

(3,065

)

(6,039

)

(6,309

)

Medicare cap allowance

(2,000

)

(2,000

)

(4,500

)

(3,500

)

Net Revenue $

297,781

ย 

$

311,935

ย 

$

596,970

ย 

$

627,723

ย 

Net revenue as a percent of total before Medicare cap allowance
Homecare

84.5

%

82.9

%

84.2

%

82.2

%

Inpatient

8.1

ย 

8.6

ย 

8.4

ย 

8.8

ย 

Continuous care

6.4

ย 

7.6

ย 

6.4

ย 

8.0

ย 

Other

1.0

ย 

0.9

ย 

1.0

ย 

1.0

ย 

Subtotal

100.0

ย 

100.0

ย 

100.0

ย 

100.0

ย 

Room and board, net

(0.7

)

(0.8

)

(0.7

)

(0.8

)

Contractual allowances

(1.0

)

(1.0

)

(1.0

)

(1.0

)

Medicare cap allowance

(0.7

)

(0.6

)

(0.7

)

(0.6

)

Net Revenue

97.6

%

97.6

%

97.6

%

97.6

%

Days of care
Homecare

1,266,604

ย 

1,335,482

ย 

2,525,276

ย 

2,665,374

ย 

Nursing home

259,046

ย 

244,423

ย 

507,514

ย 

477,206

ย 

Respite

6,095

ย 

5,338

ย 

11,463

ย 

10,178

ย 

Subtotal routine homecare and respite

1,531,745

ย 

1,585,243

ย 

3,044,253

ย 

3,152,758

ย 

Inpatient

23,155

ย 

26,493

ย 

47,742

ย 

54,167

ย 

Continuous care

20,802

ย 

25,786

ย 

41,884

ย 

55,086

ย 

Total

1,575,702

ย 

1,637,522

ย 

3,133,879

ย 

3,262,011

ย 

ย 
Number of days in relevant time period

91

ย 

91

ย 

181

ย 

181

ย 

Average daily census ("ADC") (days)
Homecare

13,918

ย 

14,676

ย 

13,952

ย 

14,726

ย 

Nursing home

2,847

ย 

2,686

ย 

2,804

ย 

2,636

ย 

Respite

67

ย 

59

ย 

63

ย 

57

ย 

Subtotal routine homecare and respite

16,832

ย 

17,421

ย 

16,819

ย 

17,419

ย 

Inpatient

254

ย 

291

ย 

264

ย 

299

ย 

Continuous care

229

ย 

283

ย 

231

ย 

304

ย 

Total

17,315

ย 

17,995

ย 

17,314

ย 

18,022

ย 

Total Admissions

14,735

ย 

16,840

ย 

31,265

ย 

34,975

ย 

Total Discharges

14,603

ย 

16,525

ย 

31,465

ย 

35,054

ย 

Average length of stay (days)

103.7

ย 

94.5

ย 

104.3

ย 

94.4

ย 

Median length of stay (days)

17.0

ย 

14.0

ย 

16.0

ย 

13.0

ย 

ADC by major diagnosis
Cerebro

37.6

%

36.8

%

37.5

%

36.5

%

Neurological

22.7

ย 

22.4

ย 

22.8

ย 

22.3

ย 

Cancer

11.2

ย 

12.1

ย 

11.2

ย 

12.2

ย 

Cardio

15.8

ย 

15.6

ย 

15.8

ย 

15.6

ย 

Respiratory

7.2

ย 

7.3

ย 

7.3

ย 

7.5

ย 

Other

5.5

ย 

5.8

ย 

5.4

ย 

5.9

ย 

Total

100.0

%

100.0

%

100.0

%

100.0

%

Admissions by major diagnosis
Cerebro

23.8

%

21.4

%

23.4

%

21.5

%

Neurological

13.0

ย 

12.3

ย 

12.9

ย 

12.3

ย 

Cancer

27.3

ย 

28.9

ย 

26.0

ย 

26.9

ย 

Cardio

15.4

ย 

14.8

ย 

14.7

ย 

14.5

ย 

Respiratory

9.9

ย 

10.5

ย 

10.6

ย 

10.7

ย 

Other

10.6

ย 

12.1

ย 

12.4

ย 

14.1

ย 

Total

100.0

%

100.0

%

100.0

%

100.0

%

ย 
Estimated uncollectible accounts as a percent of revenues

1.0

%

1.0

%

1.0

%

1.0

%

ย 
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments

33.7

ย 

36.3

ย 

n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments

28.2

ย 

21.0

ย 

n.a. n.a.
ย 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2022 AND 2021
(unaudited)
ย 
(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 June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
ย 
Stock option expense

$

-

ย 

ย 

$

-

ย 

ย 

$

(7,216

)

ย 

$

(7,216

)

Amortization of reacquired franchise agreements

ย 

-

ย 

ย 

ย 

(2,352

)

ย 

ย 

-

ย 

ย 

ย 

(2,352

)

Long-term incentive compensation

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(1,517

)

ย 

ย 

(1,517

)

Medicare cap sequestration adjustment

ย 

(138

)

ย 

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(138

)

Direct costs related to COVID-19

ย 

80

ย 

ย 

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

80

ย 

Other

ย 

-

ย 

ย 

ย 

(28

)

ย 

ย 

-

ย 

ย 

ย 

(28

)

Pretax impact on earnings

ย 

(58

)

ย 

ย 

(2,380

)

ย 

ย 

(8,733

)

ย 

ย 

(11,171

)

Excess tax benefits on stock compensation

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

2,499

ย 

ย 

ย 

2,499

ย 

Income tax benefit on the above

ย 

15

ย 

ย 

ย 

631

ย 

ย 

ย 

1,392

ย 

ย 

ย 

2,038

ย 

After-tax impact on earnings

$

(43

)

ย 

$

(1,749

)

ย 

$

(4,842

)

ย 

$

(6,634

)

ย 
Six Months Ended June 30, 2022
VITAS Roto-Rooter Corporate Consolidated
ย 
Stock option expense

$

-

ย 

ย 

$

-

ย 

ย 

$

(14,667

)

ย 

$

(14,667

)

Amortization of reacquired franchise agreements

ย 

-

ย 

ย 

ย 

(4,704

)

ย 

ย 

-

ย 

ย 

ย 

(4,704

)

Long-term incentive compensation

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(2,827

)

ย 

ย 

(2,827

)

Direct costs related to COVID-19

ย 

(310

)

ย 

ย 

(960

)

ย 

ย 

-

ย 

ย 

ย 

(1,270

)

Medicare cap sequestration adjustment

ย 

(138

)

ย 

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(138

)

Other

ย 

-

ย 

ย 

ย 

(28

)

ย 

ย 

-

ย 

ย 

ย 

(28

)

Pretax impact on earnings

ย 

(448

)

ย 

ย 

(5,692

)

ย 

ย 

(17,494

)

ย 

ย 

(23,634

)

Excess tax benefits on stock compensation

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

3,940

ย 

ย 

ย 

3,940

ย 

Income tax benefit on the above

ย 

114

ย 

ย 

ย 

1,508

ย 

ย 

ย 

2,827

ย 

ย 

ย 

4,449

ย 

After-tax impact on earnings

$

(334

)

ย 

$

(4,184

)

ย 

$

(10,727

)

ย 

$

(15,245

)

ย 
(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 June 30, 2021
VITAS Roto-Rooter Corporate Consolidated
ย 
Direct costs related to COVID-19 $

(11,084

)

ย 

$

(582

)

ย 

$

-

ย 

ย 

$

(11,666

)

Stock option expense

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(6,239

)

ย 

ย 

(6,239

)

Amortization of reacquired franchise agreements

-

ย 

ย 

ย 

(2,352

)

ย 

ย 

-

ย 

ย 

ย 

(2,352

)

Facility relocation expenses

(1,855

)

ย 

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(1,855

)

Long-term incentive compensation

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(1,673

)

ย 

ย 

(1,673

)

Litigation settlements

-

ย 

ย 

ย 

98

ย 

ย 

ย 

-

ย 

ย 

ย 

98

ย 

Pretax impact on earnings

(12,939

)

ย 

ย 

(2,836

)

ย 

ย 

(7,912

)

ย 

ย 

(23,687

)

Excess tax benefits on stock compensation

-

ย 

ย 

ย 

-

ย 

ย 

ย 

868

ย 

ย 

ย 

868

ย 

Income tax benefit on the above

3,287

ย 

ย 

ย 

751

ย 

ย 

ย 

1,203

ย 

ย 

ย 

5,241

ย 

After-tax impact on earnings $

(9,652

)

ย 

$

(2,085

)

ย 

$

(5,841

)

ย 

$

(17,578

)

ย 
Six Months Ended June 30, 2021
VITAS Roto-Rooter Corporate Consolidated
ย 
Direct costs related to COVID-19 $

(12,836

)

ย 

$

(1,136

)

ย 

$

(38

)

ย 

$

(14,010

)

Stock option expense

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(12,345

)

ย 

ย 

(12,345

)

Amortization of reacquired franchise agreements

-

ย 

ย 

ย 

(4,704

)

ย 

ย 

-

ย 

ย 

ย 

(4,704

)

Long-term incentive compensation

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(3,566

)

ย 

ย 

(3,566

)

Facility relocation expenses

(1,855

)

ย 

ย 

-

ย 

ย 

ย 

-

ย 

ย 

ย 

(1,855

)

Litigation settlements

-

ย 

ย 

ย 

98

ย 

ย 

ย 

-

ย 

ย 

ย 

98

ย 

Pretax impact on earnings

(14,691

)

ย 

ย 

(5,742

)

ย 

ย 

(15,949

)

ย 

ย 

(36,382

)

Excess tax benefits on stock compensation

-

ย 

ย 

ย 

-

ย 

ย 

ย 

4,106

ย 

ย 

ย 

4,106

ย 

Income tax benefit on the above

3,731

ย 

ย 

ย 

1,522

ย 

ย 

ย 

2,475

ย 

ย 

ย 

7,728

ย 

After-tax impact on earnings $

(10,960

)

ย 

$

(4,220

)

ย 

$

(9,368

)

ย 

$

(24,548

)

ย 
(c) VITAS has 8 large (greater than 450 ADC), 21 medium (greater than 200 but less than 450 ADC) and 23 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 27 provider numbers have a Medicare cap cushion of greater than 10%, one provider number has Medicare cap cushion between 5% and 10% and two provider numbers have a Medicare cap liability.

ย 

Contacts

Chemed Corporation

David P. Williams

(513) 762-6901

Recent Quotes

View More
Symbol Price Change (%)
AMZN  240.93
+7.87 (3.38%)
AAPL  262.36
-4.90 (-1.83%)
AMD  214.35
-6.73 (-3.04%)
BAC  57.25
+0.36 (0.63%)
GOOG  314.55
-2.77 (-0.87%)
META  660.62
+1.83 (0.28%)
MSFT  478.51
+5.66 (1.20%)
NVDA  187.24
-0.88 (-0.47%)
ORCL  193.75
+1.16 (0.60%)
TSLA  432.96
-18.71 (-4.14%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article