Chemed Reports Second-Quarter 2023 Results

Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its second quarter ended June 30, 2023, versus the comparable prior-year period, as follows:

Consolidated operating results:

  • Revenue increased 4.2% to $554 million
  • GAAP Diluted Earnings-per-Share (EPS) of $3.51
  • Adjusted Diluted EPS of $4.71, a decrease of 2.7%

VITAS segment operating results:

  • Net Patient Revenue of $321 million, an increase of 7.8%
  • Average Daily Census (ADC) of 18,392, an increase of 6.2%
  • Admissions of 15,611, an increase of 5.9%
  • Net Income, excluding certain discrete items, of $35.7 million, an increase of 1.3%
  • Adjusted EBITDA, excluding Medicare Cap, of $50.7 million, an increase of 1.4%
  • Adjusted EBITDA margin, excluding Medicare Cap, of 15.7%, a decline of 101-basis points

Roto-Rooter segment operating results:

  • Revenue of $233 million, a decline of 0.2%
  • Net Income, excluding certain discrete items, of $46.1 million, an decrease of 5.6%
  • Adjusted EBITDA of $65.9 million, a decline of 4.5%
  • Adjusted EBITDA margin of 28.3%, a decline of 128-basis points

VITAS

VITAS net revenue was $321 million in the second quarter of 2023, which is an increase of 7.8% when compared to the prior year period. This revenue increase is comprised primarily of a 6.2% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.7%, partially offset by 100-basis points as a result of CMS reimplementing sequestration that was suspended at the start of the pandemic. Acuity mix shift had minimal impact 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 10-basis points.

In the second quarter of 2023, VITAS accrued $2.75 million in Medicare Cap billing limitations. This compares to a $2.0 million Medicare Cap billing limitation in the second quarter of 2022.

Of VITAS’ 30 Medicare provider numbers, 24 provider numbers have a trailing nine-month Medicare Cap cushion of 10% or greater, three provider numbers have a cushion between 5% and 10%, and three provider numbers have a trailing nine-month billing limitation liability.

Average revenue per patient per day in the second quarter of 2023 was $197.02 which is 178-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.91 and $1,031.58, respectively. During the quarter, high acuity days-of-care were 2.8% of total days of care, essentially equal to the prior-year quarter.

The second quarter 2023 gross margin, excluding Medicare Cap and the hiring and retention bonus program, was 22.7%. This is a 143-basis point increase when compared to the second quarter of 2022. The margin increase is net of sequestration which reduced reimbursement 100-basis points when compared to the prior year. During the quarter, VITAS increased the licensed healthcare staff by 309 professionals. This results in total licensed staff increasing by 784 professionals since the inception of the retention program on July 1, 2022. The increase of 309 net professionals hired during the second quarter of 2023, basically underutilized capacity, is estimated to have negatively impacted margins in the quarter by approximately 80-basis points.

Selling, general and administrative expenses were $22.7 million in the second quarter of 2023 and compares to $23.1 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $50.7 million in the quarter, an increase of 1.4%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 15.7%, which is 101-basis points below the prior-year period. This Adjusted EBITDA margin was negatively impacted by 100-basis points for the reimplementation of sequestration and approximately 80-basis points due to the addition of 309 licensed professionals during the second quarter of 2023.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $233 million in the second quarter of 2023, a decline of 0.2%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $55.5 million, an increase of 1.3%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue declining 3.0%, plumbing increasing 5.4%, excavation increasing 2.9%, and water restoration increasing 9.7%.

Roto-Rooter branch residential revenue in the quarter totaled $158 million, a decline of 1.1%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 8.6%, plumbing declining 2.8%, excavation expanding 3.8%, and water restoration increasing 2.5%.

Roto-Rooter’s gross margin in the quarter was 52.3%, an 89-basis point decline when compared to the second quarter of 2022. Adjusted EBITDA in the second quarter of 2023 totaled $65.9 million, a decrease of 4.5%. The Adjusted EBITDA margin in the quarter was 28.3%, which is 128-basis points below the prior year period.

Chemed Consolidated

As of June 30, 2023, Chemed had total cash and cash equivalents of $160 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. During the quarter, the Company paid off the remaining portion of the term loan. The Company has approximately $405 million of undrawn borrowing capacity under the Credit Agreement.

During the quarter, the Company repurchased 25,000 shares of Chemed stock for $13.4 million which equates to a cost per share of $536.98. As of June 30, 2023, there was approximately $74 million of remaining share repurchase authorization under its plan.

Guidance for 2023

VITAS 2023 revenue, prior to Medicare Cap, is estimated to increase 8.5% to 9.5% when compared to 2022. Forecasted revenue growth is negatively impacted by 75-basis points as a result of the sequestration relief in the first half of 2022 compared to a full year of sequestration in 2023. ADC is estimated to increase 6.5% to 7.5%. Full year adjusted EBITDA margin, prior to Medicare Cap and accrued retention bonuses related to the hiring initiatives, is estimated to be 16.5% to 17.0%. We are currently estimating $11 million for Medicare Cap billing limitations in calendar year 2023.

Roto-Rooter is forecasted to achieve full-year 2023 revenue growth of 1.0% to 2.0%. Roto-Rooter’s adjusted EBITDA margin for 2023 is expected to be 28.0% to 28.5%.

Based upon the above, full-year 2023 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 $19.90 to $20.10. Current 2023 guidance assumes an effective corporate tax rate on adjusted earnings of 24.7% and a diluted share count of 15.2 million shares. Chemed’s 2022 reported adjusted earnings per diluted share was $19.75.

Conference Call

Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday July 27, 2023, 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/ntafx2iw.

Participants may also register via teleconference at: https://register.vevent.com/register/BI8193ef2f50f34636bd3182c2d88daff9. 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 approximately 18,400 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient’s final days as comfortable and pain-free as possible.

Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing, drain cleaning, and water cleanup services through company-owned branches, independent contractors and franchisees in the United States and Canada. Roto-Rooter also has licensed master franchisees in the republics of Indonesia and Singapore, and the Philippines.

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

Forward-Looking Statements

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

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

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)(unaudited)
 
Three Months Ended June 30,Six Months Ended June 30,
2023 2022 2023 2022 
Service revenues and sales$553,816 $531,288 1,113,973 $1,061,837 
Cost of services provided and goods sold374,193 336,821 744,898 673,373 
Selling, general and administrative expenses (aa)94,987 87,853 195,082 177,807 
Depreciation12,634 12,714 24,920 24,852 
Amortization2,514 2,520 5,027 5,038 
Other operating (income)/expense(18)(558)1,721 (545)
Total costs and expenses484,310 439,350 971,648 880,525 
Income from operations69,506 91,938 142,325 181,312 
Interest expense(771)(902)(2,322)(1,712)
Other income/(expense)–net (bb)1,609 (4,930)1,506 (8,792)
Income before income taxes70,344 86,106 141,509 170,808 
Income taxes(16,967)(19,650)(34,011)(40,183)
Net income$53,377 $66,456 $107,498 $130,625 
Earnings Per Share
Net income$3.54 $4.45 $7.16 $8.73 
Average number of shares outstanding15,058 14,932 15,013 14,959 
Diluted Earnings Per Share
Net income$3.51 $4.40 $7.09 $8.62 
Average number of shares outstanding15,219 15,111 15,167 15,152 
 
(aa) Selling, general and administrative (“SG&A”) expenses comprise (in thousands):
 
Three Months Ended June 30,Six Months Ended June 30,
2023 2022 2023 2022 
SG&A expenses before long-term incentive compensation
and the impact of market value adjustments related to
deferred compensation plans$91,733 $91,422 $189,634 $184,000 
Long-term incentive compensation1,750 1,517 4,264 2,827 
Market value adjustments related to deferred
compensation trusts1,504 (5,086)1,184 (9,020)
Total SG&A expenses$94,987 $87,853 $195,082 $177,807 
 
(bb) Other income/(expense)–net comprises (in thousands):
Three Months Ended June 30,Six Months Ended June 30,
2023 2022 2023 2022 
Market value adjustments related to deferred
compensation trusts$1,504 $(5,086)$1,184 $(9,020)
Interest income113 154 263 226 
Other(8)2 59 2 
Total other income/(expense)–net$1,609 $(4,930)$1,506 $(8,792)
 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
 
June 30,
2023 2022 
Assets
Current assets
Cash and cash equivalents$159,924 $9,640 
Accounts receivable less allowances120,314 136,555 
Inventories11,684 10,696 
Prepaid income taxes16,666 17,256 
Prepaid expenses28,572 28,999 
Total current assets337,160 203,146 
Investments of deferred compensation plans held in trust99,522 96,061 
Properties and equipment, at cost less accumulated depreciation208,101 192,005 
Lease right of use asset127,215 128,290 
Identifiable intangible assets less accumulated amortization94,932 103,837 
Goodwill581,542 579,653 
Other assets56,708 9,972 
Total Assets$1,505,180 $1,312,964 
Liabilities
Current liabilities
Accounts payable$41,058 $73,975 
Current portion of long-term debt 5,000 
Accrued insurance57,461 54,828 
Accrued compensation74,384 68,290 
Accrued legal6,096 808 
Short-term lease liability38,779 39,062 
Other current liabilities84,709 43,105 
Total current liabilities302,487 285,068 
Deferred income taxes36,681 21,054 
Long-term debt 111,800 
Deferred compensation liabilities98,941 95,624 
Long-term lease liability102,112 103,389 
Other liabilities12,880 11,069 
Total Liabilities553,101 628,004 
Stockholders’ Equity
Capital stock36,996 36,651 
Paid-in capital1,240,415 1,089,129 
Retained earnings2,294,004 2,090,214 
Treasury stock, at cost(2,621,657)(2,533,306)
Deferred compensation payable in Company stock2,321 2,272 
Total Stockholders’ Equity952,079 684,960 
Total Liabilities and Stockholders’ Equity$1,505,180 $1,312,964 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
 
For the Six Months Ended June 30,
2023 2022 
Cash Flows from Operating Activities
Net income$107,498 $130,625 
Adjustments to reconcile net income to net cash provided
by operating activities:
Depreciation and amortization29,947 29,890 
Stock option expense16,882 14,667 
Noncash long-term incentive compensation3,493 2,497 
Benefit for deferred income taxes(1,932)(2,129)
Noncash directors’ compensation1,444 1,170 
Amortization of debt issuance costs420 153 
Changes in operating assets and liabilities, excluding
amounts acquired in business combinations:
Decrease in accounts receivable20,100 887 
Increase in inventories(1,412)(587)
Decrease in prepaid expenses1,719 3,689 
Increase/(decrease) in accounts payable and
other current liabilities8,561 (24,001)
Change in current income taxes1,865 27 
Net change in lease assets and liabilities(1,046)705 
(Increase)/decrease in other assets(3,810)2,071 
Increase/(decrease) in other liabilities7,344 (1,491)
Other sources/(uses)1,736 (503)
Net cash provided by operating activities192,809 157,670 
Cash Flows from Investing Activities
Capital expenditures(33,420)(25,610)
Proceeds from sale of fixed assets360 1,757 
Business combinations, net of cash acquired(305)(1,650)
Other uses(169)(132)
Net cash used by investing activities(33,534)(25,635)
Cash Flows from Financing Activities
Payments on other long-term debt(97,500) 
Proceeds from other long-term debt 100,000 
Proceeds from exercise of stock options53,675 12,869 
Purchases of treasury stock(13,425)(77,214)
Dividends paid(11,412)(10,722)
Capital stock surrendered to pay taxes on stock-based compensation(5,313)(12,115)
Debt issuance costs (1,510)
Payments on revolving line of credit (263,300)
Proceeds from revolving line of credit 95,100 
Change in cash overdrafts payable 1,716 
Other sources/(uses)498 (114)
Net cash used by financing activities(73,477)(155,290)
Increase/(decrease) in Cash and Cash Equivalents85,798 (23,255)
Cash and cash equivalents at beginning of year74,126 32,895 
Cash and cash equivalents at end of year$159,924 $9,640 
 
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITASRoto-RooterCorporateConsolidated
2023 (a)
Service revenues and sales$320,861 $232,955 $ $553,816 
Cost of services provided and goods sold263,085 111,108  374,193 
Selling, general and administrative expenses22,656 56,012 16,319 94,987 
Depreciation4,940 7,681 13 12,634 
Amortization26 2,488  2,514 
Other operating expense/(income)26 (44) (18)
Total costs and expenses290,733 177,245 16,332 484,310 
Income/(loss) from operations30,128 55,710 (16,332)69,506 
Interest expense(51)(124)(596)(771)
Intercompany interest income/(expense)4,810 2,869 (7,679) 
Other income—net70 35 1,504 1,609 
Income/(loss) before income taxes34,957 58,490 (23,103)70,344 
Income taxes(8,829)(14,116)5,978 (16,967)
Net income/(loss)$26,128 $44,374 $(17,125)$53,377 
 
2022 (b)
Service revenues and sales$297,781 $233,507 $ $531,288 
Cost of services provided and goods sold227,533 109,288  336,821 
Selling, general and administrative expenses23,148 54,982 9,723 87,853 
Depreciation6,062 6,634 18 12,714 
Amortization26 2,494  2,520 
Other operating expense/(income)(807)249  (558)
Total costs and expenses255,962 173,647 9,741 439,350 
Income/(loss) from operations41,819 59,860 (9,741)91,938 
Interest expense(44)(115)(743)(902)
Intercompany interest income/(expense)4,683 2,205 (6,888) 
Other income/(expense)—net119 37 (5,086)(4,930)
Income/(loss) before income taxes46,577 61,987 (22,458)86,106 
Income taxes(11,365)(14,915)6,630 (19,650)
Net income/(loss)$35,212 $47,072 $(15,828)$66,456 
 
 
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, 2023 AND 2022
(in thousands)(unaudited)
 
Chemed
VITASRoto-RooterCorporateConsolidated
2023 (a)
Service revenues and sales$631,339 $482,634 $ $1,113,973 
Cost of services provided and goods sold516,739 228,159  744,898 
Selling, general and administrative expenses45,992 116,825 32,265 195,082 
Depreciation9,898 14,994 28 24,920 
Amortization52 4,975  5,027 
Other operating expense38 1,683  1,721 
Total costs and expenses572,719 366,636 32,293 971,648 
Income/(loss) from operations58,620 115,998 (32,293)142,325 
Interest expense(102)(257)(1,963)(2,322)
Intercompany interest income/(expense)9,458 5,612 (15,070) 
Other income—net259 64 1,183 1,506 
Income/(loss) before income taxes68,235 121,417 (48,143)141,509 
Income taxes(17,343)(29,390)12,722 (34,011)
Net income/(loss)$50,892 $92,027 $(35,421)$107,498 
 
2022 (b)
Service revenues and sales$596,970 $464,867 $ $1,061,837 
Cost of services provided and goods sold454,773 218,600  673,373 
Selling, general and administrative expenses45,600 111,937 20,270 177,807 
Depreciation11,613 13,203 36 24,852 
Amortization49 4,989  5,038 
Other operating expense(955)410  (545)
Total costs and expenses511,080 349,139 20,306 880,525 
Income/(loss) from operations85,890 115,728 (20,306)181,312 
Interest expense(96)(229)(1,387)(1,712)
Intercompany interest income/(expense)9,339 4,381 (13,720) 
Other income—net156 72 (9,020)(8,792)
Income/(loss) before income taxes95,289 119,952 (44,433)170,808 
Income taxes(23,595)(28,943)12,355 (40,183)
Net income/(loss)$71,694 $91,009 $(32,078)$130,625 
 
 
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, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITASRoto-RooterCorporateConsolidated
2023
Net income/(loss)$26,128 $44,374 $(17,125)$53,377 
Add/(deduct):
Interest expense51 124 596 771 
Income taxes8,829 14,116 (5,978)16,967 
Depreciation4,940 7,681 13 12,634 
Amortization26 2,488  2,514 
EBITDA39,974 68,783 (22,494)86,263 
Add/(deduct):
Intercompany interest expense/(income)(4,810)(2,869)7,679  
Interest income(79)(34) (113)
Licensed healthcare retention bonus12,833   12,833 
Stock option expense  8,400 8,400 
Long-term incentive compensation  1,750 1,750 
Adjusted EBITDA$47,918 $65,880 $(4,665)$109,133 
 
2022
Net income/(loss)$35,212 $47,072 $(15,828)$66,456 
Add/(deduct):
Interest expense44 115 743 902 
Income taxes11,365 14,915 (6,630)19,650 
Depreciation6,062 6,634 18 12,714 
Amortization26 2,494  2,520 
EBITDA52,709 71,230 (21,697)102,242 
Add/(deduct):
Intercompany interest expense/(income)(4,683)(2,205)6,888  
Interest income(118)(37)1 (154)
Stock option expense  7,216 7,216 
Long-term incentive compensation  1,517 1,517 
Medicare cap sequestration adjustment138   138 
Direct costs related to COVID-19(80)  (80)
Other 28  28 
Adjusted EBITDA$47,966 $69,016 $(6,075)$110,907 
 
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, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITASRoto-RooterCorporateConsolidated
2023
Net income/(loss)$50,892 $92,027 $(35,421)$107,498 
Add/(deduct):
Interest expense102 257 1,963 2,322 
Income taxes17,343 29,390 (12,722)34,011 
Depreciation9,898 14,994 28 24,920 
Amortization52 4,975  5,027 
EBITDA78,287 141,643 (46,152)173,778 
Add/(deduct):
Intercompany interest expense/(income)(9,458)(5,612)15,070  
Interest income(199)(64) (263)
Licensed healthcare retention bonus23,750   23,750 
Stock option expense  16,882 16,882 
Long-term incentive compensation  4,264 4,264 
Litigation settlements 1,756  1,756 
Adjusted EBITDA$92,380 $137,723 $(9,936)$220,167 
2022
Net income/(loss)$71,694 $91,009 $(32,078)$130,625 
Add/(deduct):
Interest expense96 229 1,387 1,712 
Income taxes23,595 28,943 (12,355)40,183 
Depreciation11,613 13,203 36 24,852 
Amortization49 4,989  5,038 
EBITDA107,047 138,373 (43,010)202,410 
Add/(deduct):
Intercompany interest expense/(income)(9,339)(4,381)13,720  
Interest income(155)(71) (226)
Stock option expense  14,667 14,667 
Long-term incentive compensation  2,827 2,827 
Direct costs related to COVID-19310 960  1,270 
Medicare cap sequestration adjustment138   138 
Other 28  28 
Adjusted EBITDA$98,001 $134,909 $(11,796)$221,114 
 
The “Footnotes to Financial Statements” are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
RECONCILIATION OF ADJUSTED NET INCOME
(in thousands, except per share data)(unaudited)
 
 
Three Months Ended June 30,Six Months Ended June 30,
2023 2022 2023 2022 
Net income as reported$53,377 $66,456 $107,498 $130,625 
Add/(deduct) pre-tax cost of:
Licensed healthcare worker retention bonus12,833  23,750  
Stock option expense8,400 7,216 16,882 14,667 
Amortization of reacquired franchise agreements2,352 2,352 4,704 4,704 
Long-term incentive compensation1,750 1,517 4,264 2,827 
Litigation settlements  1,756  
Medicare cap sequestration adjustment 138  138 
Other 28  28 
Direct costs related to COVID-19 (80) 1,270 
Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1)(5,525)(2,038)(11,151)(4,449)
Excess tax benefits on stock compensation(1,501)(2,499)(3,150)(3,940)
Adjusted net income$71,686 $73,090 $144,553 $145,870 
 
Diluted Earnings Per Share As Reported
Net income$3.51 $4.40 $7.09 $8.62 
Average number of shares outstanding15,219 15,111 15,167 15,152 
 
Adjusted Diluted Earnings Per Share
Adjusted net income$4.71 $4.84 $9.53 $9.63 
Average number of shares outstanding15,219 15,111 15,167 15,152 
 
(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated.
 
The “Footnotes to Financial Statements” are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)
 
Three Months Ended June 30,Six Months Ended June 30,
OPERATING STATISTICS2023 2022 2023 2022 
Net revenue ($000) (c)
Homecare$278,116 $257,631 $545,166 $515,267 
Inpatient27,401 24,619 56,494 51,189 
Continuous care21,081 19,538 41,022 39,116 
Other3,154 3,213 6,175 6,220 
Subtotal$329,752 $305,001 $648,857 $611,792 
Room and board, net(2,904)(2,166)(5,672)(4,283)
Contractual allowances(3,237)(3,054)(6,346)(6,039)
Medicare cap allowance(2,750)(2,000)(5,500)(4,500)
Net Revenue$320,861 $297,781 $631,339 $596,970 
Net revenue as a percent of total before Medicare cap allowance
Homecare84.3 %84.5 %84.0 %84.2 %
Inpatient8.3 8.1 8.7 8.4 
Continuous care6.4 6.4 6.3 6.4 
Other1.0 1.0 1.0 1.0 
Subtotal100.0 100.0 100.0 100.0 
Room and board, net(0.8)(0.7)(0.9)(0.7)
Contractual allowances(1.0)(1.0)(1.0)(1.0)
Medicare cap allowance(0.8)(0.7)(0.8)(0.7)
Net Revenue97.4 %97.6 %97.3 %97.6 %
Days of care
Homecare1,340,655 1,266,604 2,627,092 2,525,276 
Nursing home279,898 259,046 545,327 507,514 
Respite6,159 6,095 11,919 11,463 
Subtotal routine homecare and respite1,626,712 1,531,745 3,184,338 3,044,253 
Inpatient25,125 23,155 51,494 47,742 
Continuous care21,873 20,802 42,559 41,884 
Total1,673,710 1,575,702 3,278,391 3,133,879 
 
Number of days in relevant time period91 91 181 181 
Average daily census (“ADC”) (days)
Homecare14,732 13,918 14,514 13,952 
Nursing home3,076 2,847 3,013 2,804 
Respite68 67 66 63 
Subtotal routine homecare and respite17,876 16,832 17,593 16,819 
Inpatient276 254 286 264 
Continuous care240 229 235 231 
Total18,392 17,315 18,114 17,314 
Total Admissions15,611 14,735 31,790 31,265 
Total Discharges15,104 14,603 30,509 31,465 
Average length of stay (days)99.5 103.7 99.7 104.3 
Median length of stay (days)16.0 17.0 15.0 16.0 
ADC by major diagnosis
Cerebro41.9 %37.6 %42.0 %37.5 %
Neurological18.8 22.7 19.0 22.8 
Cancer10.8 11.2 10.6 11.2 
Cardio16.1 15.8 16.0 15.8 
Respiratory7.1 7.2 7.2 7.3 
Other5.3 5.5 5.2 5.4 
Total100.0 %100.0 %100.0 %100.0 %
Admissions by major diagnosis
Cerebro25.9 %23.8 %26.2 %23.4 %
Neurological10.1 13.0 10.4 12.9 
Cancer27.1 27.3 25.9 26.0 
Cardio16.3 15.4 16.3 14.7 
Respiratory9.8 9.9 10.4 10.6 
Other10.8 10.6 10.8 12.4 
Total100.0 %100.0 %100.0 %100.0 %
 
Estimated uncollectible accounts as a percent of revenues1.0 %1.0 %1.0 %1.0 %
 
Accounts receivable —
Days of revenue outstanding-excluding unapplied Medicare payments35.2 33.7 n.a.n.a.
Days of revenue outstanding-including unapplied Medicare payments22.6 28.2 n.a.n.a.
 
The “Footnotes to Financial Statements” are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2023 AND 2022
(unaudited)
 
(a)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 June 30, 2023
VITASRoto-RooterCorporateConsolidated
 
Licensed healthcare worker retention bonus$(12,833)$ $ $(12,833)
Stock option expense  (8,400)(8,400)
Amortization of reacquired franchise agreements (2,352) (2,352)
Long-term incentive compensation  (1,750)(1,750)
Pretax impact on earnings(12,833)(2,352)(10,150)(25,335)
Excess tax benefits on stock compensation  1,501 1,501 
Income tax benefit on the above3,259 623 1,643 5,525 
After-tax impact on earnings$(9,574)$(1,729)$(7,006)$(18,309)
 
Six Months Ended June 30, 2023
VITASRoto-RooterCorporateConsolidated
 
Licensed healthcare worker retention bonus$(23,750)$ $ $(23,750)
Stock option expense  (16,882)(16,882)
Amortization of reacquired franchise agreements (4,704) (4,704)
Long-term incentive compensation  (4,264)(4,264)
Litigation settlements (1,756) (1,756)
Pretax impact on earnings(23,750)(6,460)(21,146)(51,356)
Excess tax benefits on stock compensation  3,150 3,150 
Income tax benefit on the above6,033 1,712 3,406 11,151 
After-tax impact on earnings$(17,717)$(4,748)$(14,590)$(37,055)
 
(b)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
VITASRoto-RooterCorporateConsolidated
 
Stock option expense$ $ $(7,216)$(7,216)
Amortization of reacquired franchise agreements (2,352) (2,352)
Long-term incentive compensation  (1,517)(1,517)
Medicare cap sequestration adjustment(138)  (138)
Direct costs related to COVID-1980   80 
Other (28) (28)
Pretax impact on earnings(58)(2,380)(8,733)(11,171)
Excess tax benefits on stock compensation  2,499 2,499 
Income tax benefit on the above15 631 1,392 2,038 
After-tax impact on earnings$(43)$(1,749)$(4,842)$(6,634)
 
Six Months Ended June 30, 2022
VITASRoto-RooterCorporateConsolidated
 
Stock option expense$ $ $(14,667)$(14,667)
Amortization of reacquired franchise agreements (4,704) (4,704)
Long-term incentive compensation  (2,827)(2,827)
Direct costs related to COVID-19(310)(960) (1,270)
Medicare cap sequestration adjustment(138)  (138)
Other (28) (28)
Pretax impact on earnings(448)(5,692)(17,494)(23,634)
Excess tax benefits on stock compensation  3,940 3,940 
Income tax benefit on the above114 1,508 2,827 4,449 
After-tax impact on earnings$(334)$(4,184)$(10,727)$(15,245)

Source: https://www.chemed.com/

Newsletter Updates

Enter your email address below and subscribe to our newsletter