Upgrade to SI Premium - Free Trial

Chemed Reports Third-Quarter 2021 Results - Full-Year 2021 Earnings Guidance Increased

October 28, 2021 4:15 PM

CINCINNATI--(BUSINESS WIRE)-- Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its third quarter ended September 30, 2021, versus the comparable prior-year period, as follows:

Consolidated operating results:

VITAS segment operating results:

Roto-Rooter segment operating results:

VITAS

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

In the third quarter of 2021, VITAS accrued $0.1 million in Medicare Cap billing limitations. This compares to a $4.1 million reversal of Medicare Cap billing limitation in the third quarter of 2020.

Of VITAS’ 30 Medicare provider numbers, 27 provider numbers currently have a Medicare Cap cushion of 10% or greater, one provider number has a cap cushion between 0% and 5% and two provider numbers have a fiscal 2021 Medicare Cap billing limitation liability.

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

The third quarter 2021 gross margin, excluding Medicare Cap, increased costs for personal protection equipment (PPE), disinfecting facilities and other costs related to operating during the pandemic, was 25.8%. This is a 158-basis point margin decline when compared to the third quarter of 2020.

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

Roto-Rooter

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

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

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

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

Chemed Consolidated

As of September 30, 2021, Chemed had total cash and cash equivalents of $29 million and no long-term debt.

In June 2018, Chemed entered into a five-year Amended and Restated Credit Agreement that consists of a $450 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 100-basis points. At September 30, 2021, the Company had approximately $404 million of undrawn borrowing capacity under this credit agreement.

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

Chemed restarted its share repurchase program in 2007. Since that time, Chemed has repurchased approximately 15.2 million shares, aggregating approximately $1.7 billion at an average share cost of $113.04. Including dividends over this period, Chemed has returned approximately $1.9 billion to shareholders.

Guidance for 2021

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

The COVID-19 pandemic has made accurate modeling and providing meaningful earnings guidance exceptionally challenging. Since the start of the pandemic, Chemed has been able to successfully navigate within this rapidly changing environment and produce operating results that we believe provide us with the ability to issue earnings guidance for the 2021 calendar year. However, this guidance should be taken with the recognition the pandemic will continue to disrupt our healthcare system and general economy to such an extent that future rules, regulations and government mandates could materially impact the company’s ability to achieve this guidance.

Statistically, patients residing in senior housing are identified as hospice appropriate earlier into their terminal prognosis and have a much greater probability of having a length of stay in excess of 90 days. Hospice patients referred from hospitals, oncology practices and similar referral sources are generally more acute and have a significantly lower probability of lengths-of-stay exceeding 90 days. According to data released by the National Investment Center for Seniors Housing & Care, COVID-19 continues to adversely affect senior housing occupancy. This reduced occupancy in senior housing has had a corresponding reduction in VITAS nursing home admissions. Nursing home patients represented 15.6% of VITAS’ third-quarter 2021 patient census. This compares to nursing home patients averaging 18.2% of total census just prior to the pandemic.

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

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

Based upon the above, full-year 2021 adjusted earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, and other discrete items, is estimated to be in the range of $19.00 to $19.20. This compares to initial 2021 adjusted earnings per diluted share guidance of $17.00 to $17.50. This revised 2021 guidance assumes an effective corporate tax rate on adjusted earnings of 25.1%. Chemed’s 2020 reported adjusted earnings per diluted share was $18.08.

Conference Call

Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, October 29, 2021, to discuss the Company's quarterly results and to provide an update on its business. The dial-in number for the conference call is (844) 743-2500 for U.S. and Canadian participants and +1 (661) 378-9533 for international participants. The Conference ID is 6082999. A live webcast of the call can be accessed on Chemed's website at www.chemed.com by clicking on Investor Relations Home.

A taped replay of the conference call will be available beginning approximately 24 hours after the call's conclusion. It can be accessed by dialing (855) 859-2056 for U.S. and Canadian callers and +1 (404) 537-3406 for international callers and will be available for one week following the live call. The replay Conference ID is 6082999. An archived webcast will also be available at www.chemed.com.

Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to approximately 18,000 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.

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

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

Forward-Looking Statements

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

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

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except per share data)(unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

Service revenues and sales

$

538,667

$

528,297

1,598,283

$

1,546,294

Cost of services provided and goods sold

342,164

339,240

1,033,130

1,043,148

Selling, general and administrative expenses (aa)

89,217

88,317

274,654

243,413

Depreciation

11,844

11,714

37,171

34,761

Amortization

2,510

2,511

7,530

7,476

Other operating expense/(income)

63

12,207

789

(28,935

)

Total costs and expenses

445,798

453,989

1,353,274

1,299,863

Income from operations

92,869

74,308

245,009

246,431

Interest expense

(583

)

(379

)

(1,343

)

(2,005

)

Other income--net (bb)

3,134

7,675

10,521

5,723

Income before income taxes

95,420

81,604

254,187

250,149

Income taxes

(23,417

)

(13,882

)

(60,262

)

(44,435

)

Net income

$

72,003

$

67,722

$

193,925

$

205,714

Earnings Per Share

Net income

$

4.62

$

4.25

$

12.27

$

12.90

Average number of shares outstanding

15,587

15,940

15,808

15,948

Diluted Earnings Per Share

Net income

$

4.55

$

4.14

$

12.06

$

12.53

Average number of shares outstanding

15,842

16,373

16,083

16,419

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

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

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

$

84,197

$

79,287

$

259,376

$

232,797

Market value adjustments related to deferred

compensation trusts

3,078

7,256

9,770

5,093

Long-term incentive compensation

1,942

1,774

5,508

5,523

Total SG&A expenses

$

89,217

$

88,317

$

274,654

$

243,413

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

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

Market value adjustments related to deferred
compensation trusts

$

3,078

$

7,256

$

9,770

$

5,093

Interest income

57

423

288

647

Other

(1

)

(4

)

463

(17

)

Total other income--net

$

3,134

$

7,675

$

10,521

$

5,723

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

September 30,

2021

2020

Assets
Current assets
Cash and cash equivalents

$

28,743

$

112,765

Accounts receivable less allowances

118,193

110,839

Inventories

8,394

7,546

Prepaid income taxes

12,940

14,224

Prepaid expenses

32,294

25,222

Total current assets

200,564

270,596

Investments of deferred compensation plans held in trust

102,045

86,865

Properties and equipment, at cost less accumulated depreciation

190,781

181,386

Lease right of use asset

127,077

120,382

Identifiable intangible assets less accumulated amortization

110,606

120,401

Goodwill

578,610

578,519

Other assets

8,450

8,805

Total Assets

$

1,318,133

$

1,366,954

Liabilities

Current liabilities

Accounts payable

$

60,042

$

39,268

Income taxes

180

-

Accrued insurance

52,645

50,727

Accrued compensation

97,256

101,868

Accrued legal

1,497

9,561

Short-term lease liability

35,148

33,311

Unutilized CARES Act Grant

-

48,041

Other current liabilities

39,318

46,387

Total current liabilities

286,086

329,163

Deferred income taxes

20,100

19,222

Deferred compensation liabilities

100,409

86,875

Long-term lease liability

104,198

99,241

Other liabilities

27,621

31,045

Total Liabilities

538,414

565,546

Stockholders' Equity

Capital stock

36,402

36,137

Paid-in capital

1,007,506

925,271

Retained earnings

1,901,245

1,615,465

Treasury stock, at cost

(2,167,640

)

(1,777,809

)

Deferred compensation payable in Company stock

2,206

2,344

Total Stockholders' Equity

779,719

801,408

Total Liabilities and Stockholders' Equity

$

1,318,133

$

1,366,954

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

For the Nine Months Ended September 30,

2021

2020

Cash Flows from Operating Activities
Net income

$

193,925

$

205,714

Adjustments to reconcile net income to net cash provided

by operating activities:

Depreciation and amortization

44,701

42,237

Stock option expense

16,342

13,296

Litigation settlements

(9,440

)

2,684

Noncash long-term incentive compensation

5,344

5,301

Noncash directors' compensation

1,173

1,171

(Benefit)/provision for deferred income taxes

(561

)

831

Amortization of debt issuance costs

229

229

Unutilized CARES Act grant

-

48,041

Deferred payroll taxes

-

22,941

Changes in operating assets and liabilities, excluding

amounts acquired in business combinations:

Decrease in accounts receivable

9,247

27,993

Increase in inventories

(1,299

)

(84

)

Increase in prepaid expenses

(6,117

)

(2,072

)

Increase in accounts payable and

other current liabilities

6,330

34,526

Change in current income taxes

(15,749

)

(4,366

)

Net change in lease assets and liabilities

15

1,583

Increase in other assets

(13,561

)

(9,646

)

Increase in other liabilities

13,474

10,735

Other sources

974

1,298

Net cash provided by operating activities

245,027

402,412

Cash Flows from Investing Activities

Capital expenditures

(44,472

)

(42,670

)

Business combinations

-

(3,600

)

Other sources

760

672

Net cash used by investing activities

(43,712

)

(45,598

)

Cash Flows from Financing Activities

Purchases of treasury stock

(330,380

)

(147,123

)

Proceeds from exercise of stock options

17,918

31,498

Dividends paid

(16,457

)

(15,639

)

Capital stock surrendered to pay taxes on stock-based compensation

(9,445

)

(18,707

)

Change in cash overdrafts payable

3,054

(9,849

)

Payments on revolving line of credit

(1,500

)

(264,900

)

Proceeds from revolving line of credit

1,500

174,900

Other sources/(uses)

63

(387

)

Net cash used by financing activities

(335,247

)

(250,207

)

(Decrease)/Increase in Cash and Cash Equivalents

(133,932

)

106,607

Cash and cash equivalents at beginning of year

162,675

6,158

Cash and cash equivalents at end of year

$

28,743

$

112,765

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2021 (a)

Service revenues and sales

$

317,411

$

221,256

$

-

$

538,667

Cost of services provided and goods sold

238,212

103,952

-

342,164

Selling, general and administrative expenses

21,372

51,914

15,931

89,217

Depreciation

5,286

6,539

19

11,844

Amortization

18

2,492

-

2,510

Other operating expense/(income)

65

(3

)

1

63

Total costs and expenses

264,953

164,894

15,951

445,798

Income/(loss) from operations

52,458

56,362

(15,951

)

92,869

Interest expense

(43

)

(285

)

(255

)

(583

)

Intercompany interest income/(expense)

4,513

1,847

(6,360

)

-

Other income—net

22

34

3,078

3,134

Income/(loss) before income taxes

56,950

57,958

(19,488

)

95,420

Income taxes

(14,000

)

(13,404

)

3,987

(23,417

)

Net income/(loss)

$

42,950

$

44,554

$

(15,501

)

$

72,003

2020 (b)

Service revenues and sales

$

337,097

$

191,200

$

-

$

528,297

Cost of services provided and goods sold

246,636

92,604

-

339,240

Selling, general and administrative expenses

21,799

48,074

18,444

88,317

Depreciation

5,592

6,089

33

11,714

Amortization

18

2,493

-

2,511

Other operating expense

9,052

3,155

-

12,207

Total costs and expenses

283,097

152,415

18,477

453,989

Income/(loss) from operations

54,000

38,785

(18,477

)

74,308

Interest expense

(47

)

(80

)

(252

)

(379

)

Intercompany interest income/(expense)

5,337

1,651

(6,988

)

-

Other income—net

381

38

7,256

7,675

Income/(loss) before income taxes

59,671

40,394

(18,461

)

81,604

Income taxes

(13,934

)

(9,218

)

9,270

(13,882

)

Net income/(loss)

$

45,737

$

31,176

$

(9,191

)

$

67,722

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(in thousands)(unaudited)
Chemed
VITAS

Roto-Rooter

Corporate Consolidated
2021 (a)
Service revenues and sales

$

945,135

$

653,148

$

-

$

1,598,283

Cost of services provided and goods sold

724,398

308,732

-

1,033,130

Selling, general and administrative expenses

66,094

158,791

49,769

274,654

Depreciation

17,749

19,359

63

37,171

Amortization

53

7,477

-

7,530

Other operating expense

655

133

1

789

Total costs and expenses

808,949

494,492

49,833

1,353,274

Income/(loss) from operations

136,186

158,656

(49,833

)

245,009

Interest expense

(129

)

(464

)

(750

)

(1,343

)

Intercompany interest income/(expense)

13,524

5,116

(18,640

)

-

Other income—net

654

97

9,770

10,521

Income/(loss) before income taxes

150,235

163,405

(59,453

)

254,187

Income taxes

(36,805

)

(38,901

)

15,444

(60,262

)

Net income/(loss)

$

113,430

$

124,504

$

(44,009

)

$

193,925

2020 (b)

Service revenues and sales

$

1,002,477

$

543,817

$

-

$

1,546,294

Cost of services provided and goods sold

772,880

270,268

-

1,043,148

Selling, general and administrative expenses

65,141

138,587

39,685

243,413

Depreciation

16,622

18,035

104

34,761

Amortization

53

7,423

-

7,476

Other operating (income)/expense

(31,661

)

2,725

1

(28,935

)

Total costs and expenses

823,035

437,038

39,790

1,299,863

Income/(loss) from operations

179,442

106,779

(39,790

)

246,431

Interest expense

(137

)

(272

)

(1,596

)

(2,005

)

Intercompany interest income/(expense)

14,463

4,422

(18,885

)

-

Other income—net

549

68

5,106

5,723

Income/(loss) before income taxes

194,317

110,997

(55,165

)

250,149

Income taxes

(47,055

)

(26,031

)

28,651

(44,435

)

Net income/(loss)

$

147,262

$

84,966

$

(26,514

)

$

205,714

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(in thousands)(unaudited)
Chemed
VITAS

Roto-Rooter

Corporate Consolidated

2021

Net income/(loss)

$

42,950

$

44,554

$

(15,501

)

$

72,003

Add/(deduct):

Interest expense

43

285

255

583

Income taxes

14,000

13,404

(3,987

)

23,417

Depreciation

5,286

6,539

19

11,844

Amortization

18

2,492

-

2,510

EBITDA

62,297

67,274

(19,214

)

110,357

Add/(deduct):

Intercompany interest expense/(income)

(4,513

)

(1,847

)

6,360

-

Interest income

(24

)

(34

)

-

(58

)

Stock option expense

-

-

3,998

3,998

Direct costs related to COVID-19

2,501

415

-

2,916

Long-term incentive compensation

-

-

1,942

1,942

Other

-

-

218

218

Adjusted EBITDA

$

60,261

$

65,808

$

(6,696

)

$

119,373

2020

Net income/(loss)

$

45,737

$

31,176

$

(9,191

)

$

67,722

Add/(deduct):

Interest expense

47

80

252

379

Income taxes

13,934

9,218

(9,270

)

13,882

Depreciation

5,592

6,089

33

11,714

Amortization

18

2,493

-

2,511

EBITDA

65,328

49,056

(18,176

)

96,208

Add/(deduct):

Intercompany interest expense/(income)

(5,337

)

(1,651

)

6,988

-

Interest income

(385

)

(38

)

-

(423

)

CARES Act grant

8,805

-

-

8,805

Direct costs related to COVID-19

6,945

1,321

-

8,266

Stock option expense

-

-

3,182

3,182

Litigation settlement

-

3,095

-

3,095

COVID-19 related Medicare cap

(2,250

)

-

-

(2,250

)

Long-term incentive compensation

-

-

1,774

1,774

Medicare cap sequestration adjustment

(852

)

-

-

(852

)

Adjusted EBITDA

$

72,254

$

51,783

$

(6,232

)

$

117,805

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2021

Net income/(loss)

$

113,430

$

124,504

$

(44,009

)

$

193,925

Add/(deduct):

Interest expense

129

464

750

1,343

Income taxes

36,805

38,901

(15,444

)

60,262

Depreciation

17,749

19,359

63

37,171

Amortization

53

7,477

-

7,530

EBITDA

168,166

190,705

(58,640

)

300,231

Add/(deduct):

Intercompany interest expense/(income)

(13,524

)

(5,116

)

18,640

-

Interest income

(191

)

(97

)

-

(288

)

Direct costs related to COVID-19

15,338

1,551

38

16,927

Stock option expense

-

-

16,342

16,342

Long-term incentive compensation

-

-

5,508

5,508

Litigation settlements

-

(98

)

-

(98

)

Other

-

-

218

218

Adjusted EBITDA

$

169,789

$

186,945

$

(17,894

)

$

338,840

2020

Net income/(loss)

$

147,262

$

84,966

$

(26,514

)

$

205,714

Add/(deduct):

Interest expense

137

272

1,596

2,005

Income taxes

47,055

26,031

(28,651

)

44,435

Depreciation

16,622

18,035

104

34,761

Amortization

53

7,423

-

7,476

EBITDA

211,129

136,727

(53,465

)

294,391

Add/(deduct):

Intercompany interest expense/(income)

(14,463

)

(4,422

)

18,885

-

Interest income

(566

)

(68

)

(13

)

(647

)

Direct costs related to COVID-19

32,184

3,299

-

35,483

CARES Act grant

(32,184

)

-

-

(32,184

)

Stock option expense

-

-

13,296

13,296

Long-term incentive compensation

-

-

5,523

5,523

Litigation settlements

-

3,095

-

3,095

Medicare cap sequestration adjustment

619

-

-

619

Adjusted EBITDA

$

196,719

$

138,631

$

(15,774

)

$

319,576

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
RECONCILIATION OF ADJUSTED NET INCOME
(in thousands, except per share data)(unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

2021

2020

2021

2020

Net income as reported

$

72,003

$

67,722

$

193,925

$

205,714

Add/(deduct) pre-tax cost of:

Direct costs related to COVID-19

2,916

8,266

16,927

35,483

Stock option expense

3,998

3,182

16,342

13,296

Amortization of reacquired franchise agreements

2,352

2,352

7,056

7,056

Long-term incentive compensation

1,942

1,774

5,508

5,523

Facility relocation expenses

-

-

1,855

-

Litigation settlements

-

3,095

(98

)

3,095

Other

218

-

218

-

CARES Act grant

-

8,805

-

(32,184

)

COVID-19 Medicare cap

-

(2,250

)

-

-

Medicare cap sequestration adjustments

-

(852

)

-

619

Add/(deduct) tax impacts:

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

(2,146

)

(5,351

)

(9,874

)

(6,165

)

Excess tax benefits on stock compensation

(1,199

)

(7,187

)

(5,305

)

(19,943

)

Adjusted net income

$

80,084

$

79,556

$

226,554

$

212,494

Diluted Earnings Per Share As Reported

Net income

$

4.55

$

4.14

$

12.06

$

12.53

Average number of shares outstanding

15,842

16,373

16,083

16,419

Adjusted Diluted Earnings Per Share

Adjusted net income

$

5.06

$

4.86

$

14.09

$

12.94

Average number of shares outstanding

15,842

16,373

16,083

16,419

(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated.
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
OPERATING STATISTICS FOR VITAS SEGMENT
(unaudited)

Three Months Ended September 30,

Nine Months Ended September 30,

OPERATING STATISTICS

2021

2020

2021

2020

Net revenue ($000) (c)
Homecare

$

268,137

$

278,856

$

796,817

$

826,954

Inpatient

29,368

27,633

85,895

85,983

Continuous care

22,027

30,699

73,658

105,836

Other

3,225

2,910

9,241

8,175

Subtotal

$

322,757

$

340,098

$

965,611

$

1,026,948

Room and board, net

(2,130

)

(3,289

)

(7,451

)

(9,317

)

Contractual allowances

(3,119

)

(3,784

)

(9,428

)

(10,976

)

Medicare cap allowance

(97

)

4,072

(3,597

)

(4,178

)

Net Revenue

$

317,411

$

337,097

$

945,135

$

1,002,477

Net revenue as a percent of total before Medicare cap allowance

Homecare

83.1

%

82.0

%

82.5

%

80.5

%

Inpatient

9.1

8.1

8.9

8.4

Continuous care

6.8

9.0

7.6

10.3

Other

1.0

0.9

1.0

0.8

Subtotal

100.0

100.0

100.0

100.0

Room and board, net

(0.7

)

(1.0

)

(0.8

)

(0.9

)

Contractual allowances

(1.0

)

(1.1

)

(1.0

)

(1.1

)

Medicare cap allowance

-

1.2

(0.3

)

(0.4

)

Net Revenue

98.3

%

99.1

%

97.9

%

97.6

%

Days of care

Homecare

1,342,841

1,426,191

4,008,215

4,192,681

Nursing home

258,700

261,396

735,906

844,232

Respite

5,331

4,566

15,509

15,416

Subtotal routine homecare and respite

1,606,872

1,692,153

4,759,630

5,052,329

Inpatient

27,962

27,017

82,129

84,907

Continuous care

24,299

33,013

79,385

110,200

Total

1,659,133

1,752,183

4,921,144

5,247,436

Number of days in relevant time period

92

92

273

274

Average daily census ("ADC") (days)

Homecare

14,596

15,502

14,682

15,302

Nursing home

2,812

2,841

2,696

3,081

Respite

58

50

57

56

Subtotal routine homecare and respite

17,466

18,393

17,435

18,439

Inpatient

304

294

301

310

Continuous care

264

358

291

402

Total

18,034

19,045

18,027

19,151

Total Admissions

17,598

17,943

52,573

53,368

Total Discharges

17,686

18,205

52,747

51,281

Average length of stay (days)

96.0

97.1

95.0

92.9

Median length of stay (days)

13.0

14.0

13.0

14.0

ADC by major diagnosis

Cerebro

36.4

%

35.1

%

36.7

%

35.7

%

Neurological

22.7

22.1

22.5

21.7

Cancer

12.0

12.5

12.1

12.6

Cardio

15.5

16.1

15.5

15.9

Respiratory

7.5

8.0

7.5

8.2

Other

5.9

6.2

5.7

5.9

Total

100.0

%

100.0

%

100.0

%

100.0

%

Admissions by major diagnosis

Cerebro

20.3

%

21.4

%

21.1

%

21.2

%

Neurological

12.1

13.2

12.2

13.0

Cancer

27.0

27.4

26.9

27.8

Cardio

14.1

13.6

14.4

14.5

Respiratory

11.3

9.9

10.9

10.6

Other

15.2

14.5

14.5

12.9

Total

100.0

%

100.0

%

100.0

%

100.0

%

Estimated uncollectible accounts as a percent of revenues

1.0

%

1.1

%

1.0

%

1.1

%

Accounts receivable --

Days of revenue outstanding-excluding unapplied Medicare payments

33.7

33.4

n.a.

n.a.

Days of revenue outstanding-including unapplied Medicare payments

23.4

22.1

n.a.

n.a.

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2021 AND 2020
(unaudited)
(a) Included in the results of operations for 2021 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended September 30, 2021
VITAS Roto-Rooter Corporate Consolidated
Stock option expense

$

-

$

-

$

(3,998

)

$

(3,998

)

Direct costs related to COVID-19

(2,501

)

(415

)

-

(2,916

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

Long-term incentive compensation

-

-

(1,942

)

(1,942

)

Other

-

-

(218

)

(218

)

Pretax impact on earnings

(2,501

)

(2,767

)

(6,158

)

(11,426

)

Excess tax benefits on stock compensation

-

-

1,199

1,199

Income tax benefit on the above

635

733

778

2,146

After-tax impact on earnings

$

(1,866

)

$

(2,034

)

$

(4,181

)

$

(8,081

)

Nine Months Ended September 30, 2021
VITAS Roto-Rooter Corporate Consolidated
Direct costs related to COVID-19

$

(15,338

)

$

(1,551

)

$

(38

)

$

(16,927

)

Stock option expense

-

-

(16,342

)

(16,342

)

Amortization of reacquired franchise agreements

-

(7,056

)

-

(7,056

)

Long-term incentive compensation

-

-

(5,508

)

(5,508

)

Facility relocation expenses

(1,855

)

-

-

(1,855

)

Litigation settlements

-

98

-

98

Other

-

-

(218

)

(218

)

Pretax impact on earnings

(17,193

)

(8,509

)

(22,106

)

(47,808

)

Excess tax benefits on stock compensation

-

-

5,305

5,305

Income tax benefit on the above

4,367

2,255

3,252

9,874

After-tax impact on earnings

$

(12,826

)

$

(6,254

)

$

(13,549

)

$

(32,629

)

(b) Included in the results of operations for 2020 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended September 30, 2020
VITAS Roto-Rooter Corporate Consolidated
CARES Act grant

$

(8,805

)

$

-

$

-

$

(8,805

)

Direct costs related to COVID-19

(6,945

)

(1,321

)

-

(8,266

)

Stock option expense

-

-

(3,182

)

(3,182

)

Litigation settlement

-

(3,095

)

-

(3,095

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

COVID-19 Medicare cap

2,250

-

-

2,250

Long-term incentive compensation

-

-

(1,774

)

(1,774

)

Medicare cap sequestration adjustment

852

-

-

852

Pretax impact on earnings

(12,648

)

(6,768

)

(4,956

)

(24,372

)

Excess tax benefits on stock compensation

-

-

7,187

7,187

Income tax benefit on the above

3,253

1,794

304

5,351

After-tax impact on earnings

$

(9,395

)

$

(4,974

)

$

2,535

$

(11,834

)

Nine Months Ended September 30, 2020
VITAS Roto-Rooter Corporate Consolidated
Direct costs related to COVID-19

$

(32,184

)

$

(3,299

)

$

-

$

(35,483

)

CARES Act grant

32,184

-

-

32,184

Stock option expense

-

-

(13,296

)

(13,296

)

Amortization of reacquired franchise agreements

-

(7,056

)

-

(7,056

)

Long-term incentive compensation

-

-

(5,523

)

(5,523

)

Litigation settlement

-

(3,095

)

-

(3,095

)

Medicare cap sequestration adjustment

(619

)

-

-

(619

)

Pretax impact on earnings

(619

)

(13,450

)

(18,819

)

(32,888

)

Excess tax benefits on stock compensation

-

-

19,943

19,943

Income tax benefit on the above

157

3,564

2,444

6,165

After-tax impact on earnings

$

(462

)

$

(9,886

)

$

3,568

$

(6,780

)

(c) VITAS has 10 large (greater than 450 ADC), 18 medium (greater than 200 but less than 450 ADC) and 21 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 27 provider numbers have a Medicare cap cushion of 10% or greater, one provider number has a cap cushion between 0% and 5%, and two provider numbers have a Medicare cap liability.

David P. Williams

(513) 762-6901

Source: Chemed Corporation

Categories

Business Wire Press Releases

Next Articles