Upgrade to SI Premium - Free Trial

Chemed Reports First-Quarter 2022 Results

April 26, 2022 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 first quarter ended March 31, 2022, 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 $299 million in the first quarter of 2022, which is a decline of 5.3%, when compared to the prior-year period. This revenue decline is comprised primarily of a 4.1% decline in days-of-care partially offset by a geographically weighted average Medicare reimbursement rate increase of approximately 1.3%. Acuity mix shift had a net impact of reducing revenue approximately $7.1 million, or 2.2%, 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 increased this revenue decline by approximately 30-basis points.

In the first quarter of 2022, VITAS accrued $2.5 million in Medicare Cap billing limitations. This compares to $1.5 million in Medicare Cap billing limitation in the first quarter of 2021.

Of VITAS’ 30 Medicare provider numbers, 28 provider numbers have a Medicare Cap cushion of 10% or greater and two provider numbers have an estimated fiscal 2022 Medicare Cap billing limitation liability.

Average revenue per patient per day in the first quarter of 2022 was $196.89, which, including acuity mix shift, is 104-basis points below the prior-year period. Reimbursement for routine home care and high acuity care averaged $172.33 and $1,010.49, respectively. During the quarter, high acuity days-of-care were 2.9% of total days of care, 58-basis points less than the prior-year quarter.

The first quarter 2022 gross margin, excluding Medicare Cap and increased costs directly related to operating during the pandemic, was 24.8%. This is a 50-basis point margin decline when compared to the first quarter of 2021.

Selling, general and administrative expense, excluding increased costs directly related to operating during the pandemic, was $22.5 million in the first quarter of 2022 and compares to $22.0 million incurred in the prior-year quarter. Adjusted EBITDA, excluding Medicare Cap, totaled $52.5 million in the quarter, a decrease of 9.8%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 17.4%, which is 95-basis points below the prior-year period.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $231 million in the first quarter of 2022, an increase of $19.8 million, or 9.4%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $54.4 million, an increase of $6.9 million, or 14.4%, over the prior year. This aggregate commercial revenue growth consisted of drain cleaning revenue increasing 17.0%, plumbing increasing 17.1%, water restoration increasing 8.6%, and excavation increasing 7.1%.

Roto-Rooter branch residential revenue in the quarter totaled $157 million, an increase of $10.5 million, or 7.2%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning increasing 3.1%, plumbing expanding 14.6%, excavation increasing 5.9%, and water restoration increasing 7.7%.

Roto-Rooter’s gross margin in the quarter, excluding the impact from COVID, was 52.8%, an 87-basis point increase when compared to the first quarter of 2021. Adjusted EBITDA in the first quarter of 2022 totaled $65.9 million, an increase of 15.9%. The Adjusted EBITDA margin in the quarter was 28.5%, which is a 160-basis point improvement when compared to the prior year.

Chemed Consolidated

As of March 31, 2022, Chemed had total cash and cash equivalents of $18.2 million and $120 million of 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 March 31, 2022, the Company had approximately $284 million of undrawn borrowing capacity under this credit agreement.

During the quarter, the Company repurchased 57,500 shares of Chemed stock for $27.4 million which equates to a cost per share of $475.71. As of March 31, 2022, there was approximately $175 million of remaining share repurchase authorization under this plan.

Chemed restarted its share repurchase program in 2007. Since that time, Chemed has repurchased approximately 15.8 million shares, aggregating approximately $2.0 billion at an average share cost of $126.42. Including dividends over this period, Chemed has returned approximately $2.2 billion to shareholders.

Guidance for 2022

Management anticipates providing updated 2022 earnings guidance as part of the June 30, 2022, earnings press release.

Conference Call

Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday, April 27, 2022, 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 1869526. 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 1869526. 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 17,300 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.

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

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

Forward-Looking Statements

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

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

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

Three Months Ended March 31,

2022

2021

Service revenues and sales $

530,549

$

527,360

Cost of services provided and goods sold

336,552

340,473

Selling, general and administrative expenses (aa)

89,954

91,599

Depreciation

12,138

11,715

Amortization

2,518

2,510

Other operating expense

13

622

Total costs and expenses

441,175

446,919

Income from operations

89,374

80,441

Interest expense

(810

)

(381

)

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

(3,862

)

3,602

Income before income taxes

84,702

83,662

Income taxes

(20,533

)

(18,262

)

Net income $

64,169

$

65,400

Earnings Per Share
Net income $

4.28

$

4.08

Average number of shares outstanding

14,986

16,010

Diluted Earnings Per Share
Net income $

4.22

$

4.01

Average number of shares outstanding

15,192

16,310

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

Three Months Ended March 31,

2022

2021

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

92,578

$

86,668

Market value adjustments related to deferred
compensation trusts

(3,934

)

3,038

Long-term incentive compensation

1,310

1,893

Total SG&A expenses $

89,954

$

91,599

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

Three Months Ended March 31,

2022

2021

Market value adjustments related to deferred
compensation trusts $

(3,934

)

$

3,038

Interest income

73

92

Other

(1

)

472

Total other (expense)/income--net $

(3,862

)

$

3,602

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

March 31,

2022

2021

Assets
Current assets
Cash and cash equivalents $

18,160

$

210,156

Accounts receivable less allowances

117,319

104,748

Inventories

10,540

6,777

Prepaid income taxes

9,143

3,518

Prepaid expenses

29,589

21,775

Total current assets

184,751

346,974

Investments of deferred compensation plans held in trust

100,139

93,705

Properties and equipment, at cost less accumulated depreciation

192,405

190,154

Lease right of use asset

134,169

124,104

Identifiable intangible assets less accumulated amortization

106,367

115,517

Goodwill

579,704

578,618

Other assets

8,222

9,061

Total Assets $

1,305,757

$

1,458,133

Liabilities
Current liabilities
Accounts payable $

64,710

$

55,447

Income taxes

15,390

24,774

Accrued insurance

58,952

57,533

Accrued compensation

62,205

73,907

Accrued legal

871

2,102

Short-term lease liability

38,856

37,897

Other current liabilities

38,667

38,555

Total current liabilities

279,651

290,215

Deferred income taxes

19,136

19,733

Long-term debt

120,000

-

Deferred compensation liabilities

100,812

93,755

Long-term lease liability

109,121

98,813

Other liabilities

10,332

26,733

Total Liabilities

639,052

529,249

Stockholders' Equity
Capital stock

36,579

36,345

Paid-in capital

1,064,448

982,739

Retained earnings

2,029,158

1,783,740

Treasury stock, at cost

(2,465,716

)

(1,876,315

)

Deferred compensation payable in Company stock

2,236

2,375

Total Stockholders' Equity

666,705

928,884

Total Liabilities and Stockholders' Equity $

1,305,757

$

1,458,133

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
Three Months Ended March 31,

2022

2021

Cash Flows from Operating Activities
Net income $

64,169

$

65,400

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

14,656

14,225

Stock option expense

7,451

6,106

Benefit for deferred payroll taxes

(4,047

)

(930

)

Noncash long-term incentive compensation

1,185

1,642

Amortization of debt issuance costs

76

76

Payments on previously accrued litigation settlements

-

(8,490

)

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

19,610

22,773

(Increase)/decrease in inventories

(431

)

318

Decrease in prepaid expenses

3,099

4,402

Decrease in accounts payable and
other current liabilities

(30,332

)

(18,369

)

Change in current income taxes

23,530

18,395

Net change in lease assets and liabilities

743

(24

)

Increase in other assets

(1,562

)

(5,274

)

Increase in other liabilities

2,958

5,759

Other (uses)/sources

(15

)

710

Net cash provided by operating activities

101,090

106,719

Cash Flows from Investing Activities
Capital expenditures

(12,649

)

(17,697

)

Business combinations, net of cash acquired

(1,650

)

-

Other sources

351

274

Net cash used by investing activities

(13,948

)

(17,423

)

Cash Flows from Financing Activities
Payments on revolving line of credit

(86,500

)

-

Proceeds from revolving line of credit

21,500

-

Purchases of treasury stock

(27,794

)

(41,107

)

Proceeds from exercise of stock options

7,692

11,026

Change in cash overdrafts payable

(7,051

)

-

Dividends paid

(5,322

)

(5,437

)

Capital stock surrendered to pay taxes on stock-based compensation

(4,893

)

(6,613

)

Other sources

491

316

Net cash used by financing activities

(101,877

)

(41,815

)

(Decrease)/Increase in Cash and Cash Equivalents

(14,735

)

47,481

Cash and cash equivalents at beginning of year

32,895

162,675

Cash and cash equivalents at end of year $

18,160

$

210,156

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2022 (a)
Service revenues and sales $

299,189

$

231,360

$

-

$

530,549

Cost of services provided and goods sold

227,240

109,312

-

336,552

Selling, general and administrative expenses

22,453

56,954

10,547

89,954

Depreciation

5,551

6,569

18

12,138

Amortization

24

2,494

-

2,518

Other operating expense/(income)

(148

)

161

-

13

Total costs and expenses

255,120

175,490

10,565

441,175

Income/(loss) from operations

44,069

55,870

(10,565

)

89,374

Interest expense

(52

)

(115

)

(643

)

(810

)

Intercompany interest income/(expense)

4,656

2,176

(6,832

)

-

Other income—net

37

35

(3,934

)

(3,862

)

Income/(loss) before income taxes

48,710

57,966

(21,974

)

84,702

Income taxes

(12,229

)

(14,029

)

5,725

(20,533

)

Net income/(loss) $

36,481

$

43,937

$

(16,249

)

$

64,169

2021 (b)
Service revenues and sales $

315,788

$

211,572

$

-

$

527,360

Cost of services provided and goods sold

238,667

101,806

-

340,473

Selling, general and administrative expenses

22,090

53,322

16,187

91,599

Depreciation

5,338

6,353

24

11,715

Amortization

18

2,492

-

2,510

Other operating expense

502

120

-

622

Total costs and expenses

266,615

164,093

16,211

446,919

Income/(loss) from operations

49,173

47,479

(16,211

)

80,441

Interest expense

(42

)

(89

)

(250

)

(381

)

Intercompany interest income/(expense)

4,525

1,620

(6,145

)

-

Other income—net

533

31

3,038

3,602

Income/(loss) before income taxes

54,189

49,041

(19,568

)

83,662

Income taxes

(13,419

)

(11,864

)

7,021

(18,262

)

Net income/(loss) $

40,770

$

37,177

$

(12,547

)

$

65,400

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 MARCH 31, 2022 AND 2021
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2022

Net income/(loss) $

36,481

$

43,937

$

(16,249

)

$

64,169

Add/(deduct):
Interest expense

52

115

643

810

Income taxes

12,229

14,029

(5,725

)

20,533

Depreciation

5,551

6,569

18

12,138

Amortization

24

2,494

-

2,518

EBITDA

54,337

67,144

(21,313

)

100,168

Add/(deduct):
Intercompany interest expense/(income)

(4,656

)

(2,176

)

6,832

-

Interest income

(37

)

(36

)

-

(73

)

Stock option expense

-

-

7,451

7,451

Direct costs related to COVID-19

391

961

-

1,352

Long-term incentive compensation

-

-

1,310

1,310

Adjusted EBITDA $

50,035

$

65,893

$

(5,720

)

$

110,208

2021

Net income/(loss) $

40,770

$

37,177

$

(12,547

)

$

65,400

Add/(deduct):
Interest expense

42

89

250

381

Income taxes

13,419

11,864

(7,021

)

18,262

Depreciation

5,338

6,353

24

11,715

Amortization

18

2,492

-

2,510

EBITDA

59,587

57,975

(19,294

)

98,268

Add/(deduct):
Intercompany interest expense/(income)

(4,525

)

(1,620

)

6,145

-

Interest income

(61

)

(31

)

-

(92

)

Stock option expense

-

-

6,106

6,106

Direct costs related to COVID-19

1,753

553

38

2,344

Long-term incentive compensation

-

-

1,893

1,893

Adjusted EBITDA $

56,754

$

56,877

$

(5,112

)

$

108,519

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 March 31,

2022

2021

Net income as reported $

64,169

$

65,400

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

7,451

6,106

Amortization of reacquired franchise agreements

2,352

2,352

Direct costs related to COVID-19

1,352

2,344

Long-term incentive compensation

1,310

1,893

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

(2,413

)

(2,487

)

Excess tax benefits on stock compensation

(1,441

)

(3,238

)

Adjusted net income $

72,780

$

72,370

Diluted Earnings Per Share As Reported
Net income $

4.22

$

4.01

Average number of shares outstanding

15,192

16,310

Adjusted Diluted Earnings Per Share
Adjusted net income $

4.79

$

4.44

Average number of shares outstanding

15,192

16,310

(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 March 31,
OPERATING STATISTICS

2022

2021

Net revenue ($000) (c)
Homecare $

257,636

$

263,754

Inpatient

26,570

29,156

Continuous care

19,578

27,349

Other

3,007

2,938

Subtotal $

306,791

$

323,197

Room and board, net

(2,117

)

(2,665

)

Contractual allowances

(2,985

)

(3,244

)

Medicare cap allowance

(2,500

)

(1,500

)

Net Revenue $

299,189

$

315,788

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

84.0

%

81.6

%

Inpatient

8.7

9.0

Continuous care

6.4

8.5

Other

0.9

0.9

Subtotal

100.0

100.0

Room and board, net

(0.7

)

(0.8

)

Contractual allowances

(1.0

)

(1.0

)

Medicare cap allowance

(0.8

)

(0.5

)

Net Revenue

97.5

%

97.7

%

Days of care
Homecare

1,258,672

1,329,892

Nursing home

248,468

232,783

Respite

5,368

4,840

Subtotal routine homecare and respite

1,512,508

1,567,515

Inpatient

24,587

27,674

Continuous care

21,082

29,300

Total

1,558,177

1,624,489

Number of days in relevant time period

90

90

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

13,985

14,777

Nursing home

2,761

2,586

Respite

60

54

Subtotal routine homecare and respite

16,806

17,417

Inpatient

273

307

Continuous care

234

326

Total

17,313

18,050

Total Admissions

16,530

18,135

Total Discharges

16,862

18,516

Average length of stay (days)

104.8

94.4

Median length of stay (days)

14.0

12.0

ADC by major diagnosis
Cerebro

36.7

%

35.9

%

Neurological

22.9

22.1

Cancer

11.1

12.2

Cardio

15.9

15.8

Respiratory

7.4

7.8

Other

6.0

6.2

Total

100.0

%

100.0

%

Admissions by major diagnosis
Cerebro

22.9

%

21.4

%

Neurological

12.9

12.3

Cancer

24.9

25.0

Cardio

14.1

14.2

Respiratory

11.1

11.0

Other

14.1

16.1

Total

100.0

%

100.0

%

Estimated uncollectible accounts as a percent of revenues

1.0

%

1.0

%

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

33.6

37.8

Days of revenue outstanding-including unapplied Medicare payments

23.9

26.9

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE MONTHS ENDED MARCH 31, 2022 AND 2021
(unaudited)
(a) Included in the results of operations for 2022 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended March 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(7,451

)

$

(7,451

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

Direct costs related to COVID-19

(391

)

(961

)

-

(1,352

)

Long-term incentive compensation

-

-

(1,310

)

(1,310

)

Pretax impact on earnings

(391

)

(3,313

)

(8,761

)

(12,465

)

Excess tax benefits on stock compensation

-

-

1,441

1,441

Income tax benefit on the above

99

878

1,436

2,413

After-tax impact on earnings $

(292

)

$

(2,435

)

$

(5,884

)

$

(8,611

)

(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 March 31, 2021
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(6,106

)

$

(6,106

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

Direct costs related to COVID-19

(1,753

)

(553

)

(38

)

(2,344

)

Long-term incentive compensation

-

-

(1,893

)

(1,893

)

Pretax impact on earnings

(1,753

)

(2,905

)

(8,037

)

(12,695

)

Excess tax benefits on stock compensation

-

-

3,238

3,238

Income tax benefit on the above

445

769

1,273

2,487

After-tax impact on earnings $

(1,308

)

$

(2,136

)

$

(3,526

)

$

(6,970

)

(c) VITAS has 8 large (greater than 450 ADC), 20 medium (greater than 200 but less than 450 ADC) and 24 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the current cap year, 28 provider numbers have a Medicare cap cushion of greater than 10% 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