Changes to Non-GAAP Metrics
Chemed uses certain non-GAAP metrics such as EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted earnings per share, to provide additional context and perspective to reported operational results.
Chemed’s previously reported non-GAAP metrics during the four sequential quarters from
For the nine-months ended
Results for Quarter Ended
Consolidated operating results:
-
Revenue increased 7.4% to
$606.2 million -
GAAP Diluted Earnings-per-Share (EPS) of
$5.00 , an increase of 1.4% -
Adjusted Diluted EPS of
$5.64 , an increase of 6.0%
VITAS segment operating results:
-
Net Patient Revenue of
$391.4 million , an increase of 17.3% - Average Daily Census (ADC) of 21,785, an increase of 15.5%
- Admissions of 16,775, an increase of 6.3%
-
Net Income, excluding certain discrete items, of
$53.8 million , an increase of 26.4% -
Adjusted EBITDA, excluding Medicare Cap, of
$73.1 million , an increase of 33.1% - Adjusted EBITDA margin, excluding Medicare Cap, of 18.6%, an increase of 212-basis points
-
Revenue of
$214.8 million , a decrease of 6.9% -
Net Income, excluding certain discrete items, of
$39.8 million , a decrease of 18.9% -
Adjusted EBITDA of
$56.4 million , a decline of 15.8% - Adjusted EBITDA margin of 26.3%, a decline of 275-basis points
VITAS
As previously announced, VITAS completed its acquisition of the hospice assets and an assisted living facility of
VITAS net revenue was
In the third quarter of 2024, VITAS accrued
Of VITAS’ 32 Medicare provider numbers, 24 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, five provider numbers have a cushion between 0% and 10%, and three provider numbers have a trailing 12-month Medicare Cap billing limitation totaling
Average revenue per patient per day in the third quarter of 2024 was
The third quarter 2024 gross margin, excluding Medicare Cap, was 25.1%. This compares to the prior year quarter’s gross margin of 24.0%, excluding Medicare Cap. Selling, general and administrative expenses were
Adjusted EBITDA, excluding Medicare Cap, totaled
Hurricane Helene, which impacted the panhandle of
Roto-Rooter’s gross margin in the quarter was 52.9%, essentially flat when compared to the third quarter of 2023. Roto-Rooter’s selling, general and administrative expenses were
Adjusted EBITDA in the third quarter of 2024 totaled
Chemed Consolidated
As of
In
During the quarter, the Company repurchased 100,000 shares of Chemed stock for
Revision to Guidance for 2024
VITAS continues to perform as anticipated, and we reiterate the metrics for VITAS as presented in our second quarter 2024 press release. Roto-Rooter’s revenue and resulting adjusted EBITDA and adjusted net income was softer than anticipated during the third quarter of 2024. As a result of these factors, full-year consolidated 2024 earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation and other discrete items, is estimated to be in the range of
Conference Call
As previously disclosed, Chemed will host a conference call and webcast at
Participants may also register via teleconference at: https://register.vevent.com/register/BI0022c41ceecf4b83a582584604bc732b.
Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.
A taped replay of the conference call will be available beginning approximately two hours after the call's conclusion. You may access the replay via webcast through the investor relations section of Chemed’s website.
Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name
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
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATED STATEMENTS OF INCOME | ||||||||||||||||
(in thousands, except per share data)(unaudited) | ||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Service revenues and sales | $ |
606,181 |
|
$ |
564,532 |
|
$ |
1,791,294 |
|
$ |
1,678,505 |
|
||||
Cost of services provided and goods sold |
396,187 |
|
362,358 |
|
1,171,064 |
|
1,107,256 |
|
||||||||
Selling, general and administrative expenses (aa) |
101,981 |
|
99,602 |
|
320,109 |
|
294,684 |
|
||||||||
Depreciation |
13,147 |
|
12,858 |
|
39,601 |
|
37,778 |
|
||||||||
Amortization |
2,550 |
|
2,521 |
|
7,617 |
|
7,548 |
|
||||||||
Other operating expense |
159 |
|
343 |
|
288 |
|
2,064 |
|
||||||||
Total costs and expenses |
514,024 |
|
477,682 |
|
1,538,679 |
|
1,449,330 |
|
||||||||
Income from operations |
92,157 |
|
86,850 |
|
252,615 |
|
229,175 |
|
||||||||
Interest expense |
(427 |
) |
(444 |
) |
(1,281 |
) |
(2,766 |
) |
||||||||
Other income--net (bb) |
9,299 |
|
6,859 |
|
28,008 |
|
8,365 |
|
||||||||
Income before income taxes |
101,029 |
|
93,265 |
|
279,342 |
|
234,774 |
|
||||||||
Income taxes |
(25,253 |
) |
(18,307 |
) |
(67,662 |
) |
(52,318 |
) |
||||||||
Net income | $ |
75,776 |
|
$ |
74,958 |
|
$ |
211,680 |
|
$ |
182,456 |
|
||||
Earnings Per Share | ||||||||||||||||
Net income | $ |
5.04 |
|
$ |
4.97 |
|
$ |
14.04 |
|
$ |
12.14 |
|
||||
Average number of shares outstanding |
15,025 |
|
15,075 |
|
15,082 |
|
15,034 |
|
||||||||
Diluted Earnings Per Share | ||||||||||||||||
Net income | $ |
5.00 |
|
$ |
4.93 |
|
$ |
13.88 |
|
$ |
12.02 |
|
||||
Average number of shares outstanding |
15,168 |
|
15,200 |
|
15,253 |
|
15,178 |
|
||||||||
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands): | ||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
SG&A expenses before long-term incentive compensation | ||||||||||||||||
and the impact of market value adjustments related to | ||||||||||||||||
deferred compensation plans | $ |
93,269 |
|
$ |
91,792 |
|
$ |
287,712 |
|
$ |
281,426 |
|
||||
Market value adjustments related to deferred | ||||||||||||||||
compensation trusts |
5,629 |
|
4,257 |
|
16,600 |
|
5,441 |
|
||||||||
Long-term incentive compensation |
3,083 |
|
3,553 |
|
15,797 |
|
7,817 |
|
||||||||
Total SG&A expenses | $ |
101,981 |
|
$ |
99,602 |
|
$ |
320,109 |
|
$ |
294,684 |
|
||||
(bb) Other income--net comprises (in thousands): | ||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Market value adjustments related to deferred | ||||||||||||||||
compensation trusts | $ |
5,629 |
|
$ |
4,257 |
|
$ |
16,600 |
|
$ |
5,441 |
|
||||
Interest income |
3,668 |
|
2,600 |
|
11,405 |
|
2,863 |
|
||||||||
Other |
2 |
|
2 |
|
3 |
|
61 |
|
||||||||
Total other income--net | $ |
9,299 |
|
$ |
6,859 |
|
$ |
28,008 |
|
$ |
8,365 |
|
||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||
CONSOLIDATED BALANCE SHEETS | ||||||||
(in thousands, except per share data)(unaudited) | ||||||||
|
||||||||
2024 |
2023 |
|||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ |
238,451 |
|
$ |
173,150 |
|
||
Accounts receivable less allowances |
196,481 |
|
168,031 |
|
||||
Inventories |
9,899 |
|
12,511 |
|
||||
Prepaid income taxes |
14,229 |
|
11,337 |
|
||||
Prepaid expenses |
31,377 |
|
29,510 |
|
||||
Total current assets |
490,437 |
|
394,539 |
|
||||
Investments of deferred compensation plans held in trust |
126,631 |
|
104,410 |
|
||||
Properties and equipment, at cost less accumulated depreciation |
200,939 |
|
205,462 |
|
||||
Lease right of use asset |
134,111 |
|
123,353 |
|
||||
Identifiable intangible assets less accumulated amortization |
94,753 |
|
92,768 |
|
||||
|
666,860 |
|
584,977 |
|
||||
Other assets |
55,704 |
|
56,570 |
|
||||
Total Assets | $ |
1,769,435 |
|
$ |
1,562,079 |
|
||
Liabilities | ||||||||
Current liabilities | ||||||||
Accounts payable | $ |
44,938 |
|
$ |
56,508 |
|
||
Accrued insurance |
60,308 |
|
61,122 |
|
||||
Accrued income taxes |
3,385 |
|
5,135 |
|
||||
Accrued compensation |
73,141 |
|
74,865 |
|
||||
Short-term lease liability |
42,490 |
|
37,615 |
|
||||
Other current liabilities |
40,517 |
|
61,974 |
|
||||
Total current liabilities |
264,779 |
|
297,219 |
|
||||
Deferred income taxes |
28,076 |
|
30,381 |
|
||||
Deferred compensation liabilities |
122,240 |
|
102,815 |
|
||||
Long-term lease liability |
105,416 |
|
99,346 |
|
||||
Other liabilities |
13,169 |
|
13,075 |
|
||||
Total Liabilities |
533,680 |
|
542,836 |
|
||||
Stockholders' Equity | ||||||||
Capital stock |
37,395 |
|
37,013 |
|
||||
Paid-in capital |
1,462,569 |
|
1,254,356 |
|
||||
Retained earnings |
2,639,011 |
|
2,362,928 |
|
||||
|
(2,905,430 |
) |
(2,637,102 |
) |
||||
Deferred compensation payable in Company stock |
2,210 |
|
2,048 |
|
||||
Total Stockholders' Equity |
1,235,755 |
|
1,019,243 |
|
||||
Total Liabilities and Stockholders' Equity | $ |
1,769,435 |
|
$ |
1,562,079 |
|
||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
(in thousands)(unaudited) | ||||||||
Nine Months Ended |
||||||||
2024 |
|
2023 |
||||||
Cash Flows from Operating Activities | ||||||||
Net income | $ |
211,680 |
|
$ |
182,456 |
|
||
Adjustments to reconcile net income to net cash provided | ||||||||
by operating activities: | ||||||||
Depreciation and amortization |
47,218 |
|
45,326 |
|
||||
Stock option expense |
23,933 |
|
22,376 |
|
||||
Noncash long-term incentive compensation |
15,783 |
|
6,637 |
|
||||
Litigation settlements |
(5,750 |
) |
2,050 |
|
||||
Benefit for deferred income taxes |
(2,245 |
) |
(8,232 |
) |
||||
Noncash directors' compensation |
1,282 |
|
1,444 |
|
||||
Amortization of debt issuance costs |
241 |
|
500 |
|
||||
Changes in operating assets and liabilities, excluding | ||||||||
amounts acquired in business combinations: | ||||||||
Increase in accounts receivable |
(14,336 |
) |
(27,843 |
) |
||||
Decrease/(increase) in inventories |
2,125 |
|
(2,239 |
) |
||||
(Increase)/decrease in prepaid expenses |
(1,173 |
) |
781 |
|
||||
Decrease in accounts payable and | ||||||||
other current liabilities |
(19,641 |
) |
(15,815 |
) |
||||
Change in current income taxes |
(4,545 |
) |
12,314 |
|
||||
Net change in lease assets and liabilities |
(400 |
) |
(892 |
) |
||||
Increase in other assets |
(21,101 |
) |
(8,622 |
) |
||||
Increase in other liabilities |
18,348 |
|
11,426 |
|
||||
Other sources |
1,165 |
|
69 |
|
||||
Net cash provided by operating activities |
252,584 |
|
221,736 |
|
||||
Cash Flows from Investing Activities | ||||||||
Business combinations, net of cash acquired |
(97,400 |
) |
(3,994 |
) |
||||
Capital expenditures |
(36,770 |
) |
(45,075 |
) |
||||
Proceeds from sale of fixed assets |
3,060 |
|
506 |
|
||||
Other uses |
(281 |
) |
(409 |
) |
||||
Net cash used by investing activities |
(131,391 |
) |
(48,972 |
) |
||||
Cash Flows from Financing Activities | ||||||||
Purchases of treasury stock |
(152,049 |
) |
(27,769 |
) |
||||
Proceeds from exercise of stock options |
49,906 |
|
58,277 |
|
||||
Dividends paid |
(19,594 |
) |
(17,446 |
) |
||||
Change in cash overdrafts payable |
(15,749 |
) |
16,182 |
|
||||
Capital stock surrendered to pay taxes on stock-based compensation |
(8,827 |
) |
(5,446 |
) |
||||
Payments on long-term debt |
- |
|
(97,500 |
) |
||||
Other uses |
(387 |
) |
(38 |
) |
||||
Net cash used by financing activities |
(146,700 |
) |
(73,740 |
) |
||||
(Decrease)/increase in Cash and Cash Equivalents |
(25,507 |
) |
99,024 |
|
||||
Cash and cash equivalents at beginning of year |
263,958 |
|
74,126 |
|
||||
Cash and cash equivalents at end of year | $ |
238,451 |
|
$ |
173,150 |
|
||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATING STATEMENTS OF INCOME | ||||||||||||||||
FOR THE THREE MONTHS ENDED |
||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||
|
|
|
|
|
|
Chemed |
||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
||||||||||
2024 (a) | ||||||||||||||||
Service revenues and sales | $ |
391,406 |
|
$ |
214,775 |
|
$ |
- |
|
$ |
606,181 |
|
||||
Cost of services provided and goods sold |
294,936 |
|
101,251 |
|
- |
|
396,187 |
|
||||||||
Selling, general and administrative expenses |
25,883 |
|
57,072 |
|
19,026 |
|
101,981 |
|
||||||||
Depreciation |
5,063 |
|
8,071 |
|
13 |
|
13,147 |
|
||||||||
Amortization |
26 |
|
2,524 |
|
- |
|
2,550 |
|
||||||||
Other operating expense |
97 |
|
62 |
|
- |
|
159 |
|
||||||||
Total costs and expenses |
326,005 |
|
168,980 |
|
19,039 |
|
514,024 |
|
||||||||
Income/(loss) from operations |
65,401 |
|
45,795 |
|
(19,039 |
) |
92,157 |
|
||||||||
Interest expense |
(46 |
) |
(114 |
) |
(267 |
) |
(427 |
) |
||||||||
Intercompany interest income/(expense) |
4,920 |
|
3,656 |
|
(8,576 |
) |
- |
|
||||||||
Other income—net |
62 |
|
18 |
|
9,219 |
|
9,299 |
|
||||||||
Income/(loss) before income taxes |
70,337 |
|
49,355 |
|
(18,663 |
) |
101,029 |
|
||||||||
Income taxes |
(16,851 |
) |
(11,400 |
) |
2,998 |
|
(25,253 |
) |
||||||||
Net income/(loss) | $ |
53,486 |
|
$ |
37,955 |
|
$ |
(15,665 |
) |
$ |
75,776 |
|
||||
2023 (b) | ||||||||||||||||
Service revenues and sales | $ |
333,728 |
|
$ |
230,804 |
|
$ |
- |
|
$ |
564,532 |
|
||||
Cost of services provided and goods sold |
253,731 |
|
108,627 |
|
- |
|
362,358 |
|
||||||||
Selling, general and administrative expenses |
25,256 |
|
55,141 |
|
19,205 |
|
99,602 |
|
||||||||
Depreciation |
5,009 |
|
7,836 |
|
13 |
|
12,858 |
|
||||||||
Amortization |
26 |
|
2,495 |
|
- |
|
2,521 |
|
||||||||
Other operating expense/(income) |
(53 |
) |
396 |
|
- |
|
343 |
|
||||||||
Total costs and expenses |
283,969 |
|
174,495 |
|
19,218 |
|
477,682 |
|
||||||||
Income/(loss) from operations |
49,759 |
|
56,309 |
|
(19,218 |
) |
86,850 |
|
||||||||
Interest expense |
(52 |
) |
(131 |
) |
(261 |
) |
(444 |
) |
||||||||
Intercompany interest income/(expense) |
4,935 |
|
3,040 |
|
(7,975 |
) |
- |
|
||||||||
Other income—net |
849 |
|
34 |
|
5,976 |
|
6,859 |
|
||||||||
Income/(loss) before income taxes |
55,491 |
|
59,252 |
|
(21,478 |
) |
93,265 |
|
||||||||
Income taxes |
(11,160 |
) |
(8,925 |
) |
1,778 |
|
(18,307 |
) |
||||||||
Net income/(loss) | $ |
44,331 |
|
$ |
50,327 |
|
$ |
(19,700 |
) |
$ |
74,958 |
|
||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATING STATEMENTS OF INCOME | ||||||||||||||||
FOR THE NINE MONTHS ENDED |
||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||
Chemed | ||||||||||||||||
VITAS |
|
Corporate | Consolidated | |||||||||||||
2024 (a) | ||||||||||||||||
Service revenues and sales | $ |
1,119,970 |
|
$ |
671,324 |
|
$ |
- |
|
$ |
1,791,294 |
|
||||
Cost of services provided and goods sold |
852,347 |
|
318,717 |
|
- |
|
1,171,064 |
|
||||||||
Selling, general and administrative expenses |
73,968 |
|
175,683 |
|
70,458 |
|
320,109 |
|
||||||||
Depreciation |
15,288 |
|
24,275 |
|
38 |
|
39,601 |
|
||||||||
Amortization |
79 |
|
7,538 |
|
- |
|
7,617 |
|
||||||||
Other operating expense |
160 |
|
128 |
|
- |
|
288 |
|
||||||||
Total costs and expenses |
941,842 |
|
526,341 |
|
70,496 |
|
1,538,679 |
|
||||||||
Income/(loss) from operations |
178,128 |
|
144,983 |
|
(70,496 |
) |
252,615 |
|
||||||||
Interest expense |
(138 |
) |
(349 |
) |
(794 |
) |
(1,281 |
) |
||||||||
Intercompany interest income/(expense) |
15,096 |
|
10,638 |
|
(25,734 |
) |
- |
|
||||||||
Other income—net |
138 |
|
64 |
|
27,806 |
|
28,008 |
|
||||||||
Income/(loss) before income taxes |
193,224 |
|
155,336 |
|
(69,218 |
) |
279,342 |
|
||||||||
Income taxes |
(46,517 |
) |
(36,010 |
) |
14,865 |
|
(67,662 |
) |
||||||||
Net income/(loss) | $ |
146,707 |
|
$ |
119,326 |
|
$ |
(54,353 |
) |
$ |
211,680 |
|
||||
2023 (b) | ||||||||||||||||
Service revenues and sales | $ |
965,066 |
|
$ |
713,439 |
|
$ |
- |
|
$ |
1,678,505 |
|
||||
Cost of services provided and goods sold |
770,470 |
|
336,786 |
|
- |
|
1,107,256 |
|
||||||||
Selling, general and administrative expenses |
71,248 |
|
171,966 |
|
51,470 |
|
294,684 |
|
||||||||
Depreciation |
14,907 |
|
22,830 |
|
41 |
|
37,778 |
|
||||||||
Amortization |
78 |
|
7,470 |
|
- |
|
7,548 |
|
||||||||
Other operating expense/(income) |
(15 |
) |
2,079 |
|
- |
|
2,064 |
|
||||||||
Total costs and expenses |
856,688 |
|
541,131 |
|
51,511 |
|
1,449,330 |
|
||||||||
Income/(loss) from operations |
108,378 |
|
172,308 |
|
(51,511 |
) |
229,175 |
|
||||||||
Interest expense |
(154 |
) |
(387 |
) |
(2,225 |
) |
(2,766 |
) |
||||||||
Intercompany interest income/(expense) |
14,393 |
|
8,652 |
|
(23,045 |
) |
- |
|
||||||||
Other income—net |
1,109 |
|
96 |
|
7,160 |
|
8,365 |
|
||||||||
Income/(loss) before income taxes |
123,726 |
|
180,669 |
|
(69,621 |
) |
234,774 |
|
||||||||
Income taxes |
(28,503 |
) |
(38,315 |
) |
14,500 |
|
(52,318 |
) |
||||||||
Net income/(loss) | $ |
95,223 |
|
$ |
142,354 |
|
$ |
(55,121 |
) |
$ |
182,456 |
|
||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATING SUMMARIES OF EBITDA | ||||||||||||||||
FOR THE THREE MONTHS ENDED |
||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||
|
|
|
|
|
|
Chemed |
||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
||||||||||
2024 |
||||||||||||||||
Net income/(loss) | $ |
53,486 |
|
$ |
37,955 |
|
$ |
(15,665 |
) |
$ |
75,776 |
|
||||
Add/(deduct): | ||||||||||||||||
Interest expense |
46 |
|
114 |
|
267 |
|
427 |
|
||||||||
Income taxes |
16,851 |
|
11,400 |
|
(2,998 |
) |
25,253 |
|
||||||||
Depreciation |
5,063 |
|
8,071 |
|
13 |
|
13,147 |
|
||||||||
Amortization |
26 |
|
2,524 |
|
- |
|
2,550 |
|
||||||||
EBITDA |
75,472 |
|
60,064 |
|
(18,383 |
) |
117,153 |
|
||||||||
Add/(deduct): | ||||||||||||||||
Intercompany interest expense/(income) |
(4,920 |
) |
(3,656 |
) |
8,576 |
|
- |
|
||||||||
Interest income |
(59 |
) |
(18 |
) |
(3,589 |
) |
(3,666 |
) |
||||||||
Stock option expense |
- |
|
- |
|
6,038 |
|
6,038 |
|
||||||||
Long-term incentive compensation |
- |
|
- |
|
3,083 |
|
3,083 |
|
||||||||
Acquisition expense |
394 |
|
(8 |
) |
- |
|
386 |
|
||||||||
Adjusted EBITDA | $ |
70,887 |
|
$ |
56,382 |
|
$ |
(4,275 |
) |
$ |
122,994 |
|
||||
2023 |
||||||||||||||||
Net income/(loss) | $ |
44,331 |
|
$ |
50,327 |
|
$ |
(19,700 |
) |
$ |
74,958 |
|
||||
Add/(deduct): | ||||||||||||||||
Interest expense |
52 |
|
131 |
|
261 |
|
444 |
|
||||||||
Income taxes |
11,160 |
|
8,925 |
|
(1,778 |
) |
18,307 |
|
||||||||
Depreciation |
5,009 |
|
7,836 |
|
13 |
|
12,858 |
|
||||||||
Amortization |
26 |
|
2,495 |
|
- |
|
2,521 |
|
||||||||
EBITDA |
60,578 |
|
69,714 |
|
(21,204 |
) |
109,088 |
|
||||||||
Add/(deduct): | ||||||||||||||||
Intercompany interest expense/(income) |
(4,935 |
) |
(3,040 |
) |
7,975 |
|
- |
|
||||||||
Interest income |
(847 |
) |
(34 |
) |
(1,719 |
) |
(2,600 |
) |
||||||||
Litigation settlement |
- |
|
300 |
|
- |
|
300 |
|
||||||||
Stock option expense |
- |
|
- |
|
5,495 |
|
5,495 |
|
||||||||
Long-term incentive compensation |
- |
|
- |
|
3,553 |
|
3,553 |
|
||||||||
Adjusted EBITDA | $ |
54,796 |
|
$ |
66,940 |
|
$ |
(5,900 |
) |
$ |
115,836 |
|
||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
CONSOLIDATING SUMMARIES OF EBITDA | ||||||||||||||||
FOR THE NINE MONTHS ENDED |
||||||||||||||||
(in thousands)(unaudited) | ||||||||||||||||
Chemed | ||||||||||||||||
VITAS |
|
Corporate | Consolidated | |||||||||||||
2024 |
||||||||||||||||
Net income/(loss) | $ |
146,707 |
|
$ |
119,326 |
|
$ |
(54,353 |
) |
$ |
211,680 |
|
||||
Add/(deduct): | ||||||||||||||||
Interest expense |
138 |
|
349 |
|
794 |
|
1,281 |
|
||||||||
Income taxes |
46,517 |
|
36,010 |
|
(14,865 |
) |
67,662 |
|
||||||||
Depreciation |
15,288 |
|
24,275 |
|
38 |
|
39,601 |
|
||||||||
Amortization |
79 |
|
7,538 |
|
- |
|
7,617 |
|
||||||||
EBITDA |
208,729 |
|
187,498 |
|
(68,386 |
) |
327,841 |
|
||||||||
Add/(deduct): | ||||||||||||||||
Intercompany interest expense/(income) |
(15,096 |
) |
(10,638 |
) |
25,734 |
|
- |
|
||||||||
Interest income |
(136 |
) |
(64 |
) |
(11,205 |
) |
(11,405 |
) |
||||||||
Stock option expense |
- |
|
- |
|
23,933 |
|
23,933 |
|
||||||||
Long-term incentive compensation |
- |
|
- |
|
10,460 |
|
10,460 |
|
||||||||
Severance arrangement |
- |
|
- |
|
5,337 |
|
5,337 |
|
||||||||
Acquisition expense |
1,302 |
|
37 |
|
- |
|
1,339 |
|
||||||||
Adjusted EBITDA | $ |
194,799 |
|
$ |
176,833 |
|
$ |
(14,127 |
) |
$ |
357,505 |
|
||||
2023 |
||||||||||||||||
Net income/(loss) | $ |
95,223 |
|
$ |
142,354 |
|
$ |
(55,121 |
) |
$ |
182,456 |
|
||||
Add/(deduct): | ||||||||||||||||
Interest expense |
154 |
|
387 |
|
2,225 |
|
2,766 |
|
||||||||
Income taxes |
28,503 |
|
38,315 |
|
(14,500 |
) |
52,318 |
|
||||||||
Depreciation |
14,907 |
|
22,830 |
|
41 |
|
37,778 |
|
||||||||
Amortization |
78 |
|
7,470 |
|
- |
|
7,548 |
|
||||||||
EBITDA |
138,865 |
|
211,356 |
|
(67,355 |
) |
282,866 |
|
||||||||
Add/(deduct): | ||||||||||||||||
Intercompany interest expense/(income) |
(14,393 |
) |
(8,652 |
) |
23,045 |
|
- |
|
||||||||
Interest income |
(1,046 |
) |
(96 |
) |
(1,720 |
) |
(2,862 |
) |
||||||||
Stock option expense |
- |
|
- |
|
22,376 |
|
22,376 |
|
||||||||
Long-term incentive compensation |
- |
|
- |
|
7,817 |
|
7,817 |
|
||||||||
Litigation settlements |
- |
|
2,056 |
|
- |
|
2,056 |
|
||||||||
Adjusted EBITDA | $ |
123,426 |
|
$ |
204,664 |
|
$ |
(15,837 |
) |
$ |
312,253 |
|
||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||||||||||
RECONCILIATION OF ADJUSTED NET INCOME | ||||||||||||||||
(in thousands, except per share data)(unaudited) | ||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||||
Net income as reported | $ |
75,776 |
|
$ |
74,958 |
|
$ |
211,680 |
|
$ |
182,456 |
|
||||
Add/(deduct) pre-tax cost of: | ||||||||||||||||
Stock option expense |
6,038 |
|
5,495 |
|
23,933 |
|
22,376 |
|
||||||||
Long-term incentive compensation |
3,083 |
|
3,553 |
|
10,460 |
|
7,817 |
|
||||||||
Amortization of reacquired franchise rights |
2,352 |
|
2,352 |
|
7,056 |
|
7,056 |
|
||||||||
Severance arrangement |
- |
|
- |
|
5,337 |
|
- |
|
||||||||
Acquisition expense |
386 |
|
- |
|
1,339 |
|
- |
|
||||||||
Litigation settlement |
- |
|
300 |
|
- |
|
2,056 |
|
||||||||
Add/(deduct) tax impacts: | ||||||||||||||||
Tax impact of the above pre-tax adjustments (1) |
(1,761 |
) |
(1,326 |
) |
(6,762 |
) |
(6,443 |
) |
||||||||
Tax impact of deferred tax rate change |
- |
|
(4,241 |
) |
- |
|
(4,241 |
) |
||||||||
Excess tax benefits on stock compensation |
(389 |
) |
(225 |
) |
(4,308 |
) |
(3,376 |
) |
||||||||
Adjusted net income | $ |
85,485 |
|
$ |
80,866 |
|
$ |
248,735 |
|
$ |
207,701 |
|
||||
Diluted Earnings Per Share As Reported | ||||||||||||||||
Net income | $ |
5.00 |
|
$ |
4.93 |
|
$ |
13.88 |
|
$ |
12.02 |
|
||||
Average number of shares outstanding |
15,168 |
|
15,200 |
|
15,253 |
|
15,178 |
|
||||||||
Adjusted Diluted Earnings Per Share | ||||||||||||||||
Adjusted net income | $ |
5.64 |
|
$ |
5.32 |
|
$ |
16.31 |
|
$ |
13.68 |
|
||||
Average number of shares outstanding |
15,168 |
|
15,200 |
|
15,253 |
|
15,178 |
|
||||||||
(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated. | ||||||||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | ||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||
OPERATING STATISTICS FOR VITAS SEGMENT | |||||||||||||||||
(unaudited) | |||||||||||||||||
Three Months Ended |
|
|
Nine Months Ended |
||||||||||||||
OPERATING STATISTICS |
2024 |
|
2023 |
|
|
2024 |
|
2023 |
|||||||||
Net revenue ( |
|||||||||||||||||
Homecare | $ |
338,344 |
|
$ |
287,389 |
|
$ |
967,981 |
|
$ |
832,554 |
|
|||||
Inpatient |
29,923 |
|
27,818 |
|
89,297 |
|
84,312 |
|
|||||||||
Continuous care |
25,799 |
|
22,032 |
|
74,295 |
|
63,054 |
|
|||||||||
Other |
5,082 |
|
3,562 |
|
13,900 |
|
9,738 |
|
|||||||||
Subtotal | $ |
399,148 |
|
$ |
340,801 |
|
$ |
1,145,473 |
|
$ |
989,658 |
|
|||||
Room and board, net |
(3,336 |
) |
(2,646 |
) |
(9,437 |
) |
(8,317 |
) |
|||||||||
Contractual allowances |
(2,167 |
) |
(4,302 |
) |
(10,077 |
) |
(10,650 |
) |
|||||||||
Medicare cap allowance |
(2,239 |
) |
(125 |
) |
(5,989 |
) |
(5,625 |
) |
|||||||||
Net Revenue | $ |
391,406 |
|
$ |
333,728 |
|
$ |
1,119,970 |
|
$ |
965,066 |
|
|||||
Net revenue as a percent of total before Medicare cap allowance | |||||||||||||||||
Homecare |
84.8 |
|
% |
84.3 |
|
% |
84.5 |
|
% |
84.1 |
|
% |
|||||
Inpatient |
7.5 |
|
8.2 |
|
7.8 |
|
8.5 |
|
|||||||||
Continuous care |
6.5 |
|
6.5 |
|
6.5 |
|
6.4 |
|
|||||||||
Other |
1.2 |
|
1.0 |
|
1.2 |
|
1.0 |
|
|||||||||
Subtotal |
100.0 |
|
100.0 |
|
100.0 |
|
100.0 |
|
|||||||||
Room and board, net |
(0.8 |
) |
(0.8 |
) |
(0.8 |
) |
(0.8 |
) |
|||||||||
Contractual allowances |
(0.5 |
) |
(1.3 |
) |
(0.9 |
) |
(1.1 |
) |
|||||||||
Medicare cap allowance |
(0.6 |
) |
- |
|
(0.5 |
) |
(0.6 |
) |
|||||||||
Net Revenue |
98.1 |
|
% |
97.9 |
|
% |
97.8 |
|
% |
97.5 |
|
% |
|||||
Days of care | |||||||||||||||||
Homecare |
1,622,680 |
|
1,391,377 |
|
4,621,755 |
|
4,018,469 |
|
|||||||||
Nursing home |
320,664 |
|
287,785 |
|
908,013 |
|
833,112 |
|
|||||||||
Respite |
9,952 |
|
7,292 |
|
26,806 |
|
19,211 |
|
|||||||||
Subtotal routine homecare and respite |
1,953,296 |
|
1,686,454 |
|
5,556,574 |
|
4,870,792 |
|
|||||||||
Inpatient |
26,524 |
|
25,493 |
|
79,064 |
|
76,987 |
|
|||||||||
Continuous care |
24,365 |
|
23,071 |
|
72,335 |
|
65,630 |
|
|||||||||
Total |
2,004,185 |
|
1,735,018 |
|
5,707,973 |
|
5,013,409 |
|
|||||||||
Number of days in relevant time period |
92 |
|
92 |
|
274 |
|
273 |
|
|||||||||
Average daily census ("ADC") (days) | |||||||||||||||||
Homecare |
17,639 |
|
15,124 |
|
16,867 |
|
14,720 |
|
|||||||||
Nursing home |
3,485 |
|
3,128 |
|
3,314 |
|
3,052 |
|
|||||||||
Respite |
108 |
|
79 |
|
98 |
|
70 |
|
|||||||||
Subtotal routine homecare and respite |
21,232 |
|
18,331 |
|
20,279 |
|
17,842 |
|
|||||||||
Inpatient |
288 |
|
277 |
|
289 |
|
282 |
|
|||||||||
Continuous care |
265 |
|
251 |
|
264 |
|
240 |
|
|||||||||
Total |
21,785 |
|
18,859 |
|
20,832 |
|
18,364 |
|
|||||||||
Total Admissions |
16,775 |
|
15,774 |
|
51,020 |
|
47,564 |
|
|||||||||
Total Discharges |
16,217 |
|
15,328 |
|
48,285 |
|
45,837 |
|
|||||||||
Average length of stay (days) |
102.0 |
|
103.1 |
|
102.2 |
|
100.8 |
|
|||||||||
Median length of stay (days) |
18.0 |
|
17.0 |
|
17.0 |
|
16.0 |
|
|||||||||
ADC by major diagnosis | |||||||||||||||||
Cerebro |
43.6 |
|
% |
42.0 |
|
% |
43.7 |
|
% |
42.2 |
|
% |
|||||
Neurological |
13.3 |
|
14.7 |
|
13.3 |
|
15.9 |
|
|||||||||
Cancer |
10.0 |
|
10.6 |
|
10.0 |
|
10.6 |
|
|||||||||
Cardio |
16.3 |
|
16.4 |
|
16.2 |
|
16.1 |
|
|||||||||
Respiratory |
7.1 |
|
7.2 |
|
7.2 |
|
7.1 |
|
|||||||||
Other |
9.7 |
|
9.1 |
|
9.6 |
|
8.1 |
|
|||||||||
Total |
100.0 |
|
% |
100.0 |
|
% |
100.0 |
|
% |
100.0 |
|
% |
|||||
Admissions by major diagnosis | |||||||||||||||||
Cerebro |
28.4 |
|
% |
26.6 |
|
% |
27.7 |
|
% |
26.3 |
|
% |
|||||
Neurological |
7.7 |
|
8.8 |
|
7.9 |
|
9.9 |
|
|||||||||
Cancer |
25.7 |
|
26.1 |
|
25.1 |
|
26.0 |
|
|||||||||
Cardio |
15.1 |
|
16.0 |
|
15.7 |
|
16.2 |
|
|||||||||
Respiratory |
9.5 |
|
9.7 |
|
9.9 |
|
10.1 |
|
|||||||||
Other |
13.6 |
|
12.8 |
|
13.7 |
|
11.5 |
|
|||||||||
Total |
100.0 |
|
% |
100.0 |
|
% |
100.0 |
|
% |
100.0 |
|
% |
|||||
Estimated uncollectible accounts as a percent of revenues |
0.6 |
|
% |
1.3 |
|
% |
0.9 |
|
% |
1.1 |
|
% |
|||||
Accounts receivable -- | |||||||||||||||||
Days of revenue outstanding-excluding unapplied Medicare payments |
37.5 |
|
36.4 |
|
n.a. | n.a. | |||||||||||
Days of revenue outstanding-including unapplied Medicare payments |
35.5 |
|
33.8 |
|
n.a. | n.a. | |||||||||||
The "Footnotes to Financial Statements" are integral parts of this financial information. | |||||||||||||||||
CHEMED CORPORATION AND SUBSIDIARY COMPANIES | |||||||||||||||||
FOOTNOTES TO FINANCIAL STATEMENTS | |||||||||||||||||
FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 2024 AND 2023 | |||||||||||||||||
(unaudited) | |||||||||||||||||
(a) | Included in the results of operations for 2024 are the following significant credits/(charges) which may not be indicative of ongoing operations | ||||||||||||||||
(in thousands): | |||||||||||||||||
Three Months Ended September 30, 2024 |
|||||||||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
|||||||||||
Stock option expense | $ |
- |
|
$ |
- |
|
$ |
(6,038 |
) |
$ |
(6,038 |
) |
|||||
Long-term incentive compensation |
- |
|
- |
|
(3,083 |
) |
(3,083 |
) |
|||||||||
Amortization of reacquired franchise agreements |
- |
|
(2,352 |
) |
- |
|
(2,352 |
) |
|||||||||
Acquisition expense |
(394 |
) |
8 |
|
- |
|
(386 |
) |
|||||||||
Pretax impact on earnings |
(394 |
) |
(2,344 |
) |
(9,121 |
) |
(11,859 |
) |
|||||||||
Excess tax benefits on stock compensation |
- |
|
- |
|
389 |
|
389 |
|
|||||||||
Income tax benefit on the above |
96 |
|
546 |
|
1,119 |
|
1,761 |
|
|||||||||
After-tax impact on earnings | $ |
(298 |
) |
$ |
(1,798 |
) |
$ |
(7,613 |
) |
$ |
(9,709 |
) |
|||||
Nine Months Ended September 30, 2024 |
|||||||||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
|||||||||||
Stock option expense | $ |
- |
|
$ |
- |
|
$ |
(23,933 |
) |
$ |
(23,933 |
) |
|||||
Long-term incentive compensation |
- |
|
- |
|
(10,460 |
) |
(10,460 |
) |
|||||||||
Amortization of reacquired franchise agreements |
- |
|
(7,056 |
) |
- |
|
(7,056 |
) |
|||||||||
Severance arrangement |
- |
|
- |
|
(5,337 |
) |
(5,337 |
) |
|||||||||
Acquisition expense |
(1,302 |
) |
(37 |
) |
- |
|
(1,339 |
) |
|||||||||
Pretax impact on earnings |
(1,302 |
) |
(7,093 |
) |
(39,730 |
) |
(48,125 |
) |
|||||||||
Excess tax benefits on stock compensation |
- |
|
- |
|
4,308 |
|
4,308 |
|
|||||||||
Income tax benefit on the above |
317 |
|
1,652 |
|
4,793 |
|
6,762 |
|
|||||||||
After-tax impact on earnings | $ |
(985 |
) |
$ |
(5,441 |
) |
$ |
(30,629 |
) |
$ |
(37,055 |
) |
|||||
(b) | Included in the results of operations for 2023 are the following significant credits/(charges) which may not be indicative of ongoing operations | ||||||||||||||||
(in thousands): | |||||||||||||||||
Three Months Ended September 30, 2023 |
|||||||||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
|||||||||||
Stock option expense | $ |
- |
|
$ |
- |
|
$ |
(5,495 |
) |
$ |
(5,495 |
) |
|||||
Long-term incentive compensation |
- |
|
- |
|
(3,553 |
) |
(3,553 |
) |
|||||||||
Amortization of reacquired franchise agreements |
- |
|
(2,352 |
) |
- |
|
(2,352 |
) |
|||||||||
Litigation settlement |
- |
|
(300 |
) |
- |
|
(300 |
) |
|||||||||
Pretax impact on earnings |
- |
|
(2,652 |
) |
(9,048 |
) |
(11,700 |
) |
|||||||||
Excess tax benefits on stock compensation |
- |
|
- |
|
225 |
|
225 |
|
|||||||||
Tax impact of deferred tax rate change |
1,772 |
|
3,559 |
|
(1,090 |
) |
4,241 |
|
|||||||||
Income tax benefit on the above |
- |
|
412 |
|
914 |
|
1,326 |
|
|||||||||
After-tax impact on earnings | $ |
1,772 |
|
$ |
1,319 |
|
$ |
(8,999 |
) |
$ |
(5,908 |
) |
|||||
Nine Months Ended September 30, 2023 |
|||||||||||||||||
VITAS |
|
|
|
Corporate |
|
Consolidated |
|||||||||||
Stock option expense | $ |
- |
|
$ |
- |
|
$ |
(22,376 |
) |
$ |
(22,376 |
) |
|||||
Long-term incentive compensation |
- |
|
- |
|
(7,817 |
) |
(7,817 |
) |
|||||||||
Amortization of reacquired franchise agreements |
- |
|
(7,056 |
) |
- |
|
(7,056 |
) |
|||||||||
Litigation settlements |
- |
|
(2,056 |
) |
- |
|
(2,056 |
) |
|||||||||
Pretax impact on earnings |
- |
|
(9,112 |
) |
(30,193 |
) |
(39,305 |
) |
|||||||||
Excess tax benefits on stock compensation |
- |
|
- |
|
3,376 |
|
3,376 |
|
|||||||||
Tax impact of deferred tax rate change |
1,772 |
|
3,559 |
|
(1,090 |
) |
4,241 |
|
|||||||||
Income tax benefit on the above |
- |
|
2,123 |
|
4,320 |
|
6,443 |
|
|||||||||
After-tax impact on earnings | $ |
1,772 |
|
$ |
(3,430 |
) |
$ |
(23,587 |
) |
$ |
(25,245 |
) |
|||||
(c) | VITAS has 10 large (greater than 450 ADC), 23 medium (greater than 200 but less than 450 ADC) and 22 small (less than 200 ADC) hospice programs. Of Vitas' 32 Medicare provider numbers, for the trailing 12 months, 24 provider numbers have a Medicare cap cushion of greater than 10%, one provider number has a Medicare cap cushion between 5% and 10%, four provider numbers have a Medicare cap cushion between 0% and 5%, and three provider numbers have a Medicare cap liability. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241029394976/en/
(513) 762-6714
Source: