ProfitQuotes.com
symbol lookup  commodity list
Bookmark This Page
Friday's ETF with Unusual Volume: RSPU

Fri, 03 May 16:24:07 GMT
S&P 500 Analyst Moves: CTRA

Fri, 03 May 16:12:25 GMT
Portfolio Channel
Free Energy Dividend Stock Report
Free Dividend Report - Top Ranked Stocks
Free Dividend Paying Gold/Metals Stocks Report
Get a quote box (like the one below) for your site!
ProfitQuotes.com Commodities Quotes
commodity quotes list
energy quotes  gold quotes
uranium stocks  
solar power stocks

wind power stocks

Industry focus:

advertising stocks,
space stocks,
aerospace stock,
aerospace sector,
list of aerospace companies,
largest chemical companies,
chemical stock,
chemical news,
best agriculture stocks,
ag stocks,
chinese agriculture stocks,
top agriculture companies,
agriculture stocks,
agricultural stocks,
agricultural stock,
stocks agriculture,
agriculture markets,
agriculture index,
agriculture industries,
agricultural investment,
agriculture investment,
agricultural industry,
farm stock,
airline stock symbols,
airline stock prices,
airline stock,
airlines stock,
clothing stock,
fashion stocks,
publicly traded fashion companies,
clothing company stocks,
apparel stock,
apparel companies,
application software stocks,
asset management stocks,
auto stocks,
auto industry stocks,
chinese auto stocks,
auto stock prices,
automotive stock,
auto parts stocks,
community bank stocks,
regional bank stocks,
canadian bank stocks,
banking stock,
national bank stocks,
commercial bank stock,
banks stock,
bank stock quote,
bank stocks,
banking industry,
alcohol stocks,
beverage stock,
global wine stocks,
wine stocks,
liquor stock,
biotech stocks list,
biotechnology investing,
public biotech companies,
top biotech stocks,
nanotechnology stock,
largest biotech companies,
biotechnology stock,
biotech investing,
investing in biotech,
best biotech companies,
bio stocks,
biotech sector,
biotechnology investment,
biopharma companies,
new biotech companies,
biotech investment,
biotechnology industries,
nanotech stocks,
biotech stocks,
biotechnology articles,
biotechnology news,
business stocks,
service stocks,
chemical companies,
chemical industries,
chemical industry,
chemical company,
chemicals company,
cigarette stock,
cigarette company stocks,
cigarette stock symbols,
tobacco company stocks,
tobacco stock,
cigar stocks,
communications stocks,
communication stock,
computer peripherals companies,
computer peripherals,
computers stocks,
computer stock,
computer web,
internet stocks,
construction stocks,
machinery stocks,
builders stocks,
building stocks,
consumer goods stocks,
consumer services stocks,
consumer services companies,
lending stocks,
mortgage banking,
lending companies,
mortgage bankers,
loan services,
mortgage services,
mortgage bank,
loan bank,
defense stocks,
defensive stock,
department store stocks,
diagnostic company,
diagnostic companies,
pharmaceuticals stocks,
drug stocks,
drug company stocks,
pharma stock,
education stocks,
college stock,
electric utility stocks,
electric company stocks,
electric utilities stocks,
utility stocks,
utilities stocks,
power equipment companies,
electrical supply companies,
electronic stocks,
entertainment stock,
movie stocks,
movies companies,
movie company,
cefs,
open ended and closed ended mutual funds,
closed ended investment,
closed ended fund,
bonds fund,
closed end,
food stock,
game stock,
gambling stocks,
casino stocks,
gaming stocks list,
gaming stocks,
gas utility companies,
gas company stocks,
construction industries,
builders contractors,
construction services,
construction industry,
grocery store stocks,
supermarket stock,
drug store stocks,
home stocks,
furniture stock,
home improvement stocks,
medical company stocks,
top medical stocks,
medical stock,
hospital stock,
medical supply stocks,
medical technology stocks,
medical device stocks,
medical equipment stocks,
copper mining,
palladium mining stocks,
mining metals,
mining,
mining news,
gold exploration,
mining share price,
lithium mines,
mining industries,
international mining companies,
mining information,
molybdenum mining companies,
nickel mining companies,
metals and mining stocks,
gold and silver mining stocks,
copper mining companies,
rare earth mining companies,
rare metals stocks,
rare earth stocks,
metals stocks,
welding stock,
nonprecious metals,
non metallic mining,
office supplies companies,
office supply companies,
oil services stocks,
oil pipeline stocks,
gas pipeline stocks,
gas pipeline companies,
pipeline companies,
natural gas pipeline companies,
oil services companies,
oil field services,
oil service stocks,
natural gas pipelines,
oilfield service companies,
oil and gas pipeline companies,
oil gas pipeline,
oil exploration stocks,
oil exploration sector,
oil exploration companies,
oil drilling stocks,
oil drilling companies,
oil production companies,
china oil companies,
brazil oil companies,
china oil stocks,
brazil oil stocks,
oil companies,
oil stocks,
oil drilling,
oil exploration,
offshore oil drilling companies,
list of oil drilling companies,
oil and gas exploration,
oil and gas drilling,
oil and gas stocks,
oil and gas drilling companies,
oil refining companies,
oil marketing companies,
oil refining stocks,
oil refining sector,
oil refinery companies,
oil refinery stocks,
major oil companies,
oil sector,
oil refinery,
oil refinery company,
oil company,
oil marketing company,
oil refining company,
oil refining industry,
major oil companies list,
oil and gas companies,
crude oil stocks,
packaging companies,
container companies,
packaging stocks,
packaging sector,
container sector,
pulp stocks,
paper stocks,
timber stocks,
pulp companies,
paper companies,
timber companies,
timber trusts,
cardboard companies,
paper sector,
timber sector,
paper companies list,
silver mining companies,
gold mining companies,
gold mining sector,
precious metal stocks,
mining companies,
exploration sector,
mining sector,
exploration stocks,
mining stocks,
silver stocks,
gold stocks,
gold mining stocks,
silver mining stocks,
silver mining company,
canadian mining companies,
gold mining,
gold mining company,
mining company,
list of mining companies,
gold stocks list,
largest gold mining companies,
silver mining,
printing companies,
printing stocks,
printing sector,
newspaper stocks,
newspaper sector,
newspaper companies,
publishing stocks,
publishing sector,
publishing companies,
digital media companies,
digital media stocks,
digital media sector,
book publishing companies,
digital media company,
publishing company,
railroad stocks,
railroad sector,
railroad companies,
railroad company,
railroad investment,
major railroad companies,
real estate companies,
real estate stock,
real estate public companies,
real estate investing,
real estate investments,
real estate sector,
commercial real estate investing,
real estate investment firms,
real estate investing guide,
REITs,
real estate investment trust,
REIT sector,
REIT stocks,
REITs sector,
REITs stock,
public REITs,
real estate investment trusts,
real estate investment trust companies,
real estate investment trusts REITs,
real estate investment companies,
real estate investment company,
real estate investment trust REIT,
rubber stocks,
plastic stocks,
rubber companies,
plastic companies,
rubber sector,
plastic sector,
plastic manufacturing companies,
rubber company,
plastic company,
semiconductor stocks,
semiconductor investments,
semi stocks,
semiconductor companies,
semiconductor sector,
shipping stocks,
dry bulk stocks,
container stocks,
dry bulk shipping,
dry bulk shipping companies,
tanker stocks,
shipping companies,
shipping sector,
specialty retail,
retail stocks,
retail investing,
retail store stocks,
consumer stocks,
consumer investment,
retail companies,
retail sector,
sports stocks,
sports investing,
sporting goods stocks,
sports investments,
sporting goods companies,
sporting goods sector,
stock message boards,
television stocks,
television investment,
radio stocks,
radio invest,
media stocks,
media invest,
media investment,
media investing,
television companies,
television sector,
radio sector,
radio companies,
media companies,
media sector,
textile stocks,
apparel stocks,
textile investment,
textile companies,
textile sector,
apparel sector,
freight investment,
transportation investment,
truck investment ,
freight stocks,
transportation stocks,
trucking stocks,
trucking companies,
trucking sector,
waste management stocks,
waste stocks,
recycling stocks,
waste investment,
waste companies,
waste sector,
water stocks,
water utilities,
water investing,
water investment,
water companies,
water sector

Home Oil & Gas Electricity Metals Treasuries Stocks My Portfolios Forex
News - Full Story
 Related Quotes
 Chemed Corp  561.65   2.00  0.36%
 Enter Symbols: 

Chemed Reports Fourth-Quarter 2023 Results

CINCINNATI, Feb. 27 /BusinessWire/ -- 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 fourth quarter ended December 31, 2023, versus the comparable prior-year period.

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 September 30, 2022 through June 30, 2023 excluded the 12-month pandemic-related licensed healthcare professional retention bonus (Retention Program).

Starting with the quarter-ended September 30, 2023, the Company no longer excludes the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.

For the quarter-ended December 31, 2023, there is a pre-tax and after-tax expense reversal related to the Retention Program of $2.9 million and $2.2 million, respectively. For the quarter-ended December 31, 2022, the pretax and after-tax Retention Program expense was $10.1 million and $7.5 million, respectively.

For the year ended December 31, 2023 pretax and after-tax expense for the Retention Program is $20.8 million and $15.8 million, respectively. For the year ended December 31, 2022 pretax and after-tax expense for the Retention Program was $19.6 million and $14.6 million, respectively.

Results for Quarter Ended December 31, 2023

Consolidated operating results:

  • Revenue increased 7.2% to $585.9 million
  • GAAP Diluted Earnings-per-Share (EPS) of $5.90, an increase of 42.9%
  • Adjusted Diluted EPS of $6.60, an increase of 35.0%

VITAS segment operating results:

  • Net Patient Revenue of $350.0 million, an increase of 13.6%
  • Average Daily Census (ADC) of 19,352, an increase of 11.0%
  • Admissions of 15,867, an increase of 7.0%
  • Net Income, excluding certain discrete items, of $63.3 million, an increase of 72.6%
  • Adjusted EBITDA, excluding Medicare Cap, of $83.3 million, an increase of 61.6%
  • Adjusted EBITDA margin, excluding Medicare Cap, of 23.7%, an increase of 705-basis points

Roto-Rooter segment operating results:

  • Revenue of $235.9 million, a decrease of 1.1%
  • Net Income, excluding certain discrete items, of $47.7 million, a decrease of 3.2%
  • Adjusted EBITDA of $64.9 million, a decline of 6.4%
  • Adjusted EBITDA margin of 27.5%, a decline of 154-basis points

VITAS

VITAS net revenue was $350.0 million in the fourth quarter of 2023, which is an increase of 13.6% when compared to the prior-year period. This revenue increase is comprised primarily of an 11.0% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.3%. Acuity mix shift negatively impacted revenue growth 38-basis points in the quarter when compared to the prior-year period's revenue and level-of-care mix. The combination of Medicare Cap and other contra revenue changes increased revenue growth by approximately 61-basis points.

In the fourth quarter of 2023, VITAS accrued $2.4 million in Medicare Cap billing limitations. This compares to a $2.8 million Medicare Cap billing limitation in the fourth quarter of 2022.

Of VITAS' 30 Medicare provider numbers, 26 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, two provider numbers have a cushion between 5% and 10%, no provider number has a cushion between 0% and 5%, and two provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $7.8 million.

Average revenue per patient per day in the fourth quarter of 2023 was $201.33 which is 200-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $177.62 and $1,058.60, respectively. During the quarter, high acuity days-of-care were 2.7% of total days of care, a decline of 6-basis points when compared to the prior-year quarter.

The fourth quarter 2023 gross margin, excluding Medicare Cap, was 29.9%. This compares to the prior year gross margin of 23.6%, excluding Medicare Cap. Approximately 406-basis points of this difference is attributable to the expense associated with the Retention Program. Selling, general and administrative expenses were $22.0 million in the fourth quarter of 2023 and compares to $22.0 million in the prior-year quarter.

Adjusted EBITDA, excluding Medicare Cap, totaled $83.3 million in the quarter, an increase of 61.6%. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 23.7%, which is 705-basis points above the prior-year period. Approximately 406-basis points of this difference is attributable to the expense associated with the Retention Program.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $235.9 million in the fourth quarter of 2023, a decrease of 1.1%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $54.0 million, a decrease of 7.9% from the prior-year. This aggregate commercial revenue decline consisted of drain cleaning revenue declining 8.6%, plumbing declining 6.3%, excavation declining 5.9%, and water restoration declining 16.1%.

Roto-Rooter branch residential revenue in the quarter totaled $162.5 million, an increase of 2.0%, over the prior-year period. This aggregate residential revenue growth consisted of drain cleaning decreasing 5.6%, plumbing increasing 1.4%, excavation expanding 4.0%, and water restoration increasing 8.6%.

Roto-Rooter's gross margin in the quarter was 52.9%, a 9-basis point decline when compared to the fourth quarter of 2022. Adjusted EBITDA in the fourth quarter of 2023 totaled $64.9 million, a decrease of 6.4%. The Adjusted EBITDA margin in the quarter was 27.5%, which is 154-basis points below the prior-year period.

Chemed Consolidated

As of December 31, 2023, Chemed had total cash and cash equivalents of $264.0 million and no current or long-term debt.

In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consisted of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points. The Company paid off the remaining portion of the term loan in the second quarter of 2023. There is approximately $404.8 million of undrawn borrowing capacity under the Credit Agreement after excluding $45.2 million for Letters of Credit.

During the quarter, the Company repurchased 79,512 shares of Chemed stock for $46.0 million which equates to a cost per share of $579.09. As of December 31, 2023, there was approximately $314.1 million of remaining share repurchase authorization under its plan.

Guidance for 2024

VITAS 2024 revenue, prior to Medicare Cap, is estimated to increase 9.0% to 9.8% when compared to 2023. ADC is estimated to increase 6.5% to 7.0%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 17.8% to 18.3%. Medicare Cap billing limitations are estimated to be $9.5 million in calendar year 2024.

Roto-Rooter is forecasted to achieve full-year 2024 revenue growth of 3.5% to 4.0%. Roto-Rooter's adjusted EBITDA margin for 2024 is expected to be 28.7% to 29.1%.

Based upon the above, full-year 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 $23.30 to $23.70.

The 2024 guidance assumes an effective corporate tax rate on adjusted earnings of 24.2% and a diluted share count of 15.2 million shares. Chemed's 2023 adjusted earnings per diluted share was $20.30, including $1.04 per share for costs associated with the 2023 portion of the Retention Program.

Conference Call

As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday, February 28, 2024, to discuss the company's quarterly results and to provide an update on its business. Participants may access a live webcast of the conference call through the investor relations section of Chemed's website, Investor Relations Home | Chemed Corporation or the hosting website https://edge.media-server.com/mmc/p/586r6wmh.

Participants may also register via teleconference at: https://register.vevent.com/register/BIefc8b6001c2b43b09e16a655471d87c4.

Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.

A taped replay of the conference call will be available beginning approximately two hours after the call's conclusion. You may access the replay via webcast through the investor relations section of Chemed's website.

Chemed Corporation operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to approximately 18,600 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 December 31, For the Years Ended December 31,

2023

2022

2023

2022

Service revenues and sales $

585,912

$

546,654

$

2,264,417

$

2,134,963

Cost of services provided and goods sold

358,346

349,570

1,465,602

1,369,877

Selling, general and administrative expenses (aa)

100,436

96,928

395,120

358,727

Depreciation

13,024

12,096

50,802

49,102

Amortization

2,515

2,512

10,063

10,070

Other operating expense

197

4,221

2,261

3,691

Total costs and expenses

474,518

465,327

1,923,848

1,791,467

Income from operations

111,394

81,327

340,569

343,496

Interest expense

(342

)

(1,601

)

(3,108

)

(4,584

)

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

4,541

2,674

12,906

(9,233

)

Income before income taxes

115,593

82,400

350,367

329,679

Income taxes

(25,540

)

(20,274

)

(77,858

)

(80,055

)

Net income $

90,053

$

62,126

$

272,509

$

249,624

Earnings Per Share
Net income $

5.96

$

4.17

$

18.11

$

16.72

Average number of shares outstanding

15,099

14,913

15,050

14,929

Diluted Earnings Per Share
Net income $

5.90

$

4.13

$

17.93

$

16.53

Average number of shares outstanding

15,270

15,052

15,200

15,099

(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
Three Months Ended December 31, For the Years Ended December 31,

2023

2022

2023

2022

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

95,601

$

91,779

$

377,027

$

360,896

Long-term incentive compensation

3,872

2,923

11,689

7,801

Market value adjustments related to deferred
compensation trusts

963

2,226

6,404

(9,970

)

Total SG&A expenses $

100,436

$

96,928

$

395,120

$

358,727

(bb) Other income/(expense)--net comprises (in thousands):
Three Months Ended December 31, For the Years Ended December 31,

2023

2022

2023

2022

Market value adjustments related to deferred
compensation trusts $

963

$

2,226

$

6,404

$

(9,970

)

Interest income

3,408

65

6,270

355

Other

170

383

232

382

Total other income/(expense)--net $

4,541

$

2,674

$

12,906

$

(9,233

)

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
December 31,

2023

2022

Assets
Current assets
Cash and cash equivalents $

263,958

$

74,126

Accounts receivable less allowances

181,511

139,408

Inventories

12,004

10,272

Prepaid income taxes

13,166

18,515

Prepaid expenses

30,204

30,291

Total current assets

500,843

272,612

Investments of deferred compensation plans held in trust

106,126

93,196

Properties and equipment, at cost less accumulated depreciation

203,840

199,714

Lease right of use asset

126,387

135,662

Identifiable intangible assets less accumulated amortization

90,264

99,726

Goodwill

585,017

581,295

Other assets

55,618

59,807

Total Assets $

1,668,095

$

1,442,012

Liabilities
Current liabilities
Accounts payable $

64,034

$

41,884

Current portion of long-term debt

-

5,000

Income taxes

6,858

-

Accrued insurance

58,568

58,515

Accrued compensation

88,381

87,350

Accrued legal

6,386

4,456

Short-term lease liability

38,635

38,996

Other current liabilities

49,188

61,004

Total current liabilities

312,050

297,205

Deferred income taxes

30,321

38,613

Long-term debt

-

92,500

Deferred compensation liabilities

104,069

92,330

Long-term lease liability

100,776

110,513

Other liabilities

13,003

12,136

Total Liabilities

560,219

643,297

Stockholders' Equity
Capital stock

37,184

36,796

Paid-in capital

1,341,273

1,149,899

Retained earnings

2,446,925

2,197,918

Treasury stock, at cost

(2,719,588

)

(2,588,145

)

Deferred compensation payable in Company stock

2,082

2,247

Total Stockholders' Equity

1,107,876

798,715

Total Liabilities and Stockholders' Equity $

1,668,095

$

1,442,012

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
For the Years Ended December 31,

2023

2022

Cash Flows from Operating Activities
Net income $

272,509

$

249,624

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

60,865

59,172

Stock option expense

30,082

26,254

Deferred payroll taxes

-

(18,175

)

Noncash long-term incentive compensation

9,267

6,188

(Benefit)/provision for deferred income taxes

(8,027

)

14,827

Litigation settlements

2,050

4,000

Noncash directors' compensation

1,444

1,170

Amortization of debt issuance costs

580

342

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

(41,488

)

(2,414

)

Increase in inventories

(1,732

)

(162

)

Decrease in prepaid expenses

87

2,397

(Decrease)/increase in accounts payable and
other current liabilities

(9,348

)

15,343

Change in current income taxes

11,748

(996

)

Net change in lease assets and liabilities

(1,424

)

1,471

Increase in other assets

(9,952

)

(45,779

)

Increase/(decrease) in other liabilities

12,802

(3,350

)

Other sources/(uses)

836

(26

)

Net cash provided by operating activities

330,299

309,886

Cash Flows from Investing Activities
Capital expenditures

(56,854

)

(57,325

)

Business combinations, net of cash acquired

(3,994

)

(3,529

)

Proceeds from sale of fixed assets

640

2,330

Other uses

(434

)

(878

)

Net cash used by investing activities

(60,642

)

(59,402

)

Cash Flows from Financing Activities
Proceeds from exercise of stock options

102,192

44,968

Payments on other long-term debt

(97,500

)

(2,500

)

Proceeds from other long-term debt

-

100,000

Purchases of treasury stock

(67,697

)

(114,515

)

Dividends paid

(23,502

)

(22,017

)

Change in cash overdrafts payable

15,749

(11,884

)

Capital stock surrendered to pay taxes on stock-based compensation

(9,557

)

(15,611

)

Debt issuance costs

-

(1,586

)

Payments on revolving line of credit

-

(306,800

)

Proceeds from revolving line of credit

-

121,800

Other sources/(uses)

490

(1,108

)

Net cash used by financing activities

(79,825

)

(209,253

)

Increase/(decrease) in Cash and Cash Equivalents

189,832

41,231

Cash and cash equivalents at beginning of year

74,126

32,895

Cash and cash equivalents at end of year $

263,958

$

74,126

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $

349,998

$

235,914

$

-

$

585,912

Cost of services provided and goods sold

247,151

111,195

-

358,346

Selling, general and administrative expenses

22,048

59,621

18,767

100,436

Depreciation

5,052

7,959

13

13,024

Amortization

26

2,489

-

2,515

Other operating (income)/expense

4

193

-

197

Total costs and expenses

274,281

181,457

18,780

474,518

Income/(loss) from operations

75,717

54,457

(18,780

)

111,394

Interest expense

(26

)

(55

)

(261

)

(342

)

Intercompany interest income/(expense)

5,008

3,265

(8,273

)

-

Other income-net

201

29

4,311

4,541

Income/(loss) before income taxes

80,900

57,696

(23,003

)

115,593

Income taxes

(17,613

)

(11,809

)

3,882

(25,540

)

Net income/(loss) $

63,287

$

45,887

$

(19,121

)

$

90,053

2022 (b)
Service revenues and sales $

308,059

$

238,595

$

-

$

546,654

Cost of services provided and goods sold

237,333

112,237

-

349,570

Selling, general and administrative expenses

22,005

57,096

17,827

96,928

Depreciation

5,061

7,017

18

12,096

Amortization

26

2,486

-

2,512

Other operating expense/(income)

4,266

(45

)

-

4,221

Total costs and expenses

268,691

178,791

17,845

465,327

Income/(loss) from operations

39,368

59,804

(17,845

)

81,327

Interest expense

(31

)

(76

)

(1,494

)

(1,601

)

Intercompany interest income/(expense)

4,720

2,594

(7,314

)

-

Other income/(expense)-net

417

31

2,226

2,674

Income/(loss) before income taxes

44,474

62,353

(24,427

)

82,400

Income taxes

(10,800

)

(14,829

)

5,355

(20,274

)

Net income/(loss) $

33,674

$

47,524

$

(19,072

)

$

62,126

The "Footnotes to Financial Statements" are integral parts of this financial information.
CONSOLIDATING STATEMENTS OF INCOME
FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2023 (a)
Service revenues and sales $

1,315,065

$

949,352

$

-

$

2,264,417

Cost of services provided and goods sold

1,017,623

447,979

-

1,465,602

Selling, general and administrative expenses

93,296

231,587

70,237

395,120

Depreciation

19,959

30,790

53

50,802

Amortization

104

9,959

-

10,063

Other operating (income)/expense

(12

)

2,273

-

2,261

Total costs and expenses

1,130,970

722,588

70,290

1,923,848

Income/(loss) from operations

184,095

226,764

(70,290

)

340,569

Interest expense

(180

)

(442

)

(2,486

)

(3,108

)

Intercompany interest income/(expense)

19,400

11,918

(31,318

)

-

Other income-net

1,309

126

11,471

12,906

Income/(loss) before income taxes

204,624

238,366

(92,623

)

350,367

Income taxes

(46,115

)

(50,125

)

18,382

(77,858

)

Net income/(loss) $

158,509

$

188,241

$

(74,241

)

$

272,509

2022 (b)
Service revenues and sales $

1,201,564

$

933,399

$

-

$

2,134,963

Cost of services provided and goods sold

931,861

438,016

-

1,369,877

Selling, general and administrative expenses

89,187

222,257

47,283

358,727

Depreciation

21,955

27,075

72

49,102

Amortization

101

9,969

-

10,070

Other operating (income)/expense

3,337

354

-

3,691

Total costs and expenses

1,046,441

697,671

47,355

1,791,467

Income/(loss) from operations

155,123

235,728

(47,355

)

343,496

Interest expense

(172

)

(396

)

(4,016

)

(4,584

)

Intercompany interest income/(expense)

18,901

9,345

(28,246

)

-

Other income/(expense)-net

600

138

(9,971

)

(9,233

)

Income/(loss) before income taxes

174,452

244,815

(89,588

)

329,679

Income taxes

(43,000

)

(58,695

)

21,640

(80,055

)

Net income/(loss) $

131,452

$

186,120

$

(67,948

)

$

249,624

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 DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2023

Net income/(loss) $

63,287

$

45,887

$

(19,121

)

$

90,053

Add/(deduct):
Interest expense

26

55

261

342

Income taxes

17,613

11,809

(3,882

)

25,540

Depreciation

5,052

7,959

13

13,024

Amortization

26

2,489

-

2,515

EBITDA

86,004

68,199

(22,729

)

131,474

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

(5,008

)

(3,265

)

8,273

-

Interest income

(31

)

(29

)

(3,348

)

(3,408

)

Stock option expense

-

-

7,706

7,706

Long-term incentive compensation

-

-

3,872

3,872

Adjusted EBITDA $

80,965

$

64,905

$

(6,226

)

$

139,644

2022

Net income/(loss) $

33,674

$

47,524

$

(19,072

)

$

62,126

Add/(deduct):
Interest expense

31

76

1,494

1,601

Income taxes

10,800

14,829

(5,355

)

20,274

Depreciation

5,061

7,017

18

12,096

Amortization

26

2,486

-

2,512

EBITDA

49,592

71,932

(22,915

)

98,609

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

(4,720

)

(2,594

)

7,314

-

Interest income

(36

)

(30

)

1

(65

)

Stock option expense

-

-

6,911

6,911

Litigation settlement

4,000

-

-

4,000

Long-term incentive compensation

-

-

2,923

2,923

Adjusted EBITDA $

48,836

$

69,308

$

(5,766

)

$

112,378

The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE YEARS ENDED DECEMBER 31, 2023 AND 2022
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2023

Net income/(loss) $

158,509

$

188,241

$

(74,241

)

$

272,509

Add/(deduct):
Interest expense

180

442

2,486

3,108

Income taxes

46,115

50,125

(18,382

)

77,858

Depreciation

19,959

30,790

53

50,802

Amortization

104

9,959

-

10,063

EBITDA

224,867

279,557

(90,084

)

414,340

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

(19,400

)

(11,918

)

31,318

-

Interest income

(1,078

)

(125

)

(5,067

)

(6,270

)

Stock option expense

-

-

30,082

30,082

Long-term incentive compensation

-

-

11,689

11,689

Litigation settlements

-

2,056

-

2,056

Adjusted EBITDA $

204,389

$

269,570

$

(22,062

)

$

451,897

2022

Net income/(loss) $

131,452

$

186,120

$

(67,948

)

$

249,624

Add/(deduct):
Interest expense

172

396

4,016

4,584

Income taxes

43,000

58,695

(21,640

)

80,055

Depreciation

21,955

27,075

72

49,102

Amortization

101

9,969

-

10,070

EBITDA

196,680

282,255

(85,500

)

393,435

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

(18,901

)

(9,345

)

28,246

-

Interest income

(218

)

(138

)

1

(355

)

Stock option expense

-

-

26,254

26,254

Long-term incentive compensation

-

-

7,801

7,801

Litigation settlements

4,000

-

-

4,000

Direct costs related to COVID-19

310

988

89

1,387

Medicare cap sequestration adjustment

138

-

-

138

Adjusted EBITDA $

182,009

$

273,760

$

(23,109

)

$

432,660

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 December 31, For the Years Ended December 31,

2023

2022

2023

2022

Net income as reported $

90,053

$

62,126

$

272,509

$

249,624

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

7,706

6,911

30,082

26,254

Long-term incentive compensation

3,872

2,923

11,689

7,801

Amortization of reacquired franchise agreements

2,352

2,352

9,408

9,408

Litigation settlements

-

4,000

2,056

4,000

Medicare cap sequestration adjustment

-

-

-

138

Direct costs related to COVID-19

-

-

-

1,387

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

(2,216

)

(3,151

)

(8,658

)

(9,075

)

Tax impact of deferred tax rate change

-

-

(4,241

)

-

Excess tax benefits on stock compensation

(954

)

(1,538

)

(4,330

)

(5,928

)

Adjusted net income $

100,813

$

73,623

$

308,515

$

283,609

Diluted Earnings Per Share As Reported
Net income $

5.90

$

4.13

$

17.93

$

16.53

Average number of shares outstanding

15,270

15,052

15,200

15,099

Adjusted Diluted Earnings Per Share
Adjusted net income $

6.60

$

4.89

$

20.30

$

18.78

Average number of shares outstanding

15,270

15,052

15,200

15,099

(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 December 31, For the Years Ended December 31,
OPERATING STATISTICS

2023

2022

2023

2022

Net revenue ($000) (c)
Homecare $

303,883

$

267,691

$

1,136,437

$

1,039,211

Inpatient

28,107

26,647

112,419

102,361

Continuous care

22,620

19,284

85,674

77,000

Other

3,844

2,977

13,582

12,438

Subtotal $

358,454

$

316,599

$

1,348,112

$

1,231,010

Room and board, net

(2,535

)

(2,778

)

(10,851

)

(9,574

)

Contractual allowances

(3,546

)

(3,012

)

(14,196

)

(12,004

)

Medicare cap allowance

(2,375

)

(2,750

)

(8,000

)

(7,868

)

Net Revenue $

349,998

$

308,059

$

1,315,065

$

1,201,564

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

84.8

%

84.6

%

84.3

%

84.4

%

Inpatient

7.8

8.4

8.3

8.3

Continuous care

6.3

6.1

6.4

6.3

Other

1.1

0.9

1.0

1.0

Subtotal

100.0

100.0

100.0

100.0

Room and board, net

(0.7

)

(0.9

)

(0.8

)

(0.8

)

Contractual allowances

(1.0

)

(0.9

)

(1.1

)

(1.0

)

Medicare cap allowance

(0.7

)

(0.9

)

(0.6

)

(0.6

)

Net Revenue

97.6

%

97.3

%

97.5

%

97.6

%

Days of care
Homecare

1,439,494

1,289,067

5,457,963

5,086,021

Nursing home

285,616

264,895

1,118,728

1,036,816

Respite

7,394

5,807

26,605

23,905

Subtotal routine homecare and respite

1,732,504

1,559,769

6,603,296

6,146,742

Inpatient

24,918

24,254

101,905

95,431

Continuous care

23,001

19,909

88,631

81,890

Total

1,780,423

1,603,932

6,793,832

6,324,063

Number of days in relevant time period

92

92

365

365

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

15,646

14,012

14,953

13,934

Nursing home

3,105

2,879

3,065

2,841

Respite

80

63

73

65

Subtotal routine homecare and respite

18,831

16,954

18,091

16,840

Inpatient

271

264

279

261

Continuous care

250

216

243

224

Total

19,352

17,434

18,613

17,325

Total Admissions

15,867

14,829

63,431

60,774

Total Discharges

15,705

14,862

61,242

60,930

Average length of stay (days)

105.9

103.9

102.2

104.6

Median length of stay (days)

17.0

16.0

16.0

16.0

ADC by major diagnosis
Cerebro

42.8

%

41.0

%

42.5

%

39.8

%

Neurological

13.7

20.3

15.3

21.2

Cancer

10.3

10.7

10.5

10.9

Cardio

16.2

15.7

16.1

15.7

Respiratory

7.0

7.2

7.1

7.3

Other

10.0

5.1

8.5

5.1

Total

100.0

%

100.0

%

100.0

%

100.0

%

Admissions by major diagnosis
Cerebro

26.5

%

25.6

%

26.4

%

24.6

%

Neurological

8.3

11.0

9.4

12.3

Cancer

25.9

26.7

26.0

26.3

Cardio

15.4

15.3

16.0

14.9

Respiratory

10.1

10.5

10.1

10.3

Other

13.8

10.9

12.1

11.6

Total

100.0

%

100.0

%

100.0

%

100.0

%

Estimated uncollectible accounts as a percent of revenues

1.0

%

1.0

%

1.1

%

1.0

%

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

37.8

38.1

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

36.0

28.0

n.a. n.a.
The "Footnotes to Financial Statements" are integral parts of this financial information.
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2023 AND 2022
(unaudited)
(a) Included in the results of operations for 2023 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended December 31, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(7,706

)

$

(7,706

)

Long-term incentive compensation

-

-

(3,872

)

(3,872

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

Pretax impact on earnings

-

(2,352

)

(11,578

)

(13,930

)

Excess tax benefits on stock compensation

-

-

954

954

Income tax benefit on the above

-

548

1,668

2,216

After-tax impact on earnings $

-

$

(1,804

)

$

(8,956

)

$

(10,760

)

For the Years Ended December 31, 2023
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(30,082

)

$

(30,082

)

Long-term incentive compensation

-

-

(11,689

)

(11,689

)

Amortization of reacquired franchise agreements

-

(9,408

)

-

(9,408

)

Litigation settlements

-

(2,056

)

-

(2,056

)

Pretax impact on earnings

-

(11,464

)

(41,771

)

(53,235

)

Excess tax benefits on stock compensation

-

-

4,330

4,330

Tax impact of deferred tax rate change

1,772

3,559

(1,090

)

4,241

Income tax benefit on the above

-

2,671

5,987

8,658

After-tax impact on earnings $

1,772

$

(5,234

)

$

(32,544

)

$

(36,006

)

(b) Included in the results of operations for 2022 are the following significant credits/(charges) which may not be indicative of ongoing operations
(in thousands):
Three Months Ended December 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(6,911

)

$

(6,911

)

Litigation settlements

(4,000

)

-

-

(4,000

)

Long-term incentive compensation

-

-

(2,923

)

(2,923

)

Amortization of reacquired franchise agreements

-

(2,352

)

-

(2,352

)

Pretax impact on earnings

(4,000

)

(2,352

)

(9,834

)

(16,186

)

Excess tax benefits on stock compensation

-

-

1,538

1,538

Income tax benefit on the above

1,016

623

1,512

3,151

After-tax impact on earnings $

(2,984

)

$

(1,729

)

$

(6,784

)

$

(11,497

)

For the Years Ended December 31, 2022
VITAS Roto-Rooter Corporate Consolidated
Stock option expense $

-

$

-

$

(26,254

)

$

(26,254

)

Amortization of reacquired franchise agreements

-

(9,408

)

-

(9,408

)

Long-term incentive compensation

-

-

(7,801

)

(7,801

)

Litigation settlements

(4,000

)

-

-

(4,000

)

Direct costs related to COVID-19

(310

)

(988

)

(89

)

(1,387

)

Medicare cap sequestration adjustment

(138

)

-

-

(138

)

Pretax impact on earnings

(4,448

)

(10,396

)

(34,144

)

(48,988

)

Excess tax benefits on stock compensation

-

-

5,928

5,928

Income tax benefit on the above

1,130

2,755

5,190

9,075

After-tax impact on earnings $

(3,318

)

$

(7,641

)

$

(23,026

)

$

(33,985

)

(c) VITAS has 11 large (greater than 450 ADC), 17 medium (greater than 200 but less than 450 ADC) and 22 small (less than 200 ADC) hospice programs. Of Vitas' 30 Medicare provider numbers, for the trailing 12 months, 26 provider numbers have a Medicare cap cushion of greater than 10%, two provider numbers have a Medicare cap cushion between 5% and 10%, and two provider numbers have a Medicare cap liability.

<  back


TickerTech.com Private-label branded pages powered by TickerTech.com. Copyright © 2024 Ticker Technologies, All Rights Reserved. Quote data is at least 20 minutes delayed. NYMEX/COMEX data is at least 30 minutes delayed. Please read other important disclaimer information.
"Many receive advice, but the wise profit from it." - Publilius Syrus
Google
 

© Ticker Technologies, all rights reserved. Profitquotes.com is wholly owned by Ticker Technologies and serves to demonstrate the company's products to prospective clients. All quotes are in US Eastern Time (EST) and delayed at least 15 minutes. NYMEX/COMEX data delayed at least 30 minutes. Data is presented for informational purposes only and not intended for investment purposes. Nothing on this site should be considered advice, opinions, recommendations, or endorsements from ProfitQuotes.com or TTI Group. Full Disclaimer.