che-20201029x8k
false000001958400000195842020-10-292020-10-29

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported):

October 29, 2020

CHEMED CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

     1-8351

  31-0791746

(State or other
jurisdiction of
incorporation)

(Commission File Number)

(I.R.S. Employer
Identification
Number)

2600 First Financial Center, 255 East 5th Street, Cincinnati, OH 45202

(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code:

(513) 762-6690

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

[_]      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[_]      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240-14a-12)

[_]      Pre-commencement communications pursuant to Rule 14d-2(b) under Exchange Act (17 CFR 240-14d-2(b))

[_]      Pre-commencement communications pursuant to Rule 13e-4 (c) under Exchange Act (17 CFR 240-13e-4(c))

Securities registered pursuant to 12(b) of the Act:

 

Title of each class

 

Trading symbol

Name of each exchange on which

registered

Capital stock $1 par value

CHE

NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.  [_]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  [_]

Page 1 of 3


Item 2.02 Results of Operations and Financial Condition

On October 29, 2020 Chemed Corporation issued a press release announcing its financial results for the quarter ended September 30, 2020. A copy of the release is furnished herewith as Exhibit 99.

Item 9.01 Financial Statements and Exhibits

d)

Exhibit

 

 

 

 

 

(99) Registrant’s press release dated October 29, 2020

 

 

104 The cover page from this Current Report on Form 8-K formatted in Inline XBRL

Page 2 of 3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

CHEMED CORPORATION

Dated:   October 29, 2020

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

Vice President and Controller

Page 3 of 3

Exhibit 99

Picture 2

CONTACT:  David P. Williams

(513) 762-6901



Chemed Reports Third-Quarter 2020 Results





CINCINNATI, October 29, 2020—Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its third quarter ended September 30, 2020, versus the comparable prior-year period, as follows:



Consolidated operating results:

·

Revenue increased 9.9% to $528 million

·

GAAP Diluted Earnings-per-Share (EPS) of $4.14, an increase of 16.3%

·

Adjusted Diluted EPS of $4.86, an increase of 40.5%



VITAS segment operating results:

·

Net Patient Revenue of $337 million, an increase of 4.8%

·

Average Daily Census (ADC) of 19,045, a decline of 0.2%

·

Admissions of 17,943 an increase of 4.7%

·

Net Income, excluding certain discrete items, of $55.1 million, an increase of 36.4%

·

Adjusted EBITDA, excluding Medicare Cap, of $68.2 million, an increase of 25.6%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 20.5%, an increase of 367-basis points



Roto-Rooter segment operating results:

·

Revenue of $191 million, an increase of 20.4%

·

Net Income, excluding certain discrete items, of $36.2 million, an increase of 25.5%

·

Adjusted EBITDA of $51.8 million, an increase of 30.2%

·

Adjusted EBITDA margin of 27.1%, an increase of 205-basis points





VITAS



VITAS net revenue was $337 million in the third quarter of 2020, which is an increase of 4.8%, when compared to the prior-year period.  This revenue increase is comprised primarily of a geographically weighted average Medicare reimbursement rate increase (including the suspension of sequestration on May 1, 2020) of approximately 5.7%, a 0.2% decline in days-of-care, and


 

acuity mix shift which then reduced the blended average Medicare rate increase 242-basis points.  In addition, a reduction in Medicare Cap liability increased revenue growth 162-basis points.  The combination of Medicaid net room and board pass-through and other contra revenue activity increased revenue growth approximately 9-basis points in the quarter.

 

In the third quarter of 2020, VITAS reversed $4.1 million in Medicare Cap billing limitations recorded in earlier quarters.  This compares favorably to the prior-year third quarter Medicare Cap billing limitation of $1.3 million. 



The federal government’s Medicare Cap billing limitation fiscal year end is September 30.  At September 30, 2020, VITAS had 30 Medicare provider numbers, four of which have an estimated fiscal 2020 Medicare Cap billing limitation liability of $8.7 million.  This compares favorably to the full year fiscal 2019 Medicare Cap billing limitation liability of approximately $11.4 million. 



Of VITAS’ 30 Medicare provider numbers, 22 provider numbers have a Medicare Cap cushion of 10% or greater, one provider number has a cap cushion between 5% and 10%, three provider numbers have a cap cushion between 0% and 5%, and four provider numbers have a fiscal 2020 Medicare Cap billing limitation.

Average revenue per patient per day in the third quarter of 2020 was $194.10, which, including acuity mix shift, is 3.2% above the prior-year period. Reimbursement for routine home care and high acuity care averaged $166.51 and $971.71, respectively.  During the quarter, high acuity days-of-care were 3.4% of total days of care, 57-basis points less than the prior-year quarter.  This 57-basis point mix shift in high acuity days-of-care reduced the increase in average revenue per patient per day from 5.7% to 3.2% in the quarter.



The third quarter 2020 gross margin, excluding Medicare Cap and excluding $7 million of costs for personal protection equipment (PPE), disinfecting facilities and other incremental expenses directly related to the pandemic, was 28.0%, which is a 465-basis point margin improvement when compared to the third quarter of 2019.  This increase in gross margin is attributed to a 2% increase in reimbursement from the temporary suspension of sequestration, a level-of-care mix shift to higher margin, lower reimbursement routine home care and efficiencies from utilizing telehealth when appropriate.



Selling, general and administrative expense was $21.8 million in the third quarter of 2020, which is a favorable decrease of 0.8% compared to the prior-year quarter.  Adjusted EBITDA, excluding Medicare Cap, totaled $68.2 million in the quarter, an increase of 25.6%.  Adjusted EBITDA margin, excluding Medicare Cap, was 20.5% in the quarter, which is a 367-basis point improvement when compared to the prior-year period.



Roto-Rooter



Roto-Rooter generated quarterly revenue of $191 million in the third quarter of 2020, an increase of $32.3 million, or 20.4%, over the prior-year quarter.  On a unit-for-unit basis, which excludes the Oakland and HSW acquisitions completed in July 2019 and September 2019, respectively,


 

Roto-Rooter generated quarterly revenue of $173 million for the third quarter of 2020, an increase of 11.4% over the prior-year quarter.



Total commercial revenue, excluding acquisitions, decreased 11.6%.  This aggregate unit-for-unit commercial revenue decline consisted of drain cleaning revenue declining 13.0%, commercial plumbing and excavation declining 11.2%, and commercial water restoration declining 1.6%.



Total residential revenue, excluding acquisitions, increased 24.6%.  This aggregate residential revenue growth consisted of residential drain cleaning increasing 22.0%, plumbing and excavation expanding 31.2%, and residential water restoration increasing 16.1%.



Roto-Rooter started the second quarter of 2020 with weak commercial and residential demand when compared to the prior year.  Fortunately, service demand began to improve in the later part of April and continued to strengthen throughout the second quarter.  This positive trend continued throughout the third quarter with unit-for-unit commercial revenue declining 15.7%, 8.5% and 10.7% in July, August and September 2020, respectively.  Unit-for-unit residential revenue sales increased 22.8% in July, increased 24.1% in August, and increased 26.6% in September 2020.



Roto-Rooter’s gross margin in the quarter was 51.6%, a 232-basis point increase when compared to the third quarter of 2019.  Adjusted EBITDA in the third quarter of 2020 totaled $51.8 million, an increase of 30.2%.  The Adjusted EBITDA margin in the quarter was 27.1% which is a 205-basis point increase when compared to the prior year.  The increase in Adjusted EBITDA margin is attributed to strong residential revenue growth which contribute slightly higher margin than commercial revenue, as well as excellent expense management on costs related to managing Roto-Rooter branch infrastructure.





Chemed Consolidated



As of September 30, 2020, Chemed had total cash and cash equivalents of $113 million and no long-term debt. 



In June 2018, Chemed entered into a five-year Amended and Restated Credit Agreement that consists of a $450 million revolving credit facility. The interest rate on this facility has a floating rate that is currently LIBOR plus 100-basis points.  At September 30, 2020, the Company had $38 million in outstanding letters of credit resulting in approximately $412 million of undrawn borrowing capacity under this credit agreement.



During the quarter, the Company repurchased 50,000 shares of Chemed stock for $25.0 million which equates to a cost per share of $499.48.  As of September 30, 2020, there was approximately $207 million of remaining share repurchase authorization under this plan.



Chemed restarted its share repurchase program in 2007.  Since that time Chemed has repurchased approximately 14.5 million shares, aggregating approximately $1.4 billion at an average share cost of $94.17.  Including dividends over this period, Chemed has returned approximately $1.6 billion to shareholders.


 

Guidance for 2020





Historically, Chemed earnings guidance has been developed using previous years’ key operating metrics which are then modeled and projected out for the calendar year.  Critical within these projections is the understanding of traditional patterned correlations among key operating metrics. Once we complete this phase of our projected operating results, we would then modify the projections for the timing of price increases, changes in commission structure, wages, marketing programs and a variety of continuous improvement initiatives that our business segments plan on executing over the coming year.  This modeling exercise also takes into consideration anticipated industry and macro-economic issues outside of management’s control but are somewhat predictable in terms of timing and impact on our business segments’ operating results.



The 2020 pandemic has made accurate modeling and providing meaningful earnings guidance for Chemed exceptionally challenging.  Federal, state and local government authorities are forced to make swift decisions within our healthcare system, labor pools and general economy. These governmental decisions have the potential for an immediate and material impact on VITAS and Roto-Rooter operating results.



Over the past seven months, Chemed has been able to successfully navigate within this rapidly changing environment and produce operating results that we believe provide us with the ability to issue guidance for the remainder of the calendar year.  However, this guidance should be taken with the recognition the pandemic will continue to materially disrupt all aspects of our healthcare system and general economy to such an extent that future rules, regulations and government mandates could materially impact our ability to achieve this guidance.



Revenue growth for VITAS in 2020, prior to Medicare Cap, is estimated to be 4%. Average Daily Census in 2020 is estimated to expand approximately 1.3%.  Full-year Adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 21%.  We are currently estimating $8.7 million for Medicare Cap billing limitations for calendar year 2020.  We also anticipate the $80.2 million of CARES Act funds formulaically calculated by the federal government based upon our 2019 Medicare fee-for-service revenue will be adequate to cover increased costs specifically related to operating our healthcare unit during the pandemic as well as any incremental Medicare Cap billing limitations triggered from declines in Medicare admissions.  Chemed’s full year adjusted earnings per share guidance eliminates any financial benefit from the CARES Act funds that relate to lost revenue.  We anticipate returning any unused CARES Act funds to the federal government at the end of the pandemic measurement period.



Roto-Rooter is forecasted to achieve full-year 2020 revenue growth of 12.5% to 13.0%.  Roto-Rooter’s Adjusted EBITDA margin for 2020 is estimated to be 26.1%.



Based upon the above, full-year 2020 adjusted earnings per diluted share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation, and other discrete items, is estimated to be in the range of $18.00 to $18.15 and compares to Chemed’s previous guidance of $16.20 to $16.40.  This 2020 guidance assumes an effective corporate tax rate of 25.8%. Chemed’s 2019 reported adjusted earnings per diluted share was $13.95. 


 

Conference Call



Chemed will host a conference call and webcast at 10 a.m., ET, on Friday, October 30, 2020, 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 8376498.  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 8376498.  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 19,000 patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.



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



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


 

 

.





Forward-Looking Statements



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



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


 









 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2020

 

2019

 

2020

 

2019

Service revenues and sales

 

$

528,297 

 

$

480,613 

 

$

1,546,294 

 

$

1,416,231 

Cost of services provided and goods sold

 

 

339,240 

 

 

328,183 

 

 

1,043,148 

 

 

973,771 

Selling, general and administrative expenses (aa)

 

 

88,317 

 

 

76,836 

 

 

243,413 

 

 

222,421 

Depreciation

 

 

11,714 

 

 

10,147 

 

 

34,761 

 

 

29,744 

Amortization

 

 

2,511 

 

 

441 

 

 

7,476 

 

 

1,366 

Other operating (income)/expenses

 

 

12,207 

 

 

78 

 

 

(28,935)

 

 

9,001 

Total costs and expenses

 

 

453,989 

 

 

415,685 

 

 

1,299,863 

 

 

1,236,303 

Income from operations

 

 

74,308 

 

 

64,928 

 

 

246,431 

 

 

179,928 

Interest expense

 

 

(379)

 

 

(1,041)

 

 

(2,005)

 

 

(3,402)

Other income--net (bb)

 

 

7,675 

 

 

3,036 

 

 

5,723 

 

 

5,488 

Income before income taxes

 

 

81,604 

 

 

66,923 

 

 

250,149 

 

 

182,014 

Income taxes

 

 

(13,882)

 

 

(7,976)

 

 

(44,435)

 

 

(27,671)

Net income

 

$

67,722 

 

$

58,947 

 

$

205,714 

 

$

154,343 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.25 

 

$

3.69 

 

$

12.90 

 

$

9.68 

Average number of shares outstanding

 

 

15,940 

 

 

15,970 

 

 

15,948 

 

 

15,952 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.14 

 

$

3.56 

 

$

12.53 

 

$

9.35 

Average number of shares outstanding

 

 

16,373 

 

 

16,555 

 

 

16,419 

 

 

16,514 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2020

 

2019

 

2020

 

2019

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

79,287 

 

$

72,273 

 

$

232,797 

 

$

212,775 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

7,256 

 

 

2,886 

 

 

5,093 

 

 

5,094 

Long-term incentive compensation

 

 

1,774 

 

 

1,677 

 

 

5,523 

 

 

4,552 

Total SG&A expenses

 

$

88,317 

 

$

76,836 

 

$

243,413 

 

$

222,421 



 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 



 

Three Months Ended September 30,

 

Nine Months Ended September 30,



 

2020

 

2019

 

2020

 

2019

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

7,256 

 

$

2,886 

 

$

5,093 

 

$

5,094 

Interest income

 

 

423 

 

 

173 

 

 

647 

 

 

387 

Other

 

 

(4)

 

 

(23)

 

 

(17)

 

 

Total other income--net

 

$

7,675 

 

$

3,036 

 

$

5,723 

 

$

5,488 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)(unaudited)



 

 

 

 

 

 



 

September 30,



 

2020

 

2019

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

112,765 

 

$

9,066 

Accounts receivable less allowances

 

 

110,839 

 

 

114,480 

Inventories

 

 

7,546 

 

 

7,354 

Prepaid income taxes

 

 

14,224 

 

 

10,745 

Prepaid expenses

 

 

25,222 

 

 

26,150 

Total current assets

 

 

270,596 

 

 

167,795 

Investments of deferred compensation plans held in trust

 

 

86,865 

 

 

73,714 

Properties and equipment, at cost less accumulated depreciation

 

 

181,386 

 

 

172,932 

Lease right of use asset

 

 

120,382 

 

 

103,286 

Identifiable intangible assets less accumulated amortization

 

 

120,401 

 

 

129,276 

Goodwill

 

 

578,519 

 

 

576,600 

Other assets

 

 

8,805 

 

 

8,982 

Total Assets

 

$

1,366,954 

 

$

1,232,585 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

39,268 

 

$

44,027 

Accrued insurance

 

 

50,727 

 

 

47,726 

Accrued compensation

 

 

101,868 

 

 

75,208 

Accrued legal

 

 

9,561 

 

 

7,283 

Short-term lease liability

 

 

33,311 

 

 

33,761 

Unutilized CARES Act grant

 

 

48,041 

 

 

 -

Other current liabilities

 

 

46,387 

 

 

43,496 

Total current liabilities

 

 

329,163 

 

 

251,501 

Deferred income taxes

 

 

19,222 

 

 

15,512 

Long-term debt

 

 

 -

 

 

130,000 

Deferred compensation liabilities

 

 

86,875 

 

 

73,335 

Long-term lease liability

 

 

99,241 

 

 

82,012 

Other liabilities

 

 

31,045 

 

 

7,845 

Total Liabilities

 

 

565,546 

 

 

560,205 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

36,137 

 

 

35,738 

Paid-in capital

 

 

925,271 

 

 

841,837 

Retained earnings

 

 

1,615,465 

 

 

1,365,303 

Treasury stock, at cost

 

 

(1,777,809)

 

 

(1,572,844)

Deferred compensation payable in Company stock

 

 

2,344 

 

 

2,346 

Total Stockholders' Equity

 

 

801,408 

 

 

672,380 

Total Liabilities and Stockholders' Equity

 

$

1,366,954 

 

$

1,232,585 






 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Nine Months Ended September 30,



 

2020

 

2019

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

205,714 

 

$

154,343 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Unutilized CARES Act grant

 

 

48,041 

 

 

 -

Depreciation and amortization

 

 

42,237 

 

 

31,110 

Deferred payroll taxes

 

 

22,941 

 

 

 -

Stock option expense

 

 

13,296 

 

 

10,729 

Noncash long-term incentive compensation

 

 

5,301 

 

 

4,184 

Litigation settlement

 

 

2,684 

 

 

6,000 

Noncash directors' compensation

 

 

1,171 

 

 

767 

Deferred tax provision/(benefit)

 

 

831 

 

 

(6,085)

Amortization of debt issuance costs

 

 

229 

 

 

229 

Asset impairment loss

 

 

 -

 

 

2,266 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Decrease in accounts receivable

 

 

27,993 

 

 

10,558 

Increase in inventories

 

 

(84)

 

 

(1,649)

Increase in prepaid expenses

 

 

(2,072)

 

 

(6,836)

Increase in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

34,526 

 

 

28,622 

Change in current income taxes

 

 

(4,366)

 

 

(81)

Net change in lease assets and liabilities

 

 

1,583 

 

 

1,311 

Increase in other assets

 

 

(9,646)

 

 

(8,145)

Increase in other liabilities

 

 

10,735 

 

 

9,045 

Other sources

 

 

1,298 

 

 

1,277 

Net cash provided by operating activities

 

 

402,412 

 

 

237,645 

Cash Flows from Investing Activities

 

 

 

 

 

 

Capital expenditures

 

   

(42,670)

 

   

(39,753)

Business combinations

 

 

(3,600)

 

 

(138,010)

Other sources

 

 

672 

 

 

101 

Net cash used by investing activities

 

 

(45,598)

 

 

(177,662)

Cash Flows from Financing Activities

 

 

 

 

 

 

Payments on revolving line of credit

 

 

(264,900)

 

 

(359,900)

Proceeds from revolving line of credit

 

 

174,900 

 

 

400,700 

Purchases of treasury stock

 

 

(147,123)

 

 

(71,926)

Proceeds from exercise of stock options

 

 

31,498 

 

 

23,383 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(18,707)

 

 

(26,108)

Dividends paid

 

 

(15,639)

 

 

(14,657)

Change in cash overdrafts payable

 

 

(9,849)

 

 

(7,535)

Other (uses)/sources

 

 

(387)

 

 

295 

Net cash used by financing activities

 

 

(250,207)

 

 

(55,748)

Increase in Cash and Cash Equivalents

 

 

106,607 

 

 

4,235 

Cash and cash equivalents at beginning of year

 

 

6,158 

 

 

4,831 

Cash and cash equivalents at end of year

 

$

112,765 

 

$

9,066 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019

(in thousands)(unaudited)



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2020 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

337,097 

 

$

191,200 

 

$

 -

 

$

528,297 

Cost of services provided and goods sold

 

 

246,636 

 

 

92,604 

 

 

 -

 

 

339,240 

Selling, general and administrative expenses

 

 

21,799 

 

 

48,074 

 

 

18,444 

 

 

88,317 

Depreciation

 

 

5,592 

 

 

6,089 

 

 

33 

 

 

11,714 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

Other operating expense

 

 

9,052 

 

 

3,155 

 

 

 -

 

 

12,207 

Total costs and expenses

 

 

283,097 

 

 

152,415 

 

 

18,477 

 

 

453,989 

Income/(loss) from operations

 

 

54,000 

 

 

38,785 

 

 

(18,477)

 

 

74,308 

Interest expense

 

 

(47)

 

 

(80)

 

 

(252)

 

 

(379)

Intercompany interest income/(expense)

 

 

5,337 

 

 

1,651 

 

 

(6,988)

 

 

 -

Other income—net

 

 

381 

 

 

38 

 

 

7,256 

 

 

7,675 

Income/(loss) before income taxes

 

 

59,671 

 

 

40,394 

 

 

(18,461)

 

 

81,604 

Income taxes

 

 

(13,934)

 

 

(9,218)

 

 

9,270 

 

 

(13,882)

Net income/(loss)

 

$

45,737 

 

$

31,176 

 

$

(9,191)

 

$

67,722 



 

 

 

 

 

 

 

 

 

 

 

 

2019 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

321,748 

 

$

158,865 

 

$

 -

 

$

480,613 

Cost of services provided and goods sold

 

 

247,551 

 

 

80,632 

 

 

 -

 

 

328,183 

Selling, general and administrative expenses

 

 

21,965 

 

 

41,758 

 

 

13,113 

 

 

76,836 

Depreciation

 

 

5,105 

 

 

5,003 

 

 

39 

 

 

10,147 

Amortization

 

 

18 

 

 

423 

 

 

 -

 

 

441 

Other operating expense/(income)

 

 

97 

 

 

(19)

 

 

 -

 

 

78 

Total costs and expenses

 

 

274,736 

 

 

127,797 

 

 

13,152 

 

 

415,685 

Income/(loss) from operations

 

 

47,012 

 

 

31,068 

 

 

(13,152)

 

 

64,928 

Interest expense

 

 

(48)

 

 

(80)

 

 

(913)

 

 

(1,041)

Intercompany interest income/(expense)

 

 

4,618 

 

 

2,234 

 

 

(6,852)

 

 

 -

Other income—net

 

 

121 

 

 

31 

 

 

2,884 

 

 

3,036 

Income/(loss) before income taxes

 

 

51,703 

 

 

33,253 

 

 

(18,033)

 

 

66,923 

Income taxes

 

 

(11,930)

 

 

(7,113)

 

 

11,067 

 

 

(7,976)

Net income/(loss)

 

$

39,773 

 

$

26,140 

 

$

(6,966)

 

$

58,947 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.




 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

Roto-

 

 

 

Chemed



 

VITAS

 

Rooter

 

Corporate

 

Consolidated

2020 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,002,477 

 

$

543,817 

 

$

 -

 

$

1,546,294 

Cost of services provided and goods sold

 

 

772,880 

 

 

270,268 

 

 

 -

 

 

1,043,148 

Selling, general and administrative expenses

 

 

65,141 

 

 

138,587 

 

 

39,685 

 

 

243,413 

Depreciation

 

 

16,622 

 

 

18,035 

 

 

104 

 

 

34,761 

Amortization

 

 

53 

 

 

7,423 

 

 

 -

 

 

7,476 

Other operating (income)/expense

 

 

(31,661)

 

 

2,725 

 

 

 

 

(28,935)

Total costs and expenses

 

 

823,035 

 

 

437,038 

 

 

39,790 

 

 

1,299,863 

Income/(loss) from operations

 

 

179,442 

 

 

106,779 

 

 

(39,790)

 

 

246,431 

Interest expense

 

 

(137)

 

 

(272)

 

 

(1,596)

 

 

(2,005)

Intercompany interest income/(expense)

 

 

14,463 

 

 

4,422 

 

 

(18,885)

 

 

 -

Other income—net

 

 

549 

 

 

68 

 

 

5,106 

 

 

5,723 

Income/(loss) before income taxes

 

 

194,317 

 

 

110,997 

 

 

(55,165)

 

 

250,149 

Income taxes

 

 

(47,055)

 

 

(26,031)

 

 

28,651 

 

 

(44,435)

Net income/(loss)

 

$

147,262 

 

$

84,966 

 

$

(26,514)

 

$

205,714 



 

 

 

 

 

 

 

 

 

 

 

 

2019 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

941,279 

 

$

474,952 

 

$

 -

 

$

1,416,231 

Cost of services provided and goods sold

 

 

728,397 

 

 

245,374 

 

 

 -

 

 

973,771 

Selling, general and administrative expenses

 

 

65,182 

 

 

120,736 

 

 

36,503 

 

 

222,421 

Depreciation

 

 

14,644 

 

 

14,983 

 

 

117 

 

 

29,744 

Amortization

 

 

53 

 

 

1,313 

 

 

 -

 

 

1,366 

Other operating expense

 

 

6,521 

 

 

214 

 

 

2,266 

 

 

9,001 

Total costs and expenses

 

 

814,797 

 

 

382,620 

 

 

38,886 

 

 

1,236,303 

Income/(loss) from operations

 

 

126,482 

 

 

92,332 

 

 

(38,886)

 

 

179,928 

Interest expense

 

 

(150)

 

 

(273)

 

 

(2,979)

 

 

(3,402)

Intercompany interest income/(expense)

 

 

13,395 

 

 

6,609 

 

 

(20,004)

 

 

 -

Other income—net

 

 

309 

 

 

86 

 

 

5,093 

 

 

5,488 

Income/(loss) before income taxes

 

 

140,036 

 

 

98,754 

 

 

(56,776)

 

 

182,014 

Income taxes

 

 

(33,636)

 

 

(22,452)

 

 

28,417 

 

 

(27,671)

Net income/(loss)

 

$

106,400 

 

$

76,302 

 

$

(28,359)

 

$

154,343 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.




 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

45,737 

 

$

31,176 

 

$

(9,191)

 

$

67,722 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

47 

 

 

80 

 

 

252 

 

 

379 

Income taxes

 

 

13,934 

 

 

9,218 

 

 

(9,270)

 

 

13,882 

Depreciation

 

 

5,592 

 

 

6,089 

 

 

33 

 

 

11,714 

Amortization

 

 

18 

 

 

2,493 

 

 

 -

 

 

2,511 

EBITDA

 

 

65,328 

 

 

49,056 

 

 

(18,176)

 

 

96,208 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,337)

 

 

(1,651)

 

 

6,988 

 

 

 -

Interest income

 

 

(385)

 

 

(38)

 

 

 -

 

 

(423)

CARES Act grant

 

 

8,805 

 

 

 -

 

 

 -

 

 

8,805 

Direct costs related to COVID-19

 

 

6,945 

 

 

1,321 

 

 

 -

 

 

8,266 

Stock option expense

 

 

 -

 

 

 -

 

 

3,182 

 

 

3,182 

Litigation settlement

 

 

 -

 

 

3,095 

 

 

 -

 

 

3,095 

COVID-19 related Medicare cap

 

 

(2,250)

 

 

 -

 

 

 -

 

 

(2,250)

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,774 

 

 

1,774 

Medicare cap sequestration adjustment

 

 

(852)

 

 

 -

 

 

 -

 

 

(852)

Adjusted EBITDA

 

$

72,254 

 

$

51,783 

 

$

(6,232)

 

$

117,805 



 

 

 

 

 

 

 

 

 

 

 

 

2019

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

39,773 

 

$

26,140 

 

$

(6,966)

 

$

58,947 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

48 

 

 

80 

 

 

913 

 

 

1,041 

Income taxes

 

 

11,930 

 

 

7,113 

 

 

(11,067)

 

 

7,976 

Depreciation

 

 

5,105 

 

 

5,003 

 

 

39 

 

 

10,147 

Amortization

 

 

18 

 

 

423 

 

 

 -

 

 

441 

EBITDA

 

 

56,874 

 

 

38,759 

 

 

(17,081)

 

 

78,552 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,618)

 

 

(2,234)

 

 

6,852 

 

 

 -

Interest income

 

 

(139)

 

 

(34)

 

 

 -

 

 

(173)

Acquisition expense

 

 

 -

 

 

3,281 

 

 

 -

 

 

3,281 

Stock option expense

 

 

 -

 

 

 -

 

 

2,711 

 

 

2,711 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

1,677 

 

 

1,677 

Medicare cap sequestration adjustment

 

 

859 

 

 

 -

 

 

 -

 

 

859 

Adjusted EBITDA

 

$

52,976 

 

$

39,772 

 

$

(5,841)

 

$

86,907 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.













 

 

 

 

 

 

 

 

 

 

 

 


 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2020 AND 2019

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2020

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

147,262 

 

$

84,966 

 

$

(26,514)

 

$

205,714 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

137 

 

 

272 

 

 

1,596 

 

 

2,005 

Income taxes

 

 

47,055 

 

 

26,031 

 

 

(28,651)

 

 

44,435 

Depreciation

 

 

16,622 

 

 

18,035 

 

 

104 

 

 

34,761 

Amortization

 

 

53 

 

 

7,423 

 

 

 -

 

 

7,476 

EBITDA

 

 

211,129 

 

 

136,727 

 

 

(53,465)

 

 

294,391 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(14,463)

 

 

(4,422)

 

 

18,885 

 

 

 -

Interest income

 

 

(566)

 

 

(68)

 

 

(13)

 

 

(647)

Direct costs related to COVID-19

 

 

32,184 

 

 

3,299 

 

 

 -

 

 

35,483 

CARES Act grant

 

 

(32,184)

 

 

 -

 

 

 -

 

 

(32,184)

Stock option expense

 

 

 -

 

 

 -

 

 

13,296 

 

 

13,296 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

5,523 

 

 

5,523 

Litigation settlement costs

 

 

 -

 

 

3,095 

 

 

 -

 

 

3,095 

Medicare cap sequestration adjustment

 

 

619 

 

 

 -

 

 

 -

 

 

619 

Adjusted EBITDA

 

$

196,719 

 

$

138,631 

 

$

(15,774)

 

$

319,576 

2019

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

106,400 

 

$

76,302 

 

$

(28,359)

 

$

154,343 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

150 

 

 

273 

 

 

2,979 

 

 

3,402 

Income taxes

 

 

33,636 

 

 

22,452 

 

 

(28,417)

 

 

27,671 

Depreciation

 

 

14,644 

 

 

14,983 

 

 

117 

 

 

29,744 

Amortization

 

 

53 

 

 

1,313 

 

 

 -

 

 

1,366 

EBITDA

 

 

154,883 

 

 

115,323 

 

 

(53,680)

 

 

216,526 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(13,395)

 

 

(6,609)

 

 

20,004 

 

 

 -

Interest (income)/expense

 

 

(296)

 

 

(91)

 

 

 -

 

 

(387)

Stock option expense

 

 

 -

 

 

 -

 

 

10,729 

 

 

10,729 

Litigation settlement costs

 

 

6,000 

 

 

 -

 

 

 -

 

 

6,000 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

4,552 

 

 

4,552 

Acquisition expense

 

 

 -

 

 

3,377 

 

 

120 

 

 

3,497 

Medicare cap sequestration adjustment

 

 

3,063 

 

 

 -

 

 

 -

 

 

3,063 

Impairment loss on transportation equipment

 

 

 -

 

 

 -

 

 

2,266 

 

 

2,266 

Non cash ASC 842 expenses/(benefit)

 

 

656 

 

 

55 

 

 

(163)

 

 

548 

Adjusted EBITDA

 

$

150,911 

 

$

112,055 

 

$

(16,172)

 

$

246,794 



 

 

 

 

 

 

 

 

 

 

 

 

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



 

September 30,

 

September 30,



 

2020

 

2019

 

2020

 

2019

Net income as reported

 

$

67,722 

 

$

58,947 

 

$

205,714 

 

$

154,343 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Direct costs related to COVID-19

 

 

8,266 

 

 

 -

 

 

35,483 

 

 

 -

CARES Act grant

 

 

8,805 

 

 

 -

 

 

(32,184)

 

 

 -

Stock option expense

 

 

3,182 

 

 

2,711 

 

 

13,296 

 

 

10,729 

Amortization of reacquired franchise agreements

 

 

2,352 

 

 

331 

 

 

7,056 

 

 

1,103 

Long-term incentive compensation

 

 

1,774 

 

 

1,677 

 

 

5,523 

 

 

4,552 

Litigation settlement

 

 

3,095 

 

 

 -

 

 

3,095 

 

 

6,000 

Medicare cap sequestration adjustments

 

 

(852)

 

 

859 

 

 

619 

 

 

3,063 

COVID-19 Medicare cap

 

 

(2,250)

 

 

 -

 

 

 -

 

 

 -

Impairment loss on transportation equipment

 

 

 -

 

 

 -

 

 

 -

 

 

2,266 

Acquisition expense

 

 

 -

 

 

3,281 

 

 

 -

 

 

3,497 

Non cash ASC 842 expenses

 

 

 -

 

 

 -

 

 

 -

 

 

548 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(5,351)

 

 

(1,801)

 

 

(6,165)

 

 

(6,761)

Excess tax benefits on stock compensation

 

 

(7,187)

 

 

(8,792)

 

 

(19,943)

 

 

(18,737)

Adjusted net income

 

$

79,556 

 

$

57,213 

 

$

212,494 

 

$

160,603 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

4.14 

 

$

3.56 

 

$

12.53 

 

$

9.35 

Average number of shares outstanding

 

 

16,373 

 

 

16,555 

 

 

16,419 

 

 

16,514 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

4.86 

 

$

3.46 

 

$

12.94 

 

$

9.73 

Average number of shares outstanding

 

 

16,373 

 

 

16,555 

 

 

16,419 

 

 

16,514 



 

 

 

 

 

 

 

 

 

 

 

 

(1) The tax impact of pre-tax adjustments was calculated using the effective tax rate of the operating unit for which each adjustment is associated.



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.




 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

OPERATING STATISTICS

 

2020

 

2019

 

 

2020

 

2019

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

$

278,856 

 

$

274,746 

 

 

$

826,954 

 

$

800,059 

 

Inpatient

 

 

27,633 

 

 

23,599 

 

 

 

85,983 

 

 

69,063 

 

Continuous care

 

 

30,699 

 

 

29,446 

 

 

 

105,836 

 

 

92,476 

 

Other

 

 

2,910 

 

 

2,356 

 

 

 

8,175 

 

 

6,598 

 

Subtotal

 

$

340,098 

 

$

330,147 

 

 

$

1,026,948 

 

$

968,196 

 

Room and board, net

 

 

(3,289)

 

 

(2,846)

 

 

 

(9,317)

 

 

(8,098)

 

Contractual allowances

 

 

(3,784)

 

 

(4,236)

 

 

 

(10,976)

 

 

(10,904)

 

Medicare cap allowance

 

 

4,072 

 

 

(1,317)

 

 

 

(4,178)

 

 

(7,915)

 

Net Revenue

 

$

337,097 

 

$

321,748 

 

 

$

1,002,477 

 

$

941,279 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

 

82.0 

%

 

83.2 

%

 

 

80.5 

%

 

82.6 

%

Inpatient

 

 

8.1 

 

 

7.1 

 

 

 

8.4 

 

 

7.1 

 

Continuous care

 

 

9.0 

 

 

8.9 

 

 

 

10.3 

 

 

9.6 

 

Other

 

 

0.9 

 

 

0.8 

 

 

 

0.8 

 

 

0.7 

 

Subtotal

 

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

 

(1.0)

 

 

(0.9)

 

 

 

(0.9)

 

 

(0.8)

 

Contractual allowances

 

 

(1.1)

 

 

(1.3)

 

 

 

(1.1)

 

 

(1.2)

 

Medicare cap allowance

 

 

1.2 

 

 

(0.4)

 

 

 

(0.4)

 

 

(0.8)

 

Net Revenue

 

 

99.1 

%

 

97.4 

%

 

 

97.6 

%

 

97.2 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

 

1,426,191 

 

 

1,361,508 

 

 

 

4,192,681 

 

 

3,961,261 

 

Nursing home

 

 

261,396 

 

 

315,566 

 

 

 

844,232 

 

 

909,318 

 

Respite

 

 

4,566 

 

 

8,582 

 

 

 

15,416 

 

 

21,552 

 

Subtotal routine homecare and respite

 

 

1,692,153 

 

 

1,685,656 

 

 

 

5,052,329 

 

 

4,892,131 

 

Inpatient

 

 

27,017 

 

 

30,553 

 

 

 

84,907 

 

 

89,366 

 

Continuous care

 

 

33,013 

 

 

39,670 

 

 

 

110,200 

 

 

125,397 

 

Total

 

 

1,752,183 

 

 

1,755,879 

 

 

 

5,247,436 

 

 

5,106,894 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

 

92 

 

 

92 

 

 

 

274 

 

 

273 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

 

15,502 

 

 

14,799 

 

 

 

15,302 

 

 

14,510 

 

Nursing home

 

 

2,841 

 

 

3,430 

 

 

 

3,081 

 

 

3,331 

 

Respite

 

 

50 

 

 

93 

 

 

 

56 

 

 

79 

 

Subtotal routine homecare and respite

 

 

18,393 

 

 

18,322 

 

 

 

18,439 

 

 

17,920 

 

Inpatient

 

 

294 

 

 

332 

 

 

 

310 

 

 

327 

 

Continuous care

 

 

358 

 

 

432 

 

 

 

402 

 

 

460 

 

Total

 

 

19,045 

 

 

19,086 

 

 

 

19,151 

 

 

18,707 

 

Total Admissions

 

 

17,943 

 

 

17,131 

 

 

 

53,368 

 

 

52,380 

 

Total Discharges

 

 

18,205 

 

 

16,915 

 

 

 

51,281 

 

 

51,274 

 

Average length of stay (days)

 

 

97.1 

 

 

92.6 

 

 

 

92.9 

 

 

91.6 

 

Median length of stay (days)

 

 

14.0 

 

 

17.0 

 

 

 

14.0 

 

 

16.0 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

 

35.1 

%

 

35.7 

%

 

 

35.7 

%

 

35.9 

%

Neurological

 

 

22.1 

 

 

20.7 

 

 

 

21.7 

 

 

20.4 

 

Cancer

 

 

12.5 

 

 

12.9 

 

 

 

12.6 

 

 

12.9 

 

Cardio

 

 

16.1 

 

 

16.6 

 

 

 

15.9 

 

 

16.7 

 

Respiratory

 

 

8.0 

 

 

8.1 

 

 

 

8.2 

 

 

8.1 

 

Other

 

 

6.2 

 

 

6.0 

 

 

 

5.9 

 

 

6.0 

 

Total

 

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

 

21.4 

%

 

21.1 

%

 

 

21.2 

%

 

20.8 

%

Neurological

 

 

13.2 

 

 

12.7 

 

 

 

13.0 

 

 

12.6 

 

Cancer

 

 

27.4 

 

 

30.5 

 

 

 

27.8 

 

 

29.2 

 

Cardio

 

 

13.6 

 

 

14.8 

 

 

 

14.5 

 

 

15.7 

 

Respiratory

 

 

9.9 

 

 

10.2 

 

 

 

10.6 

 

 

11.3 

 

Other

 

 

14.5 

 

 

10.7 

 

 

 

12.9 

 

 

10.4 

 


 

Total

 

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

 

1.1 

%

 

1.3 

%

 

 

1.1 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

 

 

33.4 

 

 

32.7 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

 

 

22.1 

 

 

21.0 

 

 

 

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, 2020 AND 2019

(unaudited)



 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Included in the results of operations for 2020 are the following significant credits/(charges) which may not be indicative of ongoing operations



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended September 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



CARES Act grant

 

$

(8,805)

 

$

 -

 

$

 -

 

$

(8,805)



Direct costs related to COVID-19

 

 

(6,945)

 

 

(1,321)

 

 

 -

 

 

(8,266)



Stock option expense

 

 

 -

 

 

 -

 

 

(3,182)

 

 

(3,182)



Litigation settlement

 

 

 -

 

 

(3,095)

 

 

 -

 

 

(3,095)



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)



COVID-19 Medicare cap

 

 

2,250 

 

 

 -

 

 

 -

 

 

2,250 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,774)

 

 

(1,774)



Medicare cap sequestration adjustment

 

 

852 

 

 

 -

 

 

 -

 

 

852 



Pretax impact on earnings

 

 

(12,648)

 

 

(6,768)

 

 

(4,956)

 

 

(24,372)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

7,187 

 

 

7,187 



Income tax benefit on the above

 

 

3,253 

 

 

1,794 

 

 

304 

 

 

5,351 



After-tax impact on earnings

 

$

(9,395)

 

$

(4,974)

 

$

2,535 

 

$

(11,834)



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Nine Months Ended September 30, 2020



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

 



Direct costs related to COVID-19

 

$

(32,184)

 

$

(3,299)

 

$

 -

 

$

(35,483)



CARES Act grant

 

 

32,184 

 

 

 -

 

 

 -

 

 

32,184 



Stock option expense

 

 

 -

 

 

 -

 

 

(13,296)

 

 

(13,296)



Amortization of acquired and cancelled franchise agreements

 

 

 -

 

 

(7,056)

 

 

 -

 

 

(7,056)



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(5,523)

 

 

(5,523)



Litigation settlement

 

 

 -

 

 

(3,095)

 

 

 -

 

 

(3,095)



Medicare cap sequestration adjustment

 

 

(619)

 

 

 -

 

 

 -

 

 

(619)



Pretax impact on earnings

 

 

(619)

 

 

(13,450)

 

 

(18,819)

 

 

(32,888)



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

19,943 

 

 

19,943 



Income tax benefit on the above

 

 

157 

 

 

3,564 

 

 

2,444 

 

 

6,165 



After-tax impact on earnings

 

$

(462)

 

$

(9,886)

 

$

3,568 

 

$

(6,780)



 

 

 

 

 

 

 

 

 

 

 

 

 




 



 

 

 

 

 

 

 

 

 

 

 

 

Included in the results of operations for 2019 are the following significant credits/(charges) which may not be indicative of ongoing operations

(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended September 30, 2019



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

Acquisition expense

 

$

 -

 

$

(3,281)

 

$

 -

 

$

(3,281)

Stock option expense

 

 

 -

 

 

 -

 

 

(2,711)

 

 

(2,711)

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(1,677)

 

 

(1,677)

Medicare cap sequestration adjustment

 

 

(859)

 

 

 -

 

 

 -

 

 

(859)

Amortization of reacquired franchise agreements

 

 

 -

 

 

(331)

 

 

 -

 

 

(331)

Pretax impact on earnings

 

 

(859)

 

 

(3,612)

 

 

(4,388)

 

 

(8,859)

Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

8,792 

 

 

8,792 

Income tax benefit on the above

 

 

220 

 

 

957 

 

 

624 

 

 

1,801 

After-tax impact on earnings

 

$

(639)

 

$

(2,655)

 

$

5,028 

 

$

1,734 



 

 

 

 

 

 

 

 

 

 

 

 



 

Nine Months Ended September 30, 2019



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated



 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

 -

 

$

 -

 

$

(10,729)

 

$

(10,729)

Litigation settlement

 

 

(6,000)

 

 

 -

 

 

 -

 

 

(6,000)

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(4,552)

 

 

(4,552)

Acquisition expense

 

 

 -

 

 

(3,377)

 

 

(120)

 

 

(3,497)

Medicare cap sequestration adjustment

 

 

(3,063)

 

 

 -

 

 

 -

 

 

(3,063)

Impairment loss on transportation equipment

 

 

 -

 

 

 -

 

 

(2,266)

 

 

(2,266)

Amortization of reacquired franchise agreements

 

 

 -

 

 

(1,103)

 

 

 -

 

 

(1,103)

Non cash ASC 842 (expenses)/benefit

 

 

(656)

 

 

(55)

 

 

163 

 

 

(548)

Pretax impact on earnings

 

 

(9,719)

 

 

(4,535)

 

 

(17,504)

 

 

(31,758)

Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

18,737 

 

 

18,737 

Income tax benefit on the above

 

 

2,474 

 

 

1,202 

 

 

3,085 

 

 

6,761 

After-tax impact on earnings

 

$

(7,245)

 

$

(3,333)

 

$

4,318 

 

$

(6,260)



 

 

 

 

 

 

 

 

 

 

 

 

VITAS has 11 large (greater than 450 ADC), 21 medium (greater than 200 but less than 450 ADC) and 17 small (less than 200 ADC) hospice programs.  Of Vitas' 30 Medicare provider numbers, for the current cap year, 22 provider numbers have a Medicare cap cushion of 10% or greater, one provider numbers have a cap cushion between 5% and 10%, three provider numbers have a cap cushion between 0% and 5%, and four provider numbers have a Medicare cap liability.