2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $2.1B | $2.1B | $2.1B | $2.3B | $2.4B |
Cost of Revenue | $1.4B | $1.4B | $1.4B | $1.5B | $1.6B |
Gross Profit | $701M | $770M | $765M | $797M | $854M |
Gross Profit % | 34% | 36% | 36% | 35% | 35% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $319M | $269M | $250M | $273M | $302M |
Dep. & Amort. | $57M | $59M | $59M | $61M | $63M |
Def. Tax | $38M | -$16M | -$3.3M | -$8M | $0 |
Stock Comp. | $18M | $23M | $26M | $30M | $32M |
Chg. in WC | $44M | -$27M | -$33M | -$39M | $8.1M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $163M | $33M | $74M | $264M | $178M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $163M | $33M | $74M | $264M | $178M |
Receivables | $127M | $137M | $139M | $182M | $171M |
Inventory | $7.1M | $10M | $10M | $12M | $8.2M |
VITAS Performance: VITAS reported strong growth in the fourth quarter of 2024, with a 14.6% increase in average daily census (ADC) and a 17.4% increase in net revenue compared to the prior year. The Covenant Health acquisition contributed $11-12 million in revenue and $2.1-2.3 million in net income for the quarter.
Roto Rooter Results: Roto Rooter experienced a 2.9% decline in revenue year-over-year for Q4 2024, with residential revenue down 2% and commercial revenue up 0.4%. However, management noted sequential improvements within the quarter and expects 2025 revenue growth of 2.4% to 3%, driven by commercial business momentum.
2025 Guidance: VITAS revenue is projected to grow by 10.5% to 11.3%, with ADC increasing by 8.5% to 9%. Adjusted EBITDA margin prior to Medicare cap is expected to range from 18.4% to 18.9%. Roto Rooter is forecasted to achieve an EBITDA margin of 25.7% to 26.3%. Full-year earnings per diluted share are estimated at $24.95 to $25.45.
Medicare Cap Management: VITAS is implementing strategies to manage Medicare cap limitations, including increasing hospital-based admissions, which may slightly moderate growth and margins in 2025. The company forecasts a Medicare cap billing limitation of $9.5 million for the year, consistent with 2024 levels.
Capital Allocation: No share repurchases are included in the 2025 guidance, but the company plans to continue programmatic buybacks and dividends while maintaining zero leverage. Acquisitions are not factored into the guidance but remain a potential growth avenue.