Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Chemed Corp
Chemed Reports First-Quarter 2026 Results
Business
6d ago
22 min read

Chemed Reports First-Quarter 2026 Results

news images

Full-Year Guidance Increased Due To:

  • Strong VITAS Performance

  • Re-purchase of 500,000 Shares in the Quarter

  • Two Roto-Rooter Franchises Purchased for $20.6 Million

CINCINNATI, April 23, 2026 (GLOBE NEWSWIRE) -- Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its first quarter ended March 31, 2026, versus the comparable prior-year period.

Results for Quarter Ended March 31, 2026

Consolidated operating results:

  • Revenue increased 1.6% to $657.5 million

  • GAAP Diluted Earnings-per-Share (EPS) of $4.84, a decrease of 0.4%

  • Adjusted Diluted EPS of $5.65, an increase of 0.4%

VITAS segment operating results:

  • Net Patient Revenue of $420.0 million, an increase of 3.1%

  • Average Daily Census (ADC) of 22,723, an increase of 2.2%

  • Admissions of 19,394, an increase of 6.9%

  • Net Income, excluding certain discrete items, of $52.2 million, an increase of 4.4%

  • Adjusted EBITDA, excluding Medicare Cap, of $70.8 million, an increase of 0.6%

  • Adjusted EBITDA margin, excluding Medicare Cap, of 16.8%, a decrease of 41-basis points

Roto-Rooter segment operating results:

  • Revenue of $237.5 million, a decrease of 0.9%

  • Net Income, excluding certain discrete items, of $37.7 million, a decrease of 9.7%

  • Adjusted EBITDA of $53.5 million, a decline of 9.6%

  • Adjusted EBITDA margin of 22.5%, a decline of 218-basis points

VITAS

VITAS net revenue was $420.0 million in the first quarter of 2026, which is an increase of 3.1% when compared to the prior-year period. This revenue increase is comprised primarily of a 2.2% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.6%. Acuity mix shift negatively impacted revenue growth 120-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 negatively impacted revenue growth by 47-basis points.

Total VITAS admissions increased 6.9% in the first quarter of 2026 compared to the first quarter of 2025.

In the first quarter of 2026, VITAS accrued $2.4 million in Medicare Cap billing limitation. No Medicare Cap billing limitation was recorded in the first quarter of 2026 for the Florida combined program and none is anticipated for the 2026 fiscal period.

Of VITAS’ 33 Medicare provider numbers, 25 provider numbers have an anticipated full-year Medicare Cap cushion of 10% or greater, four provider numbers have a cushion between 0% and 10%, and four provider numbers have a Medicare Cap billing limitation totaling $9.5 million.

Average revenue per patient per day in the first quarter of 2026 was $210.62 which is 146-basis points above the prior-year period. Reimbursement for routine home care and high-acuity care averaged $188.59 and $1,131.82, respectively. During the quarter, high-acuity days-of-care were 2.3% of total days of care, a decline of 28-basis points when compared to the prior-year quarter.

The first quarter 2026 gross margin, excluding Medicare Cap, was 22.9%, a 71-basis point decline from the same period of 2025. Selling, general and administrative expenses were $26.1 million in the first quarter of 2026 compared to $26.5 million in the prior-year quarter.

Adjusted EBITDA, excluding Medicare Cap, totaled $70.8 million in the quarter, an increase of 0.6% when compared to the prior-year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.8%.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $237.5 million in the first quarter of 2026, a decrease of 0.9%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $56.5 million, a decrease of 1.9% from the prior-year period. This aggregate commercial revenue change consisted of excavation declining 7.8%, water restoration declining 10.0% and drain cleaning declining 0.9%, offset by an increase in plumbing of 3.9%.

Roto-Rooter branch residential revenue in the quarter totaled $166.3 million, a decrease of 1.5%, over the prior-year period. This aggregate residential revenue change consisted of water restoration declining 11.8% offset by plumbing increasing 9.3%, excavation increasing 0.9%, and drain cleaning increasing of 1.1%.

In the first quarter of 2026, revenue from independent contractors was $17.8 million which is a decline of 3.3% as compared to the same period of 2025.

Roto-Rooter’s first quarter 2026 gross margin was 51.0%. This compares to the prior-year quarter’s gross margin of 50.9%. Roto-Rooter’s selling, general and administrative expenses were $67.9 million in the quarter, which is an increase of 8.4% compared to the first quarter of 2025.

Adjusted EBITDA in the first quarter of 2026 totaled $53.5 million, a decrease of 9.6% when compared to the first quarter of 2025. The Adjusted EBITDA margin in the quarter was 22.5% which represents a 218-basis point decline from the first quarter of 2025.

On March 31, 2026, Roto-Rooter purchased the territory and assets of the franchises operating in San Francisco, California and Fort Worth, Texas in two separate transactions. The aggregated, combined purchase price of these transactions was approximately $20.6 million. Collectively, these Roto-Rooter locations serve a population of approximately 3.3 million people. This purchase is part of Roto-Rooter’s ongoing strategy of acquiring franchises to boost productivity, market share and profitability. These two acquisitions are anticipated to add $5.0 million to $5.5 million of revenue for the remainder of 2026.

Chemed Consolidated

As of March 31, 2026, Chemed had total cash and cash equivalents of $16.9 million and $91.2 million in long-term debt.

In April 2026, Chemed entered into a new five-year $450 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consists of a $450 million revolving line of credit and a $250 million expansion feature. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points. There is approximately $313.3 million undrawn borrowing capacity under the Credit Agreement after excluding $45.5 million for Letters of Credit.

During the quarter, the Company repurchased 500,000 shares of Chemed stock for $197.7 million which equates to a cost per share of $395.36. As of March 31, 2026, there was approximately $229.6 million of remaining share repurchase authorization under its plan.

Guidance Update

Historically, we do not give quarterly updates to guidance. Due to the materially improved performance of VITAS, coupled with the level of share repurchases in the first quarter of 2026, we believe updating guidance is appropriate in this instance. Further operational detail will be provided during the investor conference call.

VITAS’ initiatives to return to a normal growth pattern after managing the 2025 Medicare Cap issue were more quickly successful than originally anticipated. This led to higher revenue, excluding the impact of Medicare Cap, and adjusted EBITDA margins, excluding the impact of Medicare Cap, in the first quarter 2026 than what was included in the original guidance. As a result, anticipated ADC growth for 2026 is updated to a revised range of 4.5% to 5.5% compared to the original guidance range of 3.5% to 4.0%. Anticipated revenue growth, excluding the impact of the Medicare Cap, improves from the original guidance range of 5.5% to 6.5% to a revised range of 6.5% to 7.5%. Finally, revised EBITDA margin, excluding the impact of the Medicare Cap, is anticipated to be 18.0% to 18.5% compared to the original guidance of 17.5% to 18.5%.

Roto-Rooter performed generally within our expectations. In total, there were various headwinds and tailwinds that contributed to the overall results in the first quarter of 2026.

In the first quarter of 2026, unusual ice and snowstorms led to some level of service disruption for five days of the quarter across 24 Roto-Rooter branches. This resulted in an estimated loss of net revenue of between $3 million and $4 million in the quarter.

Additionally, total leads for Roto-Rooter increased 3.3% during the quarter but continuing the previously discussed trends, a larger portion of those leads were the result of paid internet marketing. As a result, total marketing expense during the quarter exceeded our expectations by approximately $2.0 million.

When factoring all the gives and takes within the expected Roto-Rooter performance for the remainder of fiscal 2026, anticipated revenue growth remains unchanged at 3.0% to 3.5%. Estimated adjusted EBITDA margin is lowered slightly to 21.5% to 22.5% compared to the original guidance range of 22.5% to 23.0%. This is primarily due to elevated marketing costs now expected to persist above our original guidance for the remainder of the year.

Based on the above, full-year 2026 earnings per diluted share, excluding non-cash expenses 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 $24.00 to $24.75. The mid-point of the revised guidance represents a 13% increase from 2025 adjusted earnings per diluted share of $21.55. The revised 2026 guidance assumes an effective corporate tax rate on adjusted earnings of 24.5% and a diluted share count of 13.6 million shares. The original 2026 guidance was for adjusted earnings per diluted share to be between $23.25 and $24.25.

Conference Call

As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Friday April 24, 2026, 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/o65jro38.

Participants may also register via teleconference at:
https://register-conf.media-server.com/register/BI6f413b6cd3ee468481cac75d7519454e.

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

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

Chemed operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to 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.

SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 REGARDING FORWARD-LOOKING INFORMATION

Statements in this press release contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods and are based upon assumptions subject to certain known and unknown risks, uncertainties, contingencies and other factors, including, but not limited to, the impact of laws and regulations on Chemed’s operations, including Medicare Cap and Medicare reimbursement rates, Chemed’s estimates of the effect of Medicare Cap on VITAS’ revenues and future prospects, Chemed’s expectations regarding VITAS’ patient mix and Chemed’s expectations regarding demand for Roto-Rooter’s services.

Because forward looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of Chemed’s control. Chemed’s actual results and financial condition may differ materially from those indicated in the forward-looking statements included in this press release, including as a result of the risks described above and those described in the Chemed’s Annual Report on Form 10-K for the year ended December 31, 2025 and in its Quarterly Reports filed in 2026. Any forward-looking statement made by Chemed in this press release is based only on information currently available to Chemed and speaks only as of the date on which it is made. Chemed undertakes no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF INCOME

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

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2026

 

2025

Service revenues and sales

 

$

657,513

 

 

$

646,943

 

Cost of services provided and goods sold

 

 

441,749

 

 

 

430,530

 

Selling, general and administrative expenses (aa)

 

 

114,321

 

 

 

105,587

 

Depreciation

 

 

14,303

 

 

 

13,445

 

Amortization

 

 

2,570

 

 

 

2,572

 

Other operating (income)/expense

 

 

(8

)

 

 

51

 

Total costs and expenses

 

 

572,935

 

 

 

552,185

 

Income from operations

 

 

84,578

 

 

 

94,758

 

Interest expense

 

 

(512

)

 

 

(329

)

Other income--net (bb)

 

 

4,774

 

 

 

1,245

 

Income before income taxes

 

 

88,840

 

 

 

95,674

 

Income taxes

 

 

(22,538

)

 

 

(23,917

)

Net income

 

$

66,302

 

 

$

71,757

 

Earnings Per Share

 

 

 

 

 

 

Net income

 

$

4.85

 

 

$

4.91

 

Average number of shares outstanding

 

 

13,675

 

 

 

14,622

 

Diluted Earnings Per Share

 

 

 

 

 

 

Net income

 

$

4.84

 

 

$

4.86

 

Average number of shares outstanding

 

 

13,690

 

 

 

14,764

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

2026

 

2025

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

deferred compensation plans

 

$

108,931

 

 

$

103,760

 

Market value adjustments related to deferred

 

 

 

 

 

 

compensation trusts

 

 

3,885

 

 

 

(830

)

Long-term incentive compensation

 

 

1,505

 

 

 

2,657

 

Total SG&A expenses

 

$

114,321

 

 

$

105,587

 

 

 

 

 

 

 

 

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

 

 

Three Months Ended March 31,

 

 

2026

 

2025

 

 

 

 

 

 

 

Market value adjustments related to deferred

 

 

 

 

 

 

compensation trusts

 

$

3,885

 

 

$

(830

)

Interest income

 

 

890

 

 

 

2,076

 

Other

 

 

(1

)

 

 

(1

)

Total other income--net

 

$

4,774

 

 

$

1,245

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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

 

 

 

 

 

 

 

 

 

March 31,

 

 

2026

 

2025

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

16,856

 

 

$

173,882

 

Accounts receivable less allowances

 

 

215,479

 

 

 

285,873

 

Inventories

 

 

7,208

 

 

 

7,790

 

Prepaid income taxes

 

 

7,614

 

 

 

4,436

 

Prepaid expenses

 

 

26,906

 

 

 

30,404

 

Total current assets

 

 

274,063

 

 

 

502,385

 

Investments of deferred compensation plans held in trust

 

 

143,778

 

 

 

127,949

 

Properties and equipment, at cost less accumulated depreciation

 

 

207,734

 

 

 

199,679

 

Lease right of use asset

 

 

133,597

 

 

 

131,150

 

Identifiable intangible assets less accumulated amortization

 

 

80,417

 

 

 

89,929

 

Goodwill

 

 

687,501

 

 

 

666,940

 

Other assets

 

 

8,725

 

 

 

8,483

 

Total Assets

 

$

1,535,815

 

 

$

1,726,515

 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

65,698

 

 

$

47,692

 

Accrued insurance

 

 

65,101

 

 

 

65,743

 

Accrued income taxes

 

 

25,770

 

 

 

38,247

 

Accrued compensation

 

 

62,750

 

 

 

59,905

 

Short-term lease liability

 

 

41,286

 

 

 

42,976

 

Other current liabilities

 

 

60,810

 

 

 

35,993

 

Total current liabilities

 

 

321,415

 

 

 

290,556

 

Deferred income taxes

 

 

14,575

 

 

 

11,771

 

Deferred compensation liabilities

 

 

142,660

 

 

 

127,292

 

Long-term debt

 

 

91,200

 

 

 

-

 

Long-term lease liability

 

 

104,448

 

 

 

102,082

 

Other liabilities

 

 

13,523

 

 

 

13,052

 

Total Liabilities

 

 

687,821

 

 

 

544,753

 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

37,607

 

 

 

37,535

 

Paid-in capital

 

 

1,603,730

 

 

 

1,538,419

 

Retained earnings

 

 

3,013,504

 

 

 

2,786,264

 

Treasury stock, at cost

 

 

(3,809,245

)

 

 

(3,182,718

)

Deferred compensation payable in Company stock

 

 

2,398

 

 

 

2,262

 

Total Stockholders' Equity

 

 

847,994

 

 

 

1,181,762

 

Total Liabilities and Stockholders' Equity

 

$

1,535,815

 

 

$

1,726,515

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended March 31,

 

 

 

2026

 

2025

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

Net income

 

$

66,302

 

 

$

71,757

 

 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

16,873

 

 

 

16,017

 

 

Stock option expense

 

 

9,249

 

 

 

9,091

 

 

Benefit for deferred income taxes

 

 

(4,737

)

 

 

(14,174

)

 

Noncash long-term incentive compensation

 

 

1,386

 

 

 

2,420

 

 

Amortization of debt issuance costs

 

 

80

 

 

 

80

 

 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

 

Increase in accounts receivable

 

 

(32,899

)

 

 

(67,424

)

 

Decrease in inventories

 

 

335

 

 

 

403

 

 

Increase in prepaid expenses

 

 

(88

)

 

 

(4,430

)

 

Increase/(decrease) in accounts payable and

 

 

 

 

 

 

 

other current liabilities

 

 

2,235

 

 

 

(22,592

)

 

Change in current income taxes

 

 

26,817

 

 

 

37,286

 

 

Net change in lease assets and liabilities

 

 

(471

)

 

 

169

 

 

(Increase)/decrease in other assets

 

 

(3,603

)

 

 

3,034

 

 

Increase in other liabilities

 

 

6,709

 

 

 

951

 

 

Other sources

 

 

31

 

 

 

156

 

 

Net cash provided by operating activities

 

 

88,219

 

 

 

32,744

 

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

Business combinations, net of cash acquired

 

 

(20,610

)

 

 

(225

)

 

Capital expenditures

 

 

(17,116

)

 

 

(13,280

)

 

Proceeds from sale of fixed assets

 

 

134

 

 

 

112

 

 

Other uses

 

 

(197

)

 

 

(281

)

 

Net cash used by investing activities

 

 

(37,789

)

 

 

(13,674

)

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

Purchases of treasury stock

 

 

(190,039

)

 

 

(33,222

)

 

Proceeds from revolving line of credit

 

 

135,480

 

 

 

-

 

 

Payments on revolving line of credit

 

 

(44,280

)

 

 

-

 

 

Dividends paid

 

 

(8,173

)

 

 

(7,325

)

 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(1,482

)

 

 

(6,254

)

 

Proceeds from exercise of stock options

 

 

1,312

 

 

 

22,666

 

 

Change in cash overdrafts payable

 

 

(493

)

 

 

438

 

 

Other (uses)/sources

 

 

(414

)

 

 

159

 

 

Net cash used by financing activities

 

 

(108,089

)

 

 

(23,538

)

 

Decrease in Cash and Cash Equivalents

 

 

(57,659

)

 

 

(4,468

)

 

Cash and cash equivalents at beginning of year

 

 

74,515

 

 

 

178,350

 

 

Cash and cash equivalents at end of period

 

$

16,856

 

 

$

173,882

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATING STATEMENTS OF INCOME

 

FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025

 

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

Chemed

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

2026 (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

420,018

 

 

$

237,495

 

 

$

-

 

 

$

657,513

 

 

Cost of services provided and goods sold

 

 

325,467

 

 

 

116,282

 

 

 

-

 

 

 

441,749

 

 

Selling, general and administrative expenses

 

 

26,109

 

 

 

67,929

 

 

 

20,283

 

 

 

114,321

 

 

Depreciation

 

 

5,912

 

 

 

8,379

 

 

 

12

 

 

 

14,303

 

 

Amortization

 

 

26

 

 

 

2,544

 

 

 

-

 

 

 

2,570

 

 

Other operating expense/(income)

 

 

52

 

 

 

(60

)

 

 

-

 

 

 

(8

)

 

Total costs and expenses

 

 

357,566

 

 

 

195,074

 

 

 

20,295

 

 

 

572,935

 

 

Income/(loss) from operations

 

 

62,452

 

 

 

42,421

 

 

 

(20,295

)

 

 

84,578

 

 

Interest expense

 

 

(50

)

 

 

(136

)

 

 

(326

)

 

 

(512

)

 

Intercompany interest income/(expense)

 

 

6,238

 

 

 

4,512

 

 

 

(10,750

)

 

 

-

 

 

Other income—net

 

 

95

 

 

 

15

 

 

 

4,664

 

 

 

4,774

 

 

Income/(loss) before income taxes

 

 

68,735

 

 

 

46,812

 

 

 

(26,707

)

 

 

88,840

 

 

Income taxes

 

 

(16,528

)

 

 

(11,028

)

 

 

5,018

 

 

 

(22,538

)

 

Net income/(loss)

 

$

52,207

 

 

$

35,784

 

 

$

(21,689

)

 

$

66,302

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025 (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

407,400

 

 

$

239,543

 

 

$

-

 

 

$

646,943

 

 

Cost of services provided and goods sold

 

 

312,807

 

 

 

117,723

 

 

 

-

 

 

 

430,530

 

 

Selling, general and administrative expenses

 

 

26,538

 

 

 

62,649

 

 

 

16,400

 

 

 

105,587

 

 

Depreciation

 

 

5,196

 

 

 

8,237

 

 

 

12

 

 

 

13,445

 

 

Amortization

 

 

26

 

 

 

2,546

 

 

 

-

 

 

 

2,572

 

 

Other operating expense/(income)

 

 

64

 

 

 

(13

)

 

 

-

 

 

 

51

 

 

Total costs and expenses

 

 

344,631

 

 

 

191,142

 

 

 

16,412

 

 

 

552,185

 

 

Income/(loss) from operations

 

 

62,769

 

 

 

48,401

 

 

 

(16,412

)

 

 

94,758

 

 

Interest expense

 

 

(48

)

 

 

(132

)

 

 

(149

)

 

 

(329

)

 

Intercompany interest income/(expense)

 

 

5,296

 

 

 

3,930

 

 

 

(9,226

)

 

 

-

 

 

Other income—net

 

 

48

 

 

 

10

 

 

 

1,187

 

 

 

1,245

 

 

Income/(loss) before income taxes

 

 

68,065

 

 

 

52,209

 

 

 

(24,600

)

 

 

95,674

 

 

Income taxes

 

 

(18,035

)

 

 

(12,265

)

 

 

6,383

 

 

 

(23,917

)

 

Net income/(loss)

 

$

50,030

 

 

$

39,944

 

 

$

(18,217

)

 

$

71,757

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATING SUMMARIES OF EBITDA

 

FOR THREE MONTHS ENDED MARCH 31, 2026 AND 2025

 

(in thousands) (unaudited)

 

 

 

 

 

 

 

 

 

Chemed

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

2026

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

52,207

 

 

$

35,784

 

 

$

(21,689

)

 

$

66,302

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

50

 

 

 

136

 

 

 

326

 

 

 

512

 

 

Income taxes

 

 

16,528

 

 

 

11,028

 

 

 

(5,018

)

 

 

22,538

 

 

Depreciation

 

 

5,912

 

 

 

8,379

 

 

 

12

 

 

 

14,303

 

 

Amortization

 

 

26

 

 

 

2,544

 

 

 

-

 

 

 

2,570

 

 

EBITDA

 

 

74,723

 

 

 

57,871

 

 

 

(26,369

)

 

 

106,225

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(6,238

)

 

 

(4,512

)

 

 

10,750

 

 

 

-

 

 

Interest income

 

 

(95

)

 

 

(15

)

 

 

(779

)

 

 

(889

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

9,249

 

 

 

9,249

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

1,505

 

 

 

1,505

 

 

Acquisition expense

 

 

-

 

 

 

167

 

 

 

-

 

 

 

167

 

 

Adjusted EBITDA

 

$

68,390

 

 

$

53,511

 

 

$

(5,644

)

 

$

116,257

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

50,030

 

 

$

39,944

 

 

$

(18,217

)

 

$

71,757

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

48

 

 

 

132

 

 

 

149

 

 

 

329

 

 

Income taxes

 

 

18,035

 

 

 

12,265

 

 

 

(6,383

)

 

 

23,917

 

 

Depreciation

 

 

5,196

 

 

 

8,237

 

 

 

12

 

 

 

13,445

 

 

Amortization

 

 

26

 

 

 

2,546

 

 

 

-

 

 

 

2,572

 

 

EBITDA

 

 

73,335

 

 

 

63,124

 

 

 

(24,439

)

 

 

112,020

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,296

)

 

 

(3,930

)

 

 

9,226

 

 

 

-

 

 

Interest income

 

 

(49

)

 

 

(10

)

 

 

(2,017

)

 

 

(2,076

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

9,091

 

 

 

9,091

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

2,657

 

 

 

2,657

 

 

Adjusted EBITDA

 

$

67,990

 

 

$

59,184

 

 

$

(5,482

)

 

$

121,692

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

RECONCILIATION OF ADJUSTED NET INCOME

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

2026

 

2025

 

Net income as reported

 

$

66,302

 

 

$

71,757

 

 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

Stock option expense

 

 

9,249

 

 

 

9,091

 

 

Amortization of reacquired franchise rights

 

 

2,352

 

 

 

2,352

 

 

Long-term incentive compensation

 

 

1,505

 

 

 

2,657

 

 

Acquisition expense

 

 

167

 

 

 

-

 

 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

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

 

 

(2,248

)

 

 

(2,320

)

 

Excess tax expenses/(benefits) on stock compensation

 

 

56

 

 

 

(463

)

 

Adjusted net income

 

$

77,383

 

 

$

83,074

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

Net income

 

$

4.84

 

 

$

4.86

 

 

Average number of shares outstanding

 

 

13,690

 

 

 

14,764

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

Adjusted net income

 

$

5.65

 

 

$

5.63

 

 

Average number of shares outstanding

 

 

13,690

 

 

 

14,764

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)

 

Three Months Ended March 31,

OPERATING STATISTICS

2026

 

2025

Net revenue ($000) (c)

 

 

 

 

 

Homecare

$

371,091

 

 

$

351,566

 

Inpatient

 

35,925

 

 

 

34,022

 

Continuous care

 

18,133

 

 

 

24,637

 

Other

 

5,578

 

 

 

5,344

 

Subtotal

$

430,727

 

 

$

415,569

 

Room and board, net

 

(3,257

)

 

 

(3,525

)

Contractual allowances

 

(5,077

)

 

 

(2,319

)

Medicare cap allowance

 

(2,375

)

 

 

(2,325

)

Net Revenue

$

420,018

 

 

$

407,400

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

Homecare

 

86.2

%

 

 

84.6

%

Inpatient

 

8.3

 

 

 

8.2

 

Continuous care

 

4.2

 

 

 

5.9

 

Other

 

1.3

 

 

 

1.3

 

Subtotal

 

100.0

 

 

 

100.0

 

Room and board, net

 

(0.8

)

 

 

(0.8

)

Contractual allowances

 

(1.1

)

 

 

(0.6

)

Medicare cap allowance

 

(0.6

)

 

 

(0.6

)

Net Revenue

 

97.5

%

 

 

98.0

%

Days of care

 

 

 

 

 

Homecare

 

1,691,619

 

 

 

1,632,569

 

Nursing home

 

294,818

 

 

 

307,108

 

Respite

 

10,875

 

 

 

9,995

 

Subtotal routine homecare and respite

 

1,997,312

 

 

 

1,949,672

 

Inpatient

 

30,474

 

 

 

29,704

 

Continuous care

 

17,288

 

 

 

22,620

 

Total

 

2,045,074

 

 

 

2,001,996

 

 

 

 

 

 

 

Number of days in relevant time period

 

90

 

 

 

90

 

Average daily census ("ADC") (days)

 

 

 

 

 

Homecare

 

18,796

 

 

 

18,140

 

Nursing home

 

3,276

 

 

 

3,412

 

Respite

 

120

 

 

 

111

 

Subtotal routine homecare and respite

 

22,192

 

 

 

21,663

 

Inpatient

 

339

 

 

 

330

 

Continuous care

 

192

 

 

 

251

 

Total

 

22,723

 

 

 

22,244

 

 

 

 

 

 

 

Total Admissions

 

19,394

 

 

 

18,139

 

Total Discharges

 

18,537

 

 

 

17,875

 

Average length of stay (days)

 

102.7

 

 

 

118.7

 

Median length of stay (days)

 

15.0

 

 

 

16.0

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

Cerebro

 

44.5

%

 

 

44.7

%

Neurological

 

11.3

 

 

 

12.4

 

Cancer

 

9.6

 

 

 

9.6

 

Cardio

 

16.3

 

 

 

16.1

 

Respiratory

 

7.7

 

 

 

7.2

 

Other

 

10.6

 

 

 

10.0

 

Total

 

100.0

%

 

 

100.0

%

Admissions by major diagnosis

 

 

 

 

 

Cerebro

 

26.9

%

 

 

28.4

%

Neurological

 

6.9

 

 

 

6.5

 

Cancer

 

23.5

 

 

 

24.6

 

Cardio

 

15.8

 

 

 

15.0

 

Respiratory

 

12.4

 

 

 

11.6

 

Other

 

14.5

 

 

 

13.9

 

Total

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.2

%

 

 

0.6

%

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

38.8

 

 

 

47.3

 

Days of revenue outstanding-including unapplied Medicare payments

33.6

 

 

 

44.5

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

FOOTNOTES TO FINANCIAL STATEMENTS

 

FOR THE THREE MONTHS AND YEARS ENDED MARCH 31, 2026 AND 2025

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

Included in the results of operations for 2026 are the following significant credits/(charges) which may not be indicative of ongoing operations

 

 

(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2026

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

$

-

 

 

$

(9,249

)

 

$

(9,249

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

 

Long-term incentive compensation

 

 

-

 

 

-

 

 

 

(1,505

)

 

 

(1,505

)

 

 

Acquisition expense

 

 

-

 

 

(167

)

 

 

-

 

 

 

(167

)

 

 

Pretax impact on earnings

 

 

-

 

 

(2,519

)

 

 

(10,754

)

 

 

(13,273

)

 

 

Excess tax expenses on stock compensation

 

 

-

 

 

-

 

 

 

(56

)

 

 

(56

)

 

 

Income tax benefit on the above

 

 

-

 

 

587

 

 

 

1,661

 

 

 

2,248

 

 

 

After-tax impact on earnings

 

$

-

 

$

(1,932

)

 

$

(9,149

)

 

$

(11,081

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2025 are the following significant credits/(charges) which may not be indicative of ongoing operations

 

 

(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2025

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

$

-

 

 

$

(9,091

)

 

$

(9,091

)

 

 

Long-term incentive compensation

 

 

-

 

 

-

 

 

 

(2,657

)

 

 

(2,657

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

 

Pretax impact on earnings

 

 

-

 

 

(2,352

)

 

 

(11,748

)

 

 

(14,100

)

 

 

Excess tax benefits on stock compensation

 

 

-

 

 

-

 

 

 

463

 

 

 

463

 

 

 

Income tax benefit on the above

 

 

-

 

 

546

 

 

 

1,774

 

 

 

2,320

 

 

 

After-tax impact on earnings

 

$

-

 

$

(1,806

)

 

$

(9,511

)

 

$

(11,317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 13 large (greater than 450 ADC), 23 medium (greater than 200 but less than 450 ADC) and 23 small (less than 200 ADC) hospice programs. Of Vitas' 33 Medicare provider numbers, for the current cap year, 25 provider numbers have a Medicare cap cushion of greater than 10%, four provider numbers have a Medicare cap cushion between 0% and 10%, and four provider numbers have a Medicare cap liability.

 

 

 

 

CONTACT: 
Michael D. Witzeman                                       
(513) 762-6714