Originaltext
Diese Übersetzung bewerten
Mit deinem Feedback können wir Google Übersetzer weiter verbessern
Home
Chemed Corp
Chemed Reports Fourth-Quarter 2025 Results
Business
Feb 25 2026
18 min read

Chemed Reports Fourth-Quarter 2025 Results

news images

CINCINNATI, Feb. 25, 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 fourth quarter ended December 31, 2025, versus the comparable prior-year period.

Results for Quarter Ended December 31, 2025

Consolidated operating results:

  • Revenue was $639.3 million, essentially flat with the fourth quarter of 2024

  • GAAP Diluted Earnings-per-Share (EPS) of $5.48, a decrease of 9.0%

  • Adjusted Diluted EPS of $6.42, a decrease of 6.0%

VITAS segment operating results:

  • Net Patient Revenue of $418.8 million, an increase of 1.9%

  • Average Daily Census (ADC) of 22,462, an increase of 1.3%

  • Admissions of 17,419, an increase of 6.0%

  • Net Income, excluding certain discrete items, of $69.5 million, a decrease of 0.6%

  • Adjusted EBITDA, excluding Medicare Cap, of $91.6 million, a decrease of 1.7%

  • Adjusted EBITDA margin, excluding Medicare Cap, of 21.7%, a decrease of 79-basis points

Roto-Rooter segment operating results:

  • Revenue of $220.6 million, a decrease of 3.7%

  • Net Income, excluding certain discrete items, of $33.8 million, a decrease of 20.6%

  • Adjusted EBITDA of $47.5 million, a decline of 21.1%

  • Adjusted EBITDA margin of 21.5%, a decline of 477-basis points

VITAS

VITAS net revenue was $418.8 million in the fourth quarter of 2025, which is an increase of 1.9% when compared to the prior-year period. This revenue increase is comprised primarily of a 1.3% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.2%. Acuity mix shift negatively impacted revenue growth 143-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 20-basis points.

Total VITAS admissions increased 6.0% in the fourth quarter of 2025 compared to the fourth quarter of 2024.

In the fourth quarter of 2025, VITAS accrued $2.4 million in Medicare Cap billing limitation, essentially flat compared to the fourth quarter of 2024.   There was no Medicare Cap billing limitation recorded in the fourth quarter of 2025 related to the Florida combined program.

Of VITAS’ 33 Medicare provider numbers, 22 provider numbers have a projected full-year Medicare Cap cushion of 10% or greater, six provider numbers have a projected cushion between 0% and 10%, and five provider numbers have a Medicare Cap billing limitation totaling $9.5 million projected for the full-year 2026 Medicare Cap year. There is no Medicare Cap for the 2026 Cap year currently projected for the Florida combined program.

Average revenue per patient per day in the fourth quarter of 2025 was $208.01 which is 86-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $187.19 and $1,153.55, respectively. During the quarter, high acuity days-of-care were 2.2% of total days of care, a decline of 32-basis points when compared to the prior-year quarter.

The fourth quarter 2025 gross margin, excluding Medicare Cap, was 27.3%, a 150-basis point decline from the same period of 2024. Selling, general and administrative expenses were $23.8 million in the fourth quarter of 2025 compared to $25.6 million in the prior-year quarter.

Adjusted EBITDA, excluding Medicare Cap, totaled $91.6 million in the quarter, a decline of 1.7% when compared to the prior year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 21.7%.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $220.6 million in the fourth quarter of 2025, a decrease of 3.7%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $55.2 million, an increase of 1.6% from the prior-year period. This aggregate commercial revenue change consisted of excavation increasing 10.9%, drain cleaning increasing 2.0%, plumbing flat between years, offset by a decline in water restoration of 20.0%.

Roto-Rooter branch residential revenue in the quarter totaled $155.6 million, a decrease of 3.1%, over the prior-year period. This aggregate residential revenue change consisted of plumbing increasing 6.3%, excavation essentially flat between periods, offset by water restoration decreasing 10.3% and drain cleaning declining 3.2%.

In the fourth quarter of 2025, revenue from independent contractors was $16.7 million which is a decline of 2.8% as compared to the same period of 2024.

Roto-Rooter’s fourth quarter 2025 gross margin was 49.8%. This compares to the prior year quarter’s gross margin of 51.3%. Roto-Rooter’s selling, general and administrative expenses were $63.2 million in the quarter, which is an increase of 10.5% compared to the fourth quarter of 2024.

Adjusted EBITDA in the fourth quarter of 2025 totaled $47.5 million, a decrease of 21.1% when compared to the fourth quarter of 2024. The Adjusted EBITDA margin in the quarter was 21.5% which represents a 477-basis point decline from the fourth quarter of 2024.

Chemed Consolidated

As of December 31, 2025, Chemed had total cash and cash equivalents of $74.5 million and no current or long-term debt.

In June 2022, Chemed entered into a five-year $550 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consisted of a $100 million amortizable term loan and a $450 million revolving credit facility. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points. There is approximately $404.5 million undrawn borrowing capacity under the Credit Agreement after excluding $45.5 million for Letters of Credit.

During the quarter, the Company repurchased 400,000 shares of Chemed stock for $174.6 million which equates to a cost per share of $436.39. As of December 31, 2025, there was approximately $127.3 million of remaining share repurchase authorization under its plan.

Guidance for 2026

VITAS 2026 revenue, prior to Medicare Cap, is estimated to increase 5.5% to 6.5% when compared to 2025. ADC is estimated to increase 3.5% to 4.0%. Full year EBITDA margin, prior to Medicare Cap is estimated to be 17.5% to 18.0%. Medicare Cap billing limitations are estimated to be $9.5 million in calendar 2026 compared to $27.2 million in calendar 2025.

Roto-Rooter is forecasted to achieve full year 2026 revenue growth of 3.0% to 3.5%. Roto-Rooter’s adjusted EBITDA margin for 2026 is expected to be 22.5% to 23.0%.

Based upon 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 $23.25 to $24.25. This compares to full-year 2025 adjusted earnings per diluted share of $21.55. The 2026 guidance assumes an effective corporate tax rate on adjusted earnings of 24.5% and a diluted share count of 13.9 million shares.

The 2026 earnings trajectory is weighted towards the second half of the year. An estimated 55% of the consolidated adjusted net income and consolidated adjusted EBITDA, prior to Medicare Cap, is projected to be generated in the second half of the year. Momentum is expected to build sequentially, quarter-to-quarter throughout the year.

We believe VITAS has successfully mitigated its Florida Medicare Cap issue. As a result, in 2026, the patient mix should moderate to a more favorable balance of short and longer-stay patients. However, the financial impact of admitting a higher number of potentially longer-stay patients does not come until roughly a fiscal quarter post-admission.

Roto-Rooter’s first quarter of 2025 was its strongest revenue and EBITDA margin quarter of the year. Additionally, Roto-Rooter is projected to have elevated expenses in the first half of the year in order to fund revenue growth and long-term margin improvement projects currently underway.

Management will provide more detail related to the above discussion during the conference call tomorrow morning.

Conference Call

As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday February 26, 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/srzsz65g.

Participants may also register via teleconference at: https://register-conf.media-server.com/register/BIe4160b0d86fb4a3cb11588d64e00d9e7.

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, 2024 and in its Quarterly Reports filed in 2025. 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.

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



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATED STATEMENTS OF INCOME

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

 

2025

 

2024

 

2025

 

2024

 

Service revenues and sales

 

$

639,337

 

 

$

639,993

 

 

$

2,529,978

 

 

 

2,431,287

 

 

Cost of services provided and goods sold

 

 

417,016

 

 

 

405,875

 

 

 

1,706,794

 

 

 

1,576,939

 

 

Selling, general and administrative expenses (aa)

 

 

105,503

 

 

 

104,251

 

 

 

417,188

 

 

 

424,360

 

 

Depreciation

 

 

13,759

 

 

 

13,263

 

 

 

54,557

 

 

 

52,864

 

 

Amortization

 

 

2,571

 

 

 

2,568

 

 

 

10,284

 

 

 

10,185

 

 

Other operating (income)/expense

 

 

(166

)

 

 

158

 

 

 

2,909

 

 

 

446

 

 

Total costs and expenses

 

 

538,683

 

 

 

526,115

 

 

 

2,191,732

 

 

 

2,064,794

 

 

Income from operations

 

 

100,654

 

 

 

113,878

 

 

 

338,246

 

 

 

366,493

 

 

Interest expense

 

 

(521

)

 

 

(499

)

 

 

(1,750

)

 

 

(1,780

)

 

Other income--net (bb)

 

 

5,312

 

 

 

6,744

 

 

 

19,282

 

 

 

34,752

 

 

Income before income taxes

 

 

105,445

 

 

 

120,123

 

 

 

355,778

 

 

 

399,465

 

 

Income taxes

 

 

(28,694

)

 

 

(29,804

)

 

 

(90,540

)

 

 

(97,466

)

 

Net income

 

$

76,751

 

 

$

90,319

 

 

$

265,238

 

 

$

301,999

 

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.48

 

 

$

6.08

 

 

$

18.42

 

 

$

20.10

 

 

Average number of shares outstanding

 

 

13,994

 

 

 

14,853

 

 

 

14,398

 

 

 

15,024

 

 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.48

 

 

$

6.02

 

 

$

18.34

 

 

$

19.89

 

 

Average number of shares outstanding

 

 

14,010

 

 

 

14,992

 

 

 

14,460

 

 

 

15,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

 

2025

 

2024

 

2025

 

2024

 

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

99,412

 

 

$

96,358

 

 

$

401,013

 

 

$

384,069

 

 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

3,759

 

 

 

3,539

 

 

 

10,550

 

 

 

20,139

 

 

Long-term incentive compensation

 

 

2,332

 

 

 

4,354

 

 

 

5,625

 

 

 

20,152

 

 

Total SG&A expenses

 

$

105,503

 

 

$

104,251

 

 

$

417,188

 

 

$

424,360

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

3,759

 

 

$

3,539

 

 

$

10,550

 

 

$

20,139

 

 

Interest income

 

 

1,559

 

 

 

3,205

 

 

 

8,745

 

 

 

14,610

 

 

Other

 

 

(6

)

 

 

-

 

 

 

(13

)

 

 

3

 

 

Total other income--net

 

$

5,312

 

 

$

6,744

 

 

$

19,282

 

 

$

34,752

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATED BALANCE SHEETS

 

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

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

 

2025

 

2024

 

Assets

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

74,515

 

 

$

178,350

 

 

Accounts receivable less allowances

 

 

182,575

 

 

 

171,163

 

 

Inventories

 

 

7,543

 

 

 

8,193

 

 

Prepaid income taxes

 

 

11,165

 

 

 

11,068

 

 

Prepaid expenses

 

 

26,818

 

 

 

25,974

 

 

Total current assets

 

 

302,616

 

 

 

394,748

 

 

Investments of deferred compensation plans held in trust

 

 

140,347

 

 

 

130,960

 

 

Properties and equipment, at cost less accumulated depreciation

 

 

205,662

 

 

 

200,837

 

 

Lease right of use asset

 

 

131,151

 

 

 

127,323

 

 

Identifiable intangible assets less accumulated amortization

 

 

82,764

 

 

 

92,206

 

 

Goodwill

 

 

666,999

 

 

 

666,744

 

 

Other assets

 

 

8,650

 

 

 

55,757

 

 

Total Assets

 

$

1,538,189

 

 

$

1,668,575

 

 

Liabilities

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Accounts payable

 

$

64,459

 

 

$

44,146

 

 

Accrued insurance

 

 

62,054

 

 

 

56,703

 

 

Accrued income taxes

 

 

2,504

 

 

 

7,593

 

 

Accrued compensation

 

 

58,329

 

 

 

92,073

 

 

Short-term lease liability

 

 

40,892

 

 

 

42,306

 

 

Other current liabilities

 

 

58,892

 

 

 

42,874

 

 

Total current liabilities

 

 

287,130

 

 

 

285,695

 

 

Deferred income taxes

 

 

19,313

 

 

 

25,945

 

 

Deferred compensation liabilities

 

 

136,139

 

 

 

126,035

 

 

Long-term lease liability

 

 

102,867

 

 

 

98,538

 

 

Other liabilities

 

 

13,335

 

 

 

13,369

 

 

Total Liabilities

 

 

558,784

 

 

 

549,582

 

 

Stockholders' Equity

 

 

 

 

 

 

 

Capital stock

 

 

37,595

 

 

 

37,422

 

 

Paid-in capital

 

 

1,592,197

 

 

 

1,484,176

 

 

Retained earnings

 

 

2,955,375

 

 

 

2,721,832

 

 

Treasury stock, at cost

 

 

(3,608,117

)

 

 

(3,126,660

)

 

Deferred compensation payable in Company stock

 

 

2,355

 

 

 

2,223

 

 

Total Stockholders' Equity

 

 

979,405

 

 

 

1,118,993

 

 

Total Liabilities and Stockholders' Equity

 

$

1,538,189

 

 

$

1,668,575

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31,

 

 

 

2025

 

2024

 

Cash Flows from Operating Activities

 

 

 

 

 

 

 

Net income

 

$

265,238

 

 

$

301,999

 

 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

 

Depreciation and amortization

 

 

64,841

 

 

 

63,049

 

 

Stock option expense

 

 

32,671

 

 

 

32,033

 

 

Benefit for deferred income taxes

 

 

(5,944

)

 

 

(4,138

)

 

Noncash long-term incentive compensation

 

 

4,886

 

 

 

18,794

 

 

Litigation settlements

 

 

1,425

 

 

 

(5,750

)

 

Noncash directors' compensation

 

 

1,123

 

 

 

1,282

 

 

Amortization of debt issuance costs

 

 

321

 

 

 

321

 

 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

 

(Increase)/decrease in accounts receivable

 

 

(11,596

)

 

 

10,678

 

 

Decrease in inventories

 

 

650

 

 

 

3,831

 

 

(Increase)/decrease in prepaid expenses

 

 

(844

)

 

 

4,237

 

 

Decrease in accounts payable and

 

 

 

 

 

 

 

other current liabilities

 

 

(5,194

)

 

 

(9,279

)

 

Change in current income taxes

 

 

(6,217

)

 

 

2,182

 

 

Net change in lease assets and liabilities

 

 

(806

)

 

 

(674

)

 

Decrease/(increase) in other assets

 

 

36,835

 

 

 

(25,591

)

 

Increase in other liabilities

 

 

10,424

 

 

 

22,749

 

 

Other sources

 

 

459

 

 

 

1,774

 

 

Net cash provided by operating activities

 

 

388,272

 

 

 

417,497

 

 

Cash Flows from Investing Activities

 

 

 

 

 

 

 

Capital expenditures

 

 

(62,795

)

 

 

(49,531

)

 

Proceeds from sale of fixed assets

 

 

4,568

 

 

 

3,315

 

 

Business combinations, net of cash acquired

 

 

(225

)

 

 

(97,400

)

 

Other uses

 

 

(888

)

 

 

(295

)

 

Net cash used by investing activities

 

 

(59,340

)

 

 

(143,911

)

 

Cash Flows from Financing Activities

 

 

 

 

 

 

 

Purchases of treasury stock

 

 

(431,500

)

 

 

(361,389

)

 

Dividends paid

 

 

(31,695

)

 

 

(27,092

)

 

Proceeds from exercise of stock options

 

 

27,152

 

 

 

56,517

 

 

Change in cash overdrafts payable

 

 

10,970

 

 

 

(15,749

)

 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(8,819

)

 

 

(9,457

)

 

Other sources/(uses)

 

 

1,125

 

 

 

(2,024

)

 

Net cash used by financing activities

 

 

(432,767

)

 

 

(359,194

)

 

Decrease in Cash and Cash Equivalents

 

 

(103,835

)

 

 

(85,608

)

 

Cash and cash equivalents at beginning of year

 

 

178,350

 

 

 

263,958

 

 

Cash and cash equivalents at end of period

 

$

74,515

 

 

$

178,350

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED DECEMBER 31, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

418,760

 

 

$

220,577

 

 

$

-

 

 

$

639,337

 

Cost of services provided and goods sold

 

 

306,238

 

 

 

110,778

 

 

 

-

 

 

 

417,016

 

Selling, general and administrative expenses

 

 

23,814

 

 

 

63,192

 

 

 

18,497

 

 

 

105,503

 

Depreciation

 

 

5,446

 

 

 

8,301

 

 

 

12

 

 

 

13,759

 

Amortization

 

 

26

 

 

 

2,545

 

 

 

-

 

 

 

2,571

 

Other operating income

 

 

219

 

 

 

(385

)

 

 

-

 

 

 

(166

)

Total costs and expenses

 

 

335,743

 

 

 

184,431

 

 

 

18,509

 

 

 

538,683

 

Income/(loss) from operations

 

 

83,017

 

 

 

36,146

 

 

 

(18,509

)

 

 

100,654

 

Interest expense

 

 

(35

)

 

 

(217

)

 

 

(269

)

 

 

(521

)

Intercompany interest income/(expense)

 

 

6,020

 

 

 

4,315

 

 

 

(10,335

)

 

 

-

 

Other income—net

 

 

156

 

 

 

13

 

 

 

5,143

 

 

 

5,312

 

Income/(loss) before income taxes

 

 

89,158

 

 

 

40,257

 

 

 

(23,970

)

 

 

105,445

 

Income taxes

 

 

(20,169

)

 

 

(8,692

)

 

 

167

 

 

 

(28,694

)

Net income/(loss)

 

$

68,989

 

 

$

31,565

 

 

$

(23,803

)

 

$

76,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

411,008

 

 

$

228,985

 

 

$

-

 

 

$

639,993

 

Cost of services provided and goods sold

 

 

294,456

 

 

 

111,419

 

 

 

-

 

 

 

405,875

 

Selling, general and administrative expenses

 

 

25,597

 

 

 

57,168

 

 

 

21,486

 

 

 

104,251

 

Depreciation

 

 

5,074

 

 

 

8,177

 

 

 

12

 

 

 

13,263

 

Amortization

 

 

26

 

 

 

2,542

 

 

 

-

 

 

 

2,568

 

Other operating expense

 

 

18

 

 

 

140

 

 

 

-

 

 

 

158

 

Total costs and expenses

 

 

325,171

 

 

 

179,446

 

 

 

21,498

 

 

 

526,115

 

Income/(loss) from operations

 

 

85,837

 

 

 

49,539

 

 

 

(21,498

)

 

 

113,878

 

Interest expense

 

 

(33

)

 

 

(81

)

 

 

(385

)

 

 

(499

)

Intercompany interest income/(expense)

 

 

5,114

 

 

 

3,759

 

 

 

(8,873

)

 

 

-

 

Other income—net

 

 

90

 

 

 

5

 

 

 

6,649

 

 

 

6,744

 

Income/(loss) before income taxes

 

 

91,008

 

 

 

53,222

 

 

 

(24,107

)

 

 

120,123

 

Income taxes

 

 

(20,897

)

 

 

(12,500

)

 

 

3,593

 

 

 

(29,804

)

Net income/(loss)

 

$

70,111

 

 

$

40,722

 

 

$

(20,514

)

 

$

90,319

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,630,101

 

 

$

899,877

 

 

$

-

 

 

$

2,529,978

 

Cost of services provided and goods sold

 

 

1,257,704

 

 

 

449,090

 

 

 

-

 

 

 

1,706,794

 

Selling, general and administrative expenses

 

 

100,675

 

 

 

247,047

 

 

 

69,466

 

 

 

417,188

 

Depreciation

 

 

21,308

 

 

 

33,200

 

 

 

49

 

 

 

54,557

 

Amortization

 

 

104

 

 

 

10,180

 

 

 

-

 

 

 

10,284

 

Other operating expense/(income)

 

 

3,375

 

 

 

(466

)

 

 

-

 

 

 

2,909

 

Total costs and expenses

 

 

1,383,166

 

 

 

739,051

 

 

 

69,515

 

 

 

2,191,732

 

Income/(loss) from operations

 

 

246,935

 

 

 

160,826

 

 

 

(69,515

)

 

 

338,246

 

Interest expense

 

 

(185

)

 

 

(611

)

 

 

(954

)

 

 

(1,750

)

Intercompany interest income/(expense)

 

 

22,455

 

 

 

16,245

 

 

 

(38,700

)

 

 

-

 

Other income—net

 

 

327

 

 

 

70

 

 

 

18,885

 

 

 

19,282

 

Income/(loss) before income taxes

 

 

269,532

 

 

 

176,530

 

 

 

(90,284

)

 

 

355,778

 

Income taxes

 

 

(65,523

)

 

 

(41,037

)

 

 

16,020

 

 

 

(90,540

)

Net income/(loss)

 

$

204,009

 

 

$

135,493

 

 

$

(74,264

)

 

$

265,238

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,530,978

 

 

$

900,309

 

 

$

-

 

 

$

2,431,287

 

Cost of services provided and goods sold

 

 

1,146,803

 

 

 

430,136

 

 

 

-

 

 

 

1,576,939

 

Selling, general and administrative expenses

 

 

99,564

 

 

 

232,852

 

 

 

91,944

 

 

 

424,360

 

Depreciation

 

 

20,362

 

 

 

32,452

 

 

 

50

 

 

 

52,864

 

Amortization

 

 

105

 

 

 

10,080

 

 

 

-

 

 

 

10,185

 

Other operating expense

 

 

178

 

 

 

268

 

 

 

-

 

 

 

446

 

Total costs and expenses

 

 

1,267,012

 

 

 

705,788

 

 

 

91,994

 

 

 

2,064,794

 

Income/(loss) from operations

 

 

263,966

 

 

 

194,521

 

 

 

(91,994

)

 

 

366,493

 

Interest expense

 

 

(171

)

 

 

(431

)

 

 

(1,178

)

 

 

(1,780

)

Intercompany interest income/(expense)

 

 

20,211

 

 

 

14,397

 

 

 

(34,608

)

 

 

-

 

Other income—net

 

 

227

 

 

 

69

 

 

 

34,456

 

 

 

34,752

 

Income/(loss) before income taxes

 

 

284,233

 

 

 

208,556

 

 

 

(93,324

)

 

 

399,465

 

Income taxes

 

 

(67,414

)

 

 

(48,510

)

 

 

18,458

 

 

 

(97,466

)

Net income/(loss)

 

$

216,819

 

 

$

160,046

 

 

$

(74,866

)

 

$

301,999

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 DECEMBER 31, 2025 AND 2024

 

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

 

Chemed

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

68,989

 

 

$

31,565

 

 

$

(23,803

)

 

$

76,751

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

35

 

 

 

217

 

 

 

269

 

 

 

521

 

 

Income taxes

 

 

20,169

 

 

 

8,692

 

 

 

(167

)

 

 

28,694

 

 

Depreciation

 

 

5,446

 

 

 

8,301

 

 

 

12

 

 

 

13,759

 

 

Amortization

 

 

26

 

 

 

2,545

 

 

 

-

 

 

 

2,571

 

 

EBITDA

 

 

94,665

 

 

 

51,320

 

 

 

(23,689

)

 

 

122,296

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(6,020

)

 

 

(4,315

)

 

 

10,335

 

 

 

-

 

 

Interest income

 

 

(156

)

 

 

(19

)

 

 

(1,384

)

 

 

(1,559

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

8,297

 

 

 

8,297

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

2,332

 

 

 

2,332

 

 

Legal settlements

 

 

221

 

 

 

-

 

 

 

-

 

 

 

221

 

 

Other

 

 

500

 

 

 

530

 

 

 

25

 

 

 

1,055

 

 

Adjusted EBITDA

 

$

89,210

 

 

$

47,516

 

 

$

(4,084

)

 

$

132,642

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

70,111

 

 

$

40,722

 

 

$

(20,514

)

 

$

90,319

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

33

 

 

 

81

 

 

 

385

 

 

 

499

 

 

Income taxes

 

 

20,897

 

 

 

12,500

 

 

 

(3,593

)

 

 

29,804

 

 

Depreciation

 

 

5,074

 

 

 

8,177

 

 

 

12

 

 

 

13,263

 

 

Amortization

 

 

26

 

 

 

2,542

 

 

 

-

 

 

 

2,568

 

 

EBITDA

 

 

96,141

 

 

 

64,022

 

 

 

(23,710

)

 

 

136,453

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,114

)

 

 

(3,759

)

 

 

8,873

 

 

 

-

 

 

Interest income

 

 

(89

)

 

 

(5

)

 

 

(3,111

)

 

 

(3,205

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

8,100

 

 

 

8,100

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

4,354

 

 

 

4,354

 

 

Acquisition expense

 

 

(203

)

 

 

(3

)

 

 

-

 

 

 

(206

)

 

Adjusted EBITDA

 

$

90,735

 

 

$

60,255

 

 

$

(5,494

)

 

$

145,496

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

CONSOLIDATING SUMMARIES OF EBITDA

 

FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024

 

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

Chemed

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

2025

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

204,009

 

 

$

135,493

 

 

$

(74,264

)

 

$

265,238

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

185

 

 

 

611

 

 

 

954

 

 

 

1,750

 

 

Income taxes

 

 

65,523

 

 

 

41,037

 

 

 

(16,020

)

 

 

90,540

 

 

Depreciation

 

 

21,308

 

 

 

33,200

 

 

 

49

 

 

 

54,557

 

 

Amortization

 

 

104

 

 

 

10,180

 

 

 

-

 

 

 

10,284

 

 

EBITDA

 

 

291,129

 

 

 

220,521

 

 

 

(89,281

)

 

 

422,369

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(22,455

)

 

 

(16,245

)

 

 

38,700

 

 

 

-

 

 

Interest income

 

 

(334

)

 

 

(77

)

 

 

(8,335

)

 

 

(8,746

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

32,671

 

 

 

32,671

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

5,625

 

 

 

5,625

 

 

Legal settlements

 

 

3,071

 

 

 

-

 

 

 

-

 

 

 

3,071

 

 

Other

 

 

500

 

 

 

530

 

 

 

2,690

 

 

 

3,720

 

 

Adjusted EBITDA

 

$

271,911

 

 

$

204,729

 

 

$

(17,930

)

 

$

458,710

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

216,819

 

 

$

160,046

 

 

$

(74,866

)

 

$

301,999

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

171

 

 

 

431

 

 

 

1,178

 

 

 

1,780

 

 

Income taxes

 

 

67,414

 

 

 

48,510

 

 

 

(18,458

)

 

 

97,466

 

 

Depreciation

 

 

20,362

 

 

 

32,452

 

 

 

50

 

 

 

52,864

 

 

Amortization

 

 

105

 

 

 

10,080

 

 

 

-

 

 

 

10,185

 

 

EBITDA

 

 

304,871

 

 

 

251,519

 

 

 

(92,096

)

 

 

464,294

 

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(20,211

)

 

 

(14,397

)

 

 

34,608

 

 

 

-

 

 

Interest income

 

 

(224

)

 

 

(69

)

 

 

(14,317

)

 

 

(14,610

)

 

Stock option expense

 

 

-

 

 

 

-

 

 

 

32,033

 

 

 

32,033

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

20,152

 

 

 

20,152

 

 

Acquisition expense

 

 

1,099

 

 

 

34

 

 

 

-

 

 

 

1,133

 

 

Adjusted EBITDA

 

$

285,535

 

 

$

237,087

 

 

$

(19,620

)

 

$

503,002

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

RECONCILIATION OF ADJUSTED NET INCOME

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

 

 

 

 

 

 

 

Three Months Ended December 31,

 

For the Years Ended December 31,

 

 

2025

 

2024

 

2025

 

2024

Net income as reported

 

$

76,751

 

 

$

90,319

 

 

$

265,238

 

 

$

301,999

 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

8,297

 

 

 

8,100

 

 

 

32,671

 

 

 

32,033

 

Amortization of reacquired franchise rights

 

 

2,352

 

 

 

2,352

 

 

 

9,408

 

 

 

9,408

 

Long-term incentive compensation

 

 

2,332

 

 

 

4,354

 

 

 

5,625

 

 

 

20,152

 

Legal settlements

 

 

221

 

 

 

-

 

 

 

3,071

 

 

 

-

 

Acquisition expense

 

 

-

 

 

 

(206

)

 

 

-

 

 

 

1,133

 

Other

 

 

1,055

 

 

 

-

 

 

 

3,720

 

 

 

-

 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

(2,337

)

 

 

(2,333

)

 

 

(8,849

)

 

 

(9,095

)

Excess tax benefits on stock compensation

 

 

1,209

 

 

 

(133

)

 

 

696

 

 

 

(4,442

)

Adjusted net income

 

$

89,880

 

 

$

102,453

 

 

$

311,580

 

 

$

351,188

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

5.48

 

 

$

6.02

 

 

$

18.34

 

 

$

19.89

 

Average number of shares outstanding

 

 

14,010

 

 

 

14,992

 

 

 

14,460

 

 

 

15,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

6.42

 

 

$

6.83

 

 

$

21.55

 

 

$

23.13

 

Average number of shares outstanding

 

 

14,010

 

 

 

14,992

 

 

 

14,460

 

 

 

15,186

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)

 

Three Months Ended December 31,

 

 

For the Years Ended December 31,

 

OPERATING STATISTICS

2025

 

2024

 

 

2025

 

2024

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

372,480

 

 

$

358,507

 

 

 

$

1,444,494

 

 

$

1,326,488

 

 

Inpatient

 

32,903

 

 

 

31,307

 

 

 

 

133,048

 

 

 

120,604

 

 

Continuous care

 

18,438

 

 

 

25,451

 

 

 

 

86,661

 

 

 

99,746

 

 

Other

 

6,029

 

 

 

5,556

 

 

 

 

22,926

 

 

 

19,455

 

 

Subtotal

$

429,850

 

 

$

420,821

 

 

 

$

1,687,129

 

 

$

1,566,293

 

 

Room and board, net

 

(4,285

)

 

 

(3,867

)

 

 

 

(15,562

)

 

 

(13,304

)

 

Contractual allowances

 

(4,430

)

 

 

(3,521

)

 

 

 

(14,305

)

 

 

(13,597

)

 

Medicare cap allowance

 

(2,375

)

 

 

(2,425

)

 

 

 

(27,161

)

 

 

(8,414

)

 

Net Revenue

$

418,760

 

 

$

411,008

 

 

 

$

1,630,101

 

 

$

1,530,978

 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

86.7

%

 

 

85.2

%

 

 

 

85.6

%

 

 

84.7

%

 

Inpatient

 

7.7

 

 

 

7.4

 

 

 

 

7.9

 

 

 

7.7

 

 

Continuous care

 

4.3

 

 

 

6.0

 

 

 

 

5.1

 

 

 

6.4

 

 

Other

 

1.3

 

 

 

1.4

 

 

 

 

1.4

 

 

 

1.2

 

 

Subtotal

 

100.0

 

 

 

100.0

 

 

 

 

100.0

 

 

 

100.0

 

 

Room and board, net

 

(0.9

)

 

 

(0.9

)

 

 

 

(0.9

)

 

 

(0.8

)

 

Contractual allowances

 

(1.0

)

 

 

(0.8

)

 

 

 

(0.9

)

 

 

(0.9

)

 

Medicare cap allowance

 

(0.6

)

 

 

(0.6

)

 

 

 

(1.6

)

 

 

(0.5

)

 

Net Revenue

 

97.5

%

 

 

97.7

%

 

 

 

96.6

%

 

 

97.8

%

 

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,705,085

 

 

 

1,656,206

 

 

 

 

6,685,968

 

 

 

6,277,961

 

 

Nursing home

 

305,331

 

 

 

322,713

 

 

 

 

1,228,789

 

 

 

1,230,726

 

 

Respite

 

11,602

 

 

 

11,155

 

 

 

 

45,221

 

 

 

37,961

 

 

Subtotal routine homecare and respite

 

2,022,018

 

 

 

1,990,074

 

 

 

 

7,959,978

 

 

 

7,546,648

 

 

Inpatient

 

27,444

 

 

 

27,235

 

 

 

 

113,891

 

 

 

106,299

 

 

Continuous care

 

17,063

 

 

 

23,189

 

 

 

 

79,639

 

 

 

95,524

 

 

Total

 

2,066,525

 

 

 

2,040,498

 

 

 

 

8,153,508

 

 

 

7,748,471

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92

 

 

 

92

 

 

 

 

365

 

 

 

366

 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

18,533

 

 

 

18,002

 

 

 

 

18,318

 

 

 

17,153

 

 

Nursing home

 

3,319

 

 

 

3,508

 

 

 

 

3,367

 

 

 

3,363

 

 

Respite

 

126

 

 

 

121

 

 

 

 

123

 

 

 

104

 

 

Subtotal routine homecare and respite

 

21,978

 

 

 

21,631

 

 

 

 

21,808

 

 

 

20,620

 

 

Inpatient

 

298

 

 

 

296

 

 

 

 

312

 

 

 

290

 

 

Continuous care

 

186

 

 

 

252

 

 

 

 

218

 

 

 

261

 

 

Total

 

22,462

 

 

 

22,179

 

 

 

 

22,338

 

 

 

21,171

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Admissions

 

17,419

 

 

 

16,427

 

 

 

 

70,817

 

 

 

67,447

 

 

Total Discharges

 

17,599

 

 

 

16,333

 

 

 

 

70,530

 

 

 

64,618

 

 

Average length of stay (days)

 

115.1

 

 

 

105.5

 

 

 

 

120.2

 

 

 

103.0

 

 

Median length of stay (days)

 

17.0

 

 

 

18.0

 

 

 

 

18.0

 

 

 

17.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

44.3

%

 

 

44.2

%

 

 

 

44.6

%

 

 

44.0

%

 

Neurological

 

11.4

 

 

 

12.9

 

 

 

 

11.7

 

 

 

13.2

 

 

Cancer

 

10.0

 

 

 

9.9

 

 

 

 

9.8

 

 

 

10.0

 

 

Cardio

 

16.0

 

 

 

16.2

 

 

 

 

16.0

 

 

 

16.2

 

 

Respiratory

 

7.6

 

 

 

6.9

 

 

 

 

7.4

 

 

 

7.1

 

 

Other

 

10.7

 

 

 

9.9

 

 

 

 

10.5

 

 

 

9.5

 

 

Total

 

100.0

%

 

 

100.0

%

 

 

 

100.0

%

 

 

100.0

%

 

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

27.3

%

 

 

28.0

%

 

 

 

27.4

%

 

 

27.8

%

 

Neurological

 

6.8

 

 

 

7.0

 

 

 

 

6.9

 

 

 

7.6

 

 

Cancer

 

26.4

 

 

 

25.9

 

 

 

 

26.0

 

 

 

25.3

 

 

Cardio

 

14.6

 

 

 

15.3

 

 

 

 

14.7

 

 

 

15.6

 

 

Respiratory

 

10.8

 

 

 

9.8

 

 

 

 

10.9

 

 

 

9.9

 

 

Other

 

14.1

 

 

 

14.0

 

 

 

 

14.1

 

 

 

13.8

 

 

Total

 

100.0

%

 

 

100.0

%

 

 

 

100.0

%

 

 

100.0

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

1.1

%

 

 

0.9

%

 

 

 

1.0

%

 

 

0.9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

38.7

 

 

 

40.0

 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

28.9

 

 

 

28.5

 

 

 

 

n.a.

 

 

n.a.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

 

FOOTNOTES TO FINANCIAL STATEMENTS

 

FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2025 AND 2024

 

(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

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 December 31, 2025

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

 

$

-

 

 

$

(8,297

)

 

$

(8,297

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

(2,332

)

 

 

(2,332

)

 

 

Legal settlements

 

 

(221

)

 

 

-

 

 

 

-

 

 

 

(221

)

 

 

Other

 

 

(500

)

 

 

(530

)

 

 

(25

)

 

 

(1,055

)

 

 

Pretax impact on earnings

 

 

(721

)

 

 

(2,882

)

 

 

(10,654

)

 

 

(14,257

)

 

 

Excess tax benefits on stock compensation

 

 

-

 

 

 

-

 

 

 

(1,209

)

 

 

(1,209

)

 

 

Income tax benefit on the above

 

 

170

 

 

 

679

 

 

 

1,488

 

 

 

2,337

 

 

 

After-tax impact on earnings

 

$

(551

)

 

$

(2,203

)

 

$

(10,375

)

 

$

(13,129

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31, 2025

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

 

$

-

 

 

$

(32,671

)

 

$

(32,671

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

 

(9,408

)

 

 

-

 

 

 

(9,408

)

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

(5,625

)

 

 

(5,625

)

 

 

Legal settlements

 

 

(3,071

)

 

 

-

 

 

 

-

 

 

 

(3,071

)

 

 

Other

 

 

(500

)

 

 

(530

)

 

 

(2,690

)

 

 

(3,720

)

 

 

Pretax impact on earnings

 

 

(3,571

)

 

 

(9,938

)

 

 

(40,986

)

 

 

(54,495

)

 

 

Excess tax benefits on stock compensation

 

 

-

 

 

 

-

 

 

 

(696

)

 

 

(696

)

 

 

Income tax benefit on the above

 

 

868

 

 

 

2,316

 

 

 

5,665

 

 

 

8,849

 

 

 

After-tax impact on earnings

 

$

(2,703

)

 

$

(7,622

)

 

$

(36,017

)

 

$

(46,342

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2024 are the following significant credits/(charges) which may not be indicative of ongoing operations

 

 

(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2024

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

 

$

-

 

 

$

(8,100

)

 

$

(8,100

)

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

(4,354

)

 

 

(4,354

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

 

Acquisition expense

 

 

203

 

 

 

3

 

 

 

-

 

 

 

206

 

 

 

Pretax impact on earnings

 

 

203

 

 

 

(2,349

)

 

 

(12,454

)

 

 

(14,600

)

 

 

Excess tax benefits on stock compensation

 

 

-

 

 

 

-

 

 

 

133

 

 

 

133

 

 

 

Income tax benefit on the above

 

 

(50

)

 

 

547

 

 

 

1,836

 

 

 

2,333

 

 

 

After-tax impact on earnings

 

$

153

 

 

$

(1,802

)

 

$

(10,485

)

 

$

(12,134

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Years Ended December 31, 2024

 

 

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

$

-

 

 

$

-

 

 

$

(32,033

)

 

$

(32,033

)

 

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

(20,152

)

 

 

(20,152

)

 

 

Amortization of reacquired franchise agreements

 

 

-

 

 

 

(9,408

)

 

 

-

 

 

 

(9,408

)

 

 

Acquisition expense

 

 

(1,099

)

 

 

(34

)

 

 

-

 

 

 

(1,133

)

 

 

Pretax impact on earnings

 

 

(1,099

)

 

 

(9,442

)

 

 

(52,185

)

 

 

(62,726

)

 

 

Excess tax benefits on stock compensation

 

 

-

 

 

 

-

 

 

 

4,442

 

 

 

4,442

 

 

 

Income tax benefit on the above

 

 

267

 

 

 

2,200

 

 

 

6,628

 

 

 

9,095

 

 

 

After-tax impact on earnings

 

$

(832

)

 

$

(7,242

)

 

$

(41,115

)

 

$

(49,189

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 12 large (greater than 450 ADC), 23 medium (greater than 200 but less than 450 ADC) and 24 small (less than 200 ADC) hospice programs. Of Vitas' 33 Medicare provider numbers, for the current cap year, 22 provider numbers have a Medicare cap cushion of greater than 10%, six provider numbers have a Medicare cap cushion between 0% and 10%, and five provider numbers have a Medicare cap liability.