Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Chemed Corp
Chemed Reports Third-Quarter 2025 Results
Business
Oct 28 2025
26 min read

Chemed Reports Third-Quarter 2025 Results

news images

CINCINNATI, Oct. 28, 2025 (GLOBE NEWSWIRE) -- Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), the nation’s largest provider 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, 2025, versus the comparable prior-year period.

Results for Quarter Ended September 30, 2025

Consolidated operating results:

  • Revenue increased 3.1% to $624.9 million

  • GAAP Diluted Earnings-per-Share (EPS) of $4.46, a decrease of 10.8%

  • Adjusted Diluted EPS of $5.27, a decrease of 6.6%

VITAS segment operating results:

  • Net Patient Revenue of $407.7 million, an increase of 4.2%

  • Average Daily Census (ADC) of 22,327, an increase of 2.5%

  • Admissions of 17,714, an increase of 5.6%

  • Net Income, excluding certain discrete items, of $48.9 million, a decrease of 9.0%

  • Adjusted EBITDA, excluding Medicare Cap, of $70.4 million, a decrease of 3.8%

  • Adjusted EBITDA margin, excluding Medicare Cap, of 17.0%, a decrease of 157-basis points

Roto-Rooter segment operating results:

  • Revenue of $217.2 million, an increase of 1.1%

  • Net Income, excluding certain discrete items, of $33.9 million, a decrease of 14.8%

  • Adjusted EBITDA of $49.4 million, a decline of 12.4%

  • Adjusted EBITDA margin of 22.7%, a decline of 351-basis points

VITAS

VITAS net revenue was $407.7 million in the third quarter of 2025, which is an increase of 4.2% when compared to the prior-year period. This revenue increase is comprised primarily of a 2.5% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 4.1%. Acuity mix shift negatively impacted revenue growth 121-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 124-basis points.

Total VITAS admissions increased 5.6% in the third quarter of 2025 compared to the third quarter of 2024.

In the third quarter of 2025, VITAS accrued $6.1 million in Medicare Cap billing limitation compared to $2.2 million accrued in the third quarter of 2024. Of the $6.1 million accrued during the quarter, $4.6 million relates to the Florida combined program. The remaining $1.5 million relates to all other VITAS programs, mainly in California.

Of VITAS’ 34 Medicare provider numbers, 25 provider numbers have a full-year Medicare Cap cushion of 10% or greater, four provider numbers have a cushion between 0% and 10%, and five provider numbers have a Medicare Cap billing limitation totaling $27.2 million.

Average revenue per patient per day in the third quarter of 2025 was $205.08 which is 298-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $183.44 and $1,132.50, respectively. During the quarter, high acuity days-of-care were 2.3% of total days of care, a decline of 26-basis points when compared to the prior-year quarter.

The third quarter 2025 gross margin, excluding Medicare Cap, was 22.5%, a 261-basis point decline from the same period of 2024. Selling, general and administrative expenses were $25.2 million in the third quarter of 2025 compared to $25.9 million in the prior year quarter.

Adjusted EBITDA, excluding Medicare Cap, totaled $70.4 million in the quarter, a decline of 3.8% when compared to the prior year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 17.0%.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $217.2 million in the third quarter of 2025, an increase of 1.1%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $55.0 million, an increase of 2.8% from the prior-year period. This aggregate commercial revenue change consisted of excavation increasing 10.2%, water restoration increasing 3.5% and drain cleaning increasing 1.2%, offset by a decline in plumbing of 0.8%.

Roto-Rooter branch residential revenue in the quarter totaled $150.9 million, an increase of 3.4%, over the prior-year period. This aggregate residential revenue change consisted of plumbing increasing 8.2%, excavation increasing 4.5%, and water restoration increasing 6.8%, offset by a decline in drain cleaning of 2.6%.

In the third quarter of 2025, revenue from independent contractors was $16.9 million which is a decline of 4.7% as compared to the same period of 2024.

Roto-Rooter’s third quarter 2025 gross margin was 50.7%. This compares to the prior year quarter’s gross margin of 52.9%. Roto-Rooter’s selling, general and administrative expenses were $60.7 million in the quarter, which is an increase of 6.3% compared to the third quarter of 2024.

Adjusted EBITDA in the third quarter of 2025 totaled $49.4 million, a decrease of 12.4% when compared to the third quarter of 2024. The Adjusted EBITDA margin in the quarter was 22.7% which represents a 351-basis point decline from the third quarter of 2024.

Chemed Consolidated

As of September 30, 2025, Chemed had total cash and cash equivalents of $129.8 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 407,500 shares of Chemed stock for $180.8 million which equates to a cost per share of $443.62. As of September 30, 2025, there was approximately $301.8 million of remaining share repurchase authorization under its plan.

Reiterate Guidance for 2025

Management reiterates its previously issued guidance of $22.00 to $22.30 per share, excluding non-cash expense for stock options, tax benefits from stock option exercises, costs related to litigation and other discrete items. This guidance assumes that there will be no Medicare Cap related to our Florida combined program for the government fiscal year 2026 beginning on October 1, 2025.

Conference Call

As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday October 29, 2025, 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/9m3ch5my.

Participants may also register via teleconference at:
https://register-conf.media-server.com/register/BI5480f8c9f938458faa4a35265dc8563e.

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.


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,

 

   2025

 

 

 2024

 

 

   2025

 

 

 2024

 

Service revenues and sales

$

624,900

 

 

$

606,181

 

 

$

1,890,641

 

 

 

1,791,294

 

Cost of services provided and goods sold

 

427,993

 

 

 

396,187

 

 

 

1,292,628

 

 

 

1,171,064

 

Selling, general and administrative expenses (aa)

 

105,775

 

 

 

101,981

 

 

 

311,685

 

 

 

320,109

 

Depreciation

 

13,664

 

 

 

13,147

 

 

 

40,798

 

 

 

39,601

 

Amortization

 

2,570

 

 

 

2,550

 

 

 

7,713

 

 

 

7,617

 

Other operating expense

 

148

 

 

 

159

 

 

 

225

 

 

 

288

 

Total costs and expenses

 

550,150

 

 

 

514,024

 

 

 

1,653,049

 

 

 

1,538,679

 

Income from operations

 

74,750

 

 

 

92,157

 

 

 

237,592

 

 

 

252,615

 

Interest expense

 

(457

)

 

 

(427

)

 

 

(1,229

)

 

 

(1,281

)

Other income--net (bb)

 

9,251

 

 

 

9,299

 

 

 

13,970

 

 

 

28,008

 

Income before income taxes

 

83,544

 

 

 

101,029

 

 

 

250,333

 

 

 

279,342

 

Income taxes

 

(19,307

)

 

 

(25,253

)

 

 

(61,846

)

 

 

(67,662

)

Net income

$

64,237

 

 

$

75,776

 

 

$

188,487

 

 

$

211,680

 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4.46

 

 

$

5.04

 

 

$

12.97

 

 

$

14.04

 

Average number of shares outstanding

 

14,394

 

 

 

15,025

 

 

 

14,535

 

 

 

15,082

 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4.46

 

 

$

5.00

 

 

$

12.89

 

 

$

13.88

 

Average number of shares outstanding

 

14,409

 

 

 

15,168

 

 

 

14,620

 

 

 

15,253

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

   2025

 

 

 2024

 

 

   2025

 

 

2024

 

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

$

99,288

 

 

$

93,269

 

 

$

301,600

 

 

$

287,712

 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

6,703

 

 

 

5,629

 

 

 

6,791

 

 

 

16,600

 

Long-term incentive compensation

 

(216

)

 

 

3,083

 

 

 

3,294

 

 

 

15,797

 

Total SG&A expenses

$

105,775

 

 

$

101,981

 

 

$

311,685

 

 

$

320,109

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

   2025

 

 

 2024

 

 

   2025

 

 

 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

$

2,555

 

 

$

3,668

 

 

$

7,186

 

 

$

11,405

 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

6,703

 

 

 

5,629

 

 

 

6,791

 

 

 

16,600

 

Other

 

(7

)

 

 

2

 

 

 

(7

)

 

 

3

 

Total other income--net

$

9,251

 

 

$

9,299

 

 

$

13,970

 

 

$

28,008

 




CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

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

 

 

 

 

 

 

 

September 30,

 

   2025

 

 

 2024

 

Assets

 

 

 

 

 

Current assets

 

 

 

 

 

Cash and cash equivalents

$

129,752

 

 

$

238,451

 

Accounts receivable less allowances

 

215,570

 

 

 

196,481

 

Inventories

 

8,238

 

 

 

9,899

 

Prepaid income taxes

 

7,106

 

 

 

14,229

 

Prepaid expenses

 

34,577

 

 

 

31,377

 

Total current assets

 

395,243

 

 

 

490,437

 

Investments of deferred compensation plans held in trust

 

136,021

 

 

 

126,631

 

Properties and equipment, at cost less accumulated depreciation

 

203,939

 

 

 

200,939

 

Lease right of use asset

 

128,362

 

 

 

134,111

 

Identifiable intangible assets less accumulated amortization

 

84,930

 

 

 

94,753

 

Goodwill

 

666,987

 

 

 

666,860

 

Other assets

 

8,137

 

 

 

55,704

 

Total Assets

$

1,623,619

 

 

$

1,769,435

 

Liabilities

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable

$

48,095

 

 

$

44,938

 

Accrued insurance

 

65,733

 

 

 

60,308

 

Accrued income taxes

 

1,469

 

 

 

3,385

 

Accrued compensation

 

79,668

 

 

 

73,141

 

Short-term lease liability

 

42,013

 

 

 

42,490

 

Other current liabilities

 

55,063

 

 

 

40,517

 

Total current liabilities

 

292,041

 

 

 

264,779

 

Deferred income taxes

 

9,687

 

 

 

28,076

 

Deferred compensation liabilities

 

132,380

 

 

 

122,240

 

Long-term lease liability

 

99,461

 

 

 

105,416

 

Other liabilities

 

13,367

 

 

 

13,169

 

Total Liabilities

 

546,936

 

 

 

533,680

 

Stockholders' Equity

 

 

 

 

 

Capital stock

 

37,593

 

 

 

37,395

 

Paid-in capital

 

1,581,067

 

 

 

1,462,569

 

Retained earnings

 

2,887,123

 

 

 

2,639,011

 

Treasury stock, at cost

 

(3,431,475

)

 

 

(2,905,430

)

Deferred compensation payable in Company stock

 

2,375

 

 

 

2,210

 

Total Stockholders' Equity

 

1,076,683

 

 

 

1,235,755

 

Total Liabilities and Stockholders' Equity

$

1,623,619

 

 

$

1,769,435

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)

 

 

 

 

 

 

 

Nine Months Ended September 30,

 

   2025

 

 

 2024

 

Cash Flows from Operating Activities

 

 

 

 

 

Net income

$

188,487

 

 

$

211,680

 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

by operating activities:

 

 

 

 

 

Depreciation and amortization

 

48,511

 

 

 

47,218

 

Stock option expense

 

24,374

 

 

 

23,933

 

Benefit for deferred income taxes

 

(16,259

)

 

 

(2,245

)

Noncash long-term incentive compensation

 

3,057

 

 

 

15,783

 

Litigation settlements

 

1,850

 

 

 

(5,750

)

Noncash directors' compensation

 

1,123

 

 

 

1,282

 

Amortization of debt issuance costs

 

241

 

 

 

241

 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

Increase in accounts receivable

 

(44,403

)

 

 

(14,336

)

(Increase)/decrease in inventories

 

(45

)

 

 

2,125

 

Increase in prepaid expenses

 

(8,603

)

 

 

(1,173

)

Increase/(decrease) in accounts payable and

 

 

 

 

 

other current liabilities

 

10,102

 

 

 

(19,641

)

Change in current income taxes

 

(2,162

)

 

 

(4,545

)

Net change in lease assets and liabilities

 

(576

)

 

 

(400

)

Decrease/(increase) in other assets

 

42,048

 

 

 

(21,101

)

Increase in other liabilities

 

6,355

 

 

 

18,348

 

Other sources

 

639

 

 

 

1,165

 

Net cash provided by operating activities

 

254,739

 

 

 

252,584

 

Cash Flows from Investing Activities

 

 

 

 

 

Capital expenditures

 

(46,447

)

 

 

(36,770

)

Proceeds from sale of fixed assets

 

3,751

 

 

 

3,060

 

Business combinations, net of cash acquired

 

(225

)

 

 

(97,400

)

Other uses

 

(468

)

 

 

(281

)

Net cash used by investing activities

 

(43,389

)

 

 

(131,391

)

Cash Flows from Financing Activities

 

 

 

 

 

Purchases of treasury stock

 

(256,944

)

 

 

(152,049

)

Proceeds from exercise of stock options

 

27,152

 

 

 

49,906

 

Dividends paid

 

(23,196

)

 

 

(19,594

)

Capital stock surrendered to pay taxes on stock-based compensation

 

(8,484

)

 

 

(8,827

)

Change in cash overdrafts payable

 

610

 

 

 

(15,749

)

Other sources/(uses)

 

914

 

 

 

(387

)

Net cash used by financing activities

 

(259,948

)

 

 

(146,700

)

Decrease in Cash and Cash Equivalents

 

(48,598

)

 

 

(25,507

)

Cash and cash equivalents at beginning of year

 

178,350

 

 

 

263,958

 

Cash and cash equivalents at end of period

$

129,752

 

 

$

238,451

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

407,741

 

 

$

217,159

 

 

$

-

 

 

$

624,900

 

Cost of services provided and goods sold

 

 

320,865

 

 

 

107,128

 

 

 

-

 

 

 

427,993

 

Selling, general and administrative expenses

 

 

25,236

 

 

 

60,672

 

 

 

19,867

 

 

 

105,775

 

Depreciation

 

 

5,354

 

 

 

8,298

 

 

 

12

 

 

 

13,664

 

Amortization

 

 

26

 

 

 

2,544

 

 

 

-

 

 

 

2,570

 

Other operating expense/(income)

 

 

186

 

 

 

(38

)

 

 

-

 

 

 

148

 

Total costs and expenses

 

 

351,667

 

 

 

178,604

 

 

 

19,879

 

 

 

550,150

 

Income/(loss) from operations

 

 

56,074

 

 

 

38,555

 

 

 

(19,879

)

 

 

74,750

 

Interest expense

 

 

(56

)

 

 

(132

)

 

 

(269

)

 

 

(457

)

Intercompany interest income/(expense)

 

 

5,685

 

 

 

4,030

 

 

 

(9,715

)

 

 

-

 

Other income—net

 

 

61

 

 

 

25

 

 

 

9,165

 

 

 

9,251

 

Income/(loss) before income taxes

 

 

61,764

 

 

 

42,478

 

 

 

(20,698

)

 

 

83,544

 

Income taxes

 

 

(14,993

)

 

 

(10,407

)

 

 

6,093

 

 

 

(19,307

)

Net income/(loss)

 

$

46,771

 

 

$

32,071

 

 

$

(14,605

)

 

$

64,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

391,406

 

 

$

214,775

 

 

$

-

 

 

$

606,181

 

Cost of services provided and goods sold

 

 

294,936

 

 

 

101,251

 

 

 

-

 

 

 

396,187

 

Selling, general and administrative expenses

 

 

25,883

 

 

 

57,072

 

 

 

19,026

 

 

 

101,981

 

Depreciation

 

 

5,063

 

 

 

8,071

 

 

 

13

 

 

 

13,147

 

Amortization

 

 

26

 

 

 

2,524

 

 

 

-

 

 

 

2,550

 

Other operating expense

 

 

97

 

 

 

62

 

 

 

-

 

 

 

159

 

Total costs and expenses

 

 

326,005

 

 

 

168,980

 

 

 

19,039

 

 

 

514,024

 

Income/(loss) from operations

 

 

65,401

 

 

 

45,795

 

 

 

(19,039

)

 

 

92,157

 

Interest expense

 

 

(46

)

 

 

(114

)

 

 

(267

)

 

 

(427

)

Intercompany interest income/(expense)

 

 

4,920

 

 

 

3,656

 

 

 

(8,576

)

 

 

-

 

Other income—net

 

 

62

 

 

 

18

 

 

 

9,219

 

 

 

9,299

 

Income/(loss) before income taxes

 

 

70,337

 

 

 

49,355

 

 

 

(18,663

)

 

 

101,029

 

Income taxes

 

 

(16,851

)

 

 

(11,400

)

 

 

2,998

 

 

 

(25,253

)

Net income/(loss)

 

$

53,486

 

 

$

37,955

 

 

$

(15,665

)

 

$

75,776

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025 (a)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,211,341

 

 

$

679,300

 

 

$

-

 

 

$

1,890,641

 

Cost of services provided and goods sold

 

 

954,316

 

 

 

338,312

 

 

 

-

 

 

 

1,292,628

 

Selling, general and administrative expenses

 

 

76,861

 

 

 

183,856

 

 

 

50,968

 

 

 

311,685

 

Depreciation

 

 

15,863

 

 

 

24,899

 

 

 

36

 

 

 

40,798

 

Amortization

 

 

78

 

 

 

7,635

 

 

 

-

 

 

 

7,713

 

Other operating expense/(income)

 

 

305

 

 

 

(80

)

 

 

-

 

 

 

225

 

Total costs and expenses

 

 

1,047,423

 

 

 

554,622

 

 

 

51,004

 

 

 

1,653,049

 

Income/(loss) from operations

 

 

163,918

 

 

 

124,678

 

 

 

(51,004

)

 

 

237,592

 

Interest expense

 

 

(150

)

 

 

(394

)

 

 

(685

)

 

 

(1,229

)

Intercompany interest income/(expense)

 

 

16,436

 

 

 

11,930

 

 

 

(28,366

)

 

 

-

 

Other income—net

 

 

170

 

 

 

58

 

 

 

13,742

 

 

 

13,970

 

Income/(loss) before income taxes

 

 

180,374

 

 

 

136,272

 

 

 

(66,313

)

 

 

250,333

 

Income taxes

 

 

(45,353

)

 

 

(32,344

)

 

 

15,851

 

 

 

(61,846

)

Net income/(loss)

 

$

135,021

 

 

$

103,928

 

 

$

(50,462

)

 

$

188,487

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,119,970

 

 

$

671,324

 

 

$

-

 

 

$

1,791,294

 

Cost of services provided and goods sold

 

 

852,347

 

 

 

318,717

 

 

 

-

 

 

 

1,171,064

 

Selling, general and administrative expenses

 

 

73,968

 

 

 

175,683

 

 

 

70,458

 

 

 

320,109

 

Depreciation

 

 

15,288

 

 

 

24,275

 

 

 

38

 

 

 

39,601

 

Amortization

 

 

79

 

 

 

7,538

 

 

 

-

 

 

 

7,617

 

Other operating expense

 

 

160

 

 

 

128

 

 

 

-

 

 

 

288

 

Total costs and expenses

 

 

941,842

 

 

 

526,341

 

 

 

70,496

 

 

 

1,538,679

 

Income/(loss) from operations

 

 

178,128

 

 

 

144,983

 

 

 

(70,496

)

 

 

252,615

 

Interest expense

 

 

(138

)

 

 

(349

)

 

 

(794

)

 

 

(1,281

)

Intercompany interest income/(expense)

 

 

15,096

 

 

 

10,638

 

 

 

(25,734

)

 

 

-

 

Other income—net

 

 

138

 

 

 

64

 

 

 

27,806

 

 

 

28,008

 

Income/(loss) before income taxes

 

 

193,224

 

 

 

155,336

 

 

 

(69,218

)

 

 

279,342

 

Income taxes

 

 

(46,517

)

 

 

(36,010

)

 

 

14,865

 

 

 

(67,662

)

Net income/(loss)

 

$

146,707

 

 

$

119,326

 

 

$

(54,353

)

 

$

211,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 SEPTEMBER 30, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

46,771

 

 

$

32,071

 

 

$

(14,605

)

 

$

64,237

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

56

 

 

 

132

 

 

 

269

 

 

 

457

 

Income taxes

 

 

14,993

 

 

 

10,407

 

 

 

(6,093

)

 

 

19,307

 

Depreciation

 

 

5,354

 

 

 

8,298

 

 

 

12

 

 

 

13,664

 

Amortization

 

 

26

 

 

 

2,544

 

 

 

-

 

 

 

2,570

 

EBITDA

 

 

67,200

 

 

 

53,452

 

 

 

(20,417

)

 

 

100,235

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,685

)

 

 

(4,030

)

 

 

9,715

 

 

 

-

 

Interest income

 

 

(69

)

 

 

(25

)

 

 

(2,462

)

 

 

(2,556

)

Stock option expense

 

 

-

 

 

 

-

 

 

 

6,067

 

 

 

6,067

 

Legal settlements

 

 

2,850

 

 

 

-

 

 

 

-

 

 

 

2,850

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

(216

)

 

 

(216

)

Other

 

 

-

 

 

 

-

 

 

 

2,665

 

 

 

2,665

 

Adjusted EBITDA

 

$

64,296

 

 

$

49,397

 

 

$

(4,648

)

 

$

109,045

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

53,486

 

 

$

37,955

 

 

$

(15,665

)

 

$

75,776

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

46

 

 

 

114

 

 

 

267

 

 

 

427

 

Income taxes

 

 

16,851

 

 

 

11,400

 

 

 

(2,998

)

 

 

25,253

 

Depreciation

 

 

5,063

 

 

 

8,071

 

 

 

13

 

 

 

13,147

 

Amortization

 

 

26

 

 

 

2,524

 

 

 

-

 

 

 

2,550

 

EBITDA

 

 

75,472

 

 

 

60,064

 

 

 

(18,383

)

 

 

117,153

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(4,920

)

 

 

(3,656

)

 

 

8,576

 

 

 

-

 

Interest income

 

 

(59

)

 

 

(18

)

 

 

(3,589

)

 

 

(3,666

)

Stock option expense

 

 

-

 

 

 

-

 

 

 

6,038

 

 

 

6,038

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

3,083

 

 

 

3,083

 

Acquisition expense

 

 

394

 

 

 

(8

)

 

 

-

 

 

 

386

 

Adjusted EBITDA

 

$

70,887

 

 

$

56,382

 

 

$

(4,275

)

 

$

122,994

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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, 2025 AND 2024

(in thousands)(unaudited)

 

 

 

 

 

 

 

 

 

 

 

Chemed

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2025

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

135,021

 

 

$

103,928

 

 

$

(50,462

)

 

$

188,487

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

150

 

 

 

394

 

 

 

685

 

 

 

1,229

 

Income taxes

 

 

45,353

 

 

 

32,344

 

 

 

(15,851

)

 

 

61,846

 

Depreciation

 

 

15,863

 

 

 

24,899

 

 

 

36

 

 

 

40,798

 

Amortization

 

 

78

 

 

 

7,635

 

 

 

-

 

 

 

7,713

 

EBITDA

 

 

196,465

 

 

 

169,200

 

 

 

(65,592

)

 

 

300,073

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(16,436

)

 

 

(11,930

)

 

 

28,366

 

 

 

-

 

Interest income

 

 

(176

)

 

 

(58

)

 

 

(6,952

)

 

 

(7,186

)

Stock option expense

 

 

-

 

 

 

-

 

 

 

24,374

 

 

 

24,374

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

3,294

 

 

 

3,294

 

Legal settlements

 

 

2,850

 

 

 

-

 

 

 

-

 

 

 

2,850

 

Other

 

 

-

 

 

 

-

 

 

 

2,665

 

 

 

2,665

 

Adjusted EBITDA

 

$

182,703

 

 

$

157,212

 

 

$

(13,845

)

 

$

326,070

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

146,707

 

 

$

119,326

 

 

$

(54,353

)

 

$

211,680

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

138

 

 

 

349

 

 

 

794

 

 

 

1,281

 

Income taxes

 

 

46,517

 

 

 

36,010

 

 

 

(14,865

)

 

 

67,662

 

Depreciation

 

 

15,288

 

 

 

24,275

 

 

 

38

 

 

 

39,601

 

Amortization

 

 

79

 

 

 

7,538

 

 

 

-

 

 

 

7,617

 

EBITDA

 

 

208,729

 

 

 

187,498

 

 

 

(68,386

)

 

 

327,841

 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(15,096

)

 

 

(10,638

)

 

 

25,734

 

 

 

-

 

Interest income

 

 

(136

)

 

 

(64

)

 

 

(11,205

)

 

 

(11,405

)

Stock option expense

 

 

-

 

 

 

-

 

 

 

23,933

 

 

 

23,933

 

Long-term incentive compensation

 

 

-

 

 

 

-

 

 

 

15,797

 

 

 

15,797

 

Acquisition expense

 

 

1,302

 

 

 

37

 

 

 

-

 

 

 

1,339

 

Adjusted EBITDA

 

$

194,799

 

 

$

176,833

 

 

$

(14,127

)

 

$

357,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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 September 30,

 

Nine Months Ended September 30,

 

   2025

 

 

 2024

 

 

   2025

 

 

 2024

 

Net income as reported

$

64,237

 

 

$

75,776

 

 

$

188,487

 

 

$

211,680

 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

6,067

 

 

 

6,038

 

 

 

24,374

 

 

 

23,933

 

Amortization of reacquired franchise rights

 

2,352

 

 

 

2,352

 

 

 

7,056

 

 

 

7,056

 

Long-term incentive compensation

 

(216

)

 

 

3,083

 

 

 

3,294

 

 

 

15,797

 

Legal settlements

 

2,850

 

 

 

-

 

 

 

2,850

 

 

 

-

 

Acquisition expense

 

-

 

 

 

386

 

 

 

-

 

 

 

1,339

 

Other

 

2,665

 

 

 

-

 

 

 

2,665

 

 

 

-

 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

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

 

(2,049

)

 

 

(1,761

)

 

 

(6,512

)

 

 

(6,762

)

Excess tax benefits on stock compensation

 

-

 

 

 

(389

)

 

 

(513

)

 

 

(4,308

)

Adjusted net income

$

75,906

 

 

$

85,485

 

 

$

221,701

 

 

$

248,735

 

 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

Net income

$

4.46

 

 

$

5.00

 

 

$

12.89

 

 

$

13.88

 

Average number of shares outstanding

 

14,409

 

 

 

15,168

 

 

 

14,620

 

 

 

15,253

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

$

5.27

 

 

$

5.64

 

 

$

15.16

 

 

$

16.31

 

Average number of shares outstanding

 

14,409

 

 

 

15,168

 

 

 

14,620

 

 

 

15,253

 

 

 

 

 

 

 

 

 

 

 

 

 

(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

   2025

 

 

 2024

 

 

 

   2025

 

 

 2024

 

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

362,405

 

 

$

338,344

 

 

 

$

1,072,014

 

 

$

967,981

 

 

Inpatient

 

33,099

 

 

 

29,923

 

 

 

 

100,145

 

 

 

89,297

 

 

Continuous care

 

19,946

 

 

 

25,799

 

 

 

 

68,222

 

 

 

74,295

 

 

Other

 

5,807

 

 

 

5,082

 

 

 

 

16,898

 

 

 

13,900

 

 

Subtotal

$

421,257

 

 

$

399,148

 

 

 

$

1,257,279

 

 

$

1,145,473

 

 

Room and board, net

 

(3,859

)

 

 

(3,336

)

 

 

 

(11,277

)

 

 

(9,437

)

 

Contractual allowances

 

(3,571

)

 

 

(2,167

)

 

 

 

(9,875

)

 

 

(10,077

)

 

Medicare cap allowance

 

(6,086

)

 

 

(2,239

)

 

 

 

(24,786

)

 

 

(5,989

)

 

Net Revenue

$

407,741

 

 

$

391,406

 

 

 

$

1,211,341

 

 

$

1,119,970

 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

86.0

 

%

 

84.8

 

%

 

 

85.3

 

%

 

84.5

 

%

Inpatient

 

7.9

 

 

 

7.5

 

 

 

 

8.0

 

 

 

7.8

 

 

Continuous care

 

4.7

 

 

 

6.5

 

 

 

 

5.4

 

 

 

6.5

 

 

Other

 

1.4

 

 

 

1.2

 

 

 

 

1.3

 

 

 

1.2

 

 

Subtotal

 

100.0

 

 

 

100.0

 

 

 

 

100.0

 

 

 

100.0

 

 

Room and board, net

 

(0.8

)

 

 

(0.8

)

 

 

 

(0.9

)

 

 

(0.8

)

 

Contractual allowances

 

(0.8

)

 

 

(0.5

)

 

 

 

(0.8

)

 

 

(0.9

)

 

Medicare cap allowance

 

(1.4

)

 

 

(0.6

)

 

 

 

(2.0

)

 

 

(0.5

)

 

Net Revenue

 

97.0

 

%

 

98.1

 

%

 

 

96.3

 

%

 

97.8

 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,685,859

 

 

 

1,622,680

 

 

 

 

4,980,883

 

 

 

4,621,755

 

 

Nursing home

 

309,192

 

 

 

320,664

 

 

 

 

923,458

 

 

 

908,013

 

 

Respite

 

12,184

 

 

 

9,952

 

 

 

 

33,619

 

 

 

26,806

 

 

Subtotal routine homecare and respite

 

2,007,235

 

 

 

1,953,296

 

 

 

 

5,937,960

 

 

 

5,556,574

 

 

Inpatient

 

28,530

 

 

 

26,524

 

 

 

 

86,447

 

 

 

79,064

 

 

Continuous care

 

18,309

 

 

 

24,365

 

 

 

 

62,576

 

 

 

72,335

 

 

Total

 

2,054,074

 

 

 

2,004,185

 

 

 

 

6,086,983

 

 

 

5,707,973

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92

 

 

 

92

 

 

 

 

273

 

 

 

274

 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

18,325

 

 

 

17,639

 

 

 

 

18,245

 

 

 

16,867

 

 

Nursing home

 

3,361

 

 

 

3,485

 

 

 

 

3,383

 

 

 

3,314

 

 

Respite

 

132

 

 

 

108

 

 

 

 

123

 

 

 

98

 

 

Subtotal routine homecare and respite

 

21,818

 

 

 

21,232

 

 

 

 

21,751

 

 

 

20,279

 

 

Inpatient

 

310

 

 

 

288

 

 

 

 

317

 

 

 

289

 

 

Continuous care

 

199

 

 

 

265

 

 

 

 

229

 

 

 

264

 

 

Total

 

22,327

 

 

 

21,785

 

 

 

 

22,297

 

 

 

20,832

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Admissions

 

17,714

 

 

 

16,775

 

 

 

 

53,398

 

 

 

51,020

 

 

Total Discharges

 

17,348

 

 

 

16,217

 

 

 

 

52,931

 

 

 

48,285

 

 

Average length of stay (days)

 

109.7

 

 

 

102.0

 

 

 

 

121.9

 

 

 

102.2

 

 

Median length of stay (days)

 

18.0

 

 

 

18.0

 

 

 

 

18.0

 

 

 

17.0

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

44.1

 

%

 

43.6

 

%

 

 

44.6

 

%

 

43.7

 

%

Neurological

 

11.6

 

 

 

13.3

 

 

 

 

11.8

 

 

 

13.3

 

 

Cancer

 

10.1

 

 

 

10.0

 

 

 

 

9.8

 

 

 

10.0

 

 

Cardio

 

15.9

 

 

 

16.3

 

 

 

 

16.0

 

 

 

16.2

 

 

Respiratory

 

7.7

 

 

 

7.1

 

 

 

 

7.4

 

 

 

7.2

 

 

Other

 

10.6

 

 

 

9.7

 

 

 

 

10.4

 

 

 

9.6

 

 

Total

 

100.0

 

%

 

100.0

 

%

 

 

100.0

 

%

 

100.0

 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

27.1

 

%

 

28.4

 

%

 

 

27.6

 

%

 

27.7

 

%

Neurological

 

6.9

 

 

 

7.7

 

 

 

 

6.8

 

 

 

7.9

 

 

Cancer

 

26.6

 

 

 

25.7

 

 

 

 

25.9

 

 

 

25.1

 

 

Cardio

 

14.3

 

 

 

15.1

 

 

 

 

14.7

 

 

 

15.7

 

 

Respiratory

 

10.5

 

 

 

9.5

 

 

 

 

10.9

 

 

 

9.9

 

 

Other

 

14.6

 

 

 

13.6

 

 

 

 

14.1

 

 

 

13.7

 

 

Total

 

100.0

 

%

 

100.0

 

%

 

 

100.0

 

%

 

100.0

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

0.9

 

%

 

0.6

 

%

 

 

0.8

 

%

 

0.9

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

37.5

 

 

 

37.5

 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

34.0

 

 

 

35.5

 

 

 

 

n.a.

 

 

n.a.

 



CHEMED CORPORATION AND SUBSIDIARY COMPANIES

FOOTNOTES TO FINANCIAL STATEMENTS

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER 30, 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 September 30, 2025

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

$

-

 

 

$

-

 

 

$

(6,067

)

 

$

(6,067

)

 

Legal settlements

 

(2,850

)

 

 

-

 

 

 

-

 

 

 

(2,850

)

 

Amortization of reacquired franchise agreements

 

-

 

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

Long-term incentive compensation

 

-

 

 

 

-

 

 

 

216

 

 

 

216

 

 

Other

 

-

 

 

 

-

 

 

 

(2,665

)

 

 

(2,665

)

 

Pretax impact on earnings

 

(2,850

)

 

 

(2,352

)

 

 

(8,516

)

 

 

(13,718

)

 

Income tax benefit on the above

 

698

 

 

 

546

 

 

 

805

 

 

 

2,049

 

 

After-tax impact on earnings

$

(2,152

)

 

$

(1,806

)

 

$

(7,711

)

 

$

(11,669

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2025

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

$

-

 

 

$

-

 

 

$

(24,374

)

 

$

(24,374

)

 

Amortization of reacquired franchise agreements

 

-

 

 

 

(7,056

)

 

 

-

 

 

 

(7,056

)

 

Long-term incentive compensation

 

-

 

 

 

-

 

 

 

(3,294

)

 

 

(3,294

)

 

Legal settlements

 

(2,850

)

 

 

-

 

 

 

-

 

 

 

(2,850

)

 

Other

 

-

 

 

 

-

 

 

 

(2,665

)

 

 

(2,665

)

 

Pretax impact on earnings

 

(2,850

)

 

 

(7,056

)

 

 

(30,333

)

 

 

(40,239

)

 

Excess tax benefits on stock compensation

 

-

 

 

 

-

 

 

 

513

 

 

 

513

 

 

Income tax benefit on the above

 

698

 

 

 

1,637

 

 

 

4,177

 

 

 

6,512

 

 

After-tax impact on earnings

$

(2,152

)

 

$

(5,419

)

 

$

(25,643

)

 

$

(33,214

)

 

 

 

 

 

 

 

 

 

 

 

 

 

(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 September 30, 2024

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

$

-

 

 

$

-

 

 

$

(6,038

)

 

$

(6,038

)

 

Long-term incentive compensation

 

-

 

 

 

-

 

 

 

(3,083

)

 

 

(3,083

)

 

Amortization of reacquired franchise agreements

 

-

 

 

 

(2,352

)

 

 

-

 

 

 

(2,352

)

 

Acquisition expense

 

(394

)

 

 

8

 

 

 

-

 

 

 

(386

)

 

Pretax impact on earnings

 

(394

)

 

 

(2,344

)

 

 

(9,121

)

 

 

(11,859

)

 

Excess tax benefits on stock compensation

 

-

 

 

 

-

 

 

 

389

 

 

 

389

 

 

Income tax benefit on the above

 

96

 

 

 

546

 

 

 

1,119

 

 

 

1,761

 

 

After-tax impact on earnings

$

(298

)

 

$

(1,798

)

 

$

(7,613

)

 

$

(9,709

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2024

 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

$

-

 

 

$

-

 

 

$

(23,933

)

 

$

(23,933

)

 

Long-term incentive compensation

 

-

 

 

 

-

 

 

 

(15,797

)

 

 

(15,797

)

 

Amortization of reacquired franchise agreements

 

-

 

 

 

(7,056

)

 

 

-

 

 

 

(7,056

)

 

Acquisition expense

 

(1,302

)

 

 

(37

)

 

 

-

 

 

 

(1,339

)

 

Pretax impact on earnings

 

(1,302

)

 

 

(7,093

)

 

 

(39,730

)

 

 

(48,125

)

 

Excess tax benefits on stock compensation

 

-

 

 

 

-

 

 

 

4,308

 

 

 

4,308

 

 

Income tax benefit on the above

 

317

 

 

 

1,652

 

 

 

4,793

 

 

 

6,762

 

 

After-tax impact on earnings

$

(985

)

 

$

(5,441

)

 

$

(30,629

)

 

$

(37,055

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 12 large (greater than 450 ADC), 22 medium (greater than 200 but less than 450 ADC) and 25 small (less than 200 ADC) hospice programs. Of Vitas' 34 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 five provider numbers have a Medicare cap liability.

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