Skip to content
PalanorPalanor

Palanor Data/CHE

Earnings release · 8-K Exhibit 99

Chemed Corporation · Earnings release · 8-K Exhibit 99

CHE · Health Care

Filed 2026-02-25 · CY2026 Q1 · Company’s FY2026 Q1 · 4,881 words

Read the original on sec.gov ↗

Palanor summary

Chemed reported flat consolidated revenue with declines in Roto-Rooter margins offsetting modest VITAS growth. The company provided 2026 guidance for VITAS revenue growth of 5.5% to 6.5% and Roto-Rooter revenue growth of 3.0% to 3.5%, with full-year EPS estimated at $23.25 to $24.25. Management noted the earnings trajectory is weighted toward the second half of the year.

Written by Palanor from the full document. Not the company’s words.

Sentiment

-0.30

Confidence

70%

Scored on the whole document. No single passage carries these two numbers, so none is highlighted.

EX-992che-20260225xex99.htmEX-99 Exhibit 99

CONTACT: Michael D. Witzeman

(513) 762-6714

Chemed Reports Fourth-Quarter 2025 Results

CINCINNATI, February 25, 2026—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

T1Roto-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.

T2Roto-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.

T3During 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

T4VITAS 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.

T5The 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.

T6We 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 Roter-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 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.

Mentions · how they’re counted

CategoryUnderlinedWord counterModel’s count
AI

AI, artificial intelligence, generative AI, machine learning, large language model, LLM

0—0
Layoffs

layoffs, RIF, headcount reduction, workforce optimization, restructuring

0—0
Recession

recession, downturn, contraction, slowdown

0—0
Tariffs

tariff, trade war, trade barriers, trade restrictions, trade policy

0—0
Buybacks

share repurchase, buyback program

1—2

Underlines use the same word lists the scores use. AI, recession and tariffs follow Palanor’s word counter, so those counts match it exactly on the same text. Layoffs and buybacks use the terms the model was given. The model’s count is an estimate by meaning, not by string, so it can differ from the underlines.

Source: SEC EDGAR · public domain · Highlights by Palanor