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 2025-10-28 · CY2025 Q4 · Company’s FY2025 Q4 · 4,576 words

Read the original on sec.gov ↗

Palanor summary

Chemed reported Q3 2025 revenue of $624.9 million, up 3.1%, while adjusted EPS declined 6.6% to $5.27. VITAS revenue grew 4.2% but margin fell 157 basis points due to Medicare Cap accruals. Roto-Rooter revenue increased 1.1% with EBITDA margin down 351 basis points. The company repurchased $180.8 million of stock and reiterated full-year EPS guidance of $22.00 to $22.30, assuming no Florida Medicare Cap in FY2026.

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

Sentiment

-0.40

Confidence

60%

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

EX-992che-20251028xex99.htmEX-99 Exhibit 99

CONTACT: Michael D. Witzeman

(513) 762-6714

Chemed Reports Third-Quarter 2025 Results

CINCINNATI, October 28, 2025—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%

·

T1Adjusted 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.

T2Total VITAS admissions increased 5.6% in the third quarter of 2025 compared to the third quarter of 2024.

In the third quarter of 2025, T3VITAS 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%.

T4Roto-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 T5Adjusted 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.

T6During 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

T7Management 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.

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