Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / CHE - Chemed Reports Third-Quarter 2025 Results


CHE - Chemed Reports Third-Quarter 2025 Results

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:Michael D. Witzeman(513) 762-6714

Stock Information

Company Name: Chemed Corp
Stock Symbol: CHE
Market: NYSE
Website: chemed.com

Menu

Get CHE Alerts

News, Short Squeeze, Breakout and More Instantly...