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
| Category | Underlined | Word counter | Model’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