Skip to main content

Chemed Reports Second-Quarter 2025 Results and Announces Executive Management Departure

 

Chemed Corporation (Chemed) (NYSE: CHE), which operates VITAS Healthcare Corporation (VITAS), one of 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 second quarter ended June 30, 2025, versus the comparable prior-year period.

Results for Quarter Ended June 30, 2025

Consolidated operating results:

  • Revenue increased 3.8% to $618.8 million
  • GAAP Diluted Earnings-per-Share (EPS) of $3.57, a decrease of 23.2%
  • Adjusted Diluted EPS of $4.27, a decrease of 21.9%

VITAS segment operating results:

  • Net Patient Revenue of $396.2 million, an increase of 5.8%
  • Average Daily Census (ADC) of 22,318, an increase of 6.1%
  • Admissions of 17,545, an increase of 1.2%
  • Net Income, excluding certain discrete items, of $38.2 million, a decrease of 23.5%
  • Adjusted EBITDA, excluding Medicare Cap, of $66.8 million, essentially flat with the same period of 2024
  • Adjusted EBITDA margin, excluding Medicare Cap, of 16.2%, a decrease of 163-basis points

Roto-Rooter segment operating results:

  • Revenue of $222.6 million, an increase of 0.6%
  • Net Income, excluding certain discrete items, of $33.7 million, a decrease of 20.4%
  • Adjusted EBITDA of $48.6 million, a decline of 18.7%
  • Adjusted EBITDA margin of 21.8%, a decline of 517-basis points

VITAS

VITAS net revenue was $396.2 million in the second quarter of 2025, which is an increase of 5.8% when compared to the prior-year period. This revenue increase is comprised primarily of a 6.1% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 4.2%. Acuity mix shift negatively impacted revenue growth 71-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 379-basis points.

The second quarter of 2024 included one-time admissions related to the acquisition of Covenant Health in April 2024. Excluding the impact of those one-time admissions, total VITAS admissions increased 4.9% in the second quarter of 2025 compared to the second quarter of 2024.

As discussed in our June 27, 2025 press release, VITAS estimates that it will have a $19 million Medicare Cap billing limitation for the 2025 Medicare Cap year ending September 30, 2025 in its Florida Combined program. The revised projection reflects weaker than anticipated admissions in Florida during the second quarter of 2025. No amount for the 2025 Florida Medicare Cap billing limitation was recognized in prior quarters.

In the second quarter of 2025, VITAS accrued $16.4 million in Medicare Cap billing limitation compared to $1.4 million accrued in the second quarter of 2024.

The $16.4 million Medicare Cap billing limitation accrued in the second quarter of 2025 is comprised of three components. First, a catch-up entry of $9.5 million was required to recognize the Medicare Cap billing limitation in Florida related to the first six-months of the 2025 Medicare Cap year which includes our fourth quarter of 2024 and first quarter of 2025. Second, $4.8 million was recorded related to the Medicare Cap billing limitation for the current quarter of 2025 related to our Florida combined program. Third, $2.1 million was recognized for the current quarter of 2025 related to all other VITAS programs, mainly in California. The amount recognized for all other VITAS programs is in-line with the historical run-rate for these programs and our original projections for 2025.

Of VITAS’ 35 Medicare provider numbers, 28 provider numbers have a full-year projected Medicare Cap cushion of 10% or greater, three provider numbers have a cushion between 0% and 10%, and four provider numbers have a Medicare Cap billing limitation totaling $28.2 million.

Average revenue per patient per day in the second quarter of 2025 was $207.03 which is 350-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $183.63 and $1,136.44, respectively. During the quarter, high acuity days-of-care were 2.5% of total days of care, a decline of 15-basis points when compared to the prior-year quarter.

The second quarter 2025 gross margin, excluding Medicare Cap, was 22.3%, a 177-basis point decline from the same period of 2024. Selling, general and administrative expenses were $25.1 million in the second quarter of 2025 compared to $24.3 million in the prior quarter.

Adjusted EBITDA, excluding Medicare Cap, totaled $66.8 million in the quarter, essentially flat when compared to the prior year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 16.2%.

Roto-Rooter

Roto-Rooter generated quarterly revenue of $222.6 million in the second quarter of 2025, an increase of 0.6%, when compared to the prior-year quarter.

Roto-Rooter branch commercial revenue in the quarter totaled $53.2 million, an increase of 4.4% from the prior-year period. This aggregate commercial revenue change consisted of plumbing declining 2.9%, excavation increasing 24.4%, water restoration increasing 11.7% and drain cleaning revenue declining 1.1%.

Roto-Rooter branch residential revenue in the quarter totaled $156.4 million, an increase of 0.9%, over the prior-year period. This aggregate residential revenue change consisted of drain cleaning declining 5.8%, plumbing declining 1.1%, excavation declining 4.3%, and water restoration increasing 16.9%.

In the second quarter of 2025, revenue from independent contractors was $17.4 million which is a decline of 4.4% as compared to the same period of 2024.

Roto-Rooter’s second quarter 2025 gross margin was 49.0%. This compares to the prior year quarter’s gross margin of 52.9%. Roto-Rooter’s selling, general and administrative expenses were $60.5 million in the quarter, which is an increase of 5.6% compared to the second quarter of 2024.

Adjusted EBITDA in the second quarter of 2025 totaled $48.6 million, a decrease of 18.7% when compared to the second quarter of 2024. The Adjusted EBITDA margin in the quarter was 21.8% which represents a 517-basis point decline from the second quarter of 2024.

Chemed Consolidated

As of June 30, 2025, Chemed had total cash and cash equivalents of $249.9 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 75,000 shares of Chemed stock for $42.9 million which equates to a cost per share of $572.61. As of June 30, 2025, there was approximately $182.6 million of remaining share repurchase authorization under its plan.

Revision to Guidance for 2025

VITAS full year 2025 revenue, prior to Medicare Cap, is estimated to increase 7.5% to 8.5% when compared to 2024. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 18.2% to 18.7%. We are currently estimating $28.2 million in Medicare Cap billing limitations in calendar 2025. This is comprised of $19 million related to the Florida combined program and $9.2 million for all other VITAS programs.

There is no Medicare Cap billing limitation in the fourth quarter included in the guidance related to the Florida combined program. Management does not expect a significant level of Medicare Cap billing limitation in our Florida combined program for the 2026 Cap Year beginning October 1, 2025. This expectation assumes that the rate differential that occurred for the 2025 Cap Year does not recur in 2026. The detailed rate information related to the reimbursement increase in Florida for 2026 will become available during the third quarter. Recent successful Florida CON VITAS applications and other expansion activities in the state should serve to further mitigate cap risk for 2026 and beyond. We intend to update our assumptions regarding rates and the overall outlook for 2026 Medicare Cap in Florida in the third quarter earnings release.

Roto-Rooter is forecasted to have a 1.25% to 1.75% revenue increase in 2025 compared to 2024. Roto-Rooter’s adjusted EBITDA margin for 2025 is expected to be 23.5% to 24.5%.

Based on the above, full year 2025 earnings per diluted share, excluding non-cash expense 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 $22.00 to $22.30. This guidance assumes an effective tax rate of 25.3% and a diluted share count of 14.7 million shares. Chemed’s previously issued 2025 guidance range was $24.95 to $25.45. Chemed’s 2024 reported adjusted earnings per diluted share was $23.13.

Executive Management Departure

After a successful sixteen-year career, Executive Vice President of Chemed and Chairman and Chief Executive Officer of VITAS, Nicholas M. Westfall, has announced that he is departing the Company to pursue other personal and professional opportunities. Mr. Westfall will continue to work with the Company until December 1, 2025 to ensure an orderly transition. Mr. Westfall has been with Chemed since May 2009. He transitioned to the role of Senior Vice President of Operations at VITAS in 2012 and was promoted to Chief Operating Officer in 2015. Mr. Westfall has been serving as an Executive Vice President of Chemed and Chief Executive Officer of VITAS since June 2016 and was named Chairman and Chief Executive Officer of VITAS in 2024.

Kevin J. McNamara, Chemed’s Chief Executive Officer said, “Nick has evolved, transformed and cultivated the organization to be well positioned for the future and has elevated VITAS' leadership in the industry over the last thirteen years. We thank him for his service and wish him well in his next pursuits.”

Joel L. Wherley, VITAS President and Chief Operating Officer, will succeed Mr. Westfall as Chief Executive Officer of VITAS. Mr. Wherley has been at VITAS since 2016, initially serving as a Senior Vice President of Operations before being promoted to Executive Vice President and Chief Operating Officer in 2017. Mr. Wherley was promoted to President and Chief Operating Officer in 2024.

Mr. McNamara stated, “We look forward to Joel’s leadership of VITAS. He has spent his entire career in the healthcare industry, with over 15 years in hospice. His deep knowledge of our industry and organization leave him perfectly suited to lead VITAS’ continued success.”

Conference Call

As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday July 30, 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/vzh53v7p.

Participants may also register via teleconference at:

https://register-conf.media-server.com/register/BI1cf6ed1d293547f9af3111729ba98b48.

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, VITAS’s future prospects related to Florida new starts and Certificate of Needs applications 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 June 30, Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Service revenues and sales $

618,798

 

$

595,880

 

$

1,265,741

 

1,185,113

 

Cost of services provided and goods sold

434,105

 

389,750

 

864,635

 

774,877

 

Selling, general and administrative expenses (aa)

100,323

 

102,255

 

205,910

 

218,128

 

Depreciation

13,689

 

13,167

 

27,134

 

26,454

 

Amortization

2,571

 

2,546

 

5,143

 

5,067

 

Other operating expense

26

 

37

 

77

 

129

 

Total costs and expenses

550,714

 

507,755

 

1,102,899

 

1,024,655

 

Income from operations

68,084

 

88,125

 

162,842

 

160,458

 

Interest expense

(443

)

(429

)

(772

)

(854

)

Other income--net (bb)

3,474

 

6,132

 

4,719

 

18,709

 

Income before income taxes

71,115

 

93,828

 

166,789

 

178,313

 

Income taxes

(18,622

)

(22,941

)

(42,539

)

(42,409

)

Net income $

52,493

 

$

70,887

 

$

124,250

 

$

135,904

 

Earnings Per Share
Net income $

3.60

 

$

4.70

 

$

8.51

 

$

8.99

 

Average number of shares outstanding

14,591

 

15,097

 

14,606

 

15,109

 

Diluted Earnings Per Share
Net income $

3.57

 

$

4.65

 

$

8.43

 

$

8.89

 

Average number of shares outstanding

14,703

 

15,251

 

14,733

 

15,295

 

 
(aa) Selling, general and administrative ("SG&A") expenses comprise (in thousands):
 
Three Months Ended June 30, Six Months Ended June 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 $

98,552

 

$

96,025

 

$

202,312

 

$

194,443

 

Long-term incentive compensation

853

 

3,593

 

3,510

 

12,714

 

Market value adjustments related to deferred compensation trusts

918

 

2,637

 

88

 

10,971

 

Total SG&A expenses $

100,323

 

$

102,255

 

$

205,910

 

$

218,128

 

 
(bb) Other income--net comprises (in thousands):
Three Months Ended June 30, Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

 
Interest income $

2,555

 

$

3,495

 

$

4,631

 

$

7,737

 

Market value adjustments related to deferred compensation trusts

918

 

2,637

 

88

 

10,971

 

Other

1

 

-

 

-

 

1

 

Total other income--net $

3,474

 

$

6,132

 

$

4,719

 

$

18,709

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED BALANCE SHEETS
(in thousands, except per share data)(unaudited)
 
June 30,

 

 

2025

 

2024

Assets
Current assets
Cash and cash equivalents $

249,904

 

$

222,903

 

Accounts receivable less allowances

184,880

 

184,961

 

Inventories

9,148

 

10,735

 

Prepaid income taxes

14,239

 

17,084

 

Prepaid expenses

33,206

 

28,929

 

Total current assets

491,377

 

464,612

 

Investments of deferred compensation plans held in trust

129,560

 

120,784

 

Properties and equipment, at cost less accumulated depreciation

202,281

 

202,249

 

Lease right of use asset

131,948

 

132,262

 

Identifiable intangible assets less accumulated amortization

87,360

 

97,035

 

Goodwill

666,996

 

662,124

 

Other assets

8,325

 

55,918

 

Total Assets $

1,717,847

 

$

1,734,984

 

Liabilities
Current liabilities
Accounts payable $

50,864

 

$

43,001

 

Accrued insurance

66,888

 

59,899

 

Accrued compensation

54,688

 

78,374

 

Short-term lease liability

43,700

 

41,169

 

Other current liabilities

47,746

 

39,310

 

Total current liabilities

263,886

 

261,753

 

Deferred income taxes

12,703

 

27,901

 

Deferred compensation liabilities

127,699

 

119,780

 

Long-term lease liability

101,861

 

105,233

 

Other liabilities

13,213

 

13,020

 

Total Liabilities

519,362

 

527,687

 

Stockholders' Equity
Capital stock

37,593

 

37,313

 

Paid-in capital

1,576,165

 

1,416,166

 

Retained earnings

2,831,540

 

2,570,722

 

Treasury stock, at cost

(3,249,115

)

(2,819,053

)

Deferred compensation payable in Company stock

2,302

 

2,149

 

Total Stockholders' Equity

1,198,485

 

1,207,297

 

Total Liabilities and Stockholders' Equity $

1,717,847

 

$

1,734,984

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)(unaudited)
 
Six Months Ended June 30,

 

 

2025

 

2024

Cash Flows from Operating Activities
Net income $

124,250

 

$

135,904

 

Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation and amortization

32,277

 

31,521

 

Stock option expense

18,307

 

17,895

 

Benefit for deferred income taxes

(13,243

)

(2,420

)

Noncash long-term incentive compensation

3,273

 

12,699

 

Noncash directors' compensation

1,123

 

1,282

 

Amortization of debt issuance costs

160

 

160

 

Litigation settlements

-

 

(5,750

)

Changes in operating assets and liabilities, excluding amounts acquired in business combinations:
Increase in accounts receivable

(13,466

)

(2,422

)

(Increase)/decrease in inventories

(955

)

1,289

 

(Increase)/decrease in prepaid expenses

(7,232

)

1,275

 

Decrease in accounts payable and other current liabilities

(12,449

)

(19,499

)

Change in current income taxes

(10,764

)

(10,776

)

Net change in lease assets and liabilities

(72

)

(109

)

Decrease/(increase) in other assets

48,426

 

(15,365

)

Increase in other liabilities

1,521

 

15,730

 

Other sources

194

 

652

 

Net cash provided by operating activities

171,350

 

162,066

 

Cash Flows from Investing Activities
Capital expenditures

(29,088

)

(23,225

)

Proceeds from sale of fixed assets

480

 

2,916

 

Business combinations, net of cash acquired

(225

)

(92,300

)

Other uses

(322

)

(265

)

Net cash used by investing activities

(29,155

)

(112,874

)

Cash Flows from Financing Activities
Purchases of treasury stock

(76,168

)

(94,228

)

Proceeds from exercise of stock options

27,152

 

38,594

 

Dividends paid

(14,542

)

(12,107

)

Capital stock surrendered to pay taxes on stock-based compensation

(8,484

)

(5,960

)

Change in cash overdrafts payable

309

 

(15,749

)

Other sources/(uses)

1,092

 

(797

)

Net cash used by financing activities

(70,641

)

(90,247

)

Increase/(Decrease) in Cash and Cash Equivalents

71,554

 

(41,055

)

Cash and cash equivalents at beginning of year

178,350

 

263,958

 

Cash and cash equivalents at end of period $

249,904

 

$

222,903

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE THREE MONTHS ENDED JUNE 30, 2025 AND 2024
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated
2025 (a)
Service revenues and sales $

396,201

 

$

222,597

 

$

-

 

$

618,798

 

Cost of services provided and goods sold

320,644

 

113,461

 

-

 

434,105

 

Selling, general and administrative expenses

25,085

 

60,536

 

14,702

 

100,323

 

Depreciation

5,314

 

8,363

 

12

 

13,689

 

Amortization

26

 

2,545

 

-

 

2,571

 

Other operating expense/(income)

55

 

(29

)

-

 

26

 

Total costs and expenses

351,124

 

184,876

 

14,714

 

550,714

 

Income/(loss) from operations

45,077

 

37,721

 

(14,714

)

68,084

 

Interest expense

(47

)

(129

)

(267

)

(443

)

Intercompany interest income/(expense)

5,454

 

3,970

 

(9,424

)

-

 

Other income—net

61

 

23

 

3,390

 

3,474

 

Income/(loss) before income taxes

50,545

 

41,585

 

(21,015

)

71,115

 

Income taxes

(12,326

)

(9,671

)

3,375

 

(18,622

)

Net income/(loss) $

38,219

 

$

31,914

 

$

(17,640

)

$

52,493

 

 
2024 (b)
Service revenues and sales $

374,558

 

$

221,322

 

$

-

 

$

595,880

 

Cost of services provided and goods sold

285,517

 

104,233

 

-

 

389,750

 

Selling, general and administrative expenses

24,293

 

57,351

 

20,611

 

102,255

 

Depreciation

5,058

 

8,096

 

13

 

13,167

 

Amortization

26

 

2,520

 

-

 

2,546

 

Other operating expense/(income)

56

 

(19

)

-

 

37

 

Total costs and expenses

314,950

 

172,181

 

20,624

 

507,755

 

Income/(loss) from operations

59,608

 

49,141

 

(20,624

)

88,125

 

Interest expense

(46

)

(118

)

(265

)

(429

)

Intercompany interest income/(expense)

4,982

 

3,540

 

(8,522

)

-

 

Other income—net

46

 

24

 

6,062

 

6,132

 

Income/(loss) before income taxes

64,590

 

52,587

 

(23,349

)

93,828

 

Income taxes

(15,338

)

(12,070

)

4,467

 

(22,941

)

Net income/(loss) $

49,252

 

$

40,517

 

$

(18,882

)

$

70,887

 

 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING STATEMENTS OF INCOME
FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024
(in thousands)(unaudited)
 
Chemed
VITAS Roto-Rooter Corporate Consolidated
2025 (a)
Service revenues and sales $

803,600

 

$

462,141

 

$

-

 

$

1,265,741

 

Cost of services provided and goods sold

633,451

 

231,184

 

-

 

864,635

 

Selling, general and administrative expenses

51,624

 

123,184

 

31,102

 

205,910

 

Depreciation

10,509

 

16,601

 

24

 

27,134

 

Amortization

52

 

5,091

 

-

 

5,143

 

Other operating expense/(income)

119

 

(42

)

-

 

77

 

Total costs and expenses

695,755

 

376,018

 

31,126

 

1,102,899

 

Income/(loss) from operations

107,845

 

86,123

 

(31,126

)

162,842

 

Interest expense

(95

)

(261

)

(416

)

(772

)

Intercompany interest income/(expense)

10,750

 

7,900

 

(18,650

)

-

 

Other income—net

110

 

32

 

4,577

 

4,719

 

Income/(loss) before income taxes

118,610

 

93,794

 

(45,615

)

166,789

 

Income taxes

(30,361

)

(21,936

)

9,758

 

(42,539

)

Net income/(loss) $

88,249

 

$

71,858

 

$

(35,857

)

$

124,250

 

 
2024 (b)
Service revenues and sales $

728,564

 

$

456,549

 

$

-

 

$

1,185,113

 

Cost of services provided and goods sold

557,411

 

217,466

 

-

 

774,877

 

Selling, general and administrative expenses

48,085

 

118,611

 

51,432

 

218,128

 

Depreciation

10,225

 

16,204

 

25

 

26,454

 

Amortization

52

 

5,015

 

-

 

5,067

 

Other operating expense

63

 

66

 

-

 

129

 

Total costs and expenses

615,836

 

357,362

 

51,457

 

1,024,655

 

Income/(loss) from operations

112,728

 

99,187

 

(51,457

)

160,458

 

Interest expense

(92

)

(235

)

(527

)

(854

)

Intercompany interest income/(expense)

10,176

 

6,982

 

(17,158

)

-

 

Other income—net

75

 

47

 

18,587

 

18,709

 

Income/(loss) before income taxes

122,887

 

105,981

 

(50,555

)

178,313

 

Income taxes

(29,666

)

(24,610

)

11,867

 

(42,409

)

Net income/(loss) $

93,221

 

$

81,371

 

$

(38,688

)

$

135,904

 

 
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 JUNE 30, 2025 AND 2024
(in thousands)(unaudited)
Chemed
VITAS Roto-Rooter Corporate Consolidated

2025

Net income/(loss) $

38,219

 

$

31,914

 

$

(17,640

)

$

52,493

 

Add/(deduct):
Interest expense

47

 

129

 

267

 

443

 

Income taxes

12,326

 

9,671

 

(3,375

)

18,622

 

Depreciation

5,314

 

8,363

 

12

 

13,689

 

Amortization

26

 

2,545

 

-

 

2,571

 

EBITDA

55,932

 

52,622

 

(20,736

)

87,818

 

Add/(deduct):
Intercompany interest expense/(income)

(5,454

)

(3,970

)

9,424

 

-

 

Interest income

(61

)

(23

)

(2,472

)

(2,556

)

Stock option expense

-

 

-

 

9,216

 

9,216

 

Long-term incentive compensation

-

 

-

 

853

 

853

 

Adjusted EBITDA $

50,417

 

$

48,629

 

$

(3,715

)

$

95,331

 

 

2024

Net income/(loss) $

49,252

 

$

40,517

 

$

(18,882

)

$

70,887

 

Add/(deduct):
Interest expense

46

 

118

 

265

 

429

 

Income taxes

15,338

 

12,070

 

(4,467

)

22,941

 

Depreciation

5,058

 

8,096

 

13

 

13,167

 

Amortization

26

 

2,520

 

-

 

2,546

 

EBITDA

69,720

 

63,321

 

(23,071

)

109,970

 

Add/(deduct):
Intercompany interest expense/(income)

(4,982

)

(3,540

)

8,522

 

-

 

Interest income

(45

)

(25

)

(3,425

)

(3,495

)

Stock option expense

-

 

-

 

8,870

 

8,870

 

Long-term incentive compensation

-

 

-

 

3,593

 

3,593

 

Acquisition expense

907

 

45

 

-

 

952

 

Adjusted EBITDA $

65,600

 

$

59,801

 

$

(5,511

)

$

119,890

 

 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
CONSOLIDATING SUMMARIES OF EBITDA
FOR THE SIX MONTHS ENDED JUNE 30, 2025 AND 2024
(in thousands)(unaudited)

 

Chemed

 

VITAS Roto-Rooter Corporate Consolidated

2025

Net income/(loss)

$

88,249

 

$

71,858

 

$

(35,857

)

$

124,250

 

Add/(deduct):

Interest expense

95

 

261

 

416

 

772

 

Income taxes

30,361

 

21,936

 

(9,758

)

42,539

 

Depreciation

10,509

 

16,601

 

24

 

27,134

 

Amortization

52

 

5,091

 

-

 

5,143

 

EBITDA

129,266

 

115,747

 

(45,175

)

199,838

 

Add/(deduct):

Intercompany interest expense/(income)

(10,750

)

(7,900

)

18,650

 

-

 

Interest income

(110

)

(33

)

(4,489

)

(4,632

)

Stock option expense

-

 

-

 

18,307

 

18,307

 

Long-term incentive compensation

-

 

-

 

3,510

 

3,510

 

Adjusted EBITDA

$

118,406

 

$

107,814

 

$

(9,197

)

$

217,023

 

2024

Net income/(loss)

$

93,221

 

$

81,371

 

$

(38,688

)

$

135,904

 

Add/(deduct):

Interest expense

92

 

235

 

527

 

854

 

Income taxes

29,666

 

24,610

 

(11,867

)

42,409

 

Depreciation

10,225

 

16,204

 

25

 

26,454

 

Amortization

52

 

5,015

 

-

 

5,067

 

EBITDA

133,256

 

127,435

 

(50,003

)

210,688

 

Add/(deduct):

Intercompany interest expense/(income)

(10,176

)

(6,982

)

17,158

 

-

 

Interest income

(75

)

(47

)

(7,615

)

(7,737

)

Stock option expense

-

 

-

 

17,895

 

17,895

 

Long-term incentive compensation

-

 

-

 

7,377

 

7,377

 

Severance arrangement

-

 

-

 

5,337

 

5,337

 

Acquisition expense

907

 

45

 

-

 

952

 

Adjusted EBITDA

$

123,912

 

$

120,451

 

$

(9,851

)

$

234,512

 

 

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 June 30, Six Months Ended June 30,

 

 

2025

 

2024

 

2025

 

2024

Net income as reported $

52,493

 

$

70,887

 

$

124,250

 

$

135,904

 

Add/(deduct) pre-tax cost of:
Stock option expense

9,216

 

8,870

 

18,307

 

17,895

 

Amortization of reacquired franchise rights

2,352

 

2,352

 

4,704

 

4,704

 

Long-term incentive compensation

853

 

3,593

 

3,510

 

7,377

 

Acquisition expense

-

 

952

 

-

 

952

 

Severance arrangement

-

 

-

 

-

 

5,337

 

Add/(deduct) tax impacts:
Tax impact of the above pre-tax adjustments (1)

(2,143

)

(2,613

)

(4,462

)

(5,000

)

Excess tax benefits on stock compensation

(50

)

(622

)

(513

)

(3,919

)

Adjusted net income $

62,721

 

$

83,419

 

$

145,796

 

$

163,250

 

 
Diluted Earnings Per Share As Reported
Net income $

3.57

 

$

4.65

 

$

8.43

 

$

8.89

 

Average number of shares outstanding

14,703

 

15,251

 

14,733

 

15,295

 

 
Adjusted Diluted Earnings Per Share
Adjusted net income $

4.27

 

$

5.47

 

$

9.90

 

$

10.67

 

Average number of shares outstanding

14,703

 

15,251

 

14,733

 

15,295

 

 
(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 June 30, Six Months Ended June 30,
OPERATING STATISTICS

2025

 

2024

 

 

2025

 

2024

Net revenue ($000) (c)
Homecare $

358,042

 

$

324,778

 

$

709,608

 

$

629,637

 

Inpatient

33,023

 

29,071

 

67,045

 

59,374

 

Continuous care

23,640

 

24,327

 

48,276

 

48,497

 

Other

5,747

 

4,733

 

11,092

 

8,817

 

Subtotal $

420,452

 

$

382,909

 

$

836,021

 

$

746,325

 

Room and board, net

(3,892

)

(3,156

)

(7,417

)

(6,101

)

Contractual allowances

(3,984

)

(3,820

)

(6,304

)

(7,910

)

Medicare cap allowance

(16,375

)

(1,375

)

(18,700

)

(3,750

)

Net Revenue $

396,201

 

$

374,558

 

$

803,600

 

$

728,564

 

Net revenue as a percent of total before Medicare cap allowance
Homecare

85.2

 

%

84.8

 

%

84.9

 

%

84.4

 

%

Inpatient

7.9

 

7.6

 

8.0

 

8.0

 

Continuous care

5.6

 

6.4

 

5.8

 

6.5

 

Other

1.3

 

1.2

 

1.3

 

1.1

 

Subtotal

100.0

 

100.0

 

100.0

 

100.0

 

Room and board, net

(0.9

)

(0.8

)

(0.9

)

(0.8

)

Contractual allowances

(0.9

)

(1.0

)

(0.8

)

(1.1

)

Medicare cap allowance

(3.9

)

(0.4

)

(2.2

)

(0.5

)

Net Revenue

94.3

 

%

97.8

 

%

96.1

 

%

97.6

 

%

Days of care
Homecare

1,662,455

 

1,551,163

 

3,295,024

 

2,999,075

 

Nursing home

307,158

 

304,191

 

614,266

 

587,349

 

Respite

11,440

 

9,102

 

21,435

 

16,854

 

Subtotal routine homecare and respite

1,981,053

 

1,864,456

 

3,930,725

 

3,603,278

 

Inpatient

28,213

 

25,895

 

57,917

 

52,540

 

Continuous care

21,647

 

23,933

 

44,267

 

47,970

 

Total

2,030,913

 

1,914,284

 

4,032,909

 

3,703,788

 

 
Number of days in relevant time period

91

 

91

 

181

 

182

 

Average daily census ("ADC") (days)
Homecare

18,269

 

17,046

 

18,205

 

16,478

 

Nursing home

3,375

 

3,343

 

3,394

 

3,227

 

Respite

126

 

100

 

118

 

93

 

Subtotal routine homecare and respite

21,770

 

20,489

 

21,717

 

19,798

 

Inpatient

310

 

284

 

320

 

288

 

Continuous care

238

 

263

 

244

 

264

 

Total

22,318

 

21,036

 

22,281

 

20,350

 

 
Total Admissions

17,545

 

17,334

 

35,684

 

34,245

 

Total Discharges

17,845

 

15,898

 

35,583

 

32,068

 

Average length of stay (days)

137.1

 

100.6

 

127.9

 

102.2

 

Median length of stay (days)

20.0

 

18.0

 

18.0

 

17.0

 

 
ADC by major diagnosis
Cerebro

44.4

 

%

42.5

 

%

44.6

 

%

43.4

 

%

Neurological

12.1

 

13.3

 

12.2

 

13.4

 

Cancer

9.7

 

10.0

 

9.6

 

10.0

 

Cardio

16.2

 

16.2

 

16.1

 

16.2

 

Respiratory

7.5

 

7.3

 

7.3

 

7.3

 

Other

10.1

 

10.7

 

10.2

 

9.7

 

Total

100.0

 

%

100.0

 

%

100.0

 

%

100.0

 

%

Admissions by major diagnosis
Cerebro

26.7

 

%

27.1

 

%

27.6

 

%

27.4

 

%

Neurological

7.2

 

8.3

 

6.8

 

7.9

 

Cancer

26.6

 

25.0

 

25.6

 

24.8

 

Cardio

14.9

 

16.1

 

15.0

 

15.9

 

Respiratory

10.7

 

9.6

 

11.1

 

10.1

 

Other

13.9

 

13.9

 

13.9

 

13.9

 

Total

100.0

 

%

100.0

 

%

100.0

 

%

100.0

 

%

 
Estimated uncollectible accounts as a percent of revenues

1.0

 

%

1.0

 

%

0.8

 

%

1.1

 

%

 
Accounts receivable --
Days of revenue outstanding-excluding unapplied Medicare payments

37.5

 

38.8

 

n.a. n.a.
Days of revenue outstanding-including unapplied Medicare payments

26.9

 

34.7

 

n.a. n.a.
 
The "Footnotes to Financial Statements" are integral parts of this financial information.
CHEMED CORPORATION AND SUBSIDIARY COMPANIES
FOOTNOTES TO FINANCIAL STATEMENTS
FOR THE THREE AND SIX MONTHS ENDED JUNE 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 June 30, 2025
VITAS Roto-Rooter Corporate Consolidated
 
Stock option expense $

-

 

$

-

 

$

(9,216

)

$

(9,216

)

Amortization of reacquired franchise agreements

-

 

(2,352

)

-

 

(2,352

)

Long-term incentive compensation

-

 

-

 

(853

)

(853

)

Pretax impact on earnings

-

 

(2,352

)

(10,069

)

(12,421

)

Excess tax benefits on stock compensation

-

 

-

 

50

 

50

 

Income tax benefit on the above

-

 

546

 

1,597

 

2,143

 

After-tax impact on earnings $

-

 

$

(1,806

)

$

(8,422

)

$

(10,228

)

 
Six Months Ended June 30, 2025
VITAS Roto-Rooter Corporate Consolidated
 
Stock option expense $

-

 

$

-

 

$

(18,307

)

$

(18,307

)

Amortization of reacquired franchise agreements

-

 

(4,704

)

-

 

(4,704

)

Long-term incentive compensation

-

 

-

 

(3,510

)

(3,510

)

Pretax impact on earnings

-

 

(4,704

)

(21,817

)

(26,521

)

Excess tax benefits on stock compensation

-

 

-

 

513

 

513

 

Income tax benefit on the above

-

 

1,091

 

3,371

 

4,462

 

After-tax impact on earnings $

-

 

$

(3,613

)

$

(17,933

)

$

(21,546

)

 
(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 June 30, 2024
VITAS Roto-Rooter Corporate Consolidated
 
Stock option expense $

-

 

$

-

 

$

(8,870

)

$

(8,870

)

Long-term incentive compensation

-

 

-

 

(3,593

)

(3,593

)

Amortization of reacquired franchise agreements

-

 

(2,352

)

-

 

(2,352

)

Acquisition expense

(907

)

(45

)

-

 

(952

)

Pretax impact on earnings

(907

)

(2,397

)

(12,463

)

(15,767

)

Excess tax benefits on stock compensation

-

 

-

 

622

 

622

 

Income tax benefit on the above

220

 

559

 

1,834

 

2,613

 

After-tax impact on earnings $

(687

)

$

(1,838

)

$

(10,007

)

$

(12,532

)

 
Six Months Ended June 30, 2024
VITAS Roto-Rooter Corporate Consolidated
 
Stock option expense $

-

 

$

-

 

$

(17,895

)

$

(17,895

)

Long-term incentive compensation

-

 

-

 

(7,377

)

(7,377

)

Severance arrangement

-

 

-

 

(5,337

)

(5,337

)

Amortization of reacquired franchise agreements

-

 

(4,704

)

-

 

(4,704

)

Acquisition expense

(907

)

(45

)

-

 

(952

)

Pretax impact on earnings

(907

)

(4,749

)

(30,609

)

(36,265

)

Excess tax benefits on stock compensation

-

 

-

 

3,919

 

3,919

 

Income tax benefit on the above

220

 

1,107

 

3,673

 

5,000

 

After-tax impact on earnings $

(687

)

$

(3,642

)

$

(23,017

)

$

(27,346

)

 
(c) VITAS has 11 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' 35 Medicare provider numbers, for the current cap year, 28 provider numbers have a Medicare cap cushion of greater than 10%, three provider numbers have a Medicare cap cushion between 0% and 10%, and four provider numbers have a Medicare cap liability.

 

Contacts

Michael D. Witzeman

(513) 762-6714

Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the following
Privacy Policy and Terms Of Service.