false000001958400000195842025-02-262025-02-26

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

FORM 8-K

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (date of earliest event reported):

February 26, 2025

CHEMED CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

     1-8351

  31-0791746

(State or other
jurisdiction of
incorporation)

(Commission File Number)

(I.R.S. Employer
Identification
Number)

2600 First Financial Center, 255 East 5th Street, Cincinnati, OH 45202

(Address of principal executive offices)             (Zip Code)

Registrant's telephone number, including area code:

(513) 762-6690

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2 below):

[_]      Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[_]      Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240-14a-12)

[_]      Pre-commencement communications pursuant to Rule 14d-2(b) under Exchange Act (17 CFR 240-14d-2(b))

[_]      Pre-commencement communications pursuant to Rule 13e-4 (c) under Exchange Act (17 CFR 240-13e-4(c))

Securities registered pursuant to 12(b) of the Act:

 

Title of each class

 

Trading symbol

Name of each exchange on which

registered

Capital stock $1 par value

CHE

NYSE

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 or Rule 12b-2 of the Securities Exchange Act of 1934.  [_]

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  [_]

Page 1 of 3


Item 2.02 Results of Operations and Financial Condition

On February 26, 2025, Chemed Corporation issued a press release announcing its financial results for the quarter ended December 31, 2024. A copy of the release is furnished herewith as Exhibit 99.

Item 9.01 Financial Statements and Exhibits

d)

Exhibit

 

 

 

 

 

(99) Registrant’s press release dated February 26, 2025

 

 

104 The cover page from this Current Report on Form 8-K formatted in Inline XBRL

Page 2 of 3


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

CHEMED CORPORATION

Dated:   February 26, 2025

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

Vice President and Chief Financial Officer

Page 3 of 3

Picture 2

CONTACT:  Michael D. Witzeman

(513) 762-6714



Chemed Reports Fourth-Quarter 2024 Results



CINCINNATI, February 26, 2025—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 fourth quarter ended December 31, 2024, versus the comparable prior-year period.



Changes to Non-GAAP Metrics



Chemed uses certain non-GAAP metrics such as EBITDA, adjusted EBITDA, adjusted net income and adjusted diluted earnings per share, to provide additional context and perspective to reported operational results. 



Chemed’s previously reported non-GAAP metrics during the four sequential quarters from September 30, 2022 through June 30, 2023 excluded the 12-month pandemic-related licensed healthcare professional retention bonus (Retention Program). Starting with the quarter-ended September 30, 2023, the Company no longer excludes the cost of the Retention Program when presenting non-GAAP operating metrics in current or prior periods.



For the twelve-months ended December 31, 2023, the pretax and after-tax Retention Program expense was $20.8 million and $15.8 million, respectively.  There was no material impact on financial results for the twelve months-ended December 31, 2024, as a result of the Retention Program.  There was no material financial impact on the fourth quarter of either 2024 or 2023 as a result of the Retention Program.



Results for Quarter Ended December 31, 2024



Consolidated operating results:

·

Revenue increased 9.2% to $640.0 million

·

GAAP Diluted Earnings-per-Share (EPS) of $6.02, an increase of 2.0%

·

Adjusted Diluted EPS of $6.83, an increase of 3.5%



VITAS segment operating results:

·

Net Patient Revenue of $411.0 million, an increase of 17.4%

·

Average Daily Census (ADC) of 22,179, an increase of 14.6%


 

·

Admissions of 16,427, an increase of 3.5%

·

Net Income, excluding certain discrete items, of $70.0 million, an increase of 10.5%

·

Adjusted EBITDA, excluding Medicare Cap, of $93.2 million, an increase of 11.8%

·

Adjusted EBITDA margin, excluding Medicare Cap, of 22.5%, a decline of 112-basis points



Roto-Rooter segment operating results:

·

Revenue of $229.0 million, a decrease of 2.9%

·

Net Income, excluding certain discrete items, of $42.5 million, a decrease of 10.8%

·

Adjusted EBITDA of $60.3 million, a decline of 7.2%

·

Adjusted EBITDA margin of 26.3%, a decline of 120-basis points



VITAS



As previously announced, VITAS completed its acquisition of the hospice assets and an assisted living facility of Covenant Health and Community Services, Inc. (Covenant Health) on April 17, 2024 for $85.0 million in cash. Before presenting VITAS’ overall results, it is important to disclose the methodology used in determining the impact of Covenant Health’s acquisition on VITAS’ overall results.  VITAS had significant operations in two of the three Florida locations we acquired from Covenant Health.  Those locations require that we estimate the Covenant Health impact, as once the operations are integrated, there are not separate results.  For instance, there are no VITAS-specific referral sources versus Covenant Health-specific referral sources in these locations.  It is very likely that referral sources in the area have historically referred to both VITAS and Covenant Health.  We have used historical operating trends in these locations to determine what is “legacy” VITAS activity.  All activity above those historical operating trends have been attributed as the Covenant Health impact. We have included the specifically determined impact as it relates to new operating territories acquired.  Based on the above, we discuss the range of impact that Covenant had on the overall VITAS operating metrics. 



Covenant Health contributed approximately $11 million to $12 million of revenue in the fourth quarter of 2024.  This revenue translated to net income of approximately $2.1 million to $2.3 million.  Adjusted EBITDA in the quarter attributed to Covenant Health is between $2.8 million and $3.0 million.



VITAS net revenue was $411.0 million in the fourth quarter of 2024, which is an increase of 17.4% when compared to the prior-year period.  This revenue increase is comprised primarily of a 14.6% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 3.5%.  Acuity mix shift negatively impacted revenue growth 119-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 increased revenue growth by approximately 44-basis points.

 






 

In the fourth quarter of 2024, VITAS accrued $2.4 million in Medicare Cap billing limitation, essentially flat with the fourth quarter of 2023.



Of VITAS’ 34 Medicare provider numbers, 25 provider numbers have a trailing 12-month Medicare Cap cushion of 10% or greater, five provider numbers have a cushion between 0% and 10%, and four provider numbers have a trailing 12-month Medicare Cap billing limitation totaling $9.6 million.  As noted above, VITAS’ weighted average Medicare reimbursement rate increase during the quarter was 3.5%.  The per-admission Medicare Cap protection for the period beginning October 1, 2024 increased 2.9%, which is the overall national average reimbursement rate increase.  This 60-basis point average differential between the reimbursement rate increase and the Medicare Cap increase has reduced cushion in our programs for both the trailing 12-months and our projected fiscal year 2025.  The actual basis point differential in certain of our programs, including the Florida program, exceeds the overall 60-basis point average.  



Average revenue per patient per day in the fourth quarter of 2024 was $206.23 which is 244-basis points above the prior-year period. Reimbursement for routine home care and high acuity care averaged $182.94 and $1,125.61, respectively.  During the quarter, high acuity days-of-care were 2.5% of total days of care, a decline of 22-basis points when compared to the prior-year quarter.



The fourth quarter 2024 gross margin, excluding Medicare Cap, was 28.8%.  This compares to the prior year quarter’s gross margin of 29.9%, excluding Medicare Cap.  The fourth quarter 2023 gross margin was positively impacted by 135-basis points due to a one-time change in their vacation roll-over policy.  Selling, general and administrative expenses were $25.6 million in the fourth quarter of 2024 compared to $22.0 million in the prior-year quarter. 



Adjusted EBITDA, excluding Medicare Cap, totaled $93.2 million in the quarter, an increase of 11.8% when compared to the prior year period.  Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 22.5%, which is 112-basis points below the prior-year period due mainly to the one-time vacation adjustment in 2023. 



Hurricanes Helene and Milton, which impacted the panhandle of Florida and other parts of the southeastern United States in late September and early October, did not result in any significant property loss or damage to VITAS.  However, as with other similar events, we did experience a slowdown in admission activity while health systems prepared for the hurricane and then dealt with the aftermath.  We estimate that admissions were negatively impacted during the fourth quarter by approximately 150-175 patients. 



In October 2024, VITAS admitted its first patient in Pasco County, Florida.  Additionally, in December 2024, VITAS was awarded a certificate of need in Marion County, Florida.



Roto-Rooter



Roto-Rooter generated quarterly revenue of $229.0 million in the fourth quarter of 2024, a decrease of 2.9%, when compared to the prior-year quarter.






 

Roto-Rooter branch commercial revenue in the quarter totaled $54.3 million, an increase of 0.4% from the prior-year period.  This aggregate commercial revenue change consisted of drain cleaning revenue increasing 0.2%, plumbing declining 9.6%, excavation increasing 7.6%, and water restoration increasing 19.8%.



Roto-Rooter branch residential revenue in the quarter totaled $160.5 million, a decrease of 2.0%, over the prior-year period.  This aggregate residential revenue change consisted of drain cleaning declining 2.8%, plumbing declining 9.6%, excavation declining 1.9%, and water restoration increasing 2.8%.



Roto-Rooter’s fourth quarter 2024 gross margin was 51.3%.  This compares to the prior year quarter’s gross margin of 52.9%.  Roto-Rooter’s selling, general and administrative expenses were $57.2 million in the quarter, which is a decrease of 4.1% compared to the fourth quarter of 2023.  The decline in selling, general and administrative expenses was caused mainly by lower internet marketing costs in the fourth quarter of 2024 compared to 2023.



Adjusted EBITDA in the fourth quarter of 2024 totaled $60.3 million, a decrease of 7.2% when compared to the fourth quarter of 2023.  The Adjusted EBITDA margin in the quarter was 26.3% which represents a 120-basis point decline from the fourth quarter of 2023.



Chemed Consolidated



As of December 31, 2024, Chemed had total cash and cash equivalents of $178.4 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 of undrawn borrowing capacity under the Credit Agreement after excluding $45.5 million for Letters of Credit.



During the quarter, the Company repurchased 388,235 shares of Chemed stock for $212.8 million which equates to a cost per share of $548.13.  As of December 31, 2024, there was approximately $255.3 million of remaining share repurchase authorization under its plan.



Guidance for 2025



VITAS 2025 revenue, prior to Medicare Cap, is estimated to increase 10.5% to 11.3% when compared to 2024.  ADC is estimated to increase 8.5% to 9.0%.  Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 18.4% to 18.9%.  Medicare Cap billing limitations are estimated to be $9.5 million in calendar year 2025.



Roto-Rooter is forecasted to achieve full-year 2025 revenue growth of 2.4% to 3.0%. Roto-Rooter’s adjusted EBITDA margin for 2025 is expected to be 25.7% to 26.3%.




 

Based upon 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 $24.95 to $25.45.  This compares to full-year 2024 adjusted earnings per diluted share of $23.13. 



The 2025 earnings trajectory is weighted towards the second half of the year.  Roto-Rooter’s revenue and associated income is expected to accelerate during the year, as Roto-Rooter management’s business improvement initiatives continue to build momentum.  Additionally, the first quarter of 2024 was Roto-Rooter’s strongest quarter making for difficult comparisons at the beginning of the year.  VITAS’ revenue growth and EBITDA margin, prior to Medicare Cap in the second and third quarters, will be adversely impacted by the initiatives required to moderate the impact of the Medicare Cap rate differential discussed above.  The impact to the first quarter for Vitas will be mostly offset by the results of the Covenant acquisition which occurred in April 2024.



The 2025 guidance assumes an effective corporate tax rate on adjusted earnings of 24.0% and a diluted share count of 14.8 million shares. 



Conference Call



As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Thursday February 27, 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/pxs2dghv/.



Participants may also register via teleconference at:

https://register.vevent.com/register/BIa60a1e9fbd7b47dab63b5406c1e907a2.



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.



Forward-Looking Statements



Certain statements contained in this press release and the accompanying tables are "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. The words "believe," "expect," "hope," "anticipate," "plan" and similar expressions identify forward-looking statements, which speak only as of the date the statement was made. Chemed does not undertake and specifically disclaims any obligation to publicly update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. These statements are based on current expectations and assumptions and involve various risks and uncertainties, which could cause Chemed's actual results to differ from those expressed in such forward-looking statements.



These risks and uncertainties arise from, among other things, possible changes in regulations governing the hospice care or plumbing and drain cleaning industries; periodic changes in reimbursement levels and procedures under Medicare and Medicaid programs; difficulties predicting patient length of stay and estimating potential Medicare reimbursement obligations; challenges inherent in Chemed's growth strategy; the current shortage of  qualified nurses,  other healthcare professionals and  licensed plumbing and drain cleaning technicians; Chemed’s dependence on patient referral sources; and other factors detailed under the caption "Description of  Business by  Segment" or "Risk Factors" in Chemed’s  most recent  report on  form 10-Q  or 10-K and its other filings with the Securities and Exchange Commission.  You are cautioned not to place undue reliance on such forward-looking statements and there are no assurances that the matters contained in such statements will be achieved.




 











 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2024

 

2023

 

2024

 

2023

Service revenues and sales

 

$

639,993 

 

$

585,912 

 

$

2,431,287 

 

 

2,264,417 

Cost of services provided and goods sold

 

 

405,875 

 

 

358,346 

 

 

1,576,939 

 

 

1,465,602 

Selling, general and administrative expenses (aa)

 

 

104,251 

 

 

100,436 

 

 

424,360 

 

 

395,120 

Depreciation

 

 

13,263 

 

 

13,024 

 

 

52,864 

 

 

50,802 

Amortization

 

 

2,568 

 

 

2,515 

 

 

10,185 

 

 

10,063 

Other operating expense

 

 

158 

 

 

197 

 

 

446 

 

 

2,261 

Total costs and expenses

 

 

526,115 

 

 

474,518 

 

 

2,064,794 

 

 

1,923,848 

Income from operations

 

 

113,878 

 

 

111,394 

 

 

366,493 

 

 

340,569 

Interest expense

 

 

(499)

 

 

(342)

 

 

(1,780)

 

 

(3,108)

Other income--net (bb)

 

 

6,744 

 

 

4,541 

 

 

34,752 

 

 

12,906 

Income before income taxes

 

 

120,123 

 

 

115,593 

 

 

399,465 

 

 

350,367 

Income taxes

 

 

(29,804)

 

 

(25,540)

 

 

(97,466)

 

 

(77,858)

Net income

 

$

90,319 

 

$

90,053 

 

$

301,999 

 

$

272,509 

Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6.08 

 

$

5.96 

 

$

20.10 

 

$

18.11 

Average number of shares outstanding

 

 

14,853 

 

 

15,099 

 

 

15,024 

 

 

15,050 

Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6.02 

 

$

5.90 

 

$

19.89 

 

$

17.93 

Average number of shares outstanding

 

 

14,992 

 

 

15,270 

 

 

15,186 

 

 

15,200 



 

 

 

 

 

 

 

 

 

 

 

 

(aa)    Selling, general and administrative ("SG&A") expenses comprise (in thousands):



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended December 31,

 

For the Years Ended December 31,



 

2024

 

2023

 

2024

 

2023

SG&A expenses before long-term incentive compensation

 

 

 

 

 

 

 

 

 

 

 

 

and the impact of market value adjustments related to

 

 

 

 

 

 

 

 

 

 

 

 

deferred compensation plans

 

$

96,358 

 

$

95,601 

 

$

384,069 

 

$

377,027 

Long-term incentive compensation

 

 

4,354 

 

 

3,872 

 

 

20,152 

 

 

11,689 

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

 

3,539 

 

 

963 

 

 

20,139 

 

 

6,404 

Total SG&A expenses

 

$

104,251 

 

$

100,436 

 

$

424,360 

 

$

395,120 



 

 

 

 

 

 

 

 

 

 

 

 

(bb)    Other income--net comprises (in thousands):

 

 

 

 

 

 



 

Three Months Ended December 31,

 

For the Years Ended December 31,



 

2024

 

2023

 

2024

 

2023

Market value adjustments related to deferred

 

 

 

 

 

 

 

 

 

 

 

 

compensation trusts

 

$

3,539 

 

$

963 

 

$

20,139 

 

$

6,404 

Interest income

 

 

3,205 

 

 

3,408 

 

 

14,610 

 

 

6,270 

Other

 

 

 -

 

 

170 

 

 

 

 

232 

Total other income--net

 

$

6,744 

 

$

4,541 

 

$

34,752 

 

$

12,906 




 





 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED BALANCE SHEETS

(in thousands, except per share data)(unaudited)



 

 

 

 

 

 



 

December 31,



 

2024

 

2023

Assets

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

178,350 

 

$

263,958 

Accounts receivable less allowances

 

 

171,163 

 

 

181,511 

Inventories

 

 

8,193 

 

 

12,004 

Prepaid income taxes

 

 

11,068 

 

 

13,166 

Prepaid expenses

 

 

25,974 

 

 

30,204 

Total current assets

 

 

394,748 

 

 

500,843 

Investments of deferred compensation plans held in trust

 

 

130,960 

 

 

106,126 

Properties and equipment, at cost less accumulated depreciation

 

 

200,837 

 

 

203,840 

Lease right of use asset

 

 

127,323 

 

 

126,387 

Identifiable intangible assets less accumulated amortization

 

 

92,206 

 

 

90,264 

Goodwill

 

 

666,744 

 

 

585,017 

Other assets

 

 

55,757 

 

 

55,618 

Total Assets

 

$

1,668,575 

 

$

1,668,095 

Liabilities

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

Accounts payable

 

$

44,146 

 

$

64,034 

Accrued insurance

 

 

56,703 

 

 

58,568 

Accrued income taxes

 

 

7,593 

 

 

6,858 

Accrued compensation

 

 

92,073 

 

 

88,381 

Short-term lease liability

 

 

42,306 

 

 

38,635 

Other current liabilities

 

 

42,874 

 

 

55,574 

Total current liabilities

 

 

285,695 

 

 

312,050 

Deferred income taxes

 

 

25,945 

 

 

30,321 

Deferred compensation liabilities

 

 

126,035 

 

 

104,069 

Long-term lease liability

 

 

98,538 

 

 

100,776 

Other liabilities

 

 

13,369 

 

 

13,003 

Total Liabilities

 

 

549,582 

 

 

560,219 

Stockholders' Equity

 

 

 

 

 

 

Capital stock

 

 

37,422 

 

 

37,184 

Paid-in capital

 

 

1,484,176 

 

 

1,341,273 

Retained earnings

 

 

2,721,832 

 

 

2,446,925 

Treasury stock, at cost

 

 

(3,126,660)

 

 

(2,719,588)

Deferred compensation payable in Company stock

 

 

2,223 

 

 

2,082 

Total Stockholders' Equity

 

 

1,118,993 

 

 

1,107,876 

Total Liabilities and Stockholders' Equity

 

$

1,668,575 

 

$

1,668,095 




 









 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)(unaudited)



 

 

 

 

 

 



 

For the Years Ended December 31,



 

2024

 

2023

Cash Flows from Operating Activities

 

 

 

 

 

 

Net income

 

$

301,999 

 

$

272,509 

Adjustments to reconcile net income to net cash provided

 

 

 

 

 

 

by operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

63,049 

 

 

60,865 

Stock option expense

 

 

32,033 

 

 

30,082 

Noncash long-term incentive compensation

 

 

18,794 

 

 

9,267 

Litigation settlements

 

 

(5,750)

 

 

2,050 

Benefit for deferred income taxes

 

 

(4,138)

 

 

(8,027)

Noncash directors' compensation

 

 

1,282 

 

 

1,444 

Amortization of debt issuance costs

 

 

321 

 

 

580 

Changes in operating assets and liabilities, excluding

 

 

 

 

 

 

amounts acquired in business combinations:

 

 

 

 

 

 

Decrease/(increase) in accounts receivable

 

 

10,678 

 

 

(41,488)

Decrease/(increase) in inventories

 

 

3,831 

 

 

(1,732)

Decrease in prepaid expenses

 

 

4,237 

 

 

87 

Decrease in accounts payable and

 

 

 

 

 

 

other current liabilities

 

 

(9,279)

 

 

(9,348)

Change in current income taxes

 

 

2,182 

 

 

11,748 

Net change in lease assets and liabilities

 

 

(674)

 

 

(1,424)

Increase in other assets

 

 

(25,591)

 

 

(9,952)

Increase in other liabilities

 

 

22,749 

 

 

12,802 

Other sources

 

 

1,774 

 

 

836 

Net cash provided by operating activities

 

 

417,497 

 

 

330,299 

Cash Flows from Investing Activities

 

 

 

 

 

 

Business combinations, net of cash acquired

 

 

(97,400)

 

 

(3,994)

Capital expenditures

 

   

(49,531)

 

   

(56,854)

Proceeds from sale of fixed assets

 

 

3,315 

 

 

640 

Other uses

 

 

(295)

 

 

(434)

Net cash used by investing activities

 

 

(143,911)

 

 

(60,642)

Cash Flows from Financing Activities

 

 

 

 

 

 

Purchases of treasury stock

 

 

(361,389)

 

 

(67,697)

Proceeds from exercise of stock options

 

 

56,517 

 

 

102,192 

Dividends paid

 

 

(27,092)

 

 

(23,502)

Change in cash overdrafts payable

 

 

(15,749)

 

 

15,749 

Capital stock surrendered to pay taxes on stock-based compensation

 

 

(9,457)

 

 

(9,557)

Payments on long-term debt

 

 

 -

 

 

(97,500)

Other (uses)/sources

 

 

(2,024)

 

 

490 

Net cash used by financing activities

 

 

(359,194)

 

 

(79,825)

(Decrease)/increase in Cash and Cash Equivalents

 

 

(85,608)

 

 

189,832 

Cash and cash equivalents at beginning of year

 

 

263,958 

 

 

74,126 

Cash and cash equivalents at end of year

 

$

178,350 

 

$

263,958 










 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED DECEMBER 31, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024 (a)

 

 

 

 

 

 

 

 

 

 

 

 

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 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 

2023 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

349,998 

 

$

235,914 

 

$

 -

 

$

585,912 

Cost of services provided and goods sold

 

 

247,151 

 

 

111,195 

 

 

 -

 

 

358,346 

Selling, general and administrative expenses

 

 

22,048 

 

 

59,621 

 

 

18,767 

 

 

100,436 

Depreciation

 

 

5,052 

 

 

7,959 

 

 

13 

 

 

13,024 

Amortization

 

 

26 

 

 

2,489 

 

 

 -

 

 

2,515 

Other operating expense

 

 

 

 

193 

 

 

 -

 

 

197 

Total costs and expenses

 

 

274,281 

 

 

181,457 

 

 

18,780 

 

 

474,518 

Income/(loss) from operations

 

 

75,717 

 

 

54,457 

 

 

(18,780)

 

 

111,394 

Interest expense

 

 

(26)

 

 

(55)

 

 

(261)

 

 

(342)

Intercompany interest income/(expense)

 

 

5,008 

 

 

3,265 

 

 

(8,273)

 

 

 -

Other income—net

 

 

201 

 

 

29 

 

 

4,311 

 

 

4,541 

Income/(loss) before income taxes

 

 

80,900 

 

 

57,696 

 

 

(23,003)

 

 

115,593 

Income taxes

 

 

(17,613)

 

 

(11,809)

 

 

3,882 

 

 

(25,540)

Net income/(loss)

 

$

63,287 

 

$

45,887 

 

$

(19,121)

 

$

90,053 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

2024 (a)

 

 

 

 

 

 

 

 

 

 

 

 

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 



 

 

 

 

 

 

 

 

 

 

 

 

2023 (b)

 

 

 

 

 

 

 

 

 

 

 

 

Service revenues and sales

 

$

1,315,065 

 

$

949,352 

 

$

 -

 

$

2,264,417 

Cost of services provided and goods sold

 

 

1,017,623 

 

 

447,979 

 

 

 -

 

 

1,465,602 

Selling, general and administrative expenses

 

 

93,296 

 

 

231,587 

 

 

70,237 

 

 

395,120 

Depreciation

 

 

19,959 

 

 

30,790 

 

 

53 

 

 

50,802 

Amortization

 

 

104 

 

 

9,959 

 

 

 -

 

 

10,063 

Other operating expense/(income)

 

 

(12)

 

 

2,273 

 

 

 -

 

 

2,261 

Total costs and expenses

 

 

1,130,970 

 

 

722,588 

 

 

70,290 

 

 

1,923,848 

Income/(loss) from operations

 

 

184,095 

 

 

226,764 

 

 

(70,290)

 

 

340,569 

Interest expense

 

 

(180)

 

 

(442)

 

 

(2,486)

 

 

(3,108)

Intercompany interest income/(expense)

 

 

19,400 

 

 

11,918 

 

 

(31,318)

 

 

 -

Other income—net

 

 

1,309 

 

 

126 

 

 

11,471 

 

 

12,906 

Income/(loss) before income taxes

 

 

204,624 

 

 

238,366 

 

 

(92,623)

 

 

350,367 

Income taxes

 

 

(46,115)

 

 

(50,125)

 

 

18,382 

 

 

(77,858)

Net income/(loss)

 

$

158,509 

 

$

188,241 

 

$

(74,241)

 

$

272,509 



 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

The "Footnotes to Financial Statements" are integral parts of this financial information.


 





 

 

 

 

 

 

 

 

 

 

 

 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING SUMMARIES OF EBITDA

FOR THE THREE MONTHS ENDED DECEMBER 31, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

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 



 

 

 

 

 

 

 

 

 

 

 

 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

63,287 

 

$

45,887 

 

$

(19,121)

 

$

90,053 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

26 

 

 

55 

 

 

261 

 

 

342 

Income taxes

 

 

17,613 

 

 

11,809 

 

 

(3,882)

 

 

25,540 

Depreciation

 

 

5,052 

 

 

7,959 

 

 

13 

 

 

13,024 

Amortization

 

 

26 

 

 

2,489 

 

 

 -

 

 

2,515 

EBITDA

 

 

86,004 

 

 

68,199 

 

 

(22,729)

 

 

131,474 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(5,008)

 

 

(3,265)

 

 

8,273 

 

 

 -

Interest income

 

 

(31)

 

 

(29)

 

 

(3,348)

 

 

(3,408)

Stock option expense

 

 

 -

 

 

 -

 

 

7,706 

 

 

7,706 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

3,872 

 

 

3,872 

Adjusted EBITDA

 

$

80,965 

 

$

64,905 

 

$

(6,226)

 

$

139,644 



 

 

 

 

 

 

 

 

 

 

 

 

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, 2024 AND 2023

(in thousands)(unaudited)



 

 

 

 

 

 

 

 

 

 

Chemed



 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

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

 

 

 -

 

 

 -

 

 

14,815 

 

 

14,815 

Severance arrangment

 

 

 -

 

 

 -

 

 

5,337 

 

 

5,337 

Acquisition expense

 

 

1,099 

 

 

34 

 

 

 -

 

 

1,133 

Adjusted EBITDA

 

$

285,535 

 

$

237,087 

 

$

(19,620)

 

$

503,002 

2023

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

158,509 

 

$

188,241 

 

$

(74,241)

 

$

272,509 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

180 

 

 

442 

 

 

2,486 

 

 

3,108 

Income taxes

 

 

46,115 

 

 

50,125 

 

 

(18,382)

 

 

77,858 

Depreciation

 

 

19,959 

 

 

30,790 

 

 

53 

 

 

50,802 

Amortization

 

 

104 

 

 

9,959 

 

 

 -

 

 

10,063 

EBITDA

 

 

224,867 

 

 

279,557 

 

 

(90,084)

 

 

414,340 

Add/(deduct):

 

 

 

 

 

 

 

 

 

 

 

 

Intercompany interest expense/(income)

 

 

(19,400)

 

 

(11,918)

 

 

31,318 

 

 

 -

Interest income

 

 

(1,078)

 

 

(125)

 

 

(5,067)

 

 

(6,270)

Stock option expense

 

 

 -

 

 

 -

 

 

30,082 

 

 

30,082 

Long-term incentive compensation

 

 

 -

 

 

 -

 

 

11,689 

 

 

11,689 

Litigation settlements

 

 

 -

 

 

2,056 

 

 

 -

 

 

2,056 

Adjusted EBITDA

 

$

204,389 

 

$

269,570 

 

$

(22,062)

 

$

451,897 



 

 

 

 

 

 

 

 

 

 

 

 

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,



 

2024

 

2023

 

2024

 

2023

Net income as reported

 

$

90,319 

 

$

90,053 

 

$

301,999 

 

$

272,509 

Add/(deduct) pre-tax cost of:

 

 

 

 

 

 

 

 

 

 

 

 

Stock option expense

 

 

8,100 

 

 

7,706 

 

 

32,033 

 

 

30,082 

Long-term incentive compensation

 

 

4,354 

 

 

3,872 

 

 

14,815 

 

 

11,689 

Amortization of reacquired franchise rights

 

 

2,352 

 

 

2,352 

 

 

9,408 

 

 

9,408 

Severance arrangement

 

 

 -

 

 

 -

 

 

5,337 

 

 

 -

Acquisition expense

 

 

(206)

 

 

 -

 

 

1,133 

 

 

 -

Litigation settlement

 

 

 -

 

 

 -

 

 

 -

 

 

2,056 

Add/(deduct) tax impacts:

 

 

 

 

 

 

 

 

 

 

 

 

Tax impact of the above pre-tax adjustments (1)

 

 

(2,333)

 

 

(2,216)

 

 

(9,095)

 

 

(8,658)

Tax impact of deferred tax rate change

 

 

 -

 

 

 -

 

 

 -

 

 

(4,241)

Excess tax benefits on stock compensation

 

 

(133)

 

 

(954)

 

 

(4,442)

 

 

(4,330)

Adjusted net income

 

$

102,453 

 

$

100,813 

 

$

351,188 

 

$

308,515 



 

 

 

 

 

 

 

 

 

 

 

 

Diluted Earnings Per Share As Reported

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

6.02 

 

$

5.90 

 

$

19.89 

 

$

17.93 

Average number of shares outstanding

 

 

14,992 

 

 

15,270 

 

 

15,186 

 

 

15,200 



 

 

 

 

 

 

 

 

 

 

 

 

Adjusted Diluted Earnings Per Share

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income

 

$

6.83 

 

$

6.60 

 

$

23.13 

 

$

20.30 

Average number of shares outstanding

 

 

14,992 

 

 

15,270 

 

 

15,186 

 

 

15,200 



 

 

 

 

 

 

 

 

 

 

 

 

(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

2024

 

2023

 

 

2024

 

2023

 

Net revenue ($000) (c)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

$

358,507 

 

$

303,883 

 

 

$

1,326,488 

 

$

1,136,437 

 

Inpatient

 

31,307 

 

 

28,107 

 

 

 

120,604 

 

 

112,419 

 

Continuous care

 

25,451 

 

 

22,620 

 

 

 

99,746 

 

 

85,674 

 

Other

 

5,556 

 

 

3,844 

 

 

 

19,455 

 

 

13,582 

 

Subtotal

$

420,821 

 

$

358,454 

 

 

$

1,566,293 

 

$

1,348,112 

 

Room and board, net

 

(3,867)

 

 

(2,535)

 

 

 

(13,304)

 

 

(10,851)

 

Contractual allowances

 

(3,521)

 

 

(3,546)

 

 

 

(13,597)

 

 

(14,196)

 

Medicare cap allowance

 

(2,425)

 

 

(2,375)

 

 

 

(8,414)

 

 

(8,000)

 

Net Revenue

$

411,008 

 

$

349,998 

 

 

$

1,530,978 

 

$

1,315,065 

 

Net revenue as a percent of total before Medicare cap allowance

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

85.2 

%

 

84.8 

%

 

 

84.7 

%

 

84.3 

%

Inpatient

 

7.4 

 

 

7.8 

 

 

 

7.7 

 

 

8.3 

 

Continuous care

 

6.0 

 

 

6.3 

 

 

 

6.4 

 

 

6.4 

 

Other

 

1.4 

 

 

1.1 

 

 

 

1.2 

 

 

1.0 

 

Subtotal

 

100.0 

 

 

100.0 

 

 

 

100.0 

 

 

100.0 

 

Room and board, net

 

(0.9)

 

 

(0.7)

 

 

 

(0.8)

 

 

(0.8)

 

Contractual allowances

 

(0.8)

 

 

(1.0)

 

 

 

(0.9)

 

 

(1.1)

 

Medicare cap allowance

 

(0.6)

 

 

(0.7)

 

 

 

(0.5)

 

 

(0.6)

 

Net Revenue

 

97.7 

%

 

97.6 

%

 

 

97.8 

%

 

97.5 

%

Days of care

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

1,656,206 

 

 

1,439,494 

 

 

 

6,277,961 

 

 

5,457,963 

 

Nursing home

 

322,713 

 

 

285,616 

 

 

 

1,230,726 

 

 

1,118,728 

 

Respite

 

11,155 

 

 

7,394 

 

 

 

37,961 

 

 

26,605 

 

Subtotal routine homecare and respite

 

1,990,074 

 

 

1,732,504 

 

 

 

7,546,648 

 

 

6,603,296 

 

Inpatient

 

27,235 

 

 

24,918 

 

 

 

106,299 

 

 

101,905 

 

Continuous care

 

23,189 

 

 

23,001 

 

 

 

95,524 

 

 

88,631 

 

Total

 

2,040,498 

 

 

1,780,423 

 

 

 

7,748,471 

 

 

6,793,832 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Number of days in relevant time period

 

92 

 

 

92 

 

 

 

366 

 

 

365 

 

Average daily census ("ADC") (days)

 

 

 

 

 

 

 

 

 

 

 

 

 

Homecare

 

18,002 

 

 

15,646 

 

 

 

17,153 

 

 

14,953 

 

Nursing home

 

3,508 

 

 

3,105 

 

 

 

3,363 

 

 

3,065 

 

Respite

 

121 

 

 

80 

 

 

 

104 

 

 

73 

 

Subtotal routine homecare and respite

 

21,631 

 

 

18,831 

 

 

 

20,620 

 

 

18,091 

 

Inpatient

 

296 

 

 

271 

 

 

 

290 

 

 

279 

 

Continuous care

 

252 

 

 

250 

 

 

 

261 

 

 

243 

 

Total

 

22,179 

 

 

19,352 

 

 

 

21,171 

 

 

18,613 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Total Admissions

 

16,427 

 

 

15,867 

 

 

 

67,447 

 

 

63,431 

 

Total Discharges

 

16,333 

 

 

15,705 

 

 

 

64,618 

 

 

61,242 

 

Average length of stay (days)

 

105.5 

 

 

105.9 

 

 

 

103.0 

 

 

102.2 

 

Median length of stay (days)

 

18.0 

 

 

17.0 

 

 

 

17.0 

 

 

16.0 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

ADC by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

44.2 

%

 

42.8 

%

 

 

44.0 

%

 

42.5 

%

Neurological

 

12.9 

 

 

13.7 

 

 

 

13.2 

 

 

15.3 

 

Cancer

 

9.9 

 

 

10.3 

 

 

 

10.0 

 

 

10.5 

 

Cardio

 

16.2 

 

 

16.2 

 

 

 

16.2 

 

 

16.1 

 

Respiratory

 

6.9 

 

 

7.0 

 

 

 

7.1 

 

 

7.1 

 

Other

 

9.9 

 

 

10.0 

 

 

 

9.5 

 

 

8.5 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%

Admissions by major diagnosis

 

 

 

 

 

 

 

 

 

 

 

 

 

Cerebro

 

28.0 

%

 

26.5 

%

 

 

27.8 

%

 

26.4 

%

Neurological

 

7.0 

 

 

8.3 

 

 

 

7.6 

 

 

9.4 

 

Cancer

 

25.9 

 

 

25.9 

 

 

 

25.3 

 

 

26.0 

 

Cardio

 

15.3 

 

 

15.4 

 

 

 

15.6 

 

 

16.0 

 

Respiratory

 

9.8 

 

 

10.1 

 

 

 

9.9 

 

 

10.1 

 

Other

 

14.0 

 

 

13.8 

 

 

 

13.8 

 

 

12.1 

 

Total

 

100.0 

%

 

100.0 

%

 

 

100.0 

%

 

100.0 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Estimated uncollectible accounts as a percent of revenues

 

0.9 

%

 

1.0 

%

 

 

0.9 

%

 

1.1 

%



 

 

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable --

 

 

 

 

 

 

 

 

 

 

 

 

 

Days of revenue outstanding-excluding unapplied Medicare payments

40.0 

 

 

37.8 

 

 

 

n.a.

 

 

n.a.

 

Days of revenue outstanding-including unapplied Medicare payments

28.5 

 

 

36.0 

 

 

 

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 MONTHS AND YEARS ENDED DECEMBER 31, 2024 AND 2023

 

(unaudited)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(a)

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 

 

 

 

 

 -

 

 

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

 

 

 -

 

 

 -

 

 

(14,815)

 

 

(14,815)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(9,408)

 

 

 -

 

 

(9,408)

 



Severance arrangement

 

 

 -

 

 

 -

 

 

(5,337)

 

 

(5,337)

 



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)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(b)

Included in the results of operations for 2023 are the following significant credits/(charges) which may not be indicative of ongoing operations

 



(in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

Three Months Ended December 31, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(7,706)

 

$

(7,706)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(3,872)

 

 

(3,872)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(2,352)

 

 

 -

 

 

(2,352)

 



Pretax impact on earnings

 

 

 -

 

 

(2,352)

 

 

(11,578)

 

 

(13,930)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

954 

 

 

954 

 



Income tax benefit on the above

 

 

 -

 

 

548 

 

 

1,668 

 

 

2,216 

 



After-tax impact on earnings

 

$

 -

 

$

(1,804)

 

$

(8,956)

 

$

(10,760)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

For the Years Ended December 31, 2023

 



 

 

VITAS

 

Roto-Rooter

 

Corporate

 

Consolidated

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



Stock option expense

 

$

 -

 

$

 -

 

$

(30,082)

 

$

(30,082)

 



Long-term incentive compensation

 

 

 -

 

 

 -

 

 

(11,689)

 

 

(11,689)

 



Amortization of reacquired franchise agreements

 

 

 -

 

 

(9,408)

 

 

 -

 

 

(9,408)

 



Litigation settlements

 

 

 -

 

 

(2,056)

 

 

 -

 

 

(2,056)

 



Pretax impact on earnings

 

 

 -

 

 

(11,464)

 

 

(41,771)

 

 

(53,235)

 



Excess tax benefits on stock compensation

 

 

 -

 

 

 -

 

 

4,330 

 

 

4,330 

 



Tax impact of deferred tax rate change

 

 

1,772 

 

 

3,559 

 

 

(1,090)

 

 

4,241 

 



Income tax benefit on the above

 

 

 -

 

 

2,671 

 

 

5,987 

 

 

8,658 

 



After-tax impact on earnings

 

$

1,772 

 

$

(5,234)

 

$

(32,544)

 

$

(36,006)

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

 

(c)

VITAS has 12 large (greater than 450 ADC), 22 medium (greater than 200 but less than 450 ADC) and 22 small (less than 200 ADC) hospice programs.  Of Vitas' 34 Medicare provider numbers, for the trailing 12 months, 25 provider numbers have a Medicare cap cushion of greater than 10%, five provider numbers have a Medicare cap cushion between 0% and 10%, and four provider numbers have a Medicare cap liability.

 


 



 

 




v3.25.0.1
Document And Entity Information
Feb. 26, 2025
Document And Entity Information [Abstract]  
Document Type 8-K
Document Period End Date Feb. 26, 2025
Entity Registrant Name CHEMED CORPORATION
Entity Incorporation, State or Country Code DE
Entity File Number 1-8351
Entity Tax Identification Number 31-0791746
Entity Address, Address Line One 2600 First Financial Center
Entity Address, Address Line Two 255 East 5th Street
Entity Address, City or Town Cincinnati
Entity Address, State or Province OH
Entity Address, Postal Zip Code 45202
City Area Code 513
Local Phone Number 762-6690
Written Communications false
Soliciting Material false
Pre Commencement Tender Offer false
Pre Commencement Issuer Tender Offer false
Title of 12(b) Security Capital stock $1 par value
Trading Symbol CHE
Security Exchange Name NYSE
Entity Emerging Growth Company false
Entity Central Index Key 0000019584
Amendment Flag false

Chemed (NYSE:CHE)
Historical Stock Chart
From Feb 2025 to Mar 2025 Click Here for more Chemed Charts.
Chemed (NYSE:CHE)
Historical Stock Chart
From Mar 2024 to Mar 2025 Click Here for more Chemed Charts.