CONTACT: Michael D. Witzeman
(513) 762-6714
Chemed Reports Second-Quarter 2026 Results
Full-Year Guidance Increased Due Mainly to VITAS Outperformance CINCINNATI, July 28, 2026—Chemed Corporation (Chemed) (NYSE: CHE),which operates VITAS Healthcare Corporation (VITAS), the nation’s largest providers of end-of-life care, and Roto-Rooter, the nation’s largest commercial and residential plumbing and drain cleaning services provider, reported financial results for its second quarter ended June 30, 2026, versus the comparable prior-year period.
Results for Quarter Ended June 30, 2026
Consolidated operating results:
- Revenue increased 8.8% to $673.3 million
- GAAP Diluted Earnings-per-Share (EPS) of $5.13, an increase of 43.7%
- Adjusted Diluted EPS of $6.06, an increase of 41.9%
VITAS segment operating results:
- Net Patient Revenue of $443.3 million, an increase of 11.9%
- Average Daily Census (ADC) of 23,687, an increase of 6.1%
- Admissions of 19,125, an increase of 9.0%
- Net Income, excluding certain discrete items, of $61.3 million, an increase of 60.5%
- Adjusted EBITDA, excluding Medicare Cap, of $80.6 million, an increase of 20.6%
- Adjusted EBITDA margin, excluding Medicare Cap, of 18.2%, an increase of 196-basis points
Roto-Rooter segment operating results:
- Revenue of $229.9 million, an increase of 3.3%
- Net Income, excluding certain discrete items, of $33.8 million, essentially flat
- Adjusted EBITDA of $48.5 million, essentially flat
- Adjusted EBITDA margin of 21.1%, a decline of 77-basis points
VITAS
VITAS net revenue was $443.3 million in the second quarter of 2026, which is an increase of 11.9% 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 2.4%. Acuity mix shift negatively impacted revenue growth 115-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 positively impacted revenue growth by 455-basis points.
Total VITAS admissions increased 9.0% in the second quarter of 2026 compared to the second quarter of 2025.
In the second quarter of 2026, VITAS accrued $500,000 in Medicare Cap billing limitation. This compares to the Medicare Cap billing limitation recorded in the second quarter of 2025 of $16.4 million. No Medicare Cap billing limitation was recorded in the second quarter of 2026 for the Florida combined program, and none is anticipated for the 2026 fiscal period.
Of VITAS’ 33 Medicare provider numbers, 22 provider numbers have an anticipated full-year Medicare Cap cushion of 10% or greater, seven provider numbers have a cushion between 0% and 10%, and four provider numbers have a Medicare Cap billing limitation totaling $7.0 million.
Average revenue per patient per day in the second quarter of 2026 was $209.98 which is 143-basis points above the prior-year period. Reimbursement for routine home care and high-acuity care averaged $188.62 and $1,152.14, respectively. During the quarter, high-acuity days-of-care were 2.2% of total days of care, a decline of 24-basis points when compared to the prior-year quarter.
The second quarter 2026 gross margin, excluding Medicare Cap, was 23.9%, a 164-basis point increase from the same period of 2025. Selling, general and administrative expenses were $26.1 million in the second quarter of 2026 compared to $25.1 million in the prior- year quarter.
Adjusted EBITDA, excluding Medicare Cap, totaled $80.6 million in the quarter, an increase of 20.6% when compared to the prior-year period. Adjusted EBITDA margin in the quarter, excluding Medicare Cap, was 18.2%.
Roto-Rooter
Roto-Rooter generated quarterly revenue of $229.9 million in the second quarter of 2026, an increase of 3.3%, when compared to the prior-year quarter.
Roto-Rooter branch commercial revenue in the quarter totaled $56.8 million, an increase of 6.8% from the prior-year period. This aggregate commercial revenue change consisted of plumbing increasing 11.9%, drain cleaning increasing 6.9%, water restoration increasing 3.7% and excavation increasing 2.3%.
Roto-Rooter branch residential revenue in the quarter totaled $159.1 million, an increase of 1.7%, over the prior-year period. This aggregate residential revenue change consisted of excavation increasing 11.1%, plumbing increasing 3.3%, and drain cleaning increasing 1.3%, offset by a decline in water restoration of 6.7%.
In the second quarter of 2026, revenue from independent contractors was $17.1 million which is a decline of 1.9% as compared to the same period of 2025.
Roto-Rooter’s second quarter 2026 gross margin was 50.4%. This compares to the prior-year quarter’s gross margin of 49.0%. Roto-Rooter’s selling, general and administrative expenses were $67.4 million in the quarter, which is an increase of 11.3% compared to the second quarter of 2025.
Adjusted EBITDA in the second quarter of 2026 totaled $48.5 million, essentially flat when compared to the second quarter of 2025. The Adjusted EBITDA margin in the quarter was 21.1% which represents a 77-basis point decline from the second quarter of 2025.
Chemed Consolidated
As of June 30, 2026, Chemed had total cash and cash equivalents of $40.2 million and $140.0 million in long-term debt.
In April 2026, Chemed entered into a new five-year $450 million Amended and Restated Credit Agreement (Credit Agreement). This Credit Agreement consists of a $450 million revolving line of credit and a $250 million expansion feature. The interest rate on this Credit Agreement has a floating rate that is currently SOFR plus 100-basis points. There is approximately $262.7 million undrawn borrowing capacity under the Credit Agreement after excluding $47.3 million for Letters of Credit.
During the quarter, the Company repurchased 210,000 shares of Chemed stock for $89.8 million which equates to a cost per share of $427.81. Over the trailing 12-months, the Company has repurchased 1,517,500 shares of Chemed stock at an average price of $423.63 per share. This equates to a reduction in outstanding Chemed shares of approximately 10.5% over that period. As of June 30, 2026, there was approximately $139.8 million of remaining share repurchase authorization under its plan.
Guidance Update
Although, historically, we do not give quarterly updates, our guidance was revised in conjunction with the first quarter 2026 earnings release due to the materially improved performance of VITAS, coupled with the level of share repurchases. We have updated the guidance again mainly to continue our normal, historical cadence of updating expectations at the mid-year earnings release. Barring any unusual developments, updating guidance once per year in conjunction with our second quarter press release is our on-going expectation. Further operational detail will be provided during the investor conference call.
VITAS’ initiatives to return to a normal growth pattern after managing the 2025 Medicare Cap issue progressed more quickly than originally anticipated and continue to provide higher than expected growth in the business. The following shows the updated key guidance metrics compared to the guidance metrics provided in the first quarter 2026 earnings release:
Roto-Rooter performed in-line with our expectations and therefore, full year guidance for the segment remains unchanged. Full year anticipated revenue growth is 3.0% to 3.5%. Estimated adjusted EBITDA margin is 21.5% to 22.5%.
Based on the above, full-year 2026 earnings per diluted share, excluding non-cash expenses for stock options, tax benefits from stock option exercises, costs related to litigation and other discrete items, are estimated to be in the range of $25.00 to $25.75. This compares to the guidance given in conjunction with the first quarter of 2026 press release of $24.00 to $24.75 per diluted share. The mid-point of the revised guidance represents a 17.8% increase from 2025 adjusted earnings per diluted share of $21.55. The revised guidance assumes an effective corporate tax rate on adjusted earnings of 24.5% and a diluted share count of 13.5 million shares.
Conference Call
As previously disclosed, Chemed will host a conference call and webcast at 10 a.m., ET, on Wednesday July 29, 2026, to discuss the company's quarterly results and to provide an update on its business. Participants may access a live webcast of the conference call through the investor relations section of Chemed’s website, Investor Relations Home | Chemed Corporation or the hosting website https://edge.media-server.com/mmc/p/u8u2qjst.
Participants may also register via teleconference at:
https://register-conf.media-server.com/register/BI55b09312fbd04f76b526dfcc5f7e174e.
Once registration is completed, participants will be provided with a dial-in number containing a personalized conference code to access the call. All participants are instructed to dial-in 15 minutes prior to the start time.
A taped replay of the conference call will be available beginning approximately two hours after the call's conclusion. You may access the replay via webcast through the investor relations section of Chemed’s website.
Chemed operates in the healthcare field through its VITAS Healthcare Corporation subsidiary. VITAS provides daily hospice services to patients with severe, life-limiting illnesses. This type of care is focused on making the terminally ill patient's final days as comfortable and pain-free as possible.
Chemed operates in the residential and commercial plumbing and drain cleaning industry under the brand name Roto-Rooter. Roto-Rooter provides plumbing, drain cleaning, and water cleanup services through company-owned branches, independent contractors and franchisees in the United States and Canada. Roto-Rooter also has licensed master franchisees in the republics of Indonesia and Singapore, and the Philippines.
This press release contains information about Chemed’s EBITDA, Adjusted EBITDA, and Adjusted Diluted EPS, which are not measures derived in accordance with GAAP and which exclude components that are important to understanding Chemed’s financial performance. In reporting its operating results, Chemed provides EBITDA, Adjusted EBITDA and Adjusted Diluted EPS measures to help investors and others evaluate the Company’s operating results, compare its operating performance with that of similar companies that have different capital structures and evaluate its ability to meet its future debt service, capital expenditures and working capital requirements. Chemed’s management similarly uses EBITDA, Adjusted EBITDA, and Adjusted Diluted EPS to assist it in evaluating the performance of the Company across fiscal periods and in assessing how its performance compares to its peer companies. These measures also help Chemed’s management to estimate the resources required to meet Chemed’s future financial obligations and expenditures. Chemed’s EBITDA, Adjusted EBITDA and Adjusted Diluted EPS should not be considered in isolation or as a substitute for comparable measures calculated and presented in accordance with GAAP. We calculated Adjusted EBITDA Margin by dividing Adjusted EBITDA by service revenue and sales. A reconciliation of Chemed’s net income to its EBITDA, Adjusted EBITDA and Adjusted Diluted EPS is presented in the tables following the text of this press release.
SAFE HARBOR STATEMENT UNDER THE PRIVATE SECURITIES LITIGATION REFORM ACT OF 1995 REGARDING FORWARD-LOOKING INFORMATION Statements in this press release contain forward-looking statements within the meaning of the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. Forward-looking statements can be identified by words such as “anticipate,” “intend,” “plan,” “goal,” “seek,” “believe,” “project,” “estimate,” “expect,” “strategy,” “future,” “likely,” “may,” “should,” “will” and similar references to future periods and are based upon assumptions subject to certain known and unknown risks, uncertainties, contingencies and other factors, including, but not limited to, the impact of laws and regulations on Chemed’s operations, including Medicare Cap and Medicare reimbursement rates, Chemed’s estimates of the effect of Medicare Cap on VITAS’ revenues and future prospects, Chemed’s expectations regarding VITAS’ patient mix and Chemed’s expectations regarding demand for Roto-Rooter’s services.
Because forward looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of Chemed’s control. Chemed’s actual results and financial condition may differ materially from those indicated in the forward-looking statements included in this press release, including as a result of the risks described above and those described in the Chemed’s Annual Report on Form 10-K for the year ended December 31, 2025 and in its Quarterly Reports filed in 2026. 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.
| Metric | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | $606.18M | $639.99M | $646.94M | $618.8M | $624.9M | $639.34M | $657.51M | $673.25M |
| Total Cost of Revenue | $396.19M | $405.88M | $430.53M | $434.11M | $427.99M | $414.17M | $441.75M | $451.78M |
| Selling General and Administrative | $101.98M | $104.25M | $105.59M | $100.32M | $105.78M | $105.5M | $114.32M | $115.2M |
| Depreciation and Amortization | $15.7M | $15.83M | $16.02M | $16.26M | $16.23M | $16.33M | $16.87M | $16.99M |
| Other Operating Expenses | $514.02M | $526.12M | $552.19M | $550.71M | $550.15M | $538.68M | $572.94M | $78K |
| Total Costs and Expenses | $514.02M | $526.12M | $552.19M | $550.71M | $550.15M | $538.68M | $572.94M | $584.05M |
| Operating Income | $92.16M | $113.88M | $94.76M | $68.08M | $74.75M | $100.65M | $84.58M | $89.2M |
| Interest Expense | $427K | $499K | $329K | $443K | $457K | $521K | $512K | -$1.79M |
| Other Income Expense Net | $9.3M | $6.74M | $1.25M | $3.47M | $9.25M | $5.31M | $4.77M | $3.91M |
| Income Before Tax | 10,102,900,000% | 39,946,500,000% | 9,567,400,000% | 7,111,500,000% | 8,354,400,000% | 35,577,800,000% | 8,884,000,000% | 9,132,900,000% |
| Income Tax Expense | $25.25M | $29.8M | $23.92M | $18.62M | $19.31M | $28.69M | $22.54M | -$23.63M |
| Net Income | $75.78M | $90.32M | $71.76M | $52.49M | $64.24M | $76.75M | $66.3M | $67.7M |
| Eps Basic | $5.04 | $6.06 | $4.91 | $3.60 | $4.46 | $5.45 | $4.85 | $5.14 |
| Eps Diluted | $5.00 | $6.01 | $4.86 | $3.57 | $4.46 | $5.45 | $4.84 | $5.13 |
| Metric | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|
| Cash and Equivalents | $238.45M | $178.35M | $173.88M | $249.9M | $129.75M | $74.52M | $16.86M | $40.22M |
| Accounts Receivable Net | $196.48M | $171.16M | $285.87M | $184.88M | $215.57M | $182.58M | $215.48M | $6.72M |
| Inventories | $9.9M | $8.19M | $7.79M | $9.15M | $8.24M | $7.54M | $7.21M | $248K |
| Income Taxes Receivable | $14.23M | $11.07M | $4.44M | $14.24M | $7.11M | $11.17M | $7.61M | $17.65M |
| Prepaid and Other Current Assets | $31.38M | $25.97M | $30.4M | $33.21M | $34.58M | $26.82M | $26.91M | $37.1M |
| Total Current Assets | $490.44M | $394.75M | $502.39M | $491.38M | $395.24M | $302.62M | $274.06M | $291.24M |
| Property Plant Equipment Net | $200.94M | $200.84M | $199.68M | $202.28M | $203.94M | $205.66M | $207.73M | $208.5M |
| Non Current Assets Operating Lease Right of Use Asset | $134.11M | $127.32M | $131.15M | $131.95M | $128.36M | $131.15M | $133.6M | $142.54M |
| Intangible Assets Net | $94.75M | $23.01M | $89.93M | $87.36M | $84.93M | $82.76M | $80.42M | $78.6M |
| Goodwill | $666.86M | $666.74M | $666.94M | $667M | $666.99M | $667M | $687.5M | $699.4M |
| Other Non Current Assets | $55.7M | $55.76M | $8.48M | $8.33M | $8.14M | $8.65M | $8.73M | $11.16M |
| Total Assets | $1.77B | $1.67B | $1.73B | $1.72B | $1.62B | $1.54B | $1.54B | $1.58B |
| Accounts Payable | $44.94M | $44.15M | $47.69M | $50.86M | $48.1M | $64.46M | $65.7M | $84.71M |
| Trucking Claims Accruals | $60.31M | $56.7M | $65.74M | $66.89M | $65.73M | $62.05M | $65.1M | $72.46M |
| Accrued Expenses | $73.14M | $92.07M | $59.91M | $54.69M | $79.67M | $58.33M | $62.75M | $63.79M |
| Operating Lease Liabilities Current | $42.49M | $42.31M | $42.98M | $43.7M | $42.01M | $40.89M | $41.29M | $41.28M |
| Current Liabilities Other Liabilities Current | $40.52M | $42.87M | $35.99M | $47.75M | $55.06M | $58.89M | $60.81M | $57.61M |
| Total Current Liabilities | $264.78M | $285.7M | $290.56M | $263.89M | $292.04M | $287.13M | $321.42M | $319.85M |
| Deferred Tax Liabilities | $28.08M | $128K | $11.77M | $12.7M | $9.69M | $19.31M | $14.58M | $15.05M |
| Deferred Compensation Liability Noncurrent | $122.24M | $126.04M | $127.29M | $127.7M | $132.38M | $136.14M | $142.66M | $146.99M |
| Long Term Debt | — | — | — | — | — | — | $91.2M | $140M |
| Total Liabilities | $533.68M | $549.58M | $544.75M | $519.36M | $546.94M | $558.78M | $687.82M | $749.08M |
| Common Stock | $80M | $80M | $80M | $80M | $80M | $80M | $80M | $37.61M |
| Additional Paid In Capital | $1.46B | $1.48B | $1.54B | $1.58B | $1.58B | $1.59B | $1.6B | $1.62B |
| Retained Earnings | $2.64B | $2.72B | $2.79B | $2.83B | $2.89B | $2.96B | $3.01B | $3.07B |
| Treasury Stock | $2.91B | $3.13B | $3.18B | $3.25B | $3.43B | $3.61B | $3.81B | $3.9B |
| Equity Deferred Compensation Payable In Company Stock | $2.21M | $2.22M | $2.26M | $2.3M | $2.38M | $2.36M | $2.4M | $2.44M |
| Total Stockholders Equity | $1.24B | $1.12B | $1.18B | $1.2B | $1.08B | $979.41M | $847.99M | $830.51M |
| Total Liabilities and Equity | $1.77B | $1.67B | $1.73B | $1.72B | $1.62B | $1.54B | $1.54B | $1.58B |
| Metric | Q1 '24 | Q2 '24 | Q3 '24 | Q4 '24 | Q1 '25 | Q2 '25 | Q3 '25 | Q4 '25 | Q1 '26 | Q2 '26 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income Cf | — | — | $75.78M | $90.32M | $71.76M | $52.49M | $64.24M | $76.75M | $66.3M | $67.7M |
| Depreciation and Amortization Cf | — | — | $15.7M | $15.83M | $16.02M | $16.26M | $16.23M | $16.33M | $16.87M | $16.99M |
| Operating Stock Option Plan Expense | — | — | $6.04M | $8.1M | $9.09M | $9.22M | $6.07M | $8.3M | $9.25M | $9.05M |
| Deferred Income Taxes | -$5.42M | — | — | -$1.89M | -$14.17M | — | -$3.02M | — | -$4.74M | $475K |
| Change In Accounts Receivable | -$5.35M | $7.77M | $11.91M | -$25.01M | $67.42M | — | $30.94M | — | $32.9M | -$26.18M |
| Change In Inventories | — | — | -$836K | -$1.71M | -$403K | $1.36M | -$910K | -$695K | -$335K | $248K |
| Change In Prepaid Expenses | -$1.91M | — | $2.45M | -$5.41M | $4.43M | $2.8M | $1.37M | — | $88K | $10.2M |
| Change In Income Taxes | — | -$34.65M | $6.23M | $6.73M | $37.29M | -$48.05M | — | -$4.06M | $26.82M | -$35.8M |
| Operating Increase Decrease In Lease Assets and Liabilities | — | — | $291K | $274K | -$169K | $241K | $504K | $230K | $471K | $179K |
| Change In Other Assets | $12.24M | $3.12M | $5.74M | $4.49M | -$3.03M | -$45.39M | — | — | $3.6M | -$13.09M |
| Change In Other Liabilities | — | — | $2.62M | $4.4M | $951K | $570K | $4.83M | $4.07M | $6.71M | $4.48M |
| Net Cash From Operating | — | — | $90.52M | $164.91M | $32.74M | $138.61M | $83.39M | $133.53M | $88.22M | $84.81M |
| Acquisitions | $7.3M | $85M | $5.1M | $0 | $225K | — | — | — | $20.61M | $12.93M |
| Capital Expenditures | — | — | $18.65M | $12.76M | $13.28M | $15.81M | $17.5M | $16.35M | $17.12M | $15.52M |
| Investing Proceeds From Sale of Property Plant and Equipment | — | — | $144K | $255K | $112K | $368K | $3.27M | $817K | $134K | $288K |
| Net Cash From Investing | — | — | -$18.52M | -$12.52M | -$13.67M | -$15.48M | -$14.23M | -$15.95M | -$37.79M | -$28.24M |
| Financing Proceeds From Payments for Other Financing Activities | -$664K | -$133K | — | -$1.64M | $159K | $933K | — | $211K | -$414K | $491.89M |
| Financing Repayments of Long Term Lines of Credit | — | — | — | — | — | — | — | — | $44.28M | $307.2M |
| Share Repurchases | — | — | $57.82M | $209.34M | $33.22M | $42.95M | $180.78M | $174.56M | $190.04M | $97.48M |
| Dividends Paid | — | — | $7.49M | $7.5M | $7.33M | $7.22M | $8.65M | $8.5M | $8.17M | $7.88M |
| Proceeds From Stock Issuance | $37.24M | $1.35M | $11.31M | $6.61M | $22.67M | $4.49M | — | — | $1.31M | $1.42M |
| Taxes Paid for Shares | — | — | $2.87M | $630K | $6.25M | $2.23M | $0 | $335K | $1.48M | $0 |
| Net Cash From Financing | — | — | -$56.45M | -$212.49M | -$23.54M | -$47.1M | -$189.31M | -$172.82M | -$108.09M | -$33.21M |
| Net Change In Cash | 4,939,200,000% | — | — | -8,560,800,000% | -446,800,000% | — | — | -10,383,500,000% | -5,765,900,000% | 5,762,470,700% |
| CHEMED CORPORATION AND SUBSIDIARY COMPANIES | ||||||||
|---|---|---|---|---|---|---|---|---|
| CONSOLIDATING STATEMENTS OF INCOME | ||||||||
| FOR THE THREE MONTHS ENDED JUNE 30, 2026 AND 2025 | ||||||||
| (in thousands)(unaudited) | ||||||||
| Chemed | ||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | |||||
| 2026 (a) | ||||||||
| Service revenues and sales | $443,341 | $229,910 | $- | $673,251 | ||||
| Cost of services provided and goods sold | 337,691 | 114,089 | - | 451,780 | ||||
| Selling, general and administrative expenses | 26,105 | 67,373 | 21,725 | 115,203 | ||||
| Depreciation | 5,781 | 8,474 | 12 | 14,267 | ||||
| Amortization | 27 | 2,692 | - | 2,719 | ||||
| Other operating expense | 28 | 50 | - | 78 | ||||
| Total costs and expenses | 369,632 | 192,678 | 21,737 | 584,047 | ||||
| Income/(loss) from operations | 73,709 | 37,232 | (21,737) | 89,204 | ||||
| Interest expense | (54) | (185) | (1,550) | (1,789) | ||||
| Intercompany interest income/(expense) | 6,480 | 4,575 | (11,055) | - | ||||
| Other income—net | 66 | 10 | 3,838 | 3,914 | ||||
| Income/(loss) before income taxes | 80,201 | 41,632 | (30,504) | 91,329 | ||||
| Income taxes | (19,290) | (9,719) | 5,383 | (23,626) | ||||
| Net income/(loss) | $60,911 | $31,913 | $(25,121) | $67,703 | ||||
| 2025 (b) | ||||||||
| 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 | ||||
| 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, 2026 AND 2025 | ||||||||
| (in thousands)(unaudited) | ||||||||
| Chemed | ||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | |||||
| 2026 (a) | ||||||||
| Service revenues and sales | $863,358 | $467,406 | $- | $1,330,764 | ||||
| Cost of services provided and goods sold | 663,157 | 230,372 | - | 893,529 | ||||
| Selling, general and administrative expenses | 52,213 | 135,302 | 42,009 | 229,524 | ||||
| Depreciation | 11,693 | 16,853 | 24 | 28,570 | ||||
| Amortization | 53 | 5,236 | - | 5,289 | ||||
| Other operating expense/(income) | 80 | (9) | (1) | 70 | ||||
| Total costs and expenses | 727,196 | 387,754 | 42,032 | 1,156,982 | ||||
| Income/(loss) from operations | 136,162 | 79,652 | (42,032) | 173,782 | ||||
| Interest expense | (104) | (321) | (1,876) | (2,301) | ||||
| Intercompany interest income/(expense) | 12,717 | 9,088 | (21,805) | - | ||||
| Other income—net | 161 | 25 | 8,502 | 8,688 | ||||
| Income/(loss) before income taxes | 148,936 | 88,444 | (57,211) | 180,169 | ||||
| Income taxes | (35,818) | (20,747) | 10,401 | (46,164) | ||||
| Net income/(loss) | $113,118 | $67,697 | $(46,810) | $134,005 | ||||
| 2025 (b) | ||||||||
| 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 | ||||
| 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, 2026 AND 2025 | ||||||||
| (in thousands)(unaudited) | ||||||||
| Chemed | ||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | |||||
| 2026 | ||||||||
| Net income/(loss) | $60,911 | $31,913 | $(25,121) | $67,703 | ||||
| Add/(deduct): | ||||||||
| Interest expense | 54 | 185 | 1,550 | 1,789 | ||||
| Income taxes | 19,290 | 9,719 | (5,383) | 23,626 | ||||
| Depreciation | 5,781 | 8,474 | 12 | 14,267 | ||||
| Amortization | 27 | 2,692 | - | 2,719 | ||||
| EBITDA | 86,063 | 52,983 | (28,942) | 110,104 | ||||
| Add/(deduct): | ||||||||
| Intercompany interest expense/(income) | (6,480) | (4,575) | 11,055 | - | ||||
| Interest income | (66) | (10) | (138) | (214) | ||||
| Stock option expense | - | - | 9,052 | 9,052 | ||||
| Long-term incentive compensation | - | - | 2,248 | 2,248 | ||||
| Legal settlements | 548 | - | - | 548 | ||||
| Acquisition expense | 8 | 60 | - | 68 | ||||
| Adjusted EBITDA | $80,073 | $48,458 | $(6,725) | $121,806 | ||||
| 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 | ||||
| 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, 2026 AND 2025 | ||||||||
| (in thousands)(unaudited) | ||||||||
| Chemed | ||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | |||||
| 2026 | ||||||||
| Net income/(loss) | $113,118 | $67,697 | $(46,810) | $134,005 | ||||
| Add/(deduct): | ||||||||
| Interest expense | 104 | 321 | 1,876 | 2,301 | ||||
| Income taxes | 35,818 | 20,747 | (10,401) | 46,164 | ||||
| Depreciation | 11,693 | 16,853 | 24 | 28,570 | ||||
| Amortization | 53 | 5,236 | - | 5,289 | ||||
| EBITDA | 160,786 | 110,854 | (55,311) | 216,329 | ||||
| Add/(deduct): | ||||||||
| Intercompany interest expense/(income) | (12,717) | (9,088) | 21,805 | - | ||||
| Interest income | (162) | (25) | (917) | (1,104) | ||||
| Stock option expense | - | - | 18,302 | 18,302 | ||||
| Long-term incentive compensation | - | - | 3,753 | 3,753 | ||||
| Legal settlements | 548 | - | - | 548 | ||||
| Acquisition expense | 8 | 226 | - | 234 | ||||
| Adjusted EBITDA | $148,463 | $101,967 | $(12,368) | $238,062 | ||||
| 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 | ||||
| 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, | |||||||
| 2026 | 2025 | 2026 | 2025 | |||||
| Net income as reported | $67,703 | $52,493 | $134,005 | $124,250 | ||||
| Add/(deduct) pre-tax cost of: | ||||||||
| Stock option expense | 9,052 | 9,216 | 18,302 | 18,307 | ||||
| Amortization of reacquired franchise rights | 2,352 | 2,352 | 4,704 | 4,704 | ||||
| Long-term incentive compensation | 2,248 | 853 | 3,753 | 3,510 | ||||
| Legal settlements | 548 | - | 548 | - | ||||
| Acquisition expense | 68 | - | 234 | - | ||||
| Add/(deduct) tax impacts: | ||||||||
| Tax impact of the above pre-tax adjustments (1) | (2,377) | (2,143) | (4,626) | (4,462) | ||||
| Excess tax expenses/(benefits) on stock compensation | 445 | (50) | 501 | (513) | ||||
| Adjusted net income | $80,039 | $62,721 | $157,421 | $145,796 | ||||
| Diluted Earnings Per Share As Reported | ||||||||
| Net income | $5.13 | $3.57 | $9.97 | $8.43 | ||||
| Average number of shares outstanding | 13,199 | 14,703 | 13,442 | 14,733 | ||||
| Adjusted Diluted Earnings Per Share | ||||||||
| Adjusted net income | $6.06 | $4.27 | $11.71 | $9.90 | ||||
| Average number of shares outstanding | 13,199 | 14,703 | 13,442 | 14,733 | ||||
| (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 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| FOOTNOTES TO FINANCIAL STATEMENTS | |||||||||
| FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2026 AND 2025 | |||||||||
| (unaudited) | |||||||||
| (a) | Included in the results of operations for 2026 are the following significant credits/(charges) which may not be indicative of ongoing operations | ||||||||
| (in thousands): | |||||||||
| Three Months Ended June 30, 2026 | |||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | ||||||
| Stock option expense | $- | $- | $(9,052) | $(9,052) | |||||
| Amortization of reacquired franchise agreements | - | (2,352) | - | (2,352) | |||||
| Long-term incentive compensation | - | - | (2,248) | (2,248) | |||||
| Legal expense | (548) | - | - | (548) | |||||
| Acquisition expense | (8) | (60) | - | (68) | |||||
| Pretax impact on earnings | (556) | (2,412) | (11,300) | (14,268) | |||||
| Excess tax expenses on stock compensation | - | - | (445) | (445) | |||||
| Income tax benefit on the above | 135 | 562 | 1,680 | 2,377 | |||||
| After-tax impact on earnings | $(421) | $(1,850) | $(10,065) | $(12,336) | |||||
| Six Months Ended June 30, 2026 | |||||||||
| VITAS | Roto-Rooter | Corporate | Consolidated | ||||||
| Stock option expense | $- | $- | $(18,302) | $(18,302) | |||||
| Amortization of reacquired franchise agreements | - | (4,704) | - | (4,704) | |||||
| Long-term incentive compensation | - | - | (3,753) | (3,753) | |||||
| Legal settlements | (548) | - | - | (548) | |||||
| Acquisition expense | (8) | (226) | - | (234) | |||||
| Pretax impact on earnings | (556) | (4,930) | (22,055) | (27,541) | |||||
| Excess tax expenses on stock compensation | - | - | (501) | (501) | |||||
| Income tax benefit on the above | 135 | 1,149 | 3,342 | 4,626 | |||||
| After-tax impact on earnings | $(421) | $(3,781) | $(19,214) | $(23,416) | |||||
| (b) | 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) | |||||
| (c) | VITAS has 13 large (greater than 450 ADC), 24 medium (greater than 200 but less than 450 ADC) and 23 small (less than 200 ADC) hospice programs. Of Vitas' 33 Medicare provider numbers, for the current cap year, 22 provider numbers have a Medicare cap cushion of greater than 10%, seven provider numbers have a Medicare cap cushion between 0% and 10%, and four provider numbers have a Medicare cap liability. |
