0001562762-24-000183.txt : 20240726 0001562762-24-000183.hdr.sgml : 20240726 20240726090122 ACCESSION NUMBER: 0001562762-24-000183 CONFORMED SUBMISSION TYPE: 10-Q PUBLIC DOCUMENT COUNT: 86 CONFORMED PERIOD OF REPORT: 20240630 FILED AS OF DATE: 20240726 DATE AS OF CHANGE: 20240726 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHEMED CORP CENTRAL INDEX KEY: 0000019584 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-HOME HEALTH CARE SERVICES [8082] ORGANIZATION NAME: 08 Industrial Applications and Services IRS NUMBER: 310791746 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-Q SEC ACT: 1934 Act SEC FILE NUMBER: 001-08351 FILM NUMBER: 241143701 BUSINESS ADDRESS: STREET 1: SUITE 2600 STREET 2: 255 E FIFTH ST CITY: CINCINNATI STATE: OH ZIP: 45202 BUSINESS PHONE: (513)762-6690 MAIL ADDRESS: STREET 1: SUITE 2600 STREET 2: 255 E FIFTH STREET CITY: CINCINNATI STATE: OH ZIP: 45202-4726 FORMER COMPANY: FORMER CONFORMED NAME: ROTO-ROOTER INC DATE OF NAME CHANGE: 20030613 FORMER COMPANY: FORMER CONFORMED NAME: CHEMED CORP DATE OF NAME CHANGE: 19920703 10-Q 1 che-20240630x10q.htm 10-Q che-20240630x10q
false--12-31Q220240000019584YesYeshttp://fasb.org/us-gaap/2024#SecuredOvernightFinancingRateSofrMemberP5YP5YP3YP3YP3YP3Y0000019584us-gaap:CommonStockMember2024-01-012024-06-300000019584us-gaap:CommonStockMember2023-01-012023-06-300000019584us-gaap:TreasuryStockCommonMember2024-01-012024-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2024-01-012024-06-300000019584us-gaap:AdditionalPaidInCapitalMember2024-01-012024-06-300000019584us-gaap:TreasuryStockCommonMember2023-01-012023-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2023-01-012023-06-300000019584us-gaap:AdditionalPaidInCapitalMember2023-01-012023-06-300000019584us-gaap:TreasuryStockCommonMember2024-06-300000019584us-gaap:RetainedEarningsMember2024-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2024-06-300000019584us-gaap:CommonStockMember2024-06-300000019584us-gaap:AdditionalPaidInCapitalMember2024-06-300000019584us-gaap:TreasuryStockCommonMember2024-03-310000019584us-gaap:RetainedEarningsMember2024-03-310000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2024-03-310000019584us-gaap:CommonStockMember2024-03-310000019584us-gaap:AdditionalPaidInCapitalMember2024-03-3100000195842024-03-310000019584us-gaap:TreasuryStockCommonMember2023-12-310000019584us-gaap:RetainedEarningsMember2023-12-310000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2023-12-310000019584us-gaap:CommonStockMember2023-12-310000019584us-gaap:AdditionalPaidInCapitalMember2023-12-310000019584us-gaap:TreasuryStockCommonMember2023-06-300000019584us-gaap:RetainedEarningsMember2023-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2023-06-300000019584us-gaap:CommonStockMember2023-06-300000019584us-gaap:AdditionalPaidInCapitalMember2023-06-300000019584us-gaap:TreasuryStockCommonMember2023-03-310000019584us-gaap:RetainedEarningsMember2023-03-310000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2023-03-310000019584us-gaap:CommonStockMember2023-03-310000019584us-gaap:AdditionalPaidInCapitalMember2023-03-3100000195842023-03-310000019584us-gaap:TreasuryStockCommonMember2022-12-310000019584us-gaap:RetainedEarningsMember2022-12-310000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2022-12-310000019584us-gaap:CommonStockMember2022-12-310000019584us-gaap:AdditionalPaidInCapitalMember2022-12-310000019584che:CompensationIncentiveCommitteeMemberche:PerformanceBasedTotalShareholderReturnTargetsMember2024-02-162024-02-160000019584che:CompensationIncentiveCommitteeMemberche:PerformanceBasedEarningsPerShareTargetsMember2024-02-162024-02-160000019584srt:ChiefFinancialOfficerMemberche:PerformanceBasedTotalShareholderReturnTargetsMember2024-01-012024-06-300000019584che:PerformanceBasedTotalShareholderReturnTargetsMember2024-01-012024-06-300000019584che:PerformanceBasedEarningsPerShareTargetsMember2024-01-012024-06-300000019584che:WaterRestorationMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:ShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:RoutineHomeCareMemberche:MedicareMember2024-04-012024-06-300000019584che:RoutineHomeCareMemberche:MedicaidMember2024-04-012024-06-300000019584che:RoutineHomeCareMemberche:CommercialInsuranceMember2024-04-012024-06-300000019584che:PlumbingMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:OtherShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:InpatientCareMemberche:MedicareMember2024-04-012024-06-300000019584che:InpatientCareMemberche:MedicaidMember2024-04-012024-06-300000019584che:InpatientCareMemberche:CommercialInsuranceMember2024-04-012024-06-300000019584che:FranchiseFeesMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:ExcavationMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:DrainCleaningMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:ContractorRevenueMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:ContinuousCareMemberche:MedicareMember2024-04-012024-06-300000019584che:ContinuousCareMemberche:MedicaidMember2024-04-012024-06-300000019584che:ContinuousCareMemberche:CommercialInsuranceMember2024-04-012024-06-300000019584che:CareServicesTotalMemberche:MedicareMember2024-04-012024-06-300000019584che:CareServicesTotalMemberche:MedicaidMember2024-04-012024-06-300000019584che:CareServicesTotalMemberche:CommercialInsuranceMember2024-04-012024-06-300000019584che:AllOtherMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584che:RoutineHomeCareMember2024-04-012024-06-300000019584che:InpatientCareMember2024-04-012024-06-300000019584che:ContinuousCareMember2024-04-012024-06-300000019584che:CareServicesTotalMember2024-04-012024-06-300000019584che:AllOtherRevenueSelfPayRespiteCareEct.Member2024-04-012024-06-300000019584che:WaterRestorationMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:ShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:RoutineHomeCareMemberche:MedicareMember2024-01-012024-06-300000019584che:RoutineHomeCareMemberche:MedicaidMember2024-01-012024-06-300000019584che:RoutineHomeCareMemberche:CommercialInsuranceMember2024-01-012024-06-300000019584che:PlumbingMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:OtherShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:InpatientCareMemberche:MedicareMember2024-01-012024-06-300000019584che:InpatientCareMemberche:MedicaidMember2024-01-012024-06-300000019584che:InpatientCareMemberche:CommercialInsuranceMember2024-01-012024-06-300000019584che:FranchiseFeesMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:ExcavationMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:DrainCleaningMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:ContractorRevenueMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:ContinuousCareMemberche:MedicareMember2024-01-012024-06-300000019584che:ContinuousCareMemberche:MedicaidMember2024-01-012024-06-300000019584che:ContinuousCareMemberche:CommercialInsuranceMember2024-01-012024-06-300000019584che:CareServicesTotalMemberche:MedicareMember2024-01-012024-06-300000019584che:CareServicesTotalMemberche:MedicaidMember2024-01-012024-06-300000019584che:CareServicesTotalMemberche:CommercialInsuranceMember2024-01-012024-06-300000019584che:AllOtherMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:RoutineHomeCareMember2024-01-012024-06-300000019584che:InpatientCareMember2024-01-012024-06-300000019584che:ContinuousCareMember2024-01-012024-06-300000019584che:CareServicesTotalMember2024-01-012024-06-300000019584che:AllOtherRevenueSelfPayRespiteCareEct.Member2024-01-012024-06-300000019584che:WaterRestorationMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:ShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:RoutineHomeCareMemberche:MedicareMember2023-04-012023-06-300000019584che:RoutineHomeCareMemberche:MedicaidMember2023-04-012023-06-300000019584che:RoutineHomeCareMemberche:CommercialInsuranceMember2023-04-012023-06-300000019584che:PlumbingMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:OtherShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:InpatientCareMemberche:MedicareMember2023-04-012023-06-300000019584che:InpatientCareMemberche:MedicaidMember2023-04-012023-06-300000019584che:InpatientCareMemberche:CommercialInsuranceMember2023-04-012023-06-300000019584che:FranchiseFeesMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:ExcavationMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:DrainCleaningMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:ContractorRevenueMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:ContinuousCareMemberche:MedicareMember2023-04-012023-06-300000019584che:ContinuousCareMemberche:MedicaidMember2023-04-012023-06-300000019584che:ContinuousCareMemberche:CommercialInsuranceMember2023-04-012023-06-300000019584che:CareServicesTotalMemberche:MedicareMember2023-04-012023-06-300000019584che:CareServicesTotalMemberche:MedicaidMember2023-04-012023-06-300000019584che:CareServicesTotalMemberche:CommercialInsuranceMember2023-04-012023-06-300000019584che:AllOtherMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584che:RoutineHomeCareMember2023-04-012023-06-300000019584che:InpatientCareMember2023-04-012023-06-300000019584che:ContinuousCareMember2023-04-012023-06-300000019584che:CareServicesTotalMember2023-04-012023-06-300000019584che:AllOtherRevenueSelfPayRespiteCareEct.Member2023-04-012023-06-300000019584che:WaterRestorationMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:ShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:RoutineHomeCareMemberche:MedicareMember2023-01-012023-06-300000019584che:RoutineHomeCareMemberche:MedicaidMember2023-01-012023-06-300000019584che:RoutineHomeCareMemberche:CommercialInsuranceMember2023-01-012023-06-300000019584che:PlumbingMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:OtherShortTermCoreServiceJobsMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:InpatientCareMemberche:MedicareMember2023-01-012023-06-300000019584che:InpatientCareMemberche:MedicaidMember2023-01-012023-06-300000019584che:InpatientCareMemberche:CommercialInsuranceMember2023-01-012023-06-300000019584che:FranchiseFeesMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:ExcavationMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:DrainCleaningMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:ContractorRevenueMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:ContinuousCareMemberche:MedicareMember2023-01-012023-06-300000019584che:ContinuousCareMemberche:MedicaidMember2023-01-012023-06-300000019584che:ContinuousCareMemberche:CommercialInsuranceMember2023-01-012023-06-300000019584che:CareServicesTotalMemberche:MedicareMember2023-01-012023-06-300000019584che:CareServicesTotalMemberche:MedicaidMember2023-01-012023-06-300000019584che:CareServicesTotalMemberche:CommercialInsuranceMember2023-01-012023-06-300000019584che:AllOtherMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584che:RoutineHomeCareMember2023-01-012023-06-300000019584che:InpatientCareMember2023-01-012023-06-300000019584che:ContinuousCareMember2023-01-012023-06-300000019584che:CareServicesTotalMember2023-01-012023-06-300000019584che:AllOtherRevenueSelfPayRespiteCareEct.Member2023-01-012023-06-300000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:MediumTermNotesMember2023-04-282023-04-280000019584che:FranchiseTexasMemberche:SegmentRotoRooterMember2024-03-272024-03-270000019584che:FranchiseNewJerseyMemberche:SegmentRotoRooterMember2024-03-112024-03-110000019584us-gaap:OperatingSegmentsMemberche:SegmentVitasMember2024-04-012024-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentRotoRooterMember2024-04-012024-06-300000019584us-gaap:OperatingSegmentsMember2024-04-012024-06-300000019584us-gaap:CorporateMember2024-04-012024-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentVitasMember2024-01-012024-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584us-gaap:OperatingSegmentsMember2024-01-012024-06-300000019584us-gaap:CorporateMember2024-01-012024-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentVitasMember2023-04-012023-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentRotoRooterMember2023-04-012023-06-300000019584us-gaap:OperatingSegmentsMember2023-04-012023-06-300000019584us-gaap:CorporateMember2023-04-012023-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentVitasMember2023-01-012023-06-300000019584us-gaap:OperatingSegmentsMemberche:SegmentRotoRooterMember2023-01-012023-06-300000019584us-gaap:OperatingSegmentsMember2023-01-012023-06-300000019584us-gaap:CorporateMember2023-01-012023-06-300000019584che:AuditOfProvisionOfElevatedLevelOfCareHospiceServicesMember2022-08-290000019584che:AuditOfProvisionOfElevatedLevelOfCareHospiceServicesMember2024-01-012024-06-300000019584che:AuditOfProvisionOfElevatedLevelOfCareHospiceServicesMember2022-08-292022-08-290000019584che:TwoThousandTwentyTwoCreditAgreementMember2023-03-310000019584che:TwoThousandTwentyTwoCreditAgreementMember2022-12-310000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2022-06-280000019584che:TwoThousandTwentyTwoCreditAgreementMemberche:ExpansionFeatureMember2022-06-280000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:RevolvingCreditFacilityMember2024-01-012024-06-300000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:MediumTermNotesMember2024-01-012024-06-300000019584che:TwoThousandTwentyTwoCreditAgreementMember2024-06-300000019584srt:MinimumMember2024-06-300000019584srt:MaximumMember2024-06-300000019584che:RotoRooterMember2024-01-012024-06-300000019584che:SegmentVitasMember2024-06-300000019584che:RotoRooterMember2024-06-300000019584che:SegmentVitasMember2023-12-310000019584che:RotoRooterMember2023-12-310000019584srt:ChiefFinancialOfficerMemberche:PerformanceBasedTotalShareholderReturnTargetsMember2024-03-310000019584che:PerformanceBasedTotalShareholderReturnTargetsMember2024-02-160000019584che:PerformanceBasedEarningsPerShareTargetsMember2024-02-160000019584us-gaap:TreasuryStockCommonMember2024-04-012024-06-300000019584us-gaap:RetainedEarningsMember2024-04-012024-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2024-04-012024-06-300000019584us-gaap:CommonStockMember2024-04-012024-06-300000019584us-gaap:AdditionalPaidInCapitalMember2024-04-012024-06-300000019584us-gaap:RetainedEarningsMember2024-01-012024-06-300000019584us-gaap:TreasuryStockCommonMember2023-04-012023-06-300000019584us-gaap:RetainedEarningsMember2023-04-012023-06-300000019584us-gaap:DeferredCompensationShareBasedPaymentsMember2023-04-012023-06-300000019584us-gaap:CommonStockMember2023-04-012023-06-300000019584us-gaap:AdditionalPaidInCapitalMember2023-04-012023-06-300000019584us-gaap:RetainedEarningsMember2023-01-012023-06-300000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:MediumTermNotesMember2024-06-300000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:MediumTermNotesMember2023-01-012023-03-310000019584che:TwoThousandTwentyTwoCreditAgreementMemberus-gaap:MediumTermNotesMember2022-06-280000019584che:TwoThousandTwentyTwoCreditAgreementMember2024-01-012024-06-300000019584che:MedicareMemberus-gaap:AccountsReceivableMemberus-gaap:CreditConcentrationRiskMember2024-01-012024-06-300000019584che:MedicareAndMedicaidMemberus-gaap:AccountsReceivableMemberus-gaap:CreditConcentrationRiskMember2024-01-012024-06-300000019584che:MedicaidMemberus-gaap:AccountsReceivableMemberus-gaap:CreditConcentrationRiskMember2024-01-012024-06-300000019584che:MedicareMemberus-gaap:AccountsReceivableMemberus-gaap:CreditConcentrationRiskMember2023-01-012023-12-310000019584che:MedicaidMemberus-gaap:AccountsReceivableMemberus-gaap:CreditConcentrationRiskMember2023-01-012023-12-3100000195842023-06-3000000195842022-12-310000019584us-gaap:SoftwareAndSoftwareDevelopmentCostsMemberche:SegmentVitasMember2024-06-300000019584us-gaap:SoftwareAndSoftwareDevelopmentCostsMemberche:SegmentVitasMember2024-04-012024-06-300000019584us-gaap:SoftwareAndSoftwareDevelopmentCostsMemberche:SegmentVitasMember2024-01-012024-06-300000019584us-gaap:SoftwareAndSoftwareDevelopmentCostsMemberche:SegmentVitasMember2023-04-012023-06-300000019584us-gaap:SoftwareAndSoftwareDevelopmentCostsMemberche:SegmentVitasMember2023-01-012023-06-300000019584che:HospiceAndCovenantCareMember2024-06-300000019584che:HospiceAndCovenantCareMemberche:SegmentVitasMember2024-04-172024-04-170000019584che:HospiceAndCovenantCareMember2024-04-012024-06-300000019584che:HospiceAndCovenantCareMember2024-01-012024-06-300000019584che:HospiceAndCovenantCareMember2023-04-012023-06-300000019584che:HospiceAndCovenantCareMember2023-01-012023-06-3000000195842023-11-3000000195842021-11-3000000195842021-05-310000019584che:RoomAndBoardMember2024-04-012024-06-300000019584che:RoomAndBoardMember2024-01-012024-06-300000019584che:RoomAndBoardMember2023-04-012023-06-300000019584che:RoomAndBoardMember2023-01-012023-06-300000019584che:AuditOfProvisionOfElevatedLevelOfCareHospiceServicesMember2022-07-140000019584che:SegmentVitasMember2022-08-292022-08-290000019584che:AdoptionOfAsc606Memberche:SegmentVitasMember2024-01-012024-06-300000019584che:SegmentVitasMember2024-01-012024-06-3000000195842024-04-012024-06-3000000195842023-04-012023-06-300000019584srt:MaximumMemberche:SegmentVitasMember2024-01-012024-06-300000019584che:MedicareCapServiceMember2024-04-012024-06-300000019584che:MedicareCapServiceMember2024-01-012024-06-300000019584che:MedicareCapServiceMember2023-04-012023-06-300000019584che:MedicareCapServiceMember2023-01-012023-06-3000000195842023-01-012023-06-300000019584che:SegmentRotoRooterMember2024-04-012024-06-300000019584che:SegmentRotoRooterMember2023-04-012023-06-300000019584che:SegmentRotoRooterMember2023-01-012023-06-300000019584che:ImplicitPriceConcessionsMember2024-04-012024-06-300000019584che:ImplicitPriceConcessionsMember2024-01-012024-06-300000019584che:ImplicitPriceConcessionsMember2023-04-012023-06-300000019584che:ImplicitPriceConcessionsMember2023-01-012023-06-300000019584srt:MinimumMember2024-01-012024-06-300000019584srt:MaximumMember2024-01-012024-06-300000019584srt:MinimumMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584srt:MaximumMemberche:SegmentRotoRooterMember2024-01-012024-06-300000019584che:SegmentRotoRooterMember2024-01-012024-06-3000000195842024-06-3000000195842023-12-310000019584us-gaap:FairValueInputsLevel1Member2024-06-300000019584us-gaap:CarryingReportedAmountFairValueDisclosureMember2024-06-300000019584us-gaap:FairValueInputsLevel1Member2023-12-310000019584us-gaap:CarryingReportedAmountFairValueDisclosureMember2023-12-3100000195842024-01-012024-06-300000019584che:AuditOfProvisionOfElevatedLevelOfCareHospiceServicesMember2022-07-142022-07-14iso4217:USDxbrli:sharesxbrli:sharesche:itemxbrli:pureiso4217:USD

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)

x    Quarterly Report Under Section 13 or 15 (d) of the Securities Exchange Act of 1934 for the Quarterly Period Ended June 30, 2024

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

Commission File Number: 1-8351

CHEMED CORPORATION

(Exact name of registrant as specified in its charter)

Delaware

31-0791746

(State or other jurisdiction of incorporation or organization)

(IRS Employer Identification No.)

255 E. Fifth Street, Suite 2600, Cincinnati, Ohio

45202

(Address of principal executive offices)

(Zip code)

(513) 762-6690

(Registrant’s telephone number, including area code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter periods that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.

Yes  

x

No  

o  

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).

Yes  

x

No  

o  

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer (as defined in Rule 12b-2 of the Exchange Act).

Large Accelerated Filer

x

Accelerated Filer

o

Non-accelerated Filer

o

Smaller Reporting Company

o

Emerging growth company o

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

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).

Yes  

 o 

No  

x  

Indicate the number of shares outstanding of each of the issuer's classes of common stock, as of the latest practicable date.

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

Title of Each Class

Trading Symbol

Name of Each Exchange

on which Registered

Amount

Date

Capital Stock $1 Par Value

CHE

New York Stock Exchange

15,050,136 Shares

June 30, 2024

 


-1-


CHEMED CORPORATION AND

SUBSIDIARY COMPANIES

Index

Page No.

PART I. FINANCIAL INFORMATION:

Item 1. Financial Statements

Unaudited Consolidated Balance Sheets -

June 30, 2024 and December 31, 2023

3

Unaudited Consolidated Statements of Income -

Three months and six months ended June 30, 2024 and 2023

4

Unaudited Consolidated Statements of Cash Flows -

Six months ended June 30, 2024 and 2023

5

Unaudited Consolidated Statements of Changes in Stockholders’ Equity-

Three months and six months ended June 30, 2024 and 2023

6

Notes to Unaudited Consolidated Financial Statements

8

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

22

Item 3. Quantitative and Qualitative Disclosures about Market Risk

39

Item 4. Controls and Procedures

39

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

39

Item 1A. Risk Factors

39

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

40

Item 3. Defaults Upon Senior Securities

40

Item 4. Mine Safety Disclosures

40

Item 5. Other Information

40

Item 6. Exhibits

41

EX – 31.1

EX – 31.2

EX – 32.1

EX – 32.2

EX – 101

EX – 104

SIGNATURES

42


-2-


 

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

UNAUDITED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share data)

June 30, 2024

December 31, 2023

ASSETS

Current assets

Cash and cash equivalents

$

222,903 

$

263,958 

Accounts receivable less allowances

184,961 

181,511 

Inventories

10,735 

12,004 

Prepaid income taxes

17,084 

13,166 

Prepaid expenses

28,929 

30,204 

Total current assets

464,612 

500,843 

Investments of deferred compensation plans held in trust

120,784 

106,126 

Properties and equipment, at cost, less accumulated depreciation of $373,912 (2023- $354,872)

202,249 

203,840 

Lease right of use asset

132,262 

126,387 

Identifiable intangible assets less accumulated amortization of $54,031 (2023 - $48,965)

97,035 

90,264 

Goodwill

662,124 

585,017 

Other assets

55,918 

55,618 

Total Assets

$

1,734,984 

$

1,668,095 

LIABILITIES

Current liabilities

Accounts payable

$

43,001 

$

64,034 

Income taxes

-

6,858 

Accrued insurance

59,899 

58,568 

Accrued compensation

78,374 

88,381 

Short-term lease liability

41,169 

38,635 

Other current liabilities

39,310 

55,574 

Total current liabilities

261,753 

312,050 

Deferred income taxes

27,901 

30,321 

Deferred compensation liabilities

119,780 

104,069 

Long-term lease liability

105,233 

100,776 

Other liabilities

13,020 

13,003 

Total Liabilities

527,687 

560,219 

Commitments and contingencies (Note 10)

 

 

STOCKHOLDERS' EQUITY

Capital stock - authorized 80,000,000 shares $1 par; issued 37,312,834 shares (2023 - 37,183,681 shares)

37,313 

37,184 

Paid-in capital

1,416,166 

1,341,273 

Retained earnings

2,570,722 

2,446,925 

Treasury stock - 22,317,642 shares (2023 - 22,148,927 shares)

(2,819,053)

(2,719,588)

Deferred compensation payable in Company stock

2,149 

2,082 

Total Stockholders' Equity

1,207,297 

1,107,876 

Total Liabilities and Stockholders' Equity

$

1,734,984 

$

1,668,095 

See Accompanying Notes to Unaudited Consolidated Financial Statements.

 


-3-


 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

UNAUDITED CONSOLIDATED STATEMENTS OF INCOME

(in thousands, except per share data)

Three Months Ended June 30,

Six Months Ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

595,880 

$

553,816 

$

1,185,113 

$

1,113,973 

Cost of services provided and goods sold (excluding depreciation)

389,750 

374,193 

774,877 

744,898 

Selling, general and administrative expenses

102,255 

94,987 

218,128 

195,082 

Depreciation

13,167 

12,634 

26,454 

24,920 

Amortization

2,546 

2,514 

5,067 

5,027 

Other operating expense/(income)

37 

(18)

129 

1,721 

Total costs and expenses

507,755 

484,310 

1,024,655 

971,648 

Income from operations

88,125 

69,506 

160,458 

142,325 

Interest expense

(429)

(771)

(854)

(2,322)

Other income - net

6,132 

1,609 

18,709 

1,506 

Income before income taxes

93,828 

70,344 

178,313 

141,509 

Income taxes

(22,941)

(16,967)

(42,409)

(34,011)

Net income

$

70,887 

$

53,377 

$

135,904 

$

107,498 

Earnings Per Share:

Net income

$

4.70 

$

3.54 

$

8.99 

$

7.16 

Average number of shares outstanding

15,097 

15,058 

15,109 

15,013 

Diluted Earnings Per Share:

Net income

$

4.65 

$

3.51 

$

8.89 

$

7.09 

Average number of shares outstanding

15,251 

15,219 

15,295 

15,167 

Cash Dividends Per Share

$

0.40 

$

0.38 

$

0.80 

$

0.76 

See Accompanying Notes to Unaudited Consolidated Financial Statements.

 


-4-


 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

Six Months Ended June 30,

2024

2023

Cash Flows from Operating Activities

Net income

$

135,904 

$

107,498 

Adjustments to reconcile net income to net cash provided

by operating activities:

Depreciation and amortization

31,521 

29,947 

Stock option expense

17,895 

16,882 

Noncash long-term incentive compensation

12,699 

3,493 

Litigation settlements

(5,750)

1,750 

Benefit for deferred income taxes

(2,420)

(1,932)

Noncash directors' compensation

1,282 

1,444 

Amortization of debt issuance costs

160 

420 

Changes in operating assets and liabilities:

(Increase)/decrease in accounts receivable

(2,422)

20,100 

Decrease/(increase) in inventories

1,289 

(1,412)

Decrease in prepaid expenses

1,275 

1,719 

(Decrease)/increase in accounts payable and other current liabilities

(19,499)

8,561 

Change in current income taxes

(10,776)

1,865 

Net change in lease assets and liabilities

(109)

(1,046)

Increase in other assets

(15,365)

(3,810)

Increase in other liabilities

15,730 

7,344 

Other sources/(uses)

652 

(14)

Net cash provided by operating activities

162,066 

192,809 

Cash Flows from Investing Activities

Business combinations, net of cash acquired

(92,300)

(305)

Capital expenditures

(23,225)

(33,420)

Proceeds from sale of fixed assets

2,916 

360 

Other uses

(265)

(169)

Net cash used by investing activities

(112,874)

(33,534)

Cash Flows from Financing Activities

Purchases of treasury stock

(94,228)

(13,425)

Proceeds from exercise of stock options

38,594 

53,675 

Change in cash overdrafts payable

(15,749)

-

Dividends paid

(12,107)

(11,412)

Capital stock surrendered to pay taxes on stock-based compensation

(5,960)

(5,313)

Payments on other long-term debt

-

(97,500)

Other (uses)/sources

(797)

498 

Net cash used by financing activities

(90,247)

(73,477)

(Decrease)/increase in Cash and Cash Equivalents

(41,055)

85,798 

Cash and cash equivalents at beginning of period

263,958 

74,126 

Cash and cash equivalents at end of period

$

222,903 

$

159,924 

See Accompanying Notes to Unaudited Consolidated Financial Statements.

 


-5-


 

CHEMED CORPORATION AND SUBSIDIARY COMPANIES

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(in thousands, except per share data)

For the three months ended June 30, 2024 and 2023:

Deferred

Compensation

Treasury

Payable in

Capital

Paid-in

Retained

Stock-

Company

Stock

Capital

Earnings

at Cost

Stock

Total

Balance at March 31, 2024

$

37,297 

$

1,398,733 

$

2,505,892 

$

(2,760,543)

$

2,116 

$

1,183,495 

Net income

-

-

70,887 

-

-

70,887 

Dividends paid ($0.40 per share)

-

-

(6,057)

-

-

(6,057)

Stock awards and exercise of stock options

16 

17,555 

-

(2,709)

-

14,862 

Purchases of treasury stock

-

-

-

(55,769)

-

(55,769)

Other

-

(122)

-

(32)

33 

(121)

Balance at June 30, 2024

$

37,313 

$

1,416,166 

$

2,570,722 

$

(2,819,053)

$

2,149 

$

1,207,297 

Deferred

Compensation

Treasury

Payable in

Capital

Paid-in

Retained

Stock-

Company

Stock

Capital

Earnings

at Cost

Stock

Total

Balance at March 31, 2023

$

36,884 

$

1,186,119 

$

2,246,354 

$

(2,591,588)

$

2,284 

$

880,053 

Net income

-

-

53,377 

-

-

53,377 

Dividends paid ($0.38 per share)

-

-

(5,727)

-

-

(5,727)

Stock awards and exercise of stock options

112 

53,657 

-

(16,608)

-

37,161 

Purchases of treasury stock

-

-

-

(13,425)

-

(13,425)

Other

-

639 

-

(36)

37 

640 

Balance at June 30, 2023

$

36,996 

$

1,240,415 

$

2,294,004 

$

(2,621,657)

$

2,321 

$

952,079 

See Accompanying Notes to Unaudited Consolidated Financial Statements.


-6-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

UNAUDITED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY

(in thousands, except per share data)

For the six months ended June 30, 2024 and 2023:

Deferred

Compensation

Treasury

Payable in

Capital

Paid-in

Retained

Stock-

Company

Stock

Capital

Earnings

at Cost

Stock

Total

Balance at December 31, 2023

$

37,184 

$

1,341,273 

$

2,446,925 

$

(2,719,588)

$

2,082 

$

1,107,876 

Net income

-

-

135,904 

-

-

135,904 

Dividends paid ($0.80 per share)

-

-

(12,107)

-

-

(12,107)

Stock awards and exercise of stock options

129 

75,667 

-

(11,286)

-

64,510 

Purchases of treasury stock

-

-

-

(88,113)

-

(88,113)

Other

-

(774)

-

(66)

67 

(773)

Balance at June 30, 2024

$

37,313 

$

1,416,166 

$

2,570,722 

$

(2,819,053)

$

2,149 

$

1,207,297 

Deferred

Compensation

Treasury

Payable in

Capital

Paid-in

Retained

Stock-

Company

Stock

Capital

Earnings

at Cost

Stock

Total

Balance at December 31, 2022

$

36,796 

$

1,149,899 

$

2,197,918 

$

(2,588,145)

$

2,247 

$

798,715 

Net income

-

-

107,498 

-

-

107,498 

Dividends paid ($0.76 per share)

-

-

(11,412)

-

-

(11,412)

Stock awards and exercise of stock options

200 

89,995 

-

(20,014)

-

70,181 

Purchases of treasury stock

-

-

-

(13,425)

-

(13,425)

Other

-

521 

-

(73)

74 

522 

Balance at June 30, 2023

$

36,996 

$

1,240,415 

$

2,294,004 

$

(2,621,657)

$

2,321 

$

952,079 

See Accompanying Notes to Unaudited Consolidated Financial Statements.


-7-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

Notes to Unaudited Consolidated Financial Statements

1.    Basis of Presentation

As used herein, the terms “We,” “Company” and “Chemed” refer to Chemed Corporation or Chemed Corporation and its consolidated subsidiaries.

We have prepared the accompanying unaudited consolidated financial statements of Chemed in accordance with Rule 10-01 of SEC Regulation S-X. Consequently, we have omitted certain disclosures required under generally accepted accounting principles in the United States (“GAAP”) for complete financial statements. The December 31, 2023 balance sheet data were derived from audited financial statements but do not include all disclosures required by GAAP. However, in our opinion, the financial statements presented herein contain all adjustments, consisting only of normal recurring adjustments, necessary to state fairly our financial position, results of operations and cash flows. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other future period, and we make no representations related thereto. These financial statements are prepared on the same basis as and should be read in conjunction with the audited Consolidated Financial Statements and related Notes included in our Annual Report on Form 10-K for the year ended December 31, 2023.

CLOUD COMPUTING

As of June 30, 2024, Roto-Rooter has no significant capitalized implementation costs related to cloud computing.

VITAS utilizes a human resources system that is considered a cloud computing arrangement. We have capitalized approximately $5.6 million related to implementation of this project which is included in prepaid assets in the accompanying balance sheets. The VITAS human resource system was placed into service in January 2020 and is being amortized over 5.7 years. For the three months ended June 30, 2024 and 2023, $249,000 has been amortized, respectively. For the six months ended June 30, 2024 and 2023, $497,000 has been amortized, respectively.

INCOME TAXES

Our effective income tax rate was 24.5% in the second quarter of 2024 compared to 24.1% during the second quarter of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $622,000 and $1.5 million for the quarters ended June 30, 2024 and 2023, respectively.

Our effective income tax rate was 23.8% in the first six months of 2024 compared to 24.0% during the first six months of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $3.9 million and $3.2 million for the first six months ended June 30, 2024 and 2023, respectively.

NON-CASH TRANSACTIONS

Included in the accompanying Consolidated Balance Sheets are $1.9 million and $690,000 of capitalized property and equipment which were not paid for as of June 30, 2024 and December 31, 2023, respectively. Accrued property and equipment purchases have been excluded from capital expenditures in the accompanying Consolidated Statements of Cash Flow. There are no material non-cash amounts included in interest expense for any period presented.

BUSINESS COMBINATIONS

We account for acquired businesses using the acquisition method of accounting. All assets acquired and liabilities assumed are recorded at their respective fair values at the date of acquisition. The determination of fair value involves estimates and the use of valuation techniques when market value is not readily available. We use various techniques to determine fair value in accordance with accepted valuation models, primarily the income approach. The significant assumptions used in developing fair values include, but are not limited to, revenue growth rates, the amount and timing of future cash flows, discount rates, useful lives, royalty rates and future tax rates. The excess of purchase price over the fair value of assets and liabilities acquired is recorded as goodwill. See Note 17 for discussion of recent acquisitions.

ESTIMATES

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and assumptions that affect amounts reported in the consolidated financial statements and

-8-


accompanying Notes. Actual results could differ from those estimates. Disclosures of after-tax expenses and adjustments are based on estimates of the effective income tax rates for the applicable segments.

2.    Revenue Recognition

In May 2014, the FASB issued Accounting Standards Update “ASU No. 2014-09 – Revenue from Contracts with Customers.” The standard and subsequent amendments are intended to develop a common revenue standard for removing inconsistencies and weaknesses, improve comparability, provide for more useful information to users through improved disclosure requirements and simplify the preparation of financial statements. The standard is also referred to as Accounting Standards Codification No. 606 (“ASC 606”).

VITAS

Service revenue for VITAS is reported at the amount that reflects the ultimate consideration we expect to receive in exchange for providing patient care. These amounts are due from third-party payors, primarily commercial health insurers and government programs (Medicare and Medicaid), and include variable consideration for revenue adjustments due to settlements of audits and reviews, as well as certain hospice-specific revenue capitations. Amounts are generally billed monthly or subsequent to patient discharge. Subsequent changes in the transaction price initially recognized are not significant.

Hospice services are provided on a daily basis and the type of service provided is determined based on a physician’s determination of each patient’s specific needs on that given day. Reimbursement rates for hospice services are on a per diem basis regardless of the type of service provided or the payor. Reimbursement rates from government programs are established by the appropriate governmental agency and are standard across all hospice providers. Reimbursement rates from health insurers are negotiated with each payor and generally structured to closely mirror the Medicare reimbursement model. The types of hospice services provided and associated reimbursement model for each are as follows:

Routine Home Care occurs when a patient receives hospice care in their home, including a nursing home setting.  The routine home care rate is paid for each day that a patient is in a hospice program and is not receiving one of the other categories of hospice care.  For Medicare patients, the routine home care rate reflects a two-tiered rate, with a higher rate for the first 60 days of a hospice patient’s care and a lower rate for days 61 and after.  In addition, there is a Service Intensity Add-on payment which covers direct home care visits conducted by a registered nurse or social worker in the last seven days of a hospice patient’s life, reimbursed up to 4 hours per day in 15 minute increments at the continuous home care rate.

General Inpatient Care occurs when a patient requires services in a controlled setting for a short period of time for pain control or symptom management which cannot be managed in other settings.  General inpatient care services must be provided in a Medicare or Medicaid certified hospital or long-term care facility or at a freestanding inpatient hospice facility with the required registered nurse staffing.

Continuous Home Care is provided to patients while at home, including a nursing home setting, during periods of crisis when intensive monitoring and care, primarily nursing care, is required in order to achieve palliation or management of acute medical symptoms.  Continuous home care requires a minimum of 8 hours of care within a 24-hour day, which begins at midnight.  The care must be predominantly nursing care provided by either a registered nurse or licensed nurse practitioner.  While the published Medicare continuous home care rates are daily rates, Medicare pays for continuous home care in 15 minute increments.  This 15 minute rate is calculated by dividing the daily rate by 96.

Respite Care permits a hospice patient to receive services on an inpatient basis for a short period of time in order to provide relief for the patient’s family or other caregivers from the demands of caring for the patient.  A hospice can receive payment for respite care for a given patient for up to five consecutive days at a time, after which respite care is reimbursed at the routine home care rate.

Each level of care represents a separate promise under the contract of care and is provided independently for each patient contingent upon the patient’s specific medical needs as determined by a physician. However, the clinical criteria used to determine a patient’s level of care is consistent across all patients, given that, each patient is subject to the same payor rules and regulations. As a result, we have concluded that each level of care is capable of being distinct and is distinct in the context of the contract. Furthermore, we have determined that each level of care represents a stand ready service provided as a series of either days or hours of patient care. We believe that the performance obligations for each level of care meet criteria to be satisfied over time. VITAS recognizes revenue based on the service output. VITAS believes this to be the most faithful depiction of the transfer of control of services as the patient simultaneously receives and consumes the benefits provided by our performance. Revenue is recognized on a daily or hourly basis for each patient in accordance with the reimbursement model for each type of service. VITAS’ performance obligations relate to contracts with an expected duration of less than one year. Therefore, VITAS has elected to apply the optional exception provided in ASC 606 and

-9-


is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period. The unsatisfied or partially satisfied performance obligations referred to above relate to bereavement services provided to patients’ families for at least 12 months after discharge.

Care is provided to patients regardless of their ability to pay. Patients who meet our criteria for charity care are provided care without charge. There is no revenue or associated accounts receivable in the accompanying Consolidated Financial Statements related to charity care. The cost of providing charity care for the quarters ended June 30, 2024 and 2023 was $2.2 million, respectively. The cost of providing charity care during the first six months ended June 30, 2024 and 2023 was $4.4 million and $4.2 million, respectively. The cost of charity care is included in cost of services provided and goods sold and is calculated by taking the ratio of charity care days to total days of care and multiplying by the total cost of care.

Generally, patients who are covered by third-party payors are responsible for related deductibles and coinsurance which vary in amount. VITAS also provides service to patients without a reimbursement source and may offer those patients discounts from standard charges. VITAS estimates the transaction price for patients with deductibles and coinsurance, along with those uninsured patients, based on historical experience and current conditions. The estimate of any contractual adjustments, discounts or implicit price concessions reduces the amount of revenue initially recognized. Subsequent changes to the estimate of the transaction price are recorded as adjustments to patient service revenue in the period of change. Subsequent changes that are determined to be the result of an adverse change in the patients’ ability to pay (i.e. change in credit risk) are recorded as bad debt expense. VITAS has no material adjustments related to subsequent changes in the estimate of the transaction price or subsequent changes as the result of an adverse change in the patient’s ability to pay for any period reported.

Laws and regulations concerning government programs, including Medicare and Medicaid, are complex and subject to varying interpretation and change over time. Medicare and Medicaid programs have broad authority to audit and review compliance with such laws and regulations and impose payment suspensions or modifications when merited. Additionally, the contracts we have with commercial health insurance payors provide for retroactive audit and review of claims. Settlement with third party payors for retroactive adjustments due to audits, reviews or investigations are considered variable consideration and are included in the determination of the estimated transaction price for providing patient care. The variable consideration is estimated based on the terms of the payment agreement, existing correspondence from the payor and our historical settlement activity. These estimates are adjusted in future periods, as new information becomes available.

We are subject to certain limitations on Medicare payments for services which are considered variable consideration, as follows:

Inpatient Cap. If the number of inpatient care days any hospice program provides to Medicare beneficiaries exceeds 20% of the total days of hospice care such program provided to all Medicare patients for an annual period beginning September 28, the days in excess of the 20% figure may be reimbursed only at the routine homecare rate. None of VITAS’ hospice programs exceeded the payment limits on inpatient services during the three months ended June 30, 2024 and 2023.

Medicare Cap. We are also subject to a Medicare annual per-beneficiary cap (“Medicare cap”). Compliance with the Medicare cap is measured in one of two ways based on a provider election. The “streamlined” method compares total Medicare payments received under a Medicare provider number with respect to services provided to all Medicare hospice care beneficiaries in the program or programs covered by that Medicare provider number with the product of the per-beneficiary cap amount and the number of Medicare beneficiaries electing hospice care for the first time from that hospice program or programs from September 28 through September 27 of the following year. At June 30, 2024, all our programs except one are using the “streamlined” method.

The “proportional” method compares the total Medicare payments received under a Medicare provider number with respect to services provided to all Medicare hospice care beneficiaries in the program or programs covered by the Medicare provider number between September 28 and September 27 of the following year with the product of the per beneficiary cap amount and a pro-rated number of Medicare beneficiaries receiving hospice services from that program during the same period. The pro-rated number of Medicare beneficiaries is calculated based on the ratio of days the beneficiary received hospice services during the measurement period to the total number of days the beneficiary received hospice services.

We actively monitor each of our hospice programs, by provider number, as to their specific admission, discharge rate and median length of stay data in an attempt to determine whether revenues are likely to exceed the annual per-beneficiary Medicare cap. Should we determine that revenues for a program are likely to exceed the Medicare cap based on projected trends, we attempt to institute corrective actions, which include changes to the patient mix and increased patient admissions. However, should we project our corrective action will not prevent that program from exceeding its Medicare cap, we estimate revenue recognized during the government fiscal year that will require repayment to the Federal government under the Medicare cap and record an adjustment to revenue of an amount equal to a ratable portion of our best estimate for the year.


-10-


For VITAS’ patients in the nursing home setting in which Medicaid pays the nursing home room and board, VITAS serves as a pass-through between Medicaid and the nursing home. We are responsible for paying the nursing home for that patient’s room and board. Medicaid reimburses us for 95% of the amount we have paid. This results in a 5% net expense for VITAS related to nursing home room and board. This transaction creates a performance obligation in that VITAS is facilitating room and board being delivered to our patient. As a result, the 5% net expense is recognized as a contra-revenue account under ASC 606 in the accompanying financial statements.

The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

305,491 

$

12,707 

$

6,580 

$

324,778 

Inpatient care

25,069 

2,242 

1,760 

29,071 

Continuous care

22,438 

873 

1,016 

24,327 

$

352,998 

$

15,822 

$

9,356 

$

378,176 

All other revenue - self-pay, respite care, etc.

4,733 

Subtotal

$

382,909 

Medicare cap adjustment

(1,375)

Implicit price concessions

(3,820)

Room and board, net

(3,156)

Net revenue

$

374,558 

The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

260,770 

$

11,388 

$

5,958 

$

278,116 

Inpatient care

23,899 

1,848 

1,654 

27,401 

Continuous care

19,403 

864 

814 

21,081 

$

304,072 

$

14,100 

$

8,426 

$

326,598 

All other revenue - self-pay, respite care, etc.

3,154 

Subtotal

$

329,752 

Medicare cap adjustment

(2,750)

Implicit price concessions

(3,237)

Room and board, net

(2,904)

Net revenue

$

320,861 


-11-


The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

592,045 

$

24,678 

$

12,914 

$

629,637 

Inpatient care

51,257 

4,629 

3,488 

59,374 

Continuous care

44,993 

1,646 

1,858 

48,497 

$

688,295 

$

30,953 

$

18,260 

$

737,508 

All other revenue - self-pay, respite care, etc.

8,817 

Subtotal

$

746,325 

Medicare cap adjustment

(3,750)

Implicit price concessions

(7,910)

Room and board, net

(6,101)

Net revenue

$

728,564 

The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

511,686 

$

21,956 

$

11,524 

$

545,166 

Inpatient care

49,419 

4,280 

2,795 

56,494 

Continuous care

37,912 

1,514 

1,596 

41,022 

$

599,017 

$

27,750 

$

15,915 

$

642,682 

All other revenue - self-pay, respite care, etc.

6,175 

Subtotal

$

648,857 

Medicare cap adjustment

(5,500)

Implicit price concessions

(6,346)

Room and board, net

(5,672)

Net revenue

$

631,339 

Roto-Rooter

Roto-Rooter provides plumbing, drain cleaning, excavation, water restoration and other related services to both residential and commercial customers primarily in the United States. Services are provided through a network of company-owned branches, independent contractors and franchisees. Service revenue for Roto-Rooter is reported at the amount that reflects the ultimate consideration we expect to receive in exchange for providing services.

Roto-Rooter owns and operates branches focusing mainly on large population centers in the United States. Roto-Rooter’s primary lines of business in company-owned branches consist of plumbing, sewer and drain cleaning, excavation and water restoration. For purposes of ASC 606 analysis, plumbing, sewer and drain cleaning, and excavation have been combined into one portfolio and are referred to as “short-term core services”. Water restoration is analyzed as a separate portfolio. The following describes the key characteristics of these portfolios:

Short-term Core Services are plumbing, drain and sewer cleaning and excavation services. These services are provided to both commercial and residential customers. The duration of services provided in this category range from a few hours to a few days. There are no significant warranty costs or on-going obligations to the customer once a service has been completed. For residential customers, payment is received at the time of job completion before the Roto-Rooter technician leaves the residence. Commercial customers may be granted credit subject to internally designated authority limits and credit check guidelines. If credit is granted, payment terms are generally 30 days or less.

Each job in this category is a distinct service with a distinct performance obligation to the customer. Revenue is recognized at the completion of each job. Variable consideration consists of pre-invoice discounts and post-invoice discounts. Pre-invoice discounts are given in the form of coupons or price concessions. Post-invoice discounts consist of credit memos generally granted to resolve customer service issues. Variable consideration is estimated based on historical activity and recorded at the time service is completed.

Water Restoration Services involve the remediation of water and humidity after a flood. These services are provided to both commercial and residential customers. The duration of services provided in this category generally ranges from 3 to 5 days. There are

-12-


no significant warranties or on-going obligations to the customer once service has been completed. The majority of these services are paid by the customer’s insurance company. Variable consideration relates primarily to allowances taken by insurance companies upon payment. Variable consideration is estimated based on historical activity and recorded at the time service is completed.

For both short-term core services and water restoration services, Roto-Rooter satisfies its performance obligation at a point in time. The services provided generally involve fixing plumbing, drainage or flood-related issues at the customer’s property. At the time service is complete, the customer acknowledges its obligation to pay for service and its satisfaction with the service performed. This provides evidence that the customer has accepted the service and Roto-Rooter is now entitled to payment. As such, Roto-Rooter recognizes revenue for these services upon completion of the job and receipt of customer acknowledgement. Roto-Rooter’s performance obligations for short-term core services and water restoration services relate to contracts with an expected duration of less than a year. Therefore, Roto-Rooter has elected to apply the optional exception provided in ASC 606 and is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period. Roto-Rooter does not have significant unsatisfied or partially unsatisfied performance obligations at the time of initial revenue recognition for short-term core or water restoration services.

Roto-Rooter owns the rights to certain territories and contracts with independent third-parties to operate the territory under Roto-Rooter’s registered trademarks (“independent contractors”). Such contracts are for a specified term but cancellable by either party without penalty with 90 days’ advance notice. Under the terms of these arrangements, Roto-Rooter provides certain back office support and advertising along with a limited license to use Roto-Rooter’s registered trademarks. The independent contractor is responsible for all day-to-day management of the business including staffing decisions and pricing of services provided. All performance obligations of Roto-Rooter cease at the termination of the arrangement.

Independent contractors pay Roto-Rooter a standard fee calculated as a percentage of their cash collection from weekly sales. The primary value for the independent contractors under these arrangements is the right to use Roto-Rooter’s registered trademarks. Roto-Rooter recognizes revenue from independent contractors over-time (weekly) as the independent contractor’s labor sales are completed and payment from customers are received. Payment from independent contractors is also received on a weekly basis. The use of Roto-Rooter’s registered trademarks and advertising provides immediate value to the independent contractor as a result of Roto-Rooter’s nationally recognized brand. Therefore, over-time recognition provides the most faithful depiction of the transfer of services as the customer simultaneously receives and consumes the benefits provided. There is no significant variable consideration related to these arrangements.

Roto-Rooter has licensed the rights to operate under Roto-Rooter’s registered trademarks in other territories to franchisees. Each such contract is for a 10 year term but cancellable by Roto-Rooter for cause with 60 day advance notice without penalty. The franchisee may cancel the contract for any reason with 60 days advance notice without penalty. Under the terms of the contract, Roto-Rooter provides national advertising and consultation on various aspects of operating a Roto-Rooter business along with the right to use Roto-Rooter’s registered trademarks. The franchisee is responsible for all day-to-day management of the business including staffing decisions, pricing of services provided and local advertising spend and placement. All performance obligations of Roto-Rooter cease at the termination of the arrangement.

Franchisees pay Roto-Rooter a standard monthly fee based on the population within the franchise territory. The standard fee is revised on a yearly basis based on changes in the Consumer Price Index for All Urban Consumers. The primary value for the franchisees under this arrangement is the right to use Roto-Rooter’s registered trademarks. Roto-Rooter recognizes revenue from franchisees over-time (monthly). Payment from franchisees is also received on a monthly basis. The use of Roto-Rooter’s registered trademarks and advertising provides immediate value to the franchisees as a result of Roto-Rooter’s nationally recognized brand. Therefore, over-time recognition provides the most faithful depiction of the transfer of services as the customer simultaneously receives and consumes the benefits provided. There is no significant variable consideration related to these arrangements.


-13-


The composition of disaggregated revenue for the second quarter is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

57,865 

$

60,362 

Plumbing

46,046 

48,719 

Excavation

55,713 

57,552 

Other

202 

184 

Subtotal - short term core

159,826 

166,817 

Water restoration

42,777 

44,978 

Independent contractors

18,255 

21,875 

Franchisee fees

1,398 

1,388 

Other

5,863 

4,301 

Gross revenue

228,119 

239,359 

Implicit price concessions and credit memos

(6,797)

(6,404)

Net revenue

$

221,322 

$

232,955 

The composition of disaggregated revenue for the first six months is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

119,486 

$

126,851 

Plumbing

94,144 

99,172 

Excavation

114,331 

117,128 

Other

446 

377 

Subtotal - short term core

328,407 

343,528 

Water restoration

89,454 

95,741 

Independent contractors

37,871 

45,175 

Franchisee fees

2,890 

2,739 

Other

11,880 

9,045 

Gross revenue

470,502 

496,228 

Implicit price concessions and credit memos

(13,953)

(13,594)

Net revenue

$

456,549 

$

482,634 

3.    Segments

Service revenues and sales by business segment are shown in Note 2. After-tax income/(loss) by business segment are as follows (in thousands):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

VITAS

$

49,252 

$

26,128 

$

93,221 

$

50,892 

Roto-Rooter

40,517 

44,374 

81,371 

92,027 

Total

89,769 

70,502 

174,592 

142,919 

Corporate

(18,882)

(17,125)

(38,688)

(35,421)

Net income

$

70,887 

$

53,377 

$

135,904 

$

107,498 

We report corporate administrative expenses and unallocated investing and financing income and expense not directly related to either segment as “Corporate”.

 

-14-


4.    Earnings per Share

Earnings per share (“EPS”) are computed using the weighted average number of shares of capital stock outstanding. Earnings and diluted earnings per share are computed as follows (in thousands, except per share data):

Net Income

For the Three Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

70,887

15,097

$

4.70

Dilutive stock options

-

108

Nonvested stock awards

-

46

Diluted earnings

$

70,887

15,251

$

4.65

2023

Earnings

$

53,377

15,058

$

3.54

Dilutive stock options

-

115

Nonvested stock awards

-

46

Diluted earnings

$

53,377

15,219

$

3.51

Net Income

For the Six Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

135,904 

15,109 

$

8.99 

Dilutive stock options

-

135 

Nonvested stock awards

-

51 

Diluted earnings

$

135,904 

15,295 

$

8.89 

2023

Earnings

$

107,498 

15,013 

$

7.16 

Dilutive stock options

-

107 

Nonvested stock awards

-

47 

Diluted earnings

$

107,498 

15,167 

$

7.09 

For the three and six months ended June 30, 2024, there were 310,000 stock options excluded from the computation of dilutive earnings per share because they would have been anti-dilutive.

For the three and six months ended June 30, 2023, there were 311,000 stock options excluded from the computation of dilutive earnings per share because they would have been anti-dilutive.

5.    Long-Term Debt and Lines of Credit

On June 28, 2022, we replaced our existing credit facility with a fifth amended and restated Credit Agreement (“2022 Credit Facilities”). Terms of the 2022 Credit Facilities consist of a five-year $450.0 million revolver as well as a five-year $100.0 million term loan. The 2022 Credit Facilities have a floating interest rate that is generally the secured overnight financing rate (“SOFR”) plus an additional tiered rate which varies based on our current leverage ratio. As of June 30, 2024, the interest rate is SOFR plus 100 basis points. The 2022 Credit Facilities include an expansion feature that provides the Company the opportunity to increase its revolver and or term loan by an additional $250.0 million.

We made prepayments totaling $75.0 million plus a regularly scheduled payment of $1.25 million in the first quarter of 2023, on the $100.0 million term loan. We paid the remaining balance of $21.3 million in April 2023. There were no prepayment penalties associated with this repayment. There are no significant deferred debt issuance costs capitalized related to the term loan. This prepayment reduced the total borrowing capacity of the 2022 Credit Facilities from $550.0 million to $450.0 million.

-15-


The 2022 Credit Facilities contain the following quarterly financial covenants effective as of June 30, 2024:

Description

Requirement

Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)

< 3.50 to 1.00

Interest Coverage Ratio (Consolidated Adj. EBITDA/Consolidated Interest Expense)

> 3.00 to 1.00

We are in compliance with all debt covenants as of June 30, 2024. We have issued $45.2 million in standby letters of credit as of June 30, 2024, mainly for insurance purposes. Issued letters of credit reduce our available credit under the 2022 Credit Facilities. As of June 30, 2024, we have approximately $404.8 million of unused lines of credit available and eligible to be drawn down under the revolving credit facility.

6.    Other Income – Net

Other income – net comprises the following (in thousands):

 

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Market value adjustment on assets held in

deferred compensation trust

$

2,637 

$

1,504 

$

10,971 

$

1,184 

Interest income

3,495 

113 

7,737 

263 

Other-net

-

(8)

1 

59 

Total other income - net

$

6,132 

$

1,609 

$

18,709 

$

1,506 

 

7.    Leases

Chemed and each of its operating subsidiaries are service companies. As such, real estate leases comprise the largest lease obligation (and conversely, right of use asset) in our lease portfolio. VITAS has leased office space, as well as space for inpatient units (“IPUs”) and/or contract beds within hospitals. Roto-Rooter mainly has leased office space. Our leases have remaining terms of under 1 year to 13 years, some of which include options to extend the lease for up to 5 years, and some of which include options to terminate the lease within 1 year.

Roto-Rooter purchases equipment and leases it to certain of its independent contractors. We analyzed these leases in accordance with ASC 842 and determined they are operating leases. As a result, Roto-Rooter capitalizes the equipment underlying these leases, depreciates the equipment and recognizes rental income.

We do not currently have any finance leases, therefore all lease information disclosed is related to operating leases.

The components of balance sheet information related to leases were as follows:

June 30,


December 31,

2024

2023

Assets

Operating lease assets

$

132,262 

$

126,387 

Liabilities

Current operating leases

41,169 

38,635 

Noncurrent operating leases

105,233 

100,776 

Total operating lease liabilities

$

146,402 

$

139,411 


-16-


The components of lease expense for the second quarter are as follows (in thousands):

Three months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

15,819 

$

14,944 

Sublease income

(90)

(23)

Net lease expense

$

15,729 

$

14,921 

The components of lease expense for the first six months are as follows (in thousands):

Six months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

31,264 

$

29,813 

Sublease income

(113)

(46)

Net lease expense

$

31,151 

$

29,767 

(a)Includes short-term leases and variable lease costs, which are immaterial. Included in both cost of services provided and goods sold and selling, general and administrative expenses.

The components of cash flow information related to leases were as follows:

Six months ended June 30,

2024

2023

Cash paid for amounts included in the measurement of lease liabilities

Operating cash flows from leases

$

25,254 

$

25,055 

Leased assets obtained in exchange for new operating lease liabilities

$

28,551 

$

14,340 

Weighted Average Remaining Lease Term at June 30, 2024

Operating leases

4.75

years

Weighted Average Discount Rate at June 30, 2024

Operating leases

3.51

%

Maturity of Operating Lease Liabilities (in thousands)

2024

$

24,582 

2025

42,447 

2026

33,253 

2027

20,715 

2028

14,756 

Thereafter

24,503 

Total lease payments

$

160,256 

Less: interest

(13,854)

Total liability recognized on the balance sheet

$

146,402 

For leases commencing prior to April 2019, minimum rental payments exclude payments to landlords for real estate taxes and common area maintenance. Operating lease payments include $1.7 million related to extended lease terms that are reasonably certain of being exercised and exclude $2.5 million of lease payments for leases signed but not yet commenced.

-17-


8.    Stock-Based Compensation Plans

On February 16, 2024, the Compensation/Incentive Committee of the Board of Directors (“CIC”) granted 7,133 Performance Stock Units (“PSUs”) that vest contingent upon the achievement of certain total shareholder return (“TSR”) targets as compared to the TSR of a group of peer companies for the three-year period ending December 31, 2026, the date at which such awards vest. The cumulative compensation cost of the TSR-based PSU award to be recorded over the three-year service period is $4.8 million.

On February 16, 2024, the CIC also granted 7,133 PSUs that vest contingent upon the achievement of certain earnings per share (“EPS”) targets for the three-year period ending December 31, 2026. At the end of each reporting period, the Company estimates the number of shares that it believes will ultimately be earned and records the corresponding expense over the service period of the award. We currently estimate the cumulative compensation cost of the EPS-based PSUs to be recorded over the three-year service period is $4.2 million.  

At the end of 2023, the then Chief Financial Officer (CFO) transitioned to an employee advisor role.  In early 2024, in connection with this change of roles, the CFO’s employment agreement terminated, and the CFO was given a one-time grant of 6,424 PSUs to be paid based on the Company’s TSR performance for the fiscal years 2024 to 2026.  This one-time grant is structured the same as the Company’s standard TSR-based PSU grants with the exception that there are no future service requirements to be satisfied by the employee.  Based on the structure of the one-time award, the entire value of the award, $5.3 million, was recognized as compensation expense in SG&A in the consolidated statements of income for the period ended March 31, 2024.

9.    Retirement Plans

All of the Company’s plans that provide retirement and similar benefits are defined contribution plans. These expenses include the impact of market gains and losses on assets held in deferred compensation plans and are recorded in selling, general and administrative expenses. Net gains for the Company’s retirement and profit-sharing plans, excess benefit plans and other similar plans are as follows (in thousands):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

$

6,817

$

5,550

$

20,238

$

11,424

 

10.    Legal and Regulatory Matters

The VITAS segment of the Company’s business operates in a heavily-regulated industry. As a result, the Company is subjected to inquiries and investigations by various government agencies, which can result in penalties including repayment obligations, funding withholding, or debarment, as well as to lawsuits, including qui tam actions. The following sections describe the various ongoing material lawsuits and investigations of which the Company is currently aware. Other than as described below, it is not possible at this time for us to estimate either the timing or outcome of any of those matters, or whether any potential loss, or range of potential losses, is probable or reasonably estimable.

Regulatory Matters and Litigation

VITAS is one of a group of hospice providers selected by the Office of the Inspector General’s (“OIG”) Office of Audit Services (“OAS”) for inclusion in an audit of the provision of elevated level-of-care hospice services. On July 14, 2022, VITAS received the final audit report from OAS. Per this report, the OAS audit examined VITAS inpatient and continuous care claims for the period April 2017 to March 2019. The audit covered a total population of 50,850 claims representing total Medicare reimbursement of $210.0 million during this two-year time period. From this population, OAS selected 100 claims, representing $688,000 of reimbursement, for detailed review. The final OAS audit report includes a series of recommendations, including that VITAS repay approximately $140.0 million of the $210.0 million VITAS received from Medicare for hospice services during this two-year period, despite the fact that at the time of the release of the results of the audit, many of the disputed claims were time-barred from being challenged. VITAS believes that the OAS audit process and related final report contain significant flaws including in methodology, medical reviews, technical reviews, proposed extrapolation methodology, and contravene the “reasonable physician standard” set forth in the appliable Aseracare precedent.

On August 29, 2022, six weeks subsequent to the OAS finalizing its audit, VITAS received a demand letter from its Medicare Administrative Contractor (“MAC”) seeking repayment of $50.3 million. This demand letter is $90.0 million lower than the final OAS audit recommendation, as a significant portion of the 100 claims reviewed were closed pursuant to applicable law and ineligible to be reopened. VITAS timely filed its initial appeal of the overpayment decision and deposited $50.3 million under the “Immediate Recoupment” process to preserve its appeal rights. To date, VITAS has been refunded $3.34 million of the amount deposited and

-18-


continues to appeal the remaining claims through the Office of Medicare Hearings and Appeals process. The amount deposited has been recorded as an “other long-term asset” in the consolidated balance sheets, as detailed in Note 13.

Regardless of the outcome of the preceding matter, dealing with the various regulatory agencies and opposing parties can adversely affect us through defense costs, potential payments, withholding of governmental funding, diversion of management time, and related publicity. Although the Company intends to defend it vigorously, there can be no assurance that the audit will not have a material adverse effect on the Company.

11.    Concentration of Risk

As of June 30, 2024, and December 31, 2023, approximately 73% and 75%, respectively, of VITAS’ total accounts receivable balance were from Medicare and 22% and 19%, respectively, of VITAS’ total accounts receivable balance were due from various state Medicaid or managed Medicaid programs. Combined accounts receivable from Medicare, Medicaid, and managed Medicaid represent approximately 85% of the consolidated net accounts receivable in the accompanying consolidated balance sheets as of June 30, 2024.

VITAS has a pharmacy services contract with one service provider for specified pharmacy services related to its hospice operations. Similarly, VITAS obtains the majority of its medical supplies from a single vendor. A large majority of VITAS’ pharmaceutical and medical supplies purchases are from these vendors. The pharmaceutical and medical supplies purchased by VITAS are available through many providers in the United States. However, a disruption from VITAS’ main service providers could adversely impact VITAS’ operations, including temporary logistical challenges and increased cost associated with getting medication and medical supplies to our patients.

 

12.    Cash Overdrafts and Cash Equivalents

There is no cash overdraft included in accounts payable at June 30, 2024. There was $15.7 million of cash overdrafts included in accounts payable at December 31, 2023.

From time to time throughout the year, we invest excess cash in money market funds with major commercial banks. We closely monitor the creditworthiness of the institutions with which we invest our overnight funds. In 2023, Chemed began investing excess cash in money market funds holding US Treasuries. Deposits and withdrawals are made daily, based on the Company’s excess cash balance. There are no penalties associated with withdrawals. The accounts bear interest at a normal market rate.

13.    Other Assets

Other assets comprise the following (in thousands):

 

June 30,

December 31,

2024

2023

Deposit with OAS

$

46,968 

$

46,968 

Cash surrender value life insurance

3,754 

3,651 

Noncurrent advances and deposits

2,288 

2,139 

Deferred debt costs

1,099 

1,197 

Other

1,809 

1,663 

Total other assets

$

55,918 

$

55,618 

14.    Other Current Liabilities

June 30,

December 31,

2024

2023

Medicare cap

$

8,916 

$

13,245 

Accrued advertising

3,102 

4,641 

Healthcare worker retention bonus

2,975 

8,901 

Accrued legal

640 

6,386 

All other

23,677 

22,401 

Total other current liabilities

$

39,310 

$

55,574 

-19-


There are no individual amounts exceeding 5% of the total current liabilities in the “all other” line item for either period presented.

15.    Financial Instruments

FASB’s authoritative guidance on fair value measurements defines a hierarchy which prioritizes the inputs in fair value measurements. Level 1 measurements are measurements using quoted prices in active markets for identical assets or liabilities. Level 2 measurements use significant other observable inputs. Level 3 measurements are measurements using significant unobservable inputs which require a company to develop its own assumptions. In recording the fair value of assets and liabilities, companies must use the most reliable measurement available.

The following shows the carrying value, fair value and the hierarchy for our financial instruments as of June 30, 2024 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

120,784 

$

120,784 

$

-

$

-

Cash equivalents

245,817 

245,817 

-

-

The following shows the carrying value, fair value and the hierarchy for our financial instruments as of December 31, 2023 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

106,126 

$

106,126 

$

-

$

-

Cash equivalents

257,343 

257,343 

-

-

For cash, accounts receivable and accounts payable, the carrying amount is a reasonable estimate of fair value because of the liquidity and short-term nature of these instruments. As further described in Note 5, our outstanding long-term debt has a floating interest rate that is reset at short-term intervals, generally 30 or 60 days. The interest rate we pay also includes an additional amount based on our current leverage ratio. As such, we believe our borrowings reflect significant nonperformance risks, mainly credit risk. Based on these factors, we believe the fair value of our long-term debt approximates its carrying value.

16.    Capital Stock Repurchase Plan Transactions

We repurchased the following capital stock:

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Total cost of repurchased shares (in thousands)

$

55,769 

$

13,425 

$

88,113 

$

13,425 

Shares repurchased

100,000 

25,000 

150,000 

25,000 

Weighted average price per share

$

557.68 

$

536.98 

$

587.41 

$

536.98 

In November 2023, the Board of Directors authorized $300.0 million for additional stock repurchase under the February 2011 repurchase program. In May and November 2021, the Board of Directors authorized a total of $600.0 million for additional stock

-20-


repurchase under Chemed’s existing share repurchase program. We currently have $225.9 million of authorization remaining under this share repurchase plan.

17.    Acquisitions

On March 11, 2024, Roto-Rooter completed the acquisition of one franchise in New Jersey for $5.8 million in cash. On March 27, 2024, Roto-Rooter completed the acquisition of one franchise in Texas for $1.5 million in cash.

On April 17, 2024, VITAS completed the purchase of all hospice operations and an assisted living facility from Covenant Health and Community Services, Inc d/b/a/ Covenant Care (“Covenant”) for an aggregated purchase price of $85.0 million in cash.

The preliminary purchase price allocation of the acquired business is as follows (in thousands):

Goodwill

$

70,803

Operating licenses

10,960

Property, plant, and equipment

3,237

$

85,000

Revenue and net income for the Covenant acquisition for the second quarter and the first six months of 2024 are not material.

The pro forma revenue and earnings for the Company for the three and six months ended June 30, as if the Covenant acquisition made in 2024 was completed on January 1, 2023 are as follows (in thousands, except per share data):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

598,164 

$

567,756 

$

1,202,245 

$

1,141,852 

Net income

$

71,450 

$

55,154 

$

140,129 

$

111,052 

Earnings per share

$

4.73 

$

3.66 

$

9.27 

$

7.40 

Diluted earnings per share

$

4.68 

$

3.62 

$

9.16 

$

7.32 

Revenue and net income from other acquisitions made in 2024 and 2023 are not material.

Goodwill is assessed for impairment on a yearly basis as of October 1. The primary factor that contributed to the purchase price resulting in the recognition of goodwill is operational efficiencies expected as a result of integrating the operations of the Covenant locations into the existing VITAS organizational structure. All goodwill recognized is deductible for tax purposes.

Shown below is movement in Goodwill (in thousands):

VITAS

Roto-Rooter

Total

Balance at December 31, 2023

$

334,063

$

250,954

$

585,017

Business combinations

70,803

6,361

77,164

Foreign currency adjustments

-

(57)

(57)

Balance at June 30, 2024

$

404,866

$

257,258

$

662,124

18. Recent Accounting Standards

In November 2023, the FASB issued Accounting Standards Update “ASU 2023-07 – Reportable Segments”. The guidance provides enhanced disclosures about significant segment expenses. The purpose of the amendment is to provide investors with a better understanding of an entity’s overall performance and assess potential future cash flows. The guidance is effective for fiscal periods beginning after December 31, 2023, and interim periods within fiscal years beginning after December 31, 2024. The Company is currently analyzing the impact of the ASU on the current footnote disclosures.

In December 2023, the FASB issued Accounting Standards Update “ASU 2023-09 – Income Tax Disclosure”. The guidance provides increased transparency related to tax risk and tax planning through (1) disclosure in specific categories in the rate reconciliation and (2) provide additional information for reconciling items when a quantitative threshold is met. The guidance is effective for fiscal periods beginning after December 31, 2024. The Company is currently analyzing the impact of the ASU on the current footnote disclosures.

-21-


Item 2.    Management’s Discussion and Analysis of Financial Condition and Results of Operations

Executive Summary

We operate through our two wholly-owned subsidiaries, VITAS Healthcare Corporation and Roto-Rooter Group, Inc. VITAS focuses on hospice care that helps make terminally ill patients’ final days as comfortable as possible. Through its teams of doctors, nurses, home health aides, social workers, clergy and volunteers, VITAS provides direct medical services to patients, as well as spiritual and emotional counseling to both patients and their families. Roto-Rooter’s services are focused on providing plumbing, drain cleaning, excavation, water restoration and other related services to both residential and commercial customers. Through its network of company-owned branches, independent contractors and franchisees, Roto-Rooter offers plumbing and drain cleaning service to over 90% of the U.S. population.

The vast majority of the Company’s operations are located in the United States. As both operations are service companies, our employees are the most critical resource of the Company. We have very little exposure related to customers, vendors, or employees in other regions of the world.

The following is a summary of the key operating results (in thousands except per share amounts):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

595,880 

$

553,816 

$

1,185,113 

$

1,113,973 

Net income

$

70,887 

$

53,377 

$

135,904 

$

107,498 

Diluted EPS

$

4.65 

$

3.51 

$

8.89 

$

7.09 

Adjusted net income

$

83,419 

$

62,112 

$

163,250 

$

126,836 

Adjusted diluted EPS

$

5.47 

$

4.08 

$

10.67 

$

8.36 

Adjusted EBITDA

$

119,890 

$

96,300 

$

234,512 

$

196,417 

Adjusted EBITDA as a % of revenue

20.1 

%

17.4 

%

19.8 

%

17.6 

%

Adjusted net income, adjusted diluted EPS, earnings before interest, taxes and depreciation and amortization (“EBITDA”), Adjusted EBITDA and Adjusted EBITDA as a percent of revenue are not measures derived in accordance with US GAAP. We provide non-GAAP measures to help readers evaluate our operating results and to compare our operating performance with that of similar companies that have different capital structures. Our non-GAAP measures should not be considered in isolation or as a substitute for comparable measures presented in accordance with GAAP. A reconciliation of our non-GAAP measures is presented on pages 35-37.

For the three months ended June 30, 2024, the increase in consolidated service revenues and sales was driven by a 16.7% increase at VITAS offset by a 5.0% decrease at Roto-Rooter. The increase in service revenues at VITAS is comprised primarily of a 14.4% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.5%. Acuity mix shift negatively impacted revenue growth by 110-basis points in the quarter when compared to the prior year revenue and level-of-care mix. The combination of Medicare cap and other contra revenue changes increased revenue growth by 90-basis points. The decrease in service revenues at Roto-Rooter was driven by a decrease in all significant service lines.

For the six months ended June 30, 2024, the increase in consolidated service revenues and sales was driven by a 15.4% increase at VITAS offset by a 5.4% decrease at Roto-Rooter. The increase in service revenues at VITAS is comprised primarily of a 13.0% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.6%. Acuity mix shift negatively impacted revenue growth by 90-basis points in the quarter when compared to the prior year revenue and level-of-care mix. The combination of Medicare cap and other contra revenue changes increased revenue growth by 70-basis points. The decrease in service revenues at Roto-Rooter was driven by a decrease in all service lines.

On April 17, 2024, VITAS completed the purchase of all hospice operations and an assisted living facility from Covenant Health and Community Services, Inc d/b/a/ Covenant Care (“Covenant”) for an aggregated purchase price of $85.0 million in cash.


-22-


The pro forma revenue and earnings for the Company for the three and six months ended June 30, as if the Covenant acquisition made in 2024 was completed on January 1, 2023 are as follows (in thousands, except per share data):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

598,164 

$

567,756 

$

1,202,245 

$

1,141,852 

Net income

$

71,450 

$

55,154 

$

140,129 

$

111,052 

Earnings per share

$

4.73 

$

3.66 

$

9.27 

$

7.40 

Diluted earnings per share

$

4.68 

$

3.62 

$

9.16 

$

7.32 

Revenue and net income from other acquisitions made in 2024 and 2023 are not material.

The pandemic resulted in a significant shortage of licensed healthcare workers industry wide. VITAS was not immune to this shortage. As a result, on July 1, 2022, VITAS implemented a hiring and Retention Bonus Program for its licensed healthcare workers. It was a temporary program that helped VITAS attract and retain licensed healthcare workers during the pandemic- induced healthcare worker shortage. An eligible employee must have continued in employment for a period of one-year from July 1, 2022 to receive a bonus. Additionally, employees hired between July 1, 2022 and June 30, 2023 were eligible if they continued employment for a one-year period from their hire date. A total of $39.5 million has been accrued since the start of the program. Payments totaling $36.5 million have been made from July 2023 to June 2024. The remaining accrued amount will be paid in the third quarter of 2024. There was no material impact on the financial results for the quarter ended June 30, 2024. See page 38 for additional VITAS operating metrics.

Starting September 30, 2023, Chemed no longer excluded the cost of the Retention Bonus Program when presenting non-GAAP operating metrics in current or prior periods.

On June 28, 2022, we replaced our existing credit facility with a fifth amended and restated Credit Agreement (“2022 Credit Facilities”). Terms of the 2022 Credit Facilities consist of a five-year $450.0 million revolver as well as a five-year $100.0 million term loan. The 2022 Credit Facilities have a floating interest rate that is generally SOFR plus an additional tiered rate which varies based on our current leverage ratio. As of June 30, 2024, the interest rate is SOFR plus 100 basis points. The 2022 Credit Facilities include an expansion feature that provides the Company the opportunity to increase its revolver and/or term loan by an additional $250.0 million.

We made prepayments totaling $75.0 million in the first quarter of 2023, on the $100.0 million term loan. We paid the remaining balance of $21.3 million on April 28, 2023. There were no prepayment penalties associated with this repayment. This prepayment reduced the total borrowing capacity of the 2022 Credit Facilities from $550.0 million to $450.0 million.

We have issued $45.2 million in standby letters of credit as of June 30, 2024, mainly for insurance purposes. Issued letters of credit reduce our available credit under the 2022 Credit Facilities. As of June 30, 2024, we have approximately $404.8 million of unused lines of credit available and are eligible to be drawn down under our revolving credit facility. Management believes its liquidity and sources of capital are satisfactory for the Company’s needs in the foreseeable future.

We anticipate that our operating income and cash flows will be sufficient to operate our business and meet any commitments for the foreseeable future.

VITAS 2024 revenue, prior to Medicare Cap, is estimated to increase 16.0% to 17.0% when compared to 2023. ADC is estimated to increase 13.0% to 14.0%. Full year adjusted EBITDA margin, prior to Medicare Cap, is estimated to be 19.0% to 19.5%. We are currently estimating $8.5 million in Medicare Cap billing limitations in calendar 2024. The cost of the Retention Bonus Program negatively impacted VITAS’ 2023 full adjusted EBITDA by 159 basis points.

Covenant Health is estimated to contribute approximately $30.0 million to $32.0 million of revenue to VITAS’ full year revenue. This translates into adjusted net income attributable to Covenant Health of $5.5 million to $6.0 million and adjusted EBITDA of $8.0 million to $8.5 million.

Roto-Rooter is forecasted to have a 4.0% to 5.0% revenue decline in 2024 compared to 2023. Roto-Rooter’s adjusted EBITDA margin for 2024 is expected to be 26.5% to 27.0%.

Based on the above, full-year 2024 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 $23.55 to $23.80. This guidance assumes an effective corporate tax rate on adjusted earnings of 24.3% and a diluted share count of 15.25 million shares. Chemed’s previously issued 2024 guidance range was $23.30 to $23.70. Chemed’s 2023 reported adjusted earnings per diluted share was $20.30.

-23-


Financial Condition

Liquidity and Capital Resources

Material changes in the balance sheet accounts from December 31, 2023 to June 30, 2024 include the following:

A $14.7 million increase in investments of deferred compensation plans due mainly to market valuation gains. This resulted in a similar increase in the liability associated with deferred compensation plans.

A $5.9 million increase in lease right of use asset due to lease renewals. This resulted in a similar increase in the lease liability accounts.

A $6.8 million increase in identifiable intangible assets due primarily to the Covenant acquisition at VITAS.

A $77.1 million increase in goodwill due primarily to the Covenant acquisition at VITAS.

A $21.0 million decrease in accounts payable due to timing of payments.

A $6.9 million decrease in income taxes payable due to timing of payments.

A $10.0 million decline in accrued compensation due primarily to the payment of 2023 bonuses in the first quarter of 2024.

A $16.3 million decrease in other current liabilities due to payments of legal settlements at VITAS and Roto-Rooter, payments of the Retention Bonus Program implemented at VITAS and a decrease in the Medicare Cap liability at VITAS.

Net cash provided by operating activities decreased $30.7 million from June 30, 2023 to June 30, 2024. The main drivers are an increase in earnings of $28.4 million and a $9.2 million increase in non-cash incentive compensation offset by a decrease of $7.5 million in litigation settlements due to payments of settlements at VITAS and Roto-Rooter, a decline of $12.6 million in current income taxes, a decrease in accounts payable of $28.1 million and a decrease of $22.5 million in accounts receivable.

Significant changes in our accounts receivable balances are typically driven by the timing of payments received from the Federal government at our VITAS subsidiary. We typically receive a payment in excess of $51.0 million from the Federal government for hospice services every other Friday. The timing of a period end will have a significant impact on the accounts receivable at VITAS. These changes generally normalize over a two-year period, as cash flow variations in one year are offset in the following year.

Management continually evaluates cash utilization alternatives, including share repurchase, debt repurchase, acquisitions and increased dividends to determine the most beneficial use of available capital resources.

Commitments and Contingencies

Collectively, the terms of the 2022 Credit Facilities require us to meet various financial covenants, to be tested quarterly. We are in compliance with all financial and other debt covenants as of June 30, 2024 and anticipate remaining in compliance throughout the foreseeable future.

We are subject to various lawsuits and claims in the normal course of our business. In addition, we periodically receive communications from governmental and regulatory agencies concerning compliance with Medicare and Medicaid billing requirements at our VITAS subsidiary. We establish reserves for specific, uninsured liabilities in connection with regulatory and legal action that we deem to be probable and estimable. We disclose the existence of regulatory and legal actions when we believe it is reasonably possible that a loss could occur in connection with the specific action. In most instances, we are unable to make a reasonable estimate of any reasonably possible liability due to the uncertainty of the outcome and stage of litigation. We record legal fees associated with legal and regulatory actions as the costs are incurred.

See Note 10 in the Notes to the Unaudited Consolidated Financial Statements in Item 1 above for a description of current material legal matters.


-24-


Results of Operations

Three months ended June 30, 2024 versus 2023 - Consolidated Results

Our service revenues and sales for the second quarter of 2024 increased 7.6% versus services and sales revenues for the second quarter of 2023. Of this increase, a $53.7 million increase was attributable to VITAS, offset by an $11.6 million decrease at Roto-Rooter. The following chart shows the components of revenue by operating segment (in thousands):

Three months ended June 30,

Increase/(Decrease)

2024

2023

Percent

VITAS

Routine homecare

$

324,778 

$

278,116 

16.8 

General inpatient

29,071 

27,401 

6.1 

Continuous care

24,327 

21,081 

15.4 

Other

4,733 

3,154 

50.1 

Subtotal

382,909 

329,752 

16.1 

Medicare cap adjustment

(1,375)

(2,750)

50.0 

Room and board - net

(3,156)

(2,904)

(8.7)

Implicit price concessions

(3,820)

(3,237)

(18.0)

Net revenue

$

374,558 

$

320,861 

16.7 

Roto-Rooter

Drain cleaning

$

57,865 

$

60,362 

(4.1)

Plumbing

46,046 

48,719 

(5.5)

Excavation

55,713 

57,552 

(3.2)

Other

202 

184 

9.8 

Subtotal - short term core

159,826 

166,817 

(4.2)

Water restoration

42,777 

44,978 

(4.9)

Independent contractors

18,255 

21,875 

(16.5)

Outside franchisee fees

1,398 

1,388 

0.7 

Other

5,863 

4,301 

36.3 

Gross revenue

228,119 

239,359 

(4.7)

Implicit price concessions

(6,797)

(6,404)

(6.1)

Net revenue

221,322 

232,955 

(5.0)

Total Revenues

$

595,880 

$

553,816 

7.6 

Days of care at VITAS during the quarters were as follows:

Three months ended June 30,

Increase/(Decrease)

2024

2023

Percent

Routine homecare

1,551,163 

1,340,655 

15.7 

Nursing home

304,191 

279,898 

8.7 

Respite

9,102 

6,159 

47.8 

Subtotal routine homecare and respite

1,864,456 

1,626,712 

14.6 

General inpatient

25,895 

25,125 

3.1 

Continuous care

23,933 

21,873 

9.4 

Total days of care

1,914,284 

1,673,710 

14.4 

The increase in service revenues at VITAS is comprised primarily of a 14.4% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.5%. Acuity mix shift negatively impacted revenue growth by 110-basis points in the quarter when compared to the prior year revenue and level-of-care mix. The combination of Medicare cap and other contra revenue changes increased revenue growth by 90-basis.

The decrease in drain cleaning revenues for the second quarter of 2024 versus 2023 is attributable to a 2.4% increase in price and service mix offset by a 6.5% decrease in job count. The decrease in plumbing revenues for the second quarter of 2024 versus 2023

-25-


is attributable to a 0.2% increase in price and service mix shift offset by a 5.7% decrease in job count. Excavation and water restoration jobs are generally sold as a result of initial calls from customers regarding drain cleaning issues.

The consolidated gross margin was 34.6% in the second quarter of 2024 as compared with 32.4% in the second quarter of 2023. On a segment basis, VITAS’ gross margin was 23.8% in the second quarter of 2024 as compared with 18.0%, in the second quarter of 2023. The increase in gross margin at VITAS is mostly the result of increased revenues and the expiration of the licensed healthcare worker Retention Bonus Program in 2023. The expense recorded in the second quarter of 2023 related to the VITAS Retention Bonus Program was $12.8 million. The Roto-Rooter segment’s gross margin was 52.9% for the second quarter of 2024 as compared with 52.3% in the second quarter of 2023.

Selling, general and administrative expenses (“SG&A”) comprise (in thousands):

Three months ended June 30,

2024

2023

SG&A expenses before long-term incentive compensation and the impact of market value adjustments related to deferred compensation trusts

$

96,025 

$

91,733 

Long-term incentive compensation

3,593 

1,750 

Impact of market value adjustments related to assets held in deferred compensation trusts

2,637 

1,504 

Total SG&A expenses

$

102,255 

$

94,987 

SG&A expenses before long-term incentive compensation and the impact of market value adjustments related to deferred compensation trusts for the second quarter of 2024 were up 4.7% when compared to second quarter of 2023 due mainly to normal salary increases and an increase in variable selling expenses.

Other income – net comprise (in thousands):

Three months ended June 30,

2024

2023

Market value adjustment on assets held in deferred compensation trusts

$

2,637 

$

1,504 

Interest income

3,495 

113 

Other

-

(8)

Total other income - net

$

6,132 

$

1,609 

We invest excess cash in money market funds with major commercial banks. We closely monitor the creditworthiness of the institutions with which we invest our overnight funds. In 2023, Chemed began investing excess cash in money market funds holding US Treasuries. Deposits and withdrawals are made daily, based on the Company’s excess cash balance. There are no penalties associated with withdrawals. The accounts bear interest at a normal market rate.

Our effective tax rate reconciliation is as follows (in thousands):

Three months ended June 30,

2024

2023

Income tax provision calculated at the statutory federal rate

$

19,704 

$

14,772 

Stock compensation tax benefits

(622)

(1,501)

State and local income taxes

2,461 

2,286 

Other--net

1,398 

1,410 

Income tax provision

$

22,941 

$

16,967 

Effective tax rate

24.5 

%

24.1 

%


-26-


Net income for both periods included the following after-tax items/adjustments that (reduced) or increased after-tax earnings (in thousands):

Three months ended June 30,

2024

2023

VITAS

Acquisition expense

$

(687)

$

-

Roto-Rooter

Amortization of reacquired franchise agreements

(1,804)

(1,729)

Acquisition expense

(34)

-

Corporate

Stock option expense

(7,408)

(6,952)

Long-term incentive compensation

(3,221)

(1,555)

Excess tax benefits on stock compensation

622 

1,501 

Total

$

(12,532)

$

(8,735)

Three months ended June 30, 2024 versus 2023 - Segment Results

Net income/(loss) for the second quarter of 2024 versus the second quarter of 2023 by segment (in thousands):

Three months ended June 30,

2024

2023

VITAS

$

49,252 

$

26,128 

Roto-Rooter

40,517 

44,374 

Corporate

(18,882)

(17,125)

$

70,887 

$

53,377 

After-tax earnings as a percent of revenue at VITAS in the second quarter of 2024 was 13.1% as compared to 8.1% in the second quarter of 2023. VITAS’ after-tax earnings increased primarily due to increased revenues and the expiration of the licensed healthcare worker Retention Bonus Program in 2023.

Roto-Rooter’s net income was negatively impacted in the second quarter of 2024 compared to the second quarter of 2023 primarily due to declining revenue. After-tax earnings as a percent of revenue at Roto-Rooter in the second quarter of 2024 was 18.3%, as compared to 19.0% in the second quarter of 2023.

After-tax Corporate expenses for the second quarter of 2024 increased 10.3% when compared to the second quarter in 2023 due primarily to a $2.1 million increase in stock-based compensation.


-27-


Results of Operations

Six months ended June 30, 2024 versus 2023 - Consolidated Results

Our service revenues and sales for the first six months of 2024 increased 6.4% versus services and sales revenues for the first six months of 2023. Of this increase, a $97.2 million increase was attributable to VITAS, offset by a $26.1 million decrease at Roto-Rooter. The following chart shows the components of revenue by operating segment (in thousands):

Six months ended June 30,

Increase/(Decrease)

2024

2023

Percent

VITAS

Routine homecare

$

629,637 

$

545,166 

15.5 

General inpatient

59,374 

56,494 

5.1 

Continuous care

48,497 

41,022 

18.2 

Other

8,817 

6,175 

42.8 

Subtotal

746,325 

648,857 

15.0 

Medicare cap adjustment

(3,750)

(5,500)

31.8 

Room and board - net

(6,101)

(5,672)

(7.6)

Implicit price concessions

(7,910)

(6,346)

(24.6)

Net revenue

$

728,564 

$

631,339 

15.4 

Roto-Rooter

Drain cleaning

$

119,486 

$

126,851 

(5.8)

Plumbing

94,144 

99,172 

(5.1)

Excavation

114,331 

117,128 

(2.4)

Other

446 

377 

18.3 

Subtotal - short term core

328,407 

343,528 

(4.4)

Water restoration

89,454 

95,741 

(6.6)

Independent contractors

37,871 

45,175 

(16.2)

Outside franchisee fees

2,890 

2,739 

5.5 

Other

11,880 

9,045 

31.3 

Gross revenue

470,502 

496,228 

(5.2)

Implicit price concessions

(13,953)

(13,594)

(2.6)

Net revenue

456,549 

482,634 

(5.4)

Total Revenues

$

1,185,113 

$

1,113,973 

6.4 

Days of care at VITAS during the six months ended June 30 were as follows:

Six months ended June 30,

Increase/(Decrease)

2024

2023

Percent

Routine homecare

2,999,075 

2,627,092 

14.2 

Nursing home

587,349 

545,327 

7.7 

Respite

16,854 

11,919 

41.4 

Subtotal routine homecare and respite

3,603,278 

3,184,338 

13.2 

General inpatient

52,540 

51,494 

2.0 

Continuous care

47,970 

42,559 

12.7 

Total days of care

3,703,788 

3,278,391 

13.0 

The increase in service revenues at VITAS is comprised primarily of a 13.0% increase in days-of-care and a geographically weighted average Medicare reimbursement rate increase of approximately 2.6%. Acuity mix shift negatively impacted revenue growth by 90-basis points when compared to the prior year revenue and level-of-care mix. The combination of Medicare cap and other contra revenue changes increased revenue growth by 70-basis points.

The decrease in drain cleaning revenues for the first six months of 2024 versus 2023 is attributable to a 2.1% increase in price and service mix offset by a 7.9% decrease in job count. The decrease in plumbing revenues for the first six months of 2024 versus 2023 is attributable to a 1.0% decrease in price and service mix shift and by a 4.1% decrease in job count. Excavation and water restoration jobs are generally sold as a result of initial calls from customers regarding drain cleaning issues.

-28-


The consolidated gross margin was 34.6% in the first six months of 2024 as compared with 33.1% in the first six months of 2023. On a segment basis, VITAS’ gross margin was 23.5% in the first six months of 2024 as compared with 18.2%, in the first six months of 2023. The increase in gross margin at VITAS is mostly the result of increased revenues and the expiration of the licensed healthcare worker Retention Bonus Program in 2023. The expense recorded in the first six months of 2023 related to the VITAS Retention Bonus Program was $23.8 million. The Roto-Rooter segment’s gross margin was 52.4% for the first six months of 2024 as compared with 52.7% in the first six months of 2023. This decline was mainly the result of declining revenue.

Selling, general and administrative expenses (“SG&A”) comprise (in thousands):

Six months ended June 30,

2024

2023

SG&A expenses before long-term incentive compensation and the impact of market value adjustments related to deferred compensation trusts

$

194,443 

$

189,634 

Long-term incentive compensation

12,714 

4,264 

Impact of market value adjustments related to assets held in deferred compensation trusts

10,971 

1,184 

Total SG&A expenses

$

218,128 

$

195,082 

SG&A expenses before long-term incentive compensation and the impact of market value adjustments related to deferred compensation trusts for the first six months of 2024 were up 2.5% when compared to the first six months of 2023 due mainly to normal salary increases and an increase in variable selling expenses.

Other income – net comprise (in thousands):

Six months ended June 30,

2024

2023

Market value adjustment on assets held in deferred compensation trusts

$

10,971 

$

1,184 

Interest income

7,737 

263 

Other

59 

Total other income - net

$

18,709 

$

1,506 

Six months ended June 30,

2024

2023

Income tax provision calculated at the statutory federal rate

$

37,446 

$

29,717 

Stock compensation tax benefits

(3,919)

(3,150)

State and local income taxes

5,422 

5,226 

Other--net

3,460 

2,218 

Income tax provision

$

42,409 

$

34,011 

Effective tax rate

23.8 

%

24.0 

%

Net income for both periods included the following after-tax items/adjustments that (reduced) or increased after-tax earnings (in thousands):

Six months ended June 30,

2024

2023

VITAS

Acquisition expense

$

(687)

$

-

Roto-Rooter

Amortization of reacquired franchise agreements

(3,608)

(3,457)

Acquisition expense

(34)

-

Litigation settlements

-

(1,291)

Corporate

Stock option expense

(14,963)

(13,962)

Long-term incentive compensation

(6,636)

(3,778)

Severance arrangement

(5,337)

-

Excess tax benefits on stock compensation

3,919 

3,150 

Total

$

(27,346)

$

(19,338)

-29-


Six months ended June 30, 2024 versus 2023 - Segment Results

Net income/(loss) for the first six months of 2024 versus the first six months of 2023 by segment (in thousands):

Six months ended June 30,

2024

2023

VITAS

$

93,221 

$

50,892 

Roto-Rooter

81,371 

92,027 

Corporate

(38,688)

(35,421)

$

135,904 

$

107,498 

After-tax earnings as a percent of revenue at VITAS in the first six months of 2024 was 12.8% as compared to 8.1% in the first six months of 2023. VITAS’ after-tax earnings increased primarily due to increased revenues and the expiration of the licensed healthcare worker Retention Bonus Program in 2023.

Roto-Rooter’s net income was negatively impacted in the first six months of 2024 compared to the first six months of 2023 primarily due to declining revenue. After-tax earnings as a percent of revenue at Roto-Rooter in the first six months of 2024 was 17.8%, as compared to 19.1% in the first six months of 2023.

After-tax Corporate expenses for the first six months of 2024 increased 9.2% when compared to the first six months in 2023 due primarily to a $3.9 million increase in stock-based compensation and $5.3 million in severance expense.


-30-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED JUNE 30, 2024

(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2024 (a)

                         

                         

                         

                         

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/(expense) 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 

(a) The following amounts are included in net income (in thousands):

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

Pretax benefit/(cost):

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)

Total

$

(907)

$

(2,397)

$

(12,463)

$

(15,767)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

After-tax benefit/(cost):

Stock option expense

$

-

$

-

$

(7,408)

$

(7,408)

Long-term incentive compensation

-

-

(3,221)

(3,221)

Amortization of reacquired franchise agreements

-

(1,804)

-

(1,804)

Acquisition expense

(687)

(34)

-

(721)

Excess tax benefits on stock compensation

-

-

622 

622 

Total

$

(687)

$

(1,838)

$

(10,007)

$

(12,532)


-31-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE THREE MONTHS ENDED JUNE 30, 2023

(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2023 (a)

                         

                         

                         

                         

Service revenues and sales

$

320,861 

$

232,955 

$

-

$

553,816 

Cost of services provided and goods sold

263,085 

111,108 

-

374,193 

Selling, general and administrative expenses

22,656 

56,012 

16,319 

94,987 

Depreciation

4,940 

7,681 

13 

12,634 

Amortization

26 

2,488 

-

2,514 

Other operating expense/(income)

26 

(44)

-

(18)

Total costs and expenses

290,733 

177,245 

16,332 

484,310 

Income/(loss) from operations

30,128 

55,710 

(16,332)

69,506 

Interest expense

(51)

(124)

(596)

(771)

Intercompany interest income/(expense)

4,810 

2,869 

(7,679)

-

Other income—net

70 

35 

1,504 

1,609 

Income/(expense) before income taxes

34,957 

58,490 

(23,103)

70,344 

Income taxes

(8,829)

(14,116)

5,978 

(16,967)

Net income/(loss)

$

26,128 

$

44,374 

$

(17,125)

$

53,377 

(a) The following amounts are included in net income (in thousands):

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

Pretax benefit/(cost):

Stock option expense

$

-

$

-

$

(8,400)

$

(8,400)

Amortization of reacquired franchise agreements

-

(2,352)

-

(2,352)

Long-term incentive compensation

-

-

(1,750)

(1,750)

Total

$

-

$

(2,352)

$

(10,150)

$

(12,502)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

After-tax benefit/(cost):

Stock option expense

$

-

$

-

$

(6,952)

$

(6,952)

Long-term incentive compensation

-

(1,729)

-

(1,729)

Amortization of reacquired franchise agreements

-

-

(1,555)

(1,555)

Excess tax benefits on stock compensation

-

-

1,501 

1,501 

Total

$

-

$

(1,729)

$

(7,006)

$

(8,735)


-32-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

CONSOLIDATING STATEMENTS OF INCOME

FOR THE SIX MONTHS ENDED JUNE 30, 2024

(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2024 (a)

                         

                         

                         

                         

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/(expense) 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 

(a) The following amounts are included in net income (in thousands):

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

Pretax benefit/(cost):

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)

Total

$

(907)

$

(4,749)

$

(30,609)

$

(36,265)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

After-tax benefit/(cost):

Stock option expense

$

-

$

-

$

(14,963)

$

(14,963)

Long-term incentive compensation

-

-

(6,636)

(6,636)

Severance arrangement

-

-

(5,337)

(5,337)

Amortization of reacquired franchise agreements

-

(3,608)

-

(3,608)

Acquisition expense

(687)

(34)

-

(721)

Excess tax benefits on stock compensation

-

-

3,919 

3,919 

Total

$

(687)

$

(3,642)

$

(23,017)

$

(27,346)


-33-


CONSOLIDATING STATEMENTS OF INCOME

FOR THE SIX MONTHS ENDED JUNE 30, 2023

(in thousands)(unaudited)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

2023 (a)

                         

                         

                         

                         

Service revenues and sales

$

631,339 

$

482,634 

$

-

$

1,113,973 

Cost of services provided and goods sold

516,739 

228,159 

-

744,898 

Selling, general and administrative expenses

45,992 

116,825 

32,265 

195,082 

Depreciation

9,898 

14,994 

28 

24,920 

Amortization

52 

4,975 

-

5,027 

Other operating expense

38 

1,683 

-

1,721 

Total costs and expenses

572,719 

366,636 

32,293 

971,648 

Income/(loss) from operations

58,620 

115,998 

(32,293)

142,325 

Interest expense

(102)

(257)

(1,963)

(2,322)

Intercompany interest income/(expense)

9,458 

5,612 

(15,070)

-

Other income - net

259 

64 

1,183 

1,506 

Income/(expense) before income taxes

68,235 

121,417 

(48,143)

141,509 

Income taxes

(17,343)

(29,390)

12,722 

(34,011)

Net income/(loss)

$

50,892 

$

92,027 

$

(35,421)

$

107,498 

(a) The following amounts are included in net income (in thousands):

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

Pretax benefit/(cost):

Stock option expense

$

-

$

-

$

(16,882)

$

(16,882)

Amortization of reacquired franchise agreements

-

(4,704)

-

(4,704)

Long-term incentive compensation

-

-

(4,264)

(4,264)

Litigation settlements

-

(1,756)

-

(1,756)

Total

$

-

$

(6,460)

$

(21,146)

$

(27,606)

Chemed

VITAS

Roto-Rooter

Corporate

Consolidated

After-tax benefit/(cost):

Stock option expense

$

-

$

-

$

(13,962)

$

(13,962)

Long-term incentive compensation

-

-

(3,778)

(3,778)

Amortization of reacquired franchise agreements

-

(3,457)

-

(3,457)

Litigation settlements

-

(1,291)

-

(1,291)

Excess tax benefits on stock compensation

-

-

3,150 

3,150 

Total

$

-

$

(4,748)

$

(14,590)

$

(19,338)


-34-


Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA

Chemed Corporation and Subsidiary Companies

(in thousands)

Chemed

For the three months ended June 30, 2024

VITAS

Roto-Rooter

Corporate

Consolidated

                         

                         

                         

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 

Chemed

For the three months ended June 30, 2023

VITAS

Roto-Rooter

Corporate

Consolidated

Net income/(loss)

$

26,128 

$

44,374 

$

(17,125)

$

53,377 

Add/(deduct):

Interest expense

51 

124 

596 

771 

Income taxes

8,829 

14,116 

(5,978)

16,967 

Depreciation

4,940 

7,681 

13 

12,634 

Amortization

26 

2,488 

-

2,514 

EBITDA

39,974 

68,783 

(22,494)

86,263 

Add/(deduct):

Intercompany interest expense/(income)

(4,810)

(2,869)

7,679 

-

Interest income

(79)

(34)

-

(113)

Stock option expense

-

-

8,400 

8,400 

Long-term incentive compensation

-

-

1,750 

1,750 

Adjusted EBITDA

$

35,085 

$

65,880 

$

(4,665)

$

96,300 


-35-


Unaudited Consolidating Summary and Reconciliation of Adjusted EBITDA

Chemed Corporation and Subsidiary Companies

(in thousands)

Chemed

For the six months ended June 30, 2024

VITAS

Roto-Rooter

Corporate

Consolidated

                         

                         

                         

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 

Chemed

For the six months ended June 30, 2023

VITAS

Roto-Rooter

Corporate

Consolidated

Net income/(loss)

$

50,892 

$

92,027 

$

(35,421)

$

107,498 

Add/(deduct):

Interest expense

102 

257 

1,963 

2,322 

Income taxes

17,343 

29,390 

(12,722)

34,011 

Depreciation

9,898 

14,994 

28 

24,920 

Amortization

52 

4,975 

-

5,027 

EBITDA

78,287 

141,643 

(46,152)

173,778 

Add/(deduct):

Intercompany interest expense/(income)

(9,458)

(5,612)

15,070 

-

Interest income

(199)

(64)

-

(263)

Stock option expense

-

-

16,882 

16,882 

Long-term incentive compensation

-

-

4,264 

4,264 

Litigation settlements

-

1,756 

-

1,756 

Adjusted EBITDA

$

68,630 

$

137,723 

$

(9,936)

$

196,417 


-36-


RECONCILIATION OF ADJUSTED NET INCOME

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

Three Months Ended June 30,

Six Months Ended June 30,

2024

2023

2024

2023

Net income as reported

$

70,887 

$

53,377 

$

135,904 

$

107,498 

Add/(deduct) pre-tax cost of:

Stock option expense

8,870 

8,400 

17,895 

16,882 

Long-term incentive compensation

3,593 

1,750 

7,377 

4,264 

Severance arrangement

-

-

5,337 

-

Amortization of reacquired franchise agreements

2,352 

2,352 

4,704 

4,704 

Acquisition expense

952 

-

952 

-

Litigation settlements

-

-

-

1,756 

Add/(deduct) tax impacts:

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

(2,613)

(2,266)

(5,000)

(5,118)

Excess tax benefits on stock compensation

(622)

(1,501)

(3,919)

(3,150)

Adjusted net income

$

83,419 

$

62,112 

$

163,250 

$

126,836 

Diluted Earnings Per Share As Reported

Net income

$

4.65 

$

3.51 

$

8.89 

$

7.09 

Average number of shares outstanding

15,251 

15,219 

15,295 

15,167 

Adjusted Diluted Earnings Per Share

Adjusted net income

$

5.47 

$

4.08 

$

10.67 

$

8.36 

Adjusted average number of shares outstanding

15,251 

15,219 

15,295 

15,167 

(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.


-37-


CHEMED CORPORATION AND SUBSIDIARY COMPANIES

OPERATING STATISTICS FOR VITAS SEGMENT

(unaudited)

Three Months Ended June 30,

Six Months Ended June 30,

OPERATING STATISTICS

2024

2023

2024

2023

Net revenue ($000)

Homecare

$

324,778

$

278,116

$

629,637

$

545,166

Inpatient

29,071

27,401

59,374

56,494

Continuous care

24,327

21,081

48,497

41,022

Other

4,733

3,154

8,817

6,175

Subtotal

$

382,909

$

329,752

$

746,325

$

648,857

Room and board, net

(3,156)

(2,904)

(6,101)

(5,672)

Contractual allowances

(3,820)

(3,237)

(7,910)

(6,346)

Medicare cap allowance

(1,375)

(2,750)

(3,750)

(5,500)

Total

$

374,558

$

320,861

$

728,564

$

631,339

Net revenue as a percent of total before Medicare cap allowances

Homecare

84.8

%

84.3

%

84.4

%

84.0

%

Inpatient

7.6

8.3

8.0

8.7

Continuous care

6.4

6.4

6.5

6.3

Other

1.2

1.0

1.1

1.0

Subtotal

100.0

100.0

100.0

100.0

Room and board, net

(0.8)

(0.8)

(0.8)

(0.9)

Contractual allowances

(1.0)

(1.0)

(1.1)

(1.0)

Medicare cap allowance

(0.4)

(0.8)

(0.5)

(0.8)

Total

97.8

%

97.4

%

97.6

%

97.3

%

Days of care

Homecare

1,551,163

1,340,655

2,999,075

2,627,092

Nursing home

304,191

279,898

587,349

545,327

Respite

9,102

6,159

16,854

11,919

Subtotal routine homecare and respite

1,864,456

1,626,712

3,603,278

3,184,338

Inpatient

25,895

25,125

52,540

51,494

Continuous care

23,933

21,873

47,970

42,559

Total

1,914,284

1,673,710

3,703,788

3,278,391

Number of days in relevant time period

91

91

182

181

Average daily census (days)

Homecare

17,046

14,732

16,478

14,514

Nursing home

3,343

3,076

3,227

3,013

Respite

100

68

93

66

Subtotal routine homecare and respite

20,489

17,876

19,798

17,593

Inpatient

284

276

288

286

Continuous care

263

240

264

235

Total

21,036

18,392

20,350

18,114

Total Admissions

17,334

15,611

32,245

31,790

Total Discharges

15,898

15,104

32,068

30,509

Average length of stay (days)

100.6

99.5

102.2

99.7

Median length of stay (days)

18.0

16.0

17.0

15.0

ADC by major diagnosis

Cerebro

42.5

%

41.9

%

43.4

%

42.0

%

Neurological

13.3

18.8

13.4

19.0

Cancer

10.0

10.8

10.0

10.6

Cardio

16.2

16.1

16.2

16.0

Respiratory

7.3

7.1

7.3

7.2

Other

10.7

5.3

9.7

5.2

Total

100.0

%

100.0

%

100.0

%

100.0

%

Admissions by major diagnosis

Cerebro

27.1

%

25.9

%

27.4

%

26.2

%

Neurological

8.3

10.1

7.9

10.4

Cancer

25.0

27.1

24.8

25.9

Cardio

16.1

16.3

15.9

16.3

Respiratory

9.6

9.8

10.1

10.4

Other

13.9

10.8

13.9

10.8

Total

100.0

%

100.0

%

100.0

%

100.0

%

Estimated uncollectible accounts as a percent of revenues

1.0

%

1.0

%

1.1

%

1.0

%

Accounts receivable --

Days of revenue outstanding- excluding unapplied Medicare payments

38.8

35.2

n.a.

n.a.

Days of revenue outstanding- including unapplied Medicare payments

34.7

22.6

n.a.

n.a.


-38-


Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995 Regarding Forward-Looking Information

Certain statements contained in this report 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. These forward-looking statements are based on current expectations and assumptions and involve various known and unknown risks, uncertainties, contingencies and other factors, which could cause Chemed’s actual results to differ from those expressed in such forward-looking statements. Variances in any or all of the risks, uncertainties, contingencies, and other factors from our assumptions could cause actual results to differ materially from these forward-looking statements and trends. In addition, our ability to deal with the unknown outcomes of these events, many of which are beyond our control, may affect the reliability of projections and other financial matters. Investors are cautioned that such forward-looking statements are subject to inherent risk and there are no assurances that the matters contained in such statements will be achieved. 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.

Item 3.    Quantitative and Qualitative Disclosures about Market Risk

The Company’s primary market risk exposure relates to interest rate risk exposure through its variable interest line of credit. At June 30, 2024, the Company had no variable rate debt outstanding. For each $10 million borrowed under the credit facility, an increase or decrease of 100 basis points (1%), increases or decreases the Company’s annual interest expense by $100,000.

The Company continually evaluates this interest rate exposure and periodically weighs the cost versus the benefit of fixing the variable interest rates through a variety of hedging techniques.

Item 4.    Controls and Procedures

We carried out an evaluation, under the supervision of the Company’s President and Chief Executive Officer and with the participation of the Vice President, Chief Financial Officer and Controller, of the effectiveness of the design and operation of our disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the President and Chief Executive Officer and Vice President, Chief Financial Officer and Controller have concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report. There has been no change in our internal control over financial reporting that occurred during the quarter covered by this report that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.

PART II.    OTHER INFORMATION

Item 1.    Legal Proceedings

For information regarding the Company’s legal proceedings, see Note 10, Legal and Regulatory Matters, under Part I, Item I of this Quarterly Report on Form 10-Q.

Item 1A.    Risk Factors

There have been no other material changes from the risk factors previously disclosed in the Company’s most recent Annual Report on Form 10-K.


-39-


Item 2.    Unregistered Sales of Equity Securities and Use of Proceeds

Item 2(c).    Purchases of Equity Securities by Issuer and Affiliated Purchasers

The following table shows the activity related to our share repurchase program for the first six months of 2024:

Total Number

Weighted Average

Cumulative Shares

Dollar Amount

of Shares

Price Paid Per

Repurchased Under

Remaining Under

Repurchased

Share

the Program

The Program

February 2011 Program 

January 1 through January 31, 2024

-

$

-

10,591,123 

$

314,054,431 

February 1 through February 29, 2024

-

-

10,591,123 

314,054,431 

March 1 through March 31, 2024

50,000 

646.87 

10,641,123 

$

281,710,685 

First Quarter Total

50,000 

$

646.87 

April 1 through April 30, 2024

11,500 

$

566.75 

10,652,623 

$

275,193,028 

May 1 through May 31, 2024

54,231 

562.69 

10,706,854 

244,677,666 

June 1 through June 30, 2024

34,269 

546.69 

10,741,123 

$

225,943,169 

Second Quarter Total

100,000 

$

557.68 

Item 3.    Defaults Upon Senior Securities

None.

Item 4.    Mine Safety Disclosures

None.

Item 5.    Other Information

None.


-40-


Item 6.    Exhibits

Exhibit No.

Description

31.1

Certification by Kevin J. McNamara pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.

31.2

Certification by Michael D. Witzeman pursuant to Rule 13a-14(a)/15d-14(a) of the Exchange Act of 1934.

32.1

Certification by Kevin J. McNamara pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

32.2

Certification by Michael D. Witzeman pursuant to Section 906 of the Sarbanes-Oxley Act of 2002

101 

The following materials from Chemed Corporation’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) The Condensed Consolidated Balance Sheet, (ii) The Condensed Consolidated Statement of Income, (iii) The Condensed Consolidated Statement of Cash Flows, (iv) The Condensed Statement of Equity, and (v) Notes to the Condensed Consolidated Financial Statements.

104

The cover page from the Company’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2024, formatted in iXBRL and contained in Exhibit 101.


-41-


SIGNATURES

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

Chemed Corporation

(Registrant)

Dated:

July 26, 2024

By:

/s/ Kevin J. McNamara

Kevin J. McNamara

(President and Chief Executive Officer)

Dated:

July 26, 2024

By:

/s/ Michael D. Witzeman

Michael D. Witzeman

(Vice President, Chief Financial Officer and Controller)

-42-

EX-31.1 2 che-20240630xex31_1.htm EX-31.1 Exhibit 311

EXHIBIT 31.1

 

CERTIFICATION PURSUANT TO RULES 13a-14(a)/15d-14(a) OF THE EXCHANGE ACT OF 1934



I, Kevin J. McNamara, certify that:



1.  I have reviewed this quarterly report on Form 10-Q of Chemed Corporation (“registrant”);



2.  Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;



3.  Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;



4.  The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:



                             a)  designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;



                             b)  designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



                             c)  evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and



                             d)  disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter  (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and



5.

The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors or persons performing the equivalent function:



                             a)  all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and



                             b)  any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.





 

 



 

 

Date:    July 26, 2024

 

/s/ Kevin J. McNamara



 

Kevin J. McNamara



 

(President and Chief Executive Officer)



 

 





E-6


EX-31.2 3 che-20240630xex31_2.htm EX-31.2 Exhibit 312

EXHIBIT 31.2

 

CERTIFICATION PURSUANT TO RULES 13a-14(a)/15d-14(a) OF THE EXCHANGE ACT OF 1934



I, Michael D. Witzeman, certify that:



1.  I have reviewed this quarterly report on Form 10-Q of Chemed Corporation (“registrant”);



2.  Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;



3.  Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations, and cash flows of the registrant as of, and for, the periods presented in this report;



4.  The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rule 13a-15(f) and 15d-15(f)) for the registrant and have:



                             a)  designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;



                             b)  designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;



                             c)  evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and



                             d)  disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and



5.  The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors or persons performing the equivalent function:



                             a)  all significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and



                             b)  any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.





 

 



 

 



 

 

Date:    July 26, 2024

 

/s/ Michael D. Witzeman



 

Michael D. Witzeman



 

(Vice President, Controller, and Chief Financial Officer)



E-2


EX-32.1 4 che-20240630xex32_1.htm EX-32.1 Exhibit 321

EXHIBIT 32.1

 

CERTIFICATION BY KEVIN J. MCNAMARA

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002.



Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, as President and Chief Executive Officer of Chemed Corporation (“Company”), does hereby certify that:



               1)          the Company’s Quarterly Report on Form 10-Q for the quarter ending June  30,  2024 (“Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and



              2)           the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.





 

 



 

 

Date:    July  26,  2024

 

/s/ Kevin J. McNamara



 

Kevin J. McNamara



 

(President and Chief Executive Officer)



 

 



E-4


EX-32.2 5 che-20240630xex32_2.htm EX-32.2 Exhibit 322

EXHIBIT 32.2

 

CERTIFICATION BY MICHAEL D. WITZEMAN

PURSUANT TO SECTION 906 OF THE SARBANES-OXLEY ACT OF 2002.



Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002, the undersigned, as Executive Vice President and Chief Financial Officer of Chemed Corporation (“Company”), does hereby certify that:



              1)           the Company’s Quarterly Report on Form 10-Q for the quarter ending June  30,  2024 (“Report”), fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and



              2)           the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.





 

 



 

 



 

 

Date:    July 26, 2024

 

/s/ Michael D. Witzeman



 

Michael D. Witzeman



 

(Vice President, Controller and Chief Financial Officer)



E-5


EX-101.SCH 6 che-20240630.xsd EX-101.SCH 00100 - Statement - Consolidated Balance Sheetslink:presentationLinklink:calculationLinklink:definitionLink00200 - Statement - Consolidated Statements Of Incomelink:presentationLinklink:calculationLinklink:definitionLink00300 - Statement - Consolidated Statements Of Cash Flowslink:presentationLinklink:calculationLinklink:definitionLink40203 - Disclosure - Revenue Recognition (Schedule Of Disaggregated Revenue) (Details)link:presentationLinklink:calculationLinklink:definitionLink40402 - Disclosure - Earnings Per Share (Schedule Of Computation Of Earnings Per Share) (Details)link:presentationLinklink:calculationLinklink:definitionLink40601 - Disclosure - Other Income – Net (Schedule Of Other Income – Net) (Details)link:presentationLinklink:calculationLinklink:definitionLink40702 - Disclosure - Leases (Components Of Balance Sheet Information Related To Leases) (Details)link:presentationLinklink:calculationLinklink:definitionLink40703 - Disclosure - Leases (Components Of Lease Expense) (Details)link:presentationLinklink:calculationLinklink:definitionLink40705 - Disclosure - Leases (Summary Of Maturity Of Operating Lease Liabilities) (Details)link:presentationLinklink:calculationLinklink:definitionLink41301 - Disclosure - Other Assets (Schedule Of Other Assets) (Details)link:presentationLinklink:calculationLinklink:definitionLink41401 - Disclosure - Other Current Liabilities (Details)link:presentationLinklink:calculationLinklink:definitionLink41702 - Disclosure - Acquisitions (Schedule Of Preliminary Purchase Price Allocation) (Details)link:presentationLinklink:calculationLinklink:definitionLink00090 - Document - Document And Entity Informationlink:presentationLinklink:calculationLinklink:definitionLink00105 - Statement - Consolidated Balance Sheets (Parenthetical)link:presentationLinklink:calculationLinklink:definitionLink00400 - Statement - Consolidated Statements Of Changes In Stockholders' Equitylink:presentationLinklink:calculationLinklink:definitionLink00405 - Statement - Consolidated Statements Of Changes In Stockholders' Equity (Parenthetical)link:presentationLinklink:calculationLinklink:definitionLink10101 - Disclosure - Basis Of Presentationlink:presentationLinklink:calculationLinklink:definitionLink10201 - Disclosure - Revenue Recognitionlink:presentationLinklink:calculationLinklink:definitionLink10301 - Disclosure - Segmentslink:presentationLinklink:calculationLinklink:definitionLink10401 - Disclosure - Earnings Per Sharelink:presentationLinklink:calculationLinklink:definitionLink10501 - Disclosure - Long-Term Debt And Lines Of Creditlink:presentationLinklink:calculationLinklink:definitionLink10601 - Disclosure - Other Income – Netlink:presentationLinklink:calculationLinklink:definitionLink10701 - Disclosure - Leaseslink:presentationLinklink:calculationLinklink:definitionLink10801 - Disclosure - Stock-Based Compensation Planslink:presentationLinklink:calculationLinklink:definitionLink10901 - Disclosure - Retirement Planslink:presentationLinklink:calculationLinklink:definitionLink11001 - Disclosure - Legal And Regulatory Matterslink:presentationLinklink:calculationLinklink:definitionLink11101 - Disclosure - Concentration Of Risklink:presentationLinklink:calculationLinklink:definitionLink11201 - Disclosure - Cash Overdrafts And Cash Equivalentslink:presentationLinklink:calculationLinklink:definitionLink11401 - Disclosure - Other Current Liabilitieslink:presentationLinklink:calculationLinklink:definitionLink11501 - Disclosure - Financial Instrumentslink:presentationLinklink:calculationLinklink:definitionLink11601 - Disclosure - Capital Stock Repurchase Plan Transactionslink:presentationLinklink:calculationLinklink:definitionLink11701 - Disclosure - Acquisitionslink:presentationLinklink:calculationLinklink:definitionLink11801 - Disclosure - Recent Accounting Standardslink:presentationLinklink:calculationLinklink:definitionLink20102 - Disclosure - Basis Of Presentation (Policy)link:presentationLinklink:calculationLinklink:definitionLink30203 - Disclosure - Revenue Recognition (Tables)link:presentationLinklink:calculationLinklink:definitionLink30303 - Disclosure - Segments (Tables)link:presentationLinklink:calculationLinklink:definitionLink30403 - Disclosure - Earnings Per Share (Tables)link:presentationLinklink:calculationLinklink:definitionLink30503 - Disclosure - Long-Term Debt And Lines of Credit (Tables)link:presentationLinklink:calculationLinklink:definitionLink30603 - Disclosure - Other Income – Net (Tables)link:presentationLinklink:calculationLinklink:definitionLink30703 - Disclosure - Leases (Tables)link:presentationLinklink:calculationLinklink:definitionLink30903 - Disclosure - Retirement Plans (Tables)link:presentationLinklink:calculationLinklink:definitionLink31403 - Disclosure - Other Current Liabilities (Tables)link:presentationLinklink:calculationLinklink:definitionLink31503 - Disclosure - Financial Instruments (Tables)link:presentationLinklink:calculationLinklink:definitionLink31603 - Disclosure - Capital Stock Repurchase Plan Transactions (Tables)link:presentationLinklink:calculationLinklink:definitionLink31703 - Disclosure - Acquisitions (Tables)link:presentationLinklink:calculationLinklink:definitionLink40101 - Disclosure - Basis Of Presentation (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40201 - Disclosure - Revenue Recognition (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40202 - Disclosure - Revenue Recognition (Schedule Of Patient Care Service Revenue) (Details)link:presentationLinklink:calculationLinklink:definitionLink40301 - Disclosure - Segments (Segment Data) (Details)link:presentationLinklink:calculationLinklink:definitionLink40401 - Disclosure - Earnings Per Share (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40501 - Disclosure - Long-Term Debt And Lines of Credit (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40505 - Disclosure - Long-Term Debt And Lines of Credit (Financial Debt Covenants) (Details)link:presentationLinklink:calculationLinklink:definitionLink40701 - Disclosure - Leases (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40704 - Disclosure - Leases (Components Of Cash Flow Information Related To Leases) (Details)link:presentationLinklink:calculationLinklink:definitionLink40801 - Disclosure - Stock-Based Compensation Plans (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink40902 - Disclosure - Retirement Plans (Schedule Of Expenses For Retirement, Profit-Sharing Plans, Excess Benefit Plans And Other Similar Plans) (Details)link:presentationLinklink:calculationLinklink:definitionLink41001 - Disclosure - Legal And Regulatory Matters (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41101 - Disclosure - Concentration Of Risk (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41201 - Disclosure - Cash Overdrafts And Cash Equivalents (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41501 - Disclosure - Financial Instruments (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41502 - Disclosure - Financial Instruments (Carrying Value, Fair Value And Hierarchy Of Financial Instruments) (Details)link:presentationLinklink:calculationLinklink:definitionLink41601 - Disclosure - Capital Stock Repurchase Plan Transactions (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41602 - Disclosure - Capital Stock Repurchase Plan Transactions (Schedule Of Repurchased Capital Stock) (Details)link:presentationLinklink:calculationLinklink:definitionLink41701 - Disclosure - Acquisitions (Narrative) (Details)link:presentationLinklink:calculationLinklink:definitionLink41703 - Disclosure - Acquisitions (Schedule Of Business Acquisitions Pro Forma Of Operations) (Details)link:presentationLinklink:calculationLinklink:definitionLink41704 - Disclosure - Acquisitions (Schedule Of Movement In Goodwill) (Details)link:presentationLinklink:calculationLinklink:definitionLink11301 - Disclosure - Other Assetslink:presentationLinklink:calculationLinklink:definitionLink31303 - Disclosure - Other Assets (Tables)link:presentationLinklink:calculationLinklink:definitionLink EX-101.CAL 7 che-20240630_cal.xml EX-101.CAL EX-101.DEF 8 che-20240630_def.xml EX-101.DEF EX-101.LAB 9 che-20240630_lab.xml EX-101.LAB EX-101.PRE 10 che-20240630_pre.xml EX-101.PRE XML 12 R1.htm IDEA: XBRL DOCUMENT v3.24.2
Document And Entity Information
6 Months Ended
Jun. 30, 2024
shares
Document And Entity Information [Abstract]  
Document Type 10-Q
Document Quarterly Report true
Document Fiscal Period Focus Q2
Document Period End Date Jun. 30, 2024
Current Fiscal Year End Date --12-31
Document Fiscal Year Focus 2024
Document Transition Report false
Entity File Number 1-8351
Entity Registrant Name CHEMED CORPORATION
Entity Incorporation, State or Country Code DE
Entity Tax Identification Number 31-0791746
Entity Address, Address Line One 255 E. Fifth Street
Entity Address, Address Line Two Suite 2600
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
Entity Current Reporting Status Yes
Entity Interactive Data Current Yes
Entity Filer Category Large Accelerated Filer
Entity Small Business false
Entity Emerging Growth Company false
Entity Shell Company false
Title of 12(b) Security Capital Stock $1 Par Value
Trading Symbol CHE
Security Exchange Name NYSE
Entity Common Stock, Shares Outstanding 15,050,136
Amendment Flag false
Entity Central Index Key 0000019584
XML 13 R2.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Balance Sheets - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Current assets    
Cash and cash equivalents $ 222,903 $ 263,958
Accounts receivable less allowances 184,961 181,511
Inventories 10,735 12,004
Prepaid income taxes 17,084 13,166
Prepaid expenses 28,929 30,204
Total current assets 464,612 500,843
Investments of deferred compensation plans held in trust 120,784 106,126
Properties and equipment, at cost, less accumulated depreciation of $373,912 (2023- $354,872) 202,249 203,840
Lease right of use asset 132,262 126,387
Identifiable intangible assets less accumulated amortization of $54,031 (2023 - $48,965) 97,035 90,264
Goodwill 662,124 585,017
Other assets 55,918 55,618
Total Assets 1,734,984 1,668,095
Current liabilities    
Accounts payable 43,001 64,034
Income taxes   6,858
Accrued insurance 59,899 58,568
Accrued compensation 78,374 88,381
Short-term lease liability 41,169 38,635
Other current liabilities 39,310 55,574
Total current liabilities 261,753 312,050
Deferred income taxes 27,901 30,321
Deferred compensation liabilities 119,780 104,069
Long-term lease liability 105,233 100,776
Other liabilities 13,020 13,003
Total Liabilities 527,687 560,219
Commitments and contingencies (Note 10)
STOCKHOLDERS' EQUITY    
Capital stock - authorized 80,000,000 shares $1 par; issued 37,312,834 shares (2023 - 37,183,681 shares) 37,313 37,184
Paid-in capital 1,416,166 1,341,273
Retained earnings 2,570,722 2,446,925
Treasury stock - 22,317,642 shares (2023 - 22,148,927 shares) (2,819,053) (2,719,588)
Deferred compensation payable in Company stock 2,149 2,082
Total Stockholders' Equity 1,207,297 1,107,876
Total Liabilities and Stockholders' Equity $ 1,734,984 $ 1,668,095
XML 14 R3.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Balance Sheets (Parenthetical) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Consolidated Balance Sheets [Abstract]    
Properties and equipment, at cost, accumulated depreciation $ 373,912 $ 354,872
Identifiable intangible assets, accumulated amortization $ 54,031 $ 48,965
Capital stock - authorized 80,000,000 80,000,000
Capital stock - par value $ 1 $ 1
Capital stock - issued 37,312,834 37,183,681
Treasury stock 22,317,642 22,148,927
XML 15 R4.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Statements Of Income - USD ($)
shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Consolidated Statements Of Income [Abstract]        
Service revenues and sales $ 595,880 $ 553,816 $ 1,185,113 $ 1,113,973
Cost of services provided and goods sold (excluding depreciation) 389,750 374,193 774,877 744,898
Selling, general and administrative expenses 102,255 94,987 218,128 195,082
Depreciation 13,167 12,634 26,454 24,920
Amortization 2,546 2,514 5,067 5,027
Other operating expense/(income) 37 (18) 129 1,721
Total costs and expenses 507,755 484,310 1,024,655 971,648
Income from operations 88,125 69,506 160,458 142,325
Interest expense (429) (771) (854) (2,322)
Other income - net 6,132 1,609 18,709 1,506
Income before income taxes 93,828 70,344 178,313 141,509
Income taxes (22,941) (16,967) (42,409) (34,011)
Net income $ 70,887 $ 53,377 $ 135,904 $ 107,498
Earnings Per Share:        
Net income $ 4.70 $ 3.54 $ 8.99 $ 7.16
Average number of shares outstanding 15,097 15,058 15,109 15,013
Diluted Earnings Per Share:        
Net income $ 4.65 $ 3.51 $ 8.89 $ 7.09
Average number of shares outstanding 15,251 15,219 15,295 15,167
Cash Dividends Per Share $ 0.40 $ 0.38 $ 0.80 $ 0.76
XML 16 R5.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Statements Of Cash Flows - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash Flows from Operating Activities    
Net income $ 135,904 $ 107,498
Adjustments to reconcile net income to net cash provided by operating activities:    
Depreciation and amortization 31,521 29,947
Stock option expense 17,895 16,882
Noncash long-term incentive compensation 12,699 3,493
Benefit for deferred income taxes (2,420) (1,932)
Litigation settlements   1,750
Litigation settlements (5,750)  
Noncash directors' compensation 1,282 1,444
Amortization of debt issuance costs 160 420
Changes in operating assets and liabilities:    
(Increase)/decrease in accounts receivable (2,422) 20,100
Decrease/(increase) in inventories 1,289 (1,412)
Decrease in prepaid expenses 1,275 1,719
(Decrease)/increase in accounts payable and other current liabilities (19,499) 8,561
Change in current income taxes (10,776) 1,865
Net change in lease assets and liabilities (109) (1,046)
Increase in other assets (15,365) (3,810)
Increase in other liabilities 15,730 7,344
Other sources/(uses) 652 (14)
Net cash provided by operating activities 162,066 192,809
Cash Flows from Investing Activities    
Business combinations, net of cash acquired (92,300) (305)
Capital expenditures (23,225) (33,420)
Proceeds from sale of fixed assets 2,916 360
Other uses (265) (169)
Net cash used by investing activities (112,874) (33,534)
Cash Flows from Financing Activities    
Purchases of treasury stock (94,228) (13,425)
Proceeds from exercise of stock options 38,594 53,675
Change in cash overdrafts payable (15,749)  
Dividends paid (12,107) (11,412)
Capital stock surrendered to pay taxes on stock-based compensation (5,960) (5,313)
Payments on other long-term debt   (97,500)
Other (uses)/sources (797) 498
Net cash used by financing activities (90,247) (73,477)
(Decrease)/increase in Cash and Cash Equivalents (41,055) 85,798
Cash and cash equivalents at beginning of period 263,958 74,126
Cash and cash equivalents at end of period $ 222,903 $ 159,924
XML 17 R6.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Statements Of Changes In Stockholders' Equity - USD ($)
$ in Thousands
Capital Stock [Member]
Paid-In Capital [Member]
Retained Earnings [Member]
Treasury Stock-At Cost [Member]
Deferred Compensation Payable In Company Stock [Member]
Total
Balance at Dec. 31, 2022 $ 36,796 $ 1,149,899 $ 2,197,918 $ (2,588,145) $ 2,247 $ 798,715
Net income     107,498     107,498
Dividends paid     (11,412)     (11,412)
Stock awards and exercise of stock options 200 89,995   (20,014)   70,181
Purchases of treasury stock       (13,425)   (13,425)
Other   521   (73) 74 522
Balance at Jun. 30, 2023 36,996 1,240,415 2,294,004 (2,621,657) 2,321 952,079
Balance at Mar. 31, 2023 36,884 1,186,119 2,246,354 (2,591,588) 2,284 880,053
Net income 53,377 53,377
Dividends paid (5,727) (5,727)
Stock awards and exercise of stock options 112 53,657 (16,608) 37,161
Purchases of treasury stock (13,425) (13,425)
Other 639 (36) 37 640
Balance at Jun. 30, 2023 36,996 1,240,415 2,294,004 (2,621,657) 2,321 952,079
Balance at Dec. 31, 2023 37,184 1,341,273 2,446,925 (2,719,588) 2,082 1,107,876
Net income     135,904     135,904
Dividends paid     (12,107)     (12,107)
Stock awards and exercise of stock options 129 75,667   (11,286)   64,510
Purchases of treasury stock       (88,113)   (88,113)
Other   (774)   (66) 67 (773)
Balance at Jun. 30, 2024 37,313 1,416,166 2,570,722 (2,819,053) 2,149 1,207,297
Balance at Mar. 31, 2024 37,297 1,398,733 2,505,892 (2,760,543) 2,116 1,183,495
Net income 70,887 70,887
Dividends paid (6,057) (6,057)
Stock awards and exercise of stock options 16 17,555 (2,709) 14,862
Purchases of treasury stock (55,769) (55,769)
Other (122) (32) 33 (121)
Balance at Jun. 30, 2024 $ 37,313 $ 1,416,166 $ 2,570,722 $ (2,819,053) $ 2,149 $ 1,207,297
XML 18 R7.htm IDEA: XBRL DOCUMENT v3.24.2
Consolidated Statements Of Changes In Stockholders' Equity (Parenthetical) - $ / shares
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Consolidated Statements Of Changes In Stockholders' Equity [Abstract]        
Dividends paid per share $ 0.40 $ 0.38 $ 0.80 $ 0.76
XML 19 R8.htm IDEA: XBRL DOCUMENT v3.24.2
Basis Of Presentation
6 Months Ended
Jun. 30, 2024
Basis Of Presentation [Abstract]  
Basis Of Presentation 1.    Basis of Presentation

As used herein, the terms “We,” “Company” and “Chemed” refer to Chemed Corporation or Chemed Corporation and its consolidated subsidiaries.

We have prepared the accompanying unaudited consolidated financial statements of Chemed in accordance with Rule 10-01 of SEC Regulation S-X. Consequently, we have omitted certain disclosures required under generally accepted accounting principles in the United States (“GAAP”) for complete financial statements. The December 31, 2023 balance sheet data were derived from audited financial statements but do not include all disclosures required by GAAP. However, in our opinion, the financial statements presented herein contain all adjustments, consisting only of normal recurring adjustments, necessary to state fairly our financial position, results of operations and cash flows. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other future period, and we make no representations related thereto. These financial statements are prepared on the same basis as and should be read in conjunction with the audited Consolidated Financial Statements and related Notes included in our Annual Report on Form 10-K for the year ended December 31, 2023.

CLOUD COMPUTING

As of June 30, 2024, Roto-Rooter has no significant capitalized implementation costs related to cloud computing.

VITAS utilizes a human resources system that is considered a cloud computing arrangement. We have capitalized approximately $5.6 million related to implementation of this project which is included in prepaid assets in the accompanying balance sheets. The VITAS human resource system was placed into service in January 2020 and is being amortized over 5.7 years. For the three months ended June 30, 2024 and 2023, $249,000 has been amortized, respectively. For the six months ended June 30, 2024 and 2023, $497,000 has been amortized, respectively.

INCOME TAXES

Our effective income tax rate was 24.5% in the second quarter of 2024 compared to 24.1% during the second quarter of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $622,000 and $1.5 million for the quarters ended June 30, 2024 and 2023, respectively.

Our effective income tax rate was 23.8% in the first six months of 2024 compared to 24.0% during the first six months of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $3.9 million and $3.2 million for the first six months ended June 30, 2024 and 2023, respectively.

NON-CASH TRANSACTIONS

Included in the accompanying Consolidated Balance Sheets are $1.9 million and $690,000 of capitalized property and equipment which were not paid for as of June 30, 2024 and December 31, 2023, respectively. Accrued property and equipment purchases have been excluded from capital expenditures in the accompanying Consolidated Statements of Cash Flow. There are no material non-cash amounts included in interest expense for any period presented.

BUSINESS COMBINATIONS

We account for acquired businesses using the acquisition method of accounting. All assets acquired and liabilities assumed are recorded at their respective fair values at the date of acquisition. The determination of fair value involves estimates and the use of valuation techniques when market value is not readily available. We use various techniques to determine fair value in accordance with accepted valuation models, primarily the income approach. The significant assumptions used in developing fair values include, but are not limited to, revenue growth rates, the amount and timing of future cash flows, discount rates, useful lives, royalty rates and future tax rates. The excess of purchase price over the fair value of assets and liabilities acquired is recorded as goodwill. See Note 17 for discussion of recent acquisitions.

ESTIMATES

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and assumptions that affect amounts reported in the consolidated financial statements and

accompanying Notes. Actual results could differ from those estimates. Disclosures of after-tax expenses and adjustments are based on estimates of the effective income tax rates for the applicable segments.

XML 20 R9.htm IDEA: XBRL DOCUMENT v3.24.2
Revenue Recognition
6 Months Ended
Jun. 30, 2024
Revenue Recognition [Abstract]  
Revenue Recognition 2.    Revenue Recognition

In May 2014, the FASB issued Accounting Standards Update “ASU No. 2014-09 – Revenue from Contracts with Customers.” The standard and subsequent amendments are intended to develop a common revenue standard for removing inconsistencies and weaknesses, improve comparability, provide for more useful information to users through improved disclosure requirements and simplify the preparation of financial statements. The standard is also referred to as Accounting Standards Codification No. 606 (“ASC 606”).

VITAS

Service revenue for VITAS is reported at the amount that reflects the ultimate consideration we expect to receive in exchange for providing patient care. These amounts are due from third-party payors, primarily commercial health insurers and government programs (Medicare and Medicaid), and include variable consideration for revenue adjustments due to settlements of audits and reviews, as well as certain hospice-specific revenue capitations. Amounts are generally billed monthly or subsequent to patient discharge. Subsequent changes in the transaction price initially recognized are not significant.

Hospice services are provided on a daily basis and the type of service provided is determined based on a physician’s determination of each patient’s specific needs on that given day. Reimbursement rates for hospice services are on a per diem basis regardless of the type of service provided or the payor. Reimbursement rates from government programs are established by the appropriate governmental agency and are standard across all hospice providers. Reimbursement rates from health insurers are negotiated with each payor and generally structured to closely mirror the Medicare reimbursement model. The types of hospice services provided and associated reimbursement model for each are as follows:

Routine Home Care occurs when a patient receives hospice care in their home, including a nursing home setting.  The routine home care rate is paid for each day that a patient is in a hospice program and is not receiving one of the other categories of hospice care.  For Medicare patients, the routine home care rate reflects a two-tiered rate, with a higher rate for the first 60 days of a hospice patient’s care and a lower rate for days 61 and after.  In addition, there is a Service Intensity Add-on payment which covers direct home care visits conducted by a registered nurse or social worker in the last seven days of a hospice patient’s life, reimbursed up to 4 hours per day in 15 minute increments at the continuous home care rate.

General Inpatient Care occurs when a patient requires services in a controlled setting for a short period of time for pain control or symptom management which cannot be managed in other settings.  General inpatient care services must be provided in a Medicare or Medicaid certified hospital or long-term care facility or at a freestanding inpatient hospice facility with the required registered nurse staffing.

Continuous Home Care is provided to patients while at home, including a nursing home setting, during periods of crisis when intensive monitoring and care, primarily nursing care, is required in order to achieve palliation or management of acute medical symptoms.  Continuous home care requires a minimum of 8 hours of care within a 24-hour day, which begins at midnight.  The care must be predominantly nursing care provided by either a registered nurse or licensed nurse practitioner.  While the published Medicare continuous home care rates are daily rates, Medicare pays for continuous home care in 15 minute increments.  This 15 minute rate is calculated by dividing the daily rate by 96.

Respite Care permits a hospice patient to receive services on an inpatient basis for a short period of time in order to provide relief for the patient’s family or other caregivers from the demands of caring for the patient.  A hospice can receive payment for respite care for a given patient for up to five consecutive days at a time, after which respite care is reimbursed at the routine home care rate.

Each level of care represents a separate promise under the contract of care and is provided independently for each patient contingent upon the patient’s specific medical needs as determined by a physician. However, the clinical criteria used to determine a patient’s level of care is consistent across all patients, given that, each patient is subject to the same payor rules and regulations. As a result, we have concluded that each level of care is capable of being distinct and is distinct in the context of the contract. Furthermore, we have determined that each level of care represents a stand ready service provided as a series of either days or hours of patient care. We believe that the performance obligations for each level of care meet criteria to be satisfied over time. VITAS recognizes revenue based on the service output. VITAS believes this to be the most faithful depiction of the transfer of control of services as the patient simultaneously receives and consumes the benefits provided by our performance. Revenue is recognized on a daily or hourly basis for each patient in accordance with the reimbursement model for each type of service. VITAS’ performance obligations relate to contracts with an expected duration of less than one year. Therefore, VITAS has elected to apply the optional exception provided in ASC 606 and

is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period. The unsatisfied or partially satisfied performance obligations referred to above relate to bereavement services provided to patients’ families for at least 12 months after discharge.

Care is provided to patients regardless of their ability to pay. Patients who meet our criteria for charity care are provided care without charge. There is no revenue or associated accounts receivable in the accompanying Consolidated Financial Statements related to charity care. The cost of providing charity care for the quarters ended June 30, 2024 and 2023 was $2.2 million, respectively. The cost of providing charity care during the first six months ended June 30, 2024 and 2023 was $4.4 million and $4.2 million, respectively. The cost of charity care is included in cost of services provided and goods sold and is calculated by taking the ratio of charity care days to total days of care and multiplying by the total cost of care.

Generally, patients who are covered by third-party payors are responsible for related deductibles and coinsurance which vary in amount. VITAS also provides service to patients without a reimbursement source and may offer those patients discounts from standard charges. VITAS estimates the transaction price for patients with deductibles and coinsurance, along with those uninsured patients, based on historical experience and current conditions. The estimate of any contractual adjustments, discounts or implicit price concessions reduces the amount of revenue initially recognized. Subsequent changes to the estimate of the transaction price are recorded as adjustments to patient service revenue in the period of change. Subsequent changes that are determined to be the result of an adverse change in the patients’ ability to pay (i.e. change in credit risk) are recorded as bad debt expense. VITAS has no material adjustments related to subsequent changes in the estimate of the transaction price or subsequent changes as the result of an adverse change in the patient’s ability to pay for any period reported.

Laws and regulations concerning government programs, including Medicare and Medicaid, are complex and subject to varying interpretation and change over time. Medicare and Medicaid programs have broad authority to audit and review compliance with such laws and regulations and impose payment suspensions or modifications when merited. Additionally, the contracts we have with commercial health insurance payors provide for retroactive audit and review of claims. Settlement with third party payors for retroactive adjustments due to audits, reviews or investigations are considered variable consideration and are included in the determination of the estimated transaction price for providing patient care. The variable consideration is estimated based on the terms of the payment agreement, existing correspondence from the payor and our historical settlement activity. These estimates are adjusted in future periods, as new information becomes available.

We are subject to certain limitations on Medicare payments for services which are considered variable consideration, as follows:

Inpatient Cap. If the number of inpatient care days any hospice program provides to Medicare beneficiaries exceeds 20% of the total days of hospice care such program provided to all Medicare patients for an annual period beginning September 28, the days in excess of the 20% figure may be reimbursed only at the routine homecare rate. None of VITAS’ hospice programs exceeded the payment limits on inpatient services during the three months ended June 30, 2024 and 2023.

Medicare Cap. We are also subject to a Medicare annual per-beneficiary cap (“Medicare cap”). Compliance with the Medicare cap is measured in one of two ways based on a provider election. The “streamlined” method compares total Medicare payments received under a Medicare provider number with respect to services provided to all Medicare hospice care beneficiaries in the program or programs covered by that Medicare provider number with the product of the per-beneficiary cap amount and the number of Medicare beneficiaries electing hospice care for the first time from that hospice program or programs from September 28 through September 27 of the following year. At June 30, 2024, all our programs except one are using the “streamlined” method.

The “proportional” method compares the total Medicare payments received under a Medicare provider number with respect to services provided to all Medicare hospice care beneficiaries in the program or programs covered by the Medicare provider number between September 28 and September 27 of the following year with the product of the per beneficiary cap amount and a pro-rated number of Medicare beneficiaries receiving hospice services from that program during the same period. The pro-rated number of Medicare beneficiaries is calculated based on the ratio of days the beneficiary received hospice services during the measurement period to the total number of days the beneficiary received hospice services.

We actively monitor each of our hospice programs, by provider number, as to their specific admission, discharge rate and median length of stay data in an attempt to determine whether revenues are likely to exceed the annual per-beneficiary Medicare cap. Should we determine that revenues for a program are likely to exceed the Medicare cap based on projected trends, we attempt to institute corrective actions, which include changes to the patient mix and increased patient admissions. However, should we project our corrective action will not prevent that program from exceeding its Medicare cap, we estimate revenue recognized during the government fiscal year that will require repayment to the Federal government under the Medicare cap and record an adjustment to revenue of an amount equal to a ratable portion of our best estimate for the year.


For VITAS’ patients in the nursing home setting in which Medicaid pays the nursing home room and board, VITAS serves as a pass-through between Medicaid and the nursing home. We are responsible for paying the nursing home for that patient’s room and board. Medicaid reimburses us for 95% of the amount we have paid. This results in a 5% net expense for VITAS related to nursing home room and board. This transaction creates a performance obligation in that VITAS is facilitating room and board being delivered to our patient. As a result, the 5% net expense is recognized as a contra-revenue account under ASC 606 in the accompanying financial statements.

The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

305,491 

$

12,707 

$

6,580 

$

324,778 

Inpatient care

25,069 

2,242 

1,760 

29,071 

Continuous care

22,438 

873 

1,016 

24,327 

$

352,998 

$

15,822 

$

9,356 

$

378,176 

All other revenue - self-pay, respite care, etc.

4,733 

Subtotal

$

382,909 

Medicare cap adjustment

(1,375)

Implicit price concessions

(3,820)

Room and board, net

(3,156)

Net revenue

$

374,558 

The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

260,770 

$

11,388 

$

5,958 

$

278,116 

Inpatient care

23,899 

1,848 

1,654 

27,401 

Continuous care

19,403 

864 

814 

21,081 

$

304,072 

$

14,100 

$

8,426 

$

326,598 

All other revenue - self-pay, respite care, etc.

3,154 

Subtotal

$

329,752 

Medicare cap adjustment

(2,750)

Implicit price concessions

(3,237)

Room and board, net

(2,904)

Net revenue

$

320,861 


The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

592,045 

$

24,678 

$

12,914 

$

629,637 

Inpatient care

51,257 

4,629 

3,488 

59,374 

Continuous care

44,993 

1,646 

1,858 

48,497 

$

688,295 

$

30,953 

$

18,260 

$

737,508 

All other revenue - self-pay, respite care, etc.

8,817 

Subtotal

$

746,325 

Medicare cap adjustment

(3,750)

Implicit price concessions

(7,910)

Room and board, net

(6,101)

Net revenue

$

728,564 

The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

511,686 

$

21,956 

$

11,524 

$

545,166 

Inpatient care

49,419 

4,280 

2,795 

56,494 

Continuous care

37,912 

1,514 

1,596 

41,022 

$

599,017 

$

27,750 

$

15,915 

$

642,682 

All other revenue - self-pay, respite care, etc.

6,175 

Subtotal

$

648,857 

Medicare cap adjustment

(5,500)

Implicit price concessions

(6,346)

Room and board, net

(5,672)

Net revenue

$

631,339 

Roto-Rooter

Roto-Rooter provides plumbing, drain cleaning, excavation, water restoration and other related services to both residential and commercial customers primarily in the United States. Services are provided through a network of company-owned branches, independent contractors and franchisees. Service revenue for Roto-Rooter is reported at the amount that reflects the ultimate consideration we expect to receive in exchange for providing services.

Roto-Rooter owns and operates branches focusing mainly on large population centers in the United States. Roto-Rooter’s primary lines of business in company-owned branches consist of plumbing, sewer and drain cleaning, excavation and water restoration. For purposes of ASC 606 analysis, plumbing, sewer and drain cleaning, and excavation have been combined into one portfolio and are referred to as “short-term core services”. Water restoration is analyzed as a separate portfolio. The following describes the key characteristics of these portfolios:

Short-term Core Services are plumbing, drain and sewer cleaning and excavation services. These services are provided to both commercial and residential customers. The duration of services provided in this category range from a few hours to a few days. There are no significant warranty costs or on-going obligations to the customer once a service has been completed. For residential customers, payment is received at the time of job completion before the Roto-Rooter technician leaves the residence. Commercial customers may be granted credit subject to internally designated authority limits and credit check guidelines. If credit is granted, payment terms are generally 30 days or less.

Each job in this category is a distinct service with a distinct performance obligation to the customer. Revenue is recognized at the completion of each job. Variable consideration consists of pre-invoice discounts and post-invoice discounts. Pre-invoice discounts are given in the form of coupons or price concessions. Post-invoice discounts consist of credit memos generally granted to resolve customer service issues. Variable consideration is estimated based on historical activity and recorded at the time service is completed.

Water Restoration Services involve the remediation of water and humidity after a flood. These services are provided to both commercial and residential customers. The duration of services provided in this category generally ranges from 3 to 5 days. There are

no significant warranties or on-going obligations to the customer once service has been completed. The majority of these services are paid by the customer’s insurance company. Variable consideration relates primarily to allowances taken by insurance companies upon payment. Variable consideration is estimated based on historical activity and recorded at the time service is completed.

For both short-term core services and water restoration services, Roto-Rooter satisfies its performance obligation at a point in time. The services provided generally involve fixing plumbing, drainage or flood-related issues at the customer’s property. At the time service is complete, the customer acknowledges its obligation to pay for service and its satisfaction with the service performed. This provides evidence that the customer has accepted the service and Roto-Rooter is now entitled to payment. As such, Roto-Rooter recognizes revenue for these services upon completion of the job and receipt of customer acknowledgement. Roto-Rooter’s performance obligations for short-term core services and water restoration services relate to contracts with an expected duration of less than a year. Therefore, Roto-Rooter has elected to apply the optional exception provided in ASC 606 and is not required to disclose the aggregate amount of the transaction price allocated to performance obligations that are unsatisfied or partially unsatisfied at the end of the reporting period. Roto-Rooter does not have significant unsatisfied or partially unsatisfied performance obligations at the time of initial revenue recognition for short-term core or water restoration services.

Roto-Rooter owns the rights to certain territories and contracts with independent third-parties to operate the territory under Roto-Rooter’s registered trademarks (“independent contractors”). Such contracts are for a specified term but cancellable by either party without penalty with 90 days’ advance notice. Under the terms of these arrangements, Roto-Rooter provides certain back office support and advertising along with a limited license to use Roto-Rooter’s registered trademarks. The independent contractor is responsible for all day-to-day management of the business including staffing decisions and pricing of services provided. All performance obligations of Roto-Rooter cease at the termination of the arrangement.

Independent contractors pay Roto-Rooter a standard fee calculated as a percentage of their cash collection from weekly sales. The primary value for the independent contractors under these arrangements is the right to use Roto-Rooter’s registered trademarks. Roto-Rooter recognizes revenue from independent contractors over-time (weekly) as the independent contractor’s labor sales are completed and payment from customers are received. Payment from independent contractors is also received on a weekly basis. The use of Roto-Rooter’s registered trademarks and advertising provides immediate value to the independent contractor as a result of Roto-Rooter’s nationally recognized brand. Therefore, over-time recognition provides the most faithful depiction of the transfer of services as the customer simultaneously receives and consumes the benefits provided. There is no significant variable consideration related to these arrangements.

Roto-Rooter has licensed the rights to operate under Roto-Rooter’s registered trademarks in other territories to franchisees. Each such contract is for a 10 year term but cancellable by Roto-Rooter for cause with 60 day advance notice without penalty. The franchisee may cancel the contract for any reason with 60 days advance notice without penalty. Under the terms of the contract, Roto-Rooter provides national advertising and consultation on various aspects of operating a Roto-Rooter business along with the right to use Roto-Rooter’s registered trademarks. The franchisee is responsible for all day-to-day management of the business including staffing decisions, pricing of services provided and local advertising spend and placement. All performance obligations of Roto-Rooter cease at the termination of the arrangement.

Franchisees pay Roto-Rooter a standard monthly fee based on the population within the franchise territory. The standard fee is revised on a yearly basis based on changes in the Consumer Price Index for All Urban Consumers. The primary value for the franchisees under this arrangement is the right to use Roto-Rooter’s registered trademarks. Roto-Rooter recognizes revenue from franchisees over-time (monthly). Payment from franchisees is also received on a monthly basis. The use of Roto-Rooter’s registered trademarks and advertising provides immediate value to the franchisees as a result of Roto-Rooter’s nationally recognized brand. Therefore, over-time recognition provides the most faithful depiction of the transfer of services as the customer simultaneously receives and consumes the benefits provided. There is no significant variable consideration related to these arrangements.


The composition of disaggregated revenue for the second quarter is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

57,865 

$

60,362 

Plumbing

46,046 

48,719 

Excavation

55,713 

57,552 

Other

202 

184 

Subtotal - short term core

159,826 

166,817 

Water restoration

42,777 

44,978 

Independent contractors

18,255 

21,875 

Franchisee fees

1,398 

1,388 

Other

5,863 

4,301 

Gross revenue

228,119 

239,359 

Implicit price concessions and credit memos

(6,797)

(6,404)

Net revenue

$

221,322 

$

232,955 

The composition of disaggregated revenue for the first six months is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

119,486 

$

126,851 

Plumbing

94,144 

99,172 

Excavation

114,331 

117,128 

Other

446 

377 

Subtotal - short term core

328,407 

343,528 

Water restoration

89,454 

95,741 

Independent contractors

37,871 

45,175 

Franchisee fees

2,890 

2,739 

Other

11,880 

9,045 

Gross revenue

470,502 

496,228 

Implicit price concessions and credit memos

(13,953)

(13,594)

Net revenue

$

456,549 

$

482,634 

XML 21 R10.htm IDEA: XBRL DOCUMENT v3.24.2
Segments
6 Months Ended
Jun. 30, 2024
Segments [Abstract]  
Segments

3.    Segments

Service revenues and sales by business segment are shown in Note 2. After-tax income/(loss) by business segment are as follows (in thousands):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

VITAS

$

49,252 

$

26,128 

$

93,221 

$

50,892 

Roto-Rooter

40,517 

44,374 

81,371 

92,027 

Total

89,769 

70,502 

174,592 

142,919 

Corporate

(18,882)

(17,125)

(38,688)

(35,421)

Net income

$

70,887 

$

53,377 

$

135,904 

$

107,498 

We report corporate administrative expenses and unallocated investing and financing income and expense not directly related to either segment as “Corporate”.

 
XML 22 R11.htm IDEA: XBRL DOCUMENT v3.24.2
Earnings Per Share
6 Months Ended
Jun. 30, 2024
Earnings Per Share [Abstract]  
Earnings Per Share 4.    Earnings per Share

Earnings per share (“EPS”) are computed using the weighted average number of shares of capital stock outstanding. Earnings and diluted earnings per share are computed as follows (in thousands, except per share data):

Net Income

For the Three Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

70,887

15,097

$

4.70

Dilutive stock options

-

108

Nonvested stock awards

-

46

Diluted earnings

$

70,887

15,251

$

4.65

2023

Earnings

$

53,377

15,058

$

3.54

Dilutive stock options

-

115

Nonvested stock awards

-

46

Diluted earnings

$

53,377

15,219

$

3.51

Net Income

For the Six Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

135,904 

15,109 

$

8.99 

Dilutive stock options

-

135 

Nonvested stock awards

-

51 

Diluted earnings

$

135,904 

15,295 

$

8.89 

2023

Earnings

$

107,498 

15,013 

$

7.16 

Dilutive stock options

-

107 

Nonvested stock awards

-

47 

Diluted earnings

$

107,498 

15,167 

$

7.09 

For the three and six months ended June 30, 2024, there were 310,000 stock options excluded from the computation of dilutive earnings per share because they would have been anti-dilutive.

For the three and six months ended June 30, 2023, there were 311,000 stock options excluded from the computation of dilutive earnings per share because they would have been anti-dilutive.
XML 23 R12.htm IDEA: XBRL DOCUMENT v3.24.2
Long-Term Debt And Lines Of Credit
6 Months Ended
Jun. 30, 2024
Long-Term Debt And Lines Of Credit [Abstract]  
Long-Term Debt And Lines Of Credit 5.    Long-Term Debt and Lines of Credit

On June 28, 2022, we replaced our existing credit facility with a fifth amended and restated Credit Agreement (“2022 Credit Facilities”). Terms of the 2022 Credit Facilities consist of a five-year $450.0 million revolver as well as a five-year $100.0 million term loan. The 2022 Credit Facilities have a floating interest rate that is generally the secured overnight financing rate (“SOFR”) plus an additional tiered rate which varies based on our current leverage ratio. As of June 30, 2024, the interest rate is SOFR plus 100 basis points. The 2022 Credit Facilities include an expansion feature that provides the Company the opportunity to increase its revolver and or term loan by an additional $250.0 million.

We made prepayments totaling $75.0 million plus a regularly scheduled payment of $1.25 million in the first quarter of 2023, on the $100.0 million term loan. We paid the remaining balance of $21.3 million in April 2023. There were no prepayment penalties associated with this repayment. There are no significant deferred debt issuance costs capitalized related to the term loan. This prepayment reduced the total borrowing capacity of the 2022 Credit Facilities from $550.0 million to $450.0 million.

The 2022 Credit Facilities contain the following quarterly financial covenants effective as of June 30, 2024:

Description

Requirement

Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)

< 3.50 to 1.00

Interest Coverage Ratio (Consolidated Adj. EBITDA/Consolidated Interest Expense)

> 3.00 to 1.00

We are in compliance with all debt covenants as of June 30, 2024. We have issued $45.2 million in standby letters of credit as of June 30, 2024, mainly for insurance purposes. Issued letters of credit reduce our available credit under the 2022 Credit Facilities. As of June 30, 2024, we have approximately $404.8 million of unused lines of credit available and eligible to be drawn down under the revolving credit facility.

XML 24 R13.htm IDEA: XBRL DOCUMENT v3.24.2
Other Income – Net
6 Months Ended
Jun. 30, 2024
Other Income – Net [Abstract]  
Other Income – Net 6.    Other Income – Net

Other income – net comprises the following (in thousands):

 

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Market value adjustment on assets held in

deferred compensation trust

$

2,637 

$

1,504 

$

10,971 

$

1,184 

Interest income

3,495 

113 

7,737 

263 

Other-net

-

(8)

1 

59 

Total other income - net

$

6,132 

$

1,609 

$

18,709 

$

1,506 

 
XML 25 R14.htm IDEA: XBRL DOCUMENT v3.24.2
Leases
6 Months Ended
Jun. 30, 2024
Leases [Abstract]  
Leases 7.    Leases

Chemed and each of its operating subsidiaries are service companies. As such, real estate leases comprise the largest lease obligation (and conversely, right of use asset) in our lease portfolio. VITAS has leased office space, as well as space for inpatient units (“IPUs”) and/or contract beds within hospitals. Roto-Rooter mainly has leased office space. Our leases have remaining terms of under 1 year to 13 years, some of which include options to extend the lease for up to 5 years, and some of which include options to terminate the lease within 1 year.

Roto-Rooter purchases equipment and leases it to certain of its independent contractors. We analyzed these leases in accordance with ASC 842 and determined they are operating leases. As a result, Roto-Rooter capitalizes the equipment underlying these leases, depreciates the equipment and recognizes rental income.

We do not currently have any finance leases, therefore all lease information disclosed is related to operating leases.

The components of balance sheet information related to leases were as follows:

June 30,


December 31,

2024

2023

Assets

Operating lease assets

$

132,262 

$

126,387 

Liabilities

Current operating leases

41,169 

38,635 

Noncurrent operating leases

105,233 

100,776 

Total operating lease liabilities

$

146,402 

$

139,411 


The components of lease expense for the second quarter are as follows (in thousands):

Three months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

15,819 

$

14,944 

Sublease income

(90)

(23)

Net lease expense

$

15,729 

$

14,921 

The components of lease expense for the first six months are as follows (in thousands):

Six months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

31,264 

$

29,813 

Sublease income

(113)

(46)

Net lease expense

$

31,151 

$

29,767 

(a)Includes short-term leases and variable lease costs, which are immaterial. Included in both cost of services provided and goods sold and selling, general and administrative expenses.

The components of cash flow information related to leases were as follows:

Six months ended June 30,

2024

2023

Cash paid for amounts included in the measurement of lease liabilities

Operating cash flows from leases

$

25,254 

$

25,055 

Leased assets obtained in exchange for new operating lease liabilities

$

28,551 

$

14,340 

Weighted Average Remaining Lease Term at June 30, 2024

Operating leases

4.75

years

Weighted Average Discount Rate at June 30, 2024

Operating leases

3.51

%

Maturity of Operating Lease Liabilities (in thousands)

2024

$

24,582 

2025

42,447 

2026

33,253 

2027

20,715 

2028

14,756 

Thereafter

24,503 

Total lease payments

$

160,256 

Less: interest

(13,854)

Total liability recognized on the balance sheet

$

146,402 

For leases commencing prior to April 2019, minimum rental payments exclude payments to landlords for real estate taxes and common area maintenance. Operating lease payments include $1.7 million related to extended lease terms that are reasonably certain of being exercised and exclude $2.5 million of lease payments for leases signed but not yet commenced.
XML 26 R15.htm IDEA: XBRL DOCUMENT v3.24.2
Stock-Based Compensation Plans
6 Months Ended
Jun. 30, 2024
Stock-Based Compensation Plans [Abstract]  
Stock-Based Compensation Plans 8.    Stock-Based Compensation Plans

On February 16, 2024, the Compensation/Incentive Committee of the Board of Directors (“CIC”) granted 7,133 Performance Stock Units (“PSUs”) that vest contingent upon the achievement of certain total shareholder return (“TSR”) targets as compared to the TSR of a group of peer companies for the three-year period ending December 31, 2026, the date at which such awards vest. The cumulative compensation cost of the TSR-based PSU award to be recorded over the three-year service period is $4.8 million.

On February 16, 2024, the CIC also granted 7,133 PSUs that vest contingent upon the achievement of certain earnings per share (“EPS”) targets for the three-year period ending December 31, 2026. At the end of each reporting period, the Company estimates the number of shares that it believes will ultimately be earned and records the corresponding expense over the service period of the award. We currently estimate the cumulative compensation cost of the EPS-based PSUs to be recorded over the three-year service period is $4.2 million.  

At the end of 2023, the then Chief Financial Officer (CFO) transitioned to an employee advisor role.  In early 2024, in connection with this change of roles, the CFO’s employment agreement terminated, and the CFO was given a one-time grant of 6,424 PSUs to be paid based on the Company’s TSR performance for the fiscal years 2024 to 2026.  This one-time grant is structured the same as the Company’s standard TSR-based PSU grants with the exception that there are no future service requirements to be satisfied by the employee.  Based on the structure of the one-time award, the entire value of the award, $5.3 million, was recognized as compensation expense in SG&A in the consolidated statements of income for the period ended March 31, 2024.

XML 27 R16.htm IDEA: XBRL DOCUMENT v3.24.2
Retirement Plans
6 Months Ended
Jun. 30, 2024
Retirement Plans [Abstract]  
Retirement Plans 9.    Retirement Plans

All of the Company’s plans that provide retirement and similar benefits are defined contribution plans. These expenses include the impact of market gains and losses on assets held in deferred compensation plans and are recorded in selling, general and administrative expenses. Net gains for the Company’s retirement and profit-sharing plans, excess benefit plans and other similar plans are as follows (in thousands):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

$

6,817

$

5,550

$

20,238

$

11,424

XML 28 R17.htm IDEA: XBRL DOCUMENT v3.24.2
Legal And Regulatory Matters
6 Months Ended
Jun. 30, 2024
Legal And Regulatory Matters [Abstract]  
Legal And Regulatory Matters 10.    Legal and Regulatory Matters

The VITAS segment of the Company’s business operates in a heavily-regulated industry. As a result, the Company is subjected to inquiries and investigations by various government agencies, which can result in penalties including repayment obligations, funding withholding, or debarment, as well as to lawsuits, including qui tam actions. The following sections describe the various ongoing material lawsuits and investigations of which the Company is currently aware. Other than as described below, it is not possible at this time for us to estimate either the timing or outcome of any of those matters, or whether any potential loss, or range of potential losses, is probable or reasonably estimable.

Regulatory Matters and Litigation

VITAS is one of a group of hospice providers selected by the Office of the Inspector General’s (“OIG”) Office of Audit Services (“OAS”) for inclusion in an audit of the provision of elevated level-of-care hospice services. On July 14, 2022, VITAS received the final audit report from OAS. Per this report, the OAS audit examined VITAS inpatient and continuous care claims for the period April 2017 to March 2019. The audit covered a total population of 50,850 claims representing total Medicare reimbursement of $210.0 million during this two-year time period. From this population, OAS selected 100 claims, representing $688,000 of reimbursement, for detailed review. The final OAS audit report includes a series of recommendations, including that VITAS repay approximately $140.0 million of the $210.0 million VITAS received from Medicare for hospice services during this two-year period, despite the fact that at the time of the release of the results of the audit, many of the disputed claims were time-barred from being challenged. VITAS believes that the OAS audit process and related final report contain significant flaws including in methodology, medical reviews, technical reviews, proposed extrapolation methodology, and contravene the “reasonable physician standard” set forth in the appliable Aseracare precedent.

On August 29, 2022, six weeks subsequent to the OAS finalizing its audit, VITAS received a demand letter from its Medicare Administrative Contractor (“MAC”) seeking repayment of $50.3 million. This demand letter is $90.0 million lower than the final OAS audit recommendation, as a significant portion of the 100 claims reviewed were closed pursuant to applicable law and ineligible to be reopened. VITAS timely filed its initial appeal of the overpayment decision and deposited $50.3 million under the “Immediate Recoupment” process to preserve its appeal rights. To date, VITAS has been refunded $3.34 million of the amount deposited and

continues to appeal the remaining claims through the Office of Medicare Hearings and Appeals process. The amount deposited has been recorded as an “other long-term asset” in the consolidated balance sheets, as detailed in Note 13.

Regardless of the outcome of the preceding matter, dealing with the various regulatory agencies and opposing parties can adversely affect us through defense costs, potential payments, withholding of governmental funding, diversion of management time, and related publicity. Although the Company intends to defend it vigorously, there can be no assurance that the audit will not have a material adverse effect on the Company.

XML 29 R18.htm IDEA: XBRL DOCUMENT v3.24.2
Concentration Of Risk
6 Months Ended
Jun. 30, 2024
Concentration Of Risk [Abstract]  
Concentration Of Risk 11.    Concentration of Risk

As of June 30, 2024, and December 31, 2023, approximately 73% and 75%, respectively, of VITAS’ total accounts receivable balance were from Medicare and 22% and 19%, respectively, of VITAS’ total accounts receivable balance were due from various state Medicaid or managed Medicaid programs. Combined accounts receivable from Medicare, Medicaid, and managed Medicaid represent approximately 85% of the consolidated net accounts receivable in the accompanying consolidated balance sheets as of June 30, 2024.

VITAS has a pharmacy services contract with one service provider for specified pharmacy services related to its hospice operations. Similarly, VITAS obtains the majority of its medical supplies from a single vendor. A large majority of VITAS’ pharmaceutical and medical supplies purchases are from these vendors. The pharmaceutical and medical supplies purchased by VITAS are available through many providers in the United States. However, a disruption from VITAS’ main service providers could adversely impact VITAS’ operations, including temporary logistical challenges and increased cost associated with getting medication and medical supplies to our patients.

 
XML 30 R19.htm IDEA: XBRL DOCUMENT v3.24.2
Cash Overdrafts And Cash Equivalents
6 Months Ended
Jun. 30, 2024
Cash Overdrafts And Cash Equivalents [Abstract]  
Cash Overdrafts And Cash Equivalents 12.    Cash Overdrafts and Cash Equivalents

There is no cash overdraft included in accounts payable at June 30, 2024. There was $15.7 million of cash overdrafts included in accounts payable at December 31, 2023.

From time to time throughout the year, we invest excess cash in money market funds with major commercial banks. We closely monitor the creditworthiness of the institutions with which we invest our overnight funds. In 2023, Chemed began investing excess cash in money market funds holding US Treasuries. Deposits and withdrawals are made daily, based on the Company’s excess cash balance. There are no penalties associated with withdrawals. The accounts bear interest at a normal market rate.
XML 31 R20.htm IDEA: XBRL DOCUMENT v3.24.2
Other Assets
6 Months Ended
Jun. 30, 2024
Other Assets [Abstract]  
Other Assets

13.    Other Assets

Other assets comprise the following (in thousands):

 

June 30,

December 31,

2024

2023

Deposit with OAS

$

46,968 

$

46,968 

Cash surrender value life insurance

3,754 

3,651 

Noncurrent advances and deposits

2,288 

2,139 

Deferred debt costs

1,099 

1,197 

Other

1,809 

1,663 

Total other assets

$

55,918 

$

55,618 

XML 32 R21.htm IDEA: XBRL DOCUMENT v3.24.2
Other Current Liabilities
6 Months Ended
Jun. 30, 2024
Other Current Liabilities [Abstract]  
Other Current Liabilities

14.    Other Current Liabilities

June 30,

December 31,

2024

2023

Medicare cap

$

8,916 

$

13,245 

Accrued advertising

3,102 

4,641 

Healthcare worker retention bonus

2,975 

8,901 

Accrued legal

640 

6,386 

All other

23,677 

22,401 

Total other current liabilities

$

39,310 

$

55,574 

There are no individual amounts exceeding 5% of the total current liabilities in the “all other” line item for either period presented.
XML 33 R22.htm IDEA: XBRL DOCUMENT v3.24.2
Financial Instruments
6 Months Ended
Jun. 30, 2024
Financial Instruments [Abstract]  
Financial Instruments 15.    Financial Instruments

FASB’s authoritative guidance on fair value measurements defines a hierarchy which prioritizes the inputs in fair value measurements. Level 1 measurements are measurements using quoted prices in active markets for identical assets or liabilities. Level 2 measurements use significant other observable inputs. Level 3 measurements are measurements using significant unobservable inputs which require a company to develop its own assumptions. In recording the fair value of assets and liabilities, companies must use the most reliable measurement available.

The following shows the carrying value, fair value and the hierarchy for our financial instruments as of June 30, 2024 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

120,784 

$

120,784 

$

-

$

-

Cash equivalents

245,817 

245,817 

-

-

The following shows the carrying value, fair value and the hierarchy for our financial instruments as of December 31, 2023 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

106,126 

$

106,126 

$

-

$

-

Cash equivalents

257,343 

257,343 

-

-

For cash, accounts receivable and accounts payable, the carrying amount is a reasonable estimate of fair value because of the liquidity and short-term nature of these instruments. As further described in Note 5, our outstanding long-term debt has a floating interest rate that is reset at short-term intervals, generally 30 or 60 days. The interest rate we pay also includes an additional amount based on our current leverage ratio. As such, we believe our borrowings reflect significant nonperformance risks, mainly credit risk. Based on these factors, we believe the fair value of our long-term debt approximates its carrying value.
XML 34 R23.htm IDEA: XBRL DOCUMENT v3.24.2
Capital Stock Repurchase Plan Transactions
6 Months Ended
Jun. 30, 2024
Capital Stock Repurchase Plan Transactions [Abstract]  
Capital Stock Repurchase Plan Transactions 16.    Capital Stock Repurchase Plan Transactions

We repurchased the following capital stock:

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Total cost of repurchased shares (in thousands)

$

55,769 

$

13,425 

$

88,113 

$

13,425 

Shares repurchased

100,000 

25,000 

150,000 

25,000 

Weighted average price per share

$

557.68 

$

536.98 

$

587.41 

$

536.98 

In November 2023, the Board of Directors authorized $300.0 million for additional stock repurchase under the February 2011 repurchase program. In May and November 2021, the Board of Directors authorized a total of $600.0 million for additional stock

repurchase under Chemed’s existing share repurchase program. We currently have $225.9 million of authorization remaining under this share repurchase plan.
XML 35 R24.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions
6 Months Ended
Jun. 30, 2024
Acquisitions [Abstract]  
Acquisitions

17.    Acquisitions

On March 11, 2024, Roto-Rooter completed the acquisition of one franchise in New Jersey for $5.8 million in cash. On March 27, 2024, Roto-Rooter completed the acquisition of one franchise in Texas for $1.5 million in cash.

On April 17, 2024, VITAS completed the purchase of all hospice operations and an assisted living facility from Covenant Health and Community Services, Inc d/b/a/ Covenant Care (“Covenant”) for an aggregated purchase price of $85.0 million in cash.

The preliminary purchase price allocation of the acquired business is as follows (in thousands):

Goodwill

$

70,803

Operating licenses

10,960

Property, plant, and equipment

3,237

$

85,000

Revenue and net income for the Covenant acquisition for the second quarter and the first six months of 2024 are not material.

The pro forma revenue and earnings for the Company for the three and six months ended June 30, as if the Covenant acquisition made in 2024 was completed on January 1, 2023 are as follows (in thousands, except per share data):

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

598,164 

$

567,756 

$

1,202,245 

$

1,141,852 

Net income

$

71,450 

$

55,154 

$

140,129 

$

111,052 

Earnings per share

$

4.73 

$

3.66 

$

9.27 

$

7.40 

Diluted earnings per share

$

4.68 

$

3.62 

$

9.16 

$

7.32 

Revenue and net income from other acquisitions made in 2024 and 2023 are not material.

Goodwill is assessed for impairment on a yearly basis as of October 1. The primary factor that contributed to the purchase price resulting in the recognition of goodwill is operational efficiencies expected as a result of integrating the operations of the Covenant locations into the existing VITAS organizational structure. All goodwill recognized is deductible for tax purposes.

Shown below is movement in Goodwill (in thousands):

VITAS

Roto-Rooter

Total

Balance at December 31, 2023

$

334,063

$

250,954

$

585,017

Business combinations

70,803

6,361

77,164

Foreign currency adjustments

-

(57)

(57)

Balance at June 30, 2024

$

404,866

$

257,258

$

662,124

XML 36 R25.htm IDEA: XBRL DOCUMENT v3.24.2
Recent Accounting Standards
6 Months Ended
Jun. 30, 2024
Recent Accounting Standards [Abstract]  
Recent Accounting Standards

18. Recent Accounting Standards

In November 2023, the FASB issued Accounting Standards Update “ASU 2023-07 – Reportable Segments”. The guidance provides enhanced disclosures about significant segment expenses. The purpose of the amendment is to provide investors with a better understanding of an entity’s overall performance and assess potential future cash flows. The guidance is effective for fiscal periods beginning after December 31, 2023, and interim periods within fiscal years beginning after December 31, 2024. The Company is currently analyzing the impact of the ASU on the current footnote disclosures.

In December 2023, the FASB issued Accounting Standards Update “ASU 2023-09 – Income Tax Disclosure”. The guidance provides increased transparency related to tax risk and tax planning through (1) disclosure in specific categories in the rate reconciliation and (2) provide additional information for reconciling items when a quantitative threshold is met. The guidance is effective for fiscal periods beginning after December 31, 2024. The Company is currently analyzing the impact of the ASU on the current footnote disclosures.

XML 37 R26.htm IDEA: XBRL DOCUMENT v3.24.2
Basis Of Presentation (Policy)
6 Months Ended
Jun. 30, 2024
Basis Of Presentation [Abstract]  
Basis Of Presentation As used herein, the terms “We,” “Company” and “Chemed” refer to Chemed Corporation or Chemed Corporation and its consolidated subsidiaries.

We have prepared the accompanying unaudited consolidated financial statements of Chemed in accordance with Rule 10-01 of SEC Regulation S-X. Consequently, we have omitted certain disclosures required under generally accepted accounting principles in the United States (“GAAP”) for complete financial statements. The December 31, 2023 balance sheet data were derived from audited financial statements but do not include all disclosures required by GAAP. However, in our opinion, the financial statements presented herein contain all adjustments, consisting only of normal recurring adjustments, necessary to state fairly our financial position, results of operations and cash flows. The results of operations for the three and six months ended June 30, 2024 are not necessarily indicative of the results that may be expected for the year ending December 31, 2024 or any other future period, and we make no representations related thereto. These financial statements are prepared on the same basis as and should be read in conjunction with the audited Consolidated Financial Statements and related Notes included in our Annual Report on Form 10-K for the year ended December 31, 2023.

Cloud Computing CLOUD COMPUTING

As of June 30, 2024, Roto-Rooter has no significant capitalized implementation costs related to cloud computing.

VITAS utilizes a human resources system that is considered a cloud computing arrangement. We have capitalized approximately $5.6 million related to implementation of this project which is included in prepaid assets in the accompanying balance sheets. The VITAS human resource system was placed into service in January 2020 and is being amortized over 5.7 years. For the three months ended June 30, 2024 and 2023, $249,000 has been amortized, respectively. For the six months ended June 30, 2024 and 2023, $497,000 has been amortized, respectively.

Income Taxes INCOME TAXES

Our effective income tax rate was 24.5% in the second quarter of 2024 compared to 24.1% during the second quarter of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $622,000 and $1.5 million for the quarters ended June 30, 2024 and 2023, respectively.

Our effective income tax rate was 23.8% in the first six months of 2024 compared to 24.0% during the first six months of 2023. Excess tax benefit on stock options exercised reduced our income tax expenses by $3.9 million and $3.2 million for the first six months ended June 30, 2024 and 2023, respectively.

Non-Cash Transactions NON-CASH TRANSACTIONS

Included in the accompanying Consolidated Balance Sheets are $1.9 million and $690,000 of capitalized property and equipment which were not paid for as of June 30, 2024 and December 31, 2023, respectively. Accrued property and equipment purchases have been excluded from capital expenditures in the accompanying Consolidated Statements of Cash Flow. There are no material non-cash amounts included in interest expense for any period presented.

Business Combinations BUSINESS COMBINATIONS

We account for acquired businesses using the acquisition method of accounting. All assets acquired and liabilities assumed are recorded at their respective fair values at the date of acquisition. The determination of fair value involves estimates and the use of valuation techniques when market value is not readily available. We use various techniques to determine fair value in accordance with accepted valuation models, primarily the income approach. The significant assumptions used in developing fair values include, but are not limited to, revenue growth rates, the amount and timing of future cash flows, discount rates, useful lives, royalty rates and future tax rates. The excess of purchase price over the fair value of assets and liabilities acquired is recorded as goodwill. See Note 17 for discussion of recent acquisitions.

Estimates ESTIMATES

The preparation of consolidated financial statements in conformity with accounting principles generally accepted in the United States requires us to make estimates and assumptions that affect amounts reported in the consolidated financial statements and

accompanying Notes. Actual results could differ from those estimates. Disclosures of after-tax expenses and adjustments are based on estimates of the effective income tax rates for the applicable segments.
XML 38 R27.htm IDEA: XBRL DOCUMENT v3.24.2
Revenue Recognition (Tables)
6 Months Ended
Jun. 30, 2024
Revenue Recognition [Abstract]  
Schedule Of Patient Care Service Revenue The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

305,491 

$

12,707 

$

6,580 

$

324,778 

Inpatient care

25,069 

2,242 

1,760 

29,071 

Continuous care

22,438 

873 

1,016 

24,327 

$

352,998 

$

15,822 

$

9,356 

$

378,176 

All other revenue - self-pay, respite care, etc.

4,733 

Subtotal

$

382,909 

Medicare cap adjustment

(1,375)

Implicit price concessions

(3,820)

Room and board, net

(3,156)

Net revenue

$

374,558 

The composition of patient care service revenue by payor and level of care for the quarter ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

260,770 

$

11,388 

$

5,958 

$

278,116 

Inpatient care

23,899 

1,848 

1,654 

27,401 

Continuous care

19,403 

864 

814 

21,081 

$

304,072 

$

14,100 

$

8,426 

$

326,598 

All other revenue - self-pay, respite care, etc.

3,154 

Subtotal

$

329,752 

Medicare cap adjustment

(2,750)

Implicit price concessions

(3,237)

Room and board, net

(2,904)

Net revenue

$

320,861 


The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2024 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

592,045 

$

24,678 

$

12,914 

$

629,637 

Inpatient care

51,257 

4,629 

3,488 

59,374 

Continuous care

44,993 

1,646 

1,858 

48,497 

$

688,295 

$

30,953 

$

18,260 

$

737,508 

All other revenue - self-pay, respite care, etc.

8,817 

Subtotal

$

746,325 

Medicare cap adjustment

(3,750)

Implicit price concessions

(7,910)

Room and board, net

(6,101)

Net revenue

$

728,564 

The composition of patient care service revenue by payor and level of care for the six months ended June 30, 2023 is as follows (in thousands):

Medicare

Medicaid

Commercial

Total

Routine home care

$

511,686 

$

21,956 

$

11,524 

$

545,166 

Inpatient care

49,419 

4,280 

2,795 

56,494 

Continuous care

37,912 

1,514 

1,596 

41,022 

$

599,017 

$

27,750 

$

15,915 

$

642,682 

All other revenue - self-pay, respite care, etc.

6,175 

Subtotal

$

648,857 

Medicare cap adjustment

(5,500)

Implicit price concessions

(6,346)

Room and board, net

(5,672)

Net revenue

$

631,339 

Schedule Of Disaggregated Revenue The composition of disaggregated revenue for the second quarter is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

57,865 

$

60,362 

Plumbing

46,046 

48,719 

Excavation

55,713 

57,552 

Other

202 

184 

Subtotal - short term core

159,826 

166,817 

Water restoration

42,777 

44,978 

Independent contractors

18,255 

21,875 

Franchisee fees

1,398 

1,388 

Other

5,863 

4,301 

Gross revenue

228,119 

239,359 

Implicit price concessions and credit memos

(6,797)

(6,404)

Net revenue

$

221,322 

$

232,955 

The composition of disaggregated revenue for the first six months is as follows (in thousands):

June 30,

2024

2023

Drain cleaning

$

119,486 

$

126,851 

Plumbing

94,144 

99,172 

Excavation

114,331 

117,128 

Other

446 

377 

Subtotal - short term core

328,407 

343,528 

Water restoration

89,454 

95,741 

Independent contractors

37,871 

45,175 

Franchisee fees

2,890 

2,739 

Other

11,880 

9,045 

Gross revenue

470,502 

496,228 

Implicit price concessions and credit memos

(13,953)

(13,594)

Net revenue

$

456,549 

$

482,634 

XML 39 R28.htm IDEA: XBRL DOCUMENT v3.24.2
Segments (Tables)
6 Months Ended
Jun. 30, 2024
Segments [Abstract]  
Segment Data

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

VITAS

$

49,252 

$

26,128 

$

93,221 

$

50,892 

Roto-Rooter

40,517 

44,374 

81,371 

92,027 

Total

89,769 

70,502 

174,592 

142,919 

Corporate

(18,882)

(17,125)

(38,688)

(35,421)

Net income

$

70,887 

$

53,377 

$

135,904 

$

107,498 

XML 40 R29.htm IDEA: XBRL DOCUMENT v3.24.2
Earnings Per Share (Tables)
6 Months Ended
Jun. 30, 2024
Earnings Per Share [Abstract]  
Schedule Of Computation Of Earnings Per Share

Net Income

For the Three Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

70,887

15,097

$

4.70

Dilutive stock options

-

108

Nonvested stock awards

-

46

Diluted earnings

$

70,887

15,251

$

4.65

2023

Earnings

$

53,377

15,058

$

3.54

Dilutive stock options

-

115

Nonvested stock awards

-

46

Diluted earnings

$

53,377

15,219

$

3.51

Net Income

For the Six Months Ended June 30,

Income

Shares

Earnings per Share

2024

Earnings

$

135,904 

15,109 

$

8.99 

Dilutive stock options

-

135 

Nonvested stock awards

-

51 

Diluted earnings

$

135,904 

15,295 

$

8.89 

2023

Earnings

$

107,498 

15,013 

$

7.16 

Dilutive stock options

-

107 

Nonvested stock awards

-

47 

Diluted earnings

$

107,498 

15,167 

$

7.09 

XML 41 R30.htm IDEA: XBRL DOCUMENT v3.24.2
Long-Term Debt And Lines of Credit (Tables)
6 Months Ended
Jun. 30, 2024
Long-Term Debt And Lines Of Credit [Abstract]  
Financial Debt Covenants

Description

Requirement

Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA)

< 3.50 to 1.00

Interest Coverage Ratio (Consolidated Adj. EBITDA/Consolidated Interest Expense)

> 3.00 to 1.00

XML 42 R31.htm IDEA: XBRL DOCUMENT v3.24.2
Other Income – Net (Tables)
6 Months Ended
Jun. 30, 2024
Other Income – Net [Abstract]  
Schedule Of Other Income – Net

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Market value adjustment on assets held in

deferred compensation trust

$

2,637 

$

1,504 

$

10,971 

$

1,184 

Interest income

3,495 

113 

7,737 

263 

Other-net

-

(8)

1 

59 

Total other income - net

$

6,132 

$

1,609 

$

18,709 

$

1,506 

XML 43 R32.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Tables)
6 Months Ended
Jun. 30, 2024
Leases [Abstract]  
Components Of Balance Sheet Information Related To Leases

June 30,


December 31,

2024

2023

Assets

Operating lease assets

$

132,262 

$

126,387 

Liabilities

Current operating leases

41,169 

38,635 

Noncurrent operating leases

105,233 

100,776 

Total operating lease liabilities

$

146,402 

$

139,411 

Components Of Lease Expense

Three months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

15,819 

$

14,944 

Sublease income

(90)

(23)

Net lease expense

$

15,729 

$

14,921 

The components of lease expense for the first six months are as follows (in thousands):

Six months ended June 30,

2024

2023

Lease Expense (a)

Operating lease expense

$

31,264 

$

29,813 

Sublease income

(113)

(46)

Net lease expense

$

31,151 

$

29,767 

(a)Includes short-term leases and variable lease costs, which are immaterial. Included in both cost of services provided and goods sold and selling, general and administrative expenses.

Components Of Cash Flow Information Related To Leases

Six months ended June 30,

2024

2023

Cash paid for amounts included in the measurement of lease liabilities

Operating cash flows from leases

$

25,254 

$

25,055 

Leased assets obtained in exchange for new operating lease liabilities

$

28,551 

$

14,340 

Weighted Average Remaining Lease Term at June 30, 2024

Operating leases

4.75

years

Weighted Average Discount Rate at June 30, 2024

Operating leases

3.51

%

Summary Of Maturity Of Operating Lease Liabilities

Maturity of Operating Lease Liabilities (in thousands)

2024

$

24,582 

2025

42,447 

2026

33,253 

2027

20,715 

2028

14,756 

Thereafter

24,503 

Total lease payments

$

160,256 

Less: interest

(13,854)

Total liability recognized on the balance sheet

$

146,402 

XML 44 R33.htm IDEA: XBRL DOCUMENT v3.24.2
Retirement Plans (Tables)
6 Months Ended
Jun. 30, 2024
Retirement Plans [Abstract]  
Schedule Of Expenses For Retirement, Profit-Sharing Plans, Excess Benefit Plans And Other Similar Plans

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

$

6,817

$

5,550

$

20,238

$

11,424

XML 45 R34.htm IDEA: XBRL DOCUMENT v3.24.2
Other Assets (Tables)
6 Months Ended
Jun. 30, 2024
Other Assets [Abstract]  
Schedule of Other Assets

June 30,

December 31,

2024

2023

Deposit with OAS

$

46,968 

$

46,968 

Cash surrender value life insurance

3,754 

3,651 

Noncurrent advances and deposits

2,288 

2,139 

Deferred debt costs

1,099 

1,197 

Other

1,809 

1,663 

Total other assets

$

55,918 

$

55,618 

XML 46 R35.htm IDEA: XBRL DOCUMENT v3.24.2
Other Current Liabilities (Tables)
6 Months Ended
Jun. 30, 2024
Other Current Liabilities [Abstract]  
Schedule of Other Current Liabilities

June 30,

December 31,

2024

2023

Medicare cap

$

8,916 

$

13,245 

Accrued advertising

3,102 

4,641 

Healthcare worker retention bonus

2,975 

8,901 

Accrued legal

640 

6,386 

All other

23,677 

22,401 

Total other current liabilities

$

39,310 

$

55,574 

XML 47 R36.htm IDEA: XBRL DOCUMENT v3.24.2
Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2024
Financial Instruments [Abstract]  
Carrying Value, Fair Value And Hierarchy Of Financial Instruments The following shows the carrying value, fair value and the hierarchy for our financial instruments as of June 30, 2024 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

120,784 

$

120,784 

$

-

$

-

Cash equivalents

245,817 

245,817 

-

-

The following shows the carrying value, fair value and the hierarchy for our financial instruments as of December 31, 2023 (in thousands):

Fair Value Measure

Carrying Value

Quoted Prices in Active Markets for Identical Assets (Level 1)

Significant Other Observable Inputs (Level 2)

Significant Unobservable Inputs (Level 3)

Investments of deferred compensation plans held in trust

$

106,126 

$

106,126 

$

-

$

-

Cash equivalents

257,343 

257,343 

-

-

XML 48 R37.htm IDEA: XBRL DOCUMENT v3.24.2
Capital Stock Repurchase Plan Transactions (Tables)
6 Months Ended
Jun. 30, 2024
Capital Stock Repurchase Plan Transactions [Abstract]  
Schedule Of Repurchased Capital Stock

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Total cost of repurchased shares (in thousands)

$

55,769 

$

13,425 

$

88,113 

$

13,425 

Shares repurchased

100,000 

25,000 

150,000 

25,000 

Weighted average price per share

$

557.68 

$

536.98 

$

587.41 

$

536.98 

XML 49 R38.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions (Tables)
6 Months Ended
Jun. 30, 2024
Acquisitions [Abstract]  
Schedule Of Business Acquisitions

Goodwill

$

70,803

Operating licenses

10,960

Property, plant, and equipment

3,237

$

85,000

Schedule Of Business Acquisitions Pro Forma Of Operations

Three months ended June 30,

Six months ended June 30,

2024

2023

2024

2023

Service revenues and sales

$

598,164 

$

567,756 

$

1,202,245 

$

1,141,852 

Net income

$

71,450 

$

55,154 

$

140,129 

$

111,052 

Earnings per share

$

4.73 

$

3.66 

$

9.27 

$

7.40 

Diluted earnings per share

$

4.68 

$

3.62 

$

9.16 

$

7.32 

Schedule Of Movement In Goodwill

VITAS

Roto-Rooter

Total

Balance at December 31, 2023

$

334,063

$

250,954

$

585,017

Business combinations

70,803

6,361

77,164

Foreign currency adjustments

-

(57)

(57)

Balance at June 30, 2024

$

404,866

$

257,258

$

662,124

XML 50 R39.htm IDEA: XBRL DOCUMENT v3.24.2
Basis Of Presentation (Narrative) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Excess tax benefit on stock options $ 622 $ 1,500 $ 3,900 $ 3,200  
Effective tax rate 24.50% 24.10% 23.80% 24.00%  
Capitalized property and equipment $ 1,900   $ 1,900   $ 690
VITAS [Member] | Cloud Computing [Member]          
Capitalized contract cost 5,600   5,600    
Capitalized contract cost, amortization expense $ 249 $ 249 $ 497 $ 497  
Capitalized contract cost, amortization period 5 years 8 months 12 days   5 years 8 months 12 days    
XML 51 R40.htm IDEA: XBRL DOCUMENT v3.24.2
Revenue Recognition (Narrative) (Details) - USD ($)
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Dec. 31, 2023
Disaggregation of Revenue [Line Items]          
Charity care cost $ 2,200,000 $ 2,200,000 $ 4,400,000 $ 4,200,000  
Medicare cap liability 8,916,000   8,916,000   $ 13,245,000
Service revenue and sales $ 595,880,000 $ 553,816,000 $ 1,185,113,000 $ 1,113,973,000  
Roto-Rooter [Member]          
Disaggregation of Revenue [Line Items]          
Credit payment terms     30 days    
Duration of advance notice of cancellation without penalty for both parties     90 days    
Term of contract     10 years    
Duration of advance notice of cancelation without penalty     60 days    
Roto-Rooter [Member] | Maximum [Member]          
Disaggregation of Revenue [Line Items]          
Duration of services provided     5 days    
Roto-Rooter [Member] | Minimum [Member]          
Disaggregation of Revenue [Line Items]          
Duration of services provided     3 days    
VITAS [Member]          
Disaggregation of Revenue [Line Items]          
Period of tier one care rate     60 days    
Period of tier two care rate     61 days    
Period of services provided after discharge     12 months    
Period of service intensity add-on payment     7 days    
Reimbursement period per day in 15 min. increments     4 hours    
Minimum amount of care per 24-hr period     8 hours    
Percentage of Medicaid reimbursement     95.00%    
Percentage of expenses     5.00%    
Service revenue and sales     $ 0    
Accounts Receivable, Sale     $ 0    
VITAS [Member] | Adoption of ASC 606 [Member]          
Disaggregation of Revenue [Line Items]          
Percentage of expenses     5.00%    
VITAS [Member] | Maximum [Member]          
Disaggregation of Revenue [Line Items]          
Inpatient cap percentage     20.00%    
XML 52 R41.htm IDEA: XBRL DOCUMENT v3.24.2
Revenue Recognition (Schedule Of Patient Care Service Revenue) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue $ 382,909 $ 329,752 $ 746,325 $ 648,857
Net revenue 374,558 320,861 728,564 631,339
Routine Home Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 324,778 278,116 629,637 545,166
Inpatient Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 29,071 27,401 59,374 56,494
Continuous Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 24,327 21,081 48,497 41,022
Care Services Total [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 378,176 326,598 737,508 642,682
All Other Revenue- Self-pay, Respite Care, Etc. [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 4,733 3,154 8,817 6,175
Medicare Cap Adjustment [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Medicare cap adjustment (1,375) (2,750) (3,750) (5,500)
Implicit Price Concessions [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Implicit price concessions (3,820) (3,237) (7,910) (6,346)
Room And Board, Net [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Room and board, net (3,156) (2,904) (6,101) (5,672)
Medicare [Member] | Routine Home Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 305,491 260,770 592,045 511,686
Medicare [Member] | Inpatient Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 25,069 23,899 51,257 49,419
Medicare [Member] | Continuous Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 22,438 19,403 44,993 37,912
Medicare [Member] | Care Services Total [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 352,998 304,072 688,295 599,017
Medicaid [Member] | Routine Home Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 12,707 11,388 24,678 21,956
Medicaid [Member] | Inpatient Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 2,242 1,848 4,629 4,280
Medicaid [Member] | Continuous Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 873 864 1,646 1,514
Medicaid [Member] | Care Services Total [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 15,822 14,100 30,953 27,750
Commercial [Member] | Routine Home Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 6,580 5,958 12,914 11,524
Commercial [Member] | Inpatient Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 1,760 1,654 3,488 2,795
Commercial [Member] | Continuous Care [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue 1,016 814 1,858 1,596
Commercial [Member] | Care Services Total [Member]        
Revenue Recognition, Multiple-deliverable Arrangements [Line Items]        
Care service revenue $ 9,356 $ 8,426 $ 18,260 $ 15,915
XML 53 R42.htm IDEA: XBRL DOCUMENT v3.24.2
Revenue Recognition (Schedule Of Disaggregated Revenue) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Gross revenue $ 382,909 $ 329,752 $ 746,325 $ 648,857
Net revenue 374,558 320,861 728,564 631,339
Roto-Rooter [Member]        
Gross revenue 228,119 239,359 470,502 496,228
Implicit price concessions and credit memos (6,797) (6,404) (13,953) (13,594)
Net revenue 221,322 232,955 456,549 482,634
Roto-Rooter [Member] | Drain cleaning [Member]        
Gross revenue 57,865 60,362 119,486 126,851
Roto-Rooter [Member] | Plumbing [Member]        
Gross revenue 46,046 48,719 94,144 99,172
Roto-Rooter [Member] | Excavation [Member]        
Gross revenue 55,713 57,552 114,331 117,128
Roto-Rooter [Member] | Other [Member]        
Gross revenue 202 184 446 377
Roto-Rooter [Member] | Short-Term Core [Member]        
Gross revenue 159,826 166,817 328,407 343,528
Roto-Rooter [Member] | Water Restoration [Member]        
Gross revenue 42,777 44,978 89,454 95,741
Roto-Rooter [Member] | Independent Contractors [Member]        
Gross revenue 18,255 21,875 37,871 45,175
Roto-Rooter [Member] | Franchisee Fees [Member]        
Gross revenue 1,398 1,388 2,890 2,739
Roto-Rooter [Member] | Other [Member]        
Gross revenue $ 5,863 $ 4,301 $ 11,880 $ 9,045
XML 54 R43.htm IDEA: XBRL DOCUMENT v3.24.2
Segments (Segment Data) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Segment Reporting Information [Line Items]        
Net income $ 70,887 $ 53,377 $ 135,904 $ 107,498
Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Net income 89,769 70,502 174,592 142,919
VITAS [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Net income 49,252 26,128 93,221 50,892
Roto-Rooter [Member] | Operating Segments [Member]        
Segment Reporting Information [Line Items]        
Net income 40,517 44,374 81,371 92,027
Corporate [Member]        
Segment Reporting Information [Line Items]        
Net income $ (18,882) $ (17,125) $ (38,688) $ (35,421)
XML 55 R44.htm IDEA: XBRL DOCUMENT v3.24.2
Earnings Per Share (Narrative) (Details) - shares
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Earnings Per Share [Abstract]        
Excluded stock options, Anti-dilutive 310,000 311,000 310,000 311,000
XML 56 R45.htm IDEA: XBRL DOCUMENT v3.24.2
Earnings Per Share (Schedule Of Computation Of Earnings Per Share) (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Earnings Per Share [Abstract]        
Earnings $ 70,887 $ 53,377 $ 135,904 $ 107,498
Diluted earnings $ 70,887 $ 53,377 $ 135,904 $ 107,498
Earnings, Shares 15,097 15,058 15,109 15,013
Dilutive stock options, Shares 108 115 135 107
Nonvested stock awards, Shares 46 46 51 47
Diluted earnings, Shares 15,251 15,219 15,295 15,167
Earnings, Earnings per Share $ 4.70 $ 3.54 $ 8.99 $ 7.16
Diluted earnings, Earnings per Share $ 4.65 $ 3.51 $ 8.89 $ 7.09
XML 57 R46.htm IDEA: XBRL DOCUMENT v3.24.2
Long-Term Debt And Lines of Credit (Narrative) (Details) - 2022 Credit Facilities [Member] - USD ($)
3 Months Ended 6 Months Ended
Apr. 28, 2023
Mar. 31, 2023
Jun. 30, 2024
Dec. 31, 2022
Jun. 28, 2022
Debt Instrument [Line Items]          
Borrowing capacity   $ 450,000,000.0   $ 550,000,000.0  
Basis spread on variable interest rate     1.00%    
Debt Instrument, Variable Interest Rate, Type [Extensible Enumeration]     us-gaap:SecuredOvernightFinancingRateSofrMember    
Standby letters of credit     $ 45,200,000    
Unused lines of credit     $ 404,800,000    
Revolving Credit Facility [Member]          
Debt Instrument [Line Items]          
Credit facility period, years     5 years    
Borrowing capacity         $ 450,000,000.0
Expansion Feature [Member]          
Debt Instrument [Line Items]          
Borrowing capacity         250,000,000.0
Term Loan [Member]          
Debt Instrument [Line Items]          
Credit facility period, years     5 years    
Debt instrument, face amount         $ 100,000,000.0
Periodic principal payments   1,250,000      
Repayment of long-term debt $ 21,300,000 $ 75,000,000.0      
Prepayment penalties     $ 0    
Deferred financing costs     $ 0    
XML 58 R47.htm IDEA: XBRL DOCUMENT v3.24.2
Long-Term Debt And Lines of Credit (Financial Debt Covenants) (Details)
6 Months Ended
Jun. 30, 2024
Minimum [Member]  
Debt Instrument [Line Items]  
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA), Requirement 1.00
Interest Coverage Ratio (Consolidated Adj. EBITDA/Consolidated Interest Expense) 1.00
Maximum [Member]  
Debt Instrument [Line Items]  
Leverage Ratio (Consolidated Indebtedness/Consolidated Adj. EBITDA), Requirement 3.50
Interest Coverage Ratio (Consolidated Adj. EBITDA/Consolidated Interest Expense) 3.00
XML 59 R48.htm IDEA: XBRL DOCUMENT v3.24.2
Other Income – Net (Schedule Of Other Income – Net) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Other Income – Net [Abstract]        
Market value adjustment on assets held in deferred compensation trust $ 2,637 $ 1,504 $ 10,971 $ 1,184
Interest income 3,495 113 7,737 263
Other-net   (8) 1 59
Total other income/(expense) - net $ 6,132 $ 1,609 $ 18,709 $ 1,506
XML 60 R49.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Narrative) (Details)
6 Months Ended
Jun. 30, 2024
USD ($)
Lessee, Lease, Description [Line Items]  
Option to extend the lease, term up to 5 years
Option to terminate the lease, term within 1 year
Finance Lease, Right-of-Use Asset, after Accumulated Amortization $ 0
Finance Lease, Liability 0
Operating lease payments related to extended lease terms 1,700,000
Lease payments for leases signed but not yet commenced $ 2,500,000
Minimum [Member]  
Lessee, Lease, Description [Line Items]  
Remaining terms of leases under operating lease 1 year
Maximum [Member]  
Lessee, Lease, Description [Line Items]  
Remaining terms of leases under operating lease 13 years
XML 61 R50.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Components Of Balance Sheet Information Related To Leases) (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Assets    
Operating lease assets $ 132,262 $ 126,387
Liabilities    
Current operating leases 41,169 38,635
Noncurrent operating leases 105,233 100,776
Total operating lease liabilities $ 146,402 $ 139,411
XML 62 R51.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Components Of Lease Expense) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Lease Expense        
Operating lease expense [1] $ 15,819 $ 14,944 $ 31,264 $ 29,813
Sublease income [1] (90) (23) (113) (46)
Net lease expense [1] $ 15,729 $ 14,921 $ 31,151 $ 29,767
[1] Includes short-term leases and variable lease costs, which are immaterial. Included in both cost of services provided and goods sold and selling, general and administrative expenses.
XML 63 R52.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Components Of Cash Flow Information Related To Leases) (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Cash paid for amounts included in the measurement of lease liabilities    
Operating cash flows from leases $ 25,254 $ 25,055
Leased assets obtained in exchange for new operating lease liabilities $ 28,551 $ 14,340
Weighted Average Remaining Lease Term, Operating leases 4 years 9 months  
Weighted Average Discount Rate, Operating leases 3.51%  
XML 64 R53.htm IDEA: XBRL DOCUMENT v3.24.2
Leases (Summary Of Maturity Of Operating Lease Liabilities) (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Leases [Abstract]    
2024 $ 24,582  
2025 42,447  
2026 33,253  
2027 20,715  
2028 14,756  
Thereafter 24,503  
Total lease payments 160,256  
Less: interest (13,854)  
Total liability recognized on the balance sheet $ 146,402 $ 139,411
XML 65 R54.htm IDEA: XBRL DOCUMENT v3.24.2
Stock-Based Compensation Plans (Narrative) (Details) - USD ($)
$ in Millions
6 Months Ended
Feb. 16, 2024
Jun. 30, 2024
Mar. 31, 2024
Performance Based TSR [Member]      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Shares vesting period, years   3 years  
Cumulative compensation expense $ 4.8    
Performance Based EPS [Member]      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Shares vesting period, years   3 years  
Cumulative compensation expense $ 4.2    
Compensation/Incentive Committee [Member] | Performance Based TSR [Member]      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Shares of stock granted 7,133    
Compensation/Incentive Committee [Member] | Performance Based EPS [Member]      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Shares of stock granted 7,133    
Chief Financial Officer [Member] | Performance Based TSR [Member]      
Share-based Compensation Arrangement by Share-based Payment Award [Line Items]      
Cumulative compensation expense     $ 5.3
Shares of stock granted   6,424  
XML 66 R55.htm IDEA: XBRL DOCUMENT v3.24.2
Retirement Plans (Schedule Of Expenses For Retirement, Profit-Sharing Plans, Excess Benefit Plans And Other Similar Plans) (Details) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Retirement Plans [Abstract]        
Net (losses)/gains for retirement and profit-sharing plans, excess benefit plans and other similar plans $ 6,817 $ 5,550 $ 20,238 $ 11,424
XML 67 R56.htm IDEA: XBRL DOCUMENT v3.24.2
Legal And Regulatory Matters (Narrative) (Details)
$ in Thousands
6 Months Ended
Aug. 29, 2022
USD ($)
Jul. 14, 2022
USD ($)
item
Jun. 30, 2024
Audit of provision of elevated level-of-care hospice services [Member]      
Loss Contingencies [Line Items]      
Loss Contingency, Period of Occurrence     two-year
Number of total care claims | item   50,850  
Reimbursement amount over period of occurrence   $ 210,000  
Number of claims selected | item   100  
Amount of reimbursement for claims selected   $ 688  
Maximum damages sought   $ 140,000  
Loss Contingency, Damages Sought, Value $ 50,300    
Difference between the final OAS audit recommendation and damages sought 90,000    
VITAS [Member]      
Loss Contingencies [Line Items]      
Refund of amount deposited $ 3,340    
XML 68 R57.htm IDEA: XBRL DOCUMENT v3.24.2
Concentration Of Risk (Narrative) (Details) - item
6 Months Ended 12 Months Ended
Jun. 30, 2024
Dec. 31, 2023
VITAS [Member]    
Concentration Risk [Line Items]    
Number of service providers 1  
Medicare [Member] | Accounts Receivable [Member] | Credit Concentration Risk [Member]    
Concentration Risk [Line Items]    
Concentration risk, percentage 73.00% 75.00%
Medicaid [Member] | Accounts Receivable [Member] | Credit Concentration Risk [Member]    
Concentration Risk [Line Items]    
Concentration risk, percentage 22.00% 19.00%
Medicare, Medicaid, And Managed Medicaid [Member] | Accounts Receivable [Member] | Credit Concentration Risk [Member]    
Concentration Risk [Line Items]    
Concentration risk, percentage 85.00%  
XML 69 R58.htm IDEA: XBRL DOCUMENT v3.24.2
Cash Overdrafts And Cash Equivalents (Narrative) (Details) - USD ($)
$ in Millions
Jun. 30, 2024
Dec. 31, 2023
Cash Overdrafts And Cash Equivalents [Abstract]    
Cash overdrafts included in accounts payable $ 0.0 $ 15.7
XML 70 R59.htm IDEA: XBRL DOCUMENT v3.24.2
Other Assets (Schedule Of Other Assets) (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Other Assets [Abstract]    
Deposit with OAS $ 46,968 $ 46,968
Cash surrender value life insurance 3,754 3,651
Noncurrent advances and deposits 2,288 2,139
Deferred debt costs 1,099 1,197
Other 1,809 1,663
Total other assets $ 55,918 $ 55,618
XML 71 R60.htm IDEA: XBRL DOCUMENT v3.24.2
Other Current Liabilities (Details) - USD ($)
$ in Thousands
6 Months Ended
Jun. 30, 2024
Dec. 31, 2023
Other Current Liabilities [Abstract]    
Medicare cap $ 8,916 $ 13,245
Accrued advertising 3,102 4,641
Healthcare worker retention bonus 2,975 8,901
Accrued legal 640 6,386
All other 23,677 22,401
Total other current liabilities $ 39,310 $ 55,574
Percentage of individual amounts of total current liabilities 5.00%  
XML 72 R61.htm IDEA: XBRL DOCUMENT v3.24.2
Financial Instruments (Narrative) (Details)
6 Months Ended
Jun. 30, 2024
Minimum [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Period in which the interest rate will reset 30 days
Maximum [Member]  
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]  
Period in which the interest rate will reset 60 days
XML 73 R62.htm IDEA: XBRL DOCUMENT v3.24.2
Financial Instruments (Carrying Value, Fair Value And Hierarchy Of Financial Instruments) (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Carrying Value [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments of deferred compensation plans held in trust $ 120,784 $ 106,126
Cash equivalents 245,817 257,343
Quoted Prices In Active Markets For Identical Assets (Level 1) [Member]    
Fair Value, Assets and Liabilities Measured on Recurring and Nonrecurring Basis [Line Items]    
Investments of deferred compensation plans held in trust 120,784 106,126
Cash equivalents $ 245,817 $ 257,343
XML 74 R63.htm IDEA: XBRL DOCUMENT v3.24.2
Capital Stock Repurchase Plan Transactions (Narrative) (Details) - USD ($)
$ in Millions
Jun. 30, 2024
Nov. 30, 2023
Nov. 30, 2021
May 31, 2021
Capital Stock Repurchase Plan Transactions [Abstract]        
Stock repurchase program, amount authorized   $ 300.0 $ 600.0 $ 600.0
Stock repurchase program, remaining authorized repurchase amount $ 225.9      
XML 75 R64.htm IDEA: XBRL DOCUMENT v3.24.2
Capital Stock Repurchase Plan Transactions (Schedule Of Repurchased Capital Stock) (Details) - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Capital Stock Repurchase Plan Transactions [Abstract]        
Total cost of repurchased shares $ 55,769 $ 13,425 $ 88,113 $ 13,425
Shares repurchased 100,000 25,000 150,000 25,000
Weighted average price per share $ 557.68 $ 536.98 $ 587.41 $ 536.98
XML 76 R65.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions (Narrative) (Details)
$ in Millions
Apr. 17, 2024
USD ($)
Mar. 27, 2024
USD ($)
item
Mar. 11, 2024
USD ($)
item
Roto-Rooter [Member] | Franchise, New Jersey [Member]      
Asset Acquisition [Line Items]      
Number of completed business combinations | item     1
Acquisition, in cash     $ 5.8
Roto-Rooter [Member] | Franchise, Texas [Member]      
Asset Acquisition [Line Items]      
Number of completed business combinations | item   1  
Acquisition, in cash   $ 1.5  
VITAS [Member] | Hospice and Covenant Care [Member]      
Asset Acquisition [Line Items]      
Total purchase price $ 85.0    
XML 77 R66.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions (Schedule Of Preliminary Purchase Price Allocation) (Details) - USD ($)
$ in Thousands
Jun. 30, 2024
Dec. 31, 2023
Business Acquisition [Line Items]    
Goodwill $ 662,124 $ 585,017
Hospice and Covenant Care [Member]    
Business Acquisition [Line Items]    
Goodwill 70,803  
Operating licenses 10,960  
Property, plant, and equipment 3,237  
Preliminary purchase price $ 85,000  
XML 78 R67.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions (Schedule Of Business Acquisitions Pro Forma Of Operations) (Details) - Hospice and Covenant Care [Member] - USD ($)
$ / shares in Units, $ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2024
Jun. 30, 2023
Jun. 30, 2024
Jun. 30, 2023
Business Acquisition [Line Items]        
Service revenues and sales $ 598,164 $ 567,756 $ 1,202,245 $ 1,141,852
Net income $ 71,450 $ 55,154 $ 140,129 $ 111,052
Earnings per share $ 4.73 $ 3.66 $ 9.27 $ 7.40
Diluted earnings per share $ 4.68 $ 3.62 $ 9.16 $ 7.32
XML 79 R68.htm IDEA: XBRL DOCUMENT v3.24.2
Acquisitions (Schedule Of Movement In Goodwill) (Details)
$ in Thousands
6 Months Ended
Jun. 30, 2024
USD ($)
Goodwill [Line Items]  
Beginning balance $ 585,017
Business combinations 77,164
Foreign currency adjustments (57)
Ending balance 662,124
VITAS [Member]  
Goodwill [Line Items]  
Beginning balance 334,063
Business combinations 70,803
Ending balance 404,866
Roto-Rooter [Member]  
Goodwill [Line Items]  
Beginning balance 250,954
Business combinations 6,361
Foreign currency adjustments (57)
Ending balance $ 257,258
EXCEL 80 Financial_Report.xlsx IDEA: XBRL DOCUMENT begin 644 Financial_Report.xlsx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