Chemed Corp
NYSE:CHE
Income Statement
Earnings Waterfall
Chemed Corp
Revenue
|
2.3B
USD
|
Cost of Revenue
|
-1.5B
USD
|
Gross Profit
|
813.5m
USD
|
Operating Expenses
|
-440m
USD
|
Operating Income
|
373.4m
USD
|
Other Expenses
|
-90m
USD
|
Net Income
|
283.4m
USD
|
Income Statement
Chemed Corp
Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | Dec-2021 | Mar-2022 | Jun-2022 | Sep-2022 | Dec-2022 | Mar-2023 | Jun-2023 | Sep-2023 | Dec-2023 | Mar-2024 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
1 405
N/A
|
1 408
+0%
|
1 426
+1%
|
1 456
+2%
|
1 475
+1%
|
1 496
+1%
|
1 524
+2%
|
1 543
+1%
|
1 557
+1%
|
1 566
+1%
|
1 572
+0%
|
1 577
+0%
|
1 592
+1%
|
1 617
+2%
|
1 642
+2%
|
1 667
+2%
|
1 700
+2%
|
1 727
+2%
|
1 754
+2%
|
1 783
+2%
|
1 806
+1%
|
1 837
+2%
|
1 874
+2%
|
1 939
+3%
|
1 992
+3%
|
2 021
+1%
|
2 069
+2%
|
2 080
+1%
|
2 091
+1%
|
2 121
+1%
|
2 132
+0%
|
2 139
+0%
|
2 142
+0%
|
2 141
0%
|
2 129
-1%
|
2 135
+0%
|
2 165
+1%
|
2 187
+1%
|
2 225
+2%
|
2 264
+2%
|
2 293
+1%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(1 002)
|
(1 004)
|
(1 017)
|
(1 035)
|
(1 046)
|
(1 059)
|
(1 075)
|
(1 088)
|
(1 097)
|
(1 103)
|
(1 112)
|
(1 115)
|
(1 122)
|
(1 132)
|
(1 138)
|
(1 151)
|
(1 170)
|
(1 190)
|
(1 207)
|
(1 229)
|
(1 246)
|
(1 264)
|
(1 287)
|
(1 321)
|
(1 351)
|
(1 380)
|
(1 391)
|
(1 378)
|
(1 367)
|
(1 365)
|
(1 368)
|
(1 370)
|
(1 366)
|
(1 352)
|
(1 357)
|
(1 370)
|
(1 404)
|
(1 441)
|
(1 457)
|
(1 466)
|
(1 480)
|
|
Gross Profit |
403
N/A
|
404
+0%
|
408
+1%
|
422
+3%
|
429
+2%
|
437
+2%
|
449
+3%
|
456
+1%
|
460
+1%
|
463
+1%
|
460
-1%
|
462
+0%
|
470
+2%
|
485
+3%
|
504
+4%
|
516
+2%
|
530
+3%
|
537
+1%
|
546
+2%
|
554
+1%
|
560
+1%
|
573
+2%
|
587
+2%
|
617
+5%
|
641
+4%
|
642
+0%
|
678
+6%
|
701
+3%
|
724
+3%
|
756
+4%
|
763
+1%
|
770
+1%
|
777
+1%
|
790
+2%
|
773
-2%
|
765
-1%
|
761
-1%
|
746
-2%
|
768
+3%
|
799
+4%
|
813
+2%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(265)
|
(252)
|
(243)
|
(248)
|
(251)
|
(255)
|
(260)
|
(266)
|
(269)
|
(276)
|
(277)
|
(275)
|
(281)
|
(285)
|
(292)
|
(300)
|
(303)
|
(306)
|
(307)
|
(309)
|
(313)
|
(316)
|
(326)
|
(343)
|
(351)
|
(360)
|
(369)
|
(370)
|
(379)
|
(395)
|
(400)
|
(408)
|
(415)
|
(416)
|
(417)
|
(420)
|
(427)
|
(428)
|
(436)
|
(438)
|
(440)
|
|
Selling, General & Administrative |
(206)
|
(208)
|
(210)
|
(215)
|
(218)
|
(221)
|
(225)
|
(233)
|
(236)
|
(238)
|
(239)
|
(236)
|
(241)
|
(248)
|
(256)
|
(263)
|
(267)
|
(269)
|
(269)
|
(270)
|
(274)
|
(276)
|
(285)
|
(298)
|
(302)
|
(307)
|
(312)
|
(313)
|
(322)
|
(335)
|
(340)
|
(349)
|
(355)
|
(358)
|
(359)
|
(361)
|
(366)
|
(367)
|
(373)
|
(377)
|
(378)
|
|
Depreciation & Amortization |
(33)
|
(33)
|
(33)
|
(33)
|
(34)
|
(34)
|
(35)
|
(34)
|
(34)
|
(34)
|
(34)
|
(35)
|
(35)
|
(35)
|
(35)
|
(36)
|
(36)
|
(37)
|
(38)
|
(39)
|
(40)
|
(40)
|
(41)
|
(45)
|
(49)
|
(53)
|
(56)
|
(57)
|
(57)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(59)
|
(60)
|
(61)
|
(62)
|
|
Other Operating Expenses |
(26)
|
(12)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(4)
|
(5)
|
(5)
|
(2)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(1)
|
0
|
0
|
0
|
(0)
|
1
|
1
|
0
|
(2)
|
(2)
|
(3)
|
0
|
(1)
|
|
Operating Income |
138
N/A
|
152
+11%
|
166
+9%
|
174
+5%
|
178
+3%
|
182
+2%
|
189
+4%
|
190
+0%
|
191
+0%
|
187
-2%
|
183
-2%
|
186
+2%
|
189
+1%
|
201
+6%
|
212
+6%
|
216
+2%
|
227
+5%
|
231
+2%
|
239
+3%
|
245
+2%
|
246
+0%
|
257
+4%
|
261
+1%
|
275
+5%
|
291
+6%
|
282
-3%
|
310
+10%
|
331
+7%
|
345
+4%
|
361
+5%
|
364
+1%
|
362
-1%
|
362
+0%
|
373
+3%
|
355
-5%
|
345
-3%
|
333
-3%
|
318
-5%
|
333
+5%
|
361
+9%
|
373
+3%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(14)
|
(14)
|
(11)
|
(8)
|
(5)
|
(4)
|
(4)
|
(3)
|
(3)
|
(3)
|
(3)
|
(3)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(4)
|
(6)
|
(6)
|
(4)
|
(6)
|
(4)
|
(3)
|
(2)
|
(1)
|
(1)
|
(1)
|
(2)
|
(2)
|
(2)
|
(3)
|
(4)
|
(5)
|
(5)
|
(1)
|
3
|
8
|
|
Non-Reccuring Items |
(2)
|
(1)
|
(2)
|
(2)
|
(3)
|
(4)
|
(4)
|
(5)
|
(6)
|
(6)
|
(5)
|
(5)
|
(5)
|
(96)
|
(96)
|
(95)
|
(93)
|
(1)
|
0
|
(1)
|
(8)
|
(11)
|
(10)
|
(9)
|
(5)
|
37
|
23
|
66
|
66
|
25
|
37
|
(10)
|
(9)
|
(9)
|
(9)
|
(12)
|
(13)
|
(13)
|
(14)
|
(14)
|
(18)
|
|
Gain/Loss on Disposition of Assets |
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Total Other Income |
0
|
0
|
0
|
0
|
(0)
|
(1)
|
(1)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
0
|
0
|
1
|
(0)
|
(0)
|
(0)
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Pre-Tax Income |
121
N/A
|
137
+13%
|
151
+10%
|
163
+8%
|
169
+4%
|
174
+3%
|
181
+4%
|
180
0%
|
181
+0%
|
177
-2%
|
174
-2%
|
177
+2%
|
179
+1%
|
100
-44%
|
111
+11%
|
117
+5%
|
130
+11%
|
226
+74%
|
235
+4%
|
240
+2%
|
234
-2%
|
241
+3%
|
245
+2%
|
262
+7%
|
280
+7%
|
315
+13%
|
330
+5%
|
396
+20%
|
411
+4%
|
386
-6%
|
400
+4%
|
350
-12%
|
351
+0%
|
362
+3%
|
343
-5%
|
330
-4%
|
316
-4%
|
300
-5%
|
317
+6%
|
350
+10%
|
364
+4%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(46)
|
(52)
|
(59)
|
(63)
|
(66)
|
(68)
|
(70)
|
(70)
|
(70)
|
(69)
|
(67)
|
(68)
|
(66)
|
(33)
|
(35)
|
(27)
|
(25)
|
(45)
|
(38)
|
(34)
|
(29)
|
(40)
|
(36)
|
(42)
|
(49)
|
(53)
|
(58)
|
(77)
|
(82)
|
(83)
|
(92)
|
(82)
|
(84)
|
(85)
|
(81)
|
(80)
|
(77)
|
(74)
|
(73)
|
(78)
|
(80)
|
|
Income from Continuing Operations |
76
|
85
|
93
|
99
|
103
|
106
|
110
|
110
|
111
|
108
|
106
|
109
|
114
|
67
|
76
|
90
|
105
|
182
|
197
|
206
|
205
|
201
|
209
|
220
|
231
|
263
|
271
|
320
|
329
|
303
|
308
|
269
|
267
|
277
|
262
|
250
|
240
|
226
|
245
|
273
|
283
|
|
Net Income (Common) |
76
N/A
|
85
+13%
|
93
+8%
|
99
+7%
|
103
+4%
|
106
+3%
|
110
+4%
|
110
+0%
|
111
+0%
|
108
-2%
|
106
-2%
|
109
+2%
|
114
+5%
|
67
-41%
|
76
+13%
|
98
+30%
|
113
+15%
|
190
+68%
|
206
+8%
|
206
0%
|
205
0%
|
201
-2%
|
209
+4%
|
220
+5%
|
231
+5%
|
263
+14%
|
271
+3%
|
320
+18%
|
329
+3%
|
303
-8%
|
308
+1%
|
269
-13%
|
267
0%
|
277
+4%
|
262
-5%
|
250
-5%
|
240
-4%
|
226
-5%
|
245
+8%
|
273
+11%
|
283
+4%
|
|
EPS (Diluted) |
4.11
N/A
|
4.76
+16%
|
5.25
+10%
|
5.57
+6%
|
5.9
+6%
|
6.08
+3%
|
6.31
+4%
|
6.33
+0%
|
6.42
+1%
|
6.45
+0%
|
6.4
-1%
|
6.48
+1%
|
6.76
+4%
|
4.19
-38%
|
4.53
+8%
|
5.88
+30%
|
6.7
+14%
|
11.3
+69%
|
12.24
+8%
|
12.23
0%
|
12.43
+2%
|
12.25
-1%
|
12.56
+3%
|
13.31
+6%
|
14
+5%
|
16
+14%
|
16.54
+3%
|
19.48
+18%
|
20.18
+4%
|
18.84
-7%
|
19.42
+3%
|
16.89
-13%
|
17.59
+4%
|
18.34
+4%
|
17.42
-5%
|
16.53
-5%
|
15.85
-4%
|
14.88
-6%
|
16.09
+8%
|
17.93
+11%
|
18.47
+3%
|