← CHE Overview

Chemed Corp Liquidation Value Calculator

Chemed Corp

Current Price: N/A

Loading calculator data...

Advanced: All 193 XBRL Tags

Every XBRL tag from SEC EDGAR filings, grouped by financial statement type. total = may include children, fact = independent leaf value.

Balance Sheet

TagValueUnit
accounts_payable
Accounts Payable Current total
AccountsPayableCurrent
$64.46M USD
accounts_receivable
Accounts Receivable Net Current total
AccountsReceivableNetCurrent
$182.57M USD
Other Receivables total
OtherReceivables
$8.65M USD
cash
Cash And Cash Equivalents At Carrying Value total
CashAndCashEquivalentsAtCarryingValue
$74.52M USD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents total
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents
$74.52M USD
current_liabilities
Employee Related Liabilities Current total
EmployeeRelatedLiabilitiesCurrent
$58.33M USD
Operating Lease Liability Current total
OperatingLeaseLiabilityCurrent
$40.89M USD
Other Liabilities Current total
OtherLiabilitiesCurrent
$58.89M USD
inventory
Inventory Net total
InventoryNet
$7.54M USD
liabilities_current
Liabilities Current total
LiabilitiesCurrent
$287.13M USD
liabilities_total
Liabilities total $558.78M USD
operating_lease_liability
Operating Lease Liability total
OperatingLeaseLiability
$143.76M USD
Operating Lease Liability Current fact
OperatingLeaseLiabilityCurrent
$40.89M USD
Operating Lease Liability Noncurrent fact
OperatingLeaseLiabilityNoncurrent
$102.87M USD
Unmapped Tags (176)
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment
$388.10MUSD
Additional Paid In Capital Common Stock
AdditionalPaidInCapitalCommonStock
$1.59BUSD
Amortization Of Intangible Assets
AmortizationOfIntangibleAssets
$10.30MUSD
Assets
Assets
$1.54BUSD
Assets Current
AssetsCurrent
$302.62MUSD
Capitalized Computer Software Amortization1
CapitalizedComputerSoftwareAmortization1
$4.30MUSD
Capitalized Computer Software Net
CapitalizedComputerSoftwareNet
$9.90MUSD
Common Stock Dividends Per Share Cash Paid
CommonStockDividendsPerShareCashPaid
$2USD/shares
Common Stock Par Or Stated Value Per Share
CommonStockParOrStatedValuePerShare
$1USD/shares
Common Stock Shares Authorized
CommonStockSharesAuthorized
$80.00Mshares
Common Stock Shares Held In Employee Trust
CommonStockSharesHeldInEmployeeTrust
$2.30MUSD
Common Stock Shares Held In Employee Trust Shares
CommonStockSharesHeldInEmployeeTrustShares
$54,648shares
Common Stock Shares Issued
CommonStockSharesIssued
$37.59Mshares
Common Stock Value
CommonStockValue
$37.59MUSD
Deferred Compensation Liability Classified Noncurrent
DeferredCompensationLiabilityClassifiedNoncurrent
$136.14MUSD
Deferred Compensation Plan Assets
DeferredCompensationPlanAssets
$140.35MUSD
Deferred Tax Assets Net
DeferredTaxAssetsNet
$101.82MUSD
Deferred Tax Assets Operating Loss Carryforwards
DeferredTaxAssetsOperatingLossCarryforwards
$2.38MUSD
Deferred Tax Assets Other
DeferredTaxAssetsOther
$836,000USD
Deferred Tax Liabilities
DeferredTaxLiabilities
$19.31MUSD
Deferred Tax Liabilities Goodwill And Intangible Assets Intangible Assets
DeferredTaxLiabilitiesGoodwillAndIntangibleAssetsIntangibleAssets
$45.26MUSD
Deferred Tax Liabilities Investments
DeferredTaxLiabilitiesInvestments
$3.90MUSD
Deferred Tax Liabilities Other
DeferredTaxLiabilitiesOther
$126,000USD
Deferred Tax Liabilities Property Plant And Equipment
DeferredTaxLiabilitiesPropertyPlantAndEquipment
$33.49MUSD
Deferred Tax Liability Not Recognized Amount Of Unrecognized Deferred Tax Liability Undistributed Earnings Of Domestic Subsidiaries
DeferredTaxLiabilityNotRecognizedAmountOfUnrecognizedDeferredTaxLiabilityUndistributedEarningsOfDomesticSubsidiaries
$8.00MUSD
Dividends Common Stock Cash
DividendsCommonStockCash
$31.70MUSD
Finite Lived Intangible Assets Accumulated Amortization
FiniteLivedIntangibleAssetsAccumulatedAmortization
$69.43MUSD
Finite Lived Intangible Assets Gross
FiniteLivedIntangibleAssetsGross
$82.19MUSD
Finite Lived Intangible Assets Net
FiniteLivedIntangibleAssetsNet
$12.76MUSD
Goodwill
Goodwill
$667.00MUSD
Goodwill Acquired During Period
GoodwillAcquiredDuringPeriod
$185,000USD
Goodwill Foreign Currency Translation Gain Loss
GoodwillForeignCurrencyTranslationGainLoss
$70,000USD
Intangible Assets Gross Excluding Goodwill
IntangibleAssetsGrossExcludingGoodwill
$152.20MUSD
Intangible Assets Net Excluding Goodwill
IntangibleAssetsNetExcludingGoodwill
$82.76MUSD
Intangible Assets Net Including Goodwill
IntangibleAssetsNetIncludingGoodwill
$82.76MUSD
Investment Income Net
InvestmentIncomeNet
$8.74MUSD
Lease Cost
LeaseCost
$68.10MUSD
Lessee Operating Lease Liability Undiscounted Excess Amount
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount
$16.18MUSD
Liabilities And Stockholders Equity
LiabilitiesAndStockholdersEquity
$1.54BUSD
Operating Lease Cost
OperatingLeaseCost
$68.23MUSD
Operating Lease Right Of Use Asset
OperatingLeaseRightOfUseAsset
$131.15MUSD
Other Assets Noncurrent
OtherAssetsNoncurrent
$8.65MUSD
Other Liabilities Noncurrent
OtherLiabilitiesNoncurrent
$13.34MUSD
Other Operating Activities Cash Flow Statement
OtherOperatingActivitiesCashFlowStatement
$459,000USD
Other Sundry Liabilities Current
OtherSundryLiabilitiesCurrent
$27.98MUSD
Prepaid Taxes
PrepaidTaxes
$11.16MUSD
Property Plant And Equipment Gross
PropertyPlantAndEquipmentGross
$593.77MUSD
Property Plant And Equipment Net
PropertyPlantAndEquipmentNet
$205.66MUSD
Retained Earnings Accumulated Deficit
RetainedEarningsAccumulatedDeficit
$2.96BUSD
Right Of Use Asset Obtained In Exchange For Operating Lease Liability
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability
$52.67MUSD
Stockholders Equity
StockholdersEquity
$979.40MUSD
Stockholders Equity Other
StockholdersEquityOther
$1.17MUSD
Sublease Income
SubleaseIncome
$123,000USD
Treasury Stock Acquired Average Cost Per Share
TreasuryStockAcquiredAverageCostPerShare
$459USD/shares
Treasury Stock Common Shares
TreasuryStockCommonShares
$23.88Mshares
Treasury Stock Shares Acquired
TreasuryStockSharesAcquired
$932,500shares
Treasury Stock Value
TreasuryStockValue
$3.61BUSD
Treasury Stock Value Acquired Cost Method
TreasuryStockValueAcquiredCostMethod
$428.04MUSD
Allocated Share Based Compensation Expense
AllocatedShareBasedCompensationExpense
$38.68MUSD
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Excluding Exchange Rate Effect
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseExcludingExchangeRateEffect
$-103.83MUSD
Deferred Income Tax Expense Benefit
DeferredIncomeTaxExpenseBenefit
$-5.94MUSD
Deferred Income Tax Liabilities
DeferredIncomeTaxLiabilities
$121.14MUSD
Deferred Income Tax Liabilities Net
DeferredIncomeTaxLiabilitiesNet
$19.31MUSD
Deferred Tax Assets Tax Deferred Expense Compensation And Benefits Share Based Compensation Cost
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost
$13.02MUSD
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Amount
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitAmount
$696,000USD
Effective Income Tax Rate Reconciliation Share Based Compensation Excess Tax Benefit Percent
EffectiveIncomeTaxRateReconciliationShareBasedCompensationExcessTaxBenefitPercent
$0pure
Employee Benefits And Share Based Compensation
EmployeeBenefitsAndShareBasedCompensation
$38.30MUSD
Increase Decrease In Accounts Payable
IncreaseDecreaseInAccountsPayable
$-5.19MUSD
Increase Decrease In Accounts Receivable
IncreaseDecreaseInAccountsReceivable
$11.60MUSD
Increase Decrease In Accrued Income Taxes Payable
IncreaseDecreaseInAccruedIncomeTaxesPayable
$-6.22MUSD
Increase Decrease In Inventories
IncreaseDecreaseInInventories
$-650,000USD
Increase Decrease In Other Operating Assets
IncreaseDecreaseInOtherOperatingAssets
$-36.84MUSD
Increase Decrease In Other Operating Liabilities
IncreaseDecreaseInOtherOperatingLiabilities
$10.42MUSD
Increase Decrease In Outstanding Checks Financing Activities
IncreaseDecreaseInOutstandingChecksFinancingActivities
$10.97MUSD
Increase Decrease In Prepaid Expense
IncreaseDecreaseInPrepaidExpense
$844,000USD
Issuance Of Stock And Warrants For Services Or Claims
IssuanceOfStockAndWarrantsForServicesOrClaims
$1.12MUSD
Lessee Operating Lease Liability Payments Due
LesseeOperatingLeaseLiabilityPaymentsDue
$159.94MUSD
Lessee Operating Lease Liability Payments Due After Year Five
LesseeOperatingLeaseLiabilityPaymentsDueAfterYearFive
$17.83MUSD
Lessee Operating Lease Liability Payments Due Next Twelve Months
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths
$48.40MUSD
Lessee Operating Lease Liability Payments Due Year Five
LesseeOperatingLeaseLiabilityPaymentsDueYearFive
$12.54MUSD
Lessee Operating Lease Liability Payments Due Year Four
LesseeOperatingLeaseLiabilityPaymentsDueYearFour
$20.66MUSD
Lessee Operating Lease Liability Payments Due Year Three
LesseeOperatingLeaseLiabilityPaymentsDueYearThree
$26.85MUSD
Lessee Operating Lease Liability Payments Due Year Two
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo
$33.66MUSD
Net Cash Provided By Used In Financing Activities
NetCashProvidedByUsedInFinancingActivities
$-432.77MUSD
Net Cash Provided By Used In Investing Activities
NetCashProvidedByUsedInInvestingActivities
$-59.34MUSD
Net Cash Provided By Used In Operating Activities
NetCashProvidedByUsedInOperatingActivities
$388.27MUSD
Operating Lease Payments
OperatingLeasePayments
$55.60MUSD
Payments For Proceeds From Other Investing Activities
PaymentsForProceedsFromOtherInvestingActivities
$888,000USD
Payments For Repurchase Of Common Stock
PaymentsForRepurchaseOfCommonStock
$431.50MUSD
Payments Of Dividends Common Stock
PaymentsOfDividendsCommonStock
$31.70MUSD
Payments Related To Tax Withholding For Share Based Compensation
PaymentsRelatedToTaxWithholdingForShareBasedCompensation
$8.82MUSD
Payments To Acquire Businesses Net Of Cash Acquired
PaymentsToAcquireBusinessesNetOfCashAcquired
$225,000USD
Payments To Acquire Productive Assets
PaymentsToAcquireProductiveAssets
$63.83MUSD
Payments To Acquire Property Plant And Equipment
PaymentsToAcquirePropertyPlantAndEquipment
$62.80MUSD
Proceeds From Payments For Other Financing Activities
ProceedsFromPaymentsForOtherFinancingActivities
$1.12MUSD
Proceeds From Sale Of Property Plant And Equipment
ProceedsFromSaleOfPropertyPlantAndEquipment
$4.57MUSD
Proceeds From Stock Options Exercised
ProceedsFromStockOptionsExercised
$27.15MUSD
Share Based Compensation Arrangement By Share Based Payment Award Equity Instruments Other Than Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardEquityInstrumentsOtherThanOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
$514USD/shares
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Dividend Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Expected Volatility Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Fair Value Assumptions Risk Free Interest Rate
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRate
$0pure
Share Based Compensation Arrangement By Share Based Payment Award Number Of Shares Available For Grant
ShareBasedCompensationArrangementByShareBasedPaymentAwardNumberOfSharesAvailableForGrant
$5.50Mshares
Share Based Compensation Arrangement By Share Based Payment Award Options Exercises In Period Total Intrinsic Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisesInPeriodTotalIntrinsicValue
$18.20MUSD
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Gross
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross
$441,501shares
Share Based Compensation Arrangement By Share Based Payment Award Options Grants In Period Weighted Average Grant Date Fair Value
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue
$86USD/shares
Stock Issued During Period Value Share Based Compensation
StockIssuedDuringPeriodValueShareBasedCompensation
$57.01MUSD
Stock Repurchase Program Remaining Authorized Repurchase Amount1
StockRepurchaseProgramRemainingAuthorizedRepurchaseAmount1
$127.30MUSD
Advertising Expense
AdvertisingExpense
$77.14MUSD
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount
$1.00Mshares
Cost Of Goods And Service Excluding Depreciation Depletion And Amortization
CostOfGoodsAndServiceExcludingDepreciationDepletionAndAmortization
$1.71BUSD
Cost Of Goods And Services Sold
CostOfGoodsAndServicesSold
$1.71BUSD
Cost Of Other Property Operating Expense
CostOfOtherPropertyOperatingExpense
$286.66MUSD
Costs And Expenses
CostsAndExpenses
$2.19BUSD
Current Federal Tax Expense Benefit
CurrentFederalTaxExpenseBenefit
$83.41MUSD
Current Foreign Tax Expense Benefit
CurrentForeignTaxExpenseBenefit
$406,000USD
Current State And Local Tax Expense Benefit
CurrentStateAndLocalTaxExpenseBenefit
$12.67MUSD
Deferred Foreign Income Tax Expense Benefit
DeferredForeignIncomeTaxExpenseBenefit
$-3,000USD
Deferred Tax Assets Tax Deferred Expense Reserves And Accruals Accrued Liabilities
DeferredTaxAssetsTaxDeferredExpenseReservesAndAccrualsAccruedLiabilities
$45.74MUSD
Deferred Tax Liabilities Deferred Expense
DeferredTaxLiabilitiesDeferredExpense
$2.13MUSD
Earnings Per Share Basic
EarningsPerShareBasic
$18USD/shares
Earnings Per Share Diluted
EarningsPerShareDiluted
$18USD/shares
Effective Income Tax Rate Continuing Operations
EffectiveIncomeTaxRateContinuingOperations
$0pure
Effective Income Tax Rate Reconciliation At Federal Statutory Income Tax Rate
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate
$0pure
Effective Income Tax Rate Reconciliation Nondeductible Expense Other
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseOther
$0pure
Effective Income Tax Rate Reconciliation Other Adjustments
EffectiveIncomeTaxRateReconciliationOtherAdjustments
$0pure
Effective Income Tax Rate Reconciliation State And Local Income Taxes
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes
$0pure
Finite Lived Intangible Assets Amortization Expense After Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseAfterYearFive
$1.40MUSD
Finite Lived Intangible Assets Amortization Expense Next Twelve Months
FiniteLivedIntangibleAssetsAmortizationExpenseNextTwelveMonths
$9.94MUSD
Finite Lived Intangible Assets Amortization Expense Year Five
FiniteLivedIntangibleAssetsAmortizationExpenseYearFive
$160,000USD
Finite Lived Intangible Assets Amortization Expense Year Four
FiniteLivedIntangibleAssetsAmortizationExpenseYearFour
$238,000USD
Finite Lived Intangible Assets Amortization Expense Year Three
FiniteLivedIntangibleAssetsAmortizationExpenseYearThree
$413,000USD
Finite Lived Intangible Assets Amortization Expense Year Two
FiniteLivedIntangibleAssetsAmortizationExpenseYearTwo
$616,000USD
Income Loss From Continuing Operations Before Income Taxes Extraordinary Items Noncontrolling Interest
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest
$355.78MUSD
Income Taxes Paid
IncomeTaxesPaid
$102.70MUSD
Income Tax Expense Benefit
IncomeTaxExpenseBenefit
$90.54MUSD
Income Tax Reconciliation Income Tax Expense Benefit At Federal Statutory Income Tax Rate
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate
$74.71MUSD
Income Tax Reconciliation Nondeductible Expense Other
IncomeTaxReconciliationNondeductibleExpenseOther
$1.47MUSD
Income Tax Reconciliation Other Adjustments
IncomeTaxReconciliationOtherAdjustments
$480,000USD
Income Tax Reconciliation State And Local Income Taxes
IncomeTaxReconciliationStateAndLocalIncomeTaxes
$8.75MUSD
Interest Expense
InterestExpense
$1.75MUSD
Labor And Related Expense
LaborAndRelatedExpense
$170.06MUSD
Liability For Unpaid Claims And Claims Adjustment Expense Period Increase Decrease
LiabilityForUnpaidClaimsAndClaimsAdjustmentExpensePeriodIncreaseDecrease
$81,000USD
Net Income Loss
NetIncomeLoss
$265.24MUSD
Net Income Loss
NetIncomeLoss
$265,238USD
Net Income Loss
NetIncomeLoss
$265,238USD
Net Income Loss Available To Common Stockholders Diluted
NetIncomeLossAvailableToCommonStockholdersDiluted
$265.24MUSD
Nonoperating Income Expense
NonoperatingIncomeExpense
$19.28MUSD
Operating Expenses
OperatingExpenses
$2.19BUSD
Operating Income Loss
OperatingIncomeLoss
$338.25MUSD
Operating Lease Weighted Average Discount Rate Percent
OperatingLeaseWeightedAverageDiscountRatePercent
$0pure
Other Nonoperating Income Expense
OtherNonoperatingIncomeExpense
$-13,000USD
Other Operating Income Expense Net
OtherOperatingIncomeExpenseNet
$-2.91MUSD
Other Prepaid Expense Current
OtherPrepaidExpenseCurrent
$26.82MUSD
Other Selling General And Administrative Expense
OtherSellingGeneralAndAdministrativeExpense
$131.70MUSD
Pension And Other Postretirement Benefits Expense Reversal Of Expense Noncash
PensionAndOtherPostretirementBenefitsExpenseReversalOfExpenseNoncash
$4.89MUSD
Revenues
Revenues
$2.53BUSD
Selling General And Administrative Expense
SellingGeneralAndAdministrativeExpense
$417.19MUSD
Stock Option Plan Expense
StockOptionPlanExpense
$32.67MUSD
Unrecognized Tax Benefits Interest On Income Taxes Accrued
UnrecognizedTaxBenefitsInterestOnIncomeTaxesAccrued
$180,000USD
Accrued Insurance Current
AccruedInsuranceCurrent
$62.05MUSD
Adjustment For Amortization
AdjustmentForAmortization
$10.28MUSD
Amortization Of Financing Costs
AmortizationOfFinancingCosts
$321,000USD
Defined Benefit Plan Net Periodic Benefit Cost
DefinedBenefitPlanNetPeriodicBenefitCost
$32.38MUSD
Depreciation
Depreciation
$54.56MUSD
Depreciation Depletion And Amortization
DepreciationDepletionAndAmortization
$64.84MUSD
Incremental Common Shares Attributable To Nonvested Shares With Forfeitable Dividends
IncrementalCommonSharesAttributableToNonvestedSharesWithForfeitableDividends
$27,000shares
Incremental Common Shares Attributable To Share Based Payment Arrangements
IncrementalCommonSharesAttributableToShareBasedPaymentArrangements
$35,000shares
Interest Paid Net
InterestPaidNet
$1.34MUSD
Letters Of Credit Outstanding Amount
LettersOfCreditOutstandingAmount
$45.50MUSD
Number Of Reportable Segments
NumberOfReportableSegments
$2segment
Operating Loss Carryforwards
OperatingLossCarryforwards
$52.00MUSD
Unrecognized Tax Benefits
UnrecognizedTaxBenefits
$1.29MUSD
Unrecognized Tax Benefits Decreases Resulting From Current Period Tax Positions
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions
$138,000USD
Unrecognized Tax Benefits Reductions Resulting From Lapse Of Applicable Statute Of Limitations
UnrecognizedTaxBenefitsReductionsResultingFromLapseOfApplicableStatuteOfLimitations
$284,000USD
DeferredTaxLiabilitiesRegulatoryAssets
DeferredTaxLiabilitiesRegulatoryAssets
$4.69MUSD
UndistributedEarningsOfDomesticSubsidiaries
UndistributedEarningsOfDomesticSubsidiaries
$35.10MUSD

Showing balance sheet tags only. Liquidation analysis uses balance sheet data.

Comments