DaVita Inc
NYSE:DVA
Income Statement
Earnings Waterfall
DaVita Inc
Revenue
|
12.1B
USD
|
Cost of Revenue
|
-8.3B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-2.2B
USD
|
Operating Income
|
1.6B
USD
|
Other Expenses
|
-909.5m
USD
|
Net Income
|
691.5m
USD
|
Income Statement
DaVita Inc
Dec-2013 | 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 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | ||||||||||||||||||||||||||||||||||||||||||
Revenue |
11 764
N/A
|
11 977
+2%
|
12 278
+3%
|
12 530
+2%
|
12 795
+2%
|
13 040
+2%
|
13 302
+2%
|
13 576
+2%
|
13 782
+2%
|
14 075
+2%
|
14 358
+2%
|
14 563
+1%
|
10 707
-26%
|
9 758
-9%
|
8 739
-10%
|
7 774
-11%
|
10 877
+40%
|
11 095
+2%
|
11 282
+2%
|
11 365
+1%
|
11 405
+0%
|
11 299
-1%
|
11 254
0%
|
11 311
+1%
|
11 388
+1%
|
11 487
+1%
|
11 524
+0%
|
11 544
+0%
|
11 551
+0%
|
11 529
0%
|
11 566
+0%
|
11 580
+0%
|
11 619
+0%
|
11 616
0%
|
11 627
+0%
|
11 637
+0%
|
11 610
0%
|
11 665
+0%
|
11 739
+1%
|
11 911
+1%
|
12 140
+2%
|
|
Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(8 198)
|
(8 417)
|
(8 649)
|
(8 881)
|
(9 119)
|
(9 302)
|
(9 502)
|
(9 676)
|
(9 825)
|
(10 045)
|
(10 269)
|
(10 466)
|
(7 432)
|
(6 701)
|
(5 925)
|
(5 179)
|
(7 640)
|
(7 824)
|
(7 998)
|
(8 110)
|
(8 196)
|
(8 125)
|
(8 014)
|
(7 941)
|
(7 914)
|
(7 925)
|
(7 952)
|
(7 932)
|
(7 989)
|
(7 952)
|
(7 932)
|
(7 969)
|
(7 972)
|
(8 053)
|
(8 104)
|
(8 181)
|
(8 210)
|
(8 249)
|
(8 288)
|
(8 270)
|
(8 320)
|
|
Gross Profit |
3 566
N/A
|
3 560
0%
|
3 629
+2%
|
3 650
+1%
|
3 676
+1%
|
3 738
+2%
|
3 801
+2%
|
3 900
+3%
|
3 957
+1%
|
4 031
+2%
|
4 089
+1%
|
4 097
+0%
|
3 276
-20%
|
3 056
-7%
|
2 814
-8%
|
2 595
-8%
|
3 237
+25%
|
3 271
+1%
|
3 285
+0%
|
3 255
-1%
|
3 209
-1%
|
3 174
-1%
|
3 241
+2%
|
3 370
+4%
|
3 474
+3%
|
3 562
+3%
|
3 572
+0%
|
3 612
+1%
|
3 562
-1%
|
3 578
+0%
|
3 634
+2%
|
3 611
-1%
|
3 646
+1%
|
3 564
-2%
|
3 522
-1%
|
3 456
-2%
|
3 400
-2%
|
3 416
+0%
|
3 450
+1%
|
3 641
+6%
|
3 820
+5%
|
|
Operating Income | ||||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(1 710)
|
(1 728)
|
(1 776)
|
(1 813)
|
(1 867)
|
(1 935)
|
(2 000)
|
(2 042)
|
(2 099)
|
(2 160)
|
(2 218)
|
(2 293)
|
(1 594)
|
(1 434)
|
(1 265)
|
(1 085)
|
(1 617)
|
(1 623)
|
(1 630)
|
(1 700)
|
(1 719)
|
(1 715)
|
(1 734)
|
(1 705)
|
(1 720)
|
(1 737)
|
(1 783)
|
(1 849)
|
(1 878)
|
(1 907)
|
(1 901)
|
(1 844)
|
(1 876)
|
(1 897)
|
(1 915)
|
(2 011)
|
(2 088)
|
(2 130)
|
(2 191)
|
(2 204)
|
(2 219)
|
|
Selling, General & Administrative |
(1 181)
|
(1 183)
|
(1 215)
|
(1 235)
|
(1 276)
|
(1 333)
|
(1 385)
|
(1 415)
|
(1 461)
|
(1 507)
|
(1 543)
|
(1 598)
|
(1 085)
|
(960)
|
(832)
|
(692)
|
(1 057)
|
(1 053)
|
(1 053)
|
(1 119)
|
(1 128)
|
(1 118)
|
(1 132)
|
(1 093)
|
(1 103)
|
(1 116)
|
(1 157)
|
(1 222)
|
(1 248)
|
(1 265)
|
(1 247)
|
(1 177)
|
(1 195)
|
(1 209)
|
(1 226)
|
(1 298)
|
(1 355)
|
(1 392)
|
(1 441)
|
(1 452)
|
(1 474)
|
|
Depreciation & Amortization |
(529)
|
(546)
|
(561)
|
(577)
|
(591)
|
(602)
|
(615)
|
(628)
|
(638)
|
(654)
|
(675)
|
(695)
|
(509)
|
(473)
|
(433)
|
(394)
|
(560)
|
(570)
|
(577)
|
(580)
|
(591)
|
(597)
|
(602)
|
(612)
|
(615)
|
(621)
|
(627)
|
(628)
|
(630)
|
(642)
|
(654)
|
(667)
|
(681)
|
(688)
|
(689)
|
(713)
|
(733)
|
(738)
|
(750)
|
(744)
|
(745)
|
|
Other Operating Expenses |
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
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
|
Operating Income |
1 856
N/A
|
1 832
-1%
|
1 853
+1%
|
1 837
-1%
|
1 809
-2%
|
1 803
0%
|
1 800
0%
|
1 858
+3%
|
1 858
+0%
|
1 870
+1%
|
1 870
+0%
|
1 804
-4%
|
1 682
-7%
|
1 623
-4%
|
1 550
-5%
|
1 510
-3%
|
1 620
+7%
|
1 649
+2%
|
1 655
+0%
|
1 555
-6%
|
1 490
-4%
|
1 458
-2%
|
1 507
+3%
|
1 665
+10%
|
1 755
+5%
|
1 824
+4%
|
1 789
-2%
|
1 763
-1%
|
1 684
-4%
|
1 671
-1%
|
1 733
+4%
|
1 767
+2%
|
1 770
+0%
|
1 667
-6%
|
1 607
-4%
|
1 444
-10%
|
1 312
-9%
|
1 286
-2%
|
1 259
-2%
|
1 437
+14%
|
1 601
+11%
|
|
Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
(395)
|
(398)
|
(495)
|
(491)
|
(485)
|
(480)
|
(430)
|
(436)
|
(438)
|
(445)
|
(401)
|
(401)
|
(397)
|
(400)
|
(405)
|
(419)
|
(440)
|
(449)
|
(450)
|
(465)
|
(491)
|
(507)
|
(525)
|
(480)
|
(431)
|
(373)
|
(323)
|
(307)
|
(277)
|
(266)
|
(255)
|
(251)
|
(258)
|
(266)
|
(273)
|
(300)
|
(330)
|
(358)
|
(379)
|
(379)
|
(371)
|
|
Non-Reccuring Items |
(340)
|
(40)
|
(97)
|
(17)
|
(17)
|
(512)
|
(512)
|
(495)
|
(705)
|
(287)
|
(433)
|
(59)
|
331
|
902
|
1 037
|
663
|
202
|
(292)
|
(262)
|
(270)
|
40
|
(1)
|
(33)
|
(130)
|
(158)
|
(120)
|
(124)
|
(105)
|
(105)
|
(102)
|
(86)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(8)
|
0
|
(34)
|
|
Total Other Income |
5
|
6
|
9
|
6
|
2
|
0
|
1
|
5
|
9
|
12
|
13
|
13
|
8
|
9
|
10
|
12
|
18
|
18
|
16
|
16
|
10
|
12
|
16
|
17
|
29
|
18
|
22
|
22
|
17
|
22
|
28
|
15
|
6
|
3
|
(13)
|
(10)
|
(16)
|
(10)
|
(8)
|
(22)
|
(19)
|
|
Pre-Tax Income |
1 125
N/A
|
1 400
+24%
|
1 270
-9%
|
1 335
+5%
|
1 310
-2%
|
811
-38%
|
859
+6%
|
931
+8%
|
723
-22%
|
1 150
+59%
|
1 049
-9%
|
1 357
+29%
|
1 623
+20%
|
2 134
+31%
|
2 192
+3%
|
1 765
-19%
|
1 400
-21%
|
926
-34%
|
959
+3%
|
836
-13%
|
1 048
+25%
|
963
-8%
|
966
+0%
|
1 073
+11%
|
1 195
+11%
|
1 349
+13%
|
1 363
+1%
|
1 373
+1%
|
1 318
-4%
|
1 326
+1%
|
1 420
+7%
|
1 531
+8%
|
1 518
-1%
|
1 404
-7%
|
1 321
-6%
|
1 134
-14%
|
966
-15%
|
918
-5%
|
865
-6%
|
1 036
+20%
|
1 177
+14%
|
|
Net Income | ||||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(381)
|
(491)
|
(462)
|
(478)
|
(446)
|
(236)
|
(258)
|
(288)
|
(296)
|
(509)
|
(521)
|
(478)
|
(432)
|
(587)
|
(554)
|
(540)
|
(576)
|
(365)
|
(347)
|
(308)
|
(258)
|
(244)
|
(236)
|
(250)
|
(280)
|
(315)
|
(322)
|
(322)
|
(314)
|
(308)
|
(306)
|
(315)
|
(307)
|
(279)
|
(261)
|
(229)
|
(198)
|
(185)
|
(170)
|
(196)
|
(220)
|
|
Income from Continuing Operations |
744
|
909
|
807
|
857
|
863
|
576
|
602
|
643
|
427
|
642
|
529
|
879
|
1 191
|
1 547
|
1 639
|
1 225
|
824
|
561
|
612
|
528
|
790
|
718
|
730
|
823
|
916
|
1 035
|
1 042
|
1 051
|
1 004
|
1 018
|
1 114
|
1 216
|
1 212
|
1 126
|
1 060
|
904
|
768
|
733
|
695
|
840
|
957
|
|
Income to Minority Interest |
(124)
|
(123)
|
(127)
|
(130)
|
(140)
|
(146)
|
(150)
|
(160)
|
(158)
|
(164)
|
(168)
|
(163)
|
(153)
|
(165)
|
(159)
|
(160)
|
(167)
|
(161)
|
(165)
|
(163)
|
(174)
|
(167)
|
(182)
|
(200)
|
(210)
|
(218)
|
(218)
|
(219)
|
(221)
|
(227)
|
(231)
|
(232)
|
(233)
|
(223)
|
(225)
|
(225)
|
(221)
|
(233)
|
(241)
|
(244)
|
(265)
|
|
Net Income (Common) |
634
N/A
|
787
+24%
|
680
-14%
|
727
+7%
|
723
-1%
|
429
-41%
|
452
+5%
|
484
+7%
|
270
-44%
|
478
+77%
|
361
-25%
|
716
+99%
|
880
+23%
|
1 230
+40%
|
1 304
+6%
|
518
-60%
|
664
+28%
|
395
-41%
|
535
+36%
|
613
+15%
|
159
-74%
|
130
-18%
|
136
+5%
|
416
+206%
|
811
+95%
|
901
+11%
|
829
-8%
|
845
+2%
|
774
-8%
|
772
0%
|
864
+12%
|
965
+12%
|
978
+1%
|
903
-8%
|
834
-8%
|
680
-19%
|
560
-18%
|
514
-8%
|
468
-9%
|
609
+30%
|
692
+14%
|
|
EPS (Diluted) |
2.94
N/A
|
3.63
+23%
|
3.13
-14%
|
3.34
+7%
|
3.33
0%
|
2.01
-40%
|
2.07
+3%
|
2.22
+7%
|
1.25
-44%
|
2.29
+83%
|
1.73
-24%
|
3.46
+100%
|
4.29
+24%
|
6.29
+47%
|
6.82
+8%
|
2.74
-60%
|
3.47
+27%
|
2.18
-37%
|
3.07
+41%
|
3.67
+20%
|
0.92
-75%
|
0.77
-16%
|
0.81
+5%
|
2.75
+240%
|
5.26
+91%
|
7.1
+35%
|
6.68
-6%
|
6.81
+2%
|
6.29
-8%
|
6.77
+8%
|
7.75
+14%
|
8.78
+13%
|
8.9
+1%
|
8.98
+1%
|
8.52
-5%
|
7.28
-15%
|
5.83
-20%
|
5.55
-5%
|
5
-10%
|
6.47
+29%
|
7.42
+15%
|