VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
DVADaVita Inc.
$217.04$13.9B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksDVACash Flow

DaVita Inc. (DVA) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains highly volatile, as evidenced by the operating cash flow to net income ratio swinging from -0.56 in 2024Q1 to 5.60 in 2025Q3, complicating the sustainability of its $759.1 million quarterly buyback programs.

DVA Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations2.03B1.89B2.02B2.06B1.56B1.93B1.98B2.07B1.77B1.91B1.96B1.56B1.46B1.77B1.1B1.18B839.68M666.71M555.93M533.04M519.57M485.55M419.94M293.65M342M272.73M307.65M168.94M17.6M5.8M18.4M
Operating CF Margin %-13.83%15.78%16.96%13.48%16.62%17.13%18.2%15.53%17.54%13.32%11.3%11.41%15.07%13.45%17.37%13.02%10.91%9.82%10.13%10.65%16.33%18.27%14.35%18.44%16.52%20.7%11.69%1.46%1.32%6.74%
Operating CF Growth %21.4%-6.7%-1.8%31.6%-18.97%-2.43%-4.5%16.97%-7.12%-2.85%26.09%6.7%-17.7%61.09%-6.71%40.53%25.94%19.93%4.3%2.59%7.01%15.62%43.01%-14.14%25.4%-11.35%82.1%859.9%203.45%-68.48%192.06%
Net Income781.42M1.08B1.25B691.53M781.64M1.21B994.68M1.02B333.04M830.55M1.03B427.41M863.33M757.2M641.24M573.39M484.22M479.76M374.16M381.78M289.69M228.64M222.25M175.79M157.33M137.31M16.98M-147.26M15.3M37M23.7M
Depreciation & Amortization530.19M715.35M723.86M745.44M732.6M680.62M630.43M615.15M591.03M777.49M720.25M638.02M590.93M528.12M343.91M267.31M234.38M228.99M216.92M193.47M173.29M119.72M86.67M74.69M64.67M105.21M111.61M112.48M92M27.1M15.4M
Stock-Based Compensation99.96M139.95M102.79M112.38M95.43M102.21M91.46M67.85M73.06M35.09M38.34M56.66M54.97M60M45.38M48.72M45.55M44.42M41.23M34.15M26.39M21.66M5.82M5.82M6.84M17.99M00000
Deferred Taxes119.45M86.57M-57.84M-39.35M-75.67M60.48M240.85M41.72M273.66M-395.22M80.41M107.49M270.07M21.52M132.73M91.64M75.4M50.87M94.91M18.6M2.34M-63.36M29.11M20.91M62.47M10.09M8.91M-21.55M-16M-700K700K
Other Non-Cash Items612.68M129.15M32.31M354.5M30.47M16.45M125.78M239.48M401.94M1.05B-110.58M285.36M118.68M332.32M-28.26M23.85M101.09M32.03M21.75M-40.68M-3.31M20.16M43.03M45.76M48.14M8.25M19.19M147.38M150M13.4M17.7M
Working Capital Changes-194.76M-263.24M-29.82M194.53M101K-140.64M-104.17M86.86M98.9M-394.5M201.94M42.25M-438.58M74.18M-34.15M175.13M-100.96M-169.36M-193.04M-54.28M31.16M158.73M33.05M-29.33M2.55M-6.12M150.97M77.89M-223.7M-71M-44.6M
Change in Receivables-85.11M-210.63M-29.77M172.36M-148.39M-138.14M-21.09M-79.96M-81.18M-156.31M-152.24M-202.87M-40.68M-59.64M-63.67M-88.85M55.38M-32.31M-149.94M15.91M-74.74M-62.02M-41.37M-41.37M-17.7M-37.17M00000
Change in Inventory15.1M-19.95M17.94M-32.13M-757K5.72M-12.35M10.16M73.5M-18.63M22.92M-48.31M-46.4M-8.97M4.05M10.27M-3.89M15.12M-2.71M11.27M-18.59M11.98M4.26M3.16M-342K-13.57M9.4M-8.74M-7.2M-1.3M-2M
Change in Payables58.33M128.3M1.7M26.89M87.48M-30.32M37.2M-84.54M-35.96M26.88M11.9M31M-2.96M16.67M40.88M84.4M4.23M-104.88M57.42M-9.22M40.71M28.87M-6.88M-6.88M10.82M-3.91M00000
Cash from Investing-631.9M-654.95M-771.43M-771.8M-630.35M-784.73M-825.37M3B-1.01B-1.37B-1.2B-881.78M-1.28B-876.88M-4.83B-1.4B-436.63M-346.06M-393.96M-426.47M-312.06M-3.05B-379.66M-193.98M-116.5M-92.97M93.36M-297.43M-475.1M-276.2M-171.5M
Capital Expenditures-534.62M-575.86M-555.44M-567.99M-603.43M-641.47M-674.54M-766.55M-987.14M-905.25M-829.1M-708M-642.35M-621.29M-550.15M-400.16M-273.6M-274.93M-318.03M-274.5M-268.31M-161.37M-128.33M-100.27M-102.71M-51.23M-41.09M-106.66M-421.2M-36.9M-33M
CapEx % of Revenue3.86%4.22%4.33%4.68%5.2%5.52%5.84%6.73%8.66%8.32%5.62%5.14%5.02%5.28%6.72%5.89%4.24%4.5%5.62%5.21%5.5%5.43%5.58%4.9%5.54%3.1%2.76%7.38%34.96%8.42%12.09%
Acquisitions-34.13M0-251.27M-26.39M-89.19M-200.97M-204.35M-110.23M-202.33M-808.7M-550.03M-114.38M-307.48M-310.39M-4.3B-1.08B-188.5M-87.62M-126.37M-144.64M-86.5M-3.2B-265.04M-97.37M-18.51M-66.94M0-154.23M000
Investments-------------------------------
Other Investing-48.32M-36.34M32.54M35.52M120.76M63.66M53.28M3.88B153.85M92.44M64.72M19.84M9.62M62.76M3.57M75.18M22.73M7.7M30.85M30.75M22.18M318.41M13.71M3.67M4.72M25.21M134.44M-11.17M-53.9M-239.3M-138.5M
Cash from Financing-1.21B-1.37B-816.94M-1.17B-1.12B-1.08B-1.85B-4.7B-625.35M-766.26M-1.35B-138.97M-164.98M-482.99M3.87B-247.18M-82.39M-192.07M-198.14M30.28M-329.12M2.74B150.04M-134.49M-165.73M-174.26M-477.78M199.7M492.8M255.9M142.8M
Debt Issued (Net)1.65B769.62M1.11B-552.62M-11.28M754.25M-169.38M-2.08B699.8M154.85M-124.63M543.03M-7.98M-437.29M3.96B127.66M674.76M-61.23M-13.55M-47.3M-406.96M2.77B207.3M-31.72M458M-156.24M-477.04M201.71M472.3M483.2M164.1M
Equity Issued (Net)-1.62B-1.77B-1.37B-255.32M-783.65M-1.6B-1.46B-2.37B-1.15B-802.95M-1.1B-549.93M000-323.35M-618.5M-153.5M-227.35M56.55M40.59M43.92M-53.11M-84.11M-612.91M-800K2.66M2.05M21.5M3.8M131.5M
Dividends Paid0000000000000000-83.59M-67.75M0000000-7.94M00000
Share Repurchases-1.65B-1.79B-1.39B-272.22M-802.23M-1.6B-1.46B-2.38B-1.16B-802.95M-1.1B-549.93M000-323.35M-618.5M-153.5M-257.12M-6.35M00-96.54M-107.16M-642.17M-20.36M00000
Other Financing-1.24B-374.69M-560.55M-362.56M-326.2M-238.59M-217.98M-243.82M-177.22M-118.16M-129.53M-132.06M-176.5M-62.13M-96.41M-51.49M-55.06M22.5M102.12M21.03M37.25M-77.88M-4.15M-18.67M-10.81M-9.29M-3.4M-4.05M-1M-231.1M-152.1M
Net Change in Cash201.83M-122.08M415.19M125.64M-215.97M53.17M-706.93M793.3M-103.5M-166.54M-585.93M533.88M18.99M412.5M140M-466.37M320.66M128.58M-36.16M136.84M-121.61M179.83M190.32M-34.82M59.76M5.5M-76.77M66.49M35.3M-14.5M-10.3M
Free Cash Flow1.49B1.31B1.47B1.49B961.14M1.29B1.3B1.31B784.5M1B1.13B849.2M817.06M1.15B550.7M779.89M566.08M391.78M237.9M258.53M251.27M324.19M291.62M193.38M239.28M221.5M266.56M62.29M-403.6M-31.1M-14.6M
FCF Margin %10.79%9.61%11.44%12.28%8.28%11.1%11.29%11.47%6.88%9.21%7.69%6.16%6.39%9.79%6.73%11.48%8.78%6.41%4.2%4.91%5.15%10.9%12.69%9.45%12.9%13.42%17.93%4.31%-33.5%-7.1%-5.35%
FCF Growth %-15.15%-10.63%-1.64%55.13%-25.46%-1.16%-0.1%66.45%-21.72%-11.65%33.58%3.93%-29.08%109.2%-29.39%37.77%44.49%64.68%-7.98%2.89%-22.49%11.17%50.8%-19.19%8.03%-16.9%327.96%115.43%-1197.75%-113.01%-1012.5%
FCF per Share21.6714.8816.8016.0010.0311.7310.648.494.555.245.543.933.775.362.814.042.751.881.121.201.191.561.420.850.880.791.070.26-1.65-0.15-0.07
FCF Conversion (FCF/Net Income)1.91x2.53x2.16x2.98x2.79x1.97x2.56x2.56x11.11x2.87x2.23x5.77x2.02x2.80x2.05x2.47x2.07x1.58x1.49x1.40x1.79x2.12x1.89x1.67x2.17x1.99x22.81x-1.15x-1.87x0.13x0.69x
Interest Paid00423.36M387.66M351M279M326.17M473.18M488.97M424.55M406.99M405.12M351.97M405.03M257.64M236.45M190.95M00000000000000
Taxes Paid00387.94M268.09M344.43M154.85M154.85M157.98M92.53M387.16M339.41M156.07M238.62M341.43M322.02M145.69M207.26M00000000000000

Key Metrics

Growth RegimeStable
ProfitabilityModerate
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

High leverage and reimbursement volatility

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

Based on reported financial statements, DaVita's operating cash flow to net income ratio has fluctuated wildly, ranging from a negative 0.56 in 2024Q1 to a high of 5.60 in 2025Q3, indicating that accounting net income is a poor proxy for the company's actual cash-generating capacity.

The significant divergence between net income and operating cash flow suggests that non-cash charges and working capital swings heavily influence reported earnings. Investors should monitor whether this volatility reflects genuine operational shifts or merely the timing of complex reimbursement collections from fragmented payor sources.

Free Cash Flow Margin Instability

As indicated by the provided quarterly data, DaVita's free cash flow margins have shown extreme inconsistency, swinging from a negative 8.3% in 2024Q1 to a peak of 21.2% in 2024Q2, which highlights the difficulty in maintaining predictable cash generation amidst shifting operational and regulatory environments.

The erratic nature of free cash flow suggests that the company's core dialysis business faces periodic liquidity constraints that may limit its ability to fund internal growth. This inconsistency warrants further investigation into whether these swings are driven by seasonal reimbursement cycles or underlying structural inefficiencies in clinic-level operations.

Working Capital Swings Impact Liquidity

According to recent SEC filings, DaVita experienced a massive working capital outflow of $640.1 million in 2024Q1, followed by significant inflows in subsequent periods, demonstrating that the company's cash position is highly sensitive to the timing of accounts receivable and complex medical billing cycles.

These dramatic shifts in working capital suggest that the company's cash flow is frequently disrupted by the administrative burden of collecting from government and commercial payors. Such variability implies that the company may require substantial liquidity buffers to manage its operations during periods of delayed reimbursement.

Aggressive Buybacks Amidst Debt Constraints

Based on the reported figures, DaVita has consistently prioritized share repurchases, including a $759.1 million outlay in 2025Q4, even as the company maintains a high debt-to-equity ratio of 12.99%, suggesting a capital allocation strategy that favors equity reduction over balance sheet deleveraging.

The decision to aggressively buy back shares while carrying significant debt may limit the company's financial flexibility in a higher-for-longer interest rate environment. This approach appears to prioritize short-term earnings-per-share support, which may leave the firm vulnerable if operating cash flows fail to meet expectations.

DVA — Frequently Asked Questions

Quick answers to the most common questions about buying DVA stock.

How much cash does DaVita Inc. (DVA) generate from operations?

DaVita Inc. (DVA) generated $1.89B in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is DaVita Inc.'s free cash flow?

DaVita Inc. (DVA) generated $1.31B in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is DaVita Inc.'s capital expenditure (CapEx)?

DaVita Inc. (DVA) spent $575.9M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does DaVita Inc. distribute cash to shareholders?

In 2025, DaVita Inc. (DVA) spent $1.79B on share repurchases. This shows the company's commitment to returning capital to its equity investors.