Revenue growth remains stable with quarterly increases up to 9.9%, though operating margins remain constrained between 12.4% and 17.2% due to persistent cost pressures.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Sales/Revenue | 13.84B | 13.64B | 12.82B | 12.14B | 11.61B | 11.62B | 11.55B | 11.39B | 11.4B | 10.88B | 14.75B | 13.78B | 12.8B | 11.76B | 8.19B | 6.79B | 6.45B | 6.11B | 5.66B | 5.26B | 4.88B | 2.97B | 2.3B | 2.05B | 1.85B | 1.65B | 1.49B | 1.45B | 1.2B | 438.2M | 272.9M |
| Revenue Growth % | 6.68% | 6.46% | 5.56% | 4.57% | -0.08% | 0.59% | 1.42% | -0.14% | 4.86% | -26.24% | 6.99% | 7.71% | 8.76% | 43.7% | 20.53% | 5.34% | 5.54% | 7.93% | 7.52% | 7.86% | 64.12% | 29.38% | 12.32% | 10.34% | 12.35% | 11.06% | 2.83% | 19.96% | 174.97% | 60.57% | 204.24% |
| Cost of Goods Sold | 9.53B | 9.96B | 8.6B | 8.32B | 8.21B | 7.97B | 7.99B | 7.91B | 8.2B | 7.64B | 7.43B | 6.86B | 9.12B | 8.2B | 5.58B | 4.63B | 4.43B | 4.25B | 3.92B | 3.59B | 3.39B | 2.04B | 1.47B | 1.29B | 1.22B | 1.1B | 1.03B | 993.24M | 779.7M | 514.4M | 344.2M |
| COGS % of Revenue | - | 73% | 67.09% | 68.53% | 70.71% | 68.62% | 69.16% | 69.5% | 71.86% | 70.24% | 50.4% | 49.75% | 71.27% | 69.69% | 68.21% | 68.22% | 68.68% | 69.55% | 69.26% | 68.2% | 69.47% | 68.44% | 63.96% | 62.92% | 65.66% | 66.68% | 69.44% | 68.72% | 64.71% | 117.39% | 126.13% |
| Gross Profit | 4.3B | 3.68B | 4.22B | 3.82B | 3.4B | 3.65B | 3.56B | 3.47B | 3.21B | 3.24B | 3.28B | 3.13B | 3.68B | 3.57B | 2.6B | 2.1B | 1.79B | 1.86B | 1.74B | 1.67B | 1.49B | 938.67M | 707.15M | 631.63M | 636.95M | 550.1M | 454.15M | 452.11M | 424M | 244M | 153.8M |
| Gross Margin % | 31.1% | 27% | 32.91% | 31.47% | 29.29% | 31.38% | 30.84% | 30.5% | 28.14% | 29.76% | 22.22% | 22.68% | 28.73% | 30.31% | 31.79% | 30.89% | 27.79% | 30.45% | 30.74% | 31.8% | 30.54% | 31.56% | 30.76% | 30.86% | 34.34% | 33.32% | 30.56% | 31.28% | 35.19% | 55.68% | 56.36% |
| Gross Profit Growth % | - | -12.63% | 10.38% | 12.35% | -6.75% | 2.37% | 2.53% | 8.25% | -0.84% | -1.2% | 4.79% | -14.95% | 3.09% | 37% | 24.05% | 17.1% | -3.68% | 6.92% | 3.94% | 12.31% | 58.77% | 32.74% | 11.96% | -0.84% | 15.79% | 21.13% | 0.45% | 6.63% | 73.77% | 58.65% | 221.76% |
| Operating Expenses | 2.23B | 1.67B | 2.13B | 2.22B | 2.06B | 1.85B | 1.87B | 1.83B | 1.68B | 1.42B | 1.25B | 1.99B | 1.86B | 2.02B | 1.31B | 943.47M | 797.94M | 919.86M | 870.59M | 811.6M | 750.88M | 473.3M | 326.03M | 271.69M | 253.12M | 239.24M | 274.88M | 376.29M | 211M | 132.4M | 80.5M |
| OpEx % of Revenue | - | 12.27% | 16.59% | 18.27% | 17.75% | 15.91% | 16.17% | 16.07% | 14.76% | 13.09% | 8.45% | 14.44% | 14.54% | 17.13% | 15.95% | 13.89% | 12.38% | 15.06% | 15.38% | 15.42% | 15.38% | 15.92% | 14.18% | 13.28% | 13.65% | 14.49% | 18.49% | 26.03% | 17.51% | 30.21% | 29.5% |
| Selling, General & Admin | 1.72B | 1.67B | 1.54B | 1.47B | 1.36B | 1.2B | 1.25B | 1.1B | 1.14B | 1.06B | 1.59B | 1.45B | 1.26B | 1.18B | 894.58M | 691.24M | 579M | 531.53M | 654.47M | 627.92M | 579.72M | 334.38M | 233.04M | 195.33M | 181.33M | 126.9M | 163.27M | 263.81M | 120.2M | 38.7M | 24.8M |
| SG&A % of Revenue | - | 12.27% | 12% | 12.14% | 11.67% | 10.29% | 10.8% | 9.69% | 9.96% | 9.78% | 10.8% | 10.54% | 9.86% | 10% | 10.93% | 10.18% | 8.98% | 8.7% | 11.56% | 11.93% | 11.88% | 11.24% | 10.14% | 9.54% | 9.78% | 7.69% | 10.99% | 18.25% | 9.98% | 8.83% | 9.09% |
| Research & Development | 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 |
| R&D % of Revenue | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Operating Expenses | 3M | 0 | 588.21M | 743.66M | 706.08M | 653.68M | 619.77M | 727.37M | 548.06M | 359.85M | 173.33M | 958.29M | 599.15M | 839.05M | 415.77M | 258.76M | 226.12M | 388.33M | 362.35M | 183.68M | 171.16M | 138.93M | 95.16M | 78.11M | 72.17M | 112.34M | 111.61M | 112.48M | 90.4M | 53.6M | 32.4M |
| Operating Income | 2.08B | 2.01B | 2.09B | 1.6B | 1.34B | 1.8B | 1.69B | 1.64B | 1.53B | 1.81B | 2.03B | 1.14B | 1.82B | 1.55B | 1.3B | 1.15B | 993.81M | 940.27M | 869.1M | 862.21M | 739.43M | 465.37M | 381.13M | 359.93M | 383.83M | 310.86M | 179.27M | 75.82M | 213M | 111.6M | 73.3M |
| Operating Margin % | 15.01% | 14.74% | 16.31% | 13.2% | 11.53% | 15.47% | 14.67% | 14.43% | 13.38% | 16.67% | 13.77% | 8.25% | 14.19% | 13.18% | 15.84% | 17% | 15.41% | 15.39% | 15.35% | 16.38% | 15.15% | 15.65% | 16.58% | 17.59% | 20.7% | 18.83% | 12.06% | 5.25% | 17.68% | 25.47% | 26.86% |
| Operating Income Growth % | - | -3.82% | 30.43% | 19.69% | -25.5% | 6.06% | 3.12% | 7.7% | -15.83% | -10.69% | 78.55% | -37.37% | 17.1% | 19.51% | 12.33% | 16.19% | 5.69% | 8.19% | 0.8% | 16.6% | 58.89% | 22.1% | 5.89% | -6.23% | 23.47% | 73.4% | 136.43% | -64.4% | 90.86% | 52.25% | 174.53% |
| EBITDA | 2.79B | 2.73B | 2.81B | 2.35B | 2.07B | 2.48B | 2.33B | 2.26B | 2.12B | 2.37B | 2.54B | 1.77B | 2.41B | 2.08B | 1.64B | 1.42B | 1.23B | 1.17B | 1.09B | 1.06B | 912.73M | 585.09M | 467.79M | 434.62M | 448.49M | 416.07M | 290.88M | 188.3M | 305M | 138.7M | 88.7M |
| EBITDA Margin % | 20.19% | 19.98% | 21.96% | 19.34% | 17.84% | 21.33% | 20.13% | 19.83% | 18.56% | 21.81% | 17.22% | 12.88% | 18.8% | 17.67% | 20.05% | 20.94% | 19.05% | 19.14% | 19.19% | 20.05% | 18.7% | 19.67% | 20.35% | 21.24% | 24.18% | 25.2% | 19.57% | 13.03% | 25.31% | 31.65% | 32.5% |
| EBITDA Growth % | 1.26% | -3.14% | 19.85% | 13.35% | -16.4% | 6.58% | 2.95% | 6.69% | -10.78% | -6.56% | 43.07% | -26.24% | 15.77% | 26.65% | 15.4% | 15.78% | 5.04% | 7.67% | 2.87% | 15.66% | 56% | 25.07% | 7.63% | -3.09% | 7.79% | 43.04% | 54.47% | -38.26% | 119.9% | 56.37% | 185.21% |
| D&A (Non-Cash Add-back) | 716.73M | 715.35M | 723.86M | 745.44M | 732.6M | 680.62M | 630.43M | 615.15M | 591.03M | 559.91M | 509.5M | 638.02M | 590.93M | 528.12M | 343.91M | 267.31M | 234.38M | 228.99M | 216.92M | 193.47M | 173.29M | 119.72M | 86.67M | 74.69M | 64.67M | 105.21M | 111.61M | 112.48M | 92M | 27.1M | 15.4M |
| EBIT | 1.98B | 1.93B | 2B | 1.58B | 1.32B | 1.8B | 1.62B | 1.64B | 1.54B | 1.83B | 2.04B | 1.1B | 1.72B | 1.55B | 1.29B | 1.16B | 922.85M | 943.98M | 881.51M | 862.21M | 739.43M | 465.37M | 381.13M | 359.93M | 383.83M | 310.86M | 179.27M | 75.82M | 213M | 111.6M | 73.3M |
| Net Interest Income | -559.75M | -549.67M | -470.47M | -398.55M | -357.02M | -285.25M | -304.11M | -443.82M | -487.44M | -430.63M | -414.12M | -405.94M | -507.84M | -429.94M | 288.53M | -241.09M | -255.99M | -185.75M | -224.72M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Income | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 288.53M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest Expense | 559.75M | 549.67M | 470.47M | 398.55M | 357.02M | 285.25M | 304.11M | 443.82M | 487.44M | 430.63M | 414.38M | 405.94M | 410.29M | 429.94M | 0 | 241.09M | 255.99M | 185.75M | 199.89M | 156.95M | 489.02M | 107.74M | 44.07M | 113.71M | 98.33M | 71.43M | 149.58M | 399.35M | 256M | 15.4M | 14.4M |
| Other Income/Expense | -674.98M | -663.79M | -560.09M | -425.69M | -372.78M | -278.88M | -376.37M | -447.88M | -477.35M | -412.97M | -406.61M | -448.38M | -505.47M | -425.16M | -295.78M | -238.11M | -252.57M | -182.05M | -212.31M | -234.69M | -263.67M | -134.27M | -48.29M | -90.28M | -116.57M | -68.29M | -134.34M | -257.65M | -164.4M | -30.4M | -15.9M |
| Pretax Income | 1.4B | 1.35B | 1.53B | 1.18B | 966.28M | 1.52B | 1.32B | 1.2B | 1.05B | 1.4B | 1.49B | 723.14M | 1.31B | 1.12B | 1B | 892.67M | 744.46M | 758.22M | 609.46M | 627.52M | 475.76M | 331.1M | 361.88M | 288.27M | 316.19M | 240.94M | 44.94M | -181.83M | 56.9M | 62.1M | 40.1M |
| Pretax Margin % | 10.13% | 9.87% | 11.94% | 9.7% | 8.32% | 13.07% | 11.41% | 10.5% | 9.19% | 12.87% | 10.1% | 5.25% | 10.24% | 9.56% | 12.23% | 13.14% | 11.55% | 12.41% | 10.77% | 11.92% | 9.75% | 11.13% | 15.74% | 14.09% | 17.05% | 14.6% | 3.02% | -12.58% | 4.72% | 14.17% | 14.69% |
| Income Tax | 305.19M | 293.11M | 279.66M | 220.12M | 198.09M | 306.73M | 313.93M | 279.63M | 258.4M | 323.86M | 455.81M | 295.73M | 446.34M | 381.01M | 359.85M | 315.74M | 260.24M | 278.46M | 235.3M | 245.74M | 186.43M | 123.67M | 139.63M | 112.47M | 129.5M | 104.6M | 27.96M | -34.57M | 41.6M | 25.1M | 16.4M |
| Effective Tax Rate % | 21.77% | 21.76% | 18.27% | 18.7% | 20.5% | 20.2% | 23.81% | 23.39% | 24.65% | 23.14% | 30.61% | 40.89% | 34.08% | 33.87% | 35.94% | 35.37% | 34.96% | 36.73% | 38.61% | 39.16% | 39.19% | 37.35% | 38.58% | 39.02% | 40.96% | 43.41% | 62.22% | 19.01% | 73.11% | 40.42% | 40.9% |
| Net Income | 781.42M | 746.8M | 936.34M | 691.53M | 560.4M | 978.45M | 773.64M | 810.98M | 159.39M | 663.62M | 879.87M | 269.73M | 723.11M | 633.45M | 536.02M | 478M | 405.68M | 422.68M | 374.16M | 381.78M | 289.69M | 228.64M | 222.25M | 175.79M | 157.33M | 137.31M | 13.48M | -147.26M | -9.4M | 45.5M | 26.7M |
| Net Margin % | 5.65% | 5.47% | 7.31% | 5.7% | 4.83% | 8.42% | 6.7% | 7.12% | 1.4% | 6.1% | 5.97% | 1.96% | 5.65% | 5.38% | 6.55% | 7.04% | 6.29% | 6.92% | 6.61% | 7.25% | 5.94% | 7.69% | 9.67% | 8.59% | 8.48% | 8.32% | 0.91% | -10.19% | -0.78% | 10.38% | 9.78% |
| Net Income Growth % | -9.1% | -20.24% | 35.4% | 23.4% | -42.73% | 26.47% | -4.6% | 408.79% | -75.98% | -24.58% | 226.2% | -62.7% | 14.16% | 18.18% | 12.14% | 17.83% | -4.02% | 12.97% | -2% | 31.79% | 26.7% | 2.87% | 26.43% | 11.73% | 14.58% | 918.28% | 109.16% | -1466.55% | -120.66% | 70.41% | 337.7% |
| Net Income (Continuing) | 1.1B | 1.05B | 1.25B | 956.98M | 768.19M | 1.21B | 1B | 915.81M | 790.08M | 1.08B | 1.19B | 480.88M | 863.33M | 743.97M | 641.46M | 591.31M | 482.36M | 479.76M | 421.32M | 381.78M | 289.33M | 207.42M | 204.51M | 164.48M | 157.33M | 137.31M | 16.98M | -147.26M | 10.2M | 45.5M | 34.4M |
| Discontinued Operations | 1000K | 25M | 0 | 0 | 13.45M | 0 | -9.65M | 105.48M | -457.04M | -245.37M | -158.26M | -53.47M | 0 | 13.24M | -222K | -17.92M | 1.85M | 0 | 0 | 0 | 362K | 21.22M | 17.75M | 11.31M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 1.8B | 1.81B | 1.97B | 1.69B | 1.51B | 1.62B | 1.51B | 1.37B | 1.33B | 1.21B | 1.17B | 1.08B | 1.02B | 870.36M | 745.6M | 127.05M | 58.71M | 59.09M | 165.85M | 150.52M | 122.36M | 88.64M | 53.19M | 33.29M | 26.23M | 20.72M | 18.88M | 22.58M | 23.4M | 19.1M | 4.7M |
| EPS (Diluted) | 11.35 | 9.51 | 10.73 | 7.42 | 5.71 | 8.90 | 6.39 | 5.27 | 4.58 | 3.47 | 4.29 | 1.25 | 3.33 | 2.95 | 2.74 | 2.48 | 1.97 | 2.03 | 1.77 | 1.78 | 1.37 | 1.10 | 1.08 | 0.77 | 0.58 | 0.49 | 0.05 | -0.60 | -0.02 | 0.24 | 0.08 |
| EPS Growth % | -1.49% | -11.37% | 44.61% | 29.95% | -35.84% | 39.28% | 21.25% | 15.07% | 31.99% | -19.11% | 243.2% | -62.46% | 12.88% | 7.66% | 10.48% | 25.89% | -2.96% | 14.69% | -0.56% | 29.93% | 24.55% | 1.85% | 40.26% | 32.76% | 18.37% | 805.73% | 109.02% | -3328.57% | -107.29% | 212.5% | 75.74% |
| EPS (Basic) | - | 9.72 | 11.02 | 7.62 | 5.88 | 9.30 | 6.54 | 5.29 | 4.63 | 3.52 | 4.36 | 1.27 | 3.41 | 3.02 | 2.79 | 2.52 | 2.00 | 2.04 | 1.78 | 1.80 | 1.40 | 1.13 | 1.13 | 0.93 | 0.73 | 0.55 | 0.06 | -0.60 | -0.02 | 0.24 | 0.14 |
| Diluted Shares Outstanding | 68.88M | 88.1M | 87.27M | 93.18M | 95.83M | 109.95M | 122.62M | 153.81M | 172.36M | 191.35M | 204.9M | 216.25M | 216.93M | 214.76M | 195.94M | 193.06M | 206.12M | 208.34M | 211.88M | 214.84M | 211.59M | 208.14M | 205.72M | 227.52M | 271.44M | 278.82M | 249.47M | 243.46M | 245.1M | 208.38M | 208.38M |
| Basic Shares Outstanding | 67.39M | 86.1M | 84.99M | 90.79M | 92.99M | 105.23M | 119.8M | 153.18M | 170.79M | 188.63M | 201.64M | 211.87M | 212.3M | 209.94M | 192.04M | 189.32M | 203.01M | 207.21M | 210.3M | 211.79M | 207.04M | 201.52M | 197.45M | 188.69M | 215.49M | 251.3M | 244.74M | 243.46M | 240.43M | 155.05M | 114.73M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | 16.03% | - | - | - | - | - | - | - | 5.78% | - | - | - | - | 2.62% |
Regulatory Reimbursement and Leverage
According to the provided financial data, DaVita has maintained a consistent revenue growth trajectory, with quarterly year-over-year increases ranging between 4.6% and 9.9% over the last ten quarters, reflecting the non-discretionary nature of dialysis services despite ongoing challenges in the broader healthcare reimbursement environment.
The company's ability to sustain mid-single-digit revenue growth suggests that patient volume remains resilient, likely supported by the chronic nature of ESRD. However, investors should monitor whether this growth is primarily driven by volume or if pricing adjustments are struggling to keep pace with inflationary pressures in clinical labor.
As reported in the income statement, DaVita's gross margins have fluctuated between 28.3% and 34.1% over the past ten quarters, indicating that the company's profitability is highly sensitive to the mix of commercial versus government payors and the rising costs of specialized clinical staffing.
The variability in gross margins suggests that the company lacks full pricing power, as reimbursement rates are largely dictated by government programs. The recent compression in margin levels warrants further investigation into whether this reflects a permanent shift in the commercial payor mix or temporary operational inefficiencies.
Based on the reported figures, operating income has shown significant volatility, with margins ranging from 12.4% to 17.2%, suggesting that DaVita struggles to achieve meaningful operating leverage as SG&A expenses often scale in tandem with revenue growth rather than providing significant bottom-line expansion.
The inability to consistently expand operating margins despite revenue growth implies that the company's high fixed-cost structure and regulatory staffing requirements limit scalability. This suggests that management's efforts to control overhead are frequently offset by the necessity of maintaining high-quality, labor-intensive care environments.
Analysis of the income statement reveals that net income attributable to DaVita is frequently impacted by non-operating items and non-controlling interests, as evidenced by the significant disparity between consolidated net income and the earnings available to shareholders across the observed ten-quarter period.
The presence of non-controlling interests from joint-venture partnerships complicates the assessment of true shareholder earnings. Investors should focus on the net income attributable to DaVita Inc. to avoid overestimating the cash flow available for capital allocation, especially given the company's aggressive share repurchase history.
While DaVita maintains a dominant market position, the company's high debt-to-equity ratio of 12.99% in a higher-for-longer interest rate environment presents a significant risk to future earnings, as highlighted by the potential for increased interest expenses to erode the company's already moderate net margins.
Short-sellers may focus on the company's reliance on debt-funded buybacks, which may limit financial flexibility if operating cash flows soften. Furthermore, any adverse changes to Medicare Advantage reimbursement rules could disproportionately impact the company's primary profit engine, making the current valuation appear potentially optimistic.
Quick answers to the most common questions about buying DVA stock.
For fiscal year 2025, DaVita Inc. (DVA) reported total revenue of $13.64B. This represents a 4899.3% increase compared to $272.9M in 1996.
DaVita Inc. (DVA) is profitable, generating $746.8M in net income for the fiscal year ending 2025 with a net profit margin of 5.5%.
DaVita Inc. (DVA) reported an operating income of $2.01B, resulting in an operating profit margin of 14.7%. This margin reflects the operational efficiency of the business before interest and taxes.
DaVita Inc. (DVA) generated $3.68B in gross profit for the year, representing a gross profit margin of 27.0%. This demonstrates the company's core pricing power and production efficiency.