DAVITA INC.DVA

Market cap

$9.1B

P/E ratio

	Dec 31, 2010	Dec 31, 2011	Dec 31, 2012	Dec 31, 2013	Dec 31, 2014	Dec 31, 2015	Dec 31, 2016	Dec 31, 2017	Dec 31, 2018	Dec 31, 2019	Dec 31, 2020	Dec 31, 2021	Dec 31, 2022	Dec 31, 2023	Dec 31, 2024
Dialysis patient service revenues	-	-	-	-	-	-	-	-	-	10,897	11,026	11,214	11,176	11,575	12,260
Other Income	-	-	-	-	-	-	-	-	744	492	524	405	433	565	555
Total revenues	-	-	-	-	-	-	-	-	11,405	11,388	11,551	11,619	11,610	12,140	12,816
Patient care costs	4,475	4,681	5,579	8,198	9,119	9,825	10,647	7,640	8,196	7,914	7,989	7,972	8,210	8,320	8,599
General and administrative	579	691	895	1,176	1,262	1,452	1,593	1,064	1,135	1,103	1,248	1,195	1,355	1,474	1,538
Depreciation and amortization	234	267	342	529	591	638	720	560	591	615	630	681	733	745	724
Equity investment income, net	9	9	16	35	23	18	13	-9	-4	13	27	27	27	28	26
Goodwill, Impairment Loss	-	24	-	-	-	-	-	36	3	125	-	-	-	26	-
Gain on changes in ownership interests	-	-	-	-	-	-	404	6	61	-	-16	-	-	-	109
Total operating expenses	5,450	5,851	6,889	10,214	10,980	12,611	12,851	9,064	9,879	9,745	9,856	9,821	10,271	10,537	10,725
Operating income	997	1,131	1,297	1,550	1,815	1,171	1,895	1,813	1,526	1,643	1,695	1,797	1,339	1,603	2,090
Debt expense	-	-	-	-	410	408	414	431	487	444	304	285	357	399	470
Debt prepayment, extinguishment and modification costs	-	-	-	-	-	-	-	-	-	-	-	-	-	-	20
Other loss, net	-	-	-	5	2	9	9	18	10	29	17	6	-16	-19	-70
Income from continuing operations before income taxes	-	-	-	-	-	-	-	-	-	-	1,318	1,518	966	1,177	1,530
Income tax expense	260	316	360	381	446	296	456	324	258	280	314	307	198	220	280
Net income from continuing operations	-	577	641	744	863	427	-	1,076	790	916	1,004	1,212	768	957	1,251
Net income from discontinued operations, net of tax	-	-	-	-	-	-	-	-245	-457	105	-10	-	13	-	-
Net income	484	573	641	757	863	427	1,033	831	333	1,021	995	1,212	782	957	1,251
Less: Net income attributable to noncontrolling interests	79	95	105	124	140	158	153	167	174	210	221	233	221	265	314
Net income attributable to DaVita Inc.	484	573	641	757	863	427	1,033	831	333	1,021	995	1,212	782	957	1,251
Basic net income from continuing operations	-	5.09	5.58	2.95	3.41	1.27	-	4.78	3.66	4.61	6.54	9.3	5.88	7.62	11.02
Basic net income	4	5.05	5.58	3.02	3.41	1.27	4.36	3.52	0.93	5.29	6.46	9.3	6.03	7.62	11.02
Diluted net income from continuing operations	-	4.99	5.47	2.89	3.33	1.25	-	4.71	3.62	4.6	6.39	8.9	5.71	7.42	10.73
Diluted net income	3.94	4.96	5.47	2.95	3.33	1.25	4.29	3.47	0.92	5.27	6.31	8.9	5.85	7.42	10.73
Net income from continuing operations	-	482	536	620	723	270	-	901	624	707	783	978	547	692	936
Net income from discontinued operations	-	-4	-0	13	-	-	-	-238	-465	104	-10	-	13	-	-
Net Income (Loss) Attributable to Parent	484	573	641	757	863	427	1,033	831	333	1,021	995	1,212	782	957	1,251