Davita Cash Flow Statement (2009-2025) | DVA

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Mar2009 Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025 Dec2025
Operating Activities
Net Income 108.27M119.63M126.27M125.83M0.37M-0.09M-0.10M0.09M-0.40M-14.00M-1.25M-0.02M-0.10M0.35M-0.01M-0.46M13.24M0.14M211.74M181.42M219.78M250.39M-76.15M207.78M261.31M122.69M-71.80M-118.44M20.21M11.77M6.79M-24.29M-367.35M147.19M-12.33M67.67M-210.17M-310.10M29.04M79.33M-6.84M2.63M9.98M-19.63M205.72M284.62M164.69M113.16M170.67M246.38M309.36M230.57M305.98M299.75M295.76M349.25M232.22M275.22M240.25M306.03M
Share-based Compensation 11.01M11.40M11.44M10.57M10.23M12.17M11.09M12.06M9.72M13.34M13.33M12.33M12.55M11.79M10.51M10.53M16.02M16.25M14.83M12.90M15.07M14.62M14.62M12.42M12.76M15.54M14.49M13.87M13.10M10.62M6.10M8.52M9.60M7.90M10.97M6.61M9.69M10.18M39.74M13.46M12.11M16.93M18.77M20.04M19.87M22.25M25.09M24.24M23.59M28.12M24.18M26.31M24.90M25.20M27.80M17.52M25.37M29.82M27.12M30.06M24.54M24.29M26.56M27.40M29.76M32.81M38.99M38.39M
Deferred Taxes 16.43M13.58M15.41M5.45M-3.31M-7.39M72.20M13.90M18.22M6.00M14.15M15.06M-13.34M-12.20M24.16M45.14M-111.33M9.29M49.95M26.70M8.90M4.92M-15.99M213.12M-203.94M208.36M-6.41M63.74M47.52M-27.57M28.83M3.23M20.09M20.85M-173.72M-262.44M43.62M13.27M143.17M73.60M41.37M19.33M11.88M-30.87M103.30M28.80M59.68M49.06M18.69M22.00M16.04M3.76M-0.04M9.11M-44.71M-40.03M-3.62M-12.56M-1.59M-21.59M-3.32M-25.32M-25.07M-4.13M4.33M-14.17M78.83M17.59M
Gains from Sales and Divestitures 0.17M0.30M0.35M0.28M
Gains from Investment Securities -0.02M8.52M4.32M34.08M3.88M4.64M4.17M-9.39M3.67M5.09M5.00M84.47M4.72M4.45M3.81M215.71M9.87M2.31M-30.03M138.64M5.58M36.53M-9.63M118.86M7.87M12.79M1.86M-67.21M11.51M11.61M-54.20M-4.81M-9.46M-19.15M-13.09M-25.22M-9.96M-34.38M-120.52M82.48M4.07M-29.92M1.57M-25.29M9.48M-1.38M1.51M12.73M6.52M37.08M16.24M-33.46M-4.71M53.81M0.23M6.62M7.90M265.43M2.67M0.20M90.63M3.07M34.00M6.34M30.21M-77.94M-43.80M-42.78M
Asset Writedowns and Impairment 39.37M61.12M601.04M280.07M14.35M6.09M41.54M41.04M83.86M
Non-cash Items 41.22M27.01M136.85M172.03M18.48M28.11M215.03M83.75M333.35M-25.47M166.99M82.10M194.08M16.43M319.47M23.46M563.29M109.91M207.37M80.97M628.12M-320.38M486.24M-176.34M417.69M402.20M290.84M422.13M-76.53M302.59M364.89M-11.74M725.13M4.34M137.31M255.71M554.34M491.24M-48.18M282.65M439.02M377.57M72.49M396.25M
Cash from Operations 134.25M212.38M167.49M152.59M261.85M295.92M161.37M120.55M329.78M204.41M495.19M150.66M331.87M202.10M366.63M200.24M379.21M306.82M733.13M354.19M419.11M262.39M847.90M-69.99M410.09M31.44M679.00M436.67M429.00M516.64M535.62M490.86M865.17M149.89M553.09M345.02M362.54M562.04M457.67M389.39M141.30M609.81M640.71M680.53M360.38M651.12M482.73M484.80M154.30M679.73M566.95M529.89M322.19M188.12M710.53M343.72M462.56M450.11M661.16M485.20M-134.84M798.85M810.40M547.63M180.01M324.24M841.53M540.73M
Depreciation, Depletion & Amortization
Amortization of Goodwill 24.00M4.07M77.00M176.00M
Depreciation & Amortization (CF) 57.12M58.19M56.81M56.87M57.47M58.35M58.49M60.07M62.04M64.47M67.82M72.99M75.97M77.81M80.59M109.54M125.76M130.63M133.00M138.73M142.56M145.91M148.87M153.60M153.79M158.84M162.06M163.33M169.35M180.38M181.74M188.78M190.21M200.04M203.28M183.96M142.80M147.08M146.00M155.16M148.53M152.24M155.91M158.47M154.68M157.38M156.89M161.49M165.70M169.69M170.46M174.76M172.94M171.18M194.41M194.07M178.07M183.67M188.42M195.28M187.08M175.66M187.01M174.10M176.45M174.70M177.49M186.70M
Change in Working Capital
Change in Receivables -41.42M95.49M14.16M-33.13M-44.34M10.62M12.04M-33.70M-24.92M108.00M-164.81M170.59M71.71M-133.64M-3.11M13.32M92.34M-26.99M-29.59M72.68M54.56M41.02M-112.19M78.28M151.74M-8.79M35.20M24.72M78.10M29.51M-21.95M66.58M84.51M28.70M32.82M10.28M63.70M38.05M-27.12M-311.62M132.29M156.15M-105.75M-102.73M32.97M99.02M-69.96M17.25M224.27M-107.10M88.62M-67.65M66.27M65.77M3.59M12.76M-81.85M-59.65M23.36M-54.21M561.28M-368.19M-17.45M-212.44M155.28M133.17M-135.02M57.20M
Change in Inventory -13.05M-5.99M3.19M0.74M-1.82M-0.19M-1.04M6.93M-7.43M-1.94M-2.40M1.50M-4.85M3.14M-0.24M-2.09M-2.16M1.24M6.42M3.48M12.28M-1.55M14.47M21.20M9.19M13.59M13.08M12.46M4.92M4.29M3.83M-35.97M8.91M22.16M-45.34M32.90M-57.62M-14.01M-16.72M14.85M-3.32M-8.22M2.02M-0.64M-1.83M2.53M7.75M3.90M5.30M-2.03M-0.78M-8.21M-0.85M2.78M-2.27M1.10M-2.76M2.87M-0.41M32.42M-1.93M-20.49M1.93M2.55M14.77M-5.18M-10.51M20.86M
Change in Account Payables -65.41M13.45M-7.04M-45.88M1.80M60.45M33.09M-91.12M26.57M14.87M15.22M27.75M-20.62M28.80M-26.38M59.08M-83.90M-11.00M23.31M88.25M-42.56M-3.46M48.35M-5.29M-10.93M61.76M-39.35M19.52M7.78M15.03M-68.32M57.40M-26.21M-29.68M74.49M8.28M-62.83M98.06M-48.03M-23.16M-38.54M-30.35M-37.77M22.12M-24.05M8.19M16.30M36.76M-75.50M28.11M-0.02M17.09M21.40M3.12M14.35M48.61M-20.54M-20.08M6.78M60.73M-14.16M-24.84M-4.42M45.11M46.20M-10.58M62.27M30.42M
Change in Accured Expenses -21.40M58.48M-16.34M-64.28M-45.06M110.56M-183.80M6.86M31.54M36.47M53.62M-44.56M41.62M23.73M47.75M-94.62M79.28M3.63M31.97M-36.06M23.57M8.40M115.60M-50.31M60.77M116.96M-54.65M-9.61M55.67M57.15M6.72M56.95M-62.83M-0.90M3.66M-18.18M-62.55M120.87M-12.70M-203.09M-173.58M325.36M-11.73M41.89M-96.43M242.92M-22.66M-18.20M-126.33M35.95M2.54M-5.80M-95.93M-6.59M189.76M2.71M-74.14M5.34M134.08M-9.07M-135.04M12.22M158.46M11.09M-128.19M2.83M144.64M-49.24M
Change in Taxes 40.34M-4.80M19.69M-10.65M47.62M-52.72M-50.60M9.97M29.88M4.92M53.66M-11.04M43.07M-92.14M-20.04M-60.84M93.40M-102.58M-6.03M48.71M92.91M-90.02M69.40M-132.76M106.97M-216.43M144.74M6.49M76.69M58.34M-55.43M-2.22M258.49M-134.85M-100.97M-74.84M30.77M-6.42M-2.61M-45.38M32.50M25.05M-0.27M38.37M-32.62M27.82M-95.36M12.77M62.72M-51.97M11.86M14.31M52.47M-116.11M25.87M13.67M39.25M-34.05M-7.08M3.45M60.56M-68.65M0.57M-36.69M39.83M-30.37M-40.10M80.88M
Other Working Capital Changes -1.42M-1.90M-2.32M-1.65M0.78M-0.20M-0.77M-0.71M-0.99M-1.17M-0.24M13.47M4.53M3.95M-3.42M13.96M47.83M-11.12M15.04M14.39M16.66M-34.37M-6.06M22.19M8.39M-11.31M7.68M28.58M19.21M-50.74M19.41M42.64M14.48M5.04M-0.87M-7.49M11.06M-7.24M1.72M-6.58M-0.47M-17.66M-9.42M-3.90M0.71M-13.98M-6.28M-0.30M-11.79M-1.44M4.48M2.02M-11.70M5.14M-6.66M-2.38M-5.52M-3.16M0.73M-0.27M-8.26M1.62M-1.00M0.97M-10.48M-1.40M-2.30M21.52M
Investing Activities
Capital Expenditures 73.20M65.00M67.45M68.95M42.59M56.77M70.03M104.23M67.53M87.40M96.95M148.28M112.46M138.05M128.44M171.20M116.72M141.67M141.13M218.07M126.56M152.03M164.91M197.82M121.42M169.45M171.34M245.78M173.19M185.44M216.62M253.85M214.53M184.41M240.89M265.42M232.44M241.53M231.68M281.48M198.88M175.04M173.26M219.36M154.94M136.72M158.23M224.65M144.91M149.53M157.47M189.56M123.11M142.35M143.93M194.04M147.71M124.50M136.81M158.97M121.02M124.72M139.05M170.66M143.26M121.09M166.09M145.43M
Sales of Property, Plant and Equipment 4.20M1.58M0.47M1.44M16.26M1.42M0.79M4.26M2.81M0.14M48.67M23.56M0.82M1.20M0.10M1.44M62.36M2.01M-2.08M-0.02M0.06M0.16M3.40M5.17M2.56M
Change in Intangibles 0.07M-0.45M0.14M-0.13M0.05M2.34M0.01M-0.00M0.04M0.97M
Acquisitions 39.83M3.49M20.69M23.62M1.07M90.63M45.94M50.86M81.52M69.67M775.93M150.32M132.70M214.07M72.34M3,874.96M91.50M60.61M82.69M75.59M67.86M30.59M119.67M53.98M40.65M4.41M45.65M5.76M405.15M68.16M24.02M66.53M77.24M542.60M106.70M77.34M16.58M72.88M24.06M69.63M11.27M54.70M11.38M23.51M34.11M10.16M68.33M69.42M3.67M20.22M21.25M141.91M5.17M4.33M34.32M13.50M2.58M5.42M18.40M105.16M52.62M3.43M84.86M10.24M0.35M107.74M-0.87M
Divestments 0.15M0.19M3.28M5.17M2.56M0.85M3.45M12.85M4.66M36.26M23.80M46.61M23.62M22.29M-0.19M18.54M97.71M19.03M14.94M13.90M3,837.48M12.24M13.77M31.52M39.10M12.72M-33.20M16.34M13.44M16.80M14.89M11.35M103.48M1.26M1.49M13.47M7.72M3.71M5.70M7.04M5.74M5.16M7.92M10.67M11.73M9.94M1.84M
Change in Acquisitions & Divestments 10.67M5.87M0.16M15.99M3.26M7.67M33.02M15.16M4.52M10.06M17.95M7.55M2.03M2.79M2.15M1.09M0.28M2.78M1.26M63.30M-36.78M113.29M205.65M229.03M534.87M667.81M252.70M292.98M198.26M496.56M116.28M204.20M78.28M93.70M31.45M1.17M2.23M3.30M2.59M89.48M5.05M2.57M140.72M2.87M11.88M0.03M1.37M2.58M5.07M3.35M32.24M30.46M50.26M44.16M5.22M4.55M2.54M15.01M0.55M5.66M42.35M-9.96M7.36M
Cash from Investing Activities -98.66M-61.71M-88.38M-97.31M-23.56M-146.24M-115.51M-151.32M-145.39M-163.17M-824.45M-266.22M-233.69M-353.52M-199.55M-4045.69M-146.01M-201.88M-229.20M-299.80M-195.79M-247.06M-388.33M-446.54M-252.29M-695.05M-203.05M268.60M-554.31M-203.92M-499.01M55.57M-249.99M-601.62M-253.94M-259.18M-200.13M-223.94M-237.25M-344.32M-200.36M3,603.05M-268.67M-138.69M-162.62M-244.51M-80.17M-338.06M-124.37M-159.33M-164.49M-336.55M-118.37M-144.87M-153.85M-213.26M-116.54M-347.11M-139.85M-168.30M-215.21M-161.76M-146.49M-247.97M-162.14M-67.17M-262.52M-163.13M
Financing Activities
Other financing activities 3.08M-33.44M-27.15M-73.29M7.87M-108.61M-64.42M-478.18M13.87M-324.56M-42.38M-21.78M-19.26M-10.60M-1265.70M1,384.52M9.37M27.16M4.35M-85.85M22.98M-134.77M-38.52M-6.68M-82.43M-110.47M-332.54M580.08M10.19M2.93M22.41M12.07M17.99M21.88M11.28M23.40M12.01M19.56M11.61M9.13M18.95M12.33M12.81M13.22M9.39M11.20M85.12M-62.74M10.69M5.24M12.37M3.46M4.93M4.19M2.27M3.42M50.83M0.13M2.50M16.32M3.73M16.27M26.02M4.86M6.41M18.72M1.28M27.40M
Cash from Financing Activities -40.78M-12.24M-41.54M-97.50M-21.83M-330.87M-86.01M356.32M-38.50M-317.43M140.64M-31.89M-42.66M-24.31M-58.49M3,997.84M-67.39M-186.36M-150.47M-78.77M-62.12M298.77M-355.66M-45.97M-110.87M585.96M-361.21M-252.85M-333.10M-70.46M-404.42M-544.00M-58.94M-306.24M-164.65M-236.43M-222.55M-83.36M-117.43M-202.01M324.95M-1635.50M-2693.21M-692.69M96.99M1,142.58M-2621.27M-465.08M537.28M-381.73M-464.15M-774.36M-341.57M-103.39M-445.26M-230.90M-275.91M-96.84M-394.50M-403.25M319.32M-563.29M-7.86M-565.10M-382.54M4.45M-582.16M-414.52M
Dividend Payments
Dividends Paid - Common 13.57M16.33M16.99M20.86M18.66M18.64M23.81M22.48M22.19M24.24M20.98M33.24M26.41M24.07M31.50M-55.22M34.93M30.28M34.53M39.59M33.15M32.67M39.33M44.20M41.50M37.54M46.90M48.70M50.41M43.74M50.92M47.33M43.32M72.76M49.39M46.00M45.47M48.54M45.67M56.77M44.23M51.48M61.46M75.95M58.13M60.42M60.55M74.02M53.87M45.49M77.78M66.89M65.45M52.86M70.28M79.35M54.84M69.34M79.20M77.56M77.35M29.86M122.03M107.81M93.02M58.06M81.63M91.55M
Additional items
Exchange Rate Effect 0.01M-0.12M0.15M-0.83M0.12M-0.35M-0.67M-0.07M0.63M-1.20M2.15M0.71M-0.90M0.11M-1.05M-0.73M0.72M-0.27M-2.11M5.94M2.82M1.37M1.26M-5.20M6.67M-10.14M-2.32M2.44M-0.92M0.84M-4.10M2.42M-14.98M-1.96M0.33M2.80M-7.97M6.77M-6.18M-2.63M3.36M-4.71M-4.94M-22.78M2.31M4.62M-3.86M5.85M-3.13M-1.33M-0.65M-13.37M9.42M10.87M1.61M-0.75M
Change in Cash -5.20M138.43M37.57M-42.22M216.45M-181.19M-40.15M325.55M145.89M-276.19M-188.62M-147.45M55.54M-175.84M108.75M151.55M165.92M-81.77M352.79M-24.45M161.82M312.90M106.06M-561.79M46.03M-77.54M113.68M451.70M-457.69M241.99M-369.92M8.37M559.07M-756.60M135.75M-155.79M-53.47M244.60M100.67M-154.51M264.98M2,578.20M-2325.27M-148.42M279.77M1,547.23M-2218.38M-315.55M559.25M145.44M-67.87M-583.65M-134.38M-64.84M106.48M-123.22M72.41M10.77M122.95M-80.49M-33.85M72.47M655.40M-278.82M-355.25M272.39M-1.54M-37.67M
Free Cash Flow 61.05M147.38M100.04M83.64M219.26M239.15M91.34M16.32M262.25M117.01M398.24M2.38M219.41M64.06M238.19M29.04M262.48M165.15M592.00M136.12M292.55M110.36M682.99M-267.81M288.67M-138.01M507.66M190.89M255.81M331.20M319.01M237.01M650.64M-34.52M312.20M79.59M130.10M320.50M225.99M107.91M-57.57M434.77M467.44M461.17M205.44M514.40M324.50M260.15M9.39M530.21M409.48M340.33M199.09M45.77M566.60M149.68M314.85M325.61M524.36M326.23M-255.85M674.12M671.36M376.97M36.75M203.15M675.44M395.30M
Net Cash Flow -5.20M138.43M37.57M-42.22M216.45M-181.19M-40.15M325.55M145.89M-276.19M-188.62M-147.45M55.53M-175.73M108.60M152.38M165.80M-81.41M353.45M-24.38M161.19M314.10M103.91M-562.50M46.93M-77.65M114.73M452.42M-458.41M242.26M-367.81M2.43M556.25M-757.98M134.50M-150.59M-60.14M254.74M102.99M-156.95M265.90M2,577.36M-2321.17M-150.84M294.75M1,549.19M-2218.71M-318.35M567.22M138.67M-61.69M-581.02M-137.74M-60.14M111.42M-100.44M70.10M6.16M126.81M-86.34M-30.72M73.79M656.05M-265.45M-364.67M261.52M-3.16M-36.92M