Switch to:
DaVita Inc (NYSE:DVA)
Piotroski F-Score
7 (As of Today)

Good Sign:

Piotroski F-Score of 7 is 7, indicating very healthy situation.

The zones of discrimination were as such:

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

DaVita Inc has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.

DVA' s Piotroski F-Score Range Over the Past 10 Years
Min: 3   Max: 9
Current: 7

3
9

During the past 13 years, the highest Piotroski F-Score of DaVita Inc was 9. The lowest was 3. And the median was 6.


Definition

How is the Piotroski F-Score calculated?

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

This Year (Sep16) TTM:Last Year (Sep15) TTM:
Net Income was -6 + 97.434 + 53.382 + 571.332 = $716 Mil.
Cash Flow from Operations was 436.673 + 429.002 + 516.637 + 535.623 = $1,918 Mil.
Revenue was 3533.589 + 3581.136 + 3717.651 + 3730.576 = $14,563 Mil.
Gross Profit was 1018.458 + 998.803 + 1046.626 + 1032.947 = $4,097 Mil.
Average Total Assets from the begining of this year (Sep15)
to the end of this year (Sep16) was
(18894.828 + 18514.875 + 18514.198 + 18691.63 + 18925.653) / 5 = $18708.2368 Mil.
Total Assets at the begining of this year (Sep15) was $18,895 Mil.
Long-Term Debt was $8,972 Mil.
Total Current Assets was $4,261 Mil.
Total Current Liabilities was $2,639 Mil.
Net Income was 208.02 + -110.617 + 170.477 + 215.872 = $484 Mil.

Revenue was 3328.017 + 3287.965 + 3434.618 + 3525.665 = $13,576 Mil.
Gross Profit was 961.556 + 925.353 + 988.542 + 1024.65 = $3,900 Mil.
Average Total Assets from the begining of last year (Sep14)
to the end of last year (Sep15) was
(18101.416 + 17617.432 + 18366.663 + 18946.818 + 18894.828) / 5 = $18385.4314 Mil.
Total Assets at the begining of last year (Sep14) was $18,101 Mil.
Long-Term Debt was $9,082 Mil.
Total Current Assets was $4,738 Mil.
Total Current Liabilities was $2,411 Mil.

Profitability

Question 1. Return on Assets (ROA)

Net income before extraordinary items for the year divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

DaVita Inc's current net income (TTM) was 716. ==> Positive ==> Score 1.

Question 2. Cash Flow Return on Assets (CFROA)

Net cash flow from operating activities (operating cash flow) divided by total assets at the beginning of the year.

Score 1 if positive, 0 if negative.

DaVita Inc's current cash flow from operations (TTM) was 1,918. ==> Positive ==> Score 1.

Question 3. Change in Return on Assets

Compare this year’s return on assets (1) to last year’s return on assets.

Score 1 if it’s higher, 0 if it’s lower.

ROA (This Year)=Net Income (TTM)/Total Assets at the Beginning of This Year (Sep15)
=716.148/18894.828
=0.0379018

ROA (Last Year)=Net Income (TTM)/Total Assets at the Beginning of Last Year (Sep14)
=483.752/18101.416
=0.02672454

DaVita Inc's return on assets of this year was 0.0379018. DaVita Inc's return on assets of last year was 0.02672454. ==> This year is higher. ==> Score 1.

Question 4. Quality of Earnings (Accrual)

Compare Cash flow return on assets (2) to return on assets (1)

Score 1 if CFROA > ROA, 0 if CFROA <= ROA.

DaVita Inc's current net income (TTM) was 716. DaVita Inc's current cash flow from operations (TTM) was 1,918. ==> 1,918 > 716 ==> CFROA > ROA ==> Score 1.

Funding

Question 5. Change in Gearing or Leverage

Compare this year’s gearing (long-term debt divided by average total assets) to last year’s gearing.

Score 0 if this year's gearing is higher, 1 otherwise.

Gearing (This Year: Sep16)=Long-Term Debt/Average Total Assets from Sep15 to Sep16
=8972.002/18708.2368
=0.47957496

Gearing (Last Year: Sep15)=Long-Term Debt/Average Total Assets from Sep14 to Sep15
=9082.096/18385.4314
=0.4939833

DaVita Inc's gearing of this year was 0.47957496. DaVita Inc's gearing of last year was 0.4939833. ==> This year is lower or equal to last year. ==> Score 1.

Question 6. Change in Working Capital (Liquidity)

Compare this year’s current ratio (current assets divided by current liabilities) to last year’s current ratio.

Score 1 if this year'’s current ratio is higher, 0 if it’s lower

Current Ratio (This Year: Sep16)=Total Current Assets/Total Current Liabilities
=4261.359/2639.469
=1.61447587

Current Ratio (Last Year: Sep15)=Total Current Assets/Total Current Liabilities
=4737.886/2410.554
=1.96547599

DaVita Inc's current ratio of this year was 1.61447587. DaVita Inc's current ratio of last year was 1.96547599. ==> Last year's current ratio is higher ==> Score 0.

Question 7. Change in Shares in Issue

Compare the number of shares in issue this year, to the number in issue last year.

Score 0 if there is larger number of shares in issue this year, 1 otherwise.

DaVita Inc's number of shares in issue this year was 207. DaVita Inc's number of shares in issue last year was 216.7. ==> There is smaller number of shares in issue this year, or the same. ==> Score 1.

Efficiency

Question 8. Change in Gross Margin

Compare this year’s gross margin (gross profit divided by sales) to last year’s.

Score 1 if this year’s gross margin is higher, 0 if it’s lower.

Gross Margin (This Year: TTM)=Gross Profit/Revenue
=4096.834/14562.952
=0.28131892

Gross Margin (Last Year: TTM)=Gross Profit/Revenue
=3900.101/13576.265
=0.28727349

DaVita Inc's gross margin of this year was 0.28131892. DaVita Inc's gross margin of last year was 0.28727349. ==> Last year's gross margin is higher ==> Score 0.

Question 9. Change in asset turnover

Compare this year’s asset turnover (total sales for the year divided by total assets at the beginning of the year) to last year’s asset turnover ratio.

Score 1 if this year’s asset turnover ratio is higher, 0 if it’s lower

Asset Turnover (This Year)=Revenue (TTM)/Total Assets at the Beginning of This Year (Sep15)
=14562.952/18894.828
=0.77073747

Asset Turnover (Last Year)=Revenue (TTM)/Total Assets at the Beginning of Last Year (Sep14)
=13576.265/18101.416
=0.75001121

DaVita Inc's asset turnover of this year was 0.77073747. DaVita Inc's asset turnover of last year was 0.75001121. ==> This year's asset turnover is higher. ==> Score 1.

Evaluation

Piotroski F-Score= Que. 1+ Que. 2+ Que. 3+Que. 4+Que. 5+Que. 6+Que. 7+Que. 8+Que. 9
=1+1+1+1+1+0+1+0+1
=7

Good or high score = 7, 8, 9
Bad or low score = 0, 1, 2, 3

DaVita Inc has an F-score of 7. It is a good or high score, which usually indicates a very healthy situation.


Explanation

The developer of the system is Joseph D. Piotroski is relatively unknown accounting professor who shuns publicity and rarely gives interviews.

He graduated from the University of Illinois with a B.S. in accounting in 1989, received an M.B.A. from Indiana University in 1994. Five years later, in 1999, after earning a Ph.D. in accounting from the University of Michigan, he became an associate professor of accounting at the University of Chicago.

In 2000, he wrote a research paper called "Value Investing: The Use of Historical Financial Statement Information to Separate Winners from Losers" (pdf).

He wanted to see if he can develop a system (using a simple nine-point scoring system) that can increase the returns of a strategy of investing in low price to book (referred to in the paper as high book to market) value companies.

What he found was something that exceeded his most optimistic expectations.

Buying only those companies that scored highest (8 or 9) on his nine-point scale, or F-Score as he called it, over the 20 year period from 1976 to 1996 led to an average out-performance over the market of 13.4%.

Even more impressive were the results of a strategy of investing in the highest F-Score companies (8 or 9) and shorting companies with the lowest F-Score (0 or 1).

Over the same period from 1976 to 1996 (20 years) this strategy led to an average yearly return of 23%, substantially outperforming the average S&P 500 index return of 15.83% over the same period.


Related Terms

Net Income, Cash Flow from Operations, Revenue, Gross Profit, Total Assets, Long-Term Debt, Total Current Assets, Total Current Liabilities


Historical Data

* All numbers are in millions except for per share data and ratio. All numbers are in their local exchange's currency.

DaVita Inc Annual Data

Dec06Dec07Dec08Dec09Dec10Dec11Dec12Dec13Dec14Dec15
Question 1 1111111111
Question 2 1111111111
Question 3 0101011010
Question 4 1111111111
Question 5 1111010110
Question 6 0111100011
Question 7 0011110001
Question 8 0100011000
Question 9 0111011011
F-score 4878586476

DaVita Inc Quarterly Data

Jun14Sep14Dec14Mar15Jun15Sep15Dec15Mar16Jun16Sep16
Question 1 1111111111
Question 2 1111111111
Question 3 0010000101
Question 4 1111111111
Question 5 1111000011
Question 6 1111111100
Question 7 0001011111
Question 8 0000000000
Question 9 0011011111
F-score 5577466767
Get WordPress Plugins for easy affiliate links on Stock Tickers and Guru Names | Earn affiliate commissions by embedding GuruFocus Charts
GuruFocus Affiliate Program: Earn up to $400 per referral. ( Learn More)
FEEDBACK