{"as_of":"2026-10-09","company":{"cik":927066,"exchange":"NYSE","has_companyfacts":true,"name":"DAVITA INC.","reason":null,"sector":"healthcare","sic":8090,"sic_description":"Services-Misc Health & Allied Services, NEC","status":"eligible","ticker":"DVA"},"condition":{"data_age":{"as_of":"2026-10-09","basis":"annual statements behind the grade; see diagnostics.filing_gap for the latest periodic filing","days":240,"latest_filed":"2026-02-11"},"reliability":{"all":{"auc":0.8767,"ci":[0.858,0.8947],"test_events":691},"base_rate_window":"annualized 12-month Item 1.03 frequency, filings 2012-01-01 to 2025-12-31","confirmation":"pre-registered on 2026 filings once their 12-month outcome windows close; supported if the paired per-quintile gain over the pooled model has a lower bound above 0.05","fit_window":"filings 2012-01-01 to 2019-12-31","model":"11 accounting level inputs plus loss and burn thresholds, fit separately within asset quintile, L2 penalty selected per stratum by 5-fold CIK-grouped cross-validation on the training window","outcome":"8-K Item 1.03 within 365 days, with the directional acquisition rule","source":"reliability study of the per-band refit on EDGAR filings; fit 2012-2019, test 2020-2025","status":"post_hoc_pending_confirmation","stratum":{"auc":0.9358,"base_rate_annual":0.00524,"ci":[0.8822,0.9673],"id":"Q5","test_events":61},"test_window":"filings 2020-01-01 to 2025-12-31","universe":{"auc":0.8893,"ci":[0.8716,0.9064],"inside":true,"test_events":617}},"standard_universe":{"assets":17480103000,"assets_min":10000000,"inside":true,"receipts":{"assets":{"accession":"0000927066-26-000012","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","form":"10-K","tag":"us-gaap:Assets"},"revenue":{"accession":"0000927066-26-000012","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","form":"10-K","tag":"us-gaap:Revenues"}},"revenue":13643069000,"revenue_min":1000000,"rule":"revenue above $1M and total assets above $10M; the screen every published distress figure was measured inside"},"stratum":{"assets":17480103000,"assets_max":null,"assets_min":2670000000,"id":"Q5","label":"over $2.67B assets","receipt":{"accession":"0000927066-26-000012","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","form":"10-K","tag":"us-gaap:Assets"}}},"coverage":{"resolved":12,"wanted":14},"diagnostics":{"cash_runway":{"burning_cash":false,"cash_flow_inputs":[{"concept":"operating_cash_flow","end":"2026-06-30","fiscal_period":"Q2","fiscal_year":2026,"inputs":[{"accession":"0000927066-26-000108","concept":"operating_cash_flow","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":810900000},{"accession":"0000927066-26-000062","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-05","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000062/0000927066-26-000062-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":320831000}],"method":"ytd_difference","unit":"USD","value":490069000},{"concept":"operating_cash_flow","end":"2026-03-31","fiscal_period":"Q1","fiscal_year":2026,"inputs":[{"accession":"0000927066-26-000062","concept":"operating_cash_flow","end":"2026-03-31","filed":"2026-05-05","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000062/0000927066-26-000062-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":320831000}],"method":"direct","unit":"USD","value":320831000},{"concept":"operating_cash_flow","end":"2025-12-31","fiscal_period":"Q4","fiscal_year":2025,"inputs":[{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-25-000165","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1345774000}],"method":"annual_less_ytd_q3","unit":"USD","value":540726000},{"concept":"operating_cash_flow","end":"2025-09-30","fiscal_period":"Q3","fiscal_year":2025,"inputs":[{"accession":"0000927066-25-000165","concept":"operating_cash_flow","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1345774000},{"accession":"0000927066-26-000108","concept":"operating_cash_flow","end":"2025-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":504245000}],"method":"ytd_difference","unit":"USD","value":841529000}],"cash_input":{"accession":"0000927066-26-000108","concept":"cash","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":668963000},"detail":"trailing operating cash flow is nonnegative, so runway is not finite","kind":"diagnostic","months":null,"name":"cash_runway","period_end":"2026-06-30","reason":null,"short_runway":false,"status":"resolved","threshold_months":6,"trailing_operating_cash_flow":2193155000.0},"filing_gap":{"ceased":false,"days":66,"forms":["10-K","10-KT","10-Q","10-QT","20-F","40-F"],"kind":"diagnostic","last_accession":"0000927066-26-000108","last_filing_date":"2026-08-04","last_filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","last_form":"10-Q","name":"filing_gap","reason":null,"status":"resolved","threshold_days":365},"late_filer":{"filings":[],"forms":["NT 10-K","NT 10-Q"],"kind":"diagnostic","late_filer":false,"lookback_days":730,"name":"late_filer","reason":null,"status":"resolved"},"median_dollar_adv":{"status":"resolved","unit":"USD_per_day","value":115308740.05,"window_trading_days":63},"piotroski_f_score":{"components":[{"inputs":[{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000}],"metric":0.04320459480292698,"name":"positive_roa","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"ratio"},{"inputs":[{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000}],"metric":1886500000.0,"name":"positive_operating_cash_flow","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000},{"accession":"0000927066-26-000012","concept":"net_income","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetIncomeLoss","unit":"USD","value":936342000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000},{"accession":"0000927066-25-000012","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":16893578000}],"metric":-0.01222131911536789,"name":"improving_roa","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000}],"metric":1139697000.0,"name":"cash_flow_exceeds_net_income","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"USD"},{"inputs":[{"accession":"0000927066-26-000012","concept":"long_term_debt","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":10163988000},{"accession":"0000927066-26-000012","concept":"long_term_debt","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":9175903000},{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000},{"accession":"0000927066-25-000012","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":16893578000}],"metric":0.047784458180193945,"name":"declining_long_term_leverage","passed":false,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0000927066-26-000012","concept":"current_assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":4058003000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":3141634000},{"accession":"0000927066-26-000012","concept":"current_assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":3746072000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":2973410000}],"metric":0.03182827223680862,"name":"improving_current_ratio","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"},{"inputs":[{"accession":"0000927066-26-000012","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":66800000},{"accession":"0000927066-25-000012","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":80000000}],"metric":-0.16500000000000004,"name":"no_new_shares","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"growth_rate"},{"detail":"two years of revenue and direct or derived gross profit are required","inputs":[],"metric":null,"name":"improving_gross_margin","passed":null,"period_end":"2025-12-31","reason":"insufficient_history","status":"unresolved","unit":""},{"inputs":[{"accession":"0000927066-26-000012","concept":"revenue","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":13643069000},{"accession":"0000927066-26-000012","concept":"revenue","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":12815550000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000},{"accession":"0000927066-25-000012","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":16893578000}],"metric":0.030683994662306535,"name":"improving_asset_turnover","passed":true,"period_end":"2025-12-31","status":"resolved","unit":"change_in_ratio"}],"coverage":{"resolved":8,"wanted":9},"feeds_grade":false,"kind":"diagnostic","maximum":9,"name":"piotroski_f_score","period_end":"2025-12-31","reason":"incomplete_components","score":null,"status":"unresolved"}},"disclaimer":"Informational and educational only. Not investment advice. SEC and market data may contain errors.","factors":[{"detail":"one or more required annual facts are missing","direction":"higher","failure_class":"missing_input","inputs":[],"name":"gross_profitability","period_end":null,"reason":"missing_input","sleeve":"profitability","status":"unresolved","unit":"ratio","value":null},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000012","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":1346823000},{"accession":"0000927066-26-000012","concept":"income_tax","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":293107000},{"accession":"0000927066-26-000012","concept":"total_debt","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":10163988000},{"accession":"0000927066-26-000012","concept":"book_equity","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":-651082000},{"accession":"0000927066-26-000012","concept":"cash","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676438000},{"accession":"0000927066-26-000012","concept":"total_debt","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":9175903000},{"accession":"0000927066-26-000012","concept":"book_equity","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":121122000},{"accession":"0000927066-26-000012","concept":"cash","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":794933000}],"name":"roic","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":0.1844289535068665},{"direction":"lower","inputs":[{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000},{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000}],"name":"accruals","period_end":"2025-12-31","sleeve":"profitability","status":"resolved","unit":"ratio","value":-0.06556507048349923},{"detail":"five annual gross margins are required; found 0","direction":"lower","failure_class":"insufficient_history","inputs":[],"name":"gross_margin_stability_5y","period_end":null,"reason":"insufficient_history","sleeve":"profitability","status":"unresolved","unit":"standard_deviation","value":null},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"current_assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":4058003000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":3141634000},{"accession":"0000927066-26-000012","concept":"retained_earnings","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"RetainedEarningsAccumulatedDeficit","unit":"USD","value":-328428000},{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000012","concept":"book_equity","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":-651082000},{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000},{"accession":"0000927066-26-000012","concept":"liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16321665000}],"name":"altman_z_double_prime","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"score","value":1.0264036007100643},{"direction":"lower","inputs":[{"accession":"0000927066-26-000012","concept":"total_debt","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":10163988000},{"accession":"0000927066-26-000012","concept":"cash","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676438000},{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000012","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":708252000}],"name":"net_debt_to_ebitda","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":3.4476775222058333},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000012","concept":"interest_expense","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"InterestAndDebtExpense","unit":"USD","value":579926000}],"name":"interest_coverage","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":3.5239237419946683},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"current_assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":4058003000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":3141634000}],"name":"current_ratio","period_end":"2025-12-31","sleeve":"solvency","status":"resolved","unit":"ratio","value":1.2916854732282628},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"revenue","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":13643069000},{"accession":"0000927066-26-000012","concept":"revenue","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"Revenues","unit":"USD","value":12815550000},{"accession":"0000927066-26-000012","concept":"revenue","end":"2023-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"Revenues","unit":"USD","value":12140147000},{"accession":"0000927066-25-000012","concept":"revenue","end":"2022-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"Revenues","unit":"USD","value":11609894000}],"name":"revenue_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.055264367135682946},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-26-000012","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":575864000},{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2022038000},{"accession":"0000927066-26-000012","concept":"capital_expenditure","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2024-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":555443000},{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2023-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":2059031000},{"accession":"0000927066-26-000012","concept":"capital_expenditure","end":"2023-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2023-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":567985000},{"accession":"0000927066-25-000012","concept":"operating_cash_flow","end":"2022-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1564570000},{"accession":"0000927066-25-000012","concept":"capital_expenditure","end":"2022-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":"2022-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":603429000}],"name":"fcf_cagr_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.10891518288924917},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":575864000},{"accession":"0000927066-26-000012","concept":"depreciation_amortization","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"DepreciationDepletionAndAmortization","unit":"USD","value":708252000},{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000012","concept":"pretax_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest","unit":"USD","value":1346823000},{"accession":"0000927066-26-000012","concept":"income_tax","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"IncomeTaxExpenseBenefit","unit":"USD","value":293107000},{"accession":"0000927066-26-000012","concept":"current_assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":4058003000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":3141634000},{"accession":"0000927066-26-000012","concept":"current_assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"AssetsCurrent","unit":"USD","value":3746072000},{"accession":"0000927066-26-000012","concept":"current_liabilities","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LiabilitiesCurrent","unit":"USD","value":2973410000}],"name":"reinvestment_rate","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"ratio","value":0.007079391465384949},{"direction":"higher","inputs":[{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000},{"accession":"0000927066-26-000012","concept":"assets","end":"2024-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17285268000},{"accession":"0000927066-25-000012","concept":"assets","end":"2023-12-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":16893578000},{"accession":"0000927066-24-000013","concept":"assets","end":"2022-12-31","filed":"2024-02-14","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706624000013/0000927066-24-000013-index.html","fiscal_period":"FY","fiscal_year":2023,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":16928252000}],"name":"asset_growth_3y","period_end":"2025-12-31","sleeve":"growth_and_financing","status":"resolved","unit":"annual_rate","value":0.01075048243067811},{"direction":"lower","inputs":[],"name":"chs_12m","period_end":"2026-06-30","sleeve":"solvency","status":"resolved","unit":"probability","value":0.0024705367368190075},{"detail":"provider split factors current=1, prior=1","direction":"lower","inputs":[{"accession":"0000927066-26-000012","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":66800000},{"accession":"0000927066-25-000012","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":80000000}],"name":"net_share_issuance","period_end":"2026-02-06","sleeve":"growth_and_financing","status":"resolved","unit":"growth_rate","value":-0.16500000000000004}],"facts":[{"accession":"0000927066-26-000012","concept":"revenue","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":13643069000},{"concept":"gross_profit","detail":"no matching annual XBRL fact","reason":"missing_input"},{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000},{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000},{"accession":"0000927066-26-000012","concept":"liabilities","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16321665000},{"accession":"0000927066-26-000012","concept":"cash","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676438000},{"accession":"0000927066-26-000012","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":66800000}],"flags":[{"active":false,"detail":"split-adjusted year-over-year share growth is -16.5%","inputs":[{"accession":"0000927066-26-000012","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":66800000},{"accession":"0000927066-25-000012","concept":"shares_outstanding","end":"2025-01-31","filed":"2025-02-13","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000012/0000927066-25-000012-index.html","fiscal_period":"FY","fiscal_year":2024,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":80000000}],"name":"dilution","status":"resolved"},{"active":false,"detail":"trailing operating cash flow is nonnegative","inputs":[{"accession":"0000927066-26-000108","concept":"cash","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":668963000}],"name":"short_runway","status":"resolved"},{"active":false,"detail":"found 0 NT 10-K/Q filings in the last eight quarters","inputs":[],"name":"late_filer","status":"resolved"},{"active":false,"detail":"12 of 14 grade factors are computable; minimum is 7","inputs":[],"name":"thin_data","status":"resolved"},{"active":false,"detail":"latest revenue and assets both exceed the $100,000 validity floor","inputs":[{"accession":"0000927066-26-000012","concept":"revenue","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":13643069000},{"accession":"0000927066-26-000012","concept":"assets","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"Assets","unit":"USD","value":17480103000}],"name":"degenerate_inputs","status":"resolved"},{"active":false,"detail":"CHS probability 0.247054%; universe top-decile threshold 1.068854%","inputs":[],"name":"distress","status":"resolved"},{"active":false,"detail":"cash minus debt is -9,487,550,000 USD; Altman Z is not used","inputs":[{"accession":"0000927066-26-000012","concept":"cash","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":676438000},{"accession":"0000927066-26-000012","concept":"total_debt","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":10163988000}],"name":"fortress","status":"resolved"}],"generated_at":"2026-10-09T07:10:09+00:00","grade":{"composite":-0.0687116744767101,"coverage":{"resolved":12,"wanted":14},"factor_percentiles":{"accruals":{"direction":"lower","peer_count":811,"peer_group":"healthcare","percentile":0.5654320987654321,"raw_value":-0.06556507048349923},"altman_z_double_prime":{"direction":"higher","peer_count":756,"peer_group":"healthcare","percentile":0.32450331125827814,"raw_value":1.0264036007100643},"asset_growth_3y":{"direction":"higher","peer_count":704,"peer_group":"healthcare","percentile":0.4907539118065434,"raw_value":0.01075048243067811},"chs_12m":{"direction":"lower","peer_count":248,"peer_group":"healthcare","percentile":0.7449392712550608,"raw_value":0.0024705367368190075},"current_ratio":{"direction":"higher","peer_count":839,"peer_group":"healthcare","percentile":0.8412887828162291,"raw_value":1.2916854732282628},"fcf_cagr_3y":{"direction":"higher","peer_count":96,"peer_group":"healthcare","percentile":0.5052631578947369,"raw_value":0.10891518288924917},"interest_coverage":{"direction":"higher","peer_count":81,"peer_group":"healthcare","percentile":0.15,"raw_value":3.5239237419946683},"net_debt_to_ebitda":{"direction":"lower","peer_count":75,"peer_group":"healthcare","percentile":0.7297297297297297,"raw_value":3.4476775222058333},"net_share_issuance":{"direction":"lower","peer_count":634,"peer_group":"healthcare","percentile":0.00631911532385466,"raw_value":-0.16500000000000004},"reinvestment_rate":{"direction":"higher","peer_count":104,"peer_group":"healthcare","percentile":0.6893203883495146,"raw_value":0.007079391465384949},"revenue_cagr_3y":{"direction":"higher","peer_count":415,"peer_group":"healthcare","percentile":0.5821256038647343,"raw_value":0.055264367135682946},"roic":{"direction":"higher","peer_count":74,"peer_group":"healthcare","percentile":0.2191780821917808,"raw_value":0.1844289535068665}},"grade":"C","normalization":{"correlation_standard_deviation":0.46011712848886865,"factor_weights":{"accruals":0.16666666666666666,"altman_z_double_prime":0.06666666666666667,"asset_growth_3y":0.06666666666666667,"chs_12m":0.06666666666666667,"current_ratio":0.06666666666666667,"fcf_cagr_3y":0.06666666666666667,"interest_coverage":0.06666666666666667,"net_debt_to_ebitda":0.06666666666666667,"net_share_issuance":0.06666666666666667,"reinvestment_rate":0.06666666666666667,"revenue_cagr_3y":0.06666666666666667,"roic":0.16666666666666666},"method":"sqrt(w'Rw)"},"peer_count":371,"peer_group":"healthcare","percentile":0.4756756756756757,"reason":null,"sampling_standard_deviation":0.025337381705232788,"sleeve_scores":{"growth_and_financing":0.45475643544787675,"profitability":0.39230509047860646,"solvency":0.5580922190118596},"status":"resolved","ticker":"DVA"},"grade_history":[{"date":"2012-01-21","grade":null,"percentile":null,"stratum":"Q5"},{"date":"2013-03-21","grade":"D","percentile":0.6578171091445427,"stratum":"Q5"},{"date":"2014-02-21","grade":null,"percentile":null,"stratum":"Q5"},{"date":"2015-03-21","grade":"C","percentile":0.5129358830146231,"stratum":"Q5"},{"date":"2017-03-21","grade":"D/E","percentile":0.780952380952381,"stratum":"Q5"},{"date":"2018-02-21","grade":"D","percentile":0.7387387387387387,"stratum":"Q5"},{"date":"2018-03-21","grade":"B","percentile":0.35714285714285715,"stratum":"Q5"},{"date":"2018-09-21","grade":"B/C","percentile":0.3783783783783784,"stratum":"Q5"},{"date":"2018-11-21","grade":"B","percentile":0.36036036036036034,"stratum":"Q5"},{"date":"2018-12-21","grade":"B/C","percentile":0.36936936936936937,"stratum":"Q5"},{"date":"2019-02-21","grade":"C","percentile":0.46551724137931033,"stratum":"Q5"},{"date":"2019-03-21","grade":"D/E","percentile":0.7651515151515151,"stratum":"Q5"},{"date":"2020-02-21","grade":"D","percentile":0.7535211267605634,"stratum":"Q5"},{"date":"2022-02-21","grade":"C","percentile":0.5426829268292683,"stratum":"Q5"},{"date":"2023-03-21","grade":"D","percentile":0.6528301886792452,"stratum":"Q5"},{"date":"2023-05-21","grade":"C/D","percentile":0.6264150943396226,"stratum":"Q5"},{"date":"2023-08-21","grade":"D","percentile":0.6349809885931559,"stratum":"Q5"},{"date":"2023-10-21","grade":"C/D","percentile":0.6283524904214559,"stratum":"Q5"},{"date":"2023-11-21","grade":"D","percentile":0.6297709923664122,"stratum":"Q5"},{"date":"2023-12-21","grade":"C/D","percentile":0.623574144486692,"stratum":"Q5"},{"date":"2024-02-21","grade":"B/C","percentile":0.40671641791044777,"stratum":"Q5"},{"date":"2024-09-21","grade":"B","percentile":0.3711340206185567,"stratum":"Q5"},{"date":"2024-10-21","grade":"B/C","percentile":0.3848797250859107,"stratum":"Q5"},{"date":"2024-12-21","grade":"B","percentile":0.36769759450171824,"stratum":"Q5"},{"date":"2025-04-21","grade":"B/C","percentile":0.38175675675675674,"stratum":"Q5"},{"date":"2025-06-21","grade":"B","percentile":0.36271186440677966,"stratum":"Q5"},{"date":"2025-08-21","grade":"B/C","percentile":0.38513513513513514,"stratum":"Q5"},{"date":"2026-02-21","grade":"B","percentile":0.36633663366336633,"stratum":"Q5"},{"date":"2026-03-21","grade":"B/C","percentile":0.40514469453376206,"stratum":"Q5"},{"date":"2026-04-21","grade":"C","percentile":0.43573667711598746,"stratum":"Q5"}],"grade_sensitivity":{"all_eligible_peer_universe_equal_sleeves":{"grade":"B/C","peer_count":2204,"peer_group":"all_eligible","peer_policy":"all","percentile":0.4085338175215615,"status":"resolved","weight_policy":"sleeves"},"baseline_sector_rollup_equal_sleeves":{"grade":"C","peer_count":371,"peer_group":"healthcare","peer_policy":"auto","percentile":0.4756756756756757,"status":"resolved","weight_policy":"sleeves"},"same_exchange_peer_universe_equal_sleeves":{"grade":"B/C","peer_count":984,"peer_group":"exchange:NYSE","peer_policy":"exchange","percentile":0.387589013224822,"status":"resolved","weight_policy":"sleeves"},"sector_rollup_equal_factors":{"grade":"C","peer_count":371,"peer_group":"healthcare","peer_policy":"auto","percentile":0.5243243243243243,"status":"resolved","weight_policy":"factors"}},"implied_expectations":{"as_of":"2026-10-09","coverage":{"resolved":8,"wanted":8},"feeds_grade":false,"live_inputs":{"book_equity":-765096000,"cash":668963000,"debt":10663836000,"ebit":2043615000,"free_cash_flow":1310636000.0,"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"sales":13643069000,"shares":{"accession":"0000927066-26-000108","concept":"shares_outstanding","end":"2026-07-31","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":63800000}},"metrics":[{"detail":null,"inputs":[{"accession":"0000927066-26-000012","concept":"operating_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"OperatingIncomeLoss","unit":"USD","value":2043615000},{"accession":"0000927066-26-000108","concept":"total_debt","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"LongTermDebtAndCapitalLeaseObligations","unit":"USD","value":10663836000},{"accession":"0000927066-26-000108","concept":"cash","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":668963000}],"market_inputs":{"current_split_factor":1.0,"enterprise_value":21288749000.0,"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"statement_split_factor":1.0},"name":"ebit_to_enterprise_value","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.09599507232670178},{"detail":null,"inputs":[{"accession":"0000927066-26-000012","concept":"operating_cash_flow","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetCashProvidedByUsedInOperatingActivities","unit":"USD","value":1886500000},{"accession":"0000927066-26-000012","concept":"capital_expenditure","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"PaymentsToAcquirePropertyPlantAndEquipment","unit":"USD","value":575864000}],"market_inputs":{"current_split_factor":1.0,"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"statement_split_factor":1.0},"name":"fcf_yield","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":0.11604837878510442},{"detail":null,"inputs":[{"accession":"0000927066-26-000108","concept":"book_equity","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":-765096000}],"market_inputs":{"current_split_factor":1.0,"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"statement_split_factor":1.0},"name":"book_to_price","period_end":"2026-06-30","reason":null,"status":"resolved","unit":"ratio","value":-0.06774432444627514},{"detail":null,"inputs":[{"accession":"0000927066-26-000012","concept":"revenue","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"Revenues","unit":"USD","value":13643069000}],"market_inputs":{"current_split_factor":1.0,"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"statement_split_factor":1.0},"name":"sales_to_price","period_end":"2025-12-31","reason":null,"status":"resolved","unit":"ratio","value":1.208005914001535},{"detail":null,"inputs":[],"market_inputs":{},"name":"momentum_12_1","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":0.32467825694287633},{"detail":null,"inputs":[],"market_inputs":{},"name":"distance_from_52_week_high","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"return","value":-0.2653552456839309},{"detail":null,"inputs":[],"market_inputs":{},"name":"sector_relative_strength","period_end":"2026-10-09","reason":null,"status":"resolved","unit":"log_excess_return","value":0.06898759355252154},{"detail":null,"inputs":[{"accession":"0000927066-26-000012","concept":"shares_outstanding","end":"2026-02-06","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":66800000},{"accession":"0000927066-21-000008","concept":"shares_outstanding","end":"2021-01-29","filed":"2021-02-12","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706621000008/0000927066-21-000008-index.html","fiscal_period":"FY","fiscal_year":2020,"form":"10-K","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":109400000}],"market_inputs":{"cumulative_log_return":0.41093138242869837,"current_split_factor":1.0,"current_total_return_price":{"close":177.02,"date":"2026-10-08","volume":582465},"market_equity":11293876000.0,"price":{"close":177.02,"date":"2026-10-08","volume":582465},"prior_market_equity":12840278000.0,"prior_raw_price":{"close":117.37,"date":"2021-01-29","volume":1163132},"prior_total_return_price":{"close":117.37,"date":"2021-01-29","volume":1163132},"statement_split_factor":1.0},"name":"composite_equity_issuance_5y","period_end":"2026-02-06","reason":null,"status":"resolved","unit":"log_growth","value":-0.5392576996371367}],"name":"implied_expectations","predictive_claim":false,"verdict":null},"live_implied_expectations":{"as_of":"2026-10-08T19:59:48.831395323Z","enterprise_value":21300552000.0,"feeds_grade":false,"market_equity":11305679000.0,"metrics":{"book_to_price":-0.06767360014378615,"ebit_to_enterprise_value":0.09594187981607237,"fcf_yield":0.11592722560051458,"sales_to_price":1.206744769597651},"predictive_claim":false,"price":177.205,"status":"resolved","verdict":null},"market_scope":{"status":"resolved"},"market_snapshot":{"ask":null,"bid":167.2,"daily_bar":{"c":177.205,"h":178.745,"l":175.63,"n":1321,"o":177.26,"t":"2026-10-08T04:00:00Z","v":29454,"vw":176.858707},"day_change":0.34499999999999886,"day_change_percent":0.0019506954653398102,"feed":"iex","feeds_grade":false,"minute_bar":{"c":177.205,"h":177.23,"l":176.41,"n":109,"o":176.425,"t":"2026-10-08T19:59:00Z","v":4278,"vw":176.914002},"previous_close":176.86,"price":177.205,"price_timestamp":"2026-10-08T19:59:48.831395323Z","quoted_spread":null,"quoted_spread_percent":null,"reason":null,"retrieved_at":"2026-10-09T07:09:49.534009Z","status":"resolved","symbol":"DVA"},"models":{"chs_12m":{"accounting_period_end":"2026-06-30","accounting_receipts":{"book_equity":[{"accession":"0000927066-26-000108","concept":"book_equity","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"StockholdersEquity","unit":"USD","value":-765096000}],"cash_and_short_term_investments":[{"accession":"0000927066-26-000108","concept":"cash","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CashAndCashEquivalentsAtCarryingValue","unit":"USD","value":668963000},{"accession":"0000927066-26-000108","concept":"short_term_investments","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"MarketableSecuritiesCurrent","unit":"USD","value":19914000}],"liabilities":[{"accession":"0000927066-26-000108","concept":"liabilities","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16630051000},{"accession":"0000927066-26-000062","concept":"liabilities","end":"2026-03-31","filed":"2026-05-05","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000062/0000927066-26-000062-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16451199000},{"accession":"0000927066-26-000108","concept":"liabilities","end":"2025-12-31","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16321665000},{"accession":"0000927066-25-000165","concept":"liabilities","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"Liabilities","unit":"USD","value":16215170000}],"net_income":[{"accession":"0000927066-26-000108","concept":"net_income","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-04-01","tag":"NetIncomeLoss","unit":"USD","value":265397000},{"accession":"0000927066-26-000062","concept":"net_income","end":"2026-03-31","filed":"2026-05-05","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000062/0000927066-26-000062-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":"2026-01-01","tag":"NetIncomeLoss","unit":"USD","value":197530000},{"accession":"0000927066-26-000012","concept":"net_income","end":"2025-12-31","filed":"2026-02-11","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000012/0000927066-26-000012-index.html","fiscal_period":"FY","fiscal_year":2025,"form":"10-K","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":746803000},{"accession":"0000927066-25-000165","concept":"net_income","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-01-01","tag":"NetIncomeLoss","unit":"USD","value":512586000},{"accession":"0000927066-25-000165","concept":"net_income","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":"2025-07-01","tag":"NetIncomeLoss","unit":"USD","value":150332000}],"shares_outstanding":[{"accession":"0000927066-26-000108","concept":"shares_outstanding","end":"2026-06-30","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":63955000},{"accession":"0000927066-26-000062","concept":"shares_outstanding","end":"2026-05-05","filed":"2026-05-05","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000062/0000927066-26-000062-index.html","fiscal_period":"Q1","fiscal_year":2026,"form":"10-Q","namespace":"dei","start":null,"tag":"EntityCommonStockSharesOutstanding","unit":"shares","value":64200000},{"accession":"0000927066-26-000108","concept":"shares_outstanding","end":"2025-12-31","filed":"2026-08-04","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706626000108/0000927066-26-000108-index.html","fiscal_period":"Q2","fiscal_year":2026,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":68549000},{"accession":"0000927066-25-000165","concept":"shares_outstanding","end":"2025-09-30","filed":"2025-10-29","filing_url":"https://www.sec.gov/Archives/edgar/data/927066/000092706625000165/0000927066-25-000165-index.html","fiscal_period":"Q3","fiscal_year":2025,"form":"10-Q","namespace":"us-gaap","start":null,"tag":"CommonStockSharesOutstanding","unit":"shares","value":70977000}]},"conditional_failure_probability":0.0024705367368190075,"contributions":{"cashmta":-0.05254433043772879,"exretavg":0.08051020771459418,"mb":1.6026011790909833,"nimtaavg":-0.16767272923960655,"price":-0.1570669116639282,"rsize":0.39090990227808897,"sigma":0.6239476547681402,"tlmta":0.8424687714447263},"cumulative_probability":false,"detail":null,"fitted_sample":"1963-2003","horizon_months":12,"imputed":false,"inputs":{"cashmta":0.024645558366664534,"exretavg":-0.011293338156065954,"mb":25.524611583388122,"nimtaavg":0.008274414194611456,"price":2.70805020110221,"rsize":-8.686886717290866,"sigma":0.44220244845367834,"tlmta":0.5949638216417559},"log_odds":-6.00084625604473,"market_receipts":{"benchmark_price_as_of":{"close":773.93,"date":"2026-10-08","volume":40507321},"current_split_factor":1.0,"monthly_excess_returns":[-0.0029131777768827685,-0.334439589509261,0.07582853761509523,0.14547615296982377,0.17408669488671435,-0.09049635120197681,0.03374964816440318,0.3659972640621379,-0.052944786960990156,-0.05284643211641915,0.0035804193326705366,-0.13363937365880807],"nimta_quarters":[{"cover_split_factor":1.0,"market_equity":14228708400.0,"period_end":"2026-06-30","period_split_factor":1.0,"price":{"close":222.48,"date":"2026-06-30","volume":805253},"share_fact_end":"2026-06-30","split_adjusted_shares":63955000.0},{"cover_split_factor":1.0,"market_equity":9866898000.0,"period_end":"2026-03-31","period_split_factor":1.0,"price":{"close":153.69,"date":"2026-03-31","volume":852961},"share_fact_end":"2026-05-05","split_adjusted_shares":64200000.0},{"cover_split_factor":1.0,"market_equity":7787851890.0,"period_end":"2025-12-31","period_split_factor":1.0,"price":{"close":113.61,"date":"2025-12-31","volume":562461},"share_fact_end":"2025-12-31","split_adjusted_shares":68549000.0},{"cover_split_factor":1.0,"market_equity":9430713990.0,"period_end":"2025-09-30","period_split_factor":1.0,"price":{"close":132.87,"date":"2025-09-30","volume":642404},"share_fact_end":"2025-09-30","split_adjusted_shares":70977000.0}],"price_as_of":{"close":177.02,"date":"2026-10-08","volume":582465},"sigma":0.44220244845367834,"sp500_market_value":67075482580000,"sp500_market_value_reference":{"as_of":"2026-07-31","source":"https://www.spglobal.com/spdji/en/indices/equity/sp-500/","value":67075482580000},"statement_split_factor":1.0},"model":"CHS","reason":null,"stage":"scored","status":"resolved","winsorization_bounds":{"cashmta":[0.021020929803193276,0.9684247940012214],"exretavg":[-0.17819743489624348,0.0776057500645592],"mb":[0.6531550117846402,21.368015721213112],"nimtaavg":[-0.2027940143589602,0.01725520933412486],"price":[-0.11895571739389744,2.70805020110221],"rsize":[-15.899352029311597,-6.572195415495241],"sigma":[0.26467426464597876,1.226641604179577],"tlmta":[0.014553701556193031,0.7123814514378755]},"winsorized":true,"winsorized_inputs":{"cashmta":0.024645558366664534,"exretavg":-0.011293338156065954,"mb":21.368015721213112,"nimtaavg":0.008274414194611456,"price":2.70805020110221,"rsize":-8.686886717290866,"sigma":0.44220244845367834,"tlmta":0.5949638216417559}}},"schema_version":1,"status":"analyzed"}