XML 70 R50.htm IDEA: XBRL DOCUMENT v3.8.0.1
Long-term Incentive Compensation and Shareholders’ Equity (Tables)
12 Months Ended
Dec. 31, 2017
Disclosure of Compensation Related Costs, Share-based Payments [Abstract]  
Summary of Status of Awards Under Stock-Based Compensation Plans and Agreements
A combined summary of the status of the Company’s stock-settled awards under the 2011 Plan, including base shares for stock-settled stock appreciation rights (SSARs) and stock-settled stock unit awards is as follows:
 
Year ended December 31, 2017
 
Stock appreciation rights
 
Stock units
 
Awards
 
Weighted
average
exercise
price
 
Weighted
average
remaining
contractual life
 
Awards
 
Weighted
average
remaining
contractual life
Outstanding at beginning of year
7,337,266

 
$
64.90

 
 
 
785,553

 
 
Granted
1,692,154

 
65.29

 
 
 
528,968

 
 
Exercised
(2,022,418
)
 
54.27

 
 
 
(119,000
)
 
 
Canceled
(358,803
)
 
70.61

 
 
 
(119,949
)
 
 
Outstanding at end of period
6,648,199

 
$
67.92

 
2.3
 
1,075,572

 
2.0
Exercisable at end of period
2,628,008

 
$
62.78

 
0.6
 

 
0.0
Weighted-average fair value of grants
 
 
 
 
 
 
 
 
 
2017
$
14.51

 
 

 
 
 
$
65.73

 
 
2016
$
13.74

 
 

 
 
 
$
70.99

 
 
2015
$
17.97

 
 

 
 
 
$
80.25

 
 
Summary of Range of Exercise Prices
 
Awards Outstanding
 
Weighted average exercise price
 
Awards exercisable
 
Weighted average exercise price
Range of SSARs base prices
$50.01–$60.00
1,856,145

 
59.05

 
1,712,675

 
59.15

$60.01–$70.00
2,715,542

 
66.70

 
632,849

 
67.47

$70.01–$80.00
1,443,749

 
74.77

 
243,041

 
73.16

$80.01–$90.00
632,763

 
83.59

 
39,443

 
81.51

Total
6,648,199

 
$
67.92

 
2,628,008

 
$
62.78

Summary of Weighted Average Valuation Inputs
A summary of the weighted average valuation inputs described above used for estimating the grant-date fair value of stock-settled stock appreciation rights awards granted in the periods indicated is as follows: 
 
Year ended December 31,
 
2017
 
2016
 
2015
Expected term
4.2

 
4.2

 
4.1

Expected volatility
23.9
%
 
21.0
%
 
24.6
%
Expected dividend yield
%
 
%
 
%
Risk-free interest rate
1.7
%
 
1.0
%
 
1.5
%
Effects of Changes in DaVita Inc's Ownership Interest on Company's Equity
The effects of changes in DaVita Inc.’s ownership interest in consolidated subsidiaries on the Company’s equity are as follows: 
 
Year ended December 31,
 
2017
 
2016
 
2015
Net income attributable to DaVita Inc.
$
663,618

 
$
879,874

 
$
269,732

Changes in paid-in-capital for:
 
 
 
 
 
Sales of noncontrolling interest
(114
)
 

 

Purchase of noncontrolling interests
(2,752
)
 
(13,105
)
 
(55,826
)
Net transfer in noncontrolling interests
(2,866
)
 
(13,105
)
 
(55,826
)
Net income attributable to DaVita Inc. net of transfers in noncontrolling
interests
$
660,752

 
$
866,769

 
$
213,906