XML 20 R7.htm IDEA: XBRL DOCUMENT v3.19.2
CONSOLIDATED STATEMENTS OF EQUITY (unaudited) - USD ($)
$ in Thousands
Total
Total
Total
Restricted Stock Units
Total
Stock Appreciation Rights
Non- controlling interests subject to put provisions
Common stock
Common stock
Restricted Stock Units
Common stock
Stock Appreciation Rights
Additional paid-in capital
Additional paid-in capital
Restricted Stock Units
Additional paid-in capital
Stock Appreciation Rights
Retained earnings
Treasury stock
Accumulated other comprehensive (loss) income
Non- controlling interests not subject to put provisions
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Cumulative effect of change in accounting principle   $ 0                 $ 8,368   $ (8,368)  
Temporary equity, start balance at Dec. 31, 2017         1,011,360                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         52,278                    
Distributions         (57,997)                    
Contributions         19,176                    
Acquisitions and divestitures         665                    
Partial purchases         (820)                    
Fair value remeasurements         22,496                    
Temporary equity, ending balance at Jun. 30, 2018         1,047,158                    
Beginning balance at Dec. 31, 2017   4,690,029       $ 182     $ 1,042,899     3,633,713 $ 0 13,235 $ 196,037
Beginning balance (in shares) at Dec. 31, 2017           182,462,000             0    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 445,962 445,962                   445,962     33,311
Other comprehensive income (loss) (26,792) (26,792)                       (26,792)  
Stock unit shares issued (in shares)             146,000 207,000              
Stock-settled SAR shares issued     $ (448) $ (4,885)       $ (1)   $ (448) $ (4,886)        
Stock-settled stock-based compensation expense   19,832             19,832            
Changes in noncontrolling interest from:                              
Distributions                             (36,009)
Contributions                             12,393
Acquisitions and divestitures   79             79            
Acquisitions and divestitures, non-controlling interest                             (203)
Partial purchases   (12,197)             (12,197)           (206)
Fair value remeasurements (98) (22,496)             (22,496)            
Purchase of treasury stock (in shares)                         (11,995,000)    
Purchase of treasury stock   (809,900)                     $ (809,900)    
Ending balance at Jun. 30, 2018   4,279,184       $ 183     1,022,783     4,088,043 $ (809,900) (21,925) 205,323
Ending balance (in shares) at Jun. 30, 2018           182,815,000             (11,995,000)    
Temporary equity, start balance at Mar. 31, 2018         1,034,501                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         28,171                    
Distributions         (31,831)                    
Contributions         9,668                    
Acquisitions and divestitures         (23)                    
Partial purchases         (820)                    
Fair value remeasurements         7,492                    
Temporary equity, ending balance at Jun. 30, 2018         1,047,158                    
Beginning balance at Mar. 31, 2018   4,580,680       $ 183     1,030,772     3,820,767 $ (298,377) 27,335 201,401
Beginning balance (in shares) at Mar. 31, 2018           182,661,000             (4,197,000)    
Comprehensive income:                              
Net income attributable to DaVita Inc. 267,276 267,276                   267,276     10,875
Other comprehensive income (loss) (49,260) (49,260)                       (49,260)  
Stock unit shares issued (in shares)             142,000 12,000              
Stock-settled SAR shares issued     (448) (1)           (448) $ (1)        
Stock-settled stock-based compensation expense   10,150             10,150            
Changes in noncontrolling interest from:                              
Distributions                             (16,708)
Contributions                             9,892
Acquisitions and divestitures   3             3            
Acquisitions and divestitures, non-controlling interest                             (137)
Partial purchases   (10,203)             (10,203)            
Fair value remeasurements (98) (7,492)             (7,492)            
Purchase of treasury stock (in shares)                         (7,798,000)    
Purchase of treasury stock   (511,523)                     $ (511,523)    
Ending balance at Jun. 30, 2018   4,279,184       $ 183     1,022,783     4,088,043 $ (809,900) (21,925) 205,323
Ending balance (in shares) at Jun. 30, 2018           182,815,000             (11,995,000)    
Increase (Decrease) in Stockholders' Equity [Roll Forward]                              
Cumulative effect of change in accounting principle   39,876     (38)             39,876     (6)
Temporary equity, start balance at Dec. 31, 2018         1,124,641                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         63,300                    
Distributions         (60,235)                    
Contributions         15,768                    
Acquisitions and divestitures         1,873                    
Partial purchases         (2,248)                    
Fair value remeasurements         42,672                    
Temporary equity, ending balance at Jun. 30, 2019         1,185,733                    
Beginning balance at Dec. 31, 2018 $ 3,908,398 3,703,442       $ 166     995,006     2,743,194 $ 0 (34,924) 204,956
Beginning balance (in shares) at Dec. 31, 2018 166,387,307         166,387,000             0    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 422,840 422,840                   422,840     30,504
Other comprehensive income (loss) 1,313 1,313                       1,313  
Stock Issued During Period, Shares, Employee Stock Purchase Plans           0                  
Stock Issued During Period, Value, Employee Stock Purchase Plan   0             0            
Stock unit shares issued (in shares)             146,000 0              
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures             $ 1                
Stock-settled SAR shares issued     (3,245) 0           (3,246)          
Stock-settled stock-based compensation expense   28,999             28,999            
Changes in noncontrolling interest from:                              
Distributions                             (35,479)
Contributions                             15,513
Acquisitions and divestitures   0             0            
Acquisitions and divestitures, non-controlling interest                             (1,991)
Partial purchases   10,934             10,934           (19,726)
Fair value remeasurements $ 0 (42,672)             (42,672)            
Purchase of treasury stock (in shares) (2,060,000)                       (2,060,000)    
Purchase of treasury stock $ (112,189) (112,189)                     $ (112,189)    
Ending balance at Jun. 30, 2019 $ 4,243,069 4,049,298       $ 167     989,021     3,205,910 $ (112,189) (33,611) 193,771
Ending balance (in shares) at Jun. 30, 2019 164,472,913         166,533,000             (2,060,000)    
Temporary equity, start balance at Mar. 31, 2019         1,143,044                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         37,911                    
Distributions         (32,670)                    
Contributions         9,353                    
Acquisitions and divestitures         111                    
Partial purchases         (281)                    
Fair value remeasurements         28,265                    
Temporary equity, ending balance at Jun. 30, 2019         $ 1,185,733                    
Beginning balance at Mar. 31, 2019   3,875,354       $ 166     990,380     2,932,359 $ 0 (47,551) 211,319
Beginning balance (in shares) at Mar. 31, 2019           166,396,000             0    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 273,551 273,551                   273,551     15,695
Other comprehensive income (loss) 13,940 13,940                       13,940  
Stock Issued During Period, Shares, Employee Stock Purchase Plans           0                  
Stock Issued During Period, Value, Employee Stock Purchase Plan   0             0            
Stock unit shares issued (in shares)             137,000 0              
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures             $ 1                
Stock-settled SAR shares issued     $ (3,141) $ 0           $ (3,142)          
Stock-settled stock-based compensation expense   16,908             16,908            
Changes in noncontrolling interest from:                              
Distributions                             (18,814)
Contributions                             2,981
Acquisitions and divestitures   0             0            
Acquisitions and divestitures, non-controlling interest                             (1,991)
Partial purchases   13,140             13,140           (15,419)
Fair value remeasurements $ 0 (28,265)             (28,265)            
Purchase of treasury stock (in shares) (2,060,000)                       (2,060,000)    
Purchase of treasury stock $ (112,189) (112,189)                     $ (112,189)    
Ending balance at Jun. 30, 2019 $ 4,243,069 $ 4,049,298       $ 167     $ 989,021     $ 3,205,910 $ (112,189) $ (33,611) $ 193,771
Ending balance (in shares) at Jun. 30, 2019 164,472,913         166,533,000             (2,060,000)