XML 101 R7.htm IDEA: XBRL DOCUMENT v3.19.3
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         77,803                    
Distributions         (85,372)                    
Contributions         26,367                    
Acquisitions and divestitures         11,262                    
Partial purchases         (869)                    
Fair value remeasurements         23,861                    
Temporary equity, ending balance at Sep. 30, 2018         1,064,412                    
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. $ 309,166 309,166                   309,166     47,914
Other comprehensive income (loss) (33,976) (33,976)                       (33,976)  
Stock unit shares issued (in shares)             154,000 212,000              
Stock-settled SAR shares issued     $ (448) $ (4,886)       $ (1)   $ (448) $ (4,887)        
Stock-settled stock-based compensation expense   59,539             59,539            
Changes in noncontrolling interest from:                              
Distributions                             (54,301)
Contributions                             16,812
Acquisitions and divestitures   79             79            
Acquisitions and divestitures, non-controlling interest                             (212)
Partial purchases   (17,482)             (17,482)           (1,637)
Fair value remeasurements 0 (23,861)             (23,861)            
Purchase of treasury stock (in shares)                         (16,844,000)    
Purchase of treasury stock   (1,153,511)                     $ (1,153,511)    
Ending balance at Sep. 30, 2018   3,824,649       $ 183     1,055,839     3,951,247 $ (1,153,511) (29,109) 204,613
Ending balance (in shares) at Sep. 30, 2018           182,828,000             (16,844,000)    
Temporary equity, start balance at Jun. 30, 2018         1,047,158                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         25,525                    
Distributions         (27,375)                    
Contributions         7,191                    
Acquisitions and divestitures         10,597                    
Partial purchases         (49)                    
Fair value remeasurements         1,365                    
Temporary equity, ending balance at Sep. 30, 2018         1,064,412                    
Beginning balance at Jun. 30, 2018   4,279,184       $ 183     1,022,783     4,088,043 $ (809,900) (21,925) 205,323
Beginning balance (in shares) at Jun. 30, 2018           182,815,000             (11,995,000)    
Comprehensive income:                              
Net income attributable to DaVita Inc. (136,796) (136,796)                   (136,796)     14,603
Other comprehensive income (loss) (7,184) (7,184)                       (7,184)  
Stock unit shares issued (in shares)             8,000 5,000              
Stock-settled SAR shares issued       $ (1)             $ (1)        
Stock-settled stock-based compensation expense   39,707             39,707            
Changes in noncontrolling interest from:                              
Distributions                             (18,292)
Contributions                             4,419
Acquisitions and divestitures, non-controlling interest                             (9)
Partial purchases   (5,285)             (5,285)           (1,431)
Fair value remeasurements 98 (1,365)             (1,365)            
Purchase of treasury stock (in shares)                         (4,849,000)    
Purchase of treasury stock   (343,611)                     $ (343,611)    
Ending balance at Sep. 30, 2018   3,824,649       $ 183     1,055,839     3,951,247 $ (1,153,511) (29,109) 204,613
Ending balance (in shares) at Sep. 30, 2018           182,828,000             (16,844,000)    
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         102,078                    
Distributions         98,103                    
Contributions         24,714                    
Acquisitions and divestitures         1,782                    
Partial purchases         (2,240)                    
Fair value remeasurements         143,225                    
Temporary equity, ending balance at Sep. 30, 2019         1,296,059                    
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. $ 566,110 566,110                   566,110     50,144
Other comprehensive income (loss) (42,680) (42,680)                       (42,680)  
Stock unit shares issued (in shares)             154,000                
Stock Issued During Period, Value, Restricted Stock Award, Net of Forfeitures             $ 1                
Stock-settled SAR shares issued     (3,245)             $ (3,246)          
Stock-settled stock-based compensation expense   47,723             47,723            
Changes in noncontrolling interest from:                              
Distributions                             59,067
Contributions                             19,381
Acquisitions and divestitures, non-controlling interest                             (1,981)
Partial purchases   10,732             10,732           (19,480)
Fair value remeasurements $ 0 (143,225)             (143,225)            
Purchase of treasury stock (in shares) (32,652,000)                       (32,652,000)    
Purchase of treasury stock $ (1,860,157) (1,860,157)                     $ (1,860,157)    
Ending balance at Sep. 30, 2019 $ 2,512,523 2,318,576       $ 167     906,990     3,349,180 $ (1,860,157) (77,604) 193,947
Ending balance (in shares) at Sep. 30, 2019 133,888,864         166,541,000             (32,652,000)    
Temporary equity, start balance at Jun. 30, 2019         1,185,733                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         38,778                    
Distributions         (37,868)                    
Contributions         8,946                    
Acquisitions and divestitures         (91)                    
Partial purchases         8                    
Fair value remeasurements         100,553                    
Temporary equity, ending balance at Sep. 30, 2019         $ 1,296,059                    
Beginning balance at Jun. 30, 2019   4,049,298       $ 167     989,021     3,205,910 $ (112,189) (33,611) 193,771
Beginning balance (in shares) at Jun. 30, 2019           166,533,000             (2,060,000)    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 143,270 143,270                   143,270     19,640
Other comprehensive income (loss) (43,993) (43,993)                       (43,993)  
Stock unit shares issued (in shares)             8,000                
Stock-settled SAR shares issued     $ 0                        
Stock-settled stock-based compensation expense   18,724             18,724            
Changes in noncontrolling interest from:                              
Distributions                             (23,588)
Contributions                             3,868
Acquisitions and divestitures, non-controlling interest                             10
Partial purchases   (202)             (202)           246
Fair value remeasurements $ 0 (100,553)             (100,553)            
Purchase of treasury stock (in shares) (30,592,000)                       (30,592,000)    
Purchase of treasury stock $ (1,747,968) (1,747,968)                     $ (1,747,968)    
Ending balance at Sep. 30, 2019 $ 2,512,523 $ 2,318,576       $ 167     $ 906,990     $ 3,349,180 $ (1,860,157) $ (77,604) $ 193,947
Ending balance (in shares) at Sep. 30, 2019 133,888,864         166,541,000             (32,652,000)