XML 69 R7.htm IDEA: XBRL DOCUMENT v3.20.1
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   $ 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         25,389                    
Distributions         (27,565)                    
Contributions         6,415                    
Acquisitions and divestitures         1,762                    
Partial purchases         (1,967)                    
Fair value remeasurements         14,407                    
Temporary equity, ending balance at Mar. 31, 2019         1,143,044                    
Beginning balance at Dec. 31, 2018   3,703,442       $ 166     $ 995,006     2,743,194 $ 0 $ (34,924) 204,956
Beginning balance (in shares) at Dec. 31, 2018           166,387,000             0    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 149,289 149,289                   149,289     14,809
Other comprehensive income (loss) (12,627) (12,627)                       (12,627)  
Stock unit shares issued (in shares)             9,000 0              
Stock-settled SAR shares issued     $ (104) $ 0           $ (104)          
Stock-settled stock-based compensation expense   12,091             12,091            
Changes in noncontrolling interest from:                              
Distributions                             (16,665)
Contributions                             12,532
Acquisitions and divestitures   0             0            
Acquisitions and divestitures, non-controlling interest                             0
Partial purchases   (2,206)             (2,206)           (4,307)
Fair value remeasurements   (14,407)             (14,407)            
Ending balance at Mar. 31, 2019   3,875,354       $ 166     990,380     2,932,359 $ 0 (47,551) 211,319
Ending balance (in shares) at Mar. 31, 2019           166,396,000             0    
Temporary equity, start balance at Dec. 31, 2019         1,180,376                    
Increase (Decrease) in Temporary Equity [Roll Forward]                              
Net income         32,176                    
Distributions         (37,566)                    
Contributions         5,283                    
Partial purchases         (255)                    
Fair value remeasurements         48,022                    
Temporary equity, ending balance at Mar. 31, 2020         $ 1,228,036                    
Beginning balance at Dec. 31, 2019 $ 2,319,242 2,133,409       $ 126     749,043     1,431,738 $ 0 (47,498) 185,833
Beginning balance (in shares) at Dec. 31, 2019 125,842,853         125,843,000             0    
Comprehensive income:                              
Net income attributable to DaVita Inc. $ 239,593 239,593                   239,593     16,126
Other comprehensive income (loss) (93,027) (93,027)                       (93,027)  
Stock purchase shares issued   0                          
Stock unit shares issued (in shares)             8,000 6,000              
Stock-settled SAR shares issued     $ (75) $ (245)           $ (75) $ (245)        
Stock-settled stock-based compensation expense   19,797             19,797            
Changes in noncontrolling interest from:                              
Distributions                             (20,565)
Contributions                             4,104
Partial purchases   (445)             (445)            
Fair value remeasurements   (48,022)             (48,022)            
Purchase of treasury stock (in shares)                         (4,052,000)    
Purchase of treasury stock   (303,139)                     $ (303,139)    
Ending balance at Mar. 31, 2020 $ 2,133,344 $ 1,947,846       $ 126     $ 720,053     $ 1,671,331 $ (303,139) $ (140,525) $ 185,498
Ending balance (in shares) at Mar. 31, 2020 121,804,880         125,857,000             (4,052,000)