XML 22 R7.htm IDEA: XBRL DOCUMENT v3.24.1.u1
CONSOLIDATED STATEMENTS OF EQUITY (unaudited) - USD ($)
$ in Thousands
Total
Total
Non- controlling interests subject to put provisions
Common stock
Additional paid-in capital
Retained earnings
Treasury stock
Accumulated other comprehensive loss
Non- controlling interests not subject to put provisions
Temporary equity, starting balance at Dec. 31, 2022     $ 1,348,908            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     36,692            
Distributions     (35,550)            
Contributions     3,748            
Fair value remeasurements     45,031            
Temporary equity, ending balance at Mar. 31, 2023     1,398,829            
Beginning balance at Dec. 31, 2022   $ 712,326   $ 90 $ 606,935 $ 174,487 $ 0 $ (69,186) $ 163,566
Common stock, Beginning balance (in shares) at Dec. 31, 2022       90,411,000          
Treasury stock, beginning balance (in shares) at Dec. 31, 2022             0    
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income attributable to DaVita Inc.   115,547       115,547     18,429
Other comprehensive income (loss) $ 14,280 14,280           14,280  
Stock award plan (in shares)       239,000          
Stock award plan       $ 1          
Stock award plan   (9,522)     (9,523)        
Stock-settled stock-based compensation expense   24,847     24,847        
Changes in noncontrolling interest from:                  
Distributions                 (19,287)
Contributions                 977
Acquisitions and divestitures   13,023     13,023       30,718
Fair value remeasurements   (45,031)     (45,031)        
Ending balance at Mar. 31, 2023   825,470   $ 91 590,251 290,034 $ 0 (54,906) 194,403
Common stock, Ending balance (in shares) at Mar. 31, 2023       90,650,000          
Treasury stock, ending balance (in shares) at Mar. 31, 2023             0    
Temporary equity, starting balance at Dec. 31, 2023     1,499,288            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     44,191            
Distributions     (52,928)            
Contributions     3,127            
Partial purchases     (1,227)            
Fair value remeasurements     11,023            
Temporary equity, ending balance at Mar. 31, 2024     $ 1,503,474            
Beginning balance at Dec. 31, 2023 $ 1,244,062 1,056,097   $ 89 509,804 598,288 $ 0 (52,084) 187,965
Common stock, Beginning balance (in shares) at Dec. 31, 2023 88,824,000     88,824,000          
Treasury stock, beginning balance (in shares) at Dec. 31, 2023 0           0    
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income attributable to DaVita Inc.   239,649       239,649     22,140
Other comprehensive income (loss) $ (48,031) (48,031)           (48,031)  
Stock award plan (in shares)       998,000          
Stock award plan       $ 1          
Stock award plan   (90,631)     (90,632)        
Stock-settled stock-based compensation expense   23,049     23,049        
Changes in noncontrolling interest from:                  
Distributions                 (24,420)
Contributions                 598
Partial purchases   (2,996)     (2,996)       (20,233)
Fair value remeasurements   (11,023)     (11,023)        
Purchase of treasury stock   (240,117)         $ (240,117)    
Purchase of treasury stock (in shares)             (2,119,000)    
Ending balance at Mar. 31, 2024 $ 1,132,513 $ 925,997   $ 90 $ 428,202 $ 837,937 $ (240,117) $ (100,115) $ 206,516
Common stock, Ending balance (in shares) at Mar. 31, 2024 89,822,000     89,822,000          
Treasury stock, ending balance (in shares) at Mar. 31, 2024 2,119,000           (2,119,000)