XML 19 R7.htm IDEA: XBRL DOCUMENT v3.24.2.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     86,951            
Distributions     (81,274)            
Contributions     5,609            
Partial purchases     (700)            
Fair value remeasurements     64,055            
Temporary equity, ending balance at Jun. 30, 2023     1,423,549            
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.   294,238       294,238     35,856
Other comprehensive income (loss) $ 62,134 62,134           62,134  
Stock award plan (in shares)       860,000          
Stock award plan       $ 1          
Stock award plan   (48,602)     (48,603)        
Stock-settled stock-based compensation expense   53,508     53,508        
Changes in noncontrolling interest from:                  
Distributions                 (42,904)
Contributions                 1,337
Acquisitions and divestitures   13,077     13,077       30,776
Partial purchases   (5,182)     (5,182)       (5)
Fair value remeasurements   (64,055)     (64,055)        
Ending balance at Jun. 30, 2023   1,017,444   $ 91 555,680 468,725 $ 0 (7,052) 188,626
Common stock, Ending balance (in shares) at Jun. 30, 2023       91,271,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2023             0    
Temporary equity, starting balance at Mar. 31, 2023     1,398,829            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     50,259            
Distributions     (45,724)            
Contributions     1,861            
Partial purchases     (700)            
Fair value remeasurements     19,024            
Temporary equity, ending balance at Jun. 30, 2023     1,423,549            
Beginning balance at Mar. 31, 2023   825,470   $ 91 590,251 290,034 $ 0 (54,906) 194,403
Common stock, Beginning balance (in shares) at Mar. 31, 2023       90,650,000          
Treasury stock, beginning balance (in shares) at Mar. 31, 2023             0    
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income attributable to DaVita Inc.   178,691       178,691     17,427
Other comprehensive income (loss) 47,854 47,854           47,854  
Stock award plan (in shares)       621,000          
Stock award plan                
Stock award plan   (39,080)     (39,080)        
Stock-settled stock-based compensation expense   28,661     28,661        
Changes in noncontrolling interest from:                  
Distributions                 (23,617)
Contributions                 360
Acquisitions and divestitures   54     54       58
Partial purchases   (5,182)     (5,182)       (5)
Fair value remeasurements   (19,024)     (19,024)        
Ending balance at Jun. 30, 2023   1,017,444   $ 91 555,680 468,725 $ 0 (7,052) 188,626
Common stock, Ending balance (in shares) at Jun. 30, 2023       91,271,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2023             0    
Temporary equity, starting balance at Dec. 31, 2023     1,499,288            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     102,058            
Distributions     (73,081)            
Contributions     6,128            
Partial purchases     (36,499)            
Fair value remeasurements     76,946            
Temporary equity, ending balance at Jun. 30, 2024     1,574,840            
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.   462,325       462,325     41,349
Other comprehensive income (loss) $ (143,006) (143,006)           (143,006)  
Stock award plan (in shares)       1,031,000          
Stock award plan       $ 1          
Stock award plan   (93,698)     (93,699)        
Stock-settled stock-based compensation expense   46,763     46,763        
Changes in noncontrolling interest from:                  
Distributions                 (34,129)
Contributions                 1,493
Acquisitions and divestitures   491     491       20,438
Partial purchases   (3,178)     (3,178)      
Fair value remeasurements   (76,946)     (76,946)        
Purchase of treasury stock   (615,948)         $ (615,948)    
Purchase of treasury stock (in shares)             (4,774,000)    
Ending balance at Jun. 30, 2024 $ 850,016 632,900   $ 90 383,235 1,060,613 $ (615,948) (195,090) 217,116
Common stock, Ending balance (in shares) at Jun. 30, 2024 85,081,000     89,855,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2024 4,774,000           (4,774,000)    
Temporary equity, starting balance at Mar. 31, 2024     1,503,474            
Increase (Decrease) in Temporary Equity [Roll Forward]                  
Net income     57,867            
Distributions     (20,153)            
Contributions     3,001            
Partial purchases     (35,272)            
Fair value remeasurements     65,923            
Temporary equity, ending balance at Jun. 30, 2024     $ 1,574,840            
Beginning balance at Mar. 31, 2024   925,997   $ 90 428,202 837,937 $ (240,117) (100,115) 206,516
Common stock, Beginning balance (in shares) at Mar. 31, 2024       89,822,000          
Treasury stock, beginning balance (in shares) at Mar. 31, 2024             (2,119,000)    
Comprehensive Income (Loss), Net of Tax, Including Portion Attributable to Noncontrolling Interest [Abstract]                  
Net income attributable to DaVita Inc.   222,676       222,676     19,209
Other comprehensive income (loss) $ (94,975) (94,975)           (94,975)  
Stock award plan (in shares)       33,000          
Stock award plan                
Stock award plan   (3,067)     (3,067)        
Stock-settled stock-based compensation expense   23,714     23,714        
Changes in noncontrolling interest from:                  
Distributions                 (9,709)
Contributions                 895
Acquisitions and divestitures   491     491       205
Partial purchases   (182)     (182)      
Fair value remeasurements   (65,923)     (65,923)        
Purchase of treasury stock   (375,831)         $ (375,831)    
Purchase of treasury stock (in shares)             (2,655,000)    
Ending balance at Jun. 30, 2024 $ 850,016 $ 632,900   $ 90 $ 383,235 $ 1,060,613 $ (615,948) $ (195,090) $ 217,116
Common stock, Ending balance (in shares) at Jun. 30, 2024 85,081,000     89,855,000          
Treasury stock, ending balance (in shares) at Jun. 30, 2024 4,774,000           (4,774,000)