DaVita

DaVita

DaVita is a Denver-based company founded in 2000.

Key facts

Legal NameDaVita Inc.
Company Operating StatusActive
Full Address2000 16th Street Denver, CO 80202
Legal Entity IdentifierM2XHYMU3TZNEZURC6H66
Stock SymbolDVA
Ticker SymbolDVA
Wikidata IDQ5207184

Capital structure

$300m total debt

InstrumentCouponMaturityAmountSource
Alternative Currency Revolving A-2 Facility · Senior SecuredTerm SOFR/EURIBOR/RFR + 1.50% or ABR + 0.50%Nov 2030USD 300msource ↗

Covenant analysis

CovenantTermvs marketSource
Investments – Foreign Subsidiary Cap · Investment$2,000,000,000 aggregate (acquisitions and intercompany), or unlimited if Leverage Ratio < 4.00xsource ↗
2026 Incremental Tranche B-2 Term Loan Proceeds Use · Use of ProceedsRepay a portion of existing Revolving A-2 Loans and for general corporate purposessource ↗
Judgment Default Threshold · Event of Default$250,000,000 aggregateloose $250m vs event of default median $125m (n=62)source ↗
Permitted Other Debt – Unsecured Leverage Test · IncurrenceLeverage Ratio no greater than 4.50:1.00 on Pro Forma Basisloose 4.5x vs leverage median 4x (n=99)source ↗
Permitted Other Debt – Pari Passu Secured Leverage Test · IncurrenceSenior Secured Leverage Ratio no greater than 3.50:1.00 on Pro Forma Basis, subject to Shared Incremental Amount captight 3.5x vs leverage median 4x (n=99)source ↗
Debt Basket – General Unsecured · Incurrence$1,000,000,000 aggregate outstandingloose $1bn vs basket median $300m (n=49)source ↗
Debt Basket – Non-Guarantor Subsidiaries · Incurrence$1,000,000,000 aggregate outstandingloose $1bn vs basket median $300m (n=49)source ↗
Incremental Facility Leverage Test (Senior Secured) · IncurrenceSenior Secured Leverage Ratio no greater than 3.50:1.00 on Pro Forma Basis for incremental facilities under Section 2.24(a)(C)tight 3.5x vs leverage median 4x (n=99)source ↗
Maximum Leverage Ratio · Financial MaintenanceThrough Measurement Period ending December 31, 2028: 5.00x; thereafter: 4.50x (with step-up to 5.00x during Acquisition Period)loose 5x vs leverage median 4x (n=99)source ↗
Lien Basket – General · Negative Pledge$1,000,000,000 aggregate principal outstandingloose $1bn vs basket median $300m (n=49)source ↗
Restricted Payments – Common Stock Repurchase (Berkshire and others) · Restricted PaymentUp to $1,500,000,000 since Eighth Amendment Effective Dateloose $1.5bn vs basket median $300m (n=49)source ↗
Debt Basket – Capital Expenditure / Financing Lease · IncurrenceGreater of $1,000,000,000 or 10.0% of Consolidated Tangible Assets (combined for Sections 7.2(e) and 7.2(f))tight 10% vs basket median 20% (n=122)source ↗
Restricted Payments – Basket (Cash) · Restricted Payment$1,000,000,000 combined basket (with debt repurchases and certain investments) since Eighth Amendment Effective Date, or Available Amount, or unlimited if Leverage Ratio < 4.00xmarket 4x vs basket median 4x (n=54)source ↗
Investments – General Basket · Investment$500,000,000 plus $1,000,000,000 less certain restricted payments/debt repurchases, or Available Amount, or unlimited if Leverage Ratio < 4.00xmarket 4x vs basket median 4x (n=54)source ↗
Junior Financing Prepayment Basket · Restricted Payment$1,000,000,000 combined (with restricted payments and certain investments) since Eighth Amendment Effective Date, or Available Amount, or unlimited if Leverage Ratio < 4.00xmarket 4x vs basket median 4x (n=54)source ↗
Cross-Default Threshold · Event of Default$250,000,000 of Debtloose $250m vs event of default median $125m (n=62)source ↗
Permitted Other Debt – Junior Secured Leverage Test · IncurrenceLeverage Ratio no greater than 4.25:1.00 on Pro Forma Basismarket 4.25x vs leverage median 4x (n=99)source ↗
Mandatory Prepayment – Debt/Equity Issuance · Mandatory Prepayment100% of Net Cash Proceeds from issuance of Redeemable Preferred Interests or Debt (except permitted debt) applied within 5 Business Daysmarket 100% vs mandatory prepayment median 100% (n=26)source ↗
Applicable Margin – Tranche B-2 Term Loans · PricingSOFR/Term SOFR/EURIBOR/RFR: 1.75%; ABR: 0.75% (fixed, not subject to Pricing Grid)market 1.75% vs pricing median 1.375% (n=38)source ↗
Applicable Margin – Revolving / Tranche A-2 (Initial) · PricingSOFR/EURIBOR/RFR: 1.50%; ABR: 0.50% (subject to Pricing Grid after first Adjustment Date following March 31, 2026 quarter)market 1.5% vs pricing median 1.375% (n=38)source ↗