Condensed consolidating financial statements | Condensed consolidating financial statements The following information is presented in accordance with Rule 3-10 of Regulation S-X. The operating and investing activities of the separate legal entities included in the Company’s condensed consolidated financial statements are fully interdependent and integrated. Revenues and operating expenses of the separate legal entities include intercompany charges for management and other administrative services. The Company’s senior notes are guaranteed by a substantial majority of its domestic subsidiaries as measured by revenue, income and assets. The subsidiary guarantors have guaranteed the senior notes on a joint and several basis. However, a subsidiary guarantor will be released from its obligations under its guarantee of the senior notes and the indentures governing the senior notes if, in general, there is a sale or other disposition of all or substantially all of the assets of such subsidiary guarantor, including by merger or consolidation, or a sale or other disposition of all of the equity interests in such subsidiary guarantor held by the Company and its restricted subsidiaries, as defined in the indentures; such subsidiary guarantor is designated by the Company as an unrestricted subsidiary, as defined in the indentures, or otherwise ceases to be a restricted subsidiary of the Company, in each case in accordance with the indentures; or such subsidiary guarantor no longer guarantees any other indebtedness, as defined in the indentures, of the Company or any of its restricted subsidiaries, except for guarantees that are contemporaneously released. The senior notes are not guaranteed by certain of the Company’s domestic subsidiaries, any of the Company’s foreign subsidiaries, or any entities that do not constitute subsidiaries within the meaning of the indentures, such as corporations in which the Company holds capital stock with less than a majority of the voting power, joint ventures and partnerships in which the Company holds less than a majority of the equity or voting interests, non-owned entities and third parties. Condensed Consolidating Statements of Income Guarantor subsidiaries Non- Guarantor subsidiaries Consolidating adjustments Consolidated total For The Three Months Ended June 30, 2017 DaVita Inc. Patient services revenues $ — $ 1,681,249 $ 1,055,797 $ (54,579 ) $ 2,682,467 Less: Provision for uncollectible accounts — (74,413 ) (41,072 ) — (115,485 ) Net patient service revenues — 1,606,836 1,014,725 (54,579 ) 2,566,982 Capitated revenues — 467,852 555,947 (1,721 ) 1,022,078 Other revenues 193,585 501,861 34,257 (441,286 ) 288,417 Total net revenues 193,585 2,576,549 1,604,929 (497,586 ) 3,877,477 Operating expenses and charges 138,104 2,396,723 1,461,920 (497,586 ) 3,499,161 Operating income 55,481 179,826 143,009 — 378,316 Debt expense (106,159 ) (92,346 ) (14,943 ) 105,486 (107,962 ) Other income, net 102,299 2,191 6,249 (105,486 ) 5,253 Income tax expense 22,969 70,927 20,086 — 113,982 Equity earnings in subsidiaries 98,349 79,605 — (177,954 ) — Net income 127,001 98,349 114,229 (177,954 ) 161,625 Less: Net income attributable to noncontrolling interests — — — (34,624 ) (34,624 ) Net income attributable to DaVita Inc. $ 127,001 $ 98,349 $ 114,229 $ (212,578 ) $ 127,001 Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2016 DaVita Inc. Patient service revenues $ — $ 1,664,361 $ 959,946 $ (40,793 ) $ 2,583,514 Less: Provision for uncollectible accounts — (74,498 ) (36,930 ) — (111,428 ) Net patient service revenues — 1,589,863 923,016 (40,793 ) 2,472,086 Capitated revenues — 463,732 436,337 (84 ) 899,985 Other revenues 196,910 521,065 31,749 (404,144 ) 345,580 Total net revenues 196,910 2,574,660 1,391,102 (445,021 ) 3,717,651 Operating expenses 134,072 2,510,119 1,189,411 (445,021 ) 3,388,581 Operating income 62,838 64,541 201,691 — 329,070 Debt expense (102,101 ) (91,259 ) (12,998 ) 103,464 (102,894 ) Other income 98,654 5,421 2,604 (103,464 ) 3,215 Income tax expense 41,942 89,203 3,743 — 134,888 Equity earnings in subsidiaries 35,933 146,433 — (182,366 ) — Net income 53,382 35,933 187,554 (182,366 ) 94,503 Less: Net income attributable to noncontrolling interests — — — (41,121 ) (41,121 ) Net income attributable to DaVita Inc. $ 53,382 $ 35,933 $ 187,554 $ (223,487 ) $ 53,382 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 DaVita Inc. Patient services revenues $ — $ 3,234,605 $ 2,154,549 $ (105,309 ) $ 5,283,845 Less: Provision for uncollectible accounts — (136,694 ) (91,774 ) — (228,468 ) Net patient service revenues — 3,097,911 2,062,775 (105,309 ) 5,055,377 Capitated revenues — 931,479 1,010,901 (2,266 ) 1,940,114 Other revenues 414,971 979,536 69,894 (885,132 ) 579,269 Total net revenues 414,971 5,008,926 3,143,570 (992,707 ) 7,574,760 Operating expenses and charges 270,014 4,276,878 2,754,023 (992,707 ) 6,308,208 Operating income 144,957 732,048 389,547 — 1,266,552 Debt expense (208,823 ) (183,747 ) (28,659 ) 208,838 (212,391 ) Other income, net 202,636 5,728 9,970 (208,838 ) 9,496 Income tax expense 57,062 292,348 52,337 — 401,747 Equity earnings in subsidiaries 492,990 231,309 — (724,299 ) — Net income 574,698 492,990 318,521 (724,299 ) 661,910 Less: Net income attributable to noncontrolling interests — — — (87,212 ) (87,212 ) Net income attributable to DaVita Inc. $ 574,698 $ 492,990 $ 318,521 $ (811,511 ) $ 574,698 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2016 DaVita Inc. Patient services revenues $ — $ 3,317,673 $ 1,827,984 $ (80,209 ) $ 5,065,448 Less: Provision for uncollectible accounts — (133,311 ) (87,322 ) — (220,633 ) Net patient service revenues — 3,184,362 1,740,662 (80,209 ) 4,844,815 Capitated revenues — 931,694 856,510 (211 ) 1,787,993 Other revenues 383,885 1,005,420 59,269 (782,595 ) 665,979 Total net revenues 383,885 5,121,476 2,656,441 (863,015 ) 7,298,787 Operating expenses and charges 256,345 4,887,749 2,323,749 (863,015 ) 6,604,828 Operating income 127,540 233,727 332,692 — 693,959 Debt expense (203,202 ) (183,432 ) (24,512 ) 205,368 (205,778 ) Other income, net 197,214 9,757 4,588 (205,368 ) 6,191 Income tax expense 77,088 162,457 22,165 — 261,710 Equity earnings in subsidiaries 106,352 208,757 — (315,109 ) — Net income 150,816 106,352 290,603 (315,109 ) 232,662 Less: Net income attributable to noncontrolling interests — — — (81,846 ) (81,846 ) Net income attributable to DaVita Inc. $ 150,816 $ 106,352 $ 290,603 $ (396,955 ) $ 150,816 Condensed Consolidating Statements of Comprehensive Income Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2017 DaVita Inc. Net income $ 127,001 $ 98,349 $ 114,229 $ (177,954 ) $ 161,625 Other comprehensive income 436 — 49,142 — 49,578 Total comprehensive income 127,437 98,349 163,371 (177,954 ) 211,203 Less: Comprehensive income attributable to — — — (34,624 ) (34,624 ) Comprehensive income attributable to DaVita Inc. $ 127,437 $ 98,349 $ 163,371 $ (212,578 ) $ 176,579 Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2016 DaVita Inc. Net income $ 53,382 $ 35,933 $ 187,554 $ (182,366 ) $ 94,503 Other comprehensive loss (1,530 ) — (4,844 ) — (6,374 ) Total comprehensive income 51,852 35,933 182,710 (182,366 ) 88,129 Less: Comprehensive income attributable to the — — — (41,270 ) (41,270 ) Comprehensive income attributable to DaVita Inc. $ 51,852 $ 35,933 $ 182,710 $ (223,636 ) $ 46,859 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 DaVita Inc. Net income $ 574,698 $ 492,990 $ 318,521 $ (724,299 ) $ 661,910 Other comprehensive (loss) income (70 ) — 62,403 — 62,333 Total comprehensive income 574,628 492,990 380,924 (724,299 ) 724,243 Less: Comprehensive income attributable to — — — (87,210 ) (87,210 ) Comprehensive income attributable to DaVita Inc. $ 574,628 $ 492,990 $ 380,924 $ (811,509 ) $ 637,033 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2016 DaVita Inc. Net income $ 150,816 $ 106,352 $ 290,603 $ (315,109 ) $ 232,662 Other comprehensive (loss) income (6,398 ) — 6,337 — (61 ) Total comprehensive income 144,418 106,352 296,940 (315,109 ) 232,601 Less: Comprehensive income attributable to the — — — (81,995 ) (81,995 ) Comprehensive income attributable to DaVita Inc. $ 144,418 $ 106,352 $ 296,940 $ (397,104 ) $ 150,606 Condensed Consolidating Balance Sheets Guarantor Non- Consolidating Consolidated As of June 30, 2017 DaVita Inc. Cash and cash equivalents $ 374,973 $ 40,508 $ 296,516 $ — $ 711,997 Accounts receivable, net — 1,278,053 775,759 — 2,053,812 Other current assets 254,108 891,208 112,643 — 1,257,959 Total current assets 629,081 2,209,769 1,184,918 — 4,023,768 Property and equipment, net 345,667 1,669,583 1,232,780 — 3,248,030 Intangible assets, net 355 1,405,712 56,827 — 1,462,894 Investments in subsidiaries 10,368,953 2,375,421 — (12,744,374 ) — Intercompany receivables 3,266,741 — 1,035,735 (4,302,476 ) — Other long-term assets and investments 45,228 92,891 579,182 — 717,301 Goodwill — 7,850,917 2,038,874 — 9,889,791 Total assets $ 14,656,025 $ 15,604,293 $ 6,128,316 $ (17,046,850 ) $ 19,341,784 Current liabilities $ 399,436 $ 1,807,277 $ 566,612 $ — $ 2,773,325 Intercompany payables — 2,181,952 2,120,524 (4,302,476 ) — Long-term debt and other long-term liabilities 8,578,628 1,246,111 462,120 — 10,286,859 Noncontrolling interests subject to put provisions 593,647 — — 416,057 1,009,704 Total DaVita Inc. shareholder's equity 5,084,314 10,368,953 2,375,421 (12,744,374 ) 5,084,314 Noncontrolling interests not subject to put provisions — — 603,639 (416,057 ) 187,582 Total equity 5,084,314 10,368,953 2,979,060 (13,160,431 ) 5,271,896 Total liabilities and equity $ 14,656,025 $ 15,604,293 $ 6,128,316 $ (17,046,850 ) $ 19,341,784 Guarantor Non- Consolidating Consolidated As of December 31, 2016 DaVita Inc. Cash and cash equivalents $ 549,921 $ 59,192 $ 304,074 $ — $ 913,187 Accounts receivable, net — 1,215,232 702,070 — 1,917,302 Other current assets 277,911 736,727 135,101 — 1,149,739 Total current assets 827,832 2,011,151 1,141,245 — 3,980,228 Property and equipment, net 337,200 1,689,798 1,148,369 — 3,175,367 Intangible assets, net 487 1,491,057 36,223 — 1,527,767 Investments in subsidiaries 9,717,728 2,002,660 — (11,720,388 ) — Intercompany receivables 3,250,692 — 866,955 (4,117,647 ) — Other long-term assets and investments 39,994 86,710 523,874 — 650,578 Goodwill — 7,838,984 1,568,333 — 9,407,317 Total assets $ 14,173,933 $ 15,120,360 $ 5,284,999 $ (15,838,035 ) $ 18,741,257 Current liabilities $ 303,840 $ 1,865,193 $ 527,412 $ — $ 2,696,445 Intercompany payables — 2,322,124 1,795,523 (4,117,647 ) — Long-term debt and other long-term liabilities 8,614,445 1,215,315 392,053 — 10,221,813 Noncontrolling interests subject to put provisions 607,601 — — 365,657 973,258 Total DaVita Inc. shareholder's equity 4,648,047 9,717,728 2,002,660 (11,720,388 ) 4,648,047 Noncontrolling interests not subject to put provisions — — 567,351 (365,657 ) 201,694 Total equity 4,648,047 9,717,728 2,570,011 (12,086,045 ) 4,849,741 Total liabilities and equity $ 14,173,933 $ 15,120,360 $ 5,284,999 $ (15,838,035 ) $ 18,741,257 Condensed Consolidating Statements of Cash Flows Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 DaVita Inc. Cash flows from operating activities: Net income $ 574,698 $ 492,990 $ 318,521 $ (724,299 ) $ 661,910 Changes in operating assets and liabilities and non-cash items included in net income (431,980 ) 52,218 4,997 724,299 349,534 Net cash provided by operating activities 142,718 545,208 323,518 — 1,011,444 Cash flows from investing activities: Additions of property and equipment, net (50,966 ) (182,494 ) (165,480 ) — (398,940 ) Acquisitions — (538,450 ) (81,389 ) — (619,839 ) Proceeds from asset and business sales — 70,127 109 — 70,236 Proceeds (purchases) from investment sales and other items, net 49,036 (2,974 ) 50,833 — 96,895 Net cash used in investing activities (1,930 ) (653,791 ) (195,927 ) — (851,648 ) Cash flows from financing activities: Long-term debt and related financing costs, net (54,992 ) (6,893 ) (2,147 ) — (64,032 ) Intercompany (payments) borrowing (37,233 ) 98,224 (60,991 ) — — Other items (223,511 ) (1,432 ) (76,203 ) — (301,146 ) Net cash (used in) provided by financing activities (315,736 ) 89,899 (139,341 ) — (365,178 ) Effect of exchange rate changes on cash — — 4,192 — 4,192 Net decrease in cash and cash equivalents (174,948 ) (18,684 ) (7,558 ) — (201,190 ) Cash and cash equivalents at beginning of period 549,921 59,192 304,074 — 913,187 Cash and cash equivalents at end of period $ 374,973 $ 40,508 $ 296,516 $ — $ 711,997 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2016 DaVita Inc. Cash flows from operating activities: Net income $ 150,816 $ 106,352 $ 290,603 $ (315,109 ) $ 232,662 Changes in operating assets and liabilities and non-cash (1,505 ) 219,697 179,676 315,109 712,977 Net cash provided by operating activities 149,311 326,049 470,279 — 945,639 Cash flows from investing activities: Additions of property and equipment, net (42,266 ) (171,164 ) (145,197 ) — (358,627 ) Acquisitions — (462,592 ) (10,722 ) — (473,314 ) Proceeds from asset and business sales — 17,393 — — 17,393 Proceeds (purchases) from investment sales and other 21,230 (10,869 ) 45,958 — 56,319 Net cash used in investing activities (21,036 ) (627,232 ) (109,961 ) — (758,229 ) Cash flows from financing activities: Long-term debt and related financing costs, net (42,493 ) (13,917 ) (4,823 ) — (61,233 ) Intercompany borrowing (payments) 11,208 247,765 (258,973 ) — — Other items (255,032 ) (6,253 ) (81,036 ) — (342,321 ) Net cash (used in) provided by financing activities (286,317 ) 227,595 (344,832 ) — (403,554 ) Effect of exchange rate changes on cash — — 444 — 444 Net (decrease) increase in cash and cash equivalents (158,042 ) (73,588 ) 15,930 — (215,700 ) Cash and cash equivalents at beginning of period 1,186,636 109,357 203,123 — 1,499,116 Cash and cash equivalents at end of period $ 1,028,594 $ 35,769 $ 219,053 $ — $ 1,283,416 |