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 Operations DaVita Inc. Guarantor subsidiaries Non- Guarantor subsidiaries Consolidating adjustments Consolidated total For The Three Months Ended September 30, 2017 Patient services revenues $ — $ 1,732,287 $ 1,076,035 $ (62,065 ) $ 2,746,257 Less: Provision for uncollectible accounts — (82,860 ) (46,989 ) 6,089 (123,760 ) Net patient service revenues — 1,649,427 1,029,046 (55,976 ) 2,622,497 Capitated revenues — 461,866 555,481 (982 ) 1,016,365 Other revenues 189,275 468,948 52,283 (426,537 ) 283,969 Total net revenues 189,275 2,580,241 1,636,810 (483,495 ) 3,922,831 Operating expenses and charges 128,488 2,964,867 1,505,494 (483,495 ) 4,115,354 Operating income (loss) 60,787 (384,626 ) 131,316 — (192,523 ) Debt expense (108,453 ) (93,243 ) (16,168 ) 108,241 (109,623 ) Other income, net 104,250 1,774 6,587 (108,241 ) 4,370 Income tax expense (benefit) 27,624 (150,192 ) (3,174 ) — (125,742 ) Equity (losses) earnings in subsidiaries (243,436 ) 82,467 — 160,969 — Net (loss) income (214,476 ) (243,436 ) 124,909 160,969 (172,034 ) Less: Net income attributable to noncontrolling interests — — — (42,442 ) (42,442 ) Net (loss) income attributable to DaVita Inc. $ (214,476 ) $ (243,436 ) $ 124,909 $ 118,527 $ (214,476 ) Guarantor Non- Consolidating Consolidated For The Three Months Ended September 30, 2016 DaVita Inc. Patient service revenues $ — $ 1,726,892 $ 959,193 $ (42,891 ) $ 2,643,194 Less: Provision for uncollectible accounts — (73,833 ) (41,722 ) — (115,555 ) Net patient service revenues — 1,653,059 917,471 (42,891 ) 2,527,639 Capitated revenues — 465,684 406,893 (39 ) 872,538 Other revenues 191,815 506,619 32,652 (400,687 ) 330,399 Total net revenues 191,815 2,625,362 1,357,016 (443,617 ) 3,730,576 Operating expenses 143,784 2,388,114 823,139 (443,617 ) 2,911,420 Operating income 48,031 237,248 533,877 — 819,156 Debt expense (101,895 ) (91,716 ) (14,402 ) 103,432 (104,581 ) Other income 99,446 2,659 3,203 (103,432 ) 1,876 Income tax (benefit) expense (20,898 ) (21,486 ) 146,685 — 104,301 Equity earnings in subsidiaries 504,852 335,175 — (840,027 ) — Net income 571,332 504,852 375,993 (840,027 ) 612,150 Less: Net income attributable to noncontrolling interests — — — (40,818 ) (40,818 ) Net income attributable to DaVita Inc. $ 571,332 $ 504,852 $ 375,993 $ (880,845 ) $ 571,332 Guarantor Non- Consolidating Consolidated For The Nine Months Ended September 30, 2017 DaVita Inc. Patient services revenues $ — $ 4,966,892 $ 3,230,584 $ (167,374 ) $ 8,030,102 Less: Provision for uncollectible accounts — (219,554 ) (138,763 ) 6,089 (352,228 ) Net patient service revenues — 4,747,338 3,091,821 (161,285 ) 7,677,874 Capitated revenues — 1,393,345 1,566,382 (3,248 ) 2,956,479 Other revenues 604,246 1,448,484 122,177 (1,311,669 ) 863,238 Total net revenues 604,246 7,589,167 4,780,380 (1,476,202 ) 11,497,591 Operating expenses and charges 398,502 7,241,745 4,259,517 (1,476,202 ) 10,423,562 Operating income 205,744 347,422 520,863 — 1,074,029 Debt expense (317,276 ) (276,990 ) (44,827 ) 317,079 (322,014 ) Other income, net 306,886 7,502 16,557 (317,079 ) 13,866 Income tax expense 84,686 142,156 49,163 — 276,005 Equity earnings in subsidiaries 249,554 313,776 — (563,330 ) — Net income 360,222 249,554 443,430 (563,330 ) 489,876 Less: Net income attributable to noncontrolling interests — — — (129,654 ) (129,654 ) Net income attributable to DaVita Inc. $ 360,222 $ 249,554 $ 443,430 $ (692,984 ) $ 360,222 Guarantor Non- Consolidating Consolidated For The Nine Months Ended September 30, 2016 DaVita Inc. Patient services revenues $ — $ 5,044,565 $ 2,787,176 $ (123,100 ) $ 7,708,641 Less: Provision for uncollectible accounts — (207,144 ) (129,044 ) — (336,188 ) Net patient service revenues — 4,837,421 2,658,132 (123,100 ) 7,372,453 Capitated revenues — 1,397,378 1,263,404 (250 ) 2,660,532 Other revenues 575,700 1,512,039 91,921 (1,183,282 ) 996,378 Total net revenues 575,700 7,746,838 4,013,457 (1,306,632 ) 11,029,363 Operating expenses and charges 400,129 7,275,863 3,146,888 (1,306,632 ) 9,516,248 Operating income 175,571 470,975 866,569 — 1,513,115 Debt expense (305,097 ) (275,148 ) (38,914 ) 308,800 (310,359 ) Other income, net 296,660 12,416 7,791 (308,800 ) 8,067 Income tax expense 56,190 140,972 168,849 — 366,011 Equity earnings in subsidiaries 611,204 543,933 — (1,155,137 ) — Net income 722,148 611,204 666,597 (1,155,137 ) 844,812 Less: Net income attributable to noncontrolling interests — — — (122,664 ) (122,664 ) Net income attributable to DaVita Inc. $ 722,148 $ 611,204 $ 666,597 $ (1,277,801 ) $ 722,148 Condensed Consolidating Statements of Comprehensive Income Guarantor Non- Consolidating Consolidated For The Three Months Ended September 30, 2017 DaVita Inc. Net (loss) income $ (214,476 ) $ (243,436 ) $ 124,909 $ 160,969 $ (172,034 ) Other comprehensive income 1,641 — 29,143 — 30,784 Total comprehensive (loss) income (212,835 ) (243,436 ) 154,052 160,969 (141,250 ) Less: Comprehensive income attributable to — — — (42,442 ) (42,442 ) Comprehensive (loss) income attributable to DaVita Inc. $ (212,835 ) $ (243,436 ) $ 154,052 $ 118,527 $ (183,692 ) Guarantor Non- Consolidating Consolidated For The Three Months Ended September 30, 2016 DaVita Inc. Net income $ 571,332 $ 504,852 $ 375,993 $ (840,027 ) $ 612,150 Other comprehensive income 1,248 — 6,620 — 7,868 Total comprehensive income 572,580 504,852 382,613 (840,027 ) 620,018 Less: Comprehensive income attributable to the — — — (40,876 ) (40,876 ) Comprehensive income attributable to DaVita Inc. $ 572,580 $ 504,852 $ 382,613 $ (880,903 ) $ 579,142 Guarantor Non- Consolidating Consolidated For The Nine Months Ended September 30, 2017 DaVita Inc. Net income $ 360,222 $ 249,554 $ 443,430 $ (563,330 ) $ 489,876 Other comprehensive income 1,571 — 91,546 — 93,117 Total comprehensive income 361,793 249,554 534,976 (563,330 ) 582,993 Less: Comprehensive income attributable to — — — (129,652 ) (129,652 ) Comprehensive income attributable to DaVita Inc. $ 361,793 $ 249,554 $ 534,976 $ (692,982 ) $ 453,341 Guarantor Non- Consolidating Consolidated For The Nine Months Ended September 30, 2016 DaVita Inc. Net income $ 722,148 $ 611,204 $ 666,597 $ (1,155,137 ) $ 844,812 Other comprehensive (loss) income (5,299 ) — 13,106 — 7,807 Total comprehensive income 716,849 611,204 679,703 (1,155,137 ) 852,619 Less: Comprehensive income attributable to the — — — (122,871 ) (122,871 ) Comprehensive income attributable to DaVita Inc. $ 716,849 $ 611,204 $ 679,703 $ (1,278,008 ) $ 729,748 Condensed Consolidating Balance Sheets Guarantor Non- Consolidating Consolidated As of September 30, 2017 DaVita Inc. Cash and cash equivalents $ 447,627 $ 14,768 $ 383,715 $ — $ 846,110 Accounts receivable, net — 1,325,029 766,045 — 2,091,074 Other current assets 178,901 804,580 112,884 — 1,096,365 Total current assets 626,528 2,144,377 1,262,644 — 4,033,549 Property and equipment, net 368,233 1,752,690 1,265,133 — 3,386,056 Intangible assets, net 289 1,370,085 80,659 — 1,451,033 Investments in subsidiaries 10,116,956 2,738,851 — (12,855,807 ) — Intercompany receivables 3,079,514 — 1,172,721 (4,252,235 ) — Other long-term assets and investments 46,028 99,584 581,212 — 726,824 Goodwill — 7,248,275 2,167,602 — 9,415,877 Total assets $ 14,237,548 $ 15,353,862 $ 6,529,971 $ (17,108,042 ) $ 19,013,339 Current liabilities $ 283,770 $ 1,907,482 $ 683,541 $ — $ 2,874,793 Intercompany payables — 2,231,303 2,020,932 (4,252,235 ) — Long-term debt and other long-term liabilities 8,565,734 1,098,121 478,672 — 10,142,527 Noncontrolling interests subject to put provisions 603,463 — — 423,427 1,026,890 Total DaVita Inc. shareholder's equity 4,784,581 10,116,956 2,738,851 (12,855,807 ) 4,784,581 Noncontrolling interests not subject to put — — 607,975 (423,427 ) 184,548 Total equity 4,784,581 10,116,956 3,346,826 (13,279,234 ) 4,969,129 Total liabilities and equity $ 14,237,548 $ 15,353,862 $ 6,529,971 $ (17,108,042 ) $ 19,013,339 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 — — 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 Nine Months Ended September 30, 2017 DaVita Inc. Cash flows from operating activities: Net income $ 360,222 $ 249,554 $ 443,430 $ (563,330 ) $ 489,876 Changes in operating assets and liabilities and non-cash items included in net income (291,657 ) 606,783 196,207 563,330 1,074,663 Net cash provided by operating activities 68,565 856,337 639,637 — 1,564,539 Cash flows from investing activities: Additions of property and equipment (94,385 ) (305,261 ) (240,183 ) — (639,829 ) Acquisitions — (627,324 ) (99,214 ) — (726,538 ) Proceeds from asset and business sales — 90,533 1,996 — 92,529 Proceeds (purchases) from investment sales and other items, net 123,894 (6,472 ) 49,183 — 166,605 Net cash provided by (used in) investing activities 29,509 (848,524 ) (288,218 ) — (1,107,233 ) Cash flows from financing activities: Long-term debt and related financing costs, net (92,721 ) (10,394 ) (5,348 ) — (108,463 ) Intercompany borrowing (payments) 197,983 (40,411 ) (157,572 ) — — Other items (305,630 ) (1,432 ) (114,307 ) — (421,369 ) Net cash used in financing activities (200,368 ) (52,237 ) (277,227 ) — (529,832 ) Effect of exchange rate changes on cash — — 5,449 — 5,449 Net (decrease) increase in cash and cash equivalents (102,294 ) (44,424 ) 79,641 — (67,077 ) Cash and cash equivalents at beginning of period 549,921 59,192 304,074 — 913,187 Cash and cash equivalents at end of period $ 447,627 $ 14,768 $ 383,715 $ — $ 846,110 Guarantor Non- Consolidating Consolidated For The Nine Months Ended September 30, 2016 DaVita Inc. Cash flows from operating activities: Net income $ 722,148 $ 611,204 $ 666,597 $ (1,155,137 ) $ 844,812 Changes in operating assets and liabilities and non-cash (586,804 ) 228,991 (160,874 ) 1,155,137 636,450 Net cash provided by operating activities 135,344 840,195 505,723 — 1,481,262 Cash flows from investing activities: Additions of property and equipment (81,785 ) (248,339 ) (245,119 ) — (575,243 ) Acquisitions — (458,556 ) (38,775 ) — (497,331 ) Proceeds from asset and business sales, net of cash — 24,608 (5,617 ) — 18,991 (Purchases) proceeds from investment sales and other (236,150 ) (12,825 ) 45,316 — (203,659 ) Net cash used in investing activities (317,935 ) (695,112 ) (244,195 ) — (1,257,242 ) Cash flows from financing activities: Long-term debt and related financing costs, net (73,889 ) (20,684 ) (4,151 ) — (98,724 ) Intercompany borrowing (payments) 283,709 (188,247 ) (95,462 ) — — Other items (589,964 ) (9,740 ) (109,548 ) — (709,252 ) Net cash used in financing activities (380,144 ) (218,671 ) (209,161 ) — (807,976 ) Effect of exchange rate changes on cash — — (1,664 ) — (1,664 ) Net (decrease) increase in cash and cash equivalents (562,735 ) (73,588 ) 50,703 — (585,620 ) 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 $ 623,901 $ 35,769 $ 253,826 $ — $ 913,496 |