Consolidating Financial Statements | 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 consolidated financial statements are fully interdependent and integrated. Revenues and operating expenses of the separate legal entities include intercompany charges for management and other services. The Company’s Senior Notes are guaranteed by substantially all of its domestic subsidiaries. Each of the guarantor subsidiaries has guaranteed the Senior Notes on a joint and several basis. However, the guarantor subsidiaries can be released from their obligations in the event of a sale or other disposition of all or substantially all of the assets of such subsidiary, including by merger or consolidation or the sale of all equity interests in such subsidiary owned by the Company, if such subsidiary guarantor is designated as an unrestricted subsidiary or otherwise ceases to be a restricted subsidiary, and if such subsidiary guarantor no longer guaranties any other indebtedness of the Company. Certain domestic subsidiaries, foreign subsidiaries, joint ventures, partnerships and third parties are not guarantors of the Senior Notes. Consolidating Statements of Income DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For twelve months ended December 31, 2017 Dialysis and related lab patient service revenues $ — $ 6,884,750 $ 3,393,026 $ (184,106 ) $ 10,093,670 Less: Provision for uncollectible accounts — (340,586 ) (151,982 ) 7,170 (485,398 ) Net dialysis and related lab patient service revenues — 6,544,164 3,241,044 (176,936 ) 9,608,272 Other revenues 793,751 1,204,501 68,322 (798,212 ) 1,268,362 Total net revenues 793,751 7,748,665 3,309,366 (975,148 ) 10,876,634 Operating expenses and charges 527,942 6,475,550 3,035,535 (975,148 ) 9,063,879 Operating income 265,809 1,273,115 273,831 — 1,812,755 Debt expense (426,149 ) (209,612 ) (34,831 ) 239,958 (430,634 ) Other income, net 411,731 11,169 18,467 (423,702 ) 17,665 Income tax expense 65,965 237,670 20,224 — 323,859 Equity earnings in subsidiaries 478,192 74,375 — (552,567 ) — Net income from continuing operations 663,618 911,377 237,243 (736,311 ) 1,075,927 Net (loss) income from discontinued operations, net — (433,185 ) 4,069 183,744 (245,372 ) Net income 663,618 478,192 241,312 (552,567 ) 830,555 Less: Net income attributable to noncontrolling — — — (166,937 ) (166,937 ) Net income attributable to DaVita Inc. $ 663,618 $ 478,192 $ 241,312 $ (719,504 ) $ 663,618 For twelve months ended December 31, 2016 Dialysis and related lab patient service revenues $ — $ 6,665,601 $ 3,215,085 $ (153,326 ) $ 9,727,360 Less: Provision for uncollectible accounts — (272,430 ) (158,878 ) — (431,308 ) Net dialysis and related lab patient service revenues — 6,393,171 3,056,207 (153,326 ) 9,296,052 Other revenues 767,791 1,378,956 30,184 (765,516 ) 1,411,415 Total net revenues 767,791 7,772,127 3,086,391 (918,842 ) 10,707,467 Operating expenses and charges 493,175 6,907,469 2,195,955 (918,842 ) 8,677,757 Operating income 274,616 864,658 890,436 — 2,029,710 Debt expense (407,925 ) (191,083 ) (40,434 ) 225,326 (414,116 ) Other income, net 396,797 3,726 7,694 (400,706 ) 7,511 Income tax expense 77,334 238,446 115,981 — 431,761 Equity earnings in subsidiaries 693,720 667,278 — (1,360,998 ) — Net income from continuing operations 879,874 1,106,133 741,715 (1,536,378 ) 1,191,344 Net (loss) income from discontinued operations, net — (412,413 ) 78,771 175,380 (158,262 ) Net income 879,874 693,720 820,486 (1,360,998 ) 1,033,082 Less: Net income attributable to noncontrolling — — — (153,208 ) (153,208 ) Net income attributable to DaVita Inc. $ 879,874 $ 693,720 $ 820,486 $ (1,514,206 ) $ 879,874 Consolidating Statements of Income - (continued) DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For twelve months ended December 31, 2015 Dialysis and related lab patient service revenues $ — $ 6,471,702 $ 2,814,909 $ (131,164 ) $ 9,155,447 Less: Provision for uncollectible accounts — (281,976 ) (130,929 ) — (412,905 ) Net dialysis and related lab patient service — 6,189,726 2,683,980 (131,164 ) 8,742,542 Other revenues 727,887 1,208,607 24,013 (720,804 ) 1,239,703 Total net revenues 727,887 7,398,333 2,707,993 (851,968 ) 9,982,245 Operating expenses and charges 488,595 6,925,234 2,283,618 (851,968 ) 8,845,479 Operating income 239,292 473,099 424,375 — 1,136,766 Debt (expense) and refinancing charges (449,598 ) (178,389 ) (32,450 ) 203,985 (456,452 ) Other income, net 365,752 1,261 6,921 (365,861 ) 8,073 Income tax expense (benefit) 60,671 163,401 (16,562 ) — 207,510 Equity earnings in subsidiaries 174,957 322,022 — (496,979 ) — Net income from continuing operations 269,732 454,592 415,408 (658,855 ) 480,877 Net (loss) income from discontinued operations, — (279,635 ) 64,292 161,876 (53,467 ) Net income 269,732 174,957 479,700 (496,979 ) 427,410 Less: Net income attributable to noncontrolling — — — (157,678 ) (157,678 ) Net income attributable to DaVita Inc. $ 269,732 $ 174,957 $ 479,700 $ (654,657 ) $ 269,732 Consolidating Statements of Comprehensive Income DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For the year ended December 31, 2017 Net income $ 663,618 $ 478,192 $ 241,312 $ (552,567 ) $ 830,555 Other comprehensive income 3,106 — 99,770 — 102,876 Total comprehensive income 666,724 478,192 341,082 (552,567 ) 933,431 Less: Comprehensive income attributable to — — — (166,935 ) (166,935 ) Comprehensive income attributable to DaVita Inc. $ 666,724 $ 478,192 $ 341,082 $ (719,502 ) $ 766,496 For the year ended December 31, 2016 Net income $ 879,874 $ 693,720 $ 820,486 $ (1,360,998 ) $ 1,033,082 Other comprehensive loss (290 ) — (29,337 ) — (29,627 ) Total comprehensive income 879,584 693,720 791,149 (1,360,998 ) 1,003,455 Less: Comprehensive income attributable to — — — (153,398 ) (153,398 ) Comprehensive income attributable to DaVita Inc. $ 879,584 $ 693,720 $ 791,149 $ (1,514,396 ) $ 850,057 For the year ended December 31, 2015 Net income $ 269,732 $ 174,957 $ 479,700 $ (496,979 ) $ 427,410 Other comprehensive loss (10,920 ) — (23,889 ) — (34,809 ) Total comprehensive income 258,812 174,957 455,811 (496,979 ) 392,601 Less: Comprehensive income attributable to — — — (157,678 ) (157,678 ) Comprehensive income attributable to DaVita Inc. $ 258,812 $ 174,957 $ 455,811 $ (654,657 ) $ 234,923 Consolidating Balance Sheets DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total As of December 31, 2017 Cash and cash equivalents $ 149,305 $ — $ 358,929 $ — $ 508,234 Accounts receivable, net — 1,208,715 506,035 — 1,714,750 Other current assets 68,027 604,450 87,255 — 759,732 Current assets held for sale — 4,992,067 769,575 — 5,761,642 Total current assets 217,332 6,805,232 1,721,794 — 8,744,358 Property and equipment, net 408,010 1,560,390 1,180,813 — 3,149,213 Intangible assets, net 250 50,971 62,606 — 113,827 Investments in subsidiaries 10,009,874 3,085,722 — (13,095,596 ) — Intercompany receivables 3,677,947 — 1,313,213 (4,991,160 ) — Other long-term assets and investments 47,297 68,344 214,875 — 330,516 Goodwill — 4,732,320 1,877,959 — 6,610,279 Total assets $ 14,360,710 $ 16,302,979 $ 6,371,260 $ (18,086,756 ) $ 18,948,193 Current liabilities $ 238,706 $ 1,181,139 $ 436,262 $ — $ 1,856,107 Current liabilities held for sale — 739,294 445,776 — 1,185,070 Total current liabilities 238,706 1,920,433 882,038 — 3,041,177 Intercompany payables — 3,690,042 1,301,118 (4,991,160 ) — Long-term debt and other long-term liabilities 8,857,373 682,630 469,587 — 10,009,590 Noncontrolling interests subject to put provisions 574,602 — — 436,758 1,011,360 Total DaVita Inc. shareholders' equity 4,690,029 10,009,874 3,085,722 (13,095,596 ) 4,690,029 Noncontrolling interests not subject to put — — 632,795 (436,758 ) 196,037 Total equity 4,690,029 10,009,874 3,718,517 (13,532,354 ) 4,886,066 Total liabilities and equity $ 14,360,710 $ 16,302,979 $ 6,371,260 $ (18,086,756 ) $ 18,948,193 Consolidating Balance Sheets - (continued) DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total As of December 31, 2016 Cash and cash equivalents $ 549,921 $ — $ 124,855 $ — $ 674,776 Accounts receivable, net — 1,048,580 455,370 — 1,503,950 Other current assets 277,911 462,684 114,471 — 855,066 Current assets held for sale — 514,407 446,549 — 960,956 Total current assets 827,832 2,025,671 1,141,245 — 3,994,748 Property and equipment, net 337,200 1,444,248 1,082,673 — 2,864,121 Intangible assets, net 487 42,037 30,980 — 73,504 Investments in subsidiaries 9,717,728 2,021,062 — (11,738,790 ) — Intercompany receivables 3,250,692 — 866,955 (4,117,647 ) — Other long-term assets and investments 39,994 73,466 442,433 — 555,893 Goodwill — 4,480,344 1,535,031 — 6,015,375 Long-term assets held for sale — 5,066,453 185,682 — 5,252,135 Total assets $ 14,173,933 $ 15,153,281 $ 5,284,999 $ (15,856,437 ) $ 18,755,776 Current liabilities $ 303,840 $ 1,343,748 $ 256,143 $ — $ 1,903,731 Current liabilities held for sale — 533,250 273,983 — 807,233 Total current liabilities 303,840 1,876,998 530,126 — 2,710,964 Intercompany payables — 2,382,428 1,735,219 (4,117,647 ) — Long-term debt and other long-term liabilities 8,614,445 835,845 342,638 — 9,792,928 Long-term liabilities held for sale — 340,282 88,603 — 428,885 Noncontrolling interests subject to put provisions 607,601 — — 365,657 973,258 Total DaVita Inc. shareholders' equity 4,648,047 9,717,728 2,021,062 (11,738,790 ) 4,648,047 Noncontrolling interests not subject to put — — 567,351 (365,657 ) 201,694 Total equity 4,648,047 9,717,728 2,588,413 (12,104,447 ) 4,849,741 Total liabilities and equity $ 14,173,933 $ 15,153,281 $ 5,284,999 $ (15,856,437 ) $ 18,755,776 Consolidating Statements of Cash Flow DaVita Inc. Guarantor Non-Guarantor Consolidating Consolidated For the year ended December 31, 2017 Cash flows from operating activities: Net income $ 663,618 $ 478,192 $ 241,312 $ (552,567 ) $ 830,555 Changes in operating assets and liabilities and (534,302 ) 366,947 691,682 552,567 1,076,894 Net cash provided by operating activities 129,316 845,139 932,994 — 1,907,449 Cash flows from investing activities: Additions of property and equipment, net (155,972 ) (490,800 ) (258,478 ) — (905,250 ) Acquisitions — (693,522 ) (110,357 ) — (803,879 ) Proceeds from asset sales, net of cash divested — 90,340 1,996 — 92,336 Investments and other items 211,619 (9,003 ) 47,446 — 250,062 Net cash provided by (used in) investing 55,647 (1,102,985 ) (319,393 ) — (1,366,731 ) Cash flows from financing activities: Long-term debt and related financing costs, net 173,529 (12,662 ) (6,019 ) — 154,848 Intercompany borrowing 22,589 218,980 (241,569 ) — — Other items (781,697 ) (2,493 ) (136,915 ) — (921,105 ) Net cash (used in) provided by financing (585,579 ) 203,825 (384,503 ) — (766,257 ) Effect of exchange rate changes on cash — — 254 — 254 Net (decrease) increase in cash and cash (400,616 ) (54,021 ) 229,352 — (225,285 ) Less: Net decrease in cash and cash equivalents — (54,021 ) (4,722 ) — (58,743 ) Net (decrease) increase in cash and cash (400,616 ) — 234,074 — (166,542 ) Cash and cash equivalents of continuing operations 549,921 — 124,855 — 674,776 Cash and cash equivalents of continuing operations $ 149,305 $ — $ 358,929 $ — $ 508,234 Consolidating Statements of Cash Flow - (continued) DaVita Inc. Guarantor Non-Guarantor Consolidating Consolidated For the year ended December 31, 2016 Cash flows from operating activities: Net income $ 879,874 $ 693,720 $ 820,486 $ (1,360,998 ) $ 1,033,082 Changes in operating assets and liabilities and (612,706 ) 350,684 (168,614 ) 1,360,998 930,362 Net cash provided by operating activities 267,168 1,044,404 651,872 — 1,963,444 Cash flows from investing activities: Additions of property and equipment, net (139,303 ) (382,305 ) (307,487 ) — (829,095 ) Acquisitions — (472,413 ) (91,443 ) — (563,856 ) Proceeds from asset and business sales, net of cash — 70,342 (5,617 ) — 64,725 Investments and other items 153,031 (29,038 ) 2,565 — 126,558 Net cash provided by (used in) investing 13,728 (813,414 ) (401,982 ) — (1,201,668 ) Cash flows from financing activities: Long-term debt and related financing costs, net (92,460 ) (27,830 ) (4,152 ) — (124,442 ) Intercompany borrowing 236,052 (231,800 ) (4,252 ) — — Other items (1,061,203 ) (21,525 ) (144,811 ) — (1,227,539 ) Net cash used in financing activities (917,611 ) (281,155 ) (153,215 ) — (1,351,981 ) Effect of exchange rate changes on cash — — 4,276 — 4,276 Net (decrease) increase in cash and cash (636,715 ) (50,165 ) 100,951 — (585,929 ) Less: Net (decrease) increase in cash and cash — (50,165 ) 34,377 — (15,788 ) Net (decrease) increase in cash and cash (636,715 ) — 66,574 — (570,141 ) Cash and cash equivalents of continuing operations 1,186,636 — 58,281 — 1,244,917 Cash and cash equivalents of continuing operations $ 549,921 $ — $ 124,855 $ — $ 674,776 Consolidating Statements of Cash Flow - (continued) DaVita Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For the year ended December 31, 2015 Cash flows from operating activities: Net income $ 269,732 $ 174,957 $ 479,700 $ (496,979 ) $ 427,410 Changes in operating assets and liabilities and (125,981 ) 684,760 74,032 496,979 1,129,790 Net cash provided by operating activities 143,751 859,717 553,732 — 1,557,200 Cash flows from investing activities: Additions of property and equipment, net (115,269 ) (319,695 ) (273,034 ) — (707,998 ) Acquisitions — (76,983 ) (19,486 ) — (96,469 ) Proceeds from asset sales — 19,715 — — 19,715 Investments and other items (74,474 ) (2,144 ) (20,414 ) — (97,032 ) Net cash used in investing activities (189,743 ) (379,107 ) (312,934 ) — (881,784 ) Cash flows from financing activities: Long-term debt and related financing costs, net 640,009 (11,953 ) (8,358 ) — 619,698 Intercompany borrowing 466,038 (370,839 ) (95,199 ) — — Other items (572,295 ) (66,382 ) (119,991 ) — (758,668 ) Net cash provided by (used in) financing 533,752 (449,174 ) (223,548 ) — (138,970 ) Effect of exchange rate changes on cash — — (2,571 ) — (2,571 ) Net increase in cash and cash equivalents 487,760 31,436 14,679 — 533,875 Less: Net increase (decrease) in cash and cash — 31,436 (5,581 ) — 25,855 Net increase in cash and cash equivalents from 487,760 — 20,260 — 508,020 Cash and cash equivalents of continuing operations 698,876 — 38,021 — 736,897 Cash and cash equivalents of continuing operations $ 1,186,636 $ — $ 58,281 $ — $ 1,244,917 |