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 June 30, 2018 Patient services revenues $ — $ 1,831,545 $ 936,646 $ (49,788 ) $ 2,718,403 Provision for uncollectible accounts — (27,159 ) (22,247 ) — (49,406 ) Net patient service revenues — 1,804,386 914,399 (49,788 ) 2,668,997 Other revenues 205,317 214,266 43,137 (244,764 ) 217,956 Total net revenues 205,317 2,018,652 957,536 (294,552 ) 2,886,953 Operating expenses and charges 145,649 1,850,377 747,287 (294,552 ) 2,448,761 Operating income 59,668 168,275 210,249 — 438,192 Debt expense (120,814 ) (52,363 ) (9,274 ) 62,759 (119,692 ) Other income, net 105,344 2,856 4,440 (110,646 ) 1,994 Income tax expense 13,257 40,019 30,592 — 83,868 Equity earnings in subsidiaries 236,335 192,356 — (428,691 ) — Net income from continuing operations 267,276 271,105 174,823 (476,578 ) 236,626 Net (loss) income from discontinued operations, net of — (34,770 ) 56,579 47,887 69,696 Net income 267,276 236,335 231,402 (428,691 ) 306,322 Less: Net income attributable to noncontrolling interests — — — (39,046 ) (39,046 ) Net income attributable to DaVita Inc. $ 267,276 $ 236,335 $ 231,402 $ (467,737 ) $ 267,276 Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2017 DaVita Inc. Patient service revenues $ — $ 1,654,430 $ 879,780 $ (39,601 ) $ 2,494,609 Provision for uncollectible accounts — (72,845 ) (36,755 ) — (109,600 ) Net patient service revenues — 1,581,585 843,025 (39,601 ) 2,385,009 Other revenues 193,585 305,319 15,835 (200,349 ) 314,390 Total net revenues 193,585 1,886,904 858,860 (239,950 ) 2,699,399 Operating expenses 138,104 1,682,483 727,566 (239,950 ) 2,308,203 Operating income 55,481 204,421 131,294 — 391,196 Debt expense (106,159 ) (48,117 ) (13,038 ) 59,380 (107,934 ) Other income 102,299 1,369 5,997 (104,867 ) 4,798 Income tax expense 20,528 71,299 10,088 — 101,915 Equity earnings in subsidiaries 95,908 85,549 — (181,457 ) — Net income from continuing operations 127,001 171,923 114,165 (226,944 ) 186,145 Net (loss) income from discontinued operations, net of — (76,015 ) 6,008 45,487 (24,520 ) Net income 127,001 95,908 120,173 (181,457 ) 161,625 Less: Net income attributable to noncontrolling interests — — — (34,624 ) (34,624 ) Net income attributable to DaVita Inc. $ 127,001 $ 95,908 $ 120,173 $ (216,081 ) $ 127,001 DaVita Inc. Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2018 Patient service revenues $ — $ 3,621,733 $ 1,785,047 $ (97,303 ) $ 5,309,477 Provision for uncollectible accounts — (17,531 ) (6,330 ) — (23,861 ) Net patient service revenues — 3,604,202 1,778,717 (97,303 ) 5,285,616 Other revenues 400,882 419,226 114,070 (483,397 ) 450,781 Total net revenues 400,882 4,023,428 1,892,787 (580,700 ) 5,736,397 Operating expenses 279,005 3,641,471 1,547,743 (580,700 ) 4,887,519 Operating income 121,877 381,957 345,044 — 848,878 Debt expense (235,148 ) (104,560 ) (16,649 ) 123,149 (233,208 ) Other income 209,425 5,379 10,144 (218,372 ) 6,576 Income tax expense 27,644 88,962 37,999 — 154,605 Equity earnings in subsidiaries 377,452 258,851 — (636,303 ) — Net income from continuing operations 445,962 452,665 300,540 (731,526 ) 467,641 Net (loss) income from discontinued operations, net of — (75,213 ) 43,900 95,223 63,910 Net income 445,962 377,452 344,440 (636,303 ) 531,551 Less: Net income attributable to noncontrolling interests — — — (85,589 ) (85,589 ) Net income attributable to DaVita Inc. $ 445,962 $ 377,452 $ 344,440 $ (721,892 ) $ 445,962 DaVita Inc. Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 Patient service revenues $ — $ 3,185,156 $ 1,809,011 $ (76,772 ) $ 4,917,395 Provision for uncollectible accounts — (133,898 ) (82,760 ) — (216,658 ) Net patient service revenues — 3,051,258 1,726,251 (76,772 ) 4,700,737 Other revenues 414,971 610,937 31,925 (427,920 ) 629,913 Total net revenues 414,971 3,662,195 1,758,176 (504,692 ) 5,330,650 Operating expenses 270,014 2,891,303 1,406,901 (504,692 ) 4,063,526 Operating income 144,957 770,892 351,275 — 1,267,124 Debt expense (208,823 ) (95,760 ) (25,270 ) 117,522 (212,331 ) Other income 202,636 4,172 9,583 (207,607 ) 8,784 Income tax expense 54,481 307,165 21,934 — 383,580 Equity earnings in subsidiaries 490,409 248,165 — (738,574 ) — Net income from continuing operations 574,698 620,304 313,654 (828,659 ) 679,997 Net (loss) income from discontinued operations, net of — (129,895 ) 21,723 90,085 (18,087 ) Net income 574,698 490,409 335,377 (738,574 ) 661,910 Less: Net income attributable to noncontrolling interests — — — (87,212 ) (87,212 ) Net income attributable to DaVita Inc. $ 574,698 $ 490,409 $ 335,377 $ (825,786 ) $ 574,698 Condensed Consolidating Statements of Comprehensive Income Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2018 DaVita Inc. Net income $ 267,276 $ 236,335 $ 231,402 $ (428,691 ) $ 306,322 Other comprehensive income (loss) 1,269 — (50,529 ) — (49,260 ) Total comprehensive income 268,545 236,335 180,873 (428,691 ) 257,062 Less: Comprehensive income attributable to — — — (39,046 ) (39,046 ) Comprehensive income attributable to DaVita Inc. $ 268,545 $ 236,335 $ 180,873 $ (467,737 ) $ 218,016 Guarantor Non- Consolidating Consolidated For The Three Months Ended June 30, 2017 DaVita Inc. Net income $ 127,001 $ 95,908 $ 120,173 $ (181,457 ) $ 161,625 Other comprehensive income 436 — 49,142 — 49,578 Total comprehensive income 127,437 95,908 169,315 (181,457 ) 211,203 Less: Comprehensive income attributable to the — — — (34,624 ) (34,624 ) Comprehensive income attributable to DaVita Inc. $ 127,437 $ 95,908 $ 169,315 $ (216,081 ) $ 176,579 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2018 DaVita Inc. Net income $ 445,962 $ 377,452 $ 344,440 $ (636,303 ) $ 531,551 Other comprehensive income (loss) 3,856 — (30,648 ) — (26,792 ) Total comprehensive income 449,818 377,452 313,792 (636,303 ) 504,759 Less: Comprehensive income attributable to — — — (85,589 ) (85,589 ) Comprehensive income attributable to DaVita Inc. $ 449,818 $ 377,452 $ 313,792 $ (721,892 ) $ 419,170 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 DaVita Inc. Net income $ 574,698 $ 490,409 $ 335,377 $ (738,574 ) $ 661,910 Other comprehensive (loss) income (70 ) — 62,403 — 62,333 Total comprehensive income 574,628 490,409 397,780 (738,574 ) 724,243 Less: Comprehensive income attributable to the — — — (87,210 ) (87,210 ) Comprehensive income attributable to DaVita Inc. $ 574,628 $ 490,409 $ 397,780 $ (825,784 ) $ 637,033 Condensed Consolidating Balance Sheets Guarantor Non- Consolidating Consolidated As of June 30, 2018 DaVita Inc. Cash and cash equivalents $ 193,991 $ — $ 195,273 $ — $ 389,264 Restricted cash and equivalents 1,004 11,367 78,513 — 90,884 Accounts receivable, net — 1,274,067 568,041 — 1,842,108 Other current assets 37,185 547,928 124,912 — 710,025 Current assets held for sale — 5,101,853 951,228 — 6,053,081 Total current assets 232,180 6,935,215 1,917,967 — 9,085,362 Property and equipment, net 441,159 1,553,931 1,234,008 — 3,229,098 Intangible assets, net 199 46,491 53,565 — 100,255 Investments in subsidiaries 10,304,847 3,163,787 — (13,468,634 ) — Intercompany receivables 3,579,186 — 1,386,117 (4,965,303 ) — Other long-term assets and investments 54,077 68,922 219,291 — 342,290 Goodwill — 4,767,041 1,911,518 — 6,678,559 Total assets $ 14,611,648 $ 16,535,387 $ 6,722,466 $ (18,433,937 ) $ 19,435,564 Current liabilities $ 1,831,526 $ 1,219,455 $ 461,433 $ — $ 3,512,414 Current liabilities held for sale — 734,745 536,619 — 1,271,364 Intercompany payables — 3,548,086 1,417,217 (4,965,303 ) — Long-term debt and other long-term liabilities 7,897,430 728,254 494,437 — 9,120,121 Noncontrolling interests subject to put provisions 603,508 — — 443,650 1,047,158 Total DaVita Inc. shareholders' equity 4,279,184 10,304,847 3,163,787 (13,468,634 ) 4,279,184 Noncontrolling interests not subject to put — — 648,973 (443,650 ) 205,323 Total equity 4,279,184 10,304,847 3,812,760 (13,912,284 ) 4,484,507 Total liabilities and equity $ 14,611,648 $ 16,535,387 $ 6,722,466 $ (18,433,937 ) $ 19,435,564 Guarantor Non- Consolidating Consolidated As of December 31, 2017 DaVita Inc. Cash and cash equivalents $ 149,305 $ — $ 358,929 $ — $ 508,234 Restricted cash and equivalents 1,002 9,384 300 — 10,686 Accounts receivable, net — 1,208,715 506,035 — 1,714,750 Other current assets 67,025 595,066 86,955 — 749,046 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 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 Condensed Consolidating Statements of Cash Flows Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2018 DaVita Inc. Cash flows from operating activities: Net income $ 445,962 $ 377,452 $ 344,440 $ (636,303 ) $ 531,551 Changes in operating assets and liabilities and non-cash (361,991 ) 26,502 92,210 636,303 393,024 Net cash provided by operating activities 83,971 403,954 436,650 — 924,575 Cash flows from investing activities: Additions of property and equipment (77,169 ) (258,471 ) (138,337 ) — (473,977 ) Acquisitions — (8,195 ) (81,270 ) — (89,465 ) Proceeds from asset and business sales — 28,546 87,695 — 116,241 Proceeds (purchases) from investment sales and other 32,415 (8,257 ) (1,021 ) — 23,137 Net cash used in investing activities (44,754 ) (246,377 ) (132,933 ) — (424,064 ) Cash flows from financing activities: Long-term debt and related financing costs, net 584,500 (5,429 ) (5,090 ) — 573,981 Intercompany borrowing (payments) 225,216 (130,553 ) (94,663 ) — — Other items (804,245 ) (13,208 ) (62,437 ) — (879,890 ) Net cash provided by (used in) financing activities 5,471 (149,190 ) (162,190 ) — (305,909 ) Effect of exchange rate changes on cash, cash — — (3,473 ) — (3,473 ) Net increase in cash, cash equivalents and 44,688 8,387 138,054 — 191,129 Less: Net increase in cash, cash equivalents and — 6,404 223,497 — 229,901 Net increase (decrease) in cash, cash equivalents and 44,688 1,983 (85,443 ) — (38,772 ) Cash, cash equivalents and restricted cash of continuing 150,307 9,384 359,229 — 518,920 Cash, cash equivalents and restricted cash of continuing $ 194,995 $ 11,367 $ 273,786 $ — $ 480,148 Guarantor Non- Consolidating Consolidated For The Six Months Ended June 30, 2017 DaVita Inc. Cash flows from operating activities: Net income $ 574,698 $ 490,409 $ 335,377 $ (738,574 ) $ 661,910 Changes in operating assets and liabilities and non-cash (429,399 ) 37,851 6,121 738,574 353,147 Net cash provided by operating activities 145,299 528,260 341,498 — 1,015,057 Cash flows from investing activities: Additions of property and equipment (50,966 ) (182,494 ) (165,480 ) — (398,940 ) Acquisitions — (538,450 ) (81,389 ) — (619,839 ) Proceeds from asset and business sales, net of cash — 70,127 109 — 70,236 Proceeds (purchases) from investment sales and other 49,036 (2,933 ) 50,833 — 96,936 Net cash used in investing activities (1,930 ) (653,750 ) (195,927 ) — (851,607 ) Cash flows from financing activities: Long-term debt and related financing costs, net (54,992 ) (6,893 ) (2,147 ) — (64,032 ) Intercompany (payments) borrowing (39,814 ) 117,661 (77,847 ) — — Other items (223,511 ) (1,432 ) (76,203 ) — (301,146 ) Net cash (used in) provided by financing activities (318,317 ) 109,336 (156,197 ) — (365,178 ) Effect of exchange rate changes on cash, cash — — 4,192 — 4,192 Net decrease in cash, cash equivalents and restricted cash (174,948 ) (16,154 ) (6,434 ) — (197,536 ) Less: Net (decrease) increase in cash, cash equivalents — (16,194 ) 48,914 — 32,720 Net (decrease) increase in cash, cash equivalents and (174,948 ) 40 (55,348 ) — (230,256 ) Cash, cash equivalents and restricted cash of continuing 549,921 8,687 124,855 — 683,463 Cash, cash equivalents and restricted cash of continuing $ 374,973 $ 8,727 $ 69,507 $ — $ 453,207 |