Condensed consolidating financial statements | 20 . 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 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 substantially all of its domestic wholly-owned subsidiaries. Each of the guarantor subsidiaries has guaranteed the 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. Non-wholly-owned subsidiaries, certain wholly-owned subsidiaries, foreign subsidiaries, joint ventures, partnerships, non-owned entities and third parties are not guarantors of these obligations. Condensed Consolidating Statements of Income DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2015 Partners subsidiaries subsidiaries adjustments total Patient service revenues $ — $ 1,656,648 $ 795,325 $ (37,939 ) $ 2,414,034 Less: Provision for uncollectible accounts — (78,494 ) (30,958 ) — (109,452 ) Net patient service revenues — 1,578,154 764,367 (37,939 ) 2,304,582 Capitated revenues — 453,766 473,196 (115 ) 926,847 Other revenues 184,561 480,412 7,869 (378,606 ) 294,236 Total net revenues 184,561 2,512,332 1,245,432 (416,660 ) 3,525,665 Operating expenses 110,935 2,244,237 1,077,785 (416,660 ) 3,016,297 Operating income 73,626 268,095 167,647 — 509,368 Debt expense, including debt refinancing charges (102,136 ) (83,037 ) (9,766 ) 91,458 (103,481 ) Other income 89,824 2,379 1,739 (91,458 ) 2,484 Income tax expense 25,368 112,310 9,386 — 147,064 Equity earnings in subsidiaries 179,926 104,799 — (284,725 ) — Net income 215,872 179,926 150,234 (284,725 ) 261,307 Less: Net income attributable to noncontrolling interests — — — (45,435 ) (45,435 ) Net income attributable to DaVita HealthCare Partners Inc. $ 215,872 $ 179,926 $ 150,234 $ (330,160 ) $ 215,872 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2014 Partners subsidiaries subsidiaries adjustments total Patient service revenues $ — $ 1,592,398 $ 683,171 $ (33,036 ) $ 2,242,533 Less: Provision for uncollectible accounts — (61,973 ) (36,998 ) — (98,971 ) Net patient service revenues — 1,530,425 646,173 (33,036 ) 2,143,562 Capitated revenues — 442,472 406,926 (852 ) 848,546 Other revenues 174,226 422,733 5,821 (343,064 ) 259,716 Total net revenues 174,226 2,395,630 1,058,920 (376,952 ) 3,251,824 Operating expenses 123,856 2,126,918 940,466 (376,952 ) 2,814,288 Operating income 50,370 268,712 118,454 — 437,536 Debt expense (98,496 ) (89,048 ) (8,730 ) 96,396 (99,878 ) Other income 94,258 388 504 (96,396 ) (1,246 ) Income tax expense 18,395 99,927 (1,694 ) — 116,628 Equity earnings in subsidiaries 156,385 76,260 — (232,645 ) — Net income 184,122 156,385 111,922 (232,645 ) 219,784 Less: Net income attributable to noncontrolling interests — — — (35,662 ) (35,662 ) Net income attributable to DaVita HealthCare Partners Inc. $ 184,122 $ 156,385 $ 111,922 $ (268,307 ) $ 184,122 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 Partners Inc. subsidiaries subsidiaries adjustments total Patient service revenues $ — $ 4,901,959 $ 2,254,624 $ (107,155 ) $ 7,049,428 Less: Provision for uncollectible accounts — (212,816 ) (101,765 ) — (314,581 ) Net patient service revenues — 4,689,143 2,152,859 (107,155 ) 6,734,847 Capitated revenues — 1,340,838 1,302,862 (148 ) 2,643,552 Other revenues 542,412 1,360,261 21,547 (1,054,371 ) 869,849 Total net revenues 542,412 7,390,242 3,477,268 (1,161,674 ) 10,248,248 Operating expenses 363,347 7,042,896 3,077,919 (1,161,674 ) 9,322,488 Operating income 179,065 347,346 399,349 — 925,760 Debt expense, including debt refinancing charges (347,719 ) (253,939 ) (30,532 ) 278,997 (353,193 ) Other income 271,847 6,780 4,632 (278,997 ) 4,262 Income tax expense 41,215 116,934 25,744 — 183,893 Equity earnings in subsidiaries 213,754 230,501 — (444,255 ) — Net income 275,732 213,754 347,705 (444,255 ) 392,936 Less: Net income attributable to noncontrolling interests — — — (117,204 ) (117,204 ) Net income attributable to DaVita HealthCare Partners Inc. $ 275,732 $ 213,754 $ 347,705 $ (561,459 ) $ 275,732 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2014 Partners Inc. subsidiaries subsidiaries adjustments total Patient service revenues $ — $ 4,622,943 $ 2,007,435 $ (86,498 ) $ 6,543,880 Less: Provision for uncollectible accounts — (169,133 ) (101,087 ) — (270,220 ) Net patient service revenues — 4,453,810 1,906,348 (86,498 ) 6,273,660 Capitated revenues — 1,261,385 1,175,354 (1,259 ) 2,435,480 Other revenues 518,468 1,241,043 17,229 (1,018,791 ) 757,949 Total net revenues 518,468 6,956,238 3,098,931 (1,106,548 ) 9,467,089 Operating expenses 358,968 6,141,200 2,710,413 (1,106,548 ) 8,104,033 Operating income 159,500 815,038 388,518 — 1,363,056 Debt expense (406,037 ) (277,854 ) (28,662 ) 302,660 (409,893 ) Other income 293,733 9,323 1,749 (302,660 ) 2,145 Income tax expense 18,826 315,473 8,067 — 342,366 Equity earnings in subsidiaries 486,724 255,690 — (742,414 ) — Net income 515,094 486,724 353,538 (742,414 ) 612,942 Less: Net income attributable to noncontrolling interests — — — (97,848 ) (97,848 ) Net income attributable to DaVita HealthCare Partners Inc. $ 515,094 $ 486,724 $ 353,538 $ (840,262 ) $ 515,094 Condensed Consolidating Statements of Comprehensive Income DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2015 Partners subsidiaries subsidiaries adjustments total Net income $ 215,872 $ 179,926 $ 150,234 $ (284,725 ) $ 261,307 Other comprehensive loss (2,934 ) — (7,023 ) — (9,957 ) Total comprehensive income 212,938 179,926 143,211 (284,725 ) 251,350 Less: comprehensive income attributable to the noncontrolling interests — — — (45,435 ) (45,435 ) Comprehensive income attributable to DaVita HealthCare Partners Inc. $ 212,938 $ 179,926 $ 143,211 $ (330,160 ) $ 205,915 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2014 Partners subsidiaries subsidiaries adjustments total Net income $ 184,122 $ 156,385 $ 111,922 $ (232,645 ) $ 219,784 Other comprehensive income (loss) 1,548 — (13,838 ) — (12,290 ) Total comprehensive income 185,670 156,385 98,084 (232,645 ) 207,494 Less: comprehensive income attributable to the noncontrolling interests — — — (35,662 ) (35,662 ) Comprehensive income attributable to DaVita HealthCare Partners Inc. $ 185,670 $ 156,385 $ 98,084 $ (268,307 ) $ 171,832 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 Partners Inc. subsidiaries subsidiaries adjustments total Net income $ 275,732 $ 213,754 $ 347,705 $ (444,255 ) $ 392,936 Other comprehensive loss (9,436 ) — (19,883 ) — (29,319 ) Total comprehensive income 266,296 213,754 327,822 (444,255 ) 363,617 Less: comprehensive income attributable to the noncontrolling interests — — — (117,204 ) (117,204 ) Comprehensive income attributable to DaVita HealthCare Partners Inc. $ 266,296 $ 213,754 $ 327,822 $ (561,459 ) $ 246,413 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2014 Partners Inc. subsidiaries subsidiaries adjustments total Net income $ 515,094 $ 486,724 $ 353,538 $ (742,414 ) $ 612,942 Other comprehensive income (loss) 2,892 — (11,871 ) — (8,979 ) Total comprehensive income 517,986 486,724 341,667 (742,414 ) 603,963 Less: comprehensive income attributable to the noncontrolling interests — — — (97,848 ) (97,848 ) Comprehensive income attributable to DaVita HealthCare Partners Inc. $ 517,986 $ 486,724 $ 341,667 $ (840,262 ) $ 506,115 Condensed Consolidating Balance Sheets DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated As of September 30, 2015 Partners subsidiaries subsidiaries adjustments total Cash and cash equivalents $ 721,477 $ 88,969 $ 236,973 $ — $ 1,047,419 Accounts receivable, net — 940,399 759,493 — 1,699,892 Other current assets 941,660 956,238 92,677 — 1,990,575 Total current assets 1,663,137 1,985,606 1,089,143 — 4,737,886 Property and equipment, net 204,437 1,510,820 906,661 — 2,621,918 Amortizable intangibles, net 86,336 1,690,110 50,336 — 1,826,782 Investments in subsidiaries 8,995,822 1,580,113 — (10,575,935 ) — Intercompany receivables 3,508,016 — 644,469 (4,152,485 ) — Other long-term assets and investments 59,900 54,381 106,382 — 220,663 Goodwill — 8,028,591 1,458,988 — 9,487,579 Total assets $ 14,517,648 $ 14,849,621 $ 4,255,979 $ (14,728,420 ) $ 18,894,828 Current liabilities $ 167,134 $ 1,764,955 $ 478,465 $ — $ 2,410,554 Intercompany payables — 2,725,877 1,426,608 (4,152,485 ) — Long-term debt and other long-term liabilities 8,787,905 1,362,967 244,066 — 10,394,938 Noncontrolling interests subject to put provisions 572,256 — — 324,883 897,139 Total DaVita HealthCare Partners Inc. shareholders’ equity 4,990,353 8,995,822 1,580,113 (10,575,935 ) 4,990,353 Noncontrolling interests not subject to put provisions — — 526,727 (324,883 ) 201,844 Total equity 4,990,353 8,995,822 2,106,840 (10,900,818 ) 5,192,197 Total liabilities and equity $ 14,517,648 $ 14,849,621 $ 4,255,979 $ (14,728,420 ) $ 18,894,828 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated As of December 31, 2014 Partners subsidiaries subsidiaries adjustments total Cash and cash equivalents $ 698,876 $ 77,921 $ 188,444 $ — $ 965,241 Accounts receivable, net — 915,851 609,998 — 1,525,849 Other current assets 362,672 930,093 92,942 — 1,385,707 Total current assets 1,061,548 1,923,865 891,384 — 3,876,797 Property and equipment, net 195,690 1,473,188 800,221 — 2,469,099 Amortizable intangibles, net 85,338 1,811,218 52,942 — 1,949,498 Investments in subsidiaries 8,868,335 1,561,195 — (10,429,530 ) — Intercompany receivables 3,723,454 — 564,241 (4,287,695 ) — Other long-term assets and investments 70,309 60,385 101,332 — 232,026 Goodwill — 7,958,221 1,457,074 — 9,415,295 Total assets $ 14,004,674 $ 14,788,072 $ 3,867,194 $ (14,717,225 ) $ 17,942,715 Current liabilities $ 180,977 $ 1,493,243 $ 414,432 $ — $ 2,088,652 Intercompany payables — 3,105,173 1,182,522 (4,287,695 ) — Long-term debt and other long-term liabilities 8,124,863 1,321,321 217,603 — 9,663,787 Noncontrolling interests subject to put provisions 528,321 — — 301,644 829,965 Total DaVita HealthCare Partners Inc. shareholders’ equity 5,170,513 8,868,335 1,561,195 (10,429,530 ) 5,170,513 Noncontrolling interests not subject to put provisions — — 491,442 (301,644 ) 189,798 Total equity 5,170,513 8,868,335 2,052,637 (10,731,174 ) 5,360,311 Total liabilities and equity $ 14,004,674 $ 14,788,072 $ 3,867,194 $ (14,717,225 ) $ 17,942,715 Condensed Consolidating Statements of Cash Flows DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 Partners subsidiaries subsidiaries adjustments total Cash flows from operating activities: Net income $ 275,732 $ 213,754 $ 347,705 $ (444,255 ) $ 392,936 Changes in operating assets and liabilities and non-cash items included in net income (187,876 ) 441,752 29,460 444,255 727,591 Net cash provided by operating activities 87,856 655,506 377,165 — 1,120,527 Cash flows from investing activities: Additions of property and equipment, net (39,448 ) (222,447 ) (200,318 ) (462,213 ) Acquisitions — (73,339 ) (17,370 ) (90,709 ) Proceeds from asset and business sales — 6,865 — 6,865 (Purchases) proceeds from investment sales and other items (587,583 ) 1,513 (18,257 ) (604,327 ) Net cash used in investing activities (627,031 ) (287,408 ) (235,945 ) — (1,150,384 ) Cash flows from financing activities: Long-term debt and related financing costs, net 661,260 (13,183 ) (8,760 ) 639,317 Intercompany borrowing 304,623 (320,262 ) 15,639 — Other items (404,107 ) (23,605 ) (97,726 ) (525,438 ) Net cash provided by (used in) financing activities 561,776 (357,050 ) (90,847 ) — 113,879 Effect of exchange rate changes on cash — — (1,844 ) — (1,844 ) Net increase in cash and cash equivalents 22,601 11,048 48,529 82,178 Cash and cash equivalents at beginning of period 698,876 77,921 188,444 965,241 Cash and cash equivalents at end of period $ 721,477 $ 88,969 $ 236,973 $ — $ 1,047,419 DaVita Non- HealthCare Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2014 Partners subsidiaries subsidiaries adjustments total Cash flows from operating activities: Net income $ 515,094 $ 486,724 $ 353,538 $ (742,414 ) $ 612,942 Changes in operating assets and liabilities and non-cash items included in net income (479,441 ) 578,778 74,705 742,414 916,456 Net cash provided by operating activities 35,653 1,065,502 428,243 — 1,529,398 Cash flows from investing activities: Additions of property and equipment, net (37,752 ) (215,072 ) (190,683 ) (443,507 ) Acquisitions — (204,670 ) (13,447 ) (218,117 ) Proceeds from asset sales — 3,620 — 3,620 Purchases of investments and other items (137,313 ) (33,111 ) (2,757 ) (173,181 ) Net cash used in investing activities (175,065 ) (449,233 ) (206,887 ) — (831,185 ) Cash flows from financing activities: Long-term debt and related financing costs, net 40,250 (9,247 ) 295 31,298 Intercompany borrowing 759,648 (622,853 ) (136,795 ) — Other items (74,955 ) (8,292 ) (67,060 ) (150,307 ) Net cash provided by (used in) financing activities 724,943 (640,392 ) (203,560 ) — (119,009 ) Effect of exchange rate changes on cash 1,582 1,582 Net increase (decrease) in cash and cash equivalents 585,531 (24,123 ) 19,378 580,786 Cash and cash equivalents at beginning of period 602,188 151,454 192,607 946,249 Cash and cash equivalents at end of period $ 1,187,719 $ 127,331 $ 211,985 $ — $ 1,527,035 |