Condensed consolidating financial statements | 2 1 . 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 subsidiaries. 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 Non- Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total Patient services revenues $ — $ 1,726,892 $ 945,659 $ (42,890 ) $ 2,629,661 Less: Provision for uncollectible accounts — (73,833 ) (41,722 ) — (115,555 ) Net patient service revenues — 1,653,059 903,937 (42,890 ) 2,514,106 Capitated revenues — 462,436 406,894 (40 ) 869,290 Other revenues 191,815 509,867 46,185 (400,687 ) 347,180 Total net revenues 191,815 2,625,362 1,357,016 (443,617 ) 3,730,576 Operating expenses and charges 143,784 2,388,114 823,139 (443,617 ) 2,911,420 Operating income 48,031 237,248 533,877 — 819,156 Debt (expense) and refinancing charges (101,895 ) (91,716 ) (14,402 ) 103,432 (104,581 ) Other income, net 99,446 2,659 3,203 (103,432 ) 1,876 Income tax 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 Non- Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2015 DaVita Inc. 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 redemption 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 Inc. $ 215,872 $ 179,926 $ 150,234 $ (330,160 ) $ 215,872 Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total Patient services revenues $ — $ 5,044,565 $ 2,756,588 $ (123,100 ) $ 7,678,053 Less: Provision for uncollectible accounts — (207,144 ) (129,044 ) — (336,188 ) Net patient service revenues — 4,837,421 2,627,544 (123,100 ) 7,341,865 Capitated revenues — 1,391,010 1,263,404 (251 ) 2,654,163 Other revenues 575,700 1,518,407 122,509 (1,183,281 ) 1,033,335 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) and refinancing charges (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 Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 DaVita 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 redemption 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 Inc. $ 275,732 $ 213,754 $ 347,705 $ (561,459 ) $ 275,732 Condensed Consolidating Statements of Comprehensive Income Non- Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total 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 noncontrolling interest — — — (40,876 ) (40,876 ) Comprehensive income attributable to DaVita Inc. $ 572,580 $ 504,852 $ 382,613 $ (880,903 ) $ 579,142 Non- Guarantor Guarantor Consolidating Consolidated For the three months ended September 30, 2015 DaVita Inc. 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 Inc. $ 212,938 $ 179,926 $ 143,211 $ (330,160 ) $ 205,915 Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total Net income $ 722,148 $ 611,204 $ 666,597 $ (1,155,137 ) $ 844,812 Other comprehensive loss (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 noncontrolling interest — — — (122,871 ) (122,871 ) Comprehensive income attributable to DaVita Inc. $ 716,849 $ 611,204 $ 679,703 $ (1,278,008 ) $ 729,748 Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 DaVita 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 Inc. $ 266,296 $ 213,754 $ 327,822 $ (561,459 ) $ 246,413 Condensed Consolidating Balance Sheets Non- Guarantor Guarantor Consolidating Consolidated As of September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total Cash and cash equivalents $ 623,901 $ 35,769 $ 253,826 $ — $ 913,496 Accounts receivable, net — 1,174,364 676,061 — 1,850,425 Other current assets 661,642 745,238 90,558 — 1,497,438 Total current assets 1,285,543 1,955,371 1,020,445 — 4,261,359 Property and equipment, net 298,869 1,624,181 1,121,938 — 3,044,988 Intangible assets, net 553 1,537,645 37,959 — 1,576,157 Investments in subsidiaries 9,628,258 1,924,432 — (11,552,690 ) — Intercompany receivables 3,131,796 — 820,536 (3,952,332 ) — Other long-term assets and investments 40,574 55,069 564,510 — 660,153 Goodwill — 7,876,067 1,506,929 — 9,382,996 Total assets $ 14,385,593 $ 14,972,765 $ 5,072,317 $ (15,505,022 ) $ 18,925,653 Current liabilities $ 274,520 $ 1,842,058 $ 522,891 $ — $ 2,639,469 Intercompany payables — 2,264,044 1,688,288 (3,952,332 ) — Long-term debt and other long-term liabilities 8,589,682 1,238,405 366,962 — 10,195,049 Noncontrolling interests subject to put provisions 609,645 — — 362,099 971,744 Total DaVita Inc. shareholder's equity 4,911,746 9,628,258 1,924,432 (11,552,690 ) 4,911,746 Noncontrolling interests not subject to put provisions — — 569,744 (362,099 ) 207,645 Total equity 4,911,746 9,628,258 2,494,176 (11,914,789 ) 5,119,391 Total liabilities and equity $ 14,385,593 $ 14,972,765 $ 5,072,317 $ (15,505,022 ) $ 18,925,653 Non- Guarantor Guarantor Consolidating Consolidated As of December 31, 2015 DaVita Inc. subsidiaries subsidiaries adjustments total Cash and cash equivalents $ 1,186,636 $ 109,357 $ 203,123 $ — $ 1,499,116 Accounts receivable, net — 929,390 794,838 — 1,724,228 Other current assets 431,504 769,947 78,485 — 1,279,936 Total current assets 1,618,140 1,808,694 1,076,446 — 4,503,280 Property and equipment, net 268,066 1,575,890 944,784 — 2,788,740 Intangible assets, net 540 1,634,920 51,866 — 1,687,326 Investments in subsidiaries 8,893,079 1,597,185 — (10,490,264 ) — Intercompany receivables 3,474,133 — 701,814 (4,175,947 ) — Other long-term assets and investments 74,458 53,346 113,246 — 241,050 Goodwill — 7,834,257 1,460,222 — 9,294,479 Total assets $ 14,328,416 $ 14,504,292 $ 4,348,378 $ (14,666,211 ) $ 18,514,875 Current liabilities $ 185,217 $ 1,730,123 $ 483,798 $ — $ 2,399,138 Intercompany payables — 2,750,102 1,425,845 (4,175,947 ) — Long-term debt and other long-term liabilities 8,730,673 1,130,988 305,838 — 10,167,499 Noncontrolling interests subject to put provisions 541,746 — — 322,320 864,066 Total DaVita Inc. shareholders’ equity 4,870,780 8,893,079 1,597,185 (10,490,264 ) 4,870,780 Noncontrolling interests not subject to put provisions — — 535,712 (322,320 ) 213,392 Total equity 4,870,780 8,893,079 2,132,897 (10,812,584 ) 5,084,172 Total liabilities and equity $ 14,328,416 $ 14,504,292 $ 4,348,378 $ (14,666,211 ) $ 18,514,875 Condensed Consolidating Statements of Cash Flows Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2016 DaVita Inc. subsidiaries subsidiaries adjustments total 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 items included in net income (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, net (81,785 ) (248,339 ) (245,119 ) — (575,243 ) Acquisitions — (458,556 ) (38,775 ) — (497,331 ) Proceeds from asset and business sales — 24,608 (5,617 ) — 18,991 (Purchases) proceeds from investment sales and other items, net (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) provided by 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 Non- Guarantor Guarantor Consolidating Consolidated For the nine months ended September 30, 2015 DaVita Inc. 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, net (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 (payments) 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 |