Consolidating financial statements | 2 8 . 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 the twelve months ended December 31, 2016 Patient services revenues $ — $ 6,766,138 $ 3,761,590 $ (173,567 ) $ 10,354,161 Less: Provision for uncollectible accounts — (278,761 ) (172,592 ) — (451,353 ) Net patient service revenues — 6,487,377 3,588,998 (173,567 ) 9,902,808 Capitated revenues — 1,795,673 1,723,279 (273 ) 3,518,679 Other revenues 767,791 2,089,749 125,203 (1,659,125 ) 1,323,618 Total net revenues 767,791 10,372,799 5,437,480 (1,832,965 ) 14,745,105 Operating expenses and charges 524,108 9,735,334 4,424,085 (1,832,965 ) 12,850,562 Operating income 243,683 637,465 1,013,395 — 1,894,543 Debt expense (407,925 ) (358,535 ) (50,710 ) 402,788 (414,382 ) Other income, net 396,797 6,196 8,529 (402,788 ) 8,734 Income tax expense 79,301 210,338 166,174 — 455,813 Equity earnings in subsidiaries 726,620 651,832 — (1,378,452 ) — Net income 879,874 726,620 805,040 (1,378,452 ) 1,033,082 Less: Net income attributable to noncontrolling interests — — — (153,208 ) (153,208 ) Net income attributable to DaVita Inc. $ 879,874 $ 726,620 $ 805,040 $ (1,531,660 ) $ 879,874 Consolidating Statements of Income DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For twelve months ended December 31, 2015 Patient services revenues $ — $ 6,578,185 $ 3,047,048 $ (144,954 ) $ 9,480,279 Less: Provision for uncollectible accounts — (285,454 ) (142,406 ) — (427,860 ) Net patient service revenues — 6,292,731 2,904,642 (144,954 ) 9,052,419 Capitated revenues — 1,776,311 1,733,027 (243 ) 3,509,095 Other revenues 727,887 1,875,133 32,137 (1,414,834 ) 1,220,323 Total net revenues 727,887 9,944,175 4,669,806 (1,560,031 ) 13,781,837 Operating expenses and charges 488,595 9,565,667 4,116,911 (1,560,031 ) 12,611,142 Operating income 239,292 378,508 552,895 — 1,170,695 Debt (expense) and refinancing charges (449,598 ) (340,176 ) (42,500 ) 375,822 (456,452 ) Other income, net 365,752 11,562 7,401 (375,822 ) 8,893 Income tax expense 81,221 173,063 41,442 — 295,726 Equity earnings in subsidiaries 195,507 318,676 — (514,183 ) — Net income 269,732 195,507 476,354 (514,183 ) 427,410 Less: Net income attributable to noncontrolling interests — — — (157,678 ) (157,678 ) Net income attributable to DaVita Inc. $ 269,732 $ 195,507 $ 476,354 $ (671,861 ) $ 269,732 For the year ended December 31, 2014 Patient services revenues $ — $ 6,246,683 $ 2,739,204 $ (117,549 ) $ 8,868,338 Less: Provision for uncollectible accounts — (238,600 ) (128,284 ) — (366,884 ) Net patient service revenues — 6,008,083 2,610,920 (117,549 ) 8,501,454 Capitated revenues — 1,681,668 1,579,804 (184 ) 3,261,288 Other revenues 684,066 1,639,828 24,155 (1,315,685 ) 1,032,364 Total net revenues 684,066 9,329,579 4,214,879 (1,433,418 ) 12,795,106 Operating expenses and charges 443,951 8,269,025 3,700,407 (1,433,418 ) 10,979,965 Operating income 240,115 1,060,554 514,472 — 1,815,141 Debt (expense) and refinancing charges (502,762 ) (363,623 ) (43,449 ) 401,992 (507,842 ) Other income, net 385,532 11,731 7,103 (401,992 ) 2,374 Income tax expense 46,856 397,268 2,219 — 446,343 Equity earnings in subsidiaries 647,085 335,691 — (982,776 ) — Net income 723,114 647,085 475,907 (982,776 ) 863,330 Less: Net income attributable to noncontrolling interests — — — (140,216 ) (140,216 ) Net income attributable to DaVita Inc. $ 723,114 $ 647,085 $ 475,907 $ (1,122,992 ) $ 723,114 Consolidating Statements of Comprehensive Income DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For the year ended December 31, 2016 Net income $ 879,874 $ 726,620 $ 805,040 $ (1,378,452 ) $ 1,033,082 Other comprehensive loss (290 ) — (29,337 ) — (29,627 ) Total comprehensive income 879,584 726,620 775,703 (1,378,452 ) 1,003,455 Less: Comprehensive income attributable to noncontrolling interest — — — (153,398 ) (153,398 ) Comprehensive income attributable to DaVita Inc. $ 879,584 $ 726,620 $ 775,703 $ (1,531,850 ) $ 850,057 For the year ended December 31, 2015 Net income $ 269,732 $ 195,507 $ 476,354 $ (514,183 ) $ 427,410 Other comprehensive loss (10,920 ) — (23,889 ) — (34,809 ) Total comprehensive income 258,812 195,507 452,465 (514,183 ) 392,601 Less: Comprehensive income attributable to noncontrolling interest — — — (157,678 ) (157,678 ) Comprehensive income attributable to DaVita Inc. $ 258,812 $ 195,507 $ 452,465 $ (671,861 ) $ 234,923 For the year ended December 31, 2014 Net income $ 723,114 $ 647,085 $ 475,907 $ (982,776 ) $ 863,330 Other comprehensive income (losses) 580 — (22,952 ) — (22,372 ) Total comprehensive income 723,694 647,085 452,955 (982,776 ) 840,958 Less: Comprehensive income attributable to noncontrolling interest — — — (140,216 ) (140,216 ) Comprehensive income attributable to DaVita Inc. $ 723,694 $ 647,085 $ 452,955 $ (1,122,992 ) $ 700,742 Consolidating Balance Sheets DaVita Inc. Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidating Adjustments Consolidated Total As of December 31, 2016 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. shareholders' equity 4,648,047 9,717,728 2,002,660 (11,720,388 ) 4,648,047 Noncontrolling interests not subject to put provisions — — 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 As of December 31, 2015 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 Consolidating Statements of Cash Flows DaVita Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For the year ended December 31, 2016 Cash flows from operating activities: Net income $ 879,874 $ 726,620 $ 805,040 $ (1,378,452 ) $ 1,033,082 Changes in operating assets and liabilities and non-cash items included in net income (614,642 ) 335,166 (168,614 ) 1,378,452 930,362 Net cash provided by operating activities 265,232 1,061,786 636,426 — 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 sales, net of cash divested — 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 activities 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 237,988 (249,182 ) 11,194 — — Other items (1,061,203 ) (21,525 ) (144,811 ) — (1,227,539 ) Net cash used in financing activities (915,675 ) (298,537 ) (137,769 ) — (1,351,981 ) Effect of exchange rate changes on cash — — 4,276 — 4,276 Net (decrease) increase in cash and cash equivalents (636,715 ) (50,165 ) 100,951 — (585,929 ) Cash and cash equivalents at beginning of the year 1,186,636 109,357 203,123 — 1,499,116 Cash and cash equivalents at the end of the year $ 549,921 $ 59,192 $ 304,074 $ — $ 913,187 For the year ended December 31, 2015 Cash flows from operating activities: Net income $ 269,732 $ 195,507 $ 476,354 $ (514,183 ) $ 427,410 Changes in operating assets and liabilities and non-cash items included in net income (146,531 ) 688,106 74,032 514,183 1,129,790 Net cash provided by operating activities 123,201 883,613 550,386 — 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 486,588 (394,735 ) (91,853 ) — — Other items (572,295 ) (66,382 ) (119,991 ) — (758,668 ) Net cash provided by (used in) financing activities 554,302 (473,070 ) (220,202 ) — (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 Cash and cash equivalents at beginning of the year 698,876 77,921 188,444 — 965,241 Cash and cash equivalents at the end of the year $ 1,186,636 $ 109,357 $ 203,123 $ — $ 1,499,116 Consolidating Statements of Cash Flows DaVita Inc. Guarantor Subsidiaries Non-Guarantor Subsidiaries Consolidating Adjustments Consolidated Total For the year ended December 31, 2014 Cash flows from operating activities: Net income $ 723,114 $ 647,085 $ 475,907 $ (982,776 ) $ 863,330 Changes in operating assets and liabilities and non-cash items included in net income (597,992 ) 120,772 90,521 982,776 596,077 Net cash provided by operating activities 125,122 767,857 566,428 — 1,459,407 Cash flows from investing activities: Additions of property and equipment, net (51,374 ) (312,191 ) (277,765 ) — (641,330 ) Acquisitions — (228,569 ) (43,525 ) — (272,094 ) Proceeds from asset sales — 8,791 — — 8,791 Investments and other items (333,803 ) (316 ) (38,977 ) — (373,096 ) Net cash used in investing activities (385,177 ) (532,285 ) (360,267 ) — (1,277,729 ) Cash flows from financing activities: Long-term debt and related financing costs, net 4,513 (12,545 ) 43 — (7,989 ) Intercompany borrowing 410,437 (282,461 ) (127,976 ) — — Other items (58,207 ) (14,099 ) (84,684 ) — (156,990 ) Net cash provided by (used in) financing activities 356,743 (309,105 ) (212,617 ) — (164,979 ) Effect of exchange rate changes on cash — — 2,293 — 2,293 Net increase (decrease) in cash and cash equivalents 96,688 (73,533 ) (4,163 ) — 18,992 Cash and cash equivalents at beginning of the year 602,188 151,454 192,607 — 946,249 Cash and cash equivalents at the end of the year $ 698,876 $ 77,921 $ 188,444 $ — $ 965,241 |