XML 158 R135.htm IDEA: XBRL DOCUMENT v3.10.0.1
Consolidating Financial Statements - Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2018
Dec. 31, 2017
Dec. 31, 2016
Cash flows from operating activities:      
Net income $ 333,040 $ 830,555 $ 1,033,082
Changes in operating assets and liabilities and non-cash items included in net income 1,438,600 1,082,611 939,044
Net cash provided by operating activities 1,771,640 1,913,166 1,972,126
Cash flows from investing activities:      
Additions of property and equipment (987,138) (905,250) (829,095)
Acquisitions (183,156) (803,879) (563,856)
Proceeds from asset and business sales 150,205 92,336 64,725
Investments and other items 14,446 252,061 126,558
Net cash used in investing activities (1,005,643) (1,364,732) (1,201,668)
Cash flows from financing activities:      
Long-term debt and related financing costs, net 694,777 154,848 (124,442)
Intercompany borrowing 0 0 0
Other items (1,320,131) (921,105) (1,227,539)
Net cash used in financing activities (625,354) (766,257) (1,351,981)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations (3,350) 254 4,276
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 137,293 (217,569) (577,247)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 518,920 683,463 1,244,917
Cash, cash equivalents and restricted cash of continuing operations at end of the year 415,420 518,920 683,463
Reportable Legal Entites | DaVita Inc.      
Cash flows from operating activities:      
Net income 159,394 663,618 879,874
Changes in operating assets and liabilities and non-cash items included in net income (86,070) (533,300) (612,706)
Net cash provided by operating activities 73,324 130,318 267,168
Cash flows from investing activities:      
Additions of property and equipment (175,787) (155,972) (139,303)
Acquisitions 0 0 0
Proceeds from asset and business sales 0 0 0
Investments and other items 30,962 211,619 153,031
Net cash used in investing activities (144,825) 55,647 13,728
Cash flows from financing activities:      
Long-term debt and related financing costs, net 725,889 173,529 (92,460)
Intercompany borrowing 404,897 22,589 236,052
Other items (1,147,934) (781,697) (1,061,203)
Net cash used in financing activities (17,148) (585,579) (917,611)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (88,649) (399,614) (636,715)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 150,307 549,921 1,186,636
Cash, cash equivalents and restricted cash of continuing operations at end of the year 61,658 150,307 549,921
Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 103,196 478,192 693,720
Changes in operating assets and liabilities and non-cash items included in net income 818,027 368,135 359,366
Net cash provided by operating activities 921,223 846,327 1,053,086
Cash flows from investing activities:      
Additions of property and equipment (534,278) (490,800) (382,305)
Acquisitions (73,046) (693,522) (472,413)
Proceeds from asset and business sales 61,962 90,340 70,342
Investments and other items (16,362) (7,004) (29,038)
Net cash used in investing activities (561,724) (1,100,986) (813,414)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (11,437) (12,662) (27,830)
Intercompany borrowing (311,778) 218,980 (231,800)
Other items (28,067) (2,493) (21,525)
Net cash used in financing activities (351,282) 203,825 (281,155)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 8,217 (50,834) (41,483)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 9,384 8,687 0
Cash, cash equivalents and restricted cash of continuing operations at end of the year 12,048 9,384 8,687
Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 517,671 241,312 820,486
Changes in operating assets and liabilities and non-cash items included in net income 259,422 695,209 (168,614)
Net cash provided by operating activities 777,093 936,521 651,872
Cash flows from investing activities:      
Additions of property and equipment (277,073) (258,478) (307,487)
Acquisitions (110,110) (110,357) (91,443)
Proceeds from asset and business sales 88,243 1,996 (5,617)
Investments and other items (154) 47,446 2,565
Net cash used in investing activities (299,094) (319,393) (401,982)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (19,675) (6,019) (4,152)
Intercompany borrowing (93,119) (241,569) (4,252)
Other items (144,130) (136,915) (144,811)
Net cash used in financing activities (256,924) (384,503) (153,215)
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations (3,350) 254 4,276
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 217,725 232,879 100,951
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 359,229 124,855 58,281
Cash, cash equivalents and restricted cash of continuing operations at end of the year 341,714 359,229 124,855
Consolidating Adjustments      
Cash flows from operating activities:      
Net income (447,221) (552,567) (1,360,998)
Changes in operating assets and liabilities and non-cash items included in net income 447,221 552,567 1,360,998
Net cash provided by operating activities 0 0 0
Cash flows from investing activities:      
Additions of property and equipment 0 0 0
Acquisitions 0 0 0
Proceeds from asset and business sales 0 0 0
Investments and other items 0 0 0
Net cash used in investing activities 0 0 0
Cash flows from financing activities:      
Long-term debt and related financing costs, net 0 0 0
Intercompany borrowing 0 0 0
Other items 0 0 0
Net cash used in financing activities 0 0 0
Effect of Exchange Rate on Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents, Including Disposal Group and Discontinued Operations 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 0 0 0
Cash, cash equivalents and restricted cash of continuing operations at end of the year 0 0 0
Discontinued Operations      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 240,793 (53,026) (15,793)
Discontinued Operations | Reportable Legal Entites | DaVita Inc.      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Discontinued Operations | Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 5,553 (51,531) (50,170)
Discontinued Operations | Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 235,240 (1,495) 34,377
Discontinued Operations | Consolidating Adjustments      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Continuing Operations      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (103,500) (164,543) (561,454)
Continuing Operations | Reportable Legal Entites | DaVita Inc.      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (88,649) (399,614) (636,715)
Continuing Operations | Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 2,664 697 8,687
Continuing Operations | Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (17,515) 234,374 66,574
Continuing Operations | Consolidating Adjustments      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations $ 0 $ 0 $ 0