XML 105 R92.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed consolidating financial statements - Condensed Consolidating Statements of Cash Flows (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2019
Jun. 30, 2018
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:        
Net income $ 327,157 $ 306,322 $ 516,644 $ 531,551
Changes in operating assets and liabilities and non-cash items included in net income     234,471 393,024
Net cash provided by operating activities     751,115 924,575
Cash flows from investing activities:        
Additions of property and equipment (175,040) (241,534) (373,918) (473,977)
Acquisitions     (65,970) (89,465)
Proceeds from asset and business sales     3,851,381 116,241
Proceeds (purchases) from investment sales and other items, net     (8,801) 23,137
Net cash used in investing activities     3,402,692 (424,064)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (1,164,109) 573,981
Intercompany borrowing (payments)     0 0
Other items     (146,444) (879,890)
Net cash used in financing activities     (1,310,553) (305,909)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (77) (3,473)
Net increase in cash, cash equivalents and restricted cash     2,843,177 191,129
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     415,420 518,920
Cash, cash equivalents and restricted cash of continuing operations at end of the period 3,682,410 480,148 3,682,410 480,148
Consolidating adjustments        
Cash flows from operating activities:        
Net income (438,621) (393,921) (580,154) (561,090)
Changes in operating assets and liabilities and non-cash items included in net income     580,154 561,090
Net cash provided by operating activities     0 0
Cash flows from investing activities:        
Additions of property and equipment     0 0
Acquisitions     0 0
Proceeds from asset and business sales     0 0
Proceeds (purchases) from investment sales and other items, net     0 0
Net cash used in investing activities     0 0
Cash flows from financing activities:        
Long-term debt and related financing costs, net     0 0
Intercompany borrowing (payments)     0 0
Other items     0 0
Net cash used in financing activities     0 0
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net increase in cash, cash equivalents and restricted cash     0 0
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     0 0
Cash, cash equivalents and restricted cash of continuing operations at end of the period 0 0 0 0
DaVita Inc. | Reportable Legal Entities        
Cash flows from operating activities:        
Net income 273,551 267,276 422,840 445,962
Changes in operating assets and liabilities and non-cash items included in net income     (292,988) (361,134)
Net cash provided by operating activities     129,852 84,828
Cash flows from investing activities:        
Additions of property and equipment     (63,037) (77,169)
Acquisitions     0  
Proceeds from asset and business sales     3,824,509 0
Proceeds (purchases) from investment sales and other items, net     729 32,415
Net cash used in investing activities     3,762,201 (44,754)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (1,152,510) 584,500
Intercompany borrowing (payments)     656,704 224,359
Other items     (82,011) (804,245)
Net cash used in financing activities     (577,817) 4,614
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net increase in cash, cash equivalents and restricted cash     3,314,236 44,688
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     61,658 150,307
Cash, cash equivalents and restricted cash of continuing operations at end of the period 3,375,894 194,995 3,375,894 194,995
Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income 270,180 236,335 404,715 377,452
Changes in operating assets and liabilities and non-cash items included in net income     (210,545) 31,554
Net cash provided by operating activities     194,170 409,006
Cash flows from investing activities:        
Additions of property and equipment     (174,483) (216,103)
Acquisitions     (8,975) (6,916)
Proceeds from asset and business sales     33 28,546
Proceeds (purchases) from investment sales and other items, net     (6,560) (7,232)
Net cash used in investing activities     (189,985) (201,705)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (5,270) (4,398)
Intercompany borrowing (payments)     1,218 (187,712)
Other items     0 (13,208)
Net cash used in financing activities     (4,052) (205,318)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net increase in cash, cash equivalents and restricted cash     133 1,983
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     12,048 9,384
Cash, cash equivalents and restricted cash of continuing operations at end of the period 12,181 11,367 12,181 11,367
Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income 222,047 196,632 269,243 269,227
Changes in operating assets and liabilities and non-cash items included in net income     157,850 161,514
Net cash provided by operating activities     427,093 430,741
Cash flows from investing activities:        
Additions of property and equipment     (136,398) (180,705)
Acquisitions     (56,995) (82,549)
Proceeds from asset and business sales     26,839 87,695
Proceeds (purchases) from investment sales and other items, net     (2,970) (2,046)
Net cash used in investing activities     (169,524) (177,605)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (6,329) (6,121)
Intercompany borrowing (payments)     (657,922) (36,647)
Other items     (64,433) (62,437)
Net cash used in financing activities     (728,684) (105,205)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (77) (3,473)
Net increase in cash, cash equivalents and restricted cash     (471,192) 144,458
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     341,714 359,229
Cash, cash equivalents and restricted cash of continuing operations at end of the period $ 294,335 $ 273,786 294,335 273,786
Discontinued Operations        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     (423,813) 229,901
Discontinued Operations | Consolidating adjustments        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     0 0
Discontinued Operations | DaVita Inc. | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     0 0
Discontinued Operations | Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     0 0
Discontinued Operations | Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     (423,813) 229,901
Continuing Operations        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     3,266,990 (38,772)
Continuing Operations | Consolidating adjustments        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     0 0
Continuing Operations | DaVita Inc. | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     3,314,236 44,688
Continuing Operations | Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     133 1,983
Continuing Operations | Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     $ (47,379) $ (85,443)