XML 94 R78.htm IDEA: XBRL DOCUMENT v3.5.0.2
Condensed Consolidating Statements of Income (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Condensed Income Statements Captions [Line Items]        
Patient service revenues $ 2,629,661 $ 2,414,034 $ 7,678,053 $ 7,049,428
Less: Provision for uncollectible accounts (115,555) (109,452) (336,188) (314,581)
Net patient service revenues 2,514,106 2,304,582 7,341,865 6,734,847
Capitated revenues 869,290 926,847 2,654,163 2,643,552
Other revenues 347,180 294,236 1,033,335 869,849
Total net revenues 3,730,576 3,525,665 11,029,363 10,248,248
Operating expenses and charges 2,911,420 3,016,297 9,516,248 9,322,488
Operating income 819,156 509,368 1,513,115 925,760
Debt (expense) and refinancing charges (104,581)   (310,359)  
Other income, net 1,876 2,484 8,067 4,262
Income tax (benefit) expense 104,301 147,064 366,011 183,893
Net income 612,150 261,307 844,812 392,936
Less: Net income attributable to noncontrolling interests (40,818) (45,435) (122,664) (117,204)
Net income attributable to DaVita Inc. 571,332 215,872 722,148 275,732
Debt expense, including debt redemption charges   (103,481)   (353,193)
Consolidation, Eliminations        
Condensed Income Statements Captions [Line Items]        
Patient service revenues (42,890) (37,939) (123,100) (107,155)
Net patient service revenues (42,890) (37,939) (123,100) (107,155)
Capitated revenues (40) (115) (251) (148)
Other revenues (400,687) (378,606) (1,183,281) (1,054,371)
Total net revenues (443,617) (416,660) (1,306,632) (1,161,674)
Operating expenses and charges (443,617) (416,660) (1,306,632) (1,161,674)
Debt (expense) and refinancing charges 103,432   308,800  
Other income, net (103,432) (91,458) (308,800) (278,997)
Equity (loss) earnings in subsidiaries (840,027) (284,725) (1,155,137) (444,255)
Net income (840,027) (284,725) (1,155,137) (444,255)
Less: Net income attributable to noncontrolling interests (40,818) (45,435) (122,664) (117,204)
Net income attributable to DaVita Inc. (880,845) (330,160) (1,277,801) (561,459)
Debt expense, including debt redemption charges   91,458   278,997
DaVita Inc. | Reportable Legal Entities        
Condensed Income Statements Captions [Line Items]        
Other revenues 191,815 184,561 575,700 542,412
Total net revenues 191,815 184,561 575,700 542,412
Operating expenses and charges 143,784 110,935 400,129 363,347
Operating income 48,031 73,626 175,571 179,065
Debt (expense) and refinancing charges (101,895)   (305,097)  
Other income, net 99,446 89,824 296,660 271,847
Income tax (benefit) expense (20,898) 25,368 56,190 41,215
Equity (loss) earnings in subsidiaries 504,852 179,926 611,204 213,754
Net income 571,332 215,872 722,148 275,732
Net income attributable to DaVita Inc. 571,332 215,872 722,148 275,732
Debt expense, including debt redemption charges   (102,136)   (347,719)
Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements Captions [Line Items]        
Patient service revenues 1,726,892 1,656,648 5,044,565 4,901,959
Less: Provision for uncollectible accounts (73,833) (78,494) (207,144) (212,816)
Net patient service revenues 1,653,059 1,578,154 4,837,421 4,689,143
Capitated revenues 462,436 453,766 1,391,010 1,340,838
Other revenues 509,867 480,412 1,518,407 1,360,261
Total net revenues 2,625,362 2,512,332 7,746,838 7,390,242
Operating expenses and charges 2,388,114 2,244,237 7,275,863 7,042,896
Operating income 237,248 268,095 470,975 347,346
Debt (expense) and refinancing charges (91,716)   (275,148)  
Other income, net 2,659 2,379 12,416 6,780
Income tax (benefit) expense (21,486) 112,310 140,972 116,934
Equity (loss) earnings in subsidiaries 335,175 104,799 543,933 230,501
Net income 504,852 179,926 611,204 213,754
Net income attributable to DaVita Inc. 504,852 179,926 611,204 213,754
Debt expense, including debt redemption charges   (83,037)   (253,939)
Non-Guarantor Subsidiaries | Reportable Legal Entities        
Condensed Income Statements Captions [Line Items]        
Patient service revenues 945,659 795,325 2,756,588 2,254,624
Less: Provision for uncollectible accounts (41,722) (30,958) (129,044) (101,765)
Net patient service revenues 903,937 764,367 2,627,544 2,152,859
Capitated revenues 406,894 473,196 1,263,404 1,302,862
Other revenues 46,185 7,869 122,509 21,547
Total net revenues 1,357,016 1,245,432 4,013,457 3,477,268
Operating expenses and charges 823,139 1,077,785 3,146,888 3,077,919
Operating income 533,877 167,647 866,569 399,349
Debt (expense) and refinancing charges (14,402)   (38,914)  
Other income, net 3,203 1,739 7,791 4,632
Income tax (benefit) expense 146,685 9,386 168,849 25,744
Net income 375,993 150,234 666,597 347,705
Net income attributable to DaVita Inc. $ 375,993 150,234 $ 666,597 347,705
Debt expense, including debt redemption charges   $ (9,766)   $ (30,532)