XML 104 R85.htm IDEA: XBRL DOCUMENT v3.10.0.1
Condensed consolidating financial statements - Condensed Consolidating Statements of Cash Flows (Detail) - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended
Jun. 30, 2018
Jun. 30, 2017
Jun. 30, 2018
Jun. 30, 2017
Cash flows from operating activities:        
Net income $ 306,322 $ 161,625 $ 531,551 $ 661,910
Changes in operating assets and liabilities and non-cash items included in net income     393,024 353,147
Net cash provided by operating activities     924,575 1,015,057
Cash flows from investing activities:        
Additions of property and equipment (241,534) (184,405) (473,977) (398,940)
Acquisitions     (89,465) (619,839)
Proceeds from asset and business sales     116,241 70,236
Proceeds (purchases) from investment sales and other items, net     23,137 96,936
Net cash used in investing activities     (424,064) (851,607)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     573,981 (64,032)
Intercompany borrowing (payments)     0 0
Other items     (879,890) (301,146)
Net cash used in financing activities     (305,909) (365,178)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (3,473) 4,192
Net decrease in cash, cash equivalents and restricted cash from continuing operations     191,129 (197,536)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     518,920 683,463
Cash, cash equivalents and restricted cash of continuing operations at end of the period 480,148 453,207 480,148 453,207
Consolidating adjustments        
Cash flows from operating activities:        
Net income (428,691) (181,457) (636,303) (738,574)
Changes in operating assets and liabilities and non-cash items included in net income     636,303 738,574
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 decrease in cash, cash equivalents and restricted cash from continuing operations     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 267,276 127,001 445,962 574,698
Changes in operating assets and liabilities and non-cash items included in net income     (361,991) (429,399)
Net cash provided by operating activities     83,971 145,299
Cash flows from investing activities:        
Additions of property and equipment     (77,169) (50,966)
Acquisitions     0  
Proceeds from asset and business sales     0 0
Proceeds (purchases) from investment sales and other items, net     32,415 49,036
Net cash used in investing activities     (44,754) (1,930)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     584,500 (54,992)
Intercompany borrowing (payments)     225,216 (39,814)
Other items     (804,245) (223,511)
Net cash used in financing activities     5,471 (318,317)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net decrease in cash, cash equivalents and restricted cash from continuing operations     44,688 (174,948)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     150,307 549,921
Cash, cash equivalents and restricted cash of continuing operations at end of the period 194,995 374,973 194,995 374,973
Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income 236,335 95,908 377,452 490,409
Changes in operating assets and liabilities and non-cash items included in net income     26,502 37,851
Net cash provided by operating activities     403,954 528,260
Cash flows from investing activities:        
Additions of property and equipment     (258,471) (182,494)
Acquisitions     (8,195) (538,450)
Proceeds from asset and business sales     28,546 70,127
Proceeds (purchases) from investment sales and other items, net     (8,257) (2,933)
Net cash used in investing activities     (246,377) (653,750)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (5,429) (6,893)
Intercompany borrowing (payments)     (130,553) 117,661
Other items     (13,208) (1,432)
Net cash used in financing activities     (149,190) 109,336
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net decrease in cash, cash equivalents and restricted cash from continuing operations     8,387 (16,154)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     9,384 8,687
Cash, cash equivalents and restricted cash of continuing operations at end of the period 11,367 8,727 11,367 8,727
Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income 231,402 120,173 344,440 335,377
Changes in operating assets and liabilities and non-cash items included in net income     92,210 6,121
Net cash provided by operating activities     436,650 341,498
Cash flows from investing activities:        
Additions of property and equipment     (138,337) (165,480)
Acquisitions     (81,270) (81,389)
Proceeds from asset and business sales     87,695 109
Proceeds (purchases) from investment sales and other items, net     (1,021) 50,833
Net cash used in investing activities     (132,933) (195,927)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (5,090) (2,147)
Intercompany borrowing (payments)     (94,663) (77,847)
Other items     (62,437) (76,203)
Net cash used in financing activities     (162,190) (156,197)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (3,473) 4,192
Net decrease in cash, cash equivalents and restricted cash from continuing operations     138,054 (6,434)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     359,229 124,855
Cash, cash equivalents and restricted cash of continuing operations at end of the period $ 273,786 $ 69,507 273,786 69,507
Discontinued Operations        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     229,901 32,720
Discontinued Operations | Consolidating adjustments        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     0 0
Discontinued Operations | DaVita Inc. | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     0 0
Discontinued Operations | Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     6,404 (16,194)
Discontinued Operations | Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     223,497 48,914
Continuing Operations        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     (38,772) (230,256)
Continuing Operations | Consolidating adjustments        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     0 0
Continuing Operations | DaVita Inc. | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     44,688 (174,948)
Continuing Operations | Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     1,983 40
Continuing Operations | Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net decrease in cash, cash equivalents and restricted cash from continuing operations     $ (85,443) $ (55,348)