XML 147 R127.htm IDEA: XBRL DOCUMENT v3.8.0.1
Consolidating Financial Statements - Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2017
Dec. 31, 2016
Dec. 31, 2015
Cash flows from operating activities:      
Net income $ 830,555 $ 1,033,082 $ 427,410
Changes in operating assets and liabilities and non-cash items included in net income 1,076,894 930,362 1,129,790
Net cash provided by operating activities 1,907,449 1,963,444 1,557,200
Cash flows from investing activities:      
Additions of property and equipment (905,250) (829,095) (707,998)
Acquisitions (803,879) (563,856) (96,469)
Proceeds from asset and business sales 92,336 64,725 19,715
Investments and other items 250,062 126,558 (97,032)
Net cash used in investing activities (1,366,731) (1,201,668) (881,784)
Cash flows from financing activities:      
Long-term debt and related financing costs, net 154,848 (124,442) 619,698
Intercompany borrowing 0 0 0
Other items (921,105) (1,227,539) (758,668)
Net cash used in financing activities (766,257) (1,351,981) (138,970)
Effect of exchange rate changes on cash 254 4,276 (2,571)
Net (decrease) increase in cash and cash equivalents (225,285) (585,929) 533,875
Less: Net (decrease) increase in cash and cash equivalents from discontinued operations (58,743) (15,788) 25,855
Net (decrease) increase in cash and cash equivalents from continuing operations (166,542) (570,141) 508,020
Cash and cash equivalents of continuing operations at beginning of the year 674,776 1,244,917 736,897
Cash and cash equivalents of continuing operations at end of the year 508,234 674,776 1,244,917
Reportable Legal Entites | DaVita Inc.      
Cash flows from operating activities:      
Net income 663,618 879,874 269,732
Changes in operating assets and liabilities and non-cash items included in net income (534,302) (612,706) (125,981)
Net cash provided by operating activities 129,316 267,168 143,751
Cash flows from investing activities:      
Additions of property and equipment (155,972) (139,303) (115,269)
Acquisitions 0 0 0
Proceeds from asset and business sales 0 0 0
Investments and other items 211,619 153,031 (74,474)
Net cash used in investing activities 55,647 13,728 (189,743)
Cash flows from financing activities:      
Long-term debt and related financing costs, net 173,529 (92,460) 640,009
Intercompany borrowing 22,589 236,052 466,038
Other items (781,697) (1,061,203) (572,295)
Net cash used in financing activities (585,579) (917,611) 533,752
Effect of exchange rate changes on cash 0 0 0
Net (decrease) increase in cash and cash equivalents (400,616) (636,715) 487,760
Less: Net (decrease) increase in cash and cash equivalents from discontinued operations 0 0 0
Net (decrease) increase in cash and cash equivalents from continuing operations (400,616) (636,715) 487,760
Cash and cash equivalents of continuing operations at beginning of the year 549,921 1,186,636 698,876
Cash and cash equivalents of continuing operations at end of the year 149,305 549,921 1,186,636
Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 478,192 693,720 174,957
Changes in operating assets and liabilities and non-cash items included in net income 366,947 350,684 684,760
Net cash provided by operating activities 845,139 1,044,404 859,717
Cash flows from investing activities:      
Additions of property and equipment (490,800) (382,305) (319,695)
Acquisitions (693,522) (472,413) (76,983)
Proceeds from asset and business sales 90,340 70,342 19,715
Investments and other items (9,003) (29,038) (2,144)
Net cash used in investing activities (1,102,985) (813,414) (379,107)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (12,662) (27,830) (11,953)
Intercompany borrowing 218,980 (231,800) (370,839)
Other items (2,493) (21,525) (66,382)
Net cash used in financing activities 203,825 (281,155) (449,174)
Effect of exchange rate changes on cash 0 0 0
Net (decrease) increase in cash and cash equivalents (54,021) (50,165) 31,436
Less: Net (decrease) increase in cash and cash equivalents from discontinued operations (54,021) (50,165) 31,436
Net (decrease) increase in cash and cash equivalents from continuing operations 0 0 0
Cash and cash equivalents of continuing operations at beginning of the year 0 0 0
Cash and cash equivalents of continuing operations at end of the year 0 0 0
Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 241,312 820,486 479,700
Changes in operating assets and liabilities and non-cash items included in net income 691,682 (168,614) 74,032
Net cash provided by operating activities 932,994 651,872 553,732
Cash flows from investing activities:      
Additions of property and equipment (258,478) (307,487) (273,034)
Acquisitions (110,357) (91,443) (19,486)
Proceeds from asset and business sales 1,996 (5,617) 0
Investments and other items 47,446 2,565 (20,414)
Net cash used in investing activities (319,393) (401,982) (312,934)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (6,019) (4,152) (8,358)
Intercompany borrowing (241,569) (4,252) (95,199)
Other items (136,915) (144,811) (119,991)
Net cash used in financing activities (384,503) (153,215) (223,548)
Effect of exchange rate changes on cash 254 4,276 (2,571)
Net (decrease) increase in cash and cash equivalents 229,352 100,951 14,679
Less: Net (decrease) increase in cash and cash equivalents from discontinued operations (4,722) 34,377 (5,581)
Net (decrease) increase in cash and cash equivalents from continuing operations 234,074 66,574 20,260
Cash and cash equivalents of continuing operations at beginning of the year 124,855 58,281 38,021
Cash and cash equivalents of continuing operations at end of the year 358,929 124,855 58,281
Consolidating Adjustments      
Cash flows from operating activities:      
Net income (552,567) (1,360,998) (496,979)
Changes in operating assets and liabilities and non-cash items included in net income 552,567 1,360,998 496,979
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 changes on cash 0 0 0
Net (decrease) increase in cash and cash equivalents 0 0 0
Less: Net (decrease) increase in cash and cash equivalents from discontinued operations 0 0 0
Net (decrease) increase in cash and cash equivalents from continuing operations 0 0 0
Cash and cash equivalents of continuing operations at beginning of the year 0 0 0
Cash and cash equivalents of continuing operations at end of the year $ 0 $ 0 $ 0