XML 38 R95.htm IDEA: XBRL DOCUMENT v3.19.3
Condensed consolidating financial statements - Condensed Consolidating Statements of Cash Flows (Detail) - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended
Sep. 30, 2019
Sep. 30, 2018
Sep. 30, 2019
Sep. 30, 2018
Cash flows from operating activities:        
Net income (loss) $ 201,688 $ (96,668) $ 718,332 $ 434,883
Changes in operating assets and liabilities and non-cash items included in net income     673,493 947,365
Net cash provided by operating activities     1,391,825 1,382,248
Cash flows from investing activities:        
Additions of property and equipment (173,265) (231,682) (547,183) (705,659)
Acquisitions     (77,348) (113,526)
Proceeds from asset and business sales     3,863,619 135,268
purchases from investment sales and other items, net     (105,063) 22,598
Net cash used in investing activities     3,134,025 (661,319)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (2,050,012) 845,836
Intercompany borrowings (payments)     0 0
Other items     (1,953,752) (1,269,175)
Net cash used in financing activities     (4,003,764) (423,339)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (4,178) (5,790)
Net increase in cash, cash equivalents and restricted cash     517,908 291,800
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 1,357,141 540,155 1,357,141 540,155
Consolidating adjustments        
Cash flows from operating activities:        
Net income (loss) (166,245) 61,323 (766,205) (583,723)
Changes in operating assets and liabilities and non-cash items included in net income     766,205 583,723
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
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 borrowings (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 (loss) 143,270 (136,796) 566,110 309,166
Changes in operating assets and liabilities and non-cash items included in net income     (336,223) (235,558)
Net cash provided by operating activities     229,887 73,608
Cash flows from investing activities:        
Additions of property and equipment     (106,476) (124,585)
Acquisitions     0  
Proceeds from asset and business sales     3,824,516 0
purchases from investment sales and other items, net     (94,322) 32,345
Net cash used in investing activities     3,623,718 (92,240)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (2,028,954) 866,537
Intercompany borrowings (payments)     785,450 454,410
Other items     (1,840,245) (1,154,921)
Net cash used in financing activities     (3,083,749) 166,026
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net increase in cash, cash equivalents and restricted cash     769,856 147,394
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 831,514 297,701 831,514 297,701
Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income (loss) 130,036 135,218 554,258 547,382
Changes in operating assets and liabilities and non-cash items included in net income     (74,600) (104,179)
Net cash provided by operating activities     479,658 443,203
Cash flows from investing activities:        
Additions of property and equipment     (218,839) (296,028)
Acquisitions     (11,832) (5,646)
Proceeds from asset and business sales     (244) 55,035
purchases from investment sales and other items, net     (7,474) (2,295)
Net cash used in investing activities     (238,389) (248,934)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (8,025) (8,601)
Intercompany borrowings (payments)     (14,854) (174,148)
Other items     (3,591) (18,713)
Net cash used in financing activities     (26,470) (201,462)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     0 0
Net increase in cash, cash equivalents and restricted cash     214,799 (7,193)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     13,280 19,963
Cash, cash equivalents and restricted cash of continuing operations at end of the period 228,079 12,770 228,079 12,770
Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from operating activities:        
Net income (loss) 94,627 (156,413) 364,169 162,058
Changes in operating assets and liabilities and non-cash items included in net income     318,111 703,379
Net cash provided by operating activities     682,280 865,437
Cash flows from investing activities:        
Additions of property and equipment     (221,868) (285,046)
Acquisitions     (65,516) (107,880)
Proceeds from asset and business sales     39,347 80,233
purchases from investment sales and other items, net     (3,267) (7,452)
Net cash used in investing activities     (251,304) (320,145)
Cash flows from financing activities:        
Long-term debt and related financing costs, net     (13,033) (12,100)
Intercompany borrowings (payments)     (770,596) (280,262)
Other items     (109,916) (95,541)
Net cash used in financing activities     (893,545) (387,903)
Effect of exchange rate changes on cash, cash equivalents and restricted cash     (4,178) (5,790)
Net increase in cash, cash equivalents and restricted cash     (466,747) 151,599
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year     340,482 348,650
Cash, cash equivalents and restricted cash of continuing operations at end of the period $ 297,548 $ 229,684 297,548 229,684
Discontinued Operations        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     (423,813) 270,565
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) 270,565
Continuing Operations        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     941,721 21,235
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     769,856 147,394
Continuing Operations | Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     214,799 (7,193)
Continuing Operations | Non- Guarantor subsidiaries | Reportable Legal Entities        
Cash flows from financing activities:        
Net increase in cash, cash equivalents and restricted cash     $ (42,934) $ (118,966)