XML 110 R127.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Consolidating Financial Statements - Consolidating Statements of Cash Flows (Details) - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2019
Dec. 31, 2018
Dec. 31, 2017
Cash flows from operating activities:      
Net income $ 1,021,294 $ 333,040 $ 830,555
Changes in operating assets and liabilities and non-cash items included in net income 1,051,061 1,438,600 1,082,611
Net cash provided by operating activities 2,072,355 1,771,640 1,913,166
Cash flows from investing activities:      
Additions of property and equipment, net (766,546) (987,138) (905,250)
Acquisitions (100,861) (183,156) (803,879)
Proceeds from asset sales, net of cash divested 3,877,392 150,205 92,336
Investments and other items (14,645) 14,446 252,061
Net cash provided by (used in) investing activities 2,995,340 (1,005,643) (1,364,732)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (2,080,191) 694,777 154,848
Intercompany borrowing 0 0 0
Other items (2,616,259) (1,320,131) (921,105)
Net cash used in financing activities (4,696,450) (625,354) (766,257)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (1,760) (3,350) 254
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 369,485 137,293 (217,569)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 415,420 518,920 683,463
Cash, cash equivalents and restricted cash of continuing operations at end of the year 1,208,718 415,420 518,920
Reportable Legal Entites | DaVita Inc.      
Cash flows from operating activities:      
Net income 810,981 159,394 663,618
Changes in operating assets and liabilities and non-cash items included in net income (602,288) (86,070) (533,300)
Net cash provided by operating activities 208,693 73,324 130,318
Cash flows from investing activities:      
Additions of property and equipment, net (145,378) (175,787) (155,972)
Acquisitions 0 0 0
Proceeds from asset sales, net of cash divested 3,824,516 0 0
Investments and other items (4,606) 30,962 211,619
Net cash provided by (used in) investing activities 3,674,532 (144,825) 55,647
Cash flows from financing activities:      
Long-term debt and related financing costs, net (2,052,197) 725,889 173,529
Intercompany borrowing 1,267,138 404,897 22,589
Other items (2,387,084) (1,147,934) (781,697)
Net cash used in financing activities (3,172,143) (17,148) (585,579)
Effect of exchange rate changes on cash, cash equivalents and restricted cash 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 711,082 (88,649) (399,614)
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 61,658 150,307 549,921
Cash, cash equivalents and restricted cash of continuing operations at end of the year 772,740 61,658 150,307
Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 906,559 771,945 1,227,623
Changes in operating assets and liabilities and non-cash items included in net income (73,356) (150,976) (739,023)
Net cash provided by operating activities 833,203 620,969 488,600
Cash flows from investing activities:      
Additions of property and equipment, net (310,032) (425,008) (348,292)
Acquisitions (11,851) (42,987) (528,588)
Proceeds from asset sales, net of cash divested 1,777 55,184 25,989
Investments and other items (6,676) (8,286) (3,526)
Net cash provided by (used in) investing activities (326,782) (421,097) (854,417)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (10,481) (8,874) (8,186)
Intercompany borrowing (455,405) (168,224) 382,452
Other items (53,283) (29,457) (2,205)
Net cash used in financing activities (519,169) (206,555) 372,061
Effect of exchange rate changes on cash, cash equivalents and restricted cash 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (12,748) (6,683) 6,244
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 13,280 19,963 13,719
Cash, cash equivalents and restricted cash of continuing operations at end of the year 532 13,280 19,963
Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from operating activities:      
Net income 552,231 (106,366) (122,233)
Changes in operating assets and liabilities and non-cash items included in net income 478,228 1,183,713 1,416,481
Net cash provided by operating activities 1,030,459 1,077,347 1,294,248
Cash flows from investing activities:      
Additions of property and equipment, net (311,136) (386,343) (400,986)
Acquisitions (89,010) (140,169) (275,291)
Proceeds from asset sales, net of cash divested 51,099 95,021 66,347
Investments and other items (3,363) (8,230) 43,968
Net cash provided by (used in) investing activities (352,410) (439,721) (565,962)
Cash flows from financing activities:      
Long-term debt and related financing costs, net (17,513) (22,238) (10,495)
Intercompany borrowing (811,733) (236,673) (405,041)
Other items (175,892) (142,740) (137,203)
Net cash used in financing activities (1,005,138) (401,651) (552,739)
Effect of exchange rate changes on cash, cash equivalents and restricted cash (1,760) (3,350) 254
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (328,849) 232,625 175,801
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 340,482 348,650 119,823
Cash, cash equivalents and restricted cash of continuing operations at end of the year 435,446 340,482 348,650
Consolidating Adjustments      
Cash flows from operating activities:      
Net income (1,248,477) (491,933) (938,453)
Changes in operating assets and liabilities and non-cash items included in net income 1,248,477 491,933 938,453
Net cash provided by operating activities 0 0 0
Cash flows from investing activities:      
Additions of property and equipment, net 0 0 0
Acquisitions 0 0 0
Proceeds from asset sales, net of cash divested 0 0 0
Investments and other items 0 0 0
Net cash provided by (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, cash equivalents and restricted cash 0 0 0
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Cash, cash equivalents and restricted cash of continuing operations at beginning of the year 0 0 0
Cash, cash equivalents and restricted cash of continuing operations at end of the year 0 0 0
Discontinued Operations      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (423,813) 240,793 (53,026)
Discontinued Operations | Reportable Legal Entites | DaVita Inc.      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Discontinued Operations | Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Discontinued Operations | Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (423,813) 240,793 (53,026)
Discontinued Operations | Consolidating Adjustments      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 0 0 0
Continuing Operations      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 793,298 (103,500) (164,543)
Continuing Operations | Reportable Legal Entites | DaVita Inc.      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 711,082 (88,649) (399,614)
Continuing Operations | Reportable Legal Entites | Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations (12,748) (6,683) 6,244
Continuing Operations | Reportable Legal Entites | Non- Guarantor Subsidiaries      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations 94,964 (8,168) 228,827
Continuing Operations | Consolidating Adjustments      
Cash flows from financing activities:      
Less: Net increase (decrease) in cash, cash equivalents and restricted cash from discontinued operations $ 0 $ 0 $ 0