XML 73 R54.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions and Divestitures (Tables)
 12 Months Ended
Dec. 31, 2019
Business Acquisition [Line Items]  
Pro Forma Summary of Results of Operations
The following summary, prepared on a pro forma basis, combines the results of operations as if all acquisitions within continuing operations in 2019 and 2018 had been consummated as of the beginning of 2018, including the impact of certain adjustments such as amortization of intangibles, interest expense on acquisition financing and income tax effects.
 
Year ended December 31,
 
2019
 
2018
 
(unaudited)
Pro forma total revenues
$
11,416,498

 
$
11,566,736

Pro forma net income from continuing operations attributable to
DaVita Inc.
$
709,631

 
$
640,112

Pro forma basic net income per share from continuing operations
attributable to DaVita Inc.
$
4.63

 
$
3.75

Pro forma diluted net income per share from continuing operations
attributable to DaVita Inc.
$
4.61

 
$
3.71
Reconciliation of Changes in Contingent Earn-Out Obligations
The following is a reconciliation of changes in liabilities for contingent earn-out obligations for the year ended December 31, 2019: 
Balance at December 31, 2017
$
6,388

Contingent earn-out obligations associated with acquisitions
1,246

Remeasurement of fair value
(4,729
)
Payments of contingent earn-out obligations
(297
)
Balance at December 31, 2018
$
2,608

Contingent earn-out obligations associated with acquisitions
23,536

Remeasurement of fair value
(784
)
Payments of contingent earn-out obligations
(774
)
 
$
24,586
Series of individually immaterial business acquisitions  
Business Acquisition [Line Items]  
Aggregate Purchase Cost Allocations for Acquisitions
The following table summarizes the assets acquired and liabilities assumed in these transactions and recognized at their acquisition dates at estimated fair values, as well as the estimated fair value of noncontrolling interests assumed in these transactions:
 
Year ended December 31,
 
2019
 
2018
 
2017
Current assets
$
6,713

 
$
23,686

 
$
14,366

Property and equipment
4,842

 
11,421

 
18,192

Amortizable intangible and other long-term assets
1,980

 
3,079

 
11,663

Indefinite-lived licenses
31,858

 
23,656

 
32,296

Goodwill
90,226

 
278,348

 
318,832

Deferred income taxes
—

 
—

 
(210
)
Noncontrolling interests assumed
(1,762
)
 
(80,291
)
 
(44,303
)
Liabilities assumed
(7,159
)
 
(19,946
)
 
(15,846
)

$
126,698

 
$
239,953

 
$
334,990
Renal Ventures Limited, LLC  
Business Acquisition [Line Items]  
Aggregate Purchase Cost Allocations for Acquisitions The following table summarizes the assets acquired and liabilities assumed in this transaction and recognized at the acquisition date at estimated fair values: 
Current assets, net of cash acquired
$
22,739

Property and equipment
36,295

Amortizable intangible and other long-term assets
11,547

Goodwill
298,200

Current liabilities
(8,389
)
Long-term liabilities
(479
)
 
$
359,913