XML 68 R52.htm IDEA: XBRL DOCUMENT v3.20.4
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2020
Business Combinations [Abstract]  
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,
 202020192018
Current assets$23,607 $6,713 $23,686 
Property and equipment37,457 4,842 11,421 
Customer relationships34,625 — — 
Noncompetition agreements and other long-term assets10,168 1,980 3,079 
Indefinite-lived licenses22,136 31,858 23,656 
Goodwill130,057 90,226 278,348 
Deferred income taxes(3,962)— — 
Liabilities assumed(34,068)(7,159)(19,946)
Noncontrolling interests assumed(1,729)(1,762)(80,291)
$218,291 $126,698 $239,953 
Schedule of other information related to acquired intangibles and goodwill
The following summarizes weighted-average estimated useful lives of amortizable intangible assets acquired during 2020, 2019 and 2018, as well as goodwill deductible for tax purposes associated with these acquisitions:
Year ended December 31,
202020192018
Weighted-average estimated useful lives:
Customer relationships18
Noncompetition agreements566
Goodwill deductible for tax purposes$94,318 $88,517 $165,013 
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 2020 and 2019 had been consummated as of the beginning of 2019, including the impact of certain adjustments such as amortization of intangibles, interest expense on acquisition financing and income tax effects.
 Year ended December 31,
 20202019
 (unaudited)
Pro forma total revenues$11,636,416 $11,570,086 
Pro forma net income from continuing operations attributable to
DaVita Inc.
$789,473 $718,928 
Pro forma basic net income per share from continuing operations
attributable to DaVita Inc.
$6.59 $4.69 
Pro forma diluted net income per share from continuing operations
attributable to DaVita Inc.
$6.44 $4.67 
Reconciliation of Changes in Contingent Earn-Out Obligations The following is a reconciliation of changes in contingent earn-out liabilities for the years ended December 31, 2020 and 2019: 
Year ended December 31,
20202019
Beginning balance$24,586 $2,608 
Acquisitions14,042 23,536 
Foreign currency translation(3,688)(905)
Fair value remeasurements(2,630)121 
Payments or other settlements(2,062)(774)
Ending balance$30,248 $24,586