These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
|
|
51-0354549
|
(State of incorporation)
|
|
(I.R.S. Employer Identification No.)
|
Title of each class:
|
|
Name of each exchange on which registered:
|
Common Stock, $0.001 par value
|
|
New York Stock Exchange
|
|
|
|
|
|
Large accelerated filer
|
☒
|
|
|
Accelerated filer
|
☐
|
Non-accelerated filer
|
☐
|
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
☐
|
|
|
|
|
|
Emerging growth company
|
☐
|
•
|
Hemodialysis
|
•
|
Peritoneal dialysis
|
•
|
Suspension or termination of our participation in government payment programs;
|
•
|
Refund amounts received in violation of law or applicable payment program requirements;
|
•
|
Loss of required government certifications or exclusion from government payment programs;
|
•
|
Loss of licenses required to operate healthcare facilities or administer pharmaceuticals in some of the states in which we operate or elsewhere;
|
•
|
Reductions in payment rates or coverage for dialysis and ancillary services and related pharmaceuticals;
|
•
|
Civil or criminal liability, fines, damages and monetary penalties for violations of healthcare fraud and abuse laws, including the federal Anti-Kickback Statute contained in the Social Security Act of 1935, as amended (Anti-Kickback Statute), Stark Law and False Claims Act (FCA), and other failures to meet regulatory requirements;
|
•
|
Enforcement actions by governmental agencies and/or claims for monetary damages from patients who believe their protected health information (PHI) has been used, disclosed or not properly safeguarded in violation of federal or state patient privacy laws including the Health Insurance Portability and Accountability Act of 1996 (HIPAA) and the Privacy Act of 1974;
|
•
|
Mandated changes to our practices or procedures that significantly increase operating expenses;
|
•
|
Imposition of and compliance with corporate integrity agreements that could subject us to ongoing audits and reporting requirements as well as increased scrutiny of our billing and business practices and potential fines;
|
•
|
Termination of relationships with medical directors; and
|
•
|
Harm to our reputation which could impact our business relationships, affect our ability to obtain financing and decrease access to new business opportunities, among other things.
|
•
|
Knowingly presents or causes to be presented to the federal government, a false or fraudulent claim for payment or approval;
|
•
|
Knowingly makes, uses or causes to be made or used, a false record or statement material to a false or fraudulent claim;
|
•
|
Knowingly makes, uses, or causes to be made or used, a false record or statement material to an obligation to pay the government, or knowingly conceals or knowingly and improperly, avoids or decreases an obligation to pay or transmit money or property to the federal government; or
|
•
|
Conspires to commit the above acts.
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||
Number of centers at beginning of year
|
2,350
|
|
|
2,251
|
|
|
2,179
|
|
|
2,074
|
|
|
1,954
|
|
Acquired centers
|
66
|
|
|
8
|
|
|
6
|
|
|
18
|
|
|
26
|
|
Developed centers
|
121
|
|
|
100
|
|
|
72
|
|
|
105
|
|
|
98
|
|
Net change in centers with management and administrative
services agreements (1) |
(2
|
)
|
|
—
|
|
|
2
|
|
|
—
|
|
|
4
|
|
Sold and closed centers
(2)(3)
|
(15
|
)
|
|
(4
|
)
|
|
(3
|
)
|
|
(2
|
)
|
|
(5
|
)
|
Closed centers
(4)
|
(10
|
)
|
|
(5
|
)
|
|
(5
|
)
|
|
(16
|
)
|
|
(3
|
)
|
Number of centers at end of year
|
2,510
|
|
|
2,350
|
|
|
2,251
|
|
|
2,179
|
|
|
2,074
|
|
|
(1)
|
Represents dialysis centers in which we either own a noncontrolling equity investment, or are wholly-owned by third parties, and also includes dialysis centers we deconsolidated and transferred to management services agreements.
|
(2)
|
Includes centers that were divested as a part of our Renal Ventures acquisition.
|
(3)
|
Represents dialysis centers that were sold and/or closed for which patients were not retained.
|
(4)
|
Represents dialysis centers that were closed for which the majority of patients were retained and transferred to one of our other existing outpatient dialysis centers.
|
•
|
Pharmacy services
. DaVita Rx is a pharmacy that specializes in providing oral medications and medication management services to patients with ESRD. The main objective of the pharmacy is to improve clinical outcomes and reduce total healthcare costs by facilitating increased patient compliance and to provide our patients a convenient way to fill their prescription needs. Revenues are recognized as prescriptions are filled and shipped to patients or when services are completed.
|
•
|
Disease management services.
VillageHealth provides advanced integrated care management services to health plans and government programs for members/beneficiaries diagnosed with ESRD, chronic kidney failure, and/or poly-comorbid conditions. Through a combination of clinical coordination, innovative interventions, medical claims analysis and information technology, we endeavor to assist our customers and patients in obtaining superior renal healthcare and improved clinical outcomes, as well as helping to reduce overall medical costs. Integrated care management revenues are typically based upon an established contract fee and are recognized as earned over the contract period and can include additional fees for cost savings recognized by certain customers. VillageHealth also operates Medicare Advantage ESRD Special Needs Plans in partnership with payors that work with CMS to provide ESRD patients full service healthcare. We are at risk for all medical costs of the program in excess of the capitation payments. Furthermore, in October 2015, VillageHealth entered into management service agreements to support three ESCO joint ventures in which we are an investor through certain wholly- or majority-owned dialysis clinics.
|
•
|
Vascular access services.
Lifeline provides management and administrative services to physician-owned vascular access clinics that provide vascular services for dialysis and other patients. Lifeline is also the majority-owner of nine vascular access clinics. Management fees generated from providing management and administrative services are recognized as earned typically based on a percentage of revenues or cash collections generated by the clinics. Revenues associated with the vascular access clinics that are majority-owned are recognized in the period when the services are provided.
|
•
|
Clinical research programs.
DaVita Clinical Research (DCR) is a provider-based specialty clinical research organization with a full spectrum of services for clinical drug research and device development. DCR uses its extensive, applied database and real-world healthcare experience to assist in the design, recruitment and completion of retrospective, prospective pragmatic and clinical trials. Revenues are based upon an established fee per study, as determined by contract with drug companies and other sponsors and are recognized as earned according to the contract terms.
|
•
|
Physician services.
Nephrology Practice Solutions (NPS) is an independent business that partners with physicians committed to providing outstanding clinical and integrated care to patients. NPS provides nephrologist employment opportunities in select markets and offers physician practice management services to nephrologists under administrative services agreements. These services include physician practice management, billing and collections, credentialing, coding, and other support services that enable physician practices to increase efficiency and manage their administrative needs. Fees generated from these services are recognized as earned typically based upon flat fees or cash collections generated by the physician practice. NPS also provides leading nephrology recruitment and staffing services which are billed on a per search basis.
|
•
|
Direct primary care.
Paladina Health is a healthcare services organization that operates membership-based primary care clinics mainly through employer-based on-site and near-site clinics. The clinics offer patients more personalized and improved access to primary care physicians, including unlimited visits and same-day or next-day appointments. Physicians focus on clinical outcomes and patient satisfaction. Revenues are recognized over the membership period.
|
•
|
ESRD Seamless Care Organization joint ventures (ESCO JVs).
In October 2015, certain of our dialysis clinics entered into partnerships with various nephrology practices, DaVita Rx and health systems to establish three ESCO JVs in Phoenix-Tucson Arizona, South Florida, and Philadelphia Pennsylvania-Camden, New Jersey. The ESCO JVs were formed under the CMS Innovation Center’s Comprehensive ESRD Care (CEC) Model, a demonstration to assess the impact of care coordination for ESRD patients in a dialysis-center oriented ACO setting. Each ESCO JV has a shared risk arrangement with CMS and the programs are evaluated on a performance year basis. The delivery of improved quality outcomes for patients and program savings depend on the contributions of the dialysis center teammates, nephrologists, health system and hospital partners, pharmacy providers including DaVita Rx, other primary care and specialty care providers and facilities, and integrated care management support from VillageHealth, which is also the manager of the ESCO JVs. In October 2017, CMS published the results for the first performance year, covering the period from October 2015 to December 2016, and all three ESCO JVs earned shared savings payments.
|
•
|
Comprehensive care.
DaVita Health Solutions provides high-quality, comprehensive medical care for high-risk patients when and where they need it most - at home, in a post-acute care facility or within the dialysis center. DaVita Health Solutions offers a broad suite of home- and outpatient-based care programs, including primary care, behavioral health, palliative care, comprehensive health assessments and other clinical services through 24/7 house calls at home, at skilled nursing facilities and at dialysis centers.
|
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
|||||
Number of centers at beginning of year
|
154
|
|
|
118
|
|
|
91
|
|
|
73
|
|
|
36
|
|
Acquired centers
|
68
|
|
|
21
|
|
|
21
|
|
|
9
|
|
|
38
|
|
Developed and hospital operated centers
|
8
|
|
|
12
|
|
|
7
|
|
|
11
|
|
|
2
|
|
Managed centers, net
|
—
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
—
|
|
Closed centers
|
(1
|
)
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(3
|
)
|
Net change in Asia Pacific Joint Venture (APAC JV) operated centers
|
8
|
|
|
66
|
|
|
—
|
|
|
—
|
|
|
—
|
|
Deconsolidated centers due to formation of APAC JV
|
—
|
|
|
(63
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
Number of centers at end of year
|
237
|
|
|
154
|
|
|
118
|
|
|
91
|
|
|
73
|
|
Poland
|
51
|
|
Germany
|
44
|
|
Malaysia
(1)
|
38
|
|
India
(1)
|
24
|
|
Saudi Arabia
|
22
|
|
Colombia
|
20
|
|
Brazil
|
18
|
|
Portugal
|
8
|
|
Taiwan
(1)
|
7
|
|
China
(1)
|
4
|
|
Singapore
(1)
|
1
|
|
|
237
|
|
|
(1)
|
Includes centers that are operated or managed by our APAC JV.
|
•
|
DMG’s financial relationships with healthcare providers including physicians and hospitals could subject DMG to criminal and civil sanctions and penalties under the federal Anti-Kickback Statute;
|
•
|
The referral of Medicare patients by DMG-associated physicians for the provision of DHS may subject the parties to sanctions and penalties under the Stark Law;
|
•
|
DMG’s financial relationships and those of its associated physicians may subject the parties to penalties and sanctions under state fraud and abuse laws;
|
•
|
DMG’s submission of claims to governmental payors such as the Medicare and Medicaid programs for services provided by its associated physicians and clinical personnel may subject DMG to sanction and penalties under the FCA; and
|
•
|
DMG’s handling of PHI may subject DMG to sanctions and penalties under HIPAA and its implementing privacy and security regulations, as amended by the HITECH Act, and state medical privacy laws which can include penalties and restrictions that are more severe than those which arise under HIPAA.
|
•
|
DMG’s clinical leadership and associated group and network physicians devote significant efforts to ensure that DMG’s members receive the most appropriate care in the most appropriate manner.
|
•
|
DMG is committed to maximizing its patients’ satisfaction levels.
|
•
|
DMG has the scale which, combined with its strong reputation and high quality patient care, makes it an attractive partner for health plans, compared to smaller provider groups that may have a higher risk of default and may not have the same resources to devote and develop the same level of patient care.
|
•
|
DMG has over two decades of experience in managing complex disease cases for its population of patients. As a result, DMG has developed a rich dataset of patient care experiences and outcomes which permits DMG to proactively monitor and intervene in improving the care of its members.
|
•
|
DMG’s senior management team possesses substantial experience with the healthcare industry with average experience of approximately 19 years, as of December 31, 2017.
|
•
|
Assessing and identifying risks for existing and new businesses;
|
•
|
Increasing, through training and education, the awareness of our teammates and affiliated professionals of the necessity of complying with all these laws;
|
•
|
Developing and implementing compliance policies and procedures and creating controls to support compliance with these laws and such policies and procedures;
|
•
|
Auditing and monitoring the activities of our operating units and business support functions on a regular basis to identify potential instances of noncompliance in a timely manner; and
|
•
|
Ensuring that we take steps to resolve instances of noncompliance or to address areas of weakness or potential noncompliance as promptly as we become aware of them.
|
•
|
requires that we maintain certain elements of our compliance programs;
|
•
|
imposes certain expanded compliance-related requirements during the term of the CIA, including increased training for teammates, physician partners and board members, implementing a series of procedures prior to entering into arrangements with referrals sources, execution of annual certifications by senior executives that evidence compliance with federal healthcare laws and regulations, internal compliance policies and the CIA, imposition of an executive recoupment program and quarterly and annual reports to the OIG;
|
•
|
requires the formal allocation of certain oversight responsibility to the Board Compliance Committee and a resolution from that committee that it has made reasonable inquiry into the operations of the compliance program and the retention of an independent compliance advisor in year three of the CIA;
|
•
|
contains certain business restrictions related to a subset of our joint venture arrangements, including our agreeing to not enter into certain types of partial divestiture joint venture transactions with nephrologists during the term of the CIA, among other restrictions; and
|
•
|
requires that we engage an Independent Monitor who will provide additional oversight and reporting to the OIG for the term of the CIA.
|
●
|
Licensed professional staff (physicians, nurses and other healthcare professionals)
|
25,800
|
|
●
|
Other patient care and center support staff and laboratory personnel
|
28,100
|
|
●
|
Corporate, billing and regional administrative staff
|
8,200
|
|
●
|
DMG
|
12,400
|
|
•
|
Suspension or termination of our participation in government payment programs;
|
•
|
Refunds of amounts received in violation of law or applicable payment program requirements;
|
•
|
Loss of required government certifications or exclusion from government payment programs;
|
•
|
Loss of licenses required to operate healthcare facilities or administer pharmaceuticals in some of the states in which we operate;
|
•
|
Reductions in payment rates or coverage for dialysis and ancillary services and related pharmaceuticals;
|
•
|
Criminal or civil liability, fines, damages or monetary penalties for violations of healthcare fraud and abuse laws, including the federal Anti-Kickback Statute, Stark Law violations, FCA or other failures to meet regulatory requirements;
|
•
|
Enforcement actions by governmental agencies and/or state claims for monetary damages by patients who believe their protected health information (PHI) has been used, disclosed or not properly safeguarded in violation of federal or state patient privacy laws, including HIPAA and the Privacy Act of 1974;
|
•
|
Mandated changes to our practices or procedures that significantly increase operating expenses;
|
•
|
Imposition of and compliance with corporate integrity agreements that could subject us to ongoing audits and reporting requirements as well as increased scrutiny of our billing and business practices which could lead to potential fines;
|
•
|
Termination of relationships with medical directors; and
|
•
|
Harm to our reputation which could impact our business relationships, affect our ability to obtain financing and decrease access to new business opportunities, among other things.
|
•
|
make it difficult for us to make payments on our debt securities;
|
•
|
increase our vulnerability to general adverse economic and industry conditions;
|
•
|
require us to dedicate a substantial portion of our cash flows from operations to payments on our indebtedness, thereby reducing the availability of our cash flow to fund working capital, capital expenditures, acquisitions and investments, repurchases of stock at the levels intended or announced, or at all, and other general corporate purposes;
|
•
|
limit our flexibility in planning for, or reacting to, changes in our business and the markets in which we operate;
|
•
|
expose us to interest rate volatility that could adversely affect our business, results of operations and financial condition, and our ability to service our indebtedness;
|
•
|
place us at a competitive disadvantage compared to our competitors that have less debt; and
|
•
|
limit our ability to borrow additional funds, or to refinance existing debt on favorable terms when otherwise available.
|
•
|
the collapse or insolvency of our insurance carriers;
|
•
|
further increases in premiums and deductibles;
|
•
|
increases in the number of liability claims against us or the cost of settling or trying cases related to those claims; or
|
•
|
an inability to obtain one or more types of insurance on acceptable terms, if at all.
|
•
|
changes in the local economic environment;
|
•
|
political instability, armed conflicts or terrorism;
|
•
|
social changes;
|
•
|
intellectual property legal protections and remedies;
|
•
|
trade regulations;
|
•
|
procedures and actions affecting approval, production, pricing, reimbursement and marketing of products and services;
|
•
|
foreign currency;
|
•
|
repatriating or moving to other countries cash generated or held abroad, including considerations relating to tax-efficiencies and changes in tax laws;
|
•
|
export controls;
|
•
|
lack of reliable legal systems which may affect our ability to enforce contractual rights;
|
•
|
changes in local laws or regulations;
|
•
|
potentially longer ramp-up times for starting up new operations and for payment and collection cycles;
|
•
|
financial and operational, and information technology systems integration;
|
•
|
failure to comply with U.S. laws, such as the FCPA, or local laws that prohibit us, our partners, or our partners’ or our intermediaries from making improper payments to foreign officials for the purpose of obtaining or retaining business; and
|
•
|
data and privacy restrictions.
|
•
|
Risk that our rates are reduced by CMS. Uncertainty about future payment rates remains a material risk to our business. Each year, CMS publishes a final rule for the PPS, which has been phasing in reductions to the PPS base rate mandated by the American Taxpayer Relief Act of 2012 as modified by the Protecting Access to Medicare Act of 2014.
|
•
|
Risk that CMS, through its contracted MACs or otherwise, implements Local Coverage Determinations (LCDs) or other decisions that limit the frequency a provider can bill Medicare for home dialysis treatments or other rules that may impact reimbursement. Such coverage determinations could have an adverse impact on our revenue. There is also risk commercial insurers could incorporate the requirements or limitations associated with such LCDs into their contracted terms with dialysis providers, which could have an adverse impact on our revenue.
|
•
|
Risk that a MAC, or multiple MACs, change their interpretations of existing regulations, manual provisions and/or guidance; or seek to implement or enforce new interpretations that are inconsistent with how we have interpreted existing regulations, manual provisions and/or guidance.
|
•
|
Risk that increases in our operating costs will outpace the Medicare rate increases we receive. We expect operating costs to continue to increase due to inflationary factors, such as increases in labor and supply costs, including increases in maintenance costs and capital expenditures to improve, renovate and maintain our facilities, equipment and information technology to meet changing regulatory requirements, regardless of whether there is a compensating inflation-based increase in Medicare payment rates or in payments under the bundled payment rate system.
|
•
|
Risk of federal budget sequestration cuts. As a result of the Budget Control Act of 2011 and the BBA, an annual 2% reduction to Medicare payments took effect on April 1, 2013 and has been extended through 2027. These across-the-board spending cuts have affected and will continue to adversely affect our business, results of operations and financial condition.
|
•
|
Risk that, if our clinical systems fail to accurately capture the data we report to CMS in connection with claims for which at least part of the government’s payments to us is based on clinical performance or patient outcomes or co-morbidities, we might be over-reimbursed by the government, which could subject us to certain liability. For example, CMS published a final rule that implemented a provision of the ACA, requiring providers to report and return Medicare and Medicaid overpayments within the later of (a) 60 days after the overpayment is identified, or (b) the date any corresponding cost report is due, if applicable. An overpayment impermissibly retained under this statute could subject us to liability under the FCA, exclusion, and penalties under the federal Civil Monetary Penalty statute.
|
•
|
the health status of members;
|
•
|
higher than expected utilization of new or existing healthcare services or technologies;
|
•
|
an increase in the cost of healthcare services and supplies, including pharmaceuticals, whether as a result of inflation or otherwise;
|
•
|
changes to mandated benefits or other changes in healthcare laws, regulations and practices;
|
•
|
periodic renegotiation of provider contracts with specialist physicians, hospitals and ancillary providers;
|
•
|
periodic renegotiation of contracts with DMG’s affiliated primary care physicians and specialists;
|
•
|
changes in the demographics of the participating members and medical trends;
|
•
|
contractual or claims disputes with providers, hospitals or other service providers within a health plan’s network;
|
•
|
the occurrence of catastrophes, major epidemics or acts of terrorism; and
|
•
|
the reduction of health plan premiums.
|
•
|
Maintain, at all times, a minimum tangible net equity (TNE);
|
•
|
Submit periodic financial solvency reports to the DMHC containing various data regarding performance and financial solvency;
|
•
|
Comply with extensive regulatory requirements; and
|
•
|
Submit to periodic regulatory audits and reviews concerning DHPC operations and compliance with Knox-Keene.
|
•
|
Maintain, at all times, a minimum cash-to-claims ratio (where cash-to-claims ratio means the organization’s cash, marketable securities and certain qualified receivables, divided by the organization’s total unpaid claims liability). The regulation currently requires a cash-to-claims ratio of 0.75.
|
•
|
Submit periodic reports to the California DMHC containing various data and attestations regarding performance and financial solvency, including incurred but not reported calculations and documentation, and attestations as to whether or not the organization was in compliance with Knox-Keene requirements related to claims payment timeliness, had maintained positive TNE (i.e., at least $1.00) and had maintained positive working capital (i.e., at least $1.00).
|
•
|
Medicare Advantage benchmarks for 2011 were frozen at 2010 levels. From 2012 through 2016, Medicare Advantage benchmark rates were phased down from prior levels. The new benchmarks were fully phased-in in 2017 and range between 95% and 115% of the Medicare FFS costs, depending on a plan’s geographic area. If our costs escalate faster than can be absorbed by the level of revenues implied by these benchmark rates, then it could have a material adverse effect on DMG’s business and results of operations.
|
•
|
Rebates received by Medicare Advantage plans that were reduced, with larger reductions for plans failing to receive certain quality ratings.
|
•
|
The Secretary of the HHS has been granted the explicit authority to deny Medicare Advantage plan bids that propose significant increases in cost sharing or decreases in benefits. If the bids submitted by plans contracted with DMG are denied, this could have a material adverse effect on DMG’s business and results of operations.
|
•
|
Medicare Advantage plans with medical loss ratios below 85% are required to pay a rebate to the Secretary of HHS. The rebate amount is the total revenue under the contract year multiplied by the difference between 85% and the plan’s actual medical loss ratio. The Secretary of HHS will halt enrollment in any plan failing to meet this ratio for three consecutive years, and terminate any plan failing to meet the ratio for five consecutive years. If a DMG-contracting Medicare Advantage plan experiences a limitation on enrollment or is otherwise terminated from the Medicare Advantage program, it could have a material adverse effect on DMG’s business and results of operations.
|
•
|
Prescription drug plans are required to provide coverage of certain drug categories on a list developed by the Secretary of HHS, which could increase the cost of providing care to Medicare Advantage enrollees, and thereby reduce DMG’s revenues and earnings. The Medicare Part D premium amount subsidized for high-income beneficiaries has been reduced, which could lower the number of Medicare Advantage enrollees, which would have a negative impact on DMG’s business and results of operations.
|
•
|
CMS increased coding intensity adjustments for Medicare Advantage plans beginning in 2014 and continuing through 2018, which reduces CMS payments to Medicare Advantage plans, which in turn will likely reduce the amounts payable to DMG and its associated physicians, physician groups, and IPAs under its capitation agreements.
|
•
|
As a result of the direct and indirect impacts of the ACA, many Medicare beneficiaries may decide that an original Medicare FFS program is more attractive than a Medicare Advantage plan. As a result, enrollment in the health plans DMG serves may decrease.
|
•
|
Managed care companies offer alternative products such as regional preferred provider organizations (PPOs) and private FFS plans. Medicare PPOs and private FFS plans allow their patients more flexibility in selecting physicians than Medicare Advantage health plans, which typically require patients to coordinate care with a primary care physician. The Medicare Prescription Drug, Improvement, and Modernization Act of 2003 has encouraged the creation of regional PPOs through various incentives, including certain risk corridors, or cost reimbursement provisions, a stabilization fund for incentive payments, and special payments to hospitals not otherwise contracted with a Medicare Advantage plan that treat regional plan enrollees. The formation of regional Medicare PPOs and private FFS plans may affect DMG’s relative attractiveness to existing and potential Medicare patients in their service areas.
|
•
|
The payments for the local and regional Medicare Advantage plans are based on a competitive bidding process that may indirectly cause a decrease in the amount of the PMPM fee or result in an increase in benefits offered.
|
•
|
The annual enrollment process and subsequent lock-in provisions of the ACA may adversely affect DMG’s level of revenue growth as it will limit the ability of a health plan to market to and enroll new Medicare beneficiaries in its established service areas outside of the annual enrollment period.
|
•
|
CMS allows Medicare beneficiaries who are enrolled in a Medicare Advantage plan with a quality rating of 4.5 stars or less to enroll in a 5-star rated Medicare Advantage plan at any time during the benefit year. Therefore, DMG may face a competitive disadvantage in recruiting and retaining Medicare beneficiaries.
|
•
|
requiring DMG to change its products and services;
|
•
|
increasing the regulatory, including compliance, burdens under which DMG operates, which, in turn, may negatively impact the manner in which DMG provides services and increase DMG’s costs of providing services;
|
•
|
adversely affecting DMG’s ability to market its products or services through the imposition of further regulatory restrictions regarding the manner in which plans and providers market to Medicare Advantage enrollees; or
|
•
|
adversely affecting DMG’s ability to attract and retain members.
|
|
High
|
|
Low
|
||||
Year ended December 31, 2017:
|
|
|
|
|
|||
1st quarter
|
$
|
70.14
|
|
|
$
|
62.24
|
|
2nd quarter
|
70.16
|
|
|
61.48
|
|
||
3rd quarter
|
66.64
|
|
|
55.59
|
|
||
4th quarter
|
72.93
|
|
|
52.51
|
|
||
Year ended December 31, 2016:
|
|
|
|
|
|||
1st quarter
|
$
|
74.18
|
|
|
$
|
61.36
|
|
2nd quarter
|
78.00
|
|
|
72.31
|
|
||
3rd quarter
|
78.77
|
|
|
62.76
|
|
||
4th quarter
|
67.44
|
|
|
54.50
|
|
Period
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number
of Shares Purchased as Part of Publicly Announced Plans or Programs (1) |
|
Approximate Dollar Value
of Shares that May Yet Be Purchased Under the Plans or Programs (in millions) |
||||||
October 1 - October 31, 2017
|
5,457,839
|
|
|
$
|
59.90
|
|
|
5,457,839
|
|
|
$
|
1,254.3
|
|
November 1 - November 30, 2017
|
431,645
|
|
|
$
|
60.10
|
|
|
431,645
|
|
|
$
|
1,228.4
|
|
December 1 - December 31, 2017
|
1,520,365
|
|
|
$
|
71.87
|
|
|
1,520,365
|
|
|
$
|
1,119.1
|
|
Total
|
7,409,849
|
|
|
$
|
62.37
|
|
|
7,409,849
|
|
|
$
|
1,119.1
|
|
|
(1)
|
On October 10, 2017, our Board of Directors approved an additional share repurchase authorization in the amount of
$1.3
billion. This share repurchase authorization was in addition to the
$247
million remaining at that time under our Board of Directors’ prior share repurchase authorization announced in July 2016. We are authorized to make purchases from time to time in the open market or in privately negotiated transactions, including without limitations, through accelerated share repurchase transactions, derivative transactions, tender offers, Rule 10b5-1 plans or any combination of the foregoing, depending upon market conditions and other considerations. During the quarter ended December 31, 2017, we repurchased a total of
7,409,849
shares of our common stock for approximately $462 million at an average price of
$62.37
per share. As of February 22, 2018, we have a total of
$1.0
billion remaining in Board authorizations available for share repurchases under our repurchase programs. Although these share repurchase authorizations have no expiration dates, we are subject to share repurchase limitations under the terms of our senior secured credit facilities and the indentures governing our senior notes.
|
|
Year ended December 31,
|
||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||||
|
(in thousands, except share data)
|
||||||||||||||||||
Income statement data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net revenues
|
$
|
10,876,634
|
|
|
$
|
10,707,467
|
|
|
$
|
9,982,245
|
|
|
$
|
9,312,049
|
|
|
$
|
8,580,225
|
|
Operating expenses and charges
(2)
|
9,063,879
|
|
|
8,677,757
|
|
|
8,845,479
|
|
|
7,711,891
|
|
|
7,464,599
|
|
|||||
Operating income
|
1,812,755
|
|
|
2,029,710
|
|
|
1,136,766
|
|
|
1,600,158
|
|
|
1,115,626
|
|
|||||
Debt expense
|
(430,634
|
)
|
|
(414,116
|
)
|
|
(408,380
|
)
|
|
(410,223
|
)
|
|
(429,938
|
)
|
|||||
Debt refinancing and redemption charges
|
—
|
|
|
—
|
|
|
(48,072
|
)
|
|
(97,548
|
)
|
|
—
|
|
|||||
Other income, net
|
17,665
|
|
|
7,511
|
|
|
8,073
|
|
|
1,935
|
|
|
6,750
|
|
|||||
Income from continuing operations before income taxes
|
1,399,786
|
|
|
1,623,105
|
|
|
688,387
|
|
|
1,094,322
|
|
|
692,438
|
|
|||||
Income tax expense
(3)
|
323,859
|
|
|
431,761
|
|
|
207,510
|
|
|
366,894
|
|
|
246,795
|
|
|||||
Net income from continuing operations
|
1,075,927
|
|
|
1,191,344
|
|
|
480,877
|
|
|
727,428
|
|
|
445,643
|
|
|||||
Net (loss) income from discontinued operations, net of
tax (4) |
(245,372
|
)
|
|
(158,262
|
)
|
|
(53,467
|
)
|
|
135,902
|
|
|
298,182
|
|
|||||
Gain on disposal of discontinued operations, net of
tax (4) |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,375
|
|
|||||
Net income
|
830,555
|
|
|
1,033,082
|
|
|
427,410
|
|
|
863,330
|
|
|
757,200
|
|
|||||
Less: Net income attributable to noncontrolling interests
|
(166,937
|
)
|
|
(153,208
|
)
|
|
(157,678
|
)
|
|
(140,216
|
)
|
|
(123,755
|
)
|
|||||
Net income attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
879,874
|
|
|
$
|
269,732
|
|
|
$
|
723,114
|
|
|
$
|
633,445
|
|
Basic income from continuing operations per share
attributable to DaVita Inc. (5) |
$
|
4.78
|
|
|
$
|
5.12
|
|
|
$
|
1.53
|
|
|
$
|
2.77
|
|
|
$
|
1.53
|
|
Diluted income from continuing operations per share
attributable to DaVita Inc. (5) |
$
|
4.71
|
|
|
$
|
5.04
|
|
|
$
|
1.49
|
|
|
$
|
2.71
|
|
|
$
|
1.50
|
|
Weighted average shares outstanding:
(5)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Basic
|
188,626,000
|
|
|
201,641,000
|
|
|
211,868,000
|
|
|
212,302,000
|
|
|
209,939,000
|
|
|||||
Diluted
|
191,349,000
|
|
|
204,905,000
|
|
|
216,252,000
|
|
|
216,928,000
|
|
|
214,764,000
|
|
|||||
Ratio of earnings to fixed charges
(6)
|
2.94:1
|
|
|
3.49:1
|
|
|
1.93:1
|
|
|
2.72:1
|
|
|
2.01:1
|
|
|||||
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Working capital
(1)
|
$
|
5,703,181
|
|
|
$
|
1,283,784
|
|
|
$
|
2,104,143
|
|
|
$
|
1,547,518
|
|
|
$
|
600,789
|
|
Total assets
(1)
|
$
|
18,948,193
|
|
|
$
|
18,755,776
|
|
|
$
|
18,524,224
|
|
|
$
|
17,624,137
|
|
|
$
|
16,614,893
|
|
Long-term debt
(1)
|
$
|
9,158,018
|
|
|
$
|
8,944,676
|
|
|
$
|
12,972,282
|
|
|
$
|
8,298,624
|
|
|
$
|
8,064,196
|
|
Total DaVita Inc. shareholders' equity
(5)
|
$
|
4,690,029
|
|
|
$
|
4,648,047
|
|
|
$
|
4,870,781
|
|
|
$
|
5,170,513
|
|
|
$
|
4,432,480
|
|
|
(1)
|
In 2015, we retrospectively adopted ASU 2015-03 related to simplification of debt issuance costs as well as ASU 2015-17 related to classification of deferred taxes. All periods prior to 2015 have been recast to conform to the revised presentation.
|
(2)
|
Operating expenses and charges in 2017 includes goodwill impairment charges of
$34,696
related to our vascular access reporting unit, an equity investment loss of
$6,293
for goodwill impairments at our APAC JV, an impairment on our investment in the APAC JV of
$280,066
, an asset impairment of
$15,168
related to the restructuring of our pharmacy business, restructuring charges related to our international business of
$2,700
, a net gain on settlement of
$529,504
and a gain adjustment on the 2016 ownership change of our APAC JV of
$6,273
. Operating expenses and charges in 2016 included goodwill impairment charges of
$28,415
related to our vascular access reporting unit, an impairment of an investment of
$14,993
, an estimated gain on the ownership change of our APAC JV of
$374,374
, and an estimated accrual for certain legal matters of
$15,770
. Operating expenses and charges for 2015 included a settlement charge of
$495,000
related to a private civil suit, goodwill impairment charges of
$4,066
related to our international business, and an estimated accrual for certain legal matters of
$22,530
. Operating expenses and charges in 2014 and 2013 included an additional $17,000 and $397,000 loss contingency accrual related to the settlement of the 2010 and 2011 U.S. Attorney physician relationship investigations, respectively.
|
(3)
|
Tax expense includes a net tax benefit of
$251,510
related to U.S. tax legislation passed in December 2017.
|
(4)
|
On December 5, 2017, we entered into an equity purchase agreement to sell our DMG division to Collaborative Care Holdings, LLC (Optum), a subsidiary of UnitedHealth Group Inc. As a result of this pending transaction, the DMG business has been reclassified as held for sale and its results of operations are reported as net (loss) income from discontinued operations, net of tax for all periods presented. Net (loss) income from discontinued operations, net of tax, also includes HomeChoice Partners Inc. (HomeChoice) which was divested on February 1, 2013. Net (loss) income from discontinued operations, net of tax, in 2017 includes estimated goodwill impairment charges of
$651,659
related to certain DMG reporting units, a net tax benefit of $163,555 due to a remeasurement of deferred taxes resulting from DMG's reclassification to held for sale, a non-cash gain associated with our Magan acquisition of
$17,129
, restructuring charges of
$9,569
, and a reduction in estimated accruals for legal matters of
$14,700
. Net (loss) income from discontinued operations, net of tax, in 2016 included goodwill impairment charges of
$253,000
related to certain DMG reporting units, a gain related to the partial sale of our interest in Tandigm of
$40,280
, a loss on the DMG Arizona sale of
$10,489
, an adjustment to reduce receivables associated with the DMG acquisition escrow provision relating to income tax items of
$30,934
, and estimated accruals for legal matters of
$16,000
. Net (loss) income from discontinued operations, net of tax, in 2015 included estimated goodwill and other intangible asset impairment charges of
$206,169
related to certain DMG reporting units. Net (loss) income from discontinued operations, net of tax, in 2013 includes contingent earn-out obligation, a gain adjustment of $56,977 related to a decrease in DMG’s 2013 contingent earn-out obligation and an adjustment to reduce a tax asset associated with the DMG acquisition escrow provisions of $7,721.
|
(5)
|
In the third quarter of 2013, the Board of Directors approved a two-for-one split of our common stock in the form of a stock dividend payable on September 6, 2013 to stockholders of record on August 23, 2013. Our common stock began trading on a post-split basis on September 9, 2013. Share repurchases consisted of
12,966,672
shares of common stock for
$810,949
in 2017,
16,649,090
shares of common stock for
$1,072,377
in 2016, and
7,779,958
shares of common stock for
$575,380
in 2015. No repurchases of common stock were made in 2014 or 2013. Shares issued in connection with stock awards were
514,091
in 2017,
1,011,328
in 2016,
1,479,217
in 2015,
2,179,766
in 2014, and
1,928,137
in 2013.
|
(6)
|
The ratio of earnings to fixed charges was computed by dividing earnings by fixed charges. Earnings for this purpose is defined as pretax income from continuing operations adjusted by adding back fixed charges expensed during the period, less noncontrolling interests. Fixed charges include debt expense (interest expense and the write-off and amortization of deferred financing costs), the estimated interest component of rental expense on operating leases and capitalized interest.
|
•
|
improved clinical outcomes in our U.S. dialysis operations, including the fifth consecutive year as a leader in CMS’ Quality Incentive Program;
|
•
|
consolidated net revenue
growth
of
1.6%
, which included
2.4%
total net revenue
growth
in our U.S. dialysis segment, despite
a decrease
of
$5
in average dialysis net patient service revenue per treatment;
|
•
|
solid performance in our normalized non-acquired U.S. dialysis treatment growth of
3.5%
, which contributed to
an increase
of approximately
4.1%
in the overall number of U.S. dialysis treatments;
|
•
|
a net increase of
160
U.S. dialysis centers, including dialysis centers from the Renal Ventures acquisition, and a net increase of
83
international dialysis centers;
|
•
|
an increase in our overall number of patients we serve in the U.S. of approximately
5.4%
in 2017;
|
•
|
a
decrease
in U.S. dialysis and lab related services patient care costs of approximately
$2
per treatment and a
decrease
in general and administrative expenses of approximately
$1
per treatment; and
|
•
|
consolidated operating cash flows of
$1.9 billion
, or
$1.6 billion
from continuing operations, which included the net VA settlement of $332 million.
|
|
Year ended December 31,
|
|||||||||||||||||||
|
2017
|
|
2016
|
|
2015
|
|||||||||||||||
|
(dollars in millions)
|
|||||||||||||||||||
Net revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Dialysis and related lab patient service revenues
|
$
|
10,094
|
|
|
|
|
$
|
9,727
|
|
|
|
|
$
|
9,155
|
|
|
|
|||
Less: Provision for uncollectible accounts
|
(485
|
)
|
|
|
|
(431
|
)
|
|
|
|
(413
|
)
|
|
|
||||||
Net dialysis and related lab patient service
revenues |
9,608
|
|
|
|
|
9,296
|
|
|
|
|
8,743
|
|
|
|
||||||
Other revenues
|
1,268
|
|
|
|
|
1,411
|
|
|
|
|
1,240
|
|
|
|
||||||
Total net consolidated revenues
|
10,877
|
|
|
100
|
%
|
|
10,707
|
|
|
100
|
%
|
|
9,982
|
|
|
100
|
%
|
|||
Operating expenses and charges:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Patient care costs
|
7,640
|
|
|
70
|
%
|
|
7,432
|
|
|
69
|
%
|
|
6,856
|
|
|
69
|
%
|
|||
General and administrative
|
1,064
|
|
|
10
|
%
|
|
1,073
|
|
|
10
|
%
|
|
1,031
|
|
|
10
|
%
|
|||
Depreciation and amortization
|
560
|
|
|
5
|
%
|
|
509
|
|
|
5
|
%
|
|
464
|
|
|
5
|
%
|
|||
Provision for uncollectible accounts
|
(7
|
)
|
|
—
|
%
|
|
12
|
|
|
—
|
%
|
|
9
|
|
|
—
|
%
|
|||
Equity investment loss (income)
|
9
|
|
|
—
|
%
|
|
(17
|
)
|
|
—
|
%
|
|
(14
|
)
|
|
—
|
%
|
|||
Investment and other asset impairments
|
295
|
|
|
3
|
%
|
|
15
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
Goodwill impairment charges
|
36
|
|
|
—
|
%
|
|
28
|
|
|
—
|
%
|
|
4
|
|
|
—
|
%
|
|||
Gain on changes in ownership interests
|
(6
|
)
|
|
—
|
%
|
|
(374
|
)
|
|
(3
|
)%
|
|
—
|
|
|
—
|
%
|
|||
Gain on settlement, net
|
(527
|
)
|
|
(5
|
)%
|
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|||
Settlement charge
|
—
|
|
|
—
|
%
|
|
—
|
|
|
—
|
%
|
|
495
|
|
|
5
|
%
|
|||
Total operating expenses and charges
|
9,064
|
|
|
83
|
%
|
|
8,678
|
|
|
81
|
%
|
|
8,845
|
|
|
89
|
%
|
|||
Operating income
|
$
|
1,813
|
|
|
17
|
%
|
|
$
|
2,030
|
|
|
19
|
%
|
|
$
|
1,137
|
|
|
11
|
%
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(dollars in millions)
|
||||||||||
Net revenues:
|
|
|
|
|
|
|
|
|
|||
U.S. dialysis and related lab patient service revenues
|
$
|
9,822
|
|
|
$
|
9,551
|
|
|
$
|
9,034
|
|
Less: Provision for uncollectible accounts
|
(482
|
)
|
|
(430
|
)
|
|
(406
|
)
|
|||
U.S. dialysis and related lab net patient service revenues
|
9,340
|
|
|
9,121
|
|
|
8,628
|
|
|||
Other revenues
|
20
|
|
|
17
|
|
|
14
|
|
|||
Total net U.S. dialysis and related lab services revenues
|
9,360
|
|
|
9,138
|
|
|
8,642
|
|
|||
Other-ancillary services and strategic initiatives other revenues
|
1,273
|
|
|
1,420
|
|
|
1,248
|
|
|||
Other-ancillary services and strategic initiatives net patient service revenues
(less provision for uncollectible accounts) |
323
|
|
|
202
|
|
|
134
|
|
|||
Total net other-ancillary services and strategic initiatives revenues
|
1,596
|
|
|
1,621
|
|
|
1,382
|
|
|||
Total net segment revenues
|
10,956
|
|
|
10,759
|
|
|
10,024
|
|
|||
Elimination of intersegment revenues
|
(80
|
)
|
|
(52
|
)
|
|
(42
|
)
|
|||
Consolidated net revenues
|
$
|
10,877
|
|
|
$
|
10,707
|
|
|
$
|
9,982
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(dollars in millions)
|
||||||||||
U.S. dialysis and related lab services
|
$
|
2,297
|
|
|
$
|
1,777
|
|
|
$
|
1,260
|
|
Other — ancillary services and strategic initiatives
|
(439
|
)
|
|
267
|
|
|
(104
|
)
|
|||
Total segment operating income
|
1,858
|
|
|
2,044
|
|
|
1,156
|
|
|||
Reconciling corporate items:
|
|
|
|
|
|
|
|
||||
Corporate administrative support
|
(45
|
)
|
|
(14
|
)
|
|
(19
|
)
|
|||
Consolidated operating income
|
$
|
1,813
|
|
|
$
|
2,030
|
|
|
$
|
1,137
|
|
Reconciliation of non-GAAP measure:
|
|
|
|
|
|
|
|
||||
Goodwill impairment charges
|
35
|
|
|
28
|
|
|
4
|
|
|||
Equity investment loss related to APAC JV goodwill impairment
|
6
|
|
|
—
|
|
|
—
|
|
|||
Impairment of investment
|
280
|
|
|
15
|
|
|
—
|
|
|||
Impairment of assets
|
15
|
|
|
—
|
|
|
—
|
|
|||
Restructuring charges
|
2
|
|
|
—
|
|
|
—
|
|
|||
Equity investment loss related to restructuring charges
|
1
|
|
|
—
|
|
|
—
|
|
|||
Gain on settlement, net
|
(527
|
)
|
|
—
|
|
|
—
|
|
|||
Equity investment income related to gain on settlement
|
(3
|
)
|
|
—
|
|
|
—
|
|
|||
Gain on APAC JV ownership changes
|
(6
|
)
|
|
(374
|
)
|
|
—
|
|
|||
Accruals for legal matters
|
—
|
|
|
16
|
|
|
22
|
|
|||
Settlement charge
|
—
|
|
|
—
|
|
|
495
|
|
|||
Adjusted consolidated operating income
(1)
|
$
|
1,616
|
|
|
$
|
1,715
|
|
|
$
|
1,658
|
|
|
(1)
|
For the periods presented in the table above adjusted operating income is defined as operating income before certain items which we do not believe are indicative of ordinary results, including goodwill impairment charges, investment and other asset impairments, restructuring charges, a net settlement gain, gains on ownership changes, estimated accruals for certain legal matters and a settlement charge. Adjusted operating income as so defined is a non-GAAP measure and is not intended as a substitute for GAAP operating income. We have presented these adjusted amounts because management believes that these presentations enhance a user’s understanding of our normal consolidated operating income by excluding certain items which we do not believe are indicative of our ordinary results of operations. As a result, adjusting for these amounts allows for comparison to our normalized prior period results.
|
•
|
the number of treatments, which is primarily a function of the number of chronic patients requiring approximately three treatments per week as well as, to a lesser extent, the number of treatments for peritoneal dialysis and home-based dialysis and hospital inpatient dialysis; and
|
•
|
average dialysis net patient service revenue per treatment, including the mix of commercial and government patients.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
2016
|
2015
|
||||||||
|
(dollars in millions, except treatment data)
|
||||||||||
U.S. dialysis and related lab patient service revenues
|
$
|
9,822
|
|
|
$
|
9,551
|
|
|
$
|
9,034
|
|
Less: Provision for uncollectible accounts
|
(482
|
)
|
|
(430
|
)
|
|
(406
|
)
|
|||
U.S. dialysis and related lab net patient service revenues
|
9,340
|
|
|
9,121
|
|
|
8,628
|
|
|||
Other revenues
|
20
|
|
|
17
|
|
|
14
|
|
|||
Total U.S. dialysis and related lab net services revenues
|
9,360
|
|
|
9,138
|
|
|
8,642
|
|
|||
Operating expenses and charges:
|
|
|
|
|
|
|
|
||||
Patient care costs
|
6,334
|
|
|
6,145
|
|
|
5,755
|
|
|||
General and administrative
|
760
|
|
|
751
|
|
|
709
|
|
|||
Depreciation and amortization
|
521
|
|
|
483
|
|
|
438
|
|
|||
Equity investment income
|
(25
|
)
|
|
(18
|
)
|
|
(15
|
)
|
|||
Gain on settlement
|
(527
|
)
|
|
—
|
|
|
—
|
|
|||
Settlement charge and loss contingency accruals
|
—
|
|
|
—
|
|
|
495
|
|
|||
Total operating expenses and charges
|
7,063
|
|
|
7,361
|
|
|
7,382
|
|
|||
Operating income
|
$
|
2,297
|
|
|
$
|
1,777
|
|
|
$
|
1,260
|
|
Reconciliation of non-GAAP measures:
|
|
|
|
|
|
|
|
||||
Gain on settlement, net
|
(527
|
)
|
|
—
|
|
|
—
|
|
|||
Equity investment income related to gain on settlement
|
(3
|
)
|
|
—
|
|
|
—
|
|
|||
Settlement charge
|
—
|
|
|
—
|
|
|
495
|
|
|||
Adjusted operating income
(1)
|
$
|
1,768
|
|
|
$
|
1,777
|
|
|
$
|
1,755
|
|
|
|
|
|
|
|
||||||
Dialysis treatments
|
28,271,113
|
|
|
27,162,545
|
|
|
25,986,719
|
|
|||
Average dialysis treatments per treatment day
|
90,468
|
|
|
86,532
|
|
|
83,104
|
|
|||
|
|
|
|
|
|
||||||
Average U.S. dialysis and related lab services patient service revenue per treatment
|
$
|
347.43
|
|
|
$
|
351.64
|
|
|
$
|
347.64
|
|
Less: Provision for uncollectible accounts per treatment
|
(17.05
|
)
|
|
(15.83
|
)
|
|
(15.64
|
)
|
|||
Average U.S. dialysis and related lab services net patient service revenue per treatment
|
$
|
330.38
|
|
|
$
|
335.81
|
|
|
$
|
332.00
|
|
|
(1)
|
For the periods presented in the table above adjusted operating income is defined as operating income before certain items which we do not believe are indicative of ordinary results, including a net settlement gain and a settlement charge related to a legal matter. Adjusted operating income as so defined is a non-GAAP measure and is not intended as a substitute for GAAP operating income. We have presented these adjusted amounts because management believes that these presentations enhance a user’s understanding of our normal consolidated operating income by excluding certain items which we do not believe are indicative of our ordinary results of operations. As a result, adjusting for these amounts allows for comparison to our normalized prior period results.
|
|
2017
|
|
2016
|
|
2015
|
|||
Medicare and Medicare-assigned plans
|
56
|
%
|
|
55
|
%
|
|
56
|
%
|
Medicaid and Managed Medicaid plans
|
7
|
|
|
5
|
|
|
6
|
|
Other government-based programs
|
4
|
|
|
4
|
|
|
4
|
|
Total government-based programs
|
67
|
|
|
64
|
|
|
66
|
|
Commercial (including hospital dialysis services)
|
33
|
|
|
36
|
|
|
34
|
|
Total U.S. dialysis and related lab services revenues
|
100
|
%
|
|
100
|
%
|
|
100
|
%
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(dollars in millions)
|
||||||||||
U.S. revenues
|
|
|
|
|
|
|
|
||||
Other revenues
|
$
|
1,268
|
|
|
$
|
1,413
|
|
|
$
|
1,242
|
|
Total
|
1,268
|
|
|
1,413
|
|
|
1,242
|
|
|||
International revenues
|
|
|
|
|
|
|
|
||||
Net dialysis patient service revenues
|
323
|
|
|
202
|
|
|
134
|
|
|||
Other revenues
|
5
|
|
|
6
|
|
|
6
|
|
|||
Total
|
328
|
|
|
208
|
|
|
140
|
|
|||
Total net revenues
|
$
|
1,596
|
|
|
$
|
1,621
|
|
|
$
|
1,382
|
|
Operating expenses and charges:
|
|
|
|
|
|
|
|
||||
Operating and other general expenses
|
$
|
1,711
|
|
|
$
|
1,686
|
|
|
$
|
1,482
|
|
Goodwill impairment
|
36
|
|
|
28
|
|
|
4
|
|
|||
Impairment of investment
|
295
|
|
|
15
|
|
|
—
|
|
|||
Gain from APAC JV ownership changes
|
(6
|
)
|
|
(374
|
)
|
|
—
|
|
|||
Total operating expenses and charges
|
2,036
|
|
|
1,355
|
|
|
1,486
|
|
|||
Total ancillary services and strategic initiatives operating
(loss) income |
$
|
(439
|
)
|
|
$
|
267
|
|
|
$
|
(104
|
)
|
|
|
|
|
|
|
||||||
U.S. operating loss
|
$
|
(110
|
)
|
|
$
|
(65
|
)
|
|
$
|
(45
|
)
|
Reconciliation of non-GAAP:
|
|
|
|
|
|
|
|
||||
Goodwill impairment
|
35
|
|
|
28
|
|
|
—
|
|
|||
Impairment of assets
|
15
|
|
|
—
|
|
|
—
|
|
|||
Accruals for legal matters
|
—
|
|
|
16
|
|
|
22
|
|
|||
Adjusted operating loss
(1)
|
$
|
(60
|
)
|
|
$
|
(21
|
)
|
|
$
|
(23
|
)
|
|
|
|
|
|
|
||||||
International operating (loss) income
|
$
|
(329
|
)
|
|
$
|
332
|
|
|
$
|
(59
|
)
|
Reconciliation of non-GAAP:
|
|
|
|
|
|
|
|
||||
Goodwill impairment
|
—
|
|
|
—
|
|
|
4
|
|
|||
Equity investment loss related to APAC JV goodwill
impairment |
6
|
|
|
—
|
|
|
—
|
|
|||
Impairment of investment
|
280
|
|
|
15
|
|
|
—
|
|
|||
Restructuring charges
|
2
|
|
|
—
|
|
|
—
|
|
|||
Equity investment loss related to restructuring charges
|
1
|
|
|
—
|
|
|
—
|
|
|||
Gain from APAC JV ownership changes
|
(6
|
)
|
|
(374
|
)
|
|
—
|
|
|||
Adjusted operating loss
(1)
|
$
|
(46
|
)
|
|
$
|
(27
|
)
|
|
$
|
(55
|
)
|
Total adjusted ancillary services and strategic initiatives
operating loss (1) |
$
|
(107
|
)
|
|
$
|
(48
|
)
|
|
$
|
(78
|
)
|
|
(1)
|
For the periods presented in the table above adjusted operating loss is defined as operating loss before certain items which we do not believe are indicative of ordinary results, including goodwill impairment charges, investment and other asset impairments, restructuring charges, gains on ownership changes and accruals for legal matters. Adjusted operating loss as so defined is a non-GAAP measure and is not intended as a substitute for GAAP operating (loss) income. We have presented these adjusted amounts because management believes that these presentations enhance a user’s understanding of our normal consolidated operating (loss) income by excluding certain items which we do not believe are indicative of our ordinary results of operations. As a result, adjusting for these amounts allows for comparison to our normalized prior period results.
|
Reporting unit
|
|
Goodwill
balance as of December 31, 2017 |
|
Carrying amount
coverage (1) |
|
Sensitivities
|
||||
Operating
income (2) |
|
Discount
rate (3) |
||||||||
|
|
(in millions)
|
|
|
|
|
|
|
||
Kidney Care Germany
|
|
$
|
316
|
|
|
13.7%
|
|
(1.6)%
|
|
(11.1)%
|
Kidney Care Portugal
|
|
$
|
47
|
|
|
16.9%
|
|
(1.9)%
|
|
(6.0)%
|
Kidney Care Poland
|
|
$
|
47
|
|
|
11.8%
|
|
(1.9)%
|
|
(6.0)%
|
|
(1)
|
Excess of estimated fair value of the reporting unit over carrying amount as of the latest assessment date.
|
(2)
|
Potential impact on estimated fair value of a sustained, long-term reduction of 3% in operating income as of the latest assessment date.
|
(3)
|
Potential impact on estimated fair value of an increase in discount rates of 100 basis points as of the latest assessment date.
|
|
Less than 1 year
|
|
1-3
years |
|
4-5
years |
|
After
5 years |
|
Total
|
||||||||||
|
(dollars in millions)
|
||||||||||||||||||
Scheduled payments under contractual obligations:
|
|
|
|
|
|
|
|
|
|
||||||||||
Long-term debt
|
$
|
158
|
|
|
$
|
1,078
|
|
|
$
|
4,549
|
|
|
$
|
3,318
|
|
|
$
|
9,103
|
|
Interest payments on the senior notes
|
237
|
|
|
473
|
|
|
473
|
|
|
367
|
|
|
1,550
|
|
|||||
Interest payments on Term Loan B
(1)
|
148
|
|
|
290
|
|
|
71
|
|
|
—
|
|
|
509
|
|
|||||
Interest payments on Term Loan A
(2)
|
27
|
|
|
12
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|||||
Kidney Care capital lease obligations
|
20
|
|
|
44
|
|
|
43
|
|
|
190
|
|
|
297
|
|
|||||
Kidney Care operating leases
|
447
|
|
|
807
|
|
|
665
|
|
|
1,304
|
|
|
3,223
|
|
|||||
DMG capital lease obligations
|
37
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
37
|
|
|||||
DMG operating leases
|
85
|
|
|
152
|
|
|
108
|
|
|
283
|
|
|
628
|
|
|||||
|
$
|
1,159
|
|
|
$
|
2,856
|
|
|
$
|
5,909
|
|
|
$
|
5,462
|
|
|
$
|
15,386
|
|
Potential cash requirements under other commitments:
|
|
|
|
|
|
|
|
|
|
||||||||||
Letters of credit
|
105
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
105
|
|
|
Noncontrolling interests subject to put provisions
|
613
|
|
|
211
|
|
|
96
|
|
|
91
|
|
|
1,011
|
|
|||||
Non-owned and minority owned put provisions
|
27
|
|
|
—
|
|
|
28
|
|
|
—
|
|
|
55
|
|
|||||
Operating capital advances
|
1
|
|
|
1
|
|
|
1
|
|
|
2
|
|
|
5
|
|
|||||
Purchase commitments
|
447
|
|
|
644
|
|
|
497
|
|
|
—
|
|
|
1,588
|
|
|||||
|
$
|
1,193
|
|
|
$
|
856
|
|
|
$
|
622
|
|
|
$
|
93
|
|
|
$
|
2,764
|
|
|
(1)
|
Based upon current LIBOR-based interest rates in effect at December 31, 2017 plus an interest rate margin of
2.75%
for Term Loan B.
|
(2)
|
Based upon current LIBOR-based interest rates in effect at December 31, 2017 plus an interest rate margin of
2.00%
for Term Loan A.
|
|
Expected maturity date
|
|
Thereafter
|
|
Total
|
|
Average
interest rate |
|
Fair value
|
|||||||||||||||||||||||||
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
(dollars in millions)
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Long term debt:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
Fixed rate
|
$
|
36
|
|
|
$
|
28
|
|
|
$
|
27
|
|
|
$
|
26
|
|
|
$
|
1,276
|
|
|
$
|
3,501
|
|
|
$
|
4,894
|
|
|
5.28
|
%
|
|
$
|
4,961
|
|
Variable rate
|
$
|
142
|
|
|
$
|
1,021
|
|
|
$
|
46
|
|
|
$
|
3,282
|
|
|
$
|
8
|
|
|
$
|
7
|
|
|
$
|
4,506
|
|
|
4.45
|
%
|
|
$
|
4,549
|
|
|
Notional amount
|
|
Contract maturity date
|
|
Receive variable
|
|
Fair value
|
||||||||||||||||||||||
|
|
2018
|
|
2019
|
|
2020
|
|
2021
|
|
2022
|
|
|
|||||||||||||||||
|
|
|
(dollars in millions)
|
|
|
|
|
||||||||||||||||||||||
Cap agreements
|
$
|
7,000
|
|
|
$
|
3,500
|
|
|
$
|
—
|
|
|
$
|
3,500
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
LIBOR above 3.5%
|
|
$
|
1.0
|
|
Plan category
|
Number of
shares to be issued upon exercise of outstanding options, warrants and rights |
|
Weighted average exercise price of outstanding options, warrants and rights
|
|
Number of shares remaining
available for future issuance under equity compensation plans (excluding securities reflected in column (a)) |
|
Total of shares reflected in columns (a) and (c)
|
|||||
|
(a)
|
|
(b)
|
|
(c)
|
|
(d)
|
|||||
Equity compensation plans approved by shareholders
|
8,034,080
(1)
|
|
|
67.92
(2)
|
|
|
34,493,542
|
|
|
42,527,622
|
|
|
Equity compensation plans not requiring shareholder
approval |
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Total
|
8,034,080
|
|
|
$
|
67.92
|
|
|
34,493,542
|
|
|
42,527,622
|
|
|
(1)
|
Includes
752,029
shares of common stock reserved for issuance in connection with performance share units and performance stock appreciation rights at the maximum number of shares issuable thereunder.
|
(2)
|
This weighted-average includes performance stock appreciation rights at 100% of target amount and excludes full value awards such as restricted stock units and performance share units.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Dialysis and related lab patient service revenues
|
$
|
10,093,670
|
|
|
$
|
9,727,360
|
|
|
$
|
9,155,447
|
|
Less: Provision for uncollectible accounts
|
(485,398
|
)
|
|
(431,308
|
)
|
|
(412,905
|
)
|
|||
Net dialysis and related lab patient service revenues
|
9,608,272
|
|
|
9,296,052
|
|
|
8,742,542
|
|
|||
Other revenues
|
1,268,362
|
|
|
1,411,415
|
|
|
1,239,703
|
|
|||
Total net revenues
|
10,876,634
|
|
|
10,707,467
|
|
|
9,982,245
|
|
|||
Operating expenses and charges:
|
|
|
|
|
|
|
|
|
|||
Patient care costs and other costs
|
7,640,005
|
|
|
7,431,582
|
|
|
6,856,062
|
|
|||
General and administrative
|
1,064,026
|
|
|
1,072,841
|
|
|
1,031,125
|
|
|||
Depreciation and amortization
|
559,911
|
|
|
509,497
|
|
|
463,905
|
|
|||
Provision for uncollectible accounts
|
(7,033
|
)
|
|
11,677
|
|
|
9,240
|
|
|||
Equity investment loss (income)
|
8,640
|
|
|
(16,874
|
)
|
|
(13,919
|
)
|
|||
Investment and other asset impairments
|
295,234
|
|
|
14,993
|
|
|
—
|
|
|||
Goodwill impairment charges
|
36,196
|
|
|
28,415
|
|
|
4,066
|
|
|||
Gain on changes in ownership interests
|
(6,273
|
)
|
|
(374,374
|
)
|
|
—
|
|
|||
(Gain) loss on settlements, net
|
(526,827
|
)
|
|
—
|
|
|
495,000
|
|
|||
Total operating expenses and charges
|
9,063,879
|
|
|
8,677,757
|
|
|
8,845,479
|
|
|||
Operating income
|
1,812,755
|
|
|
2,029,710
|
|
|
1,136,766
|
|
|||
Debt expense
|
(430,634
|
)
|
|
(414,116
|
)
|
|
(408,380
|
)
|
|||
Debt redemption charges
|
—
|
|
|
—
|
|
|
(48,072
|
)
|
|||
Other income, net
|
17,665
|
|
|
7,511
|
|
|
8,073
|
|
|||
Income from continuing operations before income taxes
|
1,399,786
|
|
|
1,623,105
|
|
|
688,387
|
|
|||
Income tax expense
|
323,859
|
|
|
431,761
|
|
|
207,510
|
|
|||
Net income from continuing operations
|
1,075,927
|
|
|
1,191,344
|
|
|
480,877
|
|
|||
Net loss from discontinued operations, net of tax
|
(245,372
|
)
|
|
(158,262
|
)
|
|
(53,467
|
)
|
|||
Net income
|
830,555
|
|
|
1,033,082
|
|
|
427,410
|
|
|||
Less: Net income attributable to noncontrolling interests
|
(166,937
|
)
|
|
(153,208
|
)
|
|
(157,678
|
)
|
|||
Net income attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
879,874
|
|
|
$
|
269,732
|
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|||
Basic net income from continuing operations per share
attributable to DaVita Inc. |
$
|
4.78
|
|
|
$
|
5.12
|
|
|
$
|
1.53
|
|
Basic net income per share attributable to DaVita Inc.
|
$
|
3.52
|
|
|
$
|
4.36
|
|
|
$
|
1.27
|
|
Diluted net income from continuing operations per share
attributable to DaVita Inc. |
$
|
4.71
|
|
|
$
|
5.04
|
|
|
$
|
1.49
|
|
Diluted net income per share attributable to DaVita Inc.
|
$
|
3.47
|
|
|
$
|
4.29
|
|
|
$
|
1.25
|
|
Weighted average shares for earnings per share:
|
|
|
|
|
|
|
|
|
|||
Basic
|
188,625,559
|
|
|
201,641,173
|
|
|
211,867,714
|
|
|||
Diluted
|
191,348,533
|
|
|
204,904,656
|
|
|
216,251,807
|
|
|||
Amounts attributable to DaVita Inc.:
|
|
|
|
|
|
||||||
Net income from continuing operations
|
$
|
901,277
|
|
|
$
|
1,032,373
|
|
|
$
|
323,199
|
|
Net loss from discontinued operations
|
(237,659
|
)
|
|
(152,499
|
)
|
|
(53,467
|
)
|
|||
Net income
attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
879,874
|
|
|
$
|
269,732
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income
|
$
|
830,555
|
|
|
$
|
1,033,082
|
|
|
$
|
427,410
|
|
Other comprehensive income (loss):
|
|
|
|
|
|
|
|
|
|||
Unrealized losses on interest rate cap and swap agreements:
|
|
|
|
|
|
|
|
|
|||
Unrealized losses on interest rate cap and swap agreements
|
(5,437
|
)
|
|
(3,670
|
)
|
|
(12,241
|
)
|
|||
Reclassifications of net cap and swap agreements realized losses into
net income |
5,058
|
|
|
2,566
|
|
|
3,111
|
|
|||
Unrealized gains (losses) on investments:
|
|
|
|
|
|
|
|
||||
Unrealized gains (losses) on investments
|
3,705
|
|
|
1,427
|
|
|
(1,413
|
)
|
|||
Reclassification of net investment realized losses (gains) into net
income |
(220
|
)
|
|
(423
|
)
|
|
(377
|
)
|
|||
Foreign currency translation adjustments:
|
|
|
|
|
|
|
|
||||
Foreign currency translation adjustments
|
99,770
|
|
|
(39,614
|
)
|
|
(23,889
|
)
|
|||
Reclassification of foreign currency translation into net income
|
—
|
|
|
10,087
|
|
|
—
|
|
|||
Other comprehensive income (loss)
|
102,876
|
|
|
(29,627
|
)
|
|
(34,809
|
)
|
|||
Total comprehensive income
|
933,431
|
|
|
1,003,455
|
|
|
392,601
|
|
|||
Less: Comprehensive income attributable to noncontrolling interests
|
(166,935
|
)
|
|
(153,398
|
)
|
|
(157,678
|
)
|
|||
Comprehensive income attributable to DaVita Inc.
|
$
|
766,496
|
|
|
$
|
850,057
|
|
|
$
|
234,923
|
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
ASSETS
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
508,234
|
|
|
$
|
674,776
|
|
Short-term investments
|
43,516
|
|
|
306,981
|
|
||
Accounts receivable, less allowance of $218,399 and $238,897
|
1,714,750
|
|
|
1,503,950
|
|
||
Inventories
|
181,799
|
|
|
160,419
|
|
||
Other receivables
|
372,919
|
|
|
288,156
|
|
||
Income tax receivable
|
49,440
|
|
|
—
|
|
||
Prepaid and other current assets
|
112,058
|
|
|
99,510
|
|
||
Current assets held for sale
|
5,761,642
|
|
|
960,956
|
|
||
Total current assets
|
8,744,358
|
|
|
3,994,748
|
|
||
Property and equipment, net
|
3,149,213
|
|
|
2,864,121
|
|
||
Intangible assets, net
|
113,827
|
|
|
73,504
|
|
||
Equity method and other investments
|
245,534
|
|
|
492,039
|
|
||
Long-term investments
|
37,695
|
|
|
29,997
|
|
||
Other long-term assets
|
47,287
|
|
|
33,857
|
|
||
Goodwill
|
6,610,279
|
|
|
6,015,375
|
|
||
Long-term assets held for sale
|
—
|
|
|
5,252,135
|
|
||
|
$
|
18,948,193
|
|
|
$
|
18,755,776
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
||
Accounts payable
|
$
|
509,116
|
|
|
$
|
456,619
|
|
Other liabilities
|
552,662
|
|
|
578,892
|
|
||
Accrued compensation and benefits
|
616,116
|
|
|
706,564
|
|
||
Current portion of long-term debt
|
178,213
|
|
|
160,262
|
|
||
Income tax payable
|
—
|
|
|
1,394
|
|
||
Current liabilities held for sale
|
1,185,070
|
|
|
807,233
|
|
||
Total current liabilities
|
3,041,177
|
|
|
2,710,964
|
|
||
Long-term debt
|
9,158,018
|
|
|
8,944,676
|
|
||
Other long-term liabilities
|
365,325
|
|
|
317,383
|
|
||
Deferred income taxes
|
486,247
|
|
|
530,869
|
|
||
Long-term liabilities held for sale
|
—
|
|
|
428,885
|
|
||
Total liabilities
|
13,050,767
|
|
|
12,932,777
|
|
||
Commitments and contingencies
|
|
|
|
|
|
||
Noncontrolling interests subject to put provisions
|
1,011,360
|
|
|
973,258
|
|
||
Equity:
|
|
|
|
|
|
||
Preferred stock ($0.001 par value, 5,000,000 shares authorized; none issued)
|
|
|
|
|
|
||
Common stock ($0.001 par value, 450,000,000 shares authorized; 182,462,278 and 194,554,491 shares issued and outstanding, respectively)
|
182
|
|
|
195
|
|
||
Additional paid-in capital
|
1,042,899
|
|
|
1,027,182
|
|
||
Retained earnings
|
3,633,713
|
|
|
3,710,313
|
|
||
Accumulated other comprehensive income (loss)
|
13,235
|
|
|
(89,643
|
)
|
||
Total DaVita Inc. shareholders' equity
|
4,690,029
|
|
|
4,648,047
|
|
||
Noncontrolling interests not subject to put provisions
|
196,037
|
|
|
201,694
|
|
||
Total equity
|
4,886,066
|
|
|
4,849,741
|
|
||
|
$
|
18,948,193
|
|
|
$
|
18,755,776
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
830,555
|
|
|
$
|
1,033,082
|
|
|
$
|
427,410
|
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
||||
(Gain) loss on settlements, net
|
(526,827
|
)
|
|
—
|
|
|
495,000
|
|
|||
Depreciation and amortization
|
777,485
|
|
|
720,252
|
|
|
638,024
|
|
|||
Impairment charges
|
981,589
|
|
|
296,408
|
|
|
210,234
|
|
|||
Debt redemption charges
|
—
|
|
|
—
|
|
|
48,072
|
|
|||
Stock-based compensation expense
|
35,092
|
|
|
38,338
|
|
|
56,664
|
|
|||
Deferred income taxes
|
(395,217
|
)
|
|
52,010
|
|
|
61,744
|
|
|||
Equity investment income, net
|
28,925
|
|
|
17,766
|
|
|
9,293
|
|
|||
Gain on sales of business interests, net
|
(23,402
|
)
|
|
(404,165
|
)
|
|
—
|
|
|||
Other non-cash charges, net
|
66,925
|
|
|
(7,338
|
)
|
|
44,691
|
|
|||
Changes in operating assets and liabilities, net of effect of acquisitions and
divestitures: |
|
|
|
|
|
|
|
||||
Accounts receivable
|
(156,305
|
)
|
|
(152,240
|
)
|
|
(202,867
|
)
|
|||
Inventories
|
(18,625
|
)
|
|
22,920
|
|
|
(48,313
|
)
|
|||
Other receivables and other current assets
|
(117,154
|
)
|
|
(54,038
|
)
|
|
32,761
|
|
|||
Other long-term assets
|
(11,945
|
)
|
|
35,893
|
|
|
3,723
|
|
|||
Accounts payable
|
26,876
|
|
|
11,897
|
|
|
30,998
|
|
|||
Accrued compensation and benefits
|
(78,239
|
)
|
|
68,272
|
|
|
54,950
|
|
|||
Other current liabilities
|
1,908
|
|
|
176,494
|
|
|
113,470
|
|
|||
Settlement receipts (payments)
|
526,827
|
|
|
—
|
|
|
(493,775
|
)
|
|||
Income taxes
|
(52,176
|
)
|
|
77,376
|
|
|
41,767
|
|
|||
Other long-term liabilities
|
11,157
|
|
|
30,517
|
|
|
33,354
|
|
|||
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
|
|
|||
Purchase of investments available for sale
|
(13,117
|
)
|
|
(13,539
|
)
|
|
(8,783
|
)
|
|||
Purchase of investments held-to-maturity
|
(230,989
|
)
|
|
(1,133,192
|
)
|
|
(1,709,883
|
)
|
|||
Proceeds from sale of investments available for sale
|
6,408
|
|
|
18,963
|
|
|
2,058
|
|
|||
Proceeds from investments held-to-maturity
|
492,470
|
|
|
1,240,502
|
|
|
1,637,358
|
|
|||
Purchase of equity investments
|
(4,816
|
)
|
|
(27,096
|
)
|
|
(17,911
|
)
|
|||
Proceeds from sale of equity investments
|
—
|
|
|
40,920
|
|
|
—
|
|
|||
Distributions received on equity investments
|
106
|
|
|
—
|
|
|
129
|
|
|||
Net cash used in investing activities
|
(1,366,731
|
)
|
|
(1,201,668
|
)
|
|
(881,784
|
)
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash flows from financing activities:
|
|
|
|
|
|
||||||
Borrowings
|
50,991,960
|
|
|
51,991,490
|
|
|
54,541,988
|
|
|||
Payments on long-term debt and other financing costs
|
(50,837,112
|
)
|
|
(52,116,120
|
)
|
|
(53,998,962
|
)
|
|||
Purchase of treasury stock
|
(802,949
|
)
|
|
(1,097,822
|
)
|
|
(549,935
|
)
|
|||
Distributions to noncontrolling interests
|
(211,467
|
)
|
|
(192,401
|
)
|
|
(174,635
|
)
|
|||
Stock award exercises and other share issuances, net
|
21,252
|
|
|
23,543
|
|
|
26,155
|
|
|||
Excess tax benefits from stock award exercises
|
—
|
|
|
13,251
|
|
|
28,157
|
|
|||
Contributions from noncontrolling interests
|
74,552
|
|
|
47,590
|
|
|
54,644
|
|
|||
Proceeds from sales of additional noncontrolling interests
|
2,864
|
|
|
—
|
|
|
—
|
|
|||
Purchases of noncontrolling interests
|
(5,357
|
)
|
|
(21,512
|
)
|
|
(66,382
|
)
|
|||
Net cash used in financing activities
|
(766,257
|
)
|
|
(1,351,981
|
)
|
|
(138,970
|
)
|
|||
Effect of exchange rate changes on cash and cash equivalents
|
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
|
|
|
Non-controlling
interests subject to put provisions |
|
|
DaVita Inc. Shareholders' Equity
|
|
Non-controlling interests not
subject to put provisions |
||||||||||||||||||||||||||||||||
|
|
|
|
Additional
paid-in capital |
|
Retained
earnings |
|
|
|
Accumulated
other comprehensive income (loss) |
|
|
|
|||||||||||||||||||||||||
|
|
Common stock
|
|
|
|
Treasury stock
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
Shares
|
|
Amount
|
|
|
Total
|
|
||||||||||||||||||||||||
Balance at December 31, 2014
|
$
|
829,965
|
|
|
|
215,641
|
|
|
$
|
216
|
|
|
$
|
1,108,211
|
|
|
$
|
4,087,103
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(25,017
|
)
|
|
$
|
5,170,513
|
|
|
$
|
189,798
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
96,510
|
|
|
|
|
|
|
|
|
|
|
|
|
269,732
|
|
|
|
|
|
|
|
|
|
|
|
269,732
|
|
|
61,168
|
|
||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(34,809
|
)
|
|
(34,809
|
)
|
|
|
|
||||||||
Stock purchase shares issued
|
|
|
|
|
—
|
|
|
—
|
|
|
(6,079
|
)
|
|
|
|
|
414
|
|
|
30,608
|
|
|
|
|
|
24,529
|
|
|
|
|
||||||||
Stock unit shares issued
|
|
|
|
|
348
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
||||||||
Stock-settled SAR shares
issued |
|
|
|
|
1,131
|
|
|
1
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
||||||||
Stock-settled stock-based
compensation expense |
|
|
|
|
|
|
|
|
|
|
56,899
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
56,899
|
|
|
|
|
||||||||
Excess tax benefits from stock
awards exercised |
|
|
|
|
|
|
|
|
|
|
28,157
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,157
|
|
|
|
|
||||||||
Changes in non-controlling
interests from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Distributions
|
(103,355
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(71,280
|
)
|
||||||||
Contributions
|
25,795
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
28,849
|
|
||||||||
Acquisitions and divestitures
|
10,654
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
6,875
|
|
||||||||||
Partial purchases
|
(8,538
|
)
|
|
|
|
|
|
|
|
|
(55,826
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(55,826
|
)
|
|
(2,018
|
)
|
||||||||
Fair value remeasurement
|
13,035
|
|
|
|
|
|
|
|
|
|
(13,035
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(13,035
|
)
|
|
|
|
||||||||||
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
(7,780
|
)
|
|
(575,380
|
)
|
|
|
|
(575,380
|
)
|
|
|
|||||||||||||||
Balance at December 31, 2015
|
$
|
864,066
|
|
|
|
217,120
|
|
|
$
|
217
|
|
|
$
|
1,118,326
|
|
|
$
|
4,356,835
|
|
|
(7,366
|
)
|
|
$
|
(544,772
|
)
|
|
$
|
(59,826
|
)
|
|
$
|
4,870,780
|
|
|
$
|
213,392
|
|
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
99,834
|
|
|
|
|
|
|
|
|
|
879,874
|
|
|
|
|
|
|
|
|
879,874
|
|
|
53,374
|
|
||||||||||||||
Other comprehensive loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(29,817
|
)
|
|
(29,817
|
)
|
|
190
|
|
||||||||||||||
Stock purchase shares issued
|
|
|
|
|
438
|
|
|
1
|
|
|
23,902
|
|
|
|
|
|
|
|
|
|
|
23,903
|
|
|
|
|||||||||||||
Stock unit shares issued
|
|
|
|
|
4
|
|
|
—
|
|
|
(19,815
|
)
|
|
|
|
276
|
|
|
19,815
|
|
|
|
|
|
|
|
||||||||||||
Stock-settled SAR shares
issued |
|
|
|
|
218
|
|
|
—
|
|
|
(36,685
|
)
|
|
|
|
513
|
|
|
36,685
|
|
|
|
|
|
|
|
||||||||||||
Stock-settled stock-based
compensation expense |
|
|
|
|
|
|
|
|
37,970
|
|
|
|
|
|
|
|
|
|
|
37,970
|
|
|
|
|||||||||||||||
Excess tax benefits from stock
awards exercised |
|
|
|
|
|
|
|
13,251
|
|
|
|
|
|
|
|
|
|
|
13,251
|
|
|
|
||||||||||||||||
Changes in non-controlling
interests from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Distributions
|
(111,092
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(81,309
|
)
|
||||||||||||||||
Contributions
|
33,517
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,073
|
|
||||||||||||||||
Acquisitions and divestitures
|
28,874
|
|
|
|
|
|
|
|
3,423
|
|
|
|
|
|
|
|
|
|
|
3,423
|
|
|
2,585
|
|
||||||||||||||
Partial purchases
|
(6,660
|
)
|
|
|
|
|
|
|
(13,105
|
)
|
|
|
|
|
|
|
|
|
|
(13,105
|
)
|
|
(1,747
|
)
|
||||||||||||||
Fair value remeasurement
|
65,855
|
|
|
|
|
|
|
|
(65,855
|
)
|
|
|
|
|
|
|
|
|
|
(65,855
|
)
|
|
|
|||||||||||||||
Reclassifications and
expirations of puts |
(1,136
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,136
|
|
||||||||||||||||
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
(16,649
|
)
|
|
(1,072,377
|
)
|
|
|
|
(1,072,377
|
)
|
|
|
|||||||||||||||
Retirement of treasury stock
|
|
|
|
|
(23,226
|
)
|
|
(23
|
)
|
|
(34,230
|
)
|
|
(1,526,396
|
)
|
|
23,226
|
|
|
1,560,649
|
|
|
|
|
|
|
|
|
|
|
||||||||
Balance at December 31, 2016
|
$
|
973,258
|
|
|
|
194,554
|
|
|
$
|
195
|
|
|
$
|
1,027,182
|
|
|
$
|
3,710,313
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(89,643
|
)
|
|
$
|
4,648,047
|
|
|
$
|
201,694
|
|
|
Non-controlling
interests subject to put provisions |
|
|
DaVita Inc. Shareholders' Equity
|
|
Non-controlling interests not
subject to put provisions |
||||||||||||||||||||||||||||||||
|
|
|
|
Additional
paid-in capital |
|
Retained
earnings |
|
|
|
Accumulated
other comprehensive income (loss) |
|
|
|
|||||||||||||||||||||||||
|
|
Common stock
|
|
|
|
Treasury stock
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
Shares
|
|
Amount
|
|
|
|
Shares
|
|
Amount
|
|
|
Total
|
|
||||||||||||||||||||||||
Comprehensive income:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Net income
|
103,641
|
|
|
|
|
|
|
|
|
|
663,618
|
|
|
|
|
|
|
|
|
663,618
|
|
|
63,296
|
|
||||||||||||||
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
102,878
|
|
|
102,878
|
|
|
(2
|
)
|
||||||||||||||
Stock purchase shares issued
|
|
|
|
360
|
|
|
|
|
22,131
|
|
|
|
|
|
|
|
|
|
|
22,131
|
|
|
|
|
||||||||||||||
Stock unit shares issued
|
|
|
|
|
117
|
|
|
|
|
(101
|
)
|
|
|
|
|
|
|
|
|
|
(101
|
)
|
|
|
|
|||||||||||||
Stock-settled SAR shares
issued |
|
|
|
398
|
|
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
—
|
|
|
|
|
||||||||||||||
Stock-settled stock-based
compensation expense |
|
|
|
|
|
|
|
34,981
|
|
|
|
|
|
|
|
|
|
|
34,981
|
|
|
|
|
|||||||||||||||
Excess tax benefits from stock
awards exercised |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Changes in noncontrolling
interest from: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Distributions
|
(128,853
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(82,614
|
)
|
||||||||||||||||
Contributions
|
52,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
21,641
|
|
||||||||||||||||
Acquisitions and divestitures
|
43,799
|
|
|
|
|
|
|
|
(823
|
)
|
|
|
|
|
|
|
|
|
|
(823
|
)
|
|
(5,770
|
)
|
||||||||||||||
Partial purchases
|
(397
|
)
|
|
|
|
|
|
|
(2,752
|
)
|
|
|
|
|
|
|
|
|
|
(2,752
|
)
|
|
(2,208
|
)
|
||||||||||||||
Fair value remeasurements
|
(32,999
|
)
|
|
|
|
|
|
|
32,999
|
|
|
|
|
|
|
|
|
|
|
32,999
|
|
|
|
|
||||||||||||||
Purchase of treasury stock
|
|
|
|
|
|
|
|
|
|
|
|
(12,967
|
)
|
|
(810,949
|
)
|
|
|
|
(810,949
|
)
|
|
|
|
||||||||||||||
Retirement of treasury stock
|
|
|
|
(12,967
|
)
|
|
(13
|
)
|
|
(70,718
|
)
|
|
(740,218
|
)
|
|
12,967
|
|
|
810,949
|
|
|
|
|
|
|
|
|
|||||||||||
Balance at December 31, 2017
|
$
|
1,011,360
|
|
|
|
182,462
|
|
|
$
|
182
|
|
|
$
|
1,042,899
|
|
|
$
|
3,633,713
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
13,235
|
|
|
$
|
4,690,029
|
|
|
$
|
196,037
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
(shares in thousands)
|
||||||||||
Numerators:
|
|
|
|
|
|
|
|||||
Net income from continuing operations attributable to DaVita Inc.
|
$
|
901,277
|
|
|
$
|
1,032,373
|
|
|
$
|
323,199
|
|
Net loss from discontinued operations attributable to DaVita Inc.
|
(237,659
|
)
|
|
(152,499
|
)
|
|
(53,467
|
)
|
|||
Net income attributable to DaVita Inc. for basic earnings per share
calculation |
$
|
663,618
|
|
|
$
|
879,874
|
|
|
$
|
269,732
|
|
Basic:
|
|
|
|
|
|
||||||
Weighted average shares outstanding during the period
|
190,820
|
|
|
203,835
|
|
|
214,062
|
|
|||
Contingently returnable shares held in escrow for the DaVita
HealthCare Partners merger |
(2,194
|
)
|
|
(2,194
|
)
|
|
(2,194
|
)
|
|||
Weighted average shares for basic earnings per share calculation
|
188,626
|
|
|
201,641
|
|
|
211,868
|
|
|||
Basic net income from continuing operations per share attributable to
DaVita Inc. |
$
|
4.78
|
|
|
$
|
5.12
|
|
|
$
|
1.53
|
|
Basic net loss from discontinued operations per share attributable to
DaVita Inc. |
(1.26
|
)
|
|
(0.76
|
)
|
|
(0.26
|
)
|
|||
Basic net income per share attributable to DaVita Inc.
|
$
|
3.52
|
|
|
$
|
4.36
|
|
|
$
|
1.27
|
|
Diluted:
|
|
|
|
|
|
|
|||||
Weighted average shares outstanding during the period
|
190,820
|
|
|
203,835
|
|
|
214,062
|
|
|||
Assumed incremental shares from stock plans
|
529
|
|
|
1,070
|
|
|
2,190
|
|
|||
Weighted average shares for diluted earnings per share calculation
|
191,349
|
|
|
204,905
|
|
|
216,252
|
|
|||
Diluted net income from continuing operations per share attributable to
DaVita Inc. |
$
|
4.71
|
|
|
$
|
5.04
|
|
|
$
|
1.49
|
|
Diluted net loss from discontinued operations per share attributable to DaVita Inc.
|
(1.24
|
)
|
|
(0.75
|
)
|
|
(0.24
|
)
|
|||
Diluted net income per share attributable to DaVita Inc.
|
$
|
3.47
|
|
|
$
|
4.29
|
|
|
$
|
1.25
|
|
Anti-dilutive stock-settled awards excluded from calculation
(1)
|
4,350
|
|
|
2,523
|
|
|
1,365
|
|
|
(1)
|
Shares associated with stock-settled stock appreciation rights excluded from the diluted denominator calculation because they are anti-dilutive under the treasury stock method.
|
|
December 31, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
Held to
maturity
|
|
Available
for sale
|
|
Total
|
|
Held to
maturity
|
|
Available
for sale
|
|
Total
|
||||||||||||
Certificates of deposit, commercial paper and money
market funds due within one year |
$
|
42,316
|
|
|
$
|
—
|
|
|
$
|
42,316
|
|
|
$
|
255,781
|
|
|
$
|
—
|
|
|
$
|
255,781
|
|
Investments in mutual funds and common stock
|
—
|
|
|
38,895
|
|
|
38,895
|
|
|
50,000
|
|
|
31,197
|
|
|
81,197
|
|
||||||
|
$
|
42,316
|
|
|
$
|
38,895
|
|
|
$
|
81,211
|
|
|
$
|
305,781
|
|
|
$
|
31,197
|
|
|
$
|
336,978
|
|
Short-term investments
|
$
|
42,316
|
|
|
$
|
1,200
|
|
|
$
|
43,516
|
|
|
$
|
305,781
|
|
|
$
|
1,200
|
|
|
$
|
306,981
|
|
Long-term investments
|
—
|
|
|
37,695
|
|
|
37,695
|
|
|
—
|
|
|
29,997
|
|
|
29,997
|
|
||||||
|
$
|
42,316
|
|
|
$
|
38,895
|
|
|
$
|
81,211
|
|
|
$
|
305,781
|
|
|
$
|
31,197
|
|
|
$
|
336,978
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Supplier rebates and non-trade receivables
|
$
|
268,949
|
|
|
$
|
183,498
|
|
Medicare bad debt claims
|
103,970
|
|
|
104,658
|
|
||
|
$
|
372,919
|
|
|
$
|
288,156
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Prepaid expenses
|
$
|
104,727
|
|
|
$
|
96,818
|
|
Other
|
7,331
|
|
|
2,692
|
|
||
|
$
|
112,058
|
|
|
$
|
99,510
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Land
|
$
|
33,814
|
|
|
$
|
26,339
|
|
Buildings
|
473,489
|
|
|
429,039
|
|
||
Leasehold improvements
|
2,816,675
|
|
|
2,495,070
|
|
||
Equipment and information systems, including internally developed software
|
2,352,246
|
|
|
2,182,912
|
|
||
New center and capital asset projects in progress
|
576,651
|
|
|
429,037
|
|
||
|
6,252,875
|
|
|
5,562,397
|
|
||
Less accumulated depreciation
|
(3,103,662
|
)
|
|
(2,698,276
|
)
|
||
|
$
|
3,149,213
|
|
|
$
|
2,864,121
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Noncompetition and other agreements
|
$
|
429,140
|
|
|
$
|
407,220
|
|
Lease agreements
|
7,623
|
|
|
7,244
|
|
||
Indefinite-lived assets
|
33,255
|
|
|
1,125
|
|
||
Other
|
583
|
|
|
583
|
|
||
|
470,601
|
|
|
416,172
|
|
||
Less accumulated amortization
|
(356,774
|
)
|
|
(342,668
|
)
|
||
|
$
|
113,827
|
|
|
$
|
73,504
|
|
|
Noncompetition
and other
agreements
|
|
Lease
liabilities
|
|
Other
|
||||||
2018
|
$
|
15,581
|
|
|
$
|
(849
|
)
|
|
$
|
102
|
|
2019
|
14,051
|
|
|
(658
|
)
|
|
87
|
|
|||
2020
|
12,629
|
|
|
(628
|
)
|
|
44
|
|
|||
2021
|
9,929
|
|
|
(602
|
)
|
|
—
|
|
|||
2022
|
6,808
|
|
|
(553
|
)
|
|
—
|
|
|||
Thereafter
|
21,341
|
|
|
(2,157
|
)
|
|
—
|
|
|||
Total
|
$
|
80,339
|
|
|
$
|
(5,447
|
)
|
|
$
|
233
|
|
|
U.S. dialysis and
related lab services
|
|
Other ancillary
services and
strategic initiatives
|
|
Consolidated total
|
||||||
Balance at January 1, 2016
|
$
|
5,629,183
|
|
|
$
|
267,032
|
|
|
$
|
5,896,215
|
|
Acquisitions
|
75,295
|
|
|
123,632
|
|
|
198,927
|
|
|||
Divestitures
|
(12,891
|
)
|
|
(29,645
|
)
|
|
(42,536
|
)
|
|||
Goodwill impairment charges
|
—
|
|
|
(28,415
|
)
|
|
(28,415
|
)
|
|||
Foreign currency and other adjustments
|
—
|
|
|
(8,816
|
)
|
|
(8,816
|
)
|
|||
Balance at December 31, 2016
|
$
|
5,691,587
|
|
|
$
|
323,788
|
|
|
$
|
6,015,375
|
|
Acquisitions
|
485,434
|
|
|
131,598
|
|
|
617,032
|
|
|||
Divestitures
|
(32,260
|
)
|
|
(126
|
)
|
|
(32,386
|
)
|
|||
Goodwill impairment charges
|
—
|
|
|
(36,196
|
)
|
|
(36,196
|
)
|
|||
Foreign currency and other adjustments
|
—
|
|
|
46,454
|
|
|
46,454
|
|
|||
Balance at December 31, 2017
|
$
|
6,144,761
|
|
|
$
|
465,518
|
|
|
$
|
6,610,279
|
|
|
|
|
|
|
|
||||||
Goodwill
|
$
|
6,144,761
|
|
|
$
|
536,038
|
|
|
$
|
6,680,799
|
|
Accumulated impairment charges
|
—
|
|
|
(70,520
|
)
|
|
(70,520
|
)
|
|||
|
$
|
6,144,761
|
|
|
$
|
465,518
|
|
|
$
|
6,610,279
|
|
Reporting unit
|
|
Goodwill
balance as of December 31, 2017 |
|
Carrying amount
coverage (1) |
|
Sensitivities
|
||||
Operating
income (2) |
|
Discount
rate (3) |
||||||||
Kidney Care Germany
|
|
$
|
316,369
|
|
|
13.7%
|
|
(1.6)%
|
|
(11.1)%
|
Kidney Care Portugal
|
|
$
|
46,713
|
|
|
16.9%
|
|
(1.9)%
|
|
(6.0)%
|
Kidney Care Poland
|
|
$
|
46,610
|
|
|
11.8%
|
|
(1.9)%
|
|
(6.0)%
|
|
(1)
|
Excess of estimated fair value of the reporting unit over carrying amount as of the latest assessment date.
|
(2)
|
Potential impact on estimated fair value of a sustained, long-term reduction of
3%
in operating income as of the latest assessment date.
|
(3)
|
Potential impact on estimated fair value of an increase in discount rates of 100 basis points as of the latest assessment date.
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Payor refunds and retractions
|
$
|
292,370
|
|
|
$
|
270,298
|
|
Insurance and self-insurance accruals
|
64,924
|
|
|
76,857
|
|
||
Accrued interest
|
83,362
|
|
|
82,234
|
|
||
Accrued non-income tax liabilities
|
28,317
|
|
|
23,643
|
|
||
Other
|
83,689
|
|
|
125,860
|
|
||
|
$
|
552,662
|
|
|
$
|
578,892
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Domestic
|
$
|
1,725,822
|
|
|
$
|
1,278,754
|
|
|
$
|
730,249
|
|
International
|
(326,036
|
)
|
|
344,351
|
|
|
(41,862
|
)
|
|||
|
$
|
1,399,786
|
|
|
$
|
1,623,105
|
|
|
$
|
688,387
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current:
|
|
|
|
|
|
|
|
|
|||
Federal
|
$
|
330,191
|
|
|
$
|
322,940
|
|
|
$
|
124,503
|
|
State
|
47,228
|
|
|
44,525
|
|
|
20,442
|
|
|||
International
|
3,422
|
|
|
1,928
|
|
|
856
|
|
|||
Total current income tax
|
380,841
|
|
|
369,393
|
|
|
145,801
|
|
|||
Deferred:
|
|
|
|
|
|
|
|
|
|||
Federal
|
(98,760
|
)
|
|
88,412
|
|
|
71,016
|
|
|||
State
|
37,347
|
|
|
(28,530
|
)
|
|
(9,737
|
)
|
|||
International
|
4,431
|
|
|
2,486
|
|
|
430
|
|
|||
Total deferred income tax
|
(56,982
|
)
|
|
62,368
|
|
|
61,709
|
|
|||
|
$
|
323,859
|
|
|
$
|
431,761
|
|
|
$
|
207,510
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Continuing operations
|
$
|
323,859
|
|
|
$
|
431,761
|
|
|
$
|
207,510
|
|
Discontinued operations
|
(364,856
|
)
|
|
24,052
|
|
|
88,216
|
|
|||
|
$
|
(40,997
|
)
|
|
$
|
455,813
|
|
|
$
|
295,726
|
|
|
Year ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Federal income tax rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
State income taxes, net of federal benefit
|
3.7
|
|
|
2.6
|
|
|
1.7
|
|
Gain on APAC JV ownership changes
|
(0.2
|
)
|
|
(9.9
|
)
|
|
—
|
|
APAC investment impairment
|
6.4
|
|
|
—
|
|
|
—
|
|
Impact of 2017 Tax Act
|
(20.5
|
)
|
|
—
|
|
|
—
|
|
Other
|
2.0
|
|
|
1.8
|
|
|
2.3
|
|
Impact of noncontrolling interests primarily attributable to
non-tax paying entities |
(3.3
|
)
|
|
(2.9
|
)
|
|
(8.9
|
)
|
Effective tax rate
|
23.1
|
%
|
|
26.6
|
%
|
|
30.1
|
%
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Receivables
|
$
|
19,705
|
|
|
$
|
25,197
|
|
Accrued liabilities
|
96,537
|
|
|
224,712
|
|
||
Net operating loss carryforwards
|
108,429
|
|
|
128,813
|
|
||
Other
|
37,794
|
|
|
73,525
|
|
||
Deferred tax assets
|
262,465
|
|
|
452,247
|
|
||
Valuation allowance
|
(61,282
|
)
|
|
(56,016
|
)
|
||
Net deferred tax assets
|
201,183
|
|
|
396,231
|
|
||
Intangible assets
|
(501,763
|
)
|
|
(676,781
|
)
|
||
Property and equipment
|
(100,376
|
)
|
|
(141,919
|
)
|
||
Investments in partnerships
|
(61,529
|
)
|
|
(95,936
|
)
|
||
Other
|
(23,762
|
)
|
|
(12,464
|
)
|
||
Deferred tax liabilities
|
(687,430
|
)
|
|
(927,100
|
)
|
||
Net deferred tax liabilities
|
$
|
(486,247
|
)
|
|
$
|
(530,869
|
)
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Beginning balance
|
$
|
24,066
|
|
|
$
|
39,011
|
|
Additions for tax positions related to current year
|
7,606
|
|
|
9,714
|
|
||
Additions for tax positions related to prior years
|
804
|
|
|
—
|
|
||
Reductions related to lapse of applicable statute
|
(1,380
|
)
|
|
(1,277
|
)
|
||
Impact of 2017 Tax Act
|
3,731
|
|
|
—
|
|
||
Reductions related to settlements with taxing authorities
|
(2,051
|
)
|
|
(23,382
|
)
|
||
Ending balance
|
$
|
32,776
|
|
|
$
|
24,066
|
|
|
December 31,
|
||||||
|
2017
|
|
2016
|
||||
Senior Secured Credit Facilities:
|
|
|
|
|
|
||
Term Loan A
|
$
|
775,000
|
|
|
$
|
862,500
|
|
Term Loan B
|
3,377,500
|
|
|
3,412,500
|
|
||
Revolver
|
300,000
|
|
|
—
|
|
||
Senior notes
|
4,500,000
|
|
|
4,500,000
|
|
||
Acquisition obligations and other notes payable
|
150,512
|
|
|
117,547
|
|
||
Capital lease obligations
|
297,170
|
|
|
292,252
|
|
||
Total debt principal outstanding
|
9,400,182
|
|
|
9,184,799
|
|
||
Discount and deferred financing costs
|
(63,951
|
)
|
|
(79,861
|
)
|
||
|
9,336,231
|
|
|
9,104,938
|
|
||
Less current portion
|
(178,213
|
)
|
|
(160,262
|
)
|
||
|
$
|
9,158,018
|
|
|
$
|
8,944,676
|
|
2018
|
178,213
|
|
2019
|
1,049,091
|
|
2020
|
73,362
|
|
2021
|
3,307,507
|
|
2022
|
1,283,671
|
|
Thereafter
|
3,508,338
|
|
|
|
|
Fair value
|
||||||
Derivatives designated as hedging instruments
|
Balance sheet location
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Interest rate cap agreements
|
Other long-term assets
|
|
$
|
1,032
|
|
|
$
|
9,929
|
|
|
|
Amount of unrealized losses in OCI
on interest rate cap and swap agreements |
|
Location of losses reclassified from accumulated OCI into
income |
|
Amount of losses
reclassified from accumulated OCI into income |
||||||||||||||||||||
|
|
Year ended December 31,
|
|
|
Year ended December 31,
|
|||||||||||||||||||||
Derivatives designated as cash flow hedges
|
|
2017
|
|
2016
|
|
2015
|
|
|
2017
|
|
2016
|
|
2015
|
|||||||||||||
Interest rate cap agreements
|
|
$
|
(8,897
|
)
|
|
$
|
(5,198
|
)
|
|
$
|
(16,114
|
)
|
|
Debt expense
|
|
$
|
8,278
|
|
|
$
|
3,899
|
|
|
$
|
2,439
|
|
Interest rate swap agreements
|
|
—
|
|
|
(815
|
)
|
|
(3,971
|
)
|
|
Debt expense
|
|
—
|
|
|
299
|
|
|
2,664
|
|
||||||
Tax benefit
|
|
3,460
|
|
|
2,343
|
|
|
7,844
|
|
|
Tax expense
|
|
(3,220
|
)
|
|
(1,632
|
)
|
|
(1,992
|
)
|
||||||
Total
|
|
$
|
(5,437
|
)
|
|
$
|
(3,670
|
)
|
|
$
|
(12,241
|
)
|
|
|
|
$
|
5,058
|
|
|
$
|
2,566
|
|
|
$
|
3,111
|
|
|
Operating
leases
|
|
Capital
leases
|
||||
2018
|
$
|
446,935
|
|
|
$
|
35,258
|
|
2019
|
422,245
|
|
|
36,038
|
|
||
2020
|
384,764
|
|
|
36,689
|
|
||
2021
|
351,962
|
|
|
32,578
|
|
||
2022
|
313,005
|
|
|
33,004
|
|
||
Thereafter
|
1,303,594
|
|
|
234,094
|
|
||
|
$
|
3,222,505
|
|
|
407,661
|
|
|
Less portion representing interest
|
|
|
(110,491
|
)
|
|||
Total capital lease obligations, including current portion
|
|
|
$
|
297,170
|
|
|
Year ended December 31, 2017
|
||||||||||||||
|
Stock appreciation rights
|
|
Stock units
|
||||||||||||
|
Awards
|
|
Weighted
average exercise price |
|
Weighted
average remaining contractual life |
|
Awards
|
|
Weighted
average remaining contractual life |
||||||
Outstanding at beginning of year
|
7,337,266
|
|
|
$
|
64.90
|
|
|
|
|
785,553
|
|
|
|
||
Granted
|
1,692,154
|
|
|
65.29
|
|
|
|
|
528,968
|
|
|
|
|||
Exercised
|
(2,022,418
|
)
|
|
54.27
|
|
|
|
|
(119,000
|
)
|
|
|
|||
Canceled
|
(358,803
|
)
|
|
70.61
|
|
|
|
|
(119,949
|
)
|
|
|
|||
Outstanding at end of period
|
6,648,199
|
|
|
$
|
67.92
|
|
|
2.3
|
|
1,075,572
|
|
|
2.0
|
||
Exercisable at end of period
|
2,628,008
|
|
|
$
|
62.78
|
|
|
0.6
|
|
—
|
|
|
0.0
|
||
Weighted-average fair value of grants
|
|
|
|
|
|
|
|
|
|
||||||
2017
|
$
|
14.51
|
|
|
|
|
|
|
|
$
|
65.73
|
|
|
|
|
2016
|
$
|
13.74
|
|
|
|
|
|
|
|
$
|
70.99
|
|
|
|
|
2015
|
$
|
17.97
|
|
|
|
|
|
|
|
$
|
80.25
|
|
|
|
|
Awards Outstanding
|
|
Weighted average exercise price
|
|
Awards exercisable
|
|
Weighted average exercise price
|
||||||
Range of SSARs base prices
|
|||||||||||||
$50.01–$60.00
|
1,856,145
|
|
|
59.05
|
|
|
1,712,675
|
|
|
59.15
|
|
||
$60.01–$70.00
|
2,715,542
|
|
|
66.70
|
|
|
632,849
|
|
|
67.47
|
|
||
$70.01–$80.00
|
1,443,749
|
|
|
74.77
|
|
|
243,041
|
|
|
73.16
|
|
||
$80.01–$90.00
|
632,763
|
|
|
83.59
|
|
|
39,443
|
|
|
81.51
|
|
||
Total
|
6,648,199
|
|
|
$
|
67.92
|
|
|
2,628,008
|
|
|
$
|
62.78
|
|
|
Year ended December 31,
|
|||||||
|
2017
|
|
2016
|
|
2015
|
|||
Expected term
|
4.2
|
|
|
4.2
|
|
|
4.1
|
|
Expected volatility
|
23.9
|
%
|
|
21.0
|
%
|
|
24.6
|
%
|
Expected dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
Risk-free interest rate
|
1.7
|
%
|
|
1.0
|
%
|
|
1.5
|
%
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net income attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
879,874
|
|
|
$
|
269,732
|
|
Changes in paid-in-capital for:
|
|
|
|
|
|
||||||
Sales of noncontrolling interest
|
(114
|
)
|
|
—
|
|
|
—
|
|
|||
Purchase of noncontrolling interests
|
(2,752
|
)
|
|
(13,105
|
)
|
|
(55,826
|
)
|
|||
Net transfer in noncontrolling interests
|
(2,866
|
)
|
|
(13,105
|
)
|
|
(55,826
|
)
|
|||
Net income attributable to DaVita Inc. net of transfers in noncontrolling
interests |
$
|
660,752
|
|
|
$
|
866,769
|
|
|
$
|
213,906
|
|
|
Interest rate
cap and swap
agreements
|
|
Investment
securities
|
|
Foreign
currency
translation
adjustments
|
|
Accumulated
other
comprehensive
(loss) income
|
||||||||
Balance at January 1, 2015
|
$
|
(1,795
|
)
|
|
$
|
3,151
|
|
|
$
|
(26,373
|
)
|
|
$
|
(25,017
|
)
|
Unrealized losses
|
(20,085
|
)
|
|
(1,974
|
)
|
|
(23,889
|
)
|
|
(45,948
|
)
|
||||
Related income tax
|
7,844
|
|
|
561
|
|
|
—
|
|
|
8,405
|
|
||||
|
(12,241
|
)
|
|
(1,413
|
)
|
|
(23,889
|
)
|
|
(37,543
|
)
|
||||
Reclassification from accumulated other comprehensive losses
(income) into net income |
5,103
|
|
|
(618
|
)
|
|
—
|
|
|
4,485
|
|
||||
Related income tax
|
(1,992
|
)
|
|
241
|
|
|
—
|
|
|
(1,751
|
)
|
||||
|
3,111
|
|
|
(377
|
)
|
|
—
|
|
|
2,734
|
|
||||
Balance at December 31, 2015
|
$
|
(10,925
|
)
|
|
$
|
1,361
|
|
|
$
|
(50,262
|
)
|
|
$
|
(59,826
|
)
|
Unrealized (losses) gains
|
(6,013
|
)
|
|
1,802
|
|
|
(39,614
|
)
|
|
(43,825
|
)
|
||||
Related income tax
|
2,343
|
|
|
(565
|
)
|
|
—
|
|
|
1,778
|
|
||||
|
(3,670
|
)
|
|
1,237
|
|
|
(39,614
|
)
|
|
(42,047
|
)
|
||||
Reclassification from accumulated other comprehensive losses
(income) into net income |
4,198
|
|
|
(690
|
)
|
|
10,087
|
|
|
13,595
|
|
||||
Related income tax
|
(1,632
|
)
|
|
267
|
|
|
—
|
|
|
(1,365
|
)
|
||||
|
2,566
|
|
|
(423
|
)
|
|
10,087
|
|
|
12,230
|
|
||||
Balance at December 31, 2016
|
$
|
(12,029
|
)
|
|
$
|
2,175
|
|
|
$
|
(79,789
|
)
|
|
$
|
(89,643
|
)
|
Unrealized (losses) gains
|
(8,897
|
)
|
|
5,075
|
|
|
99,770
|
|
|
95,948
|
|
||||
Related income tax
|
3,460
|
|
|
(1,368
|
)
|
|
—
|
|
|
2,092
|
|
||||
|
(5,437
|
)
|
|
3,707
|
|
|
99,770
|
|
|
98,040
|
|
||||
Reclassification from accumulated other comprehensive losses
(income) into net income |
8,278
|
|
|
(360
|
)
|
|
—
|
|
|
7,918
|
|
||||
Related income tax
|
(3,220
|
)
|
|
140
|
|
|
—
|
|
|
(3,080
|
)
|
||||
|
5,058
|
|
|
(220
|
)
|
|
—
|
|
|
4,838
|
|
||||
Balance at December 31, 2017
|
$
|
(12,408
|
)
|
|
$
|
5,662
|
|
|
$
|
19,981
|
|
|
$
|
13,235
|
|
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
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Current assets
|
$
|
14,366
|
|
|
$
|
3,996
|
|
|
$
|
2,647
|
|
Property and equipment
|
18,192
|
|
|
8,840
|
|
|
4,466
|
|
|||
Amortizable intangible and other long-term assets
|
11,663
|
|
|
5,876
|
|
|
8,924
|
|
|||
Non-amortizable intangibles
|
32,296
|
|
|
—
|
|
|
—
|
|
|||
Goodwill
|
318,832
|
|
|
198,927
|
|
|
67,183
|
|
|||
Deferred income taxes
|
(210
|
)
|
|
597
|
|
|
(717
|
)
|
|||
Noncontrolling interests assumed
|
(44,303
|
)
|
|
(30,337
|
)
|
|
(18,905
|
)
|
|||
Liabilities assumed
|
(15,846
|
)
|
|
(3,317
|
)
|
|
(1,595
|
)
|
|||
Aggregate purchase cost
|
$
|
334,990
|
|
|
$
|
184,582
|
|
|
$
|
62,003
|
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
|
(unaudited)
|
||||||
Pro forma net revenues
|
$
|
11,005,330
|
|
|
$
|
11,076,750
|
|
Pro forma net income from continuing operations
|
907,443
|
|
|
1,052,700
|
|
||
Pro forma basic net income per share from continuing operations
attributable to DaVita Inc. |
4.81
|
|
|
5.22
|
|
||
Pro forma diluted net income per share from continuing operations
attributable to DaVita Inc. |
4.74
|
|
|
5.14
|
|
Beginning balance January 1, 2017
|
$
|
2,950
|
|
Contingent earn-out obligations associated with acquisitions
|
2,692
|
|
|
Remeasurement of fair value
|
746
|
|
|
|
$
|
6,388
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net revenues
|
$
|
4,676,213
|
|
|
$
|
4,113,414
|
|
|
$
|
3,837,260
|
|
Expenses
|
4,634,782
|
|
|
3,994,624
|
|
|
3,596,342
|
|
|||
Goodwill and other asset impairment charges
|
651,659
|
|
|
253,000
|
|
|
206,169
|
|
|||
(Loss) income from discontinued operations before taxes
|
(610,228
|
)
|
|
(134,210
|
)
|
|
34,749
|
|
|||
Income tax benefit (expense)
|
364,856
|
|
|
(24,052
|
)
|
|
(88,216
|
)
|
|||
Net loss from discontinued operations, net of tax
|
$
|
(245,372
|
)
|
|
$
|
(158,262
|
)
|
|
$
|
(53,467
|
)
|
|
December 31, 2017
|
|
December 31, 2016
|
||||
Assets
|
|
|
|
|
|
||
Cash and cash equivalents
|
$
|
179,668
|
|
|
$
|
238,411
|
|
Other current assets
|
888,697
|
|
|
722,545
|
|
||
Property and equipment, net
|
379,945
|
|
|
311,246
|
|
||
Intangible assets, net
|
1,316,550
|
|
|
1,454,263
|
|
||
Other long-term assets
|
116,805
|
|
|
94,684
|
|
||
Goodwill
|
2,879,977
|
|
|
3,391,942
|
|
||
Total assets held for sale
|
$
|
5,761,642
|
|
|
$
|
6,213,091
|
|
Total current assets held for sale
|
$
|
5,761,642
|
|
|
$
|
960,956
|
|
Total long-term assets held for sale
|
$
|
—
|
|
|
$
|
5,252,135
|
|
Liabilities
|
|
|
|
|
|
||
Other liabilities
|
$
|
505,734
|
|
|
$
|
460,458
|
|
Medical payables
|
457,040
|
|
|
349,506
|
|
||
Current portion of long-term debt
|
2,845
|
|
|
4,779
|
|
||
Long-term debt
|
35,003
|
|
|
2,652
|
|
||
Other long-term liabilities
|
184,448
|
|
|
418,723
|
|
||
Total liabilities held for sale
|
$
|
1,185,070
|
|
|
$
|
1,236,118
|
|
Total current liabilities held for sale
|
$
|
1,185,070
|
|
|
$
|
807,233
|
|
Total long-term liabilities held for sale
|
$
|
—
|
|
|
$
|
428,885
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Net cash provided by operating activities from discontinued
operations |
$
|
351,557
|
|
|
$
|
287,049
|
|
|
$
|
365,138
|
|
Net cash used in investing activities from discontinued operations
|
$
|
(232,329
|
)
|
|
$
|
(430,917
|
)
|
|
$
|
(121,893
|
)
|
December 31, 2017
|
Total
|
|
Quoted prices in
active markets for identical assets (Level 1) |
|
Significant other
observable inputs (Level 2) |
|
Significant
unobservable inputs (Level 3) |
||||||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available for sale securities
|
$
|
38,895
|
|
|
$
|
38,895
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate cap agreements
|
$
|
1,032
|
|
|
$
|
—
|
|
|
$
|
1,032
|
|
|
$
|
—
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contingent earn-out obligations
|
$
|
6,388
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
6,388
|
|
Temporary equity
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noncontrolling interests subject to put provisions
|
$
|
1,011,360
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,011,360
|
|
December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
||||
Assets
|
|
|
|
|
|
|
|
|
|
|
|
||||
Available for sale securities
|
$
|
31,197
|
|
|
$
|
31,197
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Interest rate cap agreements
|
$
|
9,929
|
|
|
$
|
—
|
|
|
$
|
9,929
|
|
|
$
|
—
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
||||
Contingent earn-out obligations
|
$
|
2,950
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,950
|
|
Temporary equity
|
|
|
|
|
|
|
|
|
|
|
|
||||
Noncontrolling interests subject to put provisions
|
$
|
973,258
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
973,258
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Segment revenues:
|
|
|
|
|
|
|
|
|
|||
U.S. dialysis and related lab services
|
|
|
|
|
|
|
|
|
|||
Patient service revenues:
|
|
|
|
|
|
|
|
|
|||
External sources
|
$
|
9,767,123
|
|
|
$
|
9,524,067
|
|
|
$
|
9,014,577
|
|
Intersegment revenues
|
55,175
|
|
|
27,355
|
|
|
19,414
|
|
|||
Total U.S. dialysis and related lab services revenues
|
9,822,298
|
|
|
9,551,422
|
|
|
9,033,991
|
|
|||
Less: Provision for uncollectible accounts
|
(482,007
|
)
|
|
(429,882
|
)
|
|
(406,530
|
)
|
|||
Net U.S. dialysis and related lab services patient service revenues
|
9,340,291
|
|
|
9,121,540
|
|
|
8,627,461
|
|
|||
Other revenues
(1)
|
19,774
|
|
|
16,649
|
|
|
13,971
|
|
|||
Total net U.S. dialysis and related lab services revenues
|
9,360,065
|
|
|
9,138,189
|
|
|
8,641,432
|
|
|||
Other - Ancillary services and strategic initiatives
|
|
|
|
|
|
|
|
|
|||
Net patient service revenues
|
323,156
|
|
|
201,867
|
|
|
134,496
|
|
|||
Other external sources
|
1,248,588
|
|
|
1,394,766
|
|
|
1,225,731
|
|
|||
Intersegment revenues
|
24,603
|
|
|
24,739
|
|
|
22,204
|
|
|||
Total ancillary services and strategic initiatives revenues
|
1,596,347
|
|
|
1,621,372
|
|
|
1,382,431
|
|
|||
Total net segment revenues
|
10,956,412
|
|
|
10,759,561
|
|
|
10,023,863
|
|
|||
Elimination of intersegment revenues
|
(79,778
|
)
|
|
(52,094
|
)
|
|
(41,618
|
)
|
|||
Consolidated net revenues
|
$
|
10,876,634
|
|
|
$
|
10,707,467
|
|
|
$
|
9,982,245
|
|
Segment operating margin (loss):
|
|
|
|
|
|
|
|
|
|||
U.S. dialysis and related lab services
|
$
|
2,297,198
|
|
|
$
|
1,777,014
|
|
|
$
|
1,259,632
|
|
Other—Ancillary services and strategic initiatives
|
(439,477
|
)
|
|
266,324
|
|
|
(103,901
|
)
|
|||
Total segment margin
|
1,857,721
|
|
|
2,043,338
|
|
|
1,155,731
|
|
|||
Reconciliation of segment operating margin to consolidated income from continuing operations before income taxes:
|
|
|
|
|
|
|
|
|
|||
Corporate administrative support
|
(44,966
|
)
|
|
(13,628
|
)
|
|
(18,965
|
)
|
|||
Consolidated operating income
|
1,812,755
|
|
|
2,029,710
|
|
|
1,136,766
|
|
|||
Debt expense
|
(430,634
|
)
|
|
(414,116
|
)
|
|
(408,380
|
)
|
|||
Debt redemption charges
|
—
|
|
|
—
|
|
|
(48,072
|
)
|
|||
Other income
|
17,665
|
|
|
7,511
|
|
|
8,073
|
|
|||
Consolidated income from continuing operations before income
taxes |
$
|
1,399,786
|
|
|
$
|
1,623,105
|
|
|
$
|
688,387
|
|
|
(1)
|
Includes management fee revenues from providing management and administrative services to dialysis ventures in which the Company owns a noncontrolling interest or which are wholly-owned by third parties.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
U.S. dialysis and related lab services
|
$
|
520,965
|
|
|
$
|
482,768
|
|
|
$
|
438,238
|
|
Other - Ancillary services and strategic initiatives
|
38,946
|
|
|
26,729
|
|
|
25,667
|
|
|||
|
$
|
559,911
|
|
|
$
|
509,497
|
|
|
$
|
463,905
|
|
|
Year ended December 31,
|
||||||
|
2017
|
|
2016
|
||||
Segment assets
|
|
|
|
|
|
||
U.S. dialysis and related lab services (including equity investments of
$84,866 and $66,924, respectively) |
$
|
11,776,042
|
|
|
$
|
11,108,386
|
|
Other - Ancillary services and strategic initiatives
(1)
(including equity
investments of $160,668 and $425,115, respectively) |
1,410,509
|
|
|
1,434,299
|
|
||
DMG - Held for sale (including equity investments of $10,321 and $10,350, respectively)
|
5,761,642
|
|
|
6,213,091
|
|
||
Consolidated assets
|
$
|
18,948,193
|
|
|
$
|
18,755,776
|
|
|
(1)
|
Includes approximately
$125,932
and
$96,396
in
2017
and
2016
, respectively, of net property and equipment related to the Company’s international operations.
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
|
|
|
|
|
|
||||||
U.S. dialysis and related lab services
|
$
|
759,218
|
|
|
$
|
675,994
|
|
|
$
|
584,513
|
|
Other - Ancillary services and strategic initiatives
|
50,891
|
|
|
68,702
|
|
|
56,685
|
|
|||
DMG - Held for sale
|
95,141
|
|
|
84,399
|
|
|
66,800
|
|
|||
|
$
|
905,250
|
|
|
$
|
829,095
|
|
|
$
|
707,998
|
|
|
Year ended December 31,
|
||||||||||
|
2017
|
|
2016
|
|
2015
|
||||||
Cash paid:
|
|
|
|
|
|
|
|
|
|||
Income taxes
|
$
|
387,159
|
|
|
$
|
339,411
|
|
|
$
|
156,075
|
|
Interest
|
424,547
|
|
|
406,987
|
|
|
405,120
|
|
|||
Non-cash investing and financing activities:
|
|
|
|
|
|
|
|
|
|||
Fixed assets under capital lease obligations
|
48,378
|
|
|
28,127
|
|
|
74,035
|
|
|
2017
|
|
2016
|
||||||||||||||||||||||||||||
|
December 31
|
|
September 30
|
|
June 30
|
|
March 31
|
|
December 31
|
|
September 30
|
|
June 30
|
|
March 31
|
||||||||||||||||
Net revenues
|
$
|
2,780,913
|
|
|
$
|
2,765,071
|
|
|
$
|
2,699,399
|
|
|
$
|
2,631,251
|
|
|
$
|
2,699,419
|
|
|
$
|
2,725,407
|
|
|
$
|
2,675,474
|
|
|
$
|
2,607,167
|
|
Operating income
|
$
|
150,337
|
|
|
$
|
395,294
|
|
|
$
|
391,196
|
|
|
$
|
875,928
|
|
|
$
|
363,445
|
|
|
$
|
813,103
|
|
|
$
|
431,129
|
|
|
$
|
422,033
|
|
Net income from
continuing operations, before taxes |
$
|
46,825
|
|
|
$
|
289,384
|
|
|
$
|
288,060
|
|
|
$
|
775,517
|
|
|
$
|
259,669
|
|
|
$
|
710,246
|
|
|
$
|
331,231
|
|
|
$
|
321,959
|
|
Net income (loss)
from discontinued operations, net of income taxes |
$
|
143,587
|
|
|
$
|
(370,872
|
)
|
|
$
|
(24,520
|
)
|
|
$
|
6,433
|
|
|
$
|
11,772
|
|
|
$
|
20,213
|
|
|
$
|
(118,443
|
)
|
|
$
|
(71,804
|
)
|
Net income (loss)
attributable to DaVita Inc. |
$
|
303,396
|
|
|
$
|
(214,476
|
)
|
|
$
|
127,001
|
|
|
$
|
447,697
|
|
|
$
|
157,726
|
|
|
$
|
571,332
|
|
|
$
|
53,382
|
|
|
$
|
97,434
|
|
Basic net income
from continuing operations per share attributable to DaVita Inc. |
$
|
0.86
|
|
|
$
|
0.81
|
|
|
$
|
0.79
|
|
|
$
|
2.29
|
|
|
$
|
0.74
|
|
|
$
|
2.69
|
|
|
$
|
0.84
|
|
|
$
|
0.83
|
|
Basic net income
(loss) from discontinued operations per share attributable to DaVita Inc. |
$
|
0.80
|
|
|
$
|
(1.95
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
0.04
|
|
|
$
|
0.07
|
|
|
$
|
0.11
|
|
|
$
|
(0.58
|
)
|
|
$
|
(0.35
|
)
|
Basic net income
(loss) per share attributable to DaVita Inc. |
$
|
1.66
|
|
|
$
|
(1.14
|
)
|
|
$
|
0.66
|
|
|
$
|
2.33
|
|
|
$
|
0.81
|
|
|
$
|
2.80
|
|
|
$
|
0.26
|
|
|
$
|
0.48
|
|
Diluted net income
from continuing operations per share attributable to DaVita Inc. |
$
|
0.85
|
|
|
$
|
0.80
|
|
|
$
|
0.78
|
|
|
$
|
2.26
|
|
|
$
|
0.73
|
|
|
$
|
2.65
|
|
|
$
|
0.82
|
|
|
$
|
0.81
|
|
Diluted net income
(loss) from discontinued operations per share attributable to DaVita Inc. |
$
|
0.79
|
|
|
$
|
(1.92
|
)
|
|
$
|
(0.13
|
)
|
|
$
|
0.03
|
|
|
$
|
0.07
|
|
|
$
|
0.11
|
|
|
$
|
(0.56
|
)
|
|
$
|
(0.34
|
)
|
Diluted net income
(loss) per share attributable to DaVita Inc. |
$
|
1.64
|
|
|
$
|
(1.12
|
)
|
|
$
|
0.65
|
|
|
$
|
2.29
|
|
|
$
|
0.80
|
|
|
$
|
2.76
|
|
|
$
|
0.26
|
|
|
$
|
0.47
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
For twelve months ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dialysis and related lab patient service revenues
|
$
|
—
|
|
|
$
|
6,884,750
|
|
|
$
|
3,393,026
|
|
|
$
|
(184,106
|
)
|
|
$
|
10,093,670
|
|
Less: Provision for uncollectible accounts
|
—
|
|
|
(340,586
|
)
|
|
(151,982
|
)
|
|
7,170
|
|
|
(485,398
|
)
|
|||||
Net dialysis and related lab patient service revenues
|
—
|
|
|
6,544,164
|
|
|
3,241,044
|
|
|
(176,936
|
)
|
|
9,608,272
|
|
|||||
Other revenues
|
793,751
|
|
|
1,204,501
|
|
|
68,322
|
|
|
(798,212
|
)
|
|
1,268,362
|
|
|||||
Total net revenues
|
793,751
|
|
|
7,748,665
|
|
|
3,309,366
|
|
|
(975,148
|
)
|
|
10,876,634
|
|
|||||
Operating expenses and charges
|
527,942
|
|
|
6,475,550
|
|
|
3,035,535
|
|
|
(975,148
|
)
|
|
9,063,879
|
|
|||||
Operating income
|
265,809
|
|
|
1,273,115
|
|
|
273,831
|
|
|
—
|
|
|
1,812,755
|
|
|||||
Debt expense
|
(426,149
|
)
|
|
(209,612
|
)
|
|
(34,831
|
)
|
|
239,958
|
|
|
(430,634
|
)
|
|||||
Other income, net
|
411,731
|
|
|
11,169
|
|
|
18,467
|
|
|
(423,702
|
)
|
|
17,665
|
|
|||||
Income tax expense
|
65,965
|
|
|
237,670
|
|
|
20,224
|
|
|
—
|
|
|
323,859
|
|
|||||
Equity earnings in subsidiaries
|
478,192
|
|
|
74,375
|
|
|
—
|
|
|
(552,567
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
663,618
|
|
|
911,377
|
|
|
237,243
|
|
|
(736,311
|
)
|
|
1,075,927
|
|
|||||
Net (loss) income from discontinued operations, net
of tax |
—
|
|
|
(433,185
|
)
|
|
4,069
|
|
|
183,744
|
|
|
(245,372
|
)
|
|||||
Net income
|
663,618
|
|
|
478,192
|
|
|
241,312
|
|
|
(552,567
|
)
|
|
830,555
|
|
|||||
Less: Net income attributable to noncontrolling
interests |
—
|
|
|
—
|
|
|
—
|
|
|
(166,937
|
)
|
|
(166,937
|
)
|
|||||
Net income attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
478,192
|
|
|
$
|
241,312
|
|
|
$
|
(719,504
|
)
|
|
$
|
663,618
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For twelve months ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
Dialysis and related lab patient service revenues
|
$
|
—
|
|
|
$
|
6,665,601
|
|
|
$
|
3,215,085
|
|
|
$
|
(153,326
|
)
|
|
$
|
9,727,360
|
|
Less: Provision for uncollectible accounts
|
—
|
|
|
(272,430
|
)
|
|
(158,878
|
)
|
|
—
|
|
|
(431,308
|
)
|
|||||
Net dialysis and related lab patient service revenues
|
—
|
|
|
6,393,171
|
|
|
3,056,207
|
|
|
(153,326
|
)
|
|
9,296,052
|
|
|||||
Other revenues
|
767,791
|
|
|
1,378,956
|
|
|
30,184
|
|
|
(765,516
|
)
|
|
1,411,415
|
|
|||||
Total net revenues
|
767,791
|
|
|
7,772,127
|
|
|
3,086,391
|
|
|
(918,842
|
)
|
|
10,707,467
|
|
|||||
Operating expenses and charges
|
493,175
|
|
|
6,907,469
|
|
|
2,195,955
|
|
|
(918,842
|
)
|
|
8,677,757
|
|
|||||
Operating income
|
274,616
|
|
|
864,658
|
|
|
890,436
|
|
|
—
|
|
|
2,029,710
|
|
|||||
Debt expense
|
(407,925
|
)
|
|
(191,083
|
)
|
|
(40,434
|
)
|
|
225,326
|
|
|
(414,116
|
)
|
|||||
Other income, net
|
396,797
|
|
|
3,726
|
|
|
7,694
|
|
|
(400,706
|
)
|
|
7,511
|
|
|||||
Income tax expense
|
77,334
|
|
|
238,446
|
|
|
115,981
|
|
|
—
|
|
|
431,761
|
|
|||||
Equity earnings in subsidiaries
|
693,720
|
|
|
667,278
|
|
|
—
|
|
|
(1,360,998
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
879,874
|
|
|
1,106,133
|
|
|
741,715
|
|
|
(1,536,378
|
)
|
|
1,191,344
|
|
|||||
Net (loss) income from discontinued operations, net
of tax |
—
|
|
|
(412,413
|
)
|
|
78,771
|
|
|
175,380
|
|
|
(158,262
|
)
|
|||||
Net income
|
879,874
|
|
|
693,720
|
|
|
820,486
|
|
|
(1,360,998
|
)
|
|
1,033,082
|
|
|||||
Less: Net income attributable to noncontrolling
interests |
—
|
|
|
—
|
|
|
—
|
|
|
(153,208
|
)
|
|
(153,208
|
)
|
|||||
Net income attributable to DaVita Inc.
|
$
|
879,874
|
|
|
$
|
693,720
|
|
|
$
|
820,486
|
|
|
$
|
(1,514,206
|
)
|
|
$
|
879,874
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
For twelve months ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Dialysis and related lab patient service revenues
|
$
|
—
|
|
|
$
|
6,471,702
|
|
|
$
|
2,814,909
|
|
|
$
|
(131,164
|
)
|
|
$
|
9,155,447
|
|
Less: Provision for uncollectible accounts
|
—
|
|
|
(281,976
|
)
|
|
(130,929
|
)
|
|
—
|
|
|
(412,905
|
)
|
|||||
Net dialysis and related lab patient service
revenues |
—
|
|
|
6,189,726
|
|
|
2,683,980
|
|
|
(131,164
|
)
|
|
8,742,542
|
|
|||||
Other revenues
|
727,887
|
|
|
1,208,607
|
|
|
24,013
|
|
|
(720,804
|
)
|
|
1,239,703
|
|
|||||
Total net revenues
|
727,887
|
|
|
7,398,333
|
|
|
2,707,993
|
|
|
(851,968
|
)
|
|
9,982,245
|
|
|||||
Operating expenses and charges
|
488,595
|
|
|
6,925,234
|
|
|
2,283,618
|
|
|
(851,968
|
)
|
|
8,845,479
|
|
|||||
Operating income
|
239,292
|
|
|
473,099
|
|
|
424,375
|
|
|
—
|
|
|
1,136,766
|
|
|||||
Debt (expense) and refinancing charges
|
(449,598
|
)
|
|
(178,389
|
)
|
|
(32,450
|
)
|
|
203,985
|
|
|
(456,452
|
)
|
|||||
Other income, net
|
365,752
|
|
|
1,261
|
|
|
6,921
|
|
|
(365,861
|
)
|
|
8,073
|
|
|||||
Income tax expense (benefit)
|
60,671
|
|
|
163,401
|
|
|
(16,562
|
)
|
|
—
|
|
|
207,510
|
|
|||||
Equity earnings in subsidiaries
|
174,957
|
|
|
322,022
|
|
|
—
|
|
|
(496,979
|
)
|
|
—
|
|
|||||
Net income from continuing operations
|
269,732
|
|
|
454,592
|
|
|
415,408
|
|
|
(658,855
|
)
|
|
480,877
|
|
|||||
Net (loss) income from discontinued operations,
net of tax |
—
|
|
|
(279,635
|
)
|
|
64,292
|
|
|
161,876
|
|
|
(53,467
|
)
|
|||||
Net income
|
269,732
|
|
|
174,957
|
|
|
479,700
|
|
|
(496,979
|
)
|
|
427,410
|
|
|||||
Less: Net income attributable to noncontrolling
interests |
—
|
|
|
—
|
|
|
—
|
|
|
(157,678
|
)
|
|
(157,678
|
)
|
|||||
Net income attributable to DaVita Inc.
|
$
|
269,732
|
|
|
$
|
174,957
|
|
|
$
|
479,700
|
|
|
$
|
(654,657
|
)
|
|
$
|
269,732
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income
|
$
|
663,618
|
|
|
$
|
478,192
|
|
|
$
|
241,312
|
|
|
$
|
(552,567
|
)
|
|
$
|
830,555
|
|
Other comprehensive income
|
3,106
|
|
|
—
|
|
|
99,770
|
|
|
—
|
|
|
102,876
|
|
|||||
Total comprehensive income
|
666,724
|
|
|
478,192
|
|
|
341,082
|
|
|
(552,567
|
)
|
|
933,431
|
|
|||||
Less: Comprehensive income attributable to
noncontrolling interest |
—
|
|
|
—
|
|
|
—
|
|
|
(166,935
|
)
|
|
(166,935
|
)
|
|||||
Comprehensive income attributable to DaVita Inc.
|
$
|
666,724
|
|
|
$
|
478,192
|
|
|
$
|
341,082
|
|
|
$
|
(719,502
|
)
|
|
$
|
766,496
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income
|
$
|
879,874
|
|
|
$
|
693,720
|
|
|
$
|
820,486
|
|
|
$
|
(1,360,998
|
)
|
|
$
|
1,033,082
|
|
Other comprehensive loss
|
(290
|
)
|
|
—
|
|
|
(29,337
|
)
|
|
—
|
|
|
(29,627
|
)
|
|||||
Total comprehensive income
|
879,584
|
|
|
693,720
|
|
|
791,149
|
|
|
(1,360,998
|
)
|
|
1,003,455
|
|
|||||
Less: Comprehensive income attributable to
noncontrolling interest |
—
|
|
|
—
|
|
|
—
|
|
|
(153,398
|
)
|
|
(153,398
|
)
|
|||||
Comprehensive income attributable to DaVita Inc.
|
$
|
879,584
|
|
|
$
|
693,720
|
|
|
$
|
791,149
|
|
|
$
|
(1,514,396
|
)
|
|
$
|
850,057
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
For the year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income
|
$
|
269,732
|
|
|
$
|
174,957
|
|
|
$
|
479,700
|
|
|
$
|
(496,979
|
)
|
|
$
|
427,410
|
|
Other comprehensive loss
|
(10,920
|
)
|
|
—
|
|
|
(23,889
|
)
|
|
—
|
|
|
(34,809
|
)
|
|||||
Total comprehensive income
|
258,812
|
|
|
174,957
|
|
|
455,811
|
|
|
(496,979
|
)
|
|
392,601
|
|
|||||
Less: Comprehensive income attributable to
noncontrolling interest |
—
|
|
|
—
|
|
|
—
|
|
|
(157,678
|
)
|
|
(157,678
|
)
|
|||||
Comprehensive income attributable to DaVita Inc.
|
$
|
258,812
|
|
|
$
|
174,957
|
|
|
$
|
455,811
|
|
|
$
|
(654,657
|
)
|
|
$
|
234,923
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash and cash equivalents
|
$
|
149,305
|
|
|
$
|
—
|
|
|
$
|
358,929
|
|
|
$
|
—
|
|
|
$
|
508,234
|
|
Accounts receivable, net
|
—
|
|
|
1,208,715
|
|
|
506,035
|
|
|
—
|
|
|
1,714,750
|
|
|||||
Other current assets
|
68,027
|
|
|
604,450
|
|
|
87,255
|
|
|
—
|
|
|
759,732
|
|
|||||
Current assets held for sale
|
—
|
|
|
4,992,067
|
|
|
769,575
|
|
|
—
|
|
|
5,761,642
|
|
|||||
Total current assets
|
217,332
|
|
|
6,805,232
|
|
|
1,721,794
|
|
|
—
|
|
|
8,744,358
|
|
|||||
Property and equipment, net
|
408,010
|
|
|
1,560,390
|
|
|
1,180,813
|
|
|
—
|
|
|
3,149,213
|
|
|||||
Intangible assets, net
|
250
|
|
|
50,971
|
|
|
62,606
|
|
|
—
|
|
|
113,827
|
|
|||||
Investments in subsidiaries
|
10,009,874
|
|
|
3,085,722
|
|
|
—
|
|
|
(13,095,596
|
)
|
|
—
|
|
|||||
Intercompany receivables
|
3,677,947
|
|
|
—
|
|
|
1,313,213
|
|
|
(4,991,160
|
)
|
|
—
|
|
|||||
Other long-term assets and investments
|
47,297
|
|
|
68,344
|
|
|
214,875
|
|
|
—
|
|
|
330,516
|
|
|||||
Goodwill
|
—
|
|
|
4,732,320
|
|
|
1,877,959
|
|
|
—
|
|
|
6,610,279
|
|
|||||
Total assets
|
$
|
14,360,710
|
|
|
$
|
16,302,979
|
|
|
$
|
6,371,260
|
|
|
$
|
(18,086,756
|
)
|
|
$
|
18,948,193
|
|
Current liabilities
|
$
|
238,706
|
|
|
$
|
1,181,139
|
|
|
$
|
436,262
|
|
|
$
|
—
|
|
|
$
|
1,856,107
|
|
Current liabilities held for sale
|
—
|
|
|
739,294
|
|
|
445,776
|
|
|
—
|
|
|
1,185,070
|
|
|||||
Total current liabilities
|
238,706
|
|
|
1,920,433
|
|
|
882,038
|
|
|
—
|
|
|
3,041,177
|
|
|||||
Intercompany payables
|
—
|
|
|
3,690,042
|
|
|
1,301,118
|
|
|
(4,991,160
|
)
|
|
—
|
|
|||||
Long-term debt and other long-term liabilities
|
8,857,373
|
|
|
682,630
|
|
|
469,587
|
|
|
—
|
|
|
10,009,590
|
|
|||||
Noncontrolling interests subject to put provisions
|
574,602
|
|
|
—
|
|
|
—
|
|
|
436,758
|
|
|
1,011,360
|
|
|||||
Total DaVita Inc. shareholders' equity
|
4,690,029
|
|
|
10,009,874
|
|
|
3,085,722
|
|
|
(13,095,596
|
)
|
|
4,690,029
|
|
|||||
Noncontrolling interests not subject to put
provisions |
—
|
|
|
—
|
|
|
632,795
|
|
|
(436,758
|
)
|
|
196,037
|
|
|||||
Total equity
|
4,690,029
|
|
|
10,009,874
|
|
|
3,718,517
|
|
|
(13,532,354
|
)
|
|
4,886,066
|
|
|||||
Total liabilities and equity
|
$
|
14,360,710
|
|
|
$
|
16,302,979
|
|
|
$
|
6,371,260
|
|
|
$
|
(18,086,756
|
)
|
|
$
|
18,948,193
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-
Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
As of December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash and cash equivalents
|
$
|
549,921
|
|
|
$
|
—
|
|
|
$
|
124,855
|
|
|
$
|
—
|
|
|
$
|
674,776
|
|
Accounts receivable, net
|
—
|
|
|
1,048,580
|
|
|
455,370
|
|
|
—
|
|
|
1,503,950
|
|
|||||
Other current assets
|
277,911
|
|
|
462,684
|
|
|
114,471
|
|
|
—
|
|
|
855,066
|
|
|||||
Current assets held for sale
|
—
|
|
|
514,407
|
|
|
446,549
|
|
|
—
|
|
|
960,956
|
|
|||||
Total current assets
|
827,832
|
|
|
2,025,671
|
|
|
1,141,245
|
|
|
—
|
|
|
3,994,748
|
|
|||||
Property and equipment, net
|
337,200
|
|
|
1,444,248
|
|
|
1,082,673
|
|
|
—
|
|
|
2,864,121
|
|
|||||
Intangible assets, net
|
487
|
|
|
42,037
|
|
|
30,980
|
|
|
—
|
|
|
73,504
|
|
|||||
Investments in subsidiaries
|
9,717,728
|
|
|
2,021,062
|
|
|
—
|
|
|
(11,738,790
|
)
|
|
—
|
|
|||||
Intercompany receivables
|
3,250,692
|
|
|
—
|
|
|
866,955
|
|
|
(4,117,647
|
)
|
|
—
|
|
|||||
Other long-term assets and investments
|
39,994
|
|
|
73,466
|
|
|
442,433
|
|
|
—
|
|
|
555,893
|
|
|||||
Goodwill
|
—
|
|
|
4,480,344
|
|
|
1,535,031
|
|
|
—
|
|
|
6,015,375
|
|
|||||
Long-term assets held for sale
|
—
|
|
|
5,066,453
|
|
|
185,682
|
|
|
—
|
|
|
5,252,135
|
|
|||||
Total assets
|
$
|
14,173,933
|
|
|
$
|
15,153,281
|
|
|
$
|
5,284,999
|
|
|
$
|
(15,856,437
|
)
|
|
$
|
18,755,776
|
|
Current liabilities
|
$
|
303,840
|
|
|
$
|
1,343,748
|
|
|
$
|
256,143
|
|
|
$
|
—
|
|
|
$
|
1,903,731
|
|
Current liabilities held for sale
|
—
|
|
|
533,250
|
|
|
273,983
|
|
|
—
|
|
|
807,233
|
|
|||||
Total current liabilities
|
303,840
|
|
|
1,876,998
|
|
|
530,126
|
|
|
—
|
|
|
2,710,964
|
|
|||||
Intercompany payables
|
—
|
|
|
2,382,428
|
|
|
1,735,219
|
|
|
(4,117,647
|
)
|
|
—
|
|
|||||
Long-term debt and other long-term liabilities
|
8,614,445
|
|
|
835,845
|
|
|
342,638
|
|
|
—
|
|
|
9,792,928
|
|
|||||
Long-term liabilities held for sale
|
—
|
|
|
340,282
|
|
|
88,603
|
|
|
—
|
|
|
428,885
|
|
|||||
Noncontrolling interests subject to put provisions
|
607,601
|
|
|
—
|
|
|
—
|
|
|
365,657
|
|
|
973,258
|
|
|||||
Total DaVita Inc. shareholders' equity
|
4,648,047
|
|
|
9,717,728
|
|
|
2,021,062
|
|
|
(11,738,790
|
)
|
|
4,648,047
|
|
|||||
Noncontrolling interests not subject to put
provisions |
—
|
|
|
—
|
|
|
567,351
|
|
|
(365,657
|
)
|
|
201,694
|
|
|||||
Total equity
|
4,648,047
|
|
|
9,717,728
|
|
|
2,588,413
|
|
|
(12,104,447
|
)
|
|
4,849,741
|
|
|||||
Total liabilities and equity
|
$
|
14,173,933
|
|
|
$
|
15,153,281
|
|
|
$
|
5,284,999
|
|
|
$
|
(15,856,437
|
)
|
|
$
|
18,755,776
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Adjustments |
|
Consolidated
Total |
||||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income
|
$
|
663,618
|
|
|
$
|
478,192
|
|
|
$
|
241,312
|
|
|
$
|
(552,567
|
)
|
|
$
|
830,555
|
|
Changes in operating assets and liabilities and
non-cash items included in net income |
(534,302
|
)
|
|
366,947
|
|
|
691,682
|
|
|
552,567
|
|
|
1,076,894
|
|
|||||
Net cash provided by operating activities
|
129,316
|
|
|
845,139
|
|
|
932,994
|
|
|
—
|
|
|
1,907,449
|
|
|||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions of property and equipment, net
|
(155,972
|
)
|
|
(490,800
|
)
|
|
(258,478
|
)
|
|
—
|
|
|
(905,250
|
)
|
|||||
Acquisitions
|
—
|
|
|
(693,522
|
)
|
|
(110,357
|
)
|
|
—
|
|
|
(803,879
|
)
|
|||||
Proceeds from asset sales, net of cash divested
|
—
|
|
|
90,340
|
|
|
1,996
|
|
|
—
|
|
|
92,336
|
|
|||||
Investments and other items
|
211,619
|
|
|
(9,003
|
)
|
|
47,446
|
|
|
—
|
|
|
250,062
|
|
|||||
Net cash provided by (used in) investing
activities |
55,647
|
|
|
(1,102,985
|
)
|
|
(319,393
|
)
|
|
—
|
|
|
(1,366,731
|
)
|
|||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-term debt and related financing costs, net
|
173,529
|
|
|
(12,662
|
)
|
|
(6,019
|
)
|
|
—
|
|
|
154,848
|
|
|||||
Intercompany borrowing
|
22,589
|
|
|
218,980
|
|
|
(241,569
|
)
|
|
—
|
|
|
—
|
|
|||||
Other items
|
(781,697
|
)
|
|
(2,493
|
)
|
|
(136,915
|
)
|
|
—
|
|
|
(921,105
|
)
|
|||||
Net cash (used in) provided by financing
activities |
(585,579
|
)
|
|
203,825
|
|
|
(384,503
|
)
|
|
—
|
|
|
(766,257
|
)
|
|||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
254
|
|
|
—
|
|
|
254
|
|
|||||
Net (decrease) increase in cash and cash
equivalents |
(400,616
|
)
|
|
(54,021
|
)
|
|
229,352
|
|
|
—
|
|
|
(225,285
|
)
|
|||||
Less: Net decrease in cash and cash equivalents
from discontinued operations |
—
|
|
|
(54,021
|
)
|
|
(4,722
|
)
|
|
—
|
|
|
(58,743
|
)
|
|||||
Net (decrease) increase in cash and cash
equivalents from continuing operations |
(400,616
|
)
|
|
—
|
|
|
234,074
|
|
|
—
|
|
|
(166,542
|
)
|
|||||
Cash and cash equivalents of continuing operations
at beginning of the year |
549,921
|
|
|
—
|
|
|
124,855
|
|
|
—
|
|
|
674,776
|
|
|||||
Cash and cash equivalents of continuing operations
at end of the year |
$
|
149,305
|
|
|
$
|
—
|
|
|
$
|
358,929
|
|
|
$
|
—
|
|
|
$
|
508,234
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries |
|
Non-Guarantor
Subsidiaries |
|
Consolidating
Adjustments |
|
Consolidated
Total |
||||||||||
For the year ended December 31, 2016
|
|
|
|
|
|
|
|
|
|
||||||||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
||||||||||
Net income
|
$
|
879,874
|
|
|
$
|
693,720
|
|
|
$
|
820,486
|
|
|
$
|
(1,360,998
|
)
|
|
$
|
1,033,082
|
|
Changes in operating assets and liabilities and
non-cash items included in net income |
(612,706
|
)
|
|
350,684
|
|
|
(168,614
|
)
|
|
1,360,998
|
|
|
930,362
|
|
|||||
Net cash provided by operating activities
|
267,168
|
|
|
1,044,404
|
|
|
651,872
|
|
|
—
|
|
|
1,963,444
|
|
|||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions of property and equipment, net
|
(139,303
|
)
|
|
(382,305
|
)
|
|
(307,487
|
)
|
|
—
|
|
|
(829,095
|
)
|
|||||
Acquisitions
|
—
|
|
|
(472,413
|
)
|
|
(91,443
|
)
|
|
—
|
|
|
(563,856
|
)
|
|||||
Proceeds from asset and business sales, net of cash
divested |
—
|
|
|
70,342
|
|
|
(5,617
|
)
|
|
—
|
|
|
64,725
|
|
|||||
Investments and other items
|
153,031
|
|
|
(29,038
|
)
|
|
2,565
|
|
|
—
|
|
|
126,558
|
|
|||||
Net cash provided by (used in) investing
activities |
13,728
|
|
|
(813,414
|
)
|
|
(401,982
|
)
|
|
—
|
|
|
(1,201,668
|
)
|
|||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-term debt and related financing costs, net
|
(92,460
|
)
|
|
(27,830
|
)
|
|
(4,152
|
)
|
|
—
|
|
|
(124,442
|
)
|
|||||
Intercompany borrowing
|
236,052
|
|
|
(231,800
|
)
|
|
(4,252
|
)
|
|
—
|
|
|
—
|
|
|||||
Other items
|
(1,061,203
|
)
|
|
(21,525
|
)
|
|
(144,811
|
)
|
|
—
|
|
|
(1,227,539
|
)
|
|||||
Net cash used in financing activities
|
(917,611
|
)
|
|
(281,155
|
)
|
|
(153,215
|
)
|
|
—
|
|
|
(1,351,981
|
)
|
|||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
4,276
|
|
|
—
|
|
|
4,276
|
|
|||||
Net (decrease) increase in cash and cash
equivalents |
(636,715
|
)
|
|
(50,165
|
)
|
|
100,951
|
|
|
—
|
|
|
(585,929
|
)
|
|||||
Less: Net (decrease) increase in cash and cash
equivalents from discontinued operations |
—
|
|
|
(50,165
|
)
|
|
34,377
|
|
|
—
|
|
|
(15,788
|
)
|
|||||
Net (decrease) increase in cash and cash
equivalents from continuing operations |
(636,715
|
)
|
|
—
|
|
|
66,574
|
|
|
—
|
|
|
(570,141
|
)
|
|||||
Cash and cash equivalents of continuing operations
at beginning of the year |
1,186,636
|
|
|
—
|
|
|
58,281
|
|
|
—
|
|
|
1,244,917
|
|
|||||
Cash and cash equivalents of continuing operations
at end of the year |
$
|
549,921
|
|
|
$
|
—
|
|
|
$
|
124,855
|
|
|
$
|
—
|
|
|
$
|
674,776
|
|
|
DaVita Inc.
|
|
Guarantor
Subsidiaries
|
|
Non-Guarantor
Subsidiaries
|
|
Consolidating
Adjustments
|
|
Consolidated
Total
|
||||||||||
For the year ended December 31, 2015
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Net income
|
$
|
269,732
|
|
|
$
|
174,957
|
|
|
$
|
479,700
|
|
|
$
|
(496,979
|
)
|
|
$
|
427,410
|
|
Changes in operating assets and liabilities and
non-cash items included in net income |
(125,981
|
)
|
|
684,760
|
|
|
74,032
|
|
|
496,979
|
|
|
1,129,790
|
|
|||||
Net cash provided by operating activities
|
143,751
|
|
|
859,717
|
|
|
553,732
|
|
|
—
|
|
|
1,557,200
|
|
|||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Additions of property and equipment, net
|
(115,269
|
)
|
|
(319,695
|
)
|
|
(273,034
|
)
|
|
—
|
|
|
(707,998
|
)
|
|||||
Acquisitions
|
—
|
|
|
(76,983
|
)
|
|
(19,486
|
)
|
|
—
|
|
|
(96,469
|
)
|
|||||
Proceeds from asset sales
|
—
|
|
|
19,715
|
|
|
—
|
|
|
—
|
|
|
19,715
|
|
|||||
Investments and other items
|
(74,474
|
)
|
|
(2,144
|
)
|
|
(20,414
|
)
|
|
—
|
|
|
(97,032
|
)
|
|||||
Net cash used in investing activities
|
(189,743
|
)
|
|
(379,107
|
)
|
|
(312,934
|
)
|
|
—
|
|
|
(881,784
|
)
|
|||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Long-term debt and related financing costs, net
|
640,009
|
|
|
(11,953
|
)
|
|
(8,358
|
)
|
|
—
|
|
|
619,698
|
|
|||||
Intercompany borrowing
|
466,038
|
|
|
(370,839
|
)
|
|
(95,199
|
)
|
|
—
|
|
|
—
|
|
|||||
Other items
|
(572,295
|
)
|
|
(66,382
|
)
|
|
(119,991
|
)
|
|
—
|
|
|
(758,668
|
)
|
|||||
Net cash provided by (used in) financing
activities |
533,752
|
|
|
(449,174
|
)
|
|
(223,548
|
)
|
|
—
|
|
|
(138,970
|
)
|
|||||
Effect of exchange rate changes on cash
|
—
|
|
|
—
|
|
|
(2,571
|
)
|
|
—
|
|
|
(2,571
|
)
|
|||||
Net increase in cash and cash equivalents
|
487,760
|
|
|
31,436
|
|
|
14,679
|
|
|
—
|
|
|
533,875
|
|
|||||
Less: Net increase (decrease) in cash and cash
equivalents from discontinued operations |
—
|
|
|
31,436
|
|
|
(5,581
|
)
|
|
—
|
|
|
25,855
|
|
|||||
Net increase in cash and cash equivalents from
continuing operations |
487,760
|
|
|
—
|
|
|
20,260
|
|
|
—
|
|
|
508,020
|
|
|||||
Cash and cash equivalents of continuing operations
at beginning of the year |
698,876
|
|
|
—
|
|
|
38,021
|
|
|
—
|
|
|
736,897
|
|
|||||
Cash and cash equivalents of continuing operations
at end of the year |
$
|
1,186,636
|
|
|
$
|
—
|
|
|
$
|
58,281
|
|
|
$
|
—
|
|
|
$
|
1,244,917
|
|
|
Consolidated Total
|
|
Physician Groups
|
|
Unrestricted Subsidiaries
|
|
Company and Restricted Subsidiaries
(1)
|
||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
Dialysis and related lab patient service revenues
|
$
|
10,093,670
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
10,093,670
|
|
Less: Provision for uncollectible accounts
|
(485,398
|
)
|
|
—
|
|
|
—
|
|
|
(485,398
|
)
|
||||
Net dialysis and related lab patient service revenues
|
9,608,272
|
|
|
—
|
|
|
—
|
|
|
9,608,272
|
|
||||
Other revenues
|
1,268,362
|
|
|
—
|
|
|
—
|
|
|
1,268,362
|
|
||||
Total net revenues
|
10,876,634
|
|
|
—
|
|
|
—
|
|
|
10,876,634
|
|
||||
Operating expenses and charges
|
9,063,879
|
|
|
—
|
|
|
—
|
|
|
9,063,879
|
|
||||
Operating income
|
1,812,755
|
|
|
—
|
|
|
—
|
|
|
1,812,755
|
|
||||
Debt expense
|
(430,634
|
)
|
|
—
|
|
|
—
|
|
|
(430,634
|
)
|
||||
Other income, net
|
17,665
|
|
|
—
|
|
|
—
|
|
|
17,665
|
|
||||
Income tax expense
|
323,859
|
|
|
—
|
|
|
—
|
|
|
323,859
|
|
||||
Net income from continuing operations
|
1,075,927
|
|
|
—
|
|
|
—
|
|
|
1,075,927
|
|
||||
Net (loss) income from discontinued operations, net of tax
|
(245,372
|
)
|
|
13,611
|
|
|
19
|
|
|
(259,002
|
)
|
||||
Net income
|
830,555
|
|
|
13,611
|
|
|
19
|
|
|
816,925
|
|
||||
Less: Net income attributable to noncontrolling interests
|
(166,937
|
)
|
|
7,183
|
|
|
—
|
|
|
(174,120
|
)
|
||||
Net income attributable to DaVita Inc.
|
$
|
663,618
|
|
|
$
|
20,794
|
|
|
$
|
19
|
|
|
$
|
642,805
|
|
|
Consolidated Total
|
|
Physician Groups
|
|
Unrestricted Subsidiaries
|
|
Company and Restricted Subsidiaries
(1)
|
||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
830,555
|
|
|
$
|
13,611
|
|
|
$
|
19
|
|
|
$
|
816,925
|
|
Other comprehensive income
|
102,876
|
|
|
—
|
|
|
—
|
|
|
102,876
|
|
||||
Total comprehensive income
|
933,431
|
|
|
13,611
|
|
|
19
|
|
|
919,801
|
|
||||
Less: Comprehensive income attributable to noncontrolling
interest |
(166,935
|
)
|
|
7,183
|
|
|
—
|
|
|
(174,118
|
)
|
||||
Comprehensive income attributable to DaVita Inc.
|
$
|
766,496
|
|
|
$
|
20,794
|
|
|
$
|
19
|
|
|
$
|
745,683
|
|
(1)
|
After the elimination of the unrestricted subsidiaries and the physician groups
|
|
Consolidated Total
|
|
Physician Groups
|
|
Unrestricted Subsidiaries
|
|
Company and Restricted Subsidiaries
(1)
|
||||||||
As of December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash and cash equivalents
|
$
|
508,234
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
508,234
|
|
Accounts receivable, net
|
1,714,750
|
|
|
—
|
|
|
—
|
|
|
1,714,750
|
|
||||
Other current assets
|
759,732
|
|
|
3,033
|
|
|
—
|
|
|
756,699
|
|
||||
Other current assets held for sale
|
5,761,642
|
|
|
423,205
|
|
|
2,733
|
|
|
5,335,704
|
|
||||
Total current assets
|
8,744,358
|
|
|
426,238
|
|
|
2,733
|
|
|
8,315,387
|
|
||||
Property and equipment, net
|
3,149,213
|
|
|
—
|
|
|
—
|
|
|
3,149,213
|
|
||||
Amortizable intangibles, net
|
113,827
|
|
|
—
|
|
|
—
|
|
|
113,827
|
|
||||
Other long-term assets
|
330,516
|
|
|
—
|
|
|
—
|
|
|
330,516
|
|
||||
Goodwill
|
6,610,279
|
|
|
—
|
|
|
—
|
|
|
6,610,279
|
|
||||
Total assets
|
$
|
18,948,193
|
|
|
$
|
426,238
|
|
|
$
|
2,733
|
|
|
$
|
18,519,222
|
|
Current liabilities
|
$
|
1,856,107
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,856,107
|
|
Current liabilities held for sale
|
1,185,070
|
|
|
308,884
|
|
|
—
|
|
|
876,186
|
|
||||
Total current liabilities
|
3,041,177
|
|
|
308,884
|
|
|
—
|
|
|
2,732,293
|
|
||||
Payables to parent
|
—
|
|
|
—
|
|
|
2,733
|
|
|
(2,733
|
)
|
||||
Long-term debt and other long-term liabilities
|
10,009,590
|
|
|
—
|
|
|
—
|
|
|
10,009,590
|
|
||||
Noncontrolling interests subject to put provisions
|
1,011,360
|
|
|
—
|
|
|
—
|
|
|
1,011,360
|
|
||||
Total DaVita Inc. shareholders' equity
|
4,690,029
|
|
|
117,354
|
|
|
—
|
|
|
4,572,675
|
|
||||
Noncontrolling interests not subject to put provisions
|
196,037
|
|
|
—
|
|
|
—
|
|
|
196,037
|
|
||||
Shareholders' equity
|
4,886,066
|
|
|
117,354
|
|
|
—
|
|
|
4,768,712
|
|
||||
Total liabilities and shareholders' equity
|
$
|
18,948,193
|
|
|
$
|
426,238
|
|
|
$
|
2,733
|
|
|
$
|
18,519,222
|
|
|
Consolidated Total
|
|
Physician Groups
|
|
Unrestricted Subsidiaries
|
|
Company and Restricted Subsidiaries
(1)
|
||||||||
For the year ended December 31, 2017
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income
|
$
|
830,555
|
|
|
$
|
13,611
|
|
|
$
|
19
|
|
|
$
|
816,925
|
|
Changes in operating and intercompany assets and liabilities and
non-cash items included in net income |
1,076,894
|
|
|
27,312
|
|
|
(19
|
)
|
|
1,049,601
|
|
||||
Net cash provided by operating activities
|
1,907,449
|
|
|
40,923
|
|
|
—
|
|
|
1,866,526
|
|
||||
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Additions of property and equipment
|
(905,250
|
)
|
|
(5,406
|
)
|
|
—
|
|
|
(899,844
|
)
|
||||
Acquisitions and divestitures, net
|
(803,879
|
)
|
|
—
|
|
|
—
|
|
|
(803,879
|
)
|
||||
Proceeds from asset sales
|
92,336
|
|
|
—
|
|
|
—
|
|
|
92,336
|
|
||||
Investments and other items, net
|
250,062
|
|
|
(3,800
|
)
|
|
—
|
|
|
253,862
|
|
||||
Net cash used in investing activities
|
(1,366,731
|
)
|
|
(9,206
|
)
|
|
—
|
|
|
(1,357,525
|
)
|
||||
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Long-term debt and related financing costs, net
|
154,848
|
|
|
—
|
|
|
—
|
|
|
154,848
|
|
||||
Intercompany
|
—
|
|
|
(36,220
|
)
|
|
—
|
|
|
36,220
|
|
||||
Other items
|
(921,105
|
)
|
|
—
|
|
|
—
|
|
|
(921,105
|
)
|
||||
Net cash used in financing activities
|
(766,257
|
)
|
|
(36,220
|
)
|
|
—
|
|
|
(730,037
|
)
|
||||
Effect of exchange rate changes on cash
|
254
|
|
|
—
|
|
|
—
|
|
|
254
|
|
||||
Net decrease in cash and cash equivalents
|
(225,285
|
)
|
|
(4,503
|
)
|
|
—
|
|
|
(220,782
|
)
|
||||
Less: Net decrease in cash and cash equivalents from discontinued operations
|
(58,743
|
)
|
|
(4,503
|
)
|
|
—
|
|
|
(54,240
|
)
|
||||
Net decrease in cash and cash equivalents from continuing operations
|
(166,542
|
)
|
|
—
|
|
|
—
|
|
|
(166,542
|
)
|
||||
Cash and cash equivalents of continuing operations at beginning of the year
|
674,776
|
|
|
—
|
|
|
—
|
|
|
674,776
|
|
||||
Cash and cash equivalents of continuing operations at end of the year
|
$
|
508,234
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
508,234
|
|
(1)
|
After the elimination of the unrestricted subsidiaries and the physician groups
|
|
Agreement and Plan of Merger, dated as of May 20, 2012, by and among DaVita Inc., Seismic Acquisition LLC, HealthCare Partners Holdings, LLC, and the Member Representative.(28)
|
|
|
|
|
|
Amendment, dated as of July 6, 2012, to the Agreement and Plan of Merger, dated as of May 20, 2012, by and among DaVita Inc., Seismic Acquisition LLC, HealthCare Partners Holdings, LLC, and the Member Representative.(25)
|
|
|
|
|
|
Restated Certificate of Incorporation of DaVita Inc., as filed with the Secretary of State of Delaware on November 1, 2016.(1)
|
|
|
|
|
|
Amended and Restated Bylaws for DaVita Inc. dated as of September 7, 2016.(1)
|
|
|
|
|
|
Indenture, dated August 28, 2012, by and among DaVita Inc., the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee.(4)
|
|
|
|
|
|
Form of 5.750% Senior Notes due 2022 and related Guarantee (included in Exhibit 4.1).(4)
|
|
|
|
|
|
Indenture, dated June 13, 2014, by and among DaVita Inc., the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee.(26)
|
|
|
|
|
|
Form of 5.125% Senior Notes due 2024 and related Guarantee (included in Exhibit 4.3).(26)
|
|
|
|
|
|
Second Supplemental Indenture for the 5.750% Senior Notes due 2022, dated June 13, 2014, by and among DaVita Inc., the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee.(21)
|
|
|
|
|
|
Indenture for the 5.000% Senior Notes due 2025, dated April 17, 2015, by and among DaVita Inc., the guarantors named therein and The Bank of New York Mellon Trust Company, N.A., as Trustee.(22)
|
|
|
|
|
|
Form of 5.000% Senior Notes due 2025 and related Guarantee (included in Exhibit 4.6).(22)
|
|
|
|
|
|
Employment Agreement, effective September 22, 2005, by and between DaVita Inc. and James Hilger.(8)*
|
|
|
|
|
|
Amendment to Mr. Hilger’s Employment Agreement, effective December 12, 2008.(18)*
|
|
|
|
|
|
Second Amendment to Mr. Hilger’s Employment Agreement, effective December 27, 2012.(23)*
|
|
|
|
|
|
Employment Agreement, effective July 25, 2008, between DaVita Inc. and Kent J. Thiry.(15)*
|
|
|
|
|
|
Employment Agreement, effective August 1, 2008, between DaVita Inc. and Allen Nissenson.(16)*
|
|
|
|
|
|
Employment Agreement, effective March 17, 2010, by and between DaVita Inc. and Javier Rodriguez.(20)*
|
|
|
|
|
|
Employment Agreement, effective April 27, 2016, by and between DaVita HealthCare Partners Inc. and Kathleen A. Waters.(6)*
|
|
|
|
|
|
Consulting Agreement, effective June 15, 2017, by and between DaVita Inc. and Roger J. Valine.(3)*
|
|
|
|
|
|
Amendment to Stock Appreciation Rights Agreements, effective June 15, 2017, by and between DaVita Inc. and Roger J. Valine.(3)*
|
|
|
|
|
|
Employment Agreement, effective November 1, 2016, by and between DaVita Inc. and Charles G. Berg.(9)*
|
|
|
|
|
Amendment to Employment Agreement, effective October 13, 2017, by and among DaVita Inc., Charles G. Berg and DaVita Medical Management, LLC.(3)*
|
|
|
|
|
|
Employment Agreement, effective February 21, 2017, by and between DaVita Inc. and Joel Ackerman.(9)*
|
|
|
|
|
|
Sourcing and Supply Agreement between DaVita Inc. and Amgen USA Inc. effective as of January 6, 2017.(6)**
|
|
|
|
|
|
Equity Purchase Agreement, dated as of December 5, 2017, by and among DaVita Inc., Collaborative Care Holdings, LLC, and solely with respect to Section 9.3 and Section 9.18 thereto, UnitedHealth Group Incorporated.(2)
|
|
|
|
|
|
Form of Indemnity Agreement.(12)*
|
|
|
|
|
|
Form of Indemnity Agreement.(7)*
|
|
|
|
|
|
DaVita Deferred Compensation Plan.(9)*
|
|
|
|
|
|
Executive Incentive Plan (as Amended and Restated effective January 1, 2009).(19)*
|
|
|
|
|
|
Executive Retirement Plan.(18)*
|
|
|
|
|
|
DaVita Voluntary Deferral Plan.(5)*
|
|
|
|
|
|
Deferred Bonus Plan (Prosperity Plan).(17)*
|
|
|
|
|
|
Amendment No. 1 to Deferred Bonus Plan (Prosperity Plan).(18)*
|
|
|
|
|
|
Amended and Restated Employee Stock Purchase Plan.(13)*
|
|
|
|
|
|
Amended and Restated DaVita Inc. Severance Plan.(23)*
|
|
|
|
|
|
Change in Control Bonus Program.(18)*
|
|
|
|
|
|
DaVita Inc. Non-Employee Director Compensation Policy.(14)*
|
|
|
|
|
|
DaVita Inc. Non-Employee Director Compensation Policy. *✓
|
|
|
|
|
|
Form of Restricted Stock Units Agreement—Board members (DaVita Inc. 2011 Incentive Award Plan). (24)*
|
|
|
|
|
|
Form of Stock Appreciation Rights Agreement—Executives (DaVita Inc. 2011 Incentive Award Plan).(24)*
|
|
|
|
|
|
Form of Restricted Stock Units Agreement—Executives (DaVita Inc. 2011 Incentive Award Plan).(24)*
|
|
|
|
|
|
Form of Restricted Stock Units Agreement (DaVita Inc. 2011 Incentive Award Plan).(23)*
|
|
|
|
|
|
Form of Stock Appreciation Rights Agreement (DaVita Inc. 2011 Incentive Award Plan).(23)*
|
|
|
|
|
|
Form of Long-Term Incentive Program Award Agreement (For 162(m) designated teammates) (DaVita Inc. 2011 Incentive Award Plan).(23)*
|
|
|
|
|
|
Form of Long-Term Incentive Program Award Agreement (DaVita Inc. 2011 Incentive Award Plan).(23)*
|
|
|
|
|
Credit Agreement, dated as of June 24, 2014, by and among DaVita Inc., the guarantors the guarantors party thereto, the lenders party thereto, JPMorgan Chase Bank, N.A., as Administrative Agent and Collateral Agent, Barclays Bank PLC, and Wells Fargo Bank, National Association as Co-Syndication Agents, Bank of America, N.A., Credit Suisse AG, Goldman Sachs Bank USA, JPMorgan Chase Bank, N.A., Morgan Stanley Senior Funding, Inc., and SunTrust Bank, as Co-Documentation Agents, Barclays Bank PLC, Wells Fargo Securities, LLC, Credit Suisse Securities (USA) LLC, Goldman Sachs Bank USA, J.P. Morgan Securities, LLC, Bank of America, N.A., Morgan Stanley Senior Funding, Inc., and SunTrust Robinson Humphrey, Inc. as Joint Lead Arrangers and Joint Bookrunners, The Bank of Nova Scotia, Credit Agricole Securities (USA) Inc., The Bank of Tokyo-Mitsubishi UFJ, Ltd., and Sumitomo Mitsui Banking Corporation, as Senior Managing Agents, HSBC Securities (USA) Inc., Fifth Third Bank, and Compass Bank as Managing Agents. (21)
|
|
|
|
|
|
Amended and Restated DaVita Inc. 2011 Incentive Award Plan.(11)*
|
|
|
|
|
|
Form of Non-Competition and Non-Solicitation Agreement, dated as of May 20, 2012, between DaVita Inc. and Dr. Robert Margolis, Dr. William Chin, Dr. Thomas Paulsen, Mr. Zan Calhoun, and Ms. Lori Glisson. (28)
|
|
|
|
|
|
Form of Non-Competition and Non-Solicitation Agreement, dated as of May 20, 2012, between DaVita Inc. and Mr. Matthew Mazdyasni, Dr. Sherif Abdou, and Dr. Amir Bacchus.(28)
|
|
|
|
|
|
Escrow Agreement, dated as of August 28, 2012, by and among DaVita Inc., The Bank of New York Mellon Trust Company, N.A., as trustee, The Bank of New York Mellon Trust Company, N.A., as escrow agent and The Bank of New York Mellon Trust Company, N.A., as bank and securities intermediary.(4)
|
|
|
|
|
|
Form of 2014 Long Term Incentive Program Cash Performance Award Agreement under the DaVita Inc. 2011 Incentive Award Plan and Long-Term Incentive Program (for 162(m) designated teammates).(10) * **
|
|
|
|
|
|
Form of 2014 Long Term Incentive Program Cash Performance Award Agreement under the DaVita Inc. 2011 Incentive Award Plan and Long-Term Incentive Program.(10)* **
|
|
|
|
|
|
Form of 2014 Long Term Incentive Program Performance Stock Units Agreement under the DaVita Inc. 2011 Incentive Award Plan and Long-Term Incentive Program (for 162(m) designated teammates).(10) * **
|
|
|
|
|
|
Form of 2014 Long Term Incentive Program Restricted Stock Units Agreement under the DaVita Inc. 2011 Incentive Award Plan and Long-Term Incentive Program.(10)*
|
|
|
|
|
|
Form of 2014 Long Term Incentive Program Stock Appreciation Rights Agreement under the DaVita Inc. 2011 Incentive Award Plan and Long-Term Incentive Program.(10)*
|
|
|
|
|
|
Corporate Integrity Agreement, dated as of October 22, 2014, by and among the Office of Inspector General of The Department of Health and Human Services and DaVita Inc.(27)
|
|
|
|
|
|
Computation of Ratio of Earnings to Fixed Charges.✓
|
|
|
|
|
|
List of our subsidiaries.✓
|
|
|
|
|
|
Consent of KPMG LLP, independent registered public accounting firm.✓
|
|
|
|
|
|
Powers of Attorney with respect to DaVita. (Included on Page S-1).
|
|
|
|
|
|
Certification of the Chief Executive Officer, dated February 23, 2018, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.✓
|
|
|
|
|
|
Certification of the Chief Financial Officer, dated February 23, 2018, pursuant to Rule 13a-14(a) or 15d-14(a), as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.✓
|
|
|
|
|
Certification of the Chief Executive Officer, dated February 23, 2018, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.✓
|
|
|
|
|
|
Certification of the Chief Financial Officer, dated February 23, 2018, pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.✓
|
|
|
|
|
101.INS
|
|
XBRL Instance Document.✓
|
|
|
|
101.SCH
|
|
XBRL Taxonomy Extension Schema Document.✓
|
|
|
|
101.CAL
|
|
XBRL Taxonomy Extension Calculation Linkbase Document.✓
|
|
|
|
101.DEF
|
|
XBRL Taxonomy Extension Definition Linkbase Document.✓
|
|
|
|
101.LAB
|
|
XBRL Taxonomy Extension Label Linkbase Document.✓
|
|
|
|
101.PRE
|
|
XBRL Taxonomy Extension Presentation Linkbase Document.✓
|
|
✓
|
Included in this filing.
|
*
|
Management contract or executive compensation plan or arrangement.
|
**
|
Portions of this exhibit are subject to a request for confidential treatment and have been redacted and filed separately with the SEC.
|
(1)
|
Filed on November 2, 2016 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2016.
|
(2)
|
Filed on December 6, 2017 as an exhibit to the Company’s Current Report on Form 8-K.
|
(3)
|
Filed on November 7, 2017 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2017.
|
(4)
|
Filed on August 28, 2012 as an exhibit to the Company’s Current Report on Form 8-K.
|
(5)
|
Filed on November 8, 2005 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2005.
|
(6)
|
Filed on May 2, 2017 as an exhibit to the Company’s Quarterly Report on 10-Q for the quarter ended March 31, 2017.
|
(7)
|
Filed on March 3, 2005 as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2004.
|
(8)
|
Filed on August 7, 2006 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ending June 30, 2006.
|
(9)
|
Filed on February 24, 2017 as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2016.
|
(10)
|
Filed on November 6, 2014 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2014.
|
(11)
|
Filed on April 28, 2014 as Appendix A to the Company's Definitive Proxy Statement on Schedule 14A.
|
(12)
|
Filed on December 20, 2006 as an exhibit to the Company’s Current Report on Form 8-K.
|
(13)
|
Filed on June 4, 2007 as an exhibit to the Company’s Current Report on Form 8-K.
|
(14)
|
Filed on May 8, 2008 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2008.
|
(15)
|
Filed on July 31, 2008 as an exhibit to the Company’s Current Report on Form 8-K.
|
(16)
|
Filed on November 6, 2008 as an exhibit to the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2008.
|
(17)
|
Filed on February 29, 2008 as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2007.
|
(18)
|
Filed on February 27, 2009 as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2008
|
(19)
|
Filed on June 18, 2009 as an exhibit to the Company’s Current Report on Form 8-K.
|
(20)
|
Filed on April 14, 2010 as an exhibit to the Company’s Current Report on Form 8-K.
|
(21)
|
Filed on August 1, 2014 as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2014.
|
(22)
|
Filed on April 17, 2015 as an exhibit to the Company’s Current Report on Form 8-K.
|
(23)
|
Filed on March 1, 2013 as an exhibit to the Company’s Annual Report on Form 10-K for the year ended December 31, 2012.
|
(24)
|
Filed on August 4, 2011 as an exhibit to the Company's Quarterly Report on Form 10-Q for the quarter ended June 30, 2011.
|
(25)
|
Filed on July 9, 2012 as an exhibit to the Company’s Current Report on Form 8-K.
|
(26)
|
Filed on June 16, 2014 as an exhibit to the Company's current Report on Form 8-K.
|
(27)
|
Filed on October 23, 2014 as an exhibit to the Company's current report on Form 8-K.
|
(28)
|
Filed on May 21, 2012 as an exhibit to the Company's Current Report on Form 8-K.
|
DAVITA INC.
|
||
|
|
|
By:
|
|
/
S
/ K
ENT
J. T
HIRY
|
|
|
Kent J. Thiry
Chairman and Chief Executive Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
||
/
S
/ K
ENT
J. T
HIRY
|
|
Chairman and Chief Executive Officer
|
|
February 23, 2018
|
Kent J. Thiry
|
|
(Principal Executive Officer)
|
|
|
|
|
|
||
/
S
/ J
OEL
A
CKERMAN
|
|
Chief Financial Officer
|
|
February 23, 2018
|
Joel Ackerman
|
|
(Principal Financial Officer)
|
|
|
|
|
|
||
/
S
/ J
AMES
K. H
ILGER
|
|
Chief Accounting Officer
|
|
February 23, 2018
|
James K. Hilger
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
/
S
/ P
AMELA
M. A
RWAY
|
|
Director
|
|
February 23, 2018
|
Pamela M. Arway
|
|
|
|
|
|
|
|
||
/
S
/ C
HARLES
G. B
ERG
|
|
Director
|
|
February 23, 2018
|
Charles G. Berg
|
|
|
|
|
|
|
|
||
/
S
/ C
AROL
A. D
AVIDSON
|
|
Director
|
|
February 23, 2018
|
Carol A. Davidson
|
|
|
|
|
|
|
|
||
/
S
/ B
ARBARA
J. D
ESOER
|
|
Director
|
|
February 23, 2018
|
Barbara J. Desoer
|
|
|
|
|
|
|
|
||
/
S
/ P
ASCAL
D
ESROCHES
|
|
Director
|
|
February 23, 2018
|
Pascal Desroches
|
|
|
|
|
|
|
|
||
/
S
/ P
AUL
J. D
IAZ
|
|
Director
|
|
February 23, 2018
|
Paul J. Diaz
|
|
|
|
|
|
|
|
||
/
S
/ P
ETER
T. G
RAUER
|
|
Director
|
|
February 23, 2018
|
Peter T. Grauer
|
|
|
|
|
|
|
|
||
/
S
/ J
OHN
M. N
EHRA
|
|
Director
|
|
February 23, 2018
|
John M. Nehra
|
|
|
|
|
|
|
|
|
|
/
S
/ W
ILLIAM
L. R
OPER
|
|
Director
|
|
February 23, 2018
|
William L. Roper
|
|
|
|
|
|
|
|
|
|
/
S
/ P
HYLLIS
R. Y
ALE
|
|
Director
|
|
February 23, 2018
|
Phyllis R. Yale
|
|
|
|
|
|
|
Balance at
beginning of year |
|
Acquisitions
|
|
Amounts
charged to income |
|
Amounts written off
|
|
Balance
at end of year |
||||||||||
Description
|
|
|
|
|
|
|||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Allowance for uncollectible accounts:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Year ended December 31, 2017
|
|
$
|
238,897
|
|
|
$
|
—
|
|
|
$
|
478,365
|
|
|
$
|
498,863
|
|
|
$
|
218,399
|
|
Year ended December 31, 2016
|
|
$
|
251,734
|
|
|
$
|
—
|
|
|
$
|
442,985
|
|
|
$
|
455,822
|
|
|
$
|
238,897
|
|
Year ended December 31, 2015
|
|
$
|
229,802
|
|
|
$
|
—
|
|
|
$
|
422,145
|
|
|
$
|
400,213
|
|
|
$
|
251,734
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
---|
DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
---|
No information found
No Customers Found
Suppliers
Price
Yield
Owner | Position | Direct Shares | Indirect Shares |
---|