News Detail

DaVita Inc. 4th Quarter 2016 Results




DENVERFeb. 16, 2017 /PRNewswire/ -- DaVita Inc. (NYSE:  DVA) today announced results for the quarter and year ended December 31, 2016.



  • Net income attributable to DaVita Inc. for the quarter and year ended December 31, 2016 was $158 million, or $0.80 per share and $880 million, or $4.29 per share, respectively. 

  • Adjusted net income attributable to DaVita Inc. for the quarter and year ended December 31, 2016, excluding the non-GAAP items described below, was $192 million, or $0.98 per share, and $789 million, or $3.85 per share, respectively. 

  • Additionally, adjusted net income attributable to DaVita Inc. for the quarter and year ended December 31, 2016, exluding the non-GAAP items described below and further excluding the amortization of intangible assets associated with acquisitions, was $222 million, or $1.13 per share, and $897 million, or $4.38 per share, respectively. 

  • Net (loss) income attributable to DaVita Inc. for the quarter and year ended December 31, 2015 was $(6) million, or $(0.03) per share, and $270 million, or $1.25 per share, respectively. 

  • Adjusted net income attributable to DaVita Inc. for the quarter and year ended December 31, 2015, excluding the non-GAAP items described below, was $214 million, or $1.01 per share, and $828 million, or $3.83 per share, respectively. 

  • Additionally, adjusted net income attributable to DaVita Inc. for the quarter and year ended December 31, 2015, exluding the non-GAAP items described below and further excluding the amortization of intangible assets associated with acquisitions, was $239 million, or $1.12 per share, and $930 million, or $4.30 per share, respectively.


The Company's adjusted net income attributable to DaVita Inc., adjusted diluted net income per share, adjusted operating income, adjusted effective income tax rate attributable to DaVita Inc. and free cash flow discussed above and below (collectively its "non-GAAP measures") exclude the effect of certain items that are reconciled to their most comparable GAAP measures at Notes 2, 3, 4 and 5 hereto.







For the quarter ended December 31, 2016, these non-GAAP measures excluded a goodwill impairment charge related to our vascular access reporting unit and an impairment of a minority equity investment (as discussed below), as well as an additional estimated accrual for damages and liabilities associated with our pharmacy business.


For the year ended December 31, 2016, these non-GAAP measures excluded the non-GAAP items mentioned above as well as goodwill impairment charges on certain DaVita Medical Group (DMG) reporting units, a gain on changes in ownership interest upon the formation of our Asia Pacific dialysis joint venture (APAC JV), a gain on the sale of a portion of our Tandigm ownership interest, a loss on the sale of our DMG Arizona business, and estimated accruals for damages and liabilities associated with our pharmacy and DMG Nevada hospice businesses.


For the quarter ended December 31, 2015, these non-GAAP measures excluded estimated goodwill and other intangible asset impairment charges and an estimated accrual for damages and liabilities associated with our pharmacy business. For the year ended December 31, 2015, these non-GAAP measures also excluded the debt redemption charges and a settlement charge related to a private civil suit.


Financial and operating highlights include:



  • Cash flow:  For the quarter and year ended December 31, 2016, operating cash flow was $482 million and $1.963 billion, respectively, and free cash flow was $329 million and $1.412 billion, respectively. For the definition of free cash flow, see Note 5 to the reconciliation of non-GAAP measures.


  • Operating income and adjusted operating income:  Operating income for the quarter ended December 31, 2016 was $381 million, and adjusted operating income for the quarter was $445 million.  Operating income for the year ended December 31, 2016 was $1.895 billion, and adjusted operating income for the year was $1.849 billion.

    In connection with the acquisition of DMG, we recorded receivables against the acquisition escrow balance to offset specific potential tax liabilities. Certain of these potential tax liabilities expired, resulting in the reduction of this asset during the third and fourth quarters of 2016. This negatively impacted operating income by $4 million and $31 million for the quarter and year-ended December 31, 2016, respectively, and is included in our general and administrative expenses. The reduction in operating income was directly offset by a reduction in income tax expense due to the expiration of the corresponding tax liabilities.

    Operating income for the quarter ended December 31, 2015 was $245 million, and adjusted operating income for the quarter was $474 million. Operating income for the year ended December 31, 2015 was $1.171 billion and adjusted operating income for the year was $1.898 billion.


  • Volume:  Total U.S. dialysis treatments for the fourth quarter of 2016 were 6,889,069, or 87,203 treatments per day, representing a per day increase of 3.7% over the fourth quarter of 2015. Normalized non-acquired treatment growth in the fourth quarter of 2016 as compared to the fourth quarter of 2015 was 4.0%.

    The number of member months for which DMG provided care during the fourth quarter of 2016 was approximately 2.3 million, of which approximately 1.0 million, 1.0 million and 0.3 million related to senior, commercial and Medicaid members, respectively. 


  • Goodwill and other asset impairment charges:  During the quarter ended December 31, 2016, we determined that circumstances indicated it had become more likely than not that the goodwill of our vascular access reporting unit had become impaired. These circumstances included changes in governmental reimbursement and our expected ability to mitigate them. We have performed the required valuations to estimate the fair value of the net assets and implied goodwill of this reporting unit with the assistance of a third-party valuation firm. Based on this assessment, we recorded a goodwill impairment charge of $28 million, of which $8 million was attributed to noncontrolling interests. In addition, we recognized an income tax benefit of $7 million related to this charge.

    During the fourth quarter of 2016, we also recognized an impairment charge of $15 million on a minority equity investment within our international business, offset by an income tax benefit of $5 million related to this charge.


  • Effective tax rate:  Our effective tax rate was 32.3% and 30.6% for the quarter and year ended December 31, 2016, respectively. The effective tax rate attributable to DaVita Inc. was 36.3% and 34.1% for the quarter and year ended December 31, 2016, respectively.

    Our effective tax rate for the quarter ended December 31, 2016 was impacted by a non-deductible portion of the estimated accrual associated with our pharmacy business and an adjustment to reduce a receivable associated with the DMG acquisition escrow provision relating to an income tax item. Our effective tax rate for the year ended December 31, 2016 was impacted by the foregoing items as well as partially deductible and non-deductible goodwill impairment charges, the loss on the sale of our DMG Arizona business, a non-deductible portion of the estimated accruals associated with our DMG Nevada hospice and pharmacy businesses, a gain on the APAC JV ownership changes, the adjustments related to the reduction in the receivables associated with the DMG acquisition escrow provision relating to income tax items, and the amount of third-party owners' income attributable to non-tax paying entities. 

    The adjusted effective tax rate attributable to DaVita Inc. for the quarter and year ended December 31, 2016, excluding these items from their respective periods was 36.5% and 38.4%, respectively. The decrease in our adjusted effective tax rate attributable to DaVita Inc. compared to the third quarter of 2016 of 40.0% is due to a decrease in the state tax rate and related true-ups.


  • Center activity: As of December 31, 2016, we provided dialysis services to a total of approximately 203,000 patients at 2,504 outpatient dialysis centers, of which 2,350 centers were located in the United States and 154 centers were located in 11 countries outside of the United States. During the fourth quarter of 2016, we opened a total of 27 new dialysis centers and acquired four dialysis centers in the United States. We also acquired ten dialysis centers and opened five new dialysis centers outside of the United States.


  • Share repurchases: During the quarter ended December 31, 2016, we repurchased a total of 6,718,658 shares of our common stock for $416 million, or an average price of $61.96 per share. During the year ended December 31, 2016, we repurchased 16,649,090 shares of our common stock for $1.1 billion, or an average price of $64.41 per share. We have not repurchased any shares of our common stock subsequent to December 31, 2016. As a result of these transactions, as of February 16, 2017 we have a total of approximately $677 million in outstanding Board repurchase authorizations. 


  • Settlement: In the first quarter of 2017, we reached an agreement with the government for $538 million for amounts owed to us for dialysis services provided over several years to patients covered by the Veterans' Administration. This one-time gain, subject to taxes and consideration of noncontrolling interests, is expected to be recognized in the first quarter of 2017 and is excluded from our 2017 adjusted operating income guidance.


Outlook


The following forward-looking measures and the underlying assumptions involve significant risks and uncertainties, including those described below, and actual results may vary significantly from these current forward-looking measures. We do not provide guidance for consolidated operating income, Kidney Care operating income or effective tax rate attributable to DaVita Inc. on a GAAP basis nor a reconciliation of those forward-looking non-GAAP financial measures to the most directly comparable GAAP financial measures on a forward-looking basis because we are unable to predict certain items contained in the GAAP measures without unreasonable efforts. These non-GAAP financial measures do not include certain items, including the anticipated gain related to the government settlement.



  • We expect our adjusted consolidated operating income guidance for 2017 to be in the range of $1.635 billion to $1.775 billion

  • We expect our adjusted operating income guidance for Kidney Care for 2017 to be in the range of $1.525 billion to $1.625 billion

  • We expect our operating income guidance for DMG for 2017 to be in the range of $110 million to $150 million

  • We expect our consolidated operating cash flow for 2017 to be in the range of $1.750 billion to $1.950 billion, which includes the net benefit of the anticipated VA payment. 

  • We expect our 2017 adjusted effective tax rate attributable to DaVita Inc. to be approximately 39.5% to 40.5%.


We will be holding a conference call to discuss our results for the fourth quarter ended December 31, 2016 on February 16, 2017 at 5:00 p.m. Eastern Time. To join the conference call, please dial (877) 918-6630 from the U.S. or (517) 308-9087 from outside the U.S. A replay of the conference call will be available on our website at investors.davita.com, for the following 30 days.


This release contains forward-looking statements within the meaning of the federal securities laws, including without limitation statements related to our guidance and expectations for our 2017 consolidated operating income, our 2017 Kidney Care operating income, DMG's 2017 operating income, our 2017 consolidated operating cash flows, our 2017 effective tax rate attributable to DaVita Inc., the timing of recognition of the government settlement and our estimated charges and accruals. Factors that could impact future results include the uncertainties associated with the risk factors set forth in our SEC filings, including our annual report on Form 10-K for the year ended December 31, 2015, our subsequent quarterly and annual reports, and our current reports on Form 8-K. The forward-looking statements should be considered in light of these risks and uncertainties. 


These risks and uncertainties include, but are not limited to, and are qualified in their entirety by reference to the full text of those risk factors in our SEC filings relating to:



  • the concentration of profits generated by higher-paying commercial payor plans for which there is continued downward pressure on average realized payment rates, and a reduction in the number of patients under such plans, which may result in the loss of revenues or patients, and the extent to which the ongoing implementation of healthcare exchanges or changes in regulations or enforcement of regulations, including but not limited to those regarding the exchanges, results in a reduction in reimbursement rates for our services from and/or the number of patients enrolled in higher-paying commercial plans,

  • a reduction in government payment rates under the Medicare End Stage Renal Disease program or other government-based programs,

  • the impact of the Medicare Advantage benchmark structure,

  • risks arising from potential federal and/or state legislation or regulation that could have an adverse effect on our operations and profitability,

  • the impact of the 2016 Congressional and Presidential elections on the current health care marketplace and on our business, including with respect to the future of the Affordable Care Act, the exchanges and many other core aspects of the current health care marketplace,

  • changes in pharmaceutical or anemia management practice patterns, payment policies, or pharmaceutical pricing, 

  • legal compliance risks, including our continued compliance with complex government regulations and the provisions of our current corporate integrity agreement and current or potential investigations by various government entities and related government or private-party proceedings, and restrictions on our business and operations required by our corporate integrity agreement and other settlement terms, and the financial impact thereof,

  • continued increased competition from large- and medium-sized dialysis providers that compete directly with us,

  • our ability to maintain contracts with physician medical directors, changing affiliation models for physicians, and the emergence of new models of care introduced by the government or private sector, that may erode our patient base and reimbursement rates, such as accountable care organizations, independent practice associations and integrated delivery systems, 

  • our ability to complete acquisitions, mergers or dispositions that we might be considering or announce, or to integrate and successfully operate any business we may acquire or have acquired, including DMG, or to expand our operations and services to markets outside the United States, or to businesses outside of dialysis and DMG's business,

  • the variability of our cash flows,

  • the risk that we might invest material amounts of capital and incur significant costs in connection with the growth and development of our international operations, yet we might not be able to operate them profitably anytime soon, if at all,

  • risks arising from the use of accounting estimates, judgments and interpretations in our financial statements,

  • the risk that laws regulating the corporate practice of medicine could restrict the manner in which DMG conducts its business,

  • the risk that the cost of providing services under DMG's agreements may exceed our compensation,

  • the risk that reductions in reimbursement rates, including Medicare Advantage rates, and future regulations may negatively impact DMG's business, revenue and profitability,

  • the risk that DMG may not be able to successfully establish a presence in new geographic regions or successfully address competitive threats that could reduce its profitability, 

  • the risk that a disruption in DMG's healthcare provider networks could have an adverse effect on DMG's business operations and profitability, 

  • the risk that reductions in the quality ratings of health maintenance organization plan customers of DMG could have an adverse effect on DMG's business, or

  • the risk that health plans that acquire health maintenance organizations may not be willing to contract with DMG or may be willing to contract only on less favorable terms.


We base our forward-looking statements on information currently available to us at the time of this release, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of changes in underlying factors, new information, future events or otherwise.


This release contains non-GAAP financial measures. For reconciliations of these non-GAAP financial measures to their most comparable measure calculated and presented in accordance with GAAP, see the attached reconciliation schedules. For the reasons stated in the reconciliation schedules, we believe our presentation of non-GAAP financial measures provides useful supplemental information for investors.


 

























Contact:



Jim Gustafson




 Investor Relations




DaVita Inc.




(310) 536-2585






 




































































































































































































































































DAVITA INC.



CONSOLIDATED STATEMENTS OF INCOME



(unaudited) 



(dollars in thousands, except per share data) 





Three months ended
December 31,



Year ended
December 31,




2016



2015



2016



2015








Patient service revenues



$  2,645,520



$  2,430,851



$   10,354,161



$  9,480,279



Less: Provision for uncollectible accounts



(115,165 )



(113,279 )



(451,353 )



(427,860 )



Net patient service revenues



2,530,355



2,317,572



9,902,808



9,052,419



Capitated revenues



864,516



865,543



3,518,679



3,509,095



Other revenues



320,871



350,474



1,323,618



1,220,323



Total net revenues



3,715,742



3,533,589



14,745,105



13,781,837



Operating expenses and charges:







Patient care costs and other costs



2,695,749



2,515,131



10,646,736



9,824,834



General and administrative



412,484



408,882



1,592,698



1,452,135



Depreciation and amortization



188,777



163,330



720,252



638,024



Provision for uncollectible accounts



1,821



2,743



11,677



9,240



Equity investment income



(7,925)



(7,601 )



(13,044 )



(18,325 )



Goodwill and other asset impairment charges



43,408



206,169



296,408



210,234



Gain on changes in ownership interests, net







(404,165 )





Settlement charge









495,000



Total operating expenses and charges



3,334,314



3,288,654



12,850,562



12,611,142



Operating income



381,428



244,935



1,894,543



1,170,695



Debt expense



(104,023 )



(103,259 )



(414,382)



(408,380 )



Debt redemption charges









(48,072 )



Other income, net



667



4,631



8,734



8,893



Income before income taxes



278,072



146,307



1,488,895



723,136



Income tax expense



89,802



111,833



455,813



295,726



Net income



188,270



34,474



1,033,082



427,410



Less: Net income attributable to noncontrolling interests



(30,544 )



(40,474 )



(153,208 )



(157,678 )



Net income (loss) attributable to DaVita Inc.



$     157,726



$    (6,000)



$ 879,874



$     269,732



Earnings per share:







Basic net income (loss) per share attributable to DaVita Inc.



$            0.81



$       (0.03)



$         4.36



$           1.27



Diluted net income (loss) per share attributable to DaVita Inc.



$            0.80



$       (0.03)



$         4.29



$           1.25



Weighted average shares for earnings per share:







Basic



193,999,701



208,762,717



201,641,173



211,867,714



Diluted



196,743,187



208,762,717



204,904,656



216,251,807






 




















































































































































DAVITA INC. 



CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME



(unaudited) 



 (dollars in thousands) 





Three months ended
December 31,



Year ended
December 31,




2016



2015



2016



2015








Net income



$    188,270



$     34,474



$ 1,033,082



$        427,410



Other comprehensive income (loss), net of tax:







Unrealized gains (losses) on interest rate swap and cap agreements:







Unrealized gains (losses) on interest rate swap and cap agreements



4,568



(2,177)



(3,670)



(12,241)



Reclassifications of net swap and cap agreements realized losses into net income



1,265



739



2,566



3,111



Unrealized gains (losses) on investments:







Unrealized (losses) gains on investments



(561)



(45)



1,427



(1,413)



Reclassification of net investment realized gains into net income



(279)



(1)



(423)



(377)



Unrealized losses on foreign currency translation:







Foreign currency translation adjustments



(45,000)



(4,007)



(39,614)



(23,889)



Reclassification of foreign currency translation adjustment realized losses into net income



2,574





10,087





Other comprehensive loss



(37,433)



(5,491)



(29,627)



(34,809)



Total comprehensive income



150,837



28,983



1,003,455



392,601



Less: Comprehensive income attributable to noncontrolling interests



(30,527)



(40,474)



(153,398)



(157,678)



Comprehensive income (loss) attributable to DaVita Inc.



$                   120,310



$   (11,491)



$                   850,057



$                     234,923








 















































































































































































































































































































DAVITA INC.



CONSOLIDATED STATEMENTS OF CASH FLOWS



(unaudited)



(dollars in thousands)





Year ended
December 31,




2016



2015






Cash flows from operating activities:





Net income



$        1,033,082



$           427,410



Adjustments to reconcile net income to net cash provided by operating activities:





Settlement charge





495,000



Settlement payments





(493,775 )



Depreciation and amortization



720,252



638,024



Debt redemption charges





48,072



Goodwill and other asset impairment charges



296,408



210,234



Stock-based compensation expense



38,338



56,664



Tax benefits from stock award exercises



28,397



45,749



Excess tax benefits from stock award exercises



(13,251 )



(28,157 )



Deferred income taxes



52,010



61,744



Equity investment income, net



17,766



9,293



Gain on changes in ownership interests, net



(404,165 )





Other non-cash charges



(7,338 )



44,691



Changes in operating assets and liabilities, other than from acquisitions and divestitures:





Accounts receivable



(152,240 )



(202,867 )



Inventories



22,920



(48,313 )



Other receivables and other current assets



(54,038 )



32,761



Other long-term assets



35,893



3,723



Accounts payable



11,897



30,998



Accrued compensation and benefits



68,272



54,950



Other current liabilities



176,494



113,470



Income taxes



62,230



24,175



Other long-term liabilities



30,517



33,354



Net cash provided by operating activities



1,963,444



1,557,200



Cash flows from investing activities:





Additions of property and equipment



(829,095 )



(707,998 )



Acquisitions



(563,856 )



(96,469 )



Proceeds from asset and business sales



64,725



19,715



Purchase of investments available for sale



(13,539 )



(8,783 )



Purchase of investments held-to-maturity



(1,133,192 )



(1,709,883 )



Proceeds from sale of investments available for sale



18,963



2,058



Proceeds from investments held-to-maturity



1,240,502



1,637,358



Purchase of equity investments



(27,096 )



(17,911 )



Proceeds from sale of equity investments



40,920





Distributions received on equity investments





129



Net cash used in investing activities



(1,201,668 )



(881,784 )



Cash flows from financing activities:





Borrowings



51,991,490



54,541,988



Payments on long-term debt and other financing costs



(52,115,932 )



(53,922,290 )



Deferred financing and debt redemption costs



(188 )



(76,672 )



Purchase of treasury stock



(1,097,822 )



(549,935 )



Distributions to noncontrolling interests



(192,401 )



(174,635 )



Stock award exercises and other share issuances, net



23,543



26,155



Excess tax benefits from stock award exercises



13,251



28,157



Contributions from noncontrolling interests



47,590



54,644



Purchase of noncontrolling interests



(21,512 )



(66,382 )



Net cash used in financing activities



(1,351,981 )



(138,970 )



Effect of exchange rate changes on cash and cash equivalents



4,276



(2,571 )



Net (decrease) increase in cash and cash equivalents



(585,929 )



533,875



Cash and cash equivalents at beginning of the year



1,499,116



965,241



Cash and cash equivalents at end of the period



$           913,187



$        1,499,116






 















































































































































































































































DAVITA INC.



CONSOLIDATED BALANCE SHEETS



(unaudited) 



(dollars in thousands, except per share data) 





December 31,



December 31,




2016



2015






ASSETS





Cash and cash equivalents



$         913,187



$   1,499,116



Short-term investments



310,198



408,084



Accounts receivable, less allowance of $252,056 and $264,144



1,917,302



1,724,228



Inventories



164,858



185,575



Other receivables



453,483



435,885



Other current assets



210,604



190,322



Income taxes receivable



10,596



60,070



Total current assets



3,980,228



4,503,280



Property and equipment, net of accumulated depreciation of $2,832,160 and $2,397,007



3,175,367



2,788,740



Intangible assets, net of accumulated amortization of $940,731 and $770,691



1,527,767



1,687,326



Equity investments



502,389



78,368



Long-term investments



103,679



89,122



Other long-term assets



44,510



73,560



Goodwill



9,407,317



9,294,479




$    18,741,257



$ 18,514,875



LIABILITIES AND EQUITY





Accounts payable



$         522,415



$      513,950



Other liabilities



856,847



682,123



Accrued compensation and benefits



815,761



741,926



Medical payables



336,381



332,102



Current portion of long-term debt



165,041



129,037



Total current liabilities



2,696,445



2,399,138



Long-term debt



8,947,327



9,001,308



Other long-term liabilities



465,358



439,229



Deferred income taxes



809,128



726,962



Total liabilities



12,918,258



12,566,637



Commitments and contingencies:





Noncontrolling interests subject to put provisions



973,258



864,066



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; 194,554,491 and 217,120,346 shares issued and 194,554,491 and 209,754,247 shares outstanding, respectively)



195



217



Additional paid-in capital



1,027,182



1,118,326



Retained earnings



3,710,313



4,356,835



Treasury stock (7,366,099 shares at December 31, 2015)





(544,772)



Accumulated other comprehensive loss



(89,643)



(59,826)



Total DaVita Inc. shareholders' equity



4,648,047



4,870,780



Noncontrolling interests not subject to put provisions



201,694



213,392



Total equity



4,849,741



5,084,172




$    18,741,257



$ 18,514,875






 










































































































































































































































































































































DAVITA INC.



SUPPLEMENTAL FINANCIAL DATA



(unaudited)



(dollars in millions, except for per share and per treatment data)





Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016


 


 


 



1. Consolidated Financial Results:







Consolidated net revenues



$      3,716



$      3,731



$      3,534



$      14,745



Operating income



$         381



$         819



$         245



$        1,895



Adjusted operating income excluding certain items(1)



$         445



$         472



$         474



$        1,849



Operating income margin



10.3%



22.0%



6.9%



12.8%



Adjusted operating income margin excluding certain items(1) (5)



12.0%



12.6%



13.4%



12.5%



Net income (loss) attributable to DaVita Inc



$          158



$          571



$           (6)



$          880



Adjusted net income attributable to DaVita Inc. excluding certain items(1)



$          192



$          197



$         214



$          789



Diluted net income (loss) per share attributable to DaVita Inc



$         0.80



$         2.76



$     (0.03)



$         4.29



Adjusted diluted net income per share attributable to DaVita Inc. excluding certain items(1)



$         0.98



$         0.95



$        1.01



$         3.85








2. Consolidated Business Metrics:







Expenses







General and administrative expenses as a percent of consolidated net revenues(2)



11.1%



10.9%



11.6%



10.8%



Consolidated effective tax rate



32.3%



14.6%



76.4%



30.6%



Consolidated effective tax rate attributable to DaVita Inc.(1)



36.3%



15.4%



105.7%



34.1%



Adjusted consolidated effective tax rate attributable to DaVita Inc.(1)



36.5%



40.0%



36.0%



38.4%








3. Summary of Division Financial Results:







Net revenues







Kidney Care:







U.S. dialysis and related lab services



$       2,323



$       2,324



$      2,216



$       9,138



Ancillary services and strategic initiatives, including international dialysis operations:







U.S. ancillary services and strategic initiatives



338



359



360



1,413



International dialysis



58



53



38



208




396



412



398



1,621



Elimination of intersegment



(40)



(33)



(22)



(128)



Total Kidney Care



2,679



2,703



2,592



10,631



DMG



1,037



1,028



942



4,114



Total net consolidated revenues



$       3,716



$       3,731



$      3,534



$       14,745



Operating income (loss)







Kidney Care:







U.S. Dialysis and related lab services



$          436



$          452



$       464



$       1,777



Other – Ancillary services and strategic initiatives, including international dialysis operations:







U.S. ancillary services and strategic initiatives



(59)



(6)



(15)



(65)



International dialysis



(14)



368



(19)



332




(73)



362



(34)



267



Corporate support and related long-term incentive compensation





(1)



(4)



(14)



Reduction of receivables associated with the DMG acquisition escrow provision



(4)



(27)





(31)



Total Kidney Care



359



786



426



1,999



DMG



22



33



(181)



(104)



Total consolidated operating income



$         381



$         819



$        245



$        1,895






 



































































































































































































































































































































DAVITA INC.



SUPPLEMENTAL FINANCIAL DATA—continued



(unaudited)



(dollars in millions, except for per share and per treatment data)





Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016


 


 


 



4. Summary of Reportable Segment Financial Results:







U.S. Dialysis and Related Lab Services







Revenue:







Patient services revenues



$      2,427



$      2,429



$      2,316



$      9,551



Provision for uncollectible accounts



(109)



(109)



(104)



(430)



Net patient service operating revenues



2,318



2,320



2,212



9,121



Other revenues



5



4



4



17



Total net operating revenues



$       2,323



$       2,324



$      2,216



$      9,138



Operating expenses:







Patient care costs



$       1,568



$       1,565



$      1,462



$      6,145



General and administrative



199



188



181



751



Depreciation and amortization



124



123



112



483



Equity investment income



(4)



(4)



(3)



(18)



Total operating expenses



1,887



1,872



1,752



7,361



Segment operating income



$         436



$         452



$         464



$      1,777








DMG







Revenue:







DMG capitated revenues



$          845



$          846



$         850



$      3,431



Patient services revenues



179



173



80



642



Provision for uncollectible accounts



(6)



(6)



(4)



(20)



Net patient service operating revenues



173



167



76



622



Other revenues



19



15



16



61



Total net operating revenues



$       1,037



$       1,028



$         942



$       4,114



Operating expenses:







Patient care costs



$          834



$          824



$         757



$       3,291



General and administrative



123



121



121



489



Depreciation and amortization



58



53



44



211



Goodwill and other asset impairment charges



%u2500



%u2500



206



253



Gains on changes in ownership interests, net



%u2500



%u2500



%u2500



(30)



Equity investment (income) loss



%u2500



(3)



(5)



4



Total operating expenses



1,015



995



1,123



4,218



Segment operating income (loss)



$           22



$           33



$       (181)



$          (104)



Reconciliation for non-GAAP measure:







Add:







Goodwill and other intangible asset impairment charges



%u2500



%u2500



206



253



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



16



Gain on changes in ownership interests, net







Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(40)



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



10



Adjusted segment operating income(1)



$            22



$            33



$          25



$          135






 



































































































































































































































































































































DAVITA INC.



SUPPLEMENTAL FINANCIAL DATA—continued



(unaudited)



(dollars in millions, except for per share and per treatment data)





Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended
December 31,
2016



5. U.S. Dialysis and Related Lab Services Business Metrics:







Volume







Treatments



6,889,069



6,887,992



6,649,227



27,162,545



Number of treatment days



79.0



79.0



79.1



313.9



Treatments per day



87,203



87,190



84,061



86,532



Per day year over year increase



3.7%



4.2%



3.2%



4.1%



Normalized non-acquired treatment growth year over year



4.0%



4.4%



3.7%



4.2%



Operating revenues before provision for uncollectible accounts







Dialysis and related lab services revenue per treatment



$      352.38



$      352.62



$    348.26



$    351.64



Per treatment (decrease) increase from previous quarter



(0.1%)



0.5%



0.1%




Per treatment increase from previous year



1.2%



1.3%



0.4%



1.2%



Percent of consolidated net revenues



61.9%



61.9%



62.3%



61.5%



Expenses







Patient care costs







Percent of total segment operating net revenues



67.5%



67.3%



66.0%



67.2%



Per treatment



$     227.68



$     227.16



$    219.86



$    226.24



Per treatment increase (decrease) from previous quarter



0.2%



1.1%



(0.5%)




Per treatment increase from previous year



3.6%



2.8%



0.5%



2.2%



General and administrative expenses







Percent of total segment operating net revenues



8.5%



8.1%



8.2%



8.2%



Per treatment



$       28.82



$       27.36



$      27.21



$      27.63



Per treatment increase from previous quarter



5.3%





5.5%




Per treatment increase (decrease) from previous year



5.9%



6.1%



(8.5%)



1.3%



Accounts receivable







Net receivables



$       1,358



$       1,306



$      1,255




DSO



55



52



53




Provision for uncollectible accounts as a percentage of revenues



4.5%



4.5%



4.5%



4.5%








6. DMG Business Metrics:







Capitated membership







Total members



749,300



749,900



807,400




Total member months







Senior



913,300



914,000



951,500



3,760,000



Commercial



1,018,400



1,026,300



1,109,900



4,130,800



Medicaid



318,800



326,500



367,100



1,320,800



Total member months



2,250,500



2,266,800



2,428,500



9,211,600



Capitated revenues by sources







Senior revenues



$        617



$        634



$          607



$         2,537



Commercial revenues



175



165



184



701



Medicaid revenues



53



47



59



193



Total capitated revenues



$         845



$         846



$          850



$        3,431






 

































































































































































































































DAVITA INC.



SUPPLEMENTAL FINANCIAL DATA—continued



(unaudited)



(dollars in millions, except for per share and per treatment data)





Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


 


December 31,
2016


 


 


 



6. DMG Business Metrics: (continued)







Other







Total care dollars under management(1)



$      1,295



$      1,300



$       1,213



$       5,203



Ratio of operating income (loss) to total care dollars under management(1)



1.7%



2.5%



(14.9%)



(2.0%)



Ratio of adjusted operating income to total care dollars under management(1)(6)



1.7%



2.5%



2.1%



2.6%



DMG clinicians



2,037



1,996



1,400




IPA primary care physicians



2,555



2,570



2,937









7. Cash Flow:







Operating cash flow



$      482.2



$      535.6



$      436.7



$    1,963.4



Operating cash flow, last twelve months



$   1,963.4



$   1,917.9



$   1,557.2




Free cash flow(1)



$      329.4



$      386.3



$      256.2



$    1,412.3



Free cash flow, last twelve months(1)



$   1,412.3



$   1,339.1



$   1,055.5




Capital expenditures:







Routine maintenance/IT/other



$      105.4



$        98.5



$       131.8



$        358.7



Development and relocations



$      148.5



$      118.1



$       114.0



$        470.4



Acquisition expenditures



$        66.5



$        24.0



$           5.8



$        563.9








8. Debt and Capital Structure:







Total debt(3)



$      9,192



$      9,209



$      9,226




Net debt, net of cash and cash equivalents(3)



$      8,279



$      8,295



$      7,727




Leverage ratio (see calculation on page 15)



     3.16x



     2.98x



     2.95x




Overall weighted average effective interest rate during the quarter



4.49%



4.42%



4.40%




Overall weighted average effective interest rate at end of the quarter



4.52%



4.49%



4.39%




Weighted average effective interest rate on the senior secured credit facilities at end of the quarter



3.68%



3.61%



3.50%




Fixed and economically fixed interest rates as a percentage of our total debt



53%



      53%(4)



      61%(4)




Fixed and economically fixed interest rates, including our interest rate cap agreements, as a percentage of our total debt



91%



      91%(4)



      90%(4)







 









































































(1)



These are non-GAAP financial measures. For a reconciliation of these non-GAAP financial measures to their most comparable measure calculated and presented in accordance with GAAP, and for a definition of adjusted amounts, see attached reconciliation schedules.





(2)



Consolidated percentages of revenues are comprised of the dialysis and related lab services business, DMG's business and other ancillary services and strategic initiatives. General and administrative expenses includes certain corporate support and long-term incentive compensation, as well as an adjustment to reduce the receivables associated with the DMG acquisition escrow provision relating to income tax items for the third and fourth quarters of 2016 and year ended December 31, 2016, and the estimated accruals associated with our pharmacy business for the fourth quarters of 2015 and 2016, and the year ended December 31, 2016, and the estimated accrual for the DMG Nevada hospice business for the year ended December 31, 2016.





(3)



The reported balance sheet amounts at December 31, 2016, September 30, 2016, and December 31, 2015, excludes $79.9 million, $83.9 million and $96.0 million, respectively, of a debt discount associated with our Term Loan A, Term Loan B and senior notes, and other deferred financing costs.





(4)



The Term Loan B is subject to a LIBOR floor of 0.75%. At December 31, 2016, the actual LIBOR-based variable component of our interest rate exceeded 0.75% on the Term Loan B, and was subject to LIBOR-based interest rate volatility on the LIBOR variable component of our interest rate on all of the Term Loan B. However, we are limited to a maximum rate of 3.50% on the outstanding principal debt on the Term Loan B as a result of interest rate cap agreements. Actual LIBOR, for the three months ended September 30, 2016 and December 31, 2015 was lower than the embedded LIBOR floor during such periods and the interest rate on the Term Loan B was set at its floor during such periods. The Term Loan A bears interest at LIBOR plus an interest margin of 1.75%. We are limited to a maximum rate of 3.50% on $87.5 million of the Term Loan A as a result of interest rate cap agreements. In addition, the uncapped portion of the Term Loan A, which is subject to the variability of LIBOR, is $775 million.





(5)



Adjusted operating income margin is a calculation of adjusted operating income divided by consolidated net revenues.





(6)



Ratio of adjusted operating income to total care dollars under management is a calculation of adjusted operating income divided by total care dollars under management.






 




































DAVITA INC.



SUPPLEMENTAL FINANCIAL DATA—continued



(unaudited)



(dollars in thousands)




Note 1: Calculation of the Leverage Ratio




Under the senior secured credit facilities (Credit Agreement), the leverage ratio is defined as all funded debt plus the face amount of all letters of credit issued, minus cash and cash equivalents, including short-term investments, divided by "Consolidated EBITDA". The leverage ratio determines the interest rate margin payable by the Company for its Term Loan A and revolving line of credit under the Credit Agreement by establishing the margin over the base interest rate (LIBOR) that is applicable. The following leverage ratio was calculated using "Consolidated EBITDA" as defined in the Credit Agreement. The calculation below is based on the last twelve months of "Consolidated EBITDA", pro forma for routine acquisitions that occurred during the period. The Company's management believes the presentation of "Consolidated EBITDA" is useful to users to enhance their understanding of the Company's leverage ratio under its Credit Agreement. The leverage ratio calculated by the Company is a non-GAAP measure and should not be considered a substitute for debt to net income attributable to DaVita Inc., net income attributable to DaVita Inc. or total debt as determined in accordance with United States generally accepted accounting principles (GAAP). The Company's calculation of its leverage ratio might not be calculated in the same manner as, and thus might not be comparable to, similarly titled measures by other companies.







 


























































































Year ended


December 31, 2016



Net income attributable to DaVita Inc.



$          879,874



Income taxes



455,813



Interest expense



384,946



Depreciation and amortization



720,252



Goodwill and other intangible asset impairment charges



296,408



Noncontrolling interests and equity investment income, net



170,857



Stock-settled stock-based compensation



37,970



Gain on changes in ownership interest, net



(404,165)



Other



43,063



"Consolidated EBITDA"



$         2,585,018






December 31, 2016



Total debt, excluding debt discount and other deferred financing costs of $79.9 million



$         9,192,229



Letters of credit issued



96,915




9,289,144



Less: Cash and cash equivalents including short-term investments (excluding DMG's physician owned entities cash)



(1,107,761)



Consolidated net debt



$         8,181,383



Last twelve months "Consolidated EBITDA"



$         2,585,018



Leverage ratio



                   3.16x






 



















































In accordance with the Credit Agreement, the Company's leverage ratio cannot exceed 4.50 to 1.00 as of December 31, 2016. At that date the Company's leverage ratio did not exceed 4.50 to 1.00.







DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands except for per share data)




Note 2:   Adjusted net income and adjusted diluted net income per share attributable to DaVita Inc.




We believe that adjusted net income and adjusted diluted net income per share attributable to DaVita Inc., excluding a gain on the APAC JV ownership changes, goodwill and other intangible asset impairment charges, an impairment of a minority equity investment, a gain on the sale of a portion of our Tandigm ownership interest, a loss on the sale of our DMG Arizona business, adjustments to reduce the receivables associated with the DMG acquisition escrow provision relating to income tax items, estimated accruals for damages and liabilities associated with our pharmacy and DMG Nevada hospice businesses, debt redemption charges and a settlement charge related to a private civil suit, net of related tax, enhances a user's understanding of our normal net income attributable to DaVita Inc. and diluted net income per share attributable to DaVita Inc. for these periods by providing a measure that is meaningful because it excludes certain items which we do not believe are indicative of our ordinary results, and accordingly, is comparable to prior periods and indicative of normal net income attributable to DaVita Inc. and diluted net income per share attributable to DaVita Inc. These measures are not measures of financial performance under GAAP and should not be considered as an alternative to net income attributable to DaVita Inc. and diluted net income per share attributable to DaVita Inc. 







 







































































































































Three months ended



Year ended




December 31,


2016



September 30,


2016



December 31,


2015



December 31,


2016



December 31,


2015



Net income (loss) attributable to DaVita Inc.



$     157,726



$    571,332



$   (6,000)



$    879,874



$   269,732



Gain on APAC JV ownership changes



%u2500



(374,374)



%u2500



(374,374)



%u2500



Goodwill and other intangible asset impairment charges



28,415



%u2500



206,169



281,415



210,234



Goodwill impairment charge attributable to noncontrolling interests



(8,078)



%u2500



%u2500



(8,078)



%u2500



Impairment of minority equity investment



14,993



%u2500



%u2500



14,993



%u2500



Pharmacy accruals



15,770



%u2500



22,530



15,770



22,530



Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(40,280)



%u2500



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



10,489



%u2500



Reduction in the receivables associated with the DMG acquisition escrow provision



3,894



27,040



%u2500



30,934



%u2500



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



16,000



%u2500



Debt redemption charges



%u2500



%u2500



%u2500



%u2500



48,072



Settlement charge



%u2500



%u2500



%u2500



%u2500



495,000



Related income tax



(20,686)



(27,040)



(8,643)



(37,312)



(217,781)



Adjusted net income attributable to DaVita Inc.



$    192,034



$    196,958



$     214,056



$    789,431



$     827,787






 





















































































































































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands except for per share data)





Three months ended



Year ended




December 31,


2016



September 30,


2016



December 31,


2015



December 31,


2016



December 31,


2015



Diluted net income (loss) per share attributable to DaVita Inc.



$       0.80



$       2.76



$       (0.03)



$       4.29



$       1.25



Gain on APAC JV ownership changes



%u2500



(1.81)



%u2500



(1.82)



%u2500



Goodwill and other intangible asset impairment charges



0.15



%u2500



0.98



1.37



0.97



Goodwill impairment charge attributable to noncontrolling interests



(0.04)



%u2500



%u2500



(0.04)



%u2500



Impairment of minority equity investment



0.08



%u2500



%u2500



0.07



%u2500



Pharmacy accruals



0.08



%u2500



0.10



0.08



0.10



Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(0.20)



%u2500



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



0.05



%u2500



Reduction in the receivables associated with the DMG acquisition escrow provision



0.02



0.13



%u2500



0.15



%u2500



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



0.08



%u2500



Debt redemption charges



%u2500



%u2500



%u2500



%u2500



0.22



Settlement charge



%u2500



%u2500



%u2500



%u2500



2.29



Tax effect of adjustments



(0.11)



(0.13)



(0.04)



(0.18)



(1.00)



Adjusted diluted net income per share attributable to DaVita Inc.



$        0.98



$        0.95



$         1.01



$        3.85



$         3.83






 






























DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES – (continued)



(unaudited)



(dollars in thousands except for per share data)




In addition, we have excluded amortization of intangible assets associated with acquisitions from our adjusted net income attributable to DaVita Inc., net of tax, and from our adjusted diluted net income per share attributable to DaVita Inc. as we believe this presentation enhances a user's understanding of our operating results for these periods by providing a different reflection of the Company's operating performance since it excludes the amortization of intangible assets that relate to the fair value measurement of acquired intangible assets associated with our acquisitions, and accordingly is indicative of consistent adjusted net income excluding amortization of acquired intangibles, attributable to DaVita Inc. and diluted net income per share attributable to DaVita Inc. These measures are not measures of financial performance under GAAP and should not be considered as an alternative to net income attributable to DaVita Inc. and diluted net income per share attributable to DaVita Inc.







 































































































































Three months ended



Year ended




December 31,


2016



September 30,


2016



December 31,


2015



December 31,


2016



December 31,


2015



Adjusted net income attributable to DaVita Inc.



$    192,034



$    196,958



$  214,056



$    789,431



$  827,787



Add:








   Amortization of intangible assets associated with acquisitions for the dialysis and ancillary operations



3,480



3,588



3,992



14,551



23,185



   Amortization of intangible assets associated with acquisitions for the DMG operations



44,290



39,303



35,727



159,967



143,354



Less: Related income tax



(17,436)



(17,156)



(14,418)



(66,816)



(64,001)




$  222,368



$  222,693



$  239,357



$  897,133



$  930,325









Adjusted diluted net income per share attributable to DaVita Inc



$         0.98



$         0.95



$       1.01



$         3.85



$       3.83



Add:








Amortization of intangible assets per share associated with acquisitions for the dialysis and ancillary operations



0.02



0.02



0.02



0.08



0.11



Amortization of intangible assets per share associated with acquisitions for the DMG operations



0.22



0.19



0.16



0.78



0.66



Tax effect of adjustments



(0.09)



(0.08)



(0.07)



(0.33)



(0.30)




$         1.13



$         1.08



$       1.12



$         4.38



$       4.30






 
















































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)




Note 3:   Adjusted operating income.




Adjusted operating income is defined as operating income before certain items we do not believe are indicative of ordinary results, including a gain on the APAC JV ownership changes, goodwill and other intangible asset impairment charges, an impairment of a minority equity investment, a gain on the sale of a portion of our Tandigm ownership interest, a loss on the sale of our DMG Arizona business, adjustments to reduce the receivables associated with the DMG acquisition escrow provision relating to income tax items, estimated accruals for damages and liabilities associated with our pharmacy and DMG Nevada hospice businesses, and a settlement charge related to a private civil suit.




We use adjusted operating income as a measure to assess operating and financial performance. We believe that this measure enhances a user's understanding of the normal operating income and of our consolidated enterprise and of our individual reportable segments. 




Adjusted operating income is not a measure of financial performance computed in accordance with GAAP and should not be considered in isolation nor as a substitute for operating income, net income, cash flows from operations, or other statement of operations or cash flow data prepared in conformity with GAAP, or as a measure of profitability or liquidity. In addition, the calculation of adjusted operating income is susceptible to varying interpretations and calculations, and the amounts presented may not be comparable to similarly titled measures of other companies. Adjusted operating income may not be indicative of historical operating results, and we do not intend these calculations to be predictive of future results of operations or cash flows.







 























































































































Three months ended



Year ended




December 31,


2016



September 30,


2016



December 31,


2015



December 31,


2016



December 31,


2015



Consolidated:








Operating income



$   381,428



$   819,156



$    244,935



$  1,894,543



$  1,170,695



Gain on APAC JV ownership changes



%u2500



(374,374)



%u2500



(374,374)



%u2500



Goodwill and other intangible asset impairment charges



28,415



%u2500



206,169



281,415



210,234



Impairment of minority equity investment



14,993



%u2500



%u2500



14,993



%u2500



Pharmacy accruals



15,770



%u2500



22,530



15,770



22,530



Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(40,280)



%u2500



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



10,489



%u2500



Reduction in the receivables associated with the DMG acquisition escrow provision



3,894



27,040



%u2500



30,934



%u2500



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



16,000



%u2500



Settlement charge



%u2500



%u2500



%u2500



%u2500



495,000



Adjusted operating income



$    444,500



$    471,822



$    473,634



$  1,849,490



$  1,898,459








 











































































































































































































































































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)





Three months ended



Year ended




December 31,


2016



September 30,


2016



December 31,


2015



December 31,



2016



Kidney Care:







U.S. dialysis and related lab services:







Segment operating income



$     435,581



$     452,187



$     464,378



$    1,777,014



Add: Settlement charge



%u2500



%u2500



%u2500



%u2500



Adjusted operating income



$     435,581



$     452,187



$      464,378



$     1,777,014



Other — Ancillary services and strategic initiatives:







U.S. ancillary services and strategic initiatives







Segment operating loss



$     (58,562)



$     (5,935)



$     (14,505)



$    (65,586)



Add:







Goodwill impairment charge



28,415



%u2500



%u2500



28,415



Pharmacy accruals



15,770



%u2500



22,530



15,770



Adjusted operating loss



$     (14,377)



$     (5,935)



$        8,025



$     (21,401)



International dialysis







Segment operating income



$     (13,273)



$     367,838



$     (19,243)



$      331,910



Add:







Gain on APAC JV ownership changes



%u2500



(374,374)



%u2500



(374,374)



Impairment of investment



14,993



%u2500



%u2500



14,993



Adjusted operating income (loss)



$          1,720



$       (6,536)



$     (19,243)



$       (27,471)



Adjusted operating loss



$     (12,657)



$     (12,471)



$     (11,218)



$       (48,872)



Corporate administrative support:







Segment operating loss



$     (4,195)



$     (28,028)



$     (4,432)



$       (44,562)



Add: Reduction in the receivables associated with the DMG acquisition escrow provision



3,894



27,040



%u2500



30,934



Adjusted operating loss



$         (301)



$         (988)



$      (4,432)



$       (13,628)



Kidney Care adjusted operating income



$     422,623



$     438,728



$      448,728



$    1,714,514



DMG:







Segment operating income (loss)



$       21,877



$       33,094



$   (181,263)



$    (104,233)



Add:







Goodwill and other intangible asset impairment charges



%u2500



%u2500



206,169



253,000



Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(40,280)



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



10,489



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



16,000



DMG adjusted operating income



$      21,877



$      33,094



$       24,906



$       134,976



Consolidated adjusted operating income



$    444,500



$    471,822



$     473,634



$    1,849,490






 










































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)




Note 4:   Effective income tax rates and adjusted effective income tax rates.




We believe that reporting the effective income tax rate attributable to DaVita Inc. as well as the adjusted effective income tax rate attributable to DaVita Inc., excluding a gain on the APAC JV ownership changes, goodwill and other intangible asset impairment charges, an impairment of a minority equity investment, a gain on the sale of a portion of our Tandigm ownership interest, a loss on the sale of our DMG Arizona business, adjustments to reduce the receivables associated with the DMG acquisition escrow provision relating to income tax items, and estimated accruals for damages and liabilities associated with our pharmacy and DMG Nevada hospice businesses, net of tax, enhances a user's understanding of DaVita Inc.'s effective income tax rate and DaVita Inc.'s adjusted effective income tax rate for the periods presented because it excludes noncontrolling owners' income that primarily relates to non-tax paying entities and certain non-deductible charges which we do not believe are indicative of our ordinary results, and, therefore, these adjusted measures are meaningful to a user to fully understand the related income tax effects on DaVita Inc.'s operating results. These are not measures under GAAP and should not be considered as an alternative to the effective income tax rate calculated in accordance with GAAP.




Effective income tax rate as compared to the effective income tax rate attributable to DaVita Inc. is as follows:







 




































































































































Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016



Income before income taxes



$    278,072



$    716,451



$  146,307



$  1,488,895



Income tax expense



$      89,802



$    104,301



$    111,833



$     455,813



Effective income tax rate



32.3%



14.6%



76.4%



30.6%














Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016



Income before income taxes



$   278,072



$   716,451



$   146,307



$  1,488,895



Less:   Noncontrolling owners' income primarily attributable to non-tax paying entities



(30,646)



(40,909)



(40,587)



(153,641)



Income before income taxes attributable to DaVita Inc



$    247,426



$    675,542



$   105,720



$  1,335,254








Income tax expense



$      89,802



$    104,301



$    111,833



$    455,813



Less: Income tax attributable to noncontrolling interests



(102)



(91)



(113)



(433)



Income tax expense attributable to DaVita Inc



$      89,700



$    104,210



$    111,720



$    455,380








Effective income tax rate attributable to DaVita Inc



36.3%



15.4%



105.7%



34.1%






 



































































































































































































































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)



Adjusted effective income tax rate as compared to the adjusted effective income tax rate attributable to DaVita Inc. is as follows:





Three months ended




December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016



Income before income taxes



$   278,072



$   716,451



$  146,307



$  1,488,895



Add:







Goodwill and other intangible asset impairment charges



28,415



%u2500



206,169



281,415



Pharmacy accruals



15,770



%u2500



22,530



15,770



Impairment of minority equity investment



14,993



%u2500



%u2500



14,993



Loss on sale of DMG Arizona



%u2500



%u2500



%u2500



10,489



Reduction in the receivables associated with the DMG acquisition escrow provision



3,894



27,040



%u2500



30,934



DMG Nevada hospice accrual



%u2500



%u2500



%u2500



16,000



Less:







Gain on APAC JV ownership changes



%u2500



(374,374)



%u2500



(374,374)



Gain on sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(40,280)



Noncontrolling owners' income primarily attributable to non-tax paying entities



(30,646)



(40,909)



(40,587)



(153,641)



Goodwill impairment charge attributable to noncontrolling interests



(8,078)



%u2500



%u2500



(8,078)



Adjusted income before income taxes attributable to DaVita Inc



$   302,420



$   328,208



$   334,419



$  1,282,123








Income tax expense



$    89,802



$   104,301



$  111,833



$   455,813



Add income tax related to:







Sale of DMG Arizona



%u2500



%u2500



%u2500



4,490



Reduction in receivables associated with the DMG acquisition escrow provision



3,894



27,040



%u2500



30,934



Goodwill and other intangible asset impairment charges



7,342



%u2500



6,647



7,342



Pharmacy accruals



4,090



%u2500



1,996



4,090



Impairment of minority equity investment



5,360



%u2500



%u2500



5,360



Less income tax related to:



%u2500



%u2500



%u2500



%u2500



Sale of Tandigm ownership interest



%u2500



%u2500



%u2500



(14,904)



Noncontrolling interests



(102)



(91)



(113)



(433)



Adjusted income tax attributable to DaVita Inc



$  110,386



$  131,250



$  120,363



$  492,692



Adjusted effective income tax rate attributable to DaVita Inc



36.5%



40.0%



36.0%



38.4%






 




































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)




Note 5:   Free cash flow.




Free cash flow represents net cash provided by operating activities less distributions to noncontrolling interests and capital expenditures for routine maintenance and information technology. We believe free cash flow is a useful adjunct to cash flow from operating activities and other measurements under GAAP, since free cash flow is a meaningful measure of our ability to fund acquisitions and development activities and meet our debt service requirements. In addition, free cash flow excluding distributions to noncontrolling interests provides a user with an understanding of free cash flows that are attributable to DaVita Inc. Free cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities, as an indicator of cash flows or as a measure of liquidity.







 






















































































































Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31, 
2016



Cash provided by operating activities



$   482,182



$   535,623



$   436,673



$ 1,963,444



Less:  Distributions to noncontrolling interests



(47,329)



(50,919)



(48,697)



(192,401)



Cash provided by operating activities attributable to DaVita Inc



434,853



484,704



387,976



1,771,043



Less: Expenditures for routine maintenance and information technology



(105,441)



(98,464)



(131,769)



(358,739)



Free cash flow



$   329,412



$   386,240



$  256,207



$  1,412,304















Rolling 12-Month Period





December 31,


2016



September 30,


2016



December 31,


2015



Cash provided by operating activities




$ 1,963,444



$ 1,917,935



$  1,557,200



Less:  Distributions to noncontrolling interests




(192,401)



(193,769)



(174,635)



Cash provided by operating activities attributable to DaVita Inc




1,771,043



1,724,166



1,382,565



Less: Expenditures for routine maintenance and information technology




(358,739)



(385,067)



(327,079)



Free cash flow




$ 1,412,304



$ 1,339,099



$  1,055,486






 




































DAVITA INC.



RECONCILIATIONS FOR NON-GAAP MEASURES



(unaudited)



(dollars in thousands)




Note 6:   Total care dollars under management.




In California, as a result of our managed care administrative services agreements with hospitals and health plans, DMG does not assume the direct financial risk for institutional (hospital) services in most cases, but is responsible for managing the care dollars associated with both the professional (physician) and institutional services being provided for the Per Member Per Month (PMPM) fee attributable to both professional and institutional services. In cases where DMG does not assume the direct financial risk, DMG recognizes the surplus of institutional revenue less institutional expense as DMG net revenue recorded as capitated revenues. In addition to revenues recognized for financial reporting purposes, DMG measures its total care dollars under management, which includes the PMPM fee payable to third parties for institutional services where DMG manages the care provided to its members by the hospitals and other institutions, which are not included in GAAP revenues. DMG uses total care dollars under management as a supplement to GAAP revenues as it allows DMG to measure profit margins on a comparable basis across both the global capitation model (where DMG assumes the full financial risk for all services, including institutional services) and the risk sharing models (where DMG operates under managed care administrative services agreements where DMG does not assume the full risk). DMG believes that presenting amounts in this manner is useful because it presents its operations on a unified basis without the complication caused by models that DMG has adopted in its California market as a result of various regulations related to the assumption of institutional risk. Total care dollars under management is not a measure of financial performance computed in accordance with GAAP and should not be considered in isolation or as a substitute for revenues calculated in accordance with GAAP. Total care dollars under management includes PMPM payments received from third parties that are recorded net of expenses in our accounting records. The following table reconciles total care dollars under management to medical revenues for the periods indicated. 







 


















































Three months ended





December 31,


2016



September 30,


2016



December 31,


2015



Year ended


December 31,
2016



Medical revenues



$   1,017,576



$ 1,012,908



$   925,764



$ 4,052,337



Less: Risk share revenue, net



(37,243)



(26,125)



(44,134)



(142,138)



Add: Institutional capitation amounts



315,033



313,367



331,736



1,293,253



Total care dollars under management



$ 1,295,366



$ 1,300,150



$ 1,213,366



$ 5,203,452






 


SOURCE DaVita Inc.



Warning

Close