In the news release, DaVita Inc.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)
(dollars in thousands)
Nine months ended
September 30,
2005 2004
Cash flows from operating activities:
Net income $164,494 $165,652
Adjustments to reconcile net income to cash
provided by operating activities:
Depreciation and amortization 77,080 63,454
Stock options, principally tax benefits 37,021 30,465
Minority interests in income of
consolidated subsidiaries 18,225 11,345
Distributions to minority interests (12,261) (6,966)
Deferred income taxes (8,950) 11,831
Refinancing charges 6,872
Swap valuation gains (4,543)
Non-cash debt expense 2,397 1,497
(Gain) loss on divestitures (2,213) 59
Equity investment income (822) (1,531)
Changes in operating assets and liabilities,
other than from acquisitions and divestitures:
Accounts receivable (39,953) (33,998)
Medicare lab recoveries (1,131) 10,707
Inventories (2,670) 5,065
Other current assets (2,899) (755)
Other long-term assets (2,134) 2,109
Accounts payable 2,753 7,773
Accrued compensation and benefits 27,366 22,409
Other current liabilities 27,279 43,360
Income taxes 19,670 136
Other long-term liabilities (3,371) (8)
Net cash provided by
operating activities 302,210 332,604
Cash flows from investing activities:
Additions of property and equipment, net (97,529) (89,872)
Acquisitions and divestitures, net (130,113) (245,284)
Investments in and advances to affiliates,
net 14,294 4,862
Intangible assets (779) (635)
Net cash used in investing activities (214,127) (330,929)
Cash flows from financing activities:
Borrowings 1,742,433 3,123,171
Payments on long-term debt (1,753,351) (2,903,648)
Deferred financing costs (30,561) (3,934)
Purchase of treasury stock (86,559)
Stock option exercises 38,613 34,580
Net cash (used in) provided by
financing activities (2,866) 163,610
Net increase in cash and cash equivalents 85,217 165,285
Cash and cash equivalents at
beginning of period 251,979 61,657
Cash and cash equivalents at end of period $337,196 $226,942
PRNewswire-FirstCall -- Oct. 31
SOURCE: DaVita Inc.
Web site: http://www.davita.com/