UNAUDITED - Henry Ford Health System
UNAUDITED - Henry Ford Health System
UNAUDITED - Henry Ford Health System
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
<strong>UNAUDITED</strong><br />
Consolidated Financial Statements<br />
for the Six Months Ended June 30, 2003 and 2002<br />
Supplemental Schedules, Including Obligated Group,<br />
for the Six Months Ended June 30, 2003<br />
Statistical Information<br />
for the Six Months Ended June 30, 2003
<strong>UNAUDITED</strong><br />
CONSOLIDATED BALANCE SHEETS<br />
JUNE 30, 2003 AND 2002 (In Thousands)<br />
JUNE JUNE JUNE JUNE<br />
ASSETS 2003 2002 LIABILITIES AND NET ASSETS 2003 2002<br />
CURRENT ASSETS:<br />
CURRENT LIABILITIES:<br />
Cash and cash equivalents $270,286 $174,696 Accounts payable $73,172 $100,698<br />
Patient care receivables 78,802 166,346 Due to third-party payors 37,480 25,799<br />
<strong>Health</strong> care premium receivables 16,668 35,890 Medical services liability 102,161 125,423<br />
Securities lending collateral 18,142 27,747 Other liabilities and accrued expenses 136,866 87,726<br />
Other current assets 32,410 36,679 Securities lending collateral 18,142 27,747<br />
Current portion of assets limited as to use 59,879 37,471 Current portion of long-term obligations 7,364 12,461<br />
Current portion of malpractice and general<br />
liability 48,100 37,009<br />
Total current assets 476,187 478,829<br />
Total current liabilities 423,285 416,863<br />
LONG-TERM INVESTMENTS 127,862 127,215 MALPRACTICE AND GENERAL LIABILITY 171,495 180,398<br />
ASSETS LIMITED AS TO USE 691,559 678,443 DEFERRED COMPENSATION, POSTRETIREMENT<br />
AND OTHER LIABILITIES 361,444 230,434<br />
JOINT VENTURE INVESTMENTS 70,423 60,387<br />
LONG-TERM OBLIGATIONS 344,405 338,482<br />
OTHER ASSETS 50,416 46,416<br />
Total liabilities 1,300,629 1,166,177<br />
PROPERTY, PLANT AND EQUIPMENT 598,472 616,437<br />
NET ASSETS:<br />
Unrestricted 604,731 728,378<br />
Temporarily restricted 52,958 54,160<br />
Permanently restricted 56,601 59,012<br />
Total net assets 714,290 841,550<br />
TOTAL $2,014,919 $2,007,727 TOTAL $2,014,919 $2,007,727
<strong>UNAUDITED</strong><br />
CONSOLIDATED STATEMENTS OF OPERATIONS<br />
AND CHANGES IN NET ASSETS<br />
SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (In Thousands)<br />
JUNE<br />
JUNE<br />
2003 2002<br />
UNRESTRICTED REVENUE:<br />
Net patient service revenue $519,367 $495,185<br />
<strong>Health</strong> care premiums 666,213 639,192<br />
Investment income 20,083 11,252<br />
Other 66,034 69,672<br />
Total unrestricted revenue 1,271,697 1,215,301<br />
EXPENSES:<br />
Salaries, wages and employee benefits 448,327 425,376<br />
<strong>Health</strong>care provider expense 431,461 416,378<br />
Supplies 120,320 120,341<br />
Depreciation and amortization 43,425 43,607<br />
General and other administrative 40,640 42,930<br />
Other contracted services 59,138 59,224<br />
Provision for uncompensated services 55,535 46,969<br />
Malpractice 28,247 25,322<br />
Plant operations 11,395 12,569<br />
Interest expense 9,672 9,737<br />
Repairs and maintenance 12,345 11,742<br />
Rent 7,067 8,726<br />
Total expenses 1,267,572 1,222,921<br />
EXCESS / (DEFICIENCY) OF REVENUE OVER EXPENSES<br />
BEFORE UNUSUAL ITEM 4,125 (7,620)<br />
UNUSUAL ITEM:<br />
Loss on refinancing 3,456 0<br />
Total unusual item 3,456 0<br />
EXCESS / (DEFICIENCY) OF REVENUE OVER EXPENSES $669 ($7,620)<br />
(Continued)
<strong>UNAUDITED</strong><br />
CONSOLIDATED STATEMENTS OF OPERATIONS<br />
AND CHANGES IN NET ASSETS (Continued)<br />
SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (In Thousands)<br />
JUNE<br />
JUNE<br />
2,003 2,002<br />
UNRESTRICTED NET ASSETS:<br />
Excess / (Deficiency) of revenue over expenses $669 ($7,620)<br />
Discontinued operations (3,094) (1,069)<br />
Change in net unrealized loss on investments and interest rate swaps 19,372 (18,349)<br />
Net assets released from restrictions for capital 2,400 2,760<br />
Additional minimum pension liability adjustment 405 0<br />
Increase / (Decrease) in unrestricted net assets 19,752 (24,278)<br />
TEMPORARILY RESTRICTED NET ASSETS:<br />
Income on restricted investments 554 140<br />
Contributions and grants 12,559 11,608<br />
Change in net unrealized loss on investments 2,136 (4,266)<br />
Net assets released from restrictions for operations (12,048) (13,656)<br />
Net assets released from restrictions for capital (2,400) (2,760)<br />
Increase / (Decrease) in temporarily restricted net assets 801 (8,934)<br />
PERMANENTLY RESTRICTED NET ASSETS:<br />
Income (Loss) on restricted investments (1,327) (3,008)<br />
Contributions 514 538<br />
Increase (Decrease) in permanently restricted net assets (813) (2,470)<br />
TOTAL DECREASE IN NET ASSETS 19,740 (35,682)<br />
TOTAL NET ASSETS AT BEGINNING OF YEAR 694,550 877,232<br />
TOTAL NET ASSETS AT END OF PERIOD $714,290 $841,550<br />
(Concluded)
<strong>UNAUDITED</strong><br />
CONSOLIDATED STATEMENTS OF CASH FLOWS<br />
SIX MONTHS ENDED JUNE 30, 2003 AND 2002 (In Thousands)<br />
JUNE<br />
JUNE<br />
2003 2002<br />
CASH FLOWS FROM OPERATING ACTIVITIES:<br />
Increase / (Decrease) in net assets $19,740 ($35,682)<br />
Adjustments to reconcile to net cash provided by operating activities:<br />
Depreciation and amortization 43,425 43,607<br />
Additional minimum pension liability (405) 0<br />
Gain on sale of asset (121) (19)<br />
Loss on restricted investments 773 2,868<br />
Restricted contributions (13,073) (12,146)<br />
Net unrealized (income) / loss on investments (21,508) 22,615<br />
Change in assets and liabilities:<br />
Patient and health care premium receivables 18,700 (35,201)<br />
Other current assets 2,228 7,785<br />
Accounts payable (2,731) 8,006<br />
Other liabilities (19,722) (74,487)<br />
Due to/from third-party payors 53,313 47,776<br />
Medical services liability 2,329 20,586<br />
Malpractice and general liability 9,364 5,452<br />
Net cash provided by operating activities 92,312 1,160<br />
CASH FLOWS FROM INVESTING ACTIVITIES:<br />
Additions to property (37,076) (27,098)<br />
Change in long-term investments (4,454) (4,143)<br />
Change in assets limited as to use (37,496) 4,932<br />
Change in joint venture investments (6,104) (4,015)<br />
Change in other assets 2,736 918<br />
Net cash used in investing activities (82,394) (29,406)<br />
CASH FLOWS FROM FINANCING ACTIVITIES:<br />
Proceeds from long-term obligations 112,285 0<br />
Refinancing of long-term obligations (98,965) 0<br />
Payments on line of credit 0 (4,581)<br />
Payments of long-term obligations (22) (22)<br />
Loss on restricted investments (773) (2,868)<br />
Restricted contributions 13,073 12,146<br />
Net cash provided by financing activities 25,598 4,675<br />
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS 35,516 (23,571)<br />
CASH AND CASH EQUIVALENTS AT JANUARY 1 234,770 198,267<br />
CASH AND CASH EQUIVALENTS AT JUNE 30 $270,286 $174,696
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS<br />
SIX MONTHS ENDED JUNE 30, 2003 AND 2002<br />
1. ORGANIZATION AND STATEMENT OF SIGNIFICANT ACCOUNTING POLICIES<br />
The Organization - <strong>Henry</strong> <strong>Ford</strong> <strong>Health</strong> <strong>System</strong> (the “Corporation”), and its affiliates<br />
(collectively known as the “<strong>System</strong>”), constitute a comprehensive health care system, offering<br />
health care to the people of Southeastern Michigan. The <strong>System</strong> provides medical, surgical,<br />
psychiatric, and rehabilitative services in an inpatient and outpatient setting, conducts research<br />
activities, and engages in the education and training of residents, nurses, and technicians. The<br />
<strong>System</strong> includes one of the nation’s largest physician group practices and health maintenance<br />
organizations.<br />
The Corporation is a Michigan not-for-profit corporation, which operates <strong>Henry</strong> <strong>Ford</strong> Hospital<br />
and is the parent and sole shareholder of Downriver Center for Oncology, <strong>Henry</strong> <strong>Ford</strong> Wyandotte<br />
Hospital (“Wyandotte”), <strong>Health</strong> Alliance Plan (“HAP”), Detroit Osteopathic Hospital<br />
Corporation d.b.a. Horizon <strong>Health</strong> <strong>System</strong> (“Horizon”), Fairlane <strong>Health</strong> Services Corporation<br />
(“Fairlane”), Alliance <strong>Health</strong> and Life Company (“Alliance”), <strong>Henry</strong> <strong>Ford</strong> Continuing Care<br />
Corporation, Onika Insurance Company Ltd. (“Onika”), Centrum Insurance Company Limited<br />
(“Centrum”), and the Fund for <strong>Henry</strong> <strong>Ford</strong> Hospital (the “Fund”).<br />
In March 2001, HAP and an unrelated entity acquired SelectCare, Inc. under a joint Purchase<br />
Agreement. Under the terms of the Purchase Agreement, HAP purchased the health maintenance<br />
organization operations of SelectCare, Inc. (herein referred to as "SelectCare HMO") for an<br />
initial purchase price of $37,627,000. The non-health maintenance organization operations were<br />
purchased by the unrelated entity. This transaction, which has been accounted for as a purchase,<br />
resulted in a $34,859,000 allocation of the initial purchase price to goodwill.<br />
These amounts, the purchase price and goodwill allocation, will change as certain contingencies<br />
in the purchase agreement are finalized by the end of 2003. The operations of SelectCare HMO<br />
have been included in the consolidated financial statements from the date of purchase.<br />
Basis of Presentation - The unaudited consolidated financial statements include the accounts of<br />
the <strong>System</strong> members as described above. The accounting and reporting policies of the <strong>System</strong><br />
conform to accounting principles generally accepted in the United States of America (“generally<br />
accepted accounting principles”). All significant intercompany transactions have been<br />
eliminated. The preparation of unaudited consolidated financial statements in conformity with<br />
generally accepted accounting principles requires that management make estimates and<br />
assumptions that affect the reported amounts. Actual results could differ from those estimates.<br />
Patient Services - The <strong>System</strong> grants equal access for health care services to all members of its<br />
community regardless of financial status. Net patient service revenue is reported at the estimated<br />
net realizable amounts from patients, third-party payors, public programs, or others. It is the<br />
<strong>System</strong>’s policy to bill for, and pursue collection of, all services rendered. At the point in time<br />
that a charge is believed to be uncollectible, the related receivable is written off. Annual<br />
provisions are made for estimated uncompensated services. Estimates of retroactive adjustments<br />
under reimbursement agreements with third-party payors are accrued in the period the related<br />
services are rendered and adjusted in future periods as final settlements are received.
Contributions - Unrestricted contributions are included in the statements of operations and<br />
changes in net assets when received. Gifts of cash and other assets are reported as restricted<br />
contributions if they are received with donor stipulations that limit the use of the assets. When<br />
the restrictions expire or the purpose of the restriction is accomplished, temporarily restricted<br />
assets are reclassified to unrestricted net assets and reported in the statement of operations and<br />
changes in net assets as other revenue.<br />
Performance Indicator - The statements of operations and changes in net assets includes the<br />
excess / (deficiency) of revenues over expenses. Changes in unrestricted net assets, which are<br />
excluded from the excess / (deficiency) of revenues over expenses, consistent with industry<br />
practice, include changes in unrealized gains and losses on investments and, contributions of<br />
long-lived assets (including assets acquired using contributions which by donor restriction were<br />
to be used for the purposes of acquiring such assets), the additional minimum pension liability<br />
and discontinued operations.<br />
Cash and Cash Equivalents – Cash and cash equivalents consist of cash and highly-liquid shortterm<br />
investments with an original maturity of 90 days or less. Cash equivalents are stated at fair<br />
value which approximates cost.<br />
Securities Lending - The Corporation enters into secured lending transactions and recognizes the<br />
collateral received and the corresponding liability to return the collateral in accordance with the<br />
provision of Statement of Financial Accounting Standards (“SFAS”) No. 140.<br />
Investments and Assets Limited as to Use – Investments are stated at fair value and are<br />
considered available for sale. Net realized gains and losses on sales of securities are computed<br />
on the specific identification method. Declines in value judged to be other than temporary are<br />
included in investment and other income.<br />
Other Current Assets - Other current assets include inventories, which are stated at the lower of<br />
cost (first-in, first-out) or market.<br />
Other Assets – Other assets also include intangibles, unamortized bond issue costs and discounts,<br />
and goodwill which are reported net of accumulated amortization. Bond issuance costs are<br />
amortized using the effective interest method over the term of the issue, and goodwill is<br />
amortized on a straight-line basis over the expected period of benefit, which ranges from 5 to 20<br />
years.<br />
Assets Limited as to Use – Assets limited as to use are reported at their estimated fair value and<br />
include resources for which the Board of Trustees of the <strong>System</strong> have designated specific future<br />
uses, donor-restricted funds which arise through specific contributions to the <strong>System</strong>, the Fund<br />
for <strong>Henry</strong> <strong>Ford</strong> Hospital, and funds held by the State under the bond indenture agreements. The<br />
dollar amount of these assets, which are to be used to satisfy current liabilities, has been<br />
classified as a current asset.<br />
Property, Plant and Equipment – Property, plant and equipment are recorded at cost or fair<br />
market value at the date of acquisition. Depreciation is provided on the straight-line method over<br />
the estimated useful lives of the assets. Estimated useful lives used in computing depreciation<br />
are generally 10 years for land improvements, 25 to 40 years for buildings and building<br />
improvements, and 3 to 10 years for equipment.
Expenditures for maintenance and repairs are charged against operations. Expenditures for<br />
betterment and major renewals that extend the useful life of an asset are capitalized and<br />
depreciated.<br />
Impairment - The <strong>System</strong> periodically evaluates the carrying value of its assets for impairment.<br />
This evaluation is based principally on the projected, undiscounted cash flows generated by the<br />
related assets.<br />
Medical Services Liability – Medical services liability consists of unpaid medical claims and<br />
other obligations resulting from the provision of health care services. It includes medical service<br />
claims reported as of the balance sheet date and estimates, based upon historical claims<br />
experience, for claims incurred but not reported.<br />
Other Operating Income – Other operating income consists of assets released from restrictions,<br />
income from grants, gift shop and cafeteria sales, parking garage fees, and other miscellaneous<br />
sources.<br />
Fair Value of Financial Instruments – Fair value of financial instruments has been determined<br />
using available information and appropriate valuation methodologies. The fair value of assets is<br />
based on quoted market prices, dealer quotes and prices obtained from independent sources. The<br />
fair value of liabilities is based on discounted cash flows analysis, using interest rates currently<br />
available for the issuance of debt with similar terms and remaining maturities. Considerable<br />
judgment is required in certain circumstances to develop the estimates of fair value and they may<br />
not be indicative of the amounts which could be realized in a current market exchange.<br />
Derivative Financial Instruments – The <strong>System</strong> periodically utilizes various financial<br />
instruments (e.g., options, caps and swaps) to hedge interest rate and other exposures. The<br />
<strong>System</strong>’s policies generally prohibit trading in derivative financial instruments on a speculative<br />
or leveraged basis.<br />
Tax Status - The <strong>System</strong>, except for Fairlane, SelectCare, Inc., Onika, Alliance, and Centrum<br />
consists of entities described under Internal Revenue Service Code Section 501(c)(3) and, as<br />
such, are exempt from federal income taxes under Code Section 501(a), and do not have private<br />
foundation status under Code Section 509(a)(1) or 509(a)(3). Fairlane, SelectCare, Inc. and<br />
Alliance are taxable entities and their taxes are not significant to the consolidated entity. The<br />
<strong>System</strong>’s wholly owned insurance captives (Onika and Centrum) are in the Cayman Islands and<br />
are currently not subject to income taxes.<br />
Reclassifications have been made to the 2002 consolidated financial statements to conform to the<br />
classifications used in 2003.
2. ASSETS LIMITED AS TO USE<br />
Assets limited as to use were comprised of the following at June 30 (in thousands):<br />
JUNE<br />
JUNE<br />
2003 2002<br />
Unrestricted assets limited as to use:<br />
Fund for <strong>Henry</strong> <strong>Ford</strong> Hospital $241,707 $256,504<br />
Funds designated for malpractice and general liability 211,121 199,735<br />
Funds designated for hospital expansion 87,787 71,078<br />
Funds designated for deferred compensation 44,142 55,626<br />
Funds held by State under bond indenture agreement 11,626 3,003<br />
Funds board designated for research and education 45,496 16,796<br />
Total unrestricted assets limited as to use 641,879 602,742<br />
Temporarily restricted assets:<br />
Grant and pledge funds 49,880 53,904<br />
Grants and pledges receivable 3,078 256<br />
Total temporarily restricted assets 52,958 54,160<br />
Permanently restricted assets 56,601 59,012<br />
Total assets limited as to use 751,438 715,914<br />
Less requirements for current liabilities 59,879 37,471<br />
Noncurrent assets limited as to use $691,559 $678,443
3. PROPERTY, PLANT AND EQUIPMENT<br />
Property, plant and equipment was comprised of the following at June 30 (in thousands):<br />
JUNE<br />
JUNE<br />
2003 2002<br />
Land and improvements $31,833 $38,880<br />
Building and improvements 621,100 612,996<br />
Equipment 491,536 506,281<br />
Construction-in-progress 35,424 26,588<br />
Total 1,179,893 1,184,745<br />
Less accumulated depreciation 581,421 568,308<br />
Property, plant and equipment $598,472 $616,437
4. LONG-TERM OBLIGATIONS<br />
Long-term obligations were comprised of the following at June 30 (in thousands):<br />
JUNE<br />
JUNE<br />
2003 2002<br />
<strong>Henry</strong> <strong>Ford</strong> <strong>Health</strong> <strong>System</strong> Obligated Group:<br />
Revenue and refunding bonds Series 1999A, maturing $60,050 $60,050<br />
serially through 2025, interest rates of 4.9% to 6%,<br />
redeemable beginning in 2003<br />
Revenue and refunding bonds Series 1995A, maturing 163,625 168,765<br />
serially through 2025, interest rates of 4.7% to 5.25%,<br />
redeemable beginning in 2006<br />
Revenue and refunding bonds Series 1992A, maturing 15,000 117,000<br />
serially through 2017, interest rates of 5.6% to 6.0%,<br />
redeemable beginning in 2002<br />
Revenue bonds Series 1991A, maturing serially through 2011, 0 4,275<br />
interest rate of 6.75%, redeemable beginning in 2001<br />
Revenue refunding bonds Series 2003A, maturing serially through 2017, 112,285 0<br />
interest rate of 3% to 5.625, redeemable beginning in 2004<br />
Other obligations (interest rate from 9% to 12%) 809 853<br />
Total 351,769 350,943<br />
Less current portion 7,364 12,461<br />
Total long-term obligations $344,405 $338,482
<strong>UNAUDITED</strong><br />
Supplemental Schedules, Including Obligated Group,<br />
for the Six Months Ended June 30, 2003
<strong>UNAUDITED</strong><br />
CONSOLIDATING BALANCE SHEET INFORMATION<br />
AS OF JUNE 30, 2003 (In Thousands)<br />
(TOTAL SYSTEM)<br />
<strong>Henry</strong><br />
The<br />
<strong>Ford</strong><br />
Fund<br />
<strong>Health</strong> Fairlane Alliance Onika Centrum for <strong>Henry</strong> <strong>Ford</strong><br />
<strong>System</strong> <strong>Health</strong> <strong>Health</strong> Select Insurance Insurance Operating <strong>Henry</strong> <strong>Health</strong><br />
Obligated Services & Life Care Company Company Entities <strong>Ford</strong> <strong>System</strong><br />
ASSETS Group Corporation Company Corporation Ltd. Ltd. Eliminations Consolidated Hospital Eliminations Consolidated<br />
CURRENT ASSETS:<br />
Cash and cash equivalents $226,869 $819 $24,662 $17,943 $270,293 ($7) $270,286<br />
Patient care receivables 78,802 78,802 78,802<br />
<strong>Health</strong> care premium receivables 15,636 1,032 16,668 16,668<br />
Securities lending collateral 18,142 18,142 18,142<br />
Other current assets 29,284 138 2,102 3 889 32,416 (6) 32,410<br />
Current portion of assets limited as to use 59,725 154 59,879 59,879<br />
Total current assets 428,458 819 25,832 20,045 0 157 889 476,200 (13) 0 476,187<br />
LONG-TERM INVESTMENTS 127,862 127,862 127,862<br />
ASSETS LIMITED AS TO USE 462,336 301 500 91,011 (89,423) 464,725 242,394 (15,560) 691,559<br />
JOINT VENTURE INVESTMENTS 70,423 70,423 70,423<br />
OTHER ASSETS 112,619 (62,203) 50,416 47,052 (47,052) 50,416<br />
PROPERTY, PLANT, AND EQUIPMENT 598,422 50 598,472 598,472<br />
TOTAL $1,800,120 $869 $26,133 $20,545 $91,011 $157 ($150,737) $1,788,098 $289,433 ($62,612) $2,014,919
<strong>UNAUDITED</strong><br />
CONSOLIDATING BALANCE SHEET INFORMATION<br />
AS OF JUNE 30, 2003 (In Thousands)<br />
(TOTAL SYSTEM)<br />
<strong>Henry</strong><br />
The<br />
<strong>Ford</strong><br />
Fund<br />
<strong>Health</strong> Fairlane Alliance Onika Centrum for <strong>Henry</strong> <strong>Ford</strong><br />
<strong>System</strong> <strong>Health</strong> <strong>Health</strong> Select Insurance Insurance Operating <strong>Henry</strong> <strong>Health</strong><br />
Obligated Services & Life Care Company Company Entities <strong>Ford</strong> <strong>System</strong><br />
LIABILITIES AND NET ASSETS Group Corporation Company Corporation Ltd. Ltd. Eliminations Consolidated Hospital Eliminations Consolidated<br />
CURRENT LIABILITIES:<br />
Accounts payable $72,867 $150 $118 $37 $73,172 $73,172<br />
Due to third-party payors 37,480 37,480 37,480<br />
Medical services liability 86,805 10,401 4,955 102,161 102,161<br />
Other liabilities and accrued expenses 122,289 (109) 2,552 8,929 1,350 (245) 134,766 17,660 (15,560) 136,866<br />
Securities lending collateral 18,142 18,142 18,142<br />
Current portion of long-term obligations 7,364 7,364 7,364<br />
Current portion of malpractice and general<br />
liability 48,100 48,100 48,100<br />
Total current liabilities 393,047 (109) 13,103 13,884 1,468 37 (245) 421,185 17,660 (15,560) 423,285<br />
MALPRACTICE AND GENERAL LIABILITY 170,361 89,423 (88,289) 171,495 171,495<br />
DEFERRED COMPENSATION, POSTRETIREMENT<br />
AND OTHER LIABILITIES 361,444 361,444 361,444<br />
LONG-TERM OBLIGATIONS 391,457 391,457 (47,052) 344,405<br />
0<br />
Total liabilities 1,316,309 (109) 13,103 13,884 90,891 37 (88,534) 1,345,581 17,660 (62,612) 1,300,629<br />
NET ASSETS:<br />
Unrestricted 374,252 978 13,030 6,661 120 120 (62,203) 332,958 271,773 604,731<br />
Temporarily restricted 52,958 52,958 52,958<br />
Permanently restricted 56,601 56,601 56,601<br />
Total net assets 483,811 978 13,030 6,661 120 120 (62,203) 442,517 271,773 0 714,290<br />
TOTAL $1,800,120 $869 $26,133 $20,545 $91,011 $157 ($150,737) $1,788,098 $289,433 ($62,612) $2,014,919
<strong>UNAUDITED</strong><br />
CONSOLIDATING STATEMENT OF OPERATIONS AND CHANGES IN NET ASSETS - UNRESTRICTED INFORMATION<br />
SIX MONTHS ENDED JUNE 30, 2003 (In Thousands)<br />
(TOTAL SYSTEM)<br />
<strong>Henry</strong><br />
The<br />
<strong>Ford</strong> Alliance Fund <strong>Henry</strong><br />
<strong>Health</strong> Fairlane <strong>Health</strong> Onika Centrum for <strong>Ford</strong><br />
<strong>System</strong> <strong>Health</strong> & Select Insurance Insurance Operating <strong>Henry</strong> <strong>Health</strong><br />
Obligated Services Life Care Company Company Entities <strong>Ford</strong> <strong>System</strong><br />
Group Corporation Company Corporation Ltd. Ltd. Eliminations Consolidated Hospital Eliminations Consolidated<br />
UNRESTRICTED REVENUE:<br />
Net patient service revenue $519,367 $519,367 $519,367<br />
<strong>Health</strong> care premiums 640,254 25,959 666,213 666,213<br />
Investment income 18,489 5 147 3,343 224 (3,343) 18,865 2,554 (1,336) 20,083<br />
Other 72,707 27 (161) 161 72,734 (6,700) 66,034<br />
Total unrestricted revenue 1,250,817 32 26,106 0 3,182 224 (3,182) 1,277,179 2,554 (8,036) 1,271,697<br />
EXPENSES:<br />
Salaries, wages and employee benefits 448,327 448,327 448,327<br />
<strong>Health</strong>care provider expense 409,019 22,442 431,461 431,461<br />
Supplies 120,320 120,320 120,320<br />
Depreciation and amortization 43,425 43,425 43,425<br />
General and other administrative 38,667 1,970 338 3 (338) 40,640 6,700 (6,700) 40,640<br />
Other contracted services 58,733 4 58,737 401 59,138<br />
Provision for uncompensated services 55,535 55,535 55,535<br />
Malpractice 28,008 2,844 221 (2,844) 28,229 18 28,247<br />
Plant operations 11,395 11,395 11,395<br />
Interest expense 11,008 11,008 (1,336) 9,672<br />
Repairs and maintenance 12,345 12,345 12,345<br />
Rent 7,067 7,067 7,067<br />
Total expenses 1,243,849 4 24,412 0 3,182 224 (3,182) 1,268,489 7,119 (8,036) 1,267,572<br />
EXCESS / (DEFICIENCY) OF REVENUE OVER EXPENSES<br />
BEFORE UNUSUAL ITEM 6,968 28 1,694 0 0 0 0 8,690 (4,565) 0 4,125<br />
UNUSUAL ITEM:<br />
Loss on refinancing 3,456 3,456 3,456<br />
EXCESS / (DEFICIENCY) OF REVENUE OVER EXPENSES 3,512 28 1,694 0 0 0 0 5,234 (4,565) 0 669<br />
Discontinued operations (3,094) (3,094) (3,094)<br />
Change in net unrealized loss on investments and interest rate swaps 2,939 (4) (1) 2,934 16,438 19,372<br />
Net assets released from restrictions for capital 2,400 2,400 2,400<br />
Additional minimum liability adjustment 405 405 405<br />
INCREASE / (DECREASE) IN<br />
UNRESTRICTED NET ASSETS $6,162 $24 $1,693 $0 $0 $0 $0 $7,879 $11,873 $0 $19,752
<strong>UNAUDITED</strong><br />
Statistical Information<br />
for the Six Months Ended June 30, 2003
<strong>UNAUDITED</strong><br />
STATISTICAL INFORMATION<br />
SIX MONTHS ENDED JUNE 30, 2003<br />
DELIVERY NETWORK - THIRD PARTY PAYORS<br />
(Page A-12 of the Series 2003A Official Statement)<br />
Managed Care Payors (primarily HAP) 38%<br />
Medicare 33%<br />
Blue Cross 14%<br />
Medicaid 5%<br />
Other Payors 10%<br />
Total 100%<br />
HMO MEMBERSHIP<br />
(Page A-14 of the Series 2003A Official Statement)<br />
Total HAP HMO Membership 538,272<br />
OUTPATIENT FACILITY VISITS<br />
(Page A-16 of the Series 2003A Official Statement)<br />
HFHS 1,068,162<br />
Wyandotte 80,761<br />
DOHC - BiCounty 44,681<br />
Total 1,193,604<br />
UTILIZATION STATISTICS<br />
(Page A-17 of the Series 2003A Official Statement)<br />
Admissions<br />
HFHS 19,564<br />
Wyandotte 8,828<br />
DOHC - BiCounty 3,402<br />
Total 31,794<br />
Patient Days (excluding newborns)<br />
HFHS 109,739<br />
Wyandotte 46,028<br />
DOHC - BiCounty 18,540<br />
Total 174,307