27.03.2015 Views

UNAUDITED - Henry Ford Health System

UNAUDITED - Henry Ford Health System

UNAUDITED - Henry Ford Health System

SHOW MORE
SHOW LESS

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!