XML 71 R57.htm IDEA: XBRL DOCUMENT v3.3.1.900
Segment reporting (Tables)
12 Months Ended
Dec. 31, 2015
Segment Reporting [Abstract]  
Summary of Segment Net Revenues, Segment Operating Income (Loss) and Reconciliation of Segment Income to Consolidated Income from Continuing Operations Before Income Taxes

The following is a summary of segment revenues, segment operating margin (loss), and a reconciliation of segment operating margin to consolidated income from continuing operations before income taxes:

 

 

 

Year ended December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

Segment revenues:

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dialysis and related lab services

 

 

 

 

 

 

 

 

 

 

 

 

Patient service revenues:

 

 

 

 

 

 

 

 

 

 

 

 

External sources

 

$

8,980,515

 

 

$

8,513,089

 

 

$

7,998,692

 

Intersegment revenues

 

 

53,476

 

 

 

37,112

 

 

 

34,080

 

Total dialysis and related lab services revenues

 

 

9,033,991

 

 

 

8,550,201

 

 

 

8,032,772

 

Less: Provision for uncollectible accounts

 

 

(406,530

)

 

 

(353,028

)

 

 

(281,146

)

Net dialysis and related lab services patient

   service revenues

 

 

8,627,461

 

 

 

8,197,173

 

 

 

7,751,626

 

Other revenues(1)

 

 

13,971

 

 

 

13,498

 

 

 

12,600

 

Total net dialysis and related lab services

   revenues

 

 

8,641,432

 

 

 

8,210,671

 

 

 

7,764,226

 

HCP

 

 

 

 

 

 

 

 

 

 

 

 

HCP revenues:

 

 

 

 

 

 

 

 

 

 

 

 

Capitated revenues

 

$

3,436,705

 

 

$

3,190,903

 

 

$

2,919,964

 

Net patient service revenues

 

 

317,950

 

 

 

219,306

 

 

 

220,251

 

Other revenues(2)

 

 

82,470

 

 

 

91,374

 

 

 

55,723

 

Intersegment capitated and other revenues

 

 

136

 

 

 

716

 

 

 

250

 

Total revenues

 

$

3,837,261

 

 

$

3,502,299

 

 

$

3,196,188

 

Other - Ancillary services and strategic initiatives

 

 

 

 

 

 

 

 

 

 

 

 

Net patient service revenues

 

$

160,484

 

 

$

122,087

 

 

$

75,852

 

Capitated revenues

 

 

72,390

 

 

 

70,385

 

 

 

67,351

 

Other external sources

 

 

1,123,882

 

 

 

927,492

 

 

 

694,763

 

Intersegment revenues

 

 

25,674

 

 

 

19,535

 

 

 

13,916

 

Total ancillary services and strategic initiatives

   revenues

 

 

1,382,430

 

 

 

1,139,499

 

 

 

851,882

 

Total net segment revenues

 

 

13,861,123

 

 

 

12,852,469

 

 

 

11,812,296

 

Elimination of intersegment revenues

 

 

(79,286

)

 

 

(57,363

)

 

 

(48,246

)

Consolidated net revenues

 

$

13,781,837

 

 

$

12,795,106

 

 

$

11,764,050

 

Segment operating margin (loss):(3)

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dialysis and related lab services

 

$

1,259,632

 

 

$

1,637,626

 

 

$

1,200,198

 

HCP

 

 

33,929

 

 

 

214,983

 

 

 

385,253

 

Other—Ancillary services and strategic initiatives

 

 

(103,901

)

 

 

(24,456

)

 

 

(38,595

)

Total segment margin

 

 

1,189,660

 

 

 

1,828,153

 

 

 

1,546,856

 

Reconciliation of segment operating margin to

   consolidated income from continuing operations before

   income taxes:

 

 

 

 

 

 

 

 

 

 

 

 

Contingent earn-out obligation adjustment

 

 

 

 

 

 

 

 

56,977

 

Corporate administrative support(4)

 

 

(18,965

)

 

 

(13,012

)

 

 

(53,699

)

Consolidated operating income

 

 

1,170,695

 

 

 

1,815,141

 

 

 

1,550,134

 

Debt expense

 

 

(408,380

)

 

 

(410,294

)

 

 

(429,943

)

Debt refinancing and redemption charges

 

 

(48,072

)

 

 

(97,548

)

 

 

 

Other income

 

 

8,893

 

 

 

2,374

 

 

 

4,787

 

Consolidated income from continuing

   operations before income taxes

 

$

723,136

 

 

$

1,309,673

 

 

$

1,124,978

 

 

(1)

Includes management fees for providing management and administrative services to dialysis centers in which the Company owns a minority equity investment or which are wholly-owned by third parties.

(2)

Other revenues primarily relate to providing medical consulting services.

(3)

Certain costs previously reported in the ancillary services and strategic initiatives have been reclassified to U.S. dialysis and related lab services to conform to the current year presentation.

(4)

Corporate administrative support costs in 2013 also include $7,721 of an adjustment to reduce a tax asset associated with the HCP acquisition escrow provisions.

Summary of Depreciation and Amortization Expense by Segment

Depreciation and amortization expense by segment is as follows:

 

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dialysis and related lab services

 

$

438,238

 

 

$

402,767

 

 

$

355,879

 

HCP

 

 

174,118

 

 

 

169,485

 

 

 

158,356

 

Other - Ancillary services and strategic initiatives

 

 

25,668

 

 

 

18,683

 

 

 

14,502

 

 

 

$

638,024

 

 

$

590,935

 

 

$

528,737

 

 

Summary of Assets by Segment

Summary of assets by segment is as follows:

 

 

 

December 31,

 

 

 

2015

 

 

2014

 

Segment assets

 

 

 

 

 

 

 

 

U.S. dialysis and related lab services (including

   equity investments of $29,801 and $28,138, respectively)

 

$

11,591,507

 

 

$

10,633,813

 

HCP (including equity investments of $22,714 and $15,393,

   respectively)

 

 

6,150,666

 

 

 

6,285,984

 

Other - Ancillary services and strategic initiatives(1)

   (including equity investments of $20,853 and $22,106,

   respectively)

 

 

772,702

 

 

 

697,635

 

Consolidated assets

 

$

18,514,875

 

 

$

17,617,432

 

 

(1)

Includes approximately $69,519 and $ 44,146 in 2015 and 2014, respectively, of net property and equipment related to the Company’s international operations.

Summary of Expenditures for Property and Equipment by Segment

Expenditures for property and equipment by segment is as follows:

 

 

 

December 31,

 

 

 

2015

 

 

2014

 

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. dialysis and related lab services

 

$

584,513

 

 

$

560,610

 

 

$

554,345

 

HCP

 

 

66,800

 

 

 

27,885

 

 

 

31,582

 

Other - Ancillary services and strategic initiatives

 

 

56,685

 

 

 

52,835

 

 

 

31,670

 

 

 

$

707,998

 

 

$

641,330

 

 

$

617,597