XML 92 R21.htm IDEA: XBRL DOCUMENT v2.4.1.9
Segment and Geographic Information
12 Months Ended
Dec. 31, 2014
Segment Reporting [Abstract]  
Segment and Geographic Information

NOTE 14 — SEGMENT AND GEOGRAPHIC INFORMATION

We operate in one line of business, which is operating hospitals and related health care entities. We operate in two geographically organized groups: the National and American Groups. At December 31, 2014, the National Group included 82 hospitals located in Alaska, California, Florida, southern Georgia, Idaho, Indiana, northern Kentucky, Nevada, New Hampshire, South Carolina, Utah and Virginia, and the American Group included 77 hospitals located in Colorado, northern Georgia, Kansas, southern Kentucky, Louisiana, Mississippi, Missouri, Oklahoma, Tennessee and Texas. We also operate seven hospitals in England, and these facilities are included in the Corporate and other group.

 

Adjusted segment EBITDA is defined as income before depreciation and amortization, interest expense, losses (gains) on sales of facilities, losses on retirement of debt, legal claim costs, income taxes and net income attributable to noncontrolling interests. We use adjusted segment EBITDA as an analytical indicator for purposes of allocating resources to geographic areas and assessing their performance. Adjusted segment EBITDA is commonly used as an analytical indicator within the health care industry, and also serves as a measure of leverage capacity and debt service ability. Adjusted segment EBITDA should not be considered as a measure of financial performance under generally accepted accounting principles, and the items excluded from adjusted segment EBITDA are significant components in understanding and assessing financial performance. Because adjusted segment EBITDA is not a measurement determined in accordance with generally accepted accounting principles and is thus susceptible to varying calculations, adjusted segment EBITDA, as presented, may not be comparable to other similarly titled measures of other companies. The geographic distributions of our revenues, equity in earnings of affiliates, adjusted segment EBITDA, depreciation and amortization, assets and goodwill and other intangible assets are summarized in the following table (dollars in millions):

 

     For the Years Ended December 31,  
     2014      2013      2012  

Revenues:

        

National Group

   $ 17,325       $ 15,968       $ 15,505   

American Group

     17,532         16,487         16,115   

Corporate and other

     2,061         1,727         1,393   
  

 

 

    

 

 

    

 

 

 
   $ 36,918       $ 34,182       $ 33,013   
  

 

 

    

 

 

    

 

 

 

Equity in earnings of affiliates:

        

National Group

   $ (15    $ (9    $ (9

American Group

     (31      (24      (28

Corporate and other

     3         4         1   
  

 

 

    

 

 

    

 

 

 
   $ (43    $ (29    $ (36
  

 

 

    

 

 

    

 

 

 

Adjusted segment EBITDA:

        

National Group

   $ 3,847       $ 3,301       $ 3,325   

American Group

     4,025         3,662         3,575   

Corporate and other

     (444      (389      (369
  

 

 

    

 

 

    

 

 

 
   $ 7,428       $ 6,574       $ 6,531   
  

 

 

    

 

 

    

 

 

 

Depreciation and amortization:

        

National Group

   $ 749       $ 718       $ 694   

American Group

     840         835         816   

Corporate and other

     231         200         169   
  

 

 

    

 

 

    

 

 

 
   $ 1,820       $ 1,753       $ 1,679   
  

 

 

    

 

 

    

 

 

 

 

     For the Years Ended December 31,  
     2014      2013      2012  

Adjusted segment EBITDA

   $ 7,428       $ 6,574       $ 6,531   

Depreciation and amortization

     1,820         1,753         1,679   

Interest expense

     1,743         1,848         1,798   

Losses (gains) on sales of facilities

     (29      10         (15

Losses on retirement of debt

     335         17           

Legal claim costs

     78                 175   
  

 

 

    

 

 

    

 

 

 

Income before income taxes

   $ 3,481       $ 2,946       $ 2,894   
  

 

 

    

 

 

    

 

 

 
     December 31,  
     2014      2013      2012  

Assets:

        

National Group

   $ 10,588       $ 10,206       $ 9,451   

American Group

     15,091         13,911         13,744   

Corporate and other

     5,520         4,714         4,880   
  

 

 

    

 

 

    

 

 

 
   $ 31,199       $ 28,831       $ 28,075   
  

 

 

    

 

 

    

 

 

 

 

     National
Group
    American
Group
    Corporate
and Other
    Total  

Goodwill and other intangible assets:

        

Balance at December 31, 2011

   $ 991      $ 3,988      $ 272      $ 5,251   

Acquisitions

     48        200        40        288   

Foreign currency translation, amortization and other

     (4     1        3          
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2012

     1,035        4,189        315        5,539   

Acquisitions

     68        13        297        378   

Foreign currency translation, amortization and other

     1        (12     (3     (14
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2013

     1,104        4,190        609        5,903   

Acquisitions

     72        428        48        548   

Foreign currency translation, amortization and other

     (6     (4     (25     (35
  

 

 

   

 

 

   

 

 

   

 

 

 

Balance at December 31, 2014

   $ 1,170      $ 4,614      $ 632      $ 6,416