XML 162 R116.htm IDEA: XBRL DOCUMENT v3.6.0.2
Supplemental Condensed Consolidating Financial Information - Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Revenue:                      
Revenues                 $ 17,782 $ 14,178 $ 9,667
Operating expenses:                      
Medical care costs                 14,774 11,794 8,076
Cost of service revenue                 485 193 157
General and administrative expenses                 1,393 1,146 765
Premium tax expenses                 468 397 294
Health insurer fee expenses                 217 157 89
Depreciation and amortization                 139 104 93
Total operating expenses                 17,476 13,791 9,474
Operating income $ (6) $ 118 $ 105 $ 89 $ 76 $ 113 $ 116 $ 82 306 387 193
Interest expense                 101 66 57
Total other expenses, net                 101 65 58
Income before income tax expense                 205 322 135
Income tax expense (benefit)                 153 179 73
Net (loss) income before equity in earnings of subsidiaries                 52 143 62
Equity in net earnings of subsidiaries                 0 0 0
Net income $ (47) $ 42 $ 33 $ 24 $ 30 $ 46 $ 39 $ 28 52 143 62
Eliminations                      
Revenue:                      
Revenues                 (1,139) (977) (733)
Operating expenses:                      
Medical care costs                 (58) (50) (31)
Cost of service revenue                 0 0 0
General and administrative expenses                 (1,081) (927) (702)
Premium tax expenses                 0 0 0
Health insurer fee expenses                 0 0 0
Depreciation and amortization                 0 0 0
Total operating expenses                 (1,139) (977) (733)
Operating income                 0 0 0
Interest expense                 0    
Total other expenses, net                   0 0
Income before income tax expense                 0 0 0
Income tax expense (benefit)                 0 0 0
Net (loss) income before equity in earnings of subsidiaries                 0 0 0
Equity in net earnings of subsidiaries                 (119) (190) (89)
Net income                 (119) (190) (89)
Parent Guarantor                      
Revenue:                      
Revenues                 1,078 931 706
Operating expenses:                      
Medical care costs                 73 55 46
General and administrative expenses                 899 797 583
Depreciation and amortization                 95 82 73
Total operating expenses                 1,067 934 702
Operating income                 11 (3) 4
Interest expense                 101 66 57
Income tax expense (benefit)                 (24) (21) (27)
Net (loss) income before equity in earnings of subsidiaries                 (66) (48) (27)
Equity in net earnings of subsidiaries                 118 191 89
Net income                 52 143 62
Parent Guarantor | Reportable Legal Entities                      
Revenue:                      
Revenues                 1,078 931 706
Operating expenses:                      
Medical care costs                 73 55 46
Cost of service revenue                 0 0 0
General and administrative expenses                 899 797 583
Premium tax expenses                 0 0 0
Health insurer fee expenses                 0 0 0
Depreciation and amortization                 95 82 73
Total operating expenses                 1,067 934 702
Operating income                 11 (3) 4
Interest expense                 101    
Total other expenses, net                   66 58
Income before income tax expense                 (90) (69) (54)
Income tax expense (benefit)                 (24) (21) (27)
Net (loss) income before equity in earnings of subsidiaries                 (66) (48) (27)
Equity in net earnings of subsidiaries                 118 191 89
Net income                 52 143 62
Other Guarantors | Reportable Legal Entities                      
Revenue:                      
Revenues                 556 293 240
Operating expenses:                      
Medical care costs                 54 36 27
Cost of service revenue                 443 184 157
General and administrative expenses                 48 41 29
Premium tax expenses                 0 0 0
Health insurer fee expenses                 0 0 0
Depreciation and amortization                 12 4 5
Total operating expenses                 557 265 218
Operating income                 (1) 28 22
Interest expense                 0    
Total other expenses, net                   0 0
Income before income tax expense                 (1) 28 22
Income tax expense (benefit)                 (4) 9 8
Net (loss) income before equity in earnings of subsidiaries                 3 19 14
Equity in net earnings of subsidiaries                 1 (1) 0
Net income                 4 18 14
Non-Guarantors | Reportable Legal Entities                      
Revenue:                      
Revenues                 17,287 13,931 9,454
Operating expenses:                      
Medical care costs                 14,705 11,753 8,034
Cost of service revenue                 42 9 0
General and administrative expenses                 1,527 1,235 855
Premium tax expenses                 468 397 294
Health insurer fee expenses                 217 157 89
Depreciation and amortization                 32 18 15
Total operating expenses                 16,991 13,569 9,287
Operating income                 296 362 167
Interest expense                 0    
Total other expenses, net                   (1) 0
Income before income tax expense                 296 363 167
Income tax expense (benefit)                 181 191 92
Net (loss) income before equity in earnings of subsidiaries                 115 172 75
Equity in net earnings of subsidiaries                 0 0 0
Net income                 $ 115 $ 172 $ 75