XML 15 R55.htm IDEA: XBRL DOCUMENT v3.3.0.814
Supplemental Condensed Consolidating Financial Information - Schedule of Condensed Consolidating Statement of Cash Flows (Detail) - USD ($)
$ in Millions
3 Months Ended 9 Months Ended
Sep. 30, 2015
Sep. 30, 2014
Mar. 31, 2014
Dec. 31, 2012
Sep. 30, 2015
Sep. 30, 2014
Cash flows from operating activities:            
Net income (loss) $ 573 $ 611     $ 1,958 $ 1,697
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Changes in operating assets and liabilities         (3,333) (2,945)
Provision for doubtful accounts         2,839 2,337
Depreciation and amortization 482 460     1,424 1,361
Income taxes         (148) (61)
Losses (gains) on sales of facilities 2 12     (2) (20)
Losses on retirement of debt         125 226
Legal claim costs 77   $ 78 $ 175 77 78
Amortization of debt issuance costs         27 33
Share-based compensation         171 118
Equity in earnings of affiliates (9) (14)     (38) (32)
Other         38 (3)
Net cash provided by operating activities         3,176 2,821
Cash flows from investing activities:            
Purchase of property and equipment         (1,571) (1,482)
Acquisition of hospitals and health care entities         (184) (97)
Disposition of hospitals and health care entities         27 38
Change in investments         94 22
Other         3 7
Net cash used in investing activities         (1,631) (1,512)
Cash flows from financing activities:            
Issuance of long-term debt         4,048 3,502
Net change in revolving credit facilities         (270) (160)
Repayment of long-term debt         (3,702) (3,525)
Distributions to noncontrolling interests         (367) (325)
Payment of debt issuance costs         (34) (49)
Repurchases of common stock         (1,386) (750)
Income tax benefits         231 119
Other         (43) (20)
Net cash used in financing activities         (1,523) (1,208)
Change in cash and cash equivalents         22 101
Cash and cash equivalents at beginning of period     414   566 414
Cash and cash equivalents at end of period 588 515     588 515
Eliminations [Member]            
Cash flows from operating activities:            
Net income (loss) (464) (549)     (1,690) (1,443)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Equity in earnings of affiliates 464 549     1,690 1,443
HCA Holdings, Inc. Issuer [Member]            
Cash flows from operating activities:            
Net income (loss) 449 518     1,547 1,348
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Changes in operating assets and liabilities         (22) 18
Income taxes         (148) (61)
Losses on retirement of debt         122  
Amortization of debt issuance costs         3 2
Share-based compensation         171 118
Equity in earnings of affiliates (464) (549)     (1,690) (1,443)
Other         49  
Net cash provided by operating activities         32 (18)
Cash flows from financing activities:            
Repayment of long-term debt         (1,632)  
Repurchases of common stock         (1,386) (750)
Changes in intercompany balances with affiliates, net         2,784 654
Income tax benefits         231 119
Other         (29) (5)
Net cash used in financing activities         (32) 18
HCA Inc. Issuer [Member]            
Cash flows from operating activities:            
Net income (loss) (427) (331)     (1,171) (1,204)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Changes in operating assets and liabilities         (56) (151)
Losses on retirement of debt         3 226
Legal claim costs 77       77 78
Amortization of debt issuance costs         24 31
Other         3 3
Net cash provided by operating activities         (1,120) (1,017)
Cash flows from financing activities:            
Issuance of long-term debt         4,048 3,502
Net change in revolving credit facilities         (270) (160)
Repayment of long-term debt         (2,001) (3,462)
Payment of debt issuance costs         (34) (49)
Changes in intercompany balances with affiliates, net         (623) 1,186
Net cash used in financing activities         1,120 1,017
Subsidiary Guarantors [Member]            
Cash flows from operating activities:            
Net income (loss) 675 611     2,166 1,880
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Changes in operating assets and liabilities         (1,959) (1,660)
Provision for doubtful accounts         1,535 1,388
Depreciation and amortization 230 225     683 667
Losses (gains) on sales of facilities (1) 16     (5) (16)
Equity in earnings of affiliates (1) (3)     (4) (5)
Net cash provided by operating activities         2,420 2,259
Cash flows from investing activities:            
Purchase of property and equipment         (764) (893)
Acquisition of hospitals and health care entities         (51) (7)
Disposition of hospitals and health care entities         19 31
Change in investments         2 22
Other         (6)  
Net cash used in investing activities         (800) (847)
Cash flows from financing activities:            
Repayment of long-term debt         (45) (35)
Distributions to noncontrolling interests         (70) (45)
Changes in intercompany balances with affiliates, net         (1,483) (1,331)
Net cash used in financing activities         (1,598) (1,411)
Change in cash and cash equivalents         22 1
Cash and cash equivalents at beginning of period     112   87 112
Cash and cash equivalents at end of period 109 113     109 113
Subsidiary Non-Guarantors [Member]            
Cash flows from operating activities:            
Net income (loss) 340 362     1,106 1,116
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:            
Changes in operating assets and liabilities         (1,296) (1,152)
Provision for doubtful accounts         1,304 949
Depreciation and amortization 252 235     741 694
Losses (gains) on sales of facilities 3 (4)     3 (4)
Equity in earnings of affiliates (8) (11)     (34) (27)
Other         (14) (6)
Net cash provided by operating activities         1,844 1,597
Cash flows from investing activities:            
Purchase of property and equipment         (807) (589)
Acquisition of hospitals and health care entities         (133) (90)
Disposition of hospitals and health care entities         8 7
Change in investments         92  
Other         9 7
Net cash used in investing activities         (831) (665)
Cash flows from financing activities:            
Repayment of long-term debt         (24) (28)
Distributions to noncontrolling interests         (297) (280)
Changes in intercompany balances with affiliates, net         (678) (509)
Other         (14) (15)
Net cash used in financing activities         (1,013) (832)
Change in cash and cash equivalents           100
Cash and cash equivalents at beginning of period     $ 302   479 302
Cash and cash equivalents at end of period $ 479 $ 402     $ 479 $ 402