room h6/215 may 26, 2016, 1:30 - 4:30 pm uwhca board of … · 2016-05-23 · 1 university of...
TRANSCRIPT
X
X
UWHCA Board of Directors
May 26, 2016, 1:30 - 4:30 PM
Room H6/215
Meeting MinutesMeeting Minutes
Medical Staff Membership and Clinical PrivilegesMedical Staff Membership and Clinical Privileges
Attachment - Dept of Ophthalmology & Visual Sciences TransferRequest to UWF
Department of Ophthalmology and Visual Sciences Transfer Request toDepartment of Ophthalmology and Visual Sciences Transfer Request toUWFUWF
Financial Assistance Policy and Billing and Collection PolicyFinancial Assistance Policy and Billing and Collection Policy
Code of Ethics on Conflicts of InterestCode of Ethics on Conflicts of Interest
Attachment - Minutes from April 21, 2016Joint Meeting With UWMF Board of Directors
Attachment - Medical Staff Membership and Clinical Privileges 042016
Attachment – Resolution Authorizing UWMF to Transfer Dept ofOphthalmology Reserve Fund
Attachment - Financial Assistance Policy and Billing and CollectionPolicy
1:30 PM IIIIII. . Consent AgendaConsent AgendaChair Robert Golden
Approval
FY17 UW Health BudgetFY17 UW Health Budget
Presentation/Discussion
UWHCA FY17 Hospital Rate IncreaseUWHCA FY17 Hospital Rate Increase
Approval
Attachment - FY17 UW Health Budget Report
VV. . UW Health Financial MattersUW Health Financial MattersMr. Bob O'Keefe/Mr. Robert Flannery
1:30 PM II. . Call to Order of Board MeetingCall to Order of Board MeetingChair Robert Golden
IIII. . UW Health CEO IntroductionUW Health CEO IntroductionChair Robert Golden
Introduction
Attachment – Resolution Approving Change to the Code of Ethicson Conflicts of Interest
IVIV. . UW Health CEO UpdateUW Health CEO UpdateDr. Alan Kaplan
Informational
UWHCA Board of Directors - May 26, 2016UWHCA Board of Directors - May 26, 2016
AgendaAgenda
Page 4
Page 8
Page 17
Page 19
Page 21
Page 24
Page 27
Page 2 of 75
Attachment - UW Health Enterprise and Debt/MTI Structure
Resolution - Approve MTI Integration
Joint Obligated Group - MTI Restructuring PlanJoint Obligated Group - MTI Restructuring Plan
Discussion/Approval
UW Health Consolidated Financial ReportUW Health Consolidated Financial Report
Informational
Resolution - UWHCA FY17 Hospital Rate Increase
Resolution - Approve MTI Reserved Powers
Attachment - UW Health Consolidated Financial Report
VIVI. . Closed SessionClosed Session Motion to enter into closed session pursuant to Section 19.85(e), WisconsinStatutes, for the discussion of confidential strategic matters, which forcompetitive reasons require a closed session, including but not limited toterms under negotiation for a potential partnership with Unity PointHealth/Unity Point Health-Meriter; pursuant to Section 146.38, WisconsinStatutes, for the review of services of health care providers; and, pursuantto Section 19.85(1)(g), Wisconsin Statutes, to confer with legal counselregarding these and other matters.
4:30 PM VIIVII. . AdjournAdjourn
Page 49
Page 51
Page 53
Page 57
Page 61
Page 3 of 75
Attachment
Open Session Minutes
April 21, 2016
Page 4 of 75
1
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY Minutes of Board of Directors Meeting
Open Session
April 21, 2016, 1:30 PM UWHCA & UWMF Joint Board, HSLC - Room 4201
UWHCA BOARD MEMBERS PRESENT: Dean Robert Golden (Chair), David Ward (Vice Chair), Chancellor Rebecca Blank
(left at 3:45 pm), Dr. Thomas Grist, Michael Heifetz, Regent Tim Higgins, Andrew Hitt, Rep. Dale Kooyenga (left at 3:50 pm), Regent Janice Mueller, Senator Luther Olsen, Regent Drew Petersen, Pablo Sanchez, Gary Wolter
UWHCA BOARD MEMBERS EXCUSED: John Litscher, Dean Katharyn May, Lisa Reardon LIAISON: Dr. Lee Faucher (left at 2:30 pm) BOARD EXECUTIVE COMMITTEE (Non-Voting): Patricia Brady, Dr. Jeff Grossman, Dr. Jon Matsumura, Dr. Richard Page UWMF BOARD MEMBERS: PRESENT: Dr. Jeff Grossman (Chair), Dr. Nizar Jarjour (Vice Chair), Jennifer Alexander,
Ron Anderson, Pat Brady, Robert Flannery, Dr. Ben Graf, Dr. Craig Kent, Dr. Jon Matsumura, Dr. Steve Nakada, Dr. Richard Page, Dr. Laurel Rice, Dr. William Schwab, Mr. Fritz Wenzel
UWMF BOARD MEMBERS EXCUSED: Dr. Terry Young UW HEALTH STAFF: PRESENT: Elizabeth Bolt, Mike Dallman, Jocelyn DeWitt, Beth Houlahan, Dr. Jonathan
Jaffery, Patti Meyer, Dr. Pete Newcomer, Bob O’Keefe, Jay Robaidek, Ron Sliwinski, Tina Whitehorse, Kelly Wilson (Secretary)
GUESTS: Ken Mount, Tim Stumm (WI Health News) 1. Call to Order
Chair Robert Golden called the open session of the Board of Directors meeting to order at 1:30 p.m. Roll call was taken and a quorum was present.
2. ACTION: Resolution of Gratitude for Service of Dr. Jeffrey Grossman Chair Golden read a Resolution honoring Dr. Grossman for his distinguished service and exemplary leadership while UW Health Interim Chief Executive Officer, as well as the many other roles he has held within the organization, and thanking him for his unflagging efforts to make “One UW Health” a reality for the benefit of our patients, our community, and our many dedicated physicians and staff. Chancellor Rebecca Blank moved to approve the resolution; Dr. Thomas Grist seconded the motion; the resolution was approved unanimously. Resolution 16-021.
Page 5 of 75
2
Chair Golden presented Dr. Grossman with a gift and plaque on behalf of the UWMF and UWHCA Boards.
3. ACTION: Approval of UWHCA Consent Agenda
Regent Drew Petersen moved approval of the items on the consent agenda, including: UWHCA February 25, 2016 Open Minutes; Medical Staff Membership and Clinical Privileges; Resolution approving the transfer of UWMF Department of Surgery reserve funds to the UW Foundation Endowed Chair of Education in Plastic Reconstructive Surgery [Resolution 16-022]; Mr. Andrew Hitt seconded the motion; it passed unanimously.
4. ACTION: Approval of UWMF Consent Agenda
Dr. Jon Matsumura moved approval of the items on the consent agenda, including: UWMF February 25, 2016 Open Minutes and Department of Surgery transfer request to UW Foundation Endowed Chair of Education in Plastic Reconstructive Surgery; Ms. Jennifer Alexander seconded the motion; it passed unanimously.
5. UW Health Support to UWSMPH
Vice Chair David Ward provided a brief background of the original funding model adopted by UWHCA to support UWSMPH. He reviewed goals for the proposed revised UWSMPH funding update for FY2016 to include: a) consolidate historical support to UWSMPH; b) facilitate intent of the Integration Agreement to make past UWMF reserves consistently available to UWSMPH; and c) trade off “below the line” up-side for “above the line” reliability for UWSMPH.
Comparing current model to proposed, Vice Chair Ward reviewed recommended changes for Annual Support, ICTR, AAA (academic portion elimination) and Earn-out on $90M UWMF funds. Specifically, annual support (MSDF, UW Health, Library and Health Innovations) will be aggregated as UW Health Support and increased 2% each year; the amount will be adjusted every three years in line with growth or contraction of revenue. ICTR annual funding will continue as long as grant does (with bridge funding). The Academic portion of AAA is eliminated. Department and Project portions of AAA will stay intact until a new funds flow model is in place. The Earn-out on $90M UWMF funds will be converted to $13M/year with no contingency, plus 2% growth per year (subject to circuit breaker).
Senator Luther Olsen moved to approve the resolution authorizing Amendments to the Integration Agreement and AAA Agreement; Gary Wolter seconded the motion; the resolution was approved with majority vote. Chair Golden abstained. Resolution 16-023
6. Joint Obligated Group Consolidation: MTI Integration
This agenda item was deferred. The UWHCA Finance Committee deferred the item due to time constraints.
7. UW Health CEO Report
Dr. Grossman provided the UW Health CEO Report including organizational updates: Dr. Nizar Jarjour named UWMF President; Kevin Moore, State Medicaid Director Visit, UW Health, UnityPoint Health and Agrace Clinical Affiliation discussions, and Funds Flow Development Process.
8. The Cost of Care
Dr. Grossman introduced the topic to be explored in closed session regarding Cost of Care.
Page 6 of 75
3
9. Closed Session
There being no other matters for the open session, Chair Golden proposed to take the meeting into closed session through a motion to enter into closed session pursuant to Section 19.85(e), Wisconsin Statutes, for the discussion of strategic, financial and other proprietary matters which for competitive reasons require a closed session, including but not limited to review of confidential terms of payer contracts and updates to a proposed partnership between Unity Insurance Company and Gundersen Health Plan; pursuant to Section 146.38, Wisconsin Statutes, for the review of the services of health care providers; and pursuant to Section 19.85(1)(g), Wisconsin Statutes, to confer with legal counsel regarding strategy with respect to each of these matters.
Sen. Olsen moved to go into closed session; Dr. Grist seconded the motion; there was a unanimous roll call vote approving entering into closed session. The following UWHCA members voted for the motion: Chair Golden, Vice Chair Ward, Chancellor Blank, Dr. Grist, Michael Heifetz, Regent Tim Higgins, Andrew Hitt, Rep. Dale Kooyenga, Regent Janice Mueller, Sen. Olsen, Regent Petersen, Pablo Sanchez, and Gary Wolter.
10. ACTION: Endorsement of Partnership Capital Contribution
After returning to Open Session, Chair Golden requested motions to endorse a resolution authorizing capital contributions to UHC. Regent Petersen moved to approve the resolution regarding UWHCA’s partnership capital contribution to UHC; Mr. Hitt seconded the motion. The following members voted for the motion: Chair Golden, Vice Chair Ward, Dr. Grist, Michael Heifetz, Regent Tim Higgins, Andrew Hitt, Regent Janice Mueller, Sen. Olsen, Regent Petersen, Pablo Sanchez, and Gary Wolter. Resolution 16-024
Dr. William Schwab moved to endorse UWMF’s partnership capital contribution to UHC. Dr. Jon Matsumura seconded the motion. The following members voted for the motion: Jennifer Alexander, Ronald Anderson, Pat Brady, Robert Flannery, Dr. Jeff Grossman, Dr. Nizar Jarjour, Dr. Craig Kent, Dr. Jon Matsumura, Dr. Stephen Nakada, Dr. Laurel Rice, Dr. William Schwab, Fritz Wenzel.
11. Adjournment
A motion was made and seconded to adjourn the meeting. The meeting was adjourned in Open Session at 4:30 p.m.
Respectfully Submitted, Kelly Wilson, Secretary
Page 7 of 75
Attachment
Medical Staff Membership
and
Clinical Privileges
April 2016
Page 8 of 75
Page 9 of 75
Page 10 of 75
Page 11 of 75
Page 12 of 75
Page 13 of 75
Page 14 of 75
Page 15 of 75
Page 16 of 75
Attachment
Department of
Ophthalmology & Visual Sciences
Transfer Request to UWF
Page 17 of 75
Page 18 of 75
Attachment
Resolution
Authorizing UWMF to Transfer
Dept of Ophthalmology and Visual
Sciences Reserves to UWF
Page 19 of 75
RESOLUTION OF
THE BOARD OF DIRECTORS OF
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
Authorizing UWMF to Transfer Department of Ophthmalogy
and Visual Sciences Reserves to UWF
WHEREAS, the Department of Ophthmalogy and Visual Sciences of the University of
Wisconsin (“UW”) School of Medicine and Public Health requested in a letter dated March 9,
2016 (attached) that the UW Medical Foundation (“UWMF”) transfer UWMF Department of
Ophthmalogy and Visual Sciences reserve funds to the University of Wisconsin Foundation
(“UW Foundation”) to support FY16 research and development (the "Transaction"), and
WHEREAS, the Board of Directors of UWMF unanimously approved the Transaction
on May 26, 2016, and the Board of Directors of the University of Wisconsin Hospitals and
Clinics Authority (“Authority Board”) desires to approve the Transaction pursuant to
Section 4.3.2(a) of the Integration Agreement between the parties;
NOW, THEREFORE, BE IT RESOLVED, that the Transaction is hereby authorized
and approved, and UWMF is authorized and empowered to take all other actions necessary or
appropriate to effectuate the Transaction.
Page 20 of 75
Attachment
Resolution
Approving Change to the Code of
Ethics on Conflicts of Interest
Page 21 of 75
RESOLUTION OF THE BOARD OF DIRECTORS OF
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
Approving Change to the Code of Ethics on Conflicts of Interest
WHEREAS, the last of several contracts between the University of Wisconsin Hospitals
and Clinics Authority (“UWHCA”) and employee unions ended as of January 2015. WHEREAS, on and prior to January 2015, UWHCA’s Board-approved Code of Ethics
on Conflicts of Interest (“COI”) required “all non-represented” (i.e., non-unionized) UWHCA employees to complete an annual report of outside interests and activities as part of UWHCA’s conflict of interest management program.
WHEREAS, on May 6. 2015, the UWHCA Board resolved that data gathering from
100% of employees (which requirement technically resulted from the elimination of unions at UWHCA) was not the intent of the Code of Ethics and was not warranted; and, further resolved a one year stay on gathering data from non-management employees (Attachment I).
WHEREAS, on July 1, 2015, UWHCA integrated with the University of Wisconsin
Medical Foundation (“UWMF”), and a multiprong process of operationalizing that integration began in earnest. The COI processes of legacy UWMF, done in coordination with the University of Wisconsin School of Medicine and Public Health (“SMPH”) and legacy UWHCA were separate at that time and presently are separately operated.
WHEREAS, UWHCA and SMPH leaders are evaluating the viability of a joint UW Health / SMPH program for identifying outside interests and managing conflicts of interest. It is anticipated that a new integrated approach to COI will be presented to the Board not later than May 2017; and
WHEREAS, until that time the UWHCA Board wants to continue the intent of the
current approach to COI, but does not want to subject all employees to requirements that were originally intended only for management.
NOW, THEREFORE, BE IT RESOLVED, the UWHCA Board resolves that the effective immediately, the UWHCA Code of Ethics on Conflicts of Interest be amended such that the reference to “All non-represented employees” be stricken and replaced with “All managers and others as determined by UWHCA leadership.”
Page 22 of 75
Page 23 of 75
Attachment
Resolution
Approving Change to the Code of
Ethics on Conflicts of Interest
Page 24 of 75
RESOLUTION OF THE BOARD OF DIRECTORS OF
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
Approving Change to the Code of Ethics on Conflicts of Interest
WHEREAS, the last of several contracts between the University of Wisconsin Hospitals
and Clinics Authority (“UWHCA”) and employee unions ended as of January 2015. WHEREAS, on and prior to January 2015, UWHCA’s Board-approved Code of Ethics
on Conflicts of Interest (“COI”) required “all non-represented” (i.e., non-unionized) UWHCA employees to complete an annual report of outside interests and activities as part of UWHCA’s conflict of interest management program.
WHEREAS, on May 6. 2015, the UWHCA Board resolved that data gathering from
100% of employees (which requirement technically resulted from the elimination of unions at UWHCA) was not the intent of the Code of Ethics and was not warranted; and, further resolved a one year stay on gathering data from non-management employees (Attachment I).
WHEREAS, on July 1, 2015, UWHCA integrated with the University of Wisconsin
Medical Foundation (“UWMF”), and a multiprong process of operationalizing that integration began in earnest. The COI processes of legacy UWMF, done in coordination with the University of Wisconsin School of Medicine and Public Health (“SMPH”) and legacy UWHCA were separate at that time and presently are separately operated.
WHEREAS, UWHCA and SMPH leaders are evaluating the viability of a joint UW Health / SMPH program for identifying outside interests and managing conflicts of interest. It is anticipated that a new integrated approach to COI will be presented to the Board not later than May 2017; and
WHEREAS, until that time the UWHCA Board wants to continue the intent of the
current approach to COI, but does not want to subject all employees to requirements that were originally intended only for management.
NOW, THEREFORE, BE IT RESOLVED, the UWHCA Board resolves that the effective immediately, the UWHCA Code of Ethics on Conflicts of Interest be amended such that the reference to “All non-represented employees” be stricken and replaced with “All managers and others as determined by UWHCA leadership.”
Page 25 of 75
Page 26 of 75
Attachment
UW Health FY17 Budget Status Report
Page 27 of 75
2017 UW Health Budget Status Report
May 26, 2016
UWHCA Finance Committee
and Authority Board
Page 28 of 75
2
FY2017 UW Health Budget Progress Report
1. UW Health entities with July 1 budgets
2. Combined budget
3. Significant observations :
– UWHCA
– UWMF
– Swedish American
4. Budget calendar
– Final approval of price increase
– No action on total budget today
– Final budget approval June 23, 2016
WISCONSIN
ILLINOIS
Hospitals
Clinics
Page 29 of 75
UW Health Financial Structure
Affiliation Agreement
University of Wisconsin Hospitals and Clinics Authority
University of Wisconsin Medical Foundation
Regional Division, Inc.1
Swedish American Health System
Unity Health Plan
UHC, Inc.2
Equity-Based Joint Ventures
Consolidated Ventures
Majority-Owned Ventures
Non-Consolidated Joint Ventures
University Hospital American Family Childrens Hospital
The American Center Ambulatory Clinics
InnTowner, LLC
Faculty Practice Plan 17 Clinical Departments
Ambulatory Clinics
Swedish American Hospital Belvidere Hospital
Swedish American Foundation Other Entities
Unity Health Plan Quartz TPA
Unity Health Plan merged with
Gundersen Health Plan effective May 2, 2016
Madison Surgery Center Wisconsin Dialysis
Chartwell Enterprises Generations
UW Health ACO
UWH Rehabilitation Hospital Madison United Linen
Madison Environmental Transformations Surgery Center
Wisconsin Sleep Madison Medical Center
1 Includes minority investments in UW Cancer Center Johnson Creek and AboutHealth
2 Includes Health Professionals of Wisconsin and eCare of Wisconsin
These entities were integrated on July 1, 2015.
UW Health Enterprise and Budget Overview
July 1, Fiscal
Year Budgets Various Fiscal Year
Budgets
3
Page 30 of 75
Executive Summary FY17 Budget
UWHC UWMF SAHS
Price/fee increase* + 4.9% + 3.0% + 5.0%
Volume growth:
Discharges + 2.2% - + 0.0%
Clinic visits / wRVUs + 2.6% + 2.0% + 4.3%
Surgeries + 1.8% - + 1.0%
Expense growth:
FTEs + 7.5% + 4.4% + 2.5%
Staff salary increases + 2.9% + 2.9% + 0.0%
Non-salary expense growth + 11.3% + 2.9% + 4.2%
Operating results:
Operating income (millions) $ 89 $ 3 $ 4
Operating margin 5.0% 0.4% 0.8%
4 * UWMF increase 1/1/16
Page 31 of 75
7.7%
2.3% 2.1%
7.0%
1.8%
0.6%
5.0%
0.4% 0.8%
UWHCA UWMF* SAHS
FY15 FY16P FY17 target
UW Health YTD Operating Margin
* $90 million transfer to UWSMPH reclassified for this report to non operating expense
FY17 UW Health Budgets for July 1 Fiscal Year Entities**
Combined FY17
operating margin ~
3.0%**
** Excluding Unity/Gundersen and various joint ventures. Accounting and reporting for the newly merged Unity/GHP is uncertain at this time.
5
Page 32 of 75
6
FY2017 UW Health-Madison Compensation Plan
1. 2.9% pay increase pool to be allocated by Directors
2. Increase minimum wage to $15 (from $14.15)
3. Delay UWHC pay increases to match timing of UWMF
– From July 1 to October 2
– One-time retroactive lump sum to UWHC staff
4. Performance Recognition Compensation Program
– For exceptional performance of staff on a project
– Estimated amount = 0.1% of compensation (i.e. $500,000 - $750,000)
Page 33 of 75
Affiliation Agreement Funding
7
Percentage is total affiliation costs as a % of total UWHCA and UWMF combined net revenues
Page 34 of 75
UWHC BUDGET FACTS
8 Page 35 of 75
9
Patient Volume Growth FY13-FY17
Unity membership growth
29% growth
over 4 years
Cumulative UWHC volume growth
Page 36 of 75
UWHC Proposed Rate Increase
10
• Recommended increase is 4.9% (to yield 2.2% - 2.5% net revenue)
• Few payors’ rates have any connection to charges, but:
- Charges do impact PPO payment rates
Page 37 of 75
Proposed Notice of Hospital Rate Increase
Wisconsin State Journal May 28, 2016
11
Annual average gross percentage price increase: 4.9%
Effective date of increase: 7/1/16
Date of last reported increase: 7/1/15
Last reported annual gross percentage price increase: 5.0%
Previous New Increase Increase
Charge Element Price Price (Decrease) (Decrease)
Room & Board
Adult 1,942.00$ 2,037.00$ 95.00$ 4.9%
Pediatric 2,648.00 2,778.00 130.00 4.9%
Adult Intermediate Care 4,580.00 4,804.00 224.00 4.9%
Trauma/Burn Intensive Care 7,324.00 7,683.00 359.00 4.9%
Surgical Intensive Care 7,324.00 7,683.00 359.00 4.9%
Medical Intensive Care 7,324.00 7,683.00 359.00 4.9%
Pediatric Intensive Care 7,775.00 8,156.00 381.00 4.9%
Neonatal Intensive Care Level 4 8,161.00 8,561.00 400.00 4.9%
Mammography - Unilateral 294.00 308.00 14.00 4.9%
Mammography - Bilateral 376.00 394.00 18.00 4.9%
Mammography - Bilateral Screen w/CAD 360.00 377.64 17.64 4.9%
Emergency Room Level 3 Visit 1,175.00 1,233.00 58.00 4.9%
Psychotherapy, 38-52 Min w/PT and/or Family 89.20 89.20 0.00 0.0%
ECT 159.00 167.00 8.00 4.9%
Reason for increase: These increases have been approved by the University of Wisconsin Hospitals
and Clinics Authority Board. Cost increases in the form of new technology, drugs, supplies expenses,
and higher wage rates for personnel are primarily responsible for these increases in payment rates.
Madison, WI 53792
Fiscal Year 7/1/16 to 6/30/17
NOTICE OF HOSPITAL RATE INCREASE
FOR UNIVERSITY OF WISCONSIN
HOSPITALS AND CLINICS AUTHORITY
600 Highland Avenue
Page 38 of 75
Reconciliation of FY16 Projected to FY17 Budget
12
Millions Margin
Data $$ %
FY17 income/margin at FY16 YTD March level - $139.6 7.9%
Growth in FTEs beyond FY17 patient volume growth % 257 FTEs* (23.1) -1.3%
IT costs beyond FY17 inflation assumption - (17.8) -1.0%
Increase in depreciation and interest, including TAC - (20.0) -1.1%
All other, including anticipated supply chain and pharmacy savings - $10.3 0.6%
FY17 operating income/margin $89.0 5.0%
* After considering 300 FTEs covered by vacancy credit; would otherwise be 557. Requested FTEs are subject
to review by the UW Health FTE Committee.
Page 39 of 75
Annual and Cumulative Growth in
CMI Adjusted Equivalent Discharges
13
Volume and FTE Growth FY13-FY17
Annual and Cumulative Growth in FTEs
4 years = 4 years =
Page 40 of 75
UWMF Budget Overview
FY15 Actual FY16 Est* FY17 Budget
wRVU Growth 5.0% 3.4% 2.0%
Fee Increase 3.1% 3.3% 3.0%
Charges $1.69B $1.78B $1.87B
Net Payments (HealthLink)
$620M $667M $688M
Operating Revenue $752M $797M $836M
Operating Margin $17.6M $14.4M $3.1M
Operating Margin % 2.3% 1.8% 0.4%
Non-Operating Income
$189.8M $1.3M $10.5M
14
*Excludes $90M Integration Agreement Commitment.
Page 41 of 75
* Payment growth rates exclude Unity risk distributions (8.4%, 8.1%, 7.5% and 3.1% when included, respectively)
15
UWMF Activity Growth Rate Comparison
Page 42 of 75
HealthLink Revenue by Department dollars in millions
* FY16 excludes Unity 2015 risk-payment distributed in May
16
Page 43 of 75
FY17 Revenue Growth by Department
17
Page 44 of 75
$’s in millions
18
Revenue and Physician Compensation Trend
Page 45 of 75
SWEDISH AMERICAN BUDGET
19 Page 46 of 75
SwedishAmerican Health System
FY17 Operating Profit $967,000 increase
– Revenue $20 million increase
• Volume increases at Cancer Center and Belvidere Hospital
• Volume increases for physician additions and provider based billing
• 5% price increase for hospital billing, nets 1.5% and $2.9 million
– Expenses $19 million increase
• Includes 2.5% and 69 FTE increase primarily for physician practice
expansion
• Includes elimination of 40 FTE’s primarily from open positions and
retirements
• Includes no anticipated merit and $1.5 million in equity adjustments
• Supply inflation and volume increases
20
Page 47 of 75
Requested Actions
– Approve UWHC price increase (see resolution)
– Final budget approval to be requested June 23, 2016
21 Page 48 of 75
Attachment
Resolution Approving
the
UWHC Rate Increase for FY2017
Page 49 of 75
1
PROPOSED RESOLUTION SUBMITTED MAY 26, 2016
BOARD OF DIRECTORS OF THE UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
(UWHC)
RESOLUTION APPROVING THE HOSPITAL RATE INCREASE FOR FY 2017,
WHEREAS, the Finance Committee of the Board of Directors of UWHC has reviewed the UWHC Hospital Rate Increase document for FY 2017 as prepared by management and has recommended its approval to this Board; and
WHEREAS, this Board has reviewed the Hospital Rate Increase document for FY 2017 as presented by management.
NOW THEREFORE BE IT RESOLVED THAT,
The Board of Directors of the University of Wisconsin Hospitals and Clinics Authority approves an average gross percentage price increase of 4.9% effective July 1, 2016.
Page 50 of 75
Attachment
UW Health Enterprise and Debt/MTI Structure
Page 51 of 75
Affiliation Agreement
UW Hospitals and Clinics Authority
UW Medical Foundation
SwedishAmerican
• Current documents prohibit “note substitution”
• Debt can be called in 2022. • UWHCA can issue debt on
behalf of SAHS currently and loan proceeds to them
Unity Health Insurance
No debt.
Majority- Owned Joint
Ventures
No debt.
Non-Consolidated
Joint Ventures
No debt.
Integrated on July 1, 2015
Debt and MTI to be integrated effective July 1, 2016
1
UW Health Enterprise and Debt/MTI Structure
Page 52 of 75
Attachment
Resolution Approving
MTI Integration
Page 53 of 75
________________________________________________________________
RESOLUTION
OF THE BOARD OF DIRECTORS OF
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
________________________________________________________________
Approved May 26, 2016
WHEREAS, the University of Wisconsin Hospitals and Clinics Authority (the
“Authority”) was created by 1995 Wisconsin Act 27 and exists under the authority of and
pursuant to the provisions of Chapter 233 of the Wisconsin Statutes, as amended (the “Act”), and
other applicable statutes of the State of Wisconsin; and
WHEREAS, the Authority was organized to operate and maintain the University of
Wisconsin Hospitals and Clinics and other health-related facilities in connection therewith; and
WHEREAS, the Authority has previously completed integration/affiliation transactions
with University of Wisconsin Medical Foundation, Inc. (“UWMF”) whereby the Authority
became the sole corporate member of UWMF and with SwedishAmerican Health System
Corporation (“SAHSC”) whereby the Authority and UWMF are now the corporate members of
the sole member of SAHSC; and
WHEREAS, the Authority has previously entered into a Master Indenture of Trust dated
as of April 1, 1997, as amended to date, with U.S. Bank National Association, as master trustee
(the “Authority Master Indenture”) under which the Authority has pledged certain revenues and
agreed to certain covenants for the benefit of all bonds issued under the Authority Master
Indenture; and
WHEREAS, UWMF has previously entered into a Master Trust Indenture dated as of
May 1, 2000, as amended to date, with U.S. Bank National Association, as master trustee (the
“UWMF Master Indenture”) under which UWMF has pledged certain revenues and agreed to
certain covenants for the benefit of the holders of master notes issued under the UWMF Master
Indenture; and
WHEREAS, SwedishAmerican Hospital (“SAH”) and SwedishAmerican Foundation
(“SAF”), affiliates of SAHSC, have previously entered into a Master Trust Indenture dated as of
October 15, 1993, as amended to date, with BNY Mellon Trust Company National Association,
as current master trustee (the “SAHS Master Indenture”) under which SAH and SAF have
pledged certain of their revenues and agreed to certain covenants for the benefit of the holders of
master notes issued under the SAHS Master Indenture; and
WHEREAS, in order to further the desired goal of integration among the Authority,
UWMF, SAH and SAF and to move toward a singular financial credit for accessing capital and
the capital markets, it is in the best interest of the Authority to enter into a new master trust
indenture with UWMF as one obligated group (“New MTI”); and
Page 54 of 75
WHEREAS, the Authority and UWMF will each be jointly and severally liable for all
obligations issued under the New MTI; and
WHEREAS, the New MTI would contain a pledge of revenues and covenants similar to
what is currently contained in the Authority Master Indenture, but may also contain certain
financial and operational covenants that reflect current market and credit considerations, such
covenants to be in effect when eligible under the terms of the documents; and
WHEREAS, no new debt would be issued in connection with the creation of the New
MTI, all bonds of the Authority would remain outstanding under the existing Authority Master
Indenture and obligations of the new obligated group would be issued under the New MTI to
secure such bonds thereby providing the credit of the obligated group and the terms and
covenants of the New MTI as the security for the existing outstanding bonds of the Authority;
and
WHEREAS, all bonds and other indebtedness of UWMF currently outstanding and
secured by a master note issued under the UWMF Master Indenture will remain outstanding but
a replacement obligation of the new obligated group would be issued under the New MTI to
secure such debt (and upon substitution of all existing master notes, the UWMF Master
Indenture would be cancelled) thereby providing the credit of the obligated group and the terms
and covenants of the New MTI as the security for the existing outstanding debt of UWMF; and
WHEREAS, all bonds and other indebtedness of SAH and SAF currently outstanding and
secured by a master note issued under the SAHS Master Indenture will remain outstanding under
the SAHS Master Indenture, however, as applicable and appropriate under the New MTI and
SAHS Master Indenture, the health system may be presented as a whole to the financial markets
(without currently creating any liability or guaranty of debt) as the organizations continue to
move toward financial and credit integration; and
WHEREAS, management of the Authority has determined the formation of an obligated
group and entry into the New MTI would be in the best interest of the Authority and further the
desired goal toward integration into a singular financial credit structure;
WHEREAS, the Finance Committee of this Board of Directors has determined it is in the
best interest of the Authority to proceed with this plan for the obligated group structure and the
entry into the new MTI and now desires the approval of the Board of Directors.
NOW, THEREFORE, THIS BOARD OF DIRECTORS RESOLVES AS FOLLOWS:
1. That the Board of Directors hereby approves the plan for the obligated group
structure and the Authority’s entry into the New MTI.
2. That the Board of Directors hereby authorizes management of the Authority to
carry out the plan in the best interest of the Authority, to prepare the New MTI, to negotiate with
and obtain consent from exiting bondholders and other lenders as necessary, to discuss and
present the plan documents to the rating agencies and make disclosures to the capital markets as
appropriate and necessary.
Page 55 of 75
3. That each of the President and Chief Executive Officer, the Chief Financial
Officer or the Chief Legal Officer of the Authority (each an “Authorized Officer”), each acting
singly, is hereby authorized to exercise any discretion as may be necessary to execute and deliver
on behalf of the Authority the new MTI and any supplemental master indenture(s) creating the
obligations to secure the existing outstanding bonds under the Authority MTI, to execute and
deliver one or more consent documents as may be necessary to complete the transaction, to
execute and delivery any amendments to credit agreements or other finance documents currently
secured by the Authority Master Indenture, to execute and deliver one or more contracts (or
amendments to contracts) with respect to continuing disclosure obligations and any other
agreements evidencing the Authority’s obligations in relation to its outstanding bonds, and any
other documents, certificates or instruments necessary to the transaction described herein, all in
such form and upon such terms as such Authorized Officer shall approve, such approval to be
conclusively evidenced by the execution and delivery of said agreements by any Authorized
Officer.
4. That all Authorized Officers of the Authority acting singly are hereby authorized
to execute and deliver on behalf of the Authority such other related agreements, certificates and
documents and take such other further action as may be necessary or desirable to carry out the
transactions authorized by these resolutions.
5. That all acts authorized by each of the foregoing resolutions taken heretofore by
any Authorized Officer are hereby ratified as the authorized act of the Authority.
6. That all prior resolutions of the Finance Committee or the Executive Committee
of the Board of Directors or any parts thereof in conflict with any or all of the foregoing
resolutions are hereby repealed to the extent of such conflict.
This is a true copy of the Resolution adopted by the Board of Directors of the University
of Wisconsin Hospitals and Clinics Authority on May 26, 2016.
Page 56 of 75
Attachment
Resolution Approving
MTI Reserved Powers
Page 57 of 75
________________________________________________________________
RESOLUTION
OF THE BOARD OF DIRECTORS OF
UNIVERSITY OF WISCONSIN HOSPITALS AND CLINICS AUTHORITY
(as sole corporate member of University of Wisconsin Medical Foundation, Inc.)
________________________________________________________________
Approved May 26, 2016
WHEREAS, the University of Wisconsin Medical Foundation, Inc. (“UWMF”) is a
nonstock nonprofit corporation organized under the laws of the State of Wisconsin; and
WHEREAS, the University of Wisconsin Hospitals and Clinics Authority (the
“Authority”) is the sole corporate member of UWMF; and
WHEREAS, this Board of Directors has reserved powers with respect to certain actions
to be taken by UWMF; and
WHEREAS, UWMF has previously entered into a Master Trust Indenture dated as of
May 1, 2000, as amended to date, with U.S. Bank National Association, as master trustee (the
“UWMF Master Indenture”) under which UWMF has pledged certain revenues and agreed to
certain covenants for the benefit of the holders of master notes issued under the UWMF Master
Indenture; and
WHEREAS, the Authority has previously entered into a Master Indenture of Trust dated
as of April 1, 1997, as amended to date, with U.S. Bank National Association, as master trustee
(the “Authority Master Indenture”) under which the Authority has pledged certain revenues and
agreed to certain covenants for the benefit of all bonds issued under the Authority Master
Indenture; and
WHEREAS, in order to further the desired goal of integration among the Authority and
UWMF, to avoid limitations imposed by operating under different master trust indentures, and to
create a singular financial credit for accessing capital and the capital markets, it is in the best
interest of UWMF to enter into a new master trust indenture with the Authority as one obligated
group (“New MTI”); and
WHEREAS, UWMF and the Authority will each be jointly and severally liable for all
obligations issued under the New MTI; and
WHEREAS, the New MTI would contain a pledge of revenues and covenants similar to
what is currently contained in the Authority Master Indenture; and
WHEREAS, no new debt would be issued in connection with the creation of the New
MTI; and
WHEREAS, all bonds and other indebtedness of UWMF currently outstanding and
secured by a master note issued under the UWMF Master Indenture will remain outstanding but
Page 58 of 75
a replacement obligation of the new obligated group would be issued under the New MTI to
secure such debt (and upon substitution of all existing master notes, the UWMF Master
Indenture would be cancelled) thereby providing the credit of the obligated group and the terms
and covenants of the New MTI as the security for the existing outstanding debt of UWMF; and
WHEREAS, all bonds of the Authority would remain outstanding under the existing
Authority Master Indenture and obligations of the new obligated group would be issued under
the New MTI to secure such bonds thereby providing the credit of the obligated group and the
terms and covenants of the New MTI as the security for the existing outstanding bonds of the
Authority; and
WHEREAS, management of UWMF and management of the Authority have determined
the formation of an obligated group and entry into the New MTI would be in the best interest of
UWMF and further the desired goal toward integration into a singular financial credit structure;
WHEREAS, the Board of Directors of UWMF and the Finance Committee of this Board
of Directors have determined it is in the best interest of UWMF to proceed with this plan of
financial credit integration and obligated group structure and the entry into the new MTI and
now desires the approval of this Board of Directors.
NOW, THEREFORE, THIS BOARD OF DIRECTORS RESOLVES AS FOLLOWS:
1. That the Board of Directors of the Authority, as the sole corporate member of
UWMF, hereby approves the plan for the obligated group structure and UWMF’s entry into the
New MTI.
2. That the Board of Directors hereby authorizes management of UWMF to carry
out the plan in the best interest of the UWMF, to prepare the New MTI, to negotiate with and
obtain consent from exiting bondholders and other lenders as necessary, to discuss and present
the plan documents to the rating agencies and make disclosures to the capital markets as
appropriate and necessary.
3. That each of the President and Chief Administrative Officer of UWMF (each an
“Authorized Officer”), each acting singly, is hereby authorized to exercise any discretion as may
be necessary to execute and deliver on behalf of UWMF the new MTI and any supplemental
master indenture(s) creating the obligations to secure the existing outstanding debt of UWMF, to
execute and deliver one or more consent documents as may be necessary to complete the
transaction, to execute and delivery any amendments to credit agreements or other finance
documents currently secured by UWMF Master Indenture, to execute and deliver one or more
contracts (or amendments to contracts) with respect to continuing disclosure obligations and any
other agreements evidencing UWMF’s obligations in relation to its outstanding bonds, and any
other documents, certificates or instruments necessary to the transaction described herein, all in
such form and upon such terms as such Authorized Officer shall approve, such approval to be
conclusively evidenced by the execution and delivery of said agreements by any Authorized
Officer.
4. That all Authorized Officers of UWMF acting singly are hereby authorized to
execute and deliver on behalf of UWMF such other related agreements, certificates and
Page 59 of 75
documents and take such other further action as may be necessary or desirable to carry out the
transactions authorized by these resolutions.
5. That all acts authorized by each of the foregoing resolutions taken heretofore by
any Authorized Officer are hereby ratified as the authorized act of UWMF.
6. That all prior resolutions of the Finance Committee or the Executive Committee
of the Board of Directors or any parts thereof in conflict with any or all of the foregoing
resolutions are hereby repealed to the extent of such conflict.
7. That the foregoing resolutions are conditioned upon, and are only effective upon,
the approval by the Board of Directors of the Authority, as sole corporate member of UWMF.
This is a true copy of the Resolution adopted by the Board of Directors of the University
of Wisconsin Hospitals and Clinics Authority on May 26, 2016.
Page 60 of 75
Attachment
UW Health Consolidated Financial Report
Page 61 of 75
UW Health Financial Reports
UWHC Authority Board
and Finance Committee
FY16
Consolidated Financial Review Year to Date Final March 31, 2016
Page 62 of 75
UW Health Financial Structure
Affiliation Agreement
University of Wisconsin Hospitals and Clinics Authority
University of Wisconsin Medical Foundation
Regional Division, Inc.1
Swedish American Health System
Unity Health Insurance
UHC, Inc.2
Equity-Based Joint Ventures
Consolidated Ventures
Majority-Owned Ventures
Non-Consolidated Joint Ventures
University Hospital American Family Childrens Hospital
The American Center Ambulatory Clinics
InnTowner, LLC
Faculty Practice Plan 17 Clinical Departments
Ambulatory Clinics
Swedish American Hospital Belvidere Hospital
Swedish American Foundation Other Entities
Unity Health Plan Quartz TPA
Madison Surgery Center Wisconsin Dialysis
Chartwell Enterprises Generations
UW Health ACO
UWH Rehabilitation Hospital Madison United Linen
Madison Environmental Transformations Surgery Center
Wisconsin Sleep Madison Medical Center
1 Includes minority investments in UW Cancer Center Johnson Creek and AboutHealth
2 Includes Health Professionals of Wisconsin and eCare of Wisconsin
These entities were integrated on July 1, 2015.
Page 63 of 75
UW Health YTD Operating Margin March 31, 2016 Final
* $90 million transfer to UWSMPH reclassified for this report to non operating expense
** Combined HC/MF without eliminations, which ties to the Incentive Plan metric
7.7%
1.3%
5.6%
0.6%
-0.8%
16.7%
4.4% 5.1%
-0.6%
3.2% 3.0%
1.1%
10.1%
3.3%
5.8%
2.2%
4.6%
3.8%
1.2%
14.1%
4.6%
UWHCA UWMF Combined HC/MF ** SAHS Unity All other Total *
Actual Budget Prior Year
Page 64 of 75
Selected Hospital Volume Statistics – YTD Mar 31, 2016
Swedish
American
Madison
Hospitals
(UWHC, TAC, and
AFCH)
4
2.4%
0.9%
5.9% 5.5% 4.9%
9.6%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
12.0%
Adult and peds admissions Clinic visits Surgeries
Versus budget Versus prior year
-0.4%
2.1%
-2.4%
-0.1%
7.9%
2.4%
-4.0%
-2.0%
0.0%
2.0%
4.0%
6.0%
8.0%
10.0%
Adult and peds admissions Clinic visits Surgeries
Versus budget Versus prior year
Page 65 of 75
UWMF wRVU’s through March 31, 2016
Work Relative Value Units (wRVUs) are a measure developed by CMS as part of the Medicare reimbursement formula for physician
services. wRVUs reflect the time, skill, training and intensity to provide a given service. For example, a surgical code will typically have
a higher value (and corresponding payment) than a routine appointment code. wRVUs are also used by UW Health and other practice
plans to measure provider productivity (volume). When payors determine payments based on RVU’s, they typically include two
additional RVU components to reflect the practice expense costs (technical) and malpractice insurance costs.
Specialty care wRVUs grew 3.6% and
primary care wRVUs declined 3.6% YTD Variance
5
-1.6%
2.4%
-2.0%
-1.5%
-1.0%
-0.5%
0.0%
0.5%
1.0%
1.5%
2.0%
2.5%
3.0%
Versus budget Versus prior year
561 541
2,666 2,762
0
500
1,000
1,500
2,000
2,500
3,000
wRVUs FY15 wRVUs FY16
Th
ou
san
ds
Primary Care Specialty Care
Page 66 of 75
UWMF Primary Care Volumes YTD through March 31, 2016
Clinic visits year over year are up by 2.4% while non face-to-face encounters are up by 6.2%. Clinical FTE
are down by .3% and head count is up by 1% while number of active panels are up by 3.9%.
Note: Clinic visits are defined as any arrived or completed appointment at a scheduling department with the specialty of Fam Med, GIM, or
Peds. This includes nurse only visits. Clinic Visits/Non face-to-face Encounters exclude Augusta, Eau Claire, Fox Valley & Wingra ACHC.
Non face-to-face encounters include MyChart, Telephone and Refill encounters logged in Health Link. Clinical FTE, Head Count and
Active Panel are for MD faculty only excluding Augusta, Eau Claire & Fox Valley (includes Wingra ACHC).
Data source: Ambulatory Encounters dashboard and Panel Activity Report. Page 67 of 75
93,500 96,200
115,700
142,000
162,064 176,257
182,339
2010 2011 2012 2013 2014 2015 March 2016
Unity Health Plans Membership
7
2010-2013 are rounded
Page 68 of 75
Unity Health Plans Membership (Dane vs. Non-Dane)
8
115,406 123,494 126,305 129,520
46,658 51,287 49,952 52,819
-
20,000
40,000
60,000
80,000
100,000
120,000
140,000
June 2014 June 2015 December 2015 March 2016
Dane Membership - YTD Non-Dane Membership - YTD
Page 69 of 75
Summary of Enterprise-Wide March 31, 2016 YTD Operating Results
Volume Margin
9
1.4% 1.3%
5.4%
3.4%
6.0% 7.0%
0.0%
2.0%
4.0%
6.0%
8.0%
Adult and PedsAdmissions Clinic Visits Surgeries
Versus budget Versus prior year
Actual YTD
March 2016
Operating Revenue 2,521.4$
Operating Expenses:
Salaries and fringe benefits 1,141.3 Medical materials and supplies 400.2 Other expenses 869.4
Total Operating Expenses 2,410.9
Income from Operations 110.5
Nonoperating Income * (120.9)
Net Income (10.4)$ *Includes Income Tax (Expense) & $90M commitment to
SMPH from Integration Agreement
4.4%
3.3%
4.6%
Actual Budget Prior Year
Page 70 of 75
Enterprise-Wide Mar 31, 2016 YTD Performance Ratios
10
Favorable
Direction FY 16
S&P "A+"
Rated
Moodys
"Aa3" Rated
Operating Margin 4.4% 2.9% 3.7%
Total Margin -0.3% 5.1% 7.4%
Total Margin less $90M SMPH contribution 3.3% 5.1% 7.4%
Days Cash on Hand * 168.4 190.6 267
Days Cash on Hand excluding Unity * 221.5 190.6 267
Days in Accounts Receivable ** 39 46 48
Long Term Debt to Capitalization 25.1% 33.7% 29.6%
Operating Cash Flow 8.3% 10.1% 10.0%
Cash-to-Debt 220.8% 153.4% 199.1%
* excludes provision for bad debt and retiree health insurance
** average for 9 months
Industry Comparisons
Healthcare System
Page 71 of 75
UW Health at The American Center YTD Results
March 31, 2016
11
Actual Budget Variance
Operating Revenue (net) 70,484,431 79,321,941 (8,837,510)
Operating Expenses:
Salaries & benefits 31,973,480 38,712,825 6,739,345
Professional fees 2,663,250 3,903,137 1,239,887
Purchased services 2,696,513 4,221,254 1,524,741
Medical supplies & drugs 15,335,549 14,270,709 (1,064,841)
Depreciation 6,205,778 7,880,885 1,675,107
Interest 4,726,443 4,709,427 (17,016)
Other 3,232,754 3,535,931 303,176
Total operating expenses 66,833,767 77,234,166 10,400,399
Operating Income (Loss) 3,650,664 2,087,774 1,562,889
15.2%
-6.4%
-0.6% -8.0%-4.0%0.0%4.0%8.0%
12.0%16.0%20.0%
Adult Admissions Clinic visits Surgeries
Versus budget
Page 72 of 75
UW Health Non-Operating Revenue
Year-to-Date March 31, 2016 (Amount in $$ Thousands)
12
Actual
13,878
89
(20,376)
2,003
(115,377)
(1,078)
(120,861) Total revenues (expenses)
* Includes Income Tax (Expense)
Other, net *
Earned Investment Income
Equity in earnings of joint ventures
Unrealized gain (loss) on investments
Non-capital grants and contributions
Contributions to UWSMPH
Page 73 of 75
UW Health Consolidating Balance Sheet
YTD March 31, 2016
13
UWHCA UWMF RDI/SAHS UHC/Unity Other Eliminations
UW Health
Consolidated
Cash & Investments
Unrestricted 812,293,135 287,271,712 235,225,941 72,703,952 18,784,891 - 1,426,279,631
Restricted by Trustee & Donors 12,806,625 - 20,353,208 - - - 33,159,833
Accounts Receivable 218,904,072 65,326,055 68,912,794 - 8,792,814 (330,565) 361,605,171
Property, Plant & Equipment, Net 755,988,810 60,825,230 331,501,601 10,179,070 5,929,803 - 1,164,424,514
Other Assets & Deferred Outflows of Resources 284,269,078 254,861,928 47,876,718 153,823,010 5,763,817 (313,774,941) 432,819,610
Total Assets & Deferred Outflows of Resources 2,084,261,721$ 668,284,925$ 703,870,262$ 236,706,032$ 39,271,325$ (314,105,506)$ 3,418,288,759$
Current Liabilities 265,658,369 191,043,388 98,940,708 165,579,799 5,647,981 (37,090,213) 689,780,033
Long-term Debt & Deferred Inflows of Resources 540,152,287 39,745,000 148,669,115 411,545 428,328 - 729,406,275
Net Position
Unrestricted 1,125,202,840 437,496,537 446,136,769 70,714,688 33,195,016 (277,015,293) 1,835,730,556
Restricted 153,248,225 - 10,123,670 - - 163,371,895
Total Liabilities, Deferred Inflows of Resources
& Net Position 2,084,261,721$ 668,284,925$ 703,870,262$ 236,706,032$ 39,271,325$ (314,105,506)$ 3,418,288,759$
Page 74 of 75
UW Health Consolidating Income Statement
YTD March 31, 2016
*Includes $90M commitment to SMPH from Integration Agreement
14
UWHCA UWMF RDI/SAHS UHC/Unity Other Eliminations
UW Health
Consolidated
Net Patient Service Revenue (net of provision for
bad debts) 1,209,692,932 509,929,401 336,954,652 - 48,861,357 (262,057,552) 1,843,380,790
Premium Revenue - - - 624,270,552 - (22,095,079) 602,175,473
Other Revenues 19,622,934 83,185,000 27,141,310 16,751,204 3,476,715 (74,357,296) 75,819,866
Total Revenue 1,229,315,866 593,114,401 364,095,962 641,021,756 52,338,072 (358,509,928) 2,521,376,129
Operating Expenses:
Salaries & Benefits 541,506,066 386,545,140 182,302,198 28,421,871 17,629,821 (15,123,448) 1,141,281,647
Supplies, Drugs and Other Expenses 527,294,362 192,644,419 151,937,226 36,925,444 24,979,700 (83,433,357) 850,347,794
Interest 12,655,226 697,436 2,487,616 3,676 338 - 15,844,292
Depreciation 52,921,837 5,487,897 20,054,972 2,386,166 1,012,509 - 81,863,381
Health Care Expenses - - 5,228,463 578,212,783 - (261,870,126) 321,571,120
Total Operating Expenses 1,134,377,490 585,374,892 362,010,475 645,949,940 43,622,368 (360,426,932) 2,410,908,233
Operating Income 94,938,376 7,739,509 2,085,487 (4,928,184) 8,715,703 1,917,004 110,467,896
Total Non-operating Revenue and Income Tax
Expense * (27,636,972) (92,045,479) 1,291,441 (648,772) 8,933 (1,830,606) (120,861,454)
Net Income 67,301,404 (84,305,970) 3,376,928 (5,576,956) 8,724,636 86,399 (10,393,558)
Page 75 of 75