| 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, and a reconciliation of segment operating margin to consolidated income from continuing operations before income taxes: | | | | | | | | | | | | | | | | | | | Year ended December 31, | | 2025 | | 2024 | | 2023 | | Segment revenues: | | | | | | | U.S. dialysis | | | | | | | Patient service revenues: | | | | | | | External sources | $ | 11,707,376 | | | $ | 11,294,614 | | | $ | 10,823,525 | | | Intersegment revenues | 60,958 | | | 71,747 | | | 88,222 | | | U.S. dialysis patient service revenues | 11,768,334 | | | 11,366,361 | | | 10,911,747 | | | Other revenues | | | | | | | External sources | 24,610 | | | 24,356 | | | 25,251 | | | Total U.S. dialysis revenues | 11,792,944 | | | 11,390,717 | | | 10,936,998 | | | Other - Ancillary services | | | | | | | Patient service revenues | 1,299,810 | | | 965,761 | | | 751,416 | | | Other external sources | 611,273 | | | 530,819 | | | 539,955 | | | Intersegment revenues | 11,203 | | | 13,910 | | | 7,852 | | | Total ancillary services | 1,922,286 | | | 1,510,490 | | | 1,299,223 | | | Total net segment revenues | 13,715,230 | | | 12,901,207 | | | 12,236,221 | | | Elimination of intersegment revenues | (72,161) | | | (85,657) | | | (96,074) | | | Consolidated revenues | $ | 13,643,069 | | | $ | 12,815,550 | | | $ | 12,140,147 | | | Significant segment expenses: | | | | | | | U.S. dialysis | | | | | | | Patient care costs | $ | 7,854,234 | | | $ | 7,497,576 | | | $ | 7,394,640 | | | General and administrative | 1,253,298 | | | 1,173,990 | | | 1,102,072 | | | Depreciation and amortization | 633,396 | | | 661,181 | | | 695,674 | | Other segment items(1) | (32,217) | | | (63,037) | | | (29,966) | | | U.S. dialysis segment expenses | 9,708,711 | | | 9,269,710 | | | 9,162,420 | | Other - Ancillary services expenses(2) | 1,829,907 | | | 1,427,833 | | | 1,307,970 | | | Segment operating margin: | | | | | | | U.S. dialysis | 2,084,233 | | | 2,121,007 | | | 1,774,578 | | Other - Ancillary services(3) | 92,379 | | | 82,657 | | | (8,747) | | | Total segment margin | 2,176,612 | | | 2,203,664 | | | 1,765,831 | | | Reconciliation of segment operating margin to consolidated income from continuing operations before income taxes: | | | | | | | Corporate administrative support | (132,997) | | | (113,181) | | | (163,047) | | | Consolidated operating income | 2,043,615 | | | 2,090,483 | | | 1,602,784 | | | Debt expense | (579,926) | | | (470,469) | | | (398,551) | | | Debt extinguishment and modification costs | (14,178) | | | (19,813) | | | (7,962) | | | Other loss, net | (102,688) | | | (69,808) | | | (19,177) | | | Income from continuing operations before income taxes | $ | 1,346,823 | | | $ | 1,530,393 | | | $ | 1,177,094 | |
(1)Other segment items for our U.S. dialysis segment include equity income from nonconsolidated joint ventures and a gain on changes in ownership interest. (2)Includes depreciation and amortization of $81,952, $62,679 and $49,769 in 2025, 2024 and 2023, respectively. (3)Segment operating margin (loss) for Other - Ancillary services includes equity investment (income) loss of $(783), $1,701 and $2,103 in 2025, 2024 and 2023, respectively.
|