• Text Resize A A A
  • Print Print
  • Share Share on facebook Share on twitter Share

SECTION II: FINANCIAL SECTION

FY 2016 HHS Agency Financial Report

Message from the Chief Financial Officer

Chief Financial Officer Community logo: accountability, stewardship, collaboration

I am pleased to join the Secretary in presenting the Department of Health and Human Services’ (HHS) Fiscal Year (FY) 2016 Agency Financial Report.  HHS oversees one of the largest budgets in the world, managing one of every four dollars spent by the federal government.  Serving as effective stewards of public funds is an integral component of achieving our mission.

This year, we obtained an unmodified (clean) opinion on the Consolidated Balance Sheets, Statement of Net Cost, Statement of Changes in Net Position, and the Combined Statement of Budgetary Resources.  The auditors identified one material weakness and two significant deficiencies.  The auditors disclaimed providing an opinion on the Statement of Social Insurance and the Statement of Changes in Social Insurance Amounts, primarily due to the uncertainties surrounding provisions of the Affordable Care Act and the impact of potential changes in law that would impact underlying assumptions of financial projections.  These statements were developed based upon current law using information from the 2016 Medicare Trustees Report, as required by standards issued by the Federal Accounting Standards Advisory Board. 

During FY 2016, HHS continued to make progress in executing its multi-year financial systems modernization initiative to strengthen system security, reliability, and availability, as well as target remediation of the Department’s material weakness pertaining to information technology (IT).  Our efforts included:

  • Completing the major upgrade of our core financial system in December 2015 – on-time, on-budget, and fully functional – enabling HHS to mitigate mission risk, improve functionality and performance, and strengthen overall system controls and security.
  • Transitioning key financial systems to a Federal Risk and Authorization Management Program certified cloud service provider, supporting governmentwide IT priorities and further enhancing system security, reliability, availability, performance, and scalability.
  • Maturing the overall financial systems security and controls environment, including strengthening policy development and monitoring; proactively monitoring emerging issues; and coordinating a Department-wide initiative to systematically address HHS’s IT material weakness by defining the complete problems, identifying root causes, and implementing collaborative solutions.

We also made significant progress in remediating significant deficiencies related to Financial Reporting Systems, Analyses, and Oversight; and the Financial Management Close and Review Process.  Our remediation efforts included:

  • Continuing to review, update, and develop HHS policies in financial management, grants, and acquisitions to ensure compliance with applicable federal regulations and guidance. 
  • Establishing a mature and structured corrective action planning process, consisting of increased Operating Division (OpDiv) communication and support through a standardized approach, policy, guidance, training, and on-site technical assistance

HHS also achieved significant accomplishments in several additional areas that strengthen Department management:

  • Continued implementation of Enterprise Risk Management across the Department and in its OpDivs, consistent with the July 2016 release of OMB Circular A-123, Management’s Responsibility for Enterprise Risk Management and Internal Control.
  • Established a strategy, cross-functional governance structure, and implementation teams to support the Digital Accountability and Transparency Act reporting requirements by May 2017. 
  • Expanded HHS’s business intelligence and analytics capabilities through the Financial Business Intelligence System – enhancing access to financial management information, supporting internal and external reporting requirements, and facilitating effective stewardship and decision making.
  • Continued to improve governance through the Financial Management Governance Board, allowing HHS to effectively address enterprise-wide financial management issues related to policies, data, and technology, and enhance collaboration across the Department’s financial management community.

Our Chief Financial Officer (CFO) community is dedicated to working together to improve Department-wide operations, financial reporting and systems, while focusing our efforts on strengthening internal control, maintaining data integrity, increasing data transparency, and reporting reliable information to support effective internal and external decision making. 

The Association of Government Accountants presented HHS with the Certificate of Excellence in Accountability Reporting award for our FY 2015 AFR, the third consecutive year we earned recognition for our financial report.  The award is given to federal agencies following a rigorous, independent review against a comprehensive set of standards.  We were also presented with a Best in Class award for our Improper Payments and Elimination Act Reporting Detail.     

The achievements depicted in this report are a reflection of the earnest effort and diligent dedication of our employees and partners who collaborate throughout the year to serve our mission and the American people.  We will continue to conscientiously serve our stakeholders in an accountable and transparent manner.

/Ellen G. Murray/

Ellen G. Murray
Assistant Secretary for Financial Resources and
   Chief Financial Officer

November 14, 2016

Back to Top

Report of the Independent Auditors

Report of the Independent Auditors

Back to Top

Department’s Response to the Report of the Independent Auditors

Title: HHS Letterhead - Description: Office of the Secretary Letterhead

To:          Daniel R. Levinson, Inspector General

From:      Ellen G. Murray, Assistant Secretary for Financial Resources and Chief Financial Officer

Subject:  FY 2016 Financial Statement Audit

We appreciate the opportunity to comment on the Independent Auditors’ Report concerning the audit of our FY 2016 financial statements.  We are pleased that the independent auditors found HHS’s FY 2016 financial statements and notes were presented fairly, in all material respects, and in conformity with the U.S. generally accepted accounting principles.  In response to their Report on Internal Control, we generally concur with their findings and are prepared to develop corrective action plans to address those findings.  HHS leadership is dedicated to effectively resolving our challenges.   

Central to HHS’s information technology (IT) remediation effort is the establishment of a cross-Department, cross-functional IT Material Weakness Working Group (IT MWWG), which has met monthly since inception in June 2015.  The IT MWWG is working on two fronts – coordinating responsive efforts to address current audit findings and vulnerabilities, as well as proactive efforts to mature the security and controls environment going forward.  With regard to current findings, the IT MWWG has coordinated with system owners across the Department to resolve issues, identify target completion dates, and monitor progress.  The size and complexity of our IT environment continues to pose substantial challenges as we address weaknesses across multiple systems, organizations, and business processes.

The Department’s progress to address our significant deficiencies can be attributed to a robust and structured corrective action planning process sustained through effective communication and collaboration with the Operating Divisions.  Corresponding policy, guidance, training, and on-site technical assistance to the Operating Divisions are key components of the process.

We take remediation of our deficiencies seriously and we will continue to focus our efforts and resources on addressing our longstanding and complex financial reporting audit findings.  Under the strategic direction of the HHS Risk Management and Financial Oversight Board, the Department and its Operating Divisions are committed to sound financial management that delivers reliable and actionable information for both internal and external decision makers and stakeholders. 

We would like to thank the Office of Inspector General (OIG) and our independent auditors, Ernst & Young LLP, for your efforts on our behalf.  We appreciate the continued collaboration of the OIG to improve our stewardship and transparency of taxpayer funds.

/Ellen G. Murray/

Ellen G. Murray
Assistant Secretary for Financial Resources and
   Chief Financial Officer

November 14, 2016

Back to Top

Principal Financial Statements

U.S. Department of Health and Human Services
Consolidated Balance Sheet

As of September 30, 2016 and 2015
(in Millions)

Line Item 2016 2015
Assets (Note 2)    
Intragovernmental Assets    
Fund Balance with Treasury (Note 3) $237,759 $219,459
Investments, Net (Note 4) 262,077 269,651
Accounts Receivable, Net (Note 5) 1,012 1,005
Other Assets (Note 8) 239 178
Total Intragovernmental Assets 501,087 490,293
     
Accounts Receivable, Net (Note 5) 24,203 21,915
Inventory and Related Property, Net (Note 6) 9,399 9,516
General Property, Plant and Equipment, Net (Note 7) 5,665 5,917
Advances (Note 8) 21,480 33
Other 819 1,121
Total Assets 562,653 528,795
Stewardship Land (Notes 1 and 20)    
     
Liabilities (Note 9)    
Intragovernmental Liabilities    
Accounts Payable 339 309
Other Liabilities (Note 13) 7,063 3,609
Total Intragovernmental Liabilities 7,402 3,918
     
Accounts Payable 981 574
Entitlement Benefits Due and Payable (Note 10) 108,230 108,149
Accrued Liabilities (Note 12) 14,420 14,250
Federal Employee and Veterans’ Benefits (Note 11) 12,892 12,072
Contingencies and Commitments (Note 14) 12,394 9,105
Other Liabilities (Note 13) 4,963 3,320
Total Liabilities 161,282 151,388
     
Net Position    
Unexpended Appropriations - Funds from Dedicated Collections (Note 19) 35,912 30,184
Unexpended Appropriations - All Other Funds 128,129 116,089
     
Cumulative Results of Operations - Funds from Dedicated Collections (Note 19) 233,470 221,480
Cumulative Results of Operations - All Other Funds 3,860 9,654
Total Funds from Dedicated Collections 269,382 251,664
Total All Other Funds 131,989 125,743
Total Net Position 401,371 377,407
     
Total Liabilities and Net Position $562,653 $528,795

The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Consolidated Statement of Net Cost

For the Years Ended September 30, 2016 and 2015
(in Millions)

  2016 2015
Responsibility Segments    
Centers for Medicare & Medicaid Services (CMS)    
Gross Cost $1,044,615 $1,011,350
Exchange Revenue (91,964) (98,030)
CMS Net Cost of Operations 952,651 913,320
Other Segments:    
Administration for Children and Families (ACF) 51,515 50,300
Administration for Community Living (ACL) 2,058 1,755
Agency for Healthcare Research and Quality (AHRQ) 348 359
Centers for Disease Control and Prevention (CDC) 12,098 10,517
Food and Drug Administration (FDA) 4,617 4,225
Health Resources and Services Administration (HRSA) 10,223 9,158
Indian Health Service (IHS) 6,204 6,158
National Institutes of Health (NIH) 30,790 29,985
Office of the Secretary (OS) 3,176 3,174
Program Support Center (PSC) 2,033 1,942
Substance Abuse and Mental Health Services Administration (SAMHSA) 3,636 3,391
Other Segments Gross Cost of Operations before Actuarial Gains and Losses 126,698 120,964
Actuarial (Gains) and Losses Commissioned Corp Retirement and Medical Plan    
Medical Plan (Note 11) 483 (249)
Other Segments Gross Cost of Operations after Actuarial Gains and Losses 127,181 120,715
Exchange Revenue (5,060) (4,006)
Other Segments Net Cost of Operations 122,121 116,709
Net Cost of Operations (Note 15) $1,074,772 $1,030,029

The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Consolidated Statement of Changes in Net Position

For the Years Ended September 30, 2016
(in Millions)

  2016
  Funds From Dedicated Collections All Other Funds Eliminations Consolidated Total
Cumulative Results of Operations:        
Beginning Balances $221,480 $9,654 - $231,134
         
Budgetary Financing Sources:        
Other Adjustments (Rescissions, etc.) (+/-) - (857) - (857)
Appropriations Used 323,452 495,197 - 818,649
Non-exchange Revenue        
Non-exchange Revenue - Tax Revenue 250,472 - - 250,472
Non-exchange Revenue - Investment Revenue 9,938 17 - 9,955
Non-exchange Revenue - Other 3,980 - - 3,980
Donations and Forfeitures of Cash and Cash Equivalents 80 - - 80
Transfers-in/out without Reimbursement (4,447) 2,768 - (1,679)
Other (+/-) - 1 - 1
Other Financing Sources (Non-Exchange):        
Donations and Forfeitures of Property - 7 - 7
Transfers-in/out Without Reimbursement (+/-) (4) 7 - 7
Imputed Financing 38 736 (294) 480
Other (+/-) 134 (257) - (123)
Total Financing Sources 583,643 497,619 (294) 1,080,968
Net Cost of Operations (+/-) 571,653 503,413 (294) 1,074,722
Net Change 11,990 (5,794) - 6,196
Cumulative Results of Operations: 233,470 3,860 - 237,330
         
Unexpended Appropriations:        
Beginning Balances 30,184 116,089 - 146,273
         
Budgetary Financing Sources:        
Appropriations Received 351,309 596,875 - 948,184
Appropriations Transferred in/out - (16) - (16)
Other Adjustments (22,129) (89,622) - (111,751)
Appropriations Used (323,452) (495,197) - (818,649)
Total Budgetary Financing Sources 5,728 12,040 - 17,768
Total Unexpended Appropriations 35,912 128,129 - 164,041
Net Position $269,382 $131,989 - $401,371

The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Consolidated Statement of Changes in Net Position

For the Year Ended September 30, 2015
(in Millions)

  2015
  Funds From Dedicated Collections All Other Funds Eliminations Consolidated Total
Cumulative Results of Operations:        
Beginning Balances $227,551 $6,981 - $234,532
Budgetary Financing Sources:        
Other Adjustments (Rescissions, etc.) (+/-) - (746) - (746)
Appropriations Used 295,986 478,803 - 774,789
Non-exchange Revenue        
Non-exchange Revenue - Tax Revenue 237,972 - - 237,972
Non-exchange Revenue - Investment Revenue 10,854 5 - 10,859
Non-exchange Revenue - Other 3,557 - - 3,557
Donations and Forfeitures of Cash and Cash Equivalents 75 - - 75
Transfers-in/out without Reimbursement (4,673) 3,467 - (1,206)
Other (+/-) - (1) - (1)
Other Financing Sources (Non-Exchange):        
Donations and Forfeitures of Property - 10 - 10
Transfers-in/out Without Reimbursement (+/-) (6) (8) - (14)
Imputed Financing 30 668 (204) 494
Other (+/-) 1 841 - 842
Total Financing Sources 543,796 483,039 (204) 1,026,631
Net Cost of Operations (+/-) 549,867 480,366 (204) 1,030,029
Net Change (6,071) (2,673) - (3,398)
Cumulative Results of Operations: 221,480 9,654 - 231,134
         
Unexpended Appropriations:        
Beginning Balances 16,215 107,427 - 123,642
         
Budgetary Financing Sources:        
Appropriations Received 288,636 542,401 - 831,037
Appropriations Transferred in/out - 387 - 387
Other Adjustments 21,319 (55,323) - (34,004)
Appropriations Used (295,986) (478,803) - (774,789)
Total Budgetary Financing Sources 13,969 8,662 - 22,631
Total Unexpended Appropriations 30,184 116,089 - 146,273
Net Position $251,664 $125,743 - $377,407

The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Consolidated Statement of Budgetary Resources
For the Years Ended September 30, 2016 and 2015
in Millions)

  2016 2015
  Budgetary Non-Budgetary Credit Reform Financing Account Budgetary Non-Budgetary Credit Reform Financing Account
Budgetary Resources:        
Unobligated Balance, Brought Forward, Oct 1 $65,622 $2 $37,878 $3
Recoveries of Prior Year Unpaid Obligations 36,333 - 26,380 -
Other Changes in Unobligated Balance (3,098) - 20,176 -
Unobligated Balance from Prior Year Budget Authority, Net 98,857 2 84,434 3
Appropriations (Discretionary and Mandatory) 1,540,233 - 1,425,607 -
Borrowing Authority (Discretionary and Mandatory) 3,720 19 - 50
Spending Authority from Offsetting Collections (Discretionary and Mandatory) 24,844 638 32,931 80
Total Budgetary Resources (Note 23) 1,667,654 659 1,542,972 133
         
Status of Budgetary Resources:        
Obligations Incurred (Notes 18, 22, and 23) 1,607,771 32 1,477,350 131
Unobligated Balance, End of Year:        
Apportioned 24,982 8 26,449 -
Exempt from Apportionment (Note 16) (7,710) - (2,621) -
Unapportioned, Unexpired Accounts 5,082 619 7,169 2
Unexpired Unobligated Balance, End of Year 37,529 627 30,977 2
Expired Unobligated Balance, End of Year 37,529 - 34,625 -
Total Unobligated Balance, End of Year 59,883 627 65,622 2,/span>
Total Budgetary Resources (Note 23) 1,667,654 659 1,542,972 133
         
Change in Obligated Balance:        
Unpaid Obligations:        
Unpaid Obligations, Brought Forward, Oct 1 236,348 375 216,166 998
Obligations Incurred (Notes 18 and 23) 1,607,771 32 1,477,350 131
Outlays (Gross) (1,550,188) (370) (1,430,984) (754)
Actual Transfers, unpaid obligations - - 196 -
Recoveries of Prior Year Unpaid Obligations (36,333) - (26,380) -
Unpaid Obligations, End of Year 257,598 37 236,348 375
         
Uncollected Payments:        
Uncollected Customer Payments from Federal Sources, Brought Forward, Oct 1 (22,124) (160) (11,838) (430)
Change in Uncollected Customer Payments from Federal Sources (4,342) 145 (10,286) 270
Uncollected Payments from Federal Sources, End of Year (26,466) (15) (22,124) (160)
Memorandum (non-add) Entries:        
Obligated Balance, Start of Year 214,224 215 204,328 568
Obligated Balance, End of Year 231,132 22 214,224 215
         
Budget Authority and Outlays, Net:        
Budget Authority, Gross (Discretionary and Mandatory) 1,568,797 657 1,458,538 130
Actual Offsetting Collections (Discretionary and Mandatory) (22,019) (782) (23,260) (350)
Change in Uncollected Customer Payments from Federal Sources (Discretionary and Mandatory) (4,342) 145 (10,286) 270
Recoveries of Prior Year Paid Obligations (Discretionary and Mandatory) 513 - - -
Budget Authority, Net (Discretionary and Mandatory) 1,542,949 20 1,424,992 50
         
Outlays, Gross (Discretionary and Mandatory) 1,550,188 370 1,430,984 754
Actual Offsetting Collections (Discretionary and Mandatory) (22,019) (782) (23,260) (350)
Outlays, Net (Discretionary and Mandatory) 1,528,169 (412) 1,407,724 404
Distributed Offsetting Receipts (428,128) - (380,187) -
Agency Outlays, Net (Discretionary and Mandatory) $1,100,537 $412 $1,027,537 $404

The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Statement of Social Insurance (unaudited)
75-Year Projection as of January 1, 2016 and Prior Base Years
in Billions)

    Estimates from Prior Years

 

  2016 2015 2014 2013 2012
Actuarial present value for the 75-year projection period of estimated future income (excluding interest) received from or on behalf of: (Notes 24 and 25)          
Current participants who, in the starting year of the projection period:          
Have not yet attained eligibility age          
HI $10,294 $9,134 $8,398 $8,147 $7,929
SMI Part B 19,386 17,027 17,127 15,227 14,431
SMI Part D 7,659 6,424 5,928 5,871 5,866
Have attained eligibility age (age 65 or over)          
HI 455 382 332 301 302
SMI Part B 3,660 3,300 2,873 2,620 2,395
SMI Part D 952 887 775 722 694
Those expected to become participants          
HI 9,952 8,386 7,812 7,744 7,367
SMI Part B 4,437 3,668 4,311 3,530 3,333
SMI Part D 3,602 2,845 2,609 2,617 2,568
All current and future participants          
HI 20,701 17,902 16,542 16,192 15,598
SMI Part B 27,484 23,995 24,311 21,377 20,159
SMI Part D 12,213 10,156 9,312 9,211 9,128
Actuarial present value for the 75-year projection period of estimated future expenditures for or on behalf of: (Notes 24 and 25)          
Current participants who, in the starting year of the projection period:          
Have not yet attained eligibility age          
HI 16,800 14,494 14,117 14,629 14,919
SMI Part B 19,178 16,818 17,003 15,075 14,303
SMI Part D 7,659 6,424 5,928 5,871 5,866
Have attained eligibility age (age 65 and over)          
HI 4,285 3,803 3,484 3,422 3,369
SMI Part B 4,026 3,637 3,171 2,887 2,646
SMI Part D 952 887 775 722 694
Those expected to become participants          
HI 3,437 2,791 2,764 2,913 2,891
SMI Part B 4,281 3,540 4,137 3,415 3,211
SMI Part D 3,602 2,845 2,609 2,617 2,568
All current and future participants:          
HI 24,523 21,089 20,365 20,963 21,179
SMI Part B 27,848 23,995 24,311 21,377 20,159
SMI Part D 12,213 10,156 9,312 9,211 9,128
Actuarial present value for the 75-year projection period of estimated future excess of income (excluding interest) over expenditures (Notes 24 and 25)          
HI (3,822) (3,187) (3,823) (4,772) (5,581)
SMI Part B - - - - -
SMI Part D - - - - -
           
Additional Information          
Actuarial present value for the 75-year projection period of estimated future excess of income (excluding interest) over expenditures (Notes 24 and 25)          
HI (3,822) (3,187) (3,823) (4,772) (5,581)
SMI Part B - - - - -
SMI Part D - - - - -
Trust Fund assets at start of period          
HI 194 197 205 220 244
SMI Part B 68 68 74 66 80
SMI Part D 1 1 1 1 1
Actuarial present value for the 75-year projection period of estimated future excess of income (excluding interest) and Trust Fund assets at start of period over expenditures (Notes 24 and 25)          
HI (3,628) (2,990) (3,618) (4,551) (5,337)
SMI Part B 68 68 74 66 80
SMI Part D 1 1 1 1 1
Medicare Social Insurance Summary          
Current Participants:          
Actuarial present value for the 75-year projection period from or on behalf of:          
Those who, in the starting year of the projection period, have attained
eligibility age:
         
Income (excluding interest) $5,067 $4,569 $3,980 $3,643 $3,391
Expenditures 9,263 8,328 7,430 7,031 6,709
Income less expenditures (4,196) (3,759) (3,450) (3,388) (3,319)
Those who, in the starting year of the projection period, have not yet attained eligibility age:          
Income (excluding interest) 37,339 32,585 31,453 29,244 28,227
Expenditures 43,637 37,736 37,048 35,574 35,088
Income less expenditures (6,298) (5,151) (5,595) (6,330) (6,861)
Actuarial present value of estimated future income (excluding interest)
less expenditures (closed-group measure)
(10,493) (8,909) (9,045) (9,718) 10,180)
Combined Medicare Trust Fund assets at start of period 263 266 280 288 325
Actuarial present value of estimated future income (excluding interest) less expenditures plus trust fund assets at start of period (10,230) (8,643) (8,764) (9,430) (9,855)
Future Participants:          
Actuarial present value for the 75-year projection period:          
Income (excluding interest) 17,992 14,898 14,732 13,891 13,268
Expenditures 11,320 9,176 9,510 8,945 8,669
Income less expenditures 6,672 5,722 5,222 4,946 4,599
Open-Group (all current and future participants):          
Actuarial present value of estimated future income (excluding interest)
less expenditures
(3,822) (3,187) (3,823) (4,772) (5,581)
Combined Medicare Trust Fund assets at start of period 263 266 280 288 325
Actuarial present value of estimated future income (excluding interest)
less expenditures plus trust fund assets at start of period
$(3,559) $(2,921) $(3,542) $(4,484) $(5,256)

Please note for the entirety of the Statement of Social Insurance:
Totals do not necessarily equal the sum of the rounded components.
Current participants are assumed to be the “closed group” of individuals who are at least age 15 at the start of the projection period and are participating in the
program as either taxpayers, beneficiaries or both.
The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Statement of Changes in Social Insurance Amounts (unaudited)
January 1, 2015 to January 1, 2016
Medicare Hospital and Supplementary Medical Insurance
in Billions)

  Actuarial present value over the next 75 years (open group measure)

 

Combined HI and SMI trust fund account assets

 

Actuarial present value of estimated future income (excluding interest) less expenditures plus combined trust fund assets

 

  Estimated future income (excluding interest)

 

Estimated future expenditures

 

Estimated future income less expenditures

 

Total Medicare (Note 26)          
As of January 1, 2015 $52,053 $55,240 $(3,187) $266 $(2,921)
Reasons for change          
Change in the valuation period 2,162 2,330 (169) 2 (167)
Change in projection base 306 595 (289) (5) (294)
Changes in the demographic assumptions (391) (573) 182 - 182
Changes in economic and health care assumptions 6,501 6,867 (366) - (366)
Changes in law (232) (239) 6 - 6
Net changes 8,345 8,980 (635) (3) (638)
As of January 1, 2016 60,398 64,220 (3,822) 263 (3,559)
HI - Part A (Note 26)          
As of January 1, 2015 17,902 21,089 (3,187) 197 (2,990)
Reasons for change          
Change in the valuation period 687 855 (169) 2 (167)
Change in projection base 63 352 (289) (6) (294)
Changes in the demographic assumptions 63 (120) 182 - 182
Changes in economic and health care assumptions 1,987 2,353 (366) - (366)
Changes in law - (6) 6 - 6
Net changes 2,799 3,434 (635) (4) (638)
As of January 1, 2016 20,701 24,523 (3,822) 194 (3,628)
SMI - Part B (Note 26)          
As of January 1, 2015 23,995 23,995 - 68 68
Reasons for change          
Change in the valuation period 990 990 - - -
Change in projection base (113) (113) - - -
Changes in the demographic assumptions (350) (350) - - -
Changes in economic and health care assumptions 3,183 3,183 - - -
Changes in law (221) (221) - - -
Net changes 3,489 3,489 - - -
As of January 1, 2016 27,484 27,484 - 68 68
SMI - Part D (Note 26)          
As of January 1, 2015 10,156 10,156 - 1 1
Reasons for change          
Change in the valuation period 485 485 - - -
Change in projection base 356 356 - 1 1
Changes in the demographic assumptions (103) (103) - - -
Changes in economic and health care assumptions 1,330 1,330 - - -
Changes in law (11) (11) - - -
Net changes 2,057 2,057 - - -
As of January 1, 2016 $12,213 $12,213 $ - $1 $1

Totals do not necessarily equal the sum of the rounded components.
The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top

U.S. Department of Health and Human Services
Statement of Changes in Social Insurance Amounts (unaudited)
January 1, 2014 to January 1, 2015
Medicare Hospital and Supplementary Medical Insurance
in Billions)

  Actuarial present value over the next 75 years (open group measure)

 

Combined HI and SMI trust fund account assets

 

Actuarial present value of estimated future income (excluding interest) less expenditures plus combined trust fund assets

 

  Estimated future income (excluding interest)

 

Estimated future expenditures

 

Estimated future income less expenditures

 

Total Medicare (Note 26)          
As of January 1, 2014 $50,166 $53,988 $(3,823) $280 $(3,542)
Reasons for change          
Change in the valuation period 2,106 2,308 (202) (17) (219)
Change in projection base 1,174 1,256 (82) 3 (79)
Changes in the demographic assumptions 149 184 (35) - (35)
Changes in economic and health care assumptions (1,884) (2,638) 755 - 755
Changes in law 342 142 201 - 201
Net changes 1,887 1,251 636 (14) 622
As of January 1, 2015 52,053 55,240 (3,187) 266 (2,921)
HI - Part A (Note 26)          
As of January 1, 2014 16,542 20,365 (3,823) 205 (3,618)
Reasons for change          
Change in the valuation period 610 812 (202) (14) (216)
Change in projection base (38) 44 (82) 6 (77)
Changes in the demographic assumptions 3 38 (35) - (35)
Changes in economic and health care assumptions 784 30 755 - 755
Changes in law - (201) 201 - 201
Net changes 1,360 724 636 (8) 628
As of January 1, 2015 17,902 21,089 (3,187) 197 (2,990)
SMI - Part B (Note 26)          
As of January 1, 2014 24,311 24,311 - 74 74
Reasons for change          
Change in the valuation period 1,054 1,054 - (3) (3)
Change in projection base 360 360 - (3) (3)
Changes in the demographic assumptions 82 82 - - -
Changes in economic and health care assumptions (2,168) (2,168) - - -
Changes in law 356 356 - - -
Net changes (316) (316) - (6) (6)
As of January 1, 2015 23,995 23,955 - 68 68
SMI - Part D (Note 26)          
As of January 1, 2013 9,312 9,312 - 1 1
Reasons for change          
Change in the valuation period 443 443 - - -
Change in projection base 852 852 - - -
Changes in the demographic assumptions 63 63 - - -
Changes in economic and health care assumptions (500) (500) - - -
Changes in law (13) (13) - - -
Net changes 844 844 - - -
As of January 1, 2014 $10,156 $10,156 $- $1 $1

Totals do not necessarily equal the sum of the rounded components.
The accompanying “Notes to the Principal Financial Statements” are an integral part of these statements.

Back to Top


Also see these sections of the Agency Financial Report:

Return to AFR Homepage

Content created by Office of Finance (OF)
Content last reviewed on November 30, 2016