Molina Healthcare, Inc. (NYSE: MOH):
-
Net income per diluted share, continuing operations, of $0.72 for the
quarter, compared with $0.16 in 2014.
-
Adjusted net income per diluted share, continuing operations,1
of $0.86 for the quarter, compared with $0.32 for 2014.
-
Total revenue of $3.5 billion, up 52% over second quarter 2014 and 11%
over first quarter 2015.
Molina Healthcare, Inc. (NYSE: MOH) today reported its financial results
for the second quarter of 2015.
“Our second quarter results mark continued progress and momentum in our
business. We were able to improve our profit margins while
simultaneously growing our top-line revenue and enrollment,” said J.
Mario Molina M.D., chief executive officer of Molina Healthcare, Inc.
“We remain confident that we have the right plans in place for the rest
of 2015 and look forward to closing our recently announced Medicaid
acquisitions in Florida, Illinois, and Michigan later this year.”
Overview of Financial Results, Continuing Operations
Financial results for the second quarter of 2015 improved significantly
over the same quarter of 2014 due to higher revenue, greater medical and
administrative cost efficiency, and more complete state reimbursement of
the Affordable Care Act Health Insurer Fee (HIF).
Income from continuing operations, before tax expense, increased to $101
million in the second quarter of 2015, from $18 million in the second
quarter of 2014, and $67 million in the first quarter of this year.
Premium revenue increased approximately 52% in the second quarter of
2015 compared with the second quarter of 2014 due to increased Medicaid
expansion and Marketplace enrollment, growth in the Company’s Illinois
health plan, and the recent start-up of the Company’s Puerto Rico health
plan.
Medical care costs as a percent of premium revenue (the “medical care
ratio”) decreased to 88.7% in the second quarter of 2015, from 89.3% in
the second quarter of 2014, and were unchanged from the first quarter of
this year.
General and administrative expenses as a percentage of total revenue
(the “general and administrative expense ratio”) decreased to 8.1% in
the second quarter of 2015, from 8.4% in the second quarter of 2014, and
were unchanged from the first quarter of this year.
Financing Activities
In June 2015, the Company issued 5.75 million shares of common stock,
raising $373 million after offering costs. Additionally in June 2015,
the Company entered into a $250 million revolving credit facility. Both
of these actions will finance working capital needs, acquisitions,
capital expenditures, and other general corporate activities.
Health Insurer Fee Update
The Company continues to make progress in securing full reimbursement
for the Medicaid portion of its expense under the Affordable Care Act
Health Insurer Fee (HIF).
During the second quarter of 2015, the Company recognized as revenue the
entire HIF reimbursement due from California for the period January 1,
2014 through June 30, 2015. The Company recognized approximately $12
million ($0.14 per diluted share) related to 2014; and approximately $17
million ($0.20 per diluted share) related to the first half of 2015.
After allowing for HIF revenue not recognized for Michigan and Utah
(approximately $8 million, or $0.10 per diluted share, for each of the
first and second quarters), the net impact of HIF reimbursement was $12
million ($0.14 per diluted share) favorable for the second quarter and
$5 million ($0.06 per diluted share) unfavorable for the six months
ended June 30.
The comparable amount of HIF reimbursement not recognized in 2014 was
approximately $15 million ($0.20 per diluted share) for the second
quarter and approximately $32 million ($0.42 per diluted share) for the
six months ended June 30.
Texas Health Plan Quality Revenue Update
As previously disclosed, the Company has deferred recognition of that
portion of its quality related revenue in Texas that is based upon
measures for which the Company does not have historical information,
clear definitions, and clarity around minimum standards. Such revenue is
estimated to be approximately $20 million for all of 2014 and $12
million for the first half of 2015. The Company has not recognized any
of this revenue through June 30, 2015.
Conference Call
The Company’s management will host a conference call and webcast to
discuss its second quarter results at 5:00 p.m. Eastern time on
Thursday, July 30, 2015. The number to call for the interactive
teleconference is (212) 231-2937. A telephonic replay of the conference
call will be available from 7:00 p.m. Eastern time on Thursday, July 30,
2015, through 6:00 p.m. on Friday, July 31, 2015, by dialing (800)
633-8284 and entering confirmation number 21770257. A live audio
broadcast of Molina Healthcare’s conference call will be available on
the Company’s website, molinahealthcare.com.
A 30-day online replay will be available approximately an hour following
the conclusion of the live broadcast.
About Molina Healthcare
Molina Healthcare, Inc., a FORTUNE 500 company, provides managed health
care services under the Medicaid and Medicare programs and through the
state insurance marketplaces. Through our locally operated health plans
in 11 states across the nation and in the Commonwealth of Puerto Rico,
Molina currently serves over 3 million members. Dr. C. David Molina
founded our company in 1980 as a provider organization serving
low-income families in Southern California. Today, we continue his
mission of providing high quality and cost-effective health care to
those who need it most. For more information about Molina Healthcare,
please visit our website at molinahealthcare.com.
Notes:
1. Adjusted net income per diluted share, continuing operations, is a
non-GAAP financial measure used by management as a supplemental metric
in evaluating its financial performance, its financing and business
decisions, and in forecasting and planning for future periods. This
measure is not determined in accordance with accounting principles
generally accepted in the United States of America (GAAP) and should not
be viewed as a substitute for the most directly comparable GAAP measure,
which is diluted net income per share, continuing operations. See below
for reconciliations of the Company’s non-GAAP measures to the most
directly comparable GAAP measures.
Safe Harbor Statement under the Private Securities Litigation
Reform Act of 1995: This earnings release contains “forward-looking
statements” regarding the Company’s plans, expectations, and anticipated
future events. Actual results could differ materially due to numerous
known and unknown risks and uncertainties. Those known risks and
uncertainties include, but are not limited to the following:
-
uncertainties associated with the implementation of the Affordable
Care Act, including the full grossed up reimbursement by states of the
non-deductible ACA health insurer fee, the Medicaid expansion, the
insurance marketplaces, the effect of various implementing
regulations, and uncertainties regarding the Medicare-Medicaid dual
eligible demonstration programs in California, Illinois, Michigan,
Ohio, South Carolina, and Texas;
-
management of our medical costs, including seasonal flu patterns
and rates of utilization that are consistent with our expectations,
and our ability to reduce over time the high medical costs commonly
associated with new patient populations;
-
federal or state medical cost expenditure floors, administrative
cost and profit ceilings, and profit sharing arrangements;
-
the interpretation and implementation of at-risk premium rules
regarding the achievement of certain quality measures, including 2014
and 2015 at-risk premium rules in the state of Texas;
-
cyber-attacks or other privacy or data security incidents resulting
in an inadvertent unauthorized disclosure of protected health
information;
-
the success of our new health plan in Puerto Rico, including the
successful resolution of the Puerto Rico debt crisis and the payment
of all amounts due under our Medicaid contract;
-
newly FDA-approved specialty drugs such as Sovaldi, Olysio,
Harvoni, and other specialty drugs or generic drugs that are
exorbitantly priced but not factored into the calculation of our
capitated rates;
-
significant budget pressures on state governments and their
potential inability to maintain current rates, to implement expected
rate increases, or to maintain existing benefit packages or membership
eligibility thresholds or criteria, including the resolution of the
Illinois budget impasse and continued payment of our Illinois health
plan;
-
the accurate estimation of incurred but not paid medical costs
across our health plans;
-
retroactive adjustments to premium revenue or accounting estimates
which require adjustment based upon subsequent developments, including
Medicaid pharmaceutical rebates or retroactive premium rate increases;
-
efforts by states to recoup previously paid amounts;
-
the success of our efforts to retain existing government contracts
and to obtain new government contracts in connection with state
requests for proposals (RFPs) in both existing and new states,
including the pending Medicaid RFP in Michigan;
-
the continuation and renewal of the government contracts of both
our health plans and Molina Medicaid Solutions and the terms under
which such contracts are renewed;
-
complications, member confusion, or enrollment backlogs related to
the annual renewal of Medicaid coverage;
-
government audits and reviews, and any fine, enrollment freeze, or
monitoring program that may result therefrom;
-
changes with respect to our provider contracts and the loss of
providers;
-
approval by state regulators of dividends and distributions by our
health plan subsidiaries;
-
changes in funding under our contracts as a result of regulatory
changes, programmatic adjustments, or other reforms;
-
high dollar claims related to catastrophic illness;
-
the favorable or unfavorable resolution of litigation, arbitration,
or administrative proceedings, including pending qui tam actions in
California and Florida, and the litigation commenced against us by the
state of Louisiana alleging that Molina Medicaid Solutions and its
predecessors used an incorrect reimbursement formula for the payment
of pharmaceutical claims;
-
the relatively small number of states in which we operate health
plans;
-
our management of a portion of College Health Enterprises’ hospital
in Long Beach, California;
-
the availability of adequate financing on acceptable terms to fund
and capitalize our expansion and growth, repay our outstanding
indebtedness at maturity and meet our liquidity needs, including the
interest expense and other costs associated with such financing;
-
the failure of a state in which we operate to renew its federal
Medicaid waiver;
-
changes generally affecting the managed care or Medicaid management
information systems industries;
-
increases in government surcharges, taxes, and assessments;
-
public alarm associated with newly emergent viruses or widespread
epidemics;
-
changes in general economic conditions, including unemployment
rates;
-
increasing competition and consolidation in the Medicaid industry;
and numerous other risk factors, including those discussed in the
Company’s periodic reports and filings with the Securities and Exchange
Commission. These reports can be accessed under the investor relations
tab of the Company’s website or on the SEC’s website at sec.gov.
Given these risks and uncertainties, we can give no assurances that the
Company’s forward-looking statements will prove to be accurate, or that
any other results or events projected or contemplated by the Company’s
forward-looking statements will in fact occur, and we caution investors
not to place undue reliance on these statements. All forward-looking
statements in this release represent the Company’s judgment as of July
30, 2015, and we disclaim any obligation to update any forward-looking
statements to conform the statement to actual results or changes in the
Company’s expectations.
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
|
|
|
(Amounts in thousands, except net income per share)
|
Revenue:
|
|
|
|
|
|
|
|
|
|
Premium revenue
|
|
|
$
|
3,304,372
|
|
|
$
|
2,167,142
|
|
|
$
|
6,275,024
|
|
|
$
|
4,107,479
|
|
Service revenue
|
|
|
47,243
|
|
|
50,232
|
|
|
99,101
|
|
|
103,862
|
|
Premium tax revenue
|
|
|
94,609
|
|
|
70,120
|
|
|
189,956
|
|
|
121,813
|
|
Health insurer fee revenue
|
|
|
73,890
|
|
|
19,662
|
|
|
121,838
|
|
|
38,358
|
|
Investment income
|
|
|
3,828
|
|
|
1,945
|
|
|
6,843
|
|
|
3,574
|
|
Other revenue
|
|
|
948
|
|
|
2,938
|
|
|
3,251
|
|
|
6,196
|
|
Total revenue
|
|
|
3,524,890
|
|
|
2,312,039
|
|
|
6,696,013
|
|
|
4,381,282
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
Medical care costs
|
|
|
2,929,534
|
|
|
1,934,299
|
|
|
5,565,318
|
|
|
3,655,957
|
|
Cost of service revenue
|
|
|
32,819
|
|
|
37,107
|
|
|
68,721
|
|
|
77,764
|
|
General and administrative expenses
|
|
|
286,496
|
|
|
193,239
|
|
|
542,586
|
|
|
381,326
|
|
Premium tax expenses
|
|
|
94,609
|
|
|
70,120
|
|
|
189,956
|
|
|
121,813
|
|
Health insurer fee expenses
|
|
|
40,652
|
|
|
21,945
|
|
|
81,430
|
|
|
44,135
|
|
Depreciation and amortization
|
|
|
25,152
|
|
|
22,902
|
|
|
50,144
|
|
|
43,593
|
|
Total operating expenses
|
|
|
3,409,262
|
|
|
2,279,612
|
|
|
6,498,155
|
|
|
4,324,588
|
|
Operating income
|
|
|
115,628
|
|
|
32,427
|
|
|
197,858
|
|
|
56,694
|
|
Other expenses, net:
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
|
14,946
|
|
|
13,993
|
|
|
29,822
|
|
|
27,815
|
|
Other income, net
|
|
|
(32
|
)
|
|
(9
|
)
|
|
(42
|
)
|
|
(53
|
)
|
Total other expenses, net
|
|
|
14,914
|
|
|
13,984
|
|
|
29,780
|
|
|
27,762
|
|
Income from continuing operations before income tax expense
|
|
|
100,714
|
|
|
18,443
|
|
|
168,078
|
|
|
28,932
|
|
Income tax expense
|
|
|
61,783
|
|
|
10,702
|
|
|
101,006
|
|
|
16,357
|
|
Income from continuing operations
|
|
|
38,931
|
|
|
7,741
|
|
|
67,072
|
|
|
12,575
|
|
Income (loss) from discontinued operations, net of tax
|
|
|
12
|
|
|
70
|
|
|
24
|
|
|
(266
|
)
|
Net income
|
|
|
$
|
38,943
|
|
|
$
|
7,811
|
|
|
$
|
67,096
|
|
|
$
|
12,309
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share:
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
|
$
|
0.72
|
|
|
$
|
0.16
|
|
|
$
|
1.29
|
|
|
$
|
0.26
|
|
Diluted net income per share
|
|
|
$
|
0.72
|
|
|
$
|
0.16
|
|
|
$
|
1.29
|
|
|
$
|
0.26
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding
|
|
|
53,871
|
|
|
48,003
|
|
|
52,008
|
|
|
47,824
|
|
|
|
|
|
|
|
|
|
|
|
Operating Statistics, Continuing Operations:
|
|
|
|
|
|
|
|
|
|
Medical care ratio (1)
|
|
|
88.7
|
%
|
|
89.3
|
%
|
|
88.7
|
%
|
|
89.0
|
%
|
Service revenue ratio (2)
|
|
|
69.5
|
%
|
|
73.9
|
%
|
|
69.3
|
%
|
|
74.9
|
%
|
General and administrative expense ratio (3)
|
|
|
8.1
|
%
|
|
8.4
|
%
|
|
8.1
|
%
|
|
8.7
|
%
|
Premium tax ratio (1)
|
|
|
2.8
|
%
|
|
3.1
|
%
|
|
2.9
|
%
|
|
2.9
|
%
|
Effective tax rate
|
|
|
61.3
|
%
|
|
58.0
|
%
|
|
60.1
|
%
|
|
56.5
|
%
|
Net profit margin, continuing operations (3)
|
|
|
1.1
|
%
|
|
0.3
|
%
|
|
1.0
|
%
|
|
0.3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Medical care ratio represents medical care costs as
a percentage of premium revenue; premium tax ratio represents
premium tax expenses as a percentage of premium revenue plus
premium tax revenue. Medical care costs include costs incurred for
providing long term services and supports (LTSS).
|
(2) Service revenue ratio represents cost of service
revenue as a percentage of service revenue.
|
(3) Computed as a percentage of total revenue.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
June 30, 2015
|
|
December 31,
2014
|
|
|
|
(Unaudited)
|
|
|
|
|
|
(Amounts in thousands, except per-share
data)
|
ASSETS
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
|
$
|
2,013,882
|
|
|
$
|
1,539,063
|
|
Investments
|
|
|
1,466,622
|
|
|
1,019,462
|
|
Receivables
|
|
|
631,124
|
|
|
596,456
|
|
Deferred income taxes
|
|
|
37,480
|
|
|
39,532
|
|
Prepaid expenses and other current assets
|
|
|
148,615
|
|
|
50,884
|
|
Derivative asset
|
|
|
508,504
|
|
|
—
|
|
Total current assets
|
|
|
4,806,227
|
|
|
3,245,397
|
|
Property, equipment, and capitalized software, net
|
|
|
363,244
|
|
|
340,778
|
|
Deferred contract costs
|
|
|
65,410
|
|
|
53,675
|
|
Intangible assets, net
|
|
|
80,462
|
|
|
89,273
|
|
Goodwill
|
|
|
272,046
|
|
|
271,964
|
|
Restricted investments
|
|
|
110,956
|
|
|
102,479
|
|
Derivative asset
|
|
|
—
|
|
|
329,323
|
|
Other assets
|
|
|
37,814
|
|
|
44,326
|
|
|
|
|
$
|
5,736,159
|
|
|
$
|
4,477,215
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
Current liabilities:
|
|
|
|
|
|
Medical claims and benefits payable
|
|
|
$
|
1,492,252
|
|
|
$
|
1,200,522
|
|
Amounts due government agencies
|
|
|
824,934
|
|
|
527,193
|
|
Accounts payable and accrued liabilities
|
|
|
399,186
|
|
|
241,654
|
|
Deferred revenue
|
|
|
57,723
|
|
|
196,076
|
|
Income taxes payable
|
|
|
10,396
|
|
|
8,987
|
|
Current portion of long-term debt
|
|
|
445,668
|
|
|
341
|
|
Derivative liability
|
|
|
508,355
|
|
|
—
|
|
Total current liabilities
|
|
|
3,738,514
|
|
|
2,174,773
|
|
Convertible senior notes
|
|
|
272,930
|
|
|
704,097
|
|
Lease financing obligations
|
|
|
161,323
|
|
|
160,710
|
|
Lease financing obligations - related party
|
|
|
40,016
|
|
|
40,241
|
|
Deferred income taxes
|
|
|
29,174
|
|
|
24,271
|
|
Derivative liability
|
|
|
—
|
|
|
329,194
|
|
Other long-term liabilities
|
|
|
31,095
|
|
|
33,487
|
|
Total liabilities
|
|
|
4,273,052
|
|
|
3,466,773
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock, $0.001 par value; 150,000 shares authorized;
outstanding: 56,050 shares at June 30, 2015 and 49,727 shares at
December 31, 2014
|
|
|
56
|
|
|
50
|
|
Preferred stock, $0.001 par value; 20,000 shares authorized, no
shares issued and outstanding
|
|
|
—
|
|
|
—
|
|
Additional paid-in capital
|
|
|
782,433
|
|
|
396,059
|
|
Accumulated other comprehensive loss
|
|
|
(1,830
|
)
|
|
(1,019
|
)
|
Retained earnings
|
|
|
682,448
|
|
|
615,352
|
|
Total stockholders’ equity
|
|
|
1,463,107
|
|
|
1,010,442
|
|
|
|
|
$
|
5,736,159
|
|
|
$
|
4,477,215
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS,
CONTINUING AND DISCONTINUED OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
|
|
(Amounts in thousands)
|
Operating activities:
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
|
$
|
38,943
|
|
|
$
|
7,811
|
|
|
|
$
|
67,096
|
|
|
$
|
12,309
|
|
Adjustments to reconcile net income to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
29,502
|
|
|
32,660
|
|
|
|
62,076
|
|
|
65,654
|
|
Deferred income taxes
|
|
|
6,308
|
|
|
2,362
|
|
|
|
7,405
|
|
|
1,692
|
|
Share-based compensation
|
|
|
3,566
|
|
|
4,860
|
|
|
|
9,241
|
|
|
10,456
|
|
Amortization of convertible senior notes and lease financing
obligations
|
|
|
7,395
|
|
|
6,781
|
|
|
|
14,685
|
|
|
13,455
|
|
Other, net
|
|
|
5,077
|
|
|
3,271
|
|
|
|
8,641
|
|
|
1,723
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
Receivables
|
|
|
(139,694
|
)
|
|
(135,282
|
)
|
|
|
(34,668
|
)
|
|
(174,579
|
)
|
Prepaid expenses and other current assets
|
|
|
40,251
|
|
|
11,136
|
|
|
|
(97,027
|
)
|
|
(66,887
|
)
|
Medical claims and benefits payable
|
|
|
44,120
|
|
|
104,641
|
|
|
|
291,730
|
|
|
254,395
|
|
Amounts due government agencies
|
|
|
202,776
|
|
|
76,607
|
|
|
|
297,741
|
|
|
119,872
|
|
Accounts payable and accrued liabilities
|
|
|
(31,639
|
)
|
|
(1,327
|
)
|
|
|
157,734
|
|
|
57,625
|
|
Deferred revenue
|
|
|
(112,088
|
)
|
|
(100,331
|
)
|
|
|
(138,353
|
)
|
|
(76,271
|
)
|
Income taxes
|
|
|
(440
|
)
|
|
11,374
|
|
|
|
1,409
|
|
|
16,016
|
|
Net cash provided by operating activities
|
|
|
94,077
|
|
|
24,563
|
|
|
|
647,710
|
|
|
235,460
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities:
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments
|
|
|
(554,387
|
)
|
|
(226,159
|
)
|
|
|
(992,978
|
)
|
|
(368,304
|
)
|
Proceeds from sales and maturities of investments
|
|
|
285,441
|
|
|
179,278
|
|
|
|
541,050
|
|
|
326,648
|
|
Purchases of property, equipment, and capitalized software
|
|
|
(40,886
|
)
|
|
(19,882
|
)
|
|
|
(65,860
|
)
|
|
(37,670
|
)
|
Increase in restricted investments
|
|
|
(9,590
|
)
|
|
(1,241
|
)
|
|
|
(14,202
|
)
|
|
(15,622
|
)
|
Net cash paid in business combinations
|
|
|
—
|
|
|
—
|
|
|
|
(8,006
|
)
|
|
—
|
|
Other, net
|
|
|
(9,637
|
)
|
|
(6,841
|
)
|
|
|
(16,853
|
)
|
|
(7,388
|
)
|
Net cash used in investing activities
|
|
|
(329,059
|
)
|
|
(74,845
|
)
|
|
|
(556,849
|
)
|
|
(102,336
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities:
|
|
|
|
|
|
|
|
|
|
|
Proceeds from common stock offering, net of issuance costs
|
|
|
373,151
|
|
|
—
|
|
|
|
373,151
|
|
|
—
|
|
Contingent consideration liabilities settled
|
|
|
—
|
|
|
(12,230
|
)
|
|
|
—
|
|
|
(50,349
|
)
|
Proceeds from employee stock plans
|
|
|
7,298
|
|
|
6,287
|
|
|
|
8,387
|
|
|
7,617
|
|
Other, net
|
|
|
(1,609
|
)
|
|
207
|
|
|
|
2,420
|
|
|
1,064
|
|
Net cash provided by (used in) financing activities
|
|
|
378,840
|
|
|
(5,736
|
)
|
|
|
383,958
|
|
|
(41,668
|
)
|
Net increase (decrease) in cash and cash equivalents
|
|
|
143,858
|
|
|
(56,018
|
)
|
|
|
474,819
|
|
|
91,456
|
|
Cash and cash equivalents at beginning of period
|
|
|
1,870,024
|
|
|
1,083,369
|
|
|
|
1,539,063
|
|
|
935,895
|
|
Cash and cash equivalents at end of period
|
|
|
$
|
2,013,882
|
|
|
$
|
1,027,351
|
|
|
|
$
|
2,013,882
|
|
|
$
|
1,027,351
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED NON-GAAP FINANCIAL
MEASURES
The Company uses two non-GAAP financial measures as supplemental metrics
in evaluating its financial performance, making financing and business
decisions, and forecasting and planning for future periods. For these
reasons, management believes such measures are useful supplemental
measures to investors in comparing the Company’s performance to the
performance of other public companies in the health care industry. These
non-GAAP financial measures should be considered as supplements to, and
not as substitutes for or superior to, GAAP measures.
The first of these non-GAAP measures is earnings before interest, taxes,
depreciation and amortization (EBITDA). The following table reconciles
net income, which the Company believes to be the most comparable GAAP
measure, to EBITDA.
|
|
|
|
|
|
|
|
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
|
|
June 30,
|
|
|
June 30,
|
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
|
|
(Amounts in thousands)
|
Net income
|
|
|
$
|
38,943
|
|
|
$
|
7,811
|
|
|
|
$
|
67,096
|
|
|
$
|
12,309
|
Adjustments:
|
|
|
|
|
|
|
|
|
|
|
Depreciation, and amortization of intangible assets and capitalized
software
|
|
|
28,688
|
|
|
28,292
|
|
|
|
57,798
|
|
|
54,206
|
Interest expense
|
|
|
14,946
|
|
|
13,993
|
|
|
|
29,822
|
|
|
27,815
|
Income tax expense
|
|
|
61,799
|
|
|
10,760
|
|
|
|
101,039
|
|
|
15,997
|
EBITDA
|
|
|
$
|
144,376
|
|
|
$
|
60,856
|
|
|
|
$
|
255,755
|
|
|
$
|
110,327
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The second of these non-GAAP measures is adjusted net income, continuing
operations (including adjusted net income per diluted share). The
following table reconciles net income from continuing operations, which
the Company believes to be the most comparable GAAP measure, to adjusted
net income, continuing operations.
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
Six Months Ended June 30,
|
|
|
2015
|
|
2014
|
|
|
2015
|
|
2014
|
|
|
|
(In thousands, except per diluted share amounts)
|
Net income, continuing operations
|
|
|
$
|
38,931
|
|
|
$
|
0.72
|
|
|
$
|
7,741
|
|
|
$
|
0.16
|
|
|
|
$
|
67,072
|
|
|
$
|
1.29
|
|
|
$
|
12,575
|
|
|
$
|
0.26
|
Adjustments, net of tax:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of convertible senior notes and lease financing
obligations
|
|
|
4,659
|
|
|
0.09
|
|
|
4,272
|
|
|
0.09
|
|
|
|
9,252
|
|
|
0.18
|
|
|
8,477
|
|
|
0.18
|
Amortization of intangible assets
|
|
|
2,671
|
|
|
0.05
|
|
|
3,209
|
|
|
0.07
|
|
|
|
5,548
|
|
|
0.10
|
|
|
6,538
|
|
|
0.14
|
Adjusted net income, continuing operations (1)
|
|
|
$
|
46,261
|
|
|
$
|
0.86
|
|
|
$
|
15,222
|
|
|
$
|
0.32
|
|
|
|
$
|
81,872
|
|
|
$
|
1.57
|
|
|
$
|
27,590
|
|
|
$
|
0.58
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Beginning in the first quarter of 2015, the Company
revised its calculation of adjusted net income, continuing operations.
The Company no longer subtracts “depreciation, and amortization of
capitalized software” and “share-based compensation” from net income,
continuing operations to arrive at adjusted net income, continuing
operations. The Company has made this change to better reflect the way
in which it evaluates its financial performance, makes financing and
business decisions, and forecasts and plans for future periods. All
periods presented conform to this presentation.
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED HEALTH PLANS SEGMENT MEMBERSHIP, CONTINUING OPERATIONS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2015
|
|
March 31,
2015
|
|
December 31,
2014
|
|
June 30,
2014
|
Ending Membership by Health Plan:
|
|
|
|
|
|
|
|
|
|
California
|
|
|
593,000
|
|
|
574,000
|
|
|
531,000
|
|
|
455,000
|
Florida
|
|
|
348,000
|
|
|
352,000
|
|
|
164,000
|
|
|
58,000
|
Illinois
|
|
|
101,000
|
|
|
102,000
|
|
|
100,000
|
|
|
6,000
|
Michigan
|
|
|
260,000
|
|
|
256,000
|
|
|
242,000
|
|
|
244,000
|
New Mexico
|
|
|
225,000
|
|
|
222,000
|
|
|
212,000
|
|
|
195,000
|
Ohio
|
|
|
332,000
|
|
|
350,000
|
|
|
347,000
|
|
|
302,000
|
Puerto Rico (1)
|
|
|
361,000
|
|
|
—
|
|
|
—
|
|
|
—
|
South Carolina
|
|
|
114,000
|
|
|
111,000
|
|
|
118,000
|
|
|
119,000
|
Texas
|
|
|
266,000
|
|
|
268,000
|
|
|
245,000
|
|
|
247,000
|
Utah
|
|
|
92,000
|
|
|
90,000
|
|
|
83,000
|
|
|
83,000
|
Washington
|
|
|
553,000
|
|
|
533,000
|
|
|
497,000
|
|
|
461,000
|
Wisconsin
|
|
|
107,000
|
|
|
107,000
|
|
|
84,000
|
|
|
85,000
|
|
|
|
3,352,000
|
|
|
2,965,000
|
|
|
2,623,000
|
|
|
2,255,000
|
Ending Membership by Program:
|
|
|
|
|
|
|
|
|
|
Temporary Assistance for Needy Families (TANF), CHIP (2)
|
|
|
2,180,000
|
|
|
1,825,000
|
|
|
1,809,000
|
|
|
1,642,000
|
Medicaid Expansion (3)
|
|
|
475,000
|
|
|
437,000
|
|
|
385,000
|
|
|
232,000
|
Aged, Blind or Disabled (ABD)
|
|
|
353,000
|
|
|
358,000
|
|
|
347,000
|
|
|
314,000
|
Marketplace (3)
|
|
|
261,000
|
|
|
266,000
|
|
|
15,000
|
|
|
18,000
|
Medicare Special Needs Plans
|
|
|
44,000
|
|
|
45,000
|
|
|
49,000
|
|
|
44,000
|
Medicare-Medicaid Plan (MMP) – Integrated (4)
|
|
|
39,000
|
|
|
34,000
|
|
|
18,000
|
|
|
5,000
|
|
|
|
3,352,000
|
|
|
2,965,000
|
|
|
2,623,000
|
|
|
2,255,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The Puerto Rico health plan began serving members
effective April 1, 2015.
|
(2) CHIP stands for Children’s Health Insurance Program.
|
(3) Medicaid Expansion membership phased in, and
Marketplace became available for consumers
to access coverage, beginning January 1, 2014.
|
(4) MMP members who receive both Medicaid and Medicare
coverage from the Company. The Company began serving members under
this program in the second quarter of 2014.
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA,
CONTINUING OPERATIONS
(In thousands, except percentages and per-member per-month
amounts)
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2015
|
|
|
|
Member
Months (1)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (2)
|
|
Medical
Margin
|
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
California
|
|
|
1,767
|
|
|
$
|
503,739
|
|
|
$
|
285.14
|
|
|
$
|
459,045
|
|
|
$
|
259.85
|
|
|
91.1
|
%
|
|
$
|
44,694
|
|
Florida
|
|
|
1,053
|
|
|
257,317
|
|
|
244.35
|
|
|
216,906
|
|
|
205.97
|
|
|
84.3
|
|
|
40,411
|
|
Illinois
|
|
|
301
|
|
|
101,769
|
|
|
337.55
|
|
|
98,260
|
|
|
325.91
|
|
|
96.6
|
|
|
3,509
|
|
Michigan
|
|
|
773
|
|
|
237,506
|
|
|
307.27
|
|
|
199,940
|
|
|
258.67
|
|
|
84.2
|
|
|
37,566
|
|
New Mexico
|
|
|
690
|
|
|
321,808
|
|
|
466.46
|
|
|
276,144
|
|
|
400.27
|
|
|
85.8
|
|
|
45,664
|
|
Ohio
|
|
|
996
|
|
|
508,468
|
|
|
510.30
|
|
|
432,186
|
|
|
433.75
|
|
|
85.0
|
|
|
76,282
|
|
Puerto Rico
|
|
|
1,082
|
|
|
193,984
|
|
|
179.33
|
|
|
184,240
|
|
|
170.32
|
|
|
95.0
|
|
|
9,744
|
|
South Carolina
|
|
|
337
|
|
|
93,089
|
|
|
276.36
|
|
|
66,332
|
|
|
196.92
|
|
|
71.3
|
|
|
26,757
|
|
Texas
|
|
|
806
|
|
|
512,408
|
|
|
635.74
|
|
|
468,629
|
|
|
581.42
|
|
|
91.5
|
|
|
43,779
|
|
Utah
|
|
|
277
|
|
|
79,964
|
|
|
288.60
|
|
|
71,727
|
|
|
258.88
|
|
|
89.7
|
|
|
8,237
|
|
Washington
|
|
|
1,643
|
|
|
409,758
|
|
|
249.39
|
|
|
370,437
|
|
|
225.46
|
|
|
90.4
|
|
|
39,321
|
|
Wisconsin
|
|
|
320
|
|
|
74,532
|
|
|
233.15
|
|
|
56,140
|
|
|
175.62
|
|
|
75.3
|
|
|
18,392
|
|
Other (3)
|
|
|
—
|
|
|
10,030
|
|
|
—
|
|
|
29,548
|
|
|
—
|
|
|
—
|
|
|
(19,518
|
)
|
|
|
|
10,045
|
|
|
$
|
3,304,372
|
|
|
$
|
328.96
|
|
|
$
|
2,929,534
|
|
|
$
|
291.65
|
|
|
88.7
|
%
|
|
$
|
374,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2014
|
|
|
|
Member
Months (1)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (2)
|
|
Medical
Margin
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
California
|
|
|
1,335
|
|
|
$
|
398,071
|
|
|
$
|
298.11
|
|
|
$
|
324,923
|
|
|
$
|
243.33
|
|
|
81.6
|
%
|
|
$
|
73,148
|
|
Florida
|
|
|
229
|
|
|
101,423
|
|
|
443.05
|
|
|
92,865
|
|
|
405.67
|
|
|
91.6
|
|
|
8,558
|
|
Illinois
|
|
|
17
|
|
|
19,263
|
|
|
1,136.20
|
|
|
20,472
|
|
|
1,207.48
|
|
|
106.3
|
|
|
(1,209
|
)
|
Michigan
|
|
|
702
|
|
|
185,337
|
|
|
264.18
|
|
|
163,392
|
|
|
232.89
|
|
|
88.2
|
|
|
21,945
|
|
New Mexico
|
|
|
617
|
|
|
267,994
|
|
|
434.57
|
|
|
240,151
|
|
|
389.42
|
|
|
89.6
|
|
|
27,843
|
|
Ohio
|
|
|
849
|
|
|
328,630
|
|
|
386.79
|
|
|
276,716
|
|
|
325.69
|
|
|
84.2
|
|
|
51,914
|
|
Puerto Rico
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
South Carolina
|
|
|
360
|
|
|
96,453
|
|
|
268.38
|
|
|
84,686
|
|
|
235.64
|
|
|
87.8
|
|
|
11,767
|
|
Texas
|
|
|
742
|
|
|
320,966
|
|
|
432.46
|
|
|
297,899
|
|
|
401.38
|
|
|
92.8
|
|
|
23,067
|
|
Utah
|
|
|
249
|
|
|
76,574
|
|
|
307.47
|
|
|
73,094
|
|
|
293.49
|
|
|
95.5
|
|
|
3,480
|
|
Washington
|
|
|
1,364
|
|
|
336,959
|
|
|
247.03
|
|
|
305,098
|
|
|
223.67
|
|
|
90.5
|
|
|
31,861
|
|
Wisconsin
|
|
|
256
|
|
|
36,925
|
|
|
144.42
|
|
|
33,143
|
|
|
129.63
|
|
|
89.8
|
|
|
3,782
|
|
Other (3)
|
|
|
—
|
|
|
(1,453
|
)
|
|
—
|
|
|
21,860
|
|
|
—
|
|
|
—
|
|
|
(23,313
|
)
|
|
|
|
6,720
|
|
|
$
|
2,167,142
|
|
|
$
|
322.52
|
|
|
$
|
1,934,299
|
|
|
$
|
287.87
|
|
|
89.3
|
%
|
|
$
|
232,843
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) A member month is defined as the aggregate of each
month’s ending membership for the period presented.
|
(2) The MCR represents medical costs as a percentage of
premium revenue.
|
(3) “Other” medical care costs include primarily
medically related administrative costs at the parent company, and
direct delivery costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA,
CONTINUING OPERATIONS
(In thousands, except percentages and per-member per-month
amounts)
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2015
|
|
|
|
Member
Months (1)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (2)
|
|
Medical
Margin
|
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
California
|
|
|
3,440
|
|
|
$
|
1,014,283
|
|
|
$
|
294.85
|
|
|
$
|
911,480
|
|
|
$
|
264.97
|
|
|
89.9
|
%
|
|
$
|
102,803
|
|
Florida
|
|
|
1,950
|
|
|
568,288
|
|
|
291.33
|
|
|
498,295
|
|
|
255.45
|
|
|
87.7
|
|
|
69,993
|
|
Illinois
|
|
|
606
|
|
|
205,914
|
|
|
339.72
|
|
|
187,697
|
|
|
309.66
|
|
|
91.2
|
|
|
18,217
|
|
Michigan
|
|
|
1,529
|
|
|
457,031
|
|
|
298.87
|
|
|
384,703
|
|
|
251.57
|
|
|
84.2
|
|
|
72,328
|
|
New Mexico
|
|
|
1,374
|
|
|
635,464
|
|
|
462.62
|
|
|
567,970
|
|
|
413.48
|
|
|
89.4
|
|
|
67,494
|
|
Ohio
|
|
|
2,051
|
|
|
1,023,555
|
|
|
498.96
|
|
|
845,260
|
|
|
412.05
|
|
|
82.6
|
|
|
178,295
|
|
Puerto Rico
|
|
|
1,082
|
|
|
193,984
|
|
|
179.33
|
|
|
184,240
|
|
|
170.32
|
|
|
95.0
|
|
|
9,744
|
|
South Carolina
|
|
|
680
|
|
|
184,415
|
|
|
271.35
|
|
|
140,601
|
|
|
206.88
|
|
|
76.2
|
|
|
43,814
|
|
Texas
|
|
|
1,581
|
|
|
894,193
|
|
|
565.45
|
|
|
820,107
|
|
|
518.60
|
|
|
91.7
|
|
|
74,086
|
|
Utah
|
|
|
543
|
|
|
157,106
|
|
|
289.42
|
|
|
145,871
|
|
|
268.72
|
|
|
92.8
|
|
|
11,235
|
|
Washington
|
|
|
3,206
|
|
|
786,108
|
|
|
245.22
|
|
|
722,811
|
|
|
225.47
|
|
|
91.9
|
|
|
63,297
|
|
Wisconsin
|
|
|
622
|
|
|
134,874
|
|
|
216.85
|
|
|
104,849
|
|
|
168.58
|
|
|
77.7
|
|
|
30,025
|
|
Other (3)
|
|
|
—
|
|
|
19,809
|
|
|
—
|
|
|
51,434
|
|
|
—
|
|
|
—
|
|
|
(31,625
|
)
|
|
|
|
18,664
|
|
|
$
|
6,275,024
|
|
|
$
|
336.21
|
|
|
$
|
5,565,318
|
|
|
$
|
298.18
|
|
|
88.7
|
%
|
|
$
|
709,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2014
|
|
|
|
Member
Months (1)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (2)
|
|
Medical
Margin
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
California
|
|
|
2,589
|
|
|
$
|
675,713
|
|
|
$
|
260.97
|
|
|
$
|
562,267
|
|
|
$
|
217.16
|
|
|
83.2
|
%
|
|
$
|
113,446
|
|
Florida
|
|
|
499
|
|
|
206,589
|
|
|
414.17
|
|
|
186,326
|
|
|
373.55
|
|
|
90.2
|
|
|
20,263
|
|
Illinois
|
|
|
31
|
|
|
34,434
|
|
|
1,109.99
|
|
|
34,966
|
|
|
1,127.12
|
|
|
101.5
|
|
|
(532
|
)
|
Michigan
|
|
|
1,350
|
|
|
358,833
|
|
|
265.81
|
|
|
298,712
|
|
|
221.27
|
|
|
83.2
|
|
|
60,121
|
|
New Mexico
|
|
|
1,166
|
|
|
493,062
|
|
|
423.00
|
|
|
436,560
|
|
|
374.53
|
|
|
88.5
|
|
|
56,502
|
|
Ohio
|
|
|
1,621
|
|
|
606,925
|
|
|
374.33
|
|
|
514,044
|
|
|
317.04
|
|
|
84.7
|
|
|
92,881
|
|
Puerto Rico
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
South Carolina
|
|
|
754
|
|
|
192,473
|
|
|
255.31
|
|
|
174,948
|
|
|
232.07
|
|
|
90.9
|
|
|
17,525
|
|
Texas
|
|
|
1,491
|
|
|
641,062
|
|
|
429.85
|
|
|
590,857
|
|
|
396.19
|
|
|
92.2
|
|
|
50,205
|
|
Utah
|
|
|
495
|
|
|
155,228
|
|
|
313.67
|
|
|
140,294
|
|
|
283.49
|
|
|
90.4
|
|
|
14,934
|
|
Washington
|
|
|
2,640
|
|
|
660,420
|
|
|
250.15
|
|
|
603,205
|
|
|
228.48
|
|
|
91.3
|
|
|
57,215
|
|
Wisconsin
|
|
|
530
|
|
|
75,453
|
|
|
142.48
|
|
|
61,952
|
|
|
116.99
|
|
|
82.1
|
|
|
13,501
|
|
Other (3)
|
|
|
—
|
|
|
7,287
|
|
|
—
|
|
|
51,826
|
|
|
—
|
|
|
—
|
|
|
(44,539
|
)
|
|
|
|
13,166
|
|
|
$
|
4,107,479
|
|
|
$
|
311.98
|
|
|
$
|
3,655,957
|
|
|
$
|
277.69
|
|
|
89.0
|
%
|
|
$
|
451,522
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) A member month is defined as the aggregate of each
month’s ending membership for the period presented.
|
(2) The MCR represents medical costs as a percentage of
premium revenue.
|
(3) “Other” medical care costs include primarily
medically related administrative costs at the parent company, and
direct delivery costs.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA,
CONTINUING OPERATIONS
(In thousands, except percentages and per-member per-month
amounts)
|
|
|
|
|
|
|
|
Three Months Ended June 30, 2015 (1)
|
|
|
|
Member
Months (2)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (3)
|
|
Medical
Margin
|
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
TANF and CHIP
|
|
|
6,556
|
|
|
$
|
1,169,277
|
|
|
$
|
178.38
|
|
|
$
|
1,063,489
|
|
|
$
|
162.24
|
|
|
91.0
|
%
|
|
$
|
105,788
|
|
Medicaid Expansion
|
|
|
1,387
|
|
|
582,443
|
|
|
419.67
|
|
|
474,198
|
|
|
341.67
|
|
|
81.4
|
|
|
108,245
|
|
ABD
|
|
|
1,069
|
|
|
1,053,098
|
|
|
984.99
|
|
|
947,093
|
|
|
885.84
|
|
|
89.9
|
|
|
106,005
|
|
Marketplace
|
|
|
789
|
|
|
161,214
|
|
|
204.22
|
|
|
89,368
|
|
|
113.21
|
|
|
55.4
|
|
|
71,846
|
|
Medicare
|
|
|
133
|
|
|
140,137
|
|
|
1,059.90
|
|
|
140,508
|
|
|
1,062.71
|
|
|
100.3
|
|
|
(371
|
)
|
MMP
|
|
|
111
|
|
|
198,203
|
|
|
1,784.30
|
|
|
214,878
|
|
|
1,934.40
|
|
|
108.4
|
|
|
(16,675
|
)
|
|
|
|
10,045
|
|
|
$
|
3,304,372
|
|
|
$
|
328.96
|
|
|
$
|
2,929,534
|
|
|
$
|
291.65
|
|
|
88.7
|
%
|
|
$
|
374,838
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, 2015 (1)
|
|
|
|
Member
Months (2)
|
|
Premium Revenue
|
|
Medical Care Costs
|
|
MCR (3)
|
|
Medical
Margin
|
|
|
|
|
Total
|
|
PMPM
|
|
Total
|
|
PMPM
|
|
|
TANF and CHIP
|
|
|
12,035
|
|
|
$
|
2,141,316
|
|
|
$
|
177.93
|
|
|
$
|
1,960,315
|
|
|
$
|
162.89
|
|
|
91.5
|
%
|
|
$
|
181,001
|
|
Medicaid Expansion
|
|
|
2,661
|
|
|
1,089,339
|
|
|
409.29
|
|
|
867,229
|
|
|
325.84
|
|
|
79.6
|
|
|
222,110
|
|
ABD
|
|
|
2,120
|
|
|
1,993,366
|
|
|
940.23
|
|
|
1,809,613
|
|
|
853.56
|
|
|
90.8
|
|
|
183,753
|
|
Marketplace
|
|
|
1,371
|
|
|
354,725
|
|
|
258.66
|
|
|
245,682
|
|
|
179.15
|
|
|
69.3
|
|
|
109,043
|
|
Medicare
|
|
|
264
|
|
|
273,472
|
|
|
1,036.95
|
|
|
269,005
|
|
|
1,020.01
|
|
|
98.4
|
|
|
4,467
|
|
MMP
|
|
|
213
|
|
|
422,806
|
|
|
1,986.04
|
|
|
413,474
|
|
|
1,942.20
|
|
|
97.8
|
|
|
9,332
|
|
|
|
|
18,664
|
|
|
$
|
6,275,024
|
|
|
$
|
336.21
|
|
|
$
|
5,565,318
|
|
|
$
|
298.18
|
|
|
88.7
|
%
|
|
$
|
709,706
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Three and six months ended June 30, 2014 data not
presented due to lack of comparability.
|
(2) A member month is defined as the aggregate of each
month’s ending membership for the period presented.
|
(3) The MCR represents medical costs as a percentage of
premium revenue.
|
|
|
|
|
MOLINA HEALTHCARE, INC.
|
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA,
|
CONTINUING OPERATIONS
|
(In thousands, except percentages and per-member per-month
amounts)
|
|
The following tables provide the details of the Company’s medical
care costs from continuing operations for the periods indicated:
|
|
|
|
|
|
|
|
Three Months Ended June 30,
|
|
|
|
2015
|
|
2014
|
|
|
|
Amount
|
|
PMPM
|
|
% of
Total
|
|
Amount
|
|
PMPM
|
|
% of
Total
|
Fee for service
|
|
|
$
|
2,102,776
|
|
|
$
|
209.34
|
|
|
71.8
|
%
|
|
$
|
1,378,037
|
|
|
$
|
205.08
|
|
|
71.2
|
%
|
Pharmacy
|
|
|
391,899
|
|
|
39.01
|
|
|
13.3
|
|
|
295,596
|
|
|
43.99
|
|
|
15.3
|
|
Capitation
|
|
|
248,357
|
|
|
24.72
|
|
|
8.5
|
|
|
176,817
|
|
|
26.31
|
|
|
9.1
|
|
Direct delivery
|
|
|
27,885
|
|
|
2.78
|
|
|
1.0
|
|
|
23,063
|
|
|
3.43
|
|
|
1.2
|
|
Other
|
|
|
158,617
|
|
|
15.80
|
|
|
5.4
|
|
|
60,786
|
|
|
9.06
|
|
|
3.2
|
|
|
|
|
$
|
2,929,534
|
|
|
$
|
291.65
|
|
|
100.0
|
%
|
|
$
|
1,934,299
|
|
|
$
|
287.87
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30,
|
|
|
|
2015
|
|
2014
|
|
|
|
Amount
|
|
PMPM
|
|
% of
Total
|
|
Amount
|
|
PMPM
|
|
% of
Total
|
Fee for service
|
|
|
$
|
4,051,081
|
|
|
$
|
217.05
|
|
|
72.8
|
%
|
|
$
|
2,559,098
|
|
|
$
|
194.38
|
|
|
70.0
|
%
|
Pharmacy
|
|
|
743,097
|
|
|
39.81
|
|
|
13.4
|
|
|
582,224
|
|
|
44.22
|
|
|
15.9
|
|
Capitation
|
|
|
464,682
|
|
|
24.90
|
|
|
8.3
|
|
|
346,256
|
|
|
26.30
|
|
|
9.5
|
|
Direct delivery
|
|
|
54,656
|
|
|
2.93
|
|
|
1.0
|
|
|
45,084
|
|
|
3.42
|
|
|
1.2
|
|
Other
|
|
|
251,802
|
|
|
13.49
|
|
|
4.5
|
|
|
123,295
|
|
|
9.37
|
|
|
3.4
|
|
|
|
|
$
|
5,565,318
|
|
|
$
|
298.18
|
|
|
100.0
|
%
|
|
$
|
3,655,957
|
|
|
$
|
277.69
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table provides the details of the Company’s medical
claims and benefits payable as of the dates indicated:
|
|
|
June 30,
2015
|
|
December 31,
2014
|
Fee-for-service claims incurred but not paid (IBNP)
|
|
$
|
1,138,794
|
|
|
$
|
870,429
|
Pharmacy payable
|
|
80,902
|
|
|
71,412
|
Capitation payable
|
|
30,673
|
|
|
28,150
|
Other (1)
|
|
241,883
|
|
|
230,531
|
|
|
$
|
1,492,252
|
|
|
$
|
1,200,522
|
|
|
|
|
|
|
|
|
(1) “Other” medical claims and benefits payable
include amounts payable to certain providers for which the Company
acts as an intermediary on behalf of various state agencies
without assuming financial risk. Such receipts and payments do not
impact the Company’s unaudited consolidated statements of income.
As of June 30, 2015 and December 31, 2014, the Company had
recorded non-risk provider payables of approximately $134.2
million and $119.3 million, respectively.
|
MOLINA HEALTHCARE, INC.
UNAUDITED CHANGE IN MEDICAL
CLAIMS AND BENEFITS PAYABLE
(Dollars in thousands, except
per-member amounts)
The Company’s claims liability includes an allowance for adverse claims
deviation based on historical experience and other factors including,
but not limited to, variations in claims payment patterns, changes in
utilization and cost trends, known outbreaks of disease, and large
claims. The Company’s reserving methodology is consistently applied
across all periods presented. The amounts displayed for “Components of
medical care costs related to: Prior period” represent the amount by
which the Company’s original estimate of claims and benefits payable at
the beginning of the period were more than the actual amount of the
liability based on information (principally the payment of claims)
developed since that liability was first reported. The following table
presents the components of the change in medical claims and benefits
payable from continuing and discontinued operations combined for the
periods indicated:
|
|
|
|
|
|
|
|
|
Six Months Ended
|
|
Year Ended
December 31,
2014
|
|
|
|
June 30,
|
|
|
|
|
2015
|
|
2014
|
|
|
|
|
|
|
|
Medical claims and benefits payable, beginning balance
|
|
|
$
|
1,200,522
|
|
|
$
|
669,787
|
|
|
$
|
669,787
|
|
Components of medical care costs related to:
|
|
|
|
|
|
|
|
Current period
|
|
|
5,703,391
|
|
|
3,693,730
|
|
|
8,122,885
|
|
Prior period (1)
|
|
|
(138,131
|
)
|
|
(37,131
|
)
|
|
(45,979
|
)
|
Total medical care costs
|
|
|
5,565,260
|
|
|
3,656,599
|
|
|
8,076,906
|
|
|
|
|
|
|
|
|
|
Change in non-risk provider payables
|
|
|
14,826
|
|
|
(83,044
|
)
|
|
(31,973
|
)
|
Payments for medical care costs related to:
|
|
|
|
|
|
|
|
Current period
|
|
|
4,448,820
|
|
|
2,891,174
|
|
|
7,064,427
|
|
Prior period
|
|
|
839,536
|
|
|
427,986
|
|
|
449,771
|
|
Total paid
|
|
|
5,288,356
|
|
|
3,319,160
|
|
|
7,514,198
|
|
Medical claims and benefits payable, ending balance
|
|
|
$
|
1,492,252
|
|
|
$
|
924,182
|
|
|
$
|
1,200,522
|
|
|
|
|
|
|
|
|
|
Benefit from prior period as a percentage of:
|
|
|
|
|
|
|
|
Balance at beginning of period
|
|
|
11.5
|
%
|
|
5.5
|
%
|
|
6.9
|
%
|
Premium revenue, trailing twelve months
|
|
|
1.2
|
%
|
|
0.5
|
%
|
|
0.5
|
%
|
Medical care costs, trailing twelve months
|
|
|
1.4
|
%
|
|
0.6
|
%
|
|
0.6
|
%
|
|
|
|
|
|
|
|
|
Fee-For-Service Claims Data:
|
|
|
|
|
|
|
|
Days in claims payable, fee for service
|
|
|
49
|
|
|
46
|
|
|
49
|
|
Number of members at end of year
|
|
|
3,352,000
|
|
|
2,255,000
|
|
|
2,623,000
|
|
Number of claims in inventory at end of year
|
|
|
463,200
|
|
|
180,600
|
|
|
307,700
|
|
Billed charges of claims in inventory at end of year
|
|
|
$
|
904,800
|
|
|
$
|
400,000
|
|
|
$
|
718,500
|
|
Claims in inventory per member at end of year
|
|
|
0.14
|
|
|
0.08
|
|
|
0.12
|
|
Billed charges of claims in inventory per member at end of year
|
|
|
$
|
269.93
|
|
|
$
|
177.38
|
|
|
$
|
273.92
|
|
Number of claims received during the year
|
|
|
18,679,000
|
|
|
12,641,300
|
|
|
27,597,000
|
|
Billed charges of claims received during the year
|
|
|
$
|
21,505,000
|
|
|
$
|
13,609,000
|
|
|
$
|
30,315,600
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The benefit from prior period development of
medical claims and benefits payable for the six months ended
June 30, 2015, included approximately $22 million relating to
programs that contain medical cost floor or corridor provisions.
Accordingly, premium revenue for the six months ended June 30,
2015, was reduced by the same amount.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
HEALTH INSURER FEE DETAILS BY HEALTH PLAN
(In thousands)
|
|
|
|
|
|
|
|
HIF Reimbursement Revenue, Gross (1)
|
|
|
|
Six Months Ended June 30, 2015
|
|
Year Ending
Dec. 31, 2015
|
|
|
|
Recognized
|
|
Necessary
for
Full Reimbursement
|
|
Necessary
for
Full Reimbursement
|
|
|
|
Q1 2015
|
|
Q2 2015
|
|
Total
|
|
|
2015 HIF:
|
|
|
|
California
|
|
|
$
|
—
|
|
|
$
|
17,258
|
|
|
$
|
17,258
|
|
|
$
|
17,258
|
|
|
$
|
34,517
|
Florida
|
|
|
2,027
|
|
|
2,042
|
|
|
4,069
|
|
|
4,069
|
|
|
8,139
|
Illinois
|
|
|
965
|
|
|
973
|
|
|
1,938
|
|
|
1,938
|
|
|
3,875
|
Michigan
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,776
|
|
|
27,551
|
New Mexico
|
|
|
7,539
|
|
|
7,597
|
|
|
15,136
|
|
|
15,136
|
|
|
30,273
|
Ohio
|
|
|
11,936
|
|
|
12,027
|
|
|
23,963
|
|
|
23,963
|
|
|
47,925
|
South Carolina
|
|
|
3,053
|
|
|
3,077
|
|
|
6,130
|
|
|
6,130
|
|
|
12,261
|
Texas
|
|
|
5,839
|
|
|
5,884
|
|
|
11,723
|
|
|
11,723
|
|
|
23,446
|
Utah
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,968
|
|
|
5,936
|
Washington
|
|
|
10,951
|
|
|
10,963
|
|
|
21,914
|
|
|
21,914
|
|
|
43,828
|
Wisconsin
|
|
|
1,126
|
|
|
1,135
|
|
|
2,261
|
|
|
2,261
|
|
|
4,522
|
Subtotal, Medicaid
|
|
|
43,436
|
|
|
60,956
|
|
|
104,392
|
|
|
121,136
|
|
|
242,273
|
Marketplace
|
|
|
398
|
|
|
400
|
|
|
798
|
|
|
798
|
|
|
1,595
|
Medicare
|
|
|
5,702
|
|
|
3,652
|
|
|
9,354
|
|
|
9,354
|
|
|
18,702
|
|
|
|
|
49,536
|
|
|
|
65,008
|
|
|
|
114,544
|
|
|
$
|
131,288
|
|
|
$
|
262,570
|
2014 HIF:
|
|
|
|
|
|
|
|
|
|
|
|
California
|
|
|
—
|
|
|
11,616
|
|
|
11,616
|
|
|
|
|
|
|
|
|
$
|
49,536
|
|
|
$
|
76,624
|
|
|
$
|
126,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Recognized in:
|
|
|
|
|
|
|
|
|
|
|
|
Health insurer fee revenue
|
|
|
$
|
47,948
|
|
|
$
|
73,890
|
|
|
$
|
121,838
|
|
|
|
|
|
Premium tax revenue
|
|
|
1,588
|
|
|
2,734
|
|
|
4,322
|
|
|
|
|
|
|
|
|
$
|
49,536
|
|
|
$
|
76,624
|
|
|
$
|
126,160
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Amounts in the table include the Company’s
estimate of the full economic impact of the excise tax including
premium tax and the income tax effect.
|
View source version on businesswire.com: http://www.businesswire.com/news/home/20150730006504/en/
Copyright Business Wire 2015