Molina Healthcare Reports Third Quarter 2016 Results
Molina Healthcare, Inc. (NYSE: MOH):
- Net income per diluted share for the quarter of $0.76.
- Adjusted net income per diluted share for the quarter of $0.85.
- Net income per diluted share for the quarter up 31% over second quarter 2016.
- Adjusted net income per diluted share for the quarter up 27% over second quarter 2016.
- Total revenue for the quarter of $4.5 billion, up 26% over third quarter 2015.
- Aggregate membership up 22% over third quarter 2015.
Molina Healthcare, Inc. (NYSE: MOH) today reported its financial results for the third quarter of 2016.
“Our third quarter results demonstrate continuing improvement in our overall business,” said J. Mario Molina, M.D., chief
executive officer of Molina Healthcare, Inc. “Although these results highlight the need for programmatic adjustments to the
Affordable Care Act’s health insurance Marketplaces, Molina Healthcare’s combination of product and geographic diversification,
quality focused medical care, and efficient operations continues to deliver value to our members, our government partners, and our
investors.”
Update on Financial Performance
Third Quarter 2016 Compared With Second Quarter 2016
Third quarter 2016 financial performance improved significantly when compared with the second quarter of 2016. Earnings per
diluted share increased to $0.76 in the third quarter of 2016 from $0.58 in the second quarter. Adjusted earnings per diluted share
increased to $0.85 in the third quarter of 2016 from $0.67 in the second quarter.
Higher profitability in the third quarter of 2016, when compared with the second quarter of 2016, was primarily the result
of:
- Improved profitability among products other than the Marketplace, partially offset by lower
profitability for the Marketplace product.Excluding adjustments related to 2015 dates of service, the medical care ratio for
all products combined (excluding Marketplace) declined to 89.6% in the third quarter from 90.3% in the second quarter. The
medical care ratio for the Marketplace program (also excluding adjustments related to 2015 dates of service) increased to 89.0%
in the third quarter from 79.7% in the second quarter. Although third quarter results for the Marketplace business were lower
than anticipated, we believe that Marketplace performance for full year 2016 dates of service will be approximately breakeven. We
continue to record substantial liabilities for Marketplace risk transfer payments. We estimate that such payments reduced our
Marketplace premium revenue by approximately 25% for the nine months ended September 30, 2016. We have recommended that the risk
transfer formula be modified so that payments between health plans are allocated based solely upon medical costs, rather than
upon premiums. Such a change would have lowered the percentage of premium revenue returned as a result of risk transfer from 25%
to 20% for the nine months ended September 30, 2016. We believe that the methodology used to calculate Marketplace risk transfer
payments penalizes comparatively efficient and affordable health plans and, as a result, those purchasing affordable Marketplace
policies ultimately pay higher premiums.
- Improved administrative efficiency. Our general and administrative expense ratio fell to 7.6%
in the third quarter of 2016 from 8.1% in the second quarter.
- Lower effective tax rate. The benefit of approximately $5 million in discrete items reduced
our effective tax rate to 54.0% in the third quarter of 2016, from 59.8% in the second quarter.
Net Income per Share Guidance
Our net income per share guidance for fiscal year 2016 remains unchanged. As previously disclosed, we expect the following
factors, among others, to affect our financial performance in the rest of 2016:
- The ultimate savings to be realized from various cost savings initiatives and the speed at which such
savings will be realized.
- Medicaid rate increases (excluding Medicaid Expansion) of approximately 3.0% in California (effective
July 1, 2016); approximately 2.5% in Puerto Rico (effective July 1, 2016); approximately 3.0% in Texas (effective September 1,
2016); and approximately 4.0% in Florida (effective September 1, 2016). All rate changes are consistent with our previous
expectations.
- Medicaid Expansion rate decreases of approximately 11.0% in California (effective July 1, 2016) and
approximately 2.0% in Ohio (effective July 1, 2016). All rate changes are consistent with our previous expectations.
- The implementation of a medical care ratio floor of 86.0% for the South Carolina Medicaid program
effective July 1, 2016.
- Declining margins for our Marketplace business during the second half of 2016 due to normal
membership attrition; the addition of higher cost members through the special enrollment process; higher costs as members reach
the limits of the cost-sharing provisions of their insurance coverage; and increasing utilization as members become more engaged
with our care networks.
Conference Call
Management will host a conference call and webcast to discuss Molina Healthcare's third quarter results at 5:00 p.m. Eastern
time on Thursday, October 27, 2016. The number to call for the interactive teleconference is (212) 231-2903. A telephonic replay of
the conference call will be available from 7:00 p.m. Eastern time on Thursday, October 27, 2016, through 6:00 p.m. Eastern Time on
Friday, October 28, 2016, by dialing (800) 633-8284 and entering confirmation number 21818529. A live audio broadcast of Molina
Healthcare’s conference call will be available on our 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 12 states across the nation and in the
Commonwealth of Puerto Rico, Molina currently serves approximately 4.2 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.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This earnings release contains
“forward-looking statements” regarding our 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:
- the success of our profit improvement and cost-cutting initiatives;
- uncertainties and evolving market and provider economics associated with the implementation of the
Affordable Care Act (the “ACA”), 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 our ability to reduce over time the high medical costs
commonly associated with new patient populations;
- our ability to predict with a reasonable degree of accuracy utilization rates, including
utilization rates in new plans, geographies, and programs where we have less experience with patient and provider populations,
and also including utilization rates associated with seasonal flu patterns or other newly emergent diseases;
- our ability to manage growth, including maintaining and creating adequate internal systems and
controls relating to authorizations, approvals, provider payments, and the overall success of our care management
initiatives;
- our ability to consummate and realize benefits from proposed acquisitions, including the pending
Aetna-Humana Medicare Advantage divestiture transaction;
- our receipt of adequate premium rates to support increasing pharmacy costs, including costs
associated with specialty drugs and costs resulting from formulary changes that allow the option of higher-priced non-generic
drugs;
- our ability to operate profitably in an environment where the trend in premium rate increases lags
behind the trend in increasing medical costs;
- the interpretation and implementation of federal or state medical cost expenditure floors,
administrative cost and profit ceilings, premium stabilization programs, profit sharing arrangements, and risk adjustment
provisions;
- our estimates of amounts owed for such cost expenditure floors, administrative cost and profit
ceilings, premium stabilization programs, profit-sharing arrangements, and risk adjustment provisions, including but not limited
to cost-plus reimbursement for retroactively eligible members in New Mexico, the Medicaid expansion cost corridors in New Mexico
and Washington, and any other retroactive adjustment to revenue where methodologies and procedures are subject to interpretation,
or are at least partially dependent upon information about the health status of state or federal program participants who are not
Molina members;
- the interpretation and implementation of at-risk premium rules regarding the achievement of
certain quality measures, and our ability to recognize revenue amounts associated therewith;
- the interpretation and implementation of state contract performance requirements regarding the
achievement of certain quality measures, and our ability to avoid liquidated damages associated therewith;
- cyber-attacks or other privacy or data security incidents resulting in an inadvertent unauthorized
disclosure of protected health information;
- the success of our health plan in Puerto Rico, including the resolution of the Puerto Rico debt
crisis, payment of all amounts due under our Medicaid contract, the effect of the newly enacted PROMESA law, and our efforts to
better manage the health care costs of our Puerto Rico health plan;
- 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 all amounts due to our
Illinois health plan;
- the accurate estimation of incurred but not reported or paid medical costs across our health
plans;
- subsequent adjustments to reported premium revenue based upon subsequent developments or new
information, including changes to estimated amounts payable or receivable related to Marketplace risk adjustment/risk transfer,
risk corridors, and reinsurance;
- 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;
- the continuation and renewal of the government contracts of our health plans, Molina Medicaid
Solutions, and Pathways, 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 resolution of litigation, arbitration, or administrative proceedings;
- the relatively small number of states in which we operate health plans;
- 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, including but not limited to the
deductibility of certain compensation costs;
- newly emergent viruses or widespread epidemics, including the Zika virus, public catastrophes or
terrorist attacks, and associated public alarm;
- changes in general economic conditions, including unemployment rates;
- the sufficiency of our funds on hand to pay the amounts due upon conversion of our outstanding
notes;
- increasing competition and consolidation in the Medicaid industry;
and numerous other risk factors, including those discussed in our periodic reports and filings with the Securities and
Exchange Commission. These reports can be accessed under the investor relations tab of our website or on the SEC’s website at
sec.gov. Given these risks and uncertainties, we can give no assurances that our forward-looking
statements will prove to be accurate, or that any other results or events projected or contemplated by our 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 our judgment as of October 27, 2016, and we disclaim any obligation to update any
forward-looking statements to conform the statement to actual results or changes in our expectations.
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
|
(Dollar amounts in millions, except net income per share) |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Premium revenue |
|
|
$ |
4,191 |
|
|
|
$ |
3,377 |
|
|
|
$ |
12,215 |
|
|
|
$ |
9,652 |
|
|
Service revenue |
|
|
133 |
|
|
|
47 |
|
|
|
408 |
|
|
|
146 |
|
|
Premium tax revenue |
|
|
127 |
|
|
|
99 |
|
|
|
345 |
|
|
|
289 |
|
|
Health insurer fee revenue |
|
|
85 |
|
|
|
81 |
|
|
|
251 |
|
|
|
203 |
|
|
Investment income |
|
|
9 |
|
|
|
5 |
|
|
|
25 |
|
|
|
12 |
|
|
Other revenue |
|
|
1 |
|
|
|
2 |
|
|
|
4 |
|
|
|
5 |
|
|
Total revenue |
|
|
4,546 |
|
|
|
3,611 |
|
|
|
13,248 |
|
|
|
10,307 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical care costs |
|
|
3,748 |
|
|
|
3,016 |
|
|
|
10,930 |
|
|
|
8,581 |
|
|
Cost of service revenue |
|
|
119 |
|
|
|
34 |
|
|
|
362 |
|
|
|
103 |
|
|
General and administrative expenses |
|
|
343 |
|
|
|
287 |
|
|
|
1,034 |
|
|
|
830 |
|
|
Premium tax expenses |
|
|
127 |
|
|
|
99 |
|
|
|
345 |
|
|
|
289 |
|
|
Health insurer fee expenses |
|
|
55 |
|
|
|
36 |
|
|
|
163 |
|
|
|
117 |
|
|
Depreciation and amortization |
|
|
36 |
|
|
|
26 |
|
|
|
102 |
|
|
|
76 |
|
|
Total operating expenses |
|
|
4,428 |
|
|
|
3,498 |
|
|
|
12,936 |
|
|
|
9,996 |
|
|
Operating income |
|
|
118 |
|
|
|
113 |
|
|
|
312 |
|
|
|
311 |
|
|
Interest expense |
|
|
26 |
|
|
|
15 |
|
|
|
76 |
|
|
|
45 |
|
|
Income before income tax expense |
|
|
92 |
|
|
|
98 |
|
|
|
236 |
|
|
|
266 |
|
|
Income tax expense |
|
|
50 |
|
|
|
52 |
|
|
|
137 |
|
|
|
153 |
|
|
Net income |
|
|
$ |
42 |
|
|
|
$ |
46 |
|
|
|
$ |
99 |
|
|
|
$ |
113 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per share |
|
|
$ |
0.76 |
|
|
|
$ |
0.77 |
|
|
|
$ |
1.77 |
|
|
|
$ |
2.07 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted average shares outstanding |
|
|
56.1 |
|
|
|
60.0 |
|
|
|
56.2 |
|
|
|
54.7 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Statistics: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical care ratio (1) |
|
|
89.4 |
% |
|
|
89.3 |
% |
|
|
89.5 |
% |
|
|
88.9 |
% |
|
General and administrative expense ratio (2) |
|
|
7.6 |
% |
|
|
8.0 |
% |
|
|
7.8 |
% |
|
|
8.1 |
% |
|
Premium tax ratio (1) |
|
|
2.9 |
% |
|
|
2.8 |
% |
|
|
2.7 |
% |
|
|
2.9 |
% |
|
Effective tax rate |
|
|
54.0 |
% |
|
|
52.6 |
% |
|
|
58.0 |
% |
|
|
57.3 |
% |
|
Net profit margin (2) |
|
|
0.9 |
% |
|
|
1.3 |
% |
|
|
0.7 |
% |
|
|
1.1 |
% |
____________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
(2)
|
Computed as a percentage of total revenue.
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
|
2016 |
|
|
2015 |
|
|
|
(Unaudited) |
|
|
|
|
|
|
(Amounts in millions,
except per-share data) |
ASSETS |
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
2,842 |
|
|
|
$ |
2,329 |
|
Investments |
|
|
1,735 |
|
|
|
1,801 |
|
Receivables |
|
|
1,053 |
|
|
|
597 |
|
Income taxes refundable |
|
|
— |
|
|
|
13 |
|
Prepaid expenses and other current assets |
|
|
169 |
|
|
|
192 |
|
Derivative asset |
|
|
314 |
|
|
|
374 |
|
Total current assets |
|
|
6,113 |
|
|
|
5,306 |
|
Property, equipment, and capitalized software, net |
|
|
450 |
|
|
|
393 |
|
Deferred contract costs |
|
|
83 |
|
|
|
81 |
|
Intangible assets, net |
|
|
149 |
|
|
|
122 |
|
Goodwill |
|
|
619 |
|
|
|
519 |
|
Restricted investments |
|
|
116 |
|
|
|
109 |
|
Deferred income taxes |
|
|
— |
|
|
|
18 |
|
Other assets |
|
|
40 |
|
|
|
28 |
|
|
|
|
$ |
7,570 |
|
|
|
$ |
6,576 |
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
Current liabilities: |
|
|
|
|
|
|
Medical claims and benefits payable |
|
|
$ |
1,871 |
|
|
|
$ |
1,685 |
|
Amounts due government agencies |
|
|
1,232 |
|
|
|
729 |
|
Accounts payable and accrued liabilities |
|
|
383 |
|
|
|
362 |
|
Deferred revenue |
|
|
380 |
|
|
|
223 |
|
Income taxes payable |
|
|
19 |
|
|
|
— |
|
Current portion of long-term debt |
|
|
466 |
|
|
|
449 |
|
Derivative liability |
|
|
314 |
|
|
|
374 |
|
Total current liabilities |
|
|
4,665 |
|
|
|
3,822 |
|
Senior notes |
|
|
971 |
|
|
|
962 |
|
Lease financing obligations |
|
|
198 |
|
|
|
198 |
|
Deferred income taxes |
|
|
6 |
|
|
|
— |
|
Other long-term liabilities |
|
|
39 |
|
|
|
37 |
|
Total liabilities |
|
|
5,879 |
|
|
|
5,019 |
|
Stockholders’ equity: |
|
|
|
|
|
|
Common stock, $0.001 par value; 150 shares authorized; outstanding: 57 shares at
September 30, 2016 and 56 shares at December 31, 2015 |
|
|
— |
|
|
|
— |
|
Preferred stock, $0.001 par value; 20 shares authorized, no shares issued and
outstanding |
|
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
|
831 |
|
|
|
803 |
|
Accumulated other comprehensive gain (loss) |
|
|
3 |
|
|
|
(4 |
) |
Retained earnings |
|
|
857 |
|
|
|
758 |
|
Total stockholders’ equity |
|
|
1,691 |
|
|
|
1,557 |
|
|
|
|
$ |
7,570 |
|
|
|
$ |
6,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
(Amounts in millions) |
Operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
|
$ |
42 |
|
|
|
$ |
46 |
|
|
|
$ |
99 |
|
|
|
$ |
113 |
|
Adjustments to reconcile net income to net cash provided by operating
activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
46 |
|
|
|
31 |
|
|
|
135 |
|
|
|
93 |
|
Deferred income taxes |
|
|
(19 |
) |
|
|
(19 |
) |
|
|
20 |
|
|
|
(12 |
) |
Share-based compensation |
|
|
8 |
|
|
|
7 |
|
|
|
24 |
|
|
|
16 |
|
Amortization of convertible senior notes and lease financing obligations |
|
|
8 |
|
|
|
7 |
|
|
|
23 |
|
|
|
22 |
|
Other, net |
|
|
3 |
|
|
|
4 |
|
|
|
14 |
|
|
|
13 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Receivables |
|
|
(12 |
) |
|
|
12 |
|
|
|
(427 |
) |
|
|
(23 |
) |
Prepaid expenses and other assets |
|
|
27 |
|
|
|
34 |
|
|
|
(116 |
) |
|
|
(63 |
) |
Medical claims and benefits payable |
|
|
86 |
|
|
|
67 |
|
|
|
168 |
|
|
|
359 |
|
Amounts due government agencies |
|
|
(6 |
) |
|
|
155 |
|
|
|
503 |
|
|
|
453 |
|
Accounts payable and accrued liabilities |
|
|
(146 |
) |
|
|
(124 |
) |
|
|
1 |
|
|
|
34 |
|
Deferred revenue |
|
|
276 |
|
|
|
9 |
|
|
|
157 |
|
|
|
(129 |
) |
Income taxes |
|
|
42 |
|
|
|
29 |
|
|
|
32 |
|
|
|
30 |
|
Net cash provided by operating activities |
|
|
355 |
|
|
|
258 |
|
|
|
633 |
|
|
|
906 |
|
Investing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of investments |
|
|
(470 |
) |
|
|
(318 |
) |
|
|
(1,444 |
) |
|
|
(1,311 |
) |
Proceeds from sales and maturities of investments |
|
|
700 |
|
|
|
322 |
|
|
|
1,512 |
|
|
|
863 |
|
Purchases of property, equipment, and capitalized software |
|
|
(41 |
) |
|
|
(35 |
) |
|
|
(143 |
) |
|
|
(101 |
) |
Change in restricted investments |
|
|
(1 |
) |
|
|
9 |
|
|
|
4 |
|
|
|
(5 |
) |
Net cash paid in business combinations |
|
|
(40 |
) |
|
|
(69 |
) |
|
|
(48 |
) |
|
|
(77 |
) |
Other, net |
|
|
(6 |
) |
|
|
(17 |
) |
|
|
(12 |
) |
|
|
(34 |
) |
Net cash provided by (used in) investing activities |
|
|
142 |
|
|
|
(108 |
) |
|
|
(131 |
) |
|
|
(665 |
) |
Financing activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from common stock offering, net of issuance costs |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
373 |
|
Proceeds from employee stock plans |
|
|
— |
|
|
|
— |
|
|
|
10 |
|
|
|
8 |
|
Other, net |
|
|
— |
|
|
|
— |
|
|
|
1 |
|
|
|
3 |
|
Net cash provided by financing activities |
|
|
— |
|
|
|
— |
|
|
|
11 |
|
|
|
384 |
|
Net increase in cash and cash equivalents |
|
|
497 |
|
|
|
150 |
|
|
|
513 |
|
|
|
625 |
|
Cash and cash equivalents at beginning of period |
|
|
2,345 |
|
|
|
2,014 |
|
|
|
2,329 |
|
|
|
1,539 |
|
Cash and cash equivalents at end of period |
|
|
$ |
2,842 |
|
|
|
$ |
2,164 |
|
|
|
$ |
2,842 |
|
|
|
$ |
2,164 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED NON-GAAP FINANCIAL MEASURES
We use two non-GAAP financial measures as supplemental metrics in evaluating our 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 our 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). We believe that
EBITDA is particularly helpful in assessing our ability to meet the cash demands of our operating units. The following table
reconciles net income, which we believe to be the most comparable GAAP measure, to EBITDA.
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
(Amounts in millions) |
Net income |
|
|
$ |
42 |
|
|
|
$ |
46 |
|
|
|
$ |
99 |
|
|
|
$ |
113 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, and amortization of intangible assets and capitalized software |
|
|
42 |
|
|
|
29 |
|
|
|
118 |
|
|
|
87 |
Interest expense |
|
|
26 |
|
|
|
15 |
|
|
|
76 |
|
|
|
45 |
Income tax expense |
|
|
50 |
|
|
|
52 |
|
|
|
137 |
|
|
|
153 |
EBITDA |
|
|
$ |
160 |
|
|
|
$ |
142 |
|
|
|
$ |
430 |
|
|
|
$ |
398 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The second of these non-GAAP measures is adjusted net income (including adjusted net income per diluted share). We believe that
adjusted net income per diluted share is very helpful in assessing our financial performance exclusive of the non-cash impact of
the amortization of purchased intangibles. The following table reconciles net income, which we believe to be the most comparable
GAAP measure, to adjusted net income.
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
Nine Months Ended September 30, |
|
|
2016 |
|
|
2015 |
|
|
2016 |
|
|
2015 |
|
|
|
(In millions, except per diluted share amounts) |
|
|
|
Amount |
|
|
Per share |
|
|
Amount |
|
|
Per share |
|
|
Amount |
|
|
Per share |
|
|
Amount |
|
|
Per share |
Net income |
|
|
$ |
42 |
|
|
|
$ |
0.76 |
|
|
|
$ |
46 |
|
|
|
$ |
0.77 |
|
|
|
$ |
99 |
|
|
|
$ |
1.77 |
|
|
|
$ |
113 |
|
|
|
$ |
2.07 |
Adjustment, net of tax: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets |
|
|
5 |
|
|
|
0.09 |
|
|
|
2 |
|
|
|
0.04 |
|
|
|
15 |
|
|
|
0.26 |
|
|
|
8 |
|
|
|
0.15 |
Adjusted net income |
|
|
$ |
47 |
|
|
|
$ |
0.85 |
|
|
|
$ |
48 |
|
|
|
$ |
0.81 |
|
|
|
$ |
114 |
|
|
|
$ |
2.03 |
|
|
|
$ |
121 |
|
|
|
$ |
2.22 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED HEALTH PLANS SEGMENT MEMBERSHIP
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
|
December 31, |
|
|
September 30, |
|
|
|
|
2016 |
|
|
2015 |
|
|
2015 |
|
Ending Membership by Health Plan: |
|
|
|
|
|
|
|
|
|
|
California |
|
|
683,000 |
|
|
|
620,000 |
|
|
|
611,000 |
|
Florida |
|
|
563,000 |
|
|
|
440,000 |
|
|
|
349,000 |
|
Illinois |
|
|
195,000 |
|
|
|
98,000 |
|
|
|
101,000 |
|
Michigan |
|
|
387,000 |
|
|
|
328,000 |
|
|
|
340,000 |
|
New Mexico |
|
|
253,000 |
|
|
|
231,000 |
|
|
|
231,000 |
|
New York (1) |
|
|
37,000 |
|
|
|
— |
|
|
|
— |
|
Ohio |
|
|
339,000 |
|
|
|
327,000 |
|
|
|
344,000 |
|
Puerto Rico |
|
|
331,000 |
|
|
|
348,000 |
|
|
|
356,000 |
|
South Carolina |
|
|
109,000 |
|
|
|
99,000 |
|
|
|
102,000 |
|
Texas |
|
|
352,000 |
|
|
|
260,000 |
|
|
|
263,000 |
|
Utah |
|
|
150,000 |
|
|
|
102,000 |
|
|
|
102,000 |
|
Washington |
|
|
716,000 |
|
|
|
582,000 |
|
|
|
568,000 |
|
Wisconsin |
|
|
131,000 |
|
|
|
98,000 |
|
|
|
103,000 |
|
|
|
|
4,246,000 |
|
|
|
3,533,000 |
|
|
|
3,470,000 |
|
Ending Membership by Program: |
|
|
|
|
|
|
|
|
|
|
Temporary Assistance for Needy Families (TANF) and Children's Health Insurance
Program (CHIP) |
|
|
2,529,000 |
|
|
|
2,312,000 |
|
|
|
2,249,000 |
|
Medicaid Expansion |
|
|
658,000 |
|
|
|
557,000 |
|
|
|
540,000 |
|
Marketplace |
|
|
568,000 |
|
|
|
205,000 |
|
|
|
226,000 |
|
Aged, Blind or Disabled (ABD) |
|
|
395,000 |
|
|
|
366,000 |
|
|
|
359,000 |
|
Medicare-Medicaid Plan (MMP) - Integrated |
|
|
51,000 |
|
|
|
51,000 |
|
|
|
56,000 |
|
Medicare Special Needs Plans |
|
|
45,000 |
|
|
|
42,000 |
|
|
|
40,000 |
|
|
|
|
4,246,000 |
|
|
|
3,533,000 |
|
|
|
3,470,000 |
____________
|
|
|
|
|
|
|
|
|
|
|
|
(1)
|
The New York health plan was acquired on August 1, 2016.
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA
(In millions, except percentages and per-member per-month amounts)
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
2016 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
California |
|
|
2.1 |
|
|
|
$ |
612 |
|
|
|
$ |
298.05 |
|
|
|
$ |
523 |
|
|
|
$ |
254.11 |
|
|
|
85.3 |
% |
|
|
$ |
89 |
|
|
Florida |
|
|
1.6 |
|
|
|
494 |
|
|
|
297.24 |
|
|
|
462 |
|
|
|
277.79 |
|
|
|
93.5 |
|
|
|
32 |
|
|
Illinois |
|
|
0.6 |
|
|
|
163 |
|
|
|
275.26 |
|
|
|
145 |
|
|
|
244.86 |
|
|
|
89.0 |
|
|
|
18 |
|
|
Michigan |
|
|
1.2 |
|
|
|
387 |
|
|
|
334.25 |
|
|
|
337 |
|
|
|
290.16 |
|
|
|
86.8 |
|
|
|
50 |
|
|
New Mexico |
|
|
0.8 |
|
|
|
338 |
|
|
|
440.12 |
|
|
|
304 |
|
|
|
396.35 |
|
|
|
90.1 |
|
|
|
34 |
|
|
New York(3) |
|
|
0.1 |
|
|
|
32 |
|
|
|
427.40 |
|
|
|
30 |
|
|
|
403.71 |
|
|
|
94.5 |
|
|
|
2 |
|
|
Ohio |
|
|
1.0 |
|
|
|
501 |
|
|
|
491.51 |
|
|
|
424 |
|
|
|
415.87 |
|
|
|
84.6 |
|
|
|
77 |
|
|
Puerto Rico |
|
|
1.0 |
|
|
|
184 |
|
|
|
183.46 |
|
|
|
167 |
|
|
|
167.44 |
|
|
|
91.3 |
|
|
|
17 |
|
|
South Carolina |
|
|
0.3 |
|
|
|
102 |
|
|
|
312.28 |
|
|
|
94 |
|
|
|
285.97 |
|
|
|
91.6 |
|
|
|
8 |
|
|
Texas |
|
|
1.1 |
|
|
|
597 |
|
|
|
559.98 |
|
|
|
525 |
|
|
|
493.07 |
|
|
|
88.1 |
|
|
|
72 |
|
|
Utah |
|
|
0.4 |
|
|
|
106 |
|
|
|
236.31 |
|
|
|
104 |
|
|
|
230.53 |
|
|
|
97.6 |
|
|
|
2 |
|
|
Washington |
|
|
2.1 |
|
|
|
569 |
|
|
|
265.48 |
|
|
|
521 |
|
|
|
243.49 |
|
|
|
91.7 |
|
|
|
48 |
|
|
Wisconsin |
|
|
0.4 |
|
|
|
103 |
|
|
|
262.32 |
|
|
|
90 |
|
|
|
231.86 |
|
|
|
88.4 |
|
|
|
13 |
|
|
Other(4) |
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
|
22 |
|
|
|
— |
|
|
|
— |
|
|
|
(19 |
) |
|
|
|
|
12.7 |
|
|
|
$ |
4,191 |
|
|
|
$ |
329.88 |
|
|
|
$ |
3,748 |
|
|
|
$ |
295.01 |
|
|
|
89.4 |
% |
|
|
$ |
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
2015 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
California |
|
|
1.9 |
|
|
|
$ |
524 |
|
|
|
$ |
288.45 |
|
|
|
$ |
438 |
|
|
|
$ |
241.09 |
|
|
|
83.6 |
% |
|
|
$ |
86 |
|
|
Florida |
|
|
0.9 |
|
|
|
300 |
|
|
|
299.33 |
|
|
|
265 |
|
|
|
264.39 |
|
|
|
88.3 |
|
|
|
35 |
|
|
Illinois |
|
|
0.3 |
|
|
|
106 |
|
|
|
347.34 |
|
|
|
100 |
|
|
|
327.61 |
|
|
|
94.3 |
|
|
|
6 |
|
|
Michigan |
|
|
0.9 |
|
|
|
281 |
|
|
|
330.00 |
|
|
|
236 |
|
|
|
276.61 |
|
|
|
83.8 |
|
|
|
45 |
|
|
New Mexico |
|
|
0.7 |
|
|
|
297 |
|
|
|
421.76 |
|
|
|
275 |
|
|
|
390.26 |
|
|
|
92.5 |
|
|
|
22 |
|
|
New York(3)
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Ohio |
|
|
1.0 |
|
|
|
510 |
|
|
|
498.36 |
|
|
|
436 |
|
|
|
425.98 |
|
|
|
85.5 |
|
|
|
74 |
|
|
Puerto Rico |
|
|
1.0 |
|
|
|
181 |
|
|
|
170.91 |
|
|
|
162 |
|
|
|
152.69 |
|
|
|
89.3 |
|
|
|
19 |
|
|
South Carolina |
|
|
0.3 |
|
|
|
86 |
|
|
|
264.37 |
|
|
|
68 |
|
|
|
211.76 |
|
|
|
80.1 |
|
|
|
18 |
|
|
Texas |
|
|
0.8 |
|
|
|
524 |
|
|
|
661.69 |
|
|
|
493 |
|
|
|
622.84 |
|
|
|
94.1 |
|
|
|
31 |
|
|
Utah |
|
|
0.3 |
|
|
|
85 |
|
|
|
276.72 |
|
|
|
77 |
|
|
|
250.50 |
|
|
|
90.5 |
|
|
|
8 |
|
|
Washington |
|
|
1.7 |
|
|
|
400 |
|
|
|
238.03 |
|
|
|
371 |
|
|
|
221.14 |
|
|
|
92.9 |
|
|
|
29 |
|
|
Wisconsin |
|
|
0.3 |
|
|
|
71 |
|
|
|
232.32 |
|
|
|
57 |
|
|
|
184.94 |
|
|
|
79.6 |
|
|
|
14 |
|
|
Other(4) |
|
|
— |
|
|
|
12 |
|
|
|
— |
|
|
|
38 |
|
|
|
— |
|
|
|
— |
|
|
|
(26 |
) |
|
|
|
|
10.1 |
|
|
|
$ |
3,377 |
|
|
|
$ |
332.05 |
|
|
|
$ |
3,016 |
|
|
|
$ |
296.49 |
|
|
|
89.3 |
% |
|
|
$ |
361 |
|
____________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
The New York health plan was acquired on August 1, 2016.
|
(4)
|
“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
(In millions, except percentages and per-member per-month amounts)
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
2016 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
California |
|
|
6.1 |
|
|
|
$ |
1,707 |
|
|
|
$ |
280.21 |
|
|
|
$ |
1,485 |
|
|
|
$ |
243.64 |
|
|
|
86.9 |
% |
|
|
$ |
222 |
|
|
Florida |
|
|
5.0 |
|
|
|
1,447 |
|
|
|
288.74 |
|
|
|
1,301 |
|
|
|
259.60 |
|
|
|
89.9 |
|
|
|
146 |
|
|
Illinois |
|
|
1.8 |
|
|
|
466 |
|
|
|
266.11 |
|
|
|
414 |
|
|
|
236.39 |
|
|
|
88.8 |
|
|
|
52 |
|
|
Michigan |
|
|
3.6 |
|
|
|
1,143 |
|
|
|
322.08 |
|
|
|
1,018 |
|
|
|
286.77 |
|
|
|
89.0 |
|
|
|
125 |
|
|
New Mexico |
|
|
2.3 |
|
|
|
1,016 |
|
|
|
447.07 |
|
|
|
905 |
|
|
|
398.22 |
|
|
|
89.1 |
|
|
|
111 |
|
|
New York(3)
|
|
|
0.1 |
|
|
|
32 |
|
|
|
427.40 |
|
|
|
30 |
|
|
|
403.71 |
|
|
|
94.5 |
|
|
|
2 |
|
|
Ohio |
|
|
3.0 |
|
|
|
1,472 |
|
|
|
484.82 |
|
|
|
1,306 |
|
|
|
430.14 |
|
|
|
88.7 |
|
|
|
166 |
|
|
Puerto Rico |
|
|
3.0 |
|
|
|
535 |
|
|
|
176.44 |
|
|
|
516 |
|
|
|
170.46 |
|
|
|
96.6 |
|
|
|
19 |
|
|
South Carolina |
|
|
0.9 |
|
|
|
273 |
|
|
|
288.93 |
|
|
|
232 |
|
|
|
245.13 |
|
|
|
84.8 |
|
|
|
41 |
|
|
Texas |
|
|
3.3 |
|
|
|
1,852 |
|
|
|
570.65 |
|
|
|
1,599 |
|
|
|
492.79 |
|
|
|
86.4 |
|
|
|
253 |
|
|
Utah |
|
|
1.3 |
|
|
|
330 |
|
|
|
246.78 |
|
|
|
312 |
|
|
|
233.14 |
|
|
|
94.5 |
|
|
|
18 |
|
|
Washington |
|
|
6.2 |
|
|
|
1,634 |
|
|
|
261.91 |
|
|
|
1,479 |
|
|
|
237.15 |
|
|
|
90.5 |
|
|
|
155 |
|
|
Wisconsin |
|
|
1.2 |
|
|
|
299 |
|
|
|
252.45 |
|
|
|
278 |
|
|
|
235.25 |
|
|
|
93.2 |
|
|
|
21 |
|
|
Other(4)
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
55 |
|
|
|
— |
|
|
|
— |
|
|
|
(46 |
) |
|
|
|
|
37.8 |
|
|
|
$ |
12,215 |
|
|
|
$ |
323.44 |
|
|
|
$ |
10,930 |
|
|
|
$ |
289.41 |
|
|
|
89.5 |
% |
|
|
$ |
1,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
2015 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
California |
|
|
5.3 |
|
|
|
$ |
1,538 |
|
|
|
$ |
292.64 |
|
|
|
$ |
1,349 |
|
|
|
$ |
256.71 |
|
|
|
87.7 |
% |
|
|
$ |
189 |
|
|
Florida |
|
|
2.9 |
|
|
|
868 |
|
|
|
294.05 |
|
|
|
763 |
|
|
|
258.49 |
|
|
|
87.9 |
|
|
|
105 |
|
|
Illinois |
|
|
0.9 |
|
|
|
312 |
|
|
|
342.27 |
|
|
|
288 |
|
|
|
315.68 |
|
|
|
92.2 |
|
|
|
24 |
|
|
Michigan |
|
|
2.4 |
|
|
|
738 |
|
|
|
310.01 |
|
|
|
621 |
|
|
|
260.53 |
|
|
|
84.0 |
|
|
|
117 |
|
|
New Mexico |
|
|
2.1 |
|
|
|
933 |
|
|
|
448.75 |
|
|
|
843 |
|
|
|
405.60 |
|
|
|
90.4 |
|
|
|
90 |
|
|
New York(3)
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Ohio |
|
|
3.1 |
|
|
|
1,534 |
|
|
|
498.76 |
|
|
|
1,281 |
|
|
|
416.69 |
|
|
|
83.5 |
|
|
|
253 |
|
|
Puerto Rico |
|
|
2.1 |
|
|
|
375 |
|
|
|
175.17 |
|
|
|
346 |
|
|
|
161.60 |
|
|
|
92.3 |
|
|
|
29 |
|
|
South Carolina |
|
|
1.0 |
|
|
|
270 |
|
|
|
269.11 |
|
|
|
209 |
|
|
|
208.45 |
|
|
|
77.5 |
|
|
|
61 |
|
|
Texas |
|
|
2.4 |
|
|
|
1,418 |
|
|
|
597.53 |
|
|
|
1,313 |
|
|
|
553.35 |
|
|
|
92.6 |
|
|
|
105 |
|
|
Utah |
|
|
0.8 |
|
|
|
242 |
|
|
|
284.83 |
|
|
|
223 |
|
|
|
262.14 |
|
|
|
92.0 |
|
|
|
19 |
|
|
Washington |
|
|
4.9 |
|
|
|
1,186 |
|
|
|
242.75 |
|
|
|
1,094 |
|
|
|
223.99 |
|
|
|
92.3 |
|
|
|
92 |
|
|
Wisconsin |
|
|
0.9 |
|
|
|
206 |
|
|
|
221.97 |
|
|
|
162 |
|
|
|
173.99 |
|
|
|
78.4 |
|
|
|
44 |
|
|
Other(4)
|
|
|
— |
|
|
|
32 |
|
|
|
— |
|
|
|
89 |
|
|
|
— |
|
|
|
— |
|
|
|
(57 |
) |
|
|
|
|
28.8 |
|
|
|
$ |
9,652 |
|
|
|
$ |
334.74 |
|
|
|
$ |
8,581 |
|
|
|
$ |
297.58 |
|
|
|
88.9 |
% |
|
|
$ |
1,071 |
|
____________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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)
|
The New York health plan was acquired on August 1, 2016.
|
(4)
|
“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
(In millions, except percentages and per-member per-month amounts)
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
2016 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
TANF and CHIP |
|
|
7.6 |
|
|
|
$ |
1,373 |
|
|
|
$ |
180.74 |
|
|
|
$ |
1,246 |
|
|
|
$ |
164.04 |
|
|
|
90.8 |
% |
|
|
$ |
127 |
|
Medicaid Expansion |
|
|
2.0 |
|
|
|
763 |
|
|
|
386.98 |
|
|
|
642 |
|
|
|
325.68 |
|
|
|
84.2 |
|
|
|
121 |
|
Marketplace |
|
|
1.7 |
|
|
|
399 |
|
|
|
238.86 |
|
|
|
352 |
|
|
|
210.38 |
|
|
|
88.1 |
|
|
|
47 |
|
ABD |
|
|
1.1 |
|
|
|
1,186 |
|
|
|
1,008.28 |
|
|
|
1,094 |
|
|
|
929.93 |
|
|
|
92.2 |
|
|
|
92 |
|
MMP |
|
|
0.2 |
|
|
|
334 |
|
|
|
2,165.26 |
|
|
|
280 |
|
|
|
1,818.75 |
|
|
|
84.0 |
|
|
|
54 |
|
Medicare |
|
|
0.1 |
|
|
|
136 |
|
|
|
1,019.19 |
|
|
|
134 |
|
|
|
1,003.85 |
|
|
|
98.5 |
|
|
|
2 |
|
|
|
|
12.7 |
|
|
|
$ |
4,191 |
|
|
|
$ |
329.88 |
|
|
|
$ |
3,748 |
|
|
|
$ |
295.01 |
|
|
|
89.4 |
% |
|
|
$ |
443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
2015 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
TANF and CHIP |
|
|
6.6 |
|
|
|
$ |
1,139 |
|
|
|
$ |
171.16 |
|
|
|
$ |
1,070 |
|
|
|
$ |
160.85 |
|
|
|
94.0 |
% |
|
|
$ |
69 |
|
Medicaid Expansion |
|
|
1.5 |
|
|
|
565 |
|
|
|
366.80 |
|
|
|
458 |
|
|
|
297.16 |
|
|
|
81.0 |
|
|
|
107 |
|
Marketplace |
|
|
0.6 |
|
|
|
170 |
|
|
|
262.74 |
|
|
|
124 |
|
|
|
192.21 |
|
|
|
73.2 |
|
|
|
46 |
|
ABD |
|
|
1.1 |
|
|
|
1,070 |
|
|
|
1,017.68 |
|
|
|
979 |
|
|
|
931.11 |
|
|
|
91.5 |
|
|
|
91 |
|
MMP |
|
|
0.2 |
|
|
|
310 |
|
|
|
1,975.10 |
|
|
|
271 |
|
|
|
1,718.13 |
|
|
|
87.0 |
|
|
|
39 |
|
Medicare |
|
|
0.1 |
|
|
|
123 |
|
|
|
1,002.50 |
|
|
|
114 |
|
|
|
930.43 |
|
|
|
92.8 |
|
|
|
9 |
|
|
|
|
10.1 |
|
|
|
$ |
3,377 |
|
|
|
$ |
332.05 |
|
|
|
$ |
3,016 |
|
|
|
$ |
296.49 |
|
|
|
89.3 |
% |
|
|
$ |
361 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
2016 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
TANF and CHIP |
|
|
22.5 |
|
|
|
$ |
3,999 |
|
|
|
$ |
177.60 |
|
|
|
$ |
3,646 |
|
|
|
$ |
161.93 |
|
|
|
91.2 |
% |
|
|
$ |
353 |
|
Medicaid Expansion |
|
|
5.8 |
|
|
|
2,184 |
|
|
|
376.98 |
|
|
|
1,850 |
|
|
|
319.38 |
|
|
|
84.7 |
|
|
|
334 |
|
Marketplace |
|
|
5.1 |
|
|
|
1,181 |
|
|
|
231.69 |
|
|
|
1,009 |
|
|
|
197.77 |
|
|
|
85.4 |
|
|
|
172 |
|
ABD |
|
|
3.5 |
|
|
|
3,466 |
|
|
|
987.20 |
|
|
|
3,173 |
|
|
|
903.85 |
|
|
|
91.6 |
|
|
|
293 |
|
MMP |
|
|
0.5 |
|
|
|
989 |
|
|
|
2,160.14 |
|
|
|
867 |
|
|
|
1,894.38 |
|
|
|
87.7 |
|
|
|
122 |
|
Medicare |
|
|
0.4 |
|
|
|
396 |
|
|
|
1,015.14 |
|
|
|
385 |
|
|
|
986.40 |
|
|
|
97.2 |
|
|
|
11 |
|
|
|
|
37.8 |
|
|
|
$ |
12,215 |
|
|
|
$ |
323.44 |
|
|
|
$ |
10,930 |
|
|
|
$ |
289.41 |
|
|
|
89.5 |
% |
|
|
$ |
1,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30,
2015 |
|
|
|
|
Member
Months(1)
|
|
|
Premium Revenue |
|
|
Medical Care Costs |
|
|
MCR(2) |
|
|
Medical
Margin
|
|
|
|
|
|
|
Total |
|
|
PMPM |
|
|
Total |
|
|
PMPM |
|
|
|
|
|
TANF and CHIP |
|
|
18.6 |
|
|
|
$ |
3,280 |
|
|
|
$ |
175.52 |
|
|
|
$ |
3,030 |
|
|
|
$ |
162.16 |
|
|
|
92.4 |
% |
|
|
$ |
250 |
|
Medicaid Expansion |
|
|
4.2 |
|
|
|
1,654 |
|
|
|
393.71 |
|
|
|
1,325 |
|
|
|
315.33 |
|
|
|
80.1 |
|
|
|
329 |
|
Marketplace |
|
|
2.0 |
|
|
|
525 |
|
|
|
259.97 |
|
|
|
370 |
|
|
|
183.33 |
|
|
|
70.5 |
|
|
|
155 |
|
ABD |
|
|
3.2 |
|
|
|
3,063 |
|
|
|
965.91 |
|
|
|
2,789 |
|
|
|
879.27 |
|
|
|
91.0 |
|
|
|
274 |
|
MMP |
|
|
0.4 |
|
|
|
733 |
|
|
|
1,981.40 |
|
|
|
684 |
|
|
|
1,847.03 |
|
|
|
93.2 |
|
|
|
49 |
|
Medicare |
|
|
0.4 |
|
|
|
397 |
|
|
|
1,026.00 |
|
|
|
383 |
|
|
|
991.53 |
|
|
|
96.6 |
|
|
|
14 |
|
|
|
|
28.8 |
|
|
|
$ |
9,652 |
|
|
|
$ |
334.74 |
|
|
|
$ |
8,581 |
|
|
|
$ |
297.58 |
|
|
|
88.9 |
% |
|
|
$ |
1,071 |
____________
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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.
|
|
|
|
|
|
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA
(In millions, except percentages and per-member per-month amounts)
|
|
|
|
The following tables provide the details of our medical care costs for the periods indicated:
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
|
|
2016 |
|
|
2015 |
|
|
|
|
Amount |
|
|
PMPM |
|
|
% of
Total
|
|
|
Amount |
|
|
PMPM |
|
|
% of
Total
|
|
Fee for service |
|
|
$ |
2,799 |
|
|
|
$ |
220.29 |
|
|
|
74.7 |
% |
|
|
$ |
2,224 |
|
|
|
$ |
218.69 |
|
|
|
73.8 |
% |
|
Pharmacy |
|
|
567 |
|
|
|
44.65 |
|
|
|
15.1 |
|
|
|
418 |
|
|
|
41.07 |
|
|
|
13.9 |
|
|
Capitation |
|
|
302 |
|
|
|
23.83 |
|
|
|
8.1 |
|
|
|
260 |
|
|
|
25.57 |
|
|
|
8.6 |
|
|
Direct delivery |
|
|
21 |
|
|
|
1.66 |
|
|
|
0.5 |
|
|
|
31 |
|
|
|
2.97 |
|
|
|
1.0 |
|
|
Other |
|
|
59 |
|
|
|
4.58 |
|
|
|
1.6 |
|
|
|
83 |
|
|
|
8.19 |
|
|
|
2.7 |
|
|
|
|
|
$ |
3,748 |
|
|
|
$ |
295.01 |
|
|
|
100.0 |
% |
|
|
$ |
3,016 |
|
|
|
$ |
296.49 |
|
|
|
100.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
|
2016 |
|
|
2015 |
|
|
|
|
Amount |
|
|
PMPM |
|
|
% of
Total
|
|
|
Amount |
|
|
PMPM |
|
|
% of
Total
|
|
Fee for service |
|
|
$ |
8,156 |
|
|
|
$ |
215.96 |
|
|
|
74.6 |
% |
|
|
$ |
6,275 |
|
|
|
$ |
217.63 |
|
|
|
73.1 |
% |
|
Pharmacy |
|
|
1,621 |
|
|
|
42.93 |
|
|
|
14.8 |
|
|
|
1,161 |
|
|
|
40.26 |
|
|
|
13.5 |
|
|
Capitation |
|
|
901 |
|
|
|
23.86 |
|
|
|
8.3 |
|
|
|
725 |
|
|
|
25.13 |
|
|
|
8.5 |
|
|
Direct delivery |
|
|
55 |
|
|
|
1.46 |
|
|
|
0.5 |
|
|
|
85 |
|
|
|
2.94 |
|
|
|
1.0 |
|
|
Other |
|
|
197 |
|
|
|
5.20 |
|
|
|
1.8 |
|
|
|
335 |
|
|
|
11.62 |
|
|
|
3.9 |
|
|
|
|
|
$ |
10,930 |
|
|
|
$ |
289.41 |
|
|
|
100.0 |
% |
|
|
$ |
8,581 |
|
|
|
$ |
297.58 |
|
|
|
100.0 |
% |
|
|
|
The following table provides the details of our medical claims and benefits payable as of the dates
indicated:
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
|
|
2016 |
|
2015 |
|
Fee-for-service claims incurred but not paid (IBNP) |
|
|
$ |
1,333 |
|
|
$ |
|
1,191 |
|
Pharmacy payable |
|
|
114 |
|
|
88 |
|
Capitation payable |
|
|
27 |
|
|
140 |
|
Other (1) |
|
|
397 |
|
|
266 |
|
|
|
|
$ |
1,871 |
|
|
$ |
|
1,685 |
|
|
|
|
|
|
|
|
|
|
|
____________
|
(1)
|
“Other” medical claims and benefits payable include amounts payable to certain providers for which
we act as an intermediary on behalf of various state agencies without assuming financial risk. Such receipts and payments do
not impact our consolidated statements of income. As of September 30, 2016 and December 31, 2015, we had recorded
non-risk provider payables of approximately $237 million and $167 million, respectively.
|
|
|
MOLINA HEALTHCARE, INC.
UNAUDITED CHANGE IN MEDICAL CLAIMS AND BENEFITS PAYABLE
(Dollars in millions, except per-member amounts)
Our claims liability includes a provision 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. Our 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 our 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 for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended |
|
|
|
Nine Months Ended September 30, |
|
|
December 31, |
|
|
|
2016 |
|
|
2015 |
|
|
2015 |
|
|
|
|
|
|
|
|
|
|
Medical claims and benefits payable, beginning balance |
|
|
$ |
1,685 |
|
|
|
$ |
1,201 |
|
|
|
$ |
1,201 |
|
Components of medical care costs related to: |
|
|
|
|
|
|
|
|
|
Current period |
|
|
11,120 |
|
|
|
8,724 |
|
|
|
11,935 |
|
Prior period |
|
|
(190 |
) |
|
|
(143 |
) |
|
|
(141 |
) |
Total medical care costs |
|
|
10,930 |
|
|
|
8,581 |
|
|
|
11,794 |
|
|
|
|
|
|
|
|
|
|
|
Change in non-risk provider payables |
|
|
70 |
|
|
|
42 |
|
|
|
48 |
|
Payments for medical care costs related to: |
|
|
|
|
|
|
|
|
|
Current period |
|
|
9,536 |
|
|
|
7,372 |
|
|
|
10,448 |
|
Prior period |
|
|
1,278 |
|
|
|
892 |
|
|
|
910 |
|
Total paid |
|
|
10,814 |
|
|
|
8,264 |
|
|
|
11,358 |
|
Medical claims and benefits payable, ending balance |
|
|
$ |
1,871 |
|
|
|
$ |
1,560 |
|
|
|
$ |
1,685 |
|
|
|
|
|
|
|
|
|
|
|
Benefit from prior period as a percentage of: |
|
|
|
|
|
|
|
|
|
Balance at beginning of period |
|
|
11.3 |
% |
|
|
11.9 |
% |
|
|
11.8 |
% |
Premium revenue, trailing twelve months |
|
|
1.2 |
% |
|
|
1.2 |
% |
|
|
1.1 |
% |
Medical care costs, trailing twelve months |
|
|
1.3 |
% |
|
|
1.3 |
% |
|
|
1.2 |
% |
|
|
|
|
|
|
|
|
|
|
Fee-For-Service Claims Data: |
|
|
|
|
|
|
|
|
|
Days in claims payable, fee for service |
|
|
47 |
|
|
|
49 |
|
|
|
48 |
|
Number of members at end of period |
|
|
4,246,000 |
|
|
|
3,470,000 |
|
|
|
3,533,000 |
|
Number of claims in inventory at end of period |
|
|
580,200 |
|
|
|
408,100 |
|
|
|
380,800 |
|
Billed charges of claims in inventory at end of period |
|
|
$ |
1,346 |
|
|
|
$ |
908 |
|
|
|
$ |
816 |
|
Claims in inventory per member at end of period |
|
|
0.14 |
|
|
|
0.12 |
|
|
|
0.11 |
|
Billed charges of claims in inventory per member at end of period |
|
|
$ |
316.89 |
|
|
|
$ |
261.73 |
|
|
|
$ |
230.91 |
|
Number of claims received during the period |
|
|
39,683,800 |
|
|
|
29,084,100 |
|
|
|
40,173,300 |
|
Billed charges of claims received during the period |
|
|
$ |
48,017 |
|
|
|
$ |
33,517 |
|
|
|
$ |
46,211 |
|
Molina Healthcare, Inc.
Juan José Orellana, 562-435-3666, ext. 111143
Investor Relations
View source version on businesswire.com: http://www.businesswire.com/news/home/20161027006765/en/