News Releases
Third Quarter Financial Results*
| Three Months Ended
September 30 |
Nine Months Ended
September 30 |
||||||||||||||
| (Millions, except per share results) | 2015 | 2014 |
Increase/ |
2015 | 2014 | Increase/ (Decrease) |
|||||||||
| Net Revenue | 28.9 | % | 19.8 | % | |||||||||||
|
Segment Profit* |
55.3 | 62.2 | (11.1 | %) | 173.4 | 183.7 | (5.6 | %) | |||||||
| Adjusted Net Income* | 18.9 | 36.4 | (48.1 | %) | 58.0 | 75.4 | (23.1 | %) | |||||||
| Net Income (Loss) | (7.8 | ) | 27.1 | (128.8 | %) | 4.1 | 57.8 | (92.9 | %) | ||||||
| Per Share Results: | |||||||||||||||
| Adjusted Earnings per Share* | 0.76 | 1.34 | (43.3 | %) | 2.20 | 2.73 | (19.4 | %) | |||||||
| Earnings per Share | (0.31 | ) | 1.00 | (131.0 | %) | 0.16 | 2.09 | (92.3 | %) | ||||||
Variances for three months ended
- The increase in revenue between periods resulted primarily from the inclusion of revenues from acquired entities, the impact of new business, same store growth and rate increases, which were partially offset by the loss of revenues associated with contract terminations.
- The decrease in segment profit between periods was primarily due to unfavorable Medical Loss Ratios in the Healthcare segment, including the impact of unfavorable year-over-year medical claims development, as well as contract terminations.
- The decrease in adjusted net income between periods was mainly due to more significant reversals of tax contingencies in the prior year quarter, as well as the decrease in segment profit.
- The decrease in net income was primarily due to lower adjusted net income and higher changes in the fair value of contingent consideration of
$27.8 million , which was partially offset by the tax impact of this item. The majority of the increase in the fair value of contingent consideration was due to an improved outlook for CDMI, which resulted in increased estimates of the performance-related earn-outs.
|
__________ |
||
| * | Refer to the Basis of Presentation for a discussion of non-GAAP financial measures. | |
"The results in our Pharmacy Management segment have been very strong, and we continue to grow both the top and bottom line, while maintaining our focus on key initiatives to further expand our services and capabilities as a full-service pharmacy benefit manager," said Barry M. Smith, chairman and chief executive officer of
"We have strengthened our multi-pronged plan to improve performance in the Healthcare business, focusing on network recontracting, fraud, waste and abuse, and increased care management initiatives. I am confident that we have the appropriate plan in place to address the underlying issues."
Share Repurchase Program
The company recently completed its previous
Results and Outlook
"While our Healthcare results this quarter reflected cost-of-care pressures in government markets, we had very strong results in our Pharmacy Management segment," said
"CDMI's performance has contributed to our strong Pharmacy Management results, particularly in our specialty pharmacy business. Our improved outlook for CDMI results in increased estimates of the performance-related earn-outs for this acquisition. Accordingly, results for the third quarter included
"Relative to full year 2015, we are reducing our guidance to reflect care pressures in our government healthcare contracts, and lower rates in
"Looking ahead, after adjusting the current 2015 segment profit guidance range for approximately
Earnings Conference Call
Management will host a conference call at
About
Basis of Presentation
In addition to results determined under GAAP, Magellan provides certain non-GAAP financial measures that management believes are useful in assessing the Company's performance. Following is a description of these important non-GAAP measures.
Segment profit is equal to net revenues less the sum of cost of care, cost of goods sold, direct service costs and other operating expenses, and includes income from unconsolidated subsidiaries, but excludes segment profit or loss from non-controlling interests held by other parties, stock compensation expense, as well as changes in the fair value of contingent consideration recorded in relation to acquisitions.
Adjusted net income and adjusted earnings per share reflect certain adjustments made for acquisitions completed after
Included in the tables issued with this press release are the reconciliations from non-GAAP measures to the corresponding GAAP measures.
Cautionary Statement
This release contains forward‐looking statements within the meaning of the Securities Exchange Act of 1934 and the Securities Act of 1933, as amended, which involve a number of risks and uncertainties. All statements, other than statements of historical information provided herein, may be deemed to be forward‐looking statements including, without limitation, statements regarding estimates of 2015 net income, adjusted net income, earnings per share, adjusted earnings per share, segment profit, average fully diluted shares, and cash flow from operations; 2016 segment profit; and growth and strategy. These statements are based on management's analysis, judgment, belief and expectation only as of the date hereof, and are subject to uncertainty and changes in circumstances. Without limiting the foregoing, the words "believes," "anticipates," "plans," "expects," "may," "should," "could," "estimate," "intend" and other similar expressions are intended to identify forward‐looking statements. Actual results could differ materially due to, among other things, the possible election of certain of the company's customers to manage the healthcare services of their members directly; changes in rates paid to and/or by the company by customers and/or providers; higher utilization of health care services by the company's risk members; delays, higher costs or inability to implement new business or other company initiatives; the impact of changes in the contracting model for
| CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||||
| Three Months Ended |
Nine Months Ended |
||||||||||||||||||
| 2014 |
2015 (1) |
2014 |
2015 (1) |
||||||||||||||||
| Net revenue: | |||||||||||||||||||
| Managed care and other | $ | 703,020 | $ | 809,249 | $ | 2,214,885 | $ | 2,334,139 | |||||||||||
| PBM and dispensing | 220,150 | 380,833 | 562,774 | 994,518 | |||||||||||||||
| Total net revenue | 923,170 | 1,190,082 | 2,777,659 | 3,328,657 | |||||||||||||||
| Costs and expenses: | |||||||||||||||||||
| Cost of care | 495,180 | 596,323 | 1,582,505 | 1,686,939 | |||||||||||||||
| Cost of goods sold | 202,180 | 360,444 | 520,044 | 940,060 | |||||||||||||||
| Direct service costs and other operating expenses (2)(3) | 176,928 | 220,586 | 520,684 | 616,491 | |||||||||||||||
| Depreciation and amortization | 23,956 | 26,721 | 66,665 | 75,239 | |||||||||||||||
| Interest expense | 2,879 | 1,654 | 5,719 | 4,933 | |||||||||||||||
| Interest income | (241 | ) | (631 | ) | (827 | ) | (1,597 | ) | |||||||||||
| Total costs and expenses | 900,882 | 1,205,097 | 2,694,790 | 3,322,065 | |||||||||||||||
| Income (loss) before income taxes | 22,288 | (15,015 | ) | 82,869 | 6,592 | ||||||||||||||
| (Benefit) Provision for income taxes | (3,490 | ) | (7,254 | ) | 28,384 | 2,866 | |||||||||||||
| Net income (loss) | 25,778 | (7,761 | ) | 54,485 | 3,726 | ||||||||||||||
| Less: net income (loss) attributable to non-controlling interest | (1,355 | ) | 47 | (3,354 | ) | (397 | ) | ||||||||||||
| Net income (loss) attributable to |
$ | 27,133 | $ | (7,808 | ) | $ | 57,839 | $ | 4,123 | ||||||||||
| Weighted average number of common shares outstanding — basic | 26,703 | 24,892 | 27,070 | 25,297 | |||||||||||||||
| Weighted average number of common shares outstanding — diluted | 27,242 | 24,892 | 27,684 | 26,372 | |||||||||||||||
| Net income (loss) per common share attributable to |
$ | 1.02 | $ | (0.31 | ) | $ | 2.14 | $ | 0.16 | ||||||||||
| Net income (loss) per common share attributable to |
$ | 1.00 | $ | (0.31 | ) | $ | 2.09 | $ | 0.16 | ||||||||||
| Net income (loss) | $ | 25,778 | $ | (7,761 | ) | $ | 54,485 | $ | 3,726 | ||||||||||
| Other comprehensive income (loss): | |||||||||||||||||||
| Unrealized (losses) gains on available-for-sale securities (4) | (111 | ) | 53 | 2 | 29 | ||||||||||||||
| Comprehensive income (loss) | 25,667 | (7,708 | ) | 54,487 | 3,755 | ||||||||||||||
| Less: comprehensive income (loss) attributable to non-controlling interest | (1,355 | ) | 47 | (3,354 | ) | (397 | ) | ||||||||||||
| Comprehensive income (loss) attributable to |
$ | 27,022 | $ | (7,755 | ) | $ | 57,841 | $ | 4,152 | ||||||||||
|
(1) |
For a more detailed discussion of |
|
|
(2) |
Includes stock compensation expense of |
|
|
(3) |
Includes changes in fair value of contingent consideration of |
|
|
(4) |
Net of income tax (benefit) provision of |
| NON-GAAP MEASURES | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||||||
| Three Months Ended |
Nine Months Ended |
||||||||||||||||||
| 2014 |
2015 (1) |
2014 |
2015 (1) |
||||||||||||||||
| Adjusted net income | $ | 36,368 | $ | 18,898 | $ | 75,360 | $ | 58,004 | |||||||||||
| Adjusted for acquisitions starting in 2013 | |||||||||||||||||||
| Stock compensation relating to acquisitions | (8,885 | ) | (8,923 | ) | (16,196 | ) | (25,759 | ) | |||||||||||
| Changes in fair value of contingent consideration | (1,928 | ) | (29,738 | ) | (3,132 | ) | (47,274 | ) | |||||||||||
| Amortization of acquired intangibles | (4,317 | ) | (5,988 | ) | (9,376 | ) | (15,631 | ) | |||||||||||
| Tax impact | 5,895 | 17,943 | 11,183 | 34,783 | |||||||||||||||
| Net income (loss) attributable to |
$ | 27,133 | $ | (7,808 | ) | $ | 57,839 | $ | 4,123 | ||||||||||
| Adjusted EPS | $ | 1.34 | $ | 0.76 | $ | 2.73 | $ | 2.20 | |||||||||||
| Adjusted for acquisitions starting in 2013 | |||||||||||||||||||
| Stock compensation relating to acquisitions | (0.33 | ) | (0.36 | ) | (0.59 | ) | (0.98 | ) | |||||||||||
| Changes in fair value of contingent consideration | (0.07 | ) | (1.19 | ) | (0.11 | ) | (1.79 | ) | |||||||||||
| Amortization of acquired intangibles | (0.16 | ) | (0.24 | ) | (0.34 | ) | (0.59 | ) | |||||||||||
| Tax impact | 0.22 | 0.72 | 0.40 | 1.32 | |||||||||||||||
| Net income (loss) per common share attributable to |
$ | 1.00 | $ | (0.31 | ) | $ | 2.09 | $ | 0.16 | ||||||||||
|
(1) |
The Company's Quarterly Report on Form 10-Q for the quarterly period ended |
| CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||
| (Unaudited) | |||||||||
| (In thousands) | |||||||||
| Nine Months Ended |
|||||||||
| 2014 |
2015 (1) |
||||||||
| Cash flows from operating activities: | |||||||||
| Net income | $ | 54,485 | $ | 3,726 | |||||
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||
| Depreciation and amortization | 66,665 | 75,239 | |||||||
| Non-cash interest expense | 3,888 | 297 | |||||||
| Non-cash stock compensation expense | 25,983 | 40,593 | |||||||
| Non-cash income tax expense (benefit) | 813 | (1,018 | ) | ||||||
| Non-cash amortization on investments | 3,620 | 5,106 | |||||||
|
Cash flows from changes in assets and liabilities, net of effects from acquisitions of businesses: |
|||||||||
| Restricted cash (2) | 71,530 | 79,959 | |||||||
| Accounts receivable, net | (19,492 | ) | (41,428 | ) | |||||
| Pharmaceutical inventory | 8,710 | (5,277 | ) | ||||||
| Other assets | (22,378 | ) | (48,653 | ) | |||||
| Accounts payable and accrued liabilities | (28,461 | ) | 1,230 | ||||||
| Medical claims payable and other medical liabilities | 39,940 | 59,819 | |||||||
| Tax contingencies | (15,179 | ) | (2,290 | ) | |||||
| Deferred credits and other long-term liabilities | 3,940 | 10,848 | |||||||
| Other | 178 | (26 | ) | ||||||
| Net cash provided by operating activities | 194,242 | 178,125 | |||||||
| Cash flows from investing activities: | |||||||||
| Capital expenditures | (50,597 | ) | (54,604 | ) | |||||
| Acquisitions and investments in businesses, net of cash acquired | (132,210 | ) | (55,818 | ) | |||||
| Purchase of investments | (216,958 | ) | (391,785 | ) | |||||
| Maturity of investments | 220,191 | 283,619 | |||||||
| Net cash used in investing activities | (179,574 | ) | (218,588 | ) | |||||
| Cash flows from financing activities: | |||||||||
| Proceeds from issuance of debt | 250,000 | - | |||||||
| Payments to acquire treasury stock | (139,316 | ) | (150,763 | ) | |||||
| Proceeds from exercise of stock options and warrants | 41,685 | 50,074 | |||||||
| Payments on long-term debt and capital lease obligations | (2,606 | ) | (12,665 | ) | |||||
| Payments on contingent consideration | - | (8,932 | ) | ||||||
| Tax benefit from exercise of stock options and vesting of stock awards | 2,805 | 3,887 | |||||||
| Other | (2,150 | ) | 408 | ||||||
| Net cash provided by (used in) financing activities | 150,418 | (117,991 | ) | ||||||
| Net increase (decrease) provided by cash and cash equivalents | 165,086 | (158,454 | ) | ||||||
| Cash and cash equivalents at beginning of period | 203,187 | 255,303 | |||||||
| Cash and cash equivalents at end of period | $ | 368,273 | $ | 96,849 | |||||
|
(1) |
The Company's Quarterly Report on Form 10-Q for the quarterly period ended |
|
|
(2) |
Includes the net shift of restricted funds between cash and investments that results in an operating cash flow change that is directly offset by an investing cash flow change. During the nine months ended |
| CONSOLIDATED OPERATING RESULTS BY BUSINESS SEGMENT | |||||||||||||||||||
| (Unaudited) | |||||||||||||||||||
| (In thousands) | |||||||||||||||||||
| Three Months Ended |
Nine Months Ended |
||||||||||||||||||
| 2014 |
2015 (1) |
2014 |
2015 (1) |
||||||||||||||||
|
Healthcare |
|||||||||||||||||||
|
Managed care and other net revenue |
$ |
653,747 |
$ |
748,297 |
$ | 2,083,320 | $ | 2,170,361 | |||||||||||
| Cost of care | 495,179 |
596,323 |
1,584,264 | 1,686,944 | |||||||||||||||
| Direct service costs | 101,145 |
106,675 |
305,338 | 324,695 | |||||||||||||||
| Stock compensation expense (3) | (658 | ) | (469 | ) | (2,242 | ) | (1,952 | ) | |||||||||||
| Changes in fair value of contingent consideration (3) | - |
809 |
- | 638 | |||||||||||||||
| Non-controlling interest - segment profit (4) | (1,323 | ) |
75 |
(3,301 | ) | (318 | ) | ||||||||||||
| Healthcare segment profit | 59,404 |
44,884 |
199,261 | 160,354 | |||||||||||||||
|
Pharmacy Management |
|||||||||||||||||||
| Managed Care and other net revenue | 49,273 |
60,978 |
149,620 | 163,828 | |||||||||||||||
| PBM and dispensing revenue | 241,226 |
409,371 |
590,115 | 1,077,088 | |||||||||||||||
| Cost of care | 1 |
- |
16,296 | (5 | ) | ||||||||||||||
| Cost of goods sold | 223,251 |
387,834 |
547,362 | 1,019,200 | |||||||||||||||
| Direct service costs | 45,535 |
87,252 |
122,691 | 207,230 | |||||||||||||||
| Stock compensation expense (3) | (8,122 | ) | (9,410 | ) | (13,981 | ) | (28,282 | ) | |||||||||||
| Changes in fair value of contingent consideration (3) | - | (30,547 | ) | - | (47,912 | ) | |||||||||||||
| Pharmacy Management segment profit | 29,834 |
35,220 |
67,367 | 90,685 | |||||||||||||||
|
Corporate and Other |
|||||||||||||||||||
| Corporate and Other | 30,253 |
27,833 |
92,678 | 88,046 | |||||||||||||||
| Stock compensation expense (3) | (3,181 | ) | (3,018 | ) | (9,760 | ) | (10,359 | ) | |||||||||||
| Non-controlling interest - segment profit (4) | - | (28 | ) | - | (79 | ) | |||||||||||||
| Corporate and Other (excluding eliminations) | (27,072 | ) | (24,787 | ) | (82,918 | ) | (77,608 | ) | |||||||||||
|
Eliminations (2) |
|||||||||||||||||||
| Managed Care and other net revenue | - | (26 | ) | (18,055 | ) | (50 | ) | ||||||||||||
| PBM and dispensing revenue | (21,076 | ) | (28,538 | ) | (27,341 | ) | (82,570 | ) | |||||||||||
| Cost of care | - |
- |
(18,055 | ) | - | ||||||||||||||
| Cost of goods sold | (21,071 | ) | (27,390 | ) | (27,318 | ) | (79,140 | ) | |||||||||||
| Corporate and other | (5 | ) | (1,174 | ) | (23 | ) | (3,480 | ) | |||||||||||
| Eliminations | - |
- |
- | - | |||||||||||||||
|
Consolidated |
|||||||||||||||||||
| Managed care and other net revenue | 703,020 |
809,249 |
2,214,885 | 2,334,139 | |||||||||||||||
| PBM and dispensing revenue | 220,150 | 380,833 | 562,774 | 994,518 | |||||||||||||||
| Cost of care | 495,180 |
596,323 |
1,582,505 | 1,686,939 | |||||||||||||||
| Cost of goods sold | 202,180 | 360,444 | 520,044 | 940,060 | |||||||||||||||
| Direct service costs | 176,928 |
220,586 |
520,684 | 616,491 | |||||||||||||||
| Stock compensation expense (3) | (11,961 | ) | (12,897 | ) | (25,983 | ) | (40,593 | ) | |||||||||||
| Changes in fair value of contingent consideration (3) | - | (29,738 | ) | - | (47,274 | ) | |||||||||||||
| Non-controlling interest - segment profit (4) | (1,323 | ) |
47 |
(3,301 | ) | (397 | ) | ||||||||||||
| Consolidated segment profit | $ | 62,166 | $ |
55,317 |
$ | 183,710 | $ | 173,431 | |||||||||||
|
Reconciliation of segment profit to income before income taxes: |
|||||||||||||||||||
| Segment profit | $ | 62,166 | $ | 55,317 | $ | 183,710 | $ | 173,431 | |||||||||||
| Stock compensation expense | (11,961 | ) | (12,897 | ) | (25,983 | ) | (40,593 | ) | |||||||||||
| Changes in fair value of contingent consideration | - | (29,738 | ) | - | (47,274 | ) | |||||||||||||
| Non-controlling interest segment profit (loss) | (1,323 | ) | 47 | (3,301 | ) | (397 | ) | ||||||||||||
| Depreciation and amortization | (23,956 | ) | (26,721 | ) | (66,665 | ) | (75,239 | ) | |||||||||||
| Interest expense | (2,879 | ) | (1,654 | ) | (5,719 | ) | (4,933 | ) | |||||||||||
| Interest income | 241 | 631 | 827 | 1,597 | |||||||||||||||
| Income before income taxes | $ | 22,288 | $ | (15,015 | ) | $ | 82,869 | $ | 6,592 | ||||||||||
|
(1) |
The Company's Quarterly Report on Form 10-Q for the quarterly period ended |
|
|
(2) |
Healthcare subcontracts with Pharmacy Management to provide pharmacy benefits management services for certain of Healthcare's customers. In addition, Pharmacy Management provides pharmacy benefits management for the Company's employees covered under its medical plan. As such, revenue, cost of goods sold and direct service costs and other related to these arrangements are eliminated. |
|
|
(3) |
Stock compensation expense, as well as changes in the fair value of contingent consideration recorded in relation to the acquisitions, are included in direct service costs and other operating expenses; however, these amounts are excluded from the computation of segment profit. |
|
|
(4) |
The non-controlling portion of AlphaCare's segment profit (loss) is excluded from the computation of segment profit. |
View source version on businesswire.com: http://www.businesswire.com/news/home/20151027005560/en/
Media:
cefjohnson@magellanhealth.com
or
Investor:
rshapiro@magellanhealth.com
Source:
News Provided by Acquire Media
