Centene Corporation Reports 2017 First Quarter Results & Updates 2017 Guidance
-- 2017 First Quarter Diluted EPS of $0.79; Adjusted Diluted EPS of $1.12 --
-- Raises 2017 Adjusted Diluted EPS Guidance --

ST. LOUIS, April 25, 2017 /PRNewswire/ -- Centene Corporation (NYSE: CNC) announced today its financial results for the first quarter ended March 31, 2017, reporting diluted earnings per share (EPS) of $0.79, and Adjusted Diluted EPS of $1.12. A summary of diluted EPS is highlighted below:

GAAP diluted EPS

$

0.79

 

Amortization of acquired intangible assets

0.14

 

Health Net acquisition related expenses

0.02

 

Penn Treaty assessment expense

0.17

 

  Adjusted Diluted EPS

$

1.12

 

Our previous annual guidance included $0.20 per diluted share of conservatism associated with lower margins on the Health Insurance Marketplace business. Due to the performance of the marketplace business in the first quarter of 2017, $0.04 of the original $0.20 of conservatism was recognized. The Company's updated annual GAAP diluted EPS and Adjusted Diluted EPS guidance includes the remaining $0.16 per diluted share of conservatism associated with the 2017 Health Insurance Marketplace margins.

In the three months ended March 31, 2017, the Company recognized $47 million for our estimated share of the undiscounted guaranty association assessment resulting from a court ordered liquidation of the Pennsylvania based Penn Treaty Network America Insurance Company and its subsidiary (Penn Treaty) as selling, general and administrative (SG&A) expenses.

In summary, the 2017 first quarter results were as follows:

Total revenues (in millions)

$

11,724

   

Health benefits ratio

87.6

%

 

SG&A expense ratio

9.8

%

 

SG&A expense ratio, excluding the Penn Treaty assessment and Health Net acquisition related expenses

9.3

%

 

GAAP diluted EPS

$

0.79

   

Adjusted Diluted EPS

$

1.12

   

Total cash flow provided by operations (in millions)

$

1,248

   

Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, "We are pleased with the operating results for the first quarter, providing momentum for the remainder of the year."

The following discussions, with the exception of cash flow information, are in the context of continuing operations.

First Quarter Highlights

  • March 31, 2017 managed care membership of 12.1 million, an increase of 605,000 members, or 5% over 2016.
  • Total revenues for the first quarter of 2017 of $11.7 billion, representing 69% growth, compared to the first quarter of 2016.
  • Health benefits ratio (HBR) of 87.6% for the first quarter of 2017, compared to 88.7% in the first quarter of 2016.
  • SG&A expense ratio of 9.8% for the first quarter of 2017, compared to 11.3% for the first quarter of 2016.
  • SG&A expense ratio excluding the Penn Treaty assessment and Health Net acquisition related expenses of 9.3% for the first quarter of 2017, compared to 8.3% for the first quarter of 2016.
  • Operating cash flow of $1.2 billion for the first quarter of 2017.
  • Diluted EPS for the first quarter of 2017 of $0.79, compared to $(0.12) for the first quarter of 2016.
  • Adjusted Diluted EPS for the first quarter of 2017 of $1.12, compared to $0.74 for the first quarter of 2016.

Other Events

  • In February 2017, we announced the appointment of Chris Koster to Senior Vice President, Corporate Services.

Accreditations & Awards

  • In April 2017, at the 2017 Hermes Creative Awards, we earned several Platinum and Gold awards, including recognition for  numerous book and video publications.
  • In January 2017, at the 2017 AVA Digital Awards, our subsidiary, Envolve, Inc., earned a Gold award for its "Did You Know?" Clinical Leader Video Series and Honorable Mention award for its health tip animation series.

Membership

The following table sets forth the Company's membership by state for its managed care organizations:

 

March 31,

 

2017

 

2016

Arizona

684,300

   

607,000

 

Arkansas

98,100

   

50,700

 

California

2,980,100

   

3,125,400

 

Florida

872,000

   

660,800

 

Georgia

568,300

   

495,500

 

Illinois

253,800

   

239,100

 

Indiana

335,800

   

290,300

 

Kansas

133,100

   

141,100

 

Louisiana

484,100

   

381,200

 

Massachusetts

44,200

   

52,400

 

Michigan

2,100

   

2,600

 

Minnesota

9,500

   

9,500

 

Mississippi

349,500

   

328,300

 

Missouri

106,100

   

100,000

 

Nebraska

79,200

   

 

New Hampshire

77,800

   

81,500

 

New Mexico

7,100

   

 

Ohio

328,900

   

314,000

 

Oregon

211,900

   

209,000

 

South Carolina

121,900

   

107,700

 

Tennessee

21,900

   

20,100

 

Texas

1,243,900

   

1,036,700

 

Vermont

1,600

   

1,500

 

Washington

254,400

   

226,500

 

Wisconsin

71,700

   

78,400

 

Total at-risk membership

9,341,300

   

8,559,300

 

TRICARE eligibles

2,804,100

   

2,819,700

 

Non-risk membership

   

161,400

 

Total

12,145,400

   

11,540,400

 

The following table sets forth our membership by line of business:

 

March 31,

 

2017

 

2016

Medicaid:

     

TANF, CHIP & Foster Care

5,714,100

   

5,464,200

 

ABD & LTC

825,600

   

757,600

 

Behavioral Health

466,900

   

456,500

 

Commercial

1,864,700

   

1,487,900

 

Medicare & Duals (1)

328,100

   

334,100

 

Correctional

141,900

   

59,000

 

Total at-risk membership

9,341,300

   

8,559,300

 

TRICARE eligibles

2,804,100

   

2,819,700

 

Non-risk membership

   

161,400

 

Total

12,145,400

   

11,540,400

 
       

(1) Membership includes Medicare Advantage, Medicare Supplement, Special Needs Plans, and Medicare-Medicaid Plans.

The following table sets forth additional membership statistics, which are included in the membership information above:

 

March 31,

 

2017

 

2016

Dual-eligible

458,700

   

435,100

 

Health Insurance Marketplace

1,188,700

   

683,000

 

Medicaid Expansion

1,091,300

   

984,900

 

 

Statement of Operations: Three Months Ended March 31, 2017

 

  • For the first quarter of 2017, total revenues increased 69% to $11.7 billion from $7.0 billion in the comparable period in 2016. The increase over prior year was primarily a result of the acquisition of Health Net, as well as the impact from expansions and new programs in many of our states in 2016 and 2017, and growth in the Health Insurance Marketplace business in 2017. Premium and service revenue increased 5% sequentially; however, total revenues decreased 2% sequentially partially due to the health insurer fee moratorium, which suspended the health insurance provider fee for the 2017 calendar year. Also, the fourth quarter of 2016 benefited from $500 million of additional revenue associated with pass through payments from the state of California and $195 million of additional revenue associated with the minimum medical loss ratio (MLR) amendment in California. These sequential revenue decreases were partially offset by growth in the business.
  • HBR of 87.6% for the first quarter of 2017 represents a decrease from 88.7% in the comparable period in 2016 and an increase from 84.8% in the fourth quarter of 2016. The year over year HBR decrease is primarily attributable to the acquisition of Health Net, which operates at a lower HBR due to a greater mix of commercial business and growth in the Health Insurance Marketplace business in 2017. Sequentially, HBR increased from 84.8% from the fourth quarter of 2016. The fourth quarter of 2016 benefited from the recognition of revenue relating to amendments to our California contracts with the Department of Health Care Services to amend the Medicaid expansion minimum MLR definition. HBR also increased sequentially due to an increase in flu related costs over the fourth quarter.
  • The SG&A expense ratio was 9.8% for the first quarter of 2017, compared to 11.3% for the first quarter of 2016 and 10.0% for the fourth quarter of 2016.
  • The SG&A expense ratio excluding the Penn Treaty assessment and Health Net acquisition related expenses was 9.3% for the first quarter of 2017, compared to 8.3% for the first quarter of 2016. The increase in the SG&A expense ratio excluding the Penn Treaty assessment and Health Net acquisition related expenses is primarily attributable to the addition of the Health Net business, which operates at a higher SG&A ratio due to a greater mix of commercial and Medicare business. Sequentially, the SG&A expense ratio excluding the Penn Treaty assessment and Health Net acquisition related expenses decreased from 9.9% from the fourth quarter of 2016 due to a higher level of seasonal costs related to the open enrollment period for the Health Insurance Marketplace business and a charitable contribution to our foundation in the fourth quarter of 2016.

Balance Sheet and Cash Flow

At March 31, 2017, the Company had cash, investments and restricted deposits of $10.3 billion, including $306 million held by its unregulated entities. Medical claims liabilities totaled $4.3 billion. The Company's days in claims payable was 41. Total debt was $4.6 billion, which includes $100 million of borrowings on the $1 billion revolving credit facility at quarter-end. The debt to capitalization ratio was 43.0% at March 31, 2017, excluding the $63 million non-recourse mortgage note.

Cash flow provided by operations for the three months ended March 31, 2017 was $1.2 billion. The cash provided by operating activities during the quarter was due to net earnings, an increase in medical claims liabilities resulting from growth in the Health Insurance Marketplace business and the commencement of the Nebraska health plan, an increase in other long-term liabilities driven by the recognition of risk adjustment payable for Health Insurance Marketplace in 2017 and an increase in unearned revenue primarily due to the receipt of several April capitation payments in March.

A reconciliation of the Company's change in days in claims payable from the immediately preceding quarter-end is presented below:

     

Days in claims payable, December 31, 2016

42

 

Timing of claims payments

(1)

 

Days in claims payable, March 31, 2017

41

 
     

Outlook

The table below depicts the Company's updated annual guidance for 2017. The Company's annual GAAP diluted EPS and Adjusted Diluted EPS guidance includes the remaining $0.16 per diluted share of conservatism associated with 2017 Health Insurance Marketplace margins.

   

Full Year 2017

 
   

Low

 

High

 

Total revenues (in billions)

 

$

46.0

   

$

46.8

   

GAAP diluted EPS

 

$

3.75

   

$

4.15

   

Adjusted Diluted EPS (1)

 

$

4.50

   

$

4.90

   

HBR

 

87.0

%

 

87.5

%

 

SG&A expense ratio

 

9.1

%

 

9.6

%

 

Adjusted SG&A expense ratio (2)

 

9.0

%

 

9.5

%

 

Effective tax rate

 

39.0

%

 

41.0

%

 

Diluted shares outstanding (in millions)

 

176.9

   

177.9

   
           
   

(1)

Adjusted Diluted EPS excludes amortization of acquired intangible assets of $0.54 to $0.58 per diluted share, Health Net acquisition related expenses of $0.02 to $0.03 per diluted share, and Penn Treaty assessment expense of $0.17 per diluted share.

(2)

Adjusted SG&A expense ratio excludes Health Net acquisition related expenses of $5 million to $8 million and the Penn Treaty assessment expense of $47 million.

Conference Call

As previously announced, the Company will host a conference call Tuesday, April 25, 2017, at approximately 8:30 AM (Eastern Time) to review the financial results for the first quarter ended March 31, 2017, and to discuss its business outlook. Michael Neidorff and Jeffrey Schwaneke will host the conference call. 

Investors and other interested parties are invited to listen to the conference call by dialing 1-877-883-0383 in the U.S. and Canada; +1-412-902-6506 from abroad, including the following Elite Entry Number: 5591957 to expedite caller registration; or via a live, audio webcast on the Company's website at www.centene.com , under the Investors section.

A webcast replay will be available for on-demand listening shortly after the completion of the call for the next twelve months or until 11:59 PM (Eastern Time) on Tuesday, April 24, 2018, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM (Eastern Time) on Tuesday, May 2, 2017, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10103060.

Non-GAAP Financial Presentation

The Company is providing certain non-GAAP financial measures in this release as the Company believes that these figures are helpful in allowing investors to more accurately assess the ongoing nature of the Company's operations and measure the Company's performance more consistently across periods. The Company uses the presented non-GAAP financial measures internally to allow management to focus on period-to-period changes in the Company's core business operations. Therefore, the Company believes that this information is meaningful in addition to the information contained in the GAAP presentation of financial information. The presentation of this additional non-GAAP financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.

Specifically, the Company believes the presentation of non-GAAP financial information that excludes amortization of acquired intangible assets, Health Net acquisition related expenses, as well as other items, allows investors to develop a more meaningful understanding of the Company's performance over time. The tables below provide reconciliations of non-GAAP items ($ in millions, except per share data):

 

Three Months Ended
March 31,

 

2017

 

2016

GAAP net earnings (loss) from continuing operations

$

139

   

$

(15)

 

Amortization of acquired intangible assets

40

   

9

 

Health Net acquisition related expenses

5

   

189

 

Penn Treaty assessment expense (1)

47

   

 

Income tax effects of adjustments (2)

(34)

   

(87)

 

  Adjusted net earnings from continuing operations

$

197

   

$

96

 
   

(1)

Additional expense of $47 million for the Company's estimated share of guaranty association assessment resulting from the liquidation of Penn Treaty.

(2)

The income tax effects of adjustments are based on the effective income tax rates applicable to adjusted (non-GAAP) results.

 

 

Three Months Ended
March 31,

 

Annual
Guidance

 December 31,

 

2017

 

2016

 

2017

GAAP diluted earnings (loss) per share (EPS)

$

0.79

   

$

(0.12)

   

$3.75 - $4.15

Amortization of acquired intangible assets (1)

0.14

   

0.04

   

$0.54 - $0.58

Health Net acquisition related expenses (2)

0.02

   

0.82

   

$0.02 - $0.03

Penn Treaty assessment expense (3)

0.17

   

   

$0.17

  Adjusted Diluted EPS from continuing operations

$

1.12

   

$

0.74

   

$4.50 - $4.90

   

(1)

The amortization of acquired intangible assets per diluted share presented above are net of an income tax benefit of $0.09 and $0.03 for the three months ended March 31, 2017 and 2016, respectively and estimated $0.31 to $0.35 for the year ended December 31, 2017.

(2)

The Health Net acquisition related expenses per diluted share presented above are net of an income tax benefit of $0.01 and $0.64 for the three months ended March 31, 2017 and 2016, respectively and estimated $0.01 to $0.02 for the year ended December 31, 2017.

(3)

The Penn Treaty assessment expense per diluted share is net of an income tax benefit of $0.09 for the three months ended March 31, 2017 and estimated for the year ended December 31, 2017.

 

 

Three Months Ended
March 31,

 

2017

 

2016

GAAP SG&A expenses

$

1,091

   

$

722

 

Health Net acquisition related expenses

5

   

189

 

Penn Treaty assessment expense

47

   

 

Adjusted SG&A expenses

$

1,039

   

$

533

 

About Centene Corporation

Centene Corporation is a diversified, multi-national healthcare enterprise that provides a portfolio of services to government sponsored and commercial healthcare programs, focusing on under-insured and uninsured individuals. Many receive benefits provided under Medicaid, including the State Children's Health Insurance Program (CHIP), as well as Aged, Blind or Disabled (ABD), Foster Care and Long Term Care (LTC), in addition to other state-sponsored programs, Medicare (including the Medicare prescription drug benefit commonly known as "Part D"), dual eligible programs and programs with the U.S. Department of Defense and U.S. Department of Veterans Affairs. Centene also provides healthcare services to groups and individuals delivered through commercial health plans. Centene operates local health plans and offers a range of health insurance solutions. It also contracts with other healthcare and commercial organizations to provide specialty services including behavioral health management, care management software, correctional healthcare services, dental benefits management, in-home health services, life and health management, managed vision, pharmacy benefits management, specialty pharmacy and telehealth services.

Centene uses its investor relations website to publish important information about the Company, including information that may be deemed material to investors. Financial and other information about Centene is routinely posted and is accessible on Centene's investor relations website, http://www.centene.com/investors.

Forward-Looking Statements

The company and its representatives may from time to time make written and oral forward-looking statements within the meaning of the Private Securities Litigation Reform Act ("PSLRA") of 1995, including statements in this and other press releases, in presentations, filings with the Securities and Exchange Commission ("SEC"), reports to stockholders and in meetings with investors and analysts. In particular, the information provided in this press release may contain certain forward-looking statements with respect to the financial condition, results of operations and business of Centene and certain plans and objectives of Centene with respect thereto, including but not limited to the expected benefits of the acquisition of Health Net, Inc. These forward-looking statements can be identified by the fact that they do not relate only to historical or current facts. Without limiting the foregoing, forward-looking statements often use words such as "anticipate", "seek", "target", "expect", "estimate", "intend", "plan", "goal", "believe", "hope", "aim", "continue", "will", "may", "can", "would", "could" or "should" or other words of similar meaning or the negative thereof. We intend such forward-looking statements to be covered by the safe-harbor provisions for forward-looking statements contained in PSLRA. A number of factors, variables or events could cause actual plans and results to differ materially from those expressed or implied in forward-looking statements. Such factors include, but are not limited to, Centene's ability to accurately predict and effectively manage health benefits and other operating expenses and reserves; competition; membership and revenue declines or unexpected trends; changes in healthcare practices, new technologies, and advances in medicine; increased health care costs; changes in economic, political or market conditions; changes in federal or state laws or regulations, including changes with respect to government health care programs as well as changes with respect to the Patient Protection and Affordable Care Act and the Health Care and Education Affordability Reconciliation Act and any regulations enacted thereunder that may result from changing political conditions; rate cuts or other payment reductions or delays by governmental payors and other risks and uncertainties affecting Centene's government businesses; Centene's ability to adequately price products on federally facilitated and state based Health Insurance Marketplaces; tax matters; disasters or major epidemics; the outcome of legal and regulatory proceedings; changes in expected contract start dates; provider, state, federal and other contract changes and timing of regulatory approval of contracts; the expiration, suspension or termination of Centene's contracts with federal or state governments (including but not limited to Medicaid, Medicare, and TRICARE); challenges to Centene's contract awards; cyber-attacks or other privacy or data security incidents; the possibility that the expected synergies and value creation from acquired businesses, including, without limitation, the Health Net acquisition, will not be realized, or will not be realized within the expected time period, including, but not limited to, as a result of conditions, terms, obligations or restrictions imposed by regulators in connection with their approval of, or consent to, the acquisition; the exertion of management's time and Centene's resources, and other expenses incurred and business changes required in connection with complying with the undertakings in connection with certain regulatory approvals; disruption from the acquisition making it more difficult to maintain business and operational relationships; the risk that unexpected costs will be incurred in connection with, among other things, the acquisition and/or the integration; changes in expected closing dates, estimated purchase price and accretion for acquisitions; the risk that acquired businesses will not be integrated successfully; Centene's ability to maintain or achieve improvement in the Centers for Medicare and Medicaid Services (CMS) Star ratings and other quality scores that impact revenue; availability of debt and equity financing, on terms that are favorable to Centene; inflation; foreign currency fluctuations; and risks and uncertainties discussed in the reports that Centene has filed with the SEC. These forward-looking statements reflect Centene's current views with respect to future events and are based on numerous assumptions and assessments made by Centene in light of its experience and perception of historical trends, current conditions, business strategies, operating environments, future developments and other factors it believes appropriate. By their nature, forward-looking statements involve known and unknown risks and uncertainties and are subject to change because they relate to events and depend on circumstances that will occur in the future. The factors described in the context of such forward-looking statements in this press release could cause Centene's plans with respect to the Health Net acquisition, actual results, performance or achievements, industry results and developments to differ materially from those expressed in or implied by such forward-looking statements. Although it is currently believed that the expectations reflected in such forward-looking statements are reasonable, no assurance can be given that such expectations will prove to have been correct and persons reading this press release are therefore cautioned not to place undue reliance on these forward-looking statements which speak only as of the date of this press release. Centene does not assume any obligation to update the information contained in this press release (whether as a result of new information, future events or otherwise), except as required by applicable law. This list of important factors is not intended to be exhaustive. We discuss certain of these matters more fully, as well as certain other risk factors that may affect Centene's business operations, financial condition and results of operations, in Centene's filings with the SEC, including the annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K.

[Tables Follow]

CENTENE CORPORATION AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(In millions, except share data)

 
 

March 31, 2017

 

December 31, 2016

 

(Unaudited)

   

ASSETS

     

Current assets:

     

Cash and cash equivalents

$

4,839

   

$

3,930

 

Premium and related receivables

3,121

   

3,098

 

Short-term investments

725

   

505

 

Other current assets

723

   

832

 

Total current assets

9,408

   

8,365

 

Long-term investments

4,636

   

4,545

 

Restricted deposits

140

   

138

 

Property, software and equipment, net

841

   

797

 

Goodwill

4,712

   

4,712

 

Intangible assets, net

1,504

   

1,545

 

Other long-term assets

121

   

95

 

Total assets

$

21,362

   

$

20,197

 
       

LIABILITIES AND STOCKHOLDERS' EQUITY

     

Current liabilities:

     

Medical claims liability

$

4,290

   

$

3,929

 

Accounts payable and accrued expenses

4,275

   

4,377

 

Unearned revenue

633

   

313

 

Current portion of long-term debt

4

   

4

 

Total current liabilities

9,202

   

8,623

 

Long-term debt

4,643

   

4,651

 

Other long-term liabilities

1,295

   

869

 

Total liabilities

15,140

   

14,143

 

Commitments and contingencies

     

Redeemable noncontrolling interests

138

   

145

 

Stockholders' equity:

     

Preferred stock, $0.001 par value; authorized 10,000,000 shares; no shares issued or outstanding at March 31, 2017 and December 31, 2016

   

 

Common stock, $0.001 par value; authorized 400,000,000 shares; 178,669,935 issued and 172,271,202 outstanding at March 31, 2017, and 178,134,306 issued and 171,919,071 outstanding at December 31, 2016

   

 

Additional paid-in capital

4,224

   

4,190

 

Accumulated other comprehensive loss

(21)

   

(36)

 

Retained earnings

2,059

   

1,920

 

Treasury stock, at cost (6,398,733 and 6,215,235 shares, respectively)

(192)

   

(179)

 

  Total Centene stockholders' equity

6,070

   

5,895

 

Noncontrolling interest

14

   

14

 

Total stockholders' equity

6,084

   

5,909

 

Total liabilities and stockholders' equity

$

21,362

   

$

20,197

 

 

 

 

CENTENE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

(In millions, except share data)

(Unaudited)

 
 

Three Months Ended March 31,

 

2017

 

2016

Revenues:

     

Premium

$

10,638

   

$

5,986

 

Service

527

   

425

 

Premium and service revenues

11,165

   

6,411

 

Premium tax and health insurer fee

559

   

542

 

Total revenues

11,724

   

6,953

 

Expenses:

     

Medical costs

9,322

   

5,311

 

Cost of services

441

   

367

 

Selling, general and administrative expenses

1,091

   

722

 

Amortization of acquired intangible assets

40

   

9

 

Premium tax expense

590

   

450

 

Health insurer fee expense

   

74

 

Total operating expenses

11,484

   

6,933

 

Earnings from operations

240

   

20

 

Other income (expense):

     

Investment and other income

41

   

15

 

Interest expense

(62)

   

(33)

 

Earnings from continuing operations, before income tax expense

219

   

2

 

Income tax expense

87

   

16

 

Earnings (loss) from continuing operations, net of income tax expense

132

   

(14)

 

Discontinued operations, net of income tax (benefit)

   

(1)

 

Net earnings (loss)

132

   

(15)

 

(Earnings) loss attributable to noncontrolling interests

7

   

(1)

 

Net earnings (loss) attributable to Centene Corporation

$

139

   

$

(16)

 
       

Amounts attributable to Centene Corporation common shareholders:

             

Earnings (loss) from continuing operations, net of income tax expense

$

139

   

$

(15)

 

Discontinued operations, net of income tax (benefit)

   

(1)

 

  Net earnings (loss)

$

139

   

$

(16)

 
       

Net earnings (loss) per common share attributable to Centene Corporation:

             

Basic:

     

  Continuing operations

$

0.81

   

$

(0.12)

 

  Discontinued operations

   

(0.01)

 

  Basic earnings (loss) per common share

$

0.81

   

$

(0.13)

 
       

Diluted:

     

  Continuing operations

$

0.79

   

$

(0.12)

 

  Discontinued operations

   

(0.01)

 

  Diluted earnings (loss) per common share

$

0.79

   

$

(0.13)

 
       

Weighted average number of common shares outstanding:

     

Basic

172,073,968

   

125,543,076

 

Diluted

175,836,290

   

125,543,076

 

 

CENTENE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In millions)

(Unaudited)

 
 

Three Months Ended March 31,

 

2017

 

2016

Cash flows from operating activities:

     

Net earnings (loss)

$

132

   

$

(15)

 

Adjustments to reconcile net earnings (loss) to net cash provided by operating activities

             

Depreciation and amortization

86

   

35

 

Stock compensation expense

32

   

51

 

Deferred income taxes

(51)

   

(17)

 

Gain on contingent consideration

   

(1)

 

Changes in assets and liabilities

     

Premium and related receivables

59

   

(174)

 

Other assets

89

   

(46)

 

Medical claims liabilities

358

   

196

 

Unearned revenue

320

   

(64)

 

Accounts payable and accrued expenses

(237)

   

35

 

Other long-term liabilities

459

   

192

 

Other operating activities, net

1

   

4

 

Net cash provided by operating activities

1,248

   

196

 

Cash flows from investing activities:

     

Capital expenditures

(83)

   

(45)

 

Purchases of investments

(594)

   

(212)

 

Sales and maturities of investments

349

   

203

 

Investments in acquisitions, net of cash acquired

   

(782)

 

Other investing activities, net

(1)

   

 

Net cash used in investing activities

(329)

   

(836)

 

Cash flows from financing activities:

     

Proceeds from long-term debt

560

   

3,790

 

Payments of long-term debt

(560)

   

(1,388)

 

Common stock repurchases

(13)

   

(22)

 

Debt issuance costs

   

(51)

 

Other financing activities, net

3

   

(13)

 

Net cash (used in) provided by financing activities

(10)

   

2,316

 

Net increase in cash and cash equivalents

909

   

1,676

 

Cash and cash equivalents, beginning of period

3,930

   

1,760

 

Cash and cash equivalents, end of period

$

4,839

   

$

3,436

 

Supplemental disclosures of cash flow information:

     

Interest paid

$

72

   

$

3

 

Income taxes paid

$

2

   

$

33

 

Equity issued in connection with acquisitions

$

   

$

3,105

 

 

 

 

CENTENE CORPORATION

SUPPLEMENTAL FINANCIAL DATA FROM CONTINUING OPERATIONS

 
   

Q1

 

Q4

 

Q3

 

Q2

 

Q1

   

2017

 

2016

 

2016

 

2016

 

2016

MANAGED CARE MEMBERSHIP BY STATE

Arizona

 

684,300

   

598,300

   

601,500

   

597,700

   

607,000

 

Arkansas

 

98,100

   

58,600

   

57,700

   

52,800

   

50,700

 

California

 

2,980,100

   

2,973,500

   

3,004,500

   

3,097,600

   

3,125,400

 

Florida

 

872,000

   

716,100

   

732,700

   

726,200

   

660,800

 

Georgia

 

568,300

   

488,000

   

498,000

   

493,300

   

495,500

 

Illinois

 

253,800

   

237,700

   

236,700

   

234,700

   

239,100

 

Indiana

 

335,800

   

285,800

   

289,600

   

291,000

   

290,300

 

Kansas

 

133,100

   

139,700

   

145,100

   

144,800

   

141,100

 

Louisiana

 

484,100

   

472,800

   

455,600

   

375,300

   

381,200

 

Massachusetts

 

44,200

   

48,300

   

45,300

   

47,100

   

52,400

 

Michigan

 

2,100

   

2,000

   

2,100

   

2,200

   

2,600

 

Minnesota

 

9,500

   

9,400

   

9,400

   

9,500

   

9,500

 

Mississippi

 

349,500

   

310,200

   

313,900

   

323,800

   

328,300

 

Missouri

 

106,100

   

105,700

   

104,700

   

102,900

   

100,000

 

Nebraska

 

79,200

   

   

   

   

 

New Hampshire

 

77,800

   

77,400

   

78,400

   

79,700

   

81,500

 

New Mexico

 

7,100

   

7,100

   

7,100

   

7,100

   

 

Ohio

 

328,900

   

316,000

   

319,500

   

319,000

   

314,000

 

Oregon

 

211,900

   

217,800

   

218,400

   

221,500

   

209,000

 

South Carolina

 

121,900

   

122,500

   

119,700

   

113,700

   

107,700

 

Tennessee

 

21,900

   

21,700

   

21,600

   

20,800

   

20,100

 

Texas

 

1,243,900

   

1,072,400

   

1,041,600

   

1,037,000

   

1,036,700

 

Vermont

 

1,600

   

1,600

   

1,700

   

1,600

   

1,500

 

Washington

 

254,400

   

238,400

   

240,500

   

239,700

   

226,500

 

Wisconsin

 

71,700

   

73,800

   

75,100

   

76,100

   

78,400

 

Total at-risk membership

 

9,341,300

   

8,594,800

   

8,620,400

   

8,615,100

   

8,559,300

 

TRICARE eligibles

 

2,804,100

   

2,847,000

   

2,815,700

   

2,815,700

   

2,819,700

 

Non-risk membership

 

   

   

   

   

161,400

 

Total

 

12,145,400

   

11,441,800

   

11,436,100

   

11,430,800

   

11,540,400

 
                     
 

Medicaid:

                   

  TANF, CHIP & Foster Care

 

5,714,100

   

5,630,000

   

5,583,900

   

5,541,200

   

5,464,200

 

  ABD & LTC

 

825,600

   

785,400

   

754,900

   

757,500

   

757,600

 

  Behavioral Health

 

466,900

   

466,600

   

465,300

   

455,800

   

456,500

 

Commercial

 

1,864,700

   

1,239,100

   

1,333,000

   

1,391,500

   

1,487,900

 

Medicare & Duals (1)

 

328,100

   

334,300

   

333,500

   

332,600

   

334,100

 

Correctional

 

141,900

   

139,400

   

149,800

   

136,500

   

59,000

 

Total at-risk membership

 

9,341,300

   

8,594,800

   

8,620,400

   

8,615,100

   

8,559,300

 

TRICARE eligibles

 

2,804,100

   

2,847,000

   

2,815,700

   

2,815,700

   

2,819,700

 

Non-risk membership

 

   

   

   

   

161,400

 

Total

 

12,145,400

   

11,441,800

   

11,436,100

   

11,430,800

   

11,540,400

 
                     

(1) Membership includes Medicare Advantage, Medicare Supplement, Special Needs Plans, and Medicare-Medicaid Plans.

                     

NUMBER OF EMPLOYEES

 

30,900

   

30,500

   

29,400

   

28,900

   

28,000

 

 

 

Q1

 

Q4

 

Q3

 

Q2

 

Q1

 

2017

 

2016

 

2016

 

2016

 

2016

                   

DAYS IN CLAIMS PAYABLE  (a)

41

   

42

   

41

   

43

   

66

 

(a) Days in claims payable is a calculation of medical claims liabilities at the end of the period divided by average claims
expense per calendar day for such period. On a pro-forma basis, DCP for Q1 2016 was 42, reflecting adjusted medical
costs to include a full quarter of Health Net operations.

                   

CASH, INVESTMENTS AND RESTRICTED DEPOSITS (in millions)

Regulated

$

10,034

   

$

8,854

   

$

7,825

   

$

7,324

   

$

7,682

 

Unregulated

306

   

264

   

268

   

196

   

139

 

  Total

$

10,340

   

$

9,118

   

$

8,093

   

$

7,520

   

$

7,821

 
                   

DEBT TO CAPITALIZATION

43.3

%

 

44.1

%

 

44.5

%

 

44.8

%

 

44.6

%

DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT (b)

43.0

%

 

43.7

%

 

44.1

%

 

44.4

%

 

44.3

%

(b) The non-recourse debt represents the Company's mortgage note payable ($63 million at March 31, 2017).

Debt to capitalization is calculated as follows: total debt divided by (total debt + total equity).

 

OPERATING RATIOS

 
 

Three Months Ended March 31,

 

2017

 

2016

HBR

87.6

%

 

88.7

%

SG&A expense ratio

9.8

%

 

11.3

%

Adjusted SG&A expense ratio

9.3

%

 

8.3

%

MEDICAL CLAIMS LIABILITY

The changes in medical claims liability are summarized as follows (in millions):

Balance, March 31, 2016

 

$

3,863

 

Incurred related to:

   

  Current period

 

35,036

 

  Prior period

 

(389)

 

  Total incurred

 

34,647

 

Paid related to:

   

  Current period

 

30,825

 

  Prior period

 

3,403

 

  Total paid

 

34,228

 

Balance, March 31, 2017, net

 

4,282

 

Plus: Reinsurance recoverable

 

8

 

Balance, March 31, 2017

 

$

4,290

 

Centene's claims reserving process utilizes a consistent actuarial methodology to estimate Centene's ultimate liability. Any reduction in the "Incurred related to: Prior period" amount may be offset as Centene actuarially determines "Incurred related to: Current period." As such, only in the absence of a consistent reserving methodology would favorable development of prior period claims liability estimates reduce medical costs. Centene believes it has consistently applied its claims reserving methodology. Additionally, as a result of minimum HBR and other return of premium programs, approximately $28 million of the "Incurred related to: Prior period" was recorded as a reduction to premium revenues.

The amount of the "Incurred related to: Prior period" above represents favorable development and includes the effects of reserving under moderately adverse conditions, new markets where we use a conservative approach in setting reserves during the initial periods of operations, receipts from other third party payors related to coordination of benefits and lower medical utilization and cost trends for dates of service March 31, 2016, and prior.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/centene-corporation-reports-2017-first-quarter-results--updates-2017-guidance-300444918.html

SOURCE Centene Corporation