Centene Corporation Reports 2011 Fourth Quarter and Full Year Earnings
- FOURTH QUARTER EARNINGS OF $0.57 PER DILUTED SHARE -
- FULL YEAR EARNINGS OF $2.12 PER DILUTED SHARE -

ST. LOUIS, Feb. 7, 2012 /PRNewswire/ -- Centene Corporation (NYSE: CNC) today announced its financial results for the quarter and year ended December 31, 2011.  As previously discussed, beginning with the fourth quarter of 2011, we have reclassified certain medical costs to more closely align with the NAIC definitions.  All of the information in this release has been reclassified to conform to the current presentation. For additional information, the details of the reclassification are provided in the supplemental financial data of this release.

   
                 
 

2011 Highlights

   
   

Q4

   

Full Year

     
 

Premium and Service Revenues (in millions)

$

1,458.5

   

$

5,181.0

     
 

Consolidated Health Benefits Ratio

 

85.9

%

   

85.2

%

   
 

General & Administrative expense ratio

 

11.0

%

   

11.3

%

   
 

Diluted EPS

$

0.57

   

$

2.12

(1)

   
 

Cash flow from operations (in millions)

$

172.0

   

$

261.7

     

( 1) Includes $0.10 per share of debt extinguishment costs.

     
                     
   
                   

 

Fourth Quarter Highlights

  • Quarter-end managed care at-risk membership of 1,816,000, an increase of 18.4% year over year.
  • Premium and Service Revenues of $1.5 billion, representing 29.1% year over year growth.
  • Health Benefits Ratio of 85.9%, compared to 85.0% in the prior year and 85.0% in the third quarter of 2011.  
  • General and Administrative expense ratio of 11.0%, compared to 11.3% in the prior year.  
  • Diluted earnings per share from continuing operations of $0.57, an increase of 14.0% from the prior year.
  • Employees increased from 4,200 at December 31, 2010 to 5,300 at December 31, 2011, reflecting our continued business expansions.  

 

Other Events

 

  • In January 2012, we were selected to contract with the Washington Health Care Authority to serve Medicaid beneficiaries in the state.  Operations are expected to commence in the third quarter of 2012.
  • In February 2012, Louisiana Healthcare Connections began operating under a new contract in Louisiana to provide healthcare services to Medicaid enrollees participating in the Bayou Health program.  In addition, Nurtur, our subsidiary which provides life, health and wellness programs, commenced operations to provide disease management services for state employees in Louisiana beginning in January 2012.

 

Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, "During 2011, we were able to successfully demonstrate our ability to grow through new contract awards and expansions, while continuing to focus on our targeted margins.  I look forward to the new business commencing in 2012 and the opportunity to develop additional markets."  

 

The following table depicts membership in Centene's managed care organizations, by state:

   
   

December 31,

   
   

2011

 

2010

   

Arizona

 

23,700

 

22,400

   

Florida

 

198,300

 

194,900

   

Georgia

 

298,200

 

305,800

   

Illinois

 

16,300

 

-

   

Indiana

 

206,900

 

215,800

   

Kentucky

 

180,700

 

-

   

Massachusetts

 

35,700

 

36,200

   

Mississippi

 

31,600

 

-

   

Ohio

 

159,900

 

160,100

   

South Carolina

 

82,900

 

90,300

   

Texas

 

503,800

 

433,100

   

Wisconsin

 

78,000

 

74,900

   

Total at-risk membership

 

1,816,000

 

1,533,500

   

Non-risk membership

 

4,900

 

4,200

   

Total

 

1,820,900

 

1,537,700

   
   
           

 

The following table depicts membership in Centene's managed care organizations, by member category:

   
   

December 31,

 
   

2011

 

2010

 

Medicaid

 

1,336,800

 

1,177,100

 

CHIP & Foster Care

 

213,900

 

210,500

 

ABD & Medicare

 

218,000

 

104,600

 

Hybrid Programs

 

40,500

 

36,200

 

Long-term Care

 

6,800

 

5,100

 

Total at-risk membership

 

1,816,000

 

1,533,500

 

Non-risk membership

 

4,900

 

4,200

 

Total

 

1,820,900

 

1,537,700

 
           
   
         

 

Statement of Operations: Three Months Ended December 31, 2011

  • For the fourth quarter of 2011, Premium and Service Revenues increased 29.1% to $1.5 billion from $1.1 billion in the fourth quarter of 2010.  The increase was primarily driven by new operations in Mississippi, Illinois and Kentucky added during 2011, Texas expansion and overall membership growth.  
  • Consolidated HBR of 85.9% for the fourth quarter of 2011 represents an increase of 0.9% from the comparable period in 2010 and from the third quarter of 2011.  This increase is primarily a result of the commencement of operations in Kentucky in November 2011.  
  • Consolidated G&A expense ratio for the fourth quarter of 2011 was 11.0%, compared to 11.3% in the prior year.  The decrease is a result of leveraging our costs over higher revenues, offset by additional business expansion costs.  
  • Earnings from operations increased to $47.4 million in the fourth quarter 2011 from $45.5 million in the fourth quarter 2010.  Net earnings from continuing operations were $30.1 million in the fourth quarter 2011, compared to $25.5 million in the fourth quarter of 2010.  
  • Earnings per diluted share increased to $0.57 in the fourth quarter of 2011 compared to $0.50 in the prior year.

 

Statement of Operations: Year Ended December 31, 2011

 

  • For the year ended December 31, 2011, Premium and Service Revenues increased 20.9% to $5.2 billion from $4.3 billion in 2010.  The increase was driven by the commencement of operations in Mississippi, Kentucky and Illinois during 2011, Texas expansion and membership growth.  
  • Consolidated HBR of 85.2% for 2011 represents a decrease of 0.3% from 2010 primarily as a result of lower levels of utilization and contract enhancements, partially offset by our Kentucky health plan which began operations in November 2011.
  • Consolidated G&A expense ratio for 2011 was 11.3%, compared to 11.2% in the prior year.  The increase is primarily due to additional business expansion costs, offset by leveraging our expenses over higher revenues.  
  • Earnings from operations increased to $190.3 million in 2011 from $157.1 million in 2010, or 21.2% year over year.  Net earnings from continuing operations were $111.2 million in 2011, compared to $90.9 million in 2010.  
  • Earnings per diluted share increased to $2.12 in 2011, including $(0.10) of debt extinguishment costs, compared to $1.80 in the prior year.

 

Balance Sheet and Cash Flow

 

At December 31, 2011, the Company had cash, investments and restricted deposits of $1,237.1 million, including $38.2 million held by its unregulated entities.  Medical claims liabilities totaled $608.0 million, representing 45.3 days in claims payable.  Total debt was $351.6 million and debt to capitalization was 22.6% at December 31, 2011 excluding the $77.8 million non-recourse mortgage note.  Cash flows from operations for the year ended December 31, 2011 were $261.7 million, or 2.4 times net earnings.

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, September 30, 2011

43.6*   

   

  Impact of new business

1.8     

   

  Ohio pharmacy carve in

(0.8)    

   

  Timing of claim payments

0.7     

   

Days in claims payable, December 31, 2011

45.3     

   
   
   
     

 

* Days in claims payable for September 30, 2011 have been reduced by 1.0 day to reflect the medical cost reclassification.

Outlook

The table below depicts the Company's annual guidance for 2012:

   
   

Full Year 2012

   
   

Low

 

High 

   

Premium and Service Revenues (in millions)

 

$    7,200

 

$  7,600

   

Diluted EPS

 

$      2.60

 

$    2.80

   

Consolidated Health Benefits Ratio

 

87.0%

 

88.0%

   

General & Administrative expense ratio

 

9.5%

 

10.0%

   
             

Diluted Shares Outstanding (in thousands)

 

53,400

   
             
   
           

 

The above guidance has not been adjusted to include the impact associated with the Washington RFP and assumes that the Texas expansion will begin on March 1 with required CMS approval of premium rates.  

Conference Call

As previously announced, the Company will host a conference call Tuesday, February 7, 2012, at 8:30 A.M. (Eastern Time) to review the financial results for the fourth quarter and year ended December 31, 2011, and to discuss its business outlook.  Michael F. Neidorff and William N. Scheffel will host the conference call.  Investors and other interested parties are invited to listen to the conference call by dialing 1-800-860-2442 in the U.S. and Canada; +1-412-858-4600 from abroad; 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, February 12, 2013, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM Eastern Time on Wednesday, February 15, 2012, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088  from abroad, and entering access code 10008192.

About Centene Corporation

Centene Corporation, a Fortune 500 company, is a leading multi-line healthcare enterprise that provides programs and related services to the rising number of 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, in addition to other state-sponsored/hybrid programs, and Medicare (Special Needs Plans). Centene's CeltiCare subsidiary offers states unique, "exchange based" and other cost-effective coverage solutions for low-income populations. The Company 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, life and health management, managed vision, telehealth services, and pharmacy benefits management.

The information provided in this press release contains forward-looking statements that relate to future events and future financial performance of Centene. Subsequent events and developments may cause the Company's estimates to change. The Company disclaims any obligation to update this forward-looking financial information in the future. Readers are cautioned that matters subject to forward-looking statements involve known and unknown risks and uncertainties, including economic, regulatory, competitive and other factors that may cause Centene's or its industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Actual results may differ from projections or estimates due to a variety of important factors, including Centene's ability to accurately predict and effectively manage health benefits and other operating expenses, competition, membership and revenue projections, timing of regulatory contract approval, changes in healthcare practices, changes in federal or state laws or regulations, inflation, provider contract changes, new technologies, reduction in provider payments by governmental payors, major epidemics, disasters and numerous other factors affecting the delivery and cost of healthcare. The expiration, cancellation or suspension of Centene's Medicaid Managed Care contracts by state governments would also negatively affect Centene.

[Tables Follow]

 

CENTENE CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED BALANCE SHEETS

(In thousands, except share data)

(Unaudited)

 
   

December 31,

   
   

2011

 

2010

   

ASSETS

             

Current assets:

             

Cash and cash equivalents

 

$

573,698

$

434,166

   

Premium and related receivables, net of allowance for uncollectible accounts of $639 and $17, respectively

   

157,450

 

136,243

   

Short-term investments, at fair value (amortized cost $129,232 and $21,141, respectively)

   

130,499

 

21,346

   

Other current assets

   

78,363

 

65,066

   

Total current assets

   

940,010

 

656,821

   

Long-term investments, at fair value (amortized cost $497,805 and $585,862, respectively)

   

506,140

 

595,879

   

Restricted deposits, at fair value (amortized cost $26,751 and $22,755, respectively)

   

26,818

 

22,758

   

Property, software and equipment, net of accumulated depreciation of $177,294 and $138,629, respectively

   

349,622

 

326,341

   

Goodwill

   

281,981

 

278,051

   

Intangible assets, net

   

27,430

 

29,109

   

Other long-term assets

   

58,335

 

34,923

   

Total assets

 

$

2,190,336

$

1,943,882

   
 

LIABILITIES AND STOCKHOLDERS' EQUITY

             

Current liabilities:

             

Medical claims liability

 

$

607,985

$

456,765

   

Accounts payable and accrued expenses

   

216,504

 

188,320

   

Unearned revenue

   

9,890

 

117,344

   

Current portion of long-term debt

   

3,234

 

2,817

   

Total current liabilities

   

837,613

 

765,246

   

Long-term debt

   

348,344

 

327,824

   

Other long-term liabilities

   

67,960

 

53,757

   

Total liabilities

   

1,253,917

 

1,146,827

   
               

Commitments and contingencies

             
               

Stockholders' equity:

             

Common stock, $.001 par value; authorized 100,000,000 shares; 53,586,726 issued and 50,864,618 outstanding at December 31, 2011, and 52,172,037 issued and 49,616,824 outstanding at December 31, 2010

   

54

 

52

   

Additional paid-in capital

   

421,981

 

384,206

   

Accumulated other comprehensive income:

             

Unrealized gain on investments, net of tax

   

5,761

 

6,424

   

Retained earnings

   

564,961

 

453,743

   

Treasury stock, at cost (2,722,108 and 2,555,213 shares, respectively)

   

(57,123)

 

(50,486)

   

Total Centene stockholders' equity

   

935,634

 

793,939

   

Noncontrolling interest

   

785

 

3,116

   

Total stockholders' equity

   

936,419

 

797,055

   

Total liabilities and stockholders' equity

 

$

2,190,336

$

1,943,882

   
   
             

 

CENTENE CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except share data)

(Unaudited)

 
 

Three Months Ended

December 31,

 

Year Ended

December 31,

   
 

2011

   

2010

 

2011

   

2010

   

Revenues:

                             

Premium

$

1,436,413

   

$

1,106,370

 

$

5,077,242

   

$

4,192,172

   

Service

 

22,136

     

23,118

   

103,765

     

91,661

   

Premium and service revenues

 

1,458,549

     

1,129,488

   

5,181,007

     

4,283,833

   

Premium tax

 

48,627

     

51,481

   

159,575

     

164,490

   

Total revenues

 

1,507,176

     

1,180,969

   

5,340,582

     

4,448,323

   

Expenses:

                             

Medical costs

 

1,233,739

     

940,935

   

4,324,746

     

3,584,452

   

Cost of services

 

17,397

     

16,414

   

78,114

     

63,919

   

General and administrative expenses

 

159,937

     

127,886

   

587,004

     

477,765

   

Premium tax

 

48,726

     

50,233

   

160,394

     

165,118

   

Total operating expenses

 

1,459,799

     

1,135,468

   

5,150,258

     

4,291,254

   

Earnings from operations

 

47,377

     

45,501

   

190,324

     

157,069

   

Other income (expense):

                             

Investment and other income

 

3,990

     

3,293

   

13,369

     

15,205

   

Debt extinguishment costs

 

-

     

-

   

(8,488)

     

-

   

Interest expense

 

(4,797)

     

(5,452)

   

(20,320)

     

(17,992)

   

Earnings from continuing operations, before income tax expense

 

46,570

     

43,342

   

174,885

     

154,282

   

Income tax expense

 

17,306

     

16,958

   

66,522

     

59,900

   

Earnings from continuing operations, net of income tax expense

 

29,264

     

26,384

   

108,363

     

94,382

   

Discontinued operations, net of income tax expense of $0, $12, $0 and $4,388, respectively

 

-

     

(65)

   

-

     

3,889

   

Net earnings

 

29,264

     

26,319

   

108,363

     

98,271

   

Noncontrolling interest

 

(848)

     

920

   

(2,855)

     

3,435

   

Net earnings attributable to Centene Corporation

$

30,112

   

$

25,399

 

$

111,218

   

$

94,836

   
                               

Amounts attributable to Centene Corporation common shareholders:

                             

Earnings from continuing operations, net of income tax expense

$

30,112

   

$

25,464

 

$

111,218

   

$

90,947

   

Discontinued operations, net of income tax (benefit) expense

 

-

     

(65)

   

-

     

3,889

   

Net earnings

$

30,112

   

$

25,399

 

$

111,218

   

$

94,836

   
                               

Net earnings per share attributable to Centene Corporation:

                             

Basic:

                             

Continuing operations

$

0.60

   

$

0.52

 

$

2.22

   

$

1.87

   

Discontinued operations

 

-

     

-

   

-

     

0.08

   

Earnings per common share

$

0.60

   

$

0.52

 

$

2.22

   

$

1.95

   

Diluted:

                             

Continuing operations

$

0.57

   

$

0.50

 

$

2.12

   

$

1.80

   

Discontinued operations

 

-

     

-

   

-

     

0.08

   

Earnings per common share

$

0.57

   

$

0.50

 

$

2.12

   

$

1.88

   
                               

Weighted average number of shares outstanding:

                             

Basic

 

50,522,726

     

49,356,768

   

50,198,954

     

48,754,947

   

Diluted

 

52,894,701

     

51,205,720

   

52,474,238

     

50,447,888

   
   
                             

 

CENTENE CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 
   

Year Ended December 31,

   
   

2011

   

2010

   

Cash flows from operating activities:

                 

Net earnings

 

$

108,363

   

$

98,271

   

Adjustments to reconcile net earnings to net cash provided by operating activities:

                 

Depreciation and amortization

   

58,327

     

52,000

   

Stock compensation expense

   

18,171

     

13,874

   

Gain on sale of investments, net

   

(287)

     

(6,337)

   

Debt extinguishment costs

   

8,488

     

-

   

(Gain) on sale of UHP

   

-

     

(8,201)

   

Impairment loss on Casenet, LLC

   

-

     

5,531

   

Deferred income taxes

   

2,031

     

10,317

   

Changes in assets and liabilities:

                 

Premium and related receivables

   

(11,306)

     

(23,359)

   

Other current assets

   

(11,812)

     

(3,240)

   

Other assets

   

(2)

     

(2,028)

   

Medical claims liability

   

149,756

     

(30,421)

   

Unearned revenue

   

(109,082)

     

25,700

   

Accounts payable and accrued expenses

   

38,889

     

37,398

   

Other operating activities

   

10,160

     

(573)

   

Net cash provided by operating activities

   

261,696

     

168,932

   

Cash flows from investing activities:

                 

Capital expenditures

   

(68,993)

     

(63,304)

   

Capital expenditures of Centene Center LLC

   

(4,715)

     

(55,252)

   

Purchase of investments

   

(318,397)

     

(615,506)

   

Sales and maturities of investments

   

267,404

     

570,423

   

Proceeds from asset sales

   

-

     

13,420

   

Investments in acquisitions, net of cash acquired, and investment in equity method investee

   

(4,375)

     

(60,388)

   

Net cash used in investing activities

   

(129,076)

     

(210,607)

   

Cash flows from financing activities:

                 

Proceeds from exercise of stock options

   

15,815

     

3,419

   

Proceeds from borrowings

   

419,183

     

218,538

   

Proceeds from stock offering

   

-

     

104,534

   

Payment of long-term debt

   

(416,283)

     

(195,728)

   

Purchase of noncontrolling interest

   

-

     

(48,257)

   

Distributions from (to) noncontrolling interest

   

813

     

(7,387)

   

Excess tax benefits from stock compensation

   

4,435

     

963

   

Common stock repurchases

   

(7,809)

     

(3,224)

   

Debt issue costs

   

(9,242)

     

(769)

   

Net cash provided by financing activities

   

6,912

     

72,089

   

Net increase in cash and cash equivalents

   

139,532

     

30,414

   

Cash and cash equivalents, beginning of period

   

434,166

     

403,752

   

Cash and cash equivalents, end of period

 

$

573,698

   

$

434,166

   
                   

Supplemental disclosures of cash flow information:

                 

Interest paid

 

$

27,383

   

$

17,296

   

Income taxes paid

 

$

50,444

   

$

53,938

   
                   

Supplemental disclosure of non-cash investing and financing activities:

                 

Contribution from noncontrolling interest

 

$

-

   

$

306

   

Capital expenditures

 

$

6,591

   

$

8,720

   
   
                 

 

CENTENE CORPORATION

 

CONTINUING OPERATIONS SUPPLEMENTAL FINANCIAL DATA

 
 

Q4

 

Q3

 

Q2

 

Q1

 

Q4

 
 

2011

 

2011

 

2011

 

2011

 

2010

 

MEMBERSHIP

                   

Managed Care:

                   

Arizona

23,700

 

22,800

 

22,800

 

22,600

 

22,400

 

Florida

198,300

 

188,600

 

190,600

 

188,800

 

194,900

 

Georgia

298,200

 

298,000

 

303,100

 

303,300

 

305,800

 

Illinois

16,300

 

13,600

 

700

 

-

 

-

 

Indiana

206,900

 

205,300

 

206,700

 

209,400

 

215,800

 

Kentucky

180,700

 

-

 

-

 

-

 

-

 

Massachusetts

35,700

 

34,700

 

32,900

 

34,100

 

36,200

 

Mississippi

31,600

 

30,600

 

30,800

 

-

 

-

 

Ohio

159,900

 

162,200

 

159,900

 

160,900

 

160,100

 

South Carolina

82,900

 

86,500

 

82,800

 

84,900

 

90,300

 

Texas

503,800

 

494,500

 

470,400

 

456,700

 

433,100

 

Wisconsin

78,000

 

78,900

 

79,800

 

81,800

 

74,900

 

Total at-risk membership

1,816,000

 

1,615,700

 

1,580,500

 

1,542,500

 

1,533,500

 

Non-risk membership

4,900

 

10,600

 

10,400

 

10,400

 

4,200

 

TOTAL

1,820,900

 

1,626,300

 

1,590,900

 

1,552,900

 

1,537,700

 
                     
                     

Medicaid

1,336,800

 

1,189,900

 

1,172,400

 

1,169,700

 

1,177,100

 

CHIP & Foster Care

213,900

 

210,600

 

211,400

 

208,900

 

210,500

 

ABD & Medicare

218,000

 

171,700

 

156,300

 

123,800

 

104,600

 

Hybrid Programs

40,500

 

38,400

 

35,500

 

35,200

 

36,200

 

Long-term Care

6,800

 

5,100

 

4,900

 

4,900

 

5,100

 

Total at-risk membership

1,816,000

 

1,615,700

 

1,580,500

 

1,542,500

 

1,533,500

 

Non-risk membership

4,900

 

10,600

 

10,400

 

10,400

 

4,200

 

TOTAL

1,820,900

 

1,626,300

 

1,590,900

 

1,552,900

 

1,537,700

 
                     

Specialty Services(a):

                   

Cenpatico Behavioral Health

                   

Arizona

168,900

 

175,500

 

173,200

 

172,700

 

174,600

 

Kansas

46,200

 

45,600

 

45,000

 

44,000

 

39,200

 

TOTAL

215,100

 

221,100

 

218,200

 

216,700

 

213,800

 
                     

(a) Includes external membership only.

                 
                     

REVENUE PER MEMBER PER MONTH(b)

$

261.95

 

$

245.27

 

$

240.57

 

$

238.31

 

$

239.66

 
                     

CLAIMS (b)

                   

Period-end inventory

495,500

 

482,900

 

415,700

 

527,100

 

434,900

 

Average inventory

367,590

 

312,400

 

332,300

 

347,900

 

304,700

 

Period-end inventory per member

0.27

 

0.30

 

0.26

 

0.34

 

0.28

 

(b) Revenue per member and claims information are presented for the Managed Care at-risk members.

 
                     

NUMBER OF EMPLOYEES

5,300

 

5,000

 

4,800

 

4,500

 

4,200

 
   
                             

 
   
 

Q4

 

Q3

 

Q2

 

Q1

 

Q4

 
 

2011

 

2011

 

2011

 

2011

 

2010

 
                     

DAYS IN CLAIMS PAYABLE (c)

45.3

 

43.6

 

43.4

 

43.4

 

44.7

 

(c) 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.  

 
   

CASH AND INVESTMENTS (in millions)

                 

Regulated

$

1,198.9

 

$

1,079.3

 

$

1,061.9

 

$

1,096.3

 

$

1,043.0

 

Unregulated

 

38.2

   

35.9

   

36.5

   

31.7

   

30.9

 

TOTAL

$

1,237.1

 

$

1,115.2

 

$

1,098.4

 

$

1,128.0

 

$

1,073.9

 
                     

DEBT TO CAPITALIZATION

27.3%

 

28.0%

 

28.1%

 

26.9%

 

29.3%

 

DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT (d)

22.6%

 

23.2%

 

23.0%

 

21.4%

   

23.9%

 
 

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

 

(d) The non-recourse debt represents our mortgage note payable ($77.8 million at December 31, 2011).

 
   
                             

 

MEDICAL COST / GENERAL AND ADMINISTRATIVE EXPENSE RECLASSIFICATION IMPACT ($ in thousands):

 
 

Three Months Ended December 31,

 

Year Ended December 31,

 
 

2011

 

2010

 

2011

 

2010

 
 

Medical Costs

 

HBR

 

Medical Costs

 

HBR

 

Medical

Costs

 

HBR

 

Medical Costs

 

HBR

 

Historical

$1,206,516

 

84.0%

 

$922,070

 

83.3%

 

$4,227,916

 

83.3%

 

$3,514,394

 

83.8%

 

Reclassification impact

27,223

 

1.9

 

18,865

 

1.7

 

96,830

 

1.9

 

70,058

 

1.7

 

Revised

$1,233,739

 

85.9%

 

$940,935

 

85.0%

 

$4,324,746

 

85.2%

 

$3,584,452

 

85.5%

 
   
                               

 
   
 

Three Months Ended December 31,

 

Year Ended December 31,

 
 

2011

 

2010

 

2011

 

2010

 
 

G&A Expense

 

G&A Ratio

 

G&A Expense

 

G&A Ratio

 

G&A

Expense

 

G&A Ratio

 

G&A Expense

 

G&A Ratio

 

Historical

$187,160

 

12.8%

 

$146,751

 

13.0%

 

$683,834

 

13.2%

 

$547,823

 

12.8%

 

Reclassification impact

(27,223)

 

(1.8)

 

(18,865)

 

(1.7)

 

(96,830)

 

(1.9)

 

(70,058)

 

(1.6)

 

Revised

$159,937

 

11.0%

 

$127,886

 

11.3%

 

$587,004

 

11.3%

 

$477,765

 

11.2%

 
   
                               

 

Operating Ratios:

   
 

Three Months Ended

December 31,

 

Year Ended

December 31,

 
 

2011

   

2010

 

2011

   

2010

 

Health Benefits Ratios:

                           

 Medicaid and CHIP

82.9

%

   

83.7

%

 

82.4

%

   

85.0

%

 

 ABD and Medicare

88.8

     

89.1

   

89.8

     

87.1

   

 Specialty Services

94.0

     

86.1

   

89.1

     

86.2

   

 Total

85.9

     

85.0

   

85.2

     

85.5

   
                             

Total General & Administrative Expense Ratio

11.0

%

   

11.3

%

 

11.3

%

   

11.2

%

 
   
                           

 

MEDICAL CLAIMS LIABILITY (In thousands)

The changes in medical claims liability are summarized as follows:

   

Balance, December 31, 2010

$

456,765

         

Incurred related to:

             

Current period 

 

4,390,123

         

Prior period

 

(65,377)

         

Total incurred

 

4,324,746

         

Paid related to:

             

Current period 

 

3,788,808

         

Prior period

 

384,718

         

Total paid

 

4,173,526

         

Balance, December 31, 2011

$

607,985

         
   
             

 

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 in each of the periods presented.

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 prior to December 31, 2010.

SOURCE Centene Corporation