Centene Corporation Reports 2016 Second Quarter Results
-- Diluted EPS of $0.98; Adjusted diluted EPS of $1.29, both including a $0.19 benefit from ACA reconciliations --

ST. LOUIS, July 26, 2016 /PRNewswire/ -- Centene Corporation (NYSE: CNC) today announced its financial results for the second quarter ended June 30, 2016.  The following discussions, with the exception of cash flow information, are in the context of continuing operations.

For the second quarter of 2016, we reported diluted earnings per share of $0.98 and adjusted diluted earnings per share (Adjusted diluted EPS) of $1.29 when excluding Health Net acquisition related expenses and amortization of acquired intangible assets.  The second quarter of 2016 includes a $0.19 per diluted share benefit related to the 2015 risk adjustment and reinsurance reconciliations under the Affordable Care Act (ACA) in connection with our health insurance marketplace business.  A reconciliation of GAAP diluted earnings per share to Adjusted diluted EPS is highlighted below:

GAAP diluted earnings per share (EPS)

$

0.98

 

Health Net acquisition related expenses

0.16

 

Amortization of acquired intangible assets

0.15

 

Adjusted diluted EPS

$

1.29

 

 

In summary, the 2016 second quarter results were as follows:

Total revenues (in millions)

$

10,897

   

Health benefits ratio

86.6

%

 

General & administrative expense ratio

9.2

%

 

General & administrative expense ratio, excluding Health Net acquisition related expenses

9.0

%

 

GAAP diluted earnings per share

$

0.98

   

Adjusted diluted EPS

$

1.29

   

Total cash flow used in operations (in millions)

$

(420)

   

 

Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, "Centene's solid second quarter results reinforce our positive operating momentum and bode well for continued growth for the balance of 2016 and beyond.  The Health Net integration remains on track and the benefits of our greater scale and diversity are being realized accordingly."

Second Quarter Highlights

  • June 30, 2016 managed care membership of 11.4 million, an increase of 6.8 million members, or 148% compared to the second quarter of 2015.
  • Total revenues for the second quarter of 2016 of $10.9 billion, representing 98% growth compared to the second quarter of 2015.
  • Health benefits ratio of 86.6% for the second quarter of 2016, compared to 89.1% in the second quarter of 2015.
  • General and administrative expense ratio of 9.2%, or 9.0% excluding Health Net acquisition related expenses for the second quarter of 2016, compared to 8.4% in the second quarter of 2015.
  • Operating cash flow of $(420) million for the second quarter of 2016, reflecting an increase in premium and related receivables of approximately $600 million due to the timing of June capitation payments from several of our states (substantially all of which has been collected in July).
  • Diluted earnings per share for the second quarter of 2016 of $0.98, or $1.29 of Adjusted diluted EPS. In comparison, diluted EPS for the second quarter of 2015 was $0.72, or $0.76 Adjusted diluted EPS.

Other Events

  • In July 2016, it was announced that the Department of Defense awarded our wholly-owned subsidiary, Health Net Federal Services, the TRICARE West Region contract. We will continue to operate in the TRICARE North Region until the middle of 2017, when we expect to start health care delivery for the West Region.
  • In June 2016, our Indiana subsidiary, Managed Health Services, was selected by the Indiana Family & Social Services Administration to begin contract negotiations to provide risk-based managed care services for enrollees in the Healthy Indiana Plan and Hoosier Healthwise programs. This new contract is expected to commence on January 1, 2017.
  • In June 2016, the Company issued an additional $500 million of 4.75% Senior Notes due 2022 at a premium to yield of 4.41%. The Company used the net proceeds of the offering to repay amounts outstanding under its Revolving Credit Facility and to pay related fees and expenses.
  • In June 2016, our correctional health care joint venture, Centurion, began operating under two new contracts with the State of New Mexico Corrections Department to provide correctional medical health care services and pharmacy services.
  • In May 2016, our specialty solutions division, Envolve, Inc. was selected by Maryland Care Inc. d/b/a Maryland Physicians Care MCO to provide health plan management services for its Medicaid operations in Maryland effective July 1, 2017.
  • In April 2016, our Pennsylvania subsidiary, Pennsylvania Health & Wellness, was selected by the Pennsylvania Department of Human Services to service Medicaid recipients enrolled in the HealthChoices program in three zones. In July 2016, the Commonwealth reissued the request for proposal with an anticipated commencement of April 2017.
  • In April 2016, we announced the appointment of Christopher Isaak to Senior Vice President, Corporate Controller and Chief Accounting Officer.

Accreditations & Awards

  • In July 2016, FORTUNE magazine announced Centene's position of #470 in its annual ranking of the largest companies globally by revenue.
  • In June 2016, FORTUNE magazine announced Centene's position of #124 in its annual ranking of America's largest companies by revenue.
  • In May 2016, our Florida subsidiary, Sunshine Health, received Accreditation from the National Committee for Quality Assurance for its Medicaid and Health Insurance Marketplace Exchange plan, Ambetter from Sunshine Health.
  • In May 2016, at the Case In Point Platinum Awards, Centene and its specialty solutions divisions, Envolve, Inc. were honored with awards in five categories: Behavioral Health Case Management, Women/Children Case Management, Acute Care, Care Management, and Disease Management/Population Health.

Membership

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

 

June 30,

 

2016

 

2015

Arizona

597,700

   

210,900

 

Arkansas

52,800

   

45,400

 

California

3,097,600

   

178,700

 

Florida

726,200

   

470,300

 

Georgia

493,300

   

405,000

 

Illinois

234,700

   

209,100

 

Indiana

291,000

   

250,400

 

Kansas

144,800

   

143,000

 

Louisiana

375,300

   

358,900

 

Massachusetts

47,100

   

61,500

 

Michigan

2,200

   

2,700

 

Minnesota

9,500

   

10,900

 

Mississippi

323,800

   

250,600

 

Missouri

102,900

   

82,600

 

New Hampshire

79,700

   

70,800

 

New Mexico

7,100

   

 

Ohio

319,000

   

287,100

 

Oregon

221,500

   

 

South Carolina

113,700

   

112,600

 

Tennessee

20,800

   

21,400

 

Texas

1,037,000

   

969,700

 

Vermont

1,600

   

2,800

 

Washington

239,700

   

214,100

 

Wisconsin

76,100

   

78,600

 

Total at-risk membership

8,615,100

   

4,437,100

 

TRICARE eligibles

2,815,700

   

 

Non-risk membership

   

176,600

 

Total

11,430,800

   

4,613,700

 

 

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

 

June 30,

 

2016

 

2015

Medicaid:

     

TANF, CHIP & Foster Care

5,541,200

   

3,536,000

 

ABD & LTC

757,500

   

454,000

 

Behavioral Health

455,800

   

203,900

 

Commercial

1,423,400

   

167,400

 

Medicare & Duals

300,700

   

28,200

 

Correctional

136,500

   

47,600

 

Total at-risk membership

8,615,100

   

4,437,100

 

TRICARE eligibles

2,815,700

   

 

Non-risk membership

   

176,600

 

Total

11,430,800

   

4,613,700

 

 

At June 30, 2016, the Company served 1,004,200 members in Medicaid expansion programs in nine states and 363,600 dual-eligible members, compared to 368,900 members in Medicaid expansion programs in seven states and 187,400 dual-eligible members at June 30, 2015.  At June 30, 2016, the Company served 617,700 members in Health Insurance Marketplaces, compared to 167,400 at June 30, 2015. 

Statement of Operations: Three Months Ended June 30, 2016

  • For the second quarter of 2016, total revenues increased 98% to $10.9 billion from $5.5 billion in the second quarter of 2015. The increase was primarily a result of the acquisition of Health Net as well as the impact from expansions, acquisitions or new programs in many of our states in 2015.
  • HBR of 86.6% for the second quarter of 2016 represents a decrease from 89.1% in the comparable period in 2015 and a decrease from 88.7% in the first 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 higher mix of commercial and Medicare business. The sequential decrease is due to normal seasonality and the acquisition of Health Net.
  • G&A expense ratio of 9.2%, or 9.0% excluding Health Net acquisition related expenses for the second quarter of 2016, compared to 8.4% in the second quarter of 2015. The increase in the G&A expense ratio is primarily attributable to the addition of the Health Net business.
  • Diluted earnings per share for the second quarter of 2016 of $0.98, or $1.29 of Adjusted diluted EPS when excluding Health Net acquisition related expenses and amortization of acquired intangible assets, including a $0.19 per diluted share benefit related to the 2015 risk adjustment and reinsurance reconciliations under the Affordable Care Act (ACA) in connection with our health insurance marketplace business. In comparison, diluted EPS for the second quarter of 2015 was $0.72, or $0.76 Adjusted diluted EPS when excluding Health Net acquisition related expenses and amortization of acquired intangible assets.

Balance Sheet and Cash Flow

At June 30, 2016, the Company had cash, investments and restricted deposits of $7.5 billion, including $196 million held by its unregulated entities.  Medical claims liabilities totaled $4.0 billion.  The Company's days in claims payable was 43.  Total debt was $4.5 billion, which includes $185 million of borrowings on the $1.0 billion revolving credit facility at quarter-end.  Debt to capitalization was 44.4% at June 30, 2016, excluding the $66 million non-recourse mortgage note. 

In the second quarter, we continued to make progress on the fair valuation of the Health Net balance sheet.  There has been no unfavorable development on the medical claims liability as established at March 24, 2016.  We did increase reserves for medical claims primarily associated with disputed substance abuse treatment center costs.  Additionally, we recorded premium deficiency reserves primarily associated with Arizona and the California individual PPO business.

Cash flow used in operations for the three months ended June 30, 2016, was $(420) million. The cash used in operating activities in 2016 reflects an increase in premium and related receivables of approximately $600 million due to the timing of June capitation payments from several of our states (substantially all of which has been collected in July). 

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, March 31, 20161

42

Impact of Health Net acquisition accounting

1

Days in claims payable, June 30, 2016

43

     

1 A pro-forma adjustment has been made to medical costs to include a full quarter of Health Net medical costs.

 

Outlook

The table below depicts the Company's updated annual guidance for 2016.

 

   

Full Year 2016

 
   

Low

 

High

 

Total revenues (in billions)

 

$

39.4

   

$

40.0

   

GAAP diluted EPS

 

$

2.65

   

$

3.00

   

Adjusted diluted EPS1

 

$

4.20

   

$

4.55

   

HBR

 

87.0

%

 

87.5

%

 

G&A expense ratio

 

9.4

%

 

9.9

%

 

G&A expense ratio, excluding acquisition related costs

 

9.0

%

 

9.5

%

 

Effective tax rate

 

54.5

%

 

56.5

%

 

Diluted shares outstanding (in millions)

 

162.5

   

163.5

   
           
 

1Adjusted diluted EPS excludes Health Net acquisition related expenses of $1.00 to $1.05 per diluted share and amortization of acquired intangible assets of $0.50 to $0.55 per diluted share.

 

Conference Call

As previously announced, the Company will host a conference call Tuesday, July 26, 2016, at 8:30 AM (Eastern Time) to review the financial results for the second quarter ended June 30, 2016, 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: 6099987 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, July 25, 2017, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM Eastern Time on Tuesday, August 2, 2016, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10088567.

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 which excludes Health Net acquisition related expenses and amortization of acquired intangible assets allows investors to understand the Company's performance more consistently.  The tables below provide a reconciliation of non-GAAP items ($ in millions, except share data): 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

2016

 

2015

 

2016

 

2015

               

GAAP general and administrative expenses

$

949

   

$

437

   

$

1,671

   

$

833

 

Health Net acquisition related expenses

25

   

2

   

214

   

2

 

General and administrative expenses, excluding Health Net acquisition related expenses

$

924

   

$

435

   

$

1,457

   

$

831

 
               

GAAP net earnings from continuing operations

$

170

   

$

88

   

$

154

   

$

152

 

Health Net acquisition related expenses

25

   

2

   

214

   

2

 

Amortization of acquired intangible assets

43

   

5

   

52

   

12

 

Income tax effects of adjustments (1)

(14)

   

(2)

   

(101)

   

(5)

 

Adjusted net earnings from continuing operations

$

224

   

$

93

   

$

319

   

$

161

 
               

 

 

 

Three Months Ended

June 30,

 

Six Months Ended

June 30,

 

Annual
Guidance
December 31,
2016

 

2016

 

2015

 

2016

 

2015

 

GAAP diluted earnings per share (EPS)

$

0.98

   

$

0.72

   

$

1.02

   

$

1.24

   

$2.65 - $3.00

Health Net acquisition related expenses (2)

0.16

   

0.01

   

0.89

   

0.01

   

$1.00 - $1.05

Amortization of acquired intangible assets (3)

0.15

   

0.03

   

0.20

   

0.06

   

$0.50 - $0.55

  Adjusted diluted EPS

$

1.29

   

$

0.76

   

$

2.11

   

$

1.31

   

$4.20 - $4.55

   

(1)

The income tax effects of adjustments are based on the effective income tax rates applicable to adjusted (non-GAAP) results. The amounts are based on the annual estimated effective income tax rate that would increase or decrease based on the exclusion of these expenses.

   

(2)

The Health Net acquisition related expenses per diluted share presented above are net of the income tax benefit (expense) of $(0.02) and $0.01 for the three months ended June 30, 2016 and 2015, respectively; $0.53 and zero for the six months ended June 30, 2016 and 2015, respectively; and estimated $0.37 to $0.41 for the year ended December 31, 2016.

   

(3)

The amortization of acquired intangible assets per diluted share presented above are net of the income tax benefit of $0.10 and $0.01 for the three months ended June 30, 2016 and 2015, respectively; $0.14 and $0.04 for the six months ended June 30, 2016 and 2015, respectively; and estimated $0.31 to $0.35 for the year ended December 31, 2016.

 

About Centene Corporation

Centene Corporation, a Fortune 500 company, is a diversified, multi-national healthcare enterprise that provides a portfolio of services to government sponsored 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"), as well as programs with the U.S. Department of Defense and U.S. Department of Veterans Affairs. 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 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 the expected benefits of the acquisition of Health Net. These forward-looking statements can be identified by the fact that they do not relate only to historical or current facts. Forward-looking statements often use words such as "anticipate", "target", "expect", "estimate", "intend", "plan", "goal", "believe", "hope", "aim", "continue", "will", "may", "would", "could" or "should" or other words of similar meaning or the negative thereof. There are several factors which 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, the possibility that the expected synergies and value creation from the 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 out-of-pocket expenses incurred in connection with complying with the undertakings in connection with certain regulatory approvals; the risk that the businesses will not be integrated successfully; disruption from the acquisition making it more difficult to maintain business and operational relationships; the risk that unexpected costs will be incurred; changes in economic conditions or political conditions; changes in federal or state laws or regulations, including the Patient Protection and Affordable Care Act and the Health Care Education Affordability Reconciliation Act and any regulations enacted thereunder; provider and state contract changes; the outcome of pending legal or regulatory proceedings; reduction in provider payments by governmental payors; the expiration or termination of Centene's Medicare or Medicaid managed care contracts with federal or state governments; tax matters; increased health care costs; and risks and uncertainties discussed in the reports that Centene has filed with the Securities and Exchange Commission (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 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 announcement could cause Centene's plans with respect to the 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 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 announcement are therefore cautioned not to place undue reliance on these forward-looking statements which speak only as of the date of this announcement. Centene does not assume any obligation to update the information contained in this announcement (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 risk factors that may affect our business operations, financial condition and results of operations, in our filings with the Securities and Exchange Commission, including our 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)

 
 

June 30, 2016

 

December 31, 2015

 

(Unaudited)

   

ASSETS

     

Current assets:

     

Cash and cash equivalents

$

2,710

   

$

1,760

 

Premium and related receivables

3,488

   

1,279

 

Short term investments

443

   

176

 

Other current assets

1,212

   

390

 

Total current assets

7,853

   

3,605

 

Long term investments

4,230

   

1,927

 

Restricted deposits

137

   

115

 

Property, software and equipment, net

626

   

518

 

Goodwill

4,707

   

842

 

Intangible assets, net

1,609

   

155

 

Other long term assets

334

   

177

 

Total assets

$

19,496

   

$

7,339

 
       

LIABILITIES AND STOCKHOLDERS' EQUITY

     

Current liabilities:

     

Medical claims liability

$

3,950

   

$

2,298

 

Accounts payable and accrued expenses

3,218

   

976

 

Return of premium payable

589

   

207

 

Unearned revenue

212

   

143

 

Current portion of long term debt

845

   

5

 

Total current liabilities

8,814

   

3,629

 

Long term debt

3,649

   

1,216

 

Other long term liabilities

1,346

   

170

 

Total liabilities

13,809

   

5,015

 

Commitments and contingencies

     

Redeemable noncontrolling interests

147

   

156

 

Stockholders' equity:

     

Preferred stock, $0.001 par value; authorized 10,000,000 shares; no shares issued or outstanding at June 30, 2016 and December 31, 2015

   

 

Common stock, $0.001 par value; authorized 400,000,000 shares; 176,231,905 issued and 170,653,478 outstanding at June 30, 2016, and 126,855,477 issued and 120,342,981 outstanding at December 31, 2015

   

 

Additional paid-in capital

4,119

   

956

 

Accumulated other comprehensive earnings (loss)

43

   

(10)

 

Retained earnings

1,510

   

1,358

 

Treasury stock, at cost (5,578,427 and 6,512,496 shares, respectively)

(143)

   

(147)

 

   Total Centene stockholders' equity

5,529

   

2,157

 

Noncontrolling interest

11

   

11

 

Total stockholders' equity

5,540

   

2,168

 

Total liabilities and stockholders' equity

$

19,496

   

$

7,339

 

 

CENTENE CORPORATION AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF OPERATIONS

 

(In millions, except share data)

 

 

(Unaudited)

 

 

 

 
 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2016

 

2015

 

2016

 

2015

Revenues:

             

Premium

$

9,688

   

$

4,692

   

$

15,674

   

$

8,991

 

Service

588

   

492

   

1,013

   

954

 

Premium and service revenues

10,276

   

5,184

   

16,687

   

9,945

 

Premium tax and health insurer fee

621

   

322

   

1,163

   

692

 

Total revenues

10,897

   

5,506

   

17,850

   

10,637

 

Expenses:

             

Medical costs

8,385

   

4,181

   

13,696

   

8,042

 

Cost of services

515

   

419

   

882

   

821

 

General and administrative expenses

949

   

437

   

1,671

   

833

 

Amortization of acquired intangible assets

43

   

5

   

52

   

12

 

Premium tax expense

498

   

239

   

948

   

520

 

Health insurer fee expense

130

   

52

   

204

   

107

 

Total operating expenses

10,520

   

5,333

   

17,453

   

10,335

 

Earnings from operations

377

   

173

   

397

   

302

 

Other income (expense):

             

Investment and other income

32

   

10

   

47

   

19

 

Interest expense

(52)

   

(11)

   

(85)

   

(21)

 

Earnings from continuing operations, before income tax expense

357

   

172

   

359

   

300

 

Income tax expense

188

   

84

   

205

   

147

 

Earnings from continuing operations, net of income tax expense

169

   

88

   

154

   

153

 

Discontinued operations, net of income tax benefit

(1)

   

   

(2)

   

(1)

 

Net earnings

168

   

88

   

152

   

152

 

(Earnings) loss attributable to noncontrolling interests

1

   

   

   

(1)

 

Net earnings attributable to Centene Corporation

$

169

   

$

88

   

$

152

   

$

151

 
               

Amounts attributable to Centene Corporation common shareholders:

Earnings from continuing operations, net of income tax expense

$

170

   

$

88

   

$

154

   

$

152

 

Discontinued operations, net of income tax benefit

(1)

   

   

(2)

   

(1)

 

  Net earnings

$

169

   

$

88

   

$

152

   

$

151

 
               

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

Basic:

             

  Continuing operations

$

1.00

   

$

0.74

   

$

1.04

   

$

1.28

 

  Discontinued operations

(0.01)

   

   

(0.01)

   

(0.01)

 

Basic earnings per common share

$

0.99

   

$

0.74

   

$

1.03

   

$

1.27

 
               

Diluted:

             

  Continuing operations

$

0.98

   

$

0.72

   

$

1.02

   

$

1.24

 

  Discontinued operations

(0.01)

   

   

(0.01)

   

(0.01)

 

Diluted earnings per common share

$

0.97

   

$

0.72

   

$

1.01

   

$

1.23

 
               

Weighted average number of common shares outstanding:

       
         

Basic

170,558,778

 

119,003,569

 

148,050,927

 

118,894,269

Diluted

173,778,537

 

122,965,011

 

151,147,640

 

122,785,459

 

CENTENE CORPORATION AND SUBSIDIARIES

 

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

 

(In millions)

 

 

(Unaudited)

 

 

 

 

 
 

Six Months Ended June 30,

 

2016

 

2015

Cash flows from operating activities:

     

Net earnings

$

152

   

$

152

 

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

             

Depreciation and amortization

111

   

53

 

Stock compensation expense

83

   

33

 

Deferred income taxes

(13)

   

(13)

 

Gain on contingent consideration

(1)

   

(10)

 

Changes in assets and liabilities

     

Premium and related receivables

(1,121)

   

(341)

 

Other current assets

(26)

   

(28)

 

Medical claims liabilities

188

   

366

 

Unearned revenue

(50)

   

(102)

 

Accounts payable and accrued expenses

(8)

   

166

 

Other long term liabilities

463

   

144

 

Other operating activities, net

(3)

   

(25)

 

Net cash (used in) provided by operating activities

(225)

   

395

 

Cash flows from investing activities:

     

Capital expenditures

(94)

   

(58)

 

Purchases of investments

(956)

   

(513)

 

Sales and maturities of investments

593

   

276

 

Investments in acquisitions, net of cash acquired

(862)

   

(11)

 

Other investing activities, net

   

7

 

Net cash used in investing activities

(1,319)

   

(299)

 

Cash flows from financing activities:

     

Proceeds from borrowings

5,711

   

750

 

Payment of long term debt

(3,124)

   

(479)

 

Common stock repurchases

(27)

   

(7)

 

Purchase of noncontrolling interest

(14)

   

 

Debt issue costs

(59)

   

(4)

 

Other financing activities, net

7

   

1

 

Net cash provided by financing activities

2,494

   

261

 

Net increase in cash and cash equivalents

950

   

357

 

Cash and cash equivalents, beginning of period

1,760

   

1,610

 

Cash and cash equivalents, end of period

$

2,710

   

$

1,967

 

Supplemental disclosures of cash flow information:

     

Interest paid

$

36

   

$

27

 

Income taxes paid

$

222

   

$

145

 

Equity issued in connection with acquisitions

$

3,105

   

$

13

 

 

CENTENE CORPORATION

 

SUPPLEMENTAL FINANCIAL DATA FROM CONTINUING OPERATIONS

 

 

 

 
   

Q2

 

Q1

 

Q4

 

Q3

 

Q2

 
   

2016

 

2016

 

2015

 

2015

 

2015

 

MANAGED CARE MEMBERSHIP BY STATE

Arizona

 

597,700

   

607,000

   

440,900

   

223,600

   

210,900

   

Arkansas

 

52,800

   

50,700

   

41,900

   

40,900

   

45,400

   

California

 

3,097,600

   

3,125,400

   

186,000

   

183,900

   

178,700

   

Florida

 

726,200

   

660,800

   

510,400

   

486,500

   

470,300

   

Georgia

 

493,300

   

495,500

   

408,600

   

406,700

   

405,000

   

Illinois

 

234,700

   

239,100

   

207,500

   

211,300

   

209,100

   

Indiana

 

291,000

   

290,300

   

282,100

   

276,700

   

250,400

   

Kansas

 

144,800

   

141,100

   

141,000

   

137,500

   

143,000

   

Louisiana

 

375,300

   

381,200

   

381,900

   

358,800

   

358,900

   

Massachusetts

 

47,100

   

52,400

   

61,500

   

63,700

   

61,500

   

Michigan

 

2,200

   

2,600

   

4,800

   

6,600

   

2,700

   

Minnesota

 

9,500

   

9,500

   

9,600

   

9,400

   

10,900

   

Mississippi

 

323,800

   

328,300

   

302,200

   

301,000

   

250,600

   

Missouri

 

102,900

   

100,000

   

95,100

   

88,400

   

82,600

   

New Hampshire

 

79,700

   

81,500

   

71,400

   

71,900

   

70,800

   

New Mexico

 

7,100

   

   

   

   

   

Ohio

 

319,000

   

314,000

   

302,700

   

308,100

   

287,100

   

Oregon

 

221,500

   

209,000

   

98,700

   

99,800

   

   

South Carolina

 

113,700

   

107,700

   

104,000

   

104,800

   

112,600

   

Tennessee

 

20,800

   

20,100

   

20,000

   

20,200

   

21,400

   

Texas

 

1,037,000

   

1,036,700

   

983,100

   

976,500

   

969,700

   

Vermont

 

1,600

   

1,500

   

1,700

   

1,500

   

2,800

   

Washington

 

239,700

   

226,500

   

209,400

   

208,600

   

214,100

   

Wisconsin

 

76,100

   

78,400

   

77,100

   

78,100

   

78,600

   

Total at-risk membership

 

8,615,100

   

8,559,300

   

4,941,600

   

4,664,500

   

4,437,100

   

TRICARE eligibles

 

2,815,700

   

2,819,700

   

   

   

   

Non-risk membership

 

   

161,400

   

166,300

   

169,900

   

176,600

   

Total

 

11,430,800

   

11,540,400

   

5,107,900

   

4,834,400

   

4,613,700

   
                       

MANAGED CARE MEMBERSHIP BY LINE OF BUSINESS

Medicaid:

                     

  TANF, CHIP & Foster Care

 

5,541,200

   

5,464,200

   

3,763,400

   

3,719,900

   

3,536,000

   

  ABD & LTC

 

757,500

   

757,600

   

478,600

   

473,700

   

454,000

   

  Behavioral Health

 

455,800

   

456,500

   

456,800

   

216,700

   

203,900

   

Commercial

 

1,423,400

   

1,518,900

   

146,100

   

155,600

   

167,400

   

Medicare & Duals

 

300,700

   

303,100

   

37,400

   

39,300

   

28,200

   

Correctional

 

136,500

   

59,000

   

59,300

   

59,300

   

47,600

   

Total at-risk membership

 

8,615,100

   

8,559,300

   

4,941,600

   

4,664,500

   

4,437,100

   

TRICARE eligibles

 

2,815,700

   

2,819,700

   

   

   

   

Non-risk membership

 

   

161,400

   

166,300

   

169,900

   

176,600

   

Total

 

11,430,800

   

11,540,400

   

5,107,900

   

4,834,400

   

4,613,700

   
                       

NUMBER OF EMPLOYEES

 

28,900

   

28,000

   

18,200

   

17,100

   

15,800

   
 

Q2

 

Q1

 

Q4

 

Q3

 

Q2

 
 

2016

 

2016

 

2015

 

2015

 

2015

 
                     

DAYS IN CLAIMS PAYABLE  (a)

43

   

66

   

44

   

45

   

46

   

(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 is 42, reflecting adjusted medical costs to include a full quarter of Health Net operations.

                     

CASH, INVESTMENTS AND RESTRICTED DEPOSITS (in millions)

Regulated

$

7,324

   

$

7,682

   

$

3,900

   

$

3,834

   

$

3,667

   

Unregulated

196

   

139

   

78

   

91

   

82

   

  Total

$

7,520

   

$

7,821

   

$

3,978

   

$

3,925

   

$

3,749

   
                     

DEBT TO CAPITALIZATION

44.8

%

 

44.6

%

 

36.0

%

 

38.4

%

 

37.1

%

 

DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT (b)

44.4

%

 

44.3

%

 

34.7

%

 

37.1

%

 

35.7

%

 

(b) The non-recourse debt represents the Company's mortgage note payable ($66 million at June 30, 2016).

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

 

OPERATING RATIOS

 
 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2016

 

2015

 

2016

 

2015

Health benefits ratio

86.6

%

 

89.1

%

 

87.4

%

 

89.4

%

General & administrative expense ratio

9.2

%

 

8.4

%

 

10.0

%

 

8.4

%

General & administrative expense ratio, excluding Health Net acquisition related expenses

9.0

%

 

8.4

%

 

8.7

%

 

8.4

%

 

MEDICAL CLAIMS LIABILITY

 
   

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

 
   

Balance, June 30, 2015

 

$

2,092

 

Acquisitions

 

1,540

 

Incurred related to:

   

  Current period

 

23,148

 

  Prior period

 

(252)

 

Total incurred

 

22,896

 

Paid related to:

   

  Current period

 

20,780

 

  Prior period

 

1,798

 

Total paid

 

22,578

 

Balance, June 30, 2016

 

$

3,950

 

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.  Additionally, as a result of minimum HBR and other return of premium programs, approximately $22 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 June 30, 2015 and prior.

 

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/centene-corporation-reports-2016-second-quarter-results-300303676.html

SOURCE Centene Corporation