XML 56 R25.htm IDEA: XBRL DOCUMENT v2.4.0.6
Parent Financial Statements
12 Months Ended
Dec. 31, 2011
Parent Financial Statements [Abstract]  
Parent Financial Statements
(19) Parent Financial Statements

The following parent only condensed financial information reflects the financial condition, results of operations and cash flows of AMERIGROUP Corporation.

CONDENSED BALANCE SHEETS

 

 

                 
     December 31,  
     2011     2010  
ASSETS                

Current assets:

               

Cash and cash equivalents

  $ 101,084     $ 62,189  

Short-term investments

    282,888       54,895  

Due from subsidiaries

    13,608       34,397  

Deferred income taxes

    9,321       8,445  

Prepaid expenses

    30,864       10,366  

Other current assets

    3,532       3,245  
   

 

 

   

 

 

 

Total current assets

    441,297       173,537  

Long-term investments

    340,857       131,523  

Investment in subsidiaries

    1,168,595       1,128,535  

Property, equipment and software, net of accumulated depreciation of $172,132 and $145,375 at December 31, 2011 and 2010, respectively

    97,648       84,428  

Deferred income taxes

    20,043       20,074  

Other long-term assets

    16,317       10,734  
   

 

 

   

 

 

 

Total assets

  $ 2,084,757     $ 1,548,831  
   

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY                

Current liabilities:

               

Accrued payroll and related liabilities

  $ 63,475     $ 71,254  

Accounts payable, accrued expenses and other

    55,292       47,192  

Current portion of long-term debt

    256,995       —    
   

 

 

   

 

 

 

Total current liabilities

    375,762       118,446  

Long-term debt

    400,000       245,750  

Deferred income taxes

    11,268       5,231  

Other long-term liabilities

    13,208       13,767  
   

 

 

   

 

 

 

Total liabilities

    800,238       383,194  
   

 

 

   

 

 

 

Stockholders’ equity:

               

Common stock, $0.01 par value. Authorized 100,000,000 shares; outstanding 46,878,474 and 48,167,229 at December 31, 2011 and 2010, respectively

    573       554  

Additional paid-in capital

    637,605       543,611  

Accumulated other comprehensive income

    11,942       627  

Retained earnings

    1,059,624       864,003  
   

 

 

   

 

 

 
      1,709,744       1,408,795  

Less treasury stock at cost (11,201,634 and 7,759,234 shares at December 31, 2011 and 2010, respectively)

    (425,225     (243,158
   

 

 

   

 

 

 

Total stockholders’ equity

    1,284,519       1,165,637  
   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 2,084,757     $ 1,548,831  
   

 

 

   

 

 

 

 

CONDENSED STATEMENTS OF INCOME

 

 

                         
     Years Ended December 31,  
     2011     2010     2009  

Revenues:

                       

Service fees from subsidiaries

  $ 424,989     $ 416,447     $ 368,379  

Investment income and other

    2,030       4,208       2,476  
   

 

 

   

 

 

   

 

 

 

Total revenues

    427,019       420,655       370,855  
   

 

 

   

 

 

   

 

 

 

Expenses:

                       

Selling, general and administrative

    362,502       321,367       262,684  

Depreciation and amortization

    32,442       28,375       27,256  

Interest

    20,422       15,871       16,225  
   

 

 

   

 

 

   

 

 

 

Total expenses

    415,366       365,613       306,165  
   

 

 

   

 

 

   

 

 

 

Income before income taxes and equity earnings in subsidiaries

    11,653       55,042       64,690  

Income tax expense

    (4,548     (24,155     (465

Equity earnings in subsidiaries

    188,516       242,484       85,054  
   

 

 

   

 

 

   

 

 

 

Net income

  $ 195,621     $ 273,371     $ 149,279  
   

 

 

   

 

 

   

 

 

 

Net income per share:

                       

Basic net income per share

  $ 4.10     $ 5.52     $ 2.89  
   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares outstanding

    47,731,265       49,522,202       51,647,267  
   

 

 

   

 

 

   

 

 

 

Diluted net income per share

  $ 3.82     $ 5.40     $ 2.85  
   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares and dilutive potential common shares outstanding

    51,163,108       50,608,008       52,309,268  
   

 

 

   

 

 

   

 

 

 

 

CONDENSED STATEMENTS OF CASH FLOWS

 

 

                         
     Years Ended December 31,  
     2011     2010     2009  

Cash flows from operating activities:

                       

Net income

  $ 195,621     $ 273,371     $ 149,279  

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

                       

Equity earnings in subsidiaries

    (188,516     (242,484     (85,054

Depreciation and amortization

    32,442       28,375       27,256  

Loss on disposal or abandonment of property, equipment and software

    399       361       121  

Deferred tax benefit

    (1,150     (9,937     (9,467

Compensation expense related to share-based payments

    22,868       19,635       15,936  

Non-cash interest expense

    11,454       10,646       9,974  

Gain on sale of contract rights

    —         —         (5,810

Amortization (accretion) of investment premiums (discounts) and other

    6,945       (152     (2,763

Changes in assets and liabilities (decreasing) increasing cash flows from operations:

                       

Prepaid expenses and other current assets

    (20,230     (683     (2,397

Other assets

    (1,835     (689     (1,146

Accounts payable, accrued expenses and other current liabilities

    (6,028     32,990       (28,215

Other long-term liabilities

    (559     1,408       (1,480
   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

    51,411       112,841       66,234  
   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities:

                       

Purchase of securities, net

    (438,751     (14,541     (115,115

Purchase of property, equipment and software

    (44,746     (27,814     (24,656

Contributions made to subsidiaries

    (14,752     (11,012     (70,104

Dividends received from subsidiaries

    175,344       61,687       71,700  

Proceeds from sale of contract rights

    —         —         5,810  
   

 

 

   

 

 

   

 

 

 

Net cash (used in) provided by investing activities

    (322,905     8,320       (132,365
   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities:

                       

Proceeds from issuance of long-term debt

    400,000       —         —    

Issuance costs of long-term debt

    (5,793     —         —    

Repayment of convertible notes principal

    (120     —         —    

Payment of conversion premium on converted notes

    (82     —         —    

Proceeds from convertible notes hedge instruments

    82       —         —    

Change in due from and due to subsidiaries, net

    20,789       (8,321     (29,140

Repayment of borrowings under credit facility

    —         —         (44,318

Proceeds from exercise of stock options and employee stock purchases

    52,554       26,466       10,698  

Repurchase of common stock shares

    (175,718     (138,540     (69,751

Tax benefit related to share-based payments

    18,677       3,097       842  
   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

    310,389       (117,298     (131,669
   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

    38,895       3,863       (197,800

Cash and cash equivalents at beginning of year

    62,189       58,326       256,126  
   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents at end of year

  $ 101,084     $ 62,189     $ 58,326