XML 34 R62.htm IDEA: XBRL DOCUMENT v2.4.1.9
Selected Quarterly Financial Data (Unaudited) (Details) (USD $)
In Thousands, except Per Share data, unless otherwise specified
3 Months Ended 12 Months Ended
Dec. 31, 2014
Sep. 30, 2014
Jun. 30, 2014
Mar. 31, 2014
Dec. 31, 2013
Sep. 30, 2013
Jun. 30, 2013
Mar. 31, 2013
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Net revenue:                      
Managed care and other $ 753,489mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 703,020mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 682,274mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 829,591mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 823,627mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 770,113mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 746,720mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 722,589mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 2,968,374mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 3,063,049mgln_HealthCareOrganizationResidentServiceAndOtherRevenue $ 2,857,099mgln_HealthCareOrganizationResidentServiceAndOtherRevenue
PBM and dispensing 228,970mgln_PharmacyBenefitManagementAndDispensingRevenue 220,150mgln_PharmacyBenefitManagementAndDispensingRevenue 205,740mgln_PharmacyBenefitManagementAndDispensingRevenue 136,884mgln_PharmacyBenefitManagementAndDispensingRevenue 184,583mgln_PharmacyBenefitManagementAndDispensingRevenue 103,485mgln_PharmacyBenefitManagementAndDispensingRevenue 96,028mgln_PharmacyBenefitManagementAndDispensingRevenue 99,172mgln_PharmacyBenefitManagementAndDispensingRevenue 791,744mgln_PharmacyBenefitManagementAndDispensingRevenue 483,268mgln_PharmacyBenefitManagementAndDispensingRevenue 350,298mgln_PharmacyBenefitManagementAndDispensingRevenue
Total net revenue 982,459us-gaap_Revenues 923,170us-gaap_Revenues 888,014us-gaap_Revenues 966,475us-gaap_Revenues 1,008,210us-gaap_Revenues 873,598us-gaap_Revenues 842,748us-gaap_Revenues 821,761us-gaap_Revenues 3,760,118us-gaap_Revenues 3,546,317us-gaap_Revenues 3,207,397us-gaap_Revenues
Cost and expenses:                      
Cost of care 506,090us-gaap_HealthCareOrganizationExpensesNet 495,180us-gaap_HealthCareOrganizationExpensesNet 481,617us-gaap_HealthCareOrganizationExpensesNet 605,708us-gaap_HealthCareOrganizationExpensesNet 605,782us-gaap_HealthCareOrganizationExpensesNet 564,537us-gaap_HealthCareOrganizationExpensesNet 537,630us-gaap_HealthCareOrganizationExpensesNet 525,027us-gaap_HealthCareOrganizationExpensesNet 2,088,595us-gaap_HealthCareOrganizationExpensesNet 2,232,976us-gaap_HealthCareOrganizationExpensesNet 2,071,890us-gaap_HealthCareOrganizationExpensesNet
Cost of goods sold 212,905us-gaap_CostOfGoodsSold 202,180us-gaap_CostOfGoodsSold 192,566us-gaap_CostOfGoodsSold 125,298us-gaap_CostOfGoodsSold 174,411us-gaap_CostOfGoodsSold 97,503us-gaap_CostOfGoodsSold 90,175us-gaap_CostOfGoodsSold 93,512us-gaap_CostOfGoodsSold 732,949us-gaap_CostOfGoodsSold 455,601us-gaap_CostOfGoodsSold 328,414us-gaap_CostOfGoodsSold
Direct service costs and other operating expenses (1) 202,814mgln_DirectServiceCostsAndOtherOperatingExpenses 176,928mgln_DirectServiceCostsAndOtherOperatingExpenses 179,034mgln_DirectServiceCostsAndOtherOperatingExpenses 164,722mgln_DirectServiceCostsAndOtherOperatingExpenses 178,588mgln_DirectServiceCostsAndOtherOperatingExpenses 156,834mgln_DirectServiceCostsAndOtherOperatingExpenses 144,497mgln_DirectServiceCostsAndOtherOperatingExpenses 139,627mgln_DirectServiceCostsAndOtherOperatingExpenses 723,498mgln_DirectServiceCostsAndOtherOperatingExpenses [1] 619,546mgln_DirectServiceCostsAndOtherOperatingExpenses [1] 557,512mgln_DirectServiceCostsAndOtherOperatingExpenses [1]
Depreciation and amortization 24,405us-gaap_DepreciationDepletionAndAmortization 23,956us-gaap_DepreciationDepletionAndAmortization 22,480us-gaap_DepreciationDepletionAndAmortization 20,229us-gaap_DepreciationDepletionAndAmortization 21,224us-gaap_DepreciationDepletionAndAmortization 17,654us-gaap_DepreciationDepletionAndAmortization 16,946us-gaap_DepreciationDepletionAndAmortization 16,170us-gaap_DepreciationDepletionAndAmortization 91,070us-gaap_DepreciationDepletionAndAmortization 71,994us-gaap_DepreciationDepletionAndAmortization 60,488us-gaap_DepreciationDepletionAndAmortization
Interest expense 1,668us-gaap_InterestExpense 2,879us-gaap_InterestExpense 2,004us-gaap_InterestExpense 836us-gaap_InterestExpense 809us-gaap_InterestExpense 789us-gaap_InterestExpense 792us-gaap_InterestExpense 610us-gaap_InterestExpense 7,387us-gaap_InterestExpense 3,000us-gaap_InterestExpense 2,247us-gaap_InterestExpense
Interest and other income (474)us-gaap_InterestAndOtherIncome (241)us-gaap_InterestAndOtherIncome (275)us-gaap_InterestAndOtherIncome (311)us-gaap_InterestAndOtherIncome (983)us-gaap_InterestAndOtherIncome (291)us-gaap_InterestAndOtherIncome (358)us-gaap_InterestAndOtherIncome (353)us-gaap_InterestAndOtherIncome (1,301)us-gaap_InterestAndOtherIncome (1,985)us-gaap_InterestAndOtherIncome (2,019)us-gaap_InterestAndOtherIncome
Total costs and expenses 947,408mgln_OperatingNonOperatingIncomeExpense 900,882mgln_OperatingNonOperatingIncomeExpense 877,426mgln_OperatingNonOperatingIncomeExpense 916,482mgln_OperatingNonOperatingIncomeExpense 979,831mgln_OperatingNonOperatingIncomeExpense 837,026mgln_OperatingNonOperatingIncomeExpense 789,682mgln_OperatingNonOperatingIncomeExpense 774,593mgln_OperatingNonOperatingIncomeExpense 3,642,198mgln_OperatingNonOperatingIncomeExpense 3,381,132mgln_OperatingNonOperatingIncomeExpense 3,018,532mgln_OperatingNonOperatingIncomeExpense
Income before income taxes 35,051us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 22,288us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 10,588us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 49,993us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 28,379us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 36,572us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 53,066us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 47,168us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 117,920us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 165,185us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments 188,865us-gaap_IncomeLossFromContinuingOperationsBeforeIncomeTaxesMinorityInterestAndIncomeLossFromEquityMethodInvestments
Provision for income taxes 15,305us-gaap_IncomeTaxExpenseBenefit (3,490)us-gaap_IncomeTaxExpenseBenefit 6,261us-gaap_IncomeTaxExpenseBenefit 25,613us-gaap_IncomeTaxExpenseBenefit 9,888us-gaap_IncomeTaxExpenseBenefit (10,660)us-gaap_IncomeTaxExpenseBenefit 21,586us-gaap_IncomeTaxExpenseBenefit 19,110us-gaap_IncomeTaxExpenseBenefit 43,689us-gaap_IncomeTaxExpenseBenefit 39,924us-gaap_IncomeTaxExpenseBenefit 37,838us-gaap_IncomeTaxExpenseBenefit
Net income 19,746us-gaap_ProfitLoss 25,778us-gaap_ProfitLoss 4,327us-gaap_ProfitLoss 24,380us-gaap_ProfitLoss 18,491us-gaap_ProfitLoss 47,232us-gaap_ProfitLoss 31,480us-gaap_ProfitLoss 28,058us-gaap_ProfitLoss 74,231us-gaap_ProfitLoss 125,261us-gaap_ProfitLoss 151,027us-gaap_ProfitLoss
Less: net income (loss) attributable to non-controlling interest (1,819)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (1,355)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (659)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest (1,340)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest         (5,173)us-gaap_NetIncomeLossAttributableToNoncontrollingInterest    
Net income attributable to Magellan Health, Inc. 21,565us-gaap_NetIncomeLoss 27,133us-gaap_NetIncomeLoss 4,986us-gaap_NetIncomeLoss 25,720us-gaap_NetIncomeLoss         79,404us-gaap_NetIncomeLoss 125,261us-gaap_NetIncomeLoss 151,027us-gaap_NetIncomeLoss
Weighted average number of common shares outstanding-basic 25,558us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,703us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,144us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,370us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,285us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,990us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,829us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,110us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 26,689us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,054us-gaap_WeightedAverageNumberOfSharesOutstandingBasic 27,386us-gaap_WeightedAverageNumberOfSharesOutstandingBasic
Weighted average number of common shares outstanding-diluted 26,382us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,242us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,765us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 28,051us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 28,008us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,704us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,338us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,648us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,355us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,675us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding 27,882us-gaap_WeightedAverageNumberOfDilutedSharesOutstanding
Net income per common share-basic: $ 0.84us-gaap_EarningsPerShareBasic $ 1.02us-gaap_EarningsPerShareBasic $ 0.18us-gaap_EarningsPerShareBasic $ 0.94us-gaap_EarningsPerShareBasic $ 0.68us-gaap_EarningsPerShareBasic $ 1.75us-gaap_EarningsPerShareBasic $ 1.17us-gaap_EarningsPerShareBasic $ 1.03us-gaap_EarningsPerShareBasic $ 2.98us-gaap_EarningsPerShareBasic $ 4.63us-gaap_EarningsPerShareBasic $ 5.51us-gaap_EarningsPerShareBasic
Net income per common share-diluted: $ 0.82us-gaap_EarningsPerShareDiluted $ 1.00us-gaap_EarningsPerShareDiluted $ 0.18us-gaap_EarningsPerShareDiluted $ 0.92us-gaap_EarningsPerShareDiluted $ 0.67us-gaap_EarningsPerShareDiluted $ 1.70us-gaap_EarningsPerShareDiluted $ 1.15us-gaap_EarningsPerShareDiluted $ 1.01us-gaap_EarningsPerShareDiluted $ 2.90us-gaap_EarningsPerShareDiluted $ 4.53us-gaap_EarningsPerShareDiluted $ 5.42us-gaap_EarningsPerShareDiluted
Stock compensation expense $ 14,601us-gaap_ShareBasedCompensation $ 11,961us-gaap_ShareBasedCompensation $ 9,550us-gaap_ShareBasedCompensation $ 4,472us-gaap_ShareBasedCompensation $ 6,488us-gaap_ShareBasedCompensation $ 4,524us-gaap_ShareBasedCompensation $ 4,602us-gaap_ShareBasedCompensation $ 5,638us-gaap_ShareBasedCompensation $ 40,584us-gaap_ShareBasedCompensation $ 21,252us-gaap_ShareBasedCompensation $ 17,783us-gaap_ShareBasedCompensation
[1] Includes stock compensation expense of $17,783, $21,252 and $40,584 for the years ended December 31, 2012, 2013 and 2014, respectively.