XML 40 R25.htm IDEA: XBRL DOCUMENT v3.3.1.900
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2015
Equity related disclosures  
Schedule of stock option activity

                                                                                                                                                                                    

 

 

2013

 

2014

 

 

 

Options

 

Weighted
Average
Exercise
Price

 

Options

 

Weighted
Average
Exercise
Price

 

Outstanding, beginning of period

 

 

4,268,240

 

$

44.35

 

 

4,010,146

 

$

47.23

 

Granted

 

 

1,047,133

 

 

53.18

 

 

769,636

 

 

59.62

 

Forfeited

 

 

(165,734

)

 

49.66

 

 

(267,028

)

 

53.74

 

Exercised

 

 

(1,139,493

)

 

41.53

 

 

(1,191,691

)

 

44.45

 

​  

​  

​  

​  

Outstanding, end of period

 

 

4,010,146

 

 

47.23

 

 

3,321,063

 

 

50.58

 

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

2015

 

 

 

Options

 

Weighted
Average
Exercise
Price

 

Weighted
Average
Remaining
Contractual
Term
(in years)

 

Aggregate
Intrinsic
Value
(in thousands)

 

Outstanding, beginning of period

 

 

3,321,063

 

$

50.58

 

 

 

 

 

 

 

Granted

 

 

1,004,321

 

 

62.65

 

 

 

 

 

 

 

Forfeited

 

 

(244,658

)

 

60.25

 

 

 

 

 

 

 

Exercised

 

 

(1,140,886

)

 

47.41

 

 

 

 

 

 

 

​  

​  

​  

​  

Outstanding, end of period

 

 

2,939,840

 

$

55.13

 

 

7.14

 

$

20,858

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Vested and expected to vest at end of period

 

 

2,910,000

 

$

55.07

 

 

7.12

 

$

20,794

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Exercisable, end of period

 

 

1,431,732

 

$

50.18

 

 

5.55

 

$

16,529

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Schedule of weighted average assumptions used to determine weighted average grant date fair value

                                                                                                                                                                                    

 

 

2013

 

2014

 

2015

 

Risk-free interest rate

 

 

0.67 

%

 

1.16 

%

 

1.28 

%

Expected life

 

 

4 years

 

 

4 years

 

 

4 years

 

Expected volatility

 

 

27.86 

%

 

26.20 

%

 

25.03 

%

Expected dividend yield

 

 

0.00 

%

 

0.00 

%

 

0.00 

%

 

Schedule of nonvested restricted stock award activity

                                                                                                                                                                                    

 

 

2013

 

2014

 

2015

 

 

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Outstanding, beginning of period

 

 

23,672

 

$

42.25

 

 

192,165

 

$

56.59

 

 

1,626,827

 

$

57.66

 

Awarded(1)

 

 

192,165

 

 

56.59

 

 

1,451,231

 

 

57.75

 

 

20,115

 

 

67.12

 

Vested

 

 

(23,672

)

 

42.25

 

 

(16,569

)

 

52.82

 

 

(537,320

)

 

57.56

 

Forfeited

 

 

 

 

 

 

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

Outstanding, ending of period

 

 

192,165

 

 

56.59

 

 

1,626,827

 

 

57.66

 

 

1,109,622

 

 

57.88

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

December 31, 2013 includes 175,596 shares associated with the Partners Rx acquisition. December 31, 2014 includes 1,433,946 shares associated with the CDMI acquisition.

 

Schedule of Non vested restricted stock units

                                                                                                                                                                                    

 

 

2013

 

2014

 

2015

 

 

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Shares

 

Weighted
Average
Grant Date
Fair Value

 

Outstanding, beginning of period

 

 

202,690

 

$

47.38

 

 

194,913

 

$

50.21

 

 

156,695

 

$

54.88

 

Awarded

 

 

98,580

 

 

52.62

 

 

76,306

 

 

60.39

 

 

187,272

 

 

63.42

 

Vested

 

 

(95,138

)

 

56.72

 

 

(91,510

)

 

49.53

 

 

(79,036

)

 

52.82

 

Forfeited

 

 

(11,219

)

 

49.79

 

 

(23,014

)

 

54.86

 

 

(33,843

)

 

61.54

 

​  

​  

​  

​  

​  

​  

Outstanding, ending of period

 

 

194,913

 

 

50.21

 

 

156,695

 

 

54.88

 

 

231,088

 

 

61.53

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

Computation of basic and diluted earnings (loss) per share

        The following table reconciles income (numerator) and shares (denominator) used in the Company's computations of net income per share for the years ended December 31, 2013, 2014 and 2015 (in thousands, except per share data):

                                                                                                                                                                                    

 

 

2013

 

2014

 

2015

 

Numerator:

 

 

 

 

 

 

 

 

 

 

Net income attributable to Magellan Health, Inc. 

 

$

125,261 

 

$

79,404 

 

$

31,413 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Denominator:

 

 


 

 

 


 

 

 


 

 

Weighted average number of common shares outstanding—basic

 

 

27,054 

 

 

26,689 

 

 

24,865 

 

Common stock equivalents—stock options

 

 

564 

 

 

495 

 

 

316 

 

Common stock equivalents—RSAs

 

 

13 

 

 

155 

 

 

626 

 

Common stock equivalents—RSUs

 

 

42 

 

 

14 

 

 

33 

 

Common stock equivalents—PSUs

 

 

 

 

 

 

35 

 

Common stock equivalents—employee stock purchase plan

 

 

 

 

 

 

 

​  

​  

​  

​  

​  

​  

Weighted average number of common shares outstanding—diluted

 

 

27,675 

 

 

27,355 

 

 

25,877 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to Magellan Health, Inc. per common share—basic

 

$

4.63 

 

$

2.98 

 

$

1.26 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to Magellan Health, Inc. per common share—diluted

 

$

4.53 

 

$

2.90 

 

$

1.21 

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

October 2011 Share Repurchase Program  
Equity related disclosures  
Schedule of stock repurchases made under open market

      Pursuant to this program, the Company made purchases as follows (aggregate cost excludes broker commissions and is reflected in millions):

                                                                                                                                                                                    

Period

 

Total Number
of Shares
Purchased

 

Average
Price Paid
per Share

 

Aggregate
Cost

 

November 11, 2011 - December 31, 2011

 

 

671,776 

 

$

48.72 

 

$

32.7 

 

January 1, 2012 - December 31, 2012

 

 

459,252 

 

 

50.27 

 

 

23.1 

 

January 1, 2013 - December 31, 2013

 

 

1,159,871 

 

 

51.83 

 

 

60.1 

 

January 1, 2014 - November 21, 2014

 

 

3,183,306 

 

 

57.82 

 

 

184.1 

 

​  

​  

​  

​  

 

 

 

5,474,205 

 

 

 

 

$

300.0 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

October 2014 Share Repurchase Program  
Equity related disclosures  
Schedule of stock repurchases made under open market

      Pursuant to this program, the Company made purchases as follows (aggregate cost excludes broker commissions and is reflected in millions):

                                                                                                                                                                                    

Period

 

Total Number
of Shares
Purchased

 

Average
Price Paid
per Share

 

Aggregate
Cost

 

November 24, 2014 - December 31, 2014

 

 

232,170 

 

$

60.65 

 

$

14.1 

 

January 1, 2015 - October 21, 2015

 

 

3,153,156 

 

 

58.96 

 

 

185.9 

 

​  

​  

​  

​  

 

 

 

3,385,326 

 

 

 

 

$

200.0 

 

​  

​  

​  

​  

​  

​  

​  

​  

 

October 2015 Share Repurchase Program  
Equity related disclosures  
Schedule of stock repurchases made under open market

       Pursuant to this program, the Company made purchases as follows (aggregate cost excludes broker commissions and is reflected in millions):

                                                                                                                                                                                    

Period

 

Total Number
of Shares
Purchased

 

Average
Price Paid
per Share

 

Aggregate
Cost

 

October 26, 2015 - December 31, 2015

 

 

345,044 

 

$

53.46 

 

$

18.4 

 

​  

​  

​  

​  

 

 

 

345,044 

 

 

 

 

$

18.4 

 

​  

​  

​  

​  

​  

​  

​  

​