XML 44 R29.htm IDEA: XBRL DOCUMENT v3.3.1.900
Selected Quarterly Financial Data (Unaudited) (Tables)
12 Months Ended
Dec. 31, 2015
Selected Quarterly Financial Data (Unaudited)  
Schedule of Summary of unaudited quarterly results of operations

        The following is a summary of the unaudited quarterly results of operations for the years ended December 31, 2014 and 2015 (in thousands, except per share amounts):

                                                                                                                                                                                    

 

 

For the Quarter Ended

 

 

 

March 31,
2014

 

June 30,
2014

 

September 30,
2014

 

December 31,
2014

 

Fiscal Year Ended December 31, 2014

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Managed care and other

 

$

829,591

 

$

682,274

 

$

703,020

 

$

753,489

 

PBM and dispensing

 

 

136,884

 

 

205,740

 

 

220,150

 

 

228,970

 

​  

​  

​  

​  

​  

​  

​  

​  

Total net revenue

 

 

966,475

 

 

888,014

 

 

923,170

 

 

982,459

 

​  

​  

​  

​  

​  

​  

​  

​  

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of care

 

 

605,708

 

 

481,617

 

 

495,180

 

 

506,090

 

Cost of goods sold

 

 

125,298

 

 

192,566

 

 

202,180

 

 

212,905

 

Direct service costs and other operating expenses(1)(2)

 

 

164,722

 

 

179,034

 

 

176,928

 

 

202,814

 

Depreciation and amortization

 

 

20,229

 

 

22,480

 

 

23,956

 

 

24,405

 

Interest expense

 

 

836

 

 

2,004

 

 

2,879

 

 

1,668

 

Interest and other income

 

 

(311

)

 

(275

)

 

(241

)

 

(474

)

​  

​  

​  

​  

​  

​  

​  

​  

Total costs and expenses

 

 

916,482

 

 

877,426

 

 

900,882

 

 

947,408

 

​  

​  

​  

​  

​  

​  

​  

​  

Income before income taxes

 

 

49,993

 

 

10,588

 

 

22,288

 

 

35,051

 

Provision for income taxes

 

 

25,613

 

 

6,261

 

 

(3,490

)

 

15,305

 

​  

​  

​  

​  

​  

​  

​  

​  

Net income

 

 

24,380

 

 

4,327

 

 

25,778

 

 

19,746

 

Less: net income (loss) attributable to non-controlling interest

 

 

(1,340

)

 

(659

)

 

(1,355

)

 

(1,819

)

​  

​  

​  

​  

​  

​  

​  

​  

Net income attributable to Magellan Health, Inc. 

 

$

25,720

 

$

4,986

 

$

27,133

 

$

21,565

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Weighted average number of common shares outstanding—basic

 

 

27,370

 

 

27,144

 

 

26,703

 

 

25,558

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Weighted average number of common shares outstanding—diluted

 

 

28,051

 

 

27,765

 

 

27,242

 

 

26,382

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share—basic:

 

$

0.94

 

$

0.18

 

$

1.02

 

$

0.84

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income per common share—diluted:

 

$

0.92

 

$

0.18

 

$

1.00

 

$

0.82

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

 

                                                                                                                                                                                    

 

 

For the Quarter Ended

 

 

 

March 31,
2015

 

June 30,
2015

 

September 30,
2015

 

December 31,
2015

 

Fiscal Year Ended December 31, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Managed care and other

 

$

748,650

 

$

776,240

 

$

809,249

 

$

863,506

 

PBM and dispensing

 

 

232,318

 

 

381,367

 

 

380,833

 

 

405,237

 

​  

​  

​  

​  

​  

​  

​  

​  

Total net revenue

 

 

980,968

 

 

1,157,607

 

 

1,190,082

 

 

1,268,743

 

​  

​  

​  

​  

​  

​  

​  

​  

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of care

 

 

522,328

 

 

568,288

 

 

596,323

 

 

587,816

 

Cost of goods sold

 

 

218,207

 

 

361,409

 

 

360,444

 

 

381,817

 

Direct service costs and other operating expenses(3)(4)

 

 

204,450

 

 

191,455

 

 

220,586

 

 

205,901

 

Depreciation and amortization

 

 

23,496

 

 

25,022

 

 

26,721

 

 

27,605

 

Interest expense

 

 

1,626

 

 

1,653

 

 

1,654

 

 

1,648

 

Interest and other income

 

 

(466

)

 

(500

)

 

(631

)

 

(568

)

​  

​  

​  

​  

​  

​  

​  

​  

Total costs and expenses

 

 

969,641

 

 

1,147,327

 

 

1,205,097

 

 

1,204,219

 

​  

​  

​  

​  

​  

​  

​  

​  

Income (loss) before income taxes

 

 

11,327

 

 

10,280

 

 

(15,015

)

 

64,524

 

Provision (benefit) for income taxes

 

 

4,133

 

 

5,987

 

 

(7,254

)

 

39,543

 

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss)

 

 

7,194

 

 

4,293

 

 

(7,761

)

 

24,981

 

Less: net income (loss) attributable to non-controlling interest

 

 

(94

)

 

(350

)

 

47

 

 

(2,309

)

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) attributable to Magellan Health, Inc. 

 

$

7,288

 

$

4,643

 

$

(7,808

)

$

27,290

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Weighted average number of common shares outstanding—basic

 

 

25,319

 

 

25,684

 

 

24,892

 

 

23,582

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Weighted average number of common shares outstanding—diluted

 

 

26,399

 

 

26,776

 

 

24,892

 

 

24,402

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) per common share attributable to Magellan Health, Inc.:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share—basic:

 

$

0.29

 

$

0.18

 

$

(0.31

)

$

1.16

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

Net income (loss) per common share—diluted:

 

$

0.28

 

$

0.17

 

$

(0.31

)

$

1.12

 

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  

​  


 

 

 

(1)          

Includes stock compensation expense of $4,472, $9,550, $11,961 and $14,601 for the quarters ended March 31, June 30, September 30 and December 31, 2014, respectively.

(2)          

Includes changes in fair value of contingent consideration of $6,172 for the quarter ended December 31, 2014.

(3)          

Includes stock compensation expense of $13,901, $13,795, $12,897 and $9,791 for the quarters ended March 31, June 30, September 30 and December 31, 2015, respectively.

(4)          

Includes changes in fair value of contingent consideration of $14,969, $2,567, $29,738 and $(3,017) for the quarters ended March 31, June 30, September 30 and December 31, 2015, respectively.