XML 42 R26.htm IDEA: XBRL DOCUMENT v3.6.0.2
Stockholders' Equity (Tables)
12 Months Ended
Dec. 31, 2016
Equity related disclosures  
Schedule of stock option activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Exercise

 

 

 

Exercise

 

 

    

Options

    

Price

    

Options

    

Price

 

Outstanding, beginning of period

    

4,010,146

    

$

47.23

    

3,321,063

    

$

50.58

 

Granted

 

769,636

 

 

59.62

 

1,004,321

 

 

62.65

 

Forfeited

 

(267,028)

 

 

53.74

 

(244,658)

 

 

60.25

 

Exercised

 

(1,191,691)

 

 

44.45

 

(1,140,886)

 

 

47.41

 

Outstanding, end of period

 

3,321,063

 

 

50.58

 

2,939,840

 

 

55.13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2016

 

 

 

 

 

 

 

Weighted

 

 

 

 

 

 

 

 

 

Average

 

 

 

 

 

 

 

Weighted

 

Remaining

 

Aggregate

 

 

 

 

 

Average

 

Contractual

 

Intrinsic

 

 

 

 

 

Exercise

 

Term

 

Value

 

 

    

Options

    

Price

    

(in years)

    

(in thousands)

 

Outstanding, beginning of period

    

2,939,840

 

$

55.13

    

    

    

 

    

 

Granted

 

501,960

 

 

64.10

 

 

 

 

 

 

Forfeited

 

(104,680)

 

 

57.23

 

 

 

 

 

 

Exercised

 

(493,943)

 

 

50.60

 

 

 

 

 

 

Outstanding, end of period

 

2,843,177

 

$

57.42

 

6.80

 

$

50,684

 

Vested and expected to vest at end of period

 

2,821,794

 

$

57.38

 

6.79

 

$

50,417

 

Exercisable, end of period

 

1,612,850

 

$

53.76

 

5.55

 

$

34,658

 

 

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

 

 

 

 

 

 

 

 

 

    

2014

    

2015

    

2016

    

Risk-free interest rate

 

1.16

%  

1.28

%  

1.16

%

Expected life

 

4

years

4

years

4

years

Expected volatility

 

26.20

%  

25.03

%  

27.75

%

Expected dividend yield

 

0.00

%  

0.00

%  

0.00

%

 

Schedule of nonvested restricted stock award activity

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

2016

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Grant Date

 

 

 

Grant Date

 

 

 

Grant Date

 

 

    

Shares

    

Fair Value

    

Shares

    

Fair Value

    

Shares

    

Fair Value

 

Outstanding, beginning of period

    

192,165

    

$

56.59

    

1,626,827

    

$

57.66

    

1,109,622

 

$

57.88

 

Awarded (1)

 

1,451,231

 

 

57.75

 

20,115

 

 

67.12

 

77,744

 

 

65.52

 

Vested

 

(16,569)

 

 

52.82

 

(537,320)

 

 

57.56

 

(571,894)

 

 

58.03

 

Forfeited

 

 —

 

 

 —

 

 —

 

 

 —

 

 —

 

 

 —

 

Outstanding, ending of period

 

1,626,827

 

 

57.66

 

1,109,622

 

 

57.88

 

615,472

 

 

58.71

 


December 31, 2014 includes 1,433,946 shares associated with the CDMI acquisition. December 31, 2016 includes 60,069 shares associated with the AFSC acquisition.

Schedule of nonvested restricted stock units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2014

 

2015

 

2016

 

 

 

 

 

Weighted

 

 

 

Weighted

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

 

 

Grant Date

 

 

 

Grant Date

 

 

 

Grant Date

 

 

    

Shares

    

Fair Value

    

Shares

    

Fair Value

    

Shares

    

Fair Value

 

Outstanding, beginning of period

    

194,913

    

$

50.21

    

156,695

    

$

54.88

    

231,088

 

$

61.53

 

Awarded

 

76,306

 

 

60.39

 

187,272

 

 

63.42

 

51,521

 

 

64.87

 

Vested

 

(91,510)

 

 

49.53

 

(79,036)

 

 

52.82

 

(53,839)

 

 

63.32

 

Forfeited

 

(23,014)

 

 

54.86

 

(33,843)

 

 

61.54

 

(28,592)

 

 

63.34

 

Outstanding, ending of period

 

156,695

 

 

54.88

 

231,088

 

 

61.53

 

200,178

 

 

61.65

 

 

Summary of nonvested performance-based restricted stock units

Summarized information related to the Company’s nonvested PSUs for the years ended December 31, 2015 and 2016 is as follows:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

    

2015

 

    

2016

 

 

 

 

 

Weighted

 

 

 

 

Weighted

 

 

 

 

 

Average

 

 

 

 

Average

 

 

 

 

 

Grant Date

 

 

 

 

Grant Date

 

 

 

Shares

 

Fair Value

 

 

Shares

 

Fair Value

 

Outstanding, beginning of period

 

 —

 

$

 —

 

 

36,938

 

$

85.00

 

Awarded

 

43,900

 

 

85.00

 

 

69,691

 

 

97.22

 

Vested

 

 —

 

 

 —

 

 

 —

 

 

 —

 

Forfeited

 

(6,962)

 

 

85.00

 

 

(3,652)

 

 

91.89

 

Outstanding, end of period

 

36,938

 

 

85.00

 

 

102,977

 

 

93.03

 

 

Computation of basic and diluted earnings 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, 2014, 2015 and 2016 (in thousands, except per share data):

 

 

 

 

 

 

 

 

 

 

 

 

    

2014

    

2015

    

2016

 

Numerator:

 

 

 

 

 

 

 

 

 

 

Net income attributable to Magellan Health, Inc.

 

$

79,404

 

$

31,413

 

$

77,879

 

Denominator:

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding—basic

 

 

26,689

 

 

24,865

 

 

23,181

 

Common stock equivalents—stock options

 

 

495

 

 

316

 

 

289

 

Common stock equivalents—RSAs

 

 

155

 

 

626

 

 

593

 

Common stock equivalents—RSUs

 

 

14

 

 

33

 

 

45

 

Common stock equivalents—PSUs

 

 

 —

 

 

35

 

 

45

 

Common stock equivalents—employee stock purchase plan

 

 

2

 

 

2

 

 

3

 

Weighted average number of common shares outstanding—diluted

 

 

27,355

 

 

25,877

 

 

24,156

 

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

 

$

2.98

 

$

1.26

 

$

3.36

 

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

 

$

2.90

 

$

1.21

 

$

3.22

 

 

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

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

 

 

 

 

 

 

 

 

 

 

 

 

Total Number

 

Average

 

 

 

 

 

 

of Shares

 

Price Paid

 

Aggregate

 

Period

    

Purchased

    

per Share

    

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

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

 

 

 

 

 

 

 

 

 

 

 

 

Total Number

 

Average

 

 

 

 

 

 

of Shares

 

Price Paid

 

Aggregate

 

Period

    

Purchased

    

per Share

    

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

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

 

 

 

 

 

 

 

 

 

 

 

 

Total Number

 

Average

 

 

 

 

 

 

of Shares

 

Price Paid

 

Aggregate

 

Period

    

Purchased

    

per Share

    

Cost

 

October 26, 2015 - December 31, 2015

 

345,044

 

$

53.46

 

$

18.4

 

January 1, 2016 - December 31, 2016

 

1,828,183

 

 

58.40

 

 

106.8

 

 

 

2,173,227

 

 

 

 

$

125.2