XML 81 R65.htm IDEA: XBRL DOCUMENT v3.6.0.2
Selected Quarterly Financial Data (Unaudited) (Details) - USD ($)
$ / shares in Units, shares in Thousands, $ in Thousands
3 Months Ended 12 Months Ended
Dec. 31, 2016
Sep. 30, 2016
Jun. 30, 2016
Mar. 31, 2016
Dec. 31, 2015
Sep. 30, 2015
Jun. 30, 2015
Mar. 31, 2015
Dec. 31, 2016
Dec. 31, 2015
Dec. 31, 2014
Net revenue:                      
Managed care and other $ 775,031 $ 751,589 $ 699,861 $ 676,461 $ 863,506 $ 809,249 $ 776,240 $ 748,650 $ 2,902,942 $ 3,197,645 $ 2,968,374
PBM and dispensing 488,354 540,543 464,484 440,561 405,237 380,833 381,367 232,318 1,933,942 1,399,755 791,744
Total net revenue 1,263,385 1,292,132 1,164,345 1,117,022 1,268,743 1,190,082 1,157,607 980,968 4,836,884 4,597,400 3,760,118
Costs and expenses:                      
Cost of care 472,211 480,243 472,529 457,631 587,816 596,323 568,288 522,328 1,882,614 2,274,755 2,088,595
Cost of goods sold 456,658 509,673 436,930 415,459 381,817 360,444 361,409 218,207 1,818,720 1,321,877 732,949
Direct service costs and other operating expenses 240,985 229,094 214,077 192,456 205,901 220,586 191,455 204,450 876,612 [1],[2],[3] 822,392 [1],[2],[3] 723,498 [1],[2],[3]
Depreciation and amortization 28,574 26,885 25,580 25,007 27,605 26,721 25,022 23,496 106,046 102,844 91,070
Interest expense 3,413 3,038 1,994 1,748 1,648 1,654 1,653 1,626 10,193 6,581 7,387
Interest and other income (702) (741) (692) (683) (568) (631) (500) (466) (2,818) (2,165) (1,301)
Total costs and expenses 1,201,139 1,248,192 1,150,418 1,091,618 1,204,219 1,205,097 1,147,327 969,641 4,691,367 4,526,284 3,642,198
Income (loss) before income taxes 62,246 43,940 13,927 25,404 64,524 (15,015) 10,280 11,327 145,517 71,116 117,920
Provision (benefit) for income taxes 26,469 18,631 12,615 12,013 39,543 (7,254) 5,987 4,133 69,728 42,409 43,689
Net income (loss) 35,777 25,309 1,312 13,391 24,981 (7,761) 4,293 7,194 75,789 28,707 74,231
Less: net income (loss) attributable to non-controlling interest 602 (200) (2,646) 154 (2,309) 47 (350) (94) (2,090) (2,706) (5,173)
Net income (loss) attributable to Magellan Health, Inc. $ 35,175 $ 25,509 $ 3,958 $ 13,237 $ 27,290 $ (7,808) $ 4,643 $ 7,288 $ 77,879 $ 31,413 $ 79,404
Weighted average number of common shares outstanding-basic 22,556 23,052 23,516 23,631 23,582 24,892 25,684 25,319 23,181 24,865 26,689
Weighted average number of common shares outstanding-diluted 23,493 24,009 24,643 24,511 24,402 24,892 26,776 26,399 24,156 25,877 27,355
Net (loss) income attributable to Magellan Health, Inc. per common share-basic (in dollars per share) $ 1.56 $ 1.11 $ 0.17 $ 0.56 $ 1.16 $ (0.31) $ 0.18 $ 0.29 $ 3.36 $ 1.26 $ 2.98
Net (loss) income attributable to Magellan Health, Inc. per common share-diluted (in dollars per share) $ 1.50 $ 1.06 $ 0.16 $ 0.54 $ 1.12 $ (0.31) $ 0.17 $ 0.28 $ 3.22 $ 1.21 $ 2.90
Stock compensation expense $ 9,849 $ 9,176 $ 9,510 $ 8,887 $ 9,791 $ 12,897 $ 13,795 $ 13,901 $ 37,422 $ 50,384 $ 40,584
Changes in fair value of contingent consideration $ (614) $ 313 463 $ (266) $ (3,017) $ 29,738 $ 2,567 $ 14,969 (104) $ 44,257 $ 6,172
Impairment of intangible assets     $ 4,800           $ 4,800    
[1] Includes changes in fair value of contingent consideration of $6,172, $44,257 and $(104) for the years ended December 31, 2014, 2015 and 2016, respectively.
[2] Includes impairment of intangible assets of $4,800 for the year ended December 31, 2016.
[3] Includes stock compensation expense of $40,584, $50,384 and $37,422 for the years ended December 31, 2014, 2015 and 2016, respectively.