XML 35 R20.htm IDEA: XBRL DOCUMENT v3.10.0.1
Selected Quarterly Financial Data (Unaudited)
12 Months Ended
Dec. 31, 2018
Selected Quarterly Financial Data (Unaudited)  
Selected Quarterly Financial Data (Unaudited)

11. Selected Quarterly Financial Data (Unaudited)

The following is a summary of the unaudited quarterly results of operations for the years ended December 31, 2017 and 2018 (in thousands, except per share amounts):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

March 31, 

 

June 30, 

 

September 30, 

 

December 31, 

 

 

    

2017

    

2017

    

2017

    

2017

 

Year Ended December 31, 2017

    

 

    

    

 

    

    

 

    

    

 

    

 

Net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Managed care and other

 

$

729,340

 

$

821,699

 

$

834,358

 

$

1,093,785

 

PBM and dispensing

 

 

576,283

 

 

597,440

 

 

585,048

 

 

600,630

 

Total net revenue

 

 

1,305,623

 

 

1,419,139

 

 

1,419,406

 

 

1,694,415

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of care

 

 

482,054

 

 

583,264

 

 

569,306

 

 

779,146

 

Cost of goods sold

 

 

542,633

 

 

562,355

 

 

543,682

 

 

563,240

 

Direct service costs and other operating expenses (1) (2) (3)

 

 

221,486

 

 

231,372

 

 

227,372

 

 

261,653

 

Depreciation and amortization

 

 

26,976

 

 

27,731

 

 

28,189

 

 

32,810

 

Interest expense

 

 

4,148

 

 

4,900

 

 

7,663

 

 

9,266

 

Interest and other income

 

 

(949)

 

 

(1,071)

 

 

(1,781)

 

 

(2,086)

 

Total costs and expenses

 

 

1,276,348

 

 

1,408,551

 

 

1,374,431

 

 

1,644,029

 

Income before income taxes

 

 

29,275

 

 

10,588

 

 

44,975

 

 

50,386

 

Provision (benefit) for income taxes

 

 

11,806

 

 

5,661

 

 

11,739

 

 

(4,123)

 

Net income

 

 

17,469

 

 

4,927

 

 

33,236

 

 

54,509

 

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

 

 

(278)

 

 

(573)

 

 

785

 

 

 —

 

Net income attributable to Magellan

 

$

17,747

 

$

5,500

 

$

32,451

 

$

54,509

 

Weighted average number of common shares outstanding—basic

 

 

23,012

 

 

23,108

 

 

23,282

 

 

23,921

 

Weighted average number of common shares outstanding—diluted

 

 

24,038

 

 

24,038

 

 

24,563

 

 

25,113

 

Net income per common share attributable to Magellan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per common share—basic:

 

$

0.77

 

$

0.24

 

$

1.39

 

$

2.28

 

Net income per common share—diluted:

 

$

0.74

 

$

0.23

 

$

1.32

 

$

2.17

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended

 

 

 

March 31, 

 

June 30, 

 

September 30, 

 

December 31, 

 

 

    

2018

    

2018

    

2018

    

2018

 

Year Ended December 31, 2018

    

 

    

    

 

    

    

 

    

    

 

    

 

Net revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Managed care and other

 

$

1,219,763

 

$

1,215,340

 

$

1,235,787

 

$

1,207,552

 

PBM and dispensing

 

 

585,314

 

 

595,583

 

 

617,719

 

 

637,093

 

Total net revenue

 

 

1,805,077

 

 

1,810,923

 

 

1,853,506

 

 

1,844,645

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of care

 

 

928,661

 

 

935,814

 

 

938,031

 

 

959,906

 

Cost of goods sold

 

 

559,665

 

 

558,419

 

 

571,145

 

 

593,793

 

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

 

 

269,077

 

 

259,152

 

 

265,471

 

 

277,835

 

Depreciation and amortization

 

 

30,407

 

 

33,848

 

 

33,047

 

 

35,358

 

Interest expense

 

 

8,366

 

 

8,678

 

 

8,990

 

 

9,362

 

Interest and other income

 

 

(2,476)

 

 

(3,363)

 

 

(4,139)

 

 

(4,090)

 

Total costs and expenses

 

 

1,793,700

 

 

1,792,548

 

 

1,812,545

 

 

1,872,164

 

Income (loss) before income taxes

 

 

11,377

 

 

18,375

 

 

40,961

 

 

(27,519)

 

(Benefit) provision for income taxes

 

 

(75)

 

 

4,824

 

 

13,816

 

 

448

 

Net income (loss) attributable to Magellan

 

 

11,452

 

 

13,551

 

 

27,145

 

 

(27,967)

 

Weighted average number of common shares outstanding—basic

 

 

24,349

 

 

24,569

 

 

24,433

 

 

24,048

 

Weighted average number of common shares outstanding—diluted

 

 

25,612

 

 

25,407

 

 

24,928

 

 

24,048

 

Net income (loss) per common share attributable to Magellan:

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share—basic:

 

$

0.47

 

$

0.55

 

$

1.11

 

$

(1.16)

 

Net income (loss) per common share—diluted:

 

$

0.45

 

$

0.53

 

$

1.09

 

$

(1.16)

 

 


(1)

Includes stock compensation expense of $10,140,  $11,371,  $10,323 and $7,282 for the quarters ended March 31, June 30, September 30 and December 31, 2017, respectively.

(2)

Includes changes in fair value of contingent consideration of $(49),  $252,  $(834) and $1,327 for the quarters ended March 31, June 30, September 30 and December 31, 2017, respectively.

(3)

Includes stock compensation expense of $7,646, $10,439,  $9,320 and $2,067 for the quarters ended March 31, June 30, September 30 and December 31, 2018, respectively.

(4)

Includes changes in fair value of contingent consideration of $233,  $70,  $148 and $856 for the quarters ended March 31, June 30, September 30 and December 31, 2018, respectively.