Attached files

file filename
8-K - FORM 8-K - CENTENE CORPform8-k.htm


Exhibit 99.1
N E W S R E L E A S E                                 
Contact:
Investor Relations Inquiries
 
Edmund E. Kroll
 
Senior Vice President, Finance & Investor Relations
 
(212) 759-0382
 
Media Inquiries
 
Deanne Lane
 
Vice President, Media Affairs
 
(314) 725-4477

FOR IMMEDIATE RELEASE

- CENTENE CORPORATION REPORTS 2013 SECOND QUARTER EARNINGS OF $0.70 PER DILUTED SHARE INCLUDING $0.07 OF ACARIAHEALTH TRANSACTION COSTS -

ST. LOUIS, MISSOURI (July 23, 2013) -- Centene Corporation (NYSE: CNC) today announced its financial results for the quarter ended June 30, 2013
Premium and Service Revenues (in millions)
$
2,634.3

Consolidated Health Benefits Ratio
88.8
%
General & Administrative expense ratio
8.7
%
Diluted earnings per share (EPS)
$
0.70

Cash flow from operations (in millions)
$
37.9

 
Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, “The solid quarterly results reflect the positive momentum of our focus on operations and programs that we see continuing for the balance of this year and into 2014.”
Second Quarter Highlights

Quarter-end at-risk managed care membership of 2,696,900, an increase of 299,400 members, or 12% year over year.

Premium and service revenues of $2.6 billion, representing 28% growth year over year.

Health Benefits Ratio of 88.8%, compared to 92.9% in 2012.

General and Administrative expense ratio of 8.7%, compared to 8.2% in 2012.

Operating cash flow of $37.9 million for the second quarter of 2013.

Diluted EPS of $0.70 including AcariaHealth transaction costs of $0.07 per diluted share, compared to $(0.68) in 2012.

Other Events

In July 2013, our subsidiary, Kentucky Spirit Health Plan, discontinued serving Medicaid members in Kentucky.

1




In July 2013, our Ohio subsidiary, Buckeye Community Health Plan (Buckeye), began operating under a new and expanded contract with the Ohio Department of Job and Family Services (ODJFS) to serve Medicaid members in Ohio. Under the new state contract, Buckeye operates statewide through Ohio's three newly aligned regions (West, Central/Southeast, and Northeast). Buckeye also began serving members under the ABD Children program in July 2013.

In July 2013, our joint venture subsidiary, Centurion, began operating under a new contract with the Department of Corrections in Massachusetts to provide comprehensive healthcare services to individuals incarcerated in Massachusetts state correctional facilities. Centurion was notified by the Department of Corrections in Tennessee in June 2013 that it had been awarded a contract to provide comprehensive healthcare services to individuals incarcerated in Tennessee state correctional facilities. Operations in Tennessee are expected to begin in the third quarter of 2013. Centurion is a joint venture between Centene and MHM Services Inc.

In May 2013, we entered into a new unsecured $500 million revolving credit facility and terminated our previous $350 million revolving credit facility. The new $500 million unsecured revolving credit facility increases the borrowing capacity from $350 million to $500 million; increases the expansion provision from $50 million to $100 million; decreases the interest rate for each pricing tier by 100 basis points; and extends the term from January 2016 to June 1, 2018.

In May 2013, our California subsidiary, California Health and Wellness Plan, was notified by the California Department of Health Care Services and the Imperial County Board of Supervisors of their intent to award a contract, contingent upon successful completion of contract negotiations, to serve Medi-Cal beneficiaries in Imperial County. Upon execution of a contract and regulatory approval, enrollment is expected to begin in the fourth quarter of 2013.

In May 2013, at the Case In Point Platinum Awards, Centene won awards in four categories: Emergency Department, Medicaid Case Management, Pediatric Case Management and Women/Children Case Management.

In April 2013, we completed the acquisition of AcariaHealth, a specialty pharmacy company, for $146.6 million. The transaction consideration was financed through a combination of Centene common stock and cash on hand.

The following table sets forth the Company's membership by state for its managed care organizations:

 
June 30,
 
2013
 
2012
Arizona
23,200

 
24,000

Florida
216,200

 
204,100

Georgia
316,600

 
313,300

Illinois
18,000

 
17,800

Indiana
200,000

 
205,000

Kansas
137,500

 

Kentucky
133,500

 
143,500

Louisiana
153,700

 
168,700

Massachusetts
15,200

 
41,400

Mississippi
77,300

 
30,100

Missouri
58,800

 

Ohio
156,700

 
166,800

South Carolina
88,800

 
87,800

Texas
960,400

 
919,200

Washington
67,600

 

Wisconsin
73,400

 
75,800

Total
2,696,900

 
2,397,500



2



Membership by line of business:
 
June 30,
 
2013
 
2012
Medicaid
2,051,700

 
1,848,500
CHIP & Foster Care
275,900

 
222,600
ABD & Medicare
322,500

 
269,900
Hybrid Programs
22,400

 
48,100
Long-term Care
24,400

 
8,400
Total
2,696,900

 
2,397,500

Dual eligible membership (included in tables above):
 
June 30,
 
2013
 
2012
ABD
81,800

 
62,000
Long-term Care
16,600

 
7,600
Medicare
5,700

 
3,600
Total
104,100

 
73,200

Statement of Operations: Three Months Ended June 30, 2013
 
For the second quarter of 2013, Premium and Service Revenues increased 28% to $2.6 billion from $2.1 billion in the second quarter of 2012. The increase was primarily driven as a result of the Mississippi expansion, pharmacy carve-in in Louisiana, the additions of the Kansas, Missouri and Washington contracts, rate increases in several of our markets, increased Texas membership and the acquisition of AcariaHealth.

Consolidated HBR of 88.8% for the second quarter of 2013 represents an decrease from 92.9% in the comparable period in 2012 and a decrease from 90.4% in the first quarter of 2013. The HBR decreased compared to last year primarily as a result of improvements in the performance of the Texas and individual health business from 2012, as well as the effect of the premium deficiency reserve recorded for Kentucky in 2012. The HBR decrease compared to the first quarter of 2013 reflects a higher level of flu costs during the first quarter of 2013.

The following table compares the results for new business and existing business for the quarter ended June 30:
 
2013
 
2012
Premium and Service Revenue
 
 
 
New business
17
%
 
31
%
Existing business
83
%
 
69
%
 

 

HBR
 
 
 
New business
90.7
%
 
102.3
%
Existing business
88.4
%
 
88.7
%
Total
88.8
%
 
92.9
%

Consolidated G&A expense ratio for the second quarter of 2013 was 8.7%, compared to 8.2% in the prior year.  The year over year increase reflects an increase in performance based compensation expense in 2013 of approximately 70 basis points and the AcariaHealth transaction costs, partially offset by the leveraging of expenses over higher revenue in 2013.  

Earnings from operations were $67.0 million in the second quarter of 2013 compared to a loss from operations of $(46.7) million in the second quarter 2012. Net earnings attributable to Centene Corporation were $39.5 million in the second quarter 2013, compared to a net loss of $(35.0) million in the second quarter of 2012.


3



Diluted EPS was $0.70 in the second quarter of 2013 including AcariaHealth transaction costs of $0.07 per diluted share.

Balance Sheet and Cash Flow

At June 30, 2013, the Company had cash, investments and restricted deposits of $1,629.2 million, including $33.8 million held by its unregulated entities. Medical claims liabilities totaled $1,078.4 million, representing 43.7 days in claims payable. Total debt was $551.5 million which includes $30.0 million in borrowings on the $500 million revolving credit facility at quarter end. Debt to capitalization was 29.8% at June 30, 2013, excluding the $74.1 million non-recourse mortgage note. Cash flow from operations for the six months ended June 30, 2013, was $80.9 million.

A reconciliation of the Company's change in days in claims payable from the immediately preceding quarter-end is presented below:
Days in claims payable, March 31, 2013
42.4

 
Timing of claim payments
1.3

 
Days in claims payable, June 30, 2013
43.7

 
 

Outlook

The table below depicts the Company's annual guidance for 2013.
 
 
Full Year 2013
 
 
 
Low
 
High 
 
Premium and Service Revenues (in millions)
 
$
10,300

 
$
10,600

 
Diluted EPS
 
$
2.65

 
$
2.90

 
Consolidated Health Benefits Ratio
 
88.0
%
 
89.0
%
 
General & Administrative expense ratio
 
8.8
%
 
9.3
%
 
Diluted Shares Outstanding (in thousands)
 
56,000

 
56,500

 
 
 
 

 
 

 

Conference Call

As previously announced, the Company will host a conference call Tuesday, July 23, 2013, at 8:30 A.M. (Eastern Time) to review the financial results for the second quarter ended June 30, 2013, and to discuss its business outlook.  Michael F. Neidorff and William N. Scheffel will host the conference call.  Investors and other interested parties are invited to listen to the conference call by dialing 1-877-270-2148 in the U.S. and Canada; +1-412-902-6510 from abroad; or via a live, audio webcast on the Company's website at www.centene.com, under the Investors section. A webcast replay will be available for on-demand listening shortly after the completion of the call for the next twelve months or until 11:59 p.m. (Eastern Time) on Tuesday, July 22, 2014, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 a.m. (Eastern Time) on Tuesday, July 30, 2013, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10030660.

Other Information

The discussion in the third bullet under the heading "Statement of Operations: Three Months Ended June 30, 2013" contains financial information for new and existing businesses. Existing businesses are primarily state markets, significant geographic expansion in an existing state or product that we have managed for four complete quarters. New businesses are primarily new state markets, significant geographic expansion in an existing state or product that conversely, we have not managed for four complete quarters.


4



About Centene Corporation

Centene Corporation, a Fortune 500 company, is a leading multi-line healthcare enterprise that provides programs and related services to the rising number of under-insured and uninsured individuals. Many receive benefits provided under Medicaid, including the State Children's Health Insurance Program (CHIP), as well as Aged, Blind or Disabled (ABD), Foster Care and Long-term Care (LTC), in addition to other state-sponsored/hybrid programs, and Medicare (Special Needs Plans). The Company operates local health plans and offers a range of health insurance solutions. It also contracts with other healthcare and commercial organizations to provide specialty services including behavioral health, care management software, correctional systems healthcare, life and health management, managed vision, pharmacy benefits management, specialty pharmacy and telehealth services.

The information provided in this press release contains forward-looking statements that relate to future events and future financial performance of Centene. Subsequent events and developments may cause the Company's estimates to change. The Company disclaims any obligation to update this forward-looking financial information in the future. Readers are cautioned that matters subject to forward-looking statements involve known and unknown risks and uncertainties, including economic, regulatory, competitive and other factors that may cause Centene's or its industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Actual results may differ from projections or estimates due to a variety of important factors, including Centene's ability to accurately predict and effectively manage health benefits and other operating expenses and reserves, competition, membership and revenue projections, timing of regulatory contract approval, changes in healthcare practices, changes in federal or state laws or regulations, changes in expected contract start dates, inflation, provider and state contract changes, new technologies, reduction in provider payments by governmental payors, major epidemics, disasters and numerous other factors affecting the delivery and cost of healthcare, as well as those factors disclosed in the Company's publicly filed documents. The expiration, cancellation or suspension of Centene's Medicaid Managed Care contracts, or the loss of any appeal of or protest to any such expiration, cancellation or suspension, by state governments would also negatively affect Centene.

[Tables Follow]

5




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)

 
June 30,
2013
 
December 31,
2012
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
688,712

 
$
843,952

Premium and related receivables
357,908

 
263,452

Short-term investments
131,330

 
139,118

Other current assets
164,410

 
127,080

Total current assets
1,342,360

 
1,373,602

Long-term investments
769,905

 
614,723

Restricted deposits
39,291

 
34,793

Property, software and equipment, net
388,965

 
377,726

Goodwill
344,822

 
256,288

Intangible assets, net
52,219

 
20,268

Other long-term assets
107,673

 
64,282

Total assets
$
3,045,235

 
$
2,741,682

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Medical claims liability
$
1,078,386

 
$
926,302

Premium deficiency reserve
1,016

 
41,475

Accounts payable and accrued expenses
216,330

 
191,343

Unearned revenue
21,811

 
34,597

Current portion of long-term debt
3,029

 
3,373

Total current liabilities
1,320,572

 
1,197,090

Long-term debt
548,473

 
535,481

Other long-term liabilities
53,916

 
55,344

Total liabilities
1,922,961

 
1,787,915

Commitments and contingencies


 


Stockholders’ equity:
 

 
 

Common stock, $.001 par value; authorized 100,000,000 shares; 57,661,262 issued and 54,627,735 outstanding at June 30, 2013, and 55,339,160 issued and 52,329,248 outstanding at December 31, 2012
58

 
55

Additional paid-in capital
563,873

 
450,856

Accumulated other comprehensive income:
 
 
 
Unrealized (loss) gain on investments, net of tax
(4,061
)
 
5,189

Retained earnings
629,306

 
566,820

Treasury stock, at cost (3,033,527 and 3,009,912 shares, respectively)
(70,969
)
 
(69,864
)
Total Centene stockholders’ equity
1,118,207

 
953,056

Noncontrolling interest
4,067

 
711

Total stockholders’ equity
1,122,274

 
953,767

Total liabilities and stockholders’ equity
$
3,045,235

 
$
2,741,682





6




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
(Unaudited)
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
Premium
$
2,528,718

 
$
2,034,558

 
$
5,037,767

 
$
3,669,408

Service
105,599

 
27,041

 
138,793

 
55,659

Premium and service revenues
2,634,317

 
2,061,599

 
5,176,560

 
3,725,067

Premium tax
91,628

 
49,147

 
195,277

 
97,827

Total revenues
2,725,945

 
2,110,746

 
5,371,837

 
3,822,894

Expenses:
 
 
 
 
 
 
 
Medical costs
2,244,611

 
1,890,405

 
4,512,011

 
3,333,081

Cost of services
93,300

 
21,816

 
118,365

 
45,153

General and administrative expenses
230,248

 
168,062

 
440,596

 
331,249

Premium tax expense
90,760

 
49,176

 
193,735

 
97,926

Impairment loss

 
28,033

 

 
28,033

Total operating expenses
2,658,919

 
2,157,492

 
5,264,707

 
3,835,442

Earnings (loss) from operations
67,026

 
(46,746
)
 
107,130

 
(12,548
)
Other income (expense):
 
 
 
 
 
 
 
Investment and other income
4,286

 
4,045

 
8,757

 
9,336

Interest expense
(7,033
)
 
(4,739
)
 
(13,658
)
 
(9,538
)
Earnings (loss) before income tax expense (benefit)
64,279

 
(47,440
)
 
102,229

 
(12,750
)
Income tax expense (benefit)
25,268

 
(8,608
)
 
40,307

 
3,479

Net earnings (loss)
39,011

 
(38,832
)
 
61,922

 
(16,229
)
Noncontrolling interest
(473
)
 
(3,833
)
 
(564
)
 
(5,208
)
Net earnings (loss) attributable to Centene Corporation
$
39,484

 
$
(34,999
)
 
$
62,486

 
$
(11,021
)
 
 
 
 
 
 
 
 
Net earnings (loss) per common share attributable to Centene Corporation:
Basic earnings (loss) per common share
$
0.72

 
$
(0.68
)
 
$
1.17

 
$
(0.21
)
Diluted earnings (loss) per common share
$
0.70

 
$
(0.68
)
 
$
1.13

 
$
(0.21
)
 
 
 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
Basic
54,529,036

 
51,515,895

 
53,449,077

 
51,320,784

Diluted
56,601,660

 
51,515,895

 
55,448,396

 
51,320,784



7




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
(Unaudited)

 
Six Months Ended June 30,
 
2013
 
2012
Cash flows from operating activities:
 
 
 
Net earnings (loss)
$
61,922

 
$
(16,229
)
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities
Depreciation and amortization
32,928

 
33,266

Stock compensation expense
16,955

 
11,993

Impairment loss

 
28,033

Deferred income taxes
10,715

 
9,364

Changes in assets and liabilities
 

 
 

Premium and related receivables
(71,230
)
 
(232,745
)
Other current assets
(35,879
)
 
(34,105
)
Other assets
(38,191
)
 
1,520

Medical claims liabilities
111,625

 
251,050

Unearned revenue
(12,068
)
 
19,885

Accounts payable and accrued expenses
(1,488
)
 
(77,010
)
Other operating activities
5,650

 
(4,922
)
Net cash provided by (used in) operating activities
80,939

 
(9,900
)
Cash flows from investing activities:
 

 
 

Capital expenditures
(30,057
)
 
(57,442
)
Purchases of investments
(537,590
)
 
(406,901
)
Sales and maturities of investments
358,971

 
253,719

Investments in acquisitions, net of cash acquired
(66,832
)
 

Net cash used in investing activities
(275,508
)
 
(210,624
)
Cash flows from financing activities:
 

 
 

Proceeds from exercise of stock options
3,867

 
10,320

Proceeds from borrowings
30,000

 
75,000

Payment of long-term debt
(10,118
)
 
(21,601
)
Proceeds from stock offering
15,239

 

Excess tax benefits from stock compensation
1,113

 
5,810

Common stock repurchases
(1,105
)
 
(1,791
)
Contribution from noncontrolling interest
3,920

 
982

Debt issue costs
(3,587
)
 

Net cash provided by financing activities
39,329

 
68,720

Net decrease in cash and cash equivalents
(155,240
)
 
(151,804
)
Cash and cash equivalents, beginning of period
843,952

 
573,698

Cash and cash equivalents, end of period
$
688,712

 
$
421,894

Supplemental disclosures of cash flow information:
 

 
 

Interest paid
$
15,170

 
$
10,312

Income taxes paid
21,694

 
32,394

Equity issued in connection with acquisition
75,438

 




 




8




CENTENE CORPORATION
SUPPLEMENTAL FINANCIAL DATA
 
Q2
 
Q1
 
Q4
 
Q3
 
Q2
 
2013
 
2013
 
2012
 
2012
 
2012
AT-RISK MEMBERSHIP
 
 
 
 
 
 
 
 
 
Managed Care:
 
 
 
 
 
 
 
 
 
Arizona
23,200

 
23,300

 
23,500

 
23,800

 
24,000

Florida
216,200

 
214,600

 
214,000

 
209,600

 
204,100

Georgia
316,600

 
314,000

 
313,700

 
312,400

 
313,300

Illinois
18,000

 
18,000

 
18,000

 
17,900

 
17,800

Indiana
200,000

 
202,400

 
204,000

 
205,400

 
205,000

Kansas
137,500

 
133,700

 

 

 

Kentucky
133,500

 
132,700

 
135,800

 
145,400

 
143,500

Louisiana
153,700

 
162,900

 
165,600

 
167,200

 
168,700

Massachusetts
15,200

 
17,300

 
21,500

 
28,000

 
41,400

Mississippi
77,300

 
77,000

 
77,200

 
30,600

 
30,100

Missouri
58,800

 
57,900

 
59,600

 
53,900

 

Ohio
156,700

 
157,700

 
157,800

 
173,800

 
166,800

South Carolina
88,800

 
90,100

 
90,100

 
89,400

 
87,800

Texas
960,400

 
948,400

 
949,900

 
930,700

 
919,200

Washington
67,600

 
63,500

 
57,200

 
42,000

 

Wisconsin
73,400

 
72,600

 
72,400

 
72,900

 
75,800

TOTAL
2,696,900

 
2,686,100

 
2,560,300

 
2,503,000

 
2,397,500

 
 
 
 
 
 
 
 
 
 
Medicaid
2,051,700

 
2,049,200

 
1,977,200

 
1,939,400

 
1,848,500

CHIP & Foster Care
275,900

 
267,900

 
237,700

 
229,600

 
222,600

ABD & Medicare
322,500

 
320,700

 
307,800

 
289,800

 
269,900

Hybrid Programs
22,400

 
24,600

 
29,100

 
35,700

 
48,100

Long-term Care
24,400

 
23,700

 
8,500

 
8,500

 
8,400

TOTAL
2,696,900

 
2,686,100

 
2,560,300

 
2,503,000

 
2,397,500

 
 
 
 
 
 
 
 
 
 
Specialty Services(a):
 
 
 
 
 
 
 
 
 
Cenpatico Behavioral Health
 
 
 
 
 
 
 
 
 
Arizona
157,100

 
156,200

 
157,900

 
162,000

 
159,900

Kansas

 

 
49,800

 
48,500

 
44,300

TOTAL
157,100

 
156,200

 
207,700

 
210,500

 
204,200

 
 
 
 
 
 
 
 
 
 
(a) Includes external membership only.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REVENUE PER MEMBER PER MONTH(b)
$
305

 
$
304

 
$
292

 
$
283

 
$
279

 
 
 
 
 
 
 
 
 
 
CLAIMS(b)
 
 
 
 
 
 
 
 
 
Period-end inventory
752,800

 
1,020,100

 
641,000

 
826,800

 
1,195,000

Average inventory
539,800

 
587,800

 
555,200

 
547,400

 
640,600

Period-end inventory per member
0.28

 
0.38

 
0.25

 
0.33

 
0.50

(b) Revenue per member and claims information are presented for the Managed Care at-risk members.
 
 
 
 
 
 
 
 
 
 
NUMBER OF EMPLOYEES
7,900

 
7,100

 
6,800

 
6,400

 
6,200





9



 
Q2
 
Q1
 
Q4
 
Q3
 
Q2
 
2013
 
2013
 
2012
 
2012
 
2012
 
 
 
 
 
 
 
 
 
 
DAYS IN CLAIMS PAYABLE (c)
43.7

 
42.4

 
41.1

 
42.8

 
41.4

(c) Days in Claims Payable is a calculation of Medical Claims Liabilities at the end of the period divided by average claims expense per calendar day for such period, excluding the Kentucky premium deficiency reserve liability.
 
 
 
 
 
 
 
 
 
 
CASH AND INVESTMENTS (in millions)
 
 
 
 
 
 
 
Regulated
$
1,595.4

 
$
1,619.0

 
$
1,595.3

 
$
1,493.8

 
$
1,198.2

Unregulated
33.8

 
45.5

 
37.3

 
36.0

 
40.6

TOTAL
$
1,629.2

 
$
1,664.5

 
$
1,632.6

 
$
1,529.8

 
$
1,238.8

 
 
 
 
 
 
 
 
 
 
DEBT TO CAPITALIZATION
32.9
%
 
35.2
%
 
36.1
%
 
29.2
%
 
30.1
%
DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT(d)
29.8
%
 
31.9
%
 
32.7
%
 
25.0
%
 
25.9
%
Debt to Capitalization is calculated as follows: total debt divided by (total debt + total equity).
(d) The non-recourse debt represents the Company's mortgage note payable ($74.1 million at June 30, 2013).
Operating Ratios:
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
2013
 
2012
 
2013
 
2012
Health Benefits Ratios:
 
 
 
 
 
 
 
  Medicaid and CHIP
89.0
%
 
92.4
%
 
90.7
%
 
90.2
%
  ABD and Medicare
89.0

 
93.0

 
88.5

 
91.4

  Specialty Services
82.0

 
98.0

 
82.5

 
93.9

  Total
88.8

 
92.9

 
89.6

 
90.8

 
 
 
 
 
 
 
 
Total General & Administrative Expense Ratio
8.7
%
 
8.2
%
 
8.5
%
 
8.9
%
MEDICAL CLAIMS LIABILITY (In thousands)
The changes in medical claims liability are summarized as follows:

Balance, June 30, 2012
 
$
859,035

Incurred related to:
 
 
Current period
 
8,666,880

Prior period
 
(41,913
)
Total incurred
 
8,624,967

Paid related to:
 
 
Current period
 
7,604,434

Prior period
 
800,166

Total paid
 
8,404,600

Less: Premium Deficiency Reserve
 
1,016

Balance, June 30, 2013
 
$
1,078,386


Centene's claims reserving process utilizes a consistent actuarial methodology to estimate Centene's ultimate liability. Any reduction in the “Incurred related to: Prior period” amount may be offset as Centene actuarially determines “Incurred related to: Current period.” As such, only in the absence of a consistent reserving methodology would favorable development of prior period claims liability estimates reduce medical costs. Centene believes it has consistently applied its claims reserving methodology in each of the periods presented.

The amount of the “Incurred related to: Prior period” above represents favorable development and includes the effects of reserving under moderately adverse conditions, new markets where we use a conservative approach in setting reserves during the initial periods of operations, receipts from other third party payors related to coordination of benefits and lower medical utilization and cost trends for dates of service prior to June 30, 2012.

10