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 2014 THIRD QUARTER RESULTS & RAISES GUIDANCE -
-- Diluted earnings per share (EPS) from continuing operations of $1.34 --

ST. LOUIS, MISSOURI (October 28, 2014) -- Centene Corporation (NYSE: CNC) today announced its financial results for the quarter ended September 30, 2014.  The following discussions, with the exception of cash flow information, are in the context of continuing operations. For the third quarter of 2014, we reported net earnings per diluted share of $1.34. Details of the earnings per diluted share are highlighted below:
 
Third Quarter
 
2014
 
2013
Net earnings per diluted share
$
1.34

 
$
0.88

Impact of Health Insurer Fee
0.15

 

Acquisition transaction costs
0.06

 

Benefit for tax adjustment related to prior periods
(0.33
)
 

Total, excluding above items
$
1.22

 
$
0.88

Included in the table above are the following items:

A $0.15 per diluted share impact for the health insurer fee related to two states where we have not yet received signed agreements.
Transaction costs of $0.06 per diluted share associated with acquisitions in the third quarter.
An income tax benefit of $0.33 per diluted share for periods prior to the third quarter 2014. During the third quarter of 2014, the Internal Revenue Service (IRS) issued final regulations related to compensation deduction limitations applicable to certain health insurance issuers. As a result, we no longer believe the deduction limitations apply to Centene for 2013 and 2014. Accordingly, we reversed previously recorded tax expense from prior periods for this item.

Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, “The underlying operations performed well during the quarter, delivering over 50% revenue growth over 2013. We continue to successfully execute our growth strategy and expect performance to remain strong over the remainder of 2014.”

Key financial metrics for the third quarter of 2014 are summarized as follows:

Quarter-end managed care membership of 3,705,300, including non-risk membership of 303,500, an increase of 1,092,800 members, or 42% year over year.
Premium and service revenues of $4.2 billion, representing 53% growth year over year.
Health Benefits Ratio of 89.7%, compared to 87.8% in 2013.

1



General and Administrative expense ratio of 8.0%, compared to 9.1% in 2013.
Operating cash flow of $441.8 million for the third quarter of 2014.

Other Events

In October 2014, our subsidiary, Louisiana Healthcare Connections, was recommended for a contract award by the Louisiana Department of Health and Hospitals to serve Bayou Health (Medicaid) beneficiaries. The new Bayou Health contract is expected to commence early in the first quarter of 2015.

In August and September 2014, respectively, our Missouri subsidiary, Home State Health, and our Florida subsidiary, Sunshine Health, received accreditation from the National Committee for Quality Assurance.

In September 2014, Centene was added to the S&P MidCap 400 Index and the Barron's 400 Index.

Membership

The following table sets forth the Company's membership by state for its managed care organizations:
 
September 30,
 
2014
 
2013
Arizona
7,000

 
23,700

Arkansas
36,600

 

California
144,700

 

Florida
411,200

 
217,800

Georgia
382,600

 
314,100

Illinois
31,300

 
22,800

Indiana
199,500

 
198,400

Kansas
144,200

 
137,700

Louisiana
150,800

 
152,600

Massachusetts
46,600

 
23,200

Minnesota
9,500

 

Mississippi
99,300

 
76,900

Missouri
64,900

 
58,200

New Hampshire
56,600

 

Ohio
261,000

 
170,900

South Carolina
106,500

 
89,400

Tennessee
21,200

 
20,400

Texas
961,100

 
957,300

Washington
192,500

 
77,100

Wisconsin
74,700

 
72,000

Total at-risk membership
3,401,800

 
2,612,500

Non-risk membership
303,500

 

Total
3,705,300

 
2,612,500


At September 30, 2014, the Company served 193,100 Medicaid members in Medicaid expansion programs in California, Illinois, Massachusetts, New Hampshire, Ohio and Washington included in the table above. The Company also served 195,500 members at September 30, 2014 under its behavioral health contract in Arizona, compared to 160,700 members at September 30, 2013.


2



The following table sets forth our membership by line of business:
 
September 30,
 
2014
 
2013
Medicaid
2,578,300

 
1,953,300

CHIP & Foster Care
247,700

 
274,900

ABD, Medicare & Duals
383,400

 
302,000

Health Insurance Marketplace (HIM)
76,000

 

Hybrid Programs
19,900

 
19,600

Long Term Care (LTC)
55,200

 
31,600

Correctional Services
41,300

 
31,100

Total at-risk membership
3,401,800

 
2,612,500

Non-risk membership
303,500

 

Total
3,705,300

 
2,612,500

 
The following table identifies our dual eligible membership by line of business. The membership tables above include these members.
 
September 30,
 
2014
 
2013
ABD
119,300

 
72,000
LTC
35,500

 
19,600
Medicare
9,800

 
6,100
Total
164,600

 
97,700

Statement of Operations: Three Months Ended September 30, 2014

For the third quarter of 2014, Premium and Service Revenues increased 53% to $4.2 billion from $2.7 billion in the third quarter of 2013. The increase was primarily as a result of the expansions in Florida, Ohio, Washington and Illinois, growth in the AcariaHealth business, the addition of California and New Hampshire operations and our participation in the Health Insurance Marketplaces.

Consolidated HBR for the third quarter of 2014, was 89.7%, compared to 87.8% in the same period in 2013. The HBR increase compared to 2013 is attributable to an increase in higher acuity membership. Consolidated HBR increased from 88.9% in the second quarter of 2014 due to an increase in higher acuity membership.

The following table compares the results for new business and existing business for the quarters ended September 30,:
 
2014
 
2013
Premium and Service Revenue
 
 
 
New business
27
%
 
14
%
Existing business
73
%
 
86
%
 
 
 
 
HBR
 
 
 
New business
91.4
%
 
96.5
%
Existing business
89.0
%
 
86.3
%

Consolidated G&A expense ratio for the third quarter of 2014 was 8.0%, compared to 9.1% in the prior year.  The year over year decrease primarily reflects the leveraging of expenses over higher revenue in 2014.

Earnings from operations were $108.0 million in the third quarter of 2014 compared to $84.0 million in the third quarter of 2013. Net earnings attributable to Centene Corporation were $81.1 million in the third quarter of 2014. This compares to $50.3 million in the third quarter of 2013.


3



Diluted earnings per share of $1.34, or $1.22 excluding a $(0.15) impact associated with the health insurer fee, a $(0.06) impact from transaction costs and a $0.33 benefit associated with the final regulations on the deduction of compensation, compared to $0.88 in 2013.

Balance Sheet and Cash Flow

At September 30, 2014, the Company had cash, investments and restricted deposits of $2,898.6 million, including $70.3 million held by its unregulated entities. Medical claims liabilities totaled $1,588.8 million, representing 43.1 days in claims payable. Total debt was $954.9 million, which includes $140.0 million of borrowings on the $500 million revolving credit facility at quarter end. Debt to capitalization was 35.0% at September 30, 2014, excluding the $70.7 million non-recourse mortgage note. Cash flow from operations for the three months ended September 30, 2014, was $441.8 million, or 5.6 times net earnings.

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, June 30, 2014
42.9

 
Timing of claim payments
0.2

 
Days in claims payable, September 30, 2014
43.1

 
 

Outlook

The table below depicts the Company's annual GAAP guidance for 2014.
 
 
Full Year 2014
 
 
 
Low
 
High 
 
Premium and Service Revenues (in millions)
 
$
15,300

 
$
15,800

 
Diluted EPS
 
$
4.35

 
$
4.50

 
Consolidated Health Benefits Ratio
 
88.9
%
 
89.4
%
 
General & Administrative expense ratio
 
8.2
%
 
8.6
%
 
Effective Tax Rate
 
40.0
%
 
42.0
%
 
Diluted Shares Outstanding (in thousands)
 
60,000

 
60,400

 
 
 
 
 
 
 
The table below provides a roll-forward of diluted EPS from the Company's prior guidance to its current 2014 annual GAAP guidance.
 
 
Full Year 2014
 
 
 
Low
 
High 
 
Prior Diluted EPS Guidance
 
$
3.70

 
$
3.90

 
Increase From Improved Performance
 
0.14

 
0.09

 
 
 
3.84

 
3.99

 
Tax Effect Related to Prior Years
 
0.24

 
0.24

 
Tax Effect Related to 2014
 
0.27

 
0.27

 
Revised 2014 Diluted EPS Guidance
 
4.35

 
4.50

 
 
 
 
 
 
 
The 2014 guidance amounts reflect the following items:

We anticipate receiving an additional signed agreement for Texas in the fourth quarter related to the Health Insurer Fee such that the Health Insurer Fee will not have a significant impact on full year 2014 results.
Included in the guidance for 2014 is approximately $0.24 per diluted share, or $14.5 million, in tax benefits resulting from the reversal of amounts recorded in prior years. For 2014, the benefit related to the final regulations on compensation deduction limitations is approximately $0.27 per diluted share.
Acquisition transaction costs of $0.12 are included in the full year guidance amounts.

Excluding the impact of the reversal of tax expense associated with periods prior to 2014, the Company expects its 2014 annual effective tax rate, including the fourth quarter, to be between 45% - 46%. 

4




Conference Call

As previously announced, the Company will host a conference call Tuesday, October 28, 2014, at 8:30 A.M. (Eastern Time) to review the financial results for the third quarter ended September 30, 2014, 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 1-866-739-7850 in the U.S. and Canada; +1-412-902-6577 from abroad; or via a live, audio webcast on the Company's website at www.centene.com, under the Investors section. Or, participants can register for the conference call in advance by navigating to http://dpregister.com/10052334, to receive a dial-in number upon registration. 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 PM (Eastern Time) on Tuesday, October 27, 2015, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM Eastern Time on Wednesday, November 5, 2014, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10052334.

Other Information

The discussion in the third bullet under the heading "Statement of Operations: Three Months Ended September 30, 2014" contains financial information for new and existing businesses. Existing businesses are primarily state markets or significant geographic expansion in an existing state or product that we have managed for four complete quarters. New businesses are primarily new state markets or significant geographic expansion in an existing state or product that conversely, we have not managed for four complete quarters.

About Centene Corporation

Centene Corporation, a Fortune 500 company, is a leading multi-line healthcare enterprise that provides programs and services to government sponsored healthcare programs, focusing on 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, in-home health services, 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, including the Patient Protection and Affordable Care Act and the Health Care and Education Affordability Reconciliation Act and any regulations enacted thereunder; changes in expected contract start dates; changes in expected closing dates, estimated purchase price and accretion for acquisitions; inflation; provider and state contract changes; new technologies; advances in medicine; reduction in provider payments by governmental payors; major epidemics; disasters and numerous other factors affecting the delivery and cost of healthcare; the expiration, cancellation or suspension of our Medicare or Medicaid managed care contracts by federal or state governments; the outcome of pending legal proceedings; availability of debt and equity financing, on terms that are favorable to us; and general economic and market conditions, as well as those factors disclosed in the Company's publicly filed documents.


[Tables Follow]

5




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share data)
(Unaudited)
 
September 30, 2014
 
December 31, 2013
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents of continuing operations
$
1,523,596

 
$
974,304

Cash and cash equivalents of discontinued operations
59,376

 
63,769

Total cash and cash equivalents
1,582,972

 
1,038,073

Premium and related receivables
685,188

 
428,570

Short term investments
166,993

 
102,126

Other current assets
319,700

 
217,661

Other current assets of discontinued operations
12,858

 
13,743

Total current assets
2,767,711

 
1,800,173

Long term investments
1,108,261

 
791,900

Restricted deposits
99,727

 
46,946

Property, software and equipment, net
424,229

 
395,407

Goodwill
753,060

 
348,432

Intangible assets, net
127,297

 
48,780

Other long term assets
140,429

 
59,357

Long term assets of discontinued operations
25,631

 
38,305

Total assets
$
5,446,345

 
$
3,529,300

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Medical claims liability
$
1,588,798

 
$
1,111,709

Accounts payable and accrued expenses
926,780

 
375,862

Unearned revenue
94,961

 
38,191

Current portion of long term debt
5,131

 
3,065

Current liabilities of discontinued operations
18,623

 
30,294

Total current liabilities
2,634,293

 
1,559,121

Long term debt
949,720

 
665,697

Other long term liabilities
80,371

 
60,015

Long term liabilities of discontinued operations
411

 
1,028

Total liabilities
3,664,795

 
2,285,861

Commitments and contingencies
 
 
 
Redeemable noncontrolling interest
140,499

 

Stockholders’ equity:
 

 
 

Common stock, $.001 par value; authorized 200,000,000 shares; 61,357,390 issued and 58,666,797 outstanding at September 30, 2014, and 58,673,215 issued and 55,319,239 outstanding at December 31, 2013
61

 
59

Additional paid-in capital
811,752

 
594,326

Accumulated other comprehensive loss
(605
)
 
(2,620
)
Retained earnings
896,385

 
731,919

Treasury stock, at cost (2,690,593 and 3,353,976 shares, respectively)
(74,690
)
 
(89,643
)
Total Centene stockholders’ equity
1,632,903

 
1,234,041

Noncontrolling interest
8,148

 
9,398

Total stockholders’ equity
1,641,051

 
1,243,439

Total liabilities and stockholders’ equity
$
5,446,345

 
$
3,529,300



6




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
(Unaudited)
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
Revenues:
 
 
 
 
 
 
 
Premium
$
3,780,256

 
$
2,613,567

 
$
10,182,201

 
$
7,415,518

Service
378,833

 
112,497

 
1,070,036

 
251,290

Premium and service revenues
4,159,089

 
2,726,064

 
11,252,237

 
7,666,808

Premium tax and health insurer fee
192,772

 
69,504

 
583,212

 
264,781

Total revenues
4,351,861

 
2,795,568

 
11,835,449

 
7,931,589

Expenses:
 
 
 
 
 
 
 
Medical costs
3,390,090

 
2,293,616

 
9,092,644

 
6,582,445

Cost of services
327,232

 
100,479

 
935,404

 
218,844

General and administrative expenses
333,878

 
249,028

 
950,432

 
675,783

Premium tax expense
160,744

 
68,453

 
491,691

 
262,188

Health insurer fee expense
31,985

 

 
94,640

 

Total operating expenses
4,243,929

 
2,711,576

 
11,564,811

 
7,739,260

Earnings from operations
107,932

 
83,992

 
270,638

 
192,329

Other income (expense):
 
 
 
 
 
 
 
Investment and other income
5,676

 
4,757

 
17,652

 
13,099

Interest expense
(9,282
)
 
(6,603
)
 
(24,909
)
 
(20,261
)
Earnings from continuing operations, before income tax expense
104,326

 
82,146

 
263,381

 
185,167

Income tax expense
26,696

 
32,280

 
106,125

 
72,937

Earnings from continuing operations, net of income tax expense
77,630

 
49,866

 
157,256

 
112,230

Discontinued operations, net of income tax expense (benefit) of $(142), $(620), $1,311, and $(970), respectively
1,521

 
(952
)
 
2,368

 
(1,394
)
Net earnings
79,151

 
48,914

 
159,624

 
110,836

Noncontrolling interest
(3,469
)
 
(459
)
 
(4,842
)
 
(1,023
)
Net earnings attributable to Centene Corporation
$
82,620

 
$
49,373

 
$
164,466

 
$
111,859

 
 
 
 
 
 
 
 
Amounts attributable to Centene Corporation common shareholders:
Earnings from continuing operations, net of income tax expense
$
81,099

 
$
50,325

 
$
162,098

 
$
113,253

Discontinued operations, net of income tax expense (benefit)
1,521

 
(952
)
 
2,368

 
(1,394
)
Net earnings
$
82,620

 
$
49,373

 
$
164,466

 
$
111,859

 
 
 
 
 
 
 
 
Net earnings (loss) per common share attributable to Centene Corporation:
Basic:
 
 
 
 
 
 
 
Continuing operations
$
1.38

 
$
0.92

 
$
2.80

 
$
2.10

Discontinued operations
0.03

 
(0.02
)
 
0.04

 
(0.02
)
Basic earnings per common share
$
1.41

 
$
0.90

 
$
2.84

 
$
2.08

 
 
 
 
 
 
 
 
Diluted:
 
 
 
 
 
 
 
Continuing operations
$
1.34

 
$
0.88

 
$
2.70

 
$
2.02

Discontinued operations
0.02

 
(0.01
)
 
0.04

 
(0.02
)
Diluted earnings per common share
$
1.36

 
$
0.87

 
$
2.74

 
$
2.00

 
 
 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
Basic
58,613,484

 
54,679,660

 
57,956,152

 
53,863,779

Diluted
60,681,875

 
56,933,056

 
59,936,699

 
55,956,421


7




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


 
Nine Months Ended September 30,
 
2014
 
2013
Cash flows from operating activities:
 
 
 
Net earnings
$
159,624

 
$
110,836

Adjustments to reconcile net earnings to net cash provided by operating activities
Depreciation and amortization
65,008

 
50,220

Stock compensation expense
34,613

 
27,252

Deferred income taxes
(64,931
)
 
1,626

Changes in assets and liabilities
 

 
 

Premium and related receivables
(243,032
)
 
(58,587
)
Other current assets
(24,678
)
 
(19,133
)
Other assets
(51,625
)
 
(65,397
)
Medical claims liabilities
476,414

 
103,895

Unearned revenue
54,000

 
7,976

Accounts payable and accrued expenses
427,128

 
48,840

Other operating activities
21,213

 
4,142

Net cash provided by operating activities
853,734

 
211,670

Cash flows from investing activities:
 

 
 

Capital expenditures
(68,528
)
 
(46,383
)
Purchases of investments
(738,474
)
 
(666,016
)
Sales and maturities of investments
319,711

 
451,034

Investments in acquisitions, net of cash acquired
(94,154
)
 
(62,773
)
Net cash used in investing activities
(581,445
)
 
(324,138
)
Cash flows from financing activities:
 

 
 

Proceeds from exercise of stock options
5,472

 
7,674

Proceeds from borrowings
1,385,000

 
30,000

Payment of long-term debt
(1,117,576
)
 
(40,842
)
Proceeds from stock offering

 
15,225

Excess tax benefits from stock compensation
6,903

 
1,140

Common stock repurchases
(5,632
)
 
(5,677
)
Contribution from noncontrolling interest
5,407

 
5,864

Debt issue costs
(6,475
)
 
(3,587
)
Net cash provided by financing activities
273,099

 
9,797

Effect of exchange rate changes on cash and cash equivalents
(489
)
 

Net increase (decrease) in cash and cash equivalents
544,899

 
(102,671
)
Cash and cash equivalents, beginning of period
1,038,073

 
843,952

Cash and cash equivalents, end of period
$
1,582,972

 
$
741,281

Supplemental disclosures of cash flow information:
 

 
 

Interest paid
$
17,902

 
$
16,738

Health insurer fee paid
126,187

 

Income taxes paid
167,283

 
40,921

Equity issued in connection with acquisition
190,412

 
75,425






8




CENTENE CORPORATION
SUPPLEMENTAL FINANCIAL DATA FROM CONTINUING OPERATIONS
 
Q3
 
Q2
 
Q1
 
Q4
 
Q3
 
2014
 
2014
 
2014
 
2013
 
2013
AT-RISK MEMBERSHIP
 
 
 
 
 
 
 
 
 
Managed Care:
 
 
 
 
 
 
 
 
 
Arizona
7,000

 
7,000

 
7,100

 
7,100

 
23,700

Arkansas
36,600

 
31,100

 
16,400

 

 

California
144,700

 
131,100

 
118,100

 
97,200

 

Florida
411,200

 
313,800

 
230,300

 
222,000

 
217,800

Georgia
382,600

 
373,000

 
331,400

 
318,700

 
314,100

Illinois
31,300

 
29,500

 
22,400

 
22,300

 
22,800

Indiana
199,500

 
200,500

 
198,700

 
195,500

 
198,400

Kansas
144,200

 
146,100

 
145,000

 
139,900

 
137,700

Louisiana
150,800

 
148,600

 
149,800

 
152,300

 
152,600

Massachusetts
46,600

 
47,200

 
50,800

 
22,600

 
23,200

Minnesota
9,500

 
9,400

 
9,400

 

 

Mississippi
99,300

 
97,400

 
85,400

 
78,300

 
76,900

Missouri
64,900

 
58,700

 
58,100

 
59,200

 
58,200

New Hampshire
56,600

 
39,500

 
37,100

 
33,600

 

Ohio
261,000

 
225,900

 
181,800

 
173,200

 
170,900

South Carolina
106,500

 
101,800

 
96,300

 
91,900

 
89,400

Tennessee
21,200

 
21,300

 
21,100

 
20,700

 
20,400

Texas
961,100

 
921,500

 
904,000

 
935,100

 
957,300

Washington
192,500

 
193,800

 
151,700

 
82,100

 
77,100

Wisconsin
74,700

 
67,300

 
70,800

 
71,500

 
72,000

Total at-risk membership
3,401,800

 
3,164,500

 
2,885,700

 
2,723,200

 
2,612,500

Non-risk membership
303,500

 

 

 

 

TOTAL
3,705,300

 
3,164,500

 
2,885,700

 
2,723,200

 
2,612,500

 
 
 
 
 
 
 
 
 
 
Medicaid
2,578,300

 
2,385,500

 
2,169,100

 
2,054,700

 
1,953,300

CHIP & Foster Care
247,700

 
261,800

 
269,200

 
275,100

 
274,900

ABD, Medicare & Duals
383,400

 
329,700

 
300,500

 
305,300

 
302,000

HIM
76,000

 
75,700

 
39,700

 

 

Hybrid Programs
19,900

 
17,000

 
14,400

 
19,000

 
19,600

LTC
55,200

 
53,500

 
51,800

 
37,800

 
31,600

Correctional Services
41,300

 
41,300

 
41,000

 
31,300

 
31,100

Total at-risk membership
3,401,800

 
3,164,500

 
2,885,700

 
2,723,200

 
2,612,500

Non-risk membership
303,500

 

 

 

 

TOTAL
3,705,300

 
3,164,500

 
2,885,700

 
2,723,200

 
2,612,500

 
 
 
 
 
 
 
 
 
 
Specialty Services(a):
 
 
 
 
 
 
 
 
 
Cenpatico Behavioral Health Arizona
195,500

 
182,200

 
162,700

 
156,600

 
160,700

 
 
 
 
 
 
 
 
 
 
(a) Includes external membership only.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REVENUE PER MEMBER PER MONTH(b)
$
370

 
$
359

 
$
355

 
$
335

 
$
328

 
 
 
 
 
 
 
 
 
 
CLAIMS(b)
 
 
 
 
 
 
 
 
 
Period-end inventory
970,200

 
745,400

 
808,500

 
622,200

 
698,900

Average inventory
637,100

 
584,000

 
555,400

 
511,700

 
505,800

Period-end inventory per member
0.29

 
0.24

 
0.28

 
0.23

 
0.27

(b) Revenue per member and claims information are presented for the Managed Care at-risk members.
 
 
 
 
 
 
 
 
 
 
NUMBER OF EMPLOYEES
12,900

 
12,300

 
11,200

 
8,800

 
8,200



9



 
Q3
 
Q2
 
Q1
 
Q4
 
Q3
 
2014
 
2014
 
2014
 
2013
 
2013
 
 
 
 
 
 
 
 
 
 
DAYS IN CLAIMS PAYABLE (c)
43.1

 
42.9

 
42.6

 
42.4

 
40.6

(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.
 
 
 
 
 
 
 
 
 
 
CASH, INVESTMENTS AND RESTRICTED DEPOSITS (in millions)
Regulated
$
2,828.3

 
$
2,352.3

 
$
2,166.4

 
$
1,870.6

 
$
1,612.9

Unregulated
70.3

 
$
50.3

 
49.3

 
44.7

 
37.6

TOTAL
$
2,898.6

 
$
2,402.6

 
$
2,215.7

 
$
1,915.3

 
$
1,650.5

 
 
 
 
 
 
 
 
 
 
DEBT TO CAPITALIZATION
36.8
%
 
37.5
%
 
36.5
%
 
35.0
%
 
30.5
%
DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT(d)
35.0
%
 
35.5
%
 
34.4
%
 
32.4
%
 
27.4
%
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 ($70.7 million at September 30, 2014).
Operating Ratios:
 
Three Months Ended September 30,
 
Nine Months Ended September 30,
 
2014
 
2013
 
2014
 
2013
Health Benefits Ratios:
 
 
 
 
 
 
 
Medicaid, CHIP, Foster Care & HIM
86.5
%
 
84.8
%
 
86.1
%
 
87.9
%
ABD, LTC & Medicare
93.9

 
92.1

 
94.0

 
90.5

Specialty Services
86.8

 
86.8

 
84.9

 
84.4

  Total
89.7

 
87.8

 
89.3

 
88.8

 
 
 
 
 
 
 
 
Total General & Administrative Expense Ratio
8.0
%
 
9.1
%
 
8.4
%
 
8.8
%
MEDICAL CLAIMS LIABILITY (In thousands)

The changes in medical claims liability are summarized as follows:

Balance, September 30, 2013
 
$
1,013,246

Incurred related to:
 
 
Current period
 
11,652,971

Prior period
 
(148,132
)
Total incurred
 
11,504,839

Paid related to:
 
 
Current period
 
10,087,868

Prior period
 
841,419

Total paid
 
10,929,287

Balance, September 30, 2014
 
$
1,588,798


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 September 30, 2013.

10