Magellan Health Reports Third Quarter 2017 Financial Results
Updates Full Year 2017 Guidance, Including Acquisition of
Three Months Ended | Nine Months Ended | ||||||||||||||||||||
|
|
||||||||||||||||||||
(In millions, except per share results) | |||||||||||||||||||||
2017 |
2016 |
Chg |
2017 |
2016 |
Chg |
||||||||||||||||
Net revenue | $ | 1,419.4 | $ | 1,292.1 | 9.9% | $ | 4,144.2 | $ | 3,573.5 | 16.0% | |||||||||||
Net income | $ | 32.5 | $ | 25.5 | 27.5% | $ | 55.7 | $ | 42.7 | 30.4% | |||||||||||
Segment profit [1] | $ | 87.7 | $ | 82.8 | 5.9% | $ | 211.9 | $ | 199.6 | 6.2% | |||||||||||
Adjusted net income [1] | $ | 40.4 | $ | 33.3 | 21.3% | $ | 80.6 | $ | 67.1 | 20.1% | |||||||||||
Per share results: | |||||||||||||||||||||
Earnings per share | $ | 1.32 | $ | 1.06 | 24.5% | $ | 2.30 | $ | 1.75 | 31.4% | |||||||||||
Adjusted earnings per share [1] | $ | 1.64 | $ | 1.39 | 18.0% | $ | 3.33 | $ | 2.76 | 20.7% |
[1] Refer to the Basis of Presentation for a discussion of non-GAAP financial measures. |
Highlights Include:
- Net revenue increased 10 percent over the third quarter of 2016 to
$1.4 billion . - Net income increased 28 percent over the third quarter of 2016 to
$32.5 million . - Segment profit increased 6 percent over the third quarter of 2016 to
$87.7 million . - Adjusted net income increased 21 percent over the third quarter of 2016 to
$40.4 million . - Unrestricted cash and investments were
$480.5 million as ofSeptember 30, 2017 . Approximately$125.6 million of the unrestricted cash and investments related to excess capital and undistributed earnings held at regulated entities. - On
September 25, 2017 , the Company announced that it had completed a$400 million public offering priced at 99.8 percent and bearing interest at 4.40 percent maturing in 2024. In addition, the Company also completed a new$750 million senior unsecured credit agreement. - Through
October 1, 2017 , the Company launched in three initial regions in the Commonwealth Coordinated Care Plus Program inVirginia , and will phase-in membership in the remaining regions throughJanuary 1, 2018 . - On
October 31, 2017 , the Company closed on its acquisition ofSenior Whole Health .
“I am pleased with the closing of our acquisition of
Net Revenue
Net revenue for the third quarter of 2017 was
Segment Profit
Segment profit was
- Healthcare segment profit for the third quarter of 2017 was
$57.6 million , which represents a decrease of 4 percent compared to the third quarter of 2016. This decrease is mainly due to the prior year quarter including$13 million of favorable out-of-period adjustments, partially off-set by improved results in the government healthcare business. - Pharmacy segment profit for the third quarter of 2017 was
$38.7 million , which was an increase of 20 percent from the third quarter of 2016. The increase was primarily due to PBM new business, improved margins, and earnings from the Veridicus acquisition which closed in December, 2016. - Corporate costs, inclusive of eliminations but excluding stock compensation expense, were
$8.5 million versus$9.4 million during the third quarter of 2016. This decrease was the result of a decline in discretionary benefits.
Cash Flow & Balance Sheet
Cash flow from operations for the nine months ended
As of
Restricted cash and investments as of
Outlook
The Company revised its 2017 full year guidance, including the impact of the acquisition of
The Company now estimates revenue in the range of
The Company now estimates cash flow from operations in the range of
The Company now expects fully diluted EPS to be between
“We are updating our full year 2017 guidance to reflect the closing of the
2017 Guidance | 2017 Guidance | ||||||||||||||||
Current | Prior [2] | ||||||||||||||||
(In millions, except per share results) |
Low |
High |
Low |
High |
|||||||||||||
Net revenue | $ | 5,750.0 | $ | 5,850.0 | $ | 5,795.0 | $ | 6,095.0 | |||||||||
Net income | $ | 100.0 | $ | 110.0 | $ | 90.0 | $ | 114.0 | |||||||||
Segment profit [1] | $ | 320.0 | $ | 330.0 | $ | 329.0 | $ | 349.0 | |||||||||
Adjusted net income [1] | $ | 133.0 | $ | 143.0 | $ | 123.0 | $ | 145.0 | |||||||||
Cash flow from operations | $ | 210.0 | $ | 230.0 | $ | 150.0 | $ | 182.0 | |||||||||
Per share results: | |||||||||||||||||
Earnings per share | $ | 4.10 | $ | 4.51 | $ | 3.72 | $ | 4.71 | |||||||||
Adjusted earnings per share [1] | $ | 5.45 | $ | 5.86 | $ | 5.08 | $ | 5.99 |
[1] Refer to the Basis of Presentation for a discussion of non-GAAP financial measures. |
[2] The Company noted in the second quarter earnings release that it expected to be at the lower end of its guidance ranges. |
Earnings Conference Call
Management will discuss the Company’s third quarter results on a conference call scheduled for
Basis of Presentation
In addition to results determined under Generally Accepted Accounting Principles (GAAP), Magellan provides certain non-GAAP financial measures that management believes are useful in assessing the Company’s performance. Following is a description of these important non-GAAP measures.
Segment profit is equal to net revenues less the sum of cost of care, cost of goods sold, direct service costs and other operating expenses, and includes income from unconsolidated subsidiaries, but excludes segment profit or loss from non-controlling interests held by other parties, stock compensation expense, special charges or benefits, as well as changes in the fair value of contingent consideration recorded in relation to acquisitions.
Adjusted net income and adjusted earnings per share reflect certain adjustments made for acquisitions completed after
Included in the tables issued with this press release are the reconciliations from GAAP measures to the corresponding non-GAAP measures.
About Magellan Health
Forward-Looking Statements
This release is intended to be disclosure through methods reasonably designed to provide broad, non-exclusionary distribution to the public in compliance with the Securities and Exchange Commission’s Fair Disclosure Regulation. This release contains forward-looking statements within the meaning of the Securities Exchange Act of 1934 and the Securities Act of 1933, as amended, which involve a number of risks and uncertainties, many of which are out of our control. All statements, other than statements of historical information provided herein, may be deemed to be forward-looking statements including, without limitation, statements regarding 2017 guidance for net revenue, income before income taxes, net income, earnings per share, segment profit, adjusted net income, adjusted earnings per share, cash flow from operations, growth opportunities and strategy. These statements are based on management’s analysis, judgment, belief and expectation only as of the date hereof, and are subject to uncertainty and changes in circumstances. Without limiting the foregoing, the words “believes,” “anticipates,” “plans,” “expects,” “may,” “should,” “could,” “estimate,” “intend” and other similar expressions are intended to identify forward-looking statements. Actual results could differ materially due to, among other things, the possible election of certain of the Company’s customers to manage the healthcare services of their members directly; changes in rates paid to and/or by the Company by customers and/or providers; higher utilization of health care services by the Company’s risk members; delays, higher costs or inability to implement new business or other Company initiatives; the impact of changes in the contracting model for Medicaid contracts; termination or non-renewal of customer contracts; the impact of new or amended laws or regulations; governmental inquiries; litigation; competition; operational issues; health care reform; and general business conditions. Additional factors that could cause actual results to differ materially from those reflected in the forward-looking statements include, but are not limited to, the risks discussed in the “Risk Factors” section included within the Company’s Annual Report on Form 10-K for the year ended
|
|||||||
CONSOLIDATED BALANCE SHEETS | |||||||
(In thousands) | |||||||
|
|
||||||
(unaudited) | |||||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 304,508 | $ | 504,764 | |||
Accounts receivable, net | 606,764 | 622,431 | |||||
Short-term investments | 297,493 | 312,902 | |||||
Pharmaceutical inventory | 58,995 | 48,941 | |||||
Other current assets | 51,507 | 52,896 | |||||
Total Current Assets | 1,319,267 | 1,541,934 | |||||
Property and equipment, net | 172,524 | 161,437 | |||||
Long-term investments | 7,760 | 10,575 | |||||
Deferred income taxes | 3,125 | 5,249 | |||||
Other long-term assets | 12,725 | 40,621 | |||||
|
742,054 | 745,947 | |||||
Other intangible assets, net | 186,232 | 156,351 | |||||
Total Assets | $ | 2,443,687 | $ | 2,662,114 | |||
LIABILITIES, REDEEMABLE NON-CONTROLLING INTEREST
AND STOCKHOLDERS' EQUITY |
|||||||
Current Liabilities: | |||||||
Accounts payable | $ | 95,635 | $ | 66,530 | |||
Accrued liabilities | 202,176 | 173,701 | |||||
Short-term contingent consideration | 9,354 | 8,875 | |||||
Medical claims payable | 184,136 | 213,692 | |||||
Other medical liabilities | 197,856 | 193,881 | |||||
Current debt and capital lease obligations | 403,693 | 19,231 | |||||
Total Current Liabilities | 1,092,850 | 675,910 | |||||
Long-term debt and capital lease obligations | 214,686 | 745,543 | |||||
Tax contingencies | 13,981 | 14,348 | |||||
Long-term contingent consideration | 1,799 | 615 | |||||
Deferred credits and other long-term liabilities | 15,882 | 18,290 | |||||
Total Liabilities | 1,339,198 | 1,454,706 | |||||
Redeemable non-controlling interest | 4,770 | 4,704 | |||||
Stockholders’ Equity: | |||||||
Ordinary common stock | 520 | 527 | |||||
Additional paid-in capital | 1,186,283 | 1,248,993 | |||||
Retained earnings | 1,289,288 | 1,344,986 | |||||
Accumulated other comprehensive loss | (175) | (148) | |||||
Ordinary common stock in treasury, at cost | (1,376,197) | (1,391,654) | |||||
Total Stockholders’ Equity | 1,099,719 | 1,202,704 | |||||
Total Liabilities, Redeemable Non-Controlling Interest and Stockholders’ Equity | $ | 2,443,687 | $ | 2,662,114 | |||
|
|||||||||||||||
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
|
|
||||||||||||||
2016 | 2017 | 2016 | 2017 | ||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||
Net revenue: | |||||||||||||||
Managed care and other | $ | 751,589 | $ | 834,358 | $ | 2,127,911 | $ | 2,385,397 | |||||||
PBM and dispensing | 540,543 | 585,048 | 1,445,588 | 1,758,771 | |||||||||||
Total net revenue | 1,292,132 | 1,419,406 | 3,573,499 | 4,144,168 | |||||||||||
Costs and expenses: | |||||||||||||||
Cost of care | 480,243 | 569,306 | 1,410,403 | 1,634,624 | |||||||||||
Cost of goods sold | 509,673 | 543,682 | 1,362,062 | 1,648,670 | |||||||||||
Direct service costs and other operating expenses (1)(2)(3) | 229,094 | 227,372 | 635,627 | 680,230 | |||||||||||
Depreciation and amortization | 26,885 | 28,189 | 77,472 | 82,896 | |||||||||||
Interest expense | 3,038 | 7,663 | 6,780 | 16,711 | |||||||||||
Interest and other income | (741) | (1,781) | (2,116) | (3,801) | |||||||||||
Total costs and expenses | 1,248,192 | 1,374,431 | 3,490,228 | 4,059,330 | |||||||||||
Income before income taxes | 43,940 | 44,975 | 83,271 | 84,838 | |||||||||||
Provision for income taxes | 18,631 | 11,739 | 43,259 | 29,206 | |||||||||||
Net income | 25,309 | 33,236 | 40,012 | 55,632 | |||||||||||
Less: net (loss) income attributable to non-controlling interest | (200) | 785 | (2,692) | (66) | |||||||||||
Net income attributable to Magellan | $ | 25,509 | $ | 32,451 | $ | 42,704 | $ | 55,698 | |||||||
Weighted average number of common shares outstanding — basic | 23,052 | 23,282 | 23,394 | 23,135 | |||||||||||
Weighted average number of common shares outstanding — diluted (4) | 24,009 | 24,563 | 24,382 | 24,241 | |||||||||||
Net income per common share attributable to Magellan — basic | $ | 1.11 | $ | 1.39 | $ | 1.83 | $ | 2.41 | |||||||
Net income per common share attributable to Magellan — diluted | $ | 1.06 | $ | 1.32 | $ | 1.75 | $ | 2.30 | |||||||
Net income | $ | 25,309 | $ | 33,236 | $ | 40,012 | $ | 55,632 | |||||||
Other comprehensive income: | |||||||||||||||
Unrealized (loss) gains on available-for-sale securities (5) | (127) | 26 | 109 | 27 | |||||||||||
Comprehensive income | 25,182 | 33,262 | 40,121 | 55,659 | |||||||||||
Less: comprehensive (loss) income attributable to non-controlling interest | (200) | 785 | (2,692) | (66) | |||||||||||
Comprehensive income attributable to Magellan | $ | 25,382 | $ | 32,477 | $ | 42,813 | $ | 55,725 |
(1) Includes stock compensation expense of |
|
(2) Includes changes in fair value of contingent consideration of |
|
(3) Includes impairment of intangible assets of |
|
(4) During 2016, the Company early adopted ASU 2016-09. As a result, the common stock equivalents and diluted weighted average common shares outstanding as of |
|
(5) Net of income tax (benefit) provision of |
|
|
|||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||
(In thousands) | |||||||
Nine Months Ended | |||||||
|
|||||||
2016 | 2017 | ||||||
(Unaudited) | (Unaudited) | ||||||
Cash flows from operating activities: | |||||||
Net income | $ | 40,012 | $ | 55,632 | |||
Adjustments to reconcile net income to net cash from operating activities: | |||||||
Depreciation and amortization | 77,472 | 82,896 | |||||
Non-cash impairment of intangible assets | 4,800 | - | |||||
Non-cash interest expense | 385 | 3,120 | |||||
Non-cash stock compensation expense | 27,573 | 31,834 | |||||
Non-cash income tax provision (benefit) | 2,998 | (2,160) | |||||
Non-cash amortization on investments | 4,224 | 3,052 | |||||
Changes in assets and liabilities, net of effects from acquisitions of businesses: | |||||||
Accounts receivable, net | (31,926) | (13,539) | |||||
Pharmaceutical inventory | (10,425) | 9,609 | |||||
Other assets | (72,374) | (15,481) | |||||
Accounts payable and accrued liabilities | 23,870 | (70,006) | |||||
Medical claims payable and other medical liabilities | (18,017) | 25,578 | |||||
Contingent consideration | (50,591) | (631) | |||||
Tax contingencies | (111) | 158 | |||||
Deferred credits and other long-term liabilities | (5,393) | 2,408 | |||||
Other | (57) | 210 | |||||
Net cash (used in) provided by operating activities | (7,560) | 112,680 | |||||
Cash flows from investing activities: | |||||||
Capital expenditures | (44,345) | (42,703) | |||||
Acquisitions and investments in businesses, net of cash acquired | (126,931) | (3,200) | |||||
Purchase of investments | (365,521) | (341,280) | |||||
Maturity of investments | 373,694 | 320,045 | |||||
Net cash used in investing activities | (163,103) | (67,138) | |||||
Cash flows from financing activities: | |||||||
Proceeds from issuance of debt | 290,000 | 949,239 | |||||
Payments to acquire treasury stock | (106,806) | (15,457) | |||||
Proceeds from exercise of stock options and warrants | 10,933 | 28,328 | |||||
Payments on debt and capital lease obligations | (13,569) | (798,359) | |||||
Payments on contingent consideration | (40,559) | (1,032) | |||||
Other | 1,274 | (8,005) | |||||
Net cash provided by financing activities | 141,273 | 154,714 | |||||
Net (decrease) increase in cash and cash equivalents | (29,390) | 200,256 | |||||
Cash and cash equivalents at beginning of period | 249,029 | 304,508 | |||||
Cash and cash equivalents at end of period | $ | 219,639 | $ | 504,764 | |||
|
|||||||||||||||
CONSOLIDATED OPERATING RESULTS BY BUSINESS SEGMENT | |||||||||||||||
(In thousands) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
|
|
||||||||||||||
2016 | 2017 | 2016 | 2017 | ||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||
Healthcare |
|||||||||||||||
Managed care and other revenue | $ | 690,572 | $ | 769,451 | $ | 1,947,470 | $ | 2,190,097 | |||||||
Cost of care | (480,243) | (569,306) | (1,410,403) | (1,634,624) | |||||||||||
Direct service costs and other | (152,992) | (143,550) | (418,574) | (428,432) | |||||||||||
Stock compensation expense (1) | 2,267 | 2,623 | 6,737 | 8,388 | |||||||||||
Changes in fair value of contingent consideration (1) | 313 | (834) | 383 | (631) | |||||||||||
Impairment of intangible assets (1) | - | - | 4,800 | - | |||||||||||
Less: non-controlling interest segment profit (loss) (2) | (189) | 789 | (1,325) | (56) | |||||||||||
Healthcare segment profit | 60,106 | 57,595 | 131,738 | 134,854 | |||||||||||
Pharmacy Management |
|||||||||||||||
Managed care and other revenue | 61,106 | 65,131 | 180,658 | 195,970 | |||||||||||
PBM and dispensing revenue | 570,231 | 618,178 | 1,535,864 | 1,856,856 | |||||||||||
Cost of goods sold | (538,113) | (575,327) | (1,448,699) | (1,742,610) | |||||||||||
Direct service costs and other | (66,475) | (74,976) | (191,402) | (225,782) | |||||||||||
Stock compensation expense (1) | 5,368 | 5,680 | 16,338 | 17,094 | |||||||||||
Changes in fair value of contingent consideration (1) | - | - | 127 | - | |||||||||||
Pharmacy Management segment profit | 32,117 | 38,686 | 92,886 | 101,528 | |||||||||||
Corporate and Elimination (3) |
|||||||||||||||
Managed care and other revenue | (89) | (224) | (217) | (670) | |||||||||||
PBM and dispensing revenue | (29,688) | (33,130) | (90,276) | (98,085) | |||||||||||
Cost of goods sold | 28,440 | 31,645 | 86,637 | 93,940 | |||||||||||
Direct service costs and other | (9,627) | (8,846) | (25,651) | (26,016) | |||||||||||
Stock compensation expense (1) | 1,541 | 2,020 | 4,498 | 6,352 | |||||||||||
Less: non-controlling interest segment profit (loss) (2) | (5) | (1) | (16) | (3) | |||||||||||
Corporate and Elimination | (9,418) | (8,534) | (24,993) | (24,476) | |||||||||||
Consolidated |
|||||||||||||||
Managed care and other revenue | 751,589 | 834,358 | 2,127,911 | 2,385,397 | |||||||||||
PBM and dispensing revenue | 540,543 | 585,048 | 1,445,588 | 1,758,771 | |||||||||||
Cost of care | (480,243) | (569,306) | (1,410,403) | (1,634,624) | |||||||||||
Cost of goods sold | (509,673) | (543,682) | (1,362,062) | (1,648,670) | |||||||||||
Direct service costs and other | (229,094) | (227,372) | (635,627) | (680,230) | |||||||||||
Stock compensation expense (1) | 9,176 | 10,323 | 27,573 | 31,834 | |||||||||||
Changes in fair value of contingent consideration (1) | 313 | (834) | 510 | (631) | |||||||||||
Impairment of intangible assets (1) | - | - | 4,800 | - | |||||||||||
Less: non-controlling interest segment profit (loss) (2) | (194) | 788 | (1,341) | (59) | |||||||||||
Consolidated segment profit | $ | 82,805 | $ | 87,747 | $ | 199,631 | $ | 211,906 | |||||||
Reconciliation of income before income taxes to segment profit: | |||||||||||||||
Income before income taxes | $ | 43,940 | $ | 44,975 | $ | 83,271 | $ | 84,838 | |||||||
Stock compensation expense | 9,176 | 10,323 | 27,573 | 31,834 | |||||||||||
Changes in fair value of contingent consideration | 313 | (834) | 510 | (631) | |||||||||||
Impairment of intangible assets | - | - | 4,800 | - | |||||||||||
Non-controlling interest segment (profit) loss | 194 | (788) | 1,341 | 59 | |||||||||||
Depreciation and amortization | 26,885 | 28,189 | 77,472 | 82,896 | |||||||||||
Interest expense | 3,038 | 7,663 | 6,780 | 16,711 | |||||||||||
Interest and other income | (741) | (1,781) | (2,116) | (3,801) | |||||||||||
Segment profit | $ | 82,805 | $ | 87,747 | $ | 199,631 | $ | 211,906 |
(1) Stock compensation expense, changes in the fair value of contingent consideration recorded in relation to acquisitions and impairment of intangible assets are included in direct service costs and other operating expenses; however, these amounts are excluded from the computation of segment profit. | |
(2) The non-controlling portion of AlphaCare's segment profit (loss) is excluded from the computation of segment profit. | |
(3) Healthcare subcontracts with Pharmacy Management to provide pharmacy benefits management services for certain of Healthcare’s customers. In addition, Pharmacy Management provides pharmacy benefits management for the Company’s employees covered under its medical plan. As such, revenue, cost of goods sold and direct service costs and other related to these arrangements are eliminated. | |
|
|||||||||||||||
NON-GAAP MEASURES | |||||||||||||||
(In thousands, except per share amounts) | |||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||
|
|
||||||||||||||
2016 | 2017 | 2016 | 2017 | ||||||||||||
(unaudited) | (unaudited) | (unaudited) | (unaudited) | ||||||||||||
Net income attributable to Magellan | $ | 25,509 | $ | 32,451 | $ | 42,704 | $ | 55,698 | |||||||
Adjusted for acquisitions starting in 2013 | |||||||||||||||
Stock compensation expense relating to acquisitions | 5,105 | 4,960 | 14,217 | 14,718 | |||||||||||
Changes in fair value of contingent consideration | 313 | (834) | 510 | (631) | |||||||||||
Amortization of acquired intangibles | 6,649 | 8,424 | 17,938 | 25,189 | |||||||||||
Impairment of intangible assets, net of non-controlling interest | - | - | 3,936 | - | |||||||||||
Tax impact | (4,254) | (4,605) | (12,203) | (14,372) | |||||||||||
Adjusted net income | $ | 33,322 | $ | 40,396 | $ | 67,102 | $ | 80,602 | |||||||
Net income per common share attributable to Magellan —Diluted |
$ |
1.06 | $ | 1.32 | $ | 1.75 | $ | 2.30 | |||||||
Adjusted for acquisitions starting in 2013 | |||||||||||||||
Stock compensation expense relating to acquisitions | 0.22 | 0.20 | 0.59 | 0.61 | |||||||||||
Changes in fair value of contingent consideration | 0.01 | (0.03) | 0.02 | (0.03) | |||||||||||
Amortization of acquired intangibles | 0.28 | 0.34 | 0.74 | 1.04 | |||||||||||
Impairment of intangible assets, net of non-controlling interest | - | - | 0.16 | - | |||||||||||
Tax impact | (0.18) | (0.19) | (0.50) | (0.59) | |||||||||||
Adjusted earnings per share | $ | 1.39 | $ | 1.64 | $ | 2.76 | $ | 3.33 | |||||||
|
|||||||||||||||
FISCAL 2017 GUIDANCE | |||||||||||||||
(In millions, except per share amounts) | |||||||||||||||
PREVIOUS GUIDANCE | CURRENT GUIDANCE (1) | ||||||||||||||
Low | High | Low | High | ||||||||||||
Net revenue | $ | 5,795.0 | $ | 6,095.0 | $ | 5,750.0 | $ | 5,850.0 | |||||||
Income before income taxes | 149.0 | 189.0 | 143.0 | 157.0 | |||||||||||
Net income | 90.0 | 114.0 | 100.0 | 110.0 | |||||||||||
Segment profit (2) | 329.0 | 349.0 | 320.0 | 330.0 | |||||||||||
Adjusted net income (2) | 123.0 | 145.0 | 133.0 | 143.0 | |||||||||||
Cash flow from operations | 150.0 | 182.0 | 210.0 | 230.0 | |||||||||||
Per share results: | |||||||||||||||
Earnings per share (3) | 3.72 | 4.71 | 4.10 | 4.51 | |||||||||||
Adjusted earnings per share (2)(3) | 5.08 | 5.99 | 5.45 | 5.86 |
(1) Includes two months of |
(2) Refer to the Reconciliation of GAAP to Non-GAAP measures table. |
(3) Based on average fully diluted shares of 24.2 million and 24.4 million for previous guidance and current guidance, respectively. |
|
|||||||||||||||||||
FISCAL 2017 GUIDANCE | |||||||||||||||||||
RECONCILIATION OF GAAP TO NON-GAAP MEASURES | |||||||||||||||||||
(In millions, except per share amounts) | |||||||||||||||||||
PREVIOUS GUIDANCE |
CURRENT GUIDANCE (1) |
||||||||||||||||||
Low | High | Low | High | ||||||||||||||||
Net income attributable to Magellan | $ | 90.0 | $ | 114.0 | $ | 100.0 | $ | 110.0 | |||||||||||
Adjusted for acquisitions starting in 2013 | |||||||||||||||||||
Stock compensation expense relating to acquisitions | 16.7 | 16.7 | 16.5 | 16.5 | |||||||||||||||
Changes in fair value of contingent consideration | 2.0 | - | - | - | |||||||||||||||
Amortization of acquired intangibles | 34.0 | 34.0 | 35.5 | 35.5 | |||||||||||||||
Tax impact | (19.7 | ) | (19.7 | ) | (19.0 | ) | (19.0 | ) | |||||||||||
Adjusted net income | $ | 123.0 | $ | 145.0 | $ | 133.0 | $ | 143.0 | |||||||||||
Net income per common share attributable to Magellan —Diluted | $ | 3.72 | $ | 4.71 | $ | 4.10 | $ | 4.51 | |||||||||||
Adjusted for acquisitions starting in 2013 | |||||||||||||||||||
Stock compensation expense relating to acquisitions | 0.69 | 0.69 | 0.68 | 0.68 | |||||||||||||||
Changes in fair value of contingent consideration | 0.08 | - | - | - | |||||||||||||||
Amortization of acquired intangibles | 1.40 | 1.40 | 1.45 | 1.45 | |||||||||||||||
Tax impact | (0.81 | ) | (0.81 | ) | (0.78 | ) | (0.78 | ) | |||||||||||
Adjusted earnings per share | $ | 5.08 | $ | 5.99 | $ | 5.45 | $ | 5.86 | |||||||||||
Reconciliation of income before income taxes to segment profit: | |||||||||||||||||||
Income before income taxes | $ | 149.0 | $ | 189.0 | $ | 143.0 | $ | 157.0 | |||||||||||
Stock compensation expense | 40.0 | 36.0 | 41.0 | 39.0 | |||||||||||||||
Changes in fair value of contingent consideration | 2.0 | - | - | - | |||||||||||||||
Depreciation and amortization | 117.0 | 113.0 | 115.0 | 113.0 | |||||||||||||||
Interest expense | 23.0 | 13.0 | 26.0 | 26.0 | |||||||||||||||
Interest income | (2.0 | ) | (2.0 | ) | (5.0 | ) | (5.0 | ) | |||||||||||
Segment profit | $ | 329.0 | $ | 349.0 | $ | 320.0 | $ | 330.0 |
(1) Includes two months of |
View source version on businesswire.com: http://www.businesswire.com/news/home/20171101005614/en/
Media:
[email protected]
or
Investors:
[email protected]
Source:
Northern California Wildfires Costliest In U.S. History
According to the Wall Street Journal, “those who don’t get premium subsidies under the 2010 law may be responsible for the full brunt of steep rate increases”
Advisor News
Annuity News
Health/Employee Benefits News
Life Insurance News