Attached files

file filename
8-K - FORM 8-K - CENTENE CORPform8k.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 2012 FOURTH QUARTER AND FULL YEAR RESULTS -

ST. LOUIS, MISSOURI (February 5, 2013) -- Centene Corporation (NYSE: CNC) today announced its financial results for the quarter and year ended December 31, 2012
2012 Results
 
Q4
 
Full Year
 
Premium and Service Revenues (in millions)
$
2,301.4

 
$
8,238.9

 
Consolidated Health Benefits Ratio
91.3
%
 
91.6
%
 
General & Administrative expense ratio
8.4
%
 
8.6
%
 
Diluted earnings per share (EPS)
$
0.17

 
$
0.03

 
Cash flow from operations (in millions)
$
(28.6
)
 
$
278.7

 
 
Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, “While 2012 had its challenges, we continue to make progress on premium rates in Texas and believe we have addressed the issues in Kentucky with our planned exit of the State. In 2012, we delivered on our growth strategy by increasing membership by 41% and revenues by 59% from 2011. We were successful in winning seven new contracts in 2012 and have continued in 2013 with the long-term care program recommendations in Florida. In addition, with the pending acquisition of AcariaHealth, we will expand our ability to manage the costs of specialized pharmacy benefit services for complex diseases. We believe with these awards and initiatives we are very well positioned to drive margins and earnings growth in 2013 and beyond.”
Fourth Quarter Highlights

Quarter-end at-risk managed care membership of 2,560,300, an increase of 744,300 members, or 41% year over year.

Premium and service revenues of $2.3 billion, representing 58% growth year over year.

Health Benefits Ratio of 91.3%, compared to 85.9% in 2011.

General and Administrative expense ratio of 8.4%, compared to 11.0% in 2011.

Diluted EPS of $0.17, including medical costs associated with flu of $0.30 higher than experienced in 2011.

Employees increased from 5,300 at December 31, 2011 to 6,800 at December 31, 2012, reflecting our continued business expansions.


1



Other Events

In November 2012, pursuant to a shelf registration statement, we issued an additional $175 million of non-callable 5.75% Senior Notes due June 1, 2017 at a premium to yield 4.29%.

In November 2012, our Illinois subsidiary, IlliniCare Health Plan, was selected to serve dual-eligible members in Cook, DuPage, Lake, Kane, Kankakee and Will counties (Greater Chicago region) as part of the Illinois Medicare-Medicaid Alignment Initiative. Enrollment is expected to begin in late 2013.

In January 2013, our Kansas subsidiary, Sunflower State Health Plan, began operating under a statewide contract to serve members in the state's KanCare program, which includes TANF, ABD (dual and non-dual), foster care, long-term care and CHIP beneficiaries.

In January 2013, our Florida subsidiary, Sunshine State Health Plan, was notified by the Florida Agency for Health Care Administration it has been recommended for a contract award in 10 of 11 regions of the Medicaid Managed Care Long Term Care program. Upon execution of a contract and regulatory approval, enrollment will be implemented by region, beginning in August 2013 and continuing through March 2014.

In January 2013, we signed a definitive agreement to acquire AcariaHealth, a comprehensive specialty pharmacy company, for $152.0 million. The transaction consideration is anticipated to be financed through a combination of Centene common stock, cash on hand and existing credit facilities. The acquisition is expected to close in the first quarter of 2013, subject to regulatory approval and other customary conditions.

In October 2012, we were awarded the Platinum Award at the 2012 URAC Best Practices in Health Care Consumer Empowerment and Protection Awards for our Asthma Solutions for a Managed Medicaid Population.

The following table sets forth the Company's membership by state for its managed care organizations:
 
December 31,
 
2012
 
2011
Arizona
23,500

 
23,700

Florida
214,000

 
198,300

Georgia
313,700

 
298,200

Illinois
18,000

 
16,300

Indiana
204,000

 
206,900

Kentucky
135,800

 
180,700

Louisiana
165,600

 

Massachusetts
21,500

 
35,700

Mississippi
77,200

 
31,600

Missouri
59,600

 

Ohio
157,800

 
159,900

South Carolina
90,100

 
82,900

Texas
949,900

 
503,800

Washington
57,200

 

Wisconsin
72,400

 
78,000

Total at-risk membership
2,560,300

 
1,816,000

Non-risk membership

 
4,900

Total
2,560,300

 
1,820,900



2



The following table sets forth our membership by line of business:
 
December 31,
 
2012
 
2011
Medicaid
1,977,200

 
1,336,800
CHIP & Foster Care
237,700

 
213,900
ABD & Medicare
307,800

 
218,000
Hybrid Programs
29,100

 
40,500
Long-term Care
8,500

 
6,800
Total at-risk membership
2,560,300

 
1,816,000
Non-risk membership

 
4,900
Total
2,560,300

 
1,820,900

The following table identifies the Company's dual eligible membership by line of business. The membership tables above include these members.
 
December 31,
 
2012
 
2011
ABD
72,800

 
45,400
Long-term Care
7,700

 
6,200
Medicare
5,100

 
3,200
Total
85,600

 
54,800

Statement of Operations: Three Months Ended December 31, 2012
 
For the fourth quarter of 2012, Premium and Service Revenues increased 58% to $2.3 billion from $1.5 billion in the fourth quarter of 2011. The increase was primarily driven by the Texas expansion, pharmacy carve-in in Texas, the additions between years of Kentucky, Louisiana, Missouri and Washington contracts and membership growth.  

Consolidated HBR of 91.3% for the fourth quarter of 2012 represents an increase from 85.9% in the comparable period in 2011 and a decrease from 93.3% in the third quarter of 2012. The increase compared to last year primarily reflects an increase in medical costs associated with flu of $0.30 per diluted share as well as increased medical costs in our Kentucky and Texas health plans. Excluding the Kentucky health plan operations, the fourth quarter 2012 HBR was 90.7%.

The following table compares the results for new business and existing business for the quarter ended December 31,:
 
2012
 
2011
Premium and Service Revenue
 
 
 
New business
35
%
 
16
%
Existing business
65
%
 
84
%
 

 

HBR
 
 
 
New business
96.7
%
 
93.1
%
Existing business
88.5
%
 
84.6
%
Total
91.3
%
 
85.9
%

Consolidated G&A expense ratio for the fourth quarter of 2012 was 8.4%, compared to 11.0% in the prior year. The year over year decrease reflects the leveraging of expenses over higher revenues and a reduction in performance based compensation expense which lowered the ratio by 60 basis points.  

Earnings from operations were $13.1 million in the fourth quarter 2012 compared to $47.4 million in the fourth quarter 2011. Net earnings attributable to Centene Corporation were $9.1 million in the fourth quarter 2012, compared to $30.1 million in the fourth quarter of 2011.


3



Diluted EPS was $0.17 in the fourth quarter of 2012 compared to $0.57 in the prior year.

Statement of Operations: Year Ended December 31, 2012

For the year ended December 31, 2012, Premium and Service Revenues increased 59.0% to $8.2 billion over the corresponding period in 2011 as a result of the additional revenue between years from our Illinois, Kentucky, Louisiana, Missouri and Washington contracts, Texas and Arizona expansions, pharmacy carve-ins in Texas and Ohio, and organic membership growth.  

Consolidated HBR of 91.6% for 2012, compared to 85.2% in 2011. The increase compared to last year primarily reflects (1) the continued high level of medical costs in Kentucky including a $41.5 million premium deficiency reserve for the contract period January 1, 2013 through July 5, 2013, (2) a high level of medical costs in the March 1, 2012 expansion areas in Texas, (3) a high level of medical costs in our individual health business, especially for policies issued to members who converted in the first quarter of 2012 and (4) a high level of flu costs during the fourth quarter of 2012. Excluding our Kentucky operations, the HBR for the year ended December 31, 2012, was 89.6%.

Consolidated G&A expense ratio for 2012 was 8.6%, compared to 11.3% in 2011. The decrease is primarily due to leveraging our expenses over higher revenues and a reduction in performance based compensation expense which lowered the ratio by 60 basis points. 

Diluted EPS of $0.03 in 2012. Included in the year ended December 31, 2012, results are the following items: (1) an operating loss in our Kentucky health plan, including a $41.5 million pre-tax premium deficiency reserve; (2) an impairment loss for the write down of goodwill and intangible assets in the Celtic reporting unit; (3) a gain on the sale of investments; and (4) a state income tax benefit. The impact of these items to diluted EPS is provided below:
 
2012
Diluted EPS
$
0.03

Loss from Kentucky operations
1.71

Celtic impairment loss
0.50

Investment gains
(0.23
)
Tax benefit
(0.11
)
Total
$
1.90


Total operating cash flows of $278.7 million.

Balance Sheet and Cash Flow

At December 31, 2012, the Company had cash, investments and restricted deposits of $1,632.6 million, including $37.3 million held by its unregulated entities. Medical claims liabilities totaled $926.3 million, representing 41.1 days in claims payable excluding the liability for the Kentucky premium deficiency reserve. Total debt was $538.9 million which reflects no borrowings on the $350 million revolving credit facility at year end. Debt to capitalization was 32.7% at December 31, 2012, excluding the $75.4 million non-recourse mortgage note. Cash flow from operations for the year ended December 31, 2012 was $278.7 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, September 30, 2012
42.8

 
Timing of claim payments including pharmacy flu costs
(1.9
)
 
Other
0.2

 
Days in claims payable, December 31, 2012
41.1

 
 


4



Outlook

The table below depicts the Company's annual guidance for 2013.
 
 
Full Year 2013
 
 
 
Low
 
High 
 
Premium and Service Revenues (in millions)
 
$
9,700

 
$
10,000

 
Diluted EPS
 
$
2.60

 
$
2.90

 
Consolidated Health Benefits Ratio
 
88.0
%
 
89.0
%
 
General & Administrative expense ratio
 
9.0
%
 
9.5
%
 
Diluted Shares Outstanding (in thousands)
 
54,800

 
55,200

 
 
 
 

 
 

 
The guidance in the table above does not include the pending acquisition of AcariaHealth or revenue and medical costs of the recently announced long-term care program recommendations in Florida. However, business expansion costs for the Florida long-term care award are incorporated in our guidance.
Conference Call
As previously announced, the Company will host a conference call Tuesday, February 5, 2013, at 8:30 A.M. (Eastern Time) to review the financial results for the fourth quarter and year ended December 31, 2012, 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 PM (Eastern Time) on Tuesday, February 4, 2014, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM Eastern Time on Tuesday, February 12, 2013, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10023301.
Non-GAAP Financial Presentation
The Company is providing certain non-GAAP financial measures in this release as the Company believes that these figures are helpful in allowing individuals to more accurately assess the ongoing nature of the Company's operations and measure the Company's performance more consistently.  The Company uses the presented non-GAAP financial measures internally to allow management to focus on period-to-period changes in the Company's core business operations.  Therefore, the Company believes that this information is meaningful in addition to the information contained in the GAAP presentation of financial information.  The presentation of this additional non-GAAP financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP.
The discussion in the third bullet under the heading "Statement of Operations: Three Months Ended December 31, 2012" 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.
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). Centene's CeltiCare subsidiary offers states unique, "exchange based" and other cost-effective coverage solutions for low-income populations. 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, life and health management, managed vision, telehealth services, and pharmacy benefits management.
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

5



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]

6




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

 
December 31,
2012
 
December 31,
2011
ASSETS
 
 
 
Current assets:
 
 
 
Cash and cash equivalents
$
843,952

 
$
573,698

Premium and related receivables
263,452

 
157,450

Short-term investments
139,118

 
130,499

Other current assets
127,080

 
78,363

Total current assets
1,373,602

 
940,010

Long-term investments
614,723

 
506,140

Restricted deposits
34,793

 
26,818

Property, software and equipment, net
377,726

 
349,622

Goodwill
256,288

 
281,981

Intangible assets, net
20,268

 
27,430

Other long-term assets
64,282

 
58,335

Total assets
$
2,741,682

 
$
2,190,336

LIABILITIES AND STOCKHOLDERS’ EQUITY
 

 
 

Current liabilities:
 

 
 

Medical claims liability
$
926,302

 
$
607,985

Premium deficiency reserve
41,475

 

Accounts payable and accrued expenses
191,343

 
216,504

Unearned revenue
34,597

 
9,890

Current portion of long-term debt
3,373

 
3,234

Total current liabilities
1,197,090

 
837,613

Long-term debt
535,481

 
348,344

Other long-term liabilities
55,344

 
67,960

Total liabilities
1,787,915

 
1,253,917

Commitments and contingencies
 
 
 
Stockholders’ equity:
 

 
 

Common stock, $.001 par value; authorized 100,000,000 shares; 55,339,160 issued and 52,329,248 outstanding at December 31, 2012, and 53,586,726 issued and 50,864,618 outstanding at December 31, 2011
55

 
54

Additional paid-in capital
450,856

 
421,981

Accumulated other comprehensive income:
 
 
 
Unrealized gain on investments, net of tax
5,189

 
5,761

Retained earnings
566,820

 
564,961

Treasury stock, at cost (3,009,912 and 2,722,108 shares, respectively)
(69,864
)
 
(57,123
)
Total Centene stockholders’ equity
953,056

 
935,634

Noncontrolling interest
711

 
785

Total stockholders’ equity
953,767

 
936,419

Total liabilities and stockholders’ equity
$
2,741,682

 
$
2,190,336





7




CENTENE CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share data)
(Unaudited)

 
Three Months Ended December 31,
 
Year Ended
December 31,
 
2012
 
2011
 
2012
 
2011
Revenues:
 
 
 
 
 
 
 
Premium
$
2,272,736

 
$
1,436,413

 
$
8,126,205

 
$
5,077,242

Service
28,680

 
22,136

 
112,742

 
103,765

Premium and service revenues
2,301,416

 
1,458,549

 
8,238,947

 
5,181,007

Premium tax
95,181

 
48,627

 
428,665

 
159,575

Total revenues
2,396,597

 
1,507,176

 
8,667,612

 
5,340,582

Expenses:
 
 
 
 
 
 
 
Medical costs
2,075,957

 
1,233,739

 
7,446,037

 
4,324,746

Cost of services
20,808

 
17,397

 
87,705

 
78,114

General and administrative expenses
192,282

 
159,937

 
704,604

 
587,004

Premium tax expense
94,482

 
48,726

 
428,354

 
160,394

Impairment loss

 

 
28,033

 

Total operating expenses
2,383,529

 
1,459,799

 
8,694,733

 
5,150,258

Earnings (loss) from operations
13,068

 
47,377

 
(27,121
)
 
190,324

Other income (expense):
 
 
 
 
 
 
 
Investment and other income
3,377

 
3,990

 
35,957

 
13,369

Debt extinguishment costs

 

 

 
(8,488
)
Interest expense
(6,067
)
 
(4,797
)
 
(20,460
)
 
(20,320
)
Earnings (loss) from operations, before income tax expense
10,378

 
46,570

 
(11,624
)
 
174,885

Income tax expense (benefit)
5,739

 
17,306

 
(329
)
 
66,522

Net earnings (loss)
4,639

 
29,264

 
(11,295
)
 
108,363

Noncontrolling interest
(4,422
)
 
(848
)
 
(13,154
)
 
(2,855
)
Net earnings attributable to Centene Corporation
$
9,061

 
$
30,112

 
$
1,859

 
$
111,218

 
 
 
 
 
 
 
 
Net earnings per common share attributable to Centene Corporation:
Basic earnings per common share
$
0.17

 
$
0.60

 
$
0.04

 
$
2.22

Diluted earnings per common share
$
0.17

 
$
0.57

 
$
0.03

 
$
2.12

 
 
 
 
 
 
 
 
Weighted average number of common shares outstanding:
 
 
 
 
 
 
 
Basic
51,817,066

 
50,522,726

 
51,509,366

 
50,198,954

Diluted
54,055,209

 
52,894,701

 
53,714,375

 
52,474,238




8




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

 
Year Ended December 31,
 
2012
 
2011
Cash flows from operating activities:
 
 
 
Net earnings (loss)
$
(11,295
)
 
$
108,363

Adjustments to reconcile net earnings to net cash provided by operating activities
 

 
 

Depreciation and amortization
65,866

 
58,327

Stock compensation expense
25,332

 
18,171

Impairment loss
28,033

 

Gain on sale of investment in convertible note
(17,880
)
 

Gain on sale of investments, net
(1,484
)
 
(287
)
Debt extinguishment costs

 
8,488

Deferred income taxes
(14,438
)
 
2,031

Changes in assets and liabilities
 

 
 

Premium and related receivables
(116,558
)
 
(11,306
)
Other current assets
(36,818
)
 
(11,812
)
Other assets
2,825

 
(2
)
Medical claims liabilities
359,792

 
149,756

Unearned revenue
24,707

 
(109,082
)
Accounts payable and accrued expenses
(21,474
)
 
38,889

Other operating activities
(7,917
)
 
10,160

Net cash provided by operating activities
278,691

 
261,696

Cash flows from investing activities:
 

 
 

Capital expenditures
(82,144
)
 
(73,708
)
Purchases of investments
(695,687
)
 
(318,397
)
Sales and maturities of investments
589,921

 
267,404

Investments in acquisitions, net of cash acquired

 
(4,375
)
Net cash used in investing activities
(187,910
)
 
(129,076
)
Cash flows from financing activities:
 

 
 

Proceeds from exercise of stock options
15,912

 
15,815

Proceeds from borrowings
400,500

 
419,183

Payment of long-term debt
(218,234
)
 
(416,283
)
Excess tax benefits from stock compensation
10,996

 
4,435

Common stock repurchases
(12,741
)
 
(7,809
)
Contribution from (to) noncontrolling interest
1,092

 
813

Purchase of noncontrolling interest
(14,429
)
 

Debt issue costs
(3,623
)
 
(9,242
)
Net cash provided by financing activities
179,473

 
6,912

Net increase in cash and cash equivalents
270,254

 
139,532

Cash and cash equivalents, beginning of period
573,698

 
434,166

Cash and cash equivalents, end of period
$
843,952

 
$
573,698

Supplemental disclosures of cash flow information:
 

 
 

Interest paid
$
21,605

 
$
27,383

Income taxes paid
$
42,877

 
$
50,444

 




9




CENTENE CORPORATION
SUPPLEMENTAL FINANCIAL DATA
 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
 
2012
 
2012
 
2012
 
2012
 
2011
MEMBERSHIP
 
 
 
 
 
 
 
 
 
Managed Care:
 
 
 
 
 
 
 
 
 
Arizona
23,500

 
23,800

 
24,000

 
23,100

 
23,700

Florida
214,000

 
209,600

 
204,100

 
199,500

 
198,300

Georgia
313,700

 
312,400

 
313,300

 
306,000

 
298,200

Illinois
18,000

 
17,900

 
17,800

 
17,400

 
16,300

Indiana
204,000

 
205,400

 
205,000

 
206,300

 
206,900

Kentucky
135,800

 
145,400

 
143,500

 
145,700

 
180,700

Louisiana
165,600

 
167,200

 
168,700

 
51,300

 

Massachusetts
21,500

 
28,000

 
41,400

 
36,000

 
35,700

Mississippi
77,200

 
30,600

 
30,100

 
29,500

 
31,600

Missouri
59,600

 
53,900

 

 

 

Ohio
157,800

 
173,800

 
166,800

 
161,000

 
159,900

South Carolina
90,100

 
89,400

 
87,800

 
86,700

 
82,900

Texas
949,900

 
930,700

 
919,200

 
811,000

 
503,800

Washington
57,200

 
42,000

 

 

 

Wisconsin
72,400

 
72,900

 
75,800

 
76,000

 
78,000

Total at-risk membership
2,560,300

 
2,503,000

 
2,397,500

 
2,149,500

 
1,816,000

Non-risk membership

 

 

 

 
4,900

TOTAL
2,560,300

 
2,503,000

 
2,397,500

 
2,149,500

 
1,820,900

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Medicaid
1,977,200

 
1,939,400

 
1,848,500

 
1,634,800

 
1,336,800

CHIP & Foster Care
237,700

 
229,600

 
222,600

 
218,800

 
213,900

ABD & Medicare
307,800

 
289,800

 
269,900

 
247,400

 
218,000

Hybrid Programs
29,100

 
35,700

 
48,100

 
41,500

 
40,500

Long-term Care
8,500

 
8,500

 
8,400

 
7,000

 
6,800

Total at-risk membership
2,560,300

 
2,503,000

 
2,397,500

 
2,149,500

 
1,816,000

Non-risk membership

 

 

 

 
4,900

TOTAL
2,560,300

 
2,503,000

 
2,397,500

 
2,149,500

 
1,820,900

 
 
 
 
 
 
 
 
 
 
Specialty Services(a):
 
 
 
 
 
 
 
 
 
Cenpatico Behavioral Health
 
 
 
 
 
 
 
 
 
Arizona
157,900

 
162,000

 
159,900

 
162,100

 
168,900

Kansas
49,800

 
48,500

 
44,300

 
46,000

 
46,200

TOTAL
207,700

 
210,500

 
204,200

 
208,100

 
215,100

 
 
 
 
 
 
 
 
 
 
(a) Includes external membership only.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
REVENUE PER MEMBER PER MONTH(b)
$
292

 
$
283

 
$
279

 
$
269

 
$
262

 
 
 
 
 
 
 
 
 
 
CLAIMS(b)
 
 
 
 
 
 
 
 
 
Period-end inventory
641,000

 
826,800

 
1,195,000

 
735,000

 
495,500

Average inventory
555,200

 
547,400

 
640,600

 
457,400

 
367,600

Period-end inventory per member
0.25

 
0.33

 
0.50

 
0.34

 
0.27

(b) Revenue per member and claims information are presented for the Managed Care at-risk members.
 
 
 
 
 
 
 
 
 
 
NUMBER OF EMPLOYEES
6,800

 
6,400

 
6,200

 
5,700

 
5,300




10




 
Q4
 
Q3
 
Q2
 
Q1
 
Q4
 
2012
 
2012
 
2012
 
2012
 
2011
 
 
 
 
 
 
 
 
 
 
DAYS IN CLAIMS PAYABLE (c)
41.1

 
42.8

 
41.4

 
44.7

 
45.3

(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
$
1,595.3

 
$
1,493.8

 
$
1,198.2

 
$
1,166.9

 
$
1,198.9

Unregulated
37.3

 
36.0

 
40.6

 
35.5

 
38.2

TOTAL
$
1,632.6

 
$
1,529.8

 
$
1,238.8

 
$
1,202.4

 
$
1,237.1

 
 
 
 
 
 
 
 
 
 
DEBT TO CAPITALIZATION
36.1
%
 
29.2
%
 
30.1
%
 
26.4
%
 
27.3
%
DEBT TO CAPITALIZATION EXCLUDING NON-RECOURSE DEBT(d)
32.7
%
 
25.0
%
 
25.9
%
 
21.8
%
 
22.6
%
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 ($75.4 million at December 31, 2012).
Operating Ratios:
 
Three Months Ended December 31,
 
Year Ended December 31,
 
2012
 
2011
 
2012
 
2011
Health Benefits Ratios:
 
 
 
 
 
 
 
  Medicaid and CHIP
92.4
%
 
82.9
%
 
91.2
%
 
82.4
%
  ABD and Medicare
89.1

 
88.8

 
92.1

 
89.8

  Specialty Services
92.7

 
94.0

 
92.5

 
89.1

  Total
91.3

 
85.9

 
91.6

 
85.2

 
 
 
 
 
 
 
 
Total General & Administrative Expense Ratio
8.4
%
 
11.0
%
 
8.6
%
 
11.3
%
MEDICAL CLAIMS LIABILITY (In thousands)
The changes in medical claims liability are summarized as follows:

Balance, December 31, 2011
 
$
607,985

Incurred related to:
 
 
Current period
 
7,499,437

Prior period
 
(53,400
)
Total incurred
 
7,446,037

Paid related to:
 
 
Current period
 
6,535,537

Prior period
 
550,708

Total paid
 
7,086,245

Less: Premium Deficiency Reserve
 
41,475

Balance, December 31, 2012
 
$
926,302


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 December 31, 2011. Excluding the impact of retroactive assignment

11



of members in our Kentucky health plan, the amount of "Incurred related to: Prior period" shown in the table above would have been $61.7 million.

12