8-K


UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________
FORM 8-K
______________
Current Report
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): April 28, 2016
______________
MOLINA HEALTHCARE, INC.
(Exact name of registrant as specified in its charter)
Delaware
1-31719
13-4204626
(State of incorporation)
(Commission File Number)
(I.R.S. Employer Identification Number)
______________
200 Oceangate, Suite 100, Long Beach, California 90802
(Address of principal executive offices)
Registrant’s telephone number, including area code: (562) 435-3666

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
⃞ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
⃞ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
⃞ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
⃞ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))





Item 2.02.    Results of Operations and Financial Condition.
On April 28, 2016, Molina Healthcare, Inc. issued a press release announcing its financial results for the first quarter ended March 31, 2016. The full text of the press release is included as Exhibit 99.1 to this report. The information contained in the websites cited in the press release is not part of this report.
The information in this Form 8-K and the exhibit attached hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Securities Exchange Act of 1934, as amended, except as expressly set forth by specific reference in such a filing.
Item 9.01.    Financial Statements and Exhibits.
(d)     Exhibits:
Exhibit
No.               Description
99.1              Press release of Molina Healthcare, Inc. issued April 28, 2016, as to financial results for the first quarter ended March 31, 2016.





SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
MOLINA HEALTHCARE, INC.
 
 
 
Date:
April 28, 2016
By:
/s/ Jeff D. Barlow
 
 
Jeff D. Barlow
 
 
Chief Legal Officer and Secretary





EXHIBIT INDEX
Exhibit
 
No.
Description
 
 
99.1
Press release of Molina Healthcare, Inc. issued April 28, 2016, as to financial results for the first quarter ended March 31, 2016.



Exhibit



News Release

Contact:
Juan José Orellana
Investor Relations
562-435-3666, ext. 111143


MOLINA HEALTHCARE REPORTS
FIRST QUARTER 2016 RESULTS

Net income per diluted share of $0.43.
Adjusted net income per diluted share of $0.51.
Total revenue of $4.3 billion, up 37% over first quarter 2015.
Aggregate membership up 42% over first quarter 2015.
2016 outlook for adjusted net income per diluted share revised to range of $2.50 – $2.95
2016 outlook for net income per diluted share revised to range of $2.15 – $2.60

Long Beach, California (April 28, 2016) - Molina Healthcare, Inc. (NYSE: MOH) today reported its financial results for the first quarter of 2016.
“Although first quarter results were not in line with our expectations, we nevertheless remain on track to meet our long term goals,” said J. Mario Molina, M.D., chief executive officer of Molina Healthcare, Inc. “During the first quarter we closed on five acquisitions and welcomed nearly 700,000 new members to the Molina family. In total, we increased our membership nearly 20% in the span of three months. There were some disappointments this quarter; however, we remain confident that we can reach our long-term goal of 1.5% to 2.0% after-tax margins by the fourth quarter of 2017.”
First Quarter 2016 Compared with First Quarter 2015
Net income per diluted share decreased to $0.43 in the first quarter of 2016 compared with $0.56 reported for the first quarter of 2015. The primary reason for the decline in earnings year over year was reduced Medicaid Expansion premium rates that lowered income before taxes by approximately $50 million ($0.55 per diluted share).
Strong enrollment growth generated approximately $1 billion, or 34% more premium revenue in the first quarter of 2016 compared with the first quarter of 2015. Enrollment growth was primarily due to increased Marketplace enrollment, the start-up of the Puerto Rico health plan in April 2015, and acquisitions. Consolidated premium revenue measured on a per-member per-month (PMPM) basis decreased approximately 6% in the first quarter of 2016 when compared with the first quarter of 2015. The decline in PMPM premium revenue was primarily the result of lower PMPM premiums for Medicaid Expansion and the Marketplace.

-MORE-


MOH Reports First Quarter 2016 Results
Page 2
April 28, 2016

The medical care ratio increased to 89.8% in the first quarter of 2016, from 88.7% in the first quarter of 2015. Consolidated medical care costs measured on a PMPM basis decreased approximately 5% in the first quarter of 2016 when compared with the first quarter of 2015.
General and administrative expenses as a percentage of total revenue (the “general and administrative expense ratio”) decreased slightly to 7.8% in the first quarter of 2016, from 8.1% in the first quarter of 2015, primarily the result of improved leverage of fixed administrative expenses over higher total revenue.
Revised 2016 Outlook
Slower than anticipated realization of the benefits from medical cost management initiatives, combined with the stresses exerted on our administrative capacity by rapid growth, have resulted in medical care costs that have exceeded our expectations. Accordingly, we are revising our 2016 outlook to reflect developments in the first quarter that include, among other things:
Higher than anticipated medical care costs at our Ohio and Texas health plans; and
Margin pressures as a result of pharmacy costs across the business in general, but particularly in Puerto Rico.
Despite this revision to our 2016 outlook, we expect to achieve our long-term goal of 1.5% to 2.0% profit margin by the fourth quarter of 2017.
The following table presents our revised outlook for fiscal year 2016:
 
Low End
 
High End
Premium Revenue
$16.0B
 
$16.0B
Health Insurer Fee Revenue
$360M
 
$360M
Premium Tax Revenue
$440M
 
$440M
Service Revenue
$560M
 
$560M
Investment and Other Income
$35M
 
$35M
Total Revenue
$17.3B
 
$17.4B
Total Medical Care Costs
$14.2B
 
$14.2B
Medical Care Ratio
89.2%
 
88.9%
Total Cost of Service Revenue
$510M
 
$510M
General & Administrative Expenses
$1.3B
 
$1.3B
G&A Ratio
7.8%
 
7.8%
Premium Tax Expense
$440M
 
$440M
Health Insurer Fee Expense
$233M
 
$233M
Depreciation & Amortization
$140M
 
$140M
Interest and Other Expense
$100M
 
$100M
Income Before Income Taxes
$350M
 
$400M
EBITDA
$610M
 
$660M
Effective Tax Rate
64%
 
62%
After Tax Margin
0.7%
 
0.9%
Diluted Shares
58M
 
58M
Net Income per Share
$2.15
 
$2.60
Adjusted Net Income per Share
$2.50
 
$2.95
Conference Call
Management will host a conference call and webcast to discuss Molina Healthcare's first quarter results at 5:00 p.m. Eastern time on Thursday, April 28, 2016. The number to call for the interactive teleconference is (212) 231-2905. A telephonic replay of the conference call will be available from 7:00 p.m. Eastern time on Thursday, April 28, 2016, through 6:00 p.m. Eastern Time on Friday, April, 29, 2016, by dialing (800) 633-8284 and entering confirmation number 21808925. A live audio broadcast of Molina Healthcare’s

-MORE-


MOH Reports First Quarter 2016 Results
Page 3
April 28, 2016

conference call will be available on our website, molinahealthcare.com. A 30-day online replay will be available approximately an hour following the conclusion of the live broadcast.
About Molina Healthcare
Molina Healthcare, Inc., a FORTUNE 500 company, provides managed health care services under the Medicaid and Medicare programs and through the state insurance marketplaces. Through our locally operated health plans in 11 states across the nation and in the Commonwealth of Puerto Rico, Molina currently serves approximately 4.2 million members. Dr. C. David Molina founded our company in 1980 as a provider organization serving low-income families in Southern California. Today, we continue his mission of providing high quality and cost-effective health care to those who need it most. For more information about Molina Healthcare, please visit our website at molinahealthcare.com.

-MORE-


MOH Reports First Quarter 2016 Results
Page 4
April 28, 2016

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995: This earnings release contains “forward-looking statements” regarding our plans, expectations, and anticipated future events. Actual results could differ materially due to numerous known and unknown risks and uncertainties. Those known risks and uncertainties include, but are not limited to, the following:
uncertainties and evolving market and provider economics associated with the implementation of the Affordable Care Act, the Medicaid Expansion, the insurance marketplaces, the effect of various implementing regulations, and uncertainties regarding the Medicare-Medicaid dual eligible demonstration programs in California, Illinois, Michigan, Ohio, South Carolina, and Texas;
management of our medical costs, including seasonal flu patterns and rates of utilization that are consistent with our expectations, our ability to reduce over time the high medical costs commonly associated with new patient populations, and the success of our care management initiatives;
federal or state medical cost expenditure floors, administrative cost and profit ceilings, premium stabilization programs, profit sharing arrangements, and conflicting interpretations thereof;
the interpretation and implementation of at-risk premium rules regarding the achievement of certain quality measures, and our ability to recognize revenue amounts associated therewith;
cyber-attacks or other privacy or data security incidents resulting in an inadvertent unauthorized disclosure of protected health information;
the success of our new health plan in Puerto Rico, including the resolution of the Puerto Rico debt crisis and the payment of all amounts due under our Medicaid contract;
specialty drugs or generic drugs that are exorbitantly priced but not factored into the calculation of our capitated rates;
significant budget pressures on state governments and their potential inability to maintain current rates, to implement expected rate increases, or to maintain existing benefit packages or membership eligibility thresholds or criteria, including the resolution of the Illinois budget impasse and continued payment of all amounts due to our Illinois health plan;
the accurate estimation of incurred but not reported or paid medical costs across our health plans;
retroactive adjustments to premium revenue or accounting estimates which require adjustment based upon subsequent developments or new information;
efforts by states to recoup previously paid amounts;
the success of our profit improvement and cost-cutting initiatives;
the success of our efforts to retain existing government contracts and to obtain new government contracts in connection with state requests for proposals (RFPs) in both existing and new states;
the continuation and renewal of the government contracts of both our health plans and Molina Medicaid Solutions and the terms under which such contracts are renewed;
complications, member confusion, or enrollment backlogs related to the annual renewal of Medicaid coverage;
government audits and reviews, and any fine, enrollment freeze, or monitoring program that may result therefrom;
changes with respect to our provider contracts and the loss of providers;
approval by state regulators of dividends and distributions by our health plan subsidiaries;
changes in funding under our contracts as a result of regulatory changes, programmatic adjustments, or other reforms;
high dollar claims related to catastrophic illness;
the favorable resolution of litigation, arbitration, or administrative proceedings;
the relatively small number of states in which we operate health plans;
the effect on our Los Angeles County subcontract of Centene’s acquisition of Health Net;
the availability of adequate financing on acceptable terms to fund and capitalize our expansion and growth, repay our outstanding indebtedness at maturity and meet our liquidity needs, including the interest expense and other costs associated with such financing;
the failure of a state in which we operate to renew its federal Medicaid waiver;
changes generally affecting the managed care or Medicaid management information systems industries;
increases in government surcharges, taxes, and assessments;
newly emergent viruses or widespread epidemics, including the Zika virus, and associated public alarm;
changes in general economic conditions, including unemployment rates;
the sufficiency of our funds on hand to pay the amounts due upon conversion of our outstanding notes;
increasing competition and consolidation in the Medicaid industry;
and numerous other risk factors, including those discussed in our periodic reports and filings with the Securities and Exchange Commission. These reports can be accessed under the investor relations tab of our website or on the SEC’s website at sec.gov. Given these risks and uncertainties, we can give no assurances that our forward-looking statements will prove to be accurate, or that any other results or events projected or contemplated by our forward-looking statements will in fact occur, and we caution investors not to place undue reliance on these statements. All forward-looking statements in this release represent our judgment as of April 28, 2016, and we disclaim any obligation to update any forward-looking statements to conform the statement to actual results or changes in our expectations.



-MORE-


MOH Reports First Quarter 2016 Results
Page 5
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME
 
Three Months Ended March 31,
 
2016
 
2015
 
(Dollar amounts in millions, except net income per share)
Revenue:
 
 
 
Premium revenue
$
3,995

 
$
2,971

Service revenue
140

 
52

Premium tax revenue
109

 
95

Health insurer fee revenue
90

 
48

Investment income
8

 
3

Other revenue
1

 
2

Total revenue
4,343

 
3,171

Operating expenses:
 
 
 
Medical care costs
3,588

 
2,636

Cost of service revenue
127

 
36

General and administrative expenses
340

 
256

Premium tax expenses
109

 
95

Health insurer fee expenses
58

 
41

Depreciation and amortization
32

 
25

Total operating expenses
4,254

 
3,089

Operating income
89

 
82

Interest expense
25

 
15

Income before income tax expense
64

 
67

Income tax expense
40

 
39

Net income
$
24

 
$
28

 
 
 
 
Diluted net income per share
$
0.43

 
$
0.56

 
 
 
 
Diluted weighted average shares outstanding
56.9

 
50.1

 
 
 
 
Operating Statistics:
 
 
 
Medical care ratio (1)
89.8
%
 
88.7
%
General and administrative expense ratio (2)
7.8
%
 
8.1
%
Premium tax ratio (1)
2.6
%
 
3.1
%
Effective tax rate
61.7
%
 
58.2
%
Net profit margin (2)
0.6
%
 
0.9
%
____________
(1)
Medical care ratio represents medical care costs as a percentage of premium revenue; premium tax ratio represents premium tax expenses as a percentage of premium revenue plus premium tax revenue.
(2)
Computed as a percentage of total revenue.

-MORE-


MOH Reports First Quarter 2016 Results
Page 6
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
 
March 31,
 
December 31,
 
2016
 
2015
 
(Unaudited)
 
 
 
(Amounts in millions,
except per-share data)
ASSETS
Current assets:
 
 
 
Cash and cash equivalents
$
2,156

 
$
2,329

Investments
2,070

 
1,801

Receivables
863

 
597

Income taxes refundable
38

 
13

Prepaid expenses and other current assets
260

 
192

Derivative asset
377

 
374

Total current assets
5,764

 
5,306

Property, equipment, and capitalized software, net
419

 
393

Deferred contract costs
79

 
81

Intangible assets, net
149

 
122

Goodwill
619

 
519

Restricted investments
116

 
109

Deferred income taxes

 
18

Other assets
37

 
28

 
$
7,183

 
$
6,576

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
 
 
 
Medical claims and benefits payable
$
1,940

 
$
1,685

Amounts due government agencies
910

 
729

Accounts payable and accrued liabilities
601

 
362

Deferred revenue
94

 
223

Current portion of long-term debt
455

 
449

Derivative liability
377

 
374

Total current liabilities
4,377

 
3,822

Senior notes
965

 
962

Lease financing obligations
198

 
198

Deferred income taxes
15

 

Other long-term liabilities
38

 
37

Total liabilities
5,593

 
5,019

Stockholders’ equity:
 
 
 
Common stock, $0.001 par value; 150 shares authorized; outstanding: 57 shares at March 31, 2016 and 56 shares at December 31, 2015

 

Preferred stock, $0.001 par value; 20 shares authorized, no shares issued and outstanding

 

Additional paid-in capital
806

 
803

Accumulated other comprehensive gain (loss)
2

 
(4
)
Retained earnings
782

 
758

Total stockholders’ equity
1,590

 
1,557

 
$
7,183

 
$
6,576



-MORE-


MOH Reports First Quarter 2016 Results
Page 7
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 
Three Months Ended March 31,
 
2016
 
2015
 
(Amounts in millions)
Operating activities:
 
 
 
Net income
$
24

 
$
28

Adjustments to reconcile net income to net cash provided by operating activities:
 
 
 
Depreciation and amortization
44

 
33

Deferred income taxes
30

 
1

Share-based compensation
7

 
6

Amortization of convertible senior notes and lease financing obligations
8

 
7

Other, net
6

 
3

Changes in operating assets and liabilities:
 
 
 
Receivables
(266
)
 
105

Prepaid expenses and other assets
(202
)
 
(137
)
Medical claims and benefits payable
255

 
248

Amounts due government agencies
181

 
95

Accounts payable and accrued liabilities
205

 
189

Deferred revenue
(129
)
 
(26
)
Income taxes
(24
)
 
2

Net cash provided by operating activities
139

 
554

 
 
 
 
Investing activities:
 
 
 
Purchases of investments
(611
)
 
(438
)
Proceeds from sales and maturities of investments
348

 
255

Purchases of property, equipment, and capitalized software
(46
)
 
(25
)
Increase in restricted investments
(4
)
 
(5
)
Net cash paid in business combinations
(2
)
 
(8
)
Other, net
1

 
(7
)
Net cash used in investing activities
(314
)
 
(228
)
 
 
 
 
Financing activities:
 
 
 
Proceeds from employee stock plans

 
1

Other, net
2

 
4

Net cash provided by financing activities
2

 
5

Net (decrease) increase in cash and cash equivalents
(173
)
 
331

Cash and cash equivalents at beginning of period
2,329

 
1,539

Cash and cash equivalents at end of period
$
2,156

 
$
1,870


-MORE-


MOH Reports First Quarter 2016 Results
Page 8
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED NON-GAAP FINANCIAL MEASURES
We use two non-GAAP financial measures as supplemental metrics in evaluating our financial performance, making financing and business decisions, and forecasting and planning for future periods. For these reasons, management believes such measures are useful supplemental measures to investors in comparing our performance to the performance of other public companies in the health care industry. These non-GAAP financial measures should be considered as supplements to, and not as substitutes for or superior to, GAAP measures.
The first of these non-GAAP measures is earnings before interest, taxes, depreciation and amortization (EBITDA). We believe that EBITDA is particularly helpful in assessing our ability to meet the cash demands of our operating units. The following table reconciles net income, which we believe to be the most comparable GAAP measure, to EBITDA.
 
Three Months Ended March 31,
 
2016
 
2015
 
(Amounts in millions)
Net income
$
24

 
$
28

Adjustments:
 
 
 
Depreciation, and amortization of intangible assets and capitalized software
37

 
29

Interest expense
25

 
15

Income tax expense
40

 
39

EBITDA
$
126

 
$
111

The second of these non-GAAP measures is adjusted net income (including adjusted net income per diluted share). We believe that adjusted net income per diluted share is very helpful in assessing our financial performance exclusive of the non-cash impact of the amortization of purchased intangibles. The following table reconciles net income, which we believe to be the most comparable GAAP measure, to adjusted net income.
 
Three Months Ended March 31,
2016
 
2015
 
(In millions, except per diluted share amounts)
 
Amount
 
Per share
 
Amount
 
Per share
Net income
$
24

 
$
0.43

 
$
28

 
$
0.56

Adjustment, net of tax:
 
 
 
 
 
 
 
Amortization of intangible assets
5

 
0.08

 
3

 
0.06

Adjusted net income
$
29

 
$
0.51

 
$
31

 
$
0.62




-MORE-


MOH Reports First Quarter 2016 Results
Page 9
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED HEALTH PLANS SEGMENT MEMBERSHIP
 
March 31,
 
December 31,
 
March 31,
 
2016
 
2015
 
2015
Ending Membership by Health Plan:
 
 
 
 
 
California
676,000

 
620,000

 
574,000

Florida
576,000

 
440,000

 
352,000

Illinois
206,000

 
98,000

 
102,000

Michigan
399,000

 
328,000

 
256,000

New Mexico
246,000

 
231,000

 
222,000

Ohio
336,000

 
327,000

 
350,000

Puerto Rico (1)
339,000

 
348,000

 

South Carolina
102,000

 
99,000

 
111,000

Texas
380,000

 
260,000

 
268,000

Utah
151,000

 
102,000

 
90,000

Washington
672,000

 
582,000

 
533,000

Wisconsin
137,000

 
98,000

 
107,000

 
4,220,000

 
3,533,000

 
2,965,000

Ending Membership by Program:
 
 
 
 
 
Temporary Assistance for Needy Families (TANF), CHIP(2)
2,485,000

 
2,312,000

 
1,825,000

Medicaid Expansion
632,000

 
557,000

 
437,000

Aged, Blind or Disabled (ABD)
380,000

 
366,000

 
358,000

Marketplace
630,000

 
205,000

 
266,000

Medicare-Medicaid Plan (MMP) - Integrated
50,000

 
51,000

 
34,000

Medicare Special Needs Plans
43,000

 
42,000

 
45,000

 
4,220,000

 
3,533,000

 
2,965,000

_______________________
(1)
The Puerto Rico health plan began serving members effective April 1, 2015.
(2)
CHIP stands for Children’s Health Insurance Program.




-MORE-


MOH Reports First Quarter 2016 Results
Page 10
April 28, 2016


MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA
(In millions, except percentages and per-member per-month amounts)
 
Three Months Ended March 31, 2016
 
Member
Months(1)
 
Premium Revenue
 
Medical Care Costs
 
MCR(2)
 
Medical Margin
 
 
Total
 
PMPM
 
Total
 
PMPM
 
 
California
2.0

 
$
541

 
$
273.42

 
$
469

 
$
236.92

 
86.7
%
 
$
72

Florida
1.6

 
489

 
295.42

 
413

 
249.45

 
84.4

 
76

Illinois
0.6

 
149

 
267.10

 
132

 
236.76

 
88.6

 
17

Michigan
1.2

 
387

 
320.14

 
347

 
287.34

 
89.8

 
40

New Mexico
0.7

 
336

 
449.52

 
296

 
394.77

 
87.8

 
40

Ohio
1.0

 
488

 
489.14

 
449

 
450.11

 
92.0

 
39

Puerto Rico
1.0

 
181

 
176.85

 
174

 
170.43

 
96.4

 
7

South Carolina
0.3

 
84

 
275.97

 
67

 
220.78

 
80.0

 
17

Texas
1.1

 
620

 
580.81

 
575

 
538.91

 
92.8

 
45

Utah
0.4

 
114

 
264.62

 
102

 
235.88

 
89.1

 
12

Washington
2.0

 
506

 
255.41

 
458

 
231.18

 
90.5

 
48

Wisconsin
0.4

 
97

 
250.36

 
92

 
238.01

 
95.1

 
5

Other(3)

 
3

 

 
14

 

 

 
(11
)
 
12.3

 
$
3,995

 
$
323.73

 
$
3,588

 
$
290.74

 
89.8
%
 
$
407

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended March 31, 2015
 
Member
Months(1)
 
Premium Revenue
 
Medical Care Costs
 
MCR(2)
 
Medical Margin
 
Total
 
PMPM
 
Total
 
PMPM
 
 
California
1.7

 
$
511

 
$
305.10

 
$
452

 
$
270.37

 
88.6
%
 
$
59

Florida
0.9

 
311

 
346.46

 
281

 
313.51

 
90.5

 
30

Illinois
0.3

 
104

 
341.86

 
90

 
293.58

 
85.9

 
14

Michigan
0.7

 
220

 
290.29

 
185

 
244.32

 
84.2

 
35

New Mexico
0.7

 
314

 
458.75

 
292

 
426.82

 
93.0

 
22

Ohio
1.0

 
515

 
488.26

 
413

 
391.56

 
80.2

 
102

Puerto Rico

 

 

 

 

 

 

South Carolina
0.3

 
91

 
266.42

 
74

 
216.67

 
81.3

 
17

Texas
0.8

 
382

 
492.38

 
352

 
453.30

 
92.1

 
30

Utah
0.3

 
77

 
290.27

 
74

 
278.99

 
96.1

 
3

Washington
1.6

 
376

 
240.83

 
352

 
225.49

 
93.6

 
24

Wisconsin
0.3

 
60

 
199.61

 
49

 
161.13

 
80.7

 
11

Other(3)

 
10

 

 
22

 

 

 
(12
)
 
8.6

 
$
2,971

 
$
344.65

 
$
2,636

 
$
305.80

 
88.7
%
 
$
335

____________
(1)
A member month is defined as the aggregate of each month’s ending membership for the period presented.
(2)
The MCR represents medical costs as a percentage of premium revenue.
(3)
“Other” medical care costs include primarily medically related administrative costs at the parent company, and direct delivery costs.





-MORE-


MOH Reports First Quarter 2016 Results
Page 11
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA
(In millions, except percentages and per-member per-month amounts)

 
Three Months Ended March 31, 2016
 
Member
Months(1)
 
Premium Revenue
 
Medical Care Costs
 
MCR(2)
 
Medical Margin
 
 
Total
 
PMPM
 
Total
 
PMPM
 
 
TANF and CHIP
7.4

 
$
1,324

 
$
178.47

 
$
1,198

 
$
161.46

 
90.5
%
 
$
126

Medicaid Expansion
1.9

 
679

 
365.11

 
574

 
308.30

 
84.4

 
105

ABD
1.2

 
1,112

 
961.49

 
1,041

 
899.79

 
93.6

 
71

Marketplace
1.6

 
409

 
251.85

 
334

 
205.86

 
81.7

 
75

MMP
0.1

 
340

 
2,220.68

 
317

 
2,070.23

 
93.2

 
23

Medicare
0.1

 
131

 
1,029.10

 
124

 
980.49

 
95.3

 
7

 
12.3

 
$
3,995

 
$
323.73

 
$
3,588

 
$
290.74

 
89.8
%
 
$
407


 
Three Months Ended March 31, 2015
 
Member
Months(1)
 
Premium Revenue
 
Medical Care Costs
 
MCR(2)
 
Medical Margin
 
 
Total
 
PMPM
 
Total
 
PMPM
 
 
TANF and CHIP
5.5

 
$
972

 
$
177.40

 
$
897

 
$
163.67

 
92.3
%
 
$
75

Medicaid Expansion
1.3

 
507

 
397.99

 
393

 
308.59

 
77.5

 
114

ABD
1.0

 
940

 
894.70

 
863

 
820.72

 
91.7

 
77

Marketplace
0.6

 
194

 
332.52

 
156

 
268.60

 
80.8

 
38

MMP
0.1

 
225

 
2,206.17

 
199

 
1,950.71

 
88.4

 
26

Medicare
0.1

 
133

 
1,013.66

 
128

 
977.09

 
96.4

 
5

 
8.6

 
$
2,971

 
$
344.65

 
$
2,636

 
$
305.80

 
88.7
%
 
$
335

_______________________
(1)
A member month is defined as the aggregate of each month’s ending membership for the period presented.
(2)
The MCR represents medical costs as a percentage of premium revenue.


















-MORE-


MOH Reports First Quarter 2016 Results
Page 12
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED SELECTED HEALTH PLANS SEGMENT FINANCIAL DATA
(In millions, except percentages and per-member per-month amounts)

The following tables provide the details of our medical care costs for the periods indicated:
 
Three Months Ended March 31,
 
2016
 
2015
 
Amount
 
PMPM
 
% of
Total
 
Amount
 
PMPM
 
% of
Total
Fee for service
$
2,737

 
$
221.77

 
76.3
%
 
$
1,948

 
$
226.04

 
73.9
%
Pharmacy
525

 
42.53

 
14.6

 
351

 
40.75

 
13.3

Capitation
295

 
23.87

 
8.2

 
217

 
25.10

 
8.2

Direct delivery
16

 
1.34

 
0.5

 
27

 
3.11

 
1.0

Other
15

 
1.23

 
0.4

 
93

 
10.80

 
3.6

 
$
3,588

 
$
290.74

 
100.0
%
 
$
2,636

 
$
305.80

 
100.0
%

The following table provides the details of our medical claims and benefits payable as of the dates indicated:
 
March 31,
 
December 31,
 
2016
 
2015
Fee-for-service claims incurred but not paid (IBNP)
$
1,392

 
$
1,191

Pharmacy payable
111

 
88

Capitation payable
138

 
140

Other (1)
299

 
266

 
$
1,940

 
$
1,685

______________________
(1)
“Other” medical claims and benefits payable include amounts payable to certain providers for which we act as an intermediary on behalf of various state agencies without assuming financial risk. Such receipts and payments do not impact our consolidated statements of income. As of March 31, 2016 and December 31, 2015, we had recorded non-risk provider payables of approximately $191 million and $167 million, respectively.

-MORE-


MOH Reports First Quarter 2016 Results
Page 13
April 28, 2016

MOLINA HEALTHCARE, INC.
UNAUDITED CHANGE IN MEDICAL CLAIMS AND BENEFITS PAYABLE
(Dollars in millions, except per-member amounts)

Our claims liability includes a provision for adverse claims deviation based on historical experience and other factors including, but not limited to, variations in claims payment patterns, changes in utilization and cost trends, known outbreaks of disease, and large claims. Our reserving methodology is consistently applied across all periods presented. The amounts displayed for “Components of medical care costs related to: Prior period” represent the amount by which our original estimate of claims and benefits payable at the beginning of the period were more than the actual amount of the liability based on information (principally the payment of claims) developed since that liability was first reported. The following table presents the components of the change in medical claims and benefits payable for the periods indicated:

 
 
 
Year Ended
 
Three Months Ended March 31,
 
December 31,
 
2016
 
2015
 
2015
 
 
 
 
 
 
Medical claims and benefits payable, beginning balance
$
1,685

 
$
1,201

 
$
1,201

Components of medical care costs related to:
 
 
 
 
 
Current period
3,755

 
2,772

 
11,935

Prior period
(167
)
 
(136
)
 
(141
)
Total medical care costs
3,588

 
2,636

 
11,794

 
 
 
 
 
 
Change in non-risk provider payables
24

 
(14
)
 
48

Payments for medical care costs related to:
 
 
 
 
 
Current period
2,241

 
1,648

 
10,448

Prior period
1,116

 
727

 
910

Total paid
3,357

 
2,375

 
11,358

Medical claims and benefits payable, ending balance
$
1,940

 
$
1,448

 
$
1,685

 
 
 
 
 
 
Benefit from prior period as a percentage of:
 
 
 
 
 
Balance at beginning of period
10.0
%
 
11.3
%
 
11.8
%
Premium revenue, trailing twelve months
1.2
%
 
1.4
%
 
1.1
%
Medical care costs, trailing twelve months
1.3
%
 
1.5
%
 
1.2
%
 
 
 
 
 
 
Fee-For-Service Claims Data:
 
 
 
 
 
Days in claims payable, fee for service
46

 
51

 
48

Number of members at end of year
4,220,000

 
2,965,000

 
3,533,000

Number of claims in inventory at end of year
512,600

 
319,300

 
380,800

Billed charges of claims in inventory at end of year
$
1,141

 
$
848

 
$
816

Claims in inventory per member at end of year
0.12

 
0.11

 
0.11

Billed charges of claims in inventory per member at end of year
$
270.39

 
$
286.07

 
$
230.91

Number of claims received during the year
12,685,500

 
8,635,500

 
40,173,300

Billed charges of claims received during the year
$
15,033

 
$
9,892

 
$
46,211




-END-