FORM 10-Q
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 10-Q
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2009
Commission File Number: 001-32739
HealthSpring, Inc.
(Exact Name of Registrant as Specified in Its Charter)
|
|
|
Delaware
|
|
20-1821898 |
(State or Other Jurisdiction of Incorporation or Organization)
|
|
(I.R.S. Employer Identification No.) |
|
|
|
9009 Carothers Parkway
Suite 501
Franklin, Tennessee
|
|
37067 |
(Address of Principal Executive Offices)
|
|
(Zip Code) |
(615) 291-7000
(Registrants Telephone Number, Including Area Code)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for
such shorter period that the registrant was required to file such reports), and (2) has been
subject to such filing requirements for the past 90 days.
Yes þ No o
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site,
if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T
during the preceding 12 months (or for such shorter period that the registrant was required to submit and post
such files).
Yes o No o
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions
of large accelerated filer, accelerated filer and smaller reporting
company in Rule 12b-2 of the
Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated filer þ |
|
Accelerated filer o |
|
Non-accelerated filer o
(Do not check if a smaller reporting company) |
|
Smaller Reporting Company o |
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Exchange Act).
Yes o No þ
Indicate the number of shares outstanding of each of the issuers classes of common stock, as of
the latest practicable date.
|
|
|
|
|
Outstanding at April 29, 2009 |
|
|
|
Common Stock, Par Value $0.01 Per Share
|
|
57,520,937 Shares |
Part I FINANCIAL INFORMATION
Item 1: Financial Statements
HEALTHSPRING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands, except share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
304,863 |
|
|
$ |
282,240 |
|
Accounts receivable, net |
|
|
102,725 |
|
|
|
74,398 |
|
Investment securities available for sale |
|
|
3,705 |
|
|
|
3,259 |
|
Investment securities held to maturity |
|
|
31,796 |
|
|
|
24,750 |
|
Funds due for the benefit of members |
|
|
38,801 |
|
|
|
40,212 |
|
Deferred income taxes |
|
|
5,093 |
|
|
|
4,198 |
|
Prepaid expenses and other |
|
|
8,060 |
|
|
|
6,560 |
|
|
|
|
|
|
|
|
Total current assets |
|
|
495,043 |
|
|
|
435,617 |
|
Investment securities available for sale |
|
|
28,015 |
|
|
|
30,463 |
|
Investment securities held to maturity |
|
|
24,595 |
|
|
|
20,086 |
|
Property and equipment, net |
|
|
26,786 |
|
|
|
26,842 |
|
Goodwill |
|
|
590,016 |
|
|
|
590,016 |
|
Intangible assets, net |
|
|
216,514 |
|
|
|
221,227 |
|
Restricted investments |
|
|
12,150 |
|
|
|
11,648 |
|
Risk corridor receivable from CMS |
|
|
13,003 |
|
|
|
|
|
Other |
|
|
13,102 |
|
|
|
8,878 |
|
|
|
|
|
|
|
|
Total assets |
|
$ |
1,419,224 |
|
|
$ |
1,344,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders Equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Medical claims liability |
|
$ |
211,818 |
|
|
$ |
190,144 |
|
Accounts payable, accrued expenses and other current liabilities |
|
|
38,501 |
|
|
|
35,050 |
|
Risk corridor payable to CMS |
|
|
2,108 |
|
|
|
1,419 |
|
Current portion of long-term debt |
|
|
28,724 |
|
|
|
32,277 |
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
281,151 |
|
|
|
258,890 |
|
Deferred income taxes |
|
|
87,861 |
|
|
|
89,615 |
|
Long-term debt, less current portion |
|
|
229,792 |
|
|
|
235,736 |
|
Funds held for the benefit of members |
|
|
35,524 |
|
|
|
|
|
Other long-term liabilities |
|
|
10,210 |
|
|
|
9,658 |
|
|
|
|
|
|
|
|
Total liabilities |
|
|
644,538 |
|
|
|
593,899 |
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
Common stock, $0.01 par value, 180,000,000 shares authorized,
58,049,244 shares issued and 54,854,269 outstanding at March
31, 2009, 57,811,927 shares issued and 54,619,488 outstanding
at December 31, 2008 |
|
|
580 |
|
|
|
578 |
|
Additional paid in capital |
|
|
507,324 |
|
|
|
504,367 |
|
Retained earnings |
|
|
315,782 |
|
|
|
295,170 |
|
Accumulated other comprehensive loss, net of tax |
|
|
(1,667 |
) |
|
|
(1,955 |
) |
Treasury stock, at cost, 3,194,975 shares at March 31, 2009 and
3,192,439 shares at December 31, 2008 |
|
|
(47,333 |
) |
|
|
(47,282 |
) |
|
|
|
|
|
|
|
Total stockholders equity |
|
|
774,686 |
|
|
|
750,878 |
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
1,419,224 |
|
|
$ |
1,344,777 |
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
1
HEALTHSPRING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(in thousands, except share data)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Revenue: |
|
|
|
|
|
|
|
|
Premium revenue |
|
$ |
634,596 |
|
|
$ |
540,890 |
|
Management and other fees |
|
|
9,969 |
|
|
|
7,008 |
|
Investment income |
|
|
1,550 |
|
|
|
4,811 |
|
|
|
|
|
|
|
|
Total revenue |
|
|
646,115 |
|
|
|
552,709 |
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
Medical expense |
|
|
529,600 |
|
|
|
444,182 |
|
Selling, general and administrative |
|
|
72,250 |
|
|
|
62,899 |
|
Depreciation and amortization |
|
|
7,524 |
|
|
|
7,248 |
|
Interest expense |
|
|
4,281 |
|
|
|
5,404 |
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
613,655 |
|
|
|
519,733 |
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
32,460 |
|
|
|
32,976 |
|
Income tax expense |
|
|
(11,848 |
) |
|
|
(11,918 |
) |
|
|
|
|
|
|
|
Net income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.38 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.38 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
|
54,481,835 |
|
|
|
56,861,343 |
|
|
|
|
|
|
|
|
Diluted |
|
|
54,781,391 |
|
|
|
56,962,521 |
|
|
|
|
|
|
|
|
See accompanying notes to condensed consolidated financial statements.
2
HEALTHSPRING, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Cash flows from operating activities: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
Adjustments to reconcile net income to net cash provided by
operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
7,524 |
|
|
|
7,248 |
|
Stock-based compensation |
|
|
2,904 |
|
|
|
2,356 |
|
Amortization of deferred financing cost |
|
|
616 |
|
|
|
598 |
|
Equity in earnings of unconsolidated affiliate |
|
|
(51 |
) |
|
|
(101 |
) |
Deferred tax benefit |
|
|
(2,769 |
) |
|
|
(1,808 |
) |
Increase (decrease) in cash due to: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
(33,116 |
) |
|
|
(40,584 |
) |
Prepaid expenses and other current assets |
|
|
(1,437 |
) |
|
|
294 |
|
Medical claims liability |
|
|
21,674 |
|
|
|
29,755 |
|
Accounts payable, accrued expenses, and other current liabilities |
|
|
3,451 |
|
|
|
10,713 |
|
Risk corridor payable to/receivable from CMS |
|
|
(12,314 |
) |
|
|
(14,482 |
) |
Other |
|
|
766 |
|
|
|
(1,037 |
) |
|
|
|
|
|
|
|
Net cash provided by operating activities |
|
|
7,860 |
|
|
|
14,010 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(2,819 |
) |
|
|
(1,866 |
) |
Purchases of investment securities |
|
|
(18,247 |
) |
|
|
(1,207 |
) |
Maturities of investment securities |
|
|
8,888 |
|
|
|
28,526 |
|
Purchases of restricted investments |
|
|
(6,583 |
) |
|
|
(4,310 |
) |
Maturities of restricted investments |
|
|
6,081 |
|
|
|
3,951 |
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities |
|
|
(12,680 |
) |
|
|
25,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|
Funds received for the benefit of the members |
|
|
159,711 |
|
|
|
123,094 |
|
Funds withdrawn for the benefit of members |
|
|
(122,777 |
) |
|
|
(101,558 |
) |
Payments on long-term debt |
|
|
(9,497 |
) |
|
|
(3,750 |
) |
Proceeds from stock options exercised |
|
|
6 |
|
|
|
14 |
|
Purchase of treasury stock |
|
|
|
|
|
|
(20,648 |
) |
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities |
|
|
27,443 |
|
|
|
(2,848 |
) |
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
|
22,623 |
|
|
|
36,256 |
|
Cash and cash equivalents at beginning of period |
|
|
282,240 |
|
|
|
324,090 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of period |
|
$ |
304,863 |
|
|
$ |
360,346 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures: |
|
|
|
|
|
|
|
|
Cash paid for interest |
|
$ |
3,663 |
|
|
$ |
5,339 |
|
Cash paid for taxes |
|
$ |
1,931 |
|
|
$ |
4,660 |
|
See accompanying notes to condensed consolidated financial statements
3
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(1) Organization and Basis of Presentation
HealthSpring, Inc., a Delaware corporation (the Company), was organized in October 2004 and
began operations in March 2005 in connection with a recapitalization transaction accounted for as a
purchase. The Company is a managed care organization that focuses primarily on Medicare, the
federal government- sponsored health insurance program for United States citizens aged 65 and
older, qualifying disabled persons, and persons suffering from end-stage renal disease. Through its
health maintenance organization (HMO) and regulated insurance subsidiaries, the Company operates
Medicare Advantage health plans in the states of Alabama, Florida, Illinois, Mississippi,
Tennessee, and Texas and offers Medicare Part D prescription drug plans to persons in all 50
states. The Company also provides management services to healthcare plans and physician
partnerships.
The accompanying condensed consolidated financial statements are unaudited and should be read
in conjunction with the consolidated financial statements and notes thereto of HealthSpring, Inc.
as of and for the year ended December 31, 2008, included in the Companys Annual Report on Form
10-K for the year ended December 31, 2008 as filed with the Securities and Exchange Commission (the
SEC) on February 25, 2009 (2008 Form 10-K).
The accompanying unaudited condensed consolidated financial statements reflect the Companys
financial position as of March 31, 2009, the Companys results of operations for the three months
ended March 31, 2009 and 2008 and cash flows for the three months ended March 31, 2009 and 2008.
Certain 2008 amounts have been reclassified to conform to the 2009 presentation.
The accompanying unaudited condensed consolidated financial statements have been prepared in
accordance with U.S. generally accepted accounting principles for interim financial information and
with the instructions to Form 10-Q and Article 10 of Regulation S-X of the Securities Exchange Act
of 1934, as amended (the Exchange Act). Accordingly, certain information and footnote
disclosures normally included in complete financial statements prepared in accordance with U.S.
generally accepted accounting principles (GAAP) have been condensed or omitted pursuant to the
rules and regulations applicable to interim financial statements. In the opinion of management, the
accompanying unaudited condensed consolidated financial statements reflect all adjustments
(including normally recurring accruals) necessary to present fairly the Companys financial
position at March 31, 2009, and its results of operations and cash flows for the three months ended
March 31, 2009 and 2008.
The results of operations for the 2009 interim period are not necessarily indicative of the
operating results that may be expected for the year ending December 31, 2009.
The preparation of the condensed consolidated financial statements requires management of the
Company to make a number of estimates and assumptions relating to the reported amount of assets and
liabilities and the disclosure of contingent assets and liabilities at the date of the consolidated
financial statements and the reported amounts of revenue and expenses during the period. The most
significant item subject to estimates and assumptions is the actuarial calculation for obligations
related to medical claims. Other significant items subject to estimates and assumptions include the
Companys estimated risk adjustment payments receivable from The Centers for Medicare & Medicaid
Services (CMS), the valuation of goodwill and intangible assets, the useful life of
definite-lived assets, the valuation of debt securities carried at fair value and certain amounts
recorded related to the Part D program. Actual results could differ significantly from those
estimates. Illiquid credit markets and volatile equity markets have combined to increase the
uncertainty inherent in certain estimates and assumptions. As future events and their effects
cannot be determined with precision, actual results could differ significantly from these
estimates. Changes in estimates resulting from continuing changes in the economic environment will
be reflected in the financial statements in future periods.
The Companys health plans are restricted from making distributions without appropriate
regulatory notifications and approvals or to the extent such distributions would put them out of
compliance with
4
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
statutory net worth requirements or requirements under the Companys credit facilities. At
March 31, 2009, $360.9 million of the Companys $405.1 million of cash, cash equivalents,
investment securities and restricted investments were held by the Companys HMO and regulated
insurance subsidiaries and subject to these dividend restrictions. The Companys ability to make
distributions is also limited by the Companys credit facility.
(2) Recently Adopted Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board (FASB) issued Statement of
Financial Accounting Standard (SFAS) No. 157, Fair Value Measurements (SFAS No. 157). SFAS
No. 157 establishes a common definition for fair value to be applied to U.S. GAAP requiring use of
fair value, establishes a framework for measuring fair value, and expands disclosure about such
fair value measurements. SFAS No. 157 is effective for financial assets and financial liabilities
for fiscal years beginning after November 15, 2007. Issued in February 2008, FASB Staff Position
(FSP) 157-1 Application of FASB Statement No. 157 to FASB Statement No. 13 and Other Accounting
Pronouncements That Address Fair Value Measurements for Purposes of Lease Classification or
Measurement under Statement 13 removed leasing transactions accounted for under Statement 13 and
related guidance from the scope of SFAS No. 157. FSP 157-2 Partial Deferral of the Effective Date
of Statement 157 (FSP 157-2), deferred the effective date of SFAS No. 157 for all nonfinancial
assets and nonfinancial liabilities to fiscal years beginning after November 15, 2008. The
implementation of SFAS No. 157 for financial assets and financial liabilities, effective January 1,
2008, did not have a material impact on the Companys consolidated financial position and results
of operations. The adoption of this statement for nonfinancial assets and nonfinancial liabilities,
effective January 1, 2009, did not have a material effect on the Companys financial statements.
In December 2007, the FASB issued SFAS No. 160, Noncontrolling Interests in Consolidated
Financial Statements an amendment of ARB No. 51 (SFAS No. 160). This statement improves the
relevance, comparability, and transparency of the financial information that a reporting entity
provides in its consolidated financial statements by establishing accounting and reporting
standards that require all entities to report noncontrolling (minority) interests in subsidiaries
as equity in the consolidated financial statements. Additionally, SFAS No. 160 requires that
entities provide sufficient disclosures that clearly identify and distinguish between the interests
of the parent and the interests of the noncontrolling owners. SFAS No. 160 affects those entities
that have an outstanding noncontrolling interest in one or more subsidiaries or that deconsolidate
a subsidiary. SFAS No. 160 is effective for fiscal years, and interim periods within those fiscal
years, beginning on or after December 15, 2008. The Company adopted SFAS No. 160 effective January
1, 2009. The adoption of this statement did not have a material effect on the Companys financial
statements.
In March 2008, the FASB issued SFAS No. 161, Disclosures about Derivative Instruments and
Hedging Activities (SFAS No. 161). SFAS No. 161 requires enhanced disclosures about an entitys
derivative and hedging activities and is effective for the Company as of the first quarter of
fiscal 2009. The adoption of this statement as of January 1, 2009 did not have a material impact on
the Companys financial statements.
In April 2008, the FASB issued FSP No. FAS 142-3, Determination of the Useful Life of
Intangible Assets, (FSP No. FAS 142-3), which amends the list of factors an entity should consider
in developing renewal or extension assumptions used in determining the useful life of recognized
intangible assets under SFAS No. 142. The new guidance applies to (1) intangible assets that are
acquired individually or with a group of other assets and (2) intangible assets acquired in both
business combinations and asset acquisitions. Under FSP No. FAS 142-3, companies estimating the
useful life of a recognized intangible asset must consider their historical experience in renewing
or extending similar arrangements or, in the absence of historical experience, must consider
assumptions that market participants would use about renewal or extension. For the Company, this
FSP requires certain additional disclosures beginning January 1, 2009 and application to useful
life estimates prospectively for intangible assets acquired after
5
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
December 31, 2008. The adoption of this FSP did not have a material impact on the Companys
consolidated results of operations or financial condition.
(3) Accounts Receivable
Accounts receivable at March 31, 2009 and December 31, 2008 consisted of the following (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Medicare premium receivables |
|
$ |
54,941 |
|
|
$ |
31,535 |
|
Rebates |
|
|
29,758 |
|
|
|
25,603 |
|
Due from providers |
|
|
22,278 |
|
|
|
17,409 |
|
Other |
|
|
3,249 |
|
|
|
1,871 |
|
|
|
|
|
|
|
|
|
|
$ |
110,226 |
|
|
$ |
76,418 |
|
Allowance for doubtful accounts |
|
|
(2,712 |
) |
|
|
(2,020 |
) |
|
|
|
|
|
|
|
Total (including non-current receivables) |
|
$ |
107,514 |
|
|
$ |
74,398 |
|
|
|
|
|
|
|
|
Medicare premium receivables at March 31, 2009 include $48.1 million for receivables from CMS
related to the accrual of retroactive risk adjustment payments (including $4.8 million classified
as non-current and included in other assets on the companys balance sheet), which the Company
expects to receive in the second half of 2009.
The Companys Medicare premium revenue is subject to adjustment based on the health risk of
its members. This process for adjusting premiums is referred to as the CMS risk adjustment payment
methodology. Under the risk adjustment payment methodology, managed care plans must capture,
collect, and report diagnosis code information to CMS. After reviewing the respective submissions,
CMS establishes the payments to Medicare plans generally at the beginning of the calendar year, and
then adjusts premiums on two separate occasions on a retroactive basis.
The first retroactive risk premium adjustment for a given fiscal year generally occurs during
the third quarter of such fiscal year. This initial settlement (the Initial CMS Settlement)
represents the updating of risk scores for the current year based on updated diagnoses from the
prior year. CMS then issues a final retroactive risk premium adjustment settlement for that fiscal
year in the following year (the Final CMS Settlement).
During the 2008 first quarter, the Company updated its estimated Final CMS Settlement payment
amounts for 2007 based on its evaluation of additional diagnosis code information reported to CMS
in 2008 and updated its estimate again in the 2008 second quarter as a result of receiving
notification in July 2008 from CMS of the Final CMS Settlement for 2007. These changes in estimate
related to the 2007 plan year resulted in an additional $12.0 million and $17.3 million of premium
revenue in the first and second quarters of 2008, respectively. The resulting impact on net income
after the expense for risk sharing with providers and income tax expense for the first and second
quarters of 2008 was $5.3 million and $8.1 million, respectively. There were no material
adjustments made in 2009 relating to 2008 Final CMS Settlements.
All such estimated amounts are periodically updated as additional diagnosis code information
is reported to CMS and are adjusted to actual amounts when the ultimate settlements are known to
the Company.
Rebates for drug costs represent estimated rebates owed to the Company from prescription drug
companies. The Company has entered into contracts with certain drug manufacturers which provide for
rebates to the Company based on the utilization of specific prescription drugs by the Companys
members. Accounts receivable relating to unpaid health plan enrollee premiums are recorded during
the period the Company is obligated to provide services to enrollees and do not bear interest. The
Company does not have
6
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
any off-balance sheet credit exposure related to its health plan enrollees. Due from providers
primarily includes management fees receivable as well as amounts owed to the Company for the refund
of certain medical expenses paid by the Company under risk sharing agreements.
(4) Fair Value Measurements
The Companys 2009 first quarter condensed consolidated balance sheet includes the following
financial instruments: cash and cash equivalents, accounts receivable, investment securities,
restricted investments, accounts payable, medical claims liabilities, interest rate swap
agreements, funds due (held) from CMS for the benefit of members, and long-term debt. The carrying
amounts of accounts receivable, funds due (held) from CMS for the benefit of members, accounts
payable and medical claims liabilities approximate their fair value because of the relatively short
period of time between the origination of these instruments and their expected realization. The
carrying value of the long-term debt is estimated by management to approximate fair value based
upon the terms and nature of the obligations.
The fair value of the Companys interest rate swap agreements are derived from a discounted
cash flow analysis based on the terms of the contract and the interest rate curve. The Company has
designated its interest rate swaps as cash flow hedges which are recorded in the Companys
consolidated balance sheet at fair value. The fair value of the Companys interest rate swaps at
March 31, 2009 reflected a liability of approximately $3.0 million and is included in other long
term liabilities in the accompanying consolidated balance sheet.
Effective January 1, 2008, the Company adopted SFAS No. 157 for the Companys financial
assets. SFAS No. 157 defines fair value, expands disclosure requirements, and specifies a
hierarchy of valuation techniques. The following are the levels of the hierarchy and a brief
description of the type of valuation information (inputs) that qualifies a financial asset for
each level:
|
|
|
Level Input |
|
Input Definition |
Level I
|
|
Inputs are unadjusted quoted prices for identical assets or
liabilities in active markets at the measurement date. |
|
|
|
Level II
|
|
Inputs other than quoted prices included in Level I that are
observable for the asset or liability through corroboration
with market data at the measurement date. |
|
|
|
Level III
|
|
Unobservable inputs that reflect managements best estimate of
what market participants would use in pricing the asset or
liability at the measurement date. |
When quoted prices in active markets for identical assets are available, the Company uses
these quoted market prices to determine the fair value of financial assets and classifies these
assets as Level 1. In other cases where a quoted market price for identical assets in an active
market is either not available or not observable, the Company obtains the fair value from a third
party vendor that uses pricing models, such as matrix pricing, to determine fair value. These
financial assets would then be classified as Level 2. In the event quoted market prices were not
available, the Company would determine fair value using broker quotes or an internal analysis of
each investments financial statements and cash flow projections. In these instances, financial
assets would be classified based upon the lowest level of input that is significant to the
valuation. Thus, financial assets might be classified in Level 3 even though there could be some
significant inputs that may be readily available.
7
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
The following table summarizes fair value measurements by level at March 31, 2009 for assets
measured at fair value on a recurring basis (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Level 1 |
|
|
Level 2 |
|
|
Level 3 |
|
|
Total |
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment
securities: available for sale |
|
$ |
|
|
|
$ |
31,720 |
|
|
$ |
|
|
|
$ |
31,720 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative
interest rate swaps |
|
$ |
|
|
|
$ |
3,041 |
|
|
$ |
|
|
|
$ |
3,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The fair values of the Companys available for sale securities is determined by pricing models
developed using market data as provided by a third party vendor. The fair value of our interest
rate swaps is determined from a discounted cash flow analysis based on the terms of the contract
and the interest rate curve as provided by a third party vendor.
(5) Medical Liabilities
The Companys medical liabilities at March 31, 2009 and December 31, 2008 consisted of the
following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Medicare medical liabilities |
|
$ |
145,775 |
|
|
$ |
126,762 |
|
Pharmacy liabilities |
|
|
66,043 |
|
|
|
63,382 |
|
|
|
|
|
|
|
|
Total |
|
$ |
211,818 |
|
|
$ |
190,144 |
|
|
|
|
|
|
|
|
(6) Medicare Part D
Total Part D related net assets (excluding medical claims payable) of $38,793 at December 31,
2008 all relate to the 2008 CMS plan year. The Companys Part D related assets and liabilities
(excluding medical claims payable) at March 31, 2009 were as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Related to the |
|
|
Related to the |
|
|
|
|
|
|
2008 plan year |
|
|
2009 plan year |
|
|
Total |
|
Current assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
Funds due for the benefit of members |
|
$ |
38,801 |
|
|
$ |
|
|
|
$ |
38,801 |
|
|
|
|
|
|
|
|
|
|
|
Risk corridor payable to CMS |
|
$ |
(2,108 |
) |
|
$ |
|
|
|
$ |
(2,108 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets (liabilities): |
|
|
|
|
|
|
|
|
|
|
|
|
Risk corridor receivable from CMS |
|
$ |
|
|
|
$ |
13,003 |
|
|
$ |
13,003 |
|
|
|
|
|
|
|
|
|
|
|
Funds held for the benefit of members |
|
$ |
|
|
|
$ |
(35,524 |
) |
|
$ |
(35,524 |
) |
|
|
|
|
|
|
|
|
|
|
Balances associated with risk corridor amounts are expected to be settled in the fourth
quarter of the year following the year to which they relate. Current year Part D amounts are
routinely updated in subsequent periods as a result of retroactivity.
8
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
(7) Derivatives
In October 2008, the Company entered into two interest rate swap agreements relating to the
floating interest rate component of the term loan agreement under its Credit Agreement. The total
notional amount covered by the agreements is $100.0 million of the currently $258.5 million
outstanding under the term loan agreement. Under the swap agreements, the Company is required to
pay a fixed interest rate of 2.96% and is entitled to receive LIBOR every month until October 31,
2010. The actual interest rate payable under the Credit Agreement in each case contain an
applicable margin, which is not affected by the swap agreements. The interest rate swap agreements
are classified as cash flow hedges, as defined by SFAS No. 133, Accounting for Derivative
Instruments and Hedging Activities. See Note 4 for a discussion of fair value accounting related
to the swap agreements.
The Company entered into the two interest rate swap derivatives to convert floating-rate debt
to fixed-rate debt. The Companys interest rate swap agreements involve agreements to pay a fixed
rate and receive a floating rate, at specified intervals, calculated on an agreed-upon notional
amount. The Companys objective in entering into these financial instruments is to mitigate its
exposure to significant unplanned fluctuations in earnings caused by volatility in interest rates.
The Company does not use any of these instruments for trading or speculative purposes.
Derivative instruments used by the Company involve, to varying degrees, elements of credit
risk, in the event a counterparty should default, and market risk, as the instruments are subject
to interest rate fluctuations.
All derivatives are recognized on the balance sheet at their fair value. To date, the two
derivatives entered into by the Company qualify for and are designated as cash flow hedges. To the
extent that the cash flow hedges are effective, changes in their fair value are recorded in other
comprehensive income (loss) until earnings are affected by the variability of cash flows of the
hedged transaction (e.g. until periodic settlements of a variable asset or liability are recorded
in earnings). Any hedge ineffectiveness (which represents the amount by which the changes in the
fair value of the derivatives differ from changes in the fair value of the hedged instrument) is
recorded in current-period earnings. Also, on a quarterly basis, the Company measures hedge
effectiveness by completing a regression analysis comparing the present value of the cumulative
change in the expected future interest to be received on the variable leg of our swap against the
present value of the cumulative change in the expected future interest payments on our variable
rate debt.
A summary of the aggregate notional amounts, balance sheet location and estimated fair values
of derivative financial instruments at March 31, 2009 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional |
|
|
|
|
Estimated Fair Value |
|
Hedging instruments |
|
Amount |
|
|
Balance Sheet Location |
|
Asset |
|
|
(Liability) |
|
Interest rate swaps |
|
$ |
100,000 |
|
|
Other noncurrent liabilities |
|
|
|
|
|
|
3,041 |
|
|
|
|
|
|
|
|
|
|
|
|
|
9
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
A summary of the effect of cash flow hedges on our financial statements for the three months
ended March 31, 2009 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effective Portion |
|
|
Ineffective Portion |
|
|
|
|
|
|
|
|
|
Hedge |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain (Loss) |
|
|
|
|
|
|
|
|
|
|
|
|
Income Statement |
|
Reclassified |
|
|
|
|
|
|
|
|
Pretax Hedge Gain |
|
|
Location of Gain |
|
from |
|
|
|
|
|
|
|
|
(Loss) Recognized |
|
|
(Loss) Reclassified |
|
Accumulated |
|
|
|
|
|
|
|
|
in Other |
|
|
from Accumulated |
|
Other |
|
|
Income Statement |
|
|
|
|
|
Comprehensive |
|
|
Other Comprehensive |
|
Comprehensive |
|
|
Location of Gain (Loss) |
|
Hedge Gain (Loss) |
|
Type of Cash Flow Hedge |
|
Income |
|
|
Income |
|
Income |
|
|
Recognized |
|
Recognized |
|
Interest rate swaps |
|
$ |
214 |
|
|
Interest Expense |
|
$ |
|
|
|
None |
|
$ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(8) Stock-Based Compensation
Stock Options
The Company granted options to purchase 440,528 shares of common stock pursuant to the 2006
Equity Incentive Plan during the three months ended March 31, 2009. Options for the purchase of
4,101,116 shares of common stock were outstanding under this plan at March 31, 2009. The
outstanding options vest and become exercisable based on time, generally over a four-year period,
and expire ten years from their grant dates. Upon exercise, options are settled with authorized but
unissued Company common stock or treasury shares.
The fair value for all options granted during the three months ended March 31, 2009 and 2008
was determined on the date of grant and was estimated using the Black-Scholes option-pricing model
with the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
March 31, |
|
|
2009 |
|
2008 |
Expected dividend yield |
|
|
0.0 |
% |
|
|
0.0 |
% |
Expected volatility |
|
|
43.6 |
% |
|
|
36.2 |
% |
Expected term |
|
5 years |
|
|
5 years |
|
Risk-free interest rates |
|
|
1.88 |
% |
|
|
2.93 |
% |
The weighted average fair values of stock options granted during the three months ended March
31, 2009 and 2008 were $6.12 and $7.13, respectively. The cash proceeds to the Company from stock
options exercised during the three months ended March 31, 2009 were immaterial.
Total compensation expense related to unvested options not yet recognized was $14.0 million at
March 31, 2009. The Company expects to recognize this compensation expense over a weighted average
period of 2.3 years.
Restricted Stock
During the three months ended March 31, 2009, the Company granted 172,575 shares of restricted
stock to employees pursuant to the 2006 Equity Incentive Plan, the restrictions of which lapse 50%,
25%, and 25% on the second, third, and fourth anniversaries, respectively, of the grant date.
Additionally, 67,809 shares were purchased by certain executives pursuant to the Management Stock
Purchase Program,
10
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
or MSPP. The restrictions on shares purchased under the MSPP lapse on the second anniversary
of the acquisition date.
Total compensation expense related to unvested restricted stock awards not yet recognized,
including awards made in previous periods, was $2.9 million at March 31, 2009. The Company expects
to recognize this compensation expense over a weighted average period of approximately 3.1 years.
Unvested restricted stock at March 31, 2009 totaled 472,702 shares.
Stock-based Compensation
Stock-based compensation is included in selling, general and administrative expense.
Stock-based compensation for the three months ended March 31, 2009 and 2008 consisted of the
following (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
Compensation Expense Related To: |
|
|
Compensation |
|
|
|
Restricted Stock |
|
|
Stock Options |
|
|
Expense |
|
Three months ended March 31, 2009 |
|
$ |
628 |
|
|
$ |
2,276 |
|
|
$ |
2,904 |
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2008 |
|
|
307 |
|
|
|
2,049 |
|
|
|
2,356 |
|
|
|
|
|
|
|
|
|
|
|
Stock Repurchase Program
In June 2007, the Companys Board of Directors authorized a stock repurchase program to buy
back up to $50.0 million of the Companys common stock over the subsequent 12 months. In May 2008,
the Companys Board of Directors extended this program to June 30, 2009. The program authorizes
purchases of common stock from time to time in either the open market or through private
transactions, in accordance with SEC and other applicable legal requirements. The timing, prices,
and sizes of purchases depends upon prevailing stock prices, general economic and market
conditions, and other considerations. Funds for the repurchase of shares have, and are expected
to, come primarily from unrestricted cash on hand and unrestricted cash generated from operations.
The repurchase program does not obligate the Company to acquire any particular amount of common
stock and the repurchase program may be suspended at any time at the Companys discretion. There
were no repurchases made under the program during the three months ended March 31, 2009. As of
March 31, 2009, the Company had repurchased 2,841,182 shares of its common stock under the program
in open market transactions for approximately $47.3 million, or at an average cost of $16.65 per
share, and had approximately $2.7 million in remaining repurchase authority under the program.
(9) Net Income Per Common Share
The following table presents the calculation of the Companys net income per common share
basic and diluted (in thousands, except share data):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Numerator: |
|
|
|
|
|
|
|
|
Net income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
|
|
|
|
|
|
|
Denominator: |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding basic |
|
|
54,481,835 |
|
|
|
56,861,343 |
|
Dilutive effect of stock options |
|
|
77,373 |
|
|
|
86,970 |
|
Dilutive effect of unvested restricted shares |
|
|
222,183 |
|
|
|
14,208 |
|
|
|
|
|
|
|
|
Weighted average common shares outstanding diluted |
|
|
54,781,391 |
|
|
|
56,962,521 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per common share: |
|
|
|
|
|
|
|
|
Basic |
|
$ |
0.38 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
Diluted |
|
$ |
0.38 |
|
|
$ |
0.37 |
|
|
|
|
|
|
|
|
11
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Diluted earnings per share (EPS) reflects the potential dilution that could occur if stock
options or other share-based awards were exercised or converted into common stock. The dilutive
effect is computed using the treasury stock method, which assumes all share-based awards are
exercised and the hypothetical proceeds from exercise are used by the Company to purchase common
stock at the average market price during the period. The incremental shares (difference between
shares assumed to be issued versus purchased), to the extent they would have been dilutive, are
included in the denominator of the diluted EPS calculation. Options with respect to 4.2 million
shares and 3.8 million shares were antidilutive and therefore excluded from the computation of
diluted earnings per share for the three months ended March 31, 2009 and 2008, respectively.
(10) Intangible Assets
A breakdown of the identifiable intangible assets and their assigned value and accumulated
amortization at March 31, 2009 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Carrying |
|
|
Accumulated |
|
|
|
|
|
|
Amount |
|
|
Amortization |
|
|
Net |
|
Trade name |
|
$ |
24,500 |
|
|
$ |
|
|
|
$ |
24,500 |
|
Noncompete agreements |
|
|
800 |
|
|
|
653 |
|
|
|
147 |
|
Provider network |
|
|
136,470 |
|
|
|
14,872 |
|
|
|
121,598 |
|
Medicare member network |
|
|
93,908 |
|
|
|
24,804 |
|
|
|
69,104 |
|
Management contract right |
|
|
1,554 |
|
|
|
389 |
|
|
|
1,165 |
|
|
|
|
|
|
|
|
|
|
|
|
|
$ |
257,232 |
|
|
$ |
40,718 |
|
|
$ |
216,514 |
|
|
|
|
|
|
|
|
|
|
|
Amortization expense on identifiable intangible assets for the three months ended March 31,
2009 and 2008 was approximately $4.6 million and $5.0 million, respectively.
(11) Comprehensive Income
The following table presents details supporting the determination of comprehensive income for
the three months ended March 31, 2009 and 2008 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
Net income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
Net unrealized gain on available for sale
investment securities, net of tax |
|
|
124 |
|
|
|
243 |
|
Net gain on interest rate swaps, net of tax |
|
|
164 |
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive income, net of tax |
|
$ |
20,900 |
|
|
$ |
21,301 |
|
|
|
|
|
|
|
|
(12) Segment Information
The Company reports its business as managed in four segments: Medicare Advantage, stand-alone
Prescription Drug Plan, Commercial, and Corporate. Medicare Advantage (MA-PD) consists of
Medicare-eligible beneficiaries receiving healthcare benefits, including prescription drugs,
through a coordinated care plan qualifying under Part C and
Part D of the Medicare Program. Stand-alone
Prescription Drug Plan (PDP) consists of Medicare-eligible beneficiaries receiving prescription
drug benefits on a stand-alone basis in accordance with Medicare Part D. Commercial consists of the
Companys commercial health plan business. The Commercial segment was insignificant as of March 31,
2009 as a result of the non-renewal of coverage during 2007 and 2008 by employer groups in
Tennessee, which was expected. The Corporate segment consists primarily of corporate expenses not
allocated to the other reportable segments. The Company identifies its segments in accordance with
the aggregation provisions of SFAS No. 131, Disclosures about Segments of an Enterprise and
Related Information, which aggregates products with similar economic characteristics.
12
HEALTHSPRING, INC. AND SUBSIDIARIES
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
These characteristics include the nature of customer groups as well as pricing and benefits.
These segment groupings are also consistent with information used by the Companys chief executive
officer in making operating decisions.
The accounting policies of each segment are the same and are described in Note 1 to the
Companys 2008 Form 10-K. The results of each segment are measured and evaluated by earnings before
interest expense, depreciation and amortization expense, and income taxes (or EBITDA). The
Company does not allocate certain corporate overhead amounts (classified as selling, general and
administrative expenses) or interest expense to the segments. The Company evaluates interest
expense, income taxes, and asset and liability details on a consolidated basis as these items are
managed in a corporate shared service environment and are not the responsibility of segment
operating management.
Revenue includes premium revenue, management and other fee income, and investment income.
Asset and equity details by reportable segment have not been disclosed, as the Company does
not internally report such information.
Financial data by reportable segment for the three months ended March 31 is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MA-PD |
|
PDP |
|
Commercial |
|
Corporate |
|
Total |
Three months ended March 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
552,749 |
|
|
$ |
92,618 |
|
|
$ |
736 |
|
|
$ |
12 |
|
|
$ |
646,115 |
|
EBITDA |
|
|
48,821 |
|
|
|
2,125 |
|
|
|
(14 |
) |
|
|
(6,667 |
) |
|
|
44,265 |
|
Depreciation and amortization expense |
|
|
6,356 |
|
|
|
20 |
|
|
|
|
|
|
|
1,148 |
|
|
|
7,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
469,805 |
|
|
$ |
80,432 |
|
|
$ |
2,337 |
|
|
$ |
135 |
|
|
$ |
552,709 |
|
EBITDA |
|
|
50,244 |
|
|
|
1,213 |
|
|
|
314 |
|
|
|
(6,143 |
) |
|
|
45,628 |
|
Depreciation and amortization expense |
|
|
6,240 |
|
|
|
|
|
|
|
|
|
|
|
1,008 |
|
|
|
7,248 |
|
As of January 1, 2009, the Company developed a new methodology for allocating the selling,
general, and administrative expenses, but only within its prescription drug operations, which
resulted in its allocating a greater share of such expenses to its MA-PD segment than in previous
years. As such, the MA-PD and PDP segments EBITDA amounts for the 2008 period include
reclassification adjustments between segments such that the periods presented are comparable.
A reconciliation of reportable segment EBITDA to net income included in the consolidated
statements of income for the three months ended March 31 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
EBITDA |
|
$ |
44,265 |
|
|
$ |
45,628 |
|
Income tax expense |
|
|
(11,848 |
) |
|
|
(11,918 |
) |
Interest expense |
|
|
(4,281 |
) |
|
|
(5,404 |
) |
Depreciation and amortization |
|
|
(7,524 |
) |
|
|
(7,248 |
) |
|
|
|
|
|
|
|
Net Income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
|
|
|
|
|
|
|
We use segment EBITDA as an analytical indicator for purposes of assessing segment
performance, as is common in the healthcare industry. Segment EBITDA should not be considered as a
measure of financial performance under generally accepted accounting principles and segment EBITDA,
as presented, may not be comparable to other similarly titled measure of other companies.
13
Item 2: Managements Discussion and Analysis of Financial Condition and Results of Operations
You should read the following discussion and analysis in conjunction with our condensed
consolidated financial statements and related notes included elsewhere in this report and our
audited consolidated financial statements and the notes thereto for the year ended December 31,
2008, appearing in our Annual Report on Form 10-K that was filed with the Securities and Exchange
Commission (SEC) on February 25, 2009 (the 2008 Form 10-K). Statements contained in this
Quarterly Report on Form 10-Q that are not historical fact are forward-looking statements that the
company intends to be covered by the safe harbor provisions for forward-looking statements
contained in the Private Securities Litigation Reform Act of 1995. Statements that are predictive
in nature, that depend on or refer to future events or conditions, or that include words such as
anticipates, believes, could, estimates, expects, intends, may, plans, potential,
predicts, projects, should, will, would, and similar expressions are forward-looking
statements.
The company cautions that forward-looking statements involve known and unknown risks,
uncertainties, and other factors that may cause our actual results, performance, or achievements to
be materially different from any future results, performance, or achievements expressed or implied
by the forward-looking statements. Forward-looking statements reflect our current views with
respect to future events and are based on assumptions and subject to risks and uncertainties. Given
these uncertainties, you should not place undue reliance on these forward-looking statements.
In evaluating any forward-looking statement, you should specifically consider the information
set forth under the captions Special Note Regarding Forward-Looking Statements and Item 1A. Risk
Factors in the 2008 Form 10-K and the information set forth under Cautionary Statement Regarding
Forward-Looking Statements in our earnings and other press releases, as well as other cautionary
statements contained elsewhere in this report, including the matters discussed in Critical
Accounting Policies and Estimates. We undertake no obligation beyond that required by law to
update publicly any forward-looking statements for any reason, even if new information becomes
available or other events occur in the future. You should read this report and the documents that
we reference in this report and have filed as exhibits to this report completely and with the
understanding that our actual future results may be materially different from what we expect.
Overview
General
HealthSpring, Inc. (the company or HealthSpring) is a managed care organization whose
primary focus is Medicare, the federal government-sponsored health insurance program for U.S.
citizens aged 65 and older, qualifying disabled persons, and persons suffering from end-stage renal
disease.
We operate Medicare Advantage plans in Alabama, Florida, Illinois, Mississippi, Tennessee, and
Texas and offer Medicare Part D prescription drug plans to persons in all 50 states. We sometimes
refer to our Medicare Advantage plans (including plans providing prescription drug benefits, or
MA-PD) collectively as Medicare Advantage plans and our stand-alone prescription drug plan as
our PDP. For purposes of additional analysis, the company provides membership and certain
financial information, including premium revenue and medical expense, for our Medicare Advantage
(including MA-PD) and PDP plans.
On April 6, 2009, CMS published its 2010 Medicare Advantage plan capitation rates, which
included a risk score coding intensity adjustment, applicable to all Medicare Advantage plans
enrollees, that substantially reduces anticipated 2010 Medicare
Advantage premium rates. The reduction in member risk scores, along with other rate changes,
will result in a material reduction in 2010 premium rates paid to
health plans. Accordingly, and in
connection with the submission of Medicare Advantage plan bids due on June 1, 2009, the company is
currently evaluating the potential impacts of the 2010 rate adjustments on 2010 plan benefits, member
premiums and co-pays, profitability, and member growth expectations.
14
We disclose our results by reportable segment in accordance with Statement of Financial
Accounting Standard (SFAS) No. 131, Disclosures about Segments of an Enterprise and Related
Information. We report our business as managed in four segments: Medicare Advantage, PDP,
Commercial, and Corporate. The following discussion of our results from operations includes a
discussion of revenue and certain expenses by reportable segment. See Reportable Segments below
for additional information related thereto.
Results of Operations
The consolidated results of operations include the accounts of HealthSpring and its
subsidiaries. The following tables set forth the consolidated statements of income data expressed
in dollars (in thousands) and as a percentage of total revenue for each period indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
2009 |
|
|
2008 |
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Premium revenue |
|
$ |
634,596 |
|
|
|
98.2 |
% |
|
$ |
540,890 |
|
|
|
97.8 |
% |
Management and other fees |
|
|
9,969 |
|
|
|
1.6 |
|
|
|
7,008 |
|
|
|
1.3 |
|
Investment income |
|
|
1,550 |
|
|
|
0.2 |
|
|
|
4,811 |
|
|
|
0.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue |
|
|
646,115 |
|
|
|
100.0 |
|
|
|
552,709 |
|
|
|
100.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical expense |
|
|
529,600 |
|
|
|
82.0 |
|
|
|
444,182 |
|
|
|
80.4 |
|
Selling, general and administrative |
|
|
72,250 |
|
|
|
11.2 |
|
|
|
62,899 |
|
|
|
11.4 |
|
Depreciation and amortization |
|
|
7,524 |
|
|
|
1.2 |
|
|
|
7,248 |
|
|
|
1.3 |
|
Interest expense |
|
|
4,281 |
|
|
|
0.6 |
|
|
|
5,404 |
|
|
|
1.0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total operating expenses |
|
|
613,655 |
|
|
|
95.0 |
|
|
|
519,733 |
|
|
|
94.1 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
32,460 |
|
|
|
5.0 |
|
|
|
32,976 |
|
|
|
5.9 |
|
Income tax expense |
|
|
(11,848 |
) |
|
|
(1.8 |
) |
|
|
(11,918 |
) |
|
|
(2.1 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
|
$ |
20,612 |
|
|
|
3.2 |
% |
|
$ |
21,058 |
|
|
|
3.8 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
15
Membership
Our primary source of revenue is monthly premium payments we receive based on membership
enrolled in our managed care plans. The following table summarizes our Medicare Advantage
(including MA-PD), PDP, and commercial plan membership as of the dates indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
December 31, |
|
March 31, |
|
|
2009 |
|
2008 |
|
2008 |
Medicare Advantage Membership |
|
|
|
|
|
|
|
|
|
|
|
|
Tennessee |
|
|
53,833 |
|
|
|
49,933 |
|
|
|
49,174 |
|
Texas |
|
|
48,456 |
|
|
|
43,889 |
|
|
|
38,357 |
|
Florida |
|
|
29,978 |
|
|
|
27,568 |
|
|
|
26,681 |
|
Alabama |
|
|
29,385 |
|
|
|
29,022 |
|
|
|
28,045 |
|
Illinois |
|
|
10,067 |
|
|
|
9,245 |
|
|
|
8,735 |
|
Mississippi |
|
|
3,419 |
|
|
|
2,425 |
|
|
|
1,535 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
175,138 |
|
|
|
162,082 |
|
|
|
152,527 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare PDP Membership |
|
|
286,810 |
|
|
|
282,429 |
|
|
|
258,012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commercial Membership |
|
|
|
|
|
|
|
|
|
|
|
|
Tennessee(1) |
|
|
|
|
|
|
|
(2) |
|
|
1,402 |
|
Alabama |
|
|
758 |
|
|
|
895 |
|
|
|
1,028 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
758 |
|
|
|
895 |
|
|
|
2,430 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) |
|
Does not include a health plan maintained by the company for company employees or members
of commercial managed care plans owned and operated by unrelated third parties that pay us a network
rental fee for access to our contracted provider network. |
|
(2) |
|
As of January 1, 2009, the company has discontinued its commercial business in Tennessee. |
Medicare Advantage. Our Medicare Advantage membership increased by 14.8% to 175,138 members
at March 31, 2009 as compared to 152,527 members at March 31, 2008, with membership gains in all
our health plans. Our Medicare Advantage net membership gain of
13,056 during the 2009 first quarter reflects both focused and successful sales and marketing efforts through the annual open enrollment and
election periods and the relative attractiveness of our various
product offerings. We anticipate small but incremental membership growth throughout the remainder
of 2009 in our Medicare Advantage membership through the offering of products to beneficiaries
whose enrollment is not restricted by lock-in rules, including age-ins, dual-eligibles, and
beneficiaries eligible for one of our special needs plans (SNPs).
PDP. PDP membership increased by 11.2% to 286,810 members at March 31, 2009 as compared to
258,012 at March 31, 2008, primarily as a result of the auto-assignment of members at the beginning
of the year, despite reducing the CMS regions in which we receive auto-assignments from 31 in 2008
to 24 in 2009. We do not actively market our PDPs and have relied on CMS auto-assignments of
dual-eligible beneficiaries for membership. We have continued to receive assignments or otherwise
enroll dual-eligible beneficiaries in our PDP plans during lock-in and expect continued incremental
growth for the balance of the year.
Risk Adjustment Payments
The companys Medicare premium revenue is subject to adjustment based on the health risk of
its members. This process for adjusting premiums is referred to as the CMS risk adjustment payment
methodology. Under the risk adjustment payment methodology, managed care plans must capture,
collect,
16
and report diagnosis code information to CMS. After reviewing the respective submissions, CMS
establishes the payments to Medicare plans generally at the beginning of the calendar year, and
then adjusts premiums on two separate occasions on a retroactive basis.
The first retroactive risk premium adjustment for a given fiscal year generally occurs during
the third quarter of such fiscal year. This initial settlement (the Initial CMS Settlement)
represents the updating of risk scores for the current year based on updated diagnoses from the
prior year. CMS then issues a final retroactive risk premium adjustment settlement for that fiscal
year in the following year (the Final CMS Settlement).
During the 2008 first quarter, the Company updated its estimated Final CMS Settlement payment
amounts for 2007 based on its evaluation of additional diagnosis code information reported to CMS
in 2008 and updated its estimate again in the 2008 second quarter as a result of receiving
notification in July 2008 from CMS of the Final CMS Settlement for 2007. These changes in estimate
related to the 2007 plan year resulted in an additional $12.0 million and $17.3 million of premium
revenue in the first and second quarters of 2008, respectively. The impact on net income, after
the expense for risk sharing with providers and income tax expense, for the first quarter of 2008,
was $5.3 million. There were no material adjustments made in the
2009 first quarter relating to 2008 Final CMS
Settlement.
Comparison of the Three-Month Period Ended March 31, 2009 to the Three-Month Period Ended March 31,
2008
Revenue
Total revenue was $646.1 million in the three-month period ended March 31, 2009 as compared
with $552.7 million for the same period in 2008, representing an increase of $93.4 million, or
16.9%. The components of revenue were as follows:
Premium Revenue: Total premium revenue for the three months ended March 31, 2009 was $634.6
million as compared with $540.9 million in the same period in 2008, representing an increase of
$93.7 million, or 17.3%. The components of premium revenue and the primary reasons for changes were
as follows:
Medicare Advantage: Medicare Advantage (including MA-PD) premiums were $541.4 million for
the three months ended March 31, 2009 versus $459.3 million in the first quarter of 2008,
representing an increase of $82.1 million, or 17.9%. The increase in Medicare Advantage
premiums in 2009 is primarily attributable to increases in membership and in per member per
month, or PMPM, premium rates in all of our plans. PMPM premiums for the 2009 first
quarter averaged $1,047, which reflects an increase of 6.8% as compared to the 2008 first
quarter, as adjusted to exclude favorable out-of-period retroactive risk adjustments in the
2008 period. (See Risk Adjustment Payments above.) The PMPM premium increase in the
current quarter is primarily the result of rate increases in CMS-calculated base rates as
well as rate increases related to risk scores.
PDP: PDP premiums (after risk corridor adjustments) were $92.5 million in the three months
ended March 31, 2009 compared to $79.2 million in the same period of 2008, an increase of
$13.2 million, or 16.7%. The increase in premiums for the 2009 first quarter is primarily
the result of increases in membership and PDP PMPM premium rates. Our average PMPM
premiums (after risk corridor adjustments) were $108.60 in the 2009 first quarter, as
compared to $103.31 during the 2008 first quarter.
Fee Revenue. Fee revenue was $10.0 million in the first quarter of 2009 compared to $7.0
million for the first quarter of 2008, an increase of $3.0 million. The increase in the current
period is attributable to increased management fees as a result of new independent physician
associations (IPAs) under contract since the 2008 first quarter and higher premiums in managed
IPAs compared to the same period last year.
17
Investment Income. Investment income was $1.6 million for the first quarter of 2009 versus
$4.8 million for the comparable period of 2008, reflecting a decrease of $3.2 million, or 67.8%.
The decrease is attributable to a decrease in the average yield on invested and cash balances.
Medical Expense
Medicare Advantage. Medicare Advantage (including MA-PD) medical expense for the three months
ended March 31, 2009 increased $74.9 million, or 20.5%, to $440.3 million from $365.4 million for
the comparable period of 2008, which is primarily attributable to increases in PMPM medical expense
and membership increases in the 2009 period as compared to the 2008 period. For the three months
ended March 31, 2009, the Medicare Advantage medical loss ratio, or MLR, was 81.3% versus 80.9%
for the same period of 2008, as adjusted to exclude favorable out-of-period retroactive risk
adjustments in the 2008 period. (See Risk Adjustment Payments above.) The MLR deterioration in
the 2009 first quarter is primarily attributable to increases in PMPM medical expense, primarily
unit costs, exceeding PMPM premium increases, as anticipated, which were offset partially
by lower utilization and units costs in our Florida plan. The
comparative degradation in MA MLR in the 2009 first quarter as
compared to the prior year period was also partially offset by MLR
improvement in the drug benefit component of our MA-PD plans in the
current period.
Our Medicare Advantage medical expense calculated on a PMPM basis was $852 for the three
months ended March 31, 2009, compared with $793 for the comparable 2008 quarter, as adjusted to
exclude favorable out-of-period retroactive risk adjustments in the 2008 period.
PDP.
PDP medical expense for the three months ended March 31,
2009 increased $11.9 million to
$88.6 million, compared to $76.7 million in the same period last year. PDP MLR for the 2009 first
quarter was 95.8%, compared to 96.8% in the 2008 first quarter. The decrease in PDP MLR for the
current quarter was primarily attributable to higher PDP revenue resulting from our PDP bid
process.
Selling, General, and Administrative Expense
Selling, general, and administrative expense, or SG&A, for the three months ended March 31,
2009 was $72.3 million as compared with $62.9 million for the same prior year period, an increase
of $9.4 million, or 14.9%. The increase in the 2009 first quarter as compared to the same period
of the prior year is the result of personnel cost increases, primarily related to growth in
headcount of approximately 20% subsequent to the 2008 first quarter, and increases in commissions
associated with the growth in membership in the current period. As a percentage of revenue, SG&A
expense decreased approximately 20 basis points for the three months ended March 31, 2009 compared
to the prior year first quarter.
Consistent with historical trends, the company expects the majority of its sales and marketing
expenses to be incurred in the first and fourth quarters of each year in connection with the annual
Medicare enrollment cycle.
Depreciation and Amortization Expense
Depreciation and amortization expense was $7.5 million in the three months ended March 31,
2009 as compared with $7.2 million in the same period of 2008, representing an increase of $0.3
million, or 3.8%. The increase in the current quarter was primarily the result of incremental
amortization expense associated with intangible assets recorded as part of the acquisition in
October 2008 by our Texas plan of certain Medicare Advantage contracts from Valley Baptist Health
Plans operating in the Rio Grande Valley.
Interest Expense
Interest expense was $4.3 million in the 2009 first quarter, compared with $5.4 million in the
2008 first quarter. The decrease in the current quarter was the result of lower effective interest
rates and lower
18
average principal balances outstanding. The weighted average interest rate incurred on our
borrowings during the three month periods ended March 31, 2009 and 2008 were 6.4% and 7.2%,
respectively (5.2% and 6.2%, respectively, exclusive of amortization of deferred financing costs.)
Income Tax Expense
For
the three months ended March 31, 2009, income tax expense was
$11.8 million, reflecting an
effective tax rate of 36.5%, versus $11.9 million, reflecting an effective tax rate of 36.1%, for
the same period of 2008. The higher rate in 2009 is primarily attributable to the estimated annual
decrease in non-taxable investment income. The Company expects the effective tax rate for the full
2009 year will approximate 36.5%.
Segment Information
We report our business as managed in four segments: Medicare Advantage, stand-alone
Prescription Drug Plan, Commercial, and Corporate. Medicare Advantage (MA-PD) consists of
Medicare-eligible beneficiaries receiving healthcare benefits, including prescription drugs,
through a coordinated care plan qualifying under Part C and
Part D of the Medicare Program. Stand-alone
Prescription Drug Plan (PDP) consists of Medicare-eligible beneficiaries receiving prescription
drug benefits on a stand-alone basis in accordance with Medicare Part D. Commercial consists of our
commercial health plan business. The Commercial segment was insignificant as of December 31, 2008
and continues to be so, as a result of the non-renewal of coverage by employer groups in Tennessee.
The Corporate segment consists primarily of corporate expenses not allocated to the other reportable
segments. These segment groupings are also consistent with information used by our chief executive
officer in making operating decisions.
The results of each segment are measured and evaluated by earnings before interest expense,
depreciation and amortization expense, and income taxes (or EBITDA). We do not allocate certain
corporate overhead amounts (classified as selling, general and administrative expenses) or interest
expense to our segments. We evaluate interest expense, income taxes, and asset and liability
details on a consolidated basis as these items are managed in a corporate shared service
environment and are not the responsibility of segment operating management.
Revenue includes premium revenue, management and other fee income, and investment income.
Financial data by reportable segment for three months ended March 31 is as follows (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
MA-PD |
|
PDP |
|
Commercial |
|
Corporate |
|
Total |
Three months ended March 31, 2009 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
552,749 |
|
|
$ |
92,618 |
|
|
$ |
736 |
|
|
$ |
12 |
|
|
$ |
646,115 |
|
EBITDA |
|
|
48,821 |
|
|
|
2,125 |
|
|
|
(14 |
) |
|
|
(6,667 |
) |
|
|
44,265 |
|
Depreciation and amortization expense |
|
|
6,356 |
|
|
|
20 |
|
|
|
|
|
|
|
1,148 |
|
|
|
7,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2008 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ |
469,805 |
|
|
$ |
80,432 |
|
|
$ |
2,337 |
|
|
$ |
135 |
|
|
$ |
552,709 |
|
EBITDA |
|
|
50,244 |
|
|
|
1,213 |
|
|
|
314 |
|
|
|
(6,143 |
) |
|
|
45,628 |
|
Depreciation and amortization expense |
|
|
6,240 |
|
|
|
|
|
|
|
|
|
|
|
1,008 |
|
|
|
7,248 |
|
19
As of January 1, 2009, the Company developed a new methodology for allocating the selling,
general, and administrative expenses, but only within its prescription drug operations, which
resulted in its allocating a greater share of such expenses to its MA-PD segment than in previous
years. As such, the MA-PD and PDP segments EBITDA amounts for the 2008 period include
reclassification adjustments between segments such that the periods presented are comparable.
A reconciliation of reportable segment EBITDA to net income included in the consolidated
statements of income for the three months ended March 31 is as follows (in thousands):
|
|
|
|
|
|
|
|
|
|
|
2009 |
|
|
2008 |
|
EBITDA |
|
$ |
44,265 |
|
|
$ |
45,628 |
|
Income tax expense |
|
|
(11,848 |
) |
|
|
(11,918 |
) |
Interest expense |
|
|
(4,281 |
) |
|
|
(5,404 |
) |
Depreciation and amortization |
|
|
(7,524 |
) |
|
|
(7,248 |
) |
|
|
|
|
|
|
|
Net Income |
|
$ |
20,612 |
|
|
$ |
21,058 |
|
|
|
|
|
|
|
|
Liquidity and Capital Resources
We finance our operations primarily through internally generated funds. All of our outstanding
funded indebtedness was incurred in connection with the acquisition of the LMC Health Plans in
October 2007. See Indebtedness below.
We generate cash primarily from premium revenue and our primary use of cash is the payment of
medical and SG&A expenses and principal and interest on indebtedness. We anticipate that our
current level of cash on hand, internally generated cash flows, and borrowings available under our
revolving credit facility will be sufficient to fund our working capital needs, our debt service,
and anticipated capital expenditures over at least the next twelve months.
The reported changes in cash and cash equivalents for the three month period ended March 31,
2009, compared to the comparable period of 2008, were as follows:
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
|
March 31, |
|
|
|
2009 |
|
|
2008 |
|
|
|
(in thousands) |
|
Net cash provided by operating activities |
|
$ |
7,860 |
|
|
$ |
14,010 |
|
Net cash (used in) provided by investing activities |
|
|
(12,680 |
) |
|
|
25,094 |
|
Net cash provided by (used in) financing activities |
|
|
27,443 |
|
|
|
(2,848 |
) |
|
|
|
|
|
|
|
Net increase in cash and cash equivalents |
|
$ |
22,623 |
|
|
$ |
36,256 |
|
|
|
|
|
|
|
|
20
Cash Flows from Operating Activities
Our primary sources of liquidity are cash flow provided by our operations and available cash
on hand. To date, we have not borrowed under our $100.0 million revolving credit facility. We
generated cash from operating activities of $7.9 million during the three months ended March 31,
2009, compared to generating cash of $14.0 million during the three months ended March 31, 2008.
Cash Flows from Investing and Financing Activities
For the three months ended March 31, 2009, the primary investing activities consisted of $2.8
million in property and equipment additions, expenditures of $24.8 million to purchase investment
securities, and the receipt of $15.0 million in proceeds from the maturity of investment
securities. The investing activity in the prior year period consisted primarily of $5.5 million
used to purchase investments, $32.5 million in proceeds from the maturity of investment securities,
and $1.9 million in property and equipment additions. During the three months ended March 31,
2009, the companys financing activities consisted primarily of $36.9 million of funds received in
excess of funds withdrawn from CMS for the benefit of members, and $9.5 million for the repayment
of long-term debt. The financing activity in the prior year period consisted primarily of $21.5
million of funds received in excess of funds withdrawn from CMS for the benefit of members and
$20.6 million used in the purchase of treasury stock. Funds due from CMS received for the benefit
of members are recorded as an asset on our balance sheet at March 31, 2009 and at December 31,
2008. We anticipate settling approximately $36.7 million of such Part D related amounts (including
risk corridor settlements) relating to 2008 with CMS during the second half of 2009 as part of the
final settlement of Part D payments for the 2008 plan year.
During the three months ended March 31, 2009, the company did not purchase any shares of its
common stock under its open market repurchase program. The company currently has approximately
$2.7 million in remaining repurchase authority under the existing program.
Cash and Cash Equivalents
At March 31, 2009, the companys cash and cash equivalents were $304.9 million, $44.2 million
of which was held at unregulated subsidiaries. Approximately $35.5 million of the cash balance
relates to amounts held by the company for the benefit of its Part D members. We expect CMS to
settle this amount, related to the 2009 plan year, during the second half of 2010.
The current credit and stock market crises have not had a material effect on the companys
financial condition or results of operations and, at least as currently foreseeable by management
of the company, such crises are not expected to adversely affect the companys liquidity or
operations. Substantially all of the companys sources of liquidity are in the form of cash and
cash equivalents ($304.9 million at March 31, 2009), the majority of which ($260.7 million at March
31, 2009) is held by the companys regulated insurance subsidiaries, which amounts are required by
law and by our credit agreement, to be invested in low-risk, short-term, highly-liquid investments
(such as government securities, money market funds, deposit accounts, and overnight repurchase
agreements). The company also invests in securities ($100.3 million at March 31, 2009), primarily
corporate and government debt securities, that it generally intends, and has the ability, to hold
to maturity. Because the company is not relying on these debt instruments for liquidity, short
term fluctuations in market pricing do not generally affect the companys ability to meet its
liquidity needs. To date, the company has not experienced any material issuer defaults on its debt
investments. As of March 31, 2009, the company had approximately $9.8 million of investments that
are collateralized by mortgages, no material amount of which are collateralized by subprime
mortgages.
21
Statutory Capital Requirements
Our HMO and regulated insurance subsidiaries are required to maintain satisfactory minimum net
worth requirements established by their respective state departments of insurance. At March 31,
2009, our Texas (200% of authorized control level was
$34.9 million; actual $67.7 million), Tennessee (minimum
$17.5 million;
actual $95.5 million), Florida (minimum $9.4 million;
actual $17.3 million) and Alabama (minimum
$1.1 million; actual $47.6 million) HMO subsidiaries as well as our other regulated insurance
subsidiary (minimum $1.5 million; actual $7.7 million) were in compliance with statutory minimum
net worth requirements. Notwithstanding the foregoing, the state departments of insurance can
require our HMO and regulated insurance subsidiaries to maintain minimum levels of statutory
capital in excess of amounts required under the applicable state law if they determine that
maintaining additional statutory capital is in the best interest of our members. In addition, as a
condition to its approval of the LMC Health Plans acquisition, the Florida Office of Insurance
Regulation has required the Florida plan to maintain 115% of the statutory surplus otherwise
required by Florida law until September 2010.
The HMOs and regulated insurance subsidiaries are restricted from making distributions without
appropriate regulatory notifications and approvals or to the extent such distributions would put
them out of compliance with statutory net worth requirements.
Indebtedness
Long-term debt at March 31, 2009 and December 31, 2008 consisted of the following (in
thousands):
|
|
|
|
|
|
|
|
|
|
|
March 31, |
|
|
December 31, |
|
|
|
2009 |
|
|
2008 |
|
Senior secured term loan |
|
$ |
258,516 |
|
|
$ |
268,013 |
|
Less: current portion of long-term debt |
|
|
(28,724 |
) |
|
|
(32,277 |
) |
|
|
|
|
|
|
|
Long-term debt less current portion |
|
$ |
229,792 |
|
|
$ |
235,736 |
|
|
|
|
|
|
|
|
In connection with funding the acquisition of LMC Health Plans, on October 1, 2007, we entered
into agreements with respect to a $400.0 million, five-year credit facility (collectively, the
Credit Agreement) which, subject to the terms and conditions set forth therein, provides for
$300.0 million in term loans and a $100.0 million revolving credit facility. The $100.0 million
revolving credit facility, which is available for working capital and general corporate purposes
including capital expenditures and permitted acquisitions, is undrawn as of the date of this
report. Due to covenant restrictions, available borrowings under the revolving credit facility at
March 31, 2009, were limited to $99.0 million.
Off-Balance Sheet Arrangements
At March 31, 2009, we did not have any off-balance sheet arrangement requiring disclosure.
Commitments and Contingencies
We did not experience any material changes to contractual obligations outside the ordinary
course of business during the three months ended March 31, 2009.
Critical Accounting Policies and Estimates
The preparation of our consolidated financial statements requires our management to make a
number of estimates and assumptions relating to the reported amount of assets and liabilities and
the disclosure of contingent assets and liabilities at the date of the consolidated financial
statements and the reported amounts of revenues and expenses during the period. We base our
estimates on historical experience and on various other assumptions that we believe are reasonable
under the circumstances. Changes in estimates are recorded if and when better information becomes
available. As future events and their effects cannot be determined with precision, actual results
could differ significantly from these estimates. Changes in
22
estimates resulting from continuing changes in the economic environment will be reflected in
the financial statements in future periods.
We believe that the accounting policies discussed below are those that are most important to
the presentation of our financial condition and results of operations and that require our
managements most difficult, subjective, and complex judgments. For a more complete discussion of
these and other critical accounting policies and estimates of the company, see our 2008 Form 10-K.
Medical Expense and Medical Claims Liability
Medical expense is recognized in the period in which services are provided and includes an
estimate of the cost of medical expense that has been incurred but not yet reported, or IBNR.
Medical expense includes claim payments, capitation payments, risk sharing payments and pharmacy
costs, net of rebates, as well as estimates of future payments of claims incurred, net of
reinsurance. Capitation payments represent monthly contractual fees disbursed to physicians and
other providers who are responsible for providing medical care to members. Pharmacy costs represent
payments for members prescription drug benefits, net of rebates from drug manufacturers. Rebates
are recognized when earned, according to the contractual arrangements with the respective vendors.
Premiums we pay to reinsurers are reported as medical expense and related reinsurance recoveries
are reported as deductions from medical expense.
Medical claims liability includes medical claims reported to the plans but not yet paid as
well as an actuarially determined estimate of claims that have been incurred but not yet reported
to the plans.
The IBNR component of total medical claims liability is based on our historical claims data,
current enrollment, health service utilization statistics, and other related information.
Estimating IBNR is complex and involves a significant amount of judgment. Accordingly, it
represents our most critical accounting estimate. The development of the IBNR uses standard
actuarial developmental methodologies, including completion factors and claims trends, which take
into account the potential for adverse claims developments, and considers favorable and unfavorable
prior period developments. Actual claims payments will differ, however, from our estimates. A
worsening or improvement of our claims trend or changes in completion factors from those that we
assumed in estimating medical claims liabilities at March 31, 2009 would cause these estimates to
change in the near term and such a change could be material.
As discussed above, actual claim payments will differ from our estimates. The period between
incurrence of the expense and payment is, as with most health insurance companies, relatively
short, however, with over 90% of claims typically paid within 60 days of the month in which the
claim is incurred. Although there is a risk of material variances in the amounts of estimated and
actual claims, the variance is known quickly. Accordingly, we expect that substantially all of the
estimated medical claims payable as of the end of any fiscal period (whether a quarter or year end)
will be known and paid during the next fiscal period.
Our policy is to record each plans best estimate of medical expense IBNR. Using actuarial
models, we calculate a minimum amount and maximum amount of the IBNR component. To most accurately
determine the best estimate, our actuaries determine the point estimate within their minimum and
maximum range by similar medical expense categories within lines of business. The medical expense
categories we use are: in-patient facility, outpatient facility, all professional expense, and
pharmacy. The lines of business are Medicare and commercial.
We apply different estimation methods depending on the month of service for which incurred
claims are being estimated. For the more recent months, which account for the majority of the
amount of IBNR, we estimate our claims incurred by applying the observed trend factors to the
trailing twelve-month PMPM costs. For prior months, costs have been estimated using completion
factors. In order to estimate the PMPMs for the most recent months, we validate our estimates of
the most recent months utilization levels to the utilization levels in older months using
actuarial techniques that incorporate a historical analysis of claim payments, including trends in
cost of care provided, and timeliness of submission and processing of claims.
23
Actuarial standards of practice generally require the actuarially developed medical claims
liability estimates to be sufficient, taking into account an assumption of moderately adverse
conditions. As such, we previously recognized in our medical claims liability a separate provision
for adverse claims development, which was intended to account for moderately adverse conditions in
claims payment patterns, historical trends, and environmental factors. In periods prior to the
fourth quarter of 2008, we believed that a separate provision for adverse claims development was
appropriate to cover additional unknown adverse claims not anticipated by the standard assumptions
used to produce the IBNR estimates that were incurred prior to, but paid after, a period end. When
determining our estimate of IBNR at December 31, 2008, however, we determined that a separate
provision for adverse claims development was no longer necessary, primarily as a result of the
growth and stabilizing trends experienced in our Medicare business, continued favorable development
of prior period IBNR estimates, and the declining significance of our commercial line of business.
The following table illustrates the sensitivity of the completion and claims trend factors and
the impact on our operating results caused by changes in these factors that management believes are
reasonably likely based on our historical experience and March 31, 2009 data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Completion Factor (a) |
|
Claims Trend Factor (b) |
|
|
|
|
Increase |
|
|
|
|
|
Increase |
|
|
|
|
(Decrease) |
|
|
|
|
|
(Decrease) |
Increase |
|
in Medical |
|
Increase |
|
in Medical |
(Decrease) |
|
Claims |
|
(Decrease) |
|
Claims |
in Factor |
|
Liability |
|
in Factor |
|
Liability |
(Dollars in thousands) |
|
3 |
% |
|
$ |
(4,536 |
) |
|
|
(3 |
)% |
|
$ |
(2,344 |
) |
|
2 |
|
|
|
(3,059 |
) |
|
|
(2 |
) |
|
|
(1,561 |
) |
|
1 |
|
|
|
(1,547 |
) |
|
|
(1 |
) |
|
|
(779 |
) |
|
(1 |
) |
|
|
1,584 |
|
|
|
1 |
|
|
|
777 |
|
|
|
|
(a) |
|
Impact due to change in completion factor for the most recent three months. Completion
factors indicate how complete claims paid to date are in relation to estimates for a given
reporting period. Accordingly, an increase in completion factor results in a decrease in the
remaining estimated liability for medical claims. |
|
(b) |
|
Impact due to change in annualized medical cost trends used to estimate PMPM costs for the
most recent three months. |
Each month, we re-examine the previously established medical claims liability estimates based
on actual claim submissions and other relevant changes in facts and circumstances. As the liability
estimates recorded in prior periods become more exact, we increase or decrease the amount of the
estimates, and include the changes in medical expenses in the period in which the change is
identified. In every reporting period, our operating results include the effects of more completely
developed medical claims liability estimates associated with prior periods.
In establishing medical claims liability, we also consider premium deficiency situations and
evaluate the necessity for additional related liabilities. There were no required premium
deficiency accruals at March 31, 2009 or 2008.
Premium Revenue Recognition
We generate revenues primarily from premiums we receive from CMS to provide healthcare
benefits to our members. We receive premium payments on a PMPM basis from CMS to provide healthcare
benefits to our Medicare members, which premiums are fixed (subject to retroactive risk adjustment)
on an annual basis by contracts with CMS. Although the amount we receive from CMS for
24
each member is fixed, the amount varies among Medicare plans according to, among other things,
plan benefits, demographics, geographic location, age, gender, and the relative risk score of the
plans membership.
We generally receive premiums on a monthly basis in advance of providing services. Premiums
collected in advance are deferred and reported as deferred revenue. We recognize premium revenue
during the period in which we are obligated to provide services to our members. Any amounts that
have not been received are recorded on the balance sheet as accounts receivable.
Our Medicare premium revenue is subject to periodic adjustment under what is referred to as
CMSs risk adjustment payment methodology based on the health risk of our members. Risk adjustment
uses health status indicators to correlate the payments to the health acuity of the member, and
consequently establishes incentives for plans to enroll and treat less healthy Medicare
beneficiaries. CMS adopted this payment methodology in 2003, at which time the risk adjustment
payment methodology accounted for 10% of the premium payment to Medicare health plans, with the
remaining 90% based on demographic factors. With the full phase-in of risk adjustment payments in
2007, risk adjustment payment methodology now accounts for 100% of the premium payment.
Under the risk adjustment payment methodology, managed care plans must capture, collect, and
report diagnosis code information to CMS. After reviewing the respective submissions, CMS
establishes the payments to Medicare plans generally at the beginning of the calendar year, and
then adjusts premium levels on two separate occasions on a retroactive basis. The first retroactive
risk premium adjustment for a given fiscal year generally occurs during the third quarter of such
fiscal year. This initial settlement (the Initial CMS Settlement) represents the updating of risk
scores for the current year based on the prior years dates of service. CMS then issues a final
retroactive risk premium adjustment settlement for that fiscal year in the following year (the
Final CMS Settlement). As of January 2008, we estimate and record on a monthly basis both the
Initial CMS Settlement and the Final CMS Settlement.
We develop our estimates for risk premium adjustment settlement utilizing historical
experience and predictive actuarial models as sufficient member risk score data becomes available
over the course of each CMS plan year. Our actuarial models are populated with available risk score
data on our members. Risk premium adjustments are based on member risk score data from the previous
year. Risk score data for members who entered our plans during the current plan year, however, is
not available for use in our models; therefore, we make assumptions regarding the risk scores of
this subset of our member population.
All such estimated amounts are periodically updated as necessary as additional diagnosis code
information is reported to CMS and adjusted to actual amounts when the ultimate adjustment
settlements are either received from CMS or the company receives notification from CMS of such
settlement amounts. We have refined our process of estimating risk settlements by increasing the
frequency of risk data submissions to CMS which results in a more timely and complete data set used
to populate our actuarial models.
As a result of the variability of factors, including plan risk scores, that determine such
estimations, the actual amount of CMSs retroactive risk premium settlement adjustments could be
materially more or less than our estimates. Consequently, our estimate of our plans risk scores
for any period and our accrual of settlement premiums related thereto, may result in favorable or
unfavorable adjustments to our Medicare premium revenue and, accordingly, our profitability.
We expect that differences (as a percent of total revenue) between estimated final settlement
amounts and actual final settlement amounts in future periods will become less significant. There
can be no assurances, however, that any such differences will not have a material effect on any
future quarterly or annual results of operations.
25
The following table illustrates the sensitivity of the Final CMS Settlements and the
impact on premium revenue caused by differences between actual and estimated settlement amounts
that management believes are reasonably likely, based on our historical experience and March 31,
2009 data:
|
|
|
|
|
|
|
|
|
|
|
Increase |
Increase |
|
(Decrease) |
(Decrease) |
|
In Settlement |
in Estimate |
|
Receivable (Payable) |
(dollars in thousands) |
|
1.5 |
% |
|
$ |
32,335 |
|
|
1.0 |
|
|
|
21,557 |
|
|
0.5 |
|
|
|
10,778 |
|
|
(0.5 |
) |
|
|
(10,778 |
) |
Goodwill and Indefinite-Life Intangible Assets
Goodwill represents the excess of cost over fair value of assets of businesses acquired.
Goodwill and intangible assets acquired in a purchase business combination and determined to have
an indefinite useful life are not amortized, but instead are tested for impairment at least
annually. An impairment loss is recognized to the extent that the carrying amount exceeds the
assets fair value. This determination is made at the reporting unit level and consists of two
steps. First, the Company determines the fair value of the reporting unit and compares it to its
carrying amount. Second, if the carrying amount of the reporting unit exceeds its fair value, an
impairment loss is recognized for any excess of the carrying amount of the units goodwill over the
implied fair value of that goodwill. The implied fair value of goodwill is determined by allocating
the fair value of the reporting units in a manner similar to a purchase price allocation, in
accordance with SFAS No. 141, Business Combinations. The residual fair value after this
allocation is the implied fair value of the reporting units goodwill. We currently have four
reporting units Alabama, Florida, Tennessee and Texas.
Goodwill valuations have been determined using an income approach based on the present value
of future cash flows of each reporting unit. In assessing the recoverability of goodwill, we
consider historical results, current operating trends and results, and we make estimates and
assumptions about premiums, medical cost trends, margins and discount rates based on our budgets,
business plans, economic projections, anticipated future cash flows and regulatory data. Each of
these factors contains inherent uncertainties and management exercises substantial judgment and
discretion in evaluating and applying these factors.
Although we believe we have sufficient current and historical information available to us to
test for impairment, it is possible that actual cash flows could differ from the estimated cash
flows used in our impairment tests. We could also be required to evaluate the recoverability of
goodwill prior to the annual assessment if we experience various
triggering events, including
significant declines in margins or sustained market capitalization declines. These types of
events and the resulting analyses could result in goodwill impairment
charges in the future. Impairment charges, although non-cash in nature, could adversely affect our financial results
in the periods of such charges. In addition, impairment charges may limit our ability to obtain financing in the future.
Recently Issued Accounting Pronouncements
In April 2009, the FASB issued FSP FAS No. 107-1 and APB 28-1, Interim Disclosures about Fair
Value of Financial Instruments (FSP 107-1 and APB 28-1). FSP 107-1 and APB 28-1 require
disclosures about fair value of financial instruments for interim reporting periods as well as in
annual financial statements. FSP 107-1 and APB 28-1 will be effective for us for as of the quarter
ending June 30,
26
2009. The adoption of FSP 107-1 and APB 28-1 is not expected to have a material impact on our
consolidated financial position and results of operations.
In April 2009, the FASB issued FASB Staff Position (FSP) No. 157-4, Determining Fair Value
When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and
Identifying Transactions That Are Not Orderly, (FSP 157-4). FSP 157-4 provides additional
guidance to highlight and expand on the factors that should be considered in estimating fair value
when there has been a significant decrease in market activity for a financial asset. This FSP also
requires new disclosures relating to fair value measurement inputs and valuation techniques
(including changes in inputs and valuation techniques). The FSP will be effective for us as of the
quarter ending June 30, 2009. We do not expect the adoption of FSP 157-4 to have a material impact
on our consolidated financial position and results of operations.
In April 2009, the FASB issued FASB Staff Position, or FSP, No. FAS 115-2 and FAS 124-2,
Recognition and Presentation of Other-Than-Temporary Impairments (FSP). The FSP amends current
other-than-temporary impairment guidance in GAAP for debt securities to make the guidance more
operational and to improve the presentation and disclosure of other-than-temporary impairments on
debt and equity securities in the financial statements. This FSP does not amend existing
recognition and measurement guidance related to other-than-temporary impairments of equity
securities. The FSP applies to fixed maturity securities only and requires separate display of
losses related to credit deterioration and losses related to other market factors The provisions of
FSP FAS 115-2 and FAS 124-2 are effective for the Companys interim period ending on June 30, 2009.
We do not expect the adoption of FSP 115-2 and FAS 124-2 to have a material impact on our
consolidated financial position and results of operations.
27
Item 3: Quantitative and Qualitative Disclosures about Market Risk
No material changes have occurred in our exposure to interest rate risk since the information
previously reported under the caption Item 7A. Quantitative and Qualitative Disclosures About
Market Risk in our 2008 Form 10-K, other than an increase in our cash and cash equivalents in the
ordinary course of business, the sensitivity of which to changes in interest rates we would not
consider material to our business.
As of March 31, 2009, the Company had approximately $9.8 million of investments that are
collateralized by mortgages, no material amounts of which are collateralized by subprime mortgages.
Item 4: Controls and Procedures
Our senior management carried out the evaluation required by Rule 13a-15 under the Exchange
Act, under the supervision and with the participation of our Chief Executive Officer (CEO) and
Chief Financial Officer (CFO), of the effectiveness of our disclosure controls and procedures as
defined in Rule 13a-15 and 15d-15 under the Exchange Act (Disclosure Controls). Based on the
evaluation, our senior management, including our CEO and CFO, concluded that, subject to the
limitations noted herein, as of March 31, 2009, our Disclosure Controls are effective in timely
alerting them to material information required to be included in our reports filed with the SEC.
There has been no change in our internal control over financial reporting identified in
connection with the evaluation that occurred during the quarter ended March 31, 2009 that has
materially affected, or is reasonably likely to materially affect, our internal control over
financial reporting.
Our management, including our CEO and CFO, does not expect that our Disclosure Controls and
internal controls will prevent all errors and all fraud. A control system, no matter how well
conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of
the control system are met. Further, the design of a control system must reflect the fact that
there are resource constraints, and the benefits of controls must be considered relative to their
costs. Because of the inherent limitations in all control systems, no evaluation of controls can
provide absolute assurance that all control issues and instances of fraud, if any, with the Company
have been detected. These inherent limitations include the realities that judgments in
decision-making can be faulty and that breakdowns can occur because of simple error and mistake.
Additionally, controls can be circumvented by the individual acts of some persons, by collusion of
two or more people, or by management override of controls.
The design of any system of controls also is based in part upon certain assumptions about the
likelihood of future events, and there can be no assurance that any design will succeed in
achieving its stated goals under all potential future conditions; over time, a control may become
inadequate because of changes in conditions or the degree of compliance with the policies or
procedures may deteriorate. Because of the inherent limitations in a cost-effective control system,
misstatements due to error or fraud may occur and may not be detected.
28
Part
II OTHER INFORMATION
Item 1: Legal Proceedings
We are not currently involved in any pending legal proceeding that we believe is material to
our financial condition or results of operations. We are, however, involved from time to time in
routine legal matters and other claims incidental to our business, including employment-related
claims, claims relating to our health plans contractual relationships with providers and members,
and claims relating to marketing practices of sales agents and agencies that are employed by, or
independent contractors to, our health plans. The Company believes that the resolution of existing
routine matters and other incidental claims will not have a material adverse effect on our
financial condition or results of operations.
Item 1A: Risk Factors
In addition to the other information set forth in this report, you should consider carefully
the risks and uncertainties previously reported and described under the captions Part I Item 1A.
Risk Factors in the 2008 Form 10-K, the occurrence of any of which could materially and adversely
affect our business, prospects, financial condition, and operating results. The risks previously
reported and described in our 2008 Form 10-K are not the only risks facing our business. Additional
risks and uncertainties not currently known to us or that we currently consider to be immaterial
also could materially and adversely affect our business, prospects, financial condition, and
operating results.
Item 2: Unregistered Sales of Equity Securities and Use of Proceeds
Issuer Purchases of Equity Securities
During the quarter ended March 31, 2009 the Company did not repurchase any shares of its
common stock.
In June 2007, the Companys Board of Directors authorized a stock repurchase program to
repurchase up to $50.0 million of the Companys common stock over the succeeding 12 months. In May
2008, the Companys Board of Directors extended the expiration date of the program to June 30,
2009. The program authorizes purchases made from time to time in either the open market or through
privately negotiated transactions, in accordance with SEC and other applicable legal requirements.
The timing, prices, and sizes of purchases depend upon prevailing stock prices, general economic
and market conditions, and other factors. Funds for the repurchase of shares have, and are expected
to, come primarily from unrestricted cash on hand and unrestricted cash generated from operations.
The repurchase program does not obligate the Company to acquire any particular amount of common
stock and the repurchase program may be suspended at any time at the Companys discretion. As of
March 31, 2009, the Company had repurchased 2,841,182 shares of its common stock under the program
in open market transactions for approximately $47.3 million, or at an average cost of $16.65 per
share, and had approximately $2.7 million in remaining repurchase authority under the program.
Our ability to purchase common stock and to pay cash dividends is limited by our Credit
Agreement. As a holding company, our ability to repurchase common stock and to pay cash dividends
are dependent on the availability of cash dividends from our regulated HMO subsidiaries, which are
restricted by the laws of the states in which we operate and by CMS regulations.
Item 3: Defaults Upon Senior Securities
Inapplicable.
Item 4: Submission of Matters to a Vote of Security Holders
Inapplicable.
29
Item 5: Other Information
Inapplicable.
Item 6: Exhibits
See Exhibit Index following Signature page.
30
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, thereunto duly authorized.
|
|
|
|
|
|
|
|
|
|
|
HEALTHSPRING, INC.
|
|
|
|
|
|
|
|
|
|
Date: May 1, 2009
|
|
By:
|
|
/s/ Kevin M. McNamara |
|
|
|
|
|
|
|
|
|
|
|
|
|
Kevin M. McNamara |
|
|
|
|
|
|
Executive Vice President and Chief Financial
Officer (Principal Financial and Accounting
Officer) |
|
|
31
EXHIBIT INDEX
|
|
|
10.1
|
|
Amended and Restated Management Services Agreement, effective as of
January 1, 2009, between Argus Health Systems, Inc., and HealthSpring
of Tennessee, Inc., a Tennessee corporation; Texas HealthSpring, LLC,
HealthSpring Life & Health Insurance Company, Inc., HealthSpring of
Florida, Inc., and HealthSpring of Alabama, Inc.* |
|
|
|
10.2
|
|
Amended and Restated Employment
Agreement, effective as of April 19,
2009, between HealthSpring, Inc. and Gerald V. Coil. ** |
|
|
|
31.1
|
|
Certification of the Chief Executive Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
31.2
|
|
Certification of the Chief Financial Officer Pursuant to Section 302
of the Sarbanes-Oxley Act of 2002 |
|
|
|
32.1
|
|
Certification of the Chief Executive Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 |
|
|
|
32.2
|
|
Certification of the Chief Financial Officer Pursuant to 18 U.S.C.
Section 1350, as Adopted Pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002 |
|
|
|
* |
|
Certain portions of this agreement have been omitted and filed separately with the United States
Securities Exchange Commission pursuant to the Registrants application requesting confidential
treatment under Rule 24b-2 of the Securities Exchange Act of 1934, as amended. |
|
** |
|
Indicates management contract or compensatory plan, contract or arrangement. |
32