(Exact name of registrant as specified in its charter) | ||
Delaware | 1-5975 | 61-0647538 | ||||||
(State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock | HUM | New York Stock Exchange |
Exhibit No. | Description | ||||||||||
99.1 | |||||||||||
99.2 | |||||||||||
99.3 | |||||||||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
HUMANA INC. | |||||
BY: | /s/ John-Paul W. Felter | ||||
John-Paul W. Felter | |||||
Senior Vice President, Chief Accounting Officer & Controller | |||||
(Principal Accounting Officer) |
n e w s r e l e a s e |
Exhibit 99.1
Humana Inc.
500 West Main Street
P.O. Box 1438
Louisville, KY 40202
http://www.humana.com
|
Lisa Stoner Humana Investor Relations (502) 580-2652 e-mail: LStamper@humana.com |
![]() |
Consolidated (loss) income before income taxes and equity in net earnings (pretax results) In millions |
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
Generally Accepted Accounting Principles (GAAP) | ($591) | ($71) | $3,383 | $3,568 | ||||||||||
Amortization associated with identifiable intangibles | 15 | 20 | 67 | 81 | ||||||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | 179 | 84 | 320 | 68 | ||||||||||
Transaction and integration costs | — | 35 | (48) | 105 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 4 | (1) | 123 | ||||||||||
Impact of exit of employer group commercial medical products business | 1 | 59 | 16 | 107 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 105 | — | ||||||||||
Value creation initiatives | 384 | 188 | 436 | 473 | ||||||||||
Impairment charges | 91 | — | 91 | — | ||||||||||
Adjustment (gain) on sale of Gentiva (formerly Kindred) Hospice | — | 3 | — | (237) | ||||||||||
Adjusted (non-GAAP) | $79 | $322 | $4,369 | $4,288 | ||||||||||
Net (loss) earnings per share (EPS) | 4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
GAAP | ($4.42) | ($0.12) | $20.00 | $22.08 | ||||||||||
Amortization associated with identifiable intangibles | 0.13 | 0.16 | 0.54 | 0.64 | ||||||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | 1.46 | 0.66 | 2.57 | 0.53 | ||||||||||
Transaction and integration costs | — | 0.28 | (0.38) | 0.83 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 0.03 | (0.01) | 0.97 | ||||||||||
Impact of exit of employer group commercial medical products business | 0.01 | 0.46 | 0.13 | 0.84 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 0.84 | — | ||||||||||
Value creation initiatives | 3.13 | 1.49 | 3.50 | 3.72 | ||||||||||
Impairment charges | 0.74 | — | 0.73 | — | ||||||||||
Adjustment (gain) on the sale of Gentiva (formerly Kindred) Hospice | — | 0.03 | — | (1.86) | ||||||||||
Cumulative net tax impact of non-GAAP adjustments | (1.16) | (1.02) | (1.83) | (1.87) | ||||||||||
Adjusted (non-GAAP) | ($0.11) | $1.97 | $26.09 | $25.88 | ||||||||||
Humana Inc. Summary of Results ($ in millions, except per share amounts) |
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
CONSOLIDATED | ||||||||||||||
Revenues | $26,462 | $22,439 | $106,374 | $92,870 | ||||||||||
Revenues - Adjusted (non-GAAP) | $25,734 | $21,303 | $102,645 | $88,304 | ||||||||||
Pretax results | ($591) | ($71) | $3,383 | $3,568 | ||||||||||
Pretax results - Adjusted (non-GAAP) | $79 | $322 | $4,369 | $4,288 | ||||||||||
(Net loss per share) EPS | ($4.42) | ($0.12) | $20.00 | $22.08 | ||||||||||
(Net loss per share) EPS - Adjusted (non-GAAP) | ($0.11) | $1.97 | $26.09 | $25.88 | ||||||||||
Benefits expense ratio | 90.7 | % | 87.3 | % | 87.3 | % | 86.3 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 90.5 | % | 87.1 | % | 87.2 | % | 86.2 | % | ||||||
Operating cost ratio | 14.6 | % | 15.9 | % | 12.5 | % | 13.7 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 12.9 | % | 14.7 | % | 11.7 | % | 12.8 | % | ||||||
Operating cash flows | $3,981 | $4,587 | ||||||||||||
Parent company cash and short term investments | $510 | $934 | ||||||||||||
Debt-to-total capitalization | 41.8 | % | 42.0 | % | ||||||||||
Days in Claims Payable (DCP) | 41.4 | 45.9 | ||||||||||||
INSURANCE SEGMENT | ||||||||||||||
Revenues | $25,565 | $21,599 | $102,854 | $88,841 | ||||||||||
Revenues - Adjusted (non-GAAP) | $24,801 | $20,459 | $99,090 | $84,152 | ||||||||||
Benefits expense ratio | 91.5 | % | 87.5 | % | 88.0 | % | 86.6 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 91.4 | % | 87.4 | % | 88.0 | % | 86.5 | % | ||||||
Operating cost ratio | 11.1 | % | 12.8 | % | 10.2 | % | 10.4 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 10.9 | % | 12.5 | % | 9.8 | % | 10.0 | % | ||||||
(Loss) income from operations | ($426) | $46 | $2,654 | $3,022 | ||||||||||
(Loss) income from operations - Adjusted (non-GAAP) | ($361) | $112 | $2,897 | $3,159 | ||||||||||
CENTERWELL SEGMENT | ||||||||||||||
Revenues | $4,710 | $4,141 | $18,405 | $17,307 | ||||||||||
Operating cost ratio | 90.6 | % | 92.6 | % | 91.2 | % | 91.5 | % | ||||||
Income from operations | $387 | $263 | $1,404 | $1,291 | ||||||||||
Income from operations - Adjusted (non-GAAP) (b) | $445 | $308 | $1,614 | $1,472 |
Diluted earnings per common share |
FY 2024 Guidance (c) |
FY 2023 (a) | ||||||
GAAP | approximately $14.87 | $20.00 | ||||||
Amortization of identifiable intangibles | 0.49 | 0.54 | ||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | — | 2.57 | ||||||
Transaction and integration costs | — | (0.38) | ||||||
Change in fair market value of publicly-traded equity securities | — | (0.01) | ||||||
Impact of exit of employer group commercial medical products business | 0.97 | 0.13 | ||||||
Accrued charge related to certain anticipated litigation expenses | — | 0.84 | ||||||
Value creation initiatives | — | 3.50 | ||||||
Impairment charges | — | 0.73 | ||||||
Cumulative net tax impact of non-GAAP adjustments | (0.33) | (1.83) | ||||||
Adjusted (non-GAAP) – FY 2024 projected; FY 2023 reported | approximately $16.00 | $26.09 |
4Q23 | 4Q22 | FY 2023 | FY 2022 | |||||||||||
Insurance segment | $4 | $7 | $22 | $30 | ||||||||||
CenterWell segment | $11 | $13 | $45 | $51 |
Revenues - CONSOLIDATED (in millions) |
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $26,462 | $22,439 | $106,374 | $92,870 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 4 | (1) | 123 | ||||||||||
Impact of exit of employer group commercial medical products business | (764) | (1,140) | (3,764) | (4,689) | ||||||||||
Impairment charges | 36 | — | 36 | — | ||||||||||
Adjusted (non-GAAP) | $25,734 | $21,303 | $102,645 | $88,304 |
Revenues - INSURANCE SEGMENT (in millions) |
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $25,565 | $21,599 | $102,854 | $88,841 | ||||||||||
Impact of exit of employer group commercial medical products business | (764) | (1,140) | (3,764) | (4,689) | ||||||||||
Adjusted (non-GAAP) | $24,801 | $20,459 | $99,090 | $84,152 |
Benefit expense ratio - CONSOLIDATED | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 90.7 | % | 87.3 | % | 87.3 | % | 86.3 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.2) | % | (0.2) | % | (0.1) | % | (0.1) | % | ||||||
Adjusted (non-GAAP) | 90.5 | % | 87.1 | % | 87.2 | % | 86.2 | % |
Benefit expense ratio - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 91.5 | % | 87.5 | % | 88.0 | % | 86.6 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.1) | % | (0.1) | % | — | % | (0.1) | % | ||||||
Adjusted (non-GAAP) | 91.4 | % | 87.4 | % | 88.0 | % | 86.5 | % |
Operating cost ratio - CONSOLIDATED | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 14.6 | % | 15.9 | % | 12.5 | % | 13.7 | % | ||||||
Transaction and integration costs | — | % | (0.2) | % | — | % | (0.1) | % | ||||||
Impact of exit of employer group commercial medical products business | — | % | (0.2) | % | (0.2) | % | (0.3) | % | ||||||
Accrued charge related to certain anticipated litigation expenses | — | % | — | % | (0.1) | % | — | % | ||||||
Value creation initiatives | (1.5) | % | (0.8) | % | (0.4) | % | (0.5) | % | ||||||
Impairment charges | (0.2) | % | — | % | (0.1) | % | — | % | ||||||
Adjusted (non-GAAP) | 12.9 | % | 14.7 | % | 11.7 | % | 12.8 | % |
Operating cost ratio - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 11.1 | % | 12.8 | % | 10.2 | % | 10.4 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.2) | % | (0.3) | % | (0.3) | % | (0.4) | % | ||||||
Accrued charge related to certain anticipated litigation expenses | — | % | — | % | (0.1) | % | — | % | ||||||
Adjusted (non-GAAP) | 10.9 | % | 12.5 | % | 9.8 | % | 10.0 | % |
(Loss) income from operations - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | ($426) | $46 | $2,654 | $3,022 | ||||||||||
Amortization associated with identifiable intangibles | 4 | 7 | 22 | 30 | ||||||||||
Impact of exit of employer group commercial medical products business | 61 | 59 | 116 | 107 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 105 | — | ||||||||||
Adjusted (non-GAAP) | ($361) | $112 | $2,897 | $3,159 |
Income from operations - CENTERWELL SEGMENT (in millions) |
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $387 | $263 | $1,404 | $1,291 | ||||||||||
Depreciation and amortization expense | 58 | 45 | 210 | 181 | ||||||||||
Adjusted (non-GAAP) | $445 | $308 | $1,614 | $1,472 |
n e w s r e l e a s e |
Exhibit 99.2 |
Humana Inc.
500 West Main Street
P.O. Box 1438
Louisville, KY 40202
http://www.humana.com
|
Lisa Stoner Humana Investor Relations (502) 580-2652 e-mail: LStamper@humana.com |
![]() |
Consolidated (loss) income before income taxes and equity in net earnings (pretax results) In millions |
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
Generally Accepted Accounting Principles (GAAP) | ($591) | ($71) | $3,383 | $3,568 | ||||||||||
Amortization associated with identifiable intangibles | 15 | 20 | 67 | 81 | ||||||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | 179 | 84 | 320 | 68 | ||||||||||
Transaction and integration costs | — | 35 | (48) | 105 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 4 | (1) | 123 | ||||||||||
Impact of exit of employer group commercial medical products business | 1 | 59 | 16 | 107 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 105 | — | ||||||||||
Value creation initiatives | 384 | 188 | 436 | 473 | ||||||||||
Impairment charges | 91 | — | 91 | — | ||||||||||
Adjustment (gain) on sale of Gentiva (formerly Kindred) Hospice | — | 3 | — | (237) | ||||||||||
Adjusted (non-GAAP) | $79 | $322 | $4,369 | $4,288 | ||||||||||
Net (loss) earnings per share (EPS) | 4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
GAAP | ($4.42) | ($0.12) | $20.00 | $22.08 | ||||||||||
Amortization associated with identifiable intangibles | 0.13 | 0.16 | 0.54 | 0.64 | ||||||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | 1.46 | 0.66 | 2.57 | 0.53 | ||||||||||
Transaction and integration costs | — | 0.28 | (0.38) | 0.83 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 0.03 | (0.01) | 0.97 | ||||||||||
Impact of exit of employer group commercial medical products business | 0.01 | 0.46 | 0.13 | 0.84 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 0.84 | — | ||||||||||
Value creation initiatives | 3.13 | 1.49 | 3.50 | 3.72 | ||||||||||
Impairment charges | 0.74 | — | 0.73 | — | ||||||||||
Adjustment (gain) on the sale of Gentiva (formerly Kindred) Hospice | — | 0.03 | — | (1.86) | ||||||||||
Cumulative net tax impact of non-GAAP adjustments | (1.16) | (1.02) | (1.83) | (1.87) | ||||||||||
Adjusted (non-GAAP) | ($0.11) | $1.97 | $26.09 | $25.88 | ||||||||||
Humana Inc. Summary of Results ($ in millions, except per share amounts) |
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
CONSOLIDATED | ||||||||||||||
Revenues | $26,462 | $22,439 | $106,374 | $92,870 | ||||||||||
Revenues - Adjusted (non-GAAP) | $25,734 | $21,303 | $102,645 | $88,304 | ||||||||||
Pretax results | ($591) | ($71) | $3,383 | $3,568 | ||||||||||
Pretax results - Adjusted (non-GAAP) | $79 | $322 | $4,369 | $4,288 | ||||||||||
(Net loss per share) EPS | ($4.42) | ($0.12) | $20.00 | $22.08 | ||||||||||
(Net loss per share) EPS - Adjusted (non-GAAP) | ($0.11) | $1.97 | $26.09 | $25.88 | ||||||||||
Benefits expense ratio | 90.7 | % | 87.3 | % | 87.3 | % | 86.3 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 90.5 | % | 87.1 | % | 87.2 | % | 86.2 | % | ||||||
Operating cost ratio | 14.6 | % | 15.9 | % | 12.5 | % | 13.7 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 12.9 | % | 14.7 | % | 11.7 | % | 12.8 | % | ||||||
Operating cash flows | $3,981 | $4,587 | ||||||||||||
Parent company cash and short term investments | $510 | $934 | ||||||||||||
Debt-to-total capitalization | 41.8 | % | 42.0 | % | ||||||||||
Days in Claims Payable (DCP) | 41.4 | 45.9 | ||||||||||||
INSURANCE SEGMENT | ||||||||||||||
Revenues | $25,565 | $21,599 | $102,854 | $88,841 | ||||||||||
Revenues - Adjusted (non-GAAP) | $24,801 | $20,459 | $99,090 | $84,152 | ||||||||||
Benefits expense ratio | 91.5 | % | 87.5 | % | 88.0 | % | 86.6 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 91.4 | % | 87.4 | % | 88.0 | % | 86.5 | % | ||||||
Operating cost ratio | 11.1 | % | 12.8 | % | 10.2 | % | 10.4 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 10.9 | % | 12.5 | % | 9.8 | % | 10.0 | % | ||||||
(Loss) income from operations | ($426) | $46 | $2,654 | $3,022 | ||||||||||
(Loss) income from operations - Adjusted (non-GAAP) | ($361) | $112 | $2,897 | $3,159 | ||||||||||
CENTERWELL SEGMENT | ||||||||||||||
Revenues | $4,710 | $4,141 | $18,405 | $17,307 | ||||||||||
Operating cost ratio | 90.6 | % | 92.6 | % | 91.2 | % | 91.5 | % | ||||||
Income from operations | $387 | $263 | $1,404 | $1,291 | ||||||||||
Income from operations - Adjusted (non-GAAP) (b) | $445 | $308 | $1,614 | $1,472 |
Diluted earnings per common share |
FY 2024 Guidance (c) |
FY 2023 (a) | ||||||
GAAP | approximately $14.87 | $20.00 | ||||||
Amortization of identifiable intangibles | 0.49 | 0.54 | ||||||
Put/call valuation adjustments associated with company's non-consolidating minority interest investments | — | 2.57 | ||||||
Transaction and integration costs | — | (0.38) | ||||||
Change in fair market value of publicly-traded equity securities | — | (0.01) | ||||||
Impact of exit of employer group commercial medical products business | 0.97 | 0.13 | ||||||
Accrued charge related to certain anticipated litigation expenses | — | 0.84 | ||||||
Value creation initiatives | — | 3.50 | ||||||
Impairment charges | — | 0.73 | ||||||
Cumulative net tax impact of non-GAAP adjustments | (0.33) | (1.83) | ||||||
Adjusted (non-GAAP) – FY 2024 projected; FY 2023 reported | approximately $16.00 | $26.09 |
Humana Inc. Summary of Results ($ in millions, except per share amounts) |
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
CONSOLIDATED | ||||||||||||||
Revenues | $26,462 | $22,439 | $106,374 | $92,870 | ||||||||||
Revenues - Adjusted (non-GAAP) | $25,734 | $21,303 | $102,645 | $88,304 | ||||||||||
Pretax results | ($591) | ($71) | $3,383 | $3,568 | ||||||||||
Pretax results - Adjusted (non-GAAP) | $79 | $322 | $4,369 | $4,288 | ||||||||||
(Net loss per share) EPS | ($4.42) | ($0.12) | $20.00 | $22.08 | ||||||||||
(Net loss per share) EPS - Adjusted (non-GAAP) | ($0.11) | $1.97 | $26.09 | $25.88 | ||||||||||
Benefits expense ratio | 90.7 | % | 87.3 | % | 87.3 | % | 86.3 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 90.5 | % | 87.1 | % | 87.2 | % | 86.2 | % | ||||||
Operating cost ratio | 14.6 | % | 15.9 | % | 12.5 | % | 13.7 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 12.9 | % | 14.7 | % | 11.7 | % | 12.8 | % | ||||||
Operating cash flows | $3,981 | $4,587 | ||||||||||||
Parent company cash and short term investments | $510 | $934 | ||||||||||||
Debt-to-total capitalization | 41.8 | % | 42.0 | % | ||||||||||
Days in Claims Payable (DCP) | 41.4 | 45.9 |
Consolidated Favorable Prior Period Development
$ in millions
Basis points (bps)
|
First Quarter |
Second Quarter |
Third Quarter | Fourth Quarter |
FY | ||||||||||||||||||
Prior Period Development from prior years recognized in 2023 (d) |
$522 | $232 | $4 | $114 | $872 | ||||||||||||||||||
Decrease to GAAP benefits expense ratio | (200 bps) | (90 bps) | (0 bps) | (50 bps) | (90 bps) | ||||||||||||||||||
Prior Period Development from prior years recognized in 2022 (d) |
$360 | $37 | $7 | $11 | $415 | ||||||||||||||||||
Decrease to GAAP benefits expense ratio | (160 bps) | (20 bps) | (0 bps) | (10 bps) | (50 bps) |
FY 2023 | |||||
Total number of shares repurchased | 3,110,000 | ||||
Average price paid per share | $ | 482.27 | |||
Remaining repurchase authorization as of January 24, 2024 | $1.1 billion |
Insurance Segment Results
$ in millions
|
4Q23 (a) | 4Q22 (a) | FY 2023 (a) | FY 2022 (a) | ||||||||||
Revenues | $25,565 | $21,599 | $102,854 | $88,841 | ||||||||||
Revenues - Adjusted (non-GAAP) | $24,801 | $20,459 | $99,090 | $84,152 | ||||||||||
Benefits expense ratio | 91.5 | % | 87.5 | % | 88.0 | % | 86.6 | % | ||||||
Benefits expense ratio - Adjusted (non-GAAP) | 91.4 | % | 87.4 | % | 88.0 | % | 86.5 | % | ||||||
Operating cost ratio | 11.1 | % | 12.8 | % | 10.2 | % | 10.4 | % | ||||||
Operating cost ratio - Adjusted (non-GAAP) | 10.9 | % | 12.5 | % | 9.8 | % | 10.0 | % | ||||||
(Loss) income from operations | ($426) | $46 | $2,654 | $3,022 | ||||||||||
(Loss) income from operations - Adjusted (non-GAAP) | ($361) | $112 | $2,897 | $3,159 |
in thousands |
Year-over-Year Change | Sequential Change | ||||||||||||||||||||||||||||||
December 31, 2023 | December 31, 2022 | September 30, 2023 | Amount | Percent | Amount | Percent | ||||||||||||||||||||||||||
Medical Membership: | ||||||||||||||||||||||||||||||||
Individual Medicare Advantage | 5,408.9 | 4,565.6 | 5,374.4 | 843.3 | 18.5 | % | 34.5 | 0.6 | % | |||||||||||||||||||||||
Group Medicare Advantage | 509.6 | 565.1 | 510.3 | (55.5) | (9.8) | % | (0.7) | (0.1) | % | |||||||||||||||||||||||
Total Medicare Advantage | 5,918.5 | 5,130.7 | 5,884.7 | 787.8 | 15.4 | % | 33.8 | 0.6 | % | |||||||||||||||||||||||
Medicare stand-alone PDP | 2,849.1 | 3,551.3 | 2,885.8 | (702.2) | (19.8) | % | (36.7) | (1.3) | % | |||||||||||||||||||||||
Total Medicare | 8,767.6 | 8,682.0 | 8,770.5 | 85.6 | 1.0 | % | (2.9) | — | % | |||||||||||||||||||||||
State-based contracts and other | 1,228.8 | 1,137.3 | 1,264.6 | 91.5 | 8.0 | % | (35.8) | (2.8) | % | |||||||||||||||||||||||
Medicare Supplement | 307.2 | 313.6 | 299.4 | (6.4) | (2.0) | % | 7.8 | 2.6 | % | |||||||||||||||||||||||
Military | 5,960.2 | 5,959.9 | 5,935.4 | 0.3 | — | % | 24.8 | 0.4 | % | |||||||||||||||||||||||
Total excluding employer group commercial medical | 16,263.8 | 16,092.8 | 16,269.9 | 171.0 | 1.1 | % | (6.1) | — | % | |||||||||||||||||||||||
Fully-insured commercial medical | 338.7 | 556.3 | 409.3 | (217.6) | (39.1) | % | (70.6) | (17.2) | % | |||||||||||||||||||||||
ASO commercial | 255.3 | 430.1 | 284.3 | (174.8) | (40.6) | % | (29.0) | (10.2) | % | |||||||||||||||||||||||
Total employer group commercial medical | 594.0 | 986.4 | 693.6 | (392.4) | (39.8) | % | (99.6) | (14.4) | % | |||||||||||||||||||||||
Total Medical Membership | 16,857.8 | 17,079.2 | 16,963.5 | (221.4) | (1.3) | % | (105.7) | (0.6) | % | |||||||||||||||||||||||
Specialty Membership: | ||||||||||||||||||||||||||||||||
Dental—fully-insured | 2,205.0 | 2,416.3 | 2,262.3 | (211.3) | (8.7) | % | (57.3) | (2.5) | % | |||||||||||||||||||||||
Dental—ASO | 307.0 | 288.1 | 307.1 | 18.9 | 6.6 | % | (0.1) | — | % | |||||||||||||||||||||||
Total Dental | 2,512.0 | 2,704.4 | 2,569.4 | (192.4) | (7.1) | % | (57.4) | (2.2) | % | |||||||||||||||||||||||
Vision | 1,971.4 | 2,081.7 | 1,997.6 | (110.3) | (5.3) | % | (26.2) | (1.3) | % | |||||||||||||||||||||||
Other supplemental benefits | 384.9 | 408.7 | 397.3 | (23.8) | (5.8) | % | (12.4) | (3.1) | % | |||||||||||||||||||||||
Total Specialty Membership (e) |
4,868.3 | 5,194.8 | 4,964.3 | (326.5) | (6.3) | % | (96.0) | (1.9) | % |
CenterWell Segment Results
$ in millions
|
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
Revenues | $4,710 | $4,141 | $18,405 | $17,307 | ||||||||||
Operating cost ratio | 90.6 | % | 92.6 | % | 91.2 | % | 91.5 | % | ||||||
Income from operations | $387 | $263 | $1,404 | $1,291 | ||||||||||
Income from operations - Adjusted (non-GAAP) (b) | $445 | $308 | $1,614 | $1,472 |
4Q23 | 4Q22 | FY 2023 | FY 2022 | |||||||||||
Insurance segment | $4 | $7 | $22 | $30 | ||||||||||
CenterWell segment | $11 | $13 | $45 | $51 |
Revenues - CONSOLIDATED
(in millions)
|
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $26,462 | $22,439 | $106,374 | $92,870 | ||||||||||
Change in fair market value of publicly-traded equity securities | — | 4 | (1) | 123 | ||||||||||
Impact of exit of employer group commercial medical products business | (764) | (1,140) | (3,764) | (4,689) | ||||||||||
Impairment charges | 36 | — | 36 | — | ||||||||||
Adjusted (non-GAAP) | $25,734 | $21,303 | $102,645 | $88,304 |
Revenues - INSURANCE SEGMENT
(in millions)
|
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $25,565 | $21,599 | $102,854 | $88,841 | ||||||||||
Impact of exit of employer group commercial medical products business | (764) | (1,140) | (3,764) | (4,689) | ||||||||||
Adjusted (non-GAAP) | $24,801 | $20,459 | $99,090 | $84,152 |
Benefit expense ratio - CONSOLIDATED | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 90.7 | % | 87.3 | % | 87.3 | % | 86.3 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.2) | % | (0.2) | % | (0.1) | % | (0.1) | % | ||||||
Adjusted (non-GAAP) | 90.5 | % | 87.1 | % | 87.2 | % | 86.2 | % |
Benefit expense ratio - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 91.5 | % | 87.5 | % | 88.0 | % | 86.6 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.1) | % | (0.1) | % | — | % | (0.1) | % | ||||||
Adjusted (non-GAAP) | 91.4 | % | 87.4 | % | 88.0 | % | 86.5 | % |
Operating cost ratio - CONSOLIDATED | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 14.6 | % | 15.9 | % | 12.5 | % | 13.7 | % | ||||||
Transaction and integration costs | — | % | (0.2) | % | — | % | (0.1) | % | ||||||
Impact of exit of employer group commercial medical products business | — | % | (0.2) | % | (0.2) | % | (0.3) | % | ||||||
Accrued charge related to certain anticipated litigation expenses | — | % | — | % | (0.1) | % | — | % | ||||||
Value creation initiatives | (1.5) | % | (0.8) | % | (0.4) | % | (0.5) | % | ||||||
Impairment charges | (0.2) | % | — | % | (0.1) | % | — | % | ||||||
Adjusted (non-GAAP) | 12.9 | % | 14.7 | % | 11.7 | % | 12.8 | % |
Operating cost ratio - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | 11.1 | % | 12.8 | % | 10.2 | % | 10.4 | % | ||||||
Impact of exit of employer group commercial medical products business | (0.2) | % | (0.3) | % | (0.3) | % | (0.4) | % | ||||||
Accrued charge related to certain anticipated litigation expenses | — | % | — | % | (0.1) | % | — | % | ||||||
Adjusted (non-GAAP) | 10.9 | % | 12.5 | % | 9.8 | % | 10.0 | % |
(Loss) income from operations - INSURANCE SEGMENT | 4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | ($426) | $46 | $2,654 | $3,022 | ||||||||||
Amortization associated with identifiable intangibles | $4 | $7 | $22 | $30 | ||||||||||
Impact of exit of employer group commercial medical products business | 61 | 59 | 116 | 107 | ||||||||||
Accrued charge related to certain anticipated litigation expenses | — | — | 105 | — | ||||||||||
Adjusted (non-GAAP) | ($361) | $112 | $2,897 | $3,159 |
Income from operations - CENTERWELL SEGMENT
(in millions)
|
4Q23 | 4Q22 | FY 2023 | FY 2022 | ||||||||||
GAAP | $387 | $263 | $1,404 | $1,291 | ||||||||||
Depreciation and amortization expense | 58 | 45 | 210 | 181 | ||||||||||
Adjusted (non-GAAP) | $445 | $308 | $1,614 | $1,472 |
Favorable (unfavorable) | First Quarter | Second Quarter | Third Quarter | Fourth Quarter |
FY | ||||||||||||
Prior Period Development from prior years recognized in 2023 |
$23 | ($20) | ($2) | $— | $1 | ||||||||||||
Prior Period Development from prior years recognized in 2022 |
$32 | ($2) | ($5) | ($20) | $5 |
Humana Inc. Initial Full Year 2024 Projections - As of January 25, 2024
in accordance with GAAP unless otherwise noted
| ||||||||
Diluted earnings per common share | ||||||||
GAAP: approximately $14.87 |
||||||||
Non-GAAP: approximately $16.00 |
||||||||
Total Revenues | ||||||||
Consolidated | GAAP: approximately $113 billion |
Consolidated and segment level revenue projections include expected investment income. Segment level revenues include amounts that eliminate in consolidation. |
||||||
Insurance segment | GAAP: approximately $110 billion |
|||||||
CenterWell segment | GAAP: approximately $19 billion |
|||||||
Change in year-end medical membership from prior year-end | ||||||||
Individual Medicare Advantage | Growth of approximately 100,000 | |||||||
Group Medicare Advantage | Growth of approximately 45,000 | |||||||
Medicare stand-alone PDP | Decline of approximately 650,000 | |||||||
State-based contracts | Growth of approximately 250,000 | State-based contracts guidance includes membership in Florida, Illinois, Indiana, Kentucky, Louisiana, Ohio, Oklahoma, South Carolina, and Wisconsin. | ||||||
Benefit Ratio
Insurance segment
|
GAAP: approximately 90.0% |
Ratio calculation: benefits expense as a percent of premiums revenues. | ||||||
Operating Cost Ratio Consolidated |
GAAP: approximately 11.4% |
Ratio calculation: operating costs excluding depreciation and amortization as a percent of revenues excluding investment income. | ||||||
Segment Results | ||||||||
Insurance segment income from operations | GAAP: approximately $1.2 billion |
|||||||
CenterWell segment Income from operations | GAAP: approximately $1.4 billion |
|||||||
Effective Tax Rate | GAAP: approximately 24.5% |
|||||||
Weighted Avg. Share Count for Diluted EPS | approximately 122 million | |||||||
Cash flows from operations | GAAP: approximately $2 billion |
|||||||
Capital expenditures | GAAP: approximately $800 million |
Humana Inc. Statistical Schedules and Supplementary Information 4Q23 Earnings Release | |||||
(S-3) - (S-4) | Consolidated Statements of Income | ||||
(S-5) | Consolidated Balance Sheets | ||||
(S-6) | Consolidated Statements of Cash Flows - FY | ||||
(S-7) - (S-8) | Consolidating Statements of Income - Quarter | ||||
(S-9) - (S-10) | Consolidating Statements of Income - FY | ||||
(S-11) | Membership Detail | ||||
(S-12) - (S-13) | Premiums and Services Revenue Detail | ||||
(S-14) - (S-16) | CenterWell Segment - Pharmacy Solutions, Primary Care, & Home Solutions | ||||
(S-17) | Footnotes |
For the three months ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Revenues: | |||||||||||
Premiums | $ | 25,128 | $ | 21,275 | |||||||
Services | 1,040 | 1,004 | |||||||||
Investment income | 294 | 160 | |||||||||
Total revenues | 26,462 | 22,439 | |||||||||
Operating expenses: | |||||||||||
Benefits | 22,782 | 18,582 | |||||||||
Operating costs | 3,827 | 3,551 | |||||||||
Depreciation and amortization | 201 | 182 | |||||||||
Total operating expenses | 26,810 | 22,315 | |||||||||
(Loss) income from operations | (348) | 124 | |||||||||
Adjustment on sale of Gentiva (formerly Kindred) Hospice | — | 3 | |||||||||
Interest expense | 146 | 108 | |||||||||
Other expense, net | 97 | 84 | |||||||||
Loss before income taxes and equity in net earnings | (591) | (71) | |||||||||
Benefit from income taxes | (75) | (58) | |||||||||
Equity in net losses (A) | (24) | (5) | |||||||||
Net loss | (540) | (18) | |||||||||
Net (income) loss attributable to noncontrolling interests | (1) | 3 | |||||||||
Net loss attributable to Humana | $ | (541) | $ | (15) | |||||||
Basic loss per common share | $ | (4.42) | $ | (0.12) | |||||||
Diluted loss per common share | $ | (4.42) | $ | (0.12) | |||||||
Shares used in computing basic loss per common share (000’s) | 122,461 | 125,644 | |||||||||
Shares used in computing diluted loss per common share (000’s) | 122,461 | 125,644 |
For the year ended December 31, | |||||||||||
2023 | 2022 | ||||||||||
Revenues: | |||||||||||
Premiums | $ | 101,272 | $ | 87,712 | |||||||
Services | 4,033 | 4,776 | |||||||||
Investment income | 1,069 | 382 | |||||||||
Total revenues | 106,374 | 92,870 | |||||||||
Operating expenses: | |||||||||||
Benefits | 88,394 | 75,690 | |||||||||
Operating costs | 13,188 | 12,671 | |||||||||
Depreciation and amortization | 779 | 709 | |||||||||
Total operating expenses | 102,361 | 89,070 | |||||||||
Income from operations | 4,013 | 3,800 | |||||||||
Gain on sale of Gentiva (formerly Kindred) Hospice | — | (237) | |||||||||
Interest expense | 493 | 401 | |||||||||
Other expense, net | 137 | 68 | |||||||||
Income before income taxes and equity in net earnings | 3,383 | 3,568 | |||||||||
Provision for income taxes | 836 | 762 | |||||||||
Equity in net losses (A) | (63) | (4) | |||||||||
Net income | 2,484 | 2,802 | |||||||||
Net loss attributable to noncontrolling interests | 5 | 4 | |||||||||
Net income attributable to Humana | $ | 2,489 | $ | 2,806 | |||||||
Basic earnings per common share | $ | 20.09 | $ | 22.20 | |||||||
Diluted earnings per common share | $ | 20.00 | $ | 22.08 | |||||||
Shares used in computing basic earnings per common share (000’s) | 123,866 | 126,419 | |||||||||
Shares used in computing diluted earnings per common share (000’s) | 124,441 | 127,094 |
December 31, | December 31, | |||||||
2023 | 2022 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 4,694 | $ | 5,061 | ||||
Investment securities | 16,626 | 13,881 | ||||||
Receivables, net | 2,035 | 1,674 | ||||||
Other current assets | 6,631 | 5,567 | ||||||
Total current assets | 29,986 | 26,183 | ||||||
Property and equipment, net | 3,030 | 3,221 | ||||||
Long-term investment securities | 382 | 380 | ||||||
Equity method investments | 740 | 749 | ||||||
Goodwill | 9,550 | 9,142 | ||||||
Other long-term assets | 3,377 | 3,380 | ||||||
Total assets | $ | 47,065 | $ | 43,055 | ||||
Liabilities and Stockholders’ Equity | ||||||||
Current liabilities: | ||||||||
Benefits payable | $ | 10,241 | $ | 9,264 | ||||
Trade accounts payable and accrued expenses | 6,569 | 5,238 | ||||||
Book overdraft | 353 | 298 | ||||||
Unearned revenues | 266 | 286 | ||||||
Short-term debt | 1,443 | 2,092 | ||||||
Total current liabilities | 18,872 | 17,178 | ||||||
Long-term debt | 10,213 | 9,034 | ||||||
Other long-term liabilities | 1,662 | 1,473 | ||||||
Total liabilities | 30,747 | 27,685 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity: | ||||||||
Preferred stock, $1 par; 10,000,000 shares authorized, none issued | — | — | ||||||
Common stock, $0.16 2/3 par; 300,000,000 shares authorized; 198,690,082 issued at December 31, 2023 | 33 | 33 | ||||||
Capital in excess of par value | 3,346 | 3,246 | ||||||
Retained earnings | 27,540 | 25,492 | ||||||
Accumulated other comprehensive loss | (999) | (1,304) | ||||||
Treasury stock, at cost, 76,465,862 shares at December 31, 2023 |
(13,658) | (12,156) | ||||||
Total stockholders’ equity | 16,262 | 15,311 | ||||||
Noncontrolling interests | 56 | 59 | ||||||
Total equity | 16,318 | 15,370 | ||||||
Total liabilities and equity | $ | 47,065 | $ | 43,055 | ||||
Debt-to-total capitalization ratio | 41.8 | % | 42.0 | % |
For the year ended December 31, | ||||||||
2023 | 2022 | |||||||
Cash flows from operating activities | ||||||||
Net income | $ | 2,484 | $ | 2,802 | ||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||
Gain on sale of Gentiva (formerly Kindred) Hospice | — | (237) | ||||||
Loss on investment securities, net | 54 | 205 | ||||||
Equity in net losses | 63 | 4 | ||||||
Impairment of property and equipment | 206 | 248 | ||||||
Intangible asset impairment | 55 | — | ||||||
Depreciation | 850 | 749 | ||||||
Amortization | 67 | 96 | ||||||
Stock-based compensation | 175 | 216 | ||||||
Deferred income taxes | (167) | (100) | ||||||
Changes in operating assets and liabilities, net of effect of businesses acquired and dispositions: | ||||||||
Receivables | (337) | (54) | ||||||
Other assets | (1,318) | (463) | ||||||
Benefits payable | 915 | 975 | ||||||
Other liabilities | 841 | 44 | ||||||
Unearned revenues | (20) | 32 | ||||||
Other, net | 113 | 70 | ||||||
Net cash provided by operating activities | 3,981 | 4,587 | ||||||
Cash flows from investing activities | ||||||||
Acquisitions, net of cash and cash equivalents acquired | (233) | (337) | ||||||
Proceeds from sale of Gentiva (formerly Kindred) Hospice, net | — | 2,701 | ||||||
Purchases of property and equipment | (1,004) | (1,137) | ||||||
Proceeds from sale of property and equipment | 210 | 17 | ||||||
Purchases of investment securities | (7,552) | (6,049) | ||||||
Maturities of investment securities | 1,292 | 1,365 | ||||||
Proceeds from sales of investment securities | 3,795 | 2,434 | ||||||
Net cash used in investing activities | (3,492) | (1,006) | ||||||
Cash flows from financing activities | ||||||||
Receipts from contract deposits, net | 828 | 1,993 | ||||||
Proceeds from issuance of senior notes | 2,544 | 1,982 | ||||||
Repayment of senior notes | (1,832) | (1,000) | ||||||
Repayments (proceeds) from the issuance of commercial paper, net | 211 | (376) | ||||||
Proceeds from short-term borrowings | 100 | — | ||||||
Repayments of short-term borrowings | (100) | — | ||||||
Repayment of term loan | (500) | (2,000) | ||||||
Debt issue costs | (7) | (6) | ||||||
Change in book overdraft | 55 | (28) | ||||||
Common stock repurchases | (1,573) | (2,096) | ||||||
Dividends paid | (431) | (392) | ||||||
Other | (151) | 9 | ||||||
Net cash used in financing activities | (856) | (1,914) | ||||||
(Decrease) increase in cash and cash equivalents | (367) | 1,667 | ||||||
Cash and cash equivalents at beginning of period | 5,061 | 3,394 | ||||||
Cash and cash equivalents at end of period | $ | 4,694 | $ | 5,061 |
Insurance | CenterWell | Eliminations/ Corporate |
Consolidated | ||||||||||||||||||||
Revenues—external customers Premiums: | |||||||||||||||||||||||
Individual Medicare Advantage | $ | 19,642 | $ | — | $ | — | $ | 19,642 | |||||||||||||||
Group Medicare Advantage | 1,677 | — | — | 1,677 | |||||||||||||||||||
Medicare stand-alone PDP | 512 | — | — | 512 | |||||||||||||||||||
Total Medicare | 21,831 | — | — | 21,831 | |||||||||||||||||||
State-based contracts and other | 2,142 | — | — | 2,142 | |||||||||||||||||||
Commercial fully-insured | 717 | — | — | 717 | |||||||||||||||||||
Specialty benefits | 249 | — | — | 249 | |||||||||||||||||||
Medicare Supplement | 189 | — | — | 189 | |||||||||||||||||||
Total premiums | 25,128 | — | — | 25,128 | |||||||||||||||||||
Services revenue: | |||||||||||||||||||||||
Home solutions | — | 345 | — | 345 | |||||||||||||||||||
Pharmacy solutions | — | 188 | — | 188 | |||||||||||||||||||
Primary care | — | 237 | — | 237 | |||||||||||||||||||
Military and other | 223 | — | — | 223 | |||||||||||||||||||
Commercial ASO | 47 | — | — | 47 | |||||||||||||||||||
Total services revenue | 270 | 770 | — | 1,040 | |||||||||||||||||||
Total revenues—external customers | 25,398 | 770 | — | 26,168 | |||||||||||||||||||
Intersegment revenues | 1 | 3,940 | (3,941) | — | |||||||||||||||||||
Investment income | 166 | — | 128 | 294 | |||||||||||||||||||
Total revenues | 25,565 | 4,710 | (3,813) | 26,462 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Benefits | 23,004 | — | (222) | 22,782 | |||||||||||||||||||
Operating costs | 2,811 | 4,265 | (3,249) | 3,827 | |||||||||||||||||||
Depreciation and amortization | 176 | 58 | (33) | 201 | |||||||||||||||||||
Total operating expenses | 25,991 | 4,323 | (3,504) | 26,810 | |||||||||||||||||||
(Loss) income from operations | $ | (426) | $ | 387 | $ | (309) | $ | (348) | |||||||||||||||
Benefit ratio | 91.5 | % | 90.7 | % | |||||||||||||||||||
Operating cost ratio | 11.1 | % | 90.6 | % | 14.6 | % |
Insurance | CenterWell | Eliminations/ Corporate |
Consolidated | ||||||||||||||||||||
Revenues—external customers Premiums: | |||||||||||||||||||||||
Individual Medicare Advantage | $ | 15,840 | $ | — | $ | — | $ | 15,840 | |||||||||||||||
Group Medicare Advantage | 1,773 | — | — | 1,773 | |||||||||||||||||||
Medicare stand-alone PDP | 490 | — | — | 490 | |||||||||||||||||||
Total Medicare | 18,103 | — | — | 18,103 | |||||||||||||||||||
State-based contracts and other | 1,656 | — | — | 1,656 | |||||||||||||||||||
Commercial fully-insured | 1,065 | — | — | 1,065 | |||||||||||||||||||
Specialty benefits | 263 | — | — | 263 | |||||||||||||||||||
Medicare Supplement |
188 | — | — | 188 | |||||||||||||||||||
Total premiums | 21,275 | — | — | 21,275 | |||||||||||||||||||
Services revenue: | |||||||||||||||||||||||
Home solutions | — | 336 | — | 336 | |||||||||||||||||||
Pharmacy solutions | — | 279 | — | 279 | |||||||||||||||||||
Primary care | — | 159 | — | 159 | |||||||||||||||||||
Military and other | 155 | — | — | 155 | |||||||||||||||||||
Commercial ASO | 75 | — | — | 75 | |||||||||||||||||||
Total services revenue | 230 | 774 | — | 1,004 | |||||||||||||||||||
Total revenues—external customers | 21,505 | 774 | — | 22,279 | |||||||||||||||||||
Intersegment revenues | 14 | 3,365 | (3,379) | — | |||||||||||||||||||
Investment income | 80 | 2 | 78 | 160 | |||||||||||||||||||
Total revenues | 21,599 | 4,141 | (3,301) | 22,439 | |||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
Benefits | 18,623 | — | (41) | 18,582 | |||||||||||||||||||
Operating costs | 2,765 | 3,833 | (3,047) | 3,551 | |||||||||||||||||||
Depreciation and amortization | 165 | 45 | (28) | 182 | |||||||||||||||||||
Total operating expenses | 21,553 | 3,878 | (3,116) | 22,315 | |||||||||||||||||||
Income (loss) from operations | $ | 46 | $ | 263 | $ | (185) | $ | 124 | |||||||||||||||
Benefit ratio | 87.5 | % | 87.3 | % | |||||||||||||||||||
Operating cost ratio | 12.8 | % | 92.6 | % | 15.9 | % |
Insurance | CenterWell | Eliminations/ Corporate |
Consolidated | |||||||||||||||||||||||
Revenues—external customers Premiums: | ||||||||||||||||||||||||||
Individual Medicare Advantage | $ | 78,837 | $ | — | $ | — | $ | 78,837 | ||||||||||||||||||
Group Medicare Advantage | 6,869 | — | — | 6,869 | ||||||||||||||||||||||
Medicare stand-alone PDP | 2,189 | — | — | 2,189 | ||||||||||||||||||||||
Total Medicare | 87,895 | — | — | 87,895 | ||||||||||||||||||||||
State-based contracts and other | 8,108 | — | — | 8,108 | ||||||||||||||||||||||
Commercial fully-insured | 3,527 | — | — | 3,527 | ||||||||||||||||||||||
Specialty benefits | 1,007 | — | — | 1,007 | ||||||||||||||||||||||
Medicare supplement | 735 | — | — | 735 | ||||||||||||||||||||||
Total premiums | 101,272 | — | — | 101,272 | ||||||||||||||||||||||
Services revenue: | ||||||||||||||||||||||||||
Home solutions | — | 1,342 | — | 1,342 | ||||||||||||||||||||||
Pharmacy solutions | — | 849 | — | 849 | ||||||||||||||||||||||
Primary care | — | 842 | — | 842 | ||||||||||||||||||||||
Military and other | 763 | — | — | 763 | ||||||||||||||||||||||
Commercial ASO | 237 | — | — | 237 | ||||||||||||||||||||||
Total services revenue | 1,000 | 3,033 | — | 4,033 | ||||||||||||||||||||||
Total revenues—external customers | 102,272 | 3,033 | — | 105,305 | ||||||||||||||||||||||
Intersegment revenues | 31 | 15,372 | (15,403) | — | ||||||||||||||||||||||
Investment income | 551 | — | 518 | 1,069 | ||||||||||||||||||||||
Total revenues | 102,854 | 18,405 | (14,885) | 106,374 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Benefits | 89,100 | — | (706) | 88,394 | ||||||||||||||||||||||
Operating costs | 10,408 | 16,791 | (14,011) | 13,188 | ||||||||||||||||||||||
Depreciation and amortization | 692 | 210 | (123) | 779 | ||||||||||||||||||||||
Total operating expenses | 100,200 | 17,001 | (14,840) | 102,361 | ||||||||||||||||||||||
Income (loss) from operations | $ | 2,654 | $ | 1,404 | $ | (45) | $ | 4,013 | ||||||||||||||||||
Benefit ratio | 88.0 | % | 87.3 | % | ||||||||||||||||||||||
Operating cost ratio | 10.2 | % | 91.2 | % | 12.5 | % |
Insurance | CenterWell | Eliminations/ Corporate |
Consolidated | |||||||||||||||||||||||
Revenues—external customers Premiums: | ||||||||||||||||||||||||||
Individual Medicare Advantage | $ | 65,591 | $ | — | $ | — | $ | 65,591 | ||||||||||||||||||
Group Medicare Advantage | 7,297 | — | — | 7,297 | ||||||||||||||||||||||
Medicare stand-alone PDP | 2,269 | — | — | 2,269 | ||||||||||||||||||||||
Total Medicare | 75,157 | — | — | 75,157 | ||||||||||||||||||||||
State-based contracts and other | 6,376 | — | — | 6,376 | ||||||||||||||||||||||
Commercial fully-insured | 4,389 | — | — | 4,389 | ||||||||||||||||||||||
Specialty benefits | 1,047 | — | — | 1,047 | ||||||||||||||||||||||
Medicare supplement | 743 | — | — | 743 | ||||||||||||||||||||||
Total premiums | 87,712 | — | — | 87,712 | ||||||||||||||||||||||
Services revenue: | ||||||||||||||||||||||||||
Home solutions | — | 2,333 | — | 2,333 | ||||||||||||||||||||||
Pharmacy solutions | — | 1,025 | — | 1,025 | ||||||||||||||||||||||
Primary care | — | 568 | — | 568 | ||||||||||||||||||||||
Military and other | 550 | — | — | 550 | ||||||||||||||||||||||
Commercial ASO | 300 | — | — | 300 | ||||||||||||||||||||||
Total services revenue | 850 | 3,926 | — | 4,776 | ||||||||||||||||||||||
Total revenues—external customers | 88,562 | 3,926 | — | 92,488 | ||||||||||||||||||||||
Intersegment revenues | 56 | 13,373 | (13,429) | — | ||||||||||||||||||||||
Investment income | 223 | 8 | 151 | 382 | ||||||||||||||||||||||
Total revenues | 88,841 | 17,307 | (13,278) | 92,870 | ||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
Benefits | 75,934 | — | (244) | 75,690 | ||||||||||||||||||||||
Operating costs | 9,251 | 15,835 | (12,415) | 12,671 | ||||||||||||||||||||||
Depreciation and amortization | 634 | 181 | (106) | 709 | ||||||||||||||||||||||
Total operating expenses | 85,819 | 16,016 | (12,765) | 89,070 | ||||||||||||||||||||||
Income (loss) from operations | $ | 3,022 | $ | 1,291 | $ | (513) | $ | 3,800 | ||||||||||||||||||
Benefit ratio | 86.6 | % | 86.3 | % | ||||||||||||||||||||||
Operating cost ratio | 10.4 | % | 91.5 | % | 13.7 | % |
Year-over-Year Change | Sequential Change | |||||||||||||||||||||||||||||||||||||
December 31, 2023 | Average 4Q23 | December 31, 2022 | Amount | Percent | September 30, 2023 | Amount | Percent | |||||||||||||||||||||||||||||||
Medical Membership: | ||||||||||||||||||||||||||||||||||||||
Individual Medicare Advantage | 5,408.9 | 5,409.3 | 4,565.6 | 843.3 | 18.5 | % | 5,374.4 | 34.5 | 0.6 | % | ||||||||||||||||||||||||||||
Group Medicare Advantage | 509.6 | 509.9 | 565.1 | (55.5) | (9.8) | % | 510.3 | (0.7) | (0.1) | % | ||||||||||||||||||||||||||||
Total Medicare Advantage | 5,918.5 | 5,919.2 | 5,130.7 | 787.8 | 15.4 | % | 5,884.7 | 33.8 | 0.6 | % | ||||||||||||||||||||||||||||
Medicare stand-alone PDP | 2,849.1 | 2,860.5 | 3,551.3 | (702.2) | (19.8) | % | 2,885.8 | (36.7) | (1.3) | % | ||||||||||||||||||||||||||||
Total Medicare | 8,767.6 | 8,779.7 | 8,682.0 | 85.6 | 1.0 | % | 8,770.5 | (2.9) | — | % | ||||||||||||||||||||||||||||
State-based contracts and other | 1,228.8 | 1,237.9 | 1,137.3 | 91.5 | 8.0 | % | 1,264.6 | (35.8) | (2.8) | % | ||||||||||||||||||||||||||||
Medicare supplement | 307.2 | 304.1 | 313.6 | (6.4) | (2.0) | % | 299.4 | 7.8 | 2.6 | % | ||||||||||||||||||||||||||||
Military | 5,960.2 | 5,966.3 | 5,959.9 | 0.3 | — | % | 5,935.4 | 24.8 | 0.4 | % | ||||||||||||||||||||||||||||
Total excluding employer group commercial medical | 16,263.8 | 16,288.0 | 16,092.8 | 171.0 | 1.1 | % | 16,269.9 | (6.1) | — | % | ||||||||||||||||||||||||||||
Fully-insured commercial medical | 338.7 | 359.9 | 556.3 | (217.6) | (39.1) | % | 409.3 | (70.6) | (17.2) | % | ||||||||||||||||||||||||||||
ASO commercial | 255.3 | 266.2 | 430.1 | (174.8) | (40.6) | % | 284.3 | (29.0) | (10.2) | % | ||||||||||||||||||||||||||||
Total employer group commercial medical | 594.0 | 626.1 | 986.4 | (392.4) | (39.8) | % | 693.6 | (99.6) | (14.4) | % | ||||||||||||||||||||||||||||
Total Medical Membership | 16,857.8 | 16,914.1 | 17,079.2 | (221.4) | (1.3) | % | 16,963.5 | (105.7) | (0.6) | % | ||||||||||||||||||||||||||||
Specialty Membership: | ||||||||||||||||||||||||||||||||||||||
Dental—fully-insured (B) | 2,205.0 | 2,223.8 | 2,416.3 | (211.3) | (8.7) | % | 2,262.3 | (57.3) | (2.5) | % | ||||||||||||||||||||||||||||
Dental—ASO | 307.0 | 307.5 | 288.1 | 18.9 | 6.6 | % | 307.1 | (0.1) | — | % | ||||||||||||||||||||||||||||
Total Dental | 2,512.0 | 2,531.3 | 2,704.4 | (192.4) | (7.1) | % | 2,569.4 | (57.4) | (2.2) | % | ||||||||||||||||||||||||||||
Vision | 1,971.4 | 1,977.1 | 2,081.7 | (110.3) | (5.3) | % | 1,997.6 | (26.2) | (1.3) | % | ||||||||||||||||||||||||||||
Other supplemental benefits | 384.9 | 388.1 | 408.7 | (23.8) | (5.8) | % | 397.3 | (12.4) | (3.1) | % | ||||||||||||||||||||||||||||
Total Specialty Membership | 4,868.3 | 4,896.5 | 5,194.8 | (326.5) | (6.3) | % | 4,964.3 | (96.0) | (1.9) | % | ||||||||||||||||||||||||||||
December 31, 2023 | Member Mix December 31, 2023 |
December 31, 2022 | Member Mix December 31, 2022 |
|||||||||||||||||||||||||||||||||||
Individual Medicare Advantage Membership | ||||||||||||||||||||||||||||||||||||||
HMO | 2,853.0 | 53 | % | 2,618.6 | 57 | % | ||||||||||||||||||||||||||||||||
PPO/PFFS | 2,555.9 | 47 | % | 1,947.0 | 43 | % | ||||||||||||||||||||||||||||||||
Total Individual Medicare Advantage |
5,408.9 | 100 | % | 4,565.6 | 100 | % | ||||||||||||||||||||||||||||||||
Individual Medicare Advantage Membership | ||||||||||||||||||||||||||||||||||||||
Shared Risk (C) | 1,917.3 | 36 | % | 1,562.9 | 35 | % | ||||||||||||||||||||||||||||||||
Path to Risk (D) | 1,847.0 | 34 | % | 1,612.6 | 35 | % | ||||||||||||||||||||||||||||||||
Total Value-based | 3,764.3 | 70 | % | 3,175.5 | 70 | % | ||||||||||||||||||||||||||||||||
Other | 1,644.6 | 30 | % | 1,390.1 | 30 | % | ||||||||||||||||||||||||||||||||
Total Individual Medicare Advantage | 5,408.9 | 100 | % | 4,565.6 | 100 | % |
For the three months ended December 31, | Per Member per Month (I) For the three months ended December 31, |
|||||||||||||||||||||||||
Dollar | Percentage | |||||||||||||||||||||||||
2023 | 2022 | Change | Change | 2023 | 2022 | |||||||||||||||||||||
Insurance | ||||||||||||||||||||||||||
Individual Medicare Advantage | $ | 19,642 | $ | 15,840 | $ | 3,802 | 24.0 | % | $ | 1,210 | $ | 1,157 | ||||||||||||||
Group Medicare Advantage | 1,677 | 1,773 | (96) | -5.4 | % | 1,096 | 1,046 | |||||||||||||||||||
Medicare stand-alone PDP | 512 | 490 | 22 | 4.5 | % | 60 | 46 | |||||||||||||||||||
State-based contracts and other (E) | 2,142 | 1,656 | 486 | 29.3 | % | 535 | 431 | |||||||||||||||||||
Fully-insured commercial medical (F) | 717 | 1,065 | (348) | -32.7 | % | 570 | 539 | |||||||||||||||||||
Specialty benefits (G) | 249 | 263 | (14) | -5.3 | % | 18 | 18 | |||||||||||||||||||
Medicare Supplement | 189 | 188 | 1 | 0.5 | % | 207 | 199 | |||||||||||||||||||
Military and other (H) | 224 | 169 | 55 | 32.5 | % | |||||||||||||||||||||
Commercial ASO | 47 | 75 | (28) | -37.3 | % | |||||||||||||||||||||
Total | 25,399 | 21,519 | 3,880 | 18.0 | % | |||||||||||||||||||||
CenterWell | ||||||||||||||||||||||||||
Pharmacy solutions | 2,791 | 2,726 | 65 | 2.4 | % | |||||||||||||||||||||
Primary care | 1,073 | 876 | 197 | 22.5 | % | |||||||||||||||||||||
Home solutions | 846 | 537 | 309 | 57.5 | % | |||||||||||||||||||||
Total | 4,710 | 4,139 | 571 | 13.8 | % | |||||||||||||||||||||
For the year ended December 31, | Per Member per Month (I) For the year ended December 31, |
|||||||||||||||||||||||||
Dollar | Percentage | |||||||||||||||||||||||||
2023 | 2022 | Change | Change | 2023 | 2022 | |||||||||||||||||||||
Insurance | ||||||||||||||||||||||||||
Individual Medicare Advantage | $ | 78,837 | $ | 65,591 | $ | 13,246 | 20.2 | % | $ | 1,246 | $ | 1,200 | ||||||||||||||
Group Medicare Advantage | 6,869 | 7,297 | (428) | -5.9 | % | 1,121 | 1,079 | |||||||||||||||||||
Medicare stand-alone PDP | 2,189 | 2,269 | (80) | -3.5 | % | 63 | 53 | |||||||||||||||||||
State-based contracts and other (E) |
8,108 | 6,376 | 1,732 | 27.2 | % | 470 | 444 | |||||||||||||||||||
Fully-insured commercial medical (F) | 3,527 | 4,389 | (862) | -19.6 | % | 556 | 523 | |||||||||||||||||||
Specialty benefits (G) | 1,007 | 1,047 | (40) | -3.8 | % | 18 | 18 | |||||||||||||||||||
Medicare Supplement | 735 | 743 | (8) | -1.1 | % | 206 | 195 | |||||||||||||||||||
Military and other (H) | 794 | 606 | 188 | 31.0 | % | |||||||||||||||||||||
Commercial ASO | 237 | 300 | (63) | -21.0 | % | |||||||||||||||||||||
Total | 102,303 | 88,618 | 13,685 | 15.4 | % | |||||||||||||||||||||
CenterWell | ||||||||||||||||||||||||||
Pharmacy solutions | 11,300 | 10,866 | 434 | 4.0 | % | |||||||||||||||||||||
Primary care | 4,174 | 3,547 | 627 | 17.7 | % | |||||||||||||||||||||
Home solutions | 2,931 | 2,886 | 45 | 1.6 | % | |||||||||||||||||||||
Total | 18,405 | 17,299 | 1,106 | 6.4 | % | |||||||||||||||||||||
For the three months ended December 31, 2023 |
For the three months ended December 31, 2022 |
Year-over-Year Change |
For the three months ended September 30, 2023 |
Sequential Change |
|||||||||||||||||||||||||
Generic Dispense Rate | |||||||||||||||||||||||||||||
Total Medicare | 91.8 | % | 91.7 | % | 0.1 | % | 91.8 | % | — | % | |||||||||||||||||||
Mail-Order Penetration | |||||||||||||||||||||||||||||
Total Medicare | 29.0 | % | 30.6 | % | -1.6 | % | 29.6 | % | -0.6 | % | |||||||||||||||||||
For the year ended December 31, 2023 |
For the year ended December 31, 2022 |
Year-over-Year Change |
|||||||||||||||
Generic Dispense Rate | |||||||||||||||||
Total Medicare | 91.4 | % | 91.7 | % | -0.3 | % | |||||||||||
Mail-Order Penetration | |||||||||||||||||
Total Medicare | 29.7 | % | 30.5 | % | -0.8 | % | |||||||||||
As of December 31, 2023 | As of December 31, 2022 | Year-over-Year Growth | |||||||||||||||||||||||||||||||||
Primary | Primary | Primary | |||||||||||||||||||||||||||||||||
Center | Care | Patients | Center | Care | Patients | Center | Care | Patients | |||||||||||||||||||||||||||
Count | Providers | Served (K) | Count | Providers | Served (K) | Count | Providers | Served | |||||||||||||||||||||||||||
De novo | 108 | 274 | 43,100 | 50 | 104 | 19,300 | 116.0 | % | 163.5 | % | 123.3 | % | |||||||||||||||||||||||
Wholly-owned | 188 | 617 | 189,600 | 185 | 567 | 171,900 | 1.6 | % | 8.8 | % | 10.3 | % | |||||||||||||||||||||||
Independent Physician Associations | 61,500 | 56,700 | 8.5 | % | |||||||||||||||||||||||||||||||
296 | 891 | 294,200 | 235 | 671 | 247,900 | 26.0 | % | 32.8 | % | 18.7 | % |
As of September 30, 2023 | Sequential Growth | |||||||||||||||||||||||||
Primary | Primary | |||||||||||||||||||||||||
Center | Care | Patients | Center | Care | Patients | |||||||||||||||||||||
Count | Providers | Served (K) | Count | Providers | Served | |||||||||||||||||||||
De novo | 100 | 268 | 36,400 | 8.0 | % | 2.2 | % | 18.4 | % | |||||||||||||||||
Wholly-owned | 196 | 614 | 187,200 | (4.1) | % | 0.5 | % | 1.3 | % | |||||||||||||||||
Independent Physician Associations | 61,100 | 0.7 | % | |||||||||||||||||||||||
296 | 882 | 284,700 | — | % | 1.0 | % | 3.3 | % |
For the three months ended December 31, 2023 |
For the three months ended December 31, 2022 |
Year-over-Year Growth | |||||||||
Episodic Admissions (L) | 75,921 | 68,306 | 11.1 | % | |||||||
Total Admissions - Same Store (M) | 92,525 | 88,118 | 5.0 | % |
For the year ended December 31, 2023 |
For the year ended December 31, 2022 |
Year-over-Year Growth | |||||||||
Episodic Admissions (L) | 301,642 | 276,245 | 9.2 | % | |||||||
Total Admissions - Same Store (M) | 372,926 | 354,994 | 5.1 | % |
December 31, 2023 | December 31, 2022 | Year-over-Year Growth |
||||||||||||
Members covered by a value-based home care model (N) | 843,500 | 760,600 | 10.9% |