Molina Healthcare Reports Fourth Quarter and Year-End 2024 Financial Results
Molina Healthcare (NYSE: MOH) reported strong financial results for Q4 and full-year 2024. Full-year premium revenue reached $38.6 billion, a 19% increase year-over-year, driven by new contract wins, acquisitions, and growth in current markets. The company achieved $20.42 GAAP earnings per diluted share and $22.65 adjusted EPS for 2024, representing 9% and 8% growth respectively.
The company served approximately 5.5 million members as of December 31, 2024. The consolidated Medical Care Ratio (MCR) was 89.1%, with Medicaid MCR at 90.3%, Medicare MCR at 89.1%, and Marketplace MCR at 75.4%. For 2025, Molina projects premium revenue of approximately $42 billion and adjusted earnings of at least $24.50 per diluted share, including $1.00 per share in implementation costs for new contracts.
Molina Healthcare (NYSE: MOH) ha riportato risultati finanziari solidi per il Q4 e per l'intero anno 2024. I ricavi da premi per l'anno intero hanno raggiunto 38,6 miliardi di dollari, segnando un incremento del 19% rispetto all'anno precedente, alimentato da nuove vincite contrattuali, acquisizioni e crescita nei mercati attuali. L'azienda ha registrato un utile per azione diluito GAAP di 20,42 dollari e un EPS rettificato di 22,65 dollari per il 2024, representando un aumento rispettivamente del 9% e dell'8%.
L'azienda ha servito circa 5,5 milioni di membri al 31 dicembre 2024. Il rapporto consolidato di assistenza medica (MCR) è stato dell'89,1%, con un MCR Medicaid al 90,3%, un MCR Medicare all'89,1% e un MCR del mercato all'aperto al 75,4%. Per il 2025, Molina prevede ricavi da premi di circa 42 miliardi di dollari e utili rettificati di almeno 24,50 dollari per azione diluita, includendo 1,00 dollaro per azione in costi di implementazione per nuovi contratti.
Molina Healthcare (NYSE: MOH) informó sobre resultados financieros sólidos para el cuarto trimestre y el año completo 2024. Los ingresos por primas del año completo alcanzaron 38.6 mil millones de dólares, un aumento del 19% en comparación con el año anterior, impulsado por nuevas contrataciones, adquisiciones y crecimiento en los mercados actuales. La compañía logró un beneficio por acción diluido GAAP de 20.42 dólares y un EPS ajustado de 22.65 dólares para 2024, lo que representa un crecimiento del 9% y del 8% respectivamente.
La compañía atendió aproximadamente a 5.5 millones de miembros al 31 de diciembre de 2024. La relación de cuidado médico consolidada (MCR) fue del 89.1%, con un MCR de Medicaid en el 90.3%, un MCR de Medicare en el 89.1% y un MCR del mercado en el 75.4%. Para 2025, Molina proyecta ingresos por primas de aproximadamente 42 mil millones de dólares y ganancias ajustadas de al menos 24.50 dólares por acción diluida, incluyendo 1.00 dólar por acción en costos de implementación para nuevos contratos.
몰리나 헬스케어 (NYSE: MOH)는 2024년 4분기 및 전체 연도에 대한 강력한 재무 성과를 보고했습니다. 전체 연도 프리미엄 수익은 386억 달러에 달하며, 이는 전년 대비 19% 증가한 수치로, 새로운 계약 수주, 인수 및 현재 시장에서의 성장에 의해 촉진되었습니다. 회사는 2024년 희석 기준 GAAP 주당 순이익 20.42달러와 조정 주당 순이익 22.65달러를 달성했으며, 이는 각각 9%와 8%의 성장을 나타냅니다.
회사는 2024년 12월 31일 기준으로 약 550만 명의 회원에게 서비스를 제공했습니다. 통합 의료비 비율(MCR)은 89.1%였으며, Medicaid MCR은 90.3%, Medicare MCR은 89.1%, 시장 MCR은 75.4%였습니다. 2025년을 위해 몰리나는 약 420억 달러의 프리미엄 수익과 희석 기준 24.50달러 이상의 조정 이익을 예상하며, 여기에는 새로운 계약의 시행 비용으로 주당 1.00달러가 포함됩니다.
Molina Healthcare (NYSE: MOH) a annoncé des résultats financiers solides pour le quatrième trimestre et l'année complète 2024. Les revenus de primes pour l'année entière ont atteint 38,6 milliards de dollars, soit une augmentation de 19 % par rapport à l'année précédente, soutenue par de nouveaux contrats, des acquisitions et une croissance sur les marchés actuels. L'entreprise a réalisé un bénéfice par action diluée GAAP de 20,42 dollars et un BPA ajusté de 22,65 dollars pour 2024, représentant une croissance de 9 % et 8 % respectivement.
L'entreprise a servi environ 5,5 millions de membres au 31 décembre 2024. Le ratio consolidé de soins médicaux (MCR) était de 89,1 %, avec un MCR Medicaid à 90,3 %, un MCR Medicare à 89,1 % et un MCR du marché à 75,4 %. Pour 2025, Molina prévoit un revenu de primes d'environ 42 milliards de dollars et un bénéfice ajusté d'au moins 24,50 dollars par action diluée, y compris 1,00 dollar par action pour les coûts de mise en œuvre de nouveaux contrats.
Molina Healthcare (NYSE: MOH) meldete starke Finanz Ergebnisse für das vierte Quartal und das gesamte Jahr 2024. Der gesamte Prämienumsatz erreichte 38,6 Milliarden Dollar, was einem Anstieg von 19% im Vergleich zum Vorjahr entspricht, und zwar aufgrund neuer Vertragsabschlüsse, Übernahmen und Wachstum in den aktuellen Märkten. Das Unternehmen erzielte einen GAAP-Gewinn pro verwässerter Aktie von 20,42 Dollar und ein bereinigtes EPS von 22,65 Dollar für 2024, was jeweils einem Wachstum von 9% und 8% entspricht.
Das Unternehmen bediente zum 31. Dezember 2024 etwa 5,5 Millionen Mitglieder. Die konsolidierte medizinische Betreuungsquote (MCR) lag bei 89,1%, mit einem Medicaid-MCR von 90,3%, einem Medicare-MCR von 89,1% und einem Marktplatz-MCR von 75,4%. Für 2025 erwartet Molina Prämieneinnahmen von etwa 42 Milliarden Dollar und ein bereinigtes Ergebnis von mindestens 24,50 Dollar pro verwässerter Aktie, einschließlich 1,00 Dollar pro Aktie für Implementierungskosten neuer Verträge.
- Premium revenue increased 19% YoY to $38.6 billion
- GAAP EPS grew 9% to $20.42
- Adjusted EPS increased 8% to $22.65
- Strong 2025 guidance with projected 9% revenue growth
- Marketplace MCR of 75.4% exceeded expectations
- Consolidated MCR increased to 89.1% from 88.1% YoY
- Operating cash flow decreased to $644M from $1,662M YoY
- After-tax margin declined to 2.9% from 3.2% YoY
- Higher-than-expected Medicare utilization in 2024
- Medicaid MCR impacted by redetermination-related acuity shifts
Insights
The Q4 and full-year 2024 results reveal a complex picture of Molina Healthcare's operational performance. The
The increase in Medical Care Ratio to
The 2025 guidance includes approximately
The decline in operating cash flow from
Introduces Full Year 2025 Revenue and Earnings Guidance
|
Three months ended |
|
Year ended |
||||
|
December 31, |
|
December 31, |
||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|
|
|
|
|
|
|
|
(In millions, except per-share results) |
|||||||
Premium Revenue |
|
|
|
|
|
|
|
Total Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP: |
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
|
EPS – Diluted |
|
|
|
|
|
|
|
Medical Care Ratio (MCR) |
|
|
|
|
|
|
|
G&A Ratio |
|
|
|
|
|
|
|
After-tax Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjusted: |
|
|
|
|
|
|
|
Net Income |
|
|
|
|
|
|
|
EPS – Diluted |
|
|
|
|
|
|
|
G&A Ratio |
|
|
|
|
|
|
|
After-tax Margin |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See the Reconciliation of Unaudited Non-GAAP Financial Measures at the end of this release. |
Full Year Highlights
- As of December 31, 2024, the Company served approximately 5.5 million members.
-
Premium revenue was approximately
for the full year 2024, an increase of$38.6 billion 19% year over year. -
GAAP net income was
per diluted share for the full year 2024, an increase of$20.42 9% year over year. -
Adjusted net income was
per diluted share for the full year 2024, an increase of$22.65 8% year over year. -
The Company issued its full year 2025 earnings guidance with expected premium revenue of approximately
and adjusted earnings of at least$42 billion per diluted share, which includes approximately$24.50 per diluted share of implementation costs for recent Medicaid and Medicare Duals contract wins scheduled to commence in 2026 and yields approximately$1.00 13% growth over 2024. -
New store embedded earnings is now at
per diluted share and reflects recent Medicaid and Medicare Duals contract wins.$7.75
“I am very pleased our 2024 revenue growth exceeded our long-term targets and we produced consolidated pre-tax margins within our long-term target range,” said Joseph Zubretsky, President and Chief Executive Officer. “Our earnings growth profile is solid heading into 2025, and we continue to execute on the long-term growth opportunities within all of our businesses. We remain confident in our ability to achieve our long-term financial targets.”
Premium Revenue
Premium revenue was approximately
Net Income
GAAP net income for the full year 2024 was
Medical Care Ratio (MCR)
-
The consolidated MCR for the full year 2024 was
89.1% and reflects continued focus on managing medical costs and a well-balanced portfolio of businesses. -
The Medicaid MCR for the full year 2024 was
90.3% . Within that result, approximately 30 basis points were due to Medicaid “new store” plans, which have continued to improve in line with the Company’s expectations, and approximately 20 basis points were due to a premium rate reduction retroactive to 2023. Excluding the new stores and retroactive premium adjustment, the Medicaid MCR was approximately89.8% , which is higher than the Company’s long-term expectations and primarily due to the impact of redetermination-related acuity shifts and higher utilization that occurred during the second half of 2024. -
The Medicare MCR for the full year 2024 was
89.1% , which primarily reflects higher-than-expected utilization, partially offset by benefit adjustments implemented for 2024. -
The Marketplace MCR for the full year 2024 was
75.4% , better than the Company’s expectations, reflecting strong operating performance.
General and Administrative Expense Ratio
The G&A ratio and the adjusted G&A ratio for the full year 2024 were both
Balance Sheet
Cash and investments at the parent company were
Days in claims payable at December 31, 2024 was 48.
Cash Flow
Operating cash flow for the year ended December 31, 2024 was
2025 Guidance
Premium revenue for the full year is expected to be approximately
The Company expects its full year GAAP earnings per share in 2025 to be at least
Guidance metrics are summarized below:
|
Full Year 2025 Guidance |
|
|
|
Premium Revenue |
|
|
|
Total Revenue |
|
|
|
GAAP Net Income |
|
|
|
Adjusted Net Income |
|
|
|
GAAP EPS – Diluted |
> |
|
|
Adjusted EPS – Diluted |
> |
|
|
Diluted weighted average shares |
55.6M |
|
|
|
|
|
|
Year End Total Membership |
5.9M |
|
|
Medicaid |
5.0M |
|
|
Medicare |
250K |
|
|
Marketplace |
580K |
|
|
|
|
|
|
MCR |
|
|
|
GAAP G&A Ratio |
|
|
|
Adjusted G&A Ratio |
|
|
|
Effective Tax Rate |
|
|
|
GAAP After-tax Margin |
|
|
|
Adjusted After-tax Margin |
|
|
|
|
|
|
|
See the Reconciliations of Unaudited Non-GAAP Financial Measures at the end of this release. |
Conference Call
Management will host a conference call and webcast to discuss Molina Healthcare’s fourth quarter and year ended December 31, 2024 results at 8:00 a.m. Eastern Time on Thursday, February 6, 2025. The number to call for the interactive teleconference is (877) 883-0383 and the confirmation number is 6464707. A telephonic replay of the conference call will be available through Thursday, February 13, 2025, by dialing (877) 344-7529 and entering confirmation number 2353454. A live audio broadcast of this conference call will be available on Molina Healthcare’s investor relations website, investors.molinahealthcare.com. A 30-day online replay will be available approximately an hour following the conclusion of the live broadcast.
About Molina Healthcare
Molina Healthcare, Inc., a FORTUNE 500 company, provides managed healthcare services under the Medicaid and Medicare programs and through the state insurance marketplaces. For more information about Molina Healthcare, please visit molinahealthcare.com.
Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995
This earnings release and the Company’s accompanying oral remarks contain forward-looking statements. The Company intends such forward-looking statements to be covered under the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements provide current expectations of future events based on certain assumptions, and all statements other than statements of historical fact contained in this earnings release and the Company’s accompanying oral remarks may be forward-looking statements. In some cases, you can identify forward-looking statements by words such as “guidance,” “future,” “anticipates,” “believes,” “embedded,” “estimates,” “expects,” “growth,” “intends,” “plans,” “predicts,” “projects,” “will,” “would,” “could,” “can,” “may,” or the negative of these terms or other similar expressions. Forward-looking statements contained in this earnings release include, but are not limited to, statements regarding the Company’s 2025 guidance, expectations with respect to continued realization of embedded earnings and underlying organic growth, and our management’s plans and objectives for future operations and business strategy.
Actual results could differ materially due to numerous known and unknown risks and uncertainties. These risks and uncertainties are discussed under the headings “Forward-Looking Statements,” and “Risk Factors,” in the Company’s Annual Report on Form 10‑K for the year ended December 31, 2023, which is on file with the
These reports can be accessed under the investor relations tab of the Company’s website or on the SEC’s website at sec.gov. Given these risks and uncertainties, the Company can give no assurances that its forward-looking statements will prove to be accurate, or that any other results or developments projected or contemplated by its forward-looking statements will in fact occur, and the Company cautions investors not to place undue reliance on these statements. All forward-looking statements in this release represent the Company’s judgment as of February 5, 2025, and, except as otherwise required by law, the Company disclaims any obligation to update any forward-looking statement to conform the statement to actual results or changes in its expectations.
MOLINA HEALTHCARE, INC. |
|||||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF INCOME |
|||||||||||
|
Three Months Ended |
|
Year Ended |
||||||||
|
December 31, |
|
December 31, |
||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||
|
|
|
|
|
|
|
|
||||
|
(In millions, except per-share amounts) |
||||||||||
Revenue: |
|
|
|
|
|
|
|
||||
Premium revenue |
$ |
9,983 |
|
$ |
8,362 |
|
$ |
38,627 |
|
$ |
32,529 |
Premium tax revenue |
|
383 |
|
|
552 |
|
|
1,486 |
|
|
1,069 |
Investment income |
|
111 |
|
|
114 |
|
|
452 |
|
|
394 |
Other revenue |
|
22 |
|
|
20 |
|
|
85 |
|
|
80 |
Total revenue |
|
10,499 |
|
|
9,048 |
|
|
40,650 |
|
|
34,072 |
Operating expenses: |
|
|
|
|
|
|
|
||||
Medical care costs |
|
9,003 |
|
|
7,454 |
|
|
34,428 |
|
|
28,669 |
General and administrative expenses |
|
665 |
|
|
645 |
|
|
2,743 |
|
|
2,462 |
Premium tax expenses |
|
383 |
|
|
552 |
|
|
1,486 |
|
|
1,069 |
Depreciation and amortization |
|
48 |
|
|
43 |
|
|
186 |
|
|
171 |
Other |
|
20 |
|
|
38 |
|
|
100 |
|
|
128 |
Total operating expenses |
|
10,119 |
|
|
8,732 |
|
|
38,943 |
|
|
32,499 |
Operating income |
|
380 |
|
|
316 |
|
|
1,707 |
|
|
1,573 |
Interest expense |
|
34 |
|
|
27 |
|
|
118 |
|
|
109 |
Income before income tax expense |
|
346 |
|
|
289 |
|
|
1,589 |
|
|
1,464 |
Income tax expense |
|
95 |
|
|
73 |
|
|
410 |
|
|
373 |
Net income |
$ |
251 |
|
$ |
216 |
|
$ |
1,179 |
|
$ |
1,091 |
|
|
|
|
|
|
|
|
||||
Net income per share – Diluted |
$ |
4.44 |
|
$ |
3.70 |
|
$ |
20.42 |
|
$ |
18.77 |
|
|
|
|
|
|
|
|
||||
Diluted weighted average shares outstanding |
|
56.5 |
|
|
58.2 |
|
|
57.7 |
|
|
58.1 |
MOLINA HEALTHCARE, INC. |
|||||||
CONSOLIDATED BALANCE SHEETS |
|||||||
|
December 31, |
||||||
|
2024 |
|
2023 |
||||
|
Unaudited |
|
|
||||
|
(Dollars in millions, except per-share amounts) |
||||||
ASSETS |
|||||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
4,662 |
|
|
$ |
4,848 |
|
Investments |
|
4,325 |
|
|
|
4,259 |
|
Receivables |
|
3,299 |
|
|
|
3,104 |
|
Prepaid expenses and other current assets |
|
487 |
|
|
|
331 |
|
Total current assets |
|
12,773 |
|
|
|
12,542 |
|
Property, equipment, and capitalized software, net |
|
288 |
|
|
|
270 |
|
Goodwill and intangible assets, net |
|
1,938 |
|
|
|
1,449 |
|
Restricted investments |
|
286 |
|
|
|
261 |
|
Deferred income taxes, net |
|
207 |
|
|
|
227 |
|
Other assets |
|
138 |
|
|
|
143 |
|
Total assets |
$ |
15,630 |
|
|
$ |
14,892 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|||||||
Current liabilities: |
|
|
|
||||
Medical claims and benefits payable |
$ |
4,640 |
|
|
$ |
4,204 |
|
Amounts due government agencies |
|
1,874 |
|
|
|
2,294 |
|
Accounts payable, accrued liabilities and other |
|
1,331 |
|
|
|
1,252 |
|
Deferred revenue |
|
51 |
|
|
|
418 |
|
Total current liabilities |
|
7,896 |
|
|
|
8,168 |
|
Long-term debt |
|
2,923 |
|
|
|
2,180 |
|
Finance lease liabilities |
|
195 |
|
|
|
205 |
|
Other long-term liabilities |
|
120 |
|
|
|
124 |
|
Total liabilities |
|
11,134 |
|
|
|
10,677 |
|
Stockholders’ equity: |
|
|
|
||||
Common stock, |
|
— |
|
|
|
— |
|
Preferred stock, |
|
— |
|
|
|
— |
|
Additional paid-in capital |
|
462 |
|
|
|
410 |
|
Accumulated other comprehensive loss |
|
(57 |
) |
|
|
(82 |
) |
Retained earnings |
|
4,091 |
|
|
|
3,887 |
|
Total stockholders’ equity |
|
4,496 |
|
|
|
4,215 |
|
Total liabilities and stockholders’ equity |
$ |
15,630 |
|
|
$ |
14,892 |
|
|
|
|
|
MOLINA HEALTHCARE, INC. |
|||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||
|
Year Ended |
||||||
|
December 31, |
||||||
|
2024 |
|
2023 |
||||
|
|
|
|
||||
|
(In millions) |
||||||
Operating activities: |
|
|
|
||||
Net income |
$ |
1,179 |
|
|
$ |
1,091 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
186 |
|
|
|
171 |
|
Deferred income taxes |
|
53 |
|
|
|
(31 |
) |
Share-based compensation |
|
116 |
|
|
|
115 |
|
Other, net |
|
8 |
|
|
|
2 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Receivables |
|
(78 |
) |
|
|
(778 |
) |
Prepaid expenses and other current assets |
|
(57 |
) |
|
|
(69 |
) |
Medical claims and benefits payable |
|
(40 |
) |
|
|
580 |
|
Amounts due government agencies |
|
(453 |
) |
|
|
196 |
|
Accounts payable, accrued liabilities and other |
|
115 |
|
|
|
328 |
|
Deferred revenue |
|
(367 |
) |
|
|
59 |
|
Income taxes |
|
(18 |
) |
|
|
(2 |
) |
Net cash provided by operating activities |
|
644 |
|
|
|
1,662 |
|
Investing activities: |
|
|
|
||||
Purchases of investments |
|
(1,132 |
) |
|
|
(1,433 |
) |
Proceeds from sales and maturities of investments |
|
1,111 |
|
|
|
772 |
|
Net cash paid in business combinations |
|
(344 |
) |
|
|
(3 |
) |
Purchases of property, equipment, and capitalized software |
|
(100 |
) |
|
|
(84 |
) |
Other, net |
|
1 |
|
|
|
4 |
|
Net cash used in investing activities |
|
(464 |
) |
|
|
(744 |
) |
Financing activities: |
|
|
|
||||
Common stock purchases |
|
(1,000 |
) |
|
|
— |
|
Proceeds from senior notes offering, net of issuance costs |
|
740 |
|
|
|
— |
|
Proceeds from borrowings under credit facility |
|
300 |
|
|
|
— |
|
Repayment of credit facility |
|
(300 |
) |
|
|
— |
|
Common stock withheld to settle employee tax obligations |
|
(57 |
) |
|
|
(60 |
) |
Other, net |
|
(30 |
) |
|
|
2 |
|
Net cash used in financing activities |
|
(347 |
) |
|
|
(58 |
) |
Net (decrease) increase in cash, cash equivalents, and restricted cash and cash equivalents |
|
(167 |
) |
|
|
860 |
|
Cash, cash equivalents, and restricted cash and cash equivalents at beginning of period |
|
4,908 |
|
|
|
4,048 |
|
Cash, cash equivalents, and restricted cash and cash equivalents at end of period |
$ |
4,741 |
|
|
$ |
4,908 |
|
|
|
|
|
MOLINA HEALTHCARE, INC. |
||||
UNAUDITED SEGMENT DATA |
||||
(Dollars in millions) |
||||
|
|
December 31, |
||
|
|
2024 |
|
2023 |
Ending Membership by Segment: |
|
|
|
|
Medicaid |
4,890,000 |
|
4,542,000 |
|
Medicare |
242,000 |
|
172,000 |
|
Marketplace |
403,000 |
|
281,000 |
|
Total |
5,535,000 |
|
4,995,000 |
|
|
|
|
|
|
|
Three Months Ended December 31, |
||||||||||||||||
|
2024 |
|
2023 |
||||||||||||||
|
Premium
|
|
Medical
|
|
MCR (1) |
|
Premium
|
|
Medical
|
|
MCR (1) |
||||||
|
|
|
|
|
|
||||||||||||
Medicaid |
$ |
8,041 |
|
$ |
791 |
|
90.2 |
% |
|
$ |
6,782 |
|
$ |
731 |
|
89.2 |
% |
Medicare |
|
1,292 |
|
|
81 |
|
93.8 |
|
|
|
1,057 |
|
|
71 |
|
93.3 |
|
Marketplace |
|
650 |
|
|
108 |
|
83.3 |
|
|
|
523 |
|
|
106 |
|
79.8 |
|
Consolidated |
$ |
9,983 |
|
$ |
980 |
|
90.2 |
% |
|
$ |
8,362 |
|
$ |
908 |
|
89.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
||||||||||||||||
|
2024 |
|
2023 |
||||||||||||||
|
Premium
|
|
Medical
|
|
MCR (1) |
|
Premium
|
|
Medical
|
|
MCR (1) |
||||||
|
|
|
|
|
|
||||||||||||
Medicaid |
$ |
30,579 |
|
$ |
2,979 |
|
90.3 |
% |
|
$ |
26,327 |
|
$ |
2,973 |
|
88.7 |
% |
Medicare |
|
5,542 |
|
|
603 |
|
89.1 |
|
|
|
4,179 |
|
|
388 |
|
90.7 |
|
Marketplace |
|
2,506 |
|
|
617 |
|
75.4 |
|
|
|
2,023 |
|
|
499 |
|
75.3 |
|
Consolidated |
$ |
38,627 |
|
$ |
4,199 |
|
89.1 |
% |
|
$ |
32,529 |
|
$ |
3,860 |
|
88.1 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
(1) The MCR represents medical costs as a percentage of premium revenue. |
MOLINA HEALTHCARE, INC. |
|||||||
CHANGE IN MEDICAL CLAIMS AND BENEFITS PAYABLE |
|||||||
(Dollars in millions) |
|||||||
The Company’s claims liabilities include additional reserves to account for moderately adverse conditions based on historical experience and other factors including, but not limited to, variations in claims payment patterns, changes in utilization and cost trends, known outbreaks of disease, and large claims. The Company’s reserving methodology is consistently applied across all periods presented. The amounts displayed for “Components of medical care costs related to: Prior year” represent the amounts by which the original estimates of claims and benefits payable at the beginning of the year were more than the actual liabilities based on information (principally the payment of claims) developed since those liabilities were first reported. The following table presents the components of the change in medical claims and benefits payable for the periods indicated: |
|||||||
|
Year Ended |
||||||
|
December 31, |
||||||
|
2024 |
|
2023 |
||||
|
|
|
|
||||
|
Unaudited |
||||||
Medical claims and benefits payable, beginning balance |
$ |
4,204 |
|
|
$ |
3,528 |
|
Components of medical care costs related to: |
|
|
|
||||
Current year |
|
35,103 |
|
|
|
29,096 |
|
Prior year |
|
(675 |
) |
|
|
(427 |
) |
Total medical care costs |
|
34,428 |
|
|
|
28,669 |
|
Payments for medical care costs related to: |
|
|
|
||||
Current year |
|
31,060 |
|
|
|
25,615 |
|
Prior year |
|
3,239 |
|
|
|
2,734 |
|
Total paid |
|
34,299 |
|
|
|
28,349 |
|
Acquired balances, net of post-acquisition adjustments |
|
476 |
|
|
|
96 |
|
Change in non-risk and other payables |
|
(169 |
) |
|
|
260 |
|
Medical claims and benefits payable, ending balance |
$ |
4,640 |
|
|
$ |
4,204 |
|
|
|
|
|
||||
Days in Claims Payable (1) |
|
48 |
|
|
|
50 |
|
__________________ |
||
(1) |
The Company calculates Days in Claims Payable using claims incurred but not paid, or IBNP, and other fee-for-service payables included in medical claims and benefits payable, and quarterly fee-for-service related costs included in medical care costs within the Company’s consolidated financial statements. |
MOLINA HEALTHCARE, INC. |
|||||||||||||||||||||||||||||||
RECONCILIATION OF UNAUDITED NON-GAAP FINANCIAL MEASURES |
|||||||||||||||||||||||||||||||
(In millions, except per diluted share amounts) |
|||||||||||||||||||||||||||||||
The Company believes that certain non-GAAP (generally accepted accounting principles) financial measures are useful supplemental measures to investors in comparing the Company’s performance to the performance of other public companies in the health care industry. The non-GAAP financial measures are also used internally to enable management to assess the Company’s performance consistently over time. These non-GAAP financial measures, presented below, should be considered as supplements to, and not as substitutes for or superior to, GAAP measures. |
|||||||||||||||||||||||||||||||
Adjustments represent additions and deductions to GAAP net income as indicated in the table below, which include the non-cash impact of amortization of acquired intangible assets, acquisition-related expenses, and the impact of certain expenses and other items that management believes are not indicative of longer-term business trends and operations. |
|||||||||||||||||||||||||||||||
Adjusted G&A Ratio represents the GAAP G&A ratio, recognizing adjustments. |
|||||||||||||||||||||||||||||||
Adjusted net income represents GAAP net income recognizing the adjustments, net of tax. The Company believes that adjusted net income is helpful to investors in assessing the Company’s financial performance. |
|||||||||||||||||||||||||||||||
Adjusted net income per diluted share represents adjusted net income divided by weighted average common shares outstanding on a fully diluted basis. |
|||||||||||||||||||||||||||||||
Adjusted after-tax margin represents adjusted net income, divided by total revenue. |
|||||||||||||||||||||||||||||||
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||||||||||||||||||
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||||||||||||||||||||||
|
Amount |
|
Per
|
|
Amount |
|
Per
|
|
Amount |
|
Per
|
|
Amount |
|
Per
|
||||||||||||||||
GAAP Net income |
$ |
251 |
|
|
$ |
4.44 |
|
|
$ |
216 |
|
|
$ |
3.70 |
|
|
$ |
1,179 |
|
|
$ |
20.42 |
|
|
$ |
1,091 |
|
|
$ |
18.77 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Amortization of intangible assets |
$ |
21 |
|
|
$ |
0.36 |
|
|
$ |
22 |
|
|
$ |
0.37 |
|
|
$ |
83 |
|
|
$ |
1.43 |
|
|
$ |
85 |
|
|
$ |
1.47 |
|
Acquisition-related expenses (1) |
|
20 |
|
|
|
0.35 |
|
|
|
3 |
|
|
|
0.05 |
|
|
|
66 |
|
|
|
1.14 |
|
|
|
7 |
|
|
|
0.12 |
|
Other (2) |
|
— |
|
|
|
— |
|
|
|
27 |
|
|
|
0.47 |
|
|
|
16 |
|
|
|
0.28 |
|
|
|
68 |
|
|
|
1.17 |
|
Subtotal, adjustments |
|
41 |
|
|
|
0.71 |
|
|
|
52 |
|
|
|
0.89 |
|
|
|
165 |
|
|
|
2.85 |
|
|
|
160 |
|
|
|
2.76 |
|
Income tax effect |
|
(6 |
) |
|
|
(0.10 |
) |
|
|
(13 |
) |
|
|
(0.21 |
) |
|
|
(36 |
) |
|
|
(0.62 |
) |
|
|
(38 |
) |
|
|
(0.65 |
) |
Adjustments, net of tax |
|
35 |
|
|
|
0.61 |
|
|
|
39 |
|
|
|
0.68 |
|
|
|
129 |
|
|
|
2.23 |
|
|
|
122 |
|
|
|
2.11 |
|
Adjusted net income |
$ |
286 |
|
|
$ |
5.05 |
|
|
$ |
255 |
|
|
$ |
4.38 |
|
|
$ |
1,308 |
|
|
$ |
22.65 |
|
|
$ |
1,213 |
|
|
$ |
20.88 |
|
__________________ |
||
(1) |
Reflects non-recurring costs associated with acquisitions, including various transaction and certain integration costs. |
|
(2) |
The year ended December 31, 2024 includes non-recurring litigation. The year ended December 31, 2023, reflects a non-recurring credit loss on 2022 Marketplace risk adjustment receivables due to the insolvency of an issuer in the |
MOLINA HEALTHCARE, INC. |
|||||||
RECONCILIATION OF UNAUDITED NON-GAAP FINANCIAL MEASURES (CONTINUED) |
|||||||
2025 GUIDANCE |
|||||||
|
Amount |
|
Per
|
||||
GAAP Net income |
$ |
1,251 |
|
|
$ |
22.50 |
|
Adjustments: |
|
|
|
||||
Amortization of intangible assets |
|
96 |
|
|
|
1.73 |
|
Acquisition-related expenses |
|
51 |
|
|
|
0.92 |
|
Subtotal, adjustments |
|
147 |
|
|
|
2.65 |
|
Income tax effect (1) |
|
(36 |
) |
|
|
(0.65 |
) |
Adjustments, net of tax |
|
111 |
|
|
|
2.00 |
|
Adjusted net income |
$ |
1,362 |
|
|
$ |
24.50 |
|
__________________ |
||
(1) |
Income tax effect calculated at the statutory tax rate of approximately |
|
(2) |
Computations assume approximately 55.6 million diluted weighted average shares outstanding. |
Non-GAAP Financial Measures
The Company includes in this release the financial measure, “new store embedded earnings,” which is a non-GAAP measure. The term is defined as the incremental diluted earnings per share impact that we expect to achieve between 2026 and 2028 related to newly awarded but not yet commenced state Medicaid contracts, and recently closed and announced acquisitions. The incremental impact reflects the expected full-year earnings for the newly-awarded
View source version on businesswire.com: https://www.businesswire.com/news/home/20250205459828/en/
Investor Contact: Jeffrey Geyer, Jeffrey.Geyer@molinahealthcare.com, 305-317-3012
Media Contact: Caroline Zubieta, Caroline.Zubieta@molinahealthcare.com, 562-951-1588
Source: Molina Healthcare, Inc.
FAQ
What was Molina Healthcare's (MOH) revenue growth in 2024?
What is MOH's earnings guidance for 2025?
How did MOH's Medical Care Ratio (MCR) perform in 2024?
What was the impact of share buybacks on MOH in Q4 2024?