RYE BROOK, N.Y.--(BUSINESS WIRE)--Oct. 28, 2009--
Universal American Corp. (NYSE: UAM) today announced financial results
for the quarter ended September 30, 2009.
Third Quarter 2009 Highlights
-
Net income was $59.7 million, or $0.74 per share, including after-tax
net realized losses of $3.1 million, or $0.04 per share, and a
non-recurring tax benefit of $5.0 million, or $0.06 per share.
-
Revenues of $1.1 billion.
Raises 2009 EPS Guidance
-
Earnings per share of $1.80 to $1.90, excluding realized gains and
losses on investments, the restructuring and other special items
incurred in the second quarter, and the non-recurring tax benefit
recorded in the third quarter. This guidance includes $16.5 million,
or $0.20 per share, of after-tax income relating to net positive prior
year adjustments realized through the first nine months of 2009.
Third Quarter 2009
Universal American’s reported net income was $59.7 million, or $0.74 per
share, which includes $3.1 million, or $0.04 per share, after-tax,
resulting from realized losses on the investment portfolio, as well as a
non-recurring tax benefit of $5.0 million, or $0.06 per share. This
compares to reported net income of $48.8 million, or $0.56 per share, in
the third quarter of 2008, which included realized losses of $7.9
million, or $0.09 per share, after-tax.
Total revenues for the third quarter of 2009 increased by approximately
5% to $1.1 billion, compared to the third quarter of 2008.
Reported net income for the third quarter of 2009 includes $11.9 million
after tax, or $0.15 per share, of income related to the following
favorable prior period adjustments, after-tax:
-
$7.3 million, or $0.09 per share in the Medicare Advantage segment;
-
$3.7 million, or $0.05 per share in the Medicare Part D segment; and
-
$0.9 million, or $0.01 per share in the Traditional segment.
Management Comments
Richard A. Barasch, Chairman and CEO, commented: “The results of the
third quarter reflect solid execution in all areas of our business. We
continue to deliver strong underwriting results, while we reduce costs
and invest in improving our medical management and expanding our network
footprint.
“As we monitor events in Washington, we are positioning ourselves for
the regulatory and legislative changes that are likely to come. We will
continue to expand our Healthy CollaborationSM model in which
we work closely with providers and members to promote better health
outcomes and control medical costs.
“We are pleased with our 2010 Medicare bids and believe that we are
offering competitive and valuable products to seniors and other
individuals eligible for Medicare. Our in-period medical operating
results plus favorable prior period adjustments in both Medicare
Advantage and Part D give us confidence in the risk management
principles we used for our 2010 bids.”
|
Medicare Advantage
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
Financial Performance ($ in
millions)
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
660.8
|
|
$
|
615.5
|
|
$
|
1,968.3
|
|
$
|
1,805.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
45.7
|
|
$
|
44.1
|
|
$
|
120.9
|
|
$
|
77.8
|
In the third quarter of 2009, Medicare Advantage operating income was
$45.7 million , including positive prior period adjustments of $11.7
million, pre-tax. For the first nine months of 2009, operating income of
$120.9 million included net positive prior year adjustments of $22.9
million, pre-tax. Excluding all prior period adjustments, the adjusted
medical benefits ratio, or MBR, was 83.3% for both the three and nine
months ended September 30, 2009.
Membership in network-based plans increased 17.3% year-over-year to
approximately 64,200 as of September 30, 2009, including growth of 38.3%
in the HMO expansion markets in Oklahoma, Wisconsin, and Dallas, TX. As
of September 30, 2009, PFFS membership was approximately 177,000, a
decrease of 6% year-over-year due to lapses.
We filed and obtained approval for 29 new PPO’s in 66 counties for 2010,
giving us a total of 126 counties in 43 markets in which we will have
network-based products in 2010. We are continuing to build our network
footprint through the filing of PPO and HMO products in several more of
our core markets as part of our goal to cover 60% of our non-rural PFFS
membership with network products by 2011.
|
Medicare Part D
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
Financial Performance ($ in
millions)
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
409.3
|
|
$
|
398.0
|
|
$
|
1,531.7
|
|
$
|
1,498.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
53.2
|
|
$
|
49.2
|
|
$
|
31.0
|
|
$
|
30.2
|
Part D operating income in the third quarter was $53.2 million on
revenues of $409.3 million, continuing to suggest favorable results for
the full year. Third quarter operating income includes $5.9 million,
pre-tax, in favorable net prior period adjustments related to revenue
and claims reconciliations of prior plan years with CMS.
Year-to-date, Part D revenues are higher and benefit and expense ratios
are lower than in the prior year. These improvements have offset the
elimination of the income generated from our equity interest in Part D
Management Services LLC, our strategic joint venture with CVS Caremark
that was terminated at the end of 2008.
Looking to 2010, one or both of Universal American’s plans bid under the
benchmark in 30 of the 34 regions. We maintained all of our current
auto-assignment regions and added three new regions. As a result, CMS
has estimated that Universal American will be assigned approximately
149,000 additional dual-eligible members in 2010.
|
Traditional Insurance
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
Financial Performance ($ in
millions)
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
|
79.4
|
|
$
|
111.2
|
|
$
|
266.0
|
|
|
$
|
346.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
$
|
3.7
|
|
$
|
3.1
|
|
$
|
(22.2
|
)
|
|
$
|
6.3
|
The Traditional Insurance segment reported third quarter 2009 operating
income of $3.7 million on revenue of $79.4 million. This compares to
operating income of $3.1 million on $111.2 million of revenues in the
third quarter of 2008. Third quarter operating income includes $1.4
million, pre-tax, in favorable Medicare supplement reserve development
relating to the first six months of 2009.
Investment Portfolio
In connection with the reinsurance of the life and annuity business in
the second quarter of 2009, the Company transferred over $450 million of
assets to the reinsurer. Consequently, the Company pursued a strategy to
reposition its portfolio to reflect the change in the nature of its
liabilities and to reduce credit and concentration exposures in its
portfolio. As a result, the Company incurred $4.1 million of pre-tax
losses on securities sold in the third quarter. In addition, the Company
also recorded other than temporary impairments of $0.7 million, pre-tax.
Universal American’s $1.4 billion portfolio of cash and invested assets,
as of September 30, 2009, has the following characteristics:
-
Approximately $415 million of cash and cash equivalents are primarily
invested in U.S. Government money market funds
-
66% is invested in U.S. Government and agency securities, including
investments in U.S. Government money market funds
-
The average credit quality of the longer term fixed-income portfolio
is AA, with 66% invested in securities rated AA or higher
-
Less than 1% of the portfolio is non-investment grade
A complete listing of our investment portfolio is available for review
in the financial supplement located in the Investors – Financial Reports
section of our website, www.UniversalAmerican.com.
Balance Sheet and Liquidity
Total assets were $3.6 billion as of September 30, 2009, compared with
$3.9 billion at December 31, 2008. Total cash and investments were $1.4
billion at September 30, 2009, compared to $1.6 billion at December 31,
2008. Total policyholder liabilities were $1.5 billion at September 30,
2009, down from $1.8 billion at December 31, 2008. Stockholders’ equity
as of September 30, 2009, was $1.4 billion, compared to $1.3 billion at
December 31, 2008. Book value per share increased to $17.04 per common
share from $15.58 per common share, at December 31, 2008.
As of September 30, 2009, the Company had unregulated cash of
$76.6 million and access to $150 million under our revolving credit
facility, which expires in September 2012. The ratio of debt to total
capitalization, excluding the effect of Accumulated Other Comprehensive
Income (Loss) and including Universal American’s trust preferreds as
debt, was 23.5% at September 30, 2009 compared to 24.1% at December 31,
2008. For more information, please see the discussion of Non-GAAP
Financial Measures contained in the Supplemental Financial Information
at the end of this press release.
Share Repurchase Program
In the second quarter of 2009, the Board of Directors of the Company
authorized an additional $25 million of share repurchases under the
Company’s share repurchase program. With this authorization, the Company
can repurchase an aggregate amount of up to $125 million of its shares.
Through October 27, 2009, 11.2 million shares have been repurchased at a
total cost of $109.9 million. Included in this total are 4.5 million
shares repurchased for $38.1 million during 2009. Therefore, there is
approximately $15.1 million remaining authorized for share repurchases.
The Company is not obligated to repurchase any specific number of shares
under the program or to make repurchases at any specific time or price.
Raises 2009 Guidance
Universal American now expects to earn approximately $1.80 to $1.90 per
diluted share for the full year 2009, excluding realized gains/(losses)
on investments, the restructuring and other special items that we
incurred in the second quarter, and the non-recurring tax benefit we
recorded in the third quarter. 2009 earnings guidance includes $16.5
million, or $0.20 per share, in net positive prior year adjustments
realized through the first nine months of 2009. The table below provides
additional information relating to our guidance.
|
|
|
Reported
Nine Months ended
|
|
|
|
|
|
September 30, 2009
|
|
FY 2009
|
|
Diluted EPS (1)
|
|
|
|
|
|
|
|
EPS before net realized losses,
special items, and non-recurring
tax benefit
|
|
$
|
0.88
|
|
|
$
|
1.80
|
|
|
$
|
1.90
|
|
|
Net realized losses
|
|
|
( 0.16
|
)
|
|
|
( 0.16
|
)
|
|
|
( 0.16
|
)
|
|
Special items (2)
|
|
|
( 0.15
|
)
|
|
|
( 0.15
|
)
|
|
|
( 0.15
|
)
|
|
Non-recurring tax benefit
|
|
|
0.06
|
|
|
|
0.06
|
|
|
|
0.06
|
|
|
Reported EPS
|
|
$
|
0.63
|
|
|
$
|
1.55
|
|
|
$
|
1.65
|
|
|
|
|
|
|
|
|
|
|
Revenue ($ in millions) (3)
|
|
|
|
|
|
|
|
Medicare Advantage
|
|
$
|
1,968
|
|
|
$
|
2,610
|
|
|
$
|
2,650
|
|
|
Medicare Part D
|
|
|
1,532
|
|
|
|
1,960
|
|
|
|
2,040
|
|
|
Traditional Insurance
|
|
|
266
|
|
|
|
340
|
|
|
|
355
|
|
|
Other (4)
|
|
|
11
|
|
|
|
10
|
|
|
|
15
|
|
|
Total Revenue
|
|
$
|
3,777
|
|
|
$
|
4,920
|
|
|
$
|
5,060
|
|
|
Membership
|
|
|
|
|
|
|
|
End of Period Membership
|
|
|
|
|
|
|
|
Medicare Advantage
|
|
|
241,200
|
|
|
|
235,000
|
|
|
|
255,000
|
|
|
Part D
|
|
|
1,698,000
|
|
|
|
1,650,000
|
|
|
|
1,700,000
|
|
|
Total
|
|
|
1,939,200
|
|
|
|
1,885,000
|
|
|
|
1,955,000
|
|
|
|
|
|
|
|
|
|
|
Medicare Advantage Benefit Ratio
|
|
|
82.3
|
%
|
|
|
82.0
|
%
|
|
|
84.0
|
%
|
|
Notes:
|
|
(1)
|
|
Reflects actual weighted average diluted shares outstanding of 81.5
million for the nine months ended September 30, 2009. Guidance range
assumes weighted average diluted shares outstanding of 81.5 million
for full year 2009 and no additional share repurchases.
|
|
(2)
|
|
Special items include the following items that were recorded in the
second quarter of 2009: $4.8 million, or $0.06 per share, of losses
and other costs related to the reinsurance of our life and annuity
business; $3.0 million, or $0.04 per share, of restructuring
charges; and $4.0 million, or $0.05 per share, of charges in
connection with the closing of certain career sales offices.
|
|
(3)
|
|
Excluding realized gains and losses for the nine months ended
September 30, 2009. Guidance range excludes realized gains and
losses.
|
|
(4)
|
|
Other reflects Senior Administrative Services, Corporate and
Eliminations.
|
Conference Call
Universal American will host a conference call at 8:00 a.m. Eastern Time
on Thursday, October 29, 2009, to discuss financial results and other
corporate developments. Interested parties may participate in the call
by dialing 706-679-0770. Please call in 10 minutes before the scheduled
time and ask for the Universal American call. This conference call will
also be available live over the Internet and can be accessed at
Universal American’s website at www.UniversalAmerican.com,
and clicking on the “Investors” link in the upper right. To listen to
the live call on the website, please go to the website at least 15
minutes early to download and install any necessary audio software. We
will archive the conference call; if you are unable to listen live, you
can access it from the investor relations area of the Company’s website
for approximately 60 days.
Prior to the conference call, Universal American will make available on
its website supplemental financial data in connection with its quarterly
earnings release. You can access this supplemental financial data at www.UniversalAmerican.com
under the heading “Investor Relations; Financial Reports”.
About Universal American Corp.
Universal American, through our family of healthcare companies, offers
benefit plans designed to promote collaboration among our members and
their healthcare professionals. This Healthy CollaborationSM
improves, each day, the health and well-being of more than two million
older and disabled Americans. For more information on Universal
American, please visit our website at www.UniversalAmerican.com.
Forward Looking Statements
Matters discussed in this news release and oral statements made from
time to time by representatives of Universal American may constitute
forward-looking statements within the meaning of the Private Securities
Litigation Reform Act of 1995 and the Federal securities laws. Although
Universal American believes that the expectations reflected in any
forward-looking statements are based upon reasonable assumptions, it can
give no assurance that its expectations will be achieved.
Forward-looking information is subject to risks, trends and
uncertainties that could cause actual results to differ materially from
those projected. Many of these factors are beyond Universal American's
ability to control or predict. You will find important factors that may
cause actual results to differ materially and could impact Universal
American and the statements contained in this news release, in Universal
American's quarterly reports on Form 10-Q, current reports on Form 8-K
and annual reports on Form 10-K filed with the Securities and Exchange
Commission, with particular reference to the information under the
heading Risk Factors in these documents. For forward-looking statements
in this news release, Universal American claims the protection of the
safe harbor for forward-looking statements contained in the Private
Securities Litigation Reform Act of 1995. Universal American assumes no
obligation to update or supplement any forward-looking statements,
whether as a result of new information, future events or otherwise.
(Tables to follow)
|
|
|
|
|
|
|
UNIVERSAL AMERICAN CORP. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA
In millions, except per share amounts
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
Nine Months Ended
September 30,
|
|
Consolidated Results
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net premiums and policyholder fees
|
|
$
|
1,138.3
|
|
|
$
|
1,080.1
|
|
|
$
|
3,723.5
|
|
|
$
|
3,522.7
|
|
|
Net investment income
|
|
|
10.6
|
|
|
|
19.8
|
|
|
|
38.9
|
|
|
|
63.5
|
|
|
Other income
|
|
|
5.6
|
|
|
|
10.2
|
|
|
|
14.7
|
|
|
|
33.0
|
|
|
Realized losses
|
|
|
(4.8
|
)
|
|
|
(12.1
|
)
|
|
|
(20.1
|
)
|
|
|
(54.4
|
)
|
|
|
Total revenues
|
|
|
1,149.7
|
|
|
|
1,098.0
|
|
|
|
3,757.0
|
|
|
|
3,564.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Policyholder benefits
|
|
|
901.6
|
|
|
|
858.9
|
|
|
|
3,150.7
|
|
|
|
3,028.7
|
|
|
Change in deferred acquisition costs
|
|
|
(0.6
|
)
|
|
|
1.6
|
|
|
|
8.0
|
|
|
|
12.4
|
|
|
Amortization of present value of future profits
|
|
|
5.7
|
|
|
|
5.9
|
|
|
|
17.7
|
|
|
|
17.7
|
|
|
Loss on reinsurance transaction and other related costs
|
|
|
-
|
|
|
|
-
|
|
|
|
7.6
|
|
|
|
-
|
|
|
Restructuring costs
|
|
|
-
|
|
|
|
-
|
|
|
|
4.7
|
|
|
|
-
|
|
|
Commissions and general expenses, net of allowances
|
|
|
155.3
|
|
|
|
174.9
|
|
|
|
493.3
|
|
|
|
507.4
|
|
|
|
Total benefits and expenses
|
|
|
1,062.0
|
|
|
|
1,041.3
|
|
|
|
3,682.0
|
|
|
|
3,566.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before equity in earnings of unconsolidated subsidiary
|
|
|
87.7
|
|
|
|
56.7
|
|
|
|
75.0
|
|
|
|
(1.4
|
)
|
|
Equity in earnings of unconsolidated subsidiary
|
|
|
-
|
|
|
|
20.4
|
|
|
|
0.1
|
|
|
|
51.8
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
87.7
|
|
|
|
77.1
|
|
|
|
75.1
|
|
|
|
50.4
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income taxes (1)
|
|
|
(28.0
|
)
|
|
|
(28.3
|
)
|
|
|
(23.6
|
)
|
|
|
(19.2
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
59.7
|
|
|
$
|
48.8
|
|
|
$
|
51.5
|
|
|
$
|
31.2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Per Share Data (Diluted)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.74
|
|
|
$
|
0.56
|
|
|
$
|
0.63
|
|
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average Shares Outstanding
|
|
|
80.9
|
|
|
|
86.5
|
|
|
|
81.5
|
|
|
|
88.8
|
|
|
|
|
|
|
|
|
|
|
|
UNIVERSAL AMERICAN CORP. AND SUBSIDIARIES
SELECTED CONSOLIDATED FINANCIAL DATA
In millions, except per share amounts
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
September 30,
|
|
|
Nine Months Ended
September 30,
|
|
Income (Loss) before Taxes by
Segment
|
|
|
2009
|
|
|
2008
|
|
|
2009
|
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Advantage
|
|
$
|
45.7
|
|
|
$
|
44.1
|
|
|
$
|
120.9
|
|
|
$
|
77.8
|
|
|
Medicare Part D
|
|
|
53.2
|
|
|
|
49.2
|
|
|
|
31.0
|
|
|
|
30.2
|
|
|
Traditional Insurance
|
|
|
3.7
|
|
|
|
3.1
|
|
|
|
(22.2
|
)
|
|
|
6.3
|
|
|
Senior Administrative Services
|
|
|
1.4
|
|
|
|
5.0
|
|
|
|
7.1
|
|
|
|
17.4
|
|
|
Corporate
|
|
|
(11.5
|
)
|
|
|
(12.2
|
)
|
|
|
(41.6
|
)
|
|
|
(26.9
|
)
|
|
Realized Losses
|
|
|
(4.8
|
)
|
|
|
(12.1
|
)
|
|
|
(20.1
|
)
|
|
|
(54.4
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from operations
|
|
$
|
87.7
|
|
|
$
|
77.1
|
|
|
$
|
75.1
|
|
|
$
|
50.4
|
|
|
|
|
|
|
|
|
BALANCE SHEET DATA
|
|
September 30, 2009
|
|
December 31, 2008
|
|
Total cash and investments
|
|
$
|
1,385.6
|
|
|
$
|
1,567.3
|
|
|
Total assets
|
|
$
|
3,625.8
|
|
|
$
|
3,862.2
|
|
|
Total policyholder related liabilities
|
|
$
|
1,518.7
|
|
|
$
|
1,760.9
|
|
|
Outstanding bank debt
|
|
$
|
318.0
|
|
|
$
|
320.6
|
|
|
Other long term debt
|
|
$
|
110.0
|
|
|
$
|
110.0
|
|
|
Total stockholders' equity
|
|
$
|
1,379.4
|
|
|
$
|
1,316.1
|
|
|
Book value per common share
|
|
$
|
17.04
|
|
|
$
|
15.58
|
|
|
Diluted weighted average shares outstanding-year to date
|
|
|
81.5
|
|
|
|
87.9
|
|
|
|
|
|
|
|
|
Non-GAAP Financial Measures *
|
|
|
|
|
|
Total stockholders’ equity (excluding AOCI) *
|
|
$
|
1,390.8
|
|
|
$
|
1,352.5
|
|
|
Diluted book value per common share (excluding AOCI) * (2)
|
|
$
|
17.08
|
|
|
$
|
15.83
|
|
|
Debt to total capital ratio (excluding AOCI) * (3)
|
|
|
23.5
|
%
|
|
|
24.1
|
%
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
|
2009
|
|
|
|
2008
|
|
|
Adjusted net income * (4)
|
|
$
|
57.8
|
|
|
$
|
56.7
|
|
|
Per share (diluted) – Adjusted net income * (4)
|
|
$
|
0.72
|
|
|
$
|
0.65
|
|
|
*
|
|
Non-GAAP Financial Measures - See supplemental tables on the
following pages of this release for a reconciliation of these items
to financial measures calculated under U.S. generally accepted
accounting principles (GAAP).
|
|
(1)
|
|
The effective tax rate was 31.9% for the third quarter of 2009, and
36.7% for the third quarter of 2008. For the nine months ended
September 30, 2009, the effective tax rate was 31.4%, compared with
38.1% for the same period of 2008. The decline in the effective rate
for the three and nine month periods ended September 30, 2009 is due
to the recording of $5.0 million of non-recurring tax benefits
during the third quarter of 2009. These benefits resulted from the
settlement of the Internal Revenue Service examination of 2005
primarily related to the treatment of a controlled foreign
corporation sold in 2006. Absent these non-recurring benefits, the
effective rate would have been 37.6% for the third quarter of 2009
and 38.0% for the nine months ended September 30, 2009.
|
|
(2)
|
|
Diluted book value per common share (excluding AOCI) represents
Total Stockholders’ Equity, excluding accumulated other
comprehensive income (loss) (“AOCI”), plus assumed proceeds from the
exercise of vested options, divided by the total shares outstanding
plus the shares assumed issued from the exercise of vested options.
|
|
(3)
|
|
The Debt to Total Capital Ratio (excluding AOCI) is calculated as
the ratio of the sum of the Outstanding Bank Debt and Other Long
Term Debt to the sum of Stockholders’ Equity (excluding AOCI) plus
Outstanding Bank Debt plus Other Long Term Debt.
|
|
(4)
|
|
Adjusted net income is calculated as net income excluding after-tax
realized losses and the non-recurring tax benefit.
|
|
|
|
UNIVERSAL AMERICAN CORP. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION
NON-GAAP FINANCIAL MEASURES
In millions, except per share amounts
(Unaudited)
|
|
|
|
Universal American uses both GAAP and non-GAAP financial measures to
evaluate the Company’s performance for the periods presented in this
press release. You should not consider non-GAAP measures to be an
alternative to measurements required by GAAP. Because Universal
American’s calculation of these measures may differ from the
calculation of similar measures used by other companies, investors
should be careful when comparing Universal American’s non-GAAP
financial measures to those of other companies. The key non-GAAP
measures presented in our press release, including reconciliation to
GAAP measures, are set forth below.
|
|
Total Stockholders’ Equity (excluding AOCI)
|
|
|
September 30,
2009
|
|
|
December 31,
2008
|
|
Total stockholders’ equity
|
|
$
|
1,379.4
|
|
$
|
1,316.1
|
|
Plus: Accumulated other comprehensive loss
|
|
|
11.4
|
|
|
36.4
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity (excluding AOCI)
|
|
$
|
1,390.8
|
|
$
|
1,352.5
|
Universal American uses total stockholders’ equity (excluding AOCI), as
a basis for evaluating growth in equity on both an absolute dollar basis
and on a per share basis, as well as in evaluating the ratio of debt to
total capitalization. We believe that fluctuations in stockholders’
equity that arise from changes in unrealized appreciation or
depreciation on investments, as well as changes in the other components
of accumulated other comprehensive loss, do not relate to the
performance of Universal American’s core business operations.
|
Diluted Book Value per Common Share
|
|
|
September 30,
2009
|
|
|
December 31,
2008
|
|
Total stockholders’ equity
|
|
$
|
1,379.4
|
|
$
|
1,316.1
|
|
Proceeds from assumed exercises of vested options
|
|
|
4.0
|
|
|
8.7
|
|
|
|
$
|
1,383.4
|
|
$
|
1,324.8
|
|
Diluted common shares outstanding
|
|
|
81.7
|
|
|
86.0
|
|
|
|
|
|
|
|
|
|
|
|
Diluted book value per common share
|
|
$
|
16.94
|
|
$
|
15.40
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity (excluding AOCI)
|
|
$
|
1,390.8
|
|
$
|
1,352.5
|
|
Proceeds from assumed exercises of vested options
|
|
|
4.0
|
|
|
8.7
|
|
|
|
$
|
1,394.8
|
|
$
|
1,361.2
|
|
Diluted common shares outstanding
|
|
|
81.7
|
|
|
86.0
|
|
|
|
|
|
|
|
|
|
|
|
Diluted book value per common share (excluding AOCI)
|
|
$
|
17.08
|
|
$
|
15.83
|
As noted above, Universal American uses total stockholders’ equity
(excluding AOCI), as a basis for evaluating growth in equity on a per
share basis. We believe that fluctuations in stockholders’ equity that
arise from changes in unrealized appreciation or depreciation on
investments, as well as changes in the other components of accumulated
other comprehensive loss, do not relate to the performance of Universal
American’s core business operations.
|
|
|
|
|
|
|
|
|
UNIVERSAL AMERICAN CORP. AND SUBSIDIARIES
SUPPLEMENTAL FINANCIAL INFORMATION
NON-GAAP FINANCIAL MEASURES
In millions
(Unaudited)
|
|
|
|
|
|
|
|
|
|
Debt to Total Capital Ratio
|
|
|
September 30,
2009
|
|
|
December 31,
2008
|
|
Outstanding bank debt
|
|
$
|
318.0
|
|
$
|
320.6
|
|
Other long term debt
|
|
|
110.0
|
|
|
110.0
|
|
Total outstanding debt
|
|
$
|
428.0
|
|
$
|
430.6
|
|
|
|
|
|
|
|
|
|
Total stockholders’ equity
|
|
$
|
1,379.4
|
|
$
|
1,316.1
|
|
Outstanding bank debt
|
|
|
318.0
|
|
|
320.6
|
|
Other long term debt
|
|
|
110.0
|
|
|
110.0
|
|
Total capital
|
|
$
|
1,807.4
|
|
$
|
1,746.7
|
|
|
|
|
|
|
|
|
|
|
|
Debt to total capital ratio
|
|
|
23.7%
|
|
|
24.7%
|
|
Total stockholders’ equity (excluding AOCI)
|
|
$
|
1,390.8
|
|
$
|
1,352.5
|
|
Total outstanding bank debt
|
|
|
318.0
|
|
|
320.6
|
|
Total outstanding trust preferred securities
|
|
|
110.0
|
|
|
110.0
|
|
Total capital
|
|
$
|
1,818.8
|
|
$
|
1,783.1
|
|
|
|
|
|
|
|
|
|
|
|
Debt to total capital ratio (excluding AOCI)
|
|
|
23.5%
|
|
|
24.1%
|
As noted above, Universal American uses total stockholders’ equity
(excluding AOCI), as a basis for evaluating the ratio of debt to total
capital. We believe that fluctuations in stockholders’ equity that arise
from changes in unrealized appreciation or depreciation on investments,
as well as changes in the other components of accumulated other
comprehensive income, do not relate to the performance of Universal
American’s core business operations.
|
|
|
|
|
|
Adjusted Net Income ($ in millions, except per share amounts)
|
|
|
Three Months Ended September 30,
|
|
|
|
|
2009
|
|
$
|
2008
|
|
Net income
|
|
$
|
59.7
|
|
|
$
|
48.8
|
|
Net realized losses, after-tax
|
|
|
3.1
|
|
|
|
7.9
|
|
Non-recurring tax benefit
|
|
|
(5.0
|
)
|
|
|
-
|
|
Adjusted net income
|
|
$
|
57.8
|
|
|
$
|
56.7
|
|
|
|
|
|
|
|
|
|
Per share (diluted)
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.74
|
|
|
$
|
0.56
|
|
Net realized losses, after-tax
|
|
|
0.04
|
|
|
|
0.09
|
|
Non-recurring tax benefit
|
|
|
(0.06
|
)
|
|
|
-
|
|
Adjusted net income
|
|
$
|
0.72
|
|
|
$
|
0.65
|
Universal American uses adjusted net income, calculated as net income
excluding after-tax net realized capital gains and losses and
non-recurring tax benefit, as a basis for evaluating operating results.
Although the excluded items may recur, we believe that realized gains
and losses in our investment portfolio and the non-recurring tax benefit
do not relate to the performance of Universal American’s core business
operations and that adjusted net income provides a more useful
comparison of our business performance from period to period.
Source: Universal American Corp.
Universal American Corp.
Robert A. Waegelein, 914-934-8820
Executive
Vice President &
Chief Financial Officer
or
Investor
Relations Counsel:
The Equity Group Inc.
Linda Latman,
212-836-9609
www.theequitygroup.com