Magellan Health Inc
NASDAQ:MGLN
Income Statement
Earnings Waterfall
Magellan Health Inc
Revenue
|
4.8B
USD
|
Cost of Revenue
|
-4.7B
USD
|
Gross Profit
|
143.6m
USD
|
Operating Expenses
|
-94m
USD
|
Operating Income
|
49.6m
USD
|
Other Expenses
|
252.4m
USD
|
Net Income
|
302m
USD
|
Income Statement
Magellan Health Inc
Dec-2011 | Mar-2012 | Jun-2012 | Sep-2012 | Dec-2012 | Mar-2013 | Jun-2013 | Sep-2013 | Dec-2013 | Mar-2014 | Jun-2014 | Sep-2014 | Dec-2014 | Mar-2015 | Jun-2015 | Sep-2015 | Dec-2015 | Mar-2016 | Jun-2016 | Sep-2016 | Dec-2016 | Mar-2017 | Jun-2017 | Sep-2017 | Dec-2017 | Mar-2018 | Jun-2018 | Sep-2018 | Dec-2018 | Mar-2019 | Jun-2019 | Sep-2019 | Dec-2019 | Mar-2020 | Jun-2020 | Sep-2020 | Dec-2020 | Mar-2021 | Jun-2021 | Sep-2021 | ||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue | |||||||||||||||||||||||||||||||||||||||||
Revenue |
2 799
N/A
|
2 880
+3%
|
2 987
+4%
|
3 099
+4%
|
3 207
+4%
|
3 256
+2%
|
3 293
+1%
|
3 368
+2%
|
3 546
+5%
|
3 691
+4%
|
3 736
+1%
|
3 786
+1%
|
3 760
-1%
|
3 775
+0%
|
4 044
+7%
|
4 311
+7%
|
4 597
+7%
|
4 733
+3%
|
4 740
+0%
|
4 842
+2%
|
4 837
0%
|
5 025
+4%
|
5 280
+5%
|
5 408
+2%
|
5 839
+8%
|
6 338
+9%
|
6 730
+6%
|
7 164
+6%
|
4 958
-31%
|
4 271
-14%
|
3 615
-15%
|
2 920
-19%
|
4 566
+56%
|
4 569
+0%
|
4 515
-1%
|
4 526
+0%
|
4 578
+1%
|
4 617
+1%
|
4 737
+3%
|
4 821
+2%
|
|
Gross Profit | |||||||||||||||||||||||||||||||||||||||||
Cost of Revenue |
(2 546)
|
(2 648)
|
(2 766)
|
(2 864)
|
(2 958)
|
(2 993)
|
(3 020)
|
(3 106)
|
(3 308)
|
(3 446)
|
(3 527)
|
(3 582)
|
(3 545)
|
(3 594)
|
(3 862)
|
(4 165)
|
(4 419)
|
(4 540)
|
(4 542)
|
(4 584)
|
(4 578)
|
(4 759)
|
(5 012)
|
(5 134)
|
(5 568)
|
(6 079)
|
(6 455)
|
(6 889)
|
(4 781)
|
(4 122)
|
(3 476)
|
(2 819)
|
(4 409)
|
(4 392)
|
(4 330)
|
(4 352)
|
(4 444)
|
(4 459)
|
(4 601)
|
(4 678)
|
|
Gross Profit |
253
N/A
|
232
-8%
|
221
-5%
|
235
+6%
|
250
+6%
|
263
+5%
|
273
+4%
|
263
-4%
|
238
-9%
|
245
+3%
|
210
-15%
|
204
-3%
|
215
+6%
|
180
-16%
|
182
+1%
|
146
-20%
|
178
+22%
|
194
+9%
|
198
+2%
|
259
+30%
|
259
+0%
|
267
+3%
|
268
+0%
|
274
+2%
|
271
-1%
|
259
-4%
|
275
+6%
|
275
0%
|
176
-36%
|
150
-15%
|
139
-8%
|
101
-27%
|
157
+56%
|
177
+13%
|
185
+4%
|
175
-6%
|
133
-24%
|
158
+18%
|
136
-14%
|
144
+5%
|
|
Operating Income | |||||||||||||||||||||||||||||||||||||||||
Operating Expenses |
(59)
|
(60)
|
(60)
|
(61)
|
(61)
|
(62)
|
(64)
|
(66)
|
(72)
|
(76)
|
(82)
|
(88)
|
(91)
|
(94)
|
(97)
|
(100)
|
(103)
|
(104)
|
(105)
|
(105)
|
(106)
|
(108)
|
(110)
|
(111)
|
(116)
|
(119)
|
(125)
|
(130)
|
(112)
|
(107)
|
(100)
|
(96)
|
(106)
|
(104)
|
(102)
|
(98)
|
(98)
|
(97)
|
(95)
|
(94)
|
|
Selling, General & Administrative |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Depreciation & Amortization |
(59)
|
(60)
|
(60)
|
(61)
|
(61)
|
(62)
|
(64)
|
(66)
|
(72)
|
(76)
|
(82)
|
(88)
|
(91)
|
(94)
|
(97)
|
(100)
|
(103)
|
(104)
|
(105)
|
(105)
|
(106)
|
(108)
|
(110)
|
(112)
|
(116)
|
(119)
|
(125)
|
(130)
|
(112)
|
(107)
|
(102)
|
(98)
|
(110)
|
(108)
|
(104)
|
(100)
|
(98)
|
(96)
|
(95)
|
(94)
|
|
Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(0)
|
2
|
0
|
4
|
4
|
2
|
2
|
0
|
0
|
0
|
0
|
|
Operating Income |
194
N/A
|
173
-11%
|
161
-7%
|
174
+9%
|
189
+8%
|
201
+6%
|
209
+4%
|
197
-6%
|
166
-15%
|
169
+2%
|
128
-24%
|
116
-10%
|
124
+7%
|
86
-31%
|
85
-1%
|
46
-46%
|
76
+64%
|
90
+19%
|
93
+4%
|
154
+65%
|
153
0%
|
159
+4%
|
158
-1%
|
163
+3%
|
155
-5%
|
140
-10%
|
150
+7%
|
144
-3%
|
64
-56%
|
43
-33%
|
39
-8%
|
5
-86%
|
51
+841%
|
73
+44%
|
83
+13%
|
77
-7%
|
35
-54%
|
62
+76%
|
41
-33%
|
50
+20%
|
|
Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||
Interest Income Expense |
0
|
(0)
|
(0)
|
(1)
|
(0)
|
(0)
|
(1)
|
(1)
|
(1)
|
(1)
|
(3)
|
(5)
|
(6)
|
(7)
|
(6)
|
(5)
|
(5)
|
(4)
|
(5)
|
(6)
|
(7)
|
(10)
|
(12)
|
(16)
|
(20)
|
(23)
|
(24)
|
(23)
|
(30)
|
(32)
|
(34)
|
(36)
|
(29)
|
(29)
|
(30)
|
(29)
|
(27)
|
(25)
|
(24)
|
(22)
|
|
Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(6)
|
(18)
|
(36)
|
(49)
|
(42)
|
(42)
|
(31)
|
|
Pre-Tax Income |
195
N/A
|
173
-11%
|
160
-7%
|
174
+8%
|
189
+9%
|
201
+6%
|
208
+4%
|
195
-6%
|
165
-15%
|
168
+2%
|
126
-25%
|
111
-11%
|
118
+6%
|
79
-33%
|
79
0%
|
42
-47%
|
71
+71%
|
85
+20%
|
89
+4%
|
148
+66%
|
145
-2%
|
149
+3%
|
146
-2%
|
147
+1%
|
135
-8%
|
117
-13%
|
125
+7%
|
121
-3%
|
34
-72%
|
11
-68%
|
6
-50%
|
(31)
N/A
|
22
N/A
|
38
+74%
|
36
-6%
|
11
-69%
|
(40)
N/A
|
(6)
+86%
|
(24)
-324%
|
(4)
+84%
|
|
Net Income | |||||||||||||||||||||||||||||||||||||||||
Tax Provision |
(65)
|
(57)
|
(52)
|
(30)
|
(38)
|
(42)
|
(45)
|
(51)
|
(40)
|
(46)
|
(31)
|
(38)
|
(44)
|
(22)
|
(22)
|
(18)
|
(42)
|
(50)
|
(57)
|
(83)
|
(70)
|
(70)
|
(63)
|
(56)
|
(33)
|
(21)
|
(21)
|
(23)
|
(11)
|
(8)
|
(9)
|
4
|
(9)
|
(18)
|
24
|
27
|
44
|
39
|
4
|
1
|
|
Income from Continuing Operations |
130
|
116
|
109
|
144
|
151
|
158
|
163
|
144
|
125
|
122
|
94
|
73
|
74
|
57
|
57
|
23
|
29
|
35
|
32
|
65
|
76
|
80
|
84
|
91
|
102
|
96
|
105
|
99
|
22
|
3
|
(4)
|
(27)
|
13
|
20
|
60
|
38
|
4
|
34
|
(20)
|
(3)
|
|
Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
1
|
2
|
3
|
5
|
4
|
4
|
2
|
3
|
3
|
5
|
5
|
2
|
3
|
1
|
(1)
|
0
|
(0)
|
(1)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Net Income (Common) |
130
N/A
|
116
-10%
|
109
-6%
|
144
+32%
|
151
+5%
|
158
+5%
|
163
+3%
|
144
-12%
|
125
-13%
|
123
-2%
|
96
-22%
|
76
-21%
|
79
+4%
|
61
-23%
|
61
-1%
|
26
-58%
|
31
+22%
|
37
+19%
|
37
-2%
|
70
+91%
|
78
+11%
|
82
+6%
|
84
+2%
|
91
+8%
|
110
+21%
|
104
-6%
|
112
+8%
|
107
-5%
|
24
-77%
|
13
-46%
|
13
N/A
|
7
-44%
|
56
+666%
|
74
+32%
|
144
+95%
|
134
-7%
|
382
+185%
|
392
+2%
|
308
-21%
|
302
-2%
|
|
EPS (Diluted) |
4.6
N/A
|
4.19
-9%
|
3.93
-6%
|
5.14
+31%
|
5.4
+5%
|
5.74
+6%
|
5.97
+4%
|
5.17
-13%
|
4.48
-13%
|
4.37
-2%
|
3.47
-21%
|
2.81
-19%
|
3.01
+7%
|
2.31
-23%
|
2.26
-2%
|
1.03
-54%
|
1.29
+25%
|
1.58
+22%
|
1.56
-1%
|
2.92
+87%
|
3.3
+13%
|
3.43
+4%
|
3.5
+2%
|
3.7
+6%
|
4.41
+19%
|
4.06
-8%
|
4.41
+9%
|
4.29
-3%
|
0.98
-77%
|
0.54
-45%
|
0.54
N/A
|
0.3
-44%
|
2.24
+647%
|
2.99
+33%
|
5.68
+90%
|
5.28
-7%
|
14.82
+181%
|
14.73
-1%
|
11.76
-20%
|
11.5
-2%
|