ST. LOUIS, Oct. 28, 2014 /PRNewswire/ -- Centene Corporation (NYSE: CNC) today announced its financial results for the quarter ended September 30, 2014. The following discussions, with the exception of cash flow information, are in the context of continuing operations. For the third quarter of 2014, we reported net earnings per diluted share of $1.34. Details of the earnings per diluted share are highlighted below:



                                        Third Quarter
                                        -------------

                                     2014             2013
                                     ----             ----

    Net earnings per diluted share           $1.34            $0.88

    Impact of Health Insurer Fee     0.15                   -

    Acquisition transaction costs    0.06                   -

    Benefit for tax adjustment
     related to prior periods      (0.33)                  -

    Total, excluding above items             $1.22            $0.88
                                             =====            =====

Included in the table above are the following items:


    --  A $0.15 per diluted share impact for the health insurer fee related to
        two states where we have not yet received signed agreements.
    --  Transaction costs of $0.06 per diluted share associated with
        acquisitions in the third quarter.
    --  An income tax benefit of $0.33 per diluted share for periods prior to
        the third quarter 2014.  During the third quarter of 2014, the Internal
        Revenue Service (IRS) issued final regulations related to compensation
        deduction limitations applicable to certain health insurance issuers. 
        As a result, we no longer believe the deduction limitations apply to
        Centene for 2013 and 2014.  Accordingly, we reversed previously recorded
        tax expense from prior periods for this item.

Michael F. Neidorff, Centene's Chairman and Chief Executive Officer, stated, "The underlying operations performed well during the quarter, delivering over 50% revenue growth over 2013. We continue to successfully execute our growth strategy and expect performance to remain strong over the remainder of 2014."

Key financial metrics for the third quarter of 2014 are summarized as follows:


    --  Quarter-end managed care membership of 3,705,300, including non-risk
        membership of 303,500, an increase of 1,092,800 members, or 42% year
        over year.
    --  Premium and service revenues of $4.2 billion, representing 53% growth
        year over year.
    --  Health Benefits Ratio of 89.7%, compared to 87.8% in 2013.
    --  General and Administrative expense ratio of 8.0%, compared to 9.1% in
        2013.
    --  Operating cash flow of $441.8 million for the third quarter of 2014.

Other Events


    --  In October 2014, our subsidiary, Louisiana Healthcare Connections, was
        recommended for a contract award by the Louisiana Department of Health
        and Hospitals to serve Bayou Health (Medicaid) beneficiaries. The new
        Bayou Health contract is expected to commence early in the first quarter
        of 2015.
    --  In August and September 2014, respectively, our Missouri subsidiary,
        Home State Health, and our Florida subsidiary, Sunshine Health, received
        accreditation from the National Committee for Quality Assurance.
    --  In September 2014, Centene was added to the S&P MidCap 400 Index and the
        Barron's 400 Index.

Membership

The following table sets forth the Company's membership by state for its managed care organizations:



                                    September 30,
                                    -------------

                                  2014            2013
                                  ----            ----

    Arizona                      7,000                    23,700

    Arkansas                    36,600                         -

    California                 144,700                         -

    Florida                    411,200                   217,800

    Georgia                    382,600                   314,100

    Illinois                    31,300                    22,800

    Indiana                    199,500                   198,400

    Kansas                     144,200                   137,700

    Louisiana                  150,800                   152,600

    Massachusetts               46,600                    23,200

    Minnesota                    9,500                         -

    Mississippi                 99,300                    76,900

    Missouri                    64,900                    58,200

    New Hampshire               56,600                         -

    Ohio                       261,000                   170,900

    South Carolina             106,500                    89,400

    Tennessee                   21,200                    20,400

    Texas                      961,100                   957,300

    Washington                 192,500                    77,100

    Wisconsin                   74,700                    72,000
                                ------                    ------

    Total at-risk membership 3,401,800                 2,612,500

    Non-risk membership        303,500                         -
                               -------

    Total                    3,705,300                 2,612,500
                             =========                 =========

At September 30, 2014, the Company served 193,100 Medicaid members in Medicaid expansion programs in California, Illinois, Massachusetts, New Hampshire, Ohio and Washington included in the table above. The Company also served 195,500 members at September 30, 2014 under its behavioral health contract in Arizona, compared to 160,700 members at September 30, 2013.

The following table sets forth our membership by line of business:



                                        September 30,
                                        -------------

                                      2014            2013
                                      ----            ----

    Medicaid                     2,578,300                 1,953,300

    CHIP & Foster Care             247,700                   274,900

    ABD, Medicare & Duals          383,400                   302,000

    Health Insurance Marketplace
     (HIM)                          76,000                         -

    Hybrid Programs                 19,900                    19,600

    Long Term Care (LTC)            55,200                    31,600

    Correctional Services           41,300                    31,100
                                    ------                    ------

    Total at-risk membership     3,401,800                 2,612,500

    Non-risk membership            303,500                         -
                                   -------                       ---

    Total                        3,705,300                 2,612,500
                                 =========                 =========

The following table identifies our dual eligible membership by line of business. The membership tables above include these members.




                                     September 30,
                                     -------------

                                      2014                 2013
                                      ----                 ----

    ABD                            119,300                          72,000

    LTC                             35,500                          19,600

    Medicare                         9,800                           6,100
                                     -----                           -----

    Total                          164,600                          97,700
                                   =======                          ======

Statement of Operations: Three Months Ended September 30, 2014


    --  For the third quarter of 2014, Premium and Service Revenues increased
        53% to $4.2 billion from $2.7 billion in the third quarter of 2013.  The
        increase was primarily as a result of the expansions in Florida, Ohio,
        Washington and Illinois, growth in the AcariaHealth business, the
        addition of California and New Hampshire operations and our
        participation in the Health Insurance Marketplaces.
    --  Consolidated HBR for the third quarter of 2014, was 89.7%, compared to
        87.8% in the same period in 2013.  The HBR increase compared to 2013 is
        attributable to an increase in higher acuity membership.  Consolidated
        HBR increased from 88.9% in the second quarter of 2014 due to an
        increase in higher acuity membership.
    --  The following table compares the results for new business and existing
        business for the quarters ended September 30,:


                         2014 2013
                         ---- ----

    Premium and Service
     Revenue

    New business          27%        14%

    Existing business     73%        86%


    HBR

    New business        91.4%      96.5%

    Existing business   89.0%      86.3%

    --  Consolidated G&A expense ratio for the third quarter of 2014 was 8.0%,
        compared to 9.1% in the prior year.   The year over year decrease
        primarily reflects the leveraging of expenses over higher revenue in
        2014.
    --  Earnings from operations were $108.0 million in the third quarter of
        2014 compared to $84.0 million in the third quarter of 2013.  Net
        earnings attributable to Centene Corporation were $81.1 million in the
        third quarter of 2014.  This compares to $50.3 million in the third
        quarter of 2013.
    --  Diluted earnings per share of $1.34, or $1.22 excluding a $(0.15) impact
        associated with the health insurer fee, a $(0.06) impact from
        transaction costs and a $0.33 benefit associated with the final
        regulations on the deduction of compensation, compared to $0.88 in 2013.

Balance Sheet and Cash Flow

At September 30, 2014, the Company had cash, investments and restricted deposits of $2,898.6 million, including $70.3 million held by its unregulated entities. Medical claims liabilities totaled $1,588.8 million, representing 43.1 days in claims payable. Total debt was $954.9 million, which includes $140.0 million of borrowings on the $500 million revolving credit facility at quarter end. Debt to capitalization was 35.0% at September 30, 2014, excluding the $70.7 million non-recourse mortgage note. Cash flow from operations for the three months ended September 30, 2014, was $441.8 million, or 5.6 times net earnings.

A reconciliation of the Company's change in days in claims payable from the immediately preceding quarter-end is presented below:



    Days in claims payable, June
     30, 2014                         42.9

    Timing of claim payments           0.2
                                       ---

    Days in claims payable,
     September 30, 2014               43.1
                                      ====

Outlook

The table below depicts the Company's annual GAAP guidance for 2014.



                                          Full Year 2014
                                          --------------

                                   Low                   High
                                   ---                   ----

    Premium and Service Revenues
     (in millions)                           $15,300                 $15,800

    Diluted EPS                                $4.35                   $4.50

    Consolidated Health Benefits
     Ratio                          88.9%                     89.4%

    General & Administrative
     expense ratio                   8.2%                      8.6%

    Effective Tax Rate              40.0%                     42.0%

    Diluted Shares Outstanding (in
     thousands)                    60,000                     60,400

The table below provides a roll-forward of diluted EPS from the Company's prior guidance to its current 2014 annual GAAP guidance.



                                           Full Year 2014
                                           --------------

                                       Low                High
                                       ---                ----

    Prior Diluted EPS Guidance                   $3.70              $3.90

    Increase From Improved Performance   0.14                  0.09
                                         ----                  ----

                                         3.84                  3.99

    Tax Effect Related to Prior Years    0.24                  0.24

    Tax Effect Related to 2014           0.27                  0.27

    Revised 2014 Diluted EPS Guidance    4.35                  4.50
                                         ====                  ====

The 2014 guidance amounts reflect the following items:


    --  We anticipate receiving an additional signed agreement for Texas in the
        fourth quarter related to the Health Insurer Fee such that the Health
        Insurer Fee will not have a significant impact on full year 2014
        results.
    --  Included in the guidance for 2014 is approximately $0.24 per diluted
        share, or $14.5 million, in tax benefits resulting from the reversal of
        amounts recorded in prior years.  For 2014, the benefit related to the
        final regulations on compensation deduction limitations is approximately
        $0.27 per diluted share.
    --  Acquisition transaction costs of $0.12 are included in the full year
        guidance amounts.

Excluding the impact of the reversal of tax expense associated with periods prior to 2014, the Company expects its 2014 annual effective tax rate, including the fourth quarter, to be between 45% - 46%.

Conference Call

As previously announced, the Company will host a conference call Tuesday, October 28, 2014, at 8:30 A.M. (Eastern Time) to review the financial results for the third quarter ended September 30, 2014, and to discuss its business outlook. Michael F. Neidorff and William N. Scheffel will host the conference call.

Investors and other interested parties are invited to listen to the conference call by dialing 1-866-739-7850 in the U.S. and Canada; +1-412-902-6577 from abroad; or via a live, audio webcast on the Company's website at www.centene.com, under the Investors section. Or, participants can register for the conference call in advance by navigating to http://dpregister.com/10052334, to receive a dial-in number upon registration. A webcast replay will be available for on-demand listening shortly after the completion of the call for the next twelve months or until 11:59 PM (Eastern Time) on Tuesday, October 27, 2015, at the aforementioned URL. In addition, a digital audio playback will be available until 9:00 AM Eastern Time on Wednesday, November 5, 2014, by dialing 1-877-344-7529 in the U.S. and Canada, or +1-412-317-0088 from abroad, and entering access code 10052334.

Other Information

The discussion in the third bullet under the heading "Statement of Operations: Three Months Ended September 30, 2014" contains financial information for new and existing businesses. Existing businesses are primarily state markets or significant geographic expansion in an existing state or product that we have managed for four complete quarters. New businesses are primarily new state markets or significant geographic expansion in an existing state or product that conversely, we have not managed for four complete quarters.

About Centene Corporation

Centene Corporation, a Fortune 500 company, is a leading multi-line healthcare enterprise that provides programs and services to government sponsored healthcare programs, focusing on under-insured and uninsured individuals. Many receive benefits provided under Medicaid, including the State Children's Health Insurance Program (CHIP), as well as Aged, Blind or Disabled (ABD), Foster Care and Long Term Care (LTC), in addition to other state-sponsored/hybrid programs, and Medicare (Special Needs Plans). The Company operates local health plans and offers a range of health insurance solutions. It also contracts with other healthcare and commercial organizations to provide specialty services including behavioral health, care management software, correctional systems healthcare, in-home health services, life and health management, managed vision, pharmacy benefits management, specialty pharmacy and telehealth services.

The information provided in this press release contains forward-looking statements that relate to future events and future financial performance of Centene. Subsequent events and developments may cause the Company's estimates to change. The Company disclaims any obligation to update this forward-looking financial information in the future. Readers are cautioned that matters subject to forward-looking statements involve known and unknown risks and uncertainties, including economic, regulatory, competitive and other factors that may cause Centene's or its industry's actual results, levels of activity, performance or achievements to be materially different from any future results, levels of activity, performance or achievements expressed or implied by these forward-looking statements. Actual results may differ from projections or estimates due to a variety of important factors, including Centene's ability to accurately predict and effectively manage health benefits and other operating expenses and reserves; competition; membership and revenue projections; timing of regulatory contract approval; changes in healthcare practices; changes in federal or state laws or regulations, including the Patient Protection and Affordable Care Act and the Health Care and Education Affordability Reconciliation Act and any regulations enacted thereunder; changes in expected contract start dates; changes in expected closing dates, estimated purchase price and accretion for acquisitions; inflation; provider and state contract changes; new technologies; advances in medicine; reduction in provider payments by governmental payors; major epidemics; disasters and numerous other factors affecting the delivery and cost of healthcare; the expiration, cancellation or suspension of our Medicare or Medicaid managed care contracts by federal or state governments; the outcome of pending legal proceedings; availability of debt and equity financing, on terms that are favorable to us; and general economic and market conditions, as well as those factors disclosed in the Company's publicly filed documents.

[Tables Follow]




                                            CENTENE CORPORATION AND SUBSIDIARIES
                                                CONSOLIDATED BALANCE SHEETS
                                             (In thousands, except share data)
                                                        (Unaudited)


                                                        September 30, 2014               December 31, 2013
                                                        ------------------               -----------------

    ASSETS

    Current assets:

    Cash and cash equivalents of continuing
     operations                                                               $1,523,596                       $974,304

    Cash and cash equivalents of
     discontinued operations                                        59,376                            63,769
                                                                    ------                            ------

    Total cash and cash equivalents                              1,582,972                         1,038,073

    Premium and related receivables                                685,188                           428,570

    Short term investments                                         166,993                           102,126

    Other current assets                                           319,700                           217,661

    Other current assets of discontinued
     operations                                                     12,858                            13,743
                                                                    ------                            ------

    Total current assets                                         2,767,711                         1,800,173

    Long term investments                                        1,108,261                           791,900

    Restricted deposits                                             99,727                            46,946

    Property, software and equipment, net                          424,229                           395,407

    Goodwill                                                       753,060                           348,432

    Intangible assets, net                                         127,297                            48,780

    Other long term assets                                         140,429                            59,357

    Long term assets of discontinued
     operations                                                     25,631                            38,305
                                                                    ------                            ------

    Total assets                                                              $5,446,345                     $3,529,300
                                                                              ==========                     ==========


    LIABILITIES AND STOCKHOLDERS' EQUITY

    Current liabilities:

    Medical claims liability                                                  $1,588,798                     $1,111,709

    Accounts payable and accrued expenses                          926,780                           375,862

    Unearned revenue                                                94,961                            38,191

    Current portion of long term debt                                5,131                             3,065

    Current liabilities of discontinued
     operations                                                     18,623                            30,294
                                                                    ------                            ------

    Total current liabilities                                    2,634,293                         1,559,121

    Long term debt                                                 949,720                           665,697

    Other long term liabilities                                     80,371                            60,015

    Long term liabilities of discontinued
     operations                                                        411                             1,028
                                                                       ---                             -----

    Total liabilities                                            3,664,795                         2,285,861

    Commitments and contingencies

    Redeemable noncontrolling interest                             140,499                                 -

    Stockholders' equity:

    Common stock, $.001 par value;
     authorized 200,000,000 shares;
     61,357,390 issued and 58,666,797
     outstanding at September 30, 2014, and
     58,673,215 issued and 55,319,239
     outstanding at December 31, 2013                                   61                                59

    Additional paid-in capital                                     811,752                           594,326

    Accumulated other comprehensive loss                             (605)                          (2,620)

    Retained earnings                                              896,385                           731,919

    Treasury stock, at cost (2,690,593 and
     3,353,976 shares, respectively)                              (74,690)                         (89,643)
                                                                   -------                           -------

    Total Centene stockholders' equity                           1,632,903                         1,234,041

    Noncontrolling interest                                          8,148                             9,398
                                                                     -----                             -----

    Total stockholders' equity                                   1,641,051                         1,243,439
                                                                 ---------                         ---------

    Total liabilities and stockholders'
     equity                                                                   $5,446,345                     $3,529,300
                                                                              ==========                     ==========




                                                                                             CENTENE CORPORATION AND SUBSIDIARIES
                                                                                             CONSOLIDATED STATEMENTS OF OPERATIONS
                                                                                               (In thousands, except share data)
                                                                                                          (Unaudited)


                                                                     Three Months Ended September 30,                               Nine Months Ended  September 30,
                                                                     --------------------------------                               --------------------------------

                                                                   2014                                  2013                        2014                      2013
                                                                   ----                                  ----                        ----                      ----

    Revenues:

    Premium                                                                $3,780,256                                           $2,613,567                           $10,182,201  $7,415,518

    Service                                                     378,833                                 112,497                                1,070,036                  251,290
                                                                -------                                 -------                                ---------                  -------

    Premium and service revenues                              4,159,089                               2,726,064                               11,252,237                7,666,808

    Premium tax and health insurer
     fee                                                        192,772                                  69,504                                  583,212                  264,781
                                                                -------                                  ------                                  -------                  -------

    Total revenues                                            4,351,861                               2,795,568                               11,835,449                7,931,589
                                                              ---------                               ---------                               ----------                ---------

    Expenses:

    Medical costs                                             3,390,090                               2,293,616                                9,092,644                6,582,445

    Cost of services                                            327,232                                 100,479                                  935,404                  218,844

    General and administrative
     expenses                                                   333,878                                 249,028                                  950,432                  675,783

    Premium tax expense                                         160,744                                  68,453                                  491,691                  262,188

    Health insurer fee expense                                   31,985                                       -                                  94,640                        -
                                                                 ------                                     ---                                  ------                      ---

    Total operating expenses                                  4,243,929                               2,711,576                               11,564,811                7,739,260
                                                              ---------                               ---------                               ----------                ---------

    Earnings from operations                                    107,932                                  83,992                                  270,638                  192,329

    Other income (expense):

    Investment and other income                                   5,676                                   4,757                                   17,652                   13,099

    Interest expense                                            (9,282)                                (6,603)                                (24,909)                (20,261)
                                                                 ------                                  ------                                  -------                  -------

    Earnings from continuing
     operations, before income tax
     expense                                                    104,326                                  82,146                                  263,381                  185,167

    Income tax expense                                           26,696                                  32,280                                  106,125                   72,937
                                                                 ------                                  ------                                  -------                   ------

    Earnings from continuing
     operations, net of income tax
     expense                                                     77,630                                  49,866                                  157,256                  112,230

    Discontinued operations, net
     of income tax expense
     (benefit) of $(142), $(620),
     $1,311, and $(970),
     respectively                                                 1,521                                   (952)                                   2,368                  (1,394)


    Net earnings                                                 79,151                                  48,914                                  159,624                  110,836

    Noncontrolling interest                                     (3,469)                                  (459)                                 (4,842)                 (1,023)
                                                                 ------                                    ----                                   ------                   ------

    Net earnings attributable to
     Centene Corporation                                                      $82,620                                              $49,373                              $164,466    $111,859
                                                                              =======                                              =======                              ========    ========


    Amounts attributable to Centene Corporation common shareholders:

    Earnings from continuing
     operations, net of income tax
     expense                                                                  $81,099                                              $50,325                              $162,098    $113,253

    Discontinued operations, net
     of income tax expense
     (benefit)                                                    1,521                                   (952)                                   2,368                  (1,394)

    Net earnings                                                              $82,620                                              $49,373                              $164,466    $111,859
                                                                              =======                                              =======                              ========    ========


    Net earnings (loss) per common share attributable to Centene Corporation:

    Basic:

    Continuing operations                                                       $1.38                                                $0.92                                 $2.80       $2.10

    Discontinued operations                                        0.03                                  (0.02)                                    0.04                   (0.02)

    Basic earnings per common
     share                                                                      $1.41                                                $0.90                                 $2.84       $2.08
                                                                                =====                                                =====                                 =====       =====


    Diluted:

    Continuing operations                                                       $1.34                                                $0.88                                 $2.70       $2.02

    Discontinued operations                                        0.02                                  (0.01)                                    0.04                   (0.02)

    Diluted earnings per common
     share                                                                      $1.36                                                $0.87                                 $2.74       $2.00
                                                                                =====                                                =====                                 =====       =====


    Weighted average number of common shares outstanding:

    Basic                                                    58,613,484                              54,679,660                               57,956,152               53,863,779

    Diluted                                                  60,681,875                              56,933,056                               59,936,699               55,956,421



                                              CENTENE CORPORATION AND SUBSIDIARIES
                                             CONSOLIDATED STATEMENTS OF CASH FLOWS
                                                         (In thousands)
                                                          (Unaudited)


                                                               Nine Months Ended  September 30,
                                                               --------------------------------

                                                              2014                       2013
                                                              ----                       ----

    Cash flows from operating activities:

    Net earnings                                                        $159,624                          $110,836

    Adjustments to reconcile net earnings to net cash provided by operating activities

    Depreciation and amortization                           65,008                                 50,220

    Stock compensation expense                              34,613                                 27,252

    Deferred income taxes                                 (64,931)                                 1,626

    Changes in assets and liabilities

    Premium and related receivables                      (243,032)                              (58,587)

    Other current assets                                  (24,678)                              (19,133)

    Other assets                                          (51,625)                              (65,397)

    Medical claims liabilities                             476,414                                103,895

    Unearned revenue                                        54,000                                  7,976

    Accounts payable and accrued
     expenses                                              427,128                                 48,840

    Other operating activities                              21,213                                  4,142
                                                            ------                                  -----

    Net cash provided by operating
     activities                                            853,734                                211,670
                                                           -------                                -------

    Cash flows from investing activities:

    Capital expenditures                                  (68,528)                              (46,383)

    Purchases of investments                             (738,474)                             (666,016)

    Sales and maturities of
     investments                                           319,711                                451,034

    Investments in acquisitions, net
     of cash acquired                                     (94,154)                              (62,773)
                                                           -------                                -------

    Net cash used in investing
     activities                                          (581,445)                             (324,138)
                                                          --------                               --------

    Cash flows from financing activities:

    Proceeds from exercise of stock
     options                                                 5,472                                  7,674

    Proceeds from borrowings                             1,385,000                                 30,000

    Payment of long-term debt                          (1,117,576)                               (40,842)

    Proceeds from stock offering                                 -                                15,225

    Excess tax benefits from stock
     compensation                                            6,903                                  1,140

    Common stock repurchases                               (5,632)                               (5,677)

    Contribution from noncontrolling
     interest                                                5,407                                  5,864

    Debt issue costs                                       (6,475)                               (3,587)
                                                            ------                                 ------

    Net cash provided by financing
     activities                                            273,099                                  9,797
                                                           -------                                  -----

    Effect of exchange rate changes
     on cash and cash equivalents                            (489)                                     -
                                                              ----                                    ---

    Net increase (decrease) in cash
     and cash equivalents                                  544,899                              (102,671)
                                                           -------                               --------

    Cash and cash equivalents,
     beginning of period                                 1,038,073                                843,952
                                                         ---------                                -------

    Cash and cash equivalents, end
     of period                                                        $1,582,972                          $741,281
                                                                      ==========                          ========

    Supplemental disclosures of cash flow
     information:

    Interest paid                                                        $17,902                           $16,738

    Health insurer fee paid                                126,187                                      -

    Income taxes paid                                      167,283                                 40,921

    Equity issued in connection with
     acquisition                                           190,412                                 75,425



                                                                                                     CENTENE CORPORATION
                                                                                    SUPPLEMENTAL FINANCIAL DATA FROM CONTINUING OPERATIONS


                                                    Q3                   Q2                     Q1                    Q4                   Q3

                                                     2014                            2014                               2014                       2013      2013
                                                     ----                            ----                               ----                       ----      ----

    AT-RISK MEMBERSHIP

    Managed Care:

    Arizona                                         7,000                           7,000                              7,100                      7,100    23,700

    Arkansas                                       36,600                          31,100                             16,400                          -        -

    California                                    144,700                         131,100                            118,100                     97,200         -

    Florida                                       411,200                         313,800                            230,300                    222,000   217,800

    Georgia                                       382,600                         373,000                            331,400                    318,700   314,100

    Illinois                                       31,300                          29,500                             22,400                     22,300    22,800

    Indiana                                       199,500                         200,500                            198,700                    195,500   198,400

    Kansas                                        144,200                         146,100                            145,000                    139,900   137,700

    Louisiana                                     150,800                         148,600                            149,800                    152,300   152,600

    Massachusetts                                  46,600                          47,200                             50,800                     22,600    23,200

    Minnesota                                       9,500                           9,400                              9,400                          -        -

    Mississippi                                    99,300                          97,400                             85,400                     78,300    76,900

    Missouri                                       64,900                          58,700                             58,100                     59,200    58,200

    New Hampshire                                  56,600                          39,500                             37,100                     33,600         -

    Ohio                                          261,000                         225,900                            181,800                    173,200   170,900

    South Carolina                                106,500                         101,800                             96,300                     91,900    89,400

    Tennessee                                      21,200                          21,300                             21,100                     20,700    20,400

    Texas                                         961,100                         921,500                            904,000                    935,100   957,300

    Washington                                    192,500                         193,800                            151,700                     82,100    77,100

    Wisconsin                                      74,700                          67,300                             70,800                     71,500    72,000
                                                   ------                          ------                             ------                     ------    ------

    Total at-risk membership                    3,401,800                       3,164,500                          2,885,700                  2,723,200 2,612,500
                                                ---------                       ---------                          ---------                  --------- ---------

    Non-risk membership                           303,500                               -                                 -                         -        -
                                                  -------                             ---                               ---                       ---      ---

    TOTAL                                       3,705,300                       3,164,500                          2,885,700                  2,723,200 2,612,500
                                                =========                       =========                          =========                  ========= =========


    Medicaid                                    2,578,300                       2,385,500                          2,169,100                  2,054,700 1,953,300

    CHIP & Foster Care                            247,700                         261,800                            269,200                    275,100   274,900

    ABD, Medicare & Duals                         383,400                         329,700                            300,500                    305,300   302,000

    HIM                                            76,000                          75,700                             39,700                          -        -

    Hybrid Programs                                19,900                          17,000                             14,400                     19,000    19,600

    LTC                                            55,200                          53,500                             51,800                     37,800    31,600

    Correctional Services                          41,300                          41,300                             41,000                     31,300    31,100
                                                   ------                          ------                             ------                     ------    ------

    Total at-risk membership                    3,401,800                       3,164,500                          2,885,700                  2,723,200 2,612,500
                                                ---------                       ---------                          ---------                  --------- ---------

    Non-risk membership                           303,500                               -                                 -                         -        -
                                                  -------                             ---                               ---                       ---      ---

    TOTAL                                       3,705,300                       3,164,500                          2,885,700                  2,723,200 2,612,500
                                                =========                       =========                          =========                  ========= =========


    Specialty Services(a):

    Cenpatico Behavioral
     Health Arizona                               195,500                         182,200                            162,700                    156,600   160,700


    (a) Includes external membership only.


    REVENUE PER MEMBER PER
     MONTH(b)                                                 $370                                         $359                                   $355            $335 $328


    CLAIMS(b)

    Period-end inventory                          970,200                         745,400                            808,500                    622,200   698,900

    Average inventory                             637,100                         584,000                            555,400                    511,700   505,800

    Period-end inventory
     per member                                      0.29                            0.24                               0.28                       0.23      0.27

    (b) Revenue per member and claims information are presented for the Managed Care at-risk members.


    NUMBER OF EMPLOYEES                            12,900                          12,300                             11,200                      8,800     8,200




                                                        Q3                       Q2                     Q1                       Q4                     Q3

                                                         2014                                 2014                                   2014                               2013           2013
                                                         ----                                 ----                                   ----                               ----           ----


    DAYS IN CLAIMS PAYABLE (c)                           43.1                                 42.9                                   42.6                               42.4           40.6

    (c) Days in Claims Payable is a calculation of Medical Claims Liabilities at the end of the period divided by average claims expense per calendar day for such period.


    CASH, INVESTMENTS AND RESTRICTED DEPOSITS (in millions)

    Regulated                                                    $2,828.3                                         $2,352.3                                         $2,166.4                 $1,870.6  $1,612.9

    Unregulated                                          70.3                                            $50.3                                 49.3                          44.7                37.6
                                                         ----                                            -----                                 ----                          ----                ----

    TOTAL                                                        $2,898.6                                         $2,402.6                                         $2,215.7                 $1,915.3  $1,650.5
                                                                 ========                                         ========                                         ========                 ========  ========


    DEBT TO CAPITALIZATION                              36.8%                               37.5%                                 36.5%                             35.0%         30.5%

    DEBT TO CAPITALIZATION
     EXCLUDING NON-RECOURSE
     DEBT(d)                                            35.0%                               35.5%                                 34.4%                             32.4%         27.4%

    Debt to Capitalization is calculated as follows: total debt divided by (total debt + total equity).

    (d) The non-recourse debt represents the Company's mortgage note payable ($70.7 million at September 30, 2014).



     Operating
     Ratios:


                     Three Months Ended  Nine Months Ended
                       September 30,       September 30,
                    ------------------- ------------------

                                   2014 2013                   2014     2013
                                   ---- ----                   ----     ----

    Health
     Benefits
     Ratios:

     Medicaid,
     CHIP,
     Foster
     Care
     & HIM                        86.5%                 84.8%       86.1%    87.9%

    ABD,
     LTC &
     Medicare                      93.9                   92.1         94.0      90.5

     Specialty
     Services                      86.8                   86.8         84.9      84.4

      Total                        89.7                   87.8         89.3      88.8


    Total
     General
     &
     Administrative
     Expense
     Ratio                         8.0%                  9.1%        8.4%     8.8%

MEDICAL CLAIMS LIABILITY (In thousands)

The changes in medical claims liability are summarized as follows:


    Balance, September 30, 2013                                   $1,013,246

    Incurred related to:

    Current period                                  11,652,971

    Prior period                                     (148,132)
                                                      --------

    Total incurred                                  11,504,839

    Paid related to:

    Current period                                  10,087,868

    Prior period                                       841,419
                                                       -------

    Total paid                                      10,929,287
                                                    ==========

    Balance, September 30, 2014                                   $1,588,798
                                                                  ==========

Centene's claims reserving process utilizes a consistent actuarial methodology to estimate Centene's ultimate liability. Any reduction in the "Incurred related to: Prior period" amount may be offset as Centene actuarially determines "Incurred related to: Current period." As such, only in the absence of a consistent reserving methodology would favorable development of prior period claims liability estimates reduce medical costs. Centene believes it has consistently applied its claims reserving methodology in each of the periods presented.

The amount of the "Incurred related to: Prior period" above represents favorable development and includes the effects of reserving under moderately adverse conditions, new markets where we use a conservative approach in setting reserves during the initial periods of operations, receipts from other third party payors related to coordination of benefits and lower medical utilization and cost trends for dates of service prior to September 30, 2013.

SOURCE Centene Corporation