EX-99.2 3 hum-2024q28kxex99x2detailed.htm EX-99.2 Document

n e w s r e l e a s e
                                        
Exhibit 99.2
Humana Inc.
500 West Main Street
P.O. Box 1438
Louisville, KY 40202
http://www.humana.com
FOR MORE INFORMATION CONTACT:
Lisa Stoner
Humana Investor Relations
(502) 580-2652
e-mail: LStamper@humana.com
humanalogoa051.jpg
Mark Taylor
Humana Corporate Communications
(317) 753-0345
e-mail: MTaylor108@humana.com

Humana Reports Second Quarter 2024 Financial Results;
Affirms Full Year Adjusted 2024 Financial Guidance

Reports 2Q24 earnings per share (EPS) of $5.62 on a GAAP basis, Adjusted EPS of $6.96; reports YTD 2024 EPS of $11.74 on a GAAP basis, $14.19 on an Adjusted basis
Revises FY 2024 EPS guidance to 'approximately $12.81' (previously 'approximately $13.93') on a GAAP basis, while affirming Adjusted EPS of 'approximately $16.00'; affirms FY 2024 Insurance segment benefit ratio of approximately 90 percent
Raises 2024 individual Medicare Advantage annual membership growth by 75,000 to now anticipate annual growth of approximately 225,000, or 4.2 percent
Publishes Letter from the CEO and prepared management remarks to Investor Relations page of www.humana.com ahead of this morning's 9:00 a.m. ET question and answer session to discuss its financial results for the quarter and expectations for future earnings
LOUISVILLE, KY (July 31, 2024) – Humana Inc. (NYSE: HUM) today reported consolidated pretax results and diluted earnings per share (EPS) for the quarter ended June 30, 2024 (2Q24) versus the quarter ended June 30, 2023 (2Q23) and for the six months ended June 30, 2024 (YTD 2024) versus the six months ended June 30, 2023 (YTD 2023) as noted in the tables below.

1


Consolidated income before income taxes and equity in net earnings (pretax results) In millions
2Q24 (a)2Q23 (a)YTD 2024 (a)YTD 2023 (a)
Generally Accepted Accounting Principles (GAAP)$918 $1,262 $1,932 $2,876 
Amortization associated with identifiable intangibles15 16 31 34 
Put/call valuation adjustments associated with the company's non-consolidating minority interest investments68 53 199 107 
Impact of exit of employer group commercial medical products business59 45 60 (37)
Value creation initiatives68 — 97 — 
Transaction and integration costs (48)
Accrued charge related to certain anticipated litigation expenses 90  90 
Change in fair market value of publicly-traded equity securities — (1)
Adjusted (non-GAAP)$1,128 $1,470 $2,319 $3,021 
Diluted earnings per share (EPS)2Q24 (a)2Q23 (a)YTD 2024 (a)YTD 2023 (a)
GAAP$5.62 $7.66 $11.74 $17.54 
Amortization associated with identifiable intangibles0.13 0.13 0.25 0.27 
Put/call valuation adjustments associated with the company's non-consolidating minority interest investments0.57 0.43 1.65 0.85 
Impact of exit of employer group commercial medical products business0.49 0.35 0.50 (0.30)
Value creation initiatives0.56 — 0.80 — 
Transaction and integration costs 0.03  (0.38)
Accrued charge related to certain anticipated litigation expenses 0.72  0.72 
Change in fair market value of publicly-traded equity securities —  (0.01)
Cumulative net tax impact of non-GAAP adjustments(0.41)(0.38)(0.75)(0.37)
Adjusted (non-GAAP)$6.96 $8.94 $14.19 $18.32 
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well as additional reconciliations.
Please refer to the tables above, as well as the consolidated and segment highlight sections that follow for additional discussion of the factors impacting the year-over-year comparisons.
In addition, a summary of key consolidated and segment statistics comparing 2Q24 to 2Q23 and YTD 2024 to YTD 2023 follows.



2


Humana Inc. Summary of Results
($ in millions, except per share amounts)
2Q24 (a)2Q23 (a)YTD 2024 (a)YTD 2023 (a)
CONSOLIDATED
Revenues $29,540$26,747$59,151$53,489
Revenues - Adjusted (non-GAAP)$29,380$25,733$58,711$51,385
Pretax results$918$1,262$1,932$2,876
Pretax results - Adjusted (non-GAAP)$1,128$1,470$2,319$3,021
EPS$5.62$7.66$11.74$17.54
EPS - Adjusted (non-GAAP)$6.96$8.94$14.19$18.32
Benefits expense ratio89.0 %86.3 %88.9 %85.9 %
Benefits expense ratio - Adjusted (non-GAAP)88.9 %86.1 %88.9 %86.0 %
Operating cost ratio10.8 %11.8 %10.6 %11.5 %
Operating cost ratio - Adjusted (non-GAAP)10.5 %11.2 %10.4 %11.0 %
Operating cash flows $1,636$9,863
Operating cash flows - Adjusted (non-GAAP) (b) $1,636$2,861
Parent company cash and short term investments$1,256$1,109
Debt-to-total capitalization43.6 %41.0 %
Days in Claims Payable (DCP)41.642.6
INSURANCE SEGMENT
Revenues$28,525$25,875$57,224$51,778
Revenues - Adjusted (non-GAAP)$28,365$24,861$56,784$49,675
Benefits expense ratio89.5 %86.8 %89.4 %86.4 %
Benefits expense ratio - Adjusted (non-GAAP)89.4 %86.6 %89.4 %86.5 %
Operating cost ratio8.4 %9.9 %8.4 %9.6 %
Operating cost ratio - Adjusted (non-GAAP)8.4 %9.2 %8.3 %9.1 %
Income from operations$763$1,031$1,661$2,358
Income from operations - Adjusted (non-GAAP)$826$1,172$1,730$2,422
CENTERWELL SEGMENT
Revenues$4,947$4,530$9,765$9,035
Operating cost ratio92.0 %92.6 %92.5 %92.1 %
Income from operations$338$287$620$617
Income from operations - Adjusted (non-GAAP) (c)$394$337$729$716
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well as reconciliations.





3



FY 2024 Earnings Guidance
Humana revised its GAAP EPS guidance for the year ending December 31, 2024 (FY 2024) to approximately $12.81 from approximately $13.93, while affirming its Adjusted EPS guidance of approximately $16.00.
Additional FY 2024 guidance points are included on page 15 of this earnings release.

Diluted earnings per share
FY 2024
 Guidance
GAAP approximately $12.81
Amortization of identifiable intangibles0.50 
Put/call valuation adjustments associated with the company's non-consolidating minority interest investments (d)1.65 
Impact of exit of employer group commercial medical products business1.21 
Value creation initiatives (d)0.80 
Cumulative net tax impact of non-GAAP adjustments(0.97)
Adjusted (non-GAAP) – FY 2024 projectedapproximately $16.00
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well
as additional reconciliations.

Humana Consolidated Highlights

Humana Inc. Summary of Results
($ in millions, except per share amounts)
2Q24 (a)2Q23 (a)YTD 2024 (a)YTD 2023 (a)
CONSOLIDATED
Revenues $29,540$26,747$59,151$53,489
Revenues - Adjusted (non-GAAP)$29,380$25,733$58,711$51,385
Pretax results$918$1,262$1,932$2,876
Pretax results - Adjusted (non-GAAP)$1,128$1,470$2,319$3,021
EPS$5.62$7.66$11.74$17.54
EPS - Adjusted (non-GAAP)$6.96$8.94$14.19$18.32
Benefits expense ratio89.0 %86.3 %88.9 %85.9 %
Benefits expense ratio - Adjusted (non-GAAP)88.9 %86.1 %88.9 %86.0 %
Operating cost ratio10.8 %11.8 %10.6 %11.5 %
Operating cost ratio - Adjusted (non-GAAP)10.5 %11.2 %10.4 %11.0 %
Operating cash flows $1,636$9,863
Operating cash flows - Adjusted (non-GAAP) (b) $1,636$2,861
Parent company cash and short term investments$1,256$1,109
Debt-to-total capitalization43.6 %41.0 %
Days in Claims Payable (DCP)41.642.6
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well as reconciliations.



4


Consolidated Revenues
The favorable year-over-year quarter and YTD GAAP consolidated revenues comparisons were primarily driven by the following factors:
higher per member Medicare premiums, and
Medicare Advantage and state-based contracts membership growth.
These factors were partially offset by the continued decline in the company's group commercial medical and stand-alone PDP membership.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) consolidated revenues for the respective periods.
Consolidated Benefit Ratio
The year-over-year quarterly and YTD increases in the GAAP consolidated ratio primarily reflected the following:
the continued impact of elevated Medicare Advantage medical cost trends in 2Q24 and YTD 2024, and
a lesser favorable impact from prior period medical claims reserve development (prior period development) in 2024.
These factors were partially offset by the impact of the pricing and benefit design of the company's 2024 Medicare Advantage products, which included a reduction in benefits in response to the net impact of the 2024 final rate notice and the initial emergence of increased medical cost trends in 2023.
Furthermore, the year-over-year comparison continues to reflect a shift in line of business mix, with growth in Medicare Advantage and state-based contracts and other membership, which can carry a higher benefit ratio.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) consolidated benefit ratios for the respective periods.
Prior Period Medical Claims Reserve Development (Prior Period Development)
Consolidated Favorable Prior Period Development
$ in millions
Basis points (bps)
First
Quarter
Second
Quarter
YTD
Prior Period Development from prior years recognized in 2024 (e)
$535$134$669
Decrease to GAAP benefit ratio(190 bps)(50 bps)(120 bps)
Prior Period Development from prior years recognized in 2023 (e)
$522$232$754
Decrease to GAAP benefit ratio(200 bps)(90 bps)(150 bps)
Consolidated Operating Cost Ratio
The year-over-year quarterly and YTD decreases in the GAAP consolidated operating cost ratio from the respective 2023 periods primarily related to the following:
scale efficiencies associated with growth in the company's Medicare Advantage membership,
administrative cost efficiencies resulting from the company's value creation initiatives,
5


lower commission expense for brokers in 2024 compared to 2023 as a result of the significant individual Medicare Advantage membership growth in 2023, and
the impact of the accrued charge related to certain anticipated litigation expenses included in 2Q23 and YTD 2023 results.
These factors were partially offset by the impact of charges related to value creation initiatives in 2Q24 and YTD 2024. These charges were recorded at the corporate level and not allocated to the segments.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) consolidated operating cost ratios for the respective periods.
Balance sheet
Days in claims payable (DCP) of 41.6 days at June 30, 2024 represented a decrease of 0.9 day from 42.5 days at March 31, 2024, and a decrease of 1.0 day from 42.6 days at June 30, 2023.
The 0.9 day sequential decrease was primarily driven by a return to more normalized claims submission patterns following the Change Healthcare disruption in February 2024.
The 1.0 day year-over-year decrease was primarily driven by lower reserve requirements in provider-capitation accruals due to lower performance-based payment expectations.
Humana's debt-to-total capitalization at June 30, 2024 decreased 150 basis points to 43.6 percent from 45.1 percent at March 31, 2024 primarily driven by 2Q24 net earnings and the net repayment of commercial paper balances.
Operating cash flows
The year-over-year decline in GAAP operating cash flows primarily reflected the significant impact of the early receipt of the $7.00 billion July 2023 premium payment from CMS in June 2023(b), resulting in seven payments being received in YTD 2023 compared to only six received in YTD 2024. Further, YTD 2023 operating cash flows included the CMS mid-year settlement of $2.2 billion received in June 2023, whereas the 2024 settlement was not received until July.
Share repurchases
YTD 2024
Total number of shares repurchased1,948,690
Average price paid per share$384.65 
Remaining repurchase authorization as of July 30, 2024 $2.93 billion
Humana’s Insurance Segment
This segment is comprised of insurance products serving Medicare and state-based contract beneficiaries, as well as individuals and employers. The segment also includes the company's Pharmacy Benefit Manager, or PBM, business.

6


Insurance Segment Results
($ in millions)
2Q24 (a)2Q23 (a)YTD 2024 (a)YTD 2023 (a)
Revenues$28,525$25,875$57,224$51,778
Revenues - Adjusted (non-GAAP)$28,365$24,861$56,784$49,675
Benefits expense ratio89.5 %86.8 %89.4 %86.4 %
Benefits expense ratio - Adjusted (non-GAAP)89.4 %86.6 %89.4 %86.5 %
Operating cost ratio8.4 %9.9 %8.4 %9.6 %
Operating cost ratio - Adjusted (non-GAAP)8.4 %9.2 %8.3 %9.1 %
Income from operations$763$1,031$1,661$2,358
Income from operations - Adjusted (non-GAAP)$826$1,172$1,730$2,422
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well as recalculations.

Insurance Segment Revenues
The year-over-year quarter and YTD increases in GAAP segment revenues from the respective 2023 periods primarily reflected the following items:
higher per member Medicare premiums, and
Medicare Advantage and state-based contracts membership growth.
These factors were partially offset by the continued decline in the company's group commercial medical and stand-alone PDP membership.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) Insurance segment revenues for the respective periods.
Insurance Segment Benefit Ratio
The year-over-year quarter and YTD increases in the GAAP segment ratio primarily reflected the following:
the continued impact of elevated Medicare Advantage medical cost trends in 2Q24 and YTD 2024, and
a lesser favorable impact from prior period development in 2024.
These factors were partially offset by the impact of the pricing and benefit design of the company's 2024 Medicare Advantage products, which included a reduction in benefits in response to the net impact of the 2024 final rate notice and the initial emergence of increased medical cost trends in 2023.
Furthermore, the year-over-year comparison continues to reflect a shift in line of business mix, with growth in Medicare Advantage and state-based contracts and other membership, which can carry a higher benefit ratio.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) Insurance segment benefit ratios for the respective periods.
7


Insurance Segment Operating Cost Ratio
The year-over-year quarter and YTD decreases in the GAAP segment operating cost ratio from the respective 2023 periods primarily related to the following:
scale efficiencies associated with growth in the company's individual Medicare Advantage membership,
administrative cost efficiencies resulting from the company's value creation initiatives,
lower commission expense for brokers in 2024 compared to 2023 as a result of the significant individual Medicare Advantage membership growth in 2023, and
the impact of the accrued charge related to certain anticipated litigation expenses included in 2Q23 and YTD 2023 results.
Refer to the "Footnotes" section included herein for a reconciliation of GAAP to Adjusted (non-GAAP) Insurance segment operating cost ratios for the respective periods.
Humana’s CenterWell Segment
This segment includes pharmacy (excluding the PBM operations), primary care, and home solutions. The segment also includes the impact of non-consolidating minority interest investments related to the company's strategic partnerships with Welsh, Carson, Anderson & Stowe (WCAS) to develop and operate senior-focused, payor-agnostic, primary care centers, as well as the Gentiva (formerly Kindred) Hospice operations. Services offered by this segment are designed to enhance the overall healthcare experience. These services may lead to lower utilization associated with improved member health and/or lower drug costs.

CenterWell Segment Results
($ in millions)
2Q242Q23YTD 2024YTD 2023
Revenues$4,947$4,530$9,765$9,035
Operating cost ratio92.0 %92.6 %92.5 %92.1 %
Income from operations$338$287$620$617
Income from operations - Adjusted (non-GAAP) (c)$394$337$729$716
Refer to the "Footnotes" section included herein for further explanation of disclosures for Adjusted (non-GAAP) financial measures, as well as reconciliations.
CenterWell Segment Revenues
The favorable year-over-year quarter and YTD CenterWell segment revenues comparisons were primarily impacted by the following factors:
greater intersegment revenues associated with the Home Solutions business in 2Q24 and YTD 2024 as compared to respective periods in 2023 as a result of the expansion of the value-based home care model, and
higher revenues associated with growth in the company's Primary Care business, partially offset by the impact of the v28 risk model revision.
CenterWell Segment Operating Cost Ratio
The year-over-year quarterly decrease in the segment's operating cost ratio from 2Q23 was favorably impacted by the following factors:
administrative cost efficiencies resulting from the company's value creation initiatives, and
8


positive prior period development within the Primary Care Organization, partially offset by the unfavorable impact of the v28 risk model revision.
The year-over-year increase in the YTD 2024 segment operating cost ratio primarily resulted from the unfavorable impact of the v28 risk model revision to the company's Primary Care business.
See additional operational metrics for the CenterWell segment on pages S-14 through S-16 of the statistical supplement included in this earnings release.
Conference Call
Humana will host a live question and answer session for analysts at 9:00 a.m. Eastern time today to discuss its financial results for the quarter and the company’s expectations for future earnings. In advance of the question and answer session, Humana will post a Letter from the CEO and prepared management remarks to the Quarterly Results section of its Investor Relations page (https://humana.gcs-web.com/financial-information/quarterly-results).

To participate via phone, please register in advance at this link - https://register.vevent.com/register/BI4837b56336d1453fb10a8fdaada5e1c0.

Upon registration, telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number and a unique registrant ID that can be used to access the call.

A webcast of the 2Q24 earnings call may also be accessed via Humana’s Investor Relations page at humana.com. The company suggests participants for both the conference call and those listening via the web dial in or sign on at least 15 minutes in advance of the call.
For those unable to participate in the live event, the archive will be available in the Historical Webcasts and Presentations section of the Investor Relations page (https://humana.gcs-web.com/events-and-presentations), approximately two hours following the live webcast.

Footnotes
The company has included financial measures throughout this earnings release that are not in accordance with GAAP. Management believes that these measures, when presented in conjunction with the corresponding GAAP measures, provide a comprehensive perspective to more accurately compare and analyze the company’s core operating performance over time. Consequently, management uses these non-GAAP (Adjusted) financial measures as consistent and uniform indicators of the company’s core business operations from period to period, as well as for planning and decision-making purposes and in determination of incentive compensation. Non-GAAP (Adjusted) financial measures should be considered in addition to, but not as a substitute for, or superior to, financial measures prepared in accordance with GAAP. All financial measures in this earnings release are in accordance with GAAP unless otherwise indicated. Please refer to the footnotes for a detailed description of each item adjusted out of GAAP financial measures to arrive at non-GAAP (Adjusted) financial measures.
(a) For the periods covered in this earnings press release, the following items are excluded from the non-GAAP financial
measures described above, as applicable:

Amortization associated with identifiable intangibles - Since amortization varies based on the size and timing of acquisition activity, management believes this exclusion provides a more consistent and uniform indicator of performance from period to period. For all periods shown within this earnings release, GAAP measures affected include consolidated pretax results, EPS, and Insurance and CenterWell segments income from operations. The table below discloses respective period amortization expense for each segment:

9


2Q242Q23YTD 2024YTD 2023
Insurance segment$4$6$9$11
CenterWell segment$11$10$22$23

Put/call valuation adjustments associated with the company’s non-consolidating minority interest investments - These amounts are the result of fair value measurements associated with the company's Primary Care Organization strategic partnership and are unrelated to the company's core business operations. For all periods shown within this earnings release, GAAP measures affected include consolidated pretax results and EPS.
Impact of exit of employer group commercial medical products business - These amounts relate to activity from the exit of the employer group commercial medical products business as announced by Humana on February 23, 2023. For all periods shown within this earnings release, GAAP measures affected include consolidated pretax results, EPS, consolidated revenues, consolidated benefit ratio, consolidated operating cost ratio, Insurance segment revenues, Insurance segment benefit ratio, Insurance segment operating cost ratio, and Insurance segment income from operations.
Value creation initiatives - These charges relate to the company's ongoing initiative to drive additional value for the enterprise through cost saving, productivity initiatives, and value creation from previous investments, and primarily consist of asset impairment and severance charges. For 2Q24 and YTD 2024, GAAP measures affected in this release include consolidated pretax results, EPS, and the consolidated operating cost ratio.
Transaction and integration costs - The transaction and integration costs primarily relate to the acquisition of Kindred at Home in 2021 and the subsequent divestiture of Gentiva (formerly Kindred) Hospice in 2022. For 2Q23 and YTD 2023, GAAP measures affected include consolidated pretax results, EPS, and the consolidated operating cost ratio.
Accrued charge related to certain anticipated litigation expenses - This charge relates to certain anticipated expenses the company has accrued in connection with a legal matter. For 2Q23 and YTD 2023, GAAP measures affected include consolidated pretax results, EPS, the consolidated and Insurance segment operating cost ratios, and Insurance segment income from operations.
Change in fair market value of publicly-traded equity securities - These gains and losses are a result of market and economic conditions that are unrelated to the company's core business operations. For YTD 2023, GAAP measures affected include consolidated pretax results, EPS, and consolidated revenues (specifically investment income).
Cumulative net tax impact of non-GAAP adjustments - This adjustment represents the cumulative net impact of the corresponding tax benefit or expense related to the aforementioned items excluded from the applicable GAAP measures. For all periods presented in this earnings release, EPS is the sole GAAP measure affected.

In addition to the reconciliations shown on page 2 of this release, the following are reconciliations of GAAP to Adjusted (non-GAAP) measures described above and disclosed within this earnings release:

Revenues
Revenues - CONSOLIDATED
(in millions)
2Q242Q23YTD 2024YTD 2023
GAAP$29,540$26,747$59,151$53,489
Change in fair market value of publicly-traded equity securities —  (1)
Impact of exit of employer group commercial medical products business(160)(1,014)(440)(2,103)
Adjusted (non-GAAP)$29,380$25,733$58,711$51,385
Revenues - INSURANCE SEGMENT
(in millions)
2Q242Q23YTD 2024YTD 2023
GAAP$28,525$25,875$57,224$51,778
Impact of exit of employer group commercial medical products business(160)(1,014)(440)(2,103)
Adjusted (non-GAAP)$28,365$24,861$56,784$49,675

10


Benefit Ratio
Benefit ratio - CONSOLIDATED2Q242Q23YTD 2024YTD 2023
GAAP89.0 %86.3 %88.9 %85.9 %
Impact of exit of employer group commercial medical products business(0.1)%(0.2)% %0.1 %
Adjusted (non-GAAP)88.9 %86.1 %88.9 %86.0 %

Benefit ratio - INSURANCE SEGMENT2Q242Q23YTD 2024YTD 2023
GAAP89.5 %86.8 %89.4 %86.4 %
Impact of exit of employer group commercial medical products business(0.1)%(0.2)% %0.1 %
Adjusted (non-GAAP)89.4 %86.6 %89.4 %86.5 %
Operating Cost Ratio
Operating cost ratio - CONSOLIDATED2Q242Q23YTD 2024YTD 2023
GAAP10.8 %11.8 %10.6 %11.5 %
Impact of exit of employer group commercial medical products business(0.1)%(0.2)%(0.1)%(0.3)%
Value creation initiatives(0.2)%— %(0.1)%— %
Accrued charge related to certain anticipated litigation expenses %(0.4)% %(0.2)%
Adjusted (non-GAAP)10.5 %11.2 %10.4 %11.0 %

Operating cost ratio - INSURANCE SEGMENT2Q242Q23YTD 2024YTD 2023
GAAP8.4 %9.9 %8.4 %9.6 %
Impact of exit of employer group commercial medical products business %(0.3)%(0.1)%(0.3)%
Accrued charge related to certain anticipated litigation expenses %(0.4)% %(0.2)%
Adjusted (non-GAAP)8.4 %9.2 %8.3 %9.1 %

Income from Operations
Income from operations - INSURANCE SEGMENT2Q242Q23YTD 2024YTD 2023
GAAP$763$1,031$1,661$2,358
Amortization associated with identifiable intangibles46911
Impact of exit of employer group commercial medical products business594560(37)
Accrued charge related to certain anticipated litigation expenses9090
Adjusted (non-GAAP)$826$1,172$1,730$2,422

(b) Generally, when the first day of a month falls on a weekend or holiday, with the exception of January 1 (New Year's Day), the
company receives its monthly Medicare premium payment from CMS on the last business day of the previous month. On a GAAP
basis, this can result in certain quarterly cash flows from operations including more or less than three monthly payments. Consequently, when this occurs, the company reports Adjusted cash flows from operations to reflect three payments in each quarter to match the related expenses.

11


Net cash from operating activities
(in millions)
YTD 2024YTD 2023
GAAP$1,636$9,863
Timing of premium payment from CMS (7,002)
Adjusted (non-GAAP)
$1,636$2,861

(c) The CenterWell segment Adjusted income from operations includes an adjustment to add back depreciation and amortization expense to the segment's GAAP income from operations since such an adjustment is commonly utilized for valuation purposes within the healthcare delivery industry.
Income from operations - CENTERWELL SEGMENT
(in millions)
2Q242Q23YTD 2024YTD 2023
GAAP$338$287$620$617
Depreciation and amortization expense56 50 109 99 
Adjusted (non-GAAP)$394 $337 $729 $716 
(d) FY 2024 projected Adjusted results exclude the future impact of items that cannot be estimated at this time; YTD 2024 amounts shown.
(e) Prior Period Development related to the employer group commercial medical products business:
Favorable (Unfavorable) Prior Period DevelopmentFirst QuarterSecond
Quarter
Prior Period Development from prior years recognized in 2024
$34($9)
Prior Period Development from prior years recognized in 2023
$23($20)
Cautionary Statement
This news release includes forward-looking statements regarding Humana within the meaning of the Private Securities Litigation Reform Act of 1995. When used in investor presentations, press releases, Securities and Exchange Commission (SEC) filings, and in oral statements made by or with the approval of one of Humana’s executive officers, the words or phrases like “expects,” “believes,” “anticipates,” “assumes,” “intends,” “likely will result,” “estimates,” “projects” or variations of such words and similar expressions are intended to identify such forward-looking statements.
These forward-looking statements are not guarantees of future performance and are subject to risks, uncertainties, and assumptions, including, among other things, information set forth in the “Risk Factors” section of the company’s SEC filings, a summary of which includes but is not limited to the following:
If Humana does not design and price its products properly and competitively, if the premiums Humana receives are insufficient to cover the cost of healthcare services delivered to its members, if the company is unable to implement clinical initiatives to provide a better healthcare experience for its members, lower costs and appropriately document the risk profile of its members, or if its estimates of benefits expense are inadequate, Humana’s profitability could be materially adversely affected. Humana estimates the costs of its benefit expense payments, and designs and prices its products accordingly, using actuarial methods and assumptions based upon, among other relevant factors, claim payment patterns, medical cost inflation, and historical developments such as claim inventory levels and claim receipt patterns. The company continually reviews estimates of future payments relating to benefit expenses for services incurred in the current and prior periods and makes necessary adjustments to its reserves, including premium deficiency reserves, where appropriate. These estimates involve extensive judgment, and have considerable inherent variability because they are extremely sensitive to changes in claim payment patterns and medical cost trends. Accordingly, Humana's reserves may be insufficient.
12


If Humana fails to effectively implement its operational and strategic initiatives, including its Medicare initiatives, which are of particular importance given the concentration of the company's revenues in these products, state-based contract strategy, the growth of its CenterWell business, and its integrated care delivery model, the company’s business may be materially adversely affected. In addition, there can be no assurances that the company will be successful in maintaining or improving its Star ratings in future years.
If Humana, or the third-party service providers on which it relies, fails to properly maintain the integrity of its data, to strategically maintain existing or implement new information systems, to protect Humana’s proprietary rights to its systems, or to defend against cyber-security attacks, contain such attacks when they occur, or prevent other privacy or data security incidents that result in security breaches that disrupt the company's operations or in the unintentional dissemination of sensitive personal information or proprietary or confidential information, the company’s business may be materially adversely affected.
Humana is involved in various legal actions, or disputes that could lead to legal actions (such as, among other things, provider contract disputes and qui tam litigation brought by individuals on behalf of the government), governmental and internal investigations, and routine internal review of business processes any of which, if resolved unfavorably to the company, could result in substantial monetary damages or changes in its business practices. Increased litigation and negative publicity could also increase the company’s cost of doing business.
As a government contractor, Humana is exposed to risks that may materially adversely affect its business or its willingness or ability to participate in government healthcare programs including, among other things, loss of material government contracts; governmental audits and investigations; potential inadequacy of government determined payment rates; potential restrictions on profitability, including by comparison of profitability of the company’s Medicare Advantage business to non-Medicare Advantage business; or other changes in the governmental programs in which Humana participates. Changes to the risk-adjustment model utilized by CMS to adjust premiums paid to Medicare Advantage plans or retrospective recovery by CMS of previously paid premiums as a result of the final rule related to the risk adjustment data validation audit methodology published by CMS on January 30, 2023 (Final RADV Rule), which Humana believes fails to address adequately the statutory requirement of actuarial equivalence and violates the Administrative Procedure Act due to its failure to include a "Fee for Service Adjuster" could have a material adverse effect on the company's operating results, financial position and cash flows.
Humana's business activities are subject to substantial government regulation. New laws or regulations, or legislative, judicial, or regulatory changes in existing laws or regulations or their manner of application could increase the company's cost of doing business and have a material adverse effect on Humana’s results of operations (including restricting revenue, enrollment and premium growth in certain products and market segments, restricting the company’s ability to expand into new markets, increasing the company’s medical and operating costs by, among other things, requiring a minimum benefit ratio on insured products, lowering the company’s Medicare payment rates and increasing the company’s expenses associated with a non-deductible health insurance industry fee and other assessments); the company’s financial position (including the company’s ability to maintain the value of its goodwill); and the company’s cash flows.
Humana’s failure to manage acquisitions, divestitures and other significant transactions successfully may have a material adverse effect on the company’s results of operations, financial position, and cash flows.
If Humana fails to develop and maintain satisfactory relationships with the providers of care to its members, the company’s business may be adversely affected.
Humana faces significant competition in attracting and retaining talented employees. Further, managing succession for, and retention of, key executives is critical to the Company’s success, and its failure to do so could adversely affect the Company’s businesses, operating results and/or future performance.
Humana’s pharmacy business is highly competitive and subjects it to regulations and supply chain risks in addition to those the company faces with its core health benefits businesses.
Changes in the prescription drug industry pricing benchmarks may adversely affect Humana’s financial performance.
13


Humana’s ability to obtain funds from certain of its licensed subsidiaries is restricted by state insurance regulations.
Downgrades in Humana’s debt ratings, should they occur, may adversely affect its business, results of operations, and financial condition.
Volatility or disruption in the securities and credit markets may significantly and adversely affect the value of our investment portfolio and the investment income that we derive from this portfolio.

In making forward-looking statements, Humana is not undertaking to address or update them in future filings or communications regarding its business or results. In light of these risks, uncertainties, and assumptions, the forward-looking events discussed herein may or may not occur. There also may be other risks that the company is unable to predict at this time. Any of these risks and uncertainties may cause actual results to differ materially from the results discussed in the forward-looking statements.
Humana advises investors to read the following documents as filed by the company with the SEC for further discussion both of the risks it faces and its historical performance:
Form 10-K for the year ended December 31, 2023;
Form 10-Q for the quarter ended March 31, 2024; and
Form 8-Ks filed during 2024.
About Humana
Humana Inc. is committed to putting health first – for our teammates, our customers, and our company. Through our Humana insurance services, and our CenterWell health care services, we make it easier for the millions of people we serve to achieve their best health – delivering the care and service they need, when they need it. These efforts are leading to a better quality of life for people with Medicare, Medicaid, families, individuals, military service personnel, and communities at large. Learn more about what we offer at Humana.com and at CenterWell.com.

14


Humana Inc. Full Year 2024 Projections - As of July 31, 2024
in accordance with GAAP unless otherwise noted
Current GuidancePrior Guidance
Diluted earnings per common share
GAAP: approximately $12.81
GAAP: approximately $13.93
no change
Non-GAAP: approximately $16.00
Total Revenues
Consolidated
GAAP: approximately $116 billion
GAAP: approximately $113 billion
Consolidated and segment level revenue projections include expected investment income.
Segment level revenues include amounts that eliminate in consolidation.
Insurance segment
GAAP: approximately $112 billion
GAAP: approximately $110 billion
CenterWell segmentno change
GAAP: approximately $19 billion
Change in year-end medical membership from prior year-end
Individual Medicare AdvantageGrowth of approximately 225,000Growth of approximately 150,000
Group Medicare Advantageno changeGrowth of approximately 45,000
Medicare stand-alone PDPDecline of approximately 600,000Decline of approximately 650,000
State-based contractsno changeGrowth of approximately 250,000State-based contracts guidance includes membership in Florida, Illinois, Indiana, Kentucky, Louisiana, Ohio, Oklahoma, South Carolina, and Wisconsin.
Benefit Ratio
 Insurance segment
no change
GAAP: approximately 90.0%
Ratio calculation: benefits expense as a percent of premiums revenues.
Operating Cost Ratio Consolidated
no change
GAAP: approximately 11.4%
Ratio calculation: operating costs excluding depreciation and amortization as a percent of revenues excluding investment income.
Segment Results
Insurance segment income from operationsno change
GAAP: approximately $1.1 billion
Non-GAAP: approximately $1.2 billion
Insurance segment Non-GAAP income from operations excludes the projected impact of the exit of employer group commercial medical products business and segment amortization.

Centerwell segment Non-GAAP income from operations excludes the projected impact of segment depreciation and amortization.
CenterWell segment income from operationsno change
GAAP: approximately $1.2 billion
Non-GAAP: approximately $1.4 billion
Effective Tax Rateno change
GAAP: approximately 25.2%
Non-GAAP: approximately 25.0%
Weighted Avg. Share Count for Diluted EPSno changeapproximately 121 million
Cash flows from operationsno change
GAAP: approximately $2 billion
Capital expendituresno change
GAAP: approximately $800 million
15




Humana Inc.
Statistical Schedules
and
Supplementary Information
2Q24 Earnings Release



S-1







Humana Inc.
Statistical Schedules and Supplementary Information
2Q24 Earnings Release
(S-3) - (S-4) Consolidated Statements of Income - Quarter and YTD
(S-5)Consolidated Balance Sheets
(S-6)Consolidated Statements of Cash Flows -YTD
(S-7) - (S-8)Consolidating Statements of Income - Quarter
(S-9) - (S-10)Consolidating Statements of Income - YTD
(S-11)Membership Detail
(S-12) - (S-13) Premiums and Services Revenue Detail
(S-14) - (S-16)CenterWell Segment - Pharmacy Solutions, Primary Care, & Home Solutions
(S-17)Footnotes
S-2


Humana Inc.
Consolidated Statements of Income (Unaudited)
Dollars in millions, except per common share results
 For the three months ended June 30,
 20242023
Revenues:
Premiums$28,142 $25,495 
Services1,100 978 
Investment income298 274 
Total revenues29,540 26,747 
Operating expenses:
Benefits25,039 22,009 
Operating costs3,148 3,111 
Depreciation and amortization212 191 
Total operating expenses28,399 25,311 
Income from operations1,141 1,436 
Interest expense168 120 
Other expense, net55 54 
Income before income taxes and equity in net earnings918 1,262 
Provision from income taxes223 296 
Equity in net losses (A)(17)(10)
Net income678 956 
Net loss attributable to noncontrolling interests1 
Net income attributable to Humana$679 $959 
Basic earnings per common share$5.63 $7.70 
Diluted earnings per common share$5.62 $7.66 
Shares used in computing basic earnings per common share (000’s)120,445 124,574 
Shares used in computing diluted earnings per common share (000’s)120,665 125,109 



S-3


Humana Inc.
Consolidated Statements of Income (Unaudited)
Dollars in millions, except per common share results
 For the six months ended June 30,
 20242023
Revenues:
Premiums$56,403 $51,045 
Services2,162 1,977 
Investment income586 467 
Total revenues59,151 53,489 
Operating expenses:
Benefits50,163 43,867 
Operating costs6,190 6,090 
Depreciation and amortization421 377 
Total operating expenses56,774 50,334 
Income from operations2,377 3,155 
Interest expense327 233 
Other expense, net 118 46 
Income before income taxes and equity in net earnings1,932 2,876 
Provision for income taxes474 655 
Equity in net losses (A)(41)(27)
Net income1,417 2,194 
Net loss attributable to noncontrolling interests3 
Net income attributable to Humana$1,420 $2,198 
Basic earnings per common share$11.76 $17.62 
Diluted earnings per common share$11.74 $17.54 
Shares used in computing basic earnings per common share (000’s)120,712 124,790 
Shares used in computing diluted earnings per common share (000’s)120,967 125,336 


S-4


Humana Inc.
Consolidated Balance Sheets (Unaudited)
Dollars in millions, except share amounts
 June 30,December 31,
 20242023
Assets
Current assets:
Cash and cash equivalents$5,501 $4,694 
Investment securities17,424 16,626 
Receivables, net4,090 2,035 
Other current assets5,843 6,631 
Total current assets32,858 29,986 
Property and equipment, net2,821 3,030 
Long-term investment securities388 382 
Equity method investments736 740 
Goodwill9,567 9,550 
Other long-term assets3,723 3,377 
Total assets$50,093 $47,065 
Liabilities and Stockholders’ Equity
Current liabilities:
Benefits payable$11,446 $10,241 
Trade accounts payable and accrued expenses6,527 6,569 
Book overdraft355 353 
Unearned revenues313 266 
Short-term debt1,149 1,443 
Total current liabilities19,790 18,872 
Long-term debt11,746 10,213 
Other long-term liabilities1,829 1,662 
Total liabilities33,365 30,747 
Commitments and contingencies
Stockholders’ equity:
Preferred stock, $1 par; 10,000,000 shares authorized, none issued — 
Common stock, $0.16 2/3 par; 300,000,000 shares authorized; 198,718,810 issued at June 30, 202433 33 
Capital in excess of par value3,420 3,346 
Retained earnings28,745 27,540 
Accumulated other comprehensive loss(1,122)(999)
Treasury stock, at cost, 78,317,149 shares at June 30, 2024(14,405)(13,658)
Total stockholders’ equity16,671 16,262 
Noncontrolling interests57 56 
Total equity16,728 16,318 
Total liabilities and equity$50,093 $47,065 
Debt-to-total capitalization ratio43.6 %41.8 %
S-5


Humana Inc.
Consolidated Statements of Cash Flows (Unaudited) Dollars in millions
For the six months ended June 30,
 20242023
Cash flows from operating activities
Net income$1,417 $2,194 
Adjustments to reconcile net income to net cash provided by operating activities:
Loss on investment securities, net 45 
Equity in net losses41 27 
Stock-based compensation100 89 
Depreciation454 410 
Amortization31 34 
Impairment of property and equipment87 — 
Changes in operating assets and liabilities, net of effect of businesses acquired and disposed:
Receivables(2,055)269 
Other assets592 (1,141)
Benefits payable1,205 978 
Other liabilities(327)(170)
Unearned revenues47 7,092 
Other, net44 36 
Net cash provided by operating activities1,636 9,863 
Cash flows from investing activities
Acquisitions, net of cash and cash equivalents acquired(17)(189)
Purchases of property and equipment, net(291)(487)
Purchases of investment securities(2,962)(2,737)
Maturities of investment securities1,355 577 
Proceeds from sales of investment securities499 811 
Net cash used in investing activities(1,416)(2,025)
Cash flows from financing activities
Receipts from contract deposits, net285 3,510 
Proceeds from issuance of senior notes, net2,232 1,215 
Repayments of senior notes(34)(349)
Repayments (issuance) of commercial paper, net(895)238 
Repayment of term loan (500)
Debt issue costs(7)(4)
Change in book overdraft2 159 
Common stock repurchases(766)(623)
Dividends paid(216)(211)
Other(14)(120)
Net cash provided by financing activities587 3,315 
Increase in cash and cash equivalents807 11,153 
Cash and cash equivalents at beginning of period4,694 5,061 
Cash and cash equivalents at end of period $5,501 $16,214 
S-6


Humana Inc.
Consolidating Statements of Income—For the three months ended June 30, 2024 (Unaudited)
In millions

InsuranceCenterWellEliminations/
Corporate
Consolidated
Revenues—external customers Premiums:
Individual Medicare Advantage$22,215 $— $— $22,215 
Group Medicare Advantage1,938 — — 1,938 
Medicare stand-alone PDP867 — — 867 
Total Medicare25,020 — — 25,020 
State-based contracts and other2,524 — — 2,524 
Commercial fully-insured152 — — 152 
Specialty benefits240 — — 240 
 Medicare Supplement206 — — 206 
Total premiums28,142 — — 28,142 
Services revenue:
Home solutions— 335 — 335 
Primary care— 322 — 322 
Pharmacy solutions— 229 — 229 
Military services and other206 — — 206 
Commercial ASO — — 
Total services revenue214 886 — 1,100 
Total revenues—external customers28,356 886 — 29,242 
Intersegment revenues4,061 (4,062)— 
Investment income168 — 130 298 
Total revenues28,525 4,947 (3,932)29,540 
Operating expenses:
Benefits25,182 — (143)25,039 
Operating costs2,395 4,553 (3,800)3,148 
Depreciation and amortization185 56 (29)212 
Total operating expenses27,762 4,609 (3,972)28,399 
Income from operations$763 $338 $40 $1,141 
Benefit ratio89.5 %89.0 %
Operating cost ratio8.4 %92.0 %10.8 %
S-7


Humana Inc.
Consolidating Statements of Income—For the three months ended June 30, 2023 (Unaudited)
In millions

InsuranceCenterWellEliminations/
Corporate
Consolidated
Revenues—external customers Premiums:
Individual Medicare Advantage$19,749 $— $— $19,749 
Group Medicare Advantage1,732 — — 1,732 
Medicare stand-alone PDP568 — — 568 
Total Medicare22,049 — — 22,049 
State-based contracts and other 2,062 — — 2,062 
Commercial fully-insured950 — — 950 
Specialty benefits252 — — 252 
 Medicare Supplement
182 — — 182 
Total premiums25,495 — — 25,495 
Services revenue:
Home solutions— 341 — 341 
Primary care— 190 — 190 
Pharmacy solutions— 216 — 216 
Military services and other167 — — 167 
Commercial ASO64 — — 64 
Total services revenue231 747 — 978 
Total revenues—external customers25,726 747 — 26,473 
Intersegment revenues15 3,783 (3,798)— 
Investment income134 — 140 274 
Total revenues25,875 4,530 (3,658)26,747 
Operating expenses:
Benefits22,127 — (118)22,009 
Operating costs2,545 4,193 (3,627)3,111 
Depreciation and amortization172 50 (31)191 
Total operating expenses24,844 4,243 (3,776)25,311 
Income from operations$1,031 $287 $118 $1,436 
Benefit ratio86.8 %86.3 %
Operating cost ratio9.9 %92.6 %11.8 %

S-8


Humana Inc.
Consolidating Statements of Income—For the six months ended June 30, 2024 (Unaudited)
In millions
InsuranceCenterWellEliminations/
Corporate
Consolidated
Revenues—external customers Premiums:
Individual Medicare Advantage$44,663 $— $— $44,663 
Group Medicare Advantage3,927 — — 3,927 
Medicare stand-alone PDP1,688 — — 1,688 
Total Medicare50,278 — — 50,278 
State-based contracts and other4,835   4,835 
Commercial fully-insured408 — — 408 
Specialty479 — — 479 
Medicare Supplement403 — — 403 
Total premiums56,403 — — 56,403 
Services revenue:
Home solutions — 670 — 670 
Primary care— 563 — 563 
Pharmacy solutions — 440 — 440 
Military services and other457 — — 457 
Commercial ASO32 — — 32 
Total services revenue489 1,673 — 2,162 
Total revenues—external customers56,892 1,673 — 58,565 
Intersegment revenues8,092 (8,094)— 
Investment income330 — 256 586 
Total revenues57,224 9,765 (7,838)59,151 
Operating expenses:
Benefits50,433 — (270)50,163 
Operating costs4,759 9,036 (7,605)6,190 
Depreciation and amortization371 109 (59)421 
Total operating expenses55,563 9,145 (7,934)56,774 
Income from operations$1,661 $620 $96 $2,377 
Benefit ratio89.4 %88.9 %
Operating cost ratio8.4 %92.5 %10.6 %

S-9



Humana Inc.
Consolidating Statements of Income—For the six months ended June 30, 2023 (Unaudited)
In millions
InsuranceCenterWellEliminations/
Corporate
Consolidated
Revenues—external customers Premiums:
Individual Medicare Advantage$39,558 $— $— $39,558 
Group Medicare Advantage3,497 — — 3,497 
Medicare stand-alone PDP1,184 — — 1,184 
Total Medicare44,239 — — 44,239 
State-based contracts and other3,971 — — 3,971 
Commercial fully-insured1,968 — — 1,968 
Specialty506 — — 506 
Medicare Supplement361 — — 361 
Total premiums51,045 — — 51,045 
Services revenue:
Home solutions— 655 — 655 
Primary care— 391 — 391 
Pharmacy solutions— 458 — 458 
Military services and other338 — — 338 
Commercial ASO135 — — 135 
Total services revenue473 1,504 — 1,977 
Total revenues—external customers51,518 1,504 — 53,022 
Intersegment revenues29 7,531 (7,560)— 
Investment income231 — 236 467 
Total revenues51,778 9,035 (7,324)53,489 
Operating expenses:
Benefits44,120 — (253)43,867 
Operating costs4,963 8,319 (7,192)6,090 
Depreciation and amortization337 99 (59)377 
Total operating expenses49,420 8,418 (7,504)50,334 
Income from operations$2,358 $617 $180 $3,155 
Benefit ratio86.4 %85.9 %
Operating cost ratio9.6 %92.1 %11.5 %
S-10


Humana Inc.
Membership Detail (Unaudited)
In thousands
     
 June 30, 2024Average 2Q24June 30, 2023December 31, 2023
Medical Membership:
Individual Medicare Advantage*5,617.6 5,596.0 5,269.1 5,408.9 
Group Medicare Advantage544.9 547.4 509.5 509.6 
Total Medicare Advantage6,162.5 6,143.4 5,778.6 5,918.5 
Medicare stand-alone PDP2,341.2 2,349.1 2,915.3 2,849.1 
Total Medicare8,503.7 8,492.5 8,693.9 8,767.6 
Medicare supplement339.2 333.4 294.3 307.2 
State-based contracts and other1,392.3 1,402.5 1,330.2 1,228.8 
Military services5,959.2 5,965.9 5,939.1 5,960.2 
Total excluding employer group commercial medical16,194.4 16,194.3 16,257.5 16,263.8 
Fully-insured commercial medical62.2 79.0 475.5 338.7 
ASO commercial47.0 55.1 395.3 255.3 
Total employer group commercial medical109.2134.1 870.8 594.0 
Total Medical Membership16,303.6 16,328.4 17,128.3 16,857.8 
Specialty Membership:  
Dental—fully-insured (B)2,091.3 2,099.3 2,294.2 2,205.0 
Dental—ASO291.9 203.6 309.1 307.0 
Total Dental2,383.2 2,302.9 2,603.3 2,512.0 
Vision1,858.0 1,865.1 2,029.4 1,971.4 
Other supplemental benefits360.8 361.8 408.4 384.9 
Total Specialty Membership4,602.0 4,529.8 5,041.1 4,868.3 
June 30, 2024Member Mix
June 30, 2024
June 30, 2023Member Mix
June 30, 2023
Individual Medicare Advantage Membership
HMO2,866.5 51 %2,814.9 53 %
PPO/PFFS2,751.1 49 %2,454.2 47 %
Total Individual Medicare Advantage
5,617.6 100 %5,269.1 100 %
Individual Medicare Advantage Membership
Shared Risk (C)2,085.6 37 %1,813.7 35 %
Path to Risk (D)1,837.6 33 %1,804.8 34 %
Total Value-based3,923.2 70 %3,618.5 69 %
Other1,694.4 30 %1,650.6 31 %
Total Individual Medicare Advantage5,617.6 100 %5,269.1 100 %
*Individual Medicare Advantage membership includes 952,800 Dual Eligible Special Need Plans (D-SNP) members as of June 30, 2024, a net increase of 121,400, or 15 percent, from 831,400 as of June 30, 2023, and up 81,500, or 9 percent, from 871,300 as of December 31, 2023.
S-11


Humana Inc.
Premiums and Services Revenue Detail (Unaudited)
Dollars in millions, except per member per month; includes intersegment revenues
 For the three months ended June 30,Per Member per Month (I)
For the three months ended June 30,
DollarPercentage
 20242023ChangeChange20242023
Insurance
Individual Medicare Advantage$22,215 $19,749 $2,466 12.5 %$1,323 $1,258 
Group Medicare Advantage1,938 1,732 206 11.9 %1,180 1,133 
Medicare stand-alone PDP867 568 299 52.6 %123 65 
State-based contracts and other (E)2,524 2,062 462 22.4 %573 483 
Fully-insured commercial medical (F)152 950 (798)-84.0 %540 545 
Specialty benefits (G)240 252 (12)-4.8 %18 18 
Medicare Supplement206 182 24 13.2 %206 206 
Military and other (H)207 182 25 13.7 %
Commercial ASO8 64 (56)-87.5 %
Total 28,357 25,741 2,616 10.2 %
CenterWell
Pharmacy solutions2,874 2,855 19 0.7 %
Primary care1,239 1,013 226 22.3 %
Home solutions834 662 172 26.0 %
Total4,947 4,530 417 9.2 %










S-12


Humana Inc.
Premiums and Services Revenue Detail (Unaudited)
Dollars in millions, except per member per month; includes intersegment revenues

 For the six months ended June 30,Per Member per Month (I)
For the six months ended June 30,
DollarPercentage
 20242023ChangeChange20242023
Insurance
Individual Medicare Advantage$44,663 $39,558 $5,105 12.9 %$1,337 $1,275 
Group Medicare Advantage3,927 3,497 430 12.3 %1,191 1,139 
Medicare stand-alone PDP1,688 1,184 504 42.6 %119 67 
State-based contracts and other (E)4,835 3,971 864 21.8 %574 467 
Fully-insured commercial medical (F)408 1,968 (1,560)-79.3 %555 547 
Specialty (G)479 506 (27)-5.3 %18 18 
Medicare Supplement 403 361 42 11.6 %206 204 
Military services and other (H)459 367 92 25.1 %
Commercial ASO 32 135 (103)-76.3 %
Total 56,894 51,547 5,347 10.4 %
CenterWell
Pharmacy solutions5,702 5,712 (10)(0.2)%
Primary care2,409 2,033 376 18.5 %
Home solutions1,654 1,290 364 28.2 %
Total 9,765 9,035 730 8.1 %

S-13


Humana Inc.
CenterWell Segment - Pharmacy Solutions (Unaudited)


For the three months ended
June 30, 2024
For the three months ended
June 30, 2023
For the three months ended
March 31, 2024
Generic Dispense Rate
Total Medicare90.9 %91.8 %91.0 %
Mail-Order Penetration
Total Medicare28.4 %29.9 %29.0 %



For the six months ended
June 30, 2024
For the six months ended
June 30, 2023
Generic Dispense Rate
Total Medicare91.0 %91.4 %
Mail-Order Penetration
Total Medicare28.6 %30.1 %






S-14


Humana Inc.
CenterWell Segment - Primary Care (J) (Unaudited)


As of June 30, 2024As of June 30, 2023Year-over-Year Growth
PrimaryPrimaryPrimary
CenterCarePatientsCenterCarePatientsCenterCarePatients
CountProvidersServed (K)CountProvidersServed (K)CountProvidersServed
De novo116 26758,400 67 20029,300 73.1 %33.5 %99.3 %
Wholly-owned183627209,300 191595183,900 (4.2)%5.4 %13.8 %
Independent Physician Associations64,200 59,000 8.8 %
299894 331,900 258795 272,200 15.9 %12.5 %21.9 %


As of December 31, 2023YTD Growth
PrimaryPrimary
CenterCarePatientsCenterCarePatients
CountProvidersServed (K)CountProvidersServed
De novo108 27443,100 7.4 %(2.6)%35.5 %
Wholly-owned188617189,600 (2.7)%1.6 %10.4 %
Independent Physician Associations61,500 4.4 %
296891 294,200 1.0 %0.3 %12.8 %







S-15


Humana Inc.
CenterWell Segment - Home Solutions (Unaudited)


For the three months ended
June 30, 2024
For the three months ended
June 30, 2023
Year-over-Year Growth
Episodic Admissions (L)81,024 75,545 7.3 %
Total Admissions - Same Store (M)106,055 96,791 9.6 %



For the six months ended
June 30, 2024
For the six months ended
June 30, 2023
Year-over-Year Growth
Episodic Admissions (L)165,284 149,482 10.6 %
Total Admissions - Same Store (M)215,107 193,111 11.4 %

S-16


Humana Inc.
Footnotes to Statistical Schedules and Supplementary Information
2Q24 Earnings Release

A.Net losses associated with the company's non-consolidated minority interest investments.
B.Fully-insured dental membership as reported does not include Humana members that have a Medicare Advantage plan that includes an embedded dental benefit.
C.In certain circumstances, the company contracts with providers to accept financial risk for a defined set of Medicare Advantage membership. For these Downside Risk arrangements, the provider is measured against a medical expense ratio target and the company may share savings from reduction to the total cost of care of the defined membership. The result is a high level of engagement on the part of the provider. Under these arrangements, the company may contract with providers to accept partial, full, or global financial risk. In certain instances (capitated shared risk) of these arrangements, the company may choose to prepay these providers a monthly fixed-fee per member to coordinate substantially all of the medical care for their Medicare Advantage members assigned or attributed to their provider panel, including some health benefit administrative functions and claims processing.
D.A Path to Risk provider is one who has a high level of engagement and has contracted with the company to participate in an Upside Only/Shared Savings total cost of care arrangement and/or in one of Humana’s Quality Bonus programs (Model Practice), through which the company rewards the provider for achieving quality and utilization targets. Providers who are contracted in an Upside Only/Shared Savings arrangement may receive a portion of achieved surpluses when the actual cost of the medical services provided to patients assigned or attributed to their panel is less than the agreed upon medical expense targets. These contracts may also include a Downside Risk trigger (future date or membership threshold) which has not yet been met.
E.Per Member per Month (PMPM) shown reflects only Medicaid premiums and average Medicaid membership for the period; includes impact of dual eligible demonstration members.
F.Fully-insured commercial medical premiums also include stop-loss premiums associated with the commercial ASO product; for purposes of the PMPM metric, the commercial ASO stop-loss premiums have been excluded.
G.Specialty per member per month is computed based on reported specialty premiums and average fully-insured specialty membership for the period.
H.The amounts primarily reflect services revenues under the TRICARE East Region contract that generally are contracted on a per-member basis.
I.Computed based on average membership for the period (i.e. monthly ending membership during the period divided by the number of months in the period).
J.De novo refers to all new centers opened or acquired since 2020 under a WCAS joint venture. Wholly-owned refers to all centers outside a WCAS joint venture.
K.Represents Medicare Advantage (MA) risk, MA path to risk, MA value-based, Direct Contracting Entity, and Accountable Care Organization patients.
L.Reflects patient admissions under the Patient Driven Groupings Model (PDGM) payment model.
M.Reflects all patient admissions regardless of reimbursement model. Same store is defined as care centers that have been owned and operated at least the last twelve months and startups that are an expansion of a same store care center.

S-17