XML 26 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Acquisitions (Details) (USD $)
3 Months Ended 9 Months Ended 0 Months Ended 9 Months Ended 0 Months Ended 1 Months Ended 3 Months Ended 5 Months Ended 9 Months Ended 1 Months Ended 0 Months Ended
Sep. 30, 2014
Sep. 30, 2014
Dec. 31, 2013
Dec. 31, 2012
Oct. 01, 2013
Partners Rx
Sep. 30, 2014
Partners Rx
Dec. 31, 2013
AlphaCare Holdings Inc.
Dec. 31, 2013
AlphaCare Holdings Inc.
Cash
Dec. 31, 2013
AlphaCare Holdings Inc.
Restricted cash
Dec. 31, 2013
AlphaCare Holdings Inc.
Initial Amounts Recognized at Acquisition Date
Dec. 31, 2013
AlphaCare Holdings Inc.
Measurement Period Adjustments
Dec. 31, 2013
AlphaCare Holdings Inc.
Measurement Period Adjustments
Customer contracts
Dec. 31, 2013
AlphaCare Holdings Inc.
AlphaCare
May 17, 2013
AlphaCare Holdings Inc.
AlphaCare
Apr. 30, 2014
CDMI
Sep. 30, 2014
CDMI
Sep. 30, 2013
CDMI
Sep. 30, 2014
CDMI
Sep. 30, 2014
CDMI
Sep. 30, 2013
CDMI
Apr. 30, 2014
CDMI
Accounts receivable
Apr. 30, 2014
CDMI
Customer contracts
Apr. 30, 2014
CDMI
Tradenames
Apr. 30, 2014
CDMI
Non-compete agreements
Jul. 01, 2014
Cobalt
Sep. 30, 2014
Cobalt
Jul. 01, 2014
Cobalt
Acquisitions                                                      
Amount of consideration paid in cash         $ 97,300,000                   $ 205,000,000                   $ 7,900,000    
Reduction to consideration paid due to net receipts received for working capital adjustments         700,000                                       100,000    
Increase (decrease) in deferred tax liability           (300,000)                                          
Percentage of equity interest acquired             65.00%                                        
Equity interest held (as a percent)                           7.00%                          
Equity investment in preferred membership units                           2,000,000                          
Amount previously loaned to acquiree pursuant to a promissory note                           5,900,000                          
Amount of additional Series A Preferred purchased                         17,400,000                            
Ownership percentage             65.00%                                        
Assets acquired                                                      
Current assets             14,218,000 6,249,000 7,900,000 14,766,000 (548,000)       42,226,000           42,123,000            
Property and equipment, net             271,000     310,000 (39,000)       457,000                        
Other assets             541,000     475,000 66,000       9,000                        
Other identified intangible assets             7,190,000     4,590,000 2,600,000 2,600,000     84,220,000                        
Goodwill 566,106,000 566,106,000 488,206,000 426,939,000     20,879,000     20,882,000 (3,000)       69,092,000                        
Total assets acquired             43,099,000     41,023,000 2,076,000       196,004,000                        
Liabilities assumed                                                      
Current liabilities             4,178,000     3,139,000 1,039,000       29,160,000                        
Deferred tax liabilities             2,867,000     1,830,000 1,037,000                                
Contingent consideration                             45,778,000 45,778,000   45,778,000 45,778,000             3,071,000  
Total liabilities assumed             7,045,000     4,969,000 2,076,000       74,938,000                        
Net assets acquired             36,054,000     36,054,000         121,066,000                        
Less: net assets attributable to noncontrolling interest             (10,554,000)     (10,554,000)                                  
Net consideration             25,500,000     25,500,000                                  
Other net changes                     (1,600,000)                                
Acquisition disclosures                                                      
Amount to be reinvested in restricted common stock by the principal owners and certain key management of acquired entity                             80,000,000                        
Vesting period of restricted stock issued                             42 months                        
Maximum potential contingent payments                             165,000,000                       6,000,000
Total revenue                                   18,200,000                  
Segment Profit                                   15,600,000                  
Identified intangible assets                             84,200,000             82,800,000 400,000 1,000,000      
Period of amortization of intangible assets acquired                                           8 years 20 months 6 years 6 months      
Working capital receivable                               3,900,000   3,900,000 3,900,000                
Estimated undiscounted future contingent payments                             61,700,000                       4,200,000
Fair value of the contingent consideration 51,981,000 51,981,000                           48,800,000   48,800,000 48,800,000                
Change in fair value of the contingent consideration 1,900,000 3,132,000                           1,800,000     3,000,000                
Acquisition related costs                                     1,200,000                
Net revenue                               923,170,000 884,980,000   2,789,252,000 2,568,398,000              
Net income                               $ 27,133,000 $ 45,410,000   $ 53,965,000 $ 99,951,000              
Income per share attributable to Magellan Health Services, Inc.:                                                      
Basic (in dollars per share)                               $ 1.02 $ 1.68   $ 1.99 $ 3.71              
Diluted (in dollars per share)                               $ 1.00 $ 1.63   $ 1.94 $ 3.61