XML 87 R73.htm IDEA: XBRL DOCUMENT v3.5.0.2
Supplemental Condensed Consolidating Financial Information - Condensed Consolidating Statements of Income (Details) - USD ($)
$ in Millions
 3 Months Ended 9 Months Ended
Sep. 30, 2016
Sep. 30, 2015
Sep. 30, 2016
Sep. 30, 2015
Revenue:        
Total revenue [1] $ 4,546 $ 3,611 $ 13,248 $ 10,307
Expenses:        
Medical care costs 3,748 3,016 10,930 8,581
Cost of service revenue 119 34 362 103
General and administrative expenses 343 287 1,034 830
Premium tax expenses 127 99 345 289
Health insurer fee expenses 55 36 163 117
Depreciation and amortization 36 26 102 76
Total operating expenses 4,428 3,498 12,936 9,996
Operating income 118 113 312 311
Interest expense 26 15 76 45
Income before income tax expense 92 98 236 266
Income tax expense 50 52 137 153
Net (loss) income before equity in earnings of subsidiaries 42 46 99 113
Equity in net earnings of subsidiaries 0 0 0 0
Net income 42 46 99 113
Eliminations        
Revenue:        
Total revenue (287) (246) (824) (712)
Expenses:        
Medical care costs (13) (12) (41) (37)
Cost of service revenue 0 0 0 0
General and administrative expenses (274) (234) (783) (675)
Premium tax expenses 0 0 0 0
Health insurer fee expenses 0 0 0 0
Depreciation and amortization 0 0 0 0
Total operating expenses (287) (246) (824) (712)
Operating income 0 0 0 0
Interest expense 0 0 0 0
Income before income tax expense 0 0 0 0
Income tax expense 0 0 0 0
Net (loss) income before equity in earnings of subsidiaries 0 0 0 0
Equity in net earnings of subsidiaries (65) (64) (144) (155)
Net income (65) (64) (144) (155)
Parent Guarantor | Reportable Legal Entities        
Revenue:        
Total revenue 274 234 786 677
Expenses:        
Medical care costs 19 14 50 40
Cost of service revenue 0 0 0 0
General and administrative expenses 223 200 659 577
Premium tax expenses 0 0 0 0
Health insurer fee expenses 0 0 0 0
Depreciation and amortization 25 21 70 62
Total operating expenses 267 235 779 679
Operating income 7 (1) 7 (2)
Interest expense 26 15 76 45
Income before income tax expense (19) (16) (69) (47)
Income tax expense 4 3 (24) (4)
Net (loss) income before equity in earnings of subsidiaries (23) (19) (45) (43)
Equity in net earnings of subsidiaries 65 65 144 156
Net income 42 46 99 113
Other Guarantors | Reportable Legal Entities        
Revenue:        
Total revenue 135 60 412 183
Expenses:        
Medical care costs 15 9 37 26
Cost of service revenue 109 34 330 103
General and administrative expenses 5 8 28 23
Premium tax expenses 0 0 0 0
Health insurer fee expenses 0 0 0 0
Depreciation and amortization 4 1 10 2
Total operating expenses 133 52 405 154
Operating income 2 8 7 29
Interest expense 0 0 0 0
Income before income tax expense 2 8 7 29
Income tax expense (3) 3 (1) 11
Net (loss) income before equity in earnings of subsidiaries 5 5 8 18
Equity in net earnings of subsidiaries 0 (1) 0 (1)
Net income 5 4 8 17
Non-Guarantors | Reportable Legal Entities        
Revenue:        
Total revenue 4,424 3,563 12,874 10,159
Expenses:        
Medical care costs 3,727 3,005 10,884 8,552
Cost of service revenue 10 0 32 0
General and administrative expenses 389 313 1,130 905
Premium tax expenses 127 99 345 289
Health insurer fee expenses 55 36 163 117
Depreciation and amortization 7 4 22 12
Total operating expenses 4,315 3,457 12,576 9,875
Operating income 109 106 298 284
Interest expense 0 0 0 0
Income before income tax expense 109 106 298 284
Income tax expense 49 46 162 146
Net (loss) income before equity in earnings of subsidiaries 60 60 136 138
Equity in net earnings of subsidiaries 0 0 0 0
Net income $ 60 $ 60 $ 136 $ 138
[1] Total revenue consists primarily of premium revenue for the Health Plans segment, and service revenue for the Molina Medicaid Solutions and Other segments.