EX-99.2 3 g96654exv99w2.htm EX-99.2 FINANCIAL TABLES EX-99.2 FINANCIAL TABLES
 

Exhibit 99.2
WebMD CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2005     2004     2005     2004  
Revenue
  $ 322,556     $ 281,881     $ 626,490     $ 553,095  
 
                               
Costs and expenses:
                               
Cost of operations
    181,950       163,961       354,113       326,603  
Development and engineering
    14,457       12,991       29,097       24,087  
Sales, marketing, general and administrative
    83,533       83,298       165,670       160,292  
Depreciation and amortization
    17,541       13,148       34,045       25,733  
Legal expense
    4,283       2,215       8,443       4,252  
Interest income
    3,936       4,511       8,257       9,994  
Interest expense
    3,895       4,838       8,676       9,586  
Other expense (income), net
    1,712       (447 )     5,544       (484 )
 
                       
Income before income tax provision
    19,121       6,388       29,159       13,020  
Income tax provision
    2,955       613       3,144       1,544  
 
                       
Net income
  $ 16,166     $ 5,775     $ 26,015     $ 11,476  
 
                       
 
                               
Net income per common share:
                               
Basic
  $ 0.05     $ 0.02     $ 0.08     $ 0.04  
 
                       
Diluted
  $ 0.05     $ 0.02     $ 0.08     $ 0.03  
 
                       
 
                               
Weighted-average shares outstanding used in computing net income per common share:
                               
Basic
    337,303       322,919       331,318       316,965  
 
                       
Diluted
    349,624       337,763       342,656       332,582  
 
                       

 


 

WebMD CORPORATION
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2005     2004     2005     2004  
Revenues
                               
Emdeon Business Services
  $ 191,514     $ 166,037     $ 377,247     $ 329,816  
Emdeon Practice Services
    78,596       71,773       151,614       142,779  
WebMD Health
    40,465       31,852       74,040       58,161  
Porex
    20,397       20,737       40,253       39,158  
Inter-segment eliminations
    (8,416 )     (8,518 )     (16,664 )     (16,819 )
 
                       
 
  $ 322,556     $ 281,881     $ 626,490     $ 553,095  
 
                       
 
                               
Income before taxes, non-cash and other items
                               
Emdeon Business Services
  $ 40,420     $ 28,914     $ 78,673     $ 58,764  
Emdeon Practice Services
    8,183       1,771       12,580       3,122  
WebMD Health
    4,350       7,626       9,201       12,168  
Porex
    6,064       6,275       11,461       11,317  
Corporate
    (13,299 )     (14,228 )     (26,925 )     (27,533 )
Interest income
    3,936       4,511       8,257       9,994  
Interest expense
    (3,895 )     (4,838 )     (8,676 )     (9,586 )
 
                       
 
  $ 45,759     $ 30,031     $ 84,571     $ 58,246  
 
                               
Basic income per common share before taxes, non-cash and other items (a)
  $ 0.14     $ 0.09     $ 0.26     $ 0.18  
 
                       
 
                               
Diluted income per common share before taxes, non-cash and other items (a)
  $ 0.13     $ 0.09     $ 0.25     $ 0.18  
 
                       
 
                               
Taxes, non-cash and other items (b)
                               
Depreciation and amortization
    (17,541 )     (13,148 )     (34,045 )     (25,733 )
Non-cash advertising and distribution services and stock compensation
    (3,102 )     (8,727 )     (7,380 )     (15,725 )
Legal expense
    (4,283 )     (2,215 )     (8,443 )     (4,252 )
Income tax provision
    (2,955 )     (613 )     (3,144 )     (1,544 )
Other income (expense), net
    (1,712 )     447       (5,544 )     484  
 
                       
Net income
  $ 16,166     $ 5,775     $ 26,015     $ 11,476  
 
                       
 
                               
Net income per common share
                               
Basic
  $ 0.05     $ 0.02     $ 0.08     $ 0.04  
 
                       
Diluted
  $ 0.05     $ 0.02     $ 0.08     $ 0.03  
 
                       
 
                               
Weighted-average shares outstanding used in computing income per common share:
                               
Basic
    337,303       322,919       331,318       316,965  
 
                       
Diluted
    349,624       337,763       342,656       332,582  
 
                       
 
(a)   Basic and diluted income per common share before taxes, non-cash and other items is based on the weighted-average shares outstanding used in computing basic and diluted income per common share.
 
(b)   Reconciliation of income before taxes, non-cash and other items to net income

 


 

WebMD CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
                 
    June 30,     December 31,  
    2005     2004  
    (Unaudited)          
Assets
               
Cash and cash equivalents
  $ 35,930     $ 46,019  
Short-term investments
    152,005       61,675  
Accounts receivable, net
    220,817       204,447  
Inventory
    13,430       13,978  
Prepaid expenses and other current assets
    39,724       40,613  
 
           
Total current assets
    461,906       366,732  
 
               
Marketable debt securities
    323,182       511,864  
Marketable equity securities
    4,094       4,017  
Property and equipment, net
    112,118       89,677  
Goodwill
    1,028,592       1,010,564  
Intangible assets, net
    253,249       260,509  
Other assets
    44,822       48,871  
 
           
 
  $ 2,227,963     $ 2,292,234  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Accounts payable
  $ 11,167     $ 17,366  
Accrued expenses
    151,993       201,528  
Deferred revenue
    114,227       99,543  
 
           
Total current liabilities
    277,387       318,437  
 
               
Convertible subordinated notes
    350,000       649,999  
Other long-term liabilities
    5,334       1,283  
 
               
Convertible redeemable exchangeable preferred stock
    98,416       98,299  
 
               
Stockholders’ equity
    1,496,826       1,224,216  
 
               
 
           
 
  $ 2,227,963     $ 2,292,234  
 
           

 


 

WebMD CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Six Months Ended  
    June 30,  
    2005     2004  
Cash flows from operating activities:
               
Net income
  $ 26,015     $ 11,476  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    34,045       25,733  
Amortization of debt issuance costs
    1,333       1,498  
Non-cash advertising and distribution services
    5,013       11,284  
Non-cash stock based compensation
    2,367       4,441  
Bad debt expense
    3,722       2,914  
Loss (gain) on investments
    3,642       (363 )
Gain on sale of property and equipment
          (121 )
Loss on redemption of convertible debt
    1,902        
Changes in operating assets and liabilities:
               
Accounts receivable
    (18,350 )     (1,724 )
Inventory
    547       206  
Accounts payable
    (5,881 )     (900 )
Accrued expenses
    (2,450 )     (19,179 )
Deferred revenue
    9,501       6,320  
Prepaid expenses and other, net
    1,294       (937 )
 
           
Net cash provided by operating activities
    62,700       40,648  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    190,673       1,011,914  
Purchases of available-for-sale securities
    (94,350 )     (1,103,876 )
Purchases of property and equipment
    (38,717 )     (12,047 )
Proceeds received from sale of property and equipment
    400       417  
Cash paid in business combinations, net of cash acquired
    (74,110 )     (58,060 )
 
           
Net cash used in investing activities
    (16,104 )     (161,652 )
 
               
Cash flows from financing activities:
               
Redemption of convertible debt
    (86,694 )      
Proceeds from issuance of common stock
    31,437       25,011  
Net proceeds from issuance of preferred stock
          98,115  
Payments of notes payable and other
    (304 )     (257 )
Purchases of treasury shares
          (4,877 )
 
           
Net cash (used in) provided by financing activities
    (55,561 )     117,992  
 
               
Effect of exchange rates on cash
    (1,124 )     (200 )
 
           
 
               
Net decrease in cash and cash equivalents
    (10,089 )     (3,212 )
Cash and cash equivalents at beginning of period
    46,019       39,648  
 
           
Cash and cash equivalents at end of period
  $ 35,930     $ 36,436