-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, NuaB0LLpA467VuhM0usiYg7/jU2C4/R+yUjJcAY6NPjW4daro5AC6Y3f5jFeZeeN QeVVY82eXQM+Nmi5FEnMMw== 0000950144-06-004399.txt : 20060504 0000950144-06-004399.hdr.sgml : 20060504 20060504161729 ACCESSION NUMBER: 0000950144-06-004399 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20060504 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Regulation FD Disclosure ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20060504 DATE AS OF CHANGE: 20060504 FILER: COMPANY DATA: COMPANY CONFORMED NAME: EMDEON CORP CENTRAL INDEX KEY: 0001009575 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 943236644 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-24975 FILM NUMBER: 06808592 BUSINESS ADDRESS: STREET 1: RIVER DRIVE CENTER 2 STREET 2: 669 RIVER DR CITY: ELMWOOD PARK STATE: NJ ZIP: 07407 BUSINESS PHONE: 2017033400 MAIL ADDRESS: STREET 1: RIVER DRIVE CENTER 2 STREET 2: 669 RIVER DR CITY: ELMWOOD PARK STATE: NJ ZIP: 07407 FORMER COMPANY: FORMER CONFORMED NAME: WEBMD CORP /NEW/ DATE OF NAME CHANGE: 20001102 FORMER COMPANY: FORMER CONFORMED NAME: HEALTHEON CORP DATE OF NAME CHANGE: 19980729 FORMER COMPANY: FORMER CONFORMED NAME: HEALTHSCAPE CORP DATE OF NAME CHANGE: 19970404 8-K 1 g01295e8vk.htm EMDEON CORPORATION EMDEON CORPORATION
 

 
 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
May 4, 2006
 
Date of Report (Date of earliest event reported)
EMDEON CORPORATION
(Exact name of registrant as specified in its charter)
         
Delaware   0-24975   94-3236644
(State or other jurisdiction of   (Commission File Number)   (I.R.S. Employer Identification
incorporation)       No.)
669 River Drive, Center 2
Elmwood Park, New Jersey 07407-1361
 
(Address of principal executive offices, including zip code)
(201) 703-3400
 
(Registrant’s telephone number, including area code)
 
(Former name or address, if changed since last report)
     Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
     o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
     o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
     o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
     o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


 

     All statements contained in this Current Report on Form 8-K , other than statements of historical fact, are forward-looking statements, including those regarding: our guidance on future financial results and other projections or measures of our future performance; the amount and timing of the benefits expected from acquisitions or other transactions or from new or updated products or services; other potential sources of additional revenue; and explorations regarding possible transactions or other alternatives with respect to Emdeon Business Services and Emdeon Practice Services. These statements speak only as of the date of this Current Report and are based on our current plans and expectations, and they involve risks and uncertainties that could cause actual future events or results to be different from those described in or implied by such forward-looking statements. These risks and uncertainties include those relating to: market acceptance of our products and services; our ability to develop and maintain relationships with healthcare industry participants, including healthcare payers and providers and vendors of services to those payers and providers; difficulties in integrating acquired businesses; changes in economic, political or regulatory conditions or other trends affecting the healthcare, Internet, information technology and plastics industries, including matters relating to the Health Insurance Portability and Accountability Act of 1996 (HIPAA); our ability to attract and retain qualified personnel; and uncertainties regarding the outcome of the process of exploring alternatives with respect to Emdeon Business Services and Emdeon Practice Services and its effects on those segments. Further information about these matters can be found in our other Securities and Exchange Commission filings. We expressly disclaim any intent or obligation to update these forward-looking statements.
* * * *
     The exhibits furnished with this Current Report on Form 8-K include financial measures in accordance with accounting principles generally accepted in the United States of America, or GAAP, as well as non-GAAP financial measures and reconciliations of the non-GAAP financial measures to GAAP financial measures. The non-GAAP financial measures include: our company’s earnings before interest, taxes, depreciation, amortization and other non-cash items (which we refer to as “Adjusted EBITDA”) and related per share amounts. We believe that those non-GAAP measures, and changes in those measures, provide additional information that our management finds useful in evaluating our company’s performance and in planning for future periods. Accordingly, we believe that such additional information may be useful to investors. The non-GAAP financial measures should be viewed as supplemental to, and not as an alternative for, the GAAP financial measures.
     
 
Item 2.02. Results of Operations and Financial Condition
     On May 4, 2006, we issued a press release announcing our results for the quarter ended March 31, 2006. A copy of the press release is attached as Exhibit 99.1. Exhibit 99.2 to this Current Report includes the financial tables that accompanied the press release. Exhibits 99.1 and 99.2 are being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 (the “Exchange Act”), nor shall either of those exhibits be deemed incorporated by reference in any filing under the Securities Act of 1933 (the “Securities Act”) or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 7.01. Regulation FD Disclosure
Exhibit 99.1 is also being furnished for purposes of Item 7.01.

2


 

     Exhibit 99.3 to this Current Report includes forward-looking financial information that is expected to be discussed on the previously announced conference call with investors and analysts to be held by us at 4:45 p.m., Eastern time, today (May 4, 2006). The call can be accessed at www.emdeon.com (in the About Emdeon section) and a replay will be available at the same location. Exhibit 99.3 is being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Exchange Act, nor shall it be deemed incorporated by reference in any filing under the Securities Act or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits
  (c)   Exhibits
 
      The following exhibits are furnished herewith:
             
 
    99.1     Press Release, dated May 4, 2006, regarding the Registrant’s results for the quarter ended March 31, 2006
 
           
 
    99.2     Financial Tables accompanying Exhibit 99.1
 
           
 
    99.3     Financial Guidance Summary

3


 

SIGNATURE
     Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
         
    EMDEON CORPORATION
 
       
Dated: May 4, 2006
  By:   /s/ Lewis H. Leicher
 
       
 
      Lewis H. Leicher
 
      Senior Vice President

4


 

EXHIBIT INDEX
     
Exhibit    
Number   Description
 
   
99.1
  Press Release, dated May 4, 2006, regarding the Registrant’s results for the quarter ended March 31, 2006
 
   
99.2
  Financial Tables accompanying Exhibit 99.1
 
   
99.3
  Financial Guidance Summary

5

EX-99.1 2 g01295exv99w1.htm EX-99.1 PRESS RELEASE EX-99.1 PRESS RELEASE
 

EXHIBIT 99.1
(EMDEON LOGO)
     
Contacts:
   
Investors:
  Media:
Risa Fisher
  Jennifer Newman
rfisher@emdeon.com
  jnewman@emdeon.com
201-414-2002
  212-624-3912
EMDEON ANNOUNCES FIRST QUARTER RESULTS
EMDEON REPORTS RECORD REVENUE AND ADJUSTED EBITDA
EMDEON NET INCOME INCREASES 67% FROM A YEAR AGO
ELMWOOD PARK, NJ (May 4, 2006) – Emdeon Corporation (NASDAQ: HLTH) today announced financial results for the quarter ended March 31, 2006.
Kevin Cameron, Chief Executive Officer of Emdeon, said: “I am pleased with our results for the quarter. Our execution is improving and many of the process improvements and new product initiatives we recently focused on are beginning to drive results.”
Key Financial Highlights
Revenue for the first quarter was $339.1 million compared to $303.9 million in the prior year period, an increase of 11.6%. Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”) for the first quarter was $54.2 million or $0.18 per share compared to $39.3 million or $0.12 per share a year ago, an increase of 37.9%. Net income for the first quarter was $16.4 million or $0.06 per share compared to net income of $9.8 million or $0.03 per share a year ago, an increase of 66.8%. Net income for the first quarter includes $12.5 million of non-cash stock compensation expense, compared to $1.7 million a year ago, reflecting the January 1, 2006 adoption of SFAS 123R.
As of March 31, 2006, Emdeon had approximately $376.8 million in cash and short-term investments on a consolidated basis, including $132.8 million in cash and short-term investments held by WebMD Health Corp., its 85.8% owned subsidiary.
Segment Operating Results
Emdeon Business Services segment revenue was $201.2 million for the first quarter compared to $185.7 million in the prior year period, an increase of 8.3%. The increase in Emdeon Business Services revenue was attributable to strong performance in our remittance and payment, patient statement, provider and ViPS businesses and the impact of the January 8, 2006 US Postal Service rate increase. Segment Adjusted EBITDA was $43.2 million compared to $38.3 million in the prior year period, an increase of 12.9%. Operating margins increased to 21.5% compared to 20.6% a year ago primarily as a result of higher revenue and the continued achievement of operating efficiencies and cost savings.

 


 

Emdeon Practice Services segment revenue was $75.7 million for the first quarter compared to $73.0 million in the prior year period, an increase of 3.7%. Segment Adjusted EBITDA was $10.2 million compared to $4.4 million in the prior year period, an increase of 131.4%. Operating margins increased from 6% in the prior year period to 13.4% as a result of changes in revenue mix and improvements in our delivery and service infrastructure.
As previously announced on May 2, 2006, WebMD segment revenue was $50.1 million for the first quarter compared to $33.6 million in the prior year period, an increase of 49.1%, driven by continued growth in online services. Segment Adjusted EBITDA was $6.5 million compared to $3.2 million in the prior year, primarily as a result of the increase in revenues.
Porex segment revenue was $20.6 million for the first quarter compared to $19.9 million in the prior year period. Segment Adjusted EBITDA for the first quarter was $5.6 million compared to $5.4 million in the prior year period.
Financial Guidance
A schedule outlining the Company’s financial guidance is being furnished as an exhibit to a Current Report on Form 8-K being filed by the Company today with the Securities and Exchange Commission.
Analyst and Investor Conference Call
As previously announced, Emdeon will hold a conference call with investors and analysts to discuss these results at 4:45 pm (eastern) on May 4, 2006. The call can be accessed at www.emdeon.com (in the About Emdeon section). A replay of the audio webcast will be available at the same web address.
ABOUT EMDEON
Emdeon (Nasdaq: HLTH) is a leading provider of business, technology and information solutions that transform both the financial and clinical aspects of healthcare delivery. At the core of Emdeon’s vision is the commitment to connect providers, payers, employers, physicians and consumers in order to simplify business processes, to provide actionable knowledge at the right time and place and to improve healthcare quality.
Emdeon Business Services provides revenue cycle management and clinical communication solutions that enable payers, providers and patients to improve healthcare business processes. Emdeon Practice Services provides physician practice management and electronic health record software and services that increase practice efficiency and enhance patient care. WebMD (Nasdaq: WBMD) provides health information services for consumers, physicians, healthcare professionals, employers and health plans through its public and private online portals and health-focused publications. Porex is a developer, manufacturer and distributor of proprietary porous plastic products and components used in healthcare, industrial and consumer applications.
*****************************
All statements contained in this press release, other than statements of historical fact, are forward-looking statements, including those regarding: guidance on our future financial results and other projections or measures of our future performance; the amount and timing of the benefits expected from acquisitions or other transactions, from deployment of new or updated technologies, products, services or applications or from other potential sources of additional revenue; and explorations regarding possible transactions or other alternatives with respect to Emdeon Business Services and Emdeon Practice Services. These statements speak only as of the date of this release and are based on our current plans and expectations, and they involve risks and uncertainties that could cause actual future events or results to be different than those described in or implied by such forward-looking statements. These risks and uncertainties include those relating to: market acceptance of our products and services; our ability to develop and maintain relationships with healthcare industry participants, including healthcare payers and providers and vendors of services to those payers and providers; difficulties in integrating acquired businesses; changes in economic, political or regulatory conditions or other trends affecting the healthcare, Internet, information technology and plastics industries, including matters relating to the Health Insurance Portability and Accountability Act of 1996 (HIPAA); our ability to attract and retain qualified personnel; and uncertainties regarding the outcome of the process of exploring alternatives with respect to Emdeon Business Services and Emdeon Practice Services and its effects on those segments. Further information about these matters can be found in our Securities and Exchange Commission filings. We expressly disclaim any intent or obligation to update these forward-looking statements.
*****************************
This press release includes both financial measures in accordance with U.S. generally accepted accounting principles, or GAAP, as well as non-GAAP financial measures. The non-GAAP financial measures include: our company’s earnings before restructuring, interest, taxes, non-cash and other items (which we refer to as “Adjusted EBITDA”); and related per share amounts. We believe that those non-GAAP measures, and changes in those measures, are meaningful indicators of our company’s performance and provide additional information that our management finds useful in evaluating such performance and in planning for future periods. Accordingly, we believe that such

 


 

additional information may be useful to investors. The non-GAAP financial measures should be viewed as supplemental to, and not as an alternative for, the GAAP financial measures. The tables attached to this press release include a reconciliation of historical non-GAAP financial measures to historical GAAP financial measures. The guidance summary being furnished as an exhibit to a Current Report on Form 8-K we are filing with the SEC today includes a reconciliation of forward-looking non-GAAP information to forward-looking GAAP financial information.
*****************************
WebMD®, WebMD Health®, Emdeon™, Emdeon Business Services™, Emdeon Practice Services™ and POREX® are trademarks of Emdeon Corporation or its subsidiaries.
-Tables Follow-

 

EX-99.2 3 g01295exv99w2.htm EX-99.2 FINANCIAL TABLES EX-99.2 FINANCIAL TABLES
 

Exhibit 99.2
EMDEON CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                 
    Three Months Ended  
    March 31,  
    2006     2005  
Revenue
  $ 339,119     $ 303,934  
 
               
Costs and expenses:
               
Cost of operations
    195,267       172,163  
Development and engineering
    14,914       14,640  
Sales, marketing, general and administrative
    88,832       82,137  
Depreciation and amortization
    18,928       16,504  
Legal expense
    542       4,160  
Loss on investments
          3,832  
Interest income
    4,419       4,321  
Interest expense
    4,691       4,781  
 
           
Income before income tax provision and minority interest
    20,364       10,038  
Income tax provision
    4,562       189  
Minority interest in WebMD Health Corp., net of tax
    (629 )      
 
           
Net income
  $ 16,431     $ 9,849  
 
           
 
               
Net income per common share:
               
Basic and diluted
  $ 0.06     $ 0.03  
 
           
 
               
Weighted-average shares outstanding used in computing net income per common share:
               
Basic
    287,195       325,334  
 
           
Diluted
    295,492       335,689  
 
           

 


 

EMDEON CORPORATION
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                 
    Three Months Ended  
    March 31,  
    2006     2005  
Revenues
               
Emdeon Business Services
  $ 201,154     $ 185,733  
Emdeon Practice Services
    75,706       73,018  
WebMD
    50,051       33,575  
Porex
    20,587       19,856  
Inter-segment eliminations
    (8,379 )     (8,248 )
 
           
 
  $ 339,119     $ 303,934  
 
           
 
               
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”)
               
Emdeon Business Services
  $ 43,193     $ 38,253  
Emdeon Practice Services
    10,173       4,397  
WebMD (a)
    6,527       3,230  
Porex
    5,554       5,397  
Corporate (a)
    (11,274 )     (12,005 )
 
           
 
  $ 54,173     $ 39,272  
 
           
 
               
Adjusted EBITDA per basic common share (b)
  $ 0.19     $ 0.12  
 
           
 
               
Adjusted EBITDA per diluted common share (b)
  $ 0.18     $ 0.12  
 
           
 
               
Interest, taxes, non-cash and other items (c)
               
Depreciation and amortization
  $ (18,928 )   $ (16,504 )
Amortization of non-cash advertising
    (1,605 )     (2,627 )
Non-cash stock-based compensation (d)
    (12,462 )     (1,651 )
Legal expense
    (542 )     (4,160 )
Loss on investments
          (3,832 )
Interest income
    4,419       4,321  
Interest expense
    (4,691 )     (4,781 )
Minority interest in WebMD Health Corp., net of tax
    629        
Income tax provision
    (4,562 )     (189 )
 
           
Net income
  $ 16,431     $ 9,849  
 
           
 
               
Net income per common share:
               
Basic and diluted
  $ 0.06     $ 0.03  
 
           
 
Weighted-average shares outstanding used in computing net income per common share:
               
Basic
    287,195       325,334  
 
           
Diluted
    295,492       335,689  
 
           
 
(a)   Adjusted EBITDA during prior periods, for the Corporate and WebMD segments, has been reclassified to conform to the current period presentation.
 
(b)   Adjusted EBITDA per basic and diluted common share is based on the weighted-average shares outstanding used in computing net income per common share (basic and diluted).
 
(c)   Reconciliation of Adjusted EBITDA to net income.
 
(d)   Reflects the adoption of SFAS 123R effective January 1, 2006.

 


 

EMDEON CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
                 
    March 31,     December 31,  
    2006     2005  
    (Unaudited)          
Assets
               
Cash and cash equivalents
  $ 137,145     $ 159,510  
Short-term investments
    239,653       267,387  
Accounts receivable, net
    236,057       233,070  
Inventory
    13,852       14,251  
Prepaid expenses and other current assets
    33,605       34,615  
 
           
Total current assets
    660,312       708,833  
 
               
Marketable equity securities
    4,265       4,481  
Property and equipment, net
    120,791       116,032  
Goodwill
    1,087,731       1,075,549  
Intangible assets, net
    240,095       240,510  
Other assets
    49,116       50,278  
 
           
Total Assets
  $ 2,162,310     $ 2,195,683  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Accounts payable
  $ 10,525     $ 11,611  
Accrued expenses
    172,179       186,381  
Deferred revenue
    125,705       115,840  
 
           
Total current liabilities
    308,409       313,832  
 
               
Convertible notes
    650,000       650,000  
Other long-term liabilities
    15,372       15,353  
 
               
Minority interest in WebMD Health Corp.
    48,005       43,229  
 
               
Convertible redeemable exchangeable preferred stock
    98,591       98,533  
 
               
Stockholders’ equity
    1,041,933       1,074,736  
 
               
 
           
Total Liabilities and Stockholders’ Equity
  $ 2,162,310     $ 2,195,683  
 
           

 


 

EMDEON CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Three Months Ended  
    March 31,  
    2006     2005  
Cash flows from operating activities:
               
Net income
  $ 16,431     $ 9,849  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Depreciation and amortization
    18,928       16,504  
Minority interest in WebMD Health Corp., net of tax
    (629 )      
Amortization of debt issuance costs
    728       726  
Non-cash advertising
    1,605       2,627  
Non-cash stock-based compensation
    12,462       1,651  
Bad debt expense
    1,050       2,283  
Loss on investments
          3,832  
Reversal of income tax valuation allowance applied to goodwill
    2,157        
Changes in operating assets and liabilities:
               
Accounts receivable
    (2,245 )     (14,122 )
Inventory
    446       253  
Prepaid expenses and other, net
    (710 )     2,812  
Accounts payable
    (1,133 )     (8,631 )
Accrued expenses and other long-term liabilities
    (9,886 )     (106 )
Deferred revenue
    7,557       5,279  
 
           
Net cash provided by operating activities
    46,761       22,957  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    166,228       45,846  
Purchases of available-for-sale securities
    (137,815 )     (2,550 )
Purchases of property and equipment
    (14,168 )     (11,892 )
Proceeds received from sale of property and equipment
          400  
Cash paid in business combinations, net of cash acquired
    (27,328 )     (70,775 )
 
           
Net cash used in investing activities
    (13,083 )     (38,971 )
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock
    10,565       13,170  
Purchases of treasury stock
    (66,633 )      
Payments of notes payable and other
    (94 )     (63 )
 
           
Net cash (used in) provided by financing activities
    (56,162 )     13,107  
 
               
Effect of exchange rates on cash
    119       (358 )
 
           
 
               
Net decrease in cash and cash equivalents
    (22,365 )     (3,265 )
Cash and cash equivalents at beginning of period
    159,510       46,019  
 
           
Cash and cash equivalents at end of period
  $ 137,145     $ 42,754  
 
           

 

EX-99.3 4 g01295exv99w3.htm EX-99.3 FINANCIAL GUIDANCE SUMMARY EX-99.3 FINANCIAL GUIDANCE SUMMARY
 

Exhibit 99.3
2006 Consolidated Financial Guidance Summary
(in millions, except per share amounts)
                                                 
                    Quarterly Mix  
    Range     Q1     Q2     Q3     Q4  
 
                                               
Revenue
  $ 1,380.0     $ 1,430.0       24%       25%       25%       26%
 
                                           
 
                                               
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”)
  $ 225.0     $ 255.0       23%       24%       25%       28%  
 
                                           
 
                                               
Interest expense, net
    3.0       4.0                                  
Depreciation and amortization
    75.5       80.1       24%       24%       26%       26%  
Non-cash stock-based compensation
    48.0       50.0       25%       27%       27%       21%  
Amortization of non-cash advertising
    7.3       7.5       22%       24%       20%       34%  
Income tax provision
    21.0       22.6       21%       21%       26%       32%  
Legal expense
    0.5       0.5                                  
Minority interest in WebMD Health Corp., net of tax
    (0.3 )     0.3                                  
 
                                           
Net income
  $ 70.0     $ 90.0       21%       23%       23%       33%  
 
                                           
 
                                               
Adjusted EBITDA per diluted share
  $ 0.75     $ 0.85                                  
 
                                           
 
                                               
Net income per diluted share
  $ 0.23     $ 0.30                                  
 
                                           
Operating Segments
Revenue:
  *   Emdeon Business Services — Approximately 59% of consolidated revenue in Q2 decreasing to 57% in Q3 and 56% by Q4.
 
  *   Emdeon Practice Services — Approximately 22% of consolidated revenue in Q2 increasing to 23% in Q3 and Q4.
 
  *   WebMD — Approximately 15% of consolidated revenue in Q2 increasing to approximately 18% by Q4.
 
  *   Porex — Approximately 6% of consolidated revenue throughout the year.
 
  *   Eliminations — Approximately 2.5% of consolidated revenue.
Adjusted EBITDA:
  *   Emdeon Business Services — Approximately 21% of segment revenue throughout 2006.
 
  *   Emdeon Practice Services — Approximately 12% of segment revenue in Q2, improving to 14% by Q4.
 
  *   WebMD — Approximately 16% of segment revenue in Q2, increasing to about 29% in Q4.
 
  *   Porex — Approximately 27% of segment revenue throughout the year, slightly higher margins in the seasonally stronger Q2.
 
  *   Corporate — Approximately 3.3% of consolidated revenue.
Other Assumptions
  *   The 2006 Guidance includes actual expense for Q1 2006, but does not reflect any projected expenses related to the on-going Department of Justice Investigation.
 
  *   Adjusted EBITDA per diluted share and net income per diluted share are both calculated on an assumed share count of approximately 299 million.
 
  *   Non-cash stock-based compensation expense considers the January 1, 2006 adoption of SFAS 123R.

GRAPHIC 5 g01295g0129500.gif GRAPHIC begin 644 g01295g0129500.gif M1TE&.#EAMP`S`-4``````/___Z"@I`"9F0"`@#.9F6;,S&:9F9G,S`"99C/, MF3.99F;,F<#

KJZN/CX]W=W=?7U\S,S,#`P+*RLIF9F9:6EH:& MAH"`@'=W=V9F9E]?7U5554U-3?___P`````````````````````````````` M```````````````````````````````````````````````````````````` M`````````````````````````````````"'Y!`$``"``+`````"W`#,```;_ MP(!P2"P2&PB&HL!D,@R(AW%*K5JOV*QVR^UZKXA"(C%HF@N#<<$`^;K?\+A\ M/G4PU.>\.5V0T/^`@8)>!F0#:6-D>GH)!5*#D)&2<1*)!4\(F4EBBHM,:0B3 MHJ.D1H4,#5<088V>8@6EL;*"!P9=$J^>90ZSO;Y>"+Q?N*V+"<*_R672V-E;$-5G";;:X>)%W)X)$>/I-&J4"F$6"@OEW?/&`)F<.P0M7LP8 M;U&:"70>L!.)!2/#>/B:D%J9)8*%"QD5JSIU&V@PANK2"5B$1PFJ=$/,'G!@\91H<6(N`U$=E[C5CF<#S"!I)")K#%K;LGA.33ZU[` M8($!H^.3X%W!R'?*!>5#;'.H6^3!W@ZP">'6=.)U@)D1XBDWG4+U&5%<@P&X MQ9\1;KW4F7(3$K%8!^@$P/]7!A)HL(0>L1R#Q6`45+$!!P((H1\5&APV104< M6*C<@52L.)U>`1)Q8WAZ63%88`FJN)R+L0FAQP!H32+15U2X9$5O+F8WQ6R! M*492D58D%H!"&1HQ6GUNM5B%!34""6$1%W1@9A&,0#D)-?`9(8!O%N2IYYYH M=M#&BU<"-H64`0C0`611LB7$?1GPZ>A@4BA7IUQ!=F:E?6Y.P4@L=_18Q(.$ MA1JJ6B@!2J&@8I(T&XZ)AN;68***JA8Z>M%D1*V6KDE$FV\2H8=JI8@Q*1'% MZ4;!L<@F2T$%4IA:!):#JFK@?(I&R(&QRBK+;`"X6E$IEYCV.H0UK(E"5@)R M1L;_`6=:.$L$M*F^=">[57AY)Z)7##8L6-]>:@2O4XS8!).E*)"&1U-$4&D6 M[@X!;V8D2>#OC+X)(;&N510G;A%HA@;NOYD:P0!J3`Q$2CG/8+$BOD0H#%'# M`J(*L8T54U&!8=,IM_%6'/+;@9``JED%P$:<9H;)HYC!L%Y9RJ568#!'*#,1 MA`9P\71#R/;!G=,I//40"GN0)0;@%6$9@1/O&O)0U2`]9R,#@(.%Q!Y@L))K M':18)<92-SU$U5_^UV@%%LPF-K=8BP<7.P]4E_>S>^D=WF`9?LSFVD40L$>3 MD+220$5:8)#7=Q_430>DLB\9! MZ`7[!O+`LA508"L5TEM`/1808$]! MNG)LI+0D=WS2/$LB54,`^@Y5S[XZ1IY$-`]AT-='&X!\D$N+T&[D,BYWM#`^Y0%LY9T"+4*!D$K8"`!B!A M$V.8X`(_V$`%,M`*B3"$*Y['0@NF;P#KT]0,5UA#"S;#;578XV,/]42,- M'0JB$.E1Q!H^@!-)G$),]@#$)GX0`008(!6F6#(%(,R*+#S%%I?T$#":,0!) :Z%'_$L&&,[HQ``Y`6"L4``7RO00Q'D$``#L_ ` end -----END PRIVACY-ENHANCED MESSAGE-----