EX-99.2 3 g05667exv99w2.htm EX-99.2 FINANCIAL TABLES ACCOMPANYING EXHIBIT 99.1 EX-99.2 FINANCIAL TABLES ACCOMPANYING EXHIBIG 99.1
 

Exhibit 99.2
EMDEON CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Years Ended  
    December 31,     December 31,  
    2006     2005     2006     2005  
Revenue :
                               
Services
  $ 205,743     $ 241,658     $ 998,252     $ 932,273  
Products
    24,308       22,106       100,356       94,202  
 
                       
Total revenue
    230,051       263,764       1,098,608       1,026,475  
 
                               
Cost of operations :
                               
Services
    108,157       140,675       581,108       555,208  
Products
    9,676       9,884       42,650       40,446  
 
                       
Total cost of operations
    117,833       150,559       623,758       595,654  
 
                               
Development and engineering
    6,485       9,058       33,649       35,653  
Sales, marketing, general and administrative
    71,412       65,595       288,015       254,887  
Depreciation and amortization
    10,012       16,079       61,976       60,905  
Legal expense
    738       3,488       2,578       17,835  
Gain on sale of EBS
    352,297             352,297        
Loss on investments
          2,723             6,365  
Interest income
    16,889       8,147       32,339       21,527  
Interest expense
    4,697       4,652       18,779       16,322  
Transition services income
    2,184             2,524        
Other expenses
                4,198       3,765  
 
                       
Income from continuing operations before income tax provision (benefit)
    390,244       19,757       452,815       56,616  
Income tax provision (benefit)
    44,111       (4,568 )     56,193       (1,001 )
Minority interest in WebMD Health Corp.
    1,359       870       706       908  
Equity in earnings of EBS Master LLC
    763             763        
 
                       
Income from continuing operations
    345,537       23,455       396,679       56,709  
Income from discontinued operations, net of tax
    889       9,397       371,060       16,265  
 
                       
Net income
  $ 346,426     $ 32,852     $ 767,739     $ 72,974  
 
                       
 
                               
Basic income per common share:
                               
Income from continuing operations
  $ 1.35     $ 0.07     $ 1.42     $ 0.17  
Income from discontinued operations
    0.00       0.02       1.33       0.04  
 
                       
Net income
  $ 1.35     $ 0.09     $ 2.75     $ 0.21  
 
                       
 
                               
Diluted income per common share: (a)
                               
Income from continuing operations
  $ 1.14     $ 0.07     $ 1.25     $ 0.16  
Income from discontinued operations
    0.00       0.02       1.12       0.05  
 
                       
Net income
  $ 1.14     $ 0.09     $ 2.37     $ 0.21  
 
                       
 
                               
Weighted-average shares outstanding used in computing income per common share:
                               
Basic
    256,688       348,261       279,234       341,747  
 
                       
Diluted
    308,295       355,782       331,642       352,852  
 
                       
 
(a)   Diluted income per common share for the three months and the year ended December 31, 2006 reflects the dilutive impact of the convertible notes.

 


 

EMDEON CORPORATION
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Years Ended  
    December 31,     December 31,  
    2006     2005     2006     2005  
Revenue
                               
Emdeon Business Services
  $ 103,116     $ 172,364     $ 661,090     $ 689,305  
WebMD
    80,573       49,104       253,881       168,238  
ViPS
    25,349       24,003       98,874       90,313  
Porex
    21,158       18,461       85,702       79,124  
Inter-segment eliminations
    (145 )     (168 )     (939 )     (505 )
 
                       
 
  $ 230,051     $ 263,764     $ 1,098,608     $ 1,026,475  
 
                       
 
                               
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”)
                               
Emdeon Business Services
  $ 25,392     $ 35,214     $ 152,911     $ 138,529  
WebMD
    22,320       12,446       53,079       27,546  
ViPS
    5,012       4,921       20,529       16,913  
Porex
    6,242       4,678       24,974       22,524  
Corporate
    (9,781 )     (13,587 )     (43,414 )     (49,481 )
 
                       
 
  $ 49,185     $ 43,672     $ 208,079     $ 156,031  
 
                               
Adjusted EBITDA per diluted common share (a)
  $ 0.16     $ 0.12     $ 0.63     $ 0.44  
 
                       
 
                               
Interest, taxes, non-cash and other items (b)
                               
Depreciation and amortization
  $ (10,012 )   $ (16,079 )   $ (61,976 )   $ (60,905 )
Non-cash stock-based compensation
    (9,720 )     (1,249 )     (44,955 )     (4,880 )
Non-cash advertising
    (2,960 )     (3,871 )     (7,414 )     (10,870 )
Legal expense
    (738 )     (3,488 )     (2,578 )     (17,835 )
Interest income
    16,889       8,147       32,339       21,527  
Interest expense
    (4,697 )     (4,652 )     (18,779 )     (16,322 )
Income tax (provision) benefit
    (44,111 )     4,568       (56,193 )     1,001  
Minority interest in WebMD Health Corp.
    (1,359 )     (870 )     (706 )     (908 )
Equity in earnings of EBS Master LLC
    763             763        
Gain on sale of EBS
    352,297             352,297        
Loss on investments
          (2,723 )           (6,365 )
Other expenses
                (4,198 )     (3,765 )
 
                       
Income from continuing operations
    345,537       23,455       396,679       56,709  
Income from discontinued operations, net of tax
    889       9,397       371,060       16,265  
 
                       
Net income
  $ 346,426     $ 32,852     $ 767,739     $ 72,974  
 
                       
 
                               
Basic income per common share:
                               
Income from continuing operations
  $ 1.35     $ 0.07     $ 1.42     $ 0.17  
Income from discontinued operations
    0.00       0.02       1.33       0.04  
 
                       
Net income
  $ 1.35     $ 0.09     $ 2.75     $ 0.21  
 
                       
 
                               
Diluted income per common share: (c)
                               
Income from continuing operations
  $ 1.14     $ 0.07     $ 1.25     $ 0.16  
Income from discontinued operations
    0.00       0.02       1.12       0.05  
 
                       
Net income
  $ 1.14     $ 0.09     $ 2.37     $ 0.21  
 
                       
 
                               
Weighted-average shares outstanding used in computing income per common share:
                               
Basic
    256,688       348,261       279,234       341,747  
 
                       
Diluted
    308,295       355,782       331,642       352,852  
 
                       
 
(a)   Adjusted EBITDA per diluted common share is based on the weighted-average shares outstanding used in computing diluted income per common share.
 
(b)   Reconciliation of Adjusted EBITDA to net income (see Annex A — Explanation of Non-GAAP Financial Measures).
 
(c)   Diluted income per common share for the three months and the year ended December 31, 2006 reflects the dilutive impact of the convertible notes.

 


 

EMDEON CORPORATION
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    December 31,  
    2006     2005  
Assets
               
Cash and cash equivalents
  $ 614,691     $ 155,616  
Short-term investments
    34,140       267,387  
Accounts receivable, net
    121,608       195,317  
Inventory
    9,922       10,791  
Prepaid expenses and other current assets
    31,871       30,936  
Due from EBS Master LLC
    30,716        
Assets of discontinued operations
          254,247  
 
           
Total current assets
    842,948       914,294  
 
               
Marketable equity securities
    2,633       4,430  
Property and equipment, net
    72,040       95,686  
Goodwill
    337,669       895,975  
Intangible assets, net
    129,473       235,271  
Investment in EBS Master LLC
    1,521        
Other assets
    65,659       50,027  
 
           
Total Assets
  $ 1,451,943     $ 2,195,683  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Accounts payable
  $ 3,996     $ 7,739  
Accrued expenses
    113,175       170,102  
Deferred revenue
    87,438       68,390  
Liabilities of discontinued operations
          68,436  
 
           
Total current liabilities
    204,609       314,667  
 
               
Convertible notes
    650,000       650,000  
Other long-term liabilities
    14,420       14,518  
 
               
Minority interest in WebMD Health Corp.
    102,294       43,229  
 
               
Convertible redeemable exchangeable preferred stock
    98,768       98,533  
 
               
Stockholders’ equity
    381,852       1,074,736  
 
               
 
           
Total Liabilities and Stockholders’ Equity
  $ 1,451,943     $ 2,195,683  
 
           

 


 

EMDEON CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Years Ended  
    December 31,  
    2006     2005  
Cash flows from operating activities:
               
Net income
  $ 767,739     $ 72,974  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Income from discontinued operations, net of tax
    (371,060 )     (16,265 )
Depreciation and amortization
    61,976       60,905  
Minority interest in WebMD Health Corp.
    706       908  
Equity in earnings of EBS Master LLC
    (763 )      
Amortization of debt issuance costs
    2,906       2,541  
Non-cash advertising
    7,414       10,870  
Non-cash stock-based compensation
    44,955       4,880  
Bad debt expense
    1,627       2,527  
Loss on investments
          6,365  
Gain on sale of EBS
    (352,297 )      
Loss on redemption of convertible debt
          1,902  
Reversal of income tax valuation allowance applied to goodwill
    30,770       174  
Changes in operating assets and liabilities:
               
Accounts receivable
    (45,434 )     (30,021 )
Inventory
    190       (755 )
Prepaid expenses and other, net
    (12,131 )     2,629  
Accounts payable
    162       (6,212 )
Accrued expenses and other long-term liabilities
    20,621       7,480  
Deferred revenue
    15,654       7,954  
 
           
Net cash provided by continuing operations
    173,035       128,856  
Net cash provided by discontinued operations
    25,985       32,430  
 
           
Net cash provided by operating activities
    199,020       161,286  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    928,284       1,063,606  
Purchases of available-for-sale securities
    (686,815 )     (758,687 )
Purchases of property and equipment
    (54,885 )     (51,276 )
Proceeds received from sale of property and equipment
          400  
Cash paid in business combinations, net of cash acquired
    (152,772 )     (93,712 )
Proceeds received from sale of EBS
    1,199,872        
Advance to EBS Master LLC
    (20,016 )      
Proceeds received from sale of discontinued operations
    522,604        
Other changes in equity of discontinued operations
    28,279       23,176  
 
           
Net cash provided by continuing operations
    1,764,551       183,507  
Net cash used in discontinued operations
    (26,010 )     (34,575 )
 
           
Net cash provided by investing activities
    1,738,541       148,932  
 
               
Cash flows from financing activities:
               
Proceeds from issuance of Emdeon and WebMD Health common stock
    156,078       48,571  
Purchases of treasury stock under repurchase program
    (83,167 )     (21,246 )
Purchases of treasury stock in Tender Offer
    (1,552,120 )     (549,268 )
Payments of notes payable and other
    (437 )     (631 )
Net proceeds from issuance of convertible debt
          289,875  
Issuance of WebMD Health Corp. Class A common stock
          123,344  
Redemption of convertible debt
          (86,694 )
 
           
Net cash used in continuing operations
    (1,479,646 )     (196,049 )
Net cash used in discontinued operations
           
 
           
Net cash used in financing activities
    (1,479,646 )     (196,049 )
 
               
Effect of exchange rates on cash
    1,135       (678 )
 
           
 
               
Net increase in cash and cash equivalents
    459,050       113,491  
Change in cash attributable to discontinued operations
    25       2,145  
Cash and cash equivalents at beginning of period
    155,616       39,980  
 
           
Cash and cash equivalents at end of period
  $ 614,691     $ 155,616