EX-99.2 3 g24222exv99w2.htm EX-99.2 exv99w2
Exhibit 99.2
WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Revenue
  $ 122,707     $ 98,631     $ 230,737     $ 188,895  
Cost of operations
    45,368       39,229       88,362       75,794  
Sales and marketing
    29,425       26,797       57,832       54,358  
General and administrative
    20,577       22,003       39,386       43,851  
Depreciation and amortization
    6,318       6,956       13,333       14,059  
Interest income
    420       1,958       3,829       4,220  
Interest expense
    3,170       5,781       8,309       12,317  
(Loss) gain on convertible notes
    (11,011 )     3,473       (14,738 )     10,120  
Gain (loss) on investments
    6,002             (22,846 )      
Other income (expense), net
    99       (552 )     (199 )     (821 )
 
                       
Income (loss) from continuing operations before income tax provision (benefit)
    13,359       2,744       (10,439 )     2,035  
Income tax provision (benefit)
    5,675       750       (14,333 )     (467 )
 
                       
Consolidated income from continuing operations
    7,684       1,994       3,894       2,502  
Consolidated loss from discontinued operations, net of tax
          (13,284 )           (12,767 )
 
                       
Consolidated net income (loss) inclusive of noncontrolling interest
    7,684       (11,290 )     3,894       (10,265 )
Income attributable to noncontrolling interest
          (387 )           (997 )
 
                       
Net income (loss) attributable to Company stockholders
  $ 7,684     $ (11,677 )   $ 3,894     $ (11,262 )
 
                       
 
                               
Amounts attributable to Company stockholders:
                               
Income from continuing operations
  $ 7,684     $ 703     $ 3,894     $ 509  
Loss from discontinued operations
          (12,380 )           (11,771 )
 
                       
Net income (loss) attributable to Company stockholders
  $ 7,684     $ (11,677 )   $ 3,894     $ (11,262 )
 
                       
 
                               
Basic income (loss) per common share:
                               
Income from continuing operations
  $ 0.14     $ 0.02     $ 0.07     $ 0.01  
Loss from discontinued operations
          (0.28 )           (0.26 )
 
                       
Net income (loss) attributable to Company stockholders
  $ 0.14     $ (0.26 )   $ 0.07     $ (0.25 )
 
                       
 
                               
Diluted income (loss) per common share:
                               
Income from continuing operations
  $ 0.13     $ 0.01     $ 0.07     $ 0.01  
Loss from discontinued operations
          (0.26 )           (0.25 )
 
                       
Net income (loss) attributable to Company stockholders
  $ 0.13     $ (0.25 )   $ 0.07     $ (0.24 )
 
                       
 
                               
Weighted-average shares outstanding used in computing income (loss) per common share:
                               
Basic
    53,521       45,599       52,856       45,408  
 
                       
Diluted
    62,504       46,733       57,272       46,446  
 
                       

 


 

WEBMD HEALTH CORP.
CONSOLIDATED SUPPLEMENTAL FINANCIAL INFORMATION
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Six Months Ended  
    June 30,     June 30,  
    2010     2009     2010     2009  
Revenue
                               
Public portal advertising and sponsorship
  $ 100,592     $ 75,992     $ 186,849     $ 143,281  
Private portal services
    22,115       22,639       43,888       45,614  
 
                       
 
  $ 122,707     $ 98,631     $ 230,737     $ 188,895  
 
                       
 
                               
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”) (a)
  $ 34,301     $ 20,021     $ 59,958     $ 35,282  
 
                               
Interest, taxes, non-cash and other items (b)
                               
Interest income
    420       1,958       3,829       4,220  
Interest expense
    (3,170 )     (5,781 )     (8,309 )     (12,317 )
Income tax (provision) benefit
    (5,675 )     (750 )     14,333       467  
Depreciation and amortization
    (6,318 )     (6,956 )     (13,333 )     (14,059 )
Non-cash stock-based compensation
    (6,964 )     (9,412 )     (14,801 )     (18,566 )
Non-cash advertising
                      (1,753 )
(Loss) gain on convertible notes
    (11,011 )     3,473       (14,738 )     10,120  
Gain (loss) on investments
    6,002             (22,846 )      
Other income (expense), net
    99       (559 )     (199 )     (892 )
 
                       
Consolidated income from continuing operations
    7,684       1,994       3,894       2,502  
Consolidated loss from discontinued operations, net of tax
          (13,284 )           (12,767 )
 
                       
Consolidated net income (loss) inclusive of noncontrolling interest
    7,684       (11,290 )     3,894       (10,265 )
Income attributable to noncontrolling interest
          (387 )           (997 )
 
                       
Net income (loss) attributable to Company stockholders
  $ 7,684     $ (11,677 )   $ 3,894     $ (11,262 )
 
                       
 
(a)   See Annex A-Explanation of Non-GAAP Financial Measures.
 
(b)   Reconciliation of Adjusted EBITDA to consolidated income from continuing operations.

2 


 

WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    June 30, 2010     December 31, 2009  
Assets
               
Cash and cash equivalents
  $ 534,705     $ 459,766  
Accounts receivable, net
    104,907       118,155  
Prepaid expenses and other current assets
    14,197       11,419  
Investments
          9,932  
Deferred tax asset
    30,011        
 
           
Total current assets
    683,820       599,272  
 
               
Investments
          338,446  
Property and equipment, net
    51,953       52,194  
Goodwill
    202,104       202,104  
Intangible assets, net
    24,166       26,020  
Deferred tax asset
    82,119       50,789  
Other assets
    18,074       19,723  
 
           
Total Assets
  $ 1,062,236     $ 1,288,548  
 
           
 
               
Liabilities and Equity
               
Accrued expenses
  $ 52,426     $ 63,721  
Deferred revenue
    113,070       98,474  
1.75% convertible notes
          264,583  
Deferred tax liability
          12,955  
Liabilities of discontinued operations
    19,655       34,197  
 
           
Total current liabilities
    185,151       473,930  
 
               
3⅛% convertible notes, net of discount of $9,083 at June 30, 2010 and $22,641 at December 31, 2009
    112,414       227,659  
Other long-term liabilities
    22,220       22,191  
 
               
Stockholders’ equity
    742,451       564,768  
 
               
 
           
Total Liabilities and Equity
  $ 1,062,236     $ 1,288,548  
 
           

3 


 

WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Six Months Ended  
    June 30,  
    2010     2009  
Cash flows from operating activities:
               
Consolidated net income (loss) inclusive of noncontrolling interest
  $ 3,894     $ (10,265 )
Adjustments to reconcile consolidated net income (loss) inclusive of noncontrolling interest to net cash provided by operating activities:
               
Consolidated loss from discontinued operations, net of tax
          12,767  
Depreciation and amortization
    13,333       14,059  
Non-cash interest, net
    3,885       5,310  
Non-cash advertising
          1,753  
Non-cash stock-based compensation
    14,801       18,566  
Deferred income taxes
    (27,729 )     (2,363 )
Loss (gain) on convertible notes
    14,738       (10,120 )
Loss on investments
    22,846        
Changes in operating assets and liabilities:
               
Accounts receivable
    13,248       14,408  
Prepaid expenses and other, net
    (2,144 )     (3,775 )
Accrued expenses and other long-term liabilities
    (4,801 )     (9,544 )
Deferred revenue
    14,596       6,648  
 
           
Net cash provided by continuing operations
    66,667       37,444  
Net cash (used in) provided by discontinued operations
    (15,501 )     5,509  
 
           
Net cash provided by operating activities
    51,166       42,953  
 
               
Cash flows from investing activities:
               
Proceeds from sales of available-for-sale securities
    362,206       1,100  
Purchases of property and equipment
    (9,719 )     (10,955 )
Finalization of sale price of discontinued operations
    (1,430 )     250  
 
           
Net cash provided by (used in) continuing operations
    351,057       (9,605 )
Net cash used in discontinued operations
          (2,356 )
 
           
Net cash provided by (used in) investing activities
    351,057       (11,961 )
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock, net of cash used for employee withholding taxes
    8,386       18,194  
Repurchases of convertible notes
    (81,362 )     (123,857 )
Purchase of treasury stock under repurchase program
    (14,914 )      
Payment for shares tendered in 2009, delivered in 2010
    (6,818 )      
Purchase of treasury stock in tender offer
    (242,795 )      
Tax benefit on stock-based awards
    10,219        
 
           
Net cash used in financing activities
    (327,284 )     (105,663 )
Effect of exchange rates on cash
          70  
 
           
Net increase (decrease) in cash and cash equivalents
    74,939       (74,601 )
Cash and cash equivalents at beginning of period
    459,766       629,848  
 
           
Cash and cash equivalents at end of period
  $ 534,705     $ 555,247  
 
           

4