EX-99.2 3 g27123exv99w2.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  
    March 31,  
    2011     2010  
Revenue
  $ 131,609     $ 108,030  
Cost of operations
    48,449       42,994  
Sales and marketing
    32,294       28,407  
General and administrative
    22,821       18,809  
Depreciation and amortization
    6,424       7,015  
Interest income
    16       3,409  
Interest expense
    3,141       5,139  
Loss on convertible notes
          3,727  
Gain (loss) on investments
    14,060       (28,848 )
Other expense, net
    53       298  
 
           
 
               
Income (loss) before income tax provision (benefit)
    32,503       (23,798 )
Income tax provision (benefit)
    12,958       (20,008 )
 
           
Net income (loss)
  $ 19,545     $ (3,790 )
 
           
 
               
Net income (loss) per common share:
               
Basic
  $ 0.33     $ (0.07 )
 
           
Diluted
  $ 0.32     $ (0.07 )
 
           
 
               
Weighted-average shares outstanding used in computing income (loss) per common share:
               
Basic
    58,184       52,191  
 
           
Diluted
    67,173       52,191  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED SUPPLEMENTAL FINANCIAL INFORMATION
(In thousands, unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Revenue
               
Public portal advertising and sponsorship
  $ 110,363     $ 86,257  
Private portal services
    21,246       21,773  
 
           
 
  $ 131,609     $ 108,030  
 
           
 
               
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”) (a)
  $ 37,858     $ 25,657  
 
               
Interest, taxes, non-cash and other items (b)
               
Interest income
    16       3,409  
Interest expense
    (3,141 )     (5,139 )
Income tax (provision) benefit
    (12,958 )     20,008  
Depreciation and amortization
    (6,424 )     (7,015 )
Non-cash stock-based compensation
    (9,813 )     (7,837 )
Loss on convertible notes
          (3,727 )
Gain (loss) on investments
    14,060       (28,848 )
Other expense, net
    (53 )     (298 )
 
           
Net income (loss)
  $ 19,545     $ (3,790 )
 
           
 
(a)   See Annex A-Explanation of Non-GAAP Financial Measures.
 
(b)   Reconciliation of Adjusted EBITDA to net income (loss).

 


 

WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    March 31, 2011     December 31, 2010  
Assets
               
Cash and cash equivalents
  $ 1,065,383     $ 400,501  
Accounts receivable, net
    128,760       134,448  
Prepaid expenses and other current assets
    13,389       12,161  
Deferred tax assets
    22,459       23,467  
 
           
Total current assets
    1,229,991       570,577  
 
               
Property and equipment, net
    59,220       61,516  
Goodwill
    202,104       202,104  
Intangible assets, net
    21,970       22,626  
Deferred tax assets
    67,335       71,125  
Other assets
    47,584       14,254  
 
           
Total Assets
  $ 1,628,204     $ 942,202  
 
           
 
               
Liabilities and Stockholders’ Equity
               
Accrued expenses
  $ 46,333     $ 53,181  
Deferred revenue
    96,824       97,043  
Liabilities of discontinued operations
    17,185       17,327  
 
           
Total current liabilities
    160,342       167,551  
 
               
2.50% convertible notes due 2018
    400,000        
2.25% convertible notes due 2016
    400,000        
Other long-term liabilities
    22,056       21,756  
 
               
Stockholders’ equity
    645,806       752,895  
 
               
 
           
Total Liabilities and Stockholders’ Equity
  $ 1,628,204     $ 942,202  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Cash flows from operating activities:
               
Net income (loss)
  $ 19,545     $ (3,790 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Depreciation and amortization
    6,424       7,015  
Non-cash interest, net
    516       2,090  
Non-cash stock-based compensation
    9,813       7,837  
Deferred income taxes
    4,798       (21,463 )
Loss on convertible notes
          3,727  
(Gain) loss on investments
    (14,060 )     28,848  
Changes in operating assets and liabilities:
               
Accounts receivable
    5,688       (2,429 )
Prepaid expenses and other, net
    622       (1,829 )
Accrued expenses and other long-term liabilities
    (7,642 )     (14,224 )
Deferred revenue
    (219 )     21,665  
 
           
Net cash provided by continuing operations
    25,485       27,447  
Net cash used in discontinued operations
    (142 )     (8,233 )
 
           
Net cash provided by operating activities
    25,343       19,214  
 
               
Cash flows from investing activities:
               
Proceeds from sales of available-for-sale securities
          4,500  
Proceeds received from ARS option
    5,240        
Purchases of property and equipment
    (4,849 )     (3,114 )
Finalization of sale price of discontinued operations
          (1,430 )
 
           
Net cash provided by (used in) investing activities
    391       (44 )
 
               
Cash flows from financing activities:
               
Proceeds from exercise of stock options
    10,220       28,224  
Cash used for withholding taxes due on stock-based awards
    (3,172 )     (22,449 )
Net proceeds from issuance of the 2.50% Notes and 2.25% Notes
    774,745        
Repurchases of 31/8% Notes
          (22,565 )
Purchases of treasury stock
    (150,000 )     (13,345 )
Excess tax benefit on stock-based awards
    7,355       1,413  
 
           
Net cash provided by (used in) financing activities
    639,148       (28,722 )
 
           
Net increase (decrease) in cash and cash equivalents
    664,882       (9,552 )
Cash and cash equivalents at beginning of period
    400,501       459,766  
 
           
Cash and cash equivalents at end of period
  $ 1,065,383     $ 450,214  
 
           

 


 

WEBMD HEALTH CORP.
NET INCOME (LOSS) PER COMMON SHARE
(In thousands, except per share data, unaudited)
                 
    Three Months Ended  
    March 31,  
    2011     2010  
Numerator:
               
Net income (loss)
  $ 19,545     $ (3,790 )
Effect of participating non-vested restricted stock
    (170 )      
 
           
Net income (loss) — Basic
    19,375       (3,790 )
Interest expense on 2.50% Notes, net of tax
    1,503        
Interest expense on 2.25% Notes, net of tax
    315        
 
           
Net income (loss) — Diluted
  $ 21,193     $ (3,790 )
 
           
 
               
Denominator:
               
Weighted-average shares — Basic
    58,184       52,191  
Employee stock options and restricted stock
    2,527        
2.50% Notes
    5,377        
2.25% Notes
    1,085        
 
           
Adjusted weighted-average shares after assumed conversions — Diluted
    67,173       52,191  
 
           
 
               
Net income (loss) per common share — Basic
  $ 0.33     $ (0.07 )
 
           
Net income (loss) per common share — Diluted
  $ 0.32     $ (0.07 )