EX-99.2 3 g07046exv99w2.htm EX-99.2 FINANCIAL TABLES EX-99.2 FINANCIAL TABLES
 

Exhibit 99.2
WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                 
    Preliminary  
    Three Months Ended  
    March 31,  
    2007     2006  
Revenue
  $ 72,962     $ 50,051  
 
               
Costs and expenses:
               
Cost of operations
    29,663       24,710  
Sales and marketing
    22,870       15,537  
General and administrative
    15,505       11,890  
Depreciation and amortization
    5,993       3,529  
Interest income
    1,985       1,448  
 
           
Income (loss) before income tax provision
    916       (4,167 )
Income tax provision
    210        
 
           
Net income (loss)
  $ 706     $ (4,167 )
 
           
 
               
Net income (loss) per common share:
               
Basic
  $ 0.01     $ (0.07 )
 
           
Diluted
  $ 0.01     $ (0.07 )
 
           
 
               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
               
Basic
    56,976       56,054  
 
           
Diluted
    59,630       56,054  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                 
    Preliminary  
    Three Months Ended  
    March 31,  
    2007     2006  
Revenue
               
Online Services:
               
Advertising and sponsorship
  $ 47,421     $ 32,760  
Licensing
    20,115       11,442  
Content syndication and other
    884       876  
 
           
Total Online Services
    68,420       45,078  
Publishing and Other Services
    4,542       4,973  
 
           
 
  $ 72,962     $ 50,051  
 
           
Earnings (loss) before interest, taxes, depreciation, amortization and other non-cash items (“Adjusted EBITDA”) (a)
               
Online Services
  $ 12,992     $ 7,861  
Publishing and Other Services
    (385 )     (1,334 )
 
           
 
    12,607       6,527  
 
               
 
           
Adjusted EBITDA per basic common share
  $ 0.22     $ 0.12  
 
           
Adjusted EBITDA per diluted common share (c)
  $ 0.21     $ 0.11  
 
           
 
               
Interest, taxes, depreciation, amortization and other non-cash items (b)
               
Interest income
    1,985       1,448  
Depreciation and amortization
    (5,993 )     (3,529 )
Non-cash advertising
    (2,320 )     (1,605 )
Non-cash stock-based compensation
    (5,363 )     (7,008 )
Income tax provision
    (210 )      
 
           
Net income (loss)
  $ 706     $ (4,167 )
 
           
 
               
Net income (loss) per common share:
               
Basic
  $ 0.01     $ (0.07 )
 
           
Diluted
  $ 0.01     $ (0.07 )
 
           
 
               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
               
Basic
    56,976       56,054  
 
           
Diluted
    59,630       56,054  
 
           
 
(a)   See Annex A — Explanation of Non-GAAP Financial Measures
 
(b)   Reconciliation of Adjusted EBITDA to net income
 
(c)   Three months ended March 31, 2006 Adjusted EBITDA per share is calculated based on 57,717 diluted shares

 


 

WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    Preliminary  
    March 31,     December 31,  
    2007     2006  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 182,124     $ 44,660  
Short-term investments
    30,000       9,490  
Accounts receivable, net
    87,467       89,652  
Current portion of prepaid advertising
    1,575       2,656  
Due from Emdeon
          143,153  
Other current assets
    5,296       5,360  
 
           
Total current assets
    306,462       294,971  
 
               
Property and equipment, net
    46,690       44,709  
Prepaid advertising
    8,220       9,459  
Goodwill
    225,253       225,028  
Intangible assets, net
    42,054       45,268  
Other assets
    499       530  
 
           
 
  $ 629,178     $ 619,965  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accrued expenses
  $ 20,162     $ 32,846  
Deferred revenue
    85,447       77,731  
Due to Emdeon
    2,358        
 
           
Total current liabilities
    107,967       110,577  
 
               
Other long-term liabilities
    9,547       7,912  
 
               
Stockholders’ equity
    511,664       501,476  
 
           
 
  $ 629,178     $ 619,965  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Preliminary  
    Three Months Ended  
    March 31,  
    2007     2006  
Cash flows from operating activities:
               
Net income (loss)
  $ 706     $ (4,167 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Depreciation and amortization
    5,993       3,529  
Non-cash advertising
    2,320       1,605  
Non-cash stock-based compensation
    5,363       7,008  
Changes in operating assets and liabilities:
               
Accounts receivable
    2,185       4,048  
Other assets
    (23 )     (1,722 )
Accrued expenses and other long-term liabilities
    (11,467 )     (5,287 )
Due (from) to Emdeon
    228       (2,521 )
Deferred revenue
    7,716       9,784  
 
           
Net cash provided by operating activities
    13,021       12,277  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    28,122       23,650  
Purchases of available-for-sale securities
    (48,632 )     (39,650 )
Purchases of property and equipment
    (4,762 )     (6,757 )
Cash paid in business combinations, net of cash acquired
          (26,877 )
 
           
Net cash used in investing activities
    (25,272 )     (49,634 )
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock
    4,458        
Net cash transfers with Emdeon
    145,257        
 
           
Net cash provided by financing activities
    149,715        
 
           
 
               
Net increase (decrease) in cash and cash equivalents
    137,464       (37,357 )
 
               
Cash and cash equivalents at beginning of period
    44,660       75,704  
 
           
Cash and cash equivalents at end of period
  $ 182,124     $ 38,347