EX-99.2 3 g11861exv99w2.htm EX-99.2 FINANCIAL TABLES ACCOMPANYING EXHIBIT 99.1 EX-99.2 FINANCIAL TABLES ACCOMPANYING EXHIBIT 99.1
 

Exhibit 99.2
WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Revenue
  $ 96,642     $ 79,385     $ 331,954     $ 248,776  
 
                               
Costs and expenses:
                               
Cost of operations
    29,645       27,739       117,281       101,675  
Sales and marketing
    26,387       23,248       93,645       76,189  
General and administrative
    14,112       14,407       60,986       52,338  
Depreciation and amortization
    7,216       5,018       27,233       17,639  
Interest income
    3,856       962       12,378       5,099  
 
                       
Income from continuing operations before income tax (benefit) provision
    23,138       9,935       45,187       6,034  
Income tax (benefit) provision
    (21,926 )     3,886       (17,255 )     3,883  
 
                       
Income from continuing operations
    45,064       6,049       62,442       2,151  
Income (loss) from discontinued operations, net of tax
    3,232       (91 )     3,442       385  
 
                       
Net income
  $ 48,296     $ 5,958     $ 65,884     $ 2,536  
 
                       
 
                               
Basic income (loss) per common share:
                               
Income from continuing operations
  $ 0.78     $ 0.11     $ 1.09     $ 0.04  
Income (loss) from discontinued operations
    0.06       (0.00 )     0.06       0.01  
 
                       
Net Income
  $ 0.84     $ 0.11     $ 1.15     $ 0.05  
 
                       
 
                               
Diluted income (loss) per common share:
                               
Income from continuing operations
  $ 0.75     $ 0.10     $ 1.05     $ 0.04  
Income (loss) from discontinued operations
    0.06       (0.00 )     0.05       0.00  
 
                       
Net Income
  $ 0.81     $ 0.10     $ 1.10     $ 0.04  
 
                       
 
                               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
                               
Basic
    57,534       56,411       57,184       56,145  
 
                       
Diluted
    59,748       58,367       59,743       58,075  
 
                       


 

WEBMD HEALTH CORP.
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                                 
    Three Months Ended     Year Ended  
    December 31,     December 31,  
    2007     2006     2007     2006  
Revenue
                               
Online Services:
                               
Advertising and sponsorship
  $ 70,389     $ 58,113     $ 229,333     $ 170,626  
Licensing
    21,556       17,306       81,471       55,621  
Content syndication and other
    351       703       2,378       3,518  
 
                       
Total Online Services
    92,296       76,122       313,182       229,765  
Publishing and Other Services
    4,346       3,263       18,772       19,011  
 
                       
 
  $ 96,642     $ 79,385     $ 331,954     $ 248,776  
 
                       
Earnings (loss) before interest, taxes, depreciation, amortization and other non-cash items (“Adjusted EBITDA”) (a)
                               
Online Services
  $ 31,612     $ 22,730     $ 80,594     $ 52,324  
Publishing and Other Services
    1,460       (321 )     4,103       362  
 
                       
 
    33,072       22,409       84,697       52,686  
 
                               
 
                       
Adjusted EBITDA per basic common share
  $ 0.57     $ 0.40     $ 1.48     $ 0.94  
 
                       
Adjusted EBITDA per diluted common share
  $ 0.55     $ 0.38     $ 1.42     $ 0.91  
 
                       
 
                               
Interest, taxes, depreciation, amortization and other non-cash items (b)
                               
Interest income
    3,856       962       12,378       5,099  
Depreciation and amortization
    (7,216 )     (5,018 )     (27,233 )     (17,639 )
Non-cash advertising
    (2,775 )     (2,961 )     (5,264 )     (7,415 )
Non-cash stock-based compensation
    (3,799 )     (5,457 )     (19,391 )     (26,697 )
Income tax benefit (provision)
    21,926       (3,886 )     17,255       (3,883 )
 
                       
Income from continuing operations
    45,064       6,049       62,442       2,151  
Income (loss) from discontinued operations, net of tax
    3,232       (91 )     3,442       385  
 
                       
Net income
  $ 48,296     $ 5,958     $ 65,884     $ 2,536  
 
                       
 
                               
Basic income (loss) per common share:
                               
Income from continuing operations
  $ 0.78     $ 0.11     $ 1.09     $ 0.04  
Income (loss) from discontinued operations
    0.06       (0.00 )     0.06       0.01  
 
                       
Net Income
  $ 0.84     $ 0.11     $ 1.15     $ 0.05  
 
                       
 
                               
Diluted income (loss) per common share:
                               
Income from continuing operations
  $ 0.75     $ 0.10     $ 1.05     $ 0.04  
Income (loss) from discontinued operations
    0.06       (0.00 )     0.05       0.00  
 
                       
Net Income
  $ 0.81     $ 0.10     $ 1.10     $ 0.04  
 
                       
 
                               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
                               
Basic
    57,534       56,411       57,184       56,145  
 
                       
Diluted
    59,748       58,367       59,743       58,075  
 
                       
 
(a)   See Annex A — Explanation of Non-GAAP Financial Measures
 
(b)   Reconciliation of Adjusted EBITDA to net income


 

WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    December 31,     December 31,  
    2007     2006  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 213,753     $ 44,660  
Short-term investments
    80,900       9,490  
Accounts receivable, net
    86,081       89,652  
Current portion of prepaid advertising
    2,329       2,656  
Due from HLTH
    1,153       143,153  
Other current assets
    10,840       5,312  
Assets of discontinued operations
          48  
 
           
Total current assets
    395,056       294,971  
 
               
Property and equipment, net
    48,589       44,709  
Prepaid advertising
    4,521       9,459  
Goodwill
    221,429       225,028  
Intangible assets, net
    36,314       45,268  
Other assets
    12,955       530  
 
           
 
  $ 718,864     $ 619,965  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accrued expenses
  $ 26,498     $ 32,846  
Deferred revenue
    76,401       76,086  
Liabilities of discontinued operations
          1,645  
 
           
Total current liabilities
    102,899       110,577  
 
               
Deferred tax liability
          5,367  
Other long-term liabilities
    9,210       7,912  
 
Stockholders’ equity
    606,755       496,109  
 
           
 
  $ 718,864     $ 619,965  
 
           


 

WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Year Ended  
    December 31,  
    2007     2006  
Cash flows from operating activities:
               
Net income
  $ 65,884     $ 2,536  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Income from discontinued operations, net of tax
    (3,442 )     (385 )
Depreciation and amortization
    27,233       17,639  
Non-cash advertising
    5,264       7,415  
Non-cash stock-based compensation
    19,391       26,697  
Deferred income taxes
    (20,953 )     2,104  
Changes in operating assets and liabilities:
               
Accounts receivable
    3,570       (25,430 )
Other assets
    1,102       (971 )
Accrued expenses and other long-term liabilities
    (7,185 )     6,698  
Due to HLTH
    (3,278 )     (1,568 )
Deferred revenue
    314       17,761  
 
           
Net cash provided by continuing operations
    87,900       52,496  
Net cash (used in) provided by discontinued operations
    (390 )     305  
 
           
Net cash provided by operating activities
    87,510       52,801  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    212,923       304,184  
Purchases of available-for-sale securities
    (284,333 )     (229,410 )
Purchases of property and equipment
    (18,058 )     (28,452 )
Cash paid in business combinations, net of cash acquired
          (130,167 )
 
           
Net cash used in investing activities
    (89,468 )     (83,845 )
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock
    14,355       5,257  
Tax benefit on stock-based awards
    1,577        
Net cash transfers with HLTH
    155,119       (5,257 )
 
           
Net cash provided by financing activities
    171,051        
 
               
Net increase (decrease) in cash and cash equivalents
    169,093       (31,044 )
 
               
Cash and cash equivalents at beginning of period
    44,660       75,704  
 
           
Cash and cash equivalents at end of period
  $ 213,753     $ 44,660