EX-99.2 3 g13256exv99w2.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  
    March 31,  
    2008     2007  
Revenue
  $ 81,682     $ 71,944  
 
               
Costs and expenses:
               
Cost of operations
    31,570       28,618  
Sales and marketing
    25,830       22,870  
General and administrative
    13,775       15,505  
Impairment of auction rate securities
    27,406        
Depreciation and amortization
    6,785       5,991  
Interest income
    3,453       1,985  
 
           
Income (loss) from continuing operations before income tax provision
    (20,231 )     945  
Income tax provision
    3,104       210  
 
           
Income (loss) from continuing operations
    (23,335 )     735  
Loss from discontinued operations, net of tax
          (29 )
 
           
Net income (loss)
  $ (23,335 )   $ 706  
 
           
 
               
Basic income (loss) per common share:
               
Income (loss) from continuing operations
  $ (0.40 )   $ 0.01  
Loss from discontinued operations
          (0.00 )
 
           
Net Income (loss)
  $ (0.40 )   $ 0.01  
 
           
 
               
Diluted income (loss) per common share:
               
Income (loss) from continuing operations
  $ (0.40 )   $ 0.01  
Loss from discontinued operations
          (0.00 )
 
           
Net Income (loss)
  $ (0.40 )   $ 0.01  
 
           
 
               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
               
Basic
    57,636       56,976  
 
           
Diluted
    57,636       59,630  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED SEGMENT INFORMATION
(In thousands, except per share data, unaudited)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
Revenue
               
Online Services:
               
Advertising and sponsorship
  $ 56,065     $ 47,421  
Licensing
    21,923       20,115  
Content syndication and other
    417       884  
 
           
Total Online Services
    78,405       68,420  
Publishing and Other Services
    3,277       3,524  
 
           
 
  $ 81,682     $ 71,944  
 
           
Earnings (loss) before interest, taxes, depreciation, amortization and other non-cash items (“Adjusted EBITDA”) (a)
               
Online Services
  $ 16,531     $ 12,992  
Publishing and Other Services
    (754 )     (358 )
 
           
 
    15,777       12,634  
 
               
Adjusted EBITDA per basic common share
  $ 0.27     $ 0.22  
 
           
Adjusted EBITDA per diluted common share ( c )
  $ 0.27     $ 0.21  
 
           
 
               
Interest, taxes, depreciation, amortization and other non-cash items (b)
               
Interest income
    3,453       1,985  
Depreciation and amortization
    (6,785 )     (5,991 )
Non-cash advertising
    (1,558 )     (2,320 )
Non-cash stock-based compensation
    (3,712 )     (5,363 )
Impairment of auction rate securities
    (27,406 )      
Income tax provision
    (3,104 )     (210 )
 
           
Income (loss) from continuing operations
    (23,335 )     735  
Loss from discontinued operations, net of tax
          (29 )
Net income (loss)
  $ (23,335 )   $ 706  
 
           
 
               
Basic income (loss) per common share:
               
Income (loss) from continuing operations
  $ (0.40 )   $ 0.01  
Loss from discontinued operations
          (0.00 )
 
           
Net Income (loss)
  $ (0.40 )   $ 0.01  
 
           
 
               
Diluted income (loss) per common share:
               
Income (loss) from continuing operations
  $ (0.40 )   $ 0.01  
Loss from discontinued operations
          (0.00 )
 
           
Net Income (loss)
  $ (0.40 )   $ 0.01  
 
           
 
               
Weighted-average shares outstanding used in computing basic and diluted net income (loss) per common share:
               
Basic
    57,636       56,976  
 
           
Diluted
    57,636       59,630  
 
           
 
(a)   See Annex A — Explanation of Non-GAAP Financial Measures
 
(b)   Reconciliation of Adjusted EBITDA to net income (loss)
 
(c)   Three months ended March 31, 2008 Adjusted EBITDA per share is calculated based on 59,145 diluted shares.

 


 

WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
                 
    March 31,     December 31,  
    2008     2007  
ASSETS
               
Current assets:
               
Cash and cash equivalents
  $ 159,831     $ 213,753  
Marketable securities
    141,044       80,900  
Accounts receivable, net
    73,861       86,081  
Current portion of prepaid advertising
    2,275       2,329  
Due from HLTH
          1,153  
Other current assets
    8,837       10,840  
 
           
Total current assets
    385,848       395,056  
 
               
Property and equipment, net
    46,995       48,589  
Prepaid advertising
    3,017       4,521  
Goodwill
    221,429       221,429  
Intangible assets, net
    33,766       36,314  
Other assets
    10,889       12,955  
 
           
 
  $ 701,944     $ 718,864  
 
           
 
               
LIABILITIES AND STOCKHOLDERS’ EQUITY
               
Current liabilities:
               
Accrued expenses
  $ 16,731     $ 26,498  
Deferred revenue
    88,114       76,401  
Due to HLTH
    207        
 
           
Total current liabilities
    105,052       102,899  
 
               
Other long-term liabilities
    9,033       9,210  
 
               
Stockholders’ equity
    587,859       606,755  
 
           
 
  $ 701,944     $ 718,864  
 
           

 


 

WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
                 
    Three Months Ended  
    March 31,  
    2008     2007  
Cash flows from operating activities:
               
Net income (loss)
  $ (23,335 )   $ 706  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Loss from discontinued operations, net of tax
          29  
Depreciation and amortization
    6,785       5,991  
Non-cash advertising
    1,558       2,320  
Non-cash stock-based compensation
    3,712       5,363  
Deferred income taxes
    2,415       78  
Impairment of auction rate securities
    27,406        
Changes in operating assets and liabilities:
               
Accounts receivable
    12,220       2,185  
Other assets
    (164 )     (66 )
Accrued expenses and other long-term liabilities
    (8,949 )     (11,545 )
Due to HLTH
    1,329       228  
Deferred revenue
    11,714       7,678  
 
           
Net cash provided by continuing operations
    34,691       12,967  
Net cash provided by discontinued operations
          54  
 
           
Net cash provided by operating activities
    34,691       13,021  
 
               
Cash flows from investing activities:
               
Proceeds from maturities and sales of available-for-sale securities
    40,350       28,122  
Purchases of available-for-sale securities
    (127,900 )     (48,632 )
Purchases of property and equipment
    (2,637 )     (4,762 )
Cash received from sale of business, net of fees
    985        
 
           
Net cash used in investing activities
    (89,202 )     (25,272 )
 
               
Cash flows from financing activities:
               
Proceeds from issuance of common stock
    589       4,458  
Net cash transfers with HLTH
          145,257  
 
           
Net cash provided by financing activities
    589       149,715  
 
               
Net (decrease) increase in cash and cash equivalents
    (53,922 )     137,464  
 
               
Cash and cash equivalents at beginning of period
    213,753       44,660  
 
           
Cash and cash equivalents at end of period
  $ 159,831     $ 182,124