EX-99.2 3 d431363dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

WEBMD HEALTH CORP.

CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands, except per share data, unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     2012     2011     2012     2011  

Revenue

   $ 117,513      $ 135,138      $ 337,128      $ 408,116   

Cost of operations

     53,295        49,097        161,009        148,698   

Sales and marketing

     33,136        29,597        95,061        94,161   

General and administrative

     23,083        22,787        73,851        67,614   

Depreciation and amortization

     6,508        6,781        20,151        19,929   

Interest income

     19        21        64        88   

Interest expense

     5,832        5,862        17,500        14,836   

(Loss) gain on investments

     —          (1,150     8,074        14,679   

Other expense

     —          —          2,297        53   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations before income tax (benefit) provision

     (4,322     19,885        (24,603     77,592   

Income tax (benefit) provision

     (1,202     8,645        (7,604     32,606   
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

     (3,120     11,240        (16,999     44,986   

Income from discontinued operations, net of tax

     2,235        2,994        2,743        10,388   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (885   $ 14,234      $ (14,256   $ 55,374   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic (loss) income per common share:

        

(Loss) income from continuing operations

   $ (0.06   $ 0.19      $ (0.33   $ 0.77   

Income from discontinued operations

     0.04        0.06        0.05        0.18   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (0.02   $ 0.25      $ (0.28   $ 0.95   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted (loss) income per common share:

        

(Loss) income from continuing operations

   $ (0.06   $ 0.19      $ (0.33   $ 0.75   

Income from discontinued operations

     0.04        0.05        0.05        0.17   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (0.02   $ 0.24      $ (0.28   $ 0.92   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted-average shares outstanding used in computing (loss) income per common share:

        

Basic

     49,021        57,461        51,468        57,913   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     49,021        58,698        51,468        59,882   
  

 

 

   

 

 

   

 

 

   

 

 

 


WEBMD HEALTH CORP.

CONSOLIDATED SUPPLEMENTAL FINANCIAL INFORMATION

(In thousands, unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     2012     2011     2012     2011  

Revenue

        

Public portal advertising and sponsorship

   $ 97,562      $ 115,033      $ 279,082      $ 346,504   

Private portal services

     19,951        20,105        58,046        61,612   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 117,513      $ 135,138      $ 337,128      $ 408,116   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings before interest, taxes, non-cash and other items (“Adjusted
EBITDA”) (a)

   $ 17,611      $ 43,465      $ 43,100      $ 126,612   

Interest, taxes, non-cash and other items (b)

        

Interest income

     19        21        64        88   

Interest expense

     (5,832     (5,862     (17,500     (14,836

Income tax benefit (provision)

     1,202        (8,645     7,604        (32,606

Depreciation and amortization

     (6,508     (6,781     (20,151     (19,929

Non-cash stock-based compensation

     (9,612     (9,808     (35,893     (28,969

(Loss) gain on investments

     —          (1,150     8,074        14,679   

Other expense

     —          —          (2,297     (53
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income from continuing operations

     (3,120     11,240        (16,999     44,986   

Income from discontinued operations, net of tax

     2,235        2,994        2,743        10,388   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (885   $ 14,234      $ (14,256   $ 55,374   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

(a) See Annex A-Explanation of Non-GAAP Financial Measures.
(b) Reconciliation of Adjusted EBITDA to net (loss) income.


WEBMD HEALTH CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, unaudited)

 

     September 30, 2012      December 31, 2011  

Assets

     

Cash and cash equivalents

   $ 969,396       $ 1,121,217   

Accounts receivable, net

     95,010         121,335   

Prepaid expenses and other current assets

     18,521         12,690   

Deferred tax assets

     21,697         20,482   
  

 

 

    

 

 

 

Total current assets

     1,104,624         1,275,724   

Property and equipment, net

     68,921         57,139   

Goodwill

     202,104         202,104   

Intangible assets, net

     18,029         19,999   

Deferred tax assets

     51,365         55,017   

Other assets

     27,770         31,042   
  

 

 

    

 

 

 

Total Assets

   $ 1,472,813       $ 1,641,025   
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Accrued expenses

   $ 54,120       $ 55,238   

Deferred revenue

     83,538         88,055   

Liabilities of discontinued operations

     1,506         1,506   
  

 

 

    

 

 

 

Total current liabilities

     139,164         144,799   

2.25% convertible notes due 2016

     400,000         400,000   

2.50% convertible notes due 2018

     400,000         400,000   

Other long-term liabilities

     23,358         21,790   

Stockholders’ equity

     510,291         674,436   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,472,813       $ 1,641,025   
  

 

 

    

 

 

 


WEBMD HEALTH CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

     Nine Months Ended
September 30,
 
     2012     2011  

Cash flows from operating activities:

    

Net (loss) income

   $ (14,256   $ 55,374   

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

    

Income from discontinued operations, net of tax

     (2,743     (10,388

Depreciation and amortization

     20,151        19,929   

Non-cash interest, net

     3,244        2,702   

Non-cash stock-based compensation

     35,893        28,969   

Deferred income taxes

     (7,702     5,378   

Gain on investments

     (8,074     (14,679

Changes in operating assets and liabilities:

    

Accounts receivable

     26,325        16,510   

Prepaid expenses and other, net

     (2,529     1,238   

Accrued expenses and other long-term liabilities

     (1,760     (176

Deferred revenue

     (4,517     (6,370
  

 

 

   

 

 

 

Net cash provided by continuing operations

     44,032        98,487   

Net cash provided by (used in) discontinued operations

     759        (136
  

 

 

   

 

 

 

Net cash provided by operating activities

     44,791        98,351   

Cash flows from investing activities:

    

Proceeds received from ARS option

     9,269        16,561   

Purchases of property and equipment

     (29,039     (16,061
  

 

 

   

 

 

 

Net cash (used in) provided by investing activities

     (19,770     500   

Cash flows from financing activities:

    

Proceeds from exercise of stock options

     827        26,435   

Cash used for withholding taxes due on stock-based awards

     (2,332     (6,730

Net proceeds from issuance of the 2.50% Notes and 2.25% Notes

     —          774,745   

Purchases of treasury stock

     (175,638     (217,427

Excess tax benefit on stock-based awards

     301        24,911   
  

 

 

   

 

 

 

Net cash (used in) provided by financing activities

     (176,842     601,934   
  

 

 

   

 

 

 

Net (decrease) increase in cash and cash equivalents

     (151,821     700,785   

Cash and cash equivalents at beginning of period

     1,121,217        400,501   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 969,396      $ 1,101,286