0001193125-16-755333.txt : 20161101 0001193125-16-755333.hdr.sgml : 20161101 20161101161003 ACCESSION NUMBER: 0001193125-16-755333 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20161101 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20161101 DATE AS OF CHANGE: 20161101 FILER: COMPANY DATA: COMPANY CONFORMED NAME: WebMD Health Corp. CENTRAL INDEX KEY: 0001326583 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-BUSINESS SERVICES, NEC [7389] IRS NUMBER: 202783228 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-35337 FILM NUMBER: 161964875 BUSINESS ADDRESS: STREET 1: 395 HUDSON STREET CITY: NEW YORK STATE: NY ZIP: 10014 BUSINESS PHONE: 212-624-3700 MAIL ADDRESS: STREET 1: 395 HUDSON STREET CITY: NEW YORK STATE: NY ZIP: 10014 FORMER COMPANY: FORMER CONFORMED NAME: WebMD Health Holdings, Inc. DATE OF NAME CHANGE: 20050510 8-K 1 d275292d8k.htm 8-K 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

November 1, 2016

Date of Report (Date of earliest event reported)

 

 

WEBMD HEALTH CORP.

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   001-35337   20-2783228

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

395 Hudson Street

New York, New York 10014

(Address of principal executive offices, including zip code)

(212) 624-3700

(Registrant’s telephone number, including area code)

(Former name or address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

  Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

  Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

  Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

  Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02. Results of Operations and Financial Condition.

On November 1, 2016, WebMD Health Corp. issued a press release announcing its results for the quarter ended September 30, 2016. A copy of the press release is attached as Exhibit 99.1 to this Current Report. Exhibit 99.2 to this Current Report contains the financial tables that accompanied the press release. Exhibit 99.3 to this Current Report includes forward-looking financial information that accompanied the press release. Exhibit 99.4 to this Current Report contains an Annex to the press release entitled “Explanation of Non-GAAP Financial Measures.”

Exhibits 99.1 through 99.4 are being “furnished” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall any of those exhibits be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.

In Exhibits 99.1 through 99.3, we divide our revenue into four groups. Starting with the second quarter of 2016, we changed the name of one of those groups from “private portals services” revenue to “health services” revenue. This is a change solely to the name of the group and does not reflect any change from prior periods regarding the source of the revenue, which continues to be revenue from the services we market under the WebMD Health Services brand to employers and health plans for use by their employees and plan members.

 

Item 8.01. Other Events.

The Board of Directors of WebMD Health Corp. has set Wednesday, June 7, 2017 as the date of WebMD’s 2017 Annual Meeting of Stockholders and Monday, April 17, 2017 as the record date for determining the stockholders entitled to vote at WebMD’s 2017 Annual Meeting.

Proposals that stockholders intend to present at the 2017 Annual Meeting must be received by WebMD’s Corporate Secretary (at the address provided below) no later than Friday, December 30, 2016 if they are to be eligible for consideration for possible inclusion in WebMD’s proxy statement and form of proxy relating to that meeting, unless the date of the meeting is changed, in which case WebMD will announce any change in that deadline when WebMD first announces the change in meeting date.

WebMD’s Amended and Restated By-laws establish an advance notice procedure with regard to director nominations and proposals by stockholders intended to be presented at an annual meeting, but not included in WebMD’s proxy statement. If a stockholder intends to submit a director nomination or a proposal at the 2017 Annual Meeting that is not intended for inclusion in WebMD’s proxy statement relating to that meeting, notice from the stockholder in accordance with the requirements in the WebMD Amended and Restated By-laws must be received by WebMD no later than March 9, 2017, unless the date of the meeting is changed, in which case WebMD will announce any change in the date by which the notice must be received by WebMD when WebMD first announces such change in meeting date. All such notices should be sent to: Corporate Secretary, WebMD Health Corp., 395 Hudson Street, New York, New York 10014.

 

2


Item 9.01. Financial Statements and Exhibits.

 

  (d) Exhibits. The following exhibits are furnished herewith:

 

Exhibit

Number

   Description
99.1    Press Release, dated November 1, 2016, regarding the Registrant’s results for the quarter ended September 30, 2016
99.2    Financial Tables accompanying Exhibit 99.1
99.3    Financial Guidance Summary accompanying Exhibit 99.1
99.4    Annex A to Exhibits 99.1 through 99.3

 

3


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.

 

    WEBMD HEALTH CORP.
Dated: November 1, 2016     By:  

/s/ Lewis H. Leicher

      Lewis H. Leicher
      Senior Vice President

 

4


EXHIBIT INDEX

 

Exhibit

Number

   Description
99.1    Press Release, dated November 1, 2016, regarding the Registrant’s results for the quarter ended September 30, 2016
99.2    Financial Tables accompanying Exhibit 99.1
99.3    Financial Guidance Summary accompanying Exhibit 99.1
99.4    Annex A to Exhibits 99.1 through 99.3
EX-99.1 2 d275292dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

 

LOGO

Contacts:      
Investors:       Media:
Risa Fisher       Adam Grossberg
rfisher@webmd.net       agrossberg@webmd.net
212-624-3817       212-624-3790

WebMD Reports Strong Third Quarter Revenue and Earnings Growth

New York, NY (November 1, 2016)—WebMD Health Corp. (NASDAQ: WBMD), the leading source of health information, today announced financial results for the three months ended September 30, 2016.

“We are pleased to report third quarter results around the high end of our expectations and we remain well positioned to deliver strong fourth quarter and full year performance,” said Steve Zatz, Chief Executive Officer, WebMD. “WebMD continues to demonstrate the value that we bring to our customers across both our professional and consumer platforms.”

Financial Highlights

For the three months ended September 30, 2016:

 

    Revenue was $171.4 million, compared to $152.6 million in the prior year period, an increase of 12%. Advertising and sponsorship revenue was $136.1 million compared to $118.7 million in the prior year period. Health services revenue, which we previously reported as private portal services revenue, was $28.2 million compared to $27.5 million in the prior year period. Information services revenue was $7.1 million compared to $6.4 million in the prior year period.

 

    Net income increased 64% to $21.6 million or $0.47 per diluted share compared to $13.2 million, or $0.32 per diluted share in the prior year period.

 

    Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”) increased 19% to $55.3 million, or 32% of revenue, compared to $46.4 million, or 30% of revenue, in the prior year period.

Balance Sheet Highlights

As of September 30, 2016, WebMD had: approximately $1.04 billion in investments and cash and cash equivalents; $1.06 billion in aggregate principal amount of convertible notes outstanding; and approximately 38.7 million shares of its common stock outstanding (including approximately 600 thousand unvested shares of restricted stock).

During the third quarter, WebMD used $22.4 million in cash to repurchase approximately 432 thousand shares of its common stock under its stock repurchase program. As of September 30, 2016, approximately $47 million remained available for repurchases under WebMD’s stock repurchase program. Under its stock repurchase program, WebMD may repurchase shares from time to time in the open market, through block trades or in private transactions, depending on market conditions and other factors.


Traffic Highlights

Traffic to the WebMD Health Network during the third quarter of 2016 averaged 184 million unique users per month, generating 3.84 billion page views for the quarter, representing decreases of 11% and 4% in users and page views, respectively, when compared to the prior year period.

“During the third quarter, we achieved 15% advertising revenue growth despite a 4% decline in page views, demonstrating that trends in our aggregate traffic and our advertising revenue are not correlated to one another,” said Dr. Zatz. “We are able to achieve these results because the majority of our advertising revenue is related to the highly targeted audiences that are of greatest value to our customers.”

Financial Guidance

Today, WebMD updated its 2016 financial guidance.

For the full year ending December 31, 2016, WebMD expects:

 

    Revenue to be approximately $698 million to $708 million, an increase of 10% to 11% from the prior year.
      $557 million to $565 million of revenue is expected to be from advertising and sponsorship, an increase of 12% to 13% from the prior year. Growth in advertising and sponsorship revenue is expected to be driven by growth in revenue from biopharma customers of approximately 15% to 16%.

 

      $112 million to $113 million of revenue is expected to be from health services revenue, compared to $110.4 million in 2015.

 

      $29 million to $30 million of revenue is expected to be from information services, compared to $26.9 million in 2015.

 

    Net income to be approximately $86.8 million to $92.3 million, or $1.88 to $1.97 per diluted share, compared to $64 million, or $1.48 per diluted share, in 2015.

 

    Adjusted EBITDA to be approximately $226 million to $233 million, an increase of 17% to 21% from the prior year. Adjusted EBITDA, as a percentage of revenue, is expected to be approximately 32% to 33%, compared to 30% in the prior year.

For the fourth quarter of 2016, WebMD expects:

 

    Revenue to be approximately $200 million to $210 million, an increase of 4% to 10% from the prior year period.

 

    Net income to be approximately $32 million to $37 million, an increase of approximately 15% to 35% from the prior year period.

 

    Adjusted EBITDA to be approximately $73.5 million to $80.5 million, an increase of approximately 9% to 20% from the prior year period.

 

2


A schedule summarizing the Company’s financial guidance is attached to this press release.

Analyst and Investor Conference Call

WebMD will hold a conference call with investors and analysts at 4:45 p.m. (Eastern) today. The call can be accessed at www.wbmd.com (in the Investor Relations section). A replay of the audio webcast will be available at the same web address.

About WebMD

WebMD Health Corp. (NASDAQ: WBMD) is the leading provider of health information services, serving consumers, physicians, healthcare professionals, employers, and health plans through our public and private online portals, mobile platforms and health-focused publications.

The WebMD Health Network includes WebMD.com, Medscape.com, MedicineNet.com, eMedicineHealth.com, RxList.com, Medscape Education (Medscape.org) and other WebMD owned sites and apps.

*****************************

All statements contained in this press release and the related analyst and investor conference call, other than statements of historical fact, are forward-looking statements, including those regarding: guidance on our future financial results and other projections or measures of our future performance; market opportunities or momentum and our ability to capitalize on them; and the benefits expected from new or expected contracts with customers, from new or updated products or services and from other potential sources of additional revenue. These statements speak only as of the date of this press release, are based on our current plans and expectations, and involve risks and uncertainties that could cause actual future events or results to be different than those described in or implied by such forward-looking statements. These risks and uncertainties include those relating to: market acceptance of our products and services; our relationships with customers and other factors affecting their use of our services and the timing of entry into and implementation of specific contracts with customers, including regulatory matters affecting their products and services; our ability to deploy new or updated services and to create new or enhanced revenue streams from those services; our ability to attract and retain qualified personnel; and changes in economic, political or regulatory conditions or other trends affecting the healthcare, Internet and information technology industries. Further information about these matters can be found in our Securities and Exchange Commission filings and this press release is intended to be read in conjunction with information contained in those filings. Except as required by applicable law or regulation, we do not undertake any obligation to update our forward-looking statements to reflect future events or circumstances.

*****************************

This press release, and the accompanying tables, include both financial measures in accordance with accounting principles generally accepted in the United States of America, or GAAP, as well as certain non-GAAP financial measures. The tables attached to this press release include reconciliations of these non-GAAP financial measures to GAAP financial measures. In addition, an “Explanation of Non-GAAP Financial Measures” is attached to this press release as Annex A.

*****************************

WebMD®, Medscape®, CME Circle®, Medpulse®, eMedicine®, MedicineNet®, theheart.org® and RxList® are among the trademarks of WebMD Health Corp. or its subsidiaries.

 

3

EX-99.2 3 d275292dex992.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,  
     2016      2015      2016      2015  

Revenue

   $ 171,438       $ 152,607       $ 497,574       $ 444,270   

Cost of operations

     65,458         59,552         193,759         177,836   

Sales and marketing

     35,264         32,850         104,634         97,896   

General and administrative

     20,005         22,942         67,744         67,397   

Depreciation and amortization

     7,912         7,266         23,071         23,103   

Interest income

     1,034         10         1,607         36   

Interest expense

     7,065         5,681         17,430         18,024   

Loss on convertible notes

     —           2,058         —           2,058   

Gain on investments

     —           —           —           139   

Other expense

     1,712         —           1,712         4,100   
  

 

 

    

 

 

    

 

 

    

 

 

 

Income before income tax provision

     35,056         22,268         90,831         54,031   

Income tax provision

     13,438         9,080         35,715         17,468   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 21,618       $ 13,188       $ 55,116       $ 36,563   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per common share:

           

Basic

   $ 0.57       $ 0.36       $ 1.46       $ 1.00   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

   $ 0.47       $ 0.32       $ 1.22       $ 0.89   
  

 

 

    

 

 

    

 

 

    

 

 

 

Weighted-average shares outstanding used in

           

computing income per common share:

           

Basic

     38,103         36,721         37,804         36,606   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

     55,845         49,958         53,836         49,912   
  

 

 

    

 

 

    

 

 

    

 

 

 


WEBMD HEALTH CORP.

CONSOLIDATED SUPPLEMENTAL FINANCIAL INFORMATION

(In thousands, unaudited)

 

     Three Months Ended     Nine Months Ended  
     September 30,     September 30,  
     2016     2015     2016     2015  

Revenue

        

Advertising and sponsorship

        

Biopharma and medical device

   $ 107,048      $ 89,870      $ 296,353      $ 251,692   

OTC, CPG and other

     29,026        28,850        93,907        89,047   
  

 

 

   

 

 

   

 

 

   

 

 

 
     136,074        118,720        390,260        340,739   

Health services

     28,247        27,460        85,134        83,223   

Information services

     7,117        6,427        22,180        20,308   
  

 

 

   

 

 

   

 

 

   

 

 

 
   $ 171,438      $ 152,607      $ 497,574      $ 444,270   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 21,618      $ 13,188      $ 55,116      $ 36,563   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

        

Interest income

     (1,034     (10     (1,607     (36

Interest expense

     7,065        5,681        17,430        18,024   

Income tax provision

     13,438        9,080        35,715        17,468   

Depreciation and amortization

     7,912        7,266        23,071        23,103   

Non-cash stock-based compensation

     4,638        9,142        21,038        24,731   

Loss on convertible notes

     —          2,058        —          2,058   

Gain on investments

     —          —          —          (139

Other expense

     1,712        —          1,712        4,100   
  

 

 

   

 

 

   

 

 

   

 

 

 

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

   $ 55,349      $ 46,405      $ 152,475      $ 125,872   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

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


WEBMD HEALTH CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

     September 30,      December 31,  
     2016      2015  
     (unaudited)         

Assets

     

Cash and cash equivalents

   $ 88,600       $ 641,165   

Accounts receivable, net

     153,255         174,313   

Investments

     949,488         —     

Prepaid expenses and other current assets

     17,972         18,998   
  

 

 

    

 

 

 

Total current assets

     1,209,315         834,476   

Property and equipment, net

     84,929         81,027   

Goodwill

     202,980         202,980   

Intangible assets, net

     8,554         10,894   

Deferred tax assets, net

     8,984         15,694   

Other assets

     8,497         10,852   
  

 

 

    

 

 

 

Total Assets

   $ 1,523,259       $ 1,155,923   
  

 

 

    

 

 

 

Liabilities and Stockholders’ Equity

     

Accrued expenses

   $ 65,892       $ 80,664   

Deferred revenue

     102,251         102,715   

2.25% convertible notes due 2016, net

     —           102,523   
  

 

 

    

 

 

 

Total current liabilities

     168,143         285,902   

2.50% convertible notes due 2018, net

     397,620         396,281   

1.50% convertible notes due 2020, net

     295,140         294,266   

2.625% convertible notes due 2023, net

     350,849         —     

Other long-term liabilities

     28,965         23,246   

Stockholders’ equity

     282,542         156,228   
  

 

 

    

 

 

 

Total Liabilities and Stockholders’ Equity

   $ 1,523,259       $ 1,155,923   
  

 

 

    

 

 

 


WEBMD HEALTH CORP.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

     Nine Months Ended  
     September 30,  
     2016     2015  

Cash flows from operating activities:

    

Net income

   $ 55,116      $ 36,563   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation and amortization

     23,071        23,103   

Non-cash interest, net

     2,827        3,276   

Non-cash stock-based compensation

     21,038        24,731   

Deferred income taxes

     6,632        (7,246

Loss on convertible notes

     —          2,058   

Gain on investments

     —          (139

Changes in operating assets and liabilities:

    

Accounts receivable

     21,058        (10,201

Prepaid expenses and other, net

     2,747        (5,692

Accrued expenses and other long-term liabilities

     (9,748     (4,555

Deferred revenue

     (464     15,280   
  

 

 

   

 

 

 

Net cash provided by operating activities

     122,277        77,178   

Cash flows from investing activities:

    

Purchases of property and equipment

     (24,449     (25,638

Purchase of investments

     (948,078     —     

Partial redemption of cost-method investment

     1,193        —     

Proceeds from sale of investments

     —          139   
  

 

 

   

 

 

 

Net cash used in investing activities

     (971,334     (25,499

Cash flows from financing activities:

    

Proceeds from exercise of stock options

     52,702        15,185   

Cash used for withholding taxes due on stock-based awards

     (7,705     (3,836

Net proceeds from issuance of convertible notes

     350,394        —     

Maturity of convertible notes

     (102,682     (151,038

Purchases of treasury stock

     (22,447     (28,406

Excess tax benefit on stock-based awards

     26,230        21,972   
  

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     296,492        (146,123
  

 

 

   

 

 

 

Net decrease in cash and cash equivalents

     (552,565     (94,444

Cash and cash equivalents at beginning of period

     641,165        706,776   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 88,600      $ 612,332   
  

 

 

   

 

 

 


WEBMD HEALTH CORP.

NET INCOME PER COMMON SHARE

(In thousands, except per share data, unaudited)

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Numerator:

           

Net income – Basic

   $ 21,618       $ 13,188       $ 55,116       $ 36,563   

Interest expense on 1.50% convertible notes, net of tax

     878         864         2,635         2,592   

Interest expense on 2.50% convertible notes, net of tax

     1,827         1,797         5,480         5,392   

Interest expense on 2.25% convertible notes, net of tax

     —           —           457         —     

Interest expense on 2.625% convertible notes, net of tax

     1,675         —           2,235         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income – Diluted

   $ 25,998       $ 15,849       $ 65,923       $ 44,547   
  

 

 

    

 

 

    

 

 

    

 

 

 

Denominator:

           

Weighted-average shares – Basic

     38,103         36,721         37,804         36,606   

Stock options and restricted stock

     1,709         1,338         1,824         1,407   

1.50% convertible notes

     5,694         5,694         5,694         5,694   

2.50% convertible notes

     6,205         6,205         6,205         6,205   

2.25% convertible notes

     —           —           471         —     

2.625% convertible notes

     4,134         —           1,838         —     
  

 

 

    

 

 

    

 

 

    

 

 

 

Adjusted weighted-average shares after assumed conversions – Diluted

     55,845         49,958         53,836         49,912   
  

 

 

    

 

 

    

 

 

    

 

 

 

Net income per common share:

           

Basic

   $ 0.57       $ 0.36       $ 1.46       $ 1.00   
  

 

 

    

 

 

    

 

 

    

 

 

 

Diluted

   $ 0.47       $ 0.32       $ 1.22       $ 0.89   
  

 

 

    

 

 

    

 

 

    

 

 

 
EX-99.3 4 d275292dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

WEBMD HEALTH CORP.

FINANCIAL GUIDANCE FOR THE YEAR ENDING DECEMBER 31, 2016

(In millions, except per share amounts)

 

     Nine Months Ended      Three Months Ending      Year Ending  
     September 30, 2016      December 31, 2016      December 31, 2016  
     Actuals      Guidance Range      Guidance Range  

Revenue

              

Advertising and sponsorship

              

Biopharma and medical device

   $ 296.4       $ 129.6       $ 134.6       $ 426.0       $ 431.0   

OTC, CPG and other

     93.9         37.1         40.1         131.0         134.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
     390.3         166.7         174.7         557.0         565.0   

Health services

     85.1         26.9         27.9         112.0         113.0   

Information services

     22.2         6.8         7.8         29.0         30.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 
   $ 497.6       $ 200.4       $ 210.4       $ 698.0       $ 708.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Net income

   $ 55.1       $ 31.7       $ 37.2       $ 86.8       $ 92.3   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

              

Interest expense, net

     15.8         6.2         6.2         22.0         22.0   

Income tax provision

     35.7         18.8         22.8         54.5         58.5   

Depreciation and amortization

     23.1         8.4         7.4         31.5         30.5   

Non-cash stock-based compensation

     21.1         8.4         6.9         29.5         28.0   

Other expense

     1.7         —           —           1.7         1.7   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

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

   $ 152.5       $ 73.5       $ 80.5       $ 226.0       $ 233.0   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Income per share:

              

Basic

   $ 1.46       $ 0.83       $ 0.97       $ 2.29       $ 2.43   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Diluted (c)

   $ 1.22       $ 0.65       $ 0.74       $ 1.88       $ 1.97   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Calculation of income per share:

              

Net income (numerator for basic income per share)

   $ 55.1       $ 31.7       $ 37.2       $ 86.8       $ 92.3   

Add-back of interest expense, net of tax, related to:

              

1.50% convertible notes

     2.6         0.9         0.9         3.5         3.5   

2.50% convertible notes

     5.5         1.8         1.8         7.3         7.3   

2.25% convertible notes

     0.5         —           —           0.5         0.5   

2.625% convertible notes

     2.2         1.7         1.7         3.9         3.9   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Numerator for diluted income per share

   $ 65.9       $ 36.1       $ 41.6       $ 102.0       $ 107.5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Weighted average shares outstanding (denominator for basic income per share)

     37.8         38.2         38.4         37.9         38.0   

Stock options and restricted stock

     1.8         1.2         1.5         1.6         1.8   

Weighted average shares issuable upon conversion of:

              

1.50% convertible notes

     5.7         5.7         5.7         5.7         5.7   

2.50% convertible notes

     6.2         6.2         6.2         6.2         6.2   

2.25% convertible notes

     0.5         —           —           0.4         0.4   

2.625% convertible notes

     1.8         4.1         4.1         2.4         2.4   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

Denominator for diluted income per share

     53.8         55.4         55.9         54.2         54.5   
  

 

 

    

 

 

    

 

 

    

 

 

    

 

 

 

 

(a) Reconciliation of net income to Adjusted EBITDA
(b) See Annex A - Explanation of Non-GAAP Financial Measures
(c) See Supplemental 2016 Guidance for Income Per Share Calculation below

The above guidance does not include the impact if any, of future deployment of capital for items such as share repurchases, convertible note repurchases or acquisitions, any future gains or losses from discontinued operations, any future gains or losses on investments, and other future non-recurring, one-time or unusual items.


WEBMD HEALTH CORP.

SUPPLEMENTAL 2016 GUIDANCE FOR INCOME PER SHARE CALCULATION

Based on the Company’s Financial Guidance for the Quarter and Year Ending December 31, 2016, the 1.50% convertible notes, the 2.50% convertible notes, the 2.25% convertible notes and the 2.625% convertible notes are expected to be dilutive to net income on both the low end and high end of the guidance ranges. The following table contains the approximate level of net income for the fourth quarter and for the full year 2016 at which each of the series of convertible notes would become dilutive to income per share. To the extent this net income is exceeded for any such period, the table also includes the amounts by which the numerator and denominator should each be adjusted for purposes of the diluted income per share calculation.

 

     Quarterly Amounts      Annual Amounts  
All amounts in millions    1.50%
Convertible
Notes
     2.50%
Convertible
Notes
     2.625%
Convertible
Notes
     1.50%
Convertible
Notes
     2.50%
Convertible
Notes
     2.25%
Convertible
Notes (a)
     2.625%
Convertible
Notes (b)
 

Approximate net income at which convertible notes become dilutive (c)

   $ 6.1       $ 12.4       $ 18.1       $ 24.4       $ 49.7       $ 55.6       $ 72.6   

Interest expense, net of tax to add-back to net income (numerator)

   $ 0.9       $ 1.8       $ 1.7       $ 3.5       $ 7.3       $ 0.5       $ 3.9   

Additional shares to include in weighted-average diluted share count (denominator)

     5.7         6.2         4.1         5.7         6.2         0.4         2.4   

 

(a) Since the 2.25% convertible notes matured on March 31, 2016, amounts for the 2.25% convertible notes are only shown in the Annual Amounts column and reflect the impact of the 2.25% convertible notes, weighted for the period that they were outstanding during the year ending December 31, 2016.
(b) Since the 2.625% convertible notes were issued on June 1, 2016, the amounts shown in the Annual Amounts column reflect the impact of the 2.625% convertible notes, weighted for the period that they will be outstanding during the year ending December 31, 2016.
(c) These net income amounts assume a weighted-average diluted share count of 39.5 million shares attributable to common shares, stock options and restricted stock (prior to the effect of convertible notes) and are subject to change as such weighted-average share count changes.
EX-99.4 5 d275292dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

ANNEX A

Explanation of Non-GAAP Financial Measures

The accompanying WebMD Health Corp. press release and attachments include both financial measures in accordance with U.S. generally accepted accounting principles, or GAAP, as well as non-GAAP financial measures. The non-GAAP financial measures represent earnings before interest, taxes, non-cash and other items (which we refer to as “Adjusted EBITDA”). Adjusted EBITDA should be viewed as supplemental to, and not as an alternative for net income or loss calculated in accordance with GAAP (referred to below as “net income”). The attachments to the press release include reconciliations of non-GAAP financial measures to GAAP financial measures.

Adjusted EBITDA is used by our management as an additional measure of our company’s performance for purposes of business decision-making, including developing budgets, managing expenditures, and evaluating potential acquisitions or divestitures. Period-to-period comparisons of Adjusted EBITDA help our management identify additional trends in our company’s financial results that may not be shown solely by period-to-period comparisons of net income. In addition, we may use Adjusted EBITDA in the incentive compensation programs applicable to some of our employees in order to evaluate our company’s performance. Our management recognizes that Adjusted EBITDA has inherent limitations because of the excluded items, particularly those items that are recurring in nature. In order to compensate for those limitations, management also reviews the specific items that are excluded from Adjusted EBITDA, but included in net income, as well as trends in those items. The amounts of those items are set forth, for the applicable periods, in the reconciliations of Adjusted EBITDA to net income that accompany our press releases and disclosure documents containing non-GAAP financial measures, including the reconciliations contained in the accompanying press release attachments.

We believe that the presentation of Adjusted EBITDA is useful to investors in their analysis of our results for reasons similar to the reasons why our management finds it useful and because it helps facilitate investor understanding of decisions made by management in light of the performance metrics used in making those decisions. In addition, as more fully described below, we believe that providing Adjusted EBITDA, together with a reconciliation of Adjusted EBITDA to net income, helps investors make comparisons between our company and other companies that may have different capital structures, different effective income tax rates and tax attributes, different capitalized asset values and/or different forms of employee compensation. However, Adjusted EBITDA is intended to provide a supplemental way of comparing our company with other public companies and is not intended as a substitute for comparisons based on net income. In making any comparisons to other companies, investors need to be aware that companies use different non-GAAP measures to evaluate their financial performance. Investors should pay close attention to the specific definition being used and to the reconciliation between such measures and the corresponding GAAP measures provided by each company under applicable SEC rules.

The following is an explanation of the items excluded by us from Adjusted EBITDA but included in net income:

 

    Depreciation and Amortization. Depreciation and amortization expense is a non-cash expense relating to capital expenditures and intangible assets arising from acquisitions that are expensed on a straight-line basis over the estimated useful life of the related assets. We exclude depreciation and amortization expense from Adjusted EBITDA because we believe that (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and (ii) such expenses can vary significantly between periods as a result of new acquisitions and full amortization of previously acquired tangible and intangible assets. Accordingly, we believe that this exclusion assists management and investors in making period-to-period comparisons of operating performance. Investors should note that the use of tangible and intangible assets contributed to revenue in the periods presented and will contribute to future revenue generation and should also note that such expense will recur in future periods.

 

   

Stock-Based Compensation Expense. Stock-based compensation expense is a non-cash expense arising from the grant of stock-based awards to employees. We believe that excluding the effect of stock-based compensation from Adjusted EBITDA assists management and investors in making period-to-period


 

comparisons in our company’s operating performance because (i) the amount of such expenses in any specific period may not directly correlate to the underlying performance of our business operations and (ii) such expenses can vary significantly between periods as a result of the timing of grants of new stock-based awards, including grants in connection with acquisitions. Additionally, we believe that excluding stock-based compensation from Adjusted EBITDA assists management and investors in making meaningful comparisons between our company’s operating performance and the operating performance of other companies that may use different forms of employee compensation or different valuation methodologies for their stock-based compensation. Investors should note that stock-based compensation is a key incentive offered to employees whose efforts contributed to the operating results in the periods presented and are expected to contribute to operating results in future periods. Investors should also note that such expenses will recur in the future. Stock-based compensation expenses included in the Consolidated Statement of Operations are summarized as follows:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Non-cash stock-based compensation included in:

           

Cost of operations

   $ 1,277       $ 1,370       $ 3,707       $ 3,791   

Sales and marketing

   $ 1,351       $ 1,968       $ 4,295       $ 5,099   

General and administrative

   $ 2,010       $ 5,804       $ 13,036       $ 15,841   

 

    Interest Income and Expense. Interest income is associated with the level of marketable debt securities and other interest bearing accounts in which we invest, and interest expense is related to our company’s capital structure (including non-cash interest expense relating to our convertible notes). Interest income and expense varies over time due to a variety of financing transactions and due to acquisitions and divestitures that we have entered into or may enter into in the future. We have, in the past, issued convertible debentures, repurchased shares in cash tender offers and repurchased shares and convertible debentures through other repurchase transactions, and completed the divestiture of certain businesses. We exclude interest income and interest expense from Adjusted EBITDA (i) because these items are not directly attributable to the performance of our business operations and, accordingly, their exclusion assists management and investors in making period-to-period comparisons of operating performance and (ii) to assist management and investors in making comparisons to companies with different capital structures. Investors should note that interest income and expense will recur in future periods. The following provides detail regarding the components of interest expense of our convertible notes:

 

     Three Months Ended      Nine Months Ended  
     September 30,      September 30,  
     2016      2015      2016      2015  

Non-cash interest expense

           

2.25% Convertible Notes

   $ —         $ 282       $ 159       $ 1,062   

2.50% Convertible Notes

   $ 446       $ 447       $ 1,339       $ 1,339   

1.50% Convertible Notes

   $ 292       $ 291       $ 875       $ 875   

2.625% Convertible Notes

   $ 339       $ —         $ 454       $ —     

Cash interest expense

           

2.25% Convertible Notes

   $ —         $ 1,036       $ 577       $ 3,873   

2.50% Convertible Notes

   $ 2,500       $ 2,500       $ 7,500       $ 7,500   

1.50% Convertible Notes

   $ 1,125       $ 1,125       $ 3,375       $ 3,375   

2.625% Convertible Notes

   $ 2,363       $ —         $ 3,151       $ —     

 

2


    Income Tax Provision (Benefit). We maintain a valuation allowance on a portion of our net deferred tax assets (including our net operating loss carryforwards), the amount of which may change from quarter to quarter based on factors that are not directly related to our results for the quarter. The valuation allowance is either adjusted through the statement of operations or additional paid-in capital. The timing of such adjustments has not been consistent and as a result, our income tax expense can fluctuate significantly from period to period in a manner not directly related to our operating performance. We exclude the income tax provision (benefit) from Adjusted EBITDA (i) because we believe that the income tax provision (benefit) is not directly attributable to the underlying performance of our business operations and, accordingly, its exclusion assists management and investors in making period-to-period comparisons of operating performance and (ii) to assist management and investors in making comparisons to companies with different tax attributes. Investors should note that income tax provision (benefit) will recur in future periods.

 

    Other Items. We engage in other activities and transactions that can impact our net income. In recent periods, these other items included, but were not limited to: (i) gain on investments; (ii) settlements of litigation or claims; (iii) loss on repurchases of our convertible notes; and (iv) severance expense. We exclude these other items from Adjusted EBITDA because we believe these activities or transactions are not directly attributable to the performance of our business operations and, accordingly, their exclusion assists management and investors in making period-to-period comparisons of operating performance. Investors should note that some of these other items may recur in future periods.

 

3

GRAPHIC 6 g275292image000185.jpg GRAPHIC begin 644 g275292image000185.jpg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