EX-99.1 2 ehth-20131024ex991699021.htm EX-99.1 8K Exhibit 991

Exhibit 99.1

eHealth_logo®-72ppi.jpg

eHealth, Inc. Announces Third Quarter 2013 Results

Third Quarter 2013 Overview

·

Revenue of $42.0 million, an increase of 12% compared to the third quarter of 2012

·

Submitted applications for IFP products increased 3% from the third quarter of 2012

·

Total estimated members increased 24% from the third quarter of 2012

·

Operating income of $0.4 million compared to operating income of $1.1 million for the third quarter of 2012,  or a  63% decrease

·

GAAP net income of $0.2  million, or $0.01 per diluted share for both the third quarter of 2013 and the third quarter of 2012

·

Non-GAAP net income of $1.6 million, or $0.08 per diluted share, compared to non-GAAP net income of $1.8 million, or $0.09 per diluted share for the third quarter of 2012

 

MOUNTAIN VIEW, Calif.—October 24, 2013—eHealth, Inc. (NASDAQ: EHTH), the nation’s first and largest private health insurance exchange, announced today its financial results for the third quarter ended September  30, 2013.  

 

Gary Lauer, chief executive officer of eHealth, stated, “We are pleased with our third quarter results that point to continued strong growth in our revenues and membership base. During the quarter, we made preparations for the first ever Open Enrollment Period under the Affordable Care Act as well as this year’s Medicare Annual Enrollment Period. We believe that eHealth is well positioned to generate strong consumer demand in these fast growing markets.

 

Third Quarter 2013 Results

 

RevenueRevenue for the third quarter of 2013 totaled $42.0 million, a 12% increase compared to $37.6 million for the third quarter of 2012. Commission revenue for the third quarter of 2013 totaled $36.0 million, a 15% increase compared to $31.3 million for the third quarter of 2012. Medicare revenue was $6.7 million for the third quarter of 2013, a 7% increase compared to $6.3 million for the third quarter of 2012. Medicare commission revenue grew 33% compared to the third quarter of 2012.

 

Submitted ApplicationsSubmitted applications for individual and family products increased 3% in the third quarter of 2013 to 123,300 applications, compared to 120,100 applications in the third quarter of 2012. Approved members for individual and family products increased 13% in the third quarter of 2013 compared to the third quarter of 2012.

 

Membership—Total estimated membership at September 30, 2013 was 1,147,100 members, a 24% increase over estimated membership of 926,600 at September 30, 2012. Estimated individual and family plan membership was 765,500, representing a  10% increase over estimated membership of 698,600 at September 30, 2012. Estimated Medicare membership was 85,300, a 76% increase over estimated membership of 48,400 at September 30, 2012. Total approved members, including individual and family plan, Medicare plan and other product members, increased 21% to 210,700 members in the third quarter of 2013, compared to 174,500 in the third quarter of 2012.

 

Income from OperationsOperating income was $0.4 million for the third quarter of 2013, compared to $1.1 million for the third quarter of 2012. Operating margins were 1% and 3% in the third quarters of 2013 and 2012, respectively. Non-GAAP operating income for the third quarter of 2013 was $2.7 million, compared to $2.8 million for the third quarter of 2012. Non-GAAP operating margins were 6% and 7% in the third quarters of 2013 and 2012, respectively. Non-GAAP operating income and margins in the third quarter of 2013 exclude $1.9 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense. Non-GAAP operating income and margins in the third quarter of 2012 exclude $1.3 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense.

 

 

 


 

EBITDA—EBITDA was $3.6 million for the third quarter of 2013, compared to $3.4 million for the third quarter of 2012. EBITDA is calculated by adding stock-based compensation, depreciation and amortization expense, including intangible asset amortization expense, other (income) expense, net and provision for income taxes to GAAP net income.

 

Pre-tax IncomePre-tax income was $0.4 million for the third quarter of 2013, compared to $1.1 million for the third quarter of 2012.

 

Net IncomeNet income for the third quarter of 2013 and the third quarter of 2012 was $0.2 million, or $0.01 per diluted share. Non-GAAP net income for the third quarter of 2013 was $1.6 million, or $0.08 per diluted share, compared to non-GAAP net income of $1.8 million, or $0.09 per diluted share for the third quarter of 2012. Non-GAAP net income and non-GAAP net income per diluted share in the third quarter of 2013 exclude $1.9 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense, less $0.9 million for related income tax benefit. Non-GAAP net income and non-GAAP net income per diluted share in the third quarter of 2012 exclude $1.3 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense, less $0.1 million for related income tax benefit.

 

Cash Flows and Cash BalanceCash flow from operations for the third quarter of 2013 was $8.7 million, compared to $6.9 million in the third quarter of 2012.

 

Year-to-Date Results

 

Revenue—Revenue totaled $125.0 million for the nine months ended September 30, 2013, a 13% increase compared to revenue of $110.2 million for the nine months ended September 30, 2012. Medicare revenue was approximately $22.7 million in the nine months ended September 30, 2013, a 28% increase compared to Medicare revenue of $17.7 million for the nine months ended September 30, 2012.

Income from OperationsOperating income for the nine months ended September 30, 2013 was $6.4 million, compared to income from operations of $9.1 million for the nine months ended September 30, 2012. Operating margins were 5% for the nine-month period ended September 30, 2013, compared to 8% for the nine-month period ended September 30, 2012.

 

EBITDA—EBITDA for the nine months ended September 30, 2013 was $15.1 million, compared to EBITDA of $16.4 million for the nine months ended September 30, 2012.  

Pre-tax Income—Pre-tax income for the nine months ended September 30, 2013 was $6.3 million, compared to pre-tax income of $9.2 million for the nine months ended September 30, 2012.

Net Income—Net income for the nine months ended September 30, 2013 was $3.7 million, or $0.18 per diluted share, compared to net income for the nine months ended September 30, 2012 of $4.6 million, or $0.23 per diluted share.

Cash Flows—Cash flow from operations for the nine months ended September 30, 2013 was $14.8 million, a 25% decrease, compared to $19.7 million for the nine months ended September 30, 2012.

 

Cash BalanceCash and cash equivalents as of September 30, 2013 totaled $97.8 million, compared to $140.8 million as of December 31, 2012. The decrease in cash and cash equivalents reflects $59.0 million of cash used to repurchase 2.9 million shares of our common stock in the nine months ended September 30, 2013 as part of stock repurchase programs.  

 

2013 Guidance

 

eHealth is reaffirming guidance for the full year ending December 31, 2013 based on information available as of October 24, 2013. These expectations are forward-looking statements and eHealth assumes no obligation to update these statements. Results may be materially different and are affected by the risk factors and uncertainties identified in this release and in eHealth’s annual and quarterly filings with the Securities and Exchange Commission.

 

 

 

 

 

 

 

Total revenue is expected to be in the range of $168 million to $174 million

 


 

 

 

 

 

 

 

 

 

Stock-based compensation expense is expected to be in the range of $6.0 million to $7.5 million

 

 

 

 

 

 

 

 

EBITDA* is expected to be in the range of $23 million to $29 million

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share** is expected to be in the range of $0.61 to $0.71 per share

 

*  EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization expense, including intangible asset amortization expense, other (income) expense, net and provision for income taxes to GAAP net income.

 

** Non-GAAP net income per diluted share is calculated by excluding from GAAP net income stock-based compensation expense, intangible asset amortization expense and the estimated tax benefit relating to these expenses.

 

Webcast and Conference Call Information

A Webcast and conference call will be held today, Thursday, October 24, 2013 at 5:00 p.m. Eastern Time / 2:00 p.m. Pacific Time. The Webcast will be available live on the Investor Relations section on eHealth’s website at http://ir.ehealthinsurance.com. Individuals interested in listening to the conference call may do so by dialing 866-953-6859 for domestic callers and 617-399-3483 for international callers. The participant passcode is 93769221. A telephone replay will be available two hours following the conclusion of the call for a period of 30 days and can be accessed by dialing 888-286-8010 for domestic callers and 617-801-6888 for international callers. The call ID for the replay is 75194049. The live and archived webcast of the call will also be available on eHealth's website at http://www.ehealthinsurance.com under the Investor Relations section.

 

About eHealth, Inc.

eHealth, Inc. (NASDAQ: EHTH) is the parent company of eHealthInsurance, the nation’s first and largest private health insurance exchange where individuals, families and small businesses can compare health insurance products from leading insurers side by side and purchase and enroll in coverage online. eHealthInsurance offers thousands of individual, family and small business health plans underwritten by more than 200 of the nation's leading health insurance companies. eHealthInsurance is licensed to sell health insurance in all 50 states and the District of Columbia. Through the company’s eHealthTechnology solution (www.eHealthTechnology.com), eHealth is also a leading provider of health insurance exchange technology. eHealthTechnology’s exchange platform provides a suite of hosted e-commerce solutions that enable health plan providers, resellers and government entities to market and distribute products online. eHealth, Inc. also provides powerful online and pharmacy-based tools to help seniors navigate Medicare health insurance options, choose the right plan and enroll in select plans online through its wholly-owned subsidiary, PlanPrescriber.com (www.planprescriber.com) and through its Medicare website www.eHealthMedicare.com.

 

Forward-Looking Statements

This press release contains statements that are forward-looking statements as defined within the Private Securities Litigation Reform Act of 1995. These include statements regarding future events, our positioning to generate strong consumer demand in future periods, our future performance, guidance for total revenue, stock-based compensation expense, EBITDA, non-GAAP net income per diluted share for the year ending December 31, 2013, the estimated tax benefits relating to stock-based compensation and intangible asset amortization expenses, the utility to our investors of the non-GAAP financial measures presented in this release and the impact of a tax benefit on our future operating cash flows. These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made, including risks associated with the impact of healthcare reform and medical loss ratio requirements; eHealth’s ability to maintain its relationship with health insurance carriers; eHealth’s ability serve as a source of both subsidized and non-subsidized individuals; eHealth’s ability to enter into relationships with new health insurance carriers, eHealth’s ability to expand the inventory of plans and products available on its website and through its call centers, particularly with respect to the sale of Medicare-related products; eHealth’s success in marketing and selling Medicare-related health insurance plans; eHealth’s ability to hire, train and retain licensed health insurance agents for its Medicare business; the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products; government disapproval of our use of marketing material,

 


 

including call center scripts and our websites, to sell Medicare-related health insurance products; costs of acquiring new members; weak economic conditions; consumer awareness of the availability and accessibility of affordable health insurance; changes in member conversion rates; lack of membership growth and retention rates; changes in products offered on eHealth’s ecommerce platform; changes in commission rates or carrier underwriting practices; maintaining and enhancing eHealth’s brand identity; system failures, capacity constraints, data loss or online commerce security risks; dependence on acceptance of the Internet as a marketplace for the purchase and sale of health insurance; dependence upon Internet search engines; reliance on marketing partners; timing of receipt and accuracy of commission reports; payment practices of health insurance carriers; competition; our operations in China; success of eHealth’s sponsorship and advertising business; the licensing of the use of eHealth’s technology; protection of intellectual property and defense of intellectual property rights claims; legal liability, regulatory penalties and negative publicity; changes in our management and key employees; management of business expansion and diversification; seasonality; impact of acquisitions, including risks associated with not realizing anticipated synergies and opportunities with respect to PlanPrescriber, Inc.; underperformance by PlanPrescriber, Inc.; PlanPrescriber’s maintenance of its relationships with its pharmacy and other relationships that serve as a source of Medicare-related leads; maintenance of proper and effective internal controls; impact of provisions for income taxes; changes in laws and regulations, including in connection with healthcare reform and/or with respect to the marketing and sale of Medicare plans; compliance with insurance and other laws and regulations; exposure to security risks; and the performance, reliability and availability of eHealth’s ecommerce platform and underlying network infrastructure.  Other factors that could cause operating, financial and other results to differ are described in eHealth’s most recent Quarterly Report on Form 10-Q or Annual Report on Form 10-K filed with the Securities and Exchange Commission and available on the investor relations page of eHealth’s website at http://www.ehealthinsurance.com and on the Securities and Exchange Commission’s website at www.sec.gov. eHealth does not undertake any obligation to update any forward-looking statement to conform the statement to actual results or changes in expectations.

 

Non-GAAP Financial Information

 

This press release includes financial measures that are not in accordance with generally accepted accounting principles in the United States (GAAP). To supplement eHealth’s condensed consolidated financial statements presented in accordance with GAAP, eHealth presents investors with certain non-GAAP financial measures, including non-GAAP operating income; non-GAAP operating margins; earnings before interest, taxes, depreciation and amortization (EBITDA); non-GAAP net income and non-GAAP net income per diluted share.

 

·

Non-GAAP operating income consists of GAAP operating income excluding the following items:

§

the effects of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718, and

§

intangible asset amortization expense.

 

·

Non-GAAP operating margins are calculated by dividing non-GAAP operating income by GAAP total revenue.

 

·

EBITDA is calculated by adding stock-based compensation, depreciation and amortization expense, including intangible asset amortization expense, other (income) expense, net and provision for income taxes to GAAP net income.

 

·

Non-GAAP net income consists of GAAP net income excluding the following items:

§

the effects of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718,

§

intangible asset amortization expense, and

§

the related income tax benefits of these excluded expenses

 

·

Non-GAAP net income per diluted share is calculated by dividing non-GAAP net income by GAAP weighted average diluted shares outstanding.

eHealth believes that the presentation of these non-GAAP financial measures provide important supplemental information to management and investors regarding financial and business trends relating to the Company’s financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with the Company’s past financial reports. Management also

 


 

believes that the exclusion of the items described above provides an additional measure of the Company’s operating results and facilitates comparisons of the Company’s core operating performance against prior periods and business model objectives. This information is provided to investors in order to facilitate additional analyses of past, present and future operating performance and as a supplemental means to evaluate the Company’s ongoing operations. Externally, the Company believes that these non-GAAP financial measures are useful to investors in their assessment of the Company’s operating performance.

 

Non-GAAP operating income, non-GAAP operating margins, EBITDA, non-GAAP net income and non-GAAP net income per diluted share are not calculated in accordance with GAAP, and should be considered supplemental to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. Non-GAAP financial measures used in this press release have limitations in that they do not reflect all of the revenue and costs associated with the operations of the Company’s business and do not reflect income tax as determined in accordance with GAAP. As a result, you should not consider these measures in isolation or as a substitute for analysis of eHealth’s results as reported under GAAP. The Company expects to continue to incur the stock-based compensation costs and purchased intangible asset amortization costs described above, and exclusion of these costs, and their related income tax benefits, from non-GAAP financial measures should not be construed as an inference that these costs are unusual or infrequent. The Company compensates for these limitations by prominently disclosing GAAP operating income, GAAP operating margins, GAAP net income and GAAP net income per diluted share and providing investors with reconciliations from the Company’s GAAP operating results to the non-GAAP financial measures for the relevant periods.

 

The accompanying tables provide more details on the GAAP financial measures that are most directly comparable to the non-GAAP financial measures described above and the related reconciliations between these financial measures.

 

Investor Relations Contact:

Kate Sidorovich CFA

Vice President, Investor Relations

440 East Middlefield Road 

Mountain View,  CA 94043 

(650) 210-3111

kate.sidorovich@ehealth.com

http://ir.ehealthinsurance.com

 

Media Contact:

Brian Mast 

Vice President Communications

440 East Middlefield Road 

Mountain View,  CA 94043 

(650) 210-3149

brian.mast@ehealth.com 

http://www.ehealthinsurance.com 

(Tables to Follow)

# # #

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

 

 

 

 

 

 

 

 

 

December 31, 2012

 

September 30, 2013

Assets

(1)

 

(unaudited)

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

140,849 

 

$

97,751 

Accounts receivable

 

4,468 

 

 

6,599 

Deferred income taxes

 

4,098 

 

 

7,115 

Prepaid expenses and other current assets

 

6,643 

 

 

6,720 

Total current assets

 

156,058 

 

 

118,185 

Property and equipment, net

 

6,185 

 

 

10,677 

Deferred income taxes

 

2,928 

 

 

4,198 

Other assets

 

8,123 

 

 

6,082 

Intangible assets, net

 

8,911 

 

 

7,850 

Goodwill

 

14,096 

 

 

14,096 

Total assets

$

196,301 

 

$

161,088 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

6,123 

 

$

4,230 

Accrued compensation and benefits

 

8,244 

 

 

10,764 

Accrued marketing expenses

 

3,941 

 

 

3,746 

Deferred revenue

 

926 

 

 

4,353 

Other current liabilities

 

1,575 

 

 

2,969 

Total current liabilities

 

20,809 

 

 

26,062 

Non-current liabilities

 

4,625 

 

 

6,222 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock

 

27 

 

 

28 

Additional paid-in capital

 

232,903 

 

 

246,190 

Treasury stock, at cost

 

(90,991)

 

 

(149,998)

Retained earnings

 

28,743 

 

 

32,424 

Accumulated other comprehensive income

 

185 

 

 

160 

Total stockholders’ equity

 

170,867 

 

 

128,804 

Total liabilities and stockholders’ equity

$

196,301 

 

$

161,088 

 

 

(1)

The condensed consolidated balance sheet at December 31, 2012 has been derived from the audited consolidated financial statements at that date.

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended  September 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

Commission

$

31,291 

 

$

36,000 

 

$

93,358 

 

$

109,193 

Other

 

6,295 

 

 

6,008 

 

 

16,810 

 

 

15,822 

Total revenue

 

37,586 

 

 

42,008 

 

 

110,168 

 

 

125,015 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

1,099 

 

 

806 

 

 

3,538 

 

 

4,441 

Marketing and advertising (1)

 

13,988 

 

 

14,852 

 

 

39,142 

 

 

43,448 

Customer care and enrollment (1)

 

8,823 

 

 

8,936 

 

 

21,152 

 

 

23,914 

Technology and content (1)

 

5,503 

 

 

9,117 

 

 

16,018 

 

 

23,585 

General and administrative (1)

 

6,744 

 

 

7,540 

 

 

19,938 

 

 

22,191 

Amortization of intangible assets

 

354 

 

 

354 

 

 

1,261 

 

 

1,061 

Total operating costs and expenses

 

36,511 

 

 

41,605 

 

 

101,049 

 

 

118,640 

Income from operations

 

1,075 

 

 

403 

 

 

9,119 

 

 

6,375 

Other income (expense), net

 

 

 

(22)

 

 

41 

 

 

(68)

Income before provision for income taxes

 

1,079 

 

 

381 

 

 

9,160 

 

 

6,307 

Provision for income taxes

 

874 

 

 

207 

 

 

4,525 

 

 

2,626 

Net income

$

205 

 

$

174 

 

$

4,635 

 

$

3,681 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.01 

 

$

0.01 

 

$

0.24 

 

$

0.19 

Diluted

$

0.01 

 

$

0.01 

 

$

0.23 

 

$

0.18 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

19,970 

 

 

18,436 

 

 

19,711 

 

 

19,310 

Diluted

 

20,750 

 

 

19,096 

 

 

20,563 

 

 

19,912 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

Marketing and advertising

$

330 

 

$

517 

 

$

932 

 

$

1,446 

Customer care and enrollment

 

90 

 

 

92 

 

 

243 

 

 

261 

Technology and conent

 

233 

 

 

425 

 

 

784 

 

 

1,129 

General and administrative

 

686 

 

 

911 

 

 

2,367 

 

 

2,525 

Total

$

1,339 

 

$

1,945 

 

$

4,326 

 

$

5,361 

 

 

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

$

205 

 

$

174 

 

$

4,635 

 

$

3,681 

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

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

157 

 

 

(502)

 

 

15 

 

 

(3,951)

Depreciation and amortization

 

626 

 

 

900 

 

 

1,740 

 

 

2,290 

Amortization of book-of-business consideration

 

572 

 

 

274 

 

 

1,990 

 

 

2,822 

Amortization of intangible assets

 

354 

 

 

354 

 

 

1,261 

 

 

1,061 

Stock-based compensation expense

 

1,339 

 

 

1,945 

 

 

4,326 

 

 

5,361 

Deferred rent and other

 

68 

 

 

90 

 

 

51 

 

 

917 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

405 

 

 

(1,265)

 

 

4,799 

 

 

(2,131)

Prepaid expenses and other assets

 

486 

 

 

324 

 

 

(656)

 

 

(852)

Accounts payable

 

824 

 

 

(354)

 

 

2,180 

 

 

(1,895)

Accrued compensation and benefits

 

2,485 

 

 

3,034 

 

 

913 

 

 

2,504 

Accrued marketing expenses

 

707 

 

 

379 

 

 

(2,332)

 

 

(196)

Deferred revenue

 

302 

 

 

2,907 

 

 

390 

 

 

3,794 

Other current liabilities

 

(1,602)

 

 

418 

 

 

341 

 

 

1,370 

Net cash provided by operating activities

 

6,928 

 

 

8,678 

 

 

19,653 

 

 

14,775 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(982)

 

 

(2,914)

 

 

(3,128)

 

 

(6,735)

Consideration paid in connection with book-of-business transfers

 

 -

 

 

 -

 

 

(6,243)

 

 

 -

Net cash used in investing activities

 

(982)

 

 

(2,914)

 

 

(9,371)

 

 

(6,735)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from exercise of common stock options

 

1,644 

 

 

2,101 

 

 

4,014 

 

 

4,650 

Cash used to net-share settle equity awards

 

(5)

 

 

(98)

 

 

(991)

 

 

(940)

Excess tax benefits from stock-based compensation

 

1,171 

 

 

291 

 

 

2,358 

 

 

4,217 

Repurchase of common stock

 

 -

 

 

 -

 

 

(8,441)

 

 

(59,007)

Principal payments in connection with capital leases

 

(13)

 

 

(15)

 

 

(31)

 

 

(41)

Net cash provided by (used in) financing activities

 

2,797 

 

 

2,279 

 

 

(3,091)

 

 

(51,121)

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(5)

 

 

 

 

(17)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

8,745 

 

 

8,038 

 

 

7,193 

 

 

(43,098)

Cash and cash equivalents at beginning of period

 

122,055 

 

 

89,713 

 

 

123,607 

 

 

140,849 

Cash and cash equivalents at end of period

$

130,800 

 

$

97,751 

 

$

130,800 

 

$

97,751 

 


 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

(Unaudited)

 

 

 

 

 

 

 

 

Key Metrics:

Three Months Ended September 30, 2012

 

Three Months Ended September 30, 2013

 

 

 

 

 

Operating cash flows (1)

$

6,928,000 

 

$

8,678,000 

 

 

 

 

 

 

IFP submitted applications (2)

 

120,100 

 

 

123,300 

 

 

 

 

 

 

IFP approved members (3)

 

99,500 

 

 

112,300 

Total approved members (4)

 

174,500 

 

 

210,700 

 

 

 

 

 

 

Commission revenue (5)

$

31,291,000 

 

$

36,000,000 

Commission revenue per estimated member for the period (6)

$

34.70 

 

$

32.39 

 

 

 

 

 

 

 

 

 

 

 

 As of

September 30, 2012

 

As of 

September 30, 2013

 

 

 

 

 

 

IFP estimated membership (7)

 

698,600 

 

 

765,500 

Medicare estimated membership (8)

 

48,400 

 

 

85,300 

Other estimated membership (9)

 

179,600 

 

 

296,300 

Total estimated membership (10)

 

926,600 

 

 

1,147,100 

 

 

 

 

 

 

Other Metrics:

Three Months Ended September 30, 2012

 

Three Months Ended September 30, 2013

 

 

 

 

 

 

Source of IFP submitted applications (as a percentage of total IFP applications for the period):

 

 

 

 

 

Direct (11)

 

48% 

 

 

51% 

Marketing partners (12)

 

32% 

 

 

33% 

Online advertising (13)

 

20% 

 

 

16% 

Total

 

100% 

 

 

100% 

 


 

 

Notes:

 

 

 

 

 

 

(1)

Net cash provided by operating activities for the period from the condensed consolidated statements of cash flows.

(2)

IFP applications submitted on eHealth’s website during the period. Applications are counted as submitted when the applicant completes the application, provides a method for payment and clicks the submit button on our website and submits the application to us. The applicant generally has additional actions to take before the application will be reviewed by the insurance carrier, such as providing additional information and providing an electronic signature. In addition, an applicant may submit more than one application. We include applications for IFP products for which we receive commissions as well as other forms of payment. We define our “IFP” offerings as major medical individual and family health insurance plans, which does not include small business, short-term major medical, stand-alone dental, life, student or Medicare-related health insurance plans.

(3)

New IFP members reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.

(4)

New members for all products reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.

(5)

Commission revenue (from all sources) recognized during the period from the condensed consolidated statements of income.

(6)

Calculated as commission revenue recognized during the period (see note (5) above) divided by average estimated membership for the period (calculated as beginning and ending estimated membership for all products for the period, divided by two). See our Form 10-K for the year ended December 31, 2012 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(7)

Estimated number of members active on IFP insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2012 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(8)

Estimated number of members active on Medicare insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2012 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(9)

Estimated number of members active on insurance policies other than IFP and Medicare policies as of the date indicated. See our Form 10-K for the year ended December 31, 2012 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(10)

Estimated number of members active on all insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2012 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(11)

Percentage of IFP submitted applications from applicants who came directly to the eHealth website through algorithmic search engine results or otherwise. See note (2) above for further information as to what constitutes a submitted application.

(12)

Percentage of IFP submitted applications from applicants sourced through eHealth’s network of marketing partners. See note (2) above for further information as to what constitutes a submitted application.

(13)

Percentage of IFP submitted applications from applicants sourced through paid search and other online advertising activities. See note (2) above for further information as to what constitutes a submitted application.

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2013

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2013

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

36,000 

 

86 

%

$

 -

 

$

36,000 

 

86 

%

Sponsorship, licensing and other

 

6,008 

 

14 

 

 

 -

 

 

6,008 

 

14 

 

Total revenue

 

42,008 

 

100 

 

 

 -

 

 

42,008 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

806 

 

 

 

 -

 

 

806 

 

 

Marketing and advertising (1)

 

14,852 

 

35 

 

 

(517)

 

 

14,335 

 

34 

 

Customer care and enrollment (1)

 

8,936 

 

21 

 

 

(92)

 

 

8,844 

 

21 

 

Technology and content (1)

 

9,117 

 

22 

 

 

(425)

 

 

8,692 

 

21 

 

General and administrative (1)

 

7,540 

 

18 

 

 

(911)

 

 

6,629 

 

16 

 

Amortization of intangible assets (2)

 

354 

 

 

 

(354)

 

 

 -

 

 -

 

Total operating costs and expenses

 

41,605 

 

99 

 

 

(2,299)

 

 

39,306 

 

94 

 

Income from operations

 

403 

 

 

 

2,299 

 

 

2,702 

 

 

Other income (expense), net

 

(22)

 

(0)

 

 

 -

 

 

(22)

 

(0)

 

Income before provision for income taxes

 

381 

 

 

 

2,299 

 

 

2,680 

 

 

Provision for income taxes (3)

 

207 

 

 

 

922 

 

 

1,129 

 

 

Net income (4)

$

174 

 

%

$

1,377 

 

$

1,551 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.01 

 

 

 

$

0.07 

 

$

0.08 

 

 

 

Diluted – common stock

$

0.01 

 

 

 

$

0.07 

 

$

0.08 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

18,436 

 

 

 

 

18,436 

 

 

18,436 

 

 

 

Diluted – common stock

 

19,096 

 

 

 

 

19,096 

 

 

19,096 

 

 

 

 

Explanation of adjustments

 

 

 

 

 

 

 

 

(1)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(2)

Non-GAAP results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended September 30, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

31,291 

 

83 

%

$

 -

 

$

31,291 

 

83 

%

Sponsorship, licensing and other

 

6,295 

 

17 

 

 

 -

 

 

6,295 

 

17 

 

Total revenue

 

37,586 

 

100 

 

 

 -

 

 

37,586 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

1,099 

 

 

 

 -

 

 

1,099 

 

 

Marketing and advertising (1)

 

13,988 

 

37 

 

 

(330)

 

 

13,658 

 

36 

 

Customer care and enrollment (1)

 

8,823 

 

23 

 

 

(90)

 

 

8,733 

 

23 

 

Technology and content (1)

 

5,503 

 

15 

 

 

(233)

 

 

5,270 

 

14 

 

General and administrative (1)

 

6,744 

 

18 

 

 

(686)

 

 

6,058 

 

16 

 

Amortization of intangible assets (2)

 

354 

 

 

 

(354)

 

 

 -

 

 -

 

Total operating costs and expenses

 

36,511 

 

97 

 

 

(1,693)

 

 

34,818 

 

93 

 

Income from operations

 

1,075 

 

 

 

1,693 

 

 

2,768 

 

 

Other income, net

 

 

 

 

 -

 

 

 

 

Income before provision for income taxes

 

1,079 

 

 

 

1,693 

 

 

2,772 

 

 

Provision for income taxes (3)

 

874 

 

 

 

109 

 

 

983 

 

 

Net income (4)

$

205 

 

%

$

1,584 

 

$

1,789 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.01 

 

 

 

$

0.08 

 

$

0.09 

 

 

 

Diluted – common stock

$

0.01 

 

 

 

$

0.08 

 

$

0.09 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,970 

 

 

 

 

19,970 

 

 

19,970 

 

 

 

Diluted – common stock

 

20,750 

 

 

 

 

20,750 

 

 

20,750 

 

 

 

 

Explanation of adjustments

 

 

 

 

 

 

(1)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(2)

Non-GAAP results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 


 

 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2013

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2013

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

109,193 

 

87 

%

$

 -

 

$

109,193 

 

87 

%

Sponsorship, licensing and other

 

15,822 

 

13 

 

 

 -

 

 

15,822 

 

13 

 

Total revenue

 

125,015 

 

100 

 

 

 -

 

 

125,015 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

4,441 

 

 

 

 -

 

 

4,441 

 

 

Marketing and advertising (1)

 

43,448 

 

35 

 

 

(1,446)

 

 

42,002 

 

34 

 

Customer care and enrollment (1)

 

23,914 

 

19 

 

 

(261)

 

 

23,653 

 

19 

 

Technology and content (1)

 

23,585 

 

19 

 

 

(1,129)

 

 

22,456 

 

18 

 

General and administrative (1)

 

22,191 

 

18 

 

 

(2,525)

 

 

19,666 

 

16 

 

Amortization of intangible assets (2)

 

1,061 

 

 

 

(1,061)

 

 

 -

 

 -

 

Total operating costs and expenses

 

118,640 

 

95 

 

 

(6,422)

 

 

112,218 

 

90 

 

Income from operations

 

6,375 

 

 

 

6,422 

 

 

12,797 

 

10 

 

Other income (expense), net

 

(68)

 

(0)

 

 

 -

 

 

(68)

 

(0)

 

Income before provision for income taxes

 

6,307 

 

 

 

6,422 

 

 

12,729 

 

10 

 

Provision for income taxes (3)

 

2,626 

 

 

 

2,577 

 

 

5,203 

 

 

Net income (4)

$

3,681 

 

%

$

3,845 

 

$

7,526 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.19 

 

 

 

$

0.20 

 

$

0.39 

 

 

 

Diluted – common stock

$

0.18 

 

 

 

$

0.19 

 

$

0.38 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,310 

 

 

 

 

19,310 

 

 

19,310 

 

 

 

Diluted – common stock

 

19,912 

 

 

 

 

19,912 

 

 

19,912 

 

 

 

 

Explanation of adjustments

 

 

 

 

 

 

(1)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(2)

Non-GAAP results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 


 

 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE NINE MONTHS ENDED SEPTEMBER 30, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

93,358 

 

85 

%

$

 -

 

$

93,358 

 

85 

%

Sponsorship, licensing and other

 

16,810 

 

15 

 

 

 -

 

 

16,810 

 

15 

 

Total revenue

 

110,168 

 

100 

 

 

 -

 

 

110,168 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

3,538 

 

 

 

 -

 

 

3,538 

 

 

Marketing and advertising (1)

 

39,142 

 

36 

 

 

(932)

 

 

38,210 

 

35 

 

Customer care and enrollment (1)

 

21,152 

 

19 

 

 

(243)

 

 

20,909 

 

19 

 

Technology and content (1)

 

16,018 

 

15 

 

 

(784)

 

 

15,234 

 

14 

 

General and administrative (1)

 

19,938 

 

18 

 

 

(2,367)

 

 

17,571 

 

16 

 

Amortization of intangible assets (2)

 

1,261 

 

 

 

(1,261)

 

 

 -

 

 -

 

Total operating costs and expenses

 

101,049 

 

92 

 

 

(5,587)

 

 

95,462 

 

87 

 

Income from operations

 

9,119 

 

 

 

5,587 

 

 

14,706 

 

13 

 

Other income (expense), net

 

41 

 

 

 

 -

 

 

41 

 

 

Income before provision for income taxes

 

9,160 

 

 

 

5,587 

 

 

14,747 

 

13 

 

Provision for income taxes (3)

 

4,525 

 

 

 

1,499 

 

 

6,024 

 

 

Net income (4)

$

4,635 

 

%

$

4,088 

 

$

8,723 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.24 

 

 

 

$

0.20 

 

$

0.44 

 

 

 

Diluted – common stock

$

0.23 

 

 

 

$

0.19 

 

$

0.42 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,711 

 

 

 

 

19,711 

 

 

19,711 

 

 

 

Diluted – common stock

 

20,563 

 

 

 

 

20,563 

 

 

20,563 

 

 

 

 

Explanation of adjustments

 

 

 

 

 

 

(1)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(2)

Non-GAAP results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 

 


 

EHEALTH, INC.

GAAP NET INCOME TO NON-GAAP EBITDA RECONCILIATION

FOR THE THREE AND NINE MONTHS ENDED SEPTEMBER  30, 2012 AND 2013

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

205 

 

$

174 

 

$

4,635 

 

$

3,681 

Stock-based compensation expense (1)

 

1,339 

 

 

1,945 

 

 

4,326 

 

 

5,361 

Depreciation and amortization (2)

 

626 

 

 

900 

 

 

1,740 

 

 

2,290 

Amortization of intangible assets (2)

 

354 

 

 

354 

 

 

1,261 

 

 

1,061 

Other (income) expense, net (3)

 

(4)

 

 

22 

 

 

(41)

 

 

68 

Provision for income taxes (4)

 

874 

 

 

207 

 

 

4,525 

 

 

2,626 

EBITDA

$

3,394 

 

$

3,602 

 

$

16,446 

 

$

15,087 

 

Explanation of adjustments

 

 

Amortization of book-of-business

 

(1)

Non-GAAP EBITDA excludes the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(2)

Non-GAAP EBITDA excludes depreciation and amortization expense, including intangible asset amortization expense.

(3)

Non-GAAP EBITDA excludes other income (expense), net.

(4)

Non-GAAP EBITDA excludes income tax expense.