Evolent Health Announces Second Quarter 2016 Results

Washington, DC, (August 4, 2016) – Evolent Health, Inc. (NYSE: EVH), a company providing an integrated value-based care platform to the nation’s leading health systems and physician organizations, today announced financial results for the quarter ended June 30, 2016.

Highlights from the second quarter of 2016 announcement include (all comparisons are to the quarter ended June 30, 2015):

• Revenue of $56.5 million

• Net income (loss) attributable to Evolent Health, Inc. of $(8.4) million, Adjusted EBITDA of $(3.9) million

• Lives on platform of approximately 1.4 million, an increase of 135%, compared to June 30, 2015

• New partnership agreement established with St. Luke's Health Partners

Frank Williams, Chief Executive Officer of Evolent Health, Inc., commented, “We are pleased with our results for the second quarter of 2016 as we exceeded our objectives for revenue, EBITDA and lives on the platform. We continue to see growth from our current client base as new populations come online and our partners access additional aspects of our platform. Overall demand continues to be robust as market forces catalyze the provider movement toward value-based care and, as a result, we're working with several systems that are in the early stages of preparing for alternative payment models.”

Mr. Williams continued, “We are also excited to announce that we have signed a definitive agreement for a long-term operating partnership with St. Luke’s Health Partners in Boise, Idaho, a subsidiary of St. Luke’s Health System. St. Luke's Health System is the leading health system in Idaho with over $1.7 billion in revenues, seven hospitals, over 2,100 physician partners and a compelling vision for transforming care delivery through a population health model. Through this collaboration, we will implement Identifi and our broader clinical platform with the objective of improving clinical and financial outcomes for more than 150,000 lives under value-based contracts.”

Mr. Williams concluded, “As the market continues to evolve rapidly, we remain excited about the pending acquisition of Valence Health, which we announced in July, and our collective ability to build an industry- leading platform that will deliver strong, consistent clinical and financial outcomes to our provider partners.”

Financial Results of Evolent Health, Inc.

Evolent Health, Inc. completed a reorganization of its corporate structure on June 4, 2015 (the “Reorganization”), in connection with the initial public offering of its Class A common stock (“IPO”). Prior to the Reorganization, Evolent Health, Inc. had no operations. As a result, the financial statements of Evolent Health, Inc. for the three and six months ended June 30, 2015, do not reflect a complete view of the operational results for the respective periods. In order to provide consistent and comparable metrics for the periods before and after June 4, 2015, the adjusted results of Evolent Health, Inc. presented and discussed in this release reflect the Reorganization as if it had occurred on January 1, 2015, and therefore include the results of Evolent Health LLC for the entire three and six month periods ended June 30, 2015.

1

The adjusted results also include certain other adjustments. See “Financial Statement Presentation” and “Non-GAAP Financial Measures” for more information.

Reported Results

Evolent Health, Inc. reported the following United States of America generally accepted accounting principles (“GAAP”) results:

• Revenue of $56.5 million and $10.4 million for the three months ended June 30, 2016 and 2015, respectively, an increase of 443%;

• Cost of revenue of $32.8 million and $7.9 million for the three months ended June 30, 2016 and 2015, respectively;

• Net income (loss) attributable to Evolent Health, Inc. of $(8.4) million and $359.9 million for the three months ended June 30, 2016 and 2015, respectively;

• Earnings (loss) available for common shareholders (basic) of $(8.4) million and $359.0 million for the three months ended June 30, 2016 and 2015, respectively;

• Earnings (loss) available for common shareholders (diluted) of $(8.4) million and $356.5 million for the three months ended June 30, 2016 and 2015, respectively;

• Earnings (loss) available for common shareholders of $(0.20) and $25.69 per basic share for the three months ended June 30, 2016 and 2015, respectively; and

• Earnings (loss) available for common shareholders of $(0.20) and $9.73 per diluted share for the three months ended June 30, 2016 and 2015, respectively.

Total cash, cash equivalents and investments as of June 30, 2016, were $156.9 million.

Adjusted Results

• Adjusted Revenue of $56.5 million and $36.5 million for the three months ended June 30, 2016 and 2015, respectively, an increase of 55%;

• Adjusted Cost of Revenue of $32.1 million and $24.9 million for the three months ended June 30, 2016 and 2015, respectively;

• Adjusted EBITDA of $(3.9) million and $(10.2) million for the three months ended June 30, 2016 and 2015, respectively;

• Adjusted Loss Available for Common Shareholders of $(7.2) million and $(13.3) million for the three months ended June 30, 2016 and 2015, respectively; and

• Adjusted Loss per Share Available for Common Shareholders of $(0.12) and $(0.36) for the three months ended June 30, 2016 and 2015, respectively.

Business Outlook

For the full year 2016, Adjusted Revenue is expected to be in the range of $224.0 million to $226.0 million and Adjusted EBITDA is expected to be in the range of $(21.0) million to $(19.0) million. For the three months ended September 30, 2016, Adjusted Revenue is expected to be in the range of $58.0 million to $59.0 million, and Adjusted EBITDA is expected to be in the range of $(5.0) million to $(4.0) million. Reconciliations of the non-GAAP measures included in our guidance to the most comparable GAAP measures are provided in the tables below. The measures discussed in this paragraph do not take into account any potential impact as a result of our pending acquisition of Valence Health, Inc., excluding its contracts serving state insurance cooperatives (“Valence Health”).

This “Business Outlook” section contains forward-looking statements, and actual results may differ materially. Factors that may cause actual results to differ materially from our current expectations are set forth in “Forward Looking Statements - Cautionary Language” and Evolent Health, Inc.’s filings with the Securities and Exchange Commission (“SEC”).

2

Web and Conference Call Information

As previously announced, Evolent Health, Inc. will hold a conference call to discuss its second quarter performance this evening, August 4, 2016, at 5:00 p.m., Eastern Time. The conference call will be available via live webcast on the Company’s Investor Relations website at http://ir.evolenthealth.com. To participate by telephone, dial 855-940-9467 and ask to join to the Evolent Health call. Participants are advised to dial in at least fifteen minutes prior to the call to register. The call will be archived on the company’s website for 90 days and will be available beginning later this evening. Evolent Health invites all interested parties to attend the conference call.

###

About Evolent Health

Evolent Health partners with leading health systems to drive value-based care transformation. By providing clinical, analytical and financial capabilities, Evolent Health helps physicians and health systems achieve superior quality and cost results. Evolent Health’s approach breaks down barriers, aligns incentives and powers a new model of care delivery resulting in meaningful alignment between providers, payers, physicians and patients. Learn more at: www.evolenthealth.com.

Contacts:

Bob East	Robin Glass
(443) 213-0500	(571) 389-6005
Investor Relations	Media Relations
InvestorRelations@evolenthealth.com	RGlass@evolenthealth.com

Financial Statement Presentation

Evolent Health, Inc. is a holding company and its principal asset is all of the Class A common units in its operating subsidiary, Evolent Health LLC, which has owned all of our operating assets and substantially all of our business since inception. Prior to the Reorganization on June 4, 2015, the predecessor of Evolent Health, Inc. accounted for Evolent Health LLC as an equity method investment. The financial results of Evolent Health LLC have been consolidated in the financial statements of Evolent Health, Inc. following the Reorganization. As a result, the financial statements of Evolent Health, Inc. for the three and six months ended June 30, 2015, do not reflect a complete view of the operational results for the respective periods. In order to provide a consistent presentation for the periods before and after June 4, 2015, and effectively provide comparative results, the adjusted results of Evolent Health, Inc. presented and discussed in this release reflect the Reorganization as if it had occurred on January 1, 2015, and therefore include the operations of Evolent Health LLC for the period from January 1, 2015, through June 3, 2015, as well as for the period from June 4, 2015, through June 30, 2015, when the results were consolidated. Including Evolent Health LLC’s results for this period is not consistent with GAAP and should not be considered as an alternative to comparable GAAP measures. The details in the tables below reflect certain income statement line items as adjusted to reflect results from operations for the three and six month periods ended June 30, 2015, as if the Reorganization had occurred on January 1, 2015. The presentation also reflects other adjustments described in “Non-GAAP Financial Measures.”

Non-GAAP Financial Measures

In addition to disclosing financial results that are determined in accordance with GAAP, we present and discuss Adjusted Revenue, Adjusted Transformation Revenue, Adjusted Platform and Operations Revenue, Adjusted Cost of Revenue, Adjusted Selling, General and Administrative Expenses, Adjusted Depreciation and Amortization Expenses, Adjusted Operating Income (Loss), Adjusted EBITDA,

3

Adjusted Earnings (Loss) Available for Common Shareholders, Adjusted Earnings (Loss) per Share Available for Common Shareholders and Adjusted Weighted-Average Common Shares, which are all non-GAAP financial measures, as supplemental measures to help investors evaluate our fundamental operational performance.

As described above, the financial statements of Evolent Health, Inc. for the three and six months ended June 30, 2015, do not reflect a complete view of the operational results for the respective periods. In order to provide consistent and comparable metrics for the periods before and after June 4, 2015, the adjusted results of Evolent Health, Inc. presented and discussed in this release reflect the Reorganization as if it had occurred on January 1, 2015, and therefore include the results of Evolent Health LLC for the entire three and six month periods ended June 30, 2015. The adjusted results also include certain other adjustments.

Adjusted Revenue, Adjusted Transformation Revenue and Adjusted Platform and Operations Revenue are defined as revenue, transformation revenue, and platform and operations revenue, respectively, adjusted to include revenue, transformation revenue and platform and operations revenue, as applicable, of Evolent Health LLC for periods prior to the Reorganization, and to exclude the impact of purchase accounting adjustments. Management uses Adjusted Revenue, Adjusted Transformation Revenue and Adjusted Platform and Operations Revenue as supplemental performance measures because they reflect a complete view of the operational results. The measures are also useful to investors because they reflect the full view of our operational performance in line with how we generate our long term forecasts.

Adjusted Cost of Revenue and Adjusted Selling, General and Administrative Expenses are defined as cost of revenue and selling, general and administrative expenses, respectively, adjusted to include cost of revenue and adjusted selling, general and administrative expenses, as applicable, of Evolent Health LLC for periods prior to the Reorganization, and to exclude the impact of stock-based compensation expenses and transaction costs related to acquisitions and business combinations, the Reorganization and IPO. Management uses Adjusted Cost of Revenue and Adjusted Selling, General and Administrative Expenses as supplemental performance measures which are also useful to investors because they facilitate an understanding of our long term operational costs while removing the effect of costs that are one time (transaction costs) or non-cash (stock-based compensation expenses) in nature. Additionally, these supplemental performance measures facilitate an understanding a breakdown of our Adjusted Total Operating Expenses.

Adjusted Depreciation and Amortization Expenses is defined as depreciation and amortization expenses adjusted to include depreciation and amortization expenses of Evolent Health LLC for periods prior to the Reorganization. Management uses Adjusted Depreciation and Amortization Expenses as a supplemental performance measure because it reflects a complete view of the operational results. The measure is also useful to investors because it facilitates understanding a breakdown of our Adjusted Total Operating Expenses.

Adjusted Total Operating Expenses is defined as the sum of Adjusted Cost of Revenue, Adjusted Selling, General and Administrative Expenses and Adjusted Depreciation and Amortization Expenses, and reflects the adjustments made in those non-GAAP measures.

Adjusted Operating Income (Loss) is defined as Adjusted Revenue less Adjusted Total Operating Expenses, and reflects the adjustments made in those non-GAAP measures.

4

Adjusted EBITDA is defined as EBITDA (net income (loss) attributable to Evolent Health, Inc. before interest income (expense), net, (provision) benefit for income taxes, depreciation and amortization expenses), adjusted to include net income (loss) of Evolent Health LLC (less interest income (expense), net, depreciation and amortization expenses and other income (expense), net, of Evolent Health LLC) for the periods prior to the Reorganization, and to exclude goodwill impairment, gain on consolidation, income (loss) from affiliates, other income (expense), net, net (income) loss attributable to non-controlling interests, purchase accounting adjustments, stock-based compensation expenses and transaction costs related to acquisitions and business combinations, the Reorganization and IPO. Management uses Adjusted EBITDA as a supplemental performance measure because the removal of onetime (transaction costs) or non-cash items (depreciation, amortization and stock-based compensation expenses) allows us to focus on operational performance. We believe that this measure is also useful to investors because it allows further insight into the period over period operational performance in a manner that is comparable to other organizations in our industry and in the market in general.

Adjusted Earnings (Loss) Available for Common Shareholders is defined as earnings (loss) available for common shareholders adjusted to exclude the impact of undeclared cumulative preferred dividends for the periods prior to the Reorganization; and to include net income (loss) of Evolent Health LLC for the periods prior to the Reorganization, and to exclude goodwill impairment, gain on consolidation, income (loss) from affiliates, (provision) benefit for income taxes, purchase accounting adjustments, stock-based compensation expenses and transaction costs related to acquisitions and business combinations, the Reorganization and IPO.

Adjusted Weighted-Average Common Shares is defined as weighted average common shares (diluted) adjusted to include all dilutive or potentially dilutive shares over the respective periods including in periods of loss including the dilutive effect of restricted stock, restricted stock units and options granted to our employees and non-employee directors, the assumed conversion of Class B common shares to Class A common shares and the assumed conversion of preferred or exchangeable securities for periods prior to the Reorganization.

Adjusted Earnings (Loss) per Share Available for Common Shareholders is defined as Adjusted Earnings (Loss) Available for Common Shareholders divided by Adjusted Weighted-Average Common Shares, and reflects the adjustments made in those non-GAAP measures.

Management uses Adjusted Earnings (Loss) Available for Common Shareholders, Adjusted Weighted-Average Common Shares and Adjusted Earnings (Loss) per Share Available for Common Shareholders because these performance measures represent our core operating performance distributed amongst all of our investors which is not represented by the GAAP results across time due to our complex equity structure. We believe that these measures are also useful to investors for the same reason.

These adjusted measures do not represent and should not be considered as alternatives to GAAP measurements, and our calculations thereof may not be comparable to similarly entitled measures reported by other companies. A reconciliation of these adjusted measures to their most comparable GAAP financial measures is presented in the tables below. We believe these measures are useful across time in evaluating our fundamental core operating performance.

5

Evolent Health, Inc.

Consolidated Statements of Operations

(unaudited)

(in thousands, except per share data)	For the Three						For the Six
	Months Ended						Months Ended
	June 30,						June 30,
	2016			2015			2016			2015
Revenue
Transformation	$	10,388		$	2,703		$	18,502		$	2,703
Platform and operations	46,130			7,711			87,465			7,711
Total revenue	56,518			10,414			105,967			10,414
Expenses
Cost of revenue (exclusive of depreciation
and amortization presented separately below)	32,779			7,887			61,445			7,887
Selling, general and administrative expenses	32,756			13,082			65,115			13,082
Depreciation and amortization expenses	3,612			984			6,983			984
Goodwill impairment	—			—			160,600			—
Total operating expenses	69,147			21,953			294,143			21,953
Operating income (loss)	(12,629		)	(11,539		)	(188,176		)	(11,539		)
Interest income (expense), net	272			13			551			13
Gain on consolidation	—			414,133			—			414,133
Income (loss) from affiliates	(14		)	(16,846		)	(14		)	(28,165		)
Other Income (expense), net	1			—			2			—
Income (loss) before income taxes
and non-controlling interests	(12,370		)	385,761			(187,637		)	374,442
Provision (benefit) for income taxes	(371		)	29,273			(1,359		)	29,273
Net income (loss)	(11,999		)	356,488			(186,278		)	345,169
Net income (loss) attributable to
non-controlling interests	(3,612		)	(3,424		)	(54,822		)	(3,424		)
Net income (loss) attributable to
Evolent Health, Inc.	$	(8,387	)	$	359,912		$	(131,456	)	$	348,593
Earnings (Loss) Available for Common Shareholders
Basic	$	(8,387	)	$	359,018		$	(131,456	)	$	346,409
Diluted	(8,387		)	356,488			(131,456		)	345,169
Earnings (Loss) per Common Share
Basic	$	(0.20	)	$	25.69		$	(3.10	)	$	40.69
Diluted	(0.20		)	9.73			(3.10		)	10.96
Weighted-Average Common Shares Outstanding
Basic	42,594			13,976			42,390			8,513
Diluted	42,594			36,643			42,390			31,488

6

Evolent Health, Inc.

Condensed Consolidated Balance Sheets

(unaudited)

(in thousands)	As of			As of
	June 30,		December 31,
	2016			2015
Cash and cash equivalents	$	105,138		$	145,726
Investments, at amortized cost	27,577			9,445
Total current assets	170,557			184,463
Investments, at amortized cost	24,207			44,618
Intangible assets, net	165,442			163,152
Goodwill	459,703			608,903
Total assets	852,801			1,015,514
Total liabilities	84,657			80,935
Total shareholders' equity (deficit) attributable to Evolent Health, Inc.	537,728			649,341
Non-controlling interests	230,416			285,238
Total liabilities and shareholders' equity (deficit)	852,801			1,015,514

7

Evolent Health, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited)

(in thousands)	For the Six
	Months Ended
	June 30,
	2016			2015
Net cash provided by (used in) operating activities	$	(21,918	)	$	(5,808	)
Net cash provided by (used in) investing activities	(18,466		)	16,050
Net cash provided by (used in) financing activities	(204		)	209,125
Net increase (decrease) in cash and cash equivalents	(40,588		)	219,367
Cash and cash equivalents as of beginning-of-period	145,726			—
Cash and cash equivalents as of end-of-period	$	105,138		$	219,367

8

Evolent Health, Inc.

Adjusted Results of Operations

(unaudited)

(in thousands)	For the Three Months Ended June 30, 2016									For the Three Months Ended June 30, 2015
														Add:									Evolent Health, Inc.
	Evolent						Evolent			Evolent				Evolent						Evolent			as Adjusted
	Health, Inc.						Health, Inc.			Health, Inc.				Health LLC						Health, Inc.			Change Over Prior Period*
	as Reported			Adjustments			as Adjusted			as Reported			Operations (1)				Adjustments			as Adjusted			$		%
Revenue
Transformation (2)	$	10,388		$	—		$	10,388		$	2,703			$	5,380		$	364		$	8,447		$	1,941	23.0	%
Platform and operations (2)	46,130			—			46,130			7,711				19,394			911			28,016			18,114		64.7	%
Total revenue	56,518			—			56,518			10,414				24,774			1,275			36,463			20,055		55.0	%
Expenses
Cost of revenue (exclusive of
depreciation and amortization
presented separately below) (3)	32,779			(636		)	32,143			7,887				18,385			(1,343		)	24,929			7,214		28.9	%
Selling, general and
administrative expenses (4)	32,756			(4,475		)	28,281			13,082				30,006			(21,306		)	21,782			6,499		29.8	%
Depreciation and amortization
expenses	3,612			—			3,612			984				1,154			—			2,138			1,474		68.9	%
Total operating expenses	69,147			(5,111		)	64,036			21,953				49,545			(22,649		)	48,849			15,187		31.1	%
Operating income (loss)	$	(12,629	)	$	5,111		$	(7,518	)	$	(11,539	)		$	(24,771	)	$	23,924		$	(12,386	)	$	4,868	39.3	%

⁽¹⁾  Represents the operational results of Evolent Health LLC for the period April 1, 2015, through June 3, 2015.

⁽²⁾  As part of the Reorganization and as a result of gaining control of Evolent Health LLC, we recorded the fair value of deferred revenue resulting in a $4.9 million reduction to the book value. Adjustments to transformation revenue and platform and operations revenue relate to purchase accounting adjustments which reflect the portion of the adjustment that would have been recognized in the respective period.

⁽³⁾  Adjustments to cost of revenue include $0.4 million and $1.3 million in stock-based compensation expense for the three months ended June 30, 2016 and 2015, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or Evolent Health LLC.

⁽⁴⁾  Adjustments to selling, general and administrative expenses include $4.3 million and $18.5 million in stock-based compensation expense for the three months ended June 30, 2016 and 2015, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or Evolent Health LLC. Adjustments also include transaction costs of $0.2 million and $2.8 million for the three months ended June 30, 2016 and 2015, respectively, resulting from acquisitions and business combinations and costs relating to our Reorganization and IPO.

* The dollar and percentage changes over prior period based on GAAP results are not presented as the GAAP results of Evolent Health, Inc. for the three months ended June 30, 2015, do not reflect a complete view of the operational results for the period as described in “Financial Statement Presentation.”

9

Evolent Health, Inc.

Adjusted Results of Operations

(unaudited)

(in thousands)	For the Six Months Ended June 30, 2016									For the Six Months Ended June 30, 2015
														Add:									Evolent Health, Inc.
	Evolent						Evolent			Evolent				Evolent						Evolent			as Adjusted
	Health, Inc.						Health, Inc.			Health, Inc.				Health LLC						Health, Inc.			Change Over Prior Period*
	as Reported			Adjustments			as Adjusted			as Reported			Operations (1)				Adjustments			as Adjusted			$			%
Revenue
Transformation (2)	$	18,502		$	87		$	18,589		$	2,703			$	15,755		$	364		$	18,822		$	(233	)	(1.2	)%
Platform and operations (2)	87,465			—			87,465			7,711				46,059			911			54,681			32,784			60.0	%
Total revenue	105,967			87			106,054			10,414				61,814			1,275			73,503			32,551			44.3	%
Expenses
Cost of revenue (exclusive of
depreciation and amortization
presented separately below) (3)	61,445			(1,145		)	60,300			7,887				44,839			(1,783		)	50,943			9,357			18.4	%
Selling, general and
administrative expenses (4)	65,115			(8,825		)	56,290			13,082				58,457			(29,884		)	41,655			14,635			35.1	%
Depreciation and amortization
expenses	6,983			—			6,983			984				2,637			—			3,621			3,362			92.8	%
Goodwill impairment (5)	160,600			(160,600		)	—			—				—			—			—			—			N/A
Total operating expenses	294,143			(170,570		)	123,573			21,953				105,933			(31,667		)	96,219			27,354			28.4	%
Operating income (loss)	$	(188,176	)	$	170,657		$	(17,519	)	$	(11,539	)		$	(44,119	)	$	32,942		$	(22,716	)	$	5,197		22.9	%

⁽¹⁾  Represents the operational results of Evolent Health LLC for the period January 1, 2015, through June 3, 2015.

⁽²⁾  As part of the Reorganization and as a result of gaining control of Evolent Health LLC, we recorded the fair value of deferred revenue resulting in a $4.9 million reduction to the book value. Adjustments to transformation revenue and platform and operations revenue relate to purchase accounting adjustments which reflect the portion of the adjustment that would have been recognized in the respective period.

⁽³⁾  Adjustments to cost of revenue include $0.9 million and $1.8 million in stock-based compensation expense for the six months ended June 30, 2016 and 2015, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or Evolent Health LLC.

⁽⁴⁾  Adjustments to selling, general and administrative expenses include $8.6 million and $26.1 million in stock-based compensation expense for the six months ended June 30, 2016 and 2015, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or Evolent Health LLC. Adjustments also include transaction costs of $0.2 million and $3.8 million for the six months ended June 30, 2016 and 2015, respectively, resulting from acquisitions and business combinations and costs relating to our Reorganization and IPO.

⁽⁵⁾  The adjustment represents a write down of goodwill during the first quarter of 2016.

* The dollar and percentage changes over prior period based on GAAP results are not presented as the GAAP results of Evolent Health, Inc. for the six months ended June 30, 2015, do not reflect a complete view of the operational results for the period as described in “Financial Statement Presentation.”

10

Evolent Health, Inc.

Reconciliation of Adjusted EBITDA to Net Income (Loss)

Attributable to Evolent Health, Inc.

(unaudited)

(in thousands)	For the Three							For the Six
	Months Ended							Months Ended
	June 30,							June 30,
	2016			2015				2016			2015
Net Income (Loss) Attributable to
Evolent Health, Inc.	$	(8,387	)	$	359,912			$	(131,456	)	$	348,593
Less:
Interest income (expense), net	272			13				551			13
(Provision) benefit for income taxes	371			(29,273		)		1,359			(29,273		)
Depreciation and amortization expenses	(3,612		)	(984		)		(6,983		)	(984		)
EBITDA	(5,418		)	390,156				(126,383		)	378,837
Results of Evolent Health LLC
Add:
Net income (loss)	—			(24,764		)	(1)	—			(44,079		)	(2)
Less:
Interest income (expense), net	—			7			(1)	—			38			(2)
Depreciation and amortization expenses	—			(1,154		)	(1)	—			(2,637		)	(2)
Other income (expense), net	—			—				—			2			(2)
Less:
Goodwill impairment	—			—				(160,600		)	—
Gain on consolidation	—			414,133				—			414,133
Income (loss) from affiliates	(14		)	(16,846		)		(14		)	(28,165		)
Other income (expense), net	1			—				2			—
Net (income) loss attributable to
non-controlling interests	3,612			3,424				54,822			3,424
Purchase accounting adjustments	—			(1,275		)		(87		)	(1,275		)
Stock-based compensation expense	(4,709		)	(19,872		)		(9,513		)	(27,892		)
Transaction costs	(402		)	(2,777		)		(457		)	(3,775		)
Adjusted EBITDA	$	(3,906	)	$	(10,248	)		$	(10,536	)	$	(19,095	)

⁽¹⁾  Represents the results of Evolent Health LLC for the period from April 1, 2015, through June 3, 2015.

⁽²⁾  Represents the results of Evolent Health LLC for the period from January 1, 2015, through June 3, 2015.

11

Evolent Health, Inc.

Reconciliation of Adjusted Earnings (Loss) Available for Common Shareholders

to Earnings (Loss) Available for Common Shareholders

(unaudited)

(in thousands, except per share data)	For the Three							For the Six
	Months Ended							Months Ended
	June 30,							June 30,
	2016			2015				2016			2015
Earnings (Loss) Available for
Common Shareholders - Diluted (a)	$	(8,387	)	$	356,488			$	(131,456	)	$	345,169
Less:
Net income (loss) attributable to
non-controlling interests	—			(3,424		)		—			(3,424		)
Undeclared cumulative preferred dividends	—			894				—			2,184
Earnings (Loss) Available for
Common Shareholders - Basic (b)	(8,387		)	359,018				(131,456		)	346,409
Add:
Net income (loss) of Evolent Health LLC	—			(24,764		)	(1)	—			(44,079		)	(2)
Less:
Goodwill impairment	—			—				(160,600		)	—
Gain on consolidation	—			414,133				—			414,133
Income (loss) from affiliates	(14		)	(16,846		)		(14		)	(28,165		)
(Provision) benefit for income taxes	371			(29,273		)		1,359			(29,273		)
Net (income) loss attributable to
non-controlling interests	3,612			3,424				54,822			3,424
Purchase accounting adjustments	—			(1,275		)		(87		)	(1,275		)
Stock-based compensation expense	(4,709		)	(19,872		)		(9,513		)	(27,892		)
Transaction costs	(402		)	(2,777		)		(457		)	(3,775		)
Adjusted Earnings (Loss) Available
for Common Shareholders (c)	$	(7,245	)	$	(13,260	)		$	(16,966	)	$	(24,847	)
Earnings (Loss) per Share Available
for Common Shareholders - Diluted (a) (3)	$	(0.20	)	$	9.73			$	(3.10	)	$	10.96
Earnings (Loss) per Share Available
for Common Shareholders - Basic (b) (3)	$	(0.20	)	$	25.69			$	(3.10	)	$	40.69
Adjusted Earnings (Loss) per Share Available
for Common Shareholders (c) (4)	$	(0.12	)	$	(0.36	)		$	(0.28	)	$	(0.79	)
Weighted-average common shares - basic	42,594			13,976				42,390			8,513
Weighted-average common shares - diluted	42,594			36,643				42,390			31,488
Adjusted Weighted-Average Common Shares (5)	61,630			36,643				60,904			31,488

⁽¹⁾  Represents the net income (loss) of Evolent Health LLC for the period from April 1, 2015, through June 3, 2015.

⁽²⁾  Represents the net income (loss) of Evolent Health LLC for the period from January 1, 2015, through June 3, 2015.

⁽³⁾  For periods of net loss, shares used in both the diluted and basic earnings per share calculation represent basic shares as using diluted shares would be anti-dilutive.

⁽⁴⁾  Represents Adjusted Earnings (Loss) Available for Common Shareholders divided by Adjusted Weighted-Average Common Shares as described in footnote 5 below.

⁽⁵⁾  Represents the weighted-average shares of all dilutive or potentially dilutive shares over the respective periods including in periods of loss. See the reconciliation of Adjusted Weighted-Average Common Shares to GAAP diluted weighted-average common shares on the following page.

12

Evolent Health, Inc.

Reconciliation of Adjusted Weighted-Average Common

Shares to Diluted Weighted-Average Common Shares

(unaudited)

(in thousands)	For the Three		For the Six
	Months Ended		Months Ended
	June 30,		June 30,
	2016	2015	2016	2015
Weighted-average common shares - diluted	42,594	36,643	42,390	31,488
Dilutive effect of restricted stock and
restricted stock units	158	—	85	—
Dilutive effect of options	1,353	—	904	—
Assumed conversion of Class B common
shares to Class A common shares	17,525	—	17,525	—
Adjusted Weighted-Average Common Shares	61,630	36,643	60,904	31,488

13

Evolent Health, Inc.

Guidance Reconciliation

(unaudited)

(in thousands)	For the Three				For the Twelve
	Months Ended				Months Ended
	September 30,				December 31,
		2016				2016
Revenue		$	58,500			$	224,900
Purchase Accounting Adjustments		—				100
Adjusted Revenue		$	58,500			$	225,000
Net Income (Loss) Attributable to
Evolent Health, Inc.		$	(9,000	)		$	(148,500	)
Less:
Interest income (expense), net		220				1,100
(Provision) benefit for income taxes		—				1,500
Depreciation and amortization expenses		(3,700		)		(14,800		)
EBITDA		(5,520		)		(136,300		)
Less:
Goodwill impairment		—				(160,600		)
Income (loss) from affiliates		(20		)		(100		)
Net (income) loss attributable to
non-controlling interests		3,800				64,000
Purchase accounting adjustments		—				(100		)
Stock-based compensation		(4,800		)		(19,000		)
Transaction costs		—				(500		)
Adjusted EBITDA		$	(4,500	)		$	(20,000	)

The guidance reconciliation provided above reconciles the midpoint of the respective guidance ranges to the most comparable GAAP measure.

14

FORWARD-LOOKING STATEMENTS - CAUTIONARY LANGUAGE

Certain statements made in this release and in other written or oral statements made by us or on our behalf are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 (“PSLRA”). A forward-looking statement is a statement that is not a historical fact and, without limitation, includes any statement that may predict, forecast, indicate or imply future results, performance or achievements, and may contain words like:  “believe,” “anticipate,” “expect,” “estimate,” “aim,” “predict,” “potential,” “continue,” “plan,” “project,” “will,” “should,” “shall,” “may,” “might” and other words or phrases with similar meaning in connection with a discussion of future operating or financial performance. In particular, these include statements relating to future actions, trends in our businesses, prospective services, future performance or financial results and the outcome of contingencies, such as legal proceedings. We claim the protection afforded by the safe harbor for forward-looking statements provided by the PSLRA.

These statements are only predictions based on our current expectations and projections about future events. Forward-looking statements involve risks and uncertainties that may cause actual results, level of activity, performance or achievements to differ materially from the results contained in the forward-looking statements. Risks and uncertainties that may cause actual results to vary materially, some of which are described within the forward-looking statements, include, among others:

• certain risks and uncertainties associated with the proposed acquisition of Valence Health, including:

▪ revenues of Valence Health before and after the merger may be less than expected, and expected results of Evolent may not be impacted as anticipated;

▪ uncertainties related to the timing of the receipt of required regulatory approvals for the merger;

▪ the ability of Evolent and Valence Health to satisfy the closing conditions of the merger;

▪ the occurrence of any change that could give rise to the termination of the merger agreement;

▪ our ability to implement integration plans for the merger and to recognize the anticipated growth, benefits, cost savings and synergies of the merger;

▪ the risks that the merger and the other transactions contemplated by the merger agreement disrupt current plans and operations and the potential difficulties in retention of any members of senior management of Valence Health and any other key employees that Evolent is interested in retaining after the closing of the merger;

▪ the limitations placed on the ability of Evolent and Valence Health to operate their respective businesses by the merger agreement;

▪ the effect of the announcement of the merger on Evolent’s and Valence Health’s business relationships, customers, suppliers, other partners, standing with regulators, operating results and businesses generally;

▪ the amount of any costs, fees, expenses, impairments and charges related to the merger; and

▪ the market price for our Class A common stock potentially being affected, following the merger, by factors that historically have not affected the market price for our Class A common stock;

• the structural change in the market for health care in the United States;

• our ability to effectively manage our growth;

• the significant portion of revenue we derive from our largest partners;

• our ability to offer new and innovative products and services;

• the growth and success of our partners, which is difficult to predict and is subject to factors outside of our control, including premium pricing reductions and the ability to control and, if necessary, reduce health care costs;

• our ability to attract new partners;

• our ability to recover the significant upfront costs in our partner relationships;

• our ability to estimate the size of our target market;

• our ability to maintain and enhance our reputation and brand recognition;

• consolidation in the health care industry;

• competition which could limit our ability to maintain or expand market share within our industry;

• our ability to partner with providers due to exclusivity provisions in our contracts;

• uncertainty in the health care regulatory framework;

• restrictions and penalties as a result of privacy and data protection laws;

• adequate protection of our intellectual property;

• any alleged infringement, misappropriation or violation of third-party proprietary rights;

• our use of “open source” software;

• our ability to protect the confidentiality of our trade secrets, know-how and other proprietary information;

• our reliance on third parties;

• our ability to use, disclose, de-identify or license data and to integrate third-party technologies;

• data loss or corruption due to failures or errors in our systems and service disruptions at our data centers;

• breaches or failures of our security measures;

15

• our reliance on Internet infrastructure, bandwidth providers, data center providers, other third parties and our own systems for providing services to our users;

• our dependency on our key personnel, and our ability to attract, hire, integrate and retain key personnel;

• risks related to future acquisition opportunities;

• the risk of potential future goodwill impairment on our results of operations;

• our future indebtedness and our ability to obtain additional financing;

• our ability to achieve profitability in the future;

• the requirements of being a public company;

• our adjusted results may not be representative of our future performance;

• the risk of potential future litigation;

• our ability to remediate the material weakness in our internal control over financial reporting;

• our holding company structure and dependence on distributions from Evolent Health LLC;

• our obligations to make payments to certain of our pre-IPO investors for certain tax benefits we may claim in the future;

• our ability to utilize benefits under the tax receivables agreement;

• our ability to realize all or a portion of the tax benefits that we currently expect to result from future exchanges of Class B common units of Evolent Health LLC for our Class A common stock, and to utilize certain tax attributes of Evolent Health Holdings and an affiliate of TPG;

• distributions that Evolent Health LLC will be required to make to us and to the other members of Evolent Health LLC;

• our obligations to make payments under the tax receivables agreement that may be accelerated or may exceed the tax benefits we realize;

• different interests among our pre-IPO investors, or between us and our pre-IPO investors;

• the terms of agreements between us and certain of our pre-IPO investors;

• our exemption from certain corporate governance requirements due to our status as a “controlled company” within the meaning of the New York Stock Exchange rules;

• the potential volatility of our Class A common stock price;

• the potential decline of our Class A common stock price if a substantial number of shares become available for sale or if a large number of Class B common units is exchanged for shares of Class A common stock;

• provisions in our amended and restated certificate of incorporation and amended and restated by-laws and provisions of Delaware law that discourage or prevent strategic transactions, including a takeover of us;

• the ability of certain of our investors to compete with us without restrictions;

• provisions in our certificate of incorporation which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees;

• our intention not to pay cash dividends on our Class A common stock; and

• our status as an “emerging growth company.”

The risks included here are not exhaustive. Although we believe the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, level of activity, performance or achievements. Our 2015 Form 10-K and other documents filed with the SEC include additional factors that could affect our businesses and financial performance. Moreover, we operate in a rapidly changing and competitive environment. New risk factors emerge from time to time, and it is not possible for management to predict all such risk factors.

Further, it is not possible to assess the effect of all risk factors on our businesses or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, investors should not place undue reliance on forward-looking statements as a prediction of actual results. In addition, we disclaim any obligation to update any forward-looking statements to reflect events or circumstances that occur after the date of this report.

16