Exhibit 99.3
2006 Consolidated Financial Guidance Summary
(in millions, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | Quarterly Mix | |
| | Range | | | Q1 | | | Q2 | | | Q3 | | | Q4 | |
Revenue | | $ | 1,430 | | | $ | 1,450 | | | | 23 | % | | | 25 | % | | | 25 | % | | | 27 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Earnings before interest, taxes, non-cash and other items (“Adjusted EBITDA”)(a) | | $ | 251 | | | $ | 264 | | | | 21 | % | | | 26 | % | | | 25 | % | | | 28 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest income, net | | | (0.4 | ) | | | (0.7 | ) | | | | | | | | | | | | | | | | |
Depreciation and amortization | | | 80.2 | | | | 81.9 | | | | 23 | % | | | 24 | % | | | 26 | % | | | 27 | % |
Non-cash stock-based compensation | | | 48.2 | | | | 49.2 | | | | 26 | % | | | 27 | % | | | 26 | % | | | 21 | % |
Non-cash advertising | | | 7.4 | | | | 7.6 | | | | 22 | % | | | 16 | % | | | 23 | % | | | 39 | % |
Income tax provision | | | 22.3 | | | | 23.3 | | | | 20 | % | | | 24 | % | | | 26 | % | | | 30 | % |
Legal expense | | | 0.8 | | | | 0.8 | | | | | | | | | | | | | | | | | |
Advisory expenses | | | 4.1 | | | | 4.1 | | | | | | | | | | | | | | | | | |
Minority interest in WebMD Health Corp., net of tax | | | (0.6 | ) | | | (0.2 | ) | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
Net income | | $ | 89.0 | | | $ | 98.0 | | | | 18 | % | | | 25 | % | | | 24 | % | | | 33 | % |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDA per diluted share | | $ | 0.84 | | | $ | 0.88 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | |
Net income per diluted share | | $ | 0.30 | | | $ | 0.33 | | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | | | | | | |
| | |
(a) | | See Annex A — Explanation of Non-GAAP Financial Measures |
Operating Segments
Revenue:
* Emdeon Business Services — Approximately 57% of consolidated revenue in Q3 decreasing to 56% in Q4.
* Emdeon Practice Services — Approximately 22% of consolidated revenue in Q3 decreasing to 21% in Q4.
* WebMD — Approximately 18% of consolidated revenue in Q3 increasing to 19% in Q4.
* Porex — Approximately 6% of consolidated revenue for the remainder of the year.
* Inter-segment eliminations — Approximately 2.5% of consolidated revenue.
Adjusted EBITDA:
* Emdeon Business Services — Approximately 22% of segment revenue for the remainder of the year.
* Emdeon Practice Services — Approximately 15% of segment revenue for the remainder of the year.
* WebMD — Approximately 21% of segment revenue in Q3 increasing to 26% in Q4.
* Porex — Approximately 27-28% of segment revenue for the remainder of the year.
* Corporate — Approximately 3.2% of consolidated revenue.
Other Assumptions
* The 2006 Guidance includes expenses for the first six months of 2006, but does not reflect any projected expenses related to either the on-going Department of Justice Investigation or advisory expense associated with the evaluation of strategic alternatives for the Emdeon Business Services and Emdeon Practice Services segments.
* Adjusted EBITDA per diluted share and net income per diluted share are both calculated on an assumed share count of approximately 299 million.
* Non-cash stock-based compensation expense considers the January 1, 2006 adoption of SFAS 123R.
* Additional details on WebMD’s guidance can be found in the press release issued by WebMD on August 3, 2006.