Exhibit 99.2
WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except per share data, unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue | $ | 130,937 | $ | 117,513 | $ | 369,016 | $ | 337,128 | ||||||||
Cost of operations | 53,438 | 53,295 | 151,977 | 161,009 | ||||||||||||
Sales and marketing | 32,561 | 33,136 | 94,916 | 95,061 | ||||||||||||
General and administrative | 22,689 | 23,083 | 70,505 | 73,851 | ||||||||||||
Depreciation and amortization | 6,552 | 6,508 | 20,040 | 20,151 | ||||||||||||
Interest income | 16 | 19 | 54 | 64 | ||||||||||||
Interest expense | 5,833 | 5,832 | 17,497 | 17,500 | ||||||||||||
Gain on investments | — | — | — | 8,074 | ||||||||||||
Loss on convertible notes | 3,296 | — | 3,296 | — | ||||||||||||
Other expense | — | — | 1,353 | 2,297 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations before income tax provision (benefit) | 6,584 | (4,322 | ) | 9,486 | (24,603 | ) | ||||||||||
Income tax provision (benefit) | 3,353 | (1,202 | ) | 5,182 | (7,604 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations | 3,231 | (3,120 | ) | 4,304 | (16,999 | ) | ||||||||||
Income from discontinued operations, net of tax | — | 2,235 | — | 2,743 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 3,231 | $ | (885 | ) | $ | 4,304 | $ | (14,256 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Basic income (loss) per common share: | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.07 | $ | (0.06 | ) | $ | 0.09 | $ | (0.33 | ) | ||||||
Income from discontinued operations | — | 0.04 | — | 0.05 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 0.07 | $ | (0.02 | ) | $ | 0.09 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Diluted income (loss) per common share: | ||||||||||||||||
Income (loss) from continuing operations | $ | 0.06 | $ | (0.06 | ) | $ | 0.09 | $ | (0.33 | ) | ||||||
Income from discontinued operations | — | 0.04 | — | 0.05 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 0.06 | $ | (0.02 | ) | $ | 0.09 | $ | (0.28 | ) | ||||||
|
|
|
|
|
|
|
| |||||||||
Weighted-average shares outstanding used in computing income (loss) per common share: | ||||||||||||||||
Basic | 48,540 | 49,021 | 48,954 | 51,468 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Diluted | 50,594 | 49,021 | 50,315 | 51,468 | ||||||||||||
|
|
|
|
|
|
|
|
WEBMD HEALTH CORP.
CONSOLIDATED SUPPLEMENTAL FINANCIAL INFORMATION
(In thousands, unaudited)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
2013 | 2012 | 2013 | 2012 | |||||||||||||
Revenue | ||||||||||||||||
Public portal advertising and sponsorship | $ | 109,608 | $ | 97,562 | $ | 308,829 | $ | 279,082 | ||||||||
Private portal services | 21,329 | 19,951 | 60,187 | 58,046 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
$ | 130,937 | $ | 117,513 | $ | 369,016 | $ | 337,128 | |||||||||
|
|
|
|
|
|
|
| |||||||||
Earnings before interest, taxes, non-cash and other items | $ | 31,720 | $ | 17,611 | $ | 82,250 | $ | 43,100 | ||||||||
Interest, taxes, non-cash and other items (b) | ||||||||||||||||
Interest income | 16 | 19 | 54 | 64 | ||||||||||||
Interest expense | (5,833 | ) | (5,832 | ) | (17,497 | ) | (17,500 | ) | ||||||||
Income tax (provision) benefit | (3,353 | ) | 1,202 | (5,182 | ) | 7,604 | ||||||||||
Depreciation and amortization | (6,552 | ) | (6,508 | ) | (20,040 | ) | (20,151 | ) | ||||||||
Non-cash stock-based compensation | (9,471 | ) | (9,612 | ) | (30,632 | ) | (35,893 | ) | ||||||||
Gain on investments | — | — | — | 8,074 | ||||||||||||
Loss on convertible notes | (3,296 | ) | — | (3,296 | ) | — | ||||||||||
Other expense | — | — | (1,353 | ) | (2,297 | ) | ||||||||||
|
|
|
|
|
|
|
| |||||||||
Income (loss) from continuing operations | 3,231 | (3,120 | ) | 4,304 | (16,999 | ) | ||||||||||
Income from discontinued operations, net of tax | — | 2,235 | — | 2,743 | ||||||||||||
|
|
|
|
|
|
|
| |||||||||
Net income (loss) | $ | 3,231 | $ | (885 | ) | $ | 4,304 | $ | (14,256 | ) | ||||||
|
|
|
|
|
|
|
|
(a) | See Annex A-Explanation of Non-GAAP Financial Measures. |
(b) | Reconciliation of Adjusted EBITDA to net income (loss). |
WEBMD HEALTH CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
September 30, 2013 | December 31, 2012 | |||||||
(unaudited) | ||||||||
Assets | ||||||||
Cash and cash equivalents | $ | 776,098 | $ | 991,835 | ||||
Accounts receivable, net | 99,705 | 106,622 | ||||||
Prepaid expenses and other current assets | 13,836 | 13,882 | ||||||
Deferred tax assets | 9,821 | 10,328 | ||||||
|
|
|
| |||||
Total current assets | 899,460 | 1,122,667 | ||||||
Property and equipment, net | 56,786 | 66,604 | ||||||
Goodwill | 202,104 | 202,104 | ||||||
Intangible assets, net | 14,402 | 16,105 | ||||||
Deferred tax assets | 51,247 | 56,039 | ||||||
Other assets | 22,007 | 27,106 | ||||||
|
|
|
| |||||
Total Assets | $ | 1,246,006 | $ | 1,490,625 | ||||
|
|
|
| |||||
Liabilities and Stockholders' Equity | ||||||||
Accrued expenses | $ | 58,620 | $ | 64,256 | ||||
Deferred revenue | 86,850 | 92,176 | ||||||
Liabilities of discontinued operations | 1,506 | 1,506 | ||||||
|
|
|
| |||||
Total current liabilities | 146,976 | 157,938 | ||||||
2.25% convertible notes due 2016 | 300,000 | 400,000 | ||||||
2.50% convertible notes due 2018 | 400,000 | 400,000 | ||||||
Other long-term liabilities | 22,224 | 22,698 | ||||||
Stockholders' equity | 376,806 | 509,989 | ||||||
|
|
|
| |||||
Total Liabilities and Stockholders' Equity | $ | 1,246,006 | $ | 1,490,625 | ||||
|
|
|
|
WEBMD HEALTH CORP.
CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands, unaudited)
Nine Months Ended September 30, | ||||||||
2013 | 2012 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 4,304 | $ | (14,256 | ) | |||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Income from discontinued operations, net of tax | — | (2,743 | ) | |||||
Depreciation and amortization | 20,040 | 20,151 | ||||||
Non-cash interest, net | 3,245 | 3,244 | ||||||
Non-cash stock-based compensation | 30,632 | 35,893 | ||||||
Deferred income taxes | 4,592 | (7,702 | ) | |||||
Loss on convertible notes | 3,296 | — | ||||||
Gain on investments | — | (8,074 | ) | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | 6,917 | 26,325 | ||||||
Prepaid expenses and other, net | (100 | ) | (2,529 | ) | ||||
Accrued expenses and other long-term liabilities | (5,689 | ) | (1,760 | ) | ||||
Deferred revenue | (5,326 | ) | (4,517 | ) | ||||
|
|
|
| |||||
Net cash provided by continuing operations | 61,911 | 44,032 | ||||||
Net cash provided by discontinued operations | — | 759 | ||||||
|
|
|
| |||||
Net cash provided by operating activities | 61,911 | 44,791 | ||||||
Cash flows from investing activities: | ||||||||
Proceeds received from ARS option | — | 9,269 | ||||||
Purchases of property and equipment | (9,901 | ) | (29,039 | ) | ||||
Proceeds from sale of property and equipment | 1,381 | — | ||||||
|
|
|
| |||||
Net cash used in investing activities | (8,520 | ) | (19,770 | ) | ||||
Cash flows from financing activities: | ||||||||
Proceeds from exercise of stock options | 19,482 | 827 | ||||||
Cash used for withholding taxes due on stock-based awards | (7,321 | ) | (2,332 | ) | ||||
Repurchase of convertible notes | (101,750 | ) | — | |||||
Repurchases of shares through tender offers | (170,516 | ) | (150,759 | ) | ||||
Purchases of treasury stock | (9,023 | ) | (24,879 | ) | ||||
Excess tax benefit on stock-based awards | — | 301 | ||||||
|
|
|
| |||||
Net cash used in financing activities | (269,128 | ) | (176,842 | ) | ||||
|
|
|
| |||||
Net decrease in cash and cash equivalents | (215,737 | ) | (151,821 | ) | ||||
Cash and cash equivalents at beginning of period | 991,835 | 1,121,217 | ||||||
|
|
|
| |||||
Cash and cash equivalents at end of period | $ | 776,098 | $ | 969,396 | ||||
|
|
|
|