eHealth, Inc. Announces Third Quarter 2020 Results
GAAP — Third Quarter of 2020 Results
Revenue — Revenue for the third quarter of 2020 totaled
Revenue from our Medicare segment was
Loss from Operations — Loss from operations for the third quarter of 2020 was
Pre-Tax Loss — Pre-tax loss for the third quarter of 2020 was
Benefit from Income Taxes — Benefit from income taxes for the third quarter of 2020 was
Net Loss — Net loss for the third quarter of 2020 was
Segment Profit (Loss) — Medicare segment loss was
Non-GAAP — Third Quarter of 2020 Results
Non-GAAP Net Loss — Non-GAAP net loss for the third quarter of 2020 was
Non-GAAP net loss and non-GAAP net loss per diluted share for the third quarter of 2020 are calculated by excluding
Non-GAAP net loss and non-GAAP net loss per diluted share for the third quarter of 2019 are calculated by excluding
Adjusted EBITDA — Adjusted EBITDA was
Approved Members, New Paying Members and Estimated Membership
Approved Members — The number of approved members for all Medicare products, which includes Medicare Advantage, Medicare Supplement and Medicare Part D Prescription Drug Plans, was 59,940 in the third quarter of 2020, a 17% increase compared to 51,214 in the third quarter of 2019. The number of approved members for major medical individual and family plan products was 4,372 in the third quarter of 2020, a 37% increase compared to 3,187 in the third quarter of 2019.
New Paying Members — The number of new paying members for all Medicare products was 58,818 in the third quarter of 2020, a 21% increase compared to 48,681 in the third quarter of 2019. The number of new paying members for major medical individual and family plan products was 4,098, a 22% increase compared to 3,367 in the third quarter of 2019. New paying members consist of approved members from the period presented and any periods prior to the period presented from whom we have received an initial commission payment during the period presented.
Estimated Membership — Total estimated membership as of
Cash — Third Quarter of 2020
Cash Flows — Net cash provided by operating activities was
GAAP — Year-to-Date Results
Revenue — Revenue for the nine months ended
Revenue from our Medicare segment was
Loss from Operations — Loss from operations for the nine months ended
Pre-Tax Loss — Pre-tax loss for the nine months ended
Benefit from Income Taxes — Benefit from income taxes for the nine months ended
Net Loss — Net loss for the nine months ended
Segment Profit — Medicare segment profit was
Non-GAAP — Year-to-Date Results
Non-GAAP Net Income (Loss) — Non-GAAP net income for the nine months ended
Non-GAAP net income and non-GAAP net income per diluted share for the nine months ended
Non-GAAP net loss and non-GAAP net loss per diluted share for the nine months ended
Adjusted EBITDA — Adjusted EBITDA was
Approved Members and New Paying Members
Approved Members — The number of approved members for all Medicare products, which includes Medicare Advantage, Medicare Supplement and Medicare Part D Prescription Drug Plans, was 221,516 in the nine months ended
New Paying Members — The number of new paying members for all Medicare products was 293,033 in the nine months ended
Cash — Year-to-Date Results
Cash Flows — Net cash used in operating activities was
2020 Guidance
Based on information available as of
The following is the guidance for the full year ending
- Total revenue is expected to be in the range of
$630.0 million to$670.0 million . Revenue from the Medicare segment is expected to be in the range of$583.0 million to$619.0 million . Revenue from the Individual, Family and Small Business segment is expected to be in the range of$47.0 million to$51.0 million . - GAAP net income is expected to be in the range of
$79.0 million to$94.0 million . - Adjusted EBITDA(a) is expected to be in the range of
$140.0 million to$155.0 million . - Medicare segment profit(b) is expected to be in the range of
$176.0 million to$193.0 million . Individual, Family and Small Business segment profit is expected to be in the range of$17.0 million to$18.0 million . - Corporate(c) shared service expenses, excluding stock-based compensation and depreciation and amortization, is expected to be in the range of
$53.0 million to$56.0 million . - Cash used in operations is expected to be in the range of
$85.0 million to$95.0 million , and cash used for capital expenditures is expected to be in the range of$23.0 million to$25.0 million . - GAAP net income per diluted share is expected to be in the range of
$2.91 to$3.47 . - Non-GAAP net income per diluted share(d) is expected to be in the range of
$3.83 to$4.32 .
|
(a) |
Adjusted EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization, amortization of intangible assets, other income, net, and provision (benefit) for income taxes to GAAP net income (loss). |
|
(b) |
Segment profit (loss) is calculated as revenue for the applicable segment less marketing and advertising, customer care and enrollment, technology and content and general and administrative operating expenses, excluding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, and amortization of intangible assets, that are directly attributable to the applicable segment and other indirect marketing and advertising, customer care and enrollment and technology and content operating expenses, excluding stock-based compensation expense, depreciation and amortization, and amortization of intangible assets, allocated to the applicable segment based on usage. |
|
(c) |
Corporate consists of other indirect general and administrative operating expenses, excluding stock-based compensation expense and depreciation and amortization, which are managed in a corporate shared services environment and, since they are not the responsibility of segment operating management, are not allocated to the reportable segments. |
|
(d) |
Non-GAAP net income per diluted share is calculated by adding stock-based compensation expense per diluted share, amortization of intangible assets per diluted share and the income tax effect of non-GAAP adjustments to GAAP net income per diluted share. |
Webcast and Conference Call Information
A Webcast and conference call will be held today,
About
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 our expected Medicare enrollment growth, cost of acquisition per member, our member retention program, our estimates regarding total membership, Medicare membership, Individual and Family plan membership and ancillary and small business membership, our estimates regarding constrained lifetime values of commissions per member and constraints on lifetime value by product category, and our guidance for the full year ending
These forward-looking statements are inherently subject to various risks and uncertainties that could cause actual results to differ materially from the statements made. In particular, we are required by the Accounting Standards Codification 606 — Revenue from Contracts with Customers to make numerous assumptions that are based on historical trends and our management's judgment. These assumptions may change over time and have a material impact on our revenue recognition, guidance, and results of operations. Please review the assumptions stated in this press release carefully.
The risks and uncertainties that could cause our results to differ materially from those expressed or implied by such forward-looking statements include our ability to retain existing members and enroll new members during the annual healthcare open enrollment period, the Medicare annual enrollment period and a COVID-19 related or other special enrollment period; changes in laws, regulations and guidelines, including in connection with healthcare reform or with respect to the marketing and sale of Medicare plans; competition, including competition from government-run health insurance exchanges; the seasonality of our business and the fluctuation of our operating results; our ability to accurately estimate membership and lifetime value of commissions; changes in product offerings among carriers on our ecommerce platform and the resulting impact on our commission revenue; our ability to execute on our growth strategy in the Medicare market; the continued impact of the COVID-19 pandemic on our operations, business, financial condition and growth prospects, as well as on the general economy; changes in our management and key employees; exposure to security risks and our ability to safeguard the security and privacy of confidential data; our relationships with health insurance carriers; customer concentration and consolidation of the health insurance industry; our success in marketing and selling health insurance plans and our unit cost of acquisition; our ability to hire, train and retain licensed health insurance agents and other employees; the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products; changes in the market for private health insurance; consumer satisfaction of our service; changes in member conversion rates; changes in commission rates; our ability to sell qualified health insurance plans to subsidy-eligible individuals and to enroll subsidy-eligible individuals through government-run health insurance exchanges; our ability to maintain and enhance our brand identity; our ability to derive desired benefits from investments in our business, including membership growth and retention initiatives; reliance on marketing partners; the impact of our direct-to-consumer email, telephone and television marketing efforts; timing of receipt and accuracy of commission reports; payment practices of health insurance carriers; our ability to successfully make and integrate acquisitions; dependence on our operations in
All forward-looking statements in this press release are based on information available to eHealth as of the date hereof, and eHealth does not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made, except as required by law.
Non-GAAP Financial Information
This press release includes financial measures that are not calculated in accordance with
- Non-GAAP net income (loss) consists of GAAP net income (loss) excluding the following items:
- the effects of expensing stock-based compensation related to stock options and restricted stock units,
- change in fair value of earnout liability,
- amortization of intangible assets, and
- the income tax impact of non-GAAP adjustments.
- Non-GAAP net income (loss) per diluted share consists of GAAP net income (loss) per diluted share excluding the following items:
- the effects of expensing stock-based compensation related to stock options and restricted stock units per diluted share,
- change in fair value of earnout liability per diluted share,
- amortization of intangible assets per diluted share, and
- the income tax impact of non-GAAP adjustments per diluted share.
- Adjusted EBITDA is calculated by adding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, amortization of intangible assets, other income, net and provision (benefit) for income taxes to GAAP net income (loss).
eHealth believes that the presentation of these non-GAAP financial measures provides important supplemental information to management and investors regarding financial and business trends relating to eHealth's financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with eHealth's past financial reports. Management also believes that the items described above provides an additional measure of eHealth's operating results and facilitates comparisons of eHealth'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 eHealth's ongoing operations. eHealth believes that these non-GAAP financial measures are useful to investors in their assessment of eHealth's operating performance.
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and Adjusted EBITDA 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 eHealth'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. eHealth 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. eHealth compensates for these limitations by prominently disclosing GAAP net income (loss) and GAAP net income (loss) per diluted share and providing investors with reconciliations from eHealth'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
Vice President, Investor Relations
650-210-3111
kate.sidorovich@ehealth.com
http://ir.ehealthinsurance.com
|
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) |
|||||||
|
|
|
||||||
|
Assets |
|||||||
|
Current assets: |
|||||||
|
Cash and cash equivalents |
$ |
87,833 |
$ |
23,466 |
|||
|
Short-term marketable securities |
108,637 |
— |
|||||
|
Accounts receivable |
3,854 |
2,332 |
|||||
|
Contract assets – commissions receivable – current |
158,773 |
174,526 |
|||||
|
Prepaid expenses and other current assets |
19,335 |
7,822 |
|||||
|
Total current assets |
378,432 |
208,146 |
|||||
|
Contract assets – commissions receivable – non-current |
445,572 |
414,696 |
|||||
|
Property and equipment, net |
14,488 |
10,518 |
|||||
|
Long-term marketable securities |
1,294 |
— |
|||||
|
Operating lease right-of-use assets |
43,886 |
36,621 |
|||||
|
Restricted cash |
3,354 |
3,354 |
|||||
|
Other assets |
24,790 |
18,004 |
|||||
|
Intangible assets, net |
8,856 |
10,062 |
|||||
|
|
40,233 |
40,233 |
|||||
|
Total assets |
$ |
960,905 |
$ |
741,634 |
|||
|
Liabilities and stockholders' equity |
|||||||
|
Current liabilities: |
|||||||
|
Accounts payable |
$ |
21,439 |
$ |
24,554 |
|||
|
Accrued compensation and benefits |
22,140 |
29,578 |
|||||
|
Accrued marketing expenses |
6,592 |
12,041 |
|||||
|
Earnout liability – current |
— |
37,273 |
|||||
|
Lease liabilities – current |
5,111 |
4,759 |
|||||
|
Deferred revenue |
26,471 |
2,570 |
|||||
|
Other current liabilities |
4,731 |
2,210 |
|||||
|
Total current liabilities |
86,484 |
112,985 |
|||||
|
Deferred income taxes – non-current |
52,782 |
64,130 |
|||||
|
Lease liabilities – non-current |
42,400 |
34,305 |
|||||
|
Other non-current liabilities |
3,553 |
3,050 |
|||||
|
Stockholders' equity: |
|||||||
|
Common stock |
38 |
35 |
|||||
|
Additional paid-in capital |
719,104 |
455,159 |
|||||
|
|
(199,998) |
(199,998) |
|||||
|
Retained earnings |
256,282 |
271,852 |
|||||
|
Accumulated other comprehensive income |
260 |
116 |
|||||
|
Total stockholders' equity |
775,686 |
527,164 |
|||||
|
Total liabilities and stockholders' equity |
$ |
960,905 |
$ |
741,634 |
|||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts, unaudited) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||
|
Revenue: |
|||||||||||||||
|
Commission |
$ |
73,544 |
$ |
59,762 |
$ |
253,986 |
$ |
184,595 |
|||||||
|
Other |
20,740 |
10,151 |
35,472 |
19,858 |
|||||||||||
|
Total revenue |
94,284 |
69,913 |
289,458 |
204,453 |
|||||||||||
|
Operating costs and expenses: |
|||||||||||||||
|
Cost of revenue |
482 |
410 |
2,160 |
782 |
|||||||||||
|
Marketing and advertising |
33,405 |
25,812 |
104,042 |
72,857 |
|||||||||||
|
Customer care and enrollment |
43,342 |
40,144 |
101,025 |
81,567 |
|||||||||||
|
Technology and content |
17,673 |
12,033 |
46,786 |
31,487 |
|||||||||||
|
General and administrative |
19,942 |
16,608 |
60,308 |
42,748 |
|||||||||||
|
Amortization of intangible assets |
287 |
547 |
1,207 |
1,641 |
|||||||||||
|
Change in fair value of earnout liability |
— |
(5,400) |
— |
15,106 |
|||||||||||
|
Total operating costs and expenses |
115,131 |
90,154 |
315,528 |
246,188 |
|||||||||||
|
Loss from operations |
(20,847) |
(20,241) |
(26,070) |
(41,735) |
|||||||||||
|
Other income, net |
(101) |
568 |
724 |
1,824 |
|||||||||||
|
Loss before benefit from income taxes |
(20,948) |
(19,673) |
(25,346) |
(39,911) |
|||||||||||
|
Benefit from income taxes |
(6,443) |
(8,649) |
(10,923) |
(17,974) |
|||||||||||
|
Net loss |
$ |
(14,505) |
$ |
(11,024) |
$ |
(14,423) |
$ |
(21,937) |
|||||||
|
Net loss per share: |
|||||||||||||||
|
Basic and diluted |
$ |
(0.55) |
$ |
(0.47) |
$ |
(0.56) |
$ |
(0.96) |
|||||||
|
Weighted-average number of shares used in per share amounts: |
|||||||||||||||
|
Basic and diluted |
26,487 |
23,493 |
25,838 |
22,840 |
|||||||||||
|
(1) Includes stock-based compensation as follows: |
|||||||||||||||
|
Marketing and advertising |
$ |
1,869 |
$ |
872 |
$ |
5,138 |
$ |
2,212 |
|||||||
|
Customer care and enrollment |
527 |
369 |
1,762 |
927 |
|||||||||||
|
Technology and content |
1,430 |
729 |
2,965 |
1,946 |
|||||||||||
|
General and administrative |
2,506 |
3,540 |
11,857 |
8,332 |
|||||||||||
|
Total stock-based compensation expense |
$ |
6,332 |
$ |
5,510 |
$ |
21,722 |
$ |
13,417 |
|||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands, unaudited) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||
|
Operating activities: |
|||||||||||||||
|
Net loss |
$ |
(14,505) |
$ |
(11,024) |
$ |
(14,423) |
$ |
(21,937) |
|||||||
|
Adjustments to reconcile net loss to net cash provided by (used in) |
|||||||||||||||
|
Depreciation and amortization |
923 |
765 |
2,604 |
2,153 |
|||||||||||
|
Amortization of internally developed software |
2,072 |
930 |
5,307 |
2,443 |
|||||||||||
|
Amortization of intangible assets |
287 |
547 |
1,207 |
1,641 |
|||||||||||
|
Stock-based compensation expense |
6,332 |
5,510 |
21,722 |
13,417 |
|||||||||||
|
Deferred income taxes |
(6,462) |
(8,631) |
(10,982) |
(18,166) |
|||||||||||
|
Change in fair value of earnout liability |
— |
(5,400) |
— |
15,106 |
|||||||||||
|
Other non-cash items |
175 |
112 |
421 |
(936) |
|||||||||||
|
Changes in operating assets and liabilities: |
|||||||||||||||
|
Accounts receivable |
(1,130) |
377 |
(1,522) |
2,920 |
|||||||||||
|
Contract assets – commissions receivable |
(21,614) |
(16,321) |
(16,772) |
(11,878) |
|||||||||||
|
Prepaid expenses and other assets |
(8,367) |
(6,650) |
(9,398) |
(9,346) |
|||||||||||
|
Accounts payable |
14,286 |
13,008 |
(3,196) |
13,155 |
|||||||||||
|
Accrued compensation and benefits |
344 |
2,874 |
(7,438) |
(2,624) |
|||||||||||
|
Accrued marketing expenses |
1,879 |
415 |
(5,449) |
(6,927) |
|||||||||||
|
Deferred revenue |
26,374 |
8,325 |
23,901 |
8,207 |
|||||||||||
|
Accrued expenses and other liabilities |
845 |
(776) |
3,059 |
(1,942) |
|||||||||||
|
Net cash provided by (used in) operating activities |
1,439 |
(15,939) |
(10,959) |
(14,714) |
|||||||||||
|
Investing activities: |
|||||||||||||||
|
Capitalized internal-use software and website development costs |
(4,473) |
(2,923) |
(12,082) |
(6,356) |
|||||||||||
|
Purchases of property and equipment and other assets |
(1,790) |
(1,830) |
(6,454) |
(5,616) |
|||||||||||
|
Purchases of marketable securities |
(32,959) |
— |
(180,505) |
— |
|||||||||||
|
Proceeds from redemption and maturities of marketable securities |
57,500 |
— |
70,750 |
— |
|||||||||||
|
Payments for security deposits |
— |
824 |
— |
(72) |
|||||||||||
|
Net cash provided by (used in) investing activities |
18,278 |
(3,929) |
(128,291) |
(12,044) |
|||||||||||
|
Financing activities: |
|||||||||||||||
|
Proceeds from issuance of common stock, net of issuance costs |
— |
— |
228,024 |
126,051 |
|||||||||||
|
Net proceeds from exercise of common stock options |
263 |
1,913 |
1,577 |
5,168 |
|||||||||||
|
Repurchase of shares to satisfy employee tax withholding obligations |
(9,014) |
(8,059) |
(17,174) |
(11,511) |
|||||||||||
|
Repayment of debt |
— |
— |
— |
(5,000) |
|||||||||||
|
Acquisition-related contingent payments |
— |
— |
(8,751) |
(9,542) |
|||||||||||
|
Principal payments in connection with leases |
(38) |
(31) |
(121) |
(81) |
|||||||||||
|
Net cash provided by (used in) financing activities |
(8,789) |
(6,177) |
203,555 |
105,085 |
|||||||||||
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
63 |
(21) |
62 |
8 |
|||||||||||
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
10,991 |
(26,066) |
64,367 |
78,335 |
|||||||||||
|
Cash, cash equivalents and restricted cash at beginning of period |
80,196 |
117,490 |
26,820 |
13,089 |
|||||||||||
|
Cash, cash equivalents and restricted cash at end of period |
$ |
91,187 |
$ |
91,424 |
$ |
91,187 |
$ |
91,424 |
|||||||
|
SEGMENT INFORMATION (In thousands, unaudited) |
|||||||||||||||||||||
|
Three Months Ended |
% |
Nine Months Ended |
% |
||||||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||||||||
|
Revenue: |
|||||||||||||||||||||
|
Medicare (1) |
$ |
70,361 |
$ |
57,189 |
23 |
% |
$ |
246,891 |
$ |
164,357 |
50 |
% |
|||||||||
|
Individual, Family and Small Business (2) |
23,923 |
12,724 |
88 |
% |
42,567 |
40,096 |
6 |
% |
|||||||||||||
|
Total revenue |
$ |
94,284 |
$ |
69,913 |
35 |
% |
$ |
289,458 |
$ |
204,453 |
42 |
% |
|||||||||
|
Segment profit (loss): |
|||||||||||||||||||||
|
Medicare segment profit (loss) (3) |
$ |
(16,010) |
$ |
(11,004) |
45 |
% |
$ |
19,380 |
$ |
5,917 |
228 |
% |
|||||||||
|
Individual, Family and Small Business segment profit (3) |
18,286 |
3,753 |
387 |
% |
23,459 |
15,045 |
56 |
% |
|||||||||||||
|
Total segment profit (loss) |
2,276 |
(7,251) |
(131) |
% |
42,839 |
20,962 |
104 |
% |
|||||||||||||
|
Corporate (4) |
(15,581) |
(11,568) |
35 |
% |
(43,376) |
(30,380) |
43 |
% |
|||||||||||||
|
Stock-based compensation expense |
(6,332) |
(5,510) |
15 |
% |
(21,722) |
(13,417) |
62 |
% |
|||||||||||||
|
Change in fair value of earnout liability |
— |
5,400 |
(100) |
% |
— |
(15,106) |
(100) |
% |
|||||||||||||
|
Depreciation and amortization |
(923) |
(765) |
21 |
% |
(2,604) |
(2,153) |
21 |
% |
|||||||||||||
|
Amortization of intangible assets |
(287) |
(547) |
(48) |
% |
(1,207) |
(1,641) |
(26) |
% |
|||||||||||||
|
Other income, net |
(101) |
568 |
(118) |
% |
724 |
1,824 |
(60) |
% |
|||||||||||||
|
Loss before benefit from income taxes |
$ |
(20,948) |
$ |
(19,673) |
6 |
% |
$ |
(25,346) |
$ |
(39,911) |
(36) |
% |
|||||||||
Segment Information
We evaluate our business performance and manage our operations as two distinct reporting segments:
- Medicare; and
- Individual, Family and Small Business.
|
(1) |
The Medicare segment consists primarily of amounts earned from our sale of Medicare-related health insurance plans, including Medicare Advantage, Medicare Supplement and Medicare Part D prescription drug plans, and to a lesser extent, ancillary products sold to our Medicare-eligible customers, including but not limited to, dental and vision plans, as well as our advertising program that allows Medicare-related carriers to purchase advertising on a separate website developed, hosted and maintained by us and our delivery and sale to third parties of Medicare-related health insurance leads generated by our ecommerce platforms and our marketing activities. |
|
(2) |
The Individual, Family and Small Business segment consists primarily of amounts earned from our sale of individual, family and small business health insurance plans and ancillary products sold to our non-Medicare-eligible customers, including but not limited to, dental, vision, and short-term insurance. To a lesser extent, the Individual, Family and Small Business segment consists of amounts earned from our online sponsorship program that allows carriers to purchase advertising space in specific markets in a sponsorship area on our website, our licensing to third parties the use of our health insurance ecommerce technology, and our delivery and sale to third parties of individual and family health insurance leads generated by our ecommerce platforms and our marketing activities. |
|
(3) |
Segment profit (loss) is calculated as revenue for the applicable segment less marketing and advertising, customer care and enrollment, technology and content and general and administrative operating expenses, excluding stock-based compensation expense, change in fair value of earnout liability, depreciation and amortization, and amortization of intangible assets, that are directly attributable to the applicable segment and other indirect marketing and advertising, customer care and enrollment and technology and content operating expenses, excluding stock-based compensation expense, depreciation and amortization, and amortization of intangible assets, allocated to the applicable segment based on usage. |
|
(4) |
Corporate consists of other indirect general and administrative operating expenses, excluding stock-based compensation expense, depreciation and amortization, which are managed in a corporate shared services environment and, because they are not the responsibility of segment operating management, are not allocated to the reportable segments. |
|
SUMMARY OF SELECTED METRICS COMMISSION REVENUE BY PRODUCT (In thousands, unaudited) |
|||||||||||||||||||||
|
Three Months Ended |
% Change |
Nine Months Ended |
% Change |
||||||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||||||||
|
Medicare: |
|||||||||||||||||||||
|
Medicare Advantage |
$ |
41,901 |
$ |
36,735 |
14 |
% |
$ |
168,834 |
$ |
113,185 |
49 |
% |
|||||||||
|
Medicare Supplement |
7,321 |
8,229 |
(11) |
% |
32,384 |
25,082 |
29 |
% |
|||||||||||||
|
Medicare Part D |
329 |
1,805 |
(82) |
% |
7,148 |
5,906 |
21 |
% |
|||||||||||||
|
Total Medicare |
49,551 |
46,769 |
6 |
% |
208,366 |
144,173 |
45 |
% |
|||||||||||||
|
Individual and Family: (1) |
|||||||||||||||||||||
|
Non-Qualified Health Plans |
9,915 |
3,146 |
215 |
% |
12,585 |
11,592 |
9 |
% |
|||||||||||||
|
Qualified Health Plans |
1,466 |
839 |
75 |
% |
3,559 |
4,900 |
(27) |
% |
|||||||||||||
|
Total Individual and Family |
11,381 |
3,985 |
186 |
% |
16,144 |
16,492 |
(2) |
% |
|||||||||||||
|
Ancillaries: |
|||||||||||||||||||||
|
Short-term |
2,438 |
3,151 |
(23) |
% |
6,724 |
7,162 |
(6) |
% |
|||||||||||||
|
Dental |
4,452 |
1,420 |
214 |
% |
5,791 |
3,138 |
85 |
% |
|||||||||||||
|
Vision |
1,798 |
537 |
235 |
% |
2,228 |
1,294 |
72 |
% |
|||||||||||||
|
Other |
847 |
1,104 |
(23) |
% |
2,693 |
2,778 |
(3) |
% |
|||||||||||||
|
Total Ancillaries |
9,535 |
6,212 |
53 |
% |
17,436 |
14,372 |
21 |
% |
|||||||||||||
|
Small Business |
1,723 |
1,938 |
(11) |
% |
6,975 |
6,576 |
6 |
% |
|||||||||||||
|
Commission Bonus |
1,354 |
858 |
58 |
% |
5,065 |
2,982 |
70 |
% |
|||||||||||||
|
Total Commission Revenue |
$ |
73,544 |
$ |
59,762 |
23 |
% |
$ |
253,986 |
$ |
184,595 |
38 |
% |
|||||||||
|
(1) |
We define our individual and family plan offerings as major medical individual and family health insurance plans, which does not include Medicare-related, small business or ancillary plans. Individual and family health insurance plans include both qualified and non-qualified plans. Qualified health plans are individual and family health insurance plans that meet the requirements of the Affordable Care Act and are offered through the government-run health insurance exchange in the relevant jurisdiction. Non-qualified health plans are individual and family health insurance plans that meet the requirements of the Affordable Care Act and are not offered through the exchange in the relevant jurisdiction. Individuals that purchase non-qualified health plans cannot receive a subsidy in connection with the purchase of those plans. |
|
SUMMARY OF SELECTED METRICS COMMISSION REVENUE SUMMARY (In thousands, unaudited) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||
|
Medicare: |
|||||||||||||||
|
Commission Revenue from Members Approved During the Period (1) |
$ |
52,040 |
$ |
43,888 |
$ |
205,330 |
$ |
141,898 |
|||||||
|
Net Commission Revenue from Members Approved in Prior |
(698) |
3,813 |
8,966 |
5,226 |
|||||||||||
|
Total Medicare Segment Commission Revenue |
$ |
51,342 |
$ |
47,701 |
$ |
214,296 |
$ |
147,124 |
|||||||
|
Individual, Family and Small Business: |
|||||||||||||||
|
Commission Revenue from Members Approved During the Period (1) |
$ |
4,012 |
$ |
4,392 |
$ |
14,170 |
$ |
14,403 |
|||||||
|
Net Commission Revenue from Members Approved in Prior Periods (2) |
18,190 |
7,669 |
25,520 |
23,068 |
|||||||||||
|
Total Individual, Family and Small Business Segment Commission Revenue |
$ |
22,202 |
$ |
12,061 |
$ |
39,690 |
$ |
37,471 |
|||||||
|
Total Commission Revenue |
$ |
73,544 |
$ |
59,762 |
$ |
253,986 |
$ |
184,595 |
|||||||
|
________ |
|
|
(1) |
These amounts include commission bonus revenue. |
|
(2) |
These amounts reflect our revised estimates of cash collections for certain members approved prior to the relevant reporting period that are recognized as adjustments to revenue within the relevant reporting period. These amounts include revenue associated with renewing small business health insurance members. |
|
SUMMARY OF SELECTED METRICS APPROVED MEMBERS (Unaudited) |
|||||||||||||||||
|
Three Months Ended |
% Change |
Nine Months Ended |
% Change |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||||
|
Medicare: |
|||||||||||||||||
|
Medicare Advantage |
44,999 |
35,171 |
28 |
% |
170,374 |
112,488 |
51 |
% |
|||||||||
|
Medicare Supplement |
7,456 |
9,110 |
(18) |
% |
27,088 |
26,510 |
2 |
% |
|||||||||
|
Medicare Part D |
7,485 |
6,933 |
8 |
% |
24,054 |
22,684 |
6 |
% |
|||||||||
|
Total Medicare |
59,940 |
51,214 |
17 |
% |
221,516 |
161,682 |
37 |
% |
|||||||||
|
Individual and Family: |
|||||||||||||||||
|
Non-Qualified Health Plans |
2,665 |
2,245 |
19 |
% |
10,283 |
10,250 |
— |
% |
|||||||||
|
Qualified Health Plans |
1,707 |
942 |
81 |
% |
8,764 |
7,389 |
19 |
% |
|||||||||
|
Total Individual and Family |
4,372 |
3,187 |
37 |
% |
19,047 |
17,639 |
8 |
% |
|||||||||
|
Ancillaries: |
|||||||||||||||||
|
Short-term |
9,784 |
15,630 |
(37) |
% |
31,368 |
44,691 |
(30) |
% |
|||||||||
|
Dental |
10,136 |
9,487 |
7 |
% |
27,568 |
32,021 |
(14) |
% |
|||||||||
|
Vision |
3,806 |
4,265 |
(11) |
% |
12,071 |
15,108 |
(20) |
% |
|||||||||
|
Other |
2,991 |
6,296 |
(52) |
% |
11,262 |
17,654 |
(36) |
% |
|||||||||
|
Total Ancillaries |
26,717 |
35,678 |
(25) |
% |
82,269 |
109,474 |
(25) |
% |
|||||||||
|
Small Business |
3,473 |
2,871 |
21 |
% |
10,194 |
10,368 |
(2) |
% |
|||||||||
|
Total Approved Members |
94,502 |
92,950 |
2 |
% |
333,026 |
299,163 |
11 |
% |
|||||||||
Approved Members
Approved members consist of the number of individuals on submitted applications that were approved by the relevant insurance carrier for the identified product during the period presented. Approved members may not pay for their plan and become paying members.
|
SUMMARY OF SELECTED METRICS NEW PAYING MEMBERS (Unaudited) |
|||||||||||||||||
|
Three Months Ended |
% Change |
Nine Months Ended |
% Change |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||||
|
Medicare: |
|||||||||||||||||
|
Medicare Advantage |
44,528 |
33,974 |
31 |
% |
188,059 |
119,627 |
57 |
% |
|||||||||
|
Medicare Supplement |
6,912 |
7,833 |
(12) |
% |
26,386 |
25,127 |
5 |
% |
|||||||||
|
Medicare Part D |
7,378 |
6,874 |
7 |
% |
78,588 |
55,770 |
41 |
% |
|||||||||
|
Total Medicare |
58,818 |
48,681 |
21 |
% |
293,033 |
200,524 |
46 |
% |
|||||||||
|
Individual and Family: |
|||||||||||||||||
|
Non-Qualified Health Plans |
2,550 |
2,350 |
9 |
% |
15,920 |
18,541 |
(14) |
% |
|||||||||
|
Qualified Health Plans |
1,548 |
1,017 |
52 |
% |
10,600 |
9,424 |
12 |
% |
|||||||||
|
Total Individual and Family |
4,098 |
3,367 |
22 |
% |
26,520 |
27,965 |
(5) |
% |
|||||||||
|
Ancillaries: |
|||||||||||||||||
|
Short-term |
10,461 |
15,632 |
(33) |
% |
32,293 |
49,446 |
(35) |
% |
|||||||||
|
Dental |
9,500 |
9,217 |
3 |
% |
26,848 |
32,751 |
(18) |
% |
|||||||||
|
Vision |
3,953 |
4,009 |
(1) |
% |
13,170 |
17,458 |
(25) |
% |
|||||||||
|
Other |
3,502 |
6,265 |
(44) |
% |
11,289 |
17,457 |
(35) |
% |
|||||||||
|
Total Ancillaries |
27,416 |
35,123 |
(22) |
% |
83,600 |
117,112 |
(29) |
% |
|||||||||
|
Small Business |
3,518 |
2,946 |
19 |
% |
11,812 |
13,606 |
(13) |
% |
|||||||||
|
Total New Paying Members |
93,850 |
90,117 |
4 |
% |
414,965 |
359,207 |
16 |
% |
|||||||||
New Paying Members
New paying members consist of approved members from the period presented and any periods prior to the period presented from whom we have received an initial commission payment during the period presented.
|
SUMMARY OF SELECTED METRICS ESTIMATED MEMBERSHIP (Unaudited) |
||||||||
|
As of |
% Change |
|||||||
|
2020 |
2019 |
|||||||
|
Medicare: (1) |
||||||||
|
Medicare Advantage |
421,237 |
309,180 |
36 |
% |
||||
|
Medicare Supplement |
96,525 |
85,821 |
12 |
% |
||||
|
Medicare Part D |
216,641 |
156,067 |
39 |
% |
||||
|
Total Medicare |
734,403 |
551,068 |
33 |
% |
||||
|
Individual and Family (2) |
112,834 |
131,058 |
(14) |
% |
||||
|
Ancillaries: (3) |
||||||||
|
Short-term |
24,105 |
24,167 |
— |
% |
||||
|
Dental |
116,846 |
131,409 |
(11) |
% |
||||
|
Vision |
67,944 |
72,765 |
(7) |
% |
||||
|
Other |
36,158 |
36,014 |
— |
% |
||||
|
Total Ancillaries |
245,053 |
264,355 |
(7) |
% |
||||
|
Small Business (4) |
44,424 |
44,723 |
(1) |
% |
||||
|
Total Estimated Membership |
1,136,714 |
991,204 |
15 |
% |
||||
|
_________ |
|
|
(1) |
To estimate the number of members on Medicare-related health insurance plans, we take the sum of (i) the number of members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation. |
|
(2) |
To estimate the number of members on Individual and Family health insurance plans ("IFP"), we take the sum of (i) the number of IFP members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation. |
|
(3) |
To estimate the number of members on ancillary health insurance plans (such as short-term, dental and vision insurance), we take the sum of (i) the number of members for whom we have received or applied a commission payment for a month that may be up to three months prior to the date of estimation (after reducing that number using historical experience for assumed member cancellations over the period being estimated); and (ii) the number of approved members over that period (after reducing that number using historical experience for an assumed number of members who do not accept their approved policy and for estimated member cancellations through the date of the estimate). To the extent we determine we have received substantially all of the commission payments related to a given month during the period being estimated, we will take the number of members for whom we have received or applied a commission payment during the month of estimation. The one to three-month period varies by insurance product and is largely dependent upon the timeliness of commission payment and related reporting from the related carriers. |
|
(4) |
To estimate the number of members on small business health insurance plans, we use the number of initial members at the time the group was approved, and we update this number for changes in membership if such changes are reported to us by the group or carrier. However, groups generally notify the carrier directly of policy cancellations and increases or decreases in group size without informing us. Health insurance carriers often do not communicate policy cancellation information or group size changes to us. We often are made aware of policy cancellations and group size changes at the time of annual renewal and update our membership statistics accordingly in the period they are reported. |
Estimated Membership
Estimated membership represents the estimated number of members active as of the date indicated based on the number of members for whom we have received or applied a commission payment during the month of estimation.
Health insurance carriers bill and collect insurance premiums paid by our members. The carriers do not report to us the number of members that we have as of a given date. The majority of our members who terminate their policies do so by discontinuing their premium payments to the carrier and do not inform us of the cancellation. Also, some of our members pay their premiums less frequently than monthly. Given the number of months required to observe non-payment of commissions in order to confirm cancellations, we estimate the number of members who are active on insurance policies as of a specified date.
After we have estimated membership for a period, we may receive information from health insurance carriers that would have impacted the estimate if we had received the information prior to the date of estimation. We may receive commission payments or other information that indicates that a member who was not included in our estimates for a prior period was in fact an active member at that time, or that a member who was included in our estimates was in fact not an active member of ours. For instance, we reconcile information carriers provide to us and may determine that we were not historically paid commissions owed to us, which would cause us to have underestimated membership. Conversely, carriers may require us to return commission payments paid in a prior period due to policy cancellations for members we previously estimated as being active. We do not update our estimated membership numbers reported in previous periods. Instead, we reflect updated information regarding our historical membership in the membership estimate for the current period. As a result of the delay in our receipt of information from insurance carriers, actual trends in our membership are most discernible over periods longer than from one quarter to the next. As a result of the delay we experience in receiving information about our membership, it is difficult for us to determine with any certainty the impact of current conditions on our membership retention. Healthcare reform and its impacts as well as other factors could cause the assumptions and estimates that we make in connection with estimating our membership to be inaccurate, which would cause our membership estimates to be inaccurate.
|
SUMMARY OF SELECTED METRICS CONSTRAINED LIFETIME VALUE OF COMMISSIONS PER APPROVED MEMBER (Unaudited) |
||||||||||
|
Three Months Ended |
% Change |
|||||||||
|
2020 |
2019 |
|||||||||
|
Medicare: |
||||||||||
|
Medicare Advantage (1) |
$ |
898 |
$ |
923 |
(3) |
% |
||||
|
Medicare Supplement (1) |
$ |
1,071 |
$ |
951 |
13 |
% |
||||
|
Medicare Part D (1) |
$ |
245 |
$ |
265 |
(8) |
% |
||||
|
Individual and Family: |
||||||||||
|
Non-Qualified Health Plans (1) |
$ |
188 |
$ |
173 |
9 |
% |
||||
|
Qualified Health Plans (1) |
$ |
244 |
$ |
165 |
48 |
% |
||||
|
Ancillaries: |
||||||||||
|
Short-term (1) |
$ |
149 |
$ |
112 |
33 |
% |
||||
|
Dental (1) |
$ |
84 |
$ |
65 |
29 |
% |
||||
|
Vision (1) |
$ |
54 |
$ |
45 |
20 |
% |
||||
|
Small Business (2) |
$ |
142 |
$ |
168 |
(15) |
% |
||||
Constrained Lifetime Value of Commissions Per Approved Member
|
(1) |
Constrained lifetime value ("LTV") of commissions per approved member represents commissions estimated to be collected over the estimated life of an approved member's policy after applying constraints in accordance with our revenue recognition policy. The estimate is driven by multiple factors, including but not limited to, contracted commission rates, carrier mix, estimated average plan duration, the regulatory environment, and cancellations of insurance plans offered by health insurance carriers with which we have a relationship. These factors may result in varying values from period to period. |
|
(2) |
For small business, the amount represents the estimated commissions we expect to collect from the plan over the following twelve months. The estimate is driven by multiple factors, including but not limited to, contracted commission rates, carrier mix, estimated average plan duration, the regulatory environment, and cancellations of insurance plans offered by health insurance carriers with which we have a relationship and applied constraints. These factors may result in varying values from period to period. |
|
SUMMARY OF SELECTED METRICS CONSTRAINTS ON LIFETIME VALUE OF COMMISSIONS PER APPROVED MEMBER (Unaudited) |
|||||
|
Three Months Ended |
|||||
|
2020 |
2019 |
||||
|
Medicare: |
|||||
|
Medicare Advantage |
7 |
% |
7 |
% |
|
|
Medicare Supplement |
5 |
% |
5 |
% |
|
|
Medicare Part D |
5 |
% |
5 |
% |
|
|
Individual and Family: |
|||||
|
Non-Qualified Health Plans |
15 |
% |
15 |
% |
|
|
Qualified Health Plans |
4 |
% |
20 |
% |
|
|
Ancillaries |
|||||
|
Short-term |
20 |
% |
— |
% |
|
|
Dental |
7 |
% |
10 |
% |
|
|
Vision |
5 |
% |
10 |
% |
|
|
Other |
10 |
% |
10 |
% |
|
|
Small Business |
— |
% |
— |
% |
|
Constraints on Lifetime Value of Commissions Per Approved Member
Constraints are applied to derive LTV of commissions per approved member for revenue recognition in accordance with our revenue recognition policy. The constraints are applied to help ensure that commissions estimated to be collected over the estimated life of an approved member's plan are recognized as revenue only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with future commissions receivable from the plan is subsequently resolved. We evaluate constraints on a quarterly basis for factors affecting our estimate of LTV of commissions per approved member and apply management judgment to determine the constraints based on current trends impacting our business.
|
SUMMARY OF SELECTED METRICS EXPENSE METRICS PER APPROVED MEMBER (Unaudited) |
||||||||||
|
Three Months Ended |
% Change |
|||||||||
|
2020 |
2019 |
|||||||||
|
Medicare: |
||||||||||
|
Estimated customer care and enrollment ("CC&E") cost per approved Medicare Advantage ("MA")-equivalent approved member (1) |
$ |
759 |
$ |
819 |
(7) |
% |
||||
|
Estimated variable marketing cost per MA-equivalent approved member (1) |
422 |
381 |
11 |
% |
||||||
|
Total Medicare estimated cost per approved member |
$ |
1,181 |
$ |
1,200 |
(2) |
% |
||||
|
Individual and Family Plan ("IFP"): |
||||||||||
|
Estimated CC&E cost per IFP-equivalent approved member (2) |
$ |
137 |
$ |
167 |
(18) |
% |
||||
|
Estimated variable marketing cost per IFP-equivalent approved member (2) |
79 |
80 |
(1) |
% |
||||||
|
Total IFP estimated cost per approved member |
$ |
216 |
$ |
247 |
(13) |
% |
||||
|
_____________ |
|
|
(1) |
MA-equivalent approved members is a derived metric with a Medicare Part D approved member being weighted at 25% of a Medicare Advantage member and a Medicare Supplement member based on their relative LTVs at the time of our adoption of Accounting Standards Codification 606 – Revenue from Contracts with Customers ("ASC 606"). We calculate the number of approved MA-equivalent members by adding the total number of approved Medicare Advantage and Medicare Supplement members and 25% of the total number of approved Medicare Part D members during the period presented. |
|
(2) |
IFP-equivalent approved members is a derived metric with a short-term approved member being weighted at 33% of a major medical individual and family health insurance plan member based on their relative LTVs at the time of our adoption of ASC 606. We calculate the number of approved IFP-equivalent members by adding the total number of approved qualified and non-qualified health plan members and 33% of the total number of short-term approved members during the period presented. |
Expense Metrics Per Approved Member
Marketing initiatives are an important component of our strategy to increase revenue and are primarily designed to encourage consumers to complete an application for health insurance. Variable marketing cost represents direct costs incurred in member acquisition from our direct, marketing partners and online advertising channels. In addition, we incur customer care and enrollment expenses in assisting applicants during the enrollment process.
The numerator used to calculate each metric is the portion of the respective operating expenses for marketing and advertising and customer care and enrollment that is directly related to member acquisition for our sale of Medicare Advantage, Medicare Supplement and Medicare Part D prescription drug plans (collectively, the "Medicare Plans") and for all IFP plans including individual and family plans and short-term health insurance (collectively, the "IFP Plans"), respectively. The denominator used to calculate each metric is based on a derived metric that represents the relative value of the new members acquired. For Medicare Plans, we call this derived metric Medicare Advantage ("MA")-equivalent members, and for IFP Plans, we call this derived metric IFP-equivalent members. The calculations for MA-equivalent members and for IFP-equivalent members are based on the weighted number of approved members for Medicare Plans and IFP Plans during the period, with the number of approved members adjusted based on the relative LTV of the product they are purchasing. Since the LTV for any product fluctuates from period to period, the weight given to each product was determined based on their relative LTVs at the time of our adoption of ASC 606.
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES (In thousands, except per share amounts, unaudited) |
|||||||||||||||
|
Three Months Ended |
Nine Months Ended |
||||||||||||||
|
2020 |
2019 |
2020 |
2019 |
||||||||||||
|
GAAP net loss |
$ |
(14,505) |
$ |
(11,024) |
$ |
(14,423) |
$ |
(21,937) |
|||||||
|
Stock-based compensation expense (1) |
6,332 |
5,510 |
21,722 |
13,417 |
|||||||||||
|
Change in fair value of earnout liability (2) |
— |
(5,400) |
— |
15,106 |
|||||||||||
|
Amortization of intangible assets (3) |
287 |
547 |
1,207 |
1,641 |
|||||||||||
|
Tax effect of non-GAAP adjustments (4) |
(1,628) |
312 |
(5,966) |
(8,782) |
|||||||||||
|
Non-GAAP net income (loss) |
$ |
(9,514) |
$ |
(10,055) |
$ |
2,540 |
$ |
(555) |
|||||||
|
GAAP net loss per diluted share |
$ |
(0.55) |
$ |
(0.47) |
$ |
(0.56) |
$ |
(0.96) |
|||||||
|
Stock-based compensation expense (1) |
0.24 |
0.23 |
0.84 |
0.59 |
|||||||||||
|
Change in fair value of earnout liability (2) |
— |
(0.23) |
— |
0.66 |
|||||||||||
|
Amortization of intangible assets (3) |
0.01 |
0.02 |
0.05 |
0.07 |
|||||||||||
|
Tax effect of non-GAAP adjustments (4) |
(0.06) |
0.02 |
(0.23) |
(0.38) |
|||||||||||
|
Non-GAAP net income (loss) per diluted share |
$ |
(0.36) |
$ |
(0.43) |
$ |
0.10 |
$ |
(0.02) |
|||||||
|
GAAP net loss |
$ |
(14,505) |
$ |
(11,024) |
$ |
(14,423) |
$ |
(21,937) |
|||||||
|
Stock-based compensation expense (1) |
6,332 |
5,510 |
21,722 |
13,417 |
|||||||||||
|
Change in fair value of earnout liability (2) |
— |
(5,400) |
— |
15,106 |
|||||||||||
|
Depreciation and amortization (5) |
923 |
765 |
2,604 |
2,153 |
|||||||||||
|
Amortization of intangible assets (3) |
287 |
547 |
1,207 |
1,641 |
|||||||||||
|
Other income, net (6) |
101 |
(568) |
(724) |
(1,824) |
|||||||||||
|
Benefit from income taxes (7) |
(6,443) |
(8,649) |
(10,923) |
(17,974) |
|||||||||||
|
Adjusted EBITDA |
$ |
(13,305) |
$ |
(18,819) |
$ |
(537) |
$ |
(9,418) |
|||||||
Explanation of Adjustments
|
(1) |
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and adjusted EBITDA exclude the effect of expensing stock-based compensation related to stock options and restricted stock units. |
|
(2) |
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and adjusted EBITDA exclude the change in fair value of earnout liability related to the acquisition of GoMedigap, which was completed in |
|
(3) |
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share and adjusted EBITDA exclude amortization of intangible assets. |
|
(4) |
Non-GAAP net income (loss), non-GAAP net income (loss) per diluted share exclude the tax effect of non-GAAP adjustments. |
|
(5) |
Adjusted EBITDA excludes depreciation and amortization. |
|
(6) |
Adjusted EBITDA excludes other income, net. |
|
(7) |
Adjusted EBITDA excludes benefit from income taxes. |
|
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES TO GUIDANCE (In millions, except per share amounts, unaudited) |
|||||||
|
Year Ending |
|||||||
|
Low |
High |
||||||
|
GAAP net income |
$ |
79.0 |
$ |
94.0 |
|||
|
Stock-based compensation expense |
31.0 |
29.0 |
|||||
|
Amortization of intangible assets |
1.5 |
1.5 |
|||||
|
Tax effect of non-GAAP adjustments |
(7.8) |
(7.3) |
|||||
|
Non-GAAP net income (1) |
$ |
103.7 |
$ |
117.2 |
|||
|
GAAP net income per diluted share |
$ |
2.91 |
$ |
3.47 |
|||
|
Stock-based compensation expense |
1.14 |
1.07 |
|||||
|
Amortization of intangible assets |
0.06 |
0.06 |
|||||
|
Tax effect of non-GAAP adjustments |
(0.28) |
(0.28) |
|||||
|
Non-GAAP net income per diluted share (2) |
$ |
3.83 |
$ |
4.32 |
|||
|
GAAP net income |
$ |
79.0 |
$ |
94.0 |
|||
|
Stock-based compensation expense |
31.0 |
29.0 |
|||||
|
Depreciation and amortization |
5.0 |
4.0 |
|||||
|
Amortization of intangible assets |
1.5 |
1.5 |
|||||
|
Other income, net |
(1.5) |
(2.5) |
|||||
|
Provision for income taxes |
25.0 |
29.0 |
|||||
|
Adjusted EBITDA (3) |
$ |
140.0 |
$ |
155.0 |
|||
Explanation of Adjustments
|
(1) |
Non-GAAP net income is calculated by adding stock-based compensation expense, amortization of intangible assets, and the income tax effect of non-GAAP adjustments to GAAP net income. |
|
(2) |
Non-GAAP net income per diluted share is calculated by adding stock-based compensation expense per diluted share, amortization of intangible assets per diluted share, and the income tax effect of non-GAAP adjustments per diluted share to GAAP net income per diluted share. |
|
(3) |
Adjusted EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization, amortization of intangible assets, other income, net, and provision for income taxes to GAAP net income. |
View original content to download multimedia:http://www.prnewswire.com/news-releases/ehealth-inc-announces-third-quarter-2020-results-301158396.html
SOURCE