Third Quarter 2016 Overview
-
Revenue for third quarter of 2016 was $32.1 million, a decrease of 16%
compared to the third quarter of 2015.
-
GAAP net loss for third quarter of 2016 was $5.7 million compared to
GAAP net income of $3.6 million for the third quarter of 2015.
-
Adjusted EBITDA for the third quarter of 2016 was $(4.6) million
compared to Adjusted EBITDA of $5.8 million for the third quarter of
2015.
-
Cash flow from operations for third quarter of 2016 was an inflow of
$1.5 million compared to an inflow of $10.9 million for the third
quarter of 2015.
-
Board of Directors authorizes management to engage investment bank to
consider strategic alternatives for the Company.
MOUNTAIN VIEW, Calif.--(BUSINESS WIRE)--Oct. 27, 2016--
eHealth, Inc. (NASDAQ: EHTH), the nation’s first and largest private
health insurance exchange, announced today its financial results for the
third quarter ended September 30, 2016.
Scott Flanders, chief executive officer of eHealth stated, “During the
third quarter, we completed our 100-day strategic review and, as
announced separately today, have charted a course that offers eHealth
opportunity for substantial future growth and value creation. In
conjunction with our plan, we are announcing today a new operating
structure and executive management appointments to better effect the
growth opportunities we see for the company. In addition, our board of
directors has authorized management to engage an investment bank to
consider strategic alternatives that may be available to the company to
enhance value and accelerate our growth objectives.
“We are not satisfied with our third quarter financial results, which
reflected declines in our individual and family plan ("IFP") business
and an unexpected pause in the rapid growth of our Medicare-related
business. In Medicare, year-over-year commissions were flat because of a
change in how the Company is paid for certain enrollments that occur
outside of the Annual Enrollment period, and submissions growth
decelerated as the Company adjusted sales and marketing processes to
comply with regulations recently implemented by the Center for Medicare
and Medicaid Services ("CMS"). While the impact of these events was
disappointing, we believe that we have now addressed these challenges
and implemented a number of additional initiatives in time for the
critical Annual Enrollment Period,” Flanders continued.
“On the IFP side,” Flanders said, “CMS has yet to make much-needed
improvements to the enrollment pathways that enable Web-based services
like eHealth to drive higher participation in Affordable Care Act
insurance plans. Until they do, this business will underperform, and we
will manage it for profitability.”
Flanders concluded, “While the IFP picture remains uncertain, eHealth is
moving forward to capitalize on what we believe is tremendous
opportunity for the company. We are building on our strengths by
migrating toward the high growth we see in Medicare as well as an
attractive opportunity in the small business insurance market that
leverages our technology platform and core competencies. These
initiatives will require significant investment. In the meantime, our
review of our strategic alternatives assures that we are taking the
optimal path to realizing eHealth’s significant value creation
potential.”
The decision to explore strategic alternatives follows expressions of
interest from third parties regarding potential business combinations.
No decision has been made as to whether the Company will enter into a
transaction, or if undertaken, the form, terms or timing of such a
transaction. There can be no assurance that the exploration of strategic
alternatives will result in a transaction. The Company does not intend
to provide updates unless or until it determines that further disclosure
is appropriate or necessary.
GAAP — Third Quarter 2016 Results
Revenue — Revenue for the third quarter of 2016 totaled $32.1
million, a 16% decrease compared to revenue of $38.2 million for the
third quarter of 2015. Commission revenue for the third quarter of 2016
totaled $29.9 million, a 14% decrease compared to commission revenue of
$34.9 million for the third quarter of 2015. Medicare commission revenue
was $6.6 million for the third quarter of 2016, which was flat compared
to Medicare commission revenue of $6.6 million for the third quarter of
2015.
Income (Loss) from Operations — Operating loss for the third
quarter of 2016 was $6.9 million compared to operating income of $2.9
million for the third quarter of 2015. Operating margin was (22)% for
the third quarter of 2016 compared to 8% for the third quarter of 2015.
Operating expenses for the third quarter of 2016 were $39.0 million, a
10% increase compared to $35.3 million for the third quarter of 2015.
This increase was primarily due to $1.2 million of costs related to
management transition and to the review and analysis of strategic plans
as well as higher compensation and benefits costs for the third quarter
of 2016 compared to the third quarter of 2015.
Pre-tax Income (Loss) — Pre-tax loss for the third quarter of
2016 was $6.9 million compared to pre-tax income of $2.9 million for the
third quarter of 2015.
Benefit for Income Taxes — Benefit for income taxes for the third
quarter of 2016 was $1.2 million compared to benefit of $0.7 million for
the third quarter of 2015. The benefit for income taxes for the third
quarters of 2015 and 2016 was a result of the partial release of
unrecognized tax benefits, partially offset by a provision for income
taxes related to alternative minimum tax and a foreign tax rate
differential.
Net Income (Loss) — Net loss for the third quarter of 2016 was
$5.7 million, or $0.31 loss per diluted share, compared to net income of
$3.6 million, or $0.20 per diluted share, for the third quarter of 2015.
Non-GAAP — Third Quarter 2016 Results
Non-GAAP Income (Loss) from Operations & Non-GAAP Net Income (Loss) — Non-GAAP
operating loss for the third quarter of 2016 was $5.4 million compared
to non-GAAP operating income of $4.8 million for the third quarter of
2015. Non-GAAP operating margin for the third quarter of 2016 was (17)%
compared to non-GAAP operating margin of 12% for the third quarter of
2015. Non-GAAP net loss for the third quarter of 2016 was $4.3 million,
or $0.23 loss per diluted share, compared to non-GAAP net income of $5.5
million, or $0.30 per diluted share, for the third quarter of 2015.
Non-GAAP net loss and non-GAAP net loss per diluted share for the third
quarter of 2016 exclude $1.3 million of stock-based compensation expense
and $0.3 million of amortization of intangible assets and includes a
restructuring benefit of $0.1 million. Non-GAAP net income and non-GAAP
net income per diluted share for the third quarter of 2015 exclude $1.6
million of stock-based compensation expense and $0.3 million of
amortization of intangible assets.
Adjusted EBITDA — Adjusted EBITDA for the third quarter of 2016
was $(4.6) million compared to Adjusted EBITDA of $5.8 million for the
third quarter of 2015. Adjusted EBITDA is calculated by adding
stock-based compensation, depreciation and amortization expense,
amortization of intangible assets, restructuring charge (benefit), other
income (expense) and provision (benefit) for income taxes to GAAP net
income (loss).
Membership & Submitted Applications
Membership — Total estimated membership as of September 30, 2016
was 988,500 members, a 10% decrease over estimated membership of
1,098,100 we reported as of September 30, 2015. Estimated Medicare
membership as of September 30, 2016 was 242,500, a 33% increase over
estimated membership of 182,700 we reported as of September 30, 2015.
Estimated individual and family plan membership as of September 30, 2016
was 390,400 members, a 25% decrease compared to estimated membership of
518,000 we reported as of September 30, 2015.
Submitted Applications — Submitted applications for Medicare
Advantage products increased 16% in the third quarter of 2016 to 17,100
applications compared to 14,800 applications in the third quarter of
2015. Submitted applications for all Medicare products, which includes
Medicare Advantage, Medicare Supplement and Prescription Drug Plans,
increased 26% in the third quarter of 2016 to 24,100 applications
compared to 19,200 applications in the third quarter of 2015. The
deceleration of growth in submitted applications for all Medicare
products reflected, in large part, the time needed to adjust sales and
marketing processes to comply with regulations recently implemented by
CMS. Submitted applications for individual and family plan products
decreased 60% in the third quarter of 2016 to 8,900 applications
covering 13,500 individuals compared to 22,500 applications covering
32,600 individuals in the third quarter of 2015.
Cash — Third Quarter 2016
Cash Flows — Net cash provided by operating activities was $1.5
million for the third quarter of 2016 compared to net cash provided by
operating activities of $10.9 million for the third quarter of 2015.
GAAP — Year-to-Date Results
Revenue — Revenue for the nine months ended September 30, 2016
totaled $143.2 million, a 3% increase compared to revenue of $139.4
million for the nine months ended September 30, 2015. Commission revenue
for the nine months ended September 30, 2016 totaled $134.0 million, a
3% increase compared to commission revenue of $130.2 million for the
nine months ended September 30, 2015. Medicare commission revenue was
$58.3 million for the nine months ended September 30, 2016, a 37%
increase compared to Medicare commission revenue of $42.6 million for
the nine months ended September 30, 2015.
Income from Operations — Operating income for the nine months
ended September 30, 2016 was $11.0 million compared to operating income
of $6.7 million for the nine months ended September 30, 2015. Operating
margin was 8% for the nine months ended September 30, 2016 compared to
5% for the nine months ended September 30, 2015.
Pre-tax Income — Pre-tax income for the nine months ended
September 30, 2016 was $11.1 million compared to $6.7 million for the
nine months ended September 30, 2015.
Benefit for Income Taxes — Benefit for income taxes for the nine
months ended September 30, 2016 was $0.9 million compared to benefit for
income taxes of $0.6 million for the nine months ended September 30,
2015. The benefit for income taxes for the nine months ended September
30, 2015 and 2016 was a result of the partial release of unrecognized
tax benefits, partially offset by a provision for income taxes related
to alternative minimum tax and a foreign tax rate differential.
Net Income — Net income for the nine months ended September 30,
2016 was $11.8 million, or $0.65 per diluted share, compared to net
income of $7.3 million, or $0.40 per diluted share, for the nine months
ended September 30, 2015.
Non-GAAP — Year-to-Date
Non-GAAP Net Income from Operations & Non-GAAP Net Income — Non-GAAP
operating income for the nine months ended September 30, 2016 was $16.8
million compared to non-GAAP operating income of $17.5 million for the
nine months ended September 30, 2015. Non-GAAP operating margin for the
nine months ended September 30, 2016 was 12% compared to non-GAAP
operating margin of 13% for the nine months ended September 30, 2015.
Non-GAAP net income for the nine months ended September 30, 2016 was
$17.7 million, or $0.96 per diluted share, compared to non-GAAP net
income of $18.1 million, or $1.00 per diluted share, for the nine months
ended September 30, 2015.
Non-GAAP net income and non-GAAP net income per diluted share in the
nine months ended September 30, 2016 exclude $5.4 million of stock-based
compensation expense and $0.8 million of amortization of intangible
assets and includes a restructuring benefit of $0.3 million. Non-GAAP
net income and non-GAAP net income per diluted share in the nine months
ended September 30, 2015 exclude $5.3 million of stock-based
compensation expense, $4.5 million of restructuring charges and $0.9
million of amortization of intangible assets.
Adjusted EBITDA — Adjusted EBITDA for the nine months ended
September 30, 2016 was $19.5 million compared to Adjusted EBITDA of
$20.7 million for the nine months ended September 30, 2015. Adjusted
EBITDA is calculated by adding stock-based compensation, depreciation
and amortization expense, amortization of intangible assets,
restructuring charge (benefit), other (income) expense, and provision
(benefit) for income taxes to GAAP net income (loss).
Cash — Year-to-Date
Cash Flows — Cash flows from operations was an inflow of $8.8
million for the nine months ended September 30, 2016 compared to cash
inflows of $12.5 million for the nine months ended September 30, 2015.
Cash Balance — Cash and cash equivalents as of September 30, 2016
totaled $67.3 million compared to $62.7 million as of December 31, 2015.
The increase in cash and cash equivalents reflects $8.8 million provided
by operating activities, $3.2 million used to purchase property and
equipment and other assets, and $1.0 million used to net-share settle
equity awards.
Webcast and Conference Call Information
A Webcast and conference call will be held today, Thursday, October 27,
2016 at 5:00 p.m. Eastern / 2:00 p.m. Pacific Time. The Webcast will be
available live on the Investor Relations section on eHealth’s website at http://ir.ehealthinsurance.com.
Individuals interested in listening to the conference call may do so by
dialing 877 930.8066 for domestic callers and 253 336.8042 for
international callers. The participant passcode is 99357093. A telephone
replay will be available two hours following the conclusion of the call
for a period of seven days and can be accessed by dialing 855 859.2056
for domestic callers and 404 537.3406 for international callers. The
call ID for the replay is 99357093. The live and archived webcast of the
call will also be available on eHealth's website at http://www.ehealthinsurance.com
under the Investor Relations section.
About eHealth, Inc.
eHealth, Inc. (NASDAQ: EHTH) operates eHealth.com,
the nation's first and largest private health insurance exchange where
individuals, families and small businesses can compare health insurance
products from leading insurers side by side and purchase and enroll in
coverage online. eHealth offers thousands of individual, family and
small business health plans underwritten by many of the nation's leading
health insurance companies. eHealth (through its subsidiaries) is
licensed to sell health insurance in all 50 states and the District of
Columbia. eHealth also offers educational resources and powerful online
and pharmacy-based tools to help Medicare beneficiaries navigate
Medicare health insurance options, choose the right plan and enroll in
select plans online through PlanPrescriber.com (www.PlanPrescriber.com),
eHealthMedicare.com (www.eHealthMedicare.com)
and Medicare.com (www.Medicare.com).
Forward-Looking Statements
This press release contains statements that are forward-looking
statements as defined within the Private Securities Litigation Reform
Act of 1995. These include statements regarding our opportunity for
substantial future growth and value creation; implementation of new
initiatives during the Medicare annual enrollment period; growth
opportunities in Medicare and the small business insurance market; our
new management structure's impact on future growth opportunities; our
plans to manage the individual and family business for profitability;
our plans to leverage our technology platform and core competencies to
pursue growth in the Medicare and small business insurance market;
compliance with CMS regulations; new initiatives accelerating our
growth, diversifying our revenue streams and market exposure and driving
significant increase in shareholder value; membership and submitted
application estimates and the utility to our investors of the non-GAAP
financial measures presented in this release; and, our decision to
engage in an investment bank to consider strategic alternatives. These
forward-looking statements are inherently subject to various risks and
uncertainties that could cause actual results to differ materially from
the statements made, including risks associated with the impact of
healthcare reform; our ability to retain existing members and enroll a
large number of new members during the annual healthcare reform open
enrollment period and Medicare annual enrollment period; the impact of
annual enrollment period for the purchase of individual and family
health insurance and its timing on our recognition of revenue; our
ability to sell qualified health insurance plans to subsidy-eligible
individuals and to enroll subsidy eligible individuals through
government-run health insurance exchanges; decreased conversion rates
for health insurance exchange enrollments as a result of the federal
exchange changes to enrollment; competition, including competition from
government-run health insurance exchanges; seasonality of our business
and the fluctuation of our operating results; our ability to retain
existing members and limit member turnover; changes in consumer
behaviors and their selection of individual and family health insurance
products, including the selection of products for which we receive lower
commissions; a reduction of product offerings among carriers and the
resulting impact on our commission revenue; carriers exiting the market
of selling individual and family health insurance and the resulting
impact on our supply and commission revenue; our ability to execute on
our growth strategy in the Medicare and small business health insurance
markets; the impact of increased health insurance costs on demand; our
ability to timely receive and accurately predict the amount of
commission payments from health insurance carriers; timing of commission
payments from health insurance carriers; medical loss ratio
requirements; delays in our receipt of items required to recognize
Medicare revenue; changes in member conversion rates; our ability to
accurately estimate membership; 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;
costs of acquiring new members; scalability of the Medicare business;
lack of membership growth and retention rates; consumers satisfaction of
our service; changes in competitive landscape; our ability to attract
and to convert online visitors into paying members; changes in products
offered on our ecommerce platform; changes and reductions in commission
rates; maintaining and enhancing our brand identity; our ability to
derive desired benefits from investments in our business, including
membership growth initiatives; dependence on acceptance of the Internet
as a marketplace for the purchase and sale of health insurance; reliance
on marketing partners; timing of receipt and accuracy of commission
reports; payment practices of health insurance carriers; dependence on
our operations in China; changes in laws and regulations, including in
connection with healthcare reform and/or with respect to the marketing
and sale of Medicare plans; compliance with insurance and other laws and
regulations; exposure to security risks; and the performance,
reliability and availability of our ecommerce platform and underlying
network infrastructure. Other factors that could cause operating,
financial and other results to differ are described in eHealth’s most
recent Quarterly Report on Form 10-Q or Annual Report on Form 10-K filed
with the Securities and Exchange Commission and available on the
investor relations page of eHealth’s website at http://www.ehealthinsurance.com
and on the Securities and Exchange Commission’s website at www.sec.gov.
eHealth does not undertake any obligation to update any forward-looking
statement to conform the statement to actual results or changes in
expectations.
Non-GAAP Financial Information
This press release includes financial measures that are not in
accordance with generally accepted accounting principles in the United
States (GAAP). To supplement eHealth’s condensed consolidated financial
statements presented in accordance with GAAP, eHealth presents investors
with certain non-GAAP financial measures, including non-GAAP operating
income (loss); non-GAAP operating margins; adjusted earnings before
interest, taxes, depreciation and amortization (Adjusted EBITDA);
non-GAAP net income (loss) and non-GAAP net income (loss) per diluted
share.
-
Non-GAAP operating income (loss) consists of GAAP operating income
(loss) excluding the following items:
-
the effects of expensing stock-based compensation related to stock
options and restricted stock units in accordance with FASB ASC Topic
718,
-
amortization of intangible assets, and
-
restructuring charge (benefit).
-
Non-GAAP operating margins are calculated by dividing non-GAAP
operating income (loss) by GAAP total revenue.
-
Adjusted EBITDA is calculated by adding stock-based compensation,
depreciation and amortization expense, amortization of intangible
assets, restructuring charge (benefit), other income (expense) and
provision (benefit) for income taxes to GAAP net income (loss).
eHealth believes that the presentation of these non-GAAP financial
measures provide important supplemental information to management and
investors regarding financial and business trends relating to 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 operating income (loss), non-GAAP operating margins, Adjusted
EBITDA, non-GAAP net income (loss) and non-GAAP net income (loss) per
diluted share are not calculated in accordance with GAAP, and should be
considered supplemental to, and not as a substitute for, or superior to,
financial measures calculated in accordance with GAAP. Non-GAAP
financial measures used in this press release have limitations in that
they do not reflect all of the revenue and costs associated with the
operations of 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 operating income (loss), GAAP operating margins, 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.
|
|
|
EHEALTH, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
(In thousands, unaudited)
|
|
|
|
|
|
December 31,
|
|
September 30,
|
|
|
|
2015
|
|
2016
|
|
Assets
|
|
(1)
|
|
(unaudited)
|
|
Assets
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
62,710
|
|
|
$
|
67,268
|
|
|
Accounts receivable
|
|
9,647
|
|
|
7,613
|
|
|
Prepaid expenses and other current assets
|
|
5,185
|
|
|
5,964
|
|
|
Total current assets
|
|
77,542
|
|
|
80,845
|
|
|
Property and equipment, net
|
|
7,364
|
|
|
6,104
|
|
|
Other assets
|
|
4,697
|
|
|
4,348
|
|
|
Intangible assets, net
|
|
9,620
|
|
|
8,840
|
|
|
Goodwill
|
|
14,096
|
|
|
14,096
|
|
|
Total assets
|
|
$
|
113,319
|
|
|
$
|
114,233
|
|
|
Liabilities and stockholders’ equity
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
Accounts payable
|
|
$
|
3,012
|
|
|
$
|
2,332
|
|
|
Accrued compensation and benefits
|
|
14,386
|
|
|
9,030
|
|
|
Accrued marketing expenses
|
|
10,698
|
|
|
1,656
|
|
|
Deferred revenue
|
|
392
|
|
|
1,416
|
|
|
Other current liabilities
|
|
3,448
|
|
|
3,922
|
|
|
Total current liabilities
|
|
31,936
|
|
|
18,356
|
|
|
Non-current liabilities
|
|
4,962
|
|
|
3,275
|
|
|
Stockholders’ equity:
|
|
|
|
|
|
Common stock
|
|
29
|
|
|
29
|
|
|
Additional paid-in capital
|
|
266,699
|
|
|
271,070
|
|
|
Treasury stock, at cost
|
|
(199,998
|
)
|
|
(199,998
|
)
|
|
Retained earnings
|
|
9,498
|
|
|
21,320
|
|
|
Accumulated other comprehensive income
|
|
193
|
|
|
181
|
|
|
Total stockholders’ equity
|
|
76,421
|
|
|
92,602
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
113,319
|
|
|
$
|
114,233
|
|
|
|
|
(1)
|
The condensed consolidated balance sheet at December 31, 2015 has
been derived from the audited consolidated financial statements at
that date.
|
|
|
|
EHEALTH, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
(In thousands, except per share amounts, unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
Commission
|
|
$
|
34,942
|
|
|
29,941
|
|
|
$
|
130,157
|
|
|
$
|
133,977
|
|
|
Other
|
|
3,282
|
|
|
2,138
|
|
|
9,248
|
|
|
9,223
|
|
|
Total revenue
|
|
38,224
|
|
|
32,079
|
|
|
139,405
|
|
|
143,200
|
|
|
Operating costs and expenses:
|
|
|
|
|
|
|
|
|
|
Cost of revenue
|
|
443
|
|
|
30
|
|
|
3,527
|
|
|
2,747
|
|
|
Marketing and advertising (1)
|
|
9,349
|
|
|
10,206
|
|
|
44,086
|
|
|
44,024
|
|
|
Customer care and enrollment (1)
|
|
9,462
|
|
|
11,259
|
|
|
28,981
|
|
|
31,869
|
|
|
Technology and content (1)
|
|
8,036
|
|
|
8,257
|
|
|
27,400
|
|
|
25,053
|
|
|
General and administrative (1)
|
|
7,749
|
|
|
9,122
|
|
|
23,237
|
|
|
28,066
|
|
|
Restructuring charge (benefit)
|
|
—
|
|
|
(139
|
)
|
|
4,541
|
|
|
(297
|
)
|
|
Amortization of intangible assets
|
|
260
|
|
|
260
|
|
|
893
|
|
|
780
|
|
|
Total operating costs and expenses
|
|
35,299
|
|
|
38,995
|
|
|
132,665
|
|
|
132,242
|
|
|
Income (loss) from operations
|
|
2,925
|
|
|
(6,916
|
)
|
|
6,740
|
|
|
10,958
|
|
|
Other income (expense)
|
|
(27
|
)
|
|
7
|
|
|
(50
|
)
|
|
(25
|
)
|
|
Income (loss) before benefit for income taxes
|
|
2,898
|
|
|
(6,909
|
)
|
|
6,690
|
|
|
11,080
|
|
|
Benefits for income taxes
|
|
(737
|
)
|
|
(1,173
|
)
|
|
(613
|
)
|
|
(889
|
)
|
|
Net income (loss)
|
|
$
|
3,635
|
|
|
$
|
(5,736
|
)
|
|
$
|
7,303
|
|
|
$
|
11,822
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.20
|
|
|
$
|
(0.31
|
)
|
|
$
|
0.41
|
|
|
$
|
0.65
|
|
|
Diluted
|
|
$
|
0.20
|
|
|
$
|
(0.31
|
)
|
|
$
|
0.40
|
|
|
$
|
0.65
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average number of shares used in per share amounts:
|
|
|
|
|
|
|
|
|
|
Basic
|
|
18,093
|
|
|
18,329
|
|
|
17,969
|
|
|
18,247
|
|
|
Diluted
|
|
18,240
|
|
|
18,329
|
|
|
18,079
|
|
|
18,323
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Includes stock-based compensation as follows:
|
|
|
|
|
|
|
|
|
|
Marketing and advertising
|
|
$
|
461
|
|
|
$
|
483
|
|
|
$
|
1,498
|
|
|
$
|
1,455
|
|
|
Customer care and enrollment
|
|
110
|
|
|
90
|
|
|
366
|
|
|
360
|
|
|
Technology and content
|
|
362
|
|
|
385
|
|
|
1,308
|
|
|
1,293
|
|
|
General and administrative
|
|
643
|
|
|
389
|
|
|
2,149
|
|
|
2,248
|
|
|
Restructuring charge
|
|
—
|
|
|
—
|
|
|
113
|
|
|
—
|
|
|
Total
|
|
$
|
1,576
|
|
|
$
|
1,347
|
|
|
$
|
5,434
|
|
|
$
|
5,356
|
|
|
|
|
EHEALTH, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(In thousands, unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
Operating activities
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
3,635
|
|
|
$
|
(5,736
|
)
|
|
$
|
7,303
|
|
|
$
|
11,822
|
|
|
Adjustments to reconcile net income (loss) to net cash provided by
operating activities:
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
1,014
|
|
|
815
|
|
|
3,122
|
|
|
2,749
|
|
|
Amortization of internally-developed software
|
|
131
|
|
|
224
|
|
|
449
|
|
|
659
|
|
|
Amortization of book-of-business consideration
|
|
7
|
|
|
5
|
|
|
1,998
|
|
|
1,608
|
|
|
Amortization of intangible assets
|
|
260
|
|
|
260
|
|
|
893
|
|
|
780
|
|
|
Stock-based compensation expense
|
|
1,576
|
|
|
1,347
|
|
|
5,434
|
|
|
5,356
|
|
|
Other non-cash items
|
|
94
|
|
|
(39
|
)
|
|
180
|
|
|
(90
|
)
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
1,337
|
|
|
6,318
|
|
|
(618
|
)
|
|
2,034
|
|
|
Prepaid expenses and other assets
|
|
(908
|
)
|
|
(668
|
)
|
|
(1,150
|
)
|
|
(1,236
|
)
|
|
Accounts payable
|
|
3
|
|
|
174
|
|
|
(3,892
|
)
|
|
(456
|
)
|
|
Accrued compensation and benefits
|
|
2,878
|
|
|
531
|
|
|
3,037
|
|
|
(5,356
|
)
|
|
Accrued marketing expenses
|
|
(415
|
)
|
|
(20
|
)
|
|
(7,411
|
)
|
|
(9,042
|
)
|
|
Deferred revenue
|
|
3,082
|
|
|
909
|
|
|
2,650
|
|
|
1,024
|
|
|
Accrued restructuring charge
|
|
(80
|
)
|
|
(146
|
)
|
|
489
|
|
|
(433
|
)
|
|
Other liabilities
|
|
(1,689
|
)
|
|
(2,449
|
)
|
|
(12
|
)
|
|
(636
|
)
|
|
Net cash provided by operating activities
|
|
10,925
|
|
|
1,525
|
|
|
12,472
|
|
|
8,783
|
|
|
|
|
|
|
|
|
|
|
|
|
Investing activities
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment and other assets
|
|
(903
|
)
|
|
(845
|
)
|
|
(2,335
|
)
|
|
(3,165
|
)
|
|
Net cash used in investing activities
|
|
(903
|
)
|
|
(845
|
)
|
|
(2,335
|
)
|
|
(3,165
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Financing activities
|
|
|
|
|
|
|
|
|
|
Net proceeds from exercise of common stock options
|
|
277
|
|
|
—
|
|
|
1,326
|
|
|
60
|
|
|
Cash used to net-share settle equity awards
|
|
(88
|
)
|
|
(100
|
)
|
|
(824
|
)
|
|
(1,044
|
)
|
|
Principal payments in connection with capital leases
|
|
(17
|
)
|
|
(21
|
)
|
|
(57
|
)
|
|
(64
|
)
|
|
Net cash provided by (used in) financing activities
|
|
172
|
|
|
(121
|
)
|
|
445
|
|
|
(1,048
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents
|
|
10
|
|
|
(5
|
)
|
|
19
|
|
|
(12
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash equivalents
|
|
10,204
|
|
|
554
|
|
|
10,601
|
|
|
4,558
|
|
|
Cash and cash equivalents at beginning of period
|
|
51,812
|
|
|
66,714
|
|
|
51,415
|
|
|
62,710
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
62,016
|
|
|
$
|
67,268
|
|
|
$
|
62,016
|
|
|
$
|
67,268
|
|
|
|
|
EHEALTH, INC.
|
|
SUMMARY OF SELECTED METRICS
|
|
(Unaudited)
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
|
|
2015
|
|
2016
|
|
Percentage Change
|
|
2015
|
|
2016
|
|
Percentage Change
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Submitted applications:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare submitted applications (1)
|
|
19,200
|
|
24,100
|
|
26
|
%
|
|
58,000
|
|
87,700
|
|
51
|
%
|
|
IFP submitted applications (2)
|
|
22,500
|
|
8,900
|
|
(60
|
)%
|
|
186,400
|
|
93,000
|
|
(50
|
)%
|
|
Other submitted applications (3)
|
|
70,600
|
|
56,400
|
|
(20
|
)%
|
|
239,100
|
|
214,400
|
|
(10
|
)%
|
|
Total submitted applications (4)
|
|
112,300
|
|
89,400
|
|
(20
|
)%
|
|
483,500
|
|
395,100
|
|
(18
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare Advantage submitted applications (5)
|
|
14,800
|
|
17,100
|
|
16
|
%
|
|
43,600
|
|
65,200
|
|
50
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commission revenue (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare commission revenue (6)
|
|
$
|
6,578
|
|
$
|
6,558
|
|
—
|
%
|
|
$
|
42,649
|
|
$
|
58,297
|
|
37
|
%
|
|
IFP commission revenue (7)
|
|
21,535
|
|
17,137
|
|
(20
|
)%
|
|
67,439
|
|
56,998
|
|
(15
|
)%
|
|
Other commission revenue (8)
|
|
6,829
|
|
6,246
|
|
(9
|
)%
|
|
20,069
|
|
18,682
|
|
(7
|
)%
|
|
Total commission revenue (9)
|
|
$
|
34,942
|
|
$
|
29,941
|
|
(14
|
)%
|
|
$
|
130,157
|
|
$
|
133,977
|
|
3
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30,
|
|
|
|
|
|
|
|
|
|
|
|
2015
|
|
2016
|
|
Percentage Change
|
|
|
|
|
|
|
|
Estimated membership:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medicare estimated membership (10)
|
|
182,700
|
|
242,500
|
|
33
|
%
|
|
|
|
|
|
|
|
IFP estimated membership (11)
|
|
518,000
|
|
390,400
|
|
(25
|
)%
|
|
|
|
|
|
|
|
Other estimated membership (12)
|
|
397,400
|
|
355,600
|
|
(11
|
)%
|
|
|
|
|
|
|
|
Total estimated membership (13)
|
|
1,098,100
|
|
988,500
|
|
(10
|
)%
|
|
|
|
|
|
|
|
|
|
|
(1)
|
Medicare-related health insurance applications submitted on our
website or through our customer care center during the period,
including Medicare Advantage, Medicare Part D prescription drug and
Medicare Supplement plans. Applications are counted as submitted
when the applicant completes the application and either clicks the
submit button on our website or provides verbal authorization to
submit the application. The applicant may have additional actions to
take before the application will be reviewed by the insurance
carrier, such as providing additional information. In addition, an
applicant may submit more than one application.
|
|
(2)
|
Major medical Individual and Family plan ("IFP") health insurance
applications submitted on our website during the period.
Applications are counted as submitted when the applicant completes
the application, clicks the submit button on our website and submits
the application to us. The applicant may have additional actions to
take before the application will be reviewed by the insurance
carrier, such as providing additional information. In addition, an
applicant may submit more than one application. We define our IFP
offerings as major medical individual and family health insurance
plans, which does not include Medicare-related, small business or
ancillary plans (primarily consisting of short-term, dental, life,
vision, and accident insurance plans).
|
|
(3)
|
Applications for health insurance plans other than Medicare and IFP
submitted on our website during the period. Applications for
ancillary plans are counted as submitted when the applicant
completes the application, clicks the submit button on our website
and submits the application to us. Applications for small business
plans are counted as submitted when the applicant completes the
application, the employees complete their applications, the
applicant submits the application to us and we submit the
application to the carrier. The applicant may have additional
actions to take before the application will be reviewed by the
insurance carrier, such as providing additional information. In
addition, an applicant may submit more than one application.
|
|
(4)
|
Applications for all health insurance plans submitted on our website
or through our customer care center during the period. See notes
(1), (2) and (3) above for more information as to what constitutes a
submitted application.
|
|
(5)
|
Medicare Advantage plan health insurance applications submitted on
our website or through our customer care center during the period.
Applications are counted as submitted when the applicant completes
the application and either clicks the submit button on our website
or provides verbal authorization to submit the application. The
applicant may have additional actions to take before the
application will be reviewed by the insurance carrier, such as
providing additional information. In addition, an applicant may
submit more than one application. Medicare Advantage submitted
applications are included in Medicare submitted applications - See
Note 1 above for more detail.
|
|
(6)
|
Commission revenue recognized on all Medicare-related health
insurance during the period.
|
|
(7)
|
Commission revenue recognized on all IFP health insurance during the
period, including commission overrides.
|
|
(8)
|
Commission revenue recognized on all insurance other than
Medicare-related health insurance and IFP health insurance during
the period.
|
|
(9)
|
Total commission revenue recognized on all insurance plans during
the period.
|
|
(10)
|
Estimated number of members active on Medicare-related health
insurance as of the date indicated. See the note below for
additional information regarding our calculation of Medicare
estimated membership.
|
|
(11)
|
Estimated number of members active on IFP health insurance plans as
of the date indicated. See the note below for additional information
regarding our calculation of IFP estimated membership.
|
|
(12)
|
Estimated number of members active on insurance plans other than
Medicare-related health insurance and IFP health insurance plans as
of the date indicated. See the note below for additional information
regarding our calculation of other estimated membership.
|
|
(13)
|
Estimated number of members active on all insurance plans as of the
date indicated. See the note below for additional information
regarding our calculation of total estimated membership.
|
|
|
|
Note:
Health insurance carriers bill and collect insurance premiums paid by
our members. Health insurance carriers do not report to us the number of
members that we have as of a given date. The majority of our
non-Medicare 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 non-Medicare 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. We estimate the number of continuing members on all
policies as of a specific date as follows:
-
For Medicare-related health insurance plans, we take the number of
members for whom we have received or applied a commission payment
during the month of estimation.
-
For IFP health insurance plans, we take the sum of (i) the number of
IFP members for whom we have received or applied a commission payment
for the month that is six months prior to the date of estimation after
reducing that number using historical experience for assumed member
cancellations over the six-month period; and (ii) the number of
approved members over the six-month period prior to the date of
estimation after reducing that number by the percentage of members who
do not accept their approved policy from the same month of the
previous year for each of the six months prior to the date of
estimation 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 six-month 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.
-
For ancillary health insurance plans (such as short-term, dental,
vision, accident and student), we take the sum of (i) the number of
members for whom we have received or applied a commission payment for
the month that is one to three months prior to the date of estimation
(after reducing that number using historical experience for assumed
member cancellations over the one to three-month period); and (ii) the
number of approved members over the one to three-month period prior to
the date of estimation (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 one to three-month 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. For small business health insurance plans, we
estimate the number of members using the number of initial members at
the time the group is approved, and we update this number for changes
in membership if such changes are reported to us by the group or
carrier in the period it is reported. 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 to us. We often are made aware of policy cancellations at
the time of annual renewal and update our membership statistics
accordingly in the period they are reported.
A member who purchases and is active on multiple standalone insurance
plans will be counted as a member more than once. For example, a member
who is active on both an individual and family health insurance plan and
a standalone dental plan will be counted as two continuing members.
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. In
addition, and 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 such as health care
reform implementation on our membership retention. Health care reform
and 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.
|
|
|
EHEALTH, INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(In thousands, except per share amounts, unaudited)
|
|
|
|
|
|
Three Months Ended September 30,
|
|
|
|
2015
|
|
2016
|
|
|
|
Amount
|
|
Percent of Total Revenue
|
|
Amount
|
|
Percent of Total Revenue
|
|
GAAP income (loss) from operations
|
|
$
|
2,925
|
|
|
8
|
%
|
|
(6,916
|
)
|
|
(22
|
)%
|
|
Stock-based compensation expense (1)
|
|
1,576
|
|
|
4
|
%
|
|
1,347
|
|
|
4
|
%
|
|
Restructuring benefit (2)
|
|
—
|
|
|
—
|
%
|
|
(139
|
)
|
|
—
|
%
|
|
Amortization of intangible assets (3)
|
|
260
|
|
|
1
|
%
|
|
260
|
|
|
1
|
%
|
|
Non-GAAP income (loss) from operations
|
|
$
|
4,761
|
|
|
12
|
%
|
|
$
|
(5,448
|
)
|
|
(17
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
3,635
|
|
|
10
|
%
|
|
$
|
(5,736
|
)
|
|
(18
|
)%
|
|
Stock-based compensation expense (1)
|
|
1,576
|
|
|
4
|
%
|
|
1,347
|
|
|
4
|
%
|
|
Restructuring benefit (2)
|
|
—
|
|
|
—
|
%
|
|
(139
|
)
|
|
—
|
%
|
|
Amortization of intangible assets (3)
|
|
260
|
|
|
1
|
%
|
|
260
|
|
|
1
|
%
|
|
Non-GAAP net income (loss)
|
|
$
|
5,471
|
|
|
14
|
%
|
|
$
|
(4,268
|
)
|
|
(13
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP marketing and advertising expense
|
|
$
|
9,349
|
|
|
24
|
%
|
|
$
|
10,206
|
|
|
32
|
%
|
|
Stock-based compensation expense (1)
|
|
(461
|
)
|
|
(1
|
)%
|
|
(483
|
)
|
|
(2
|
)%
|
|
Non-GAAP marketing and advertising expense
|
|
$
|
8,888
|
|
|
23
|
%
|
|
$
|
9,723
|
|
|
30
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP customer care and enrollment expense
|
|
$
|
9,462
|
|
|
25
|
%
|
|
$
|
11,259
|
|
|
35
|
%
|
|
Stock-based compensation expense (1)
|
|
(110
|
)
|
|
—
|
%
|
|
(90
|
)
|
|
—
|
%
|
|
Non-GAAP customer care and enrollment expense
|
|
$
|
9,352
|
|
|
25
|
%
|
|
$
|
11,169
|
|
|
35
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP technology and content expense
|
|
$
|
8,036
|
|
|
21
|
%
|
|
$
|
8,257
|
|
|
26
|
%
|
|
Stock-based compensation expense (1)
|
|
(362
|
)
|
|
(1
|
)%
|
|
(385
|
)
|
|
(1
|
)%
|
|
Non-GAAP technology and content expense
|
|
$
|
7,674
|
|
|
19
|
%
|
|
$
|
7,872
|
|
|
25
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expense
|
|
$
|
7,749
|
|
|
20
|
%
|
|
$
|
9,122
|
|
|
28
|
%
|
|
Stock-based compensation expense (1)
|
|
(643
|
)
|
|
(2
|
)%
|
|
(389
|
)
|
|
(1
|
)%
|
|
Non-GAAP general and administrative expense
|
|
$
|
7,106
|
|
|
18
|
%
|
|
$
|
8,733
|
|
|
27
|
%
|
|
|
|
Explanation of adjustments
|
|
|
|
(1)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude the effect of expensing
stock-based compensation related to stock options and restricted
stock units in accordance with FASB ASC Topic 718.
|
|
(2)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude restructuring charge (benefit).
|
|
(3)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude amortization of intangible
assets.
|
|
|
|
|
|
|
EHEALTH, INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(In thousands, except per share amounts, unaudited)
|
|
|
|
|
|
Nine Months Ended September 30,
|
|
|
|
2015
|
|
2016
|
|
|
|
Amount
|
|
Percent of Total Revenue
|
|
Amount
|
|
Percent of Total Revenue
|
|
GAAP income from operations
|
|
$
|
6,740
|
|
|
5
|
%
|
|
10,958
|
|
|
8
|
%
|
|
Stock-based compensation expense (1)
|
|
5,321
|
|
|
4
|
%
|
|
5,356
|
|
|
4
|
%
|
|
Restructuring charge (benefit) (2)
|
|
4,541
|
|
|
3
|
%
|
|
(297
|
)
|
|
—
|
%
|
|
Amortization of intangible assets (3)
|
|
893
|
|
|
1
|
%
|
|
780
|
|
|
1
|
%
|
|
Non-GAAP income from operations
|
|
$
|
17,495
|
|
|
13
|
%
|
|
$
|
16,797
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income
|
|
$
|
7,303
|
|
|
5
|
%
|
|
$
|
11,822
|
|
|
8
|
%
|
|
Stock-based compensation expense (1)
|
|
5,321
|
|
|
4
|
%
|
|
5,356
|
|
|
4
|
%
|
|
Restructuring charge (benefit) (2)
|
|
4,541
|
|
|
3
|
%
|
|
(297
|
)
|
|
—
|
%
|
|
Amortization of intangible assets (3)
|
|
893
|
|
|
1
|
%
|
|
780
|
|
|
1
|
%
|
|
Non-GAAP net income
|
|
$
|
18,058
|
|
|
13
|
%
|
|
$
|
17,661
|
|
|
12
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP marketing and advertising expense
|
|
$
|
44,086
|
|
|
32
|
%
|
|
$
|
44,024
|
|
|
31
|
%
|
|
Stock-based compensation expense (1)
|
|
(1,498
|
)
|
|
(1
|
)%
|
|
(1,455
|
)
|
|
(1
|
)%
|
|
Non-GAAP marketing and advertising expense
|
|
$
|
42,588
|
|
|
31
|
%
|
|
$
|
42,569
|
|
|
38
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP customer care and enrollment expense
|
|
$
|
28,981
|
|
|
21
|
%
|
|
$
|
31,869
|
|
|
22
|
%
|
|
Stock-based compensation expense (1)
|
|
(366
|
)
|
|
—
|
%
|
|
(360
|
)
|
|
—
|
%
|
|
Non-GAAP customer care and enrollment expense
|
|
$
|
28,615
|
|
|
21
|
%
|
|
$
|
31,362
|
|
|
28
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP technology and content expense
|
|
$
|
27,400
|
|
|
20
|
%
|
|
$
|
25,053
|
|
|
17
|
%
|
|
Stock-based compensation expense (1)
|
|
(1,308
|
)
|
|
(1
|
)%
|
|
(1,293
|
)
|
|
(1
|
)%
|
|
Non-GAAP technology and content expense
|
|
$
|
26,092
|
|
|
19
|
%
|
|
$
|
23,760
|
|
|
21
|
%
|
|
|
|
|
|
|
|
|
|
|
|
GAAP general and administrative expense
|
|
$
|
23,237
|
|
|
17
|
%
|
|
$
|
28,066
|
|
|
20
|
%
|
|
Stock-based compensation expense (1)
|
|
(2,149
|
)
|
|
(2
|
)%
|
|
(2,248
|
)
|
|
(2
|
)%
|
|
Non-GAAP general and administrative expense
|
|
$
|
21,088
|
|
|
15
|
%
|
|
$
|
25,818
|
|
|
23
|
%
|
|
|
|
Explanation of adjustments
|
|
|
|
(1)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude the effect of expensing
stock-based compensation related to stock options and restricted
stock units in accordance with FASB ASC Topic 718.
|
|
(2)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude restructuring charge (benefit).
|
|
(3)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude amortization of intangible
assets.
|
|
|
|
|
|
|
EHEALTH, INC.
|
|
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES
|
|
(In thousands, except per share amounts, unaudited)
|
|
|
|
|
|
Three Months Ended
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
September 30,
|
|
|
|
2015
|
|
2016
|
|
2015
|
|
2016
|
|
GAAP net income (loss) per share, diluted
|
|
$
|
0.20
|
|
|
$
|
(0.31
|
)
|
|
$
|
0.40
|
|
|
$
|
0.65
|
|
|
Stock-based compensation expense (1)
|
|
0.09
|
|
|
0.07
|
|
|
0.30
|
|
|
0.29
|
|
|
Restructuring charge (benefit) (2)
|
|
—
|
|
|
—
|
|
|
0.25
|
|
|
(0.02
|
)
|
|
Amortization of intangible assets (3)
|
|
0.01
|
|
|
0.01
|
|
|
0.05
|
|
|
0.04
|
|
|
Non-GAAP net income (loss) per share, diluted
|
|
$
|
0.30
|
|
|
$
|
(0.23
|
)
|
|
$
|
1.00
|
|
|
$
|
0.96
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP net income (loss)
|
|
$
|
3,635
|
|
|
$
|
(5,736
|
)
|
|
$
|
7,303
|
|
|
$
|
11,822
|
|
|
Stock-based compensation expense (1)
|
|
1,576
|
|
|
1,347
|
|
|
5,434
|
|
|
5,356
|
|
|
Depreciation and amortization
|
|
1,014
|
|
|
815
|
|
|
3,122
|
|
|
2,749
|
|
|
Amortization of intangible assets (3)
|
|
260
|
|
|
260
|
|
|
893
|
|
|
780
|
|
|
Restructuring charge (benefit) (2)
|
|
—
|
|
|
(139
|
)
|
|
4,541
|
|
|
(297
|
)
|
|
Other income (expense) (4)
|
|
27
|
|
|
(7
|
)
|
|
50
|
|
|
25
|
|
|
Benefit for income taxes (5)
|
|
(737
|
)
|
|
(1,173
|
)
|
|
(613
|
)
|
|
(889
|
)
|
|
Adjusted EBITDA
|
|
$
|
5,775
|
|
|
$
|
(4,633
|
)
|
|
$
|
20,730
|
|
|
$
|
19,546
|
|
|
|
|
Explanation of adjustments
|
|
|
|
(1)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude the effect of expensing
stock-based compensation related to stock options and restricted
stock units in accordance with FASB ASC Topic 718.
|
|
(2)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude restructuring charge (benefit).
|
|
(3)
|
Non-GAAP income (loss) from operations, non-GAAP net income (loss),
non-GAAP net income (loss) per share, diluted, non-GAAP Adjusted
EBITDA, and non-GAAP expenses exclude amortization of intangible
assets.
|
|
(4)
|
Non-GAAP Adjusted EBITDA excludes other income (expense).
|
|
(5)
|
Non-GAAP Adjusted EBITDA excludes benefit for income tax.
|

View source version on businesswire.com: http://www.businesswire.com/news/home/20161027006837/en/
Source: eHealth, Inc.
Investor Relations Contact:
eHealth, Inc.
Kate
Sidorovich, CFA, 650-210-3111
Vice President Investor Relations
kate.sidorovich@ehealth.com
http://ir.ehealthinsurance.com