c21a9e5210e84e2

f

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON,  D.C. 20549 

 

 

 

FORM 8-K

 

CURRENT REPORT

 

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

 

Date of Report (date of earliest event reported): February 14, 2013

 

 

 

EHEALTH, INC.

(Exact Name of Registrant as Specified in its Charter)

 

 

 

 

 

Delaware

001-33071

56-2357876

(State or other jurisdiction of

(Commission File Number)

(I.R.S. Employer

incorporation)

 

Identification No.)

 

440 EAST MIDDLEFIELD ROAD 

MOUNTAIN  VIEW,  CALIFORNIA 94043

(Address of principal executive offices)            (Zip Code)

 

(650) 584-2700

(Registrant’s telephone number, including area code)

 

Not Applicable

(Former name or former address, if changed since last report)

 

 

 

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o   Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o   Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o   Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o   Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 

 

 


 

Section 2 — Financial Information

Item 2.02Results of Operations and Financial Condition.

On February 14, 2013, eHealth, Inc. (the “Company”) issued a press release announcing its financial results for the fourth quarter and fiscal year ended December  31, 2012. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.

The information in Item 2.02 of this Current Report on Form 8-K and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Except as shall be expressly set forth by specific reference in such filing, the information contained herein and in the accompanying exhibit shall not be incorporated by reference into any filing with the Securities and Exchange Commission made by the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.  

 

Section 9 — Financial Statements and Exhibits

Item 9.01Financial Statements and Exhibits.

 

(d)Exhibits

 

 

Exhibit No.

Description

99.1

Press Release of eHealth, Inc. dated February 14, 2013

 

(eHealth, Inc. Announces Fourth Quarter and Fiscal 2012 Results)

 

 

 


 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

Date: February 14, 2013

/ s /  Stuart M. Huizinga

Stuart M. Huizinga

Chief Financial Officer

(Principal Financial and Accounting Officer)

 

 


 

EXHIBIT INDEX

 

 

 

 

 

Exhibit No.

Description

99.1

Press Release of eHealth, Inc. dated February 14, 2013

 

(eHealth, Inc. Announces Fourth Quarter and Fiscal 2012 Results)

 

 

 


Exhibit 99_1

Exhibit 99.1

Picture 1

eHealth, Inc. Announces Fourth Quarter and Fiscal 2012 Results

Fourth Quarter 2012 Overview

·

Revenue of $45.3 million, an increase of 5% compared to the fourth quarter of 2011

·

Submitted applications for IFP products increased 10% from the fourth quarter of 2011

·

Total estimated members increased 21% from the fourth quarter of 2011

·

Operating income of $4.3 million, compared to operating income of $4.4 million for the fourth quarter of 2011

·

GAAP net income of $2.4  million, or $0.11 per diluted share. Fourth quarter 2012 GAAP net income includes a negative impact of $0.3 million or $0.01 per diluted share from an asset impairment charge

·

Cash flows from operations were $5.2 million, an increase of 106% compared to the fourth quarter of 2011

 

MOUNTAIN VIEW, Calif.—February 14, 2013—eHealth, Inc. (NASDAQ: EHTH), America’s first and largest private health insurance exchange, announced today its financial results for the fourth quarter and fiscal year ended December 31, 2012.

 

Gary Lauer, chief executive officer of eHealth stated, “In 2012 we achieved good progress across the key areas of our business. We returned to annual revenue and GAAP earnings growth after a challenging 2011, completed the transition of our Medicare business to a direct fulfillment model ahead of schedule, and saw a significant improvement in our Individual and Family Plan business.”   

 

Fourth Quarter 2012 Results

 

RevenueRevenue for the fourth quarter of 2012 totaled $45.3 million, a 5% increase compared to revenue of $43.1 million for the fourth quarter of 2011. Commission revenue for the fourth quarter of 2012 totaled $37.3 million, a 19% increase compared to commission revenue of $31.3 million for the fourth quarter of 2011. Medicare revenue was $13.5 million for the fourth quarter of 2012, a 6% increase compared to Medicare revenue of $12.7 million for the fourth quarter of 2011.

 

Submitted ApplicationsSubmitted applications for individual and family products increased 10% in the fourth quarter of 2012 to 113,600 applications, compared to 103,200 applications in the fourth quarter of 2011.

 

MembershipTotal estimated membership at December 31, 2012 was 982,900 members, a 21% increase over estimated membership of 815,500 at December 31, 2011. Estimated individual and family plan membership was 709,700, a 5% increase over estimated membership of 675,000 at December 31, 2011. Estimated Medicare membership was 70,600, a 191% increase over estimated membership of 24,300 at December 31, 2011. Total approved members, including individual and family plan, Medicare plan and other product members, increased 34% to 186,700 members in the fourth quarter of 2012, compared to 139,600 in the fourth quarter of 2011.

 

Income from OperationsOperating income for the fourth quarter of 2012 was $4.3 million, compared to operating income of $4.4 million for the fourth quarter of 2011. Operating margins were 10% in both the fourth quarters of 2012 and 2011. Non-GAAP operating income for the fourth quarter of 2012 was $6.4 million, representing a  decrease of 3% compared to non-GAAP operating income of $6.6 million for the fourth quarter of 2011. Non-GAAP operating margins were 14%  and 15% in the fourth quarters of 2012 and 2011, respectively. Non-GAAP operating income and margins in the fourth quarter of 2012 exclude $0.4 million for an asset impairment charge, $1.3 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense. Non-GAAP operating income and margins in the fourth quarter of 2011 exclude $1.5 million of stock-based compensation expense and $0.8 million of intangible asset amortization expense.

 

 


 

EBITDA—EBITDA for the fourth quarter of 2012 was $6.6 million, representing a  decrease of 8% compared to EBITDA of $7.2 million for the fourth quarter of 2011.

 

Pre-tax IncomePre-tax income for the fourth quarter of 2012 was $4.3 million, compared to pre-tax income of $4.4 million for the fourth quarter of 2011.

 

Net IncomeNet income for the fourth quarter of 2012 was $2.4 million, or $0.11 per diluted share, compared to net income of $2.3 million, or $0.11 per diluted share for the fourth quarter of 2011. Non-GAAP net income for the fourth quarter of 2012 was $3.9 million, or $0.18 per diluted share, compared to non-GAAP net income of $3.7 million, or $0.18 per diluted share for the fourth quarter of 2011. Non-GAAP net income and non-GAAP net income per diluted share in the fourth quarter of 2012 exclude $0.4 million for an asset impairment charge, $1.3 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense, less $0.7 million for related income tax benefit. Non-GAAP net income and non-GAAP net income per diluted share in the fourth quarter of 2011 exclude $1.5 million of stock-based compensation expense and $0.8 million of intangible asset amortization expense, less $0.8 million for related income tax benefit.

 

Cash FlowsCash flows from operations for the fourth quarter of 2012 were $5.2 million, representing a  106% increase compared to cash flows from operations of $2.5 million for the fourth quarter of 2011. 

 

Fiscal 2012 Results

 

Revenue—Revenue totaled $155.5 million for the year ended December 31, 2012, a 3% increase compared to revenue of $151.6 million for the year ended December 31, 2011. Medicare revenue was approximately $31.3 million for the year ended December 31, 2012, a 53% increase compared to Medicare revenue of $20.4 million for the year ended December 31, 2011.

Income from Operations—Operating income for the year ended December 31, 2012 was $13.4 million, compared to operating income of $13.2 million for the year ended December 31, 2011. Operating margins were 9% for both years ended December 31, 2012 and 2011, respectively. Non-GAAP operating income for the year ended December 31, 2012 was $21.1 million, representing a decrease of 6% compared to non-GAAP operating income of $22.4 million for the year ended December 31, 2011. Non-GAAP operating margins were 14% and 15% in the years ended December 31, of 2012 and 2011, respectively. Non-GAAP operating income and margins for the year ended December 31, 2012 exclude $0.4 million for an asset impairment charge, $5.6 million of stock-based compensation expense and $1.6 million of intangible asset amortization expense. Non-GAAP operating income and margins for the year ended December 31, 2011 exclude $7.1  million of stock-based compensation expense and $2.0 million of intangible asset amortization expense.

 

EBITDA—EBITDA for the year ended December 31, 2012 was $23.1 million, compared to EBITDA of $24.7 million for the year ended December 31, 2011.

Pre-tax Income—Pre-tax income for the year ended December 31, 2012 was $13.5  million, compared to pre-tax income of $13.2 million for the year ended December 31, 2011.

 

Net Income—Net income for the year ended December 31, 2012 was $7.1 million, or $0.34 per diluted share, compared to net income for the year ended December 31, 2011 of $6.7 million, or $0.31 per diluted share. Non-GAAP net income for the year ended December 31, 2012 was $12.6 million, or $0.61 per diluted share, compared to non-GAAP net income of $12.8 million, or $0.59 per diluted share for the year ended December 31, 2011. Non-GAAP net income and non-GAAP net income per diluted share for the year ended December 31, 2012 exclude $0.4 million for an asset impairment charge, $5.6 million of stock-based compensation expense and $1.6 million of intangible asset amortization expense, less $2.2 million for related income tax benefit. Non-GAAP net income and non-GAAP net income per diluted share for the year ended December 31, 2011 exclude $7.1 million of stock-based compensation expense and $2.0 million of intangible asset amortization expense, less $3.0 million for related income tax benefit.

Cash Flows and Cash Balance—Cash flows from operations for the year ended December 31, 2012 were $24.9 million, representing a  10%  increase compared to $22.5 million for the year ended December 31, 2011.

 

Cash and cash equivalents as of December 31, 2012 totaled $140.8 million, compared to $123.6 million as of December 31, 2011. The increase in cash and cash equivalents reflects $24.9 million of cash generated by

 


 

operating activities in the year ended December 31, 2012. Partially offsetting this increase was $6.2 million of cash consideration paid to a partner, whereby the partner transferred certain of its existing Medicare plan members to us as the broker of record on the underlying policies, and $9.4 million used to repurchase 0.6 million shares of our common stock in 2012 as part of our stock repurchase programs. In 2012, eHealth completed a $30 million share repurchase program at an average per share price of $13.78 and announced and started an additional $30 million share repurchase program.

 

2013 Guidance

 

eHealth is providing guidance for the full year ending December 31, 2013 based on information available as of February 14, 2013. These expectations are forward-looking statements and eHealth assumes no obligation to update these statements. Results may be materially different and are affected by the risk factors and uncertainties identified in this release and in eHealth’s annual and quarterly filings with the Securities and Exchange Commission.

 

 

 

 

 

 

 

Total revenue is expected to be in the range of $168 million to $174 million

 

 

 

 

 

 

 

 

Stock-based compensation expense is expected to be in the range of $6.0 million to $7.5 million

 

 

 

 

 

 

 

 

EBITDA* is expected to be in the range of $23 million to $29 million

 

 

 

 

 

 

 

 

Non-GAAP net income per diluted share** is expected to be in the range of $0.61 to $0.71 per share

 

*  EBITDA is calculated by adding stock-based compensation expense, depreciation and amortization expense, including intangible asset amortization expense, other (income) expense, net and provision for income taxes to GAAP net income.

 

** Non-GAAP net income per diluted share is calculated by excluding stock-based compensation expense, intangible asset amortization expense and the estimated tax benefit relating to these expenses.

 

Webcast and Conference Call Information

A Webcast and conference call will be held today, Thursday, February 14, 2013 at 5:00 p.m. Eastern Time / 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 866-783-2137 for domestic callers and 857-350-1596 for international callers. The participant passcode is 76455009. A telephone replay will be available two hours following the conclusion of the call for a period of 30 days and can be accessed by dialing 888-286-8010 for domestic callers and 617-801-6888 for international callers. The call ID for the replay is 52162037. 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) is the parent company of eHealthInsurance, America’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. eHealthInsurance offers thousands of individual, family and small business health plans underwritten by more than 180 of the nation's leading health insurance companies. eHealthInsurance is licensed to sell health insurance in all 50 states and the District of Columbia. Through the company’s eHealthTechnology solution (www.eHealthTechnology.com), eHealth is also a leading provider of health insurance exchange technology. eHealthTechnology’s exchange platform provides a suite of hosted e-commerce solutions that enable health plan providers, resellers and government entities to market and distribute products online. eHealth, Inc. also provides powerful online and pharmacy-based tools to help seniors navigate Medicare health insurance options, choose the right plan and enroll in select plans online through its wholly-owned subsidiary, PlanPrescriber.com (www.planprescriber.com) and through its Medicare website www.eHealthMedicare.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 future events, our future performance,

 


 

guidance for total revenue, stock-based compensation expense, EBITDA, non-GAAP net income per diluted share for the year ending December 31, 2012,  the utility to our investors of the non-GAAP financial measures presented is this release, our expectations regarding our future stock-based compensation costs and purchased intangible asset amoritization costs, and our estimates regarding income tax benefits. 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 and medical loss ratio requirements; eHealth’s ability to maintain its relationship with health insurance carriers; eHealth’s success in marketing and selling Medicare-related health insurance plans; eHealth’s ability to hire, train and retain licensed health insurance agents for its Medicare business; the need for health insurance carrier and regulatory approvals in connection with the marketing of Medicare-related insurance products; government disapproval of our use of marketing material, including call center scripts and our websites, to sell Medicare-related health insurance products; costs of acquiring new members; weak economic conditions; consumer awareness of the availability and accessibility of affordable health insurance; changes in member conversion rates; lack of membership growth and retention rates; changes in products offered on eHealth’s ecommerce platform; changes in commission rates or carrier underwriting practices; maintaining and enhancing eHealth’s brand identity; system failures, capacity constraints, data loss or online commerce security risks; dependence on acceptance of the Internet as a marketplace for the purchase and sale of health insurance; dependence upon Internet search engines; reliance on marketing partners; timing of receipt and accuracy of commission reports; payment practices of health insurance carriers; competition; our operations in China; success of eHealth’s sponsorship and advertising business; the licensing of the use of eHealth’s technology or our performance of services pursuant to government contracts; protection of intellectual property and defense of intellectual property rights claims; legal liability, regulatory penalties and negative publicity;changes in our management and key employees; management of business expansion and diversification; seasonality; impact of acquisitions, including risks associated with not realizing anticipated synergies and opportunities with respect to PlanPrescriber, Inc.; underperformance by PlanPrescriber, Inc.; PlanPrescriber’s maintenance of its relationships with its pharmacy and other partners that serve as a source of Medicare-related leads; government approval of marketing material, including websites relating to PlanPrescriber partner Medicare product lead referrals; maintenance of proper and effective internal controls; impact of provisions for income taxes; changes in laws and regulations, including 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 eHealth’s 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; non-GAAP operating margins; earnings before interest, taxes, depreciation and amortization (EBITDA); non-GAAP net income and non-GAAP net income per diluted share.

 

·

Non-GAAP operating income consists of GAAP operating income excluding the following items:

§

an asset impairment charge recorded in the fourth quarter of 2012,

§

the effects of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718, and

§

intangible asset amortization expense.

 

·

Non-GAAP operating margins are calculated by dividing non-GAAP operating income by GAAP total revenue.

 

·

EBITDA is calculated by adding stock-based compensation, depreciation and amortization expense, including intangible asset amortization expense, other (income) expense, net and provision for income taxes to GAAP net income.

 

·

Non-GAAP net income consists of GAAP net income excluding the following items:

 


 

§

an asset impairment charge recorded in the fourth quarter of 2012,

§

the effects of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718,

§

intangible asset amortization expense, and

§

the related income tax benefits of these excluded expenses

 

·

Non-GAAP net income per diluted share is calculated by dividing non-GAAP net income by GAAP weighted average diluted shares outstanding.

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 the Company’s financial condition and results of operations. Management believes that the use of these non-GAAP financial measures provides consistency and comparability with the Company’s past financial reports. Management also believes that the exclusion of the items described above provides an additional measure of the Company’s operating results and facilitates comparisons of the Company’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 the Company’s ongoing operations. Externally, the Company believes that these non-GAAP financial measures are useful to investors in their assessment of the Company’s operating performance.

 

Non-GAAP operating income, non-GAAP operating margins, EBITDA, non-GAAP net income and non-GAAP net income 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 the Company’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. The Company 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. The Company compensates for these limitations by prominently disclosing GAAP operating income, GAAP operating margins, GAAP net income and GAAP net income per diluted share and providing investors with reconciliations from the Company’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:

Kate Sidorovich CFA

Vice President, Investor Relations

440 East Middlefield Road 

Mountain View,  CA 94043 

(650) 210-3111

kate.sidorovich@ehealth.com

http://ir.ehealthinsurance.com

 

Media Contact:

Brian Mast 

Vice President Communications

440 East Middlefield Road 

Mountain View,  CA 94043 

(650) 210-3149

brian.mast@ehealth.com 

http://www.ehealthinsurance.com 

(Tables to Follow)

# # #

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

December 31, 2011

 

December 31, 2012

Assets

(1)

 

(unaudited)

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

123,607 

 

$

140,849 

Accounts receivable

 

8,055 

 

 

4,468 

Deferred income taxes

 

4,622 

 

 

4,098 

Prepaid expenses and other current assets

 

3,377 

 

 

6,643 

Total current assets

 

139,661 

 

 

156,058 

Property and equipment, net

 

4,631 

 

 

6,185 

Deferred income taxes

 

3,390 

 

 

2,928 

Other assets

 

5,641 

 

 

8,123 

Intangible assets, net

 

10,526 

 

 

8,911 

Goodwill

 

14,096 

 

 

14,096 

Total assets

$

177,945 

 

$

196,301 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

2,391 

 

$

6,123 

Accrued compensation and benefits

 

7,904 

 

 

8,244 

Accrued marketing expenses

 

6,195 

 

 

3,941 

Deferred revenue

 

314 

 

 

926 

Other current liabilities

 

1,547 

 

 

1,575 

Total current liabilities

 

18,351 

 

 

20,809 

Non-current liabilities

 

3,920 

 

 

4,625 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock

 

26 

 

 

27 

Additional paid-in capital

 

215,364 

 

 

232,903 

Treasury stock, at cost

 

(81,557)

 

 

(90,991)

Retained earnings

 

21,661 

 

 

28,743 

Accumulated other comprehensive income

 

180 

 

 

185 

Total stockholders’ equity

 

155,674 

 

 

170,867 

Total liabilities and stockholders’ equity

$

177,945 

 

$

196,301 

 

 

(1)

The condensed consolidated balance sheet at December 31, 2011 has been derived from the audited consolidated financial statements at that date.

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(In thousands, except per share amounts, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

Fiscal Year Ended

December 31,

 

2011

 

2012

 

2011

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

Commission

$

31,276 

 

$

37,305 

 

$

120,321 

 

$

130,663 

Other

 

11,844 

 

 

8,000 

 

 

31,327 

 

 

24,810 

Total revenue

 

43,120 

 

 

45,305 

 

 

151,648 

 

 

155,473 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

1,353 

 

 

1,245 

 

 

8,340 

 

 

4,783 

Marketing and advertising (1)

 

18,474 

 

 

18,647 

 

 

56,877 

 

 

57,789 

Customer care and enrollment (1)

 

6,633 

 

 

9,130 

 

 

22,898 

 

 

30,282 

Technology and content (1)

 

5,224 

 

 

5,388 

 

 

21,657 

 

 

21,406 

General and administrative (1)

 

6,294 

 

 

6,231 

 

 

26,593 

 

 

26,169 

Amortization of intangible assets

 

765 

 

 

354 

 

 

2,046 

 

 

1,615 

Total operating costs and expenses

 

38,743 

 

 

40,995 

 

 

138,411 

 

 

142,044 

Income from operations

 

4,377 

 

 

4,310 

 

 

13,237 

 

 

13,429 

Other income (expense), net

 

 

 

(18)

 

 

(53)

 

 

23 

Income before provision for income taxes

 

4,385 

 

 

4,292 

 

 

13,184 

 

 

13,452 

Provision for income taxes

 

2,125 

 

 

1,845 

 

 

6,460 

 

 

6,370 

Net income

$

2,260 

 

$

2,447 

 

$

6,724 

 

$

7,082 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.11 

 

$

0.12 

 

$

0.32 

 

$

0.36 

Diluted

$

0.11 

 

$

0.11 

 

$

0.31 

 

$

0.34 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

20,006 

 

 

20,331 

 

 

20,947 

 

 

19,867 

Diluted

 

20,889 

 

 

21,319 

 

 

21,703 

 

 

20,753 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

Marketing and advertising

$

188 

 

$

283 

 

$

962 

 

$

1,215 

Customer care and enrollment

 

80 

 

 

78 

 

 

344 

 

 

321 

Technology and conent

 

333 

 

 

238 

 

 

1,669 

 

 

1,021 

General and administrative

 

873 

 

 

697 

 

 

4,121 

 

 

3,065 

Total

$

1,474 

 

$

1,296 

 

$

7,096 

 

$

5,622 

 

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Fiscal Year Ended

December 31,

 

2011

 

2012

 

2011

 

2012

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,260 

 

$

2,447 

 

$

6,724 

 

$

7,082 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

(48)

 

 

1,056 

 

 

914 

 

 

1,071 

Depreciation and amortization

 

559 

 

 

671 

 

 

2,358 

 

 

2,411 

Amortization of book-of-business consideration

 

477 

 

 

734 

 

 

843 

 

 

2,724 

Amortization of intangible assets

 

765 

 

 

354 

 

 

2,046 

 

 

1,615 

Stock-based compensation expense

 

1,474 

 

 

1,296 

 

 

7,096 

 

 

5,622 

Deferred rent

 

(10)

 

 

125 

 

 

(3)

 

 

175 

Loss on disposal of fixed assets

 

 -

 

 

 -

 

 

38 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

(4,315)

 

 

(1,212)

 

 

3,383 

 

 

3,587 

Prepaid expenses and other assets

 

387 

 

 

(441)

 

 

1,769 

 

 

(1,097)

Accounts payable

 

(294)

 

 

1,552 

 

 

(1,948)

 

 

3,732 

Accrued compensation and benefits

 

(92)

 

 

(577)

 

 

363 

 

 

336 

Accrued marketing expenses

 

1,860 

 

 

78 

 

 

2,551 

 

 

(2,254)

Deferred revenue

 

(839)

 

 

589 

 

 

(2,471)

 

 

979 

Other current liabilities

 

353 

 

 

(1,434)

 

 

(1,122)

 

 

(1,093)

Net cash provided by operating activities

 

2,537 

 

 

5,238 

 

 

22,541 

 

 

24,891 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(475)

 

 

(725)

 

 

(2,407)

 

 

(3,853)

Book of business transfers

 

(284)

 

 

 -

 

 

(4,190)

 

 

(6,243)

Net cash used in investing activities

 

(759)

 

 

(725)

 

 

(6,597)

 

 

(10,096)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from exercise of common stock options

 

715 

 

 

4,431 

 

 

899 

 

 

8,445 

Cash used to net-share settle equity awards

 

(4)

 

 

(2)

 

 

(552)

 

 

(993)

Excess tax benefits from stock-based compensation

 

1,956 

 

 

2,108 

 

 

4,690 

 

 

4,466 

Repurchase of common stock

 

(7,322)

 

 

(993)

 

 

(25,355)

 

 

(9,434)

Principle payments in connection with capital leases

 

(17)

 

 

(13)

 

 

(63)

 

 

(44)

Net cash (used in) provided by financing activities

 

(4,672)

 

 

5,531 

 

 

(20,381)

 

 

2,440 

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 -

 

 

 

 

(30)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

(2,894)

 

 

10,049 

 

 

(4,467)

 

 

17,242 

Cash and cash equivalents at beginning of period

 

126,501 

 

 

130,800 

 

 

128,074 

 

 

123,607 

Cash and cash equivalents at end of period

$

123,607 

 

$

140,849 

 

$

123,607 

 

$

140,849 

 

 


 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

(Unaudited)

 

 

,237

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Key Metrics:

Three Months Ended December 31, 2011

 

Three Months Ended December 31, 2012

 

 

 

 

 

 

Operating cash flows (1)

$

2,537,000 

 

$

5,238,000 

 

 

 

 

 

 

IFP submitted applications (2)

 

103,200 

 

 

113,600 

 

 

 

 

 

 

IFP approved members (3)

 

85,500 

 

 

93,600 

Total approved members (4)

 

139,600 

 

 

186,700 

 

 

 

 

 

 

Commission revenue (5)

$

31,276,000 

 

$

37,305,000 

Commission revenue per estimated member for the period (6)

$

38.47 

 

$

39.07 

 

 

 

 

 

 

 

 

 

 

 

 As of December 31, 2011

 

 As of December 31, 2012

 

 

 

 

 

 

IFP estimated membership (7)

 

675,000 

 

 

709,700 

Medicare estimated membership (8)

 

24,300 

 

 

70,600 

Other estimated membership (9)

 

116,200 

 

 

202,600 

Total estimated membership (10)  

 

815,500 

 

 

982,900 

 

 

 

 

 

 

 

 

 

 

 

 

Other Metrics:

Three Months Ended December 31, 2011

 

Three Months Ended December 31, 2012

 

 

 

 

 

 

Source of IFP submitted applications (as a percentage of total IFP applications for the period):

 

 

 

 

 

Direct (11)

 

43% 

 

 

49% 

Marketing partners (12)

 

33% 

 

 

33% 

Online advertising (13)

 

24% 

 

 

18% 

Total

 

100% 

 

 

100% 

 

 


 

 

Notes:

 

 

(1)

Net cash provided by operating activities for the period from the condensed consolidated statements of cash flows.

(2)

IFP applications submitted on eHealth’s website during the period. Applications are counted as submitted when the applicant completes the application, provides a method for payment and clicks the submit button on our website and submits the application to us. The applicant generally has additional actions to take before the application will be reviewed by the insurance carrier, such as providing additional information and providing an electronic signature. In addition, an applicant may submit more than one application. We include applications for IFP products for which we receive commissions as well as other forms of payment. We define our “IFP” offerings as major medical individual and family health insurance plans, which does not include small business, short-term major medical, stand-alone dental, life, student or Medicare-related health insurance plans.

 

 

 

 

 

 

(3)

New IFP members reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.

 

 

 

 

(4)

New members for all products reported to eHealth as approved during the period. Some members that are approved by a carrier do not accept the approval and therefore do not become paying members.

(5)

Commission revenue (from all sources) recognized during the period from the condensed consolidated statements of income.

 

 

 

 

(6)

Calculated as commission revenue recognized during the period (see note (5) above) divided by average estimated membership for the period (calculated as beginning and ending estimated membership for all products for the period, divided by two). See our Form 10-K for the year ended December 31, 2011 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

 

 

 

 

(7)

Estimated number of members active on IFP insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2011 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

 

 

(8)

Estimated number of members active on Medicare insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2011 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(9)

Estimated number of members active on insurance policies other than IFP and Medicare policies as of the date indicated. See our Form 10-K for the year ended December 31, 2011 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(10)

Estimated number of members active on all insurance policies as of the date indicated. See our Form 10-K for the year ended December 31, 2011 – Item 7 – Management’s Discussion and Analysis of Financial Condition and Results of Operations – Summary of Selected Metrics for additional information regarding our calculation of estimated membership.

(11)

Percentage of IFP submitted applications from applicants who came directly to the eHealth website through algorithmic search engine results or otherwise. See note (2) above for further information as to what constitutes a submitted application.

(12)

Percentage of IFP submitted applications from applicants sourced through eHealth’s network of marketing partners. See note (2) above for further information as to what constitutes a submitted application.

(13)

Percentage of IFP submitted applications from applicants sourced through paid search and other online advertising activities. See note (2) above for further information as to what constitutes a submitted application.

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED DECEMBER 31, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

37,305 

 

82 

%

$

 -

 

$

37,305 

 

82 

%

Sponsorship, licensing and other

 

8,000 

 

18 

 

 

 -

 

 

8,000 

 

18 

 

Total revenue

 

45,305 

 

100 

 

 

 -

 

 

45,305 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing (1)

 

1,245 

 

 

 

(435)

 

 

810 

 

 

Marketing and advertising (2)

 

18,647 

 

41 

 

 

(283)

 

 

18,364 

 

41 

 

Customer care and enrollment (2)

 

9,130 

 

20 

 

 

(78)

 

 

9,052 

 

20 

 

Technology and content (2)

 

5,388 

 

12 

 

 

(238)

 

 

5,150 

 

11 

 

General and administrative (2)

 

6,231 

 

14 

 

 

(697)

 

 

5,534 

 

12 

 

Amortization of intangible assets (3)

 

354 

 

 

 

(354)

 

 

 -

 

 -

 

Total operating costs and expenses

 

40,995 

 

90 

 

 

(2,085)

 

 

38,910 

 

86 

 

Income from operations

 

4,310 

 

10 

 

 

2,085 

 

 

6,395 

 

14 

 

Other income, net

 

(18)

 

(0)

 

 

 -

 

 

(18)

 

(0)

 

Income before provision for income taxes

 

4,292 

 

 

 

2,085 

 

 

6,377 

 

14 

 

Provision for income taxes (4)

 

1,845 

 

 

 

662 

 

 

2,507 

 

 

Net income (5)

$

2,447 

 

%

$

1,423 

 

$

3,870 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.12 

 

 

 

$

0.07 

 

$

0.19 

 

 

 

Diluted – common stock

$

0.11 

 

 

 

$

0.07 

 

$

0.18 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

20,331 

 

 

 

 

20,331 

 

 

20,331 

 

 

 

Diluted – common stock

 

21,319 

 

 

 

 

21,319 

 

 

21,319 

 

 

 

 

Explanation of adjustments

 

 

 

 

 

 

 

 

(1)

Non-GAAP results exclude an asset impairment charge.

 

 

(2)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(3)

Non-GAAP results exclude intangible asset amortization expense.

(4)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to the asset impairment charge listed in note (1) above, stock-based compensation expense listed in note (2) above and intangible asset amortization expense listed in note (3) above.

(5)

Non-GAAP net income and non-GAAP net income per share exclude the asset impairment charge listed in note (1) above, stock-based compensation expense listed in note (2) above, intangible asset amortization expense listed in note (3) above, less the estimated income tax benefit listed in note (4) above.

 


 

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE THREE MONTHS ENDED DECEMBER 31, 2011

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended December 31, 2011

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

31,276

 

73

%

$

 

$

31,276

 

73

%

Sponsorship, licensing and other

 

11,844

 

27

 

 

 

 

11,844

 

27

 

Total revenue

 

43,120

 

100

 

 

 

 

43,120

 

100

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

1,353

 

3

 

 

 

 

1,353

 

3

 

Marketing and advertising (1)

 

18,474

 

43

 

 

(188

)

 

18,286

 

42

 

Customer care and enrollment (1)

 

6,633

 

15

 

 

(80

)

 

6,553

 

15

 

Technology and content (1)

 

5,224

 

12

 

 

(333

)

 

4,891

 

11

 

General and administrative (1)

 

6,294

 

15

 

 

(873

)

 

5,421

 

13

 

Amortization of intangible assets (2)

 

765

 

2

 

 

(765

)

 

 

 

Total operating costs and expenses

 

38,743

 

90

 

 

(2,239

)

 

36,504

 

85

 

Income from operations

 

4,377

 

10

 

 

2,239

 

 

6,616

 

15

 

Other income, net

 

8

 

0

 

 

 

 

8

 

0

 

Income before provision for income taxes

 

4,385

 

10

 

 

2,239

 

 

6,624

 

15

 

Provision for income taxes (3)

 

2,125

 

5

 

 

773

 

 

2,898

 

7

 

Net income (4)

$

2,260

 

5

%

$

1,466

 

$

3,726

 

9

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.11

 

 

 

$

0.08

 

$

0.19

 

 

 

Diluted – common stock

$

0.11

 

 

 

$

0.07

 

$

0.18

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

20,006

 

 

 

 

20,006

 

 

20,006

 

 

 

Diluted – common stock

 

20,889

 

 

 

 

20,889

 

 

20,889

 

 

 

 

Explanation of adjustments

 

 

 

 

(1)

Non-GAAP results 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 results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE YEAR FISCAL ENDED DECEMBER 31, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended December 31, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

130,663 

 

84 

%

$

 -

 

$

130,663 

 

84 

%

Sponsorship, licensing and other

 

24,810 

 

16 

 

 

 -

 

 

24,810 

 

16 

 

Total revenue

 

155,473 

 

100 

 

 

 -

 

 

155,473 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing (1)

 

4,783 

 

 

 

(435)

 

 

4,348 

 

 

Marketing and advertising (2)

 

57,789 

 

37 

 

 

(1,215)

 

 

56,574 

 

36 

 

Customer care and enrollment (2)

 

30,282 

 

19 

 

 

(321)

 

 

29,961 

 

19 

 

Technology and content (2)

 

21,406 

 

14 

 

 

(1,021)

 

 

20,385 

 

13 

 

General and administrative (2)

 

26,169 

 

17 

 

 

(3,065)

 

 

23,104 

 

15 

 

Amortization of intangible assets (3)

 

1,615 

 

 

 

(1,615)

 

 

 -

 

 -

 

Total operating costs and expenses

 

142,044 

 

91 

 

 

(7,672)

 

 

134,372 

 

86 

 

Income from operations

 

13,429 

 

 

 

7,672 

 

 

21,101 

 

14 

 

Other income, net

 

23 

 

 

 

 -

 

 

23 

 

 

Income before provision for income taxes

 

13,452 

 

 

 

7,672 

 

 

21,124 

 

14 

 

Provision for income taxes (4)

 

6,370 

 

 

 

2,161 

 

 

8,531 

 

 

Net income (5)

$

7,082 

 

%

$

5,511 

 

$

12,593 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (5)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.36 

 

 

 

$

0.27 

 

$

0.63 

 

 

 

Diluted – common stock

$

0.34 

 

 

 

$

0.27 

 

$

0.61 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,867 

 

 

 

 

19,867 

 

 

19,867 

 

 

 

Diluted – common stock

 

20,753 

 

 

 

 

20,753 

 

 

20,753 

 

 

 

 

Explanation of adjustments

.1

 

 

 

(1)

Non-GAAP results exclude an asset impairment charge.

(2)

Non-GAAP results exclude the effect of expensing stock-based compensation related to stock options and restricted stock units in accordance with FASB ASC Topic 718.

(3)

Non-GAAP results exclude intangible asset amortization expense.

(4)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to the asset impairment charge listed in note (1) above, stock-based compensation expense listed in note (2) above and intangible asset amortization expense listed in note (3) above.

(5)

Non-GAAP net income and non-GAAP net income per share exclude the asset impairment charge listed in note (1) above, stock-based compensation expense listed in note (2) above, intangible asset amortization expense listed in note (3) above, less the estimated income tax benefit listed in note (4) above.

 

 

 


 

EHEALTH, INC.

GAAP TO NON-GAAP RECONCILIATION

FOR THE FISCAL YEAR ENDED DECEMBER 31, 2011

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Fiscal Year Ended December 31, 2011

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

120,321

 

79

%

$

 

$

120,321

 

79

%

Sponsorship, licensing and other

 

31,327

 

21

 

 

 

 

31,327

 

21

 

Total revenue

 

151,648

 

100

 

 

 

 

 

151,648

 

100

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

8,340

 

5

 

 

 

 

8,340

 

6

 

Marketing and advertising (1)

 

56,877

 

38

 

 

(962

)

 

55,915

 

37

 

Customer care and enrollment (1)

 

22,898

 

15

 

 

(344

)

 

22,554

 

15

 

Technology and content (1)

 

21,657

 

14

 

 

(1,669

)

 

19,988

 

13

 

General and administrative (1)

 

26,593

 

18

 

 

(4,121

)

 

22,472

 

15

 

Amortization of intangible assets (2)

 

2,046

 

1

 

 

(2,046

)

 

 

 

Total operating costs and expenses

 

138,411

 

91

 

 

(9,142

)

 

129,269

 

85

 

Income from operations

 

13,237

 

9

 

 

9,142

 

 

22,379

 

15

 

Other income (expense), net

 

(53

)

(0

)

 

 

 

(53

)

(0

)

Income before provision for income taxes

 

13,184

 

9

 

 

9,142

 

 

22,326

 

15

 

Provision for income taxes (3)

 

6,460

 

4

 

 

3,044

 

 

9,504

 

6

 

Net income (4)

$

6,724

 

4

%

$

6,098

 

$

12,822

 

8

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.32

 

 

 

$

0.29

 

$

0.61

 

 

 

Diluted – common stock

$

0.31

 

 

 

$

0.28

 

$

0.59

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted-average number of shares used in per share amounts:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

20,947

 

 

 

 

20,947

 

 

20,947

 

 

 

Diluted – common stock

 

21,703

 

 

 

 

21,703

 

 

21,703

 

 

 

 

Explanation of adjustments

.0

 

 

 

(1)

Non-GAAP results 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 results exclude intangible asset amortization expense.

(3)

Non-GAAP provision for income taxes excludes the estimated income tax benefits related to stock-based compensation expense listed in note (1) above and intangible asset amortization expense listed in note (2) above.

(4)

Non-GAAP net income and non-GAAP net income per share exclude stock-based compensation expense listed in note (1) above, intangible asset amortization expense listed in note (2) above, less the estimated income tax benefit listed in note (3) above.

 

 

 


 

EHEALTH, INC.

GAAP NET INCOME TO NON-GAAP EBITDA RECONCILIATION

FOR THE THREE MONTHS AND FISCAL YEARS ENDED DECEMBER 31, 2011 AND 2012

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

December 31,

 

Fiscal Year Ended

December 31,

 

 

2011

 

2012

 

2011

 

2012

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,260 

 

$

2,447 

 

$

6,724 

 

$

7,082 

 

Stock-based compensation expense (1)

 

1,474 

 

 

1,296 

 

 

7,096 

 

 

5,622 

 

Depreciation and amortization (2)

 

559 

 

 

671 

 

 

2,358 

 

 

2,411 

 

Amortization of intangible assets (2)

 

765 

 

 

354 

 

 

2,046 

 

 

1,615 

 

Other (income) expense, net (3)

 

(8)

 

 

18 

 

 

53 

 

 

(23)

 

Provision for income taxes (4)

 

2,125 

 

 

1,845 

 

 

6,460 

 

 

6,370 

 

EBITDA

$

7,175 

 

$

6,631 

 

$

24,737 

 

$

23,077 

 

 

Explanation of adjustments

Amortization of book-of-business

 

(1)

Non-GAAP EBITDA excludes 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 EBITDA excludes depreciation and amortization expense, including intangible asset amortization expense.

(3)

Non-GAAP EBITDA excludes other income (expense), net.

(4)

Non-GAAP EBITDA excludes income tax expense.