1ace4c11336a45b

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): July 25, 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 July 25, 2013, eHealth, Inc. (the “Company”) issued a press release announcing its financial results for the second quarter ended June  30, 2013. 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 July 25, 2013

 

(eHealth, Inc. Announces Second Quarter 2013 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: July 25, 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 July 25, 2013

 

(eHealth, Inc. Announces Second Quarter 2013 Results)

 

 

 


8K Exhibit 99.1

Exhibit 99.1

Picture 1

eHealth, Inc. Announces Second Quarter 2013 Results

Second Quarter 2013 Overview

·

Revenue of $39.8 million, an increase of 12% compared to the second quarter of 2012

·

Submitted applications for IFP products increased 7% from the second quarter of 2012

·

Total estimated members increased 24% from the second quarter of 2012

·

Operating income of $2.0 million, a  decrease of 51%  compared to the second quarter of 2012

·

GAAP net income of $1.1  million, or $0.06 per diluted share, compared to GAAP net income of $2.3 million, or $0.11 per diluted share for the second quarter of 2012

·

Non-GAAP net income of $2.4 million, or $0.12 per diluted share, compared to non-GAAP net income of $3.5 million, or $0.17 per diluted share for the second quarter of 2012

 

MOUNTAIN VIEW, Calif.—July 25, 2013—eHealth, Inc. (NASDAQ: EHTH), the nation’s first and largest private health insurance exchange, announced today its financial results for the second quarter ended June  30, 2013.  

 

Gary Lauer, chief executive officer of eHealth, stated, “Our second quarter financial results reflect the strong performance of our individual and family plan business, our continued execution in Medicare as we prepare for this year’s Annual Enrollment Period, and our ongoing investment in eHealth’s technology platform.

 

Second Quarter 2013 Results

 

RevenueRevenue for the second quarter of 2013 totaled $39.8 million, a 12% increase compared to $35.5 million for the second quarter of 2012. Commission revenue for the second quarter of 2013 totaled $34.9 million, a 14% increase compared to $30.6 million for the second quarter of 2012. Medicare revenue was $5.8 million for the second quarter of 2013, a 17% increase compared to $5.0 million for the second quarter of 2012.

 

Submitted ApplicationsSubmitted applications for individual and family products increased 7% in the second quarter of 2013 to 110,600 applications, compared to 103,400 applications in the second quarter of 2012.

 

Membership—Total estimated membership at June 30, 2013 was 1,091,400 members, a 24% increase over estimated membership of 876,900 at June 30, 2012. Estimated individual and family plan membership was 748,000, a 9% increase over estimated membership of 684,000 at June 30, 2012. Estimated Medicare membership was 80,400, an 87% increase over estimated membership of 42,900 at June 30, 2012. We had 190,400 total approved members in the second quarter of 2013, including individual and family plan, Medicare plan and other product members, a 28% increase over 148,500 members in the second quarter of 2012.

 

Operating IncomeOperating income was $2.0 million for the second quarter of 2013, compared to $4.1 million for the second quarter of 2012. Operating margins were 5% and 12% in the second quarters of 2013 and 2012, respectively. Non-GAAP operating income for the second quarter of 2013 was $4.2 million, compared to $6.0 million for the second quarter of 2012. Non-GAAP operating margins were 10% and 17% in the second quarters of 2013 and 2012, respectively. Non-GAAP operating income and margins in the second quarter of 2013 exclude $1.8 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense. Non-GAAP operating income and margins in the second quarter of 2012 exclude $1.4 million of stock-based compensation expense and $0.5 million of intangible asset amortization expense.

 

Stuart Huizinga, chief financial officer of eHealth said, “The increase in our second quarter 2013 operating expenses as a percentage of revenues compared to the second quarter of 2012 was driven primarily by our planned investment in Technology & Content and a step up in Medicare spending as we prepare for the Annual Enrollment Period.”

 

 


 

EBITDA—EBITDA was $4.9 million for the second quarter of 2013, compared to $6.5 million for the second quarter of 2012. 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.

 

Pre-tax IncomePre-tax income was $2.0 million for the second quarter of 2013, compared to $4.2 million for the second quarter of 2012.

 

Net IncomeNet income for the second quarter of 2013 was $1.1 million, or $0.06 per diluted share, compared to net income of $2.3 million, or $0.11 per diluted share for the second quarter of 2012. Non-GAAP net income for the second quarter of 2013 was $2.4 million, or $0.12 per diluted share, compared to non-GAAP net income of $3.5 million, or $0.17 per diluted share for the second quarter of 2012. Non-GAAP net income and non-GAAP net income per diluted share in the second quarter of 2013 exclude $1.8 million of stock-based compensation expense and $0.4 million of intangible asset amortization expense, less $0.9 million for related income tax benefit. Non-GAAP net income and non-GAAP net income per diluted share in the second quarter of 2012 exclude $1.4 million of stock-based compensation expense and $0.5 million of intangible asset amortization expense, less $0.7 million for related income tax benefit.

 

Cash FlowsCash flow from operations for the second quarter of 2013 was $6.6 million, compared to $7.6 million in the second quarter of 2012.

 

Year-to-Date Results

 

Revenue—Revenue totaled $83.0 million for the six months ended June 30, 2013, a 14%  increase compared to revenue of $72.6 million for the six months ended June 30, 2012. Medicare revenue was approximately $16.0 million in the six months ended June 30, 2013, a 40% increase compared to Medicare revenue of $11.4 million for the six months ended June 30, 2012.

Operating IncomeOperating income for the six months ended June 30, 2013 was $6.0 million, compared to income from operations of $8.0  million for the six months ended June 30, 2012. Operating margins were 7% for the six-month period ended June 30, 2013, compared to 11% for the six-month period ended June 30, 2012.

 

EBITDA—EBITDA for the six months ended June 30, 2013 was $11.5 million, compared to EBITDA of $13.1 million for the six months ended June 30, 2012.  

Pre-tax Income—Pre-tax income for the six months ended June 30, 2013 was $5.9 million, compared to pre-tax income of $8.1 million for the six months ended June 30, 2012.

Net Income—Net income for the six months ended June 30, 2013 was $3.5 million, or $0.17 per diluted share, compared to net income for the six months ended June 30, 2012 of $4.4 million, or $0.22 per diluted share.

Cash Flows—Cash flow from operations for the six months ended June 30, 2013 was $6.1 million, compared to $12.7 million for the six months ended June 30, 2012. Cash flow from operations for the six months ended June 30, 2013 included a $3.9 million tax benefit that was generated from stock option exercises during the period, compared to a similar tax benefit of $1.2 million for the six months ended June 30, 2012. The tax benefit in the six months ended June 30, 2013 negatively impacted cash flow from operations and positively impacted cash flow from financing activities during the period. This benefit is expected to positively impact cash flow from operations later this year as it is used to reduce actual cash taxes paid.

 

Cash BalanceCash and cash equivalents as of June 30, 2013 totaled $89.7 million, compared to $140.8 million as of December 31, 2012. The decrease in cash and cash equivalents reflects $59.0 million of cash used to repurchase 2.9 million shares of our common stock in the first half of 2013 as part of latest stock repurchase program.

 

2013 Guidance

 

eHealth is reaffirming guidance for the full year ending December 31, 2013 based on information available as of July 25, 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, July 25, 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 866-318-8617 for domestic callers and 617-399-5136 for international callers. The participant passcode is 33912742. 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 65106121. 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, 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. 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, 2013, the estimated tax benefits relating to stock-based compensation and intangible asset amortization expenses, the utility to our investors of the non-GAAP financial measures presented in this release and the impact of a tax benefit on our future operating cash flows. 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 ability serve as a source of both subsidized and non-subsidized individuals; eHealth’s ability to enter into relationships with new health insurance carriers, eHealth’s ability to expand the inventory of plans and products available on its website and through its call centers, particularly with respect to the sale of Medicare-related products; 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; 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 relationships that serve as a source of Medicare-related leads; maintenance of proper and effective internal controls; impact of provisions for income taxes; 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 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:

§

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:

§

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)

 

 

 

 

 

 

 

 

 

December 31, 2012

 

June 30, 2013

Assets

(1)

 

(unaudited)

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

140,849 

 

$

89,713 

Accounts receivable

 

4,468 

 

 

5,334 

Deferred income taxes

 

4,098 

 

 

6,434 

Prepaid expenses and other current assets

 

6,643 

 

 

7,141 

Total current assets

 

156,058 

 

 

108,622 

Property and equipment, net

 

6,185 

 

 

9,482 

Deferred income taxes

 

2,928 

 

 

4,413 

Other assets

 

8,123 

 

 

6,257 

Intangible assets, net

 

8,911 

 

 

8,204 

Goodwill

 

14,096 

 

 

14,096 

Total assets

$

196,301 

 

$

151,074 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

6,123 

 

$

5,446 

Accrued compensation and benefits

 

8,244 

 

 

7,726 

Accrued marketing expenses

 

3,941 

 

 

3,367 

Deferred revenue

 

926 

 

 

1,546 

Other current liabilities

 

1,575 

 

 

2,613 

Total current liabilities

 

20,809 

 

 

20,698 

Non-current liabilities

 

4,625 

 

 

5,978 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

Common stock

 

27 

 

 

28 

Additional paid-in capital

 

232,903 

 

 

241,951 

Treasury stock, at cost

 

(90,991)

 

 

(149,998)

Retained earnings

 

28,743 

 

 

32,250 

Accumulated other comprehensive income

 

185 

 

 

167 

Total stockholders’ equity

 

170,867 

 

 

124,398 

Total liabilities and stockholders’ equity

$

196,301 

 

$

151,074 

 

 

(1)

The condensed consolidated balance sheet at December 31, 2012 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 June 30,

 

Six Months Ended June 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

 

 

 

 

 

 

 

 

 

Commission

$

30,603 

 

$

34,942 

 

$

62,067 

 

$

73,193 

Other

 

4,904 

 

 

4,858 

 

 

10,515 

 

 

9,814 

Total revenue

 

35,507 

 

 

39,800 

 

 

72,582 

 

 

83,007 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue

 

764 

 

 

984 

 

 

2,439 

 

 

3,635 

Marketing and advertising (1)

 

12,167 

 

 

13,761 

 

 

25,154 

 

 

28,596 

Customer care and enrollment (1)

 

6,358 

 

 

7,812 

 

 

12,329 

 

 

14,978 

Technology and content (1)

 

5,033 

 

 

7,727 

 

 

10,515 

 

 

14,468 

General and administrative (1)

 

6,590 

 

 

7,132 

 

 

13,194 

 

 

14,651 

Amortization of intangible assets

 

460 

 

 

353 

 

 

907 

 

 

707 

Total operating costs and expenses

 

31,372 

 

 

37,769 

 

 

64,538 

 

 

77,035 

Income from operations

 

4,135 

 

 

2,031 

 

 

8,044 

 

 

5,972 

Other income (expense), net

 

16 

 

 

(21)

 

 

37 

 

 

(46)

Income before provision for income taxes

 

4,151 

 

 

2,010 

 

 

8,081 

 

 

5,926 

Provision for income taxes

 

1,846 

 

 

864 

 

 

3,651 

 

 

2,419 

Net income

$

2,305 

 

$

1,146 

 

$

4,430 

 

$

3,507 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.12 

 

$

0.06 

 

$

0.23 

 

$

0.18 

Diluted

$

0.11 

 

$

0.06 

 

$

0.22 

 

$

0.17 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

Basic

 

19,624 

 

 

18,946 

 

 

19,580 

 

 

19,754 

Diluted

 

20,497 

 

 

19,496 

 

 

20,471 

 

 

20,324 

 

 

 

 

 

 

 

 

 

 

 

 

(1) Includes stock-based compensation as follows:

 

 

 

 

 

 

 

 

 

 

 

Marketing and advertising

$

362 

 

$

470 

 

$

602 

 

$

929 

Customer care and enrollment

 

74 

 

 

81 

 

 

153 

 

 

169 

Technology and conent

 

218 

 

 

385 

 

 

551 

 

 

704 

General and administrative

 

708 

 

 

846 

 

 

1,681 

 

 

1,614 

Total

$

1,362 

 

$

1,782 

 

$

2,987 

 

$

3,416 

 

 

 


 

EHEALTH, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

Operating activities

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,305 

 

$

1,146 

 

$

4,430 

 

$

3,507 

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

 

 

 

 

 

 

 

 

 

 

 

Deferred income taxes

 

42 

 

 

(562)

 

 

(142)

 

 

(3,449)

Depreciation and amortization

 

538 

 

 

748 

 

 

1,114 

 

 

1,390 

Amortization of book-of-business consideration

 

305 

 

 

451 

 

 

1,418 

 

 

2,548 

Amortization of intangible assets

 

460 

 

 

353 

 

 

907 

 

 

707 

Stock-based compensation expense

 

1,362 

 

 

1,782 

 

 

2,987 

 

 

3,416 

Deferred rent and other

 

(7)

 

 

824 

 

 

(17)

 

 

827 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

 

 

Accounts receivable

 

2,579 

 

 

2,030 

 

 

4,394 

 

 

(866)

Prepaid expenses and other assets

 

(295)

 

 

(1,744)

 

 

(1,142)

 

 

(1,176)

Accounts payable

 

514 

 

 

54 

 

 

1,356 

 

 

(1,541)

Accrued compensation and benefits

 

860 

 

 

1,084 

 

 

(1,572)

 

 

(530)

Accrued marketing expenses

 

(508)

 

 

(683)

 

 

(3,039)

 

 

(575)

Deferred revenue

 

(1,187)

 

 

449 

 

 

88 

 

 

887 

Other current liabilities

 

664 

 

 

703 

 

 

1,943 

 

 

952 

Net cash provided by operating activities

 

7,632 

 

 

6,635 

 

 

12,725 

 

 

6,097 

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

(1,943)

 

 

(2,282)

 

 

(2,146)

 

 

(3,821)

Consideration paid in connection with book-of-business transfers

 

(1,870)

 

 

 -

 

 

(6,243)

 

 

 -

Net cash used in investing activities

 

(3,813)

 

 

(2,282)

 

 

(8,389)

 

 

(3,821)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

 

 

Net proceeds from exercise of common stock options

 

1,376 

 

 

1,326 

 

 

2,370 

 

 

2,549 

Cash used to net-share settle equity awards

 

(6)

 

 

(22)

 

 

(986)

 

 

(842)

Excess tax benefits from stock-based compensation

 

636 

 

 

469 

 

 

1,187 

 

 

3,926 

Repurchase of common stock

 

 -

 

 

(30,000)

 

 

(8,441)

 

 

(59,007)

Principal payments in connection with capital leases

 

(12)

 

 

(13)

 

 

(18)

 

 

(26)

Net cash provided by (used in) financing activities

 

1,994 

 

 

(28,240)

 

 

(5,888)

 

 

(53,400)

 

 

 

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes on cash and cash equivalents

 

 

 

(10)

 

 

 -

 

 

(12)

 

 

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in cash and cash equivalents

 

5,814 

 

 

(23,897)

 

 

(1,552)

 

 

(51,136)

Cash and cash equivalents at beginning of period

 

116,241 

 

 

113,610 

 

 

123,607 

 

 

140,849 

Cash and cash equivalents at end of period

$

122,055 

 

$

89,713 

 

$

122,055 

 

$

89,713 

 


 

EHEALTH, INC.

SUMMARY OF SELECTED METRICS

(Unaudited)

 

 

 

 

 

 

 

 

Key Metrics:

Three Months Ended June 30, 2012

 

Three Months Ended June 30, 2013

 

 

 

 

 

Operating cash flows (1)

$

7,632,000 

 

$

6,635,000 

 

 

 

 

 

 

IFP submitted applications (2)

 

103,400 

 

 

110,600 

 

 

 

 

 

 

IFP approved members (3)

 

87,900 

 

 

100,700 

Total approved members (4)

 

148,500 

 

 

190,400 

 

 

 

 

 

 

Commission revenue (5)

$

30,603,000 

 

$

34,942,000 

Commission revenue per estimated member for the period (6)

$

35.47 

 

$

32.58 

 

 

 

 

 

 

 

 

 

 

 

 As of June 30, 2012

 

As of June 30, 2013

 

 

 

 

 

 

IFP estimated membership (7)

 

684,000 

 

 

748,000 

Medicare estimated membership (8)

 

42,900 

 

 

80,400 

Other estimated membership (9)

 

150,000 

 

 

263,000 

Total estimated membership (10)

 

876,900 

 

 

1,091,400 

 

 

 

 

 

 

Other Metrics:

Three Months Ended June 30, 2012

 

Three Months Ended June 30, 2013

 

 

 

 

 

 

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

 

 

 

 

 

Direct (11)

 

47% 

 

 

49% 

Marketing partners (12)

 

31% 

 

 

32% 

Online advertising (13)

 

22% 

 

 

19% 

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, 2012 – 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, 2012 – 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, 2012 – 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, 2012 – 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, 2012 – 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 JUNE 30, 2013

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2013

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

34,942 

 

88 

%

$

 -

 

$

34,942 

 

88 

%

Sponsorship, licensing and other

 

4,858 

 

12 

 

 

 -

 

 

4,858 

 

12 

 

Total revenue

 

39,800 

 

100 

 

 

 -

 

 

39,800 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

984 

 

 

 

 -

 

 

984 

 

 

Marketing and advertising (1)

 

13,761 

 

35 

 

 

(470)

 

 

13,291 

 

33 

 

Customer care and enrollment (1)

 

7,812 

 

20 

 

 

(81)

 

 

7,731 

 

19 

 

Technology and content (1)

 

7,727 

 

19 

 

 

(385)

 

 

7,342 

 

18 

 

General and administrative (1)

 

7,132 

 

18 

 

 

(846)

 

 

6,286 

 

16 

 

Amortization of intangible assets (2)

 

353 

 

 

 

(353)

 

 

 -

 

 -

 

Total operating costs and expenses

 

37,769 

 

95 

 

 

(2,135)

 

 

35,634 

 

90 

 

Income from operations

 

2,031 

 

 

 

2,135 

 

 

4,166 

 

10 

 

Other income (expense), net

 

(21)

 

(0)

 

 

 -

 

 

(21)

 

(0)

 

Income before provision for income taxes

 

2,010 

 

 

 

2,135 

 

 

4,145 

 

10 

 

Provision for income taxes (3)

 

864 

 

 

 

860 

 

 

1,724 

 

 

Net income (4)

$

1,146 

 

%

$

1,275 

 

$

2,421 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.06 

 

 

 

$

0.07 

 

$

0.13 

 

 

 

Diluted – common stock

$

0.06 

 

 

 

$

0.06 

 

$

0.12 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

18,946 

 

 

 

 

18,946 

 

 

18,946 

 

 

 

Diluted – common stock

 

19,496 

 

 

 

 

19,496 

 

 

19,496 

 

 

 

 

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 THREE MONTHS ENDED JUNE 30, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

30,603 

 

86 

%

$

 -

 

$

30,603 

 

86 

%

Sponsorship, licensing and other

 

4,904 

 

14 

 

 

 -

 

 

4,904 

 

14 

 

Total revenue

 

35,507 

 

100 

 

 

 -

 

 

35,507 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

764 

 

 

 

 -

 

 

764 

 

 

Marketing and advertising (1)

 

12,167 

 

34 

 

 

(362)

 

 

11,805 

 

33 

 

Customer care and enrollment (1)

 

6,358 

 

18 

 

 

(74)

 

 

6,284 

 

18 

 

Technology and content (1)

 

5,033 

 

14 

 

 

(218)

 

 

4,815 

 

14 

 

General and administrative (1)

 

6,590 

 

19 

 

 

(708)

 

 

5,882 

 

17 

 

Amortization of intangible assets (2)

 

460 

 

 

 

(460)

 

 

 -

 

 -

 

Total operating costs and expenses

 

31,372 

 

88 

 

 

(1,822)

 

 

29,550 

 

83 

 

Income from operations

 

4,135 

 

12 

 

 

1,822 

 

 

5,957 

 

17 

 

Other income, net

 

16 

 

 

 

 -

 

 

16 

 

 

Income before provision for income taxes

 

4,151 

 

12 

 

 

1,822 

 

 

5,973 

 

17 

 

Provision for income taxes (3)

 

1,846 

 

 

 

656 

 

 

2,502 

 

 

Net income (4)

$

2,305 

 

%

$

1,166 

 

$

3,471 

 

10 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.12 

 

 

 

$

0.06 

 

$

0.18 

 

 

 

Diluted – common stock

$

0.11 

 

 

 

$

0.06 

 

$

0.17 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,624 

 

 

 

 

19,624 

 

 

19,624 

 

 

 

Diluted – common stock

 

20,497 

 

 

 

 

20,497 

 

 

20,497 

 

 

 

 

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 SIX MONTHS ENDED JUNE 30, 2013

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2013

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

73,193 

 

88 

%

$

 -

 

$

73,193 

 

88 

%

Sponsorship, licensing and other

 

9,814 

 

12 

 

 

 -

 

 

9,814 

 

12 

 

Total revenue

 

83,007 

 

100 

 

 

 -

 

 

83,007 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

3,635 

 

 

 

 -

 

 

3,635 

 

 

Marketing and advertising (1)

 

28,596 

 

34 

 

 

(929)

 

 

27,667 

 

33 

 

Customer care and enrollment (1)

 

14,978 

 

18 

 

 

(169)

 

 

14,809 

 

18 

 

Technology and content (1)

 

14,468 

 

17 

 

 

(704)

 

 

13,764 

 

17 

 

General and administrative (1)

 

14,651 

 

18 

 

 

(1,614)

 

 

13,037 

 

16 

 

Amortization of intangible assets (2)

 

707 

 

 

 

(707)

 

 

 -

 

 -

 

Total operating costs and expenses

 

77,035 

 

93 

 

 

(4,123)

 

 

72,912 

 

88 

 

Income from operations

 

5,972 

 

 

 

4,123 

 

 

10,095 

 

12 

 

Other income (expense), net

 

(46)

 

(0)

 

 

 -

 

 

(46)

 

(0)

 

Income before provision for income taxes

 

5,926 

 

 

 

4,123 

 

 

10,049 

 

12 

 

Provision for income taxes (3)

 

2,419 

 

 

 

1,655 

 

 

4,074 

 

 

Net income (4)

$

3,507 

 

%

$

2,468 

 

$

5,975 

 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.18 

 

 

 

$

0.12 

 

$

0.30 

 

 

 

Diluted – common stock

$

0.17 

 

 

 

$

0.12 

 

$

0.29 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,754 

 

 

 

 

19,754 

 

 

19,754 

 

 

 

Diluted – common stock

 

20,324 

 

 

 

 

20,324 

 

 

20,324 

 

 

 

 

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 SIX MONTHS ENDED JUNE 30, 2012

(In thousands, except per share amounts, unaudited)

 

Statement of Income Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2012

 

 

GAAP Reported

 

GAAP Percent of Total Revenue

 

Adjustments

 

Non-GAAP Results

 

Non-GAAP Percent of Total Revenue

 

 

 

 

 

 

 

 

 

 

 

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

Commission

$

62,067 

 

86 

%

$

 -

 

$

62,067 

 

86 

%

Sponsorship, licensing and other

 

10,515 

 

14 

 

 

 -

 

 

10,515 

 

14 

 

Total revenue

 

72,582 

 

100 

 

 

 -

 

 

72,582 

 

100 

 

Operating costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue-sharing

 

2,439 

 

 

 

 -

 

 

2,439 

 

 

Marketing and advertising (1)

 

25,154 

 

35 

 

 

(602)

 

 

24,552 

 

34 

 

Customer care and enrollment (1)

 

12,329 

 

17 

 

 

(153)

 

 

12,176 

 

17 

 

Technology and content (1)

 

10,515 

 

14 

 

 

(551)

 

 

9,964 

 

14 

 

General and administrative (1)

 

13,194 

 

18 

 

 

(1,681)

 

 

11,513 

 

16 

 

Amortization of intangible assets (2)

 

907 

 

 

 

(907)

 

 

 -

 

 -

 

Total operating costs and expenses

 

64,538 

 

89 

 

 

(3,894)

 

 

60,644 

 

84 

 

Income from operations

 

8,044 

 

11 

 

 

3,894 

 

 

11,938 

 

16 

 

Other income (expense), net

 

37 

 

 

 

 -

 

 

37 

 

 

Income before provision for income taxes

 

8,081 

 

11 

 

 

3,894 

 

 

11,975 

 

16 

 

Provision for income taxes (3)

 

3,651 

 

 

 

1,390 

 

 

5,041 

 

 

Net income (4)

$

4,430 

 

%

$

2,504 

 

$

6,934 

 

10 

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share: (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

$

0.23 

 

 

 

$

0.12 

 

$

0.35 

 

 

 

Diluted – common stock

$

0.22 

 

 

 

$

0.12 

 

$

0.34 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic – common stock

 

19,580 

 

 

 

 

19,580 

 

 

19,580 

 

 

 

Diluted – common stock

 

20,471 

 

 

 

 

20,471 

 

 

20,471 

 

 

 

 

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 NET INCOME TO NON-GAAP EBITDA RECONCILIATION

FOR THE THREE AND SIX MONTHS ENDED JUNE  30, 2012 AND 2013

(In thousands, unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA Reconciliation

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

2012

 

2013

 

2012

 

2013

 

 

 

 

 

 

 

 

 

 

 

 

Net income

$

2,305 

 

$

1,146 

 

$

4,430 

 

$

3,507 

Stock-based compensation expense (1)

 

1,362 

 

 

1,782 

 

 

2,987 

 

 

3,416 

Depreciation and amortization (2)

 

538 

 

 

748 

 

 

1,114 

 

 

1,390 

Amortization of intangible assets (2)

 

460 

 

 

353 

 

 

907 

 

 

707 

Other (income) expense, net (3)

 

(16)

 

 

21 

 

 

(37)

 

 

46 

Provision for income taxes (4)

 

1,846 

 

 

864 

 

 

3,651 

 

 

2,419 

EBITDA

$

6,495 

 

$

4,914 

 

$

13,052 

 

$

11,485 

 

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.