eHealth, Inc. Announces Fourth Quarter and Fiscal 2012 Results
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, CA -- (Marketwire) -- 02/14/13 -- 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
Revenue - Revenue 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 Applications - Submitted 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.
Membership - Total 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 Operations - Operating 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 Income - Pre-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 Income - Net 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 Flows - Cash 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 provi ding 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 (w ww.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.
EHEALTH, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, unaudited)
December 31, December 31,
2011 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 Fiscal Year Ended
December 31, 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 8 (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 Fiscal Year Ended
December 31, 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 1
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 - 5 (30) 7
--------- --------- --------- ---------
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)
Three Months Three Months
Ended Ended
December 31, December 31,
Key Metrics: 2011 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 As of
December 31, December 31,
2011 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
============== ==============
Three Months Three Months
Ended Ended
December 31, December 31,
Other Metrics: 2011 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 Non-GAAP
Percent Percent
GAAP of Total Non-GAAP of Total
Reported Revenue Adjustments Results 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 3 (435) 810 2
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 1 (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 9 2,085 6,377 14
Provision for income
taxes (4) 1,845 4 662 2,507 6
-------- -------- ----------- -------- --------
Net income (5) $ 2,447 5% $ 1,423 $ 3,870 9%
======== ======== =========== ======== ========
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 Non-GAAP
Percent Percent
GAAP of Total Non-GAAP of Total
Reported Revenue Adjustments Results 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 Non-GAAP
Percent Percent
GAAP of Total Non-GAAP of Total
Reported Revenue Adjustments Results 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 3 (435) 4,348 3
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 (1,615) - -
--------- -------- ----------- --------- --------
Total operating costs
and expenses 142,044 91 (7,672) 134,372 86
--------- -------- ----------- --------- --------
Income from operations 13,429 9 7,672 21,101 14
Other income, net 23 0 - 23 0
--------- -------- ----------- --------- --------
Income before provision
for income taxes 13,452 9 7,672 21,124 14
Provision for income
taxes (4) 6,370 4 2,161 8,531 5
--------- -------- ----------- --------- --------
Net income (5) $ 7,082 5% $ 5,511 $ 12,593 8%
========= ======== =========== ========= ========
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) 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 Non-GAAP
Percent Percent
GAAP of Total Non-GAAP of Total
Reported Revenue Adjustments Results 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
(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 Fiscal Year Ended
December 31, 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
(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.
Investor Relations Contact: Kate Sidorovich CFA Vice President, Investor Relations 440 East Middlefield Road Mountain View, CA 94043 (650) 210-3111 kate.sidorovich@ehealth.comhttp://ir.ehealthinsurance.com
Media Contact: Brian Mast Vice President Communications 440 East Middlefield Road Mountain View, CA 94043 (650) 210-3149 brian.mast@ehealth.comhttp://www.ehealthinsurance.com
Rate this Page