Edgar Filing: Emdeon Inc.

Large accelerated filer

Accelerated filer

Non-accelerated filer

x (Do not check if a smaller reporting company)

Smaller reporting company

10-Q

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d)

OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended September 30, 2014

Commission file number 1-34435

EMDEON INC.

(Exact Name of Registrant as Specified in its Charter)


Delaware		20-5799664
(State or Other Jurisdiction of Incorporation or Organization)		(I.R.S. Employer Identification No.)

3055 Lebanon Pike, Suite 1000 Nashville, TN		37214
(Address of Principal Executive Offices)		(Zip Code)

(615) 932-3000

(Registrant’s Telephone Number, Including Area Code)

Indicate by check mark whether the registrant: (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ¨ No x*

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

Indicate the number of shares outstanding of each of the issuer’s classes of common stock, as of the latest practicable date:


Class		Outstanding as of November 7, 2014
Common Stock, $0.01 par value		100

The registrant is a voluntary filer of certain reports required to be filed by companies under Section 13 or 15(d) of the Securities and Exchange Act of 1934 and has filed all reports that would have been required to have been filed by the registrant during the preceding 12 months had it been subject to such filing requirements during the entirety of such period.

Emdeon Inc.

Table of Contents


Part I. Financial Information

Item 1. Financial Statements			3

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations			39

Item 3. Quantitative and Qualitative Disclosures About Market Risk			54

Item 4. Controls and Procedures			55

Part II. Other Information

Item 1. Legal Proceedings			55

Item 1A. Risk Factors			55

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds			55

Item 3. Defaults Upon Senior Securities			55

Item 4. Mine Safety Disclosures			55

Item 5. Other Information			56

Item 6. Exhibits			56

Signatures			57

Exhibit Index			58

PART I.

FINANCIAL INFORMATION

ITEM 1.

FINANCIAL STATEMENTS

Emdeon Inc.

Condensed Consolidated Balance Sheets

(unaudited and amounts in thousands, except share and per share amounts)


	September 30, 2014			December 31, 2013
ASSETS
Current assets:

Cash and cash equivalents	$	23,927		$	76,538
Accounts receivable, net of allowance for doubtful accounts of $4,310 and $3,856 at September 30, 2014 and December 31, 2013, respectively		231,950			214,247
Deferred income tax assets		16,974			6,317
Prepaid expenses and other current assets		33,085			27,019

Total current assets		305,936			324,121
Property and equipment, net		239,635			269,470
Goodwill		1,584,655			1,502,434
Intangible assets, net		1,530,775			1,632,688
Other assets, net		19,656			19,169


Total assets	$	3,680,657		$	3,747,882


LIABILITIES AND EQUITY
Current liabilities:

Accounts payable	$	12,263		$	8,367
Accrued expenses		143,807			131,149
Deferred revenues		10,233			10,881
Current portion of long-term debt		24,493			31,330

Total current liabilities		190,796			181,727
Long-term debt, excluding current portion		1,998,569			1,999,026
Deferred income tax liabilities		416,986			436,263
Tax receivable agreement obligations to related parties		159,716			150,496
Other long-term liabilities		13,576			11,824
Commitments and contingencies
Equity:
Common stock (par value, $.01), 100 shares authorized and outstanding at September 30, 2014 and December 31, 2013, respectively		—			—
Additional paid-in capital		1,147,586			1,139,375
Accumulated other comprehensive income (loss)		(1,570	)		(1,343	)
Accumulated deficit		(245,002	)		(169,486	)

Total equity		901,014			968,546


Total liabilities and equity	$	3,680,657		$	3,747,882

See accompanying notes to unaudited condensed consolidated financial statements.

Emdeon Inc.

Condensed Consolidated Statements of Operations

(unaudited and amounts in thousands)


	Three Months Ended September 30, 2014			Three Months Ended September 30, 2013			Nine Months Ended September 30, 2014			Nine Months Ended September 30, 2013

Revenue	$	341,608		$	317,810		$	996,973		$	922,452
Costs and expenses:
Cost of operations (exclusive of depreciation and amortization below)		202,305			191,695			597,843			563,146
Development and engineering		8,156			7,878			24,771			23,201
Sales, marketing, general and administrative		45,031			44,104			150,739			123,469
Depreciation and amortization		48,448			47,181			141,541			137,943
Accretion		4,452			7,112			9,220			18,712
Impairment of long-lived assets		3,114			25			82,689			1,887

Operating income (loss)		30,102			19,815			(9,830	)		54,094
Interest expense, net		36,635			37,000			109,741			116,390
Loss on extinguishment of debt		—			—			—			23,160
Contingent consideration		1,976			1,879			3,646			1,879
Other		—			(2,925	)		(3,968	)		(2,925	)

Income (loss) before income tax provision (benefit)		(8,509	)		(16,139	)		(119,249	)		(84,410	)
Income tax provision (benefit)		4,493			126			(43,733	)		(26,422	)

Net income (loss)	$	(13,002	)	$	(16,265	)	$	(75,516	)	$	(57,988	)

See accompanying notes to unaudited condensed consolidated financial statements.

Emdeon Inc.

Condensed Consolidated Statements of Comprehensive Income (Loss)

(unaudited and amounts in thousands)


	Three Months Ended September 30, 2014			Three Months Ended September 30, 2013			Nine Months Ended September 30, 2014			Nine Months Ended September 30, 2013

Net income (loss)	$	(13,002	)	$	(16,265	)	$	(75,516	)	$	(57,988	)

Other comprehensive income (loss):
Changes in fair value of interest rate swap, net of taxes		732			(1,064	)		(127	)		2,511
Foreign currency translation adjustment		(127	)		35			(100	)		(65	)

Other comprehensive income (loss)		605			(1,029	)		(227	)		2,446

Total comprehensive income (loss)	$	(12,397	)	$	(17,294	)	$	(75,743	)	$	(55,542	)

See accompanying notes to unaudited condensed consolidated financial statements.

Emdeon Inc.

Condensed Consolidated Statements of Equity

(unaudited and amounts in thousands, except share amounts)


	Common Stock				Additional Paid-in			Retained Earnings			Accumulated Other Comprehensive			Total
	Shares		Amount		Capital			(Deficit)			Income (Loss)			Equity

Balance at January 1, 2013		100	$	—	$	1,130,968		$	(95,028	)	$	(3,789	)	$	1,032,151
Equity compensation expense		—		—		5,637			—			—			5,637
Repurchase of Parent common stock		—		—		(250	)		—			—			(250	)
Net income (loss)		—		—		—			(57,988	)		—			(57,988	)
Foreign currency translation adjustment		—		—		—			—			(65	)		(65	)
Change in fair value of interest rate swap, net of taxes		—		—		—			—			2,511			2,511

Balance at September 30, 2013		100	$	—	$	1,136,355		$	(153,016	)	$	(1,343	)	$	981,996


Balance at January 1, 2014		100	$	—	$	1,139,375		$	(169,486	)	$	(1,343	)	$	968,546
Equity compensation expense		—		—		5,914			—			—			5,914
Issuance of shares in connection with equity compensation plans, net of taxes		—		—		1,257			—			—			1,257
Repurchase of Parent common stock		—		—		(960	)		—			—			(960	)
Capital contribution from Parent		—		—		2,000			—			—			2,000
Net income (loss)		—		—		—			(75,516	)		—			(75,516	)
Foreign currency translation adjustment		—		—		—			—			(100	)		(100	)
Change in fair value of interest rate swap, net of taxes		—		—		—			—			(127	)		(127	)

Balance at September 30, 2014		100	$	—	$	1,147,586		$	(245,002	)	$	(1,570	)	$	901,014

See accompanying notes to unaudited condensed consolidated financial statements.

Emdeon Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited and amounts in thousands)


	Nine Months Ended September 30, 2014			Nine Months Ended September 30, 2013
Operating activities
Net income (loss)	$	(75,516	)	$	(57,988	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		141,541			137,943
Accretion		9,220			18,712
Equity compensation		5,914			5,637
Deferred income tax expense (benefit)		(44,886	)		(27,884	)
Amortization of debt discount and issuance costs		5,804			6,585
Contingent consideration		3,646			1,879
Gain on sale of cost method investment		—			(2,925	)
Loss on extinguishment of debt		—			22,828
Impairment of long-lived assets		82,689			1,887
Other		(3,125	)		(819	)
Changes in operating assets and liabilities:
Accounts receivable		(12,656	)		(15,582	)
Prepaid expenses and other		(4,490	)		(1,804	)
Accounts payable		644			685
Accrued expenses, deferred revenue and other liabilities		(375	)		20,985
Tax receivable agreement obligations to related parties		—			(103	)

Net cash provided by (used in) operating activities		108,410			110,036

Investing activities
Purchases of property and equipment		(37,673	)		(52,806	)
Payments for acquisitions, net of cash acquired		(87,909	)		(18,291	)
Proceeds from sale of cost method investment		36			5,820
Other		(133	)		—

Net cash provided by (used in) investing activities		(125,679	)		(65,277	)

Financing activities
Debt principal payments		(9,659	)		(9,692	)
Payment of debt assumed from acquisition		(23,262	)		(218	)
Proceeds from Revolving Facility		65,000			—
Payments on Revolving Facility		(65,000	)		—
Payment of loan costs		—			(2,178	)
Repayment of deferred financing arrangements		(4,717	)		(2,103	)
Repurchase of Parent common stock		(960	)		(250	)
Capital contribution from Parent		3,256			—
Other		—			(518	)

Net cash provided by (used in) financing activities		(35,342	)		(14,959	)

Net increase (decrease) in cash and cash equivalents		(52,611	)		29,800
Cash and cash equivalents at beginning of period		76,538			31,763

Cash and cash equivalents at end of period	$	23,927		$	61,563

See accompanying notes to unaudited condensed consolidated financial statements.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

1. Nature of Business and Organization

Nature of Business

Emdeon Inc. (the “Company”), through its subsidiaries, is a provider of revenue and payment cycle management and clinical information exchange solutions, connecting payers, providers, pharmacies and patients of the United States healthcare system. The Company’s product and service offerings integrate and automate key business and administrative functions for healthcare payers, providers and pharmacies throughout the patient encounter, including pre-care patient eligibility and benefits verification and enrollment, clinical information exchange, claims management and adjudication, payment integrity, payment distribution, payment posting and denial management and patient billing and payment processing.

Organization

The Company was formed as a Delaware limited liability company in September 2006 and converted into a Delaware corporation in September 2008 in anticipation of the Company’s August 2009 initial public offering (the “IPO”). On November 2, 2011, pursuant to an Agreement and Plan of Merger among the Company, Beagle Parent Corp. (“Parent”) and Beagle Acquisition Corp. (“Merger Sub”), Merger Sub merged with and into the Company with the Company surviving the merger (the “Merger”). Subsequent to the Merger, the Company became an indirect wholly-owned subsidiary of Parent, which is controlled by affiliates of The Blackstone Group L.P. (“Blackstone”).

2. Basis of Presentation

Principles of Consolidation

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with United States generally accepted accounting principles (“GAAP”) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X of the Securities and Exchange Commission (“SEC”) Guidelines, Rules and Regulations (“Regulation S-X”) and, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of results for the unaudited interim periods presented. Certain information and footnote disclosures normally included in financial statements prepared in accordance with GAAP have been condensed or omitted. The results of operations for the interim period are not necessarily indicative of the results to be obtained for the full fiscal year. All material intercompany accounts and transactions have been eliminated in the unaudited condensed consolidated financial statements.

Reclassifications

Certain reclassifications have been made to the prior period financial statements to conform to the current period presentation. The Company changed the classification of rebate payments to its channel partners from cost of operations to a reduction of revenue to the extent that such rebate payments for any given channel partner were less than or equal to revenue otherwise earned from the respective channel partner. To conform to the current period presentation, rebate payments to channel partners resulted in a reduction of revenue of $6,096 and $18,641 for the three and nine months ended September 30, 2013, respectively.

Accounting Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the consolidated financial statements and accompanying notes. The Company bases its estimates on historical experience, current business factors and various other assumptions that the Company believes are necessary to consider in order to form a basis for making judgments about the carrying values of assets and liabilities, the recorded amounts of revenue and expenses and disclosure of contingent assets and liabilities. The Company is subject to uncertainties such as the impact of future events, economic, environmental and political factors and changes in the Company’s business environment; therefore, actual results could differ materially from these estimates. Accordingly, the accounting estimates used in the preparation of the Company’s financial statements will change as new events occur, as more experience is acquired, as additional information is obtained and as the Company’s operating environment changes. Changes in estimates are made when circumstances warrant. Such changes in estimates and refinements in estimation methodologies are reflected in the reported results of operations; and if material, the effects of changes in estimates are disclosed in the notes to the consolidated financial statements. Estimates and assumptions by management affect: the allowance for doubtful

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

accounts; the fair value assigned to assets acquired and liabilities assumed in business combinations; tax receivable agreement obligations; the fair value of interest rate swap obligations; contingent consideration; loss accruals; the carrying value of long-lived assets (including goodwill and intangible assets); the amortization period of long-lived assets (excluding goodwill); the carrying value, capitalization and amortization of software development costs; the provision and benefit for income taxes and related deferred tax accounts; certain accrued expenses; revenue recognition; contingencies; and the value attributed to equity awards.

During the three months ended September 30, 2014, the Company recognized a change in estimate related to its accounts receivable, the effect of which reduced revenue and increased pretax loss by $4,098.

Recent Accounting Pronouncements

In April 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-08, which changes the requirements for reporting discontinued operations. Following adoption of this update, discontinued operations generally will be reported for the disposal by sale or otherwise of a component or a group of components that represents a strategic shift that has or will have a major effect on an entity’s operations and financial results. This update is effective for fiscal years and interim periods beginning in those years after December 15, 2014, with early adoption permitted. The Company does not expect the adoption of this update to have a material effect on its consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, which replaces most prior general and industry specific revenue recognition guidance with a principles-based comprehensive revenue recognition framework. Under this revised framework, a company will recognize revenue to depict the transfer of promised goods and services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods and services. This update is effective for fiscal years and interim periods beginning in those years after December 15, 2016. Early adoption is not permitted. Upon adoption, a company may elect to either retrospectively restate each prior reporting period or reflect the cumulative effect of initially applying the update with an adjustment to retained earnings. The Company is currently assessing the potential effects this update may have on its consolidated financial statements.

In June 2014, the FASB issued ASU No. 2014-12, which clarifies, in the context of share-based payment awards, that a performance target that affects vesting and could be achieved after the requisite service period has been rendered should be treated as a performance condition. Prior to this update, because there was no explicit guidance, there was diversity in practice among companies. This update is effective for fiscal years and interim periods within those years beginning after December 15, 2015, with early adoption permitted. The Company does not expect the adoption of this update to have a material effect on its consolidated financial statements.

3. Concentration of Credit Risk

The Company’s revenue is primarily generated in the United States. Changes in economic conditions, government regulations or demographic trends, among other matters, in the United States could adversely affect the Company’s revenue and results of operations.

The Company maintains its cash and cash equivalent balances in either insured depository accounts or money market mutual funds. The money market mutual funds are limited to investments in low-risk securities such as United States or government agency obligations, or repurchase agreements secured by such securities.

4. Business Combinations

In July 2014, the Company acquired all of the equity interests of Capario, Inc. (“Capario”), a technology-enabled provider of revenue cycle management solutions.

In February 2014, the Company acquired all of the equity interests of Vieosoft, Inc. (“Vieosoft”), a development stage enterprise.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

In June 2013, the Company acquired all of the equity interests of Goold Health Systems (“Goold”), a technology-enabled provider of pharmacy benefit and related services primarily to state Medicaid agencies across the nation.

The following table summarizes certain information related to these acquisitions. The preliminary values of the consideration transferred, assets acquired and liabilities assumed in the Capario acquisition, including related tax effects, are subject to receipt of a final valuation and a final working capital settlement.


	Capario			Vieosoft			Goold
Total Consideration Fair Value at Acquisition Date:
Cash paid at closing	$	89,422		$	800		$	19,391
Contingent consideration		—			6,015			5,553
Other		(227	)		—			(5	)

	$	89,195		$	6,815		$	24,939

Allocation of the Consideration Transferred:
Cash	$	2,292		$	21		$	1,101
Accounts receivable		5,046			—			3,435
Deferred income tax assets		275			—			—
Prepaid expenses and other current assets		1,112			—			647
Property and equipment		9,580			—			7,695
Identifiable intangible assets:
Tradename		900			—			—
Noncompetition agreements		2,740			1,320			280
Customer relationships		38,510			—			5,160
Backlog and other		—			2,060			460
Goodwill		76,062			6,159			14,300
Accounts payable		(2,020	)		—			(541	)
Accrued expenses		(9,068	)		(194	)		(2,076	)
Deferred revenues		—			—			(101	)
Current maturities of long-term debt		(2,600	)		(1,877	)		(218	)
Deferred income tax liabilities		(14,642	)		(674	)		(5,203	)
Long-term debt		(18,785	)		—			—
Other long-term liabilities		(207	)		—			—

Total consideration transferred	$	89,195		$	6,815		$	24,939


Acquisition costs in sales, marketing, general and administrative expense:
For the three months ended September 30, 2014	$	234		$	—		$	—
For the three months ended September 30, 2013	$	—		$	—		$	18
For the nine months ended September 30, 2014	$	862		$	111		$	—
For the nine months ended September 30, 2013	$	—		$	—		$	280

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)


	Capario		Vieosoft		Goold
Other Information:
Gross contractual accounts receivable	$	5,112	$	—	$	3,435
Amount not expected to be collected	$	66	$	—	$	—
Goodwill expected to be deductible for tax purposes	$	—	$	—	$	—

Contingent Consideration Information:
Contingent consideration range		N/A	$	0 - $43,104	$	0 - 15,000
Measurement period				February 12, 2014 to December 31, 2017		July 1, 2013 to September 30, 2014
Basis of measurement		N/A		Milestone achievement, revenue performance		Award of contracts with annual revenue exceeding targeted amount
Type of measurement		N/A		Level 3		Level 3
Key assumptions at the acquisition date:
Probability of achieving milestone objectives		N/A		90%		N/A
Probability of achieving minimum gross profit margin		N/A		5% for 2015 - 90% for 2017		N/A
Probability of winning new contracts		N/A		N/A		10%-50%
Probability of retaining contracts that expire during the measurement period		N/A		N/A		90%
Range of baseline revenue retention for existing customers		N/A		N/A		75%-125%
Expected payment date(s)		N/A		2015-2017		12/15/2014
Discount rate(s)		N/A		5.2% to 53.2%		15.4%
Increase (decrease) to net loss:
For the three months ended September 30, 2014		N/A	$	647	$	1,329
For the nine months ended September 30, 2014		N/A	$	1,305	$	2,341
For the three months ended September 30, 2013		N/A		N/A	$	1,879
For the nine months ended September 30, 2013		N/A		N/A	$	1,879

The Company generally recognizes goodwill attributable to the assembled workforce and expected synergies among the operations of acquired entities and the Company’s existing operations. In the case of the Company’s acquisitions of operating companies, synergies generally have resulted from the elimination of duplicative facilities and personnel costs and cross selling opportunities among the Company’s existing customer base.

Goodwill is generally deductible for federal income tax purposes when a business combination is treated as an asset purchase. Goodwill is generally not deductible for federal income tax purposes when the business combination is treated as a stock purchase.

5. Goodwill and Intangible Assets

Goodwill activity during the nine months ended September 30, 2014 was as follows:


	Payer		Provider		Pharmacy		All Other		Total
Balance at December 31, 2013	$	827,455	$	401,845	$	160,561	$	112,573	$	1,502,434
Acquisitions		18,792		34,211		6,159		23,059		82,221

Balance at September 30, 2014	$	846,247	$	436,056	$	166,720	$	135,632	$	1,584,655

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Intangible assets subject to amortization as of September 30, 2014 consisted of the following:


	Weighted Average Remaining Life	Gross Carrying Amount		Accumulated Amortization			Net


Customer relationships	16.2	$	1,602,232	$	(232,575	)	$	1,369,657
Trade names	16.2		157,430		(23,235	)		134,195
Non-compete agreements	2.2		17,140		(8,260	)		8,880
Data sublicense agreement	3.0		31,000		(15,275	)		15,725
Other	6.0		2,653		(335	)		2,318

Total		$	1,810,455	$	(279,680	)	$	1,530,775

Amortization expense was $75,286 and $78,140 for the nine months ended September 30, 2014 and 2013, respectively. Aggregate future amortization expense for intangible assets is estimated to be:


2014 (remainder)	$	25,574
2015		101,888
2016		101,301
2017		97,399
2018		92,788
Thereafter		1,111,825

	$	1,530,775

During the nine months ended September 30, 2014, the Company recognized an impairment charge related to the pending partial loss of a customer contract. See Note 8 to the unaudited condensed consolidated financial statements included in Item 1 of this Quarterly Report.

6. Long-Term Debt

In November 2011, the Company entered into a credit agreement which was comprised of a senior secured term loan facility (the “Term Loan Facility”), a revolving credit facility (the “Revolving Facility”; together with the Term Loan Facility, the “Senior Credit Facilities”), 11% senior notes due 2019 (the “2019 Notes”) and 11.25% senior notes due 2020 (the “2020 Notes”; together with the 2019 Notes, the “Senior Notes”).

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Long-term debt as of September 30, 2014 and December 31, 2013, consisted of the following:


	September 30,			December 31,
	2014			2013
Senior Credit Facilities
$1,301 million Senior Secured Term Loan facility, due November 2, 2018, net of unamortized discount of $13,520 and $15,826 at September 30, 2014 and December 31, 2013, respectively (effective interest rate of 4.21%)	$	1,255,092		$	1,262,445
$125 million Senior Secured Revolving Credit facility, expiring on November 2, 2016 and bearing interest at a variable base rate plus a spread rate		—			—
Senior Notes
$375 million 11% Senior Notes due December 31, 2019, net of unamortized discount of $6,966 and $7,664 at September 30, 2014 and December 31, 2013, respectively (effective interest rate of 11.53%)		368,034			367,336
$375 million 11.25% Senior Notes due December 31, 2020, net of unamortized discount of $8,868 and $9,560 at September 30, 2014 and December 31, 2013, respectively (effective interest rate of 11.86%)		366,132			365,440
Obligation under data sublicense agreement		22,543			22,543
Other		11,261			12,592
Less current portion		(24,493	)		(31,330	)

Long-term debt	$	1,998,569		$	1,999,026

Senior Credit Facilities

The credit agreement governing the Senior Credit Facilities (the “Senior Credit Agreement”) provides that, subject to certain conditions, the Company may request additional tranches of term loans, increase commitments under the Revolving Facility or the Term Loan Facility or add one or more incremental revolving credit facility tranches (provided that the revolving credit commitments outstanding at any time have no more than three different maturity dates) in an aggregate amount not to exceed (a) $300,000 plus (b) an unlimited amount at any time, subject to compliance on a pro forma basis with a first lien net leverage ratio of no greater than 4.00:1.00. Availability of such additional tranches of term loans or revolving credit facilities and/or increased commitments is subject to, among other conditions, the absence of any default under the Senior Credit Agreement and the receipt of commitments by existing or additional financial institutions. Proceeds of the Revolving Facility, including up to $30,000 in the form of borrowings on same-day notice, referred to as swingline loans, and up to $50,000 in the form of letters of credits, are available to provide financing for working capital and general corporate purposes.

Borrowings under the Senior Credit Facilities bear interest at an annual rate equal to an applicable margin plus, at the Company’s option, either (a) a base rate determined by reference to the highest of (i) the applicable prime rate, (ii) the federal funds rate plus 0.50% and (iii) a LIBOR rate determined by reference to the costs of funds for United States dollar deposits for an interest period of one month, adjusted for certain additional costs, plus 1.00%, which base rate, in the case of the Term Loan Facility only, shall be no less than 2.25%, or (b) a LIBOR rate determined by reference to the costs of funds for United States dollar deposits for the interest period relevant to such borrowing, adjusted for certain additional costs, which, in the case of the Term Loan Facility only, shall be no less than 1.25%.

In April 2012, the Company amended the Senior Credit Agreement to reprice the Senior Credit Facilities and borrow $80,000 of additional term loans. Following this amendment, the LIBOR-based interest rate on the Term Loan Facility was LIBOR plus 3.75%, compared to the previous interest rate of LIBOR plus 5.50%. The new LIBOR-based interest rate on the Revolving Facility was LIBOR plus 3.50% (with a potential step-down to LIBOR plus 3.25% based on the Company’s first lien net leverage ratio), compared to the previous interest rate of LIBOR plus 5.25% (with a potential step-down to LIBOR plus 5.00% based on the Company’s first lien net leverage ratio).

In April 2013, the Company again amended the Senior Credit Agreement to further reprice, and also to modify certain financial covenants under, the Senior Credit Facilities. Following this amendment, the interest rate on the Term Loan Facility is LIBOR plus 2.50%, compared to the previous interest rate of LIBOR plus 3.75%. The new interest rate on the Revolving Facility is LIBOR plus

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

2.50%, compared to the previous interest rate of LIBOR plus 3.50% (or 3.25% based on a specified first lien net leverage ratio). The Term Loan Facility remains subject to a LIBOR floor of 1.25%, and there continues to be no LIBOR floor on the Revolving Facility. In connection with the April 2013 repricing, the Senior Credit Agreement also was amended to, among other things, eliminate the financial covenant related to the consolidated cash interest coverage ratio and modify the financial covenant related to the net leverage test by maintaining the required first lien net leverage ratio at 5.35 to 1.00 for the remaining term of the Senior Credit Facilities.

These amendments to the Senior Credit Agreement resulted in a loss on extinguishment of debt of $23,160 and other expenses related to fees paid to third parties of $1,151 for the nine months ended September 30, 2013, which have been reflected within sales, marketing, general and administrative expense in the accompanying consolidated statements of operations.

In addition to paying interest on outstanding principal under the Senior Credit Facilities, the Company is required to pay customary agency fees, letter of credit fees and a 0.50% commitment fee in respect of the unutilized commitments under the Revolving Facility.

The Senior Credit Agreement requires that the Company prepay outstanding loans under the Term Loan Facility, subject to certain exceptions, with (a) 100% of the net cash proceeds of any incurrence of debt other than debt permitted under the Senior Credit Agreement, (b) commencing with the fiscal year ended December 31, 2012, 50% (which percentage will be reduced to 25% and 0% based on the Company’s first lien net leverage ratio) of the Company’s annual excess cash flow and (c) 100% of the net cash proceeds of certain asset sales and casualty and condemnation events, subject to reinvestment rights and certain other exceptions.

The Company generally may voluntarily prepay outstanding loans under the Senior Credit Facilities at any time without premium or penalty other than breakage costs with respect to LIBOR loans.

The Company is required to make quarterly payments equal to 0.25% of the aggregate principal amount of the loans under the Term Loan Facility, with the balance due and payable on November 2, 2018. Any principal amount outstanding under the Revolving Facility is due and payable on November 2, 2016.

Certain of the Company’s United States wholly-owned restricted subsidiaries, together with the Company, are co-borrowers and jointly and severally liable for all obligations under the Senior Credit Facilities. Such obligations of the co-borrowers are unconditionally guaranteed by Beagle Intermediate Holdings, Inc. (a direct wholly-owned subsidiary of Parent), the Company and each of its existing and future United States wholly-owned restricted subsidiaries (with certain exceptions including immaterial subsidiaries). These obligations are secured by a perfected security interest in substantially all of the assets of the co-borrowers and guarantors now owned or later acquired, including a pledge of all of the capital stock of the Company and its United States wholly-owned restricted subsidiaries and 65% of the capital stock of its foreign restricted subsidiaries, subject in each case to the exclusion of certain assets and additional exceptions.

The Senior Credit Agreement requires the Company to comply with a maximum first lien net leverage ratio financial maintenance covenant, to be tested on the last day of each fiscal quarter. A breach of the first lien net leverage ratio covenant is subject to certain equity cure rights. In addition, the Senior Credit Facilities contain a number of negative covenants that, among other things and subject to certain exceptions, restrict the Company’s ability and the ability of its subsidiaries to:

•

incur additional indebtedness or guarantees;

•

incur liens;

•

make investments, loans and acquisitions;

•

consolidate or merge;

•

sell assets, including capital stock of subsidiaries;

•

pay dividends on capital stock or redeem, repurchase or retire capital stock of the Company or any restricted subsidiary, subject to customary covenants, including compliance with leverage ratios and subject to limitation based on net income generated during the term of the Senior Credit Agreement;

•

alter the business of the Company;

•

amend, prepay, redeem or purchase subordinated debt;

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

•

engage in transactions with affiliates; and

•

enter into agreements limiting dividends and distributions of certain subsidiaries.

The Senior Credit Agreement also contains certain customary representations and warranties, affirmative covenants and provisions relating to events of default (including upon change of control).

As of September 30, 2014, the Company believes it was in compliance with all of the applicable debt covenants under the Senior Credit Agreement.

Senior Notes

The 2019 Notes bear interest at an annual rate of 11.00% with interest payable semi-annually on June 30 and December 31 of each year. The 2019 Notes mature on December 31, 2019. The 2020 Notes bear interest at an annual rate of 11.25% with interest payable quarterly on March 31, June 30, September 30 and December 31 of each year. The 2020 Notes mature on December 31, 2020.

The Company may redeem the 2019 Notes, the 2020 Notes or both, in whole or in part, at any time on or after December 31, 2015 at the applicable redemption price, plus accrued and unpaid interest. In addition, at any time prior to December 31, 2014, the Company may, at its option and on one or more occasions, redeem up to 35% of the aggregate principal amount of the 2019 Notes or the 2020 Notes, at a redemption price equal to 100% of the aggregate principal amount, plus a premium equal to the stated interest rate on the 2019 Notes or the 2020 Notes, respectively, plus accrued and unpaid interest with the net cash proceeds of certain equity offerings; provided that at least 50% of the sum of the aggregate principal amount of the 2019 Notes or 2020 Notes, respectively, originally issued (including any additional notes) remain outstanding immediately after such redemption and the redemption occurs within 180 days of the equity offering. At any time prior to December 31, 2015, the Company may redeem the 2019 Notes, the 2020 Notes or both, in whole or in part, at its option and on one or more occasions, at a redemption price equal to 100% of the principal amount, plus an applicable premium and accrued and unpaid interest. If the Company experiences specific kinds of changes in control, it must offer to purchase the Senior Notes at a purchase price equal to 101% of the principal amount, plus accrued and unpaid interest.

The Senior Notes are senior unsecured obligations and rank equally in right of payment with all of the Company’s existing and future indebtedness and senior in right of payment to all of its existing and future subordinated indebtedness. The Company’s obligations under the Senior Notes are guaranteed on a senior basis by all of its existing and subsequently acquired or organized wholly-owned United States restricted subsidiaries that guarantee the Senior Credit Facilities or its other indebtedness or indebtedness of any affiliate guarantor. The Senior Notes and the related guarantees are effectively subordinated to the Company’s existing and future secured obligations and that of its affiliate guarantors to the extent of the value of the collateral securing such obligations, and are structurally subordinated to all existing and future indebtedness and other liabilities of any of the Company’s subsidiaries that do not guarantee the Senior Notes.

The indentures governing the Senior Notes (the “Indentures”) contain customary covenants that restrict the ability of the Company and its restricted subsidiaries to:

•

pay dividends on their capital stock or redeem, repurchase or retire their capital stock, subject to customary covenants, including compliance with a fixed charge coverage ratio and subject to limitation based on net income generated during the term of the Indentures;

•

incur additional indebtedness or issue certain capital stock;

•

incur certain liens;

•

make investments, loans, advances and acquisitions;

•

consolidate, merge or transfer all or substantially all of their assets and the assets of their subsidiaries;

•

prepay subordinated debt;

•

engage in certain transactions with affiliates; and

•

enter into agreements restricting the subsidiaries’ ability to pay dividends.

The Indentures also contain certain customary affirmative covenants and events of default.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

As of September 30, 2014, the Company believes it was in compliance with all of the applicable debt covenants under the Senior Notes.

Obligation Under Data Sublicense Agreement

In October 2009 and April 2010, the Company acquired certain additional rights to specified uses of its data from the former owner of the Company’s business in order to broaden the Company’s ability to pursue business intelligence and data analytics solutions for payers and providers. The Company previously licensed exclusive rights to this data to the former owner of the Company’s business. In connection with these data rights acquisitions, the Company recorded amortizable intangible assets and corresponding obligations at inception based on the present value of the scheduled annual payments through 2018, which totaled $65,000 in the aggregate (approximately $30,000 remained payable at September 30, 2014). In connection with the Merger, the Company was required to adjust this obligation to its fair value.

Other

From time to time, the Company enters into deferred financing arrangements with certain vendors. The obligations under such arrangements are recorded at the present value of the scheduled payments. Such future payments totaled $12,081 at September 30, 2014.

7. Interest Rate Swap

Risk Management Objective of Using Derivatives

The Company is exposed to certain risks arising from both its business operations and economic conditions. The Company principally manages its exposures to a wide variety of business and operational risks through management of its core business activities. The Company manages economic risks, including interest rate, liquidity and credit risk, primarily by managing the amount, sources and duration of its debt funding and the use of derivative financial instruments. Specifically, the Company enters into derivative financial instruments to manage exposures that arise from business activities that result in the receipt or payment of future known and uncertain cash amounts, the value of which are determined by interest rates. The Company’s derivative financial instruments are used to manage differences in the amount, timing and duration of the Company’s known or expected cash receipts and its known or expected cash payments principally related to the Company’s borrowings.

Cash Flow Hedges of Interest Rate Risk

The Company’s objectives in using interest rate derivatives are to add stability to interest expense and to manage its exposure to interest rate movements. To accomplish this objective, the Company primarily uses interest rate swaps as part of its interest rate risk management strategy. During the three and nine months ended September 30, 2014, such derivatives were used to hedge the variable cash flows associated with existing variable-rate debt pursuant to the Term Loan Facility. As of September 30, 2014, the Company had three outstanding interest rate derivatives with a combined notional amount of $640,000 that were designated as cash flow hedges of interest rate risk.

The effective portion of changes in the fair value of derivatives designated and that qualify as cash flow hedges is recorded in accumulated other comprehensive income and is subsequently reclassified into earnings in the period that the hedged forecasted transaction affects earnings. The ineffective portion of the change in fair value of the derivatives is recognized directly in earnings. Amounts reported in accumulated other comprehensive income related to derivatives will be reclassified to interest expense as interest payments are made on the Company’s variable-rate debt. During the next twelve months, the Company estimates that an additional $2,570 will be reclassified as an increase to interest expense.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

The following table summarizes the fair value of the Company’s derivative instruments at September 30, 2014 and December 31, 2013:


	Fair Values of Derivative Instruments
	Asset (Liability) Derivatives
	Balance Sheet Location	September 30, 2014			December 31, 2013
Derivatives designated as hedging instruments:
Interest rate swaps	Other assets	$	679		$	899
Interest rate swaps	Accrued expenses		(2,570	)		(2,575	)

		$	(1,891	)	$	(1,676	)

Tabular Disclosure of the Effect of Derivative Instruments on the Statement of Operations

The effect of the derivative instruments on the accompanying unaudited condensed consolidated statements of operations for the three and nine months ended September 30, 2014 and 2013, respectively, is summarized in the following table:


	Three Months Ended September 30,						Nine Months Ended September 30,
	2014			2013			2014			2013
Derivatives in Cash Flow Hedging Relationships
Gain/ (loss) related to effective portion of derivative recognized in other comprehensive loss	$	595		$	(2,305	)	$	(2,150	)	$	2,096

Gain/ (loss) related to effective portion of derivative reclassified from accumulated other comprehensive loss to interest expense	$	(652	)	$	(652	)	$	(1,935	)	$	(1,935	)

Credit Risk-related Contingent Features

The Company has agreements with each of its derivative counterparties that contain a provision where if the Company defaults on any of its indebtedness, including default where repayment of the indebtedness has not been accelerated by the lender, then the Company also could be declared in default on its derivative obligations.

As of September 30, 2014, the termination value of derivatives in a net liability position, which includes accrued interest but excludes any adjustment for nonperformance risk, related to these agreements was $2,595. If the Company had breached any of these provisions at September 30, 2014, the Company could have been required to settle its obligations under the agreements at this termination value. The Company does not offset any derivative instruments and the derivative instruments are not subject to collateral posting requirements.

8. Fair Value Measurements

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The Company’s assets and liabilities that are measured at fair value on a recurring basis consist of the Company’s derivative financial instruments and contingent consideration associated with business combinations. The table below summarizes these items as of September 30, 2014, aggregated by the level in the fair value hierarchy within which those measurements fall.


Description	Balance at September 30, 2014			Quoted in Markets Identical (Level 1)		Significant Other Observable Inputs (Level 2)			Significant Unobservable Inputs (Level 3)
Interest rate swaps	$	(1,891	)	$	—	$	(1,891	)	$	—
Contingent consideration obligations		(15,145	)		—		—			(15,145	)

Total	$	(17,036	)	$	—	$	(1,891	)	$	(15,145	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

The valuation of the Company’s derivative financial instruments is determined using widely accepted valuation techniques, including discounted cash flow analysis on the expected cash flows of each derivative. This analysis reflects the contractual terms of the derivative, including the period to maturity, and uses observable market-based inputs, including interest rate curves. The fair value of the interest rate swaps are determined using the market standard methodology of netting the discounted future fixed cash payments (or receipts) and the discounted expected variable cash receipts (or payments) using the overnight index swap rate as the discount rate.

The Company incorporates credit valuation adjustments to appropriately reflect both its own nonperformance risk and the respective counterparty’s nonperformance risk in the fair value measurements. In adjusting the fair value of its derivative contracts for the effect of nonperformance risk, the Company has considered the impact of netting and any applicable credit enhancements and measures the credit risk of its derivative financial instruments that are subject to master netting agreements on a net basis by counterparty portfolio.

Although the Company has determined that the majority of the inputs used to value its derivatives fall within Level 2 of the fair value hierarchy, the credit valuation adjustments associated with its derivatives utilize Level 3 inputs to evaluate the likelihood of default by itself and by its counterparties. As of September 30, 2014, the Company determined that the credit valuation adjustments are not significant to the overall valuation of its derivatives. As a result, the Company determined that its derivative valuations in their entirety are classified in Level 2 of the fair value hierarchy.

The valuation of the Company’s contingent consideration obligations is estimated as the present value of total expected contingent consideration payments which are determined using a Monte Carlo simulation. This analysis reflects the contractual terms of the purchase agreements and utilizes assumptions with regard to future sales, probabilities of achieving such future sales, the likelihood and timing of expected payments and a discount rate. Significant increases with respect to assumptions as to future sales and probabilities of achieving such future sales would result in a higher fair value measurement, while an increase in the discount rate would result in a lower fair value measurement.

The table below presents a reconciliation of the fair value of the liabilities that use significant unobservable inputs (Level 3).


	Three Months Ended September 30,						Nine Months Ended September 30,
	2014			2013			2014			2013
Balance at beginning of period	$	(13,169	)	$	(5,887	)	$	(5,484	)	$	(296	)
Adjustment of provisional amounts		—			223			—			—
Issuance of contingent consideration		—			—			(6,015	)		(5,495	)
Settlement of contingent consideration		—			105			—			232
Total changes included in contingent consideration		(1,976	)		(1,879	)		(3,646	)		(1,879	)

Balance at end of period	$	(15,145	)	$	(7,438	)	$	(15,145	)	$	(7,438	)

Assets and Liabilities Measured at Fair Value on a Non-recurring Basis

During the nine months ended September 30, 2014, the Company’s pharmacy services segment received notice that its existing contract with a customer would not be renewed in full upon its expiration. As a result, the Company abandoned a customer related project that was under development and assessed the recoverability of the net assets included in the relevant asset group. The Company recognized an impairment charge to write off the abandoned project and to adjust the carrying value of the asset group to its fair value. This latter impairment charge was generally allocated to the affected long-lived assets on a pro rata basis. Additionally, the Company abandoned certain pharmacy services and provider services segment development projects in connection with execution of certain strategic initiatives during the nine months ended September 30, 2014.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

The following table summarizes the affected financial statement captions, the allocation of the impairment charges among those captions and provides certain quantitative information associated with the required fair value measurements.

Range of Inputs

Fair Value

Impairment

Long-lived assets to be held and used

Relevant asset group

N/A

13,066

73,220

Balance sheet account:

Customer relationships

N/A

72,290

Property and equipment

N/A

930

Unobservable inputs (discounted cash flow method):

Probability of contract extension

80%

N/A

Probability of new contract execution

20%-90%

N/A

Expected annual revenue range

3,080-$3,590

N/A

Risk free interest rate

1.6%

N/A

Long-lived assets to be disposed of

Property and Equipment

N/A

—

8,848

Assets and Liabilities Measured at Fair Value upon Initial Recognition

The carrying amount and the estimated fair value of financial instruments held by the Company as of September 30, 2014 were:


	Carrying Amount		Fair Value
Cash and cash equivalents	$	23,927	$	23,927
Accounts receivable	$	231,950	$	231,950
Senior Credit Facilities (Level 1)	$	1,255,092	$	1,255,926
Senior Notes (Level 2)	$	734,166	$	830,861

The carrying amounts of cash equivalents and accounts receivable approximate fair value because of their short-term maturities. The fair value of long-term debt is based upon market quotes and trades by investors in partial interests of these instruments.

9. Legal Proceedings

The Company finalized and paid $8,000 related to the settlement of a vendor fee dispute during the three months ended September 30, 2014, with $500 and $3,000 of this amount recognized within sales, general, marketing and administrative expense during the three and nine months ended September 30, 2014, respectively.

Additionally, in the normal course of business, the Company is involved in various claims and legal proceedings. While the ultimate resolution of these matters has yet to be determined, the Company does not believe that their outcomes will have a material adverse effect on the Company’s consolidated financial position, results of operations or liquidity.

10. Income Taxes

In January 2014, the Company effected a change in the tax status of EBS Master LLC (“EBS Master”) from a partnership to a corporation. Prior to the tax status change, the Company recognized a deferred tax liability for the difference in the book and tax basis of its investment in EBS Master (i.e. outside basis). Following the tax status change, the Company’s deferred tax balances reflect the differences in the book and tax bases of the individual assets and liabilities included in the corporation. In addition, as a result of the change in tax status, the Company was required to revise the apportionment of its income taxes among various state taxing jurisdictions.

Income taxes were also affected by the establishment of a valuation allowance related to state deferred tax assets for three of the Company’s subsidiaries.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

After giving effect to this change in tax status and these other items, income taxes for the nine months ended September 30, 2014 amounted to an income tax benefit of $43,733 and an effective tax rate of 36.7%. The income tax benefit for the nine months ended September 30, 2013, which does not reflect the change in tax status, was $26,422 and resulted in an effective tax rate of 31.3%.

11. Tax Receivable Agreement Obligation to Related Parties

In connection with the IPO, the Company entered into tax receivable agreements which obligated the Company to make payments to certain current and former owners of the Company, including affiliates of Hellman and Friedman (“H&F”) and certain members of management, equal to 85% of the applicable cash savings that the Company realizes as a result of tax attributes arising from certain previous transactions. The Company will retain the benefit of the remaining 15% of these tax savings.

In November 2011, H&F and certain current and former members of management exchanged all of their remaining EBS Master Units (“EBS Units”) for cash and a combination of cash and shares of Parent, respectively, and the former majority owner of the Company assigned its rights under the tax receivable agreements to affiliates of Blackstone (Blackstone, together with H&F and certain current and former members of management are sometimes referred to collectively as the “TRA Members”). Additionally, effective December 31, 2011, the Company simplified its corporate structure. The tax attributes of the exchange of EBS Units and corporate restructuring are expected to provide the Company with additional cash savings, 85% of which are payable to the TRA Members. Collectively, the Company expects the tax attributes of the above referenced events to result in cumulative payments under the tax receivable agreements of approximately $352,521. $160,690 of this amount, which reflected the initial fair value of the tax receivable agreement obligations plus recognized accretion, was reflected as an obligation on the accompanying unaudited condensed consolidated balance sheet at September 30, 2014.

During the nine months ended September 30, 2014, the Company changed its estimate of the timing and amount of future cash flows attributable to the tax receivable agreements as a result of the effective tax rate change resulting from the change in tax status of EBS Master from a partnership to a corporation and the acquisitions of Vieosoft and Capario. These revised estimates resulted in a decrease to pretax net loss of $5,756 for the nine months ended September 30, 2014.

12. Segment Reporting

Effective January 1, 2014, the Company completed an internal reorganization of its reporting structure which resulted in a change in the composition of its operating segments. Additionally, the Company periodically makes other changes to the composition of its operating segments. Prior period segment information is restated to reflect the organizational structure and any other changes made.

Management views the Company’s operating results in three reportable segments: (a) payer services, (b) provider services and (c) pharmacy services. Listed below are the results of operations for each of the reportable segments. In addition to these reportable segments, the Company reports financial information for two additional operating segments that is presented on an aggregate basis. This information is reflected in the manner utilized by management to make operating decisions, assess performance and allocate resources. Segment assets are not presented to management for purposes of operational decision making, and therefore are not included in the accompanying tables. The accounting policies of the operating segments are the same as those described in the summary of significant accounting policies in the notes to the Company’s audited consolidated financial statements included in the Annual Report on Form 10-K for the year ended December 31, 2013 as filed with the SEC.

Payer Services Segment

The payer services segment provides payment cycle solutions that simplify the administration of healthcare related to insurance eligibility and benefit verification, claims management, payment integrity and payment distribution. Additionally, the payer services segment provides patient billing and payment and consulting services.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Provider Services Segment

The provider services segment provides revenue cycle management solutions, government program eligibility and enrollment services and revenue optimization solutions primarily to hospitals, physician practices, laboratories and other healthcare providers that simplify providers’ revenue cycle and workflow, reduce related costs and improve cash flow.

Pharmacy Services Segment

The pharmacy services segment provides electronic prescribing services, other electronic solutions and benefit administration services to pharmacies, pharmacy benefit management companies, government agencies and other payers related to prescription benefit claim filing, adjudication and management.

All Other

All Other consists of two operating segments, one of which provides revenue cycle management solutions through channel partners and one of which provides revenue cycle solutions, either directly or through channel partners, to dental practices.

Corporate and Eliminations

Inter-segment revenue and expenses primarily represent claims management and patient billing and payment services provided between segments.

Corporate and eliminations includes management, administrative and other shared corporate services functions such as information technology, legal, finance, human resources, marketing and product management, as well as eliminations to remove inter-segment revenue and expenses. These administrative and other shared services costs are excluded from the adjusted EBITDA measure for each respective operating segment.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

The revenue and adjusted EBITDA for the operating segments are as follows:


	Three Months Ended September 30, 2014
	Payer		Provider			Pharmacy			All Other		Corporate and Eliminations			Consolidated
Revenue from external customers:
Claims management	$	73,314	$	—		$	—		$	—	$	—		$	73,314
Payment distribution services		73,703		—			—			—		—			73,703
Patient billing and payment services		68,360		—			—			—		—			68,360
Revenue cycle technology		—		32,343			—			—		—			32,343
Revenue cycle services		—		34,979			—			—		—			34,979
Physician services		—		12,041			—			—		—			12,041
Pharmacy		—		—			31,649			—		—			31,649
Channel Partner		—		—			—			13,152		(6,200	)		6,952
Dental		—		—			—			8,267		—			8,267
Inter-segment revenue		2,490		—			90			—		(2,580	)		—

Net revenue	$	217,867	$	79,363		$	31,739		$	21,419	$	(8,780	)	$	341,608


Income (loss) before income taxes		51,103		26,565			9,846			11,742		(107,765	)	$	(8,509	)
Interest expense		—		(159	)		(5	)		—		36,799			36,635
Depreciation and amortization		16,843		12,178			3,254			41		16,132			48,448

EBITDA		67,946		38,584			13,095			11,783		(54,834	)		76,574
Equity compensation		254		265			77			21		1,615			2,232
Acquisition accounting adjustments		18		7			152			—		12			189
Acquisition-related costs		461		12			—			8		906			1,387
Transaction-related costs and advisory fees		—		—			—			—		1,683			1,683
Strategic initiatives, duplicative and transition costs		—		7			96			—		303			406
Severance costs		321		801			13			—		767			1,902
Accretion		—		—			—			—		4,452			4,452
Impairment of long-lived assets		—		—			(90	)		—		3,204			3,114
Contingent consideration		—		—			1,976			—		—			1,976
Other non-routine, net		523		106			37			—		(529	)		137

EBITDA Adjustments		1,577		1,198			2,261			29		12,413			17,478

Adjusted EBITDA	$	69,523	$	39,782		$	15,356		$	11,812	$	(42,421	)	$	94,052

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)


	Three Months Ended September 30, 2013
	Payer			Provider		Pharmacy			All Other		Corporate and Eliminations			Consolidated
Revenue from external customers:
Claims management	$	78,292		$	—	$	—		$	—	$	—		$	78,292
Payment distribution services		63,942			—		—			—		—			63,942
Patient billing and payment services		62,911			—		—			—		—			62,911
Revenue cycle technology		—			29,678		—			—		—			29,678
Revenue cycle services		—			31,172		—			—		—			31,172
Physician services		—			9,237		—			—		—			9,237
Pharmacy		—			—		30,363			—		—			30,363
Channel Partner		—			—		—			10,230		(6,095	)		4,135
Dental		—			—		—			8,080		—			8,080
Inter-segment revenue		1,625			—		77			—		(1,702	)		—

Net revenue	$	206,770		$	70,087	$	30,440		$	18,310	$	(7,797	)	$	317,810


Income (loss) before income taxes		51,815			20,052		9,725			8,509		(106,240	)	$	(16,139	)
Interest expense		(2	)		—		(3	)		—		37,005			37,000
Depreciation and amortization		16,333			11,579		4,309			43		14,917			47,181

EBITDA		68,146			31,631		14,031			8,552		(54,318	)		68,042
Equity compensation		285			315		62			292		1,135			2,089
Acquisition accounting adjustments		65			76		94			4		12			251
Acquisition-related costs		884			29		41			2		563			1,519
Transaction-related costs and advisory fees		—			—		—			—		1,500			1,500
Strategic initiatives, duplicative and transition costs		—			—		223			16		2,188			2,427
Severance costs		84			105		18			—		3,302			3,509
Accretion		—			—		—			—		7,112			7,112
Impairment of long-lived assets		—			25		—			—		—			25
Contingent consideration		—			—		1,879			—		—			1,879
Other non-routine, net		101			136		2			—		(3,344	)		(3,105	)

EBITDA Adjustments		1,419			686		2,319			314		12,468			17,206

Adjusted EBITDA	$	69,565		$	32,317	$	16,350		$	8,866	$	(41,850	)	$	85,248

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)


	Nine Months Ended September 30, 2014
	Payer			Provider			Pharmacy			All Other		Corporate and Eliminations			Consolidated
Revenue from external customers:
Claims management	$	215,614		$	—		$	—		$	—	$	—		$	215,614
Payment distribution services		213,766			—			—			—		—			213,766
Patient billing and payment services		205,921			—			—			—		—			205,921
Revenue cycle technology		—			95,254			—			—		—			95,254
Revenue cycle services		—			101,491			—			—		—			101,491
Physician services		—			30,619			—			—		—			30,619
Pharmacy		—			—			92,808			—		—			92,808
Channel Partner		—			—			—			34,659		(17,618	)		17,041
Dental		—			—			—			24,459		—			24,459
Inter-segment revenue		7,062			—			271			—		(7,333	)		—

Net revenue	$	642,363		$	227,364		$	93,079		$	59,118	$	(24,951	)	$	996,973


Income (loss) before income taxes		146,600			67,797			(40,942	)		31,170		(323,874	)	$	(119,249	)
Interest expense		(9	)		(159	)		(6	)		—		109,915			109,741
Depreciation and amortization		49,921			36,127			11,479			159		43,855			141,541

EBITDA		196,512			103,765			(29,469	)		31,329		(170,104	)		132,033
Equity compensation		769			759			198			66		4,122			5,914
Acquisition accounting adjustments		85			57			546			3		34			725
Acquisition-related costs		1,368			273			(72	)		9		3,895			5,473
Transaction-related costs and advisory fees		—			—			—			—		4,799			4,799
Strategic initiatives, duplicative and transition costs		59			230			192			—		9,205			9,686
Severance costs		851			1,227			18			30		3,626			5,752
Accretion		—			—			—			—		9,220			9,220
Impairment of long-lived assets		—			448			73,751			—		8,490			82,689
Contingent consideration		—			—			3,646			—		—			3,646
Other non-routine, net		3,156			465			206			6		(1,085	)		2,748

EBITDA Adjustments		6,288			3,459			78,485			114		42,306			130,652

Adjusted EBITDA	$	202,800		$	107,224		$	49,016		$	31,443	$	(127,798	)	$	262,685

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)


	Nine Months Ended September 30, 2013
	Payer		Provider		Pharmacy			All Other		Corporate and Eliminations			Consolidated
Revenue from external customers:
Claims management	$	215,933	$	—	$	—		$	—	$	—		$	215,933
Payment distribution services		194,174		—		—			—		—			194,174
Patient billing and payment services		189,396		—		—			—		—			189,396
Revenue cycle technology		—		87,777		—			—		—			87,777
Revenue cycle services		—		92,273		—			—		—			92,273
Physician services		—		27,030		—			—		—			27,030
Pharmacy		—		—		80,331			—		—			80,331
Channel Partner		—		—		—			29,689		(18,642	)		11,047
Dental		—		—		—			24,491		—			24,491
Inter-segment revenue		4,399		—		256			—		(4,655	)		—

Net revenue	$	603,902	$	207,080	$	80,587		$	54,180	$	(23,297	)	$	922,452


Income (loss) before income taxes		144,726		54,987		30,740			25,039		(339,902	)	$	(84,410	)
Interest expense		1		33		(8	)		—		116,364			116,390
Depreciation and amortization		48,355		35,607		11,573			88		42,320			137,943

EBITDA		193,082		90,627		42,305			25,127		(181,218	)		169,923
Equity compensation		865		906		140			844		2,882			5,637
Acquisition accounting adjustments		236		402		53			15		35			741
Acquisition-related costs		1,821		91		47			4		494			2,457
Transaction-related costs and advisory fees		—		—		—			—		4,825			4,825
Strategic initiatives, duplicative and transition costs		130		—		781			85		3,359			4,355
Severance costs		434		319		252			263		3,870			5,138
Loss on extinguishment of debt and other related costs		—		—		—			—		24,311			24,311
Accretion		—		—		—			—		18,712			18,712
Impairment of long-lived assets		—		—		—			—		1,887			1,887
Contingent consideration		—		—		1,879			—		—			1,879
Other non-routine, net		218		544		7			6		(2,200	)		(1,425	)

EBITDA Adjustments		3,704		2,262		3,159			1,217		58,175			68,517

Adjusted EBITDA	$	196,786	$	92,889	$	45,464		$	26,344	$	(123,043	)	$	238,440

13. Accumulated Other Comprehensive Income (Loss)

The following is a summary of the accumulated other comprehensive income (loss) balances, net of taxes, as of and for the nine months ended September 30, 2014.


	Foreign Currency Translation Adjustment			Cash Flow Hedge			Accumulated Other Comprehensive Income (Loss)
Balance at January 1, 2014	$	(264	)	$	(1,079	)	$	(1,343	)
Change associated with foreign currency translation		(100	)		—			(100	)
Change associated with current period hedging		—			(2,062	)		(2,062	)
Reclassification into earnings		—			1,935			1,935

Balance at September 30, 2014	$	(364	)	$	(1,206	)	$	(1,570	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

14. Supplemental Condensed Consolidating Financial Information

In lieu of providing separate annual and interim financial statements for each guarantor of the Senior Notes, Regulation S-X provides companies, if certain criteria are satisfied, with the option to instead provide condensed consolidating financial information for its issuers, guarantors and non-guarantors. In the case of the Company, the applicable criteria include the following: (i) the Senior Notes are fully and unconditionally guaranteed on a joint and several basis, (ii) each of the guarantors of the Senior Notes is a direct or indirect wholly-owned subsidiary of the Company and (iii) any non-guarantors are considered minor as that term is defined in Regulation S-X. Because each of these criteria has been satisfied by the Company, condensed consolidating balance sheets as of September 30, 2014 and December 31, 2013, condensed consolidating statements of operations and comprehensive income (loss) for the three and nine months ended September 30, 2014 and 2013, respectively, and condensed consolidating cash flows for the nine months ended September 30, 2014 and 2013, respectively, for the Company, segregating the issuer, the subsidiary guarantors and consolidating adjustments, are reflected below. Prior period amounts have been reclassified to conform to the current year presentation.

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Balance Sheet


	As of September 30, 2014
	Emdeon Inc.		Guarantor Subsidiaries		Consolidating Adjustments			Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	740	$	23,187	$	—		$	23,927
Accounts receivable, net of allowance for doubtful accounts		—		231,950		—			231,950
Deferred income tax assets		100		16,874		—			16,974
Prepaid expenses and other current assets		3,972		29,113		—			33,085

Total current assets		4,812		301,124		—			305,936
Property and equipment, net		7		239,628		—			239,635
Due from affiliates		—		138,176		(138,176	)		—
Investment in consolidated subsidiaries		1,718,809		—		(1,718,809	)		—
Goodwill		—		1,584,655		—			1,584,655
Intangible assets, net		135,750		1,395,025		—			1,530,775
Other assets, net		138,648		16,030		(135,022	)		19,656

Total assets	$	1,998,026	$	3,674,638	$	(1,992,007	)	$	3,680,657


LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	—	$	12,263	$	—		$	12,263
Accrued expenses		16,589		127,218		—			143,807
Deferred revenues		—		10,233		—			10,233
Current portion of long-term debt		5,577		18,916		—			24,493

Total current liabilities		22,166		168,630		—			190,796
Due to affiliates		138,176		—		(138,176	)		—
Long-term debt, excluding current portion		776,954		1,221,615		—			1,998,569
Deferred income tax liabilities		—		552,008		(135,022	)		416,986
Tax receivable agreement obligations to related parties		159,716		—		—			159,716
Other long-term liabilities		—		13,576		—			13,576
Commitments and contingencies
Equity		901,014		1,718,809		(1,718,809	)		901,014

Total liabilities and equity	$	1,998,026	$	3,674,638	$	(1,992,007	)	$	3,680,657

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Balance Sheet


	As of December 31, 2013
	Emdeon Inc.		Guarantor Subsidiaries		Consolidating Adjustments			Consolidated
ASSETS
Current assets:
Cash and cash equivalents	$	2,794	$	73,744	$	—		$	76,538
Accounts receivable, net of allowance for doubtful accounts		—		214,247		—			214,247
Deferred income tax assets		—		6,317		—			6,317
Prepaid expenses and other current assets		3,441		23,578		—			27,019

Total current assets		6,235		317,886		—			324,121
Property and equipment, net		10		269,460		—			269,470
Due from affiliates		—		69,142		(69,142	)		—
Investment in subsidiaries		1,764,213		—		(1,764,213	)		—
Goodwill		—		1,502,434		—			1,502,434
Intangible assets, net		142,500		1,490,188		—			1,632,688
Other assets, net		64,536		14,949		(60,316	)		19,169

Total assets	$	1,977,494	$	3,664,059	$	(1,893,671	)	$	3,747,882


LIABILITIES AND EQUITY
Current liabilities:
Accounts payable	$	—	$	8,367	$	—		$	8,367
Accrued expenses		8,205		122,944		—			131,149
Deferred revenues		—		10,881		—			10,881
Current portion of long-term debt		5,775		25,555		—			31,330

Total current liabilities		13,980		167,747		—			181,727
Due to affiliates		69,142		—		(69,142	)		—
Long-term debt, excluding current portion		775,330		1,223,696		—			1,999,026
Deferred income tax liabilities		—		496,579		(60,316	)		436,263
Tax receivable agreement obligations to related parties		150,496		—		—			150,496
Other long-term liabilities		—		11,824		—			11,824
Commitments and contingencies		—		—		—			—
Total equity		968,546		1,764,213		(1,764,213	)		968,546

Total liabilities and equity	$	1,977,494	$	3,664,059	$	(1,893,671	)	$	3,747,882

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Operations


	Three Months Ended September 30, 2014
	Emdeon Inc.			Guarantor Subsidiaries		Consolidating Adjustments			Consolidated

Revenue	$	—		$	341,608	$	—		$	341,608
Costs and expenses:
Cost of operations (exclusive of depreciation and amortization below)		—			202,305		—			202,305
Development and engineering		—			8,156		—			8,156
Sales, marketing, general and administrative		1,290			43,741		—			45,031
Depreciation and amortization		2,251			46,197		—			48,448
Accretion		4,452			—		—			4,452
Impairment of long-lived assets		—			3,114		—			3,114

Operating income (loss)		(7,993	)		38,095		—			30,102
Equity in earnings of consolidated subsidiaries		(10,110	)		—		10,110			—
Interest expense, net		23,418			13,217		—			36,635
Contingent consideration		—			1,976		—			1,976

Income (loss) before income tax provision (benefit)		(21,301	)		22,902		(10,110	)		(8,509	)
Income tax provision (benefit)		(8,299	)		12,792		—			4,493

Net income (loss)	$	(13,002	)	$	10,110	$	(10,110	)	$	(13,002	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Operations


	Three Months Ended September 30, 2013
	Emdeon Inc.			Guarantor Subsidiaries		Consolidating Adjustments			Consolidated

Revenue	$	—		$	317,810	$	—		$	317,810
Costs and expenses:
Cost of operations (exclusive of depreciation and amortization below)		—			191,695		—			191,695
Development and engineering		—			7,878		—			7,878
Sales, marketing, general and administrative		1,997			42,107		—			44,104
Depreciation and amortization		2,251			44,930		—			47,181
Accretion		7,112			—		—			7,112
Impairment of long-lived assets		—			25		—			25

Operating income (loss)		(11,360	)		31,175		—			19,815
Equity in earnings of consolidated subsidiaries		(3,766	)		—		3,766			—
Interest expense, net		23,579			13,421		—			37,000
Contingent consideration		—			1,879		—			1,879
Other		(2,925	)		—		—			(2,925	)

Income (loss) before income tax provision (benefit)		(28,248	)		15,875		(3,766	)		(16,139	)
Income tax provision (benefit)		(11,983	)		12,109		—			126

Net income (loss)	$	(16,265	)	$	3,766	$	(3,766	)	$	(16,265	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Operations


	Nine Months Ended September 30, 2014
	Emdeon Inc.			Guarantor Subsidiaries			Consolidating Adjustments			Consolidated

Revenue	$	—		$	996,973		$	—		$	996,973
Costs and expenses:
Cost of operations (exclusive of depreciation and amortization below)		—			597,843			—			597,843
Development and engineering		—			24,771			—			24,771
Sales, marketing, general and administrative		13,775			136,964			—			150,739
Depreciation and amortization		6,753			134,788			—			141,541
Accretion		9,220			—			—			9,220
Impairment of long-lived assets		—			82,689			—			82,689

Operating income (loss)		(29,748	)		19,918			—			(9,830	)
Equity in earnings of consolidated subsidiaries		51,018			—			(51,018	)		—
Interest expense, net		70,224			39,517			—			109,741
Contingent consideration		—			3,646			—			3,646
Other		(111	)		(3,857	)		—			(3,968	)

Income (loss) before income tax provision (benefit)		(150,879	)		(19,388	)		51,018			(119,249	)
Income tax provision (benefit)		(75,363	)		31,630			—			(43,733	)

Net income (loss)	$	(75,516	)	$	(51,018	)	$	51,018		$	(75,516	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Operations


	Nine Months Ended September 30, 2013
	Emdeon Inc.			Guarantor Subsidiaries		Consolidating Adjustments			Consolidated

Revenue	$	—		$	922,452	$	—		$	922,452
Costs and expenses:
Cost of operations (exclusive of depreciation and amortization below)		—			563,146		—			563,146
Development and engineering		—			23,201		—			23,201
Sales, marketing, general and administrative		7,023			116,446		—			123,469
Depreciation and amortization		6,753			131,190		—			137,943
Accretion		18,712			—		—			18,712
Impairment of long-lived assets		—			1,887		—			1,887

Operating income (loss)		(32,488	)		86,582		—			54,094
Equity in earnings of consolidated subsidiaries		(6,216	)		—		6,216			—
Interest expense, net		70,621			45,769		—			116,390
Loss on extinguishment of debt		485			22,675		—			23,160
Contingent consideration		—			1,879		—			1,879
Other		(2,925	)		—		—			(2,925	)

Income (loss) before income tax provision (benefit)		(94,453	)		16,259		(6,216	)		(84,410	)
Income tax provision (benefit)		(36,465	)		10,043		—			(26,422	)

Net income (loss)	$	(57,988	)	$	6,216	$	(6,216	)	$	(57,988	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Comprehensive Income (Loss)


	Three Months Ended September 30, 2014
	Emdeon Inc.			Guarantor Subsidiaries			Consolidating Adjustments			Consolidated

Net income (loss)	$	(13,002	)	$	10,110		$	(10,110	)	$	(13,002	)
Other comprehensive income (loss):
Changes in fair value of interest rate swap, net of taxes		732			—			—			732
Foreign currency translation adjustment		—			(127	)		—			(127	)
Equity in other comprehensive earnings		(127	)		—			127			—

Other comprehensive income (loss)		605			(127	)		127			605

Total comprehensive income (loss)	$	(12,397	)	$	9,983		$	(9,983	)	$	(12,397	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Comprehensive Income (Loss)


	Three Months Ended September 30, 2013
	Emdeon Inc.			Guarantor Subsidiaries		Consolidating Adjustments			Consolidated

Net income (loss)	$	(16,265	)	$	3,766	$	(3,766	)	$	(16,265	)
Other comprehensive income (loss):
Changes in fair value of interest rate swap, net of taxes		(1,064	)		—		—			(1,064	)
Foreign currency translation adjustment		—			35		—			35
Equity in other comprehensive earnings		35			—		(35	)		—

Other comprehensive income (loss)		(1,029	)		35		(35	)		(1,029	)

Total comprehensive income (loss)	$	(17,294	)	$	3,801	$	(3,801	)	$	(17,294	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Comprehensive Income (Loss)


	Nine Months Ended September 30, 2014
	Emdeon Inc.			Guarantor Subsidiaries			Consolidating Adjustments		Consolidated

Net income (loss)	$	(75,516	)	$	(51,018	)	$	51,018	$	(75,516	)
Other comprehensive income (loss):
Changes in fair value of interest rate swap, net of taxes		(127	)		—			—		(127	)
Foreign currency translation adjustment		—			(100	)		—		(100	)
Equity in other comprehensive earnings		(100	)		—			100		—

Other comprehensive income (loss)		(227	)		(100	)		100		(227	)

Total comprehensive income (loss)	$	(75,743	)	$	(51,118	)	$	51,118	$	(75,743	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Comprehensive Income (Loss)


	Nine Months Ended September 30, 2013
	Emdeon Inc.			Guarantor Subsidiaries			Consolidating Adjustments			Consolidated

Net income (loss)	$	(57,988	)	$	6,216		$	(6,216	)	$	(57,988	)
Other comprehensive income (loss):
Changes in fair value of interest rate swap, net of taxes		2,511			—			—			2,511
Foreign currency translation adjustment		—			(65	)		—			(65	)
Equity in other comprehensive earnings		(65	)		—			65			—

Other comprehensive income (loss)		2,446			(65	)		65			2,446

Total comprehensive income (loss)	$	(55,542	)	$	6,151		$	(6,151	)	$	(55,542	)

Emdeon Inc.

Notes to Condensed Consolidated Financial Statements

(unaudited and amounts in thousands, except share and per share amounts)

Condensed Consolidating Statement of Cash Flows


	Nine Months Ended September 30, 2014
	Emdeon Inc.			Guarantor Subsidiaries			Consolidating Adjustments		Consolidated
Operating activities
Net income (loss)	$	(75,516	)	$	(51,018	)	$	51,018	$	(75,516	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation and amortization		6,753			134,788			—		141,541
Accretion		9,220