CHICAGO, March 8, 2021 /PRNewswire/ -- GoHealth, Inc. (NASDAQ: GOCO), a leading health insurance marketplace and Medicare-focused digital health company, announced financial results for the three and twelve months ended December 31, 2020.

GoHealth, Inc. (PRNewsfoto/GoHealth, Inc.)

  • Fourth quarter 2020 net revenue of $445.9 million increased 55% compared to the prior year period, and fiscal year 2020 net revenue of $877.4 million increased 63% compared to the prior year period
  • Fourth quarter 2020 Medicare Advantage (MA) Submitted Policies of 330,604 increased 58% compared to the prior year period, and fiscal year 2020 MA Submitted Policies of 644,669 increased 81% compared to the prior year period
  • Fourth quarter 2020 LTV per carrier Approved MA Submission of $1,073 increased 5% compared to the prior year period, and fiscal year 2020 LTV per carrier Approved MA Submission of $995 increased 3% compared to the prior year period
  • Fourth quarter 2020 net income of $133.1 million and fiscal year 2020 net loss of $97.2 million (including $209.3 million of accelerated vesting of certain equity awards in connection with the IPO1)
  • Fourth quarter 2020 adjusted EBITDA2 of $169.9 million increased 31% compared to the prior year period, and fiscal year 2020 adjusted EBITDA of $271.0 million increased 59% compared to the prior year period
  • The Company provided its full year 2021 outlook, and expects total net revenue of $1,150 - $1,300 million (+31% to +48%) powered by commission revenue of $950 - $1,100 million (+42% to +64%).  The company also expects adjusted EBITDA of $345 - $385 million (+27% to +42%)

 


Clint Jones, co-founder and CEO said, "GoHealth's fourth quarter revenue growth of 55% was driven by 75% revenue growth in our Internal Medicare segment, including LTV expansion of 5%.  These excellent top-line results reflect the great work of our agent force and a continuation of the strong full year trends where we grew revenue 63%, powered by a doubling of Internal Medicare revenue and leading to top-tier adjusted EBITDA margins of 31%.  We continue to see strong consumer demand for our services, particularly around education, transparency and choice when evaluating their Medicare options."
 

Jones continued, "We are the largest and most profitable DTC Medicare enroller with 730,000 submissions in 2020, and with 75 million potential customers, we have a long runway for growth.  Our tech-enabled telesales agents are able to help consumers shop for the right plan to fit their unique needs, and do so from the safety and comfort of their homes.  Given the abundant opportunities in a fast-growing Medicare market, we are accelerating investments in our leadership position in 2021, including hiring more agents earlier in the year, and providing them with enhanced training and technology tools to deliver high-quality submissions with greater efficiency.  We believe that these investments in our platform will help drive over 50% commissionable revenue growth in 2021, and position us for sustained growth in 2022 and beyond."
 

2020 Highlights

(1)

Total company revenue grew 63% to $877.4 million


a.

Total Medicare Submitted Policies3 grew 71% during 2020 to 729,912

(2)

Medicare—Internal revenue increased 110% to $667.3 million


a.

Medicare—Internal segment profit increased 79% to $296.9 million, with a 44% margin

(3)

Adjusted EBITDA grew 59% to $271.0 million, resulting in full-year adjusted EBITDA margins of 31%

(4)

LTV per carrier Approved MA Submission increased 3% to $995 during 2020

(5)

Grew commissions receivable balance by $427.5 million (+112%) in 2020 to $810.4 million

Fourth Quarter AEP Highlights

(1)

Total company revenue grew 55% to $445.9 million


a.

Total Medicare Submitted Policies grew 48% during the fourth quarter to 374,359

(2)

Medicare—Internal revenue increased 75% to $351.1 million


a.

Medicare—Internal segment profit increased 40% to $172.9 million, with a 49% margin

(3)

Adjusted EBITDA grew 31% to $169.9 million, resulting in adjusted EBITDA margins of 38% as the company invested in internal lead generation and agent initiatives to drive persistency improvements


a.

LTV per carrier Approved MA Submission increased 5% to $1,073 during the fourth quarter

2021 Financial Outlook

The trajectory of the US economy remains challenging to predict, particularly given the continued uncertainty associated with the pace of recovery from the COVID-19 pandemic. During this time, demand for healthcare has demonstrated great resilience, and we believe that the COVID-19 pandemic has created favorable, long-term industry dynamics for technology-driven, direct-to-consumer models such as GoHealth's insurance marketplace.

The Company has provided its financial outlook for the fiscal year ending December 31, 2021 based on current market conditions and expectations:

(1)

Full-year 2021 net revenue of $1,150 - $1,300 million, representing year-over-year growth of 31% - 48%


a.

Full-year 2021 commission revenue of $950 - $1,100 million, representing year-over-year growth of 42% - 64%, fueled by the Company's continued investment in its Medicare business

(2)

Full-year 2021 adjusted EBITDA of $345 - $385 million, representing year-over-year growth of 27% - 42%

Conference Call Details

The Company will host a conference call today, Monday, March 8, 2021 at 5:00 p.m. (ET) to discuss its financial results. A live audio webcast and a supplemental presentation will be available online at https://investors.gohealth.com. The conference call can also be accessed by dialing 1-833-519-1310 for U.S. participants, or 1-914-800-3876 for international participants, and referencing participant code 6590925. A replay of the call will be available for 30 days via webcast for on-demand listening shortly after the completion of the call, at the same web link.

About GoHealth, Inc.:

As a leading health insurance marketplace and Medicare-focused digital health company, GoHealth's mission is to improve access to healthcare in America. Enrolling in a health insurance plan can be confusing for customers, and the seemingly small differences between plans can lead to significant out-of-pocket costs or lack of access to critical medicines and even providers. GoHealth combines cutting-edge technology, data science and deep industry expertise to match customers with the healthcare policy and carrier that is right for them. Since its inception, GoHealth has enrolled millions of people in Medicare and individual and family plans. For more information, visit https://www.gohealth.com.

Investor Relations:
Jay Koval, VP of Investor Relations
IR@gohealth.com

Media Relations:
Pressinquiries@gohealth.com

(1)

Represents non-cash, share-based compensation expense relating to the accelerated vesting of performance-vesting units in connection with the IPO for the twelve months ended December 31, 2020.

(2)

Adjusted EBITDA is a non-GAAP measure. For a definition of Adjusted EBITDA and a reconciliation to the most comparable GAAP measure, please refer to the appendix.

(3)

Total Medicare Advantage Submitted Policies includes Commissionable and non-Commissionable Policies.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts contained in this press release may be forward-looking statements. Statements regarding the Company's future results of operations and financial position, business strategy and plans and objectives of management for future operations, including, among others, statements regarding expected financial performance and operational performance for the fiscal year 2021 and first quarter of 2021, including with respect to revenue and Adjusted EBITDA are forward-looking statements. In some cases, you can identify forward-looking statements by terms, such as "may," "will," "should," "expects," "plans," "anticipates," "could," "intends," "targets," "projects," "contemplates," "believes," "estimates," "predicts," "potential" or "continue" or the negative of these terms or other similar expressions. Accordingly, we caution you that any such forward-looking statements are not guarantees of future performance and are subject to risks, assumptions and uncertainties that are difficult to predict. Although the Company believes that the expectations reflected in these forward-looking statements are reasonable as of the date made, actual results may prove to be materially different from the results expressed or implied by the forward-looking statements. There are or will be important factors that could cause the Company's actual results to differ materially from those indicated in these forward-looking statements, including, but are not limited to, the following: the Company's ability to comply with the numerous, complex and frequently changing laws regulating the marketing and sale of Medicare plans; the potential for an adverse change in the Company's relationships with carriers, including a loss of a carrier relationships; failure to grow the Company's customer base or retain its existing customers; carriers' ability to reduce commissions paid to the Company and adversely change their underwriting practices; significant consolidation in the healthcare industry which could adversely alter the Company's relationships with carriers; information technology systems failures or capacity constraints interrupting the Company's operations; factors that adversely impact the Company's estimate of LTV; the Company's dependence on agents to sell insurance plans; changes in the health insurance system and laws and regulation governing health insurance markets; the inability to effectively advertise the Company's products; and our ability to successfully implement our business plan during a global economic downturn caused by the COVID-19 pandemic.

The foregoing factors should not be construed as exhaustive and should be read together with the other cautionary statements included in this press release, as well as the cautionary statements and other risk factors set forth in the Company's Quarterly Report on Form 10-Q for the third quarter ended September 30, 2020 and other SEC filings. If one or more events related to these or other risks or uncertainties materialize, or if the Company's underlying assumptions prove to be incorrect, actual results may differ materially from what the Company anticipates. Many of the important factors that will determine these results are beyond the Company's ability to control or predict. Accordingly, you should not place undue reliance on any such forward-looking statements. Any forward-looking statement speaks only as of the date on which it is made, and, except as otherwise required by law, the Company does not undertake any obligation to publicly update or review any forward-looking statement, whether as a result of new information, future developments or otherwise. New factors emerge from time-to-time, and it is not possible for us to predict which will arise. In addition, the Company cannot assess the impact of each factor on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.

Use of Non-GAAP Financial Measures and Key Performance Indicators

In this press release, we use supplemental measures of our performance that are derived from our consolidated financial information, but which are not presented in our Consolidated Financial Statements prepared in accordance with Generally Accepted Accounting Principles (GAAP). These non-GAAP financial measures include net income (loss) before interest expense, income tax expense (benefit) and depreciation and amortization expense, or EBITDA; Adjusted EBITDA and Adjusted EBITDA margin. Adjusted EBITDA is the primary financial performance measure used by management to evaluate its business and monitor its results of operations.

Adjusted EBITDA represents EBITDA as further adjusted for share-based compensation, expense related to the accelerated vesting of certain equity awards, change in fair value of contingent consideration liability, Centerbridge Acquisition costs, severance costs and one time indirect costs in connection with our IPO. Adjusted EBITDA margin represents Adjusted EBITDA divided by net revenues.

We use non-GAAP financial measures to supplement financial information presented on a GAAP basis. We believe that excluding certain items from our GAAP results allows management to better understand our consolidated financial performance from period to period and better project our future consolidated financial performance as forecasts are developed at a level of detail different from that used to prepare GAAP-based financial measures. Moreover, we believe these non-GAAP financial measures provide our stakeholders with useful information to help them evaluate our operating results by facilitating an enhanced understanding of our operating performance and enabling them to make more meaningful period to period comparisons. There are limitations to the use of the non-GAAP financial measures presented in this press release. For example, our non-GAAP financial measures may not be comparable to similarly titled measures of other companies. Other companies, including companies in our industry, may calculate non-GAAP financial measures differently than we do, limiting the usefulness of those measures for comparative purposes.

The non-GAAP financial measures are not meant to be considered as indicators of performance in isolation from or as a substitute for net income (loss) prepared in accordance with GAAP, and should be read only in conjunction with financial information presented on a GAAP basis. Reconciliations of each of EBITDA and Adjusted EBITDA to its most directly comparable GAAP financial measure, net income (loss), are presented in the tables below in this press release. We encourage you to review the reconciliations in conjunction with the presentation of the non-GAAP financial measures for each of the periods presented. In future periods, we may exclude similar items, may incur income and expenses similar to these excluded items and include other expenses, costs and non-recurring items.

Management has provided its outlook regarding adjusted EBITDA, which is a non-GAAP financial measure and excludes certain charges. Management has not reconciled these non-GAAP financial measures to the corresponding GAAP financial measures because guidance for the various reconciling items are not provided. Management is unable to provide guidance for these reconciling items because we cannot determine their probable significance, as certain items are outside of our control and cannot be reasonably predicted since these items could vary significantly from period to period. Accordingly, reconciliations to the corresponding GAAP financial measures are not available without unreasonable effort.

"LTV/CAC" refers to the Lifetime Value of Commissions per Consumer Acquisition Cost, which we define as (i) aggregate commissions estimated to be collected over the estimated life of all commissionable Approved Submissions for the relevant period based on multiple factors, including but not limited to, contracted commission rates, carrier mix and expected policy persistency with applied constraints, or LTV, divided by (ii) the cost to convert a prospect into a customer less other non-commission carrier revenue for such period, or CAC. CAC is comprised of cost of revenue, marketing and advertising expenses and customer care and enrollment expenses less other revenue and is presented on a per commissionable Approved Submission basis. "Approved Submissions" refer to Submitted Policies approved by carriers for the identified product during the indicated period. "LTV Per Approved Submission" refers to the Lifetime Value of Commissions per Approved Submission, which we define as (i) aggregate commissions estimated to be collected over the estimated life of all commissionable Approved Submissions for the relevant period based on multiple factors, including but not limited to, contracted commission rates, carrier mix and expected policy persistency with applied constraints, divided by (ii) the number of commissionable Approved Submissions for such period.

Combined Results

On September 13, 2019, Centerbridge Capital Partners III, L.P., indirectly through a subsidiary of GoHealth Holdings, LLC, (formerly known as Blizzard Parent, LLC), an entity formed in contemplation of the acquisition, acquired a 100% interest in Norvax, LLC. We refer to this transaction as the "Centerbridge Acquisition." As a result of the Centerbridge Acquisition, the Company's financial results for the year ended December 31, 2019 are presented for two periods, the Predecessor 2019 Period and Successor 2019 Period, which relate to the period preceding the acquisition on September 13, 2019 and the period succeeding the acquisition, respectively. The Company's financial results for the period from January 1, 2019 through September 12, 2019 are referred to as those of the "Predecessor 2019 Period". The Company's financial results for the period from September 13, 2019 through December 31, 2019 are referred to as those of the "Successor 2019 Period". The Company's results of operations as reported in our Consolidated Financial Statements for these periods are prepared in accordance with GAAP. Although GAAP requires that we report on the Company's results for the period from January 1, 2019 through September 12, 2019 and the period from September 13, 2019 through December 31, 2019 separately, management views the Company's operating results for the year ended December 31, 2019 by combining the results of the applicable Predecessor 2019 Period and Successor 2019 Period because such presentation provides the most meaningful comparison to its results for the year ended December 31, 2020.

The Company cannot adequately benchmark the operating results of the period from September 13, 2019 through December 31, 2019 against any of the current periods reported in its Consolidated Financial Statements without combining it with the period from January 1, 2019 through September 12, 2019 and does not believe that reviewing the results of this period in isolation would be useful in identifying trends in or reaching conclusions regarding the Company's overall operating performance. Management believes that the key performance metrics such as revenue, net (loss) income and Adjusted EBITDA for the Successor period when combined with the Predecessor period provides more meaningful comparisons to other periods and are useful in identifying current business trends. Accordingly, in addition to presenting the Company's results of operations as reported in our Consolidated Financial Statements in accordance with GAAP, the tables and discussion throughout this press release also present the combined results for the year ended December 31, 2019.

The combined results for the year ended December 31, 2019, which we refer to herein as the results for the "year ended December 31, 2019" represent the sum of the reported amounts for the Predecessor 2019 Period from January 1, 2019 through September 12, 2019 and the Successor 2019 Period from September 13, 2019 through December 31, 2019. The combined results do not reflect the actual results the Company would have achieved had the Centerbridge Acquisition occurred on January 1, 2019 and may not be indicative of future results. These combined results are not considered to be prepared in accordance with GAAP and have not been prepared on a pro forma basis, which would reflect pro forma adjustments including, but not limited to: amortization expense for intangible assets, share-based compensation expense related to the Centerbridge Acquisition and the IPO, and transaction-related costs related to the Centerbridge Acquisition and the IPO.

The following tables set forth the components of our results of operations for the periods indicated (unaudited):

(in thousands, except percentages and per share amounts)

Successor





Three months ended Dec.

31, 2020


Three months ended Dec.

31, 2019





Dollars


% of Net

Revenues


Dollars


% of Net

Revenues


$ Change


% Change

Net revenues:












Commission

$

360,634



80.9

%


$

229,624



79.5

%


$

131,010



57.1

%

Enterprise

85,289



19.1

%


59,077



20.5

%


26,212



44.4

%

Net revenues

445,923



100.0

%


288,701



100.0

%


157,222



54.5

%

Operating expenses:












Cost of revenue

94,682



21.2

%


85,648



29.7

%


9,034



10.5

%

Marketing and advertising

96,309



21.6

%


17,671



6.1

%


78,638



445.0

%

Customer care and enrollment

60,229



13.5

%


39,731



13.8

%


20,498



51.6

%

Technology

9,530



2.1

%


5,488



1.9

%


4,042



73.7

%

General and administrative

19,828



4.4

%


11,388



3.9

%


8,440



74.1

%

Change in fair value of contingent consideration liability



%


70,700



24.5

%


(70,700)



(100.0)

%

Amortization of intangible assets

23,514



5.3

%


23,514



8.1

%




%

Total operating expenses

304,092



68.2

%


254,140



88.0

%


49,952



19.7

%

Income from operations

141,831



31.8

%


34,561



12.0

%


107,270



310.4

%

Interest expense

8,591



1.9

%


6,787



2.4

%


1,804



26.6

%

Other (income) expense

135



%


(8)



%


143



N/M

Income (loss) before income taxes

133,105



29.8

%


27,782



9.6

%


105,323



379.1

%

Income tax expense (benefit)

5



%


82



%


(77)



(93.9)

%

Net income (loss)

$

133,100



29.8

%


$

27,700



9.6

%


$

105,400



380.5

%

Net income (loss) attributable to noncontrolling interests

97,143



21.8

%









Net income (loss) attributable to GoHealth, Inc.

$

35,957



8.1

%









Net income (loss) per share:












Net income (loss) per share of common stock — basic

$

0.43












Net income (loss) per share of common stock — diluted (1)

$

0.41












Weighted-average shares of common stock outstanding — basic

84,194












Weighted-average shares of common stock outstanding — diluted

321,191












Non-GAAP financial measures:












EBITDA

$

166,806





$

58,512








Adjusted EBITDA

$

169,889





$

129,782








Adjusted EBITDA margin

38.1

%




45.0

%







_________________________

NM = Not meaningful

(1)

Net income per share of common stock - diluted of $0.41 is calculated by dividing net income of $133.1 million, which considers the reallocation of earnings after the assumed conversion of Class B Common Stock for Class A Common Stock, by the weighted-average shares of common stock outstanding - diluted of 321,191.

 

(in thousands, except percentages
and per share amounts)

Successor


Predecessor


Non-GAAP Combined





Twelve months ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve months ended Dec.

31, 2019





Dollars


% of Net

Revenues


Dollars


Dollars


Dollars


% of Net

Revenues


$ Change


% Change

Net revenues:
















Commission

$

671,140



76.5

%


$

243,347



$

175,834



$

419,181



77.7

%


$

251,959



60.1

%

Enterprise

206,210



23.5

%


65,144


55,176



120,320



22.3

%


85,890



71.4

%

Net revenues

877,350



100.0

%


308,491


231,010



539,501



100.0

%


337,849



62.6

%

Operating expenses:















Cost of revenue

199,202



22.7

%


90,384


79,169



169,553



31.4

%


29,649



17.5

%

Marketing and advertising

206,864



23.6

%


24,811


37,769



62,580



11.6

%


144,284



230.6

%

Customer care and enrollment

165,497



18.9

%


44,356


49,149



93,505



17.3

%


71,992



77.0

%

Technology

59,348



6.8

%


6,006


40,312



46,318



8.6

%


13,030



28.1

%

General and administrative

197,229



22.5

%


13,674


79,219



92,893



17.2

%


104,336



112.3

%

Change in fair value of
contingent consideration
liability

19,700



2.2

%


70,700




70,700



13.1

%


(51,000)



(72.1)

%

Amortization of intangible
assets

94,056



10.7

%


28,217




28,217



5.2

%


65,839



233.3

%

Acquisition related transaction
costs



%


6,245


2,267



8,512



1.6

%


(8,512)



(100.0)

%

Total operating expenses

941,896



107.4

%


284,393


287,885



572,278



106.1

%


369,618



64.6

%

Income (loss) from operations

(64,546)



(7.4)

%


24,098


(56,875)



(32,777)



(6.1)

%


(31,769)



96.9

%

Interest expense

32,969



3.8

%


8,076


140



8,216



1.5

%


24,753



301.3

%

Other (income) expense

(358)



%


(17)


114



97



%


(455)



N/M

Income (loss) before income taxes

(97,157)



(11.1)

%


16,039


(57,129)



(41,090)



(7.6)

%


(56,067)



136.4

%

Income tax expense (benefit)

43



%


44


(66)



(22)



%


65



(295.5)

%

Net income (loss)

$

(97,200)



(11.1)

%


$

15,995


$

(57,063)



$

(41,068)



(7.6)

%


$

(56,132)



136.7

%

Net loss attributable to
noncontrolling interests

(52,933)



(6.0)

%












Net loss attributable to
GoHealth, Inc.

$

(44,267)



(5.0)

%












Net income (loss) per share:
















Net income (loss) per share of
common stock — basic and diluted

$

(0.22)
















Weighted-average shares of
common stock outstanding —
basic and diluted

84,189
















Non-GAAP financial measures:
















EBITDA

$

34,364





$

52,853



$

(52,742)



$

111








Adjusted EBITDA

$

271,029





$

130,465



$

39,973



$

170,438








Adjusted EBITDA margin

30.9

%




42.3

%


17.3

%


31.6

%







_________________________

NM = Not meaningful

The following tables set forth the reconciliations of GAAP net income (loss) to EBITDA and Adjusted EBITDA for the periods indicated (unaudited):

(in thousands)


Successor


Three months

ended Dec.

31, 2020


Three months

ended Dec.

31, 2019

Net revenues


$

445,923



$

288,701


Net income


133,100



27,700


Interest expense


8,591



6,787


Income tax expense


5



82


Depreciation and amortization expense


25,110



23,943


EBITDA


166,806



58,512


Share-based compensation expense (1)


3,083



448


Change in fair value of contingent consideration liability (2)




70,700


Severance costs (3)




122


Adjusted EBITDA


$

169,889



$

129,782


Adjusted EBITDA margin


38.1

%


45.0

%

_________________________

(1)

Represents non-cash, share-based compensation expense relating to stock options, restricted stock units and time-vesting units.

(2)

Represents the change in fair value of the contingent consideration liability due to the predecessor owners of the Company arising from the Centerbridge Acquisition.

(3)

Represents costs associated with the termination of employment.

 

(in thousands)

Successor


Predecessor


Non-GAAP

Combined

Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Net revenues

$

877,350



$

308,491



$

231,010



$

539,501


Net income (loss)

(97,200)



15,995



(57,063)



(41,068)


Interest expense

32,969



8,076



140



8,216


Income tax expense (benefit)

43



44



(66)



(22)


Depreciation and amortization expense

98,552



28,738



4,247



32,985


EBITDA

34,364



52,853



(52,742)



111


Share-based compensation expense (1)

6,929



448





448


Accelerated vesting of certain equity awards (2)

209,300





87,060



87,060


Change in fair value of contingent consideration liability (3)

19,700



70,700





70,700


Centerbridge Acquisition costs (4)



6,245



4,908



11,153


IPO transactions costs (5)

659








Severance costs (6)

77



219



747



966


Adjusted EBITDA

$

271,029



$

130,465



$

39,973



$

170,438


Adjusted EBITDA margin

30.9

%


42.3

%


17.3

%


31.6

%

_________________________

(1)

Represents non-cash share-based compensation expense relating to stock options, restricted stock units and time-vesting units.

(2)

Represents non-cash share-based compensation expense relating to the accelerated vesting of performance-vesting units in connection with the IPO for the twelve months ended December 31, 2020 and the accelerated vesting of profit interests and incentive share units in connection with the Centerbridge Acquisition for the period from January 1, 2019 through September 12, 2019.

(3)

Represents the change in fair value of the contingent consideration liability due to the predecessor owners of the Company arising from the Centerbridge Acquisition.

(4)

Represents legal, accounting, consulting, and other costs related to the Centerbridge Acquisition.

(5)

Represents legal, accounting, consulting, and other indirect costs associated with the Company's IPO.

(6)

Represents costs associated with the termination of employment.

The following table summarizes share-based compensation expense by operating function for the periods indicated (unaudited):

(in thousands)


Successor


Predecessor


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019

Marketing and advertising


$

24,890



$

53



$

1,674


Customer care and enrollment


12,599



20




Technology


33,085



66



27,059


General and administrative


145,655



309



58,327


Total share-based compensation expense


$

216,229



$

448



$

87,060


The following table sets forth our balance sheets for the periods indicated (unaudited):

(in thousands, except per share amounts)

Successor

Dec. 31, 2020


Dec. 31, 2019

Assets




Current assets:




Cash and cash equivalents

$

144,234



$

12,276


Accounts receivable, net of allowance for doubtful accounts of $1,045 in 2020 and $904 in 2019

26,871



24,461


Receivable from NVX Holdings, Inc.

3,395




Commissions receivable - current

188,128



101,078


Prepaid expense and other current assets

29,194



5,954


Total current assets

391,822



143,769


Commissions receivable - non-current

622,270



281,853


Other long-term assets

2,072



998


Property, equipment, and capitalized software, net

17,353



6,339


Intangible assets, net

688,726



782,783


Goodwill

386,553



386,553


Total assets

$

2,108,796



$

1,602,295


Liabilities and Stockholders' / Members' Equity




Current liabilities:




Accounts payable

$

8,733



$

13,582


Accrued liabilities

26,926



22,568


Commissions payable - current

78,478



56,003


Deferred revenue

736



15,218


Current portion of long-term debt

4,170



3,000


Other current liabilities

8,328



2,694


Total current liabilities

127,371



113,065


Non-current liabilities:




Commissions payable - non-current

182,596



97,489


Capital lease obligations, less current portion

396,400



288,233


Contingent consideration



242,700


Other non-current liabilities

3,274



664


Total non-current liabilities

582,270



629,086


Stockholders' / members' equity:




Members' interest



860,161


Class A common stock – $0.0001 par value; 1,100,000 shares authorized; 84,196 shares issued and outstanding at
December 31, 2020

8




Class B common stock – $0.0001 par value; 619,004 shares authorized; 236,997 shares issued and outstanding at
December 31, 2020

24




Preferred stock – $0.0001 par value; 20,000 shares authorized; no shares issued and outstanding at December 31, 2020




Additional paid-in capital

397,504




Accumulated other comprehensive income (loss)

17



(17)


Accumulated deficit

(18,802)




Total stockholders' equity attributable to GoHealth, Inc. / members' equity

378,751



860,144


Non-controlling interests

1,020,404




Total stockholders' / members' equity

1,399,155



860,144


Total liabilities and stockholders' / members' equity

$

2,108,796



$

1,602,295


The following table sets forth our statements of cash flows for the periods indicated (unaudited):

(in thousands)

Successor


Predecessor

Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019

Operating Activities






Net income (loss)

$

(97,200)



$

15,995



$

(57,063)


Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:






Share-based compensation

216,229



448



87,060


Depreciation and amortization

4,496



521



4,247


Amortization of intangible assets

94,056



28,217




Amortization of debt discount and issuance costs

2,430



472




Change in fair value of contingent consideration

19,700



70,700




Other non-cash items

(1,691)



417



150


Changes in assets and liabilities, net of acquisition:






Accounts receivable

(1,647)



(15,113)



(108)


Commissions receivable

(427,467)



(203,956)



(63,448)


Prepaid expenses and other assets

(24,021)



(2,316)



1,325


Accounts payable

(5,340)



5,031



(1,981)


Accrued liabilities

4,358



31



17,860


Deferred revenue

(14,482)



11,935



1,926


Commissions payable

107,583



80,828



19,228


Other liabilities

8,779



(2,494)



85


Net cash provided by (used in) operating activities

(114,217)



(9,284)



9,281


Investing Activities






Acquisition of business, net of cash



(807,591)




Purchases of property, equipment and software

(14,523)



(2,419)



(5,597)


Net cash used in investing activities

(14,523)



(810,010)



(5,597)


Financing Activities






Proceeds from issuance of Class A common stock sold in initial public offering, net of offering costs

852,407






Payment of partial consideration of the Blocker Merger

(96,165)






Purchase of LLC Interests

(508,320)






Settlement of Senior Preferred Earnout Units

(100,000)






Issuance of preferred units



541,263




Proceeds received upon issuance of common units

10,000






Partner distributions

(400)






Borrowings under term loans

117,000



300,000




Principal payments under term loans

(3,878)



(750)




Borrowings under revolving credit facilities





56,534


Payments under revolving credit facilities





(59,915)


Debt issuance cost payments

(6,293)



(9,283)




Principal payments under capital lease obligations

(293)



(351)



(68)


Advancement to NVX Holdings, Inc.

(3,395)






Net cash provided by (used in) financing activities

260,663



830,879



(3,449)


Effect of exchange rate changes on cash

35



(17)



(32)


Increase in cash and cash equivalents

131,958



11,568



203


Cash and cash equivalents at beginning of period

12,276



708



505


Cash and cash equivalents at end of period

$

144,234



$

12,276



$

708


The following tables set forth operating segment results for the periods indicated (unaudited):

(in thousands, except percentages)

Successor





Three months ended Dec.

31, 2020


Three months ended Dec.

31, 2019





Dollars


% of Net

Revenues


Dollars


% of Net

Revenues


$ Change


% Change

Net revenues:












Medicare - Internal

$

351,082



78.7

%


$

201,115



69.7

%


$

149,967



74.6

%

Medicare - External

78,355



17.6

%


55,286



19.1

%


23,069



41.7

%

IFP and Other - Internal

10,473



2.3

%


20,086



7.0

%


(9,613)



(47.9)

%

IFP and Other - External

6,013



1.3

%


12,214



4.2

%


(6,201)



(50.8)

%

Net revenues

445,923



100.0

%


288,701



100.0

%


157,222



54.5

%

Segment profit:












Medicare - Internal

172,920



38.8

%


123,711



42.9

%


49,209



39.8

%

Medicare - External

5,051



1.1

%


9,849



3.4

%


(4,798)



(48.7)

%

IFP and Other - Internal

4,087



0.9

%


4,095



1.4

%


(8)



(0.2)

%

IFP and Other - External

1,121



0.3

%


89



%


1,032



N/M

Segment profit

183,179



41.1

%


137,744



47.7

%


45,435



33.0

%

Corporate expense

17,834



4.0

%


8,969



3.1

%


8,865



98.8

%

Change in fair value of contingent consideration liability



%


70,700



24.5

%


(70,700)



(100.0)

%

Amortization of intangible assets

23,514



5.3

%


23,514



8.1

%




%

Interest expense

8,591



1.9

%


6,787



2.4

%


1,804



26.6

%

Other (income) expense

135



%


(8)



%


143



N/M

Income before income taxes

$

133,105



29.8

%


$

27,782



9.6

%


$

105,323



379.1

%

_________________________

NM = Not meaningful

 

(in thousands, except percentages)

Successor


Predecessor


Non-GAAP Combined





Twelve months ended

Dec. 31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve months ended Dec.

31, 2019





Dollars


% of Net

Revenues


Dollars


Dollars


Dollars


% of Net

Revenues


$ Change


% Change

Net revenues:
















Medicare - Internal

$

667,293



76.1

%


$

215,322



$

102,196



$

317,518



58.9

%


$

349,775



110.2

%

Medicare - External

155,660



17.7

%


59,152


55,981



115,133



21.3

%


40,527



35.2

%

IFP and Other - Internal

32,271



3.7

%


20,850


37,909



58,759



10.9

%


(26,488)



(45.1)

%

IFP and Other - External

22,126



2.5

%


13,167


34,924



48,091



8.9

%


(25,965)



(54.0)

%

Net revenues

877,350



100.0

%


308,491


231,010



539,501



100.0

%


337,849



62.6

%

Segment profit:















Medicare - Internal

296,865



33.8

%


126,210


40,024



166,234



30.8

%


130,631



78.6

%

Medicare - External

5,944



0.7

%


10,584


4,893



15,477



2.9

%


(9,533)



(61.6)

%

IFP and Other - Internal

4,269



0.5

%


1,650


2,195



3,845



0.7

%


424



11.0

%

IFP and Other - External

1,910



0.2

%


584


1,748



2,332



0.4

%


(422)



(18.1)

%

Segment profit

308,988



35.2

%


139,027


48,860



187,887



34.8

%


121,101



64.5

%

Corporate expense

259,778



29.6

%


9,767


103,469



113,236



21.0

%


146,542



129.4

%

Change in fair value of
contingent consideration
liability

19,700



2.2

%


70,700




70,700



13.1

%


(51,000)



(72.1)

%

Amortization of intangible
assets

94,056



10.7

%


28,217




28,217



5.2

%


65,839



233.3

%

Transaction costs



%


6,245


2,267



8,512



1.6

%


(8,512)



(100.0)

%

Interest expense

32,969



3.8

%


8,076


140



8,216



1.5

%


24,753



301.3

%

Other (income) expense

(358)



%


(17)


114



97



%


(455)



N/M

Income (loss) before income
taxes

$

(97,157)



(11.1)

%


$

16,039



$

(57,129)



$

(41,090)



(7.6)

%


$

(56,067)



136.4

%

_________________________

NM = Not meaningful

The following table presents the number of Submitted Policies by product for the Medicare segments for the three and twelve months ended December 31, 2020 and 2019, for those submissions that are commissionable (compensated through commissions received from carriers):


Successor


Successor


Predecessor


Combined


Three

months

ended Dec.

31, 2020


Three

months

ended Dec.

31, 2019


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Medicare Advantage

330,604


208,991


644,669


222,599


134,173


356,772

Medicare Supplement

2,955


6,681


9,119


7,444


11,205


18,649

Prescription Drug Plans

10,293


13,386


16,762


13,838


7,675


21,513

Total Medicare - Commissionable Submitted Policies

343,852


229,058


670,550


243,881


153,053


396,934

The following tables present the number of Approved Submissions by product relating to commissionable policies for the Medicare segments for the three and twelve months ended December 31, 2020 and 2019. Only commissionable policies are used to calculate our LTV.

Medicare - Internal


Successor


Successor


Predecessor


Combined


Three

months

ended Dec.

31, 2020


Three

months

ended Dec.

31, 2019


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Medicare Advantage

250,251


151,029


478,863


159,969


86,544


246,513

Medicare Supplement

1,514


1,653


3,116


1,852


3,198


5,050

Prescription Drug Plans

8,263


8,630


13,582


8,943


5,078


14,021

Total Medicare - Internal Commissionable Approved
Submissions

260,028


161,312


495,561


170,764


94,820


265,584

Medicare - External


Successor


Successor


Predecessor


Combined


Three

months

ended Dec.

31, 2020


Three

months

ended Dec.

31, 2019


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Medicare Advantage

77,669


50,411


158,325


53,852


48,341


102,193

Medicare Supplement

1,219


3,460


5,254


3,926


7,065


10,991

Prescription Drug Plans

1,798


4,756


3,036


4,895


2,597


7,492

Total Medicare - External Commissionable Approved
Submissions

80,686


58,627


166,615


62,673


58,003


120,676

The following table presents the LTV per Approved Submission by product for the Medicare segments for the three and twelve months ended December 31, 2020 and 2019:


Successor


Successor


Predecessor


Non-GAAP

Combined


Three

months

ended Dec.

31, 2020


Three

months

ended Dec.

31, 2019


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Medicare Advantage

$

1,073


$

1,019


$

995


$

1,018


$

888


$

968

Medicare Supplement

$

683


$

934


$

849


$

936


$

911


$

920

Prescription Drug Plans

$

215


$

213


$

215


$

213


$

194


$

206

The following table presents the number of Submitted Policies by product for the Medicare segments for the three and twelve months ended December 31, 2020 and 2019, for those submissions that are non-commissionable (compensated via hourly fees and enrollment fees) and do not result in commission revenue:


Successor


Successor


Predecessor


Combined


Three

months

ended Dec.

31, 2020


Three

months

ended Dec.

31, 2019


Twelve

months

ended Dec.

31, 2020


Period from

Sep. 13, 2019

through Dec.

31, 2019


Period from

Jan. 1, 2019

through Sep.

12, 2019


Twelve

months

ended Dec.

31, 2019

Medicare Advantage

23,993


16,770


44,799


17,775


4,240


22,015

Medicare Supplement

3,520


3,951


8,782


4,185


1,051


5,236

Prescription Drug Plans

2,994


2,886


5,781


3,041


471


3,512

Total Medicare - Non-commissionable Submitted
Policies

30,507


23,607


59,362


25,001


5,762


30,763

The following table sets forth the components of our results of operations for each quarter of 2020 (unaudited):

(in thousands)

Successor

Three

months

ended Mar.

31, 2020


Three

months

ended Jun.

30, 2020


Three

months

ended Sep.

30, 2020


Three

months

ended Dec.

31, 2020


Twelve

months

ended Dec.

31, 2020

Net revenues:










Commission

$

112,510



$

96,606



$

101,390



$

360,634



$

671,140


Enterprise

28,500



30,451



61,970



85,289



206,210


Net revenues

141,010



127,057



163,360



445,923



877,350


Operating expenses:










Cost of revenue

42,134



36,559



25,827



94,682



199,202


Marketing and advertising

26,073



21,634



62,848



96,309



206,864


Customer care and enrollment

23,978



28,394



52,896



60,229



165,497


Technology

4,593



5,705



39,520



9,530



59,348


General and administrative

10,491



10,359



156,551



19,828



197,229


Change in fair value of contingent consideration liability

4,400



15,300







19,700


Amortization of intangible assets

23,514



23,514



23,514



23,514



94,056


Total operating expenses

135,183



141,465



361,156



304,092



941,896


Income (loss) from operations

5,827



(14,408)



(197,796)



141,831



(64,546)


Interest expense

6,756



8,986



8,636



8,591



32,969


Other (income) expense

10



(505)



2



135



(358)


Income (loss) before income taxes

(939)



(22,889)



(206,434)



133,105



(97,157)


Income tax expense (benefit)

(2)



(22)



62



5



43


Net income (loss)

$

(937)



$

(22,867)



$

(206,496)



$

133,100



$

(97,200)


Net income (loss) attributable to noncontrolling interests





(150,076)



97,143



(52,933)


Net income (loss) attributable to GoHealth, Inc.

$

(937)



$

(22,867)



$

(56,420)



$

35,957



$

(44,267)


The following table sets forth the share-based compensation expense embedded in the operating expense line items for each quarter of 2020 (unaudited):

(in thousands)

Successor

Three

months

ended Mar.

31, 2020


Three

months

ended Jun.

30, 2020


Three

months

ended Sep.

30, 2020


Three

months

ended Dec.

31, 2020


Twelve

months

ended Dec.

31, 2020

Marketing and advertising

$

57


$

61


$

24,709


$

63


$

24,890


Customer care and enrollment

24



32



11,993



550



12,599


Technology

73



83



32,748



181



33,085


General and administrative

325



421



142,620



2,289



145,655


Total share-based compensation

$

479


$

597


$

212,070


$

3,083


$

216,229


The following table sets forth operating segment results for each quarter of 2020 (unaudited):

(in thousands)

Successor

Three

months

ended Mar.

31, 2020


Three

months

ended Jun.

30, 2020


Three

months

ended Sep.

30, 2020


Three

months

ended Dec.

31, 2020


Twelve

months

ended Dec.

31, 2020

Net revenues:










Medicare - Internal

$

95,287



$

87,201



$

133,723



$

351,082



$

667,293


Medicare - External

28,945



28,108



20,252



78,355



155,660


IFP and Other - Internal

8,632



7,019



6,147



10,473



32,271


IFP and Other - External

8,146



4,729



3,238



6,013



22,126


Net revenues

$

141,010



$

127,057



$

163,360



$

445,923



$

877,350


Segment profit:










Medicare - Internal

$

41,735



32,746



49,464



172,920



296,865


Medicare - External

(322)



495



720



5,051



5,944


IFP and Other - Internal

481



(54)



(245)



4,087



4,269


IFP and Other - External

512



130



147



1,121



1,910


Segment profit

$

42,406



$

33,317



$

50,086



$

183,179



$

308,988


The following tables set forth the reconciliations of GAAP net income (loss) to EBITDA and Adjusted EBITDA for each quarter of 2020 (unaudited):

(in thousands)

Successor

Three months

ended Mar.

31, 2020


Three months

ended Jun.

30, 2020


Three months

ended Sep.

30, 2020


Three months

ended Dec.

31, 2020


Twelve

months

ended Dec.

31, 2020

Net revenues

$

141,010



$

127,057



$

163,360



$

445,923



$

877,350


Net income (loss)

(937)



(22,867)



(206,496)



133,100



(97,200)


Interest expense

6,756



8,986



8,636



8,591



32,969


Income tax expense (benefit)

(2)



(22)



62



5



43


Depreciation and amortization expense

24,147



24,518



24,777



25,110



98,552


EBITDA

29,964



10,615



(173,021)



166,806



34,364


Share-based compensation expense (1)

479



597



2,770



3,083



6,929


Accelerated vesting of certain equity awards (2)





209,300





209,300


Change in fair value of contingent consideration liability (3)

4,400



15,300







19,700


Other adjustments (4)

77



424



235





736


Adjusted EBITDA

$

34,920



$

26,936



$

39,284



$

169,889



$

271,029


Adjusted EBITDA margin

24.8

%


21.2

%


24.0

%


38.1

%


30.9

%

_________________________

(1)

Represents non-cash share-based compensation expense relating to stock options, restricted stock units and time-vesting units.

(2)

Represents non-cash share-based compensation expense relating to the accelerated vesting of performance-vesting units in connection with the IPO.

(3)

Represents the change in fair value of the contingent consideration liability due to the predecessor owners of the Company arising from the Centerbridge Acquisition.

(4)

Represents legal, accounting, consulting, and other indirect costs associated with the Company's IPO and costs associated with the termination of employment.

 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/gohealth-reports-fourth-quarter-and-fiscal-2020-results-301242746.html

SOURCE GoHealth, Inc.

Copyright 2021 PR Newswire

GoHealth (NASDAQ:GOCO)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more GoHealth Charts.
GoHealth (NASDAQ:GOCO)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more GoHealth Charts.