Fourth Quarter and Full Year 2017 Results Conference Call. March 9, 2018

Similar documents
R1 RCM Inc. (Exact Name of Registrant as Specified in Charter)

Third Quarter 2018 Results Conference Call. November 7, 2018

Cowen and Company 38 th Annual Health Care Conference. March 13, 2018

Baird 2018 Global Healthcare Conference. September 5, 2018

36 th Annual J.P. Morgan Healthcare Conference. January 10, 2018

Cantor Fitzgerald 2017 Global Healthcare Conference. September 26, 2017

35th Annual J.P. Morgan Healthcare Conference. January 12, 2017

Cowen and Company 37 th Annual Health Care Conference. March 6, 2017

Q3 Fiscal Year 2019 Financial Highlights

Q1 Fiscal Year 2019 Financial Highlights

Helping Clients Win with Digital

HEADLINE: Streamline Health(R) Reports Third Quarter 2018 Revenues of $5.4 Million; ($0.7 Million) Net Loss; Adjusted EBITDA of $0.

HealthEquity Reports Fourth Quarter and Fiscal Year Ended January 31, 2018 Financial Results

CADENCE REPORTS FOURTH QUARTER AND FISCAL YEAR 2017

IDENTIV REPORTS FIRST QUARTER 2018 RESULTS

August 8, Conduent Q Earnings Results

A U G U S T 2 1,

Q Preliminary Earnings Results Summary. February 1, 2018

February 21, Conduent Q4 & FY 2017 Earnings Results

Fourth Quarter and Fiscal 2018 Supplemental Information (1) (Dollars and shares in millions, except per share data, unaudited)

PTC SECOND QUARTER FISCAL 2017 PREPARED REMARKS APRIL 19, 2017

Piper Jaffray Companies Reports Third Quarter 2018 Results

Q Preliminary Earnings Results Summary. November 1, 2018

Intermolecular Announces Third Quarter 2017 Financial Results

MTS REPORTS FISCAL 2018 THIRD QUARTER FINANCIAL RESULTS

Q Earnings Report. Sabre Corporation August 4, 2015

Q Preliminary Earnings Results Summary May 3, 2018

JetPay Corporation Announces 2017 Financial Results

HealthStream Announces Second Quarter 2010 Results

Accelerating the Shift to Digital

February 5, Fellow Calix stockholders:

CFO Commentary on Fourth Quarter and Fiscal Year 2015 Preliminary Financial Results

N O V E M B E R 2 0,

Tableau Reports Second Quarter 2018 Financial Results

CPSI Announces Third Quarter 2018 Results

1 st Quarter 2018 Results. May 15, 2018

HealthEquity Reports Third Quarter Ended October 31, 2017 Financial Results

Safe Harbor and Non-GAAP Measures

Juniper Networks, Inc. (Exact name of registrant as specified in its charter)

CIRCOR Reports Fourth-Quarter and Year-End 2018 Financial Results

Waters Corporation Management Presentation

Identiv Reports Third Quarter 2017 Financial Results

APX Group Holdings, Inc.

APX Group Holdings, Inc.

Globus Medical Reports 2014 First Quarter Results

Symantec Reports Third Quarter Fiscal Year 2018 Results

May 8, Fellow Calix stockholders:

August 7, Fellow Calix stockholders:

First Quarter Fiscal 2017 Financial Report

1Q18 EARNINGS MAY 2018

Kratos Reports Fourth Quarter and Fiscal Year 2018 Financial Results

Yirendai Reports Fourth Quarter and Full Year 2016 Financial Results

Safe Harbor and Non-GAAP Measures

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM 8-K

Piper Jaffray Companies Reports Fourth Quarter and Full Year 2018 Results

Supplemental Information

PTC PREPARED REMARKS FOURTH QUARTER AND FULL YEAR FISCAL 2017 OCTOBER 25, 2017

ON Semiconductor Reports Fourth Quarter and 2017 Annual Results

4Q16 Earnings Presentation

SECOND QUARTER 2018 EARNINGS CONFERENCE CALL

McKESSON REPORTS FISCAL 2015 SECOND-QUARTER RESULTS

McKESSON REPORTS FISCAL 2017 SECOND-QUARTER RESULTS AND REVISED FISCAL 2017 OUTLOOK

Walgreens Boots Alliance Fiscal year end 2015 and 4Q earnings conference call. 28 October 2015

Annual Reconciliation of GAAP to Adjusted Non-GAAP Financials as Disclosed in the Company s Annual Earnings Press Release

Fourth Quarter 2017 Supplementary Slides

Safe Harbor. Non-GAAP Financial Information

Fourth Quarter Earnings Presentation. March 29, 2016

CFO Commentary on Fourth Quarter and Fiscal 2017 Results

3Q 18 Earnings Call Presentation NOVEMBER 1, 2018

McKesson Corporation Q2 Fiscal 2019 Financial Performance. Financial Results and Company Highlights October 25, 2018

FINANCIAL NEWS SANMINA REPORTS FOURTH QUARTER AND FISCAL YEAR END RESULTS

DISCOVERY COMMUNICATIONS REPORTS FULL YEAR AND FOURTH QUARTER 2011 RESULTS

CFO Commentary. Third Quarter. Third-quarter diluted earnings per. share increased 33% year over year; non- GAAP diluted. earnings per share

Castlight Health. Q Financial & Business Update November 6, 2018 Q3 FY

Q2 18 Results and Conference Call August 1, 2018

HPE Reports Fiscal 2016 Third Quarter Results

Pega s Path to 40. PegaWorld Ken Stillwell Chief Administrative Officer, Chief Financial Officer, and SVP Pegasystems Inc.

FIRST QUARTER FISCAL YEAR 2019 Earnings Conference Call & Presentation. February 7, 2019 at 9:00 a.m. CT (10:00 a.m. ET)

4 th Quarter 2018 Earnings Release Conference Call

CFO Commentary on Second Quarter 2017 Preliminary Financial Results

Q Earnings Presentation May 1, 2018

Safe Harbor and Non-GAAP Measures

Trimble Reports Second Quarter 2018 Results

Globus Medical Reports Second Quarter 2016 Results

Sabre reports fourth quarter and full-year 2018 results

Donnelley Financial Solutions, Inc. (Exact Name of Registrant as Specified in Its Charter)

FISCAL YEAR 2018 THIRD QUARTER. Investor Presentation

Q1 18 Results and Conference Call

ebay Inc. Reports Fourth Quarter and Full Year 2018 Results and Announces Capital Structure Evolution

Trimble Second Quarter 2018 Results Summary

Conduent Announces Fourth Quarter and Full-Year 2016 Results; Reaffirms Long-Term Outlook

Record non-gaap revenue of $999M grew 32%, or 18% on a core basis; core revenue grew double-digits across all regions

HealthStream Announces First Quarter 2009 Results

Newell Brands Announces Fourth Quarter and Full Year 2018 Results

Safe Harbor and Non-GAAP Measures

McKESSON REPORTS FISCAL 2016 FIRST-QUARTER RESULTS

Symantec Reports Fourth Quarter and Fiscal Year 2017 Results

FY 2019 FIRST QUARTER EARNINGS. Adient reports first quarter 2019 financial results

McKESSON REPORTS FISCAL 2017 FIRST-QUARTER RESULTS

McKESSON REPORTS FISCAL 2015 THIRD-QUARTER RESULTS

Transcription:

Fourth Quarter and Full Year 2017 Results Conference Call March 9, 2018

Forward-Looking Statements and Non-GAAP Financial Measures This presentation includes information that may constitute forward-looking statements, made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Forward-looking statements relate to future, not past, events and often address our expected future growth, plans and performance or forecasts. These forward-looking statements are often identified by the use of words such as anticipate, believe, designed, estimate, expect, forecast, intend, may, plan, predict, project, target, will, or would, and similar expressions or variations, although not all forward-looking statements contain these identifying words. Such forward-looking statements are based on management s current expectations about future events as of the date hereof and involve many risks and uncertainties that could cause our actual results to differ materially from those expressed or implied in our forward-looking statements. Subsequent events and developments, including actual results or changes in our assumptions, may cause our views to change. We do not undertake to update our forward-looking statements except to the extent required by applicable law. Readers are cautioned not to place undue reliance on such forward-looking statements. All forward-looking statements included herein are expressly qualified in their entirety by these cautionary statements. Our actual results and outcomes could differ materially from those included in these forward-looking statements as a result of various factors, including, but not limited to our ability to close the acquisition of and integrate the Intermedix business as planned, our ability to enter into contracts to provide services to Ascension Medical Group and Presence Health, our ability to successfully deliver on our commitments to Intermountain and Ascension, our ability to successfully integrate transitioned Ascension employees, our ability to achieve or maintain profitability and retain existing customers or acquire new customers, risks associated with the implementation of our technologies or services with our customers or implementation costs that exceed our expectations, fluctuations in our quarterly results of operations and cash flows, as well as the factors discussed under the heading Risk Factors in our annual report on Form 10-K for the year ended December 31, 2017, and any other periodic reports that the Company files with the Securities and Exchange Commission. This presentation includes the following non-gaap financial measures : Gross Cash Generated and Net Cash Generated from Customer Contracting Activities (on a historical basis), free cash flow (on a historical basis) and Adjusted EBITDA (on a historical and projected basis). Please refer to the Appendix located at the end of this presentation for a reconciliation of the non-gaap financial measures to the most directly comparable GAAP financial measure. 2

Q4 and Full Year 2017 Financial Highlights Fourth Quarter Financial Highlights Revenue of $140.3 million, up $17.1 million sequentially GAAP net loss of $40.2 million, down $36.6 million sequentially Adjusted EBITDA of $5.7 million, up $2.6 million sequentially Includes $0.5 million of legal costs primarily related to Intermountain contract Full Year 2017 Financial Highlights Revenue of $449.8 million GAAP net loss of $58.8 million Adjusted EBITDA of $4.1 million Additional Highlights $33 million free cash flow in 2H 17 Driven by positive adjusted EBITDA in 2H 17 and working capital 3

2017 Highlights First Quarter Announced new company brand and vision Listed on Nasdaq and early-adopted ASC 606 accounting Second Quarter Expanded Ascension relationship in Wisconsin; added Physician business Launched Modular Solutions; followed by hiring of chief commercial officer Third Quarter Strategic partnership with Phreesia Launched front-end transformation pilot sites Fourth Quarter Completed buildout of commercial team Exited 2017 with robust qualified pipeline of new leads Overall 2017 Onboarded $8.5 billion in NPR Increased headcount by 4,700 4

2018 Announcements Year-to-Date Intermountain Healthcare 10-year exclusive operating partner agreement, increases NPR under management by $800M R1 technology suite fully deployed across 23 hospitals, core platform for RCM workflow, data validation and analytics Onboarding expected to begin in April Presence Health Presence has $2.2 billion in NPR, including $100 million in Physician NPR Contract signing expected in Q2 18, and onboarding to begin shortly thereafter Intermedix Transaction expected to close in Q2 18, subject to HSR approval and other closing conditions Intermedix will add deep capabilities to serve non-acute markets, increase target addressable market by $40 billion, and accelerates onboarding of $3.2 billion in physician NPR Ascension Medical Group Contract signing expected in Q2 18, and onboarding scheduled to begin in Q3 or Q4 2018 Lessons learned from Wisconsin, and capacity/capability from Intermedix should allow for easier deployment and faster value creation 5

Technology and Commercial Update Technology Announced general availability of R1 Patient Experience platform at HIMSS 18 R1 Automate expect to have more than 100 RPA programs by year-end Intermedix to add full suite of physician practice management services and related technology Commercial Commercial effort fully ramped up, driving company s awareness in the market Prospective customer funnel is growing Actively involved in discussions with integrated health systems Considerable inbound interest for both modular and end-to-end offerings 6

2018 Goals Growth Goals Signing of new end-to-end agreement Launch patient experience platform Operational Goals High-quality deployment across newly signed business Expansion of R1 Automate capability Strategic Goals Close Intermedix acquisition Leverage Intermedix platform to deliver a highly differentiated physician-acute RCM platform to our customers and the market 7

4Q 17 non-gaap Results Q/Q and Y/Y Comparison ($ in millions) 4Q 17 3Q 17 4Q 16 Key change driver(s) Revenue (for 2017); Gross Cash Generated (for 2016) $140.3 $123.2 $69.9 Cost of Services (non-gaap) $121.9 $106.6 $58.2 SG&A (non-gaap) $12.7 $13.4 $12.1 Q/Q: Onboarding of Wisconsin Y/Y: Onboarding of Phase 2 and Wisconsin Q/Q: Onboarding of Wisconsin employees Y/Y: Onboarding of Phase 2 and Wisconsin employees Seasonality in Q3, and expansion of commercial efforts Adjusted EBITDA (for 2017); Net Cash Generated (for 2016) $5.7 $3.1 ($0.4) Q/Q and Y/Y improvement due to EBITDA contribution from onboarded ABMs A reconciliation of non-gaap to GAAP measures is provided in the Appendix of this presentation 8

2017 vs. 2016 Results (non-gaap) ($ in millions) 2017 2016 y/y chg. Key change driver(s) Revenue (for 2017); Gross Cash Generated (for 2016) $449.8 $208.7 115.6% Onboarding of Ascension Phase-1 and Phase-2 Cost of Services (non-gaap) $397.3 $184.1 115.8% Onboarding of Ascension employees SG&A (non-gaap) $48.4 $51.4 (5.9%) Restructuring actions taken in 2016 Executive-related severance in 2016 Adjusted EBITDA (for 2017); Net Cash Generated (for 2016) $4.1 ($26.8) N/A Combination of above reasons 9

Additional Commentary Cash and equivalents of $166 million as of 12/31/17, incl. restricted cash Increased $22 million from 9/30/17, driven by: $5.7 million adjusted EBITDA in Q4 Positive contribution from working capital $1.8M Acquisition-related diligence costs in Q4 2017 Continued diligence costs related to Intermedix acquisition Costs included in GAAP financials but not reflected in non-gaap adjusted EBITDA 10

Preliminary 2018 Financial Outlook 1 ($ in millions) Prior 2018 Outlook (provided 1/8/18) Updated 2018 Outlook (provided 2/28/18) Revenue $675 $725 GAAP Operating Income $5 $15 Adjusted EBITDA $40 $50 $850 $900 ($30)-($55) $50 $55 NPR growth assumptions $B New customer $3.0 NPR growth assumptions $B Intermountain Health $4.6 Presence Health $2.2 Ascension Medical Group $2.0 Total $3.0 Total $8.8 Note 1 : Preliminary outlook subject to changes including but not limited to adoption of ASC 606 accounting for Intermedix, depreciation of fixed assets, purchase-price accounting for amortization of intangibles, signing of Ascension Medical Group and Presence Health contracts, and closing date of Intermedix acquisition. Updated guidance absorbs ~$25 million of upfront costs associated with onboarding of new business announced in 2018 Note: Adjusted EBITDA is a non-gaap measure, please refer to the Appendix for a reconciliation of non-gaap financial measures. 11

Preliminary 2020 Financial Outlook 1 ($ in millions) Prior 2020 Outlook (provided 1/8/18) Updated 2020 Outlook (provided 2/26/18) Revenue $800 $900 $1,200 $1,300 GAAP Operating Income $80 $100 $115 $155 Adjusted EBITDA $120 $135 $225 $250 Note 1 : Preliminary outlook subject to changes including but not limited to adoption of ASC 606 accounting for Intermedix, depreciation of fixed assets, purchase-price accounting for amortization of intangibles, signing of Ascension Medical Group and Presence Health contracts, and closing date of Intermedix acquisition. Note: Adjusted EBITDA is a non-gaap measure, please refer to the Appendix for a reconciliation of non-gaap financial measures. 12

Appendix

Use of Non-GAAP Financial Measures In order to provide a more comprehensive understanding of the information used by R1 s management team in financial and operational decision making, the Company supplements its GAAP consolidated financial statements with certain non-gaap financial measures, which are included in this presentation. For the three months and year ended December 31, 2017: As of January 1, 2017, the Company adopted Accounting Standards Update ("ASU") No. 2014-09, Revenue from Contracts with Customers (Topic 606). Subsequent to adoption of Topic 606, the non-gaap financial measure referenced in the press release is adjusted EBITDA. Adjusted EBITDA is defined as GAAP net income before net interest income, income tax provision, depreciation and amortization expense, share-based compensation expense, and severance & certain other items. For the three months and year ended December 31, 2016: Prior to the adoption of Topic 606, non-gaap financial measures utilized by the company included gross cash generated from customer contracting activities, and net cash generated from customer contracting activities. Gross cash generated from customer contracting activities was defined as GAAP net services revenue, plus the change in deferred customer billings. Accordingly, gross cash generated from customer contracting activities was the sum of (i) invoiced or accrued net operating fees, (ii) cash collections on incentive fees and (iii) other services fees. Net cash generated from customer contracting activities was defined as net income before net interest income, income tax provision, depreciation and amortization expense, share-based compensation expense, severance and certain other items, and change in deferred customer billings. Deferred customer billings included the portion of both (i) invoiced or accrued net operating fees and (ii) cash collections of incentive fees, in each case, that did not meet our prior revenue recognition criteria. Deferred customer billings are included in the detail of our customer liabilities and customer liabilities related party balance in the condensed consolidated balance sheets available in the Company s Annual Report on Form 10-K for the year ended December 31, 2017. Our Board and management team use non-gaap measures as (i) one of the primary methods for planning and forecasting overall expectations and for evaluating actual results against such expectations and (ii) a performance evaluation metric in determining achievement of certain executive incentive compensation programs, as well as for incentive compensation programs for employees. Free cash flow is defined as cash flow from operations less capital expenditures. These adjusted measures are non-gaap and should be considered in addition to, but not as a substitute for, the information prepared in accordance with GAAP. 14

Reconciliation of GAAP net services revenue to non-gaap Gross Cash Generated from Customer Contracting Activities (for 2016 only) $ in millions Three Months Ended December 31, 2016 Year Ended December 31, 2016 Net Services Revenue Change in deferred customer billings Gross cash generated Net Services Revenue Change in deferred customer billings Gross cash generated RCM services: net operating fees $68.5 $(12.8) $55.7 $368.8 $(218.3 ) $150.5 RCM services: incentive fees 24.8 (19.5) 5.3 191.3 (162.2) 29.1 RCM services: other 8.0 (3.9) 4.1 16.3 (3.3) 13.0 Other services fees 4.8 4.8 16.1 16.1 Total $106.2 $(36.2) $69.9 $592.6 $(383.8 ) $208.7 Due to the adoption of Topic 606 as of January 1, 2017, the non-gaap measure of gross cash generated from customer contracting activities that was utilized by the Company in 2016 is not applicable for 2017. Gross cash generated from customer contracting activities has been provided for the three months and year ended December 31, 2016 as it is the most comparable metric to net services revenue for the three months and year ended December 31, 2017. Due to rounding, numbers presented in this table may not add up precisely to the totals provided. 15

Reconciliation of GAAP to non-gaap Financials Three Months Ended December 31, Three Months Ended September 30, Year Ended December 31, 2017 2016 2017 2016 2017 2016 (Unaudited) (Unaudited) RCM services: net operating fees $ 119.4 $ 68.5 $ 104.6 $49.0 $ 374.8 $ 368.8 RCM services: incentive fees 8.8 24.8 7.5 68.5 29.0 191.3 RCM services: other 3.8 8.0 2.8 3.8 13.6 16.3 Other services fees 8.3 4.8 8.3 4..2 32.4 16.1 Net Services Revenue $ 140.3 $ 106.2 $ 123.2 $125.5 $ 449.8 $ 592.6 Change in deferred customer billings (non-gaap) n.a. (36.3) n.a. (65.8) n.a. (383.9) Gross cash generated from customer contracting activities (non-gaap) n.a. $ 69.9 n.a. 59.7 n.a. $ 208.7 Net income (loss) $ (40.2) $ 13.2 $ (3.6) $37.4 $ (58.8) $ 177.1 Net interest income (0.1 ) (0.1) - (0.1) (0.2) (0.3) Income tax provision (benefit) 36.6 14.5 (1.5) 24.1 31.5 121.1 Depreciation and amortization expense (GAAP) 4.8 2.9 4.5 2.7 16.3 10.2 Share-based compensation expense (GAAP) 2.5 4.6 2.4 4.8 10.7 28.1 Other (GAAP) 2.1 0.8 1.4 0.5 4.7 20.8 Adjusted EBITDA (non-gaap) $ 5.7 $ 35.9 $ 3.1 $69.4 $ 4.1 $ 357.0 Change in deferred customer billings (non-gaap) n.a. (36.3 ) n.a. (65.8) n.a. (383.9 ) Net cash generated from customer contracting activities (non-gaap) n.a. $ (0.4) n.a. $3.6 n.a. $ (26.8) n.m. - not meaningful n.a. - not applicable Due to the adoption of Topic 606 as of January 1, 2017, the non-gaap measure of gross and net cash generated from customer contracting activities, that was utilized by the Company in 2016, is not applicable for 2017. Gross and net cash generated from customer contracting activities has been provided for the three months and year ended December 31, 2016 as they are the most comparable metric to net services revenue and adjusted EBTIDA for the three months and year ended December 31, 2017. Due to rounding, numbers may not add up precisely to the totals provided. 16

Reconciliation of GAAP to non-gaap Financials Reconciliation of GAAP Cash Flow from Operating Activities to Free Cash Flow (for 2H 17) $ in millions Six months ended June 30, 2017 Twelve months ended December 31, 2017 Free cash flow change in 2H'17 Net cash provided by (used in) operating activities ($22.9) $20.9 $43.8 Less: Purchases of property, equipment, and software ($23.2) ($33.6) ($10.4) Free cash flow during period ($46.1) ($12.7) $33.4 Reconciliation of GAAP Cost of Services to Non-GAAP Cost of Services $ in millions Three Months Ended December 31, Three Months Ended September 30, Twelve Months Ended December 31, 2017 2016 2017 2016 2017 2016 Cost of services 127.2 62.1 $ 111.8 $ 47.4 416.3 199.7 Less: Share-based compensation expense 1.2 1.3 1.2 1.3 4.5 6.1 Depreciation and amortization expense 4.1 2.6 4.0 2.6 14.5 9.5 Non-GAAP cost of services $ 121.9 $ 58.2 $ 106.6 $ 43.5 $ 397.3 $ 184.1 Reconciliation of GAAP Selling, General and Administrative to Non-GAAP Selling, General and Administrative $ in millions Three Months Ended December 31, Three Months Ended September 30, Twelve Months Ended December 31, 2017 2016 2017 2016 2017 2016 Selling, general and administrative $ 14.7 $ 15.7 $ 15.1 $ 16.2 $ 56.3 $ 74.1 Less: Share-based compensation expense 1.3 3.3 1.2 3.5 6.1 22.0 Depreciation and amortization expense 0.7 0.3 0.5 0.1 1.8 0.7 Non-GAAP selling, general and administrative $ 12.7 $ 12.1 $ 13.4 $ 12.6 $ 48.4 $ 51.4 17

Consolidated non-gaap Financial Information $ in millions Three Months Ended December 31, Year Ended December 31, 2017 2016 2017 2016 (Unaudited) (Unaudited) RCM services: net operating fees $ 119.4 $ 55.7 $ 374.8 $ 150.5 RCM services: incentive fees 8.8 5.3 29.0 29.1 RCM services: other 3.8 4.1 13.6 13.0 Other services fees 8.3 4.8 32.4 16.1 Net services revenue (GAAP) (2017), Gross cash generated from customer contracting activities (non-gaap) (2016) (2) $ 140.3 $ 69.9 $ 449.8 $ 208.7 Operating expenses (1) : Cost of services (non-gaap) 121.9 58.2 397.3 184.1 Selling, general and administrative (non- GAAP) 12.7 12.1 48.4 51.4 Sub-total $ 134.6 $ 70.3 $ 445.7 $ 235.5 Adjusted EBITDA (non-gaap) (2017), Net cash generated from customer contracting activities (non-gaap) (2016) (2) $ 5.7 $ (0.4) $ 4.1 $ (26.8) (1) Excludes share-based compensation, depreciation and amortization and other costs (2) Due to the adoption of Topic 606 as of January 1, 2017, the non-gaap measure of gross and net cash generated from customer contracting activities that were utilized by the Company in 2016 are not applicable for 2017. Gross and net cash generated from customer contracting activities have been provided for the three months and year ended December 31, 2016 as they are the most comparable metric to net services revenue and adjusted EBITDA, respectively, for the three months and year ended December 31, 2017. 18

Reconciliation GAAP Operating Income Guidance to non-gaap Adjusted EBITDA Guidance Updated 2018 and 2020 Outlook (provided on 2/26/18) $ in millions 2018 2020 GAAP Operating Income Guidance ($30)-($55) $115-$155 Plus: Depreciation and amortization expense $25-$30 $30-$40 Share-based compensation expense $15-$20 $20-$25 Amortization of intangibles $15-$30 $25-$40 Transaction expenses, severance and other c $15-$20 $5-$10 Adjusted EBITDA Guidance $50-$55 $225-$250 Prior Outlook (provided on 1/08/18) $ in millions 2018 2020 GAAP Operating Income Guidance $5-$15 $80-$100 Plus: Depreciation and amortization expense $13-$18 $15-$20 Share-based compensation expense $15-$20 $15-$20 Severance and other costs $3-$5 $3-$5 Adjusted EBITDA Guidance $40-$50 $120-$135 19