XML 46 R33.htm IDEA: XBRL DOCUMENT v3.19.1
Adoption Impact of New Revenue Standard (Tables)
12 Months Ended
Dec. 31, 2018
Accounting Changes and Error Corrections [Abstract]  
Schedule of New Revenue Standard
The following tables present the impact of the adoption of ASC 606 on our previously reported historical results for the periods presented (in thousands):

2017 Balance Sheet Impact
 
 
 
 
 
 
December 31, 2017
 
As
Reported
 
ASC 606 Adoption Adjustment
 
As
Adjusted
Assets
 
 
 
 
 
Current assets:
 
 
 
 
 
Cash and cash equivalents
$
40,293

 
$

 
$
40,293

Accounts receivable
9,894

 
(8,419
)
 
1,475

Commissions receivable - current

 
109,666

 
109,666

Prepaid expenses and other current assets
4,845

 
(540
)
 
4,305

Total current assets
55,032

 
100,707

 
155,739

Commissions receivable - non-current

 
169,751

 
169,751

Property and equipment, net
4,705

 

 
4,705

Other assets
7,317

 
(30
)
 
7,287

Intangible assets, net
7,540

 

 
7,540

Goodwill
14,096

 

 
14,096

Total assets
$
88,690

 
$
270,428

 
$
359,118

Liabilities and stockholders’ equity
 
 
 
 
 
Current liabilities:
 
 
 
 
 
Accounts payable
$
3,246

 
$

 
$
3,246

Accrued compensation and benefits
15,498

 

 
15,498

Accrued marketing expenses
4,088

 
605

 
4,693

Other current liabilities
3,815

 
(1,807
)
 
2,008

Total current liabilities
26,647

 
(1,202
)
 
25,445

Deferred income taxes - non-current

 
45,089

 
45,089

Other non-current liabilities
900

 
1,020

 
1,920

Stockholders' equity:
 
 
 
 
 
Common stock
30

 

 
30

Additional paid-in-capital
281,706

 

 
281,706

Treasury stock, at cost
(199,998
)
 

 
(199,998
)
Retained earnings
(20,796
)
 
225,520

 
204,724

Accumulated other comprehensive income
201

 
1

 
202

Total stockholders' equity
61,143

 
225,521

 
286,664

Total liabilities and stockholders' equity
$
88,690

 
$
270,428

 
$
359,118






2017 Income Statement Impact
 
 
 
 
 
 
Year Ended December 31, 2017
Statement of Operations
As
Reported
 
ASC 606 Adoption Adjustment
 
As
Adjusted
Revenue:
 
 
 
 
 
Commission
$
158,424

 
$
18,459

 
$
176,883

Other
13,931

 
(108
)
 
13,823

Total revenue
172,355

 
18,351

 
190,706

Operating costs and expenses:
 
 
 
 
 
Cost of revenue
2,273

 
(1,691
)
 
582

Marketing and advertising
65,874

 

 
65,874

Customer care and enrollment
59,183

 

 
59,183

Technology and content
32,889

 

 
32,889

General and administrative
39,969

 

 
39,969

Acquisition costs
621

 

 
621

Amortization of intangible assets
1,040

 

 
1,040

Total operating costs and expenses
201,849

 
(1,691
)
 
200,158

Income (loss) from operations
(29,494
)
 
20,042

 
(9,452
)
Other income, net
327

 
855

 
1,182

Income (loss) before income taxes
(29,167
)
 
20,897

 
(8,270
)
Benefit from income taxes
(3,755
)
 
(29,941
)
 
(33,696
)
Net income (loss)
$
(25,412
)
 
$
50,838

 
$
25,426

 
 
 
 
 
 
Net income (loss) per basic share
$
(1.37
)
 
$
2.74

 
$
1.37

Net income (loss) per diluted share
$
(1.37
)
 
$
2.70

 
$
1.33


2016 Income Statement Impact
 
 
 
 
 
 
Year Ended December 31, 2016
Statement of Operations
As
Reported
 
ASC 606 Adoption Adjustment
 
As
Adjusted
Revenue:
 
 
 
 
 
Commission
$
170,850

 
$
6,384

 
$
177,234

Other
16,110

 
(20
)
 
16,090

Total revenue
186,960

 
6,364

 
193,324

Operating costs and expenses:
 
 
 
 
 
Cost of revenue
3,176

 
(2,314
)
 
862

Marketing and advertising
72,213

 

 
72,213

Customer care and enrollment
48,718

 

 
48,718

Technology and content
32,749

 

 
32,749

General and administrative
35,216

 

 
35,216

Restructuring charges (benefit)
(297
)
 

 
(297
)
Amortization of intangible assets
1,040

 

 
1,040

Total operating costs and expenses
192,815

 
(2,314
)
 
190,501

Income (loss) from operations
(5,855
)
 
8,678

 
2,823

Other income, net
102

 
1,047

 
1,149

Income (loss) before income taxes
(5,753
)
 
9,725

 
3,972

Provision (benefit) for income taxes
(871
)
 
4,539

 
3,668

Net income (loss)
$
(4,882
)
 
$
5,186

 
$
304

 
 
 
 
 
 
Net income (loss) per basic share
$
(0.27
)
 
$
0.29

 
$
0.02

Net income (loss) per diluted share
$
(0.27
)
 
$
0.29

 
$
0.02




2017 Operating Segment Impact
 
 
 
 
 
 
Year Ended December 31, 2017
 
As
Reported
 
ASC 606 Adoption Adjustment
 
As
Adjusted
Revenue
 
 
 
 
 
Medicare segment revenue
$
102,584

 
$
39,864

 
$
142,448

Individual, Family and Small Business segment revenue
69,771

 
(21,513
)
 
48,258

Total revenue
$
172,355

 
$
18,351

 
$
190,706

 
 
 
 
 
 
Segment profit (loss)
 
 
 
 
 
Medicare segment profit (loss)
$
(18,760
)
 
$
40,897

 
$
22,137

Individual, Family and Small Business segment profit
30,427

 
(20,854
)
 
9,573

Total segment profit
11,667

 
20,043

 
31,710

Corporate
(26,969
)
 
(1
)
 
(26,970
)
Stock-based compensation expense
(9,694
)
 

 
(9,694
)
Depreciation and amortization
(2,837
)
 

 
(2,837
)
Acquisition costs
(621
)
 
 
 
(621
)
Amortization of intangible assets
(1,040
)
 

 
(1,040
)
Other income, net
327

 
855

 
1,182

Income (loss) before provision (benefit) for income taxes
$
(29,167
)
 
$
20,897

 
$
(8,270
)




2016 Operating Segment Impact
 
 
 
 
 
 
Year Ended December 31, 2016
 
As
Reported
 
ASC 606 Adoption Adjustment
 
As
Adjusted
Revenue
 
 
 
 
 
Medicare segment revenue
$
80,269

 
$
41,887

 
$
122,156

Individual, Family and Small Business segment revenue
106,691

 
(35,523
)
 
71,168

Total revenue
$
186,960

 
$
6,364

 
$
193,324

 
 
 
 
 
 
Segment profit (loss)
 
 
 
 
 
Medicare segment profit (loss)
$
(33,141
)
 
$
43,535

 
$
10,394

Individual, Family and Small Business segment profit
67,905

 
(34,855
)
 
33,050

Total segment profit
34,764

 
8,680

 
43,444

Corporate
(29,071
)
 
(2
)
 
(29,073
)
Stock-based compensation expense
(7,266
)
 

 
(7,266
)
Depreciation and amortization
(3,539
)
 

 
(3,539
)
Restructuring (charge) benefit
297

 

 
297

Amortization of intangible assets
(1,040
)
 

 
(1,040
)
Other income, net
102

 
1,047

 
1,149

Income (loss) before provision (benefit) for income taxes
$
(5,753
)
 
$
9,725

 
$
3,972










2017 Cash Flow Impact - Operating Activities
 
 
 
 
 
 
Year Ended December 31, 2017
 
As Reported
 
ASC 606 Adoption Adjustment
 
As Adjusted
Operating activities
 

 
 
 
 

Net income (loss)
$
(25,412
)
 
$
50,838

 
$
25,426

Adjustments to reconcile net income to net cash used in operating activities:
 

 
 

 
 
Depreciation and amortization
2,837

 

 
2,837

Amortization of internally developed software
1,464

 

 
1,464

Amortization of book-of-business consideration
1,167

 
(1,167
)
 

Amortization of intangible assets
1,040

 

 
1,040

Stock-based compensation expense
9,694

 

 
9,694

Deferred income taxes
(401
)
 
(29,940
)
 
(30,341
)
Other non-cash items
(101
)
 

 
(101
)
Changes in operating assets and liabilities:
 

 
 

 
 
Accounts receivable
(681
)
 
1,154

 
473

Commissions receivable

 
(21,640
)
 
(21,640
)
Prepaid expenses and other assets
(1,933
)
 

 
(1,933
)
Accounts payable
(1,866
)
 

 
(1,866
)
Accrued compensation and benefits
4,578

 

 
4,578

Accrued marketing expenses
(3,070
)
 
(295
)
 
(3,365
)
Deferred revenue
(574
)
 
108

 
(466
)
Accrued restructuring charges

 

 

Other current liabilities
(2,283
)
 
942

 
(1,341
)
Net cash used in operating activities
$
(15,541
)
 
$

 
$
(15,541
)
2016 Cash Flow Impact - Operating Activities
 
 
 
 
 
 
Year Ended December 31, 2016
 
As Reported
 
ASC 606 Adoption Adjustment
 
As Adjusted
Operating activities
 

 
 
 
 

Net income (loss)
$
(4,882
)
 
$
5,186

 
$
304

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

 
 

 
 

Depreciation and amortization
3,539

 

 
3,539

Amortization of internally developed software
936

 

 
936

Amortization of book-of-business consideration
1,649

 
(1,649
)
 

Amortization of intangible assets
1,040

 

 
1,040

Stock-based compensation expense
7,266

 

 
7,266

Deferred income taxes
114

 
4,538

 
4,652

Other non-cash items
(233
)
 
90

 
(143
)
Changes in operating assets and liabilities:
 

 


 
 

Accounts receivable
434

 
1,129

 
1,563

Commissions receivable

 
(8,032
)
 
(8,032
)
Prepaid expenses and other assets
(486
)
 

 
(486
)
Accounts payable
2,227

 

 
2,227

Accrued compensation and benefits
(3,466
)
 

 
(3,466
)
Accrued marketing expenses
(3,540
)
 
(366
)
 
(3,906
)
Deferred revenue
567

 
20

 
587

Accrued restructuring charges
(433
)
 

 
(433
)
Other current liabilities
(649
)
 
(916
)
 
(1,565
)
Net cash provided by operating activities
$
4,083

 
$

 
$
4,083