07:03 1213 < 88 0 Revisions (L8... AF5115 review... 22% 0 final assignment 5115_Final Re... Untitled...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
07:03 1213 < 88 0 Revisions (L8... AF5115 review... 22% 0 final assignment 5115_Final Re... Untitled (Draft) final assig... To The Hong Kong Polytechnic University 18. Calculate each number for eHealth (Show your calculation- (10 points) Inputs Net Operating Assets (NOA) Current Net Operating Asset (COA) Noncurrent Net Operating Assets (NCOA) Operating Accruals Current Operating Accruals Noncurrent Operating Accruals Sales Growth Rate NOA Turnover 11 2019 19. In connection with Question 18, discuss and analyze the earnings quality in fiscal year 2019 by focusing on accrual quality. Assume that NOA Turnover in 2018 is 0.9286. To evaluate the earnings quality, refer to the Figure 1 - Percentile Cut-offs for the Historical Distributions of Accruals Components)- (10 points) Accrual Component 50th percentile 75th percentile 90th percentile Operating Accruals 0.08 0.20 0.38 Current Operating 0.01 0.05 0.11 Accruals Non-Current Operating 0.02 0.06 0.14 Accruals % Sales Growth 0.09 0.21 0.39 Growth in NOA turnover 0.01 0.09 0.20 Figure 1-Percentile Cut-offs for the Historical Distributions of Accruals Components [Answer] EHEALTH, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In thousands, except per share amounts) Year Ended December 31, 2019 2018 2017 Revenue Commission Other Total revenue Operating costs and expenses Cost of revenue Marketing and advertising Customer care and enrollment Technology and content General and administrative Change in fair value of earnout liability Amortization of intangible assets 466,676 $ 227,211 176,883 39,525 24,184 13,823 506,201 251,395 190,706 2,738 1,228 582 150,249 82,939 65,874 134,304 70,547 59,183 47,085 31,970 32,889 64,150 45,828 39,969 24,079 12,300 - 2,187 2,091 1,040 Restructuring charges 1,865 - Acquisition costs 76 621 Total operating costs and expenses 424,792 248,844 200,158 Income (loss) from operations 81,409 2,551 (9,452) Other income, net 2,090 755 1,182 Income (loss) before provision (benefit) for income taxes 83,499 3,306 (8,270) Provision (benefit) for income taxes 16,612 3,065 (33,696) Net income 66,887 $ 241 $ 25,426 Net income per share: Basic Diluted Weighted-average number of shares used in per share amounts: 2.90 $ 0.01 $ 1.37 2.73 0.01 $ 1.33 Basic Diluted Comprehensive income: Net income Foreign currency translation adjustment, net of taxes Comprehensive income 23,075 19,294 24,539 20,409 18,512 19,047 66,887 241 $ 25,426 (11) (75) 29 $ 66,876 $ 166 $ 25,455 Current assets: Cash and cash equivalents Accounts receivable Commissions receivable-current Prepaid expenses and other current assets Total current assets Commissions receivable-non-current Property and equipment, net Operating lease right-of-use assets Restricted cash Other assets Intangible assets, net Goodwill Total assets Assets EHEALTH, INC. CONSOLIDATED BALANCE SHEETS (In thousands, except per share amounts) December 31, 2019" December 31, 2018 23,466 $ 13,089 2,332 174,526 3,601 134,190 7,822 5,288 208,146 156,168 414,696 211,668 10,518 7,684 36,621 3,354 18,004 11,276 10,062 12,249 40,233 40,233 $ 741,634 $ 439,278 Liabilities and stockholders' equity Current liabilities: Accounts payable Accrued compensation and benefits Accrued marketing expenses Earnout liability-current Lease liabilities-current Deferred revenue Other current liabilities. Total current liabilities Debt Earnout liability non-current Deferred income taxes--non-current Lease liabilities-non-current Other non-current liabilities Stockholders' equity: Preferred stock, par value $0.001 per share; 10,000 authorized; none issued and outstanding Common stock, par value $0.001 per share; 100,000 authorized; 34,752 and 30,863 issued as of December 31, 2019 and 2018, respectively; 23,136 and 19,437 outstanding as of December 31, 2019 and 2018, respectively Additional paid-in capital Treasury stock, at cost: 11,616 and 11,426 shares as of December 31, 2019 and 2018, respectively Retained earnings Accumulated other comprehensive income Total stockholders' equity Total liabilities and stockholders' equity 24,554 5,688 29,578 20,763 12,041 11,013 37,273 20,730 4,759 - 2,570 876 2,210 1,549 112,985 60,619 5,000 19,270 64,130 47,901 34,305 3,050 3,339 - 35 31 298,024 (199,998) 455,159 (199,998) 271,852 116 204,965 127 527,164 303,149 $ 741,634 $ 439,278 Reflects the impact from the adoption of ASC 842 on January 1, 2019. See Note 11 - Leases for details. The accompanying notes are an integral part of these consolidated financial statements. EHEALTH, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Operating activities Net Income Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization Amortization of internally developed software Amortization of intangible assets Stock-based compensation expense Deferred income taxes Change in fair value of earnout liability Other non-cash items Changes in operating assets and liabilities: Accounts receivable Commissions receivable Prepaid expenses and other assets Accounts payable Accrued compensation and benefits Accrued marketing expenses Deferred revenue Accrued restructuring charges (In thousands) 2019 66,887 Year Ended December 31, 2018 2017 241 $ 25,426 2,983 2,479 2,837 3,821 2,201 1,464 2,187 2,091 1,040 22,570 12,540 9,694 16,197 2,812 (30,341) 24,079 12,300 - (755) 675 (101) 1,270 (2,127) 473 (243,364) (50,967) (21,640) (466) 232 (1,933) 19,694 1,414 (1,866) 8,814 5,133 4,578 1,028 6,320 (3,365) 1,694 491 (466) Accrued expenses and other liabilities 1,869 935 (1,341) Net cash used in operating activities (71,492) (3,230) (15,541) Investing activities Capitalized internal-use software and website development costs (10,231) (6,294) (3,210) Purchases of property and equipment and other assets (6,641) (4,534) (1,868) Payments for security deposits (72) Acquisition of business, net of cash acquired - (14,929) Cash used in investing activities (16,944) (25,757) (5,078) Financing activities Proceeds from issuance of common stock, net of issuance costs 126,051 Net proceeds from exercise of common stock options 5,535 2,688 1,037 Repurchase of shares to satisfy employee tax withholding obligations (14,281) (4,504) (1,802) Proceeds from line of credit 5,000 Debt issuance costs (517) (1,221) (5,000) Acquisition-related contingent payments (9,542) Repayment of debt Principal payments in connection with leases Net cash provided by (used in) financing activities Effect of exchange rate changes on cash, cash equivalents and restricted cash Net increase (decrease) in cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash at beginning of period Cash, cash equivalents and restricted cash at end of period Supplemental disclosure of non-cash investing and financing activities Supplemental disclosure of cash flows Cash paid for interest Cash refunds from (paid for) income taxes, net (105) (103) 102,141 26 13,731 13,069 1,860 (77) (27,204) 40,293 $ 26,820 $ 13,089 (21,488) 61,781 40,293 42 44 $ 20 741 $ (139) $ (219) 07:03 1213 < 88 0 Revisions (L8... AF5115 review... 22% 0 final assignment 5115_Final Re... Untitled (Draft) final assig... To The Hong Kong Polytechnic University 18. Calculate each number for eHealth (Show your calculation- (10 points) Inputs Net Operating Assets (NOA) Current Net Operating Asset (COA) Noncurrent Net Operating Assets (NCOA) Operating Accruals Current Operating Accruals Noncurrent Operating Accruals Sales Growth Rate NOA Turnover 11 2019 19. In connection with Question 18, discuss and analyze the earnings quality in fiscal year 2019 by focusing on accrual quality. Assume that NOA Turnover in 2018 is 0.9286. To evaluate the earnings quality, refer to the Figure 1 - Percentile Cut-offs for the Historical Distributions of Accruals Components)- (10 points) Accrual Component 50th percentile 75th percentile 90th percentile Operating Accruals 0.08 0.20 0.38 Current Operating 0.01 0.05 0.11 Accruals Non-Current Operating 0.02 0.06 0.14 Accruals % Sales Growth 0.09 0.21 0.39 Growth in NOA turnover 0.01 0.09 0.20 Figure 1-Percentile Cut-offs for the Historical Distributions of Accruals Components [Answer] EHEALTH, INC. CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (In thousands, except per share amounts) Year Ended December 31, 2019 2018 2017 Revenue Commission Other Total revenue Operating costs and expenses Cost of revenue Marketing and advertising Customer care and enrollment Technology and content General and administrative Change in fair value of earnout liability Amortization of intangible assets 466,676 $ 227,211 176,883 39,525 24,184 13,823 506,201 251,395 190,706 2,738 1,228 582 150,249 82,939 65,874 134,304 70,547 59,183 47,085 31,970 32,889 64,150 45,828 39,969 24,079 12,300 - 2,187 2,091 1,040 Restructuring charges 1,865 - Acquisition costs 76 621 Total operating costs and expenses 424,792 248,844 200,158 Income (loss) from operations 81,409 2,551 (9,452) Other income, net 2,090 755 1,182 Income (loss) before provision (benefit) for income taxes 83,499 3,306 (8,270) Provision (benefit) for income taxes 16,612 3,065 (33,696) Net income 66,887 $ 241 $ 25,426 Net income per share: Basic Diluted Weighted-average number of shares used in per share amounts: 2.90 $ 0.01 $ 1.37 2.73 0.01 $ 1.33 Basic Diluted Comprehensive income: Net income Foreign currency translation adjustment, net of taxes Comprehensive income 23,075 19,294 24,539 20,409 18,512 19,047 66,887 241 $ 25,426 (11) (75) 29 $ 66,876 $ 166 $ 25,455 Current assets: Cash and cash equivalents Accounts receivable Commissions receivable-current Prepaid expenses and other current assets Total current assets Commissions receivable-non-current Property and equipment, net Operating lease right-of-use assets Restricted cash Other assets Intangible assets, net Goodwill Total assets Assets EHEALTH, INC. CONSOLIDATED BALANCE SHEETS (In thousands, except per share amounts) December 31, 2019" December 31, 2018 23,466 $ 13,089 2,332 174,526 3,601 134,190 7,822 5,288 208,146 156,168 414,696 211,668 10,518 7,684 36,621 3,354 18,004 11,276 10,062 12,249 40,233 40,233 $ 741,634 $ 439,278 Liabilities and stockholders' equity Current liabilities: Accounts payable Accrued compensation and benefits Accrued marketing expenses Earnout liability-current Lease liabilities-current Deferred revenue Other current liabilities. Total current liabilities Debt Earnout liability non-current Deferred income taxes--non-current Lease liabilities-non-current Other non-current liabilities Stockholders' equity: Preferred stock, par value $0.001 per share; 10,000 authorized; none issued and outstanding Common stock, par value $0.001 per share; 100,000 authorized; 34,752 and 30,863 issued as of December 31, 2019 and 2018, respectively; 23,136 and 19,437 outstanding as of December 31, 2019 and 2018, respectively Additional paid-in capital Treasury stock, at cost: 11,616 and 11,426 shares as of December 31, 2019 and 2018, respectively Retained earnings Accumulated other comprehensive income Total stockholders' equity Total liabilities and stockholders' equity 24,554 5,688 29,578 20,763 12,041 11,013 37,273 20,730 4,759 - 2,570 876 2,210 1,549 112,985 60,619 5,000 19,270 64,130 47,901 34,305 3,050 3,339 - 35 31 298,024 (199,998) 455,159 (199,998) 271,852 116 204,965 127 527,164 303,149 $ 741,634 $ 439,278 Reflects the impact from the adoption of ASC 842 on January 1, 2019. See Note 11 - Leases for details. The accompanying notes are an integral part of these consolidated financial statements. EHEALTH, INC. CONSOLIDATED STATEMENTS OF CASH FLOWS Operating activities Net Income Adjustments to reconcile net income to net cash used in operating activities: Depreciation and amortization Amortization of internally developed software Amortization of intangible assets Stock-based compensation expense Deferred income taxes Change in fair value of earnout liability Other non-cash items Changes in operating assets and liabilities: Accounts receivable Commissions receivable Prepaid expenses and other assets Accounts payable Accrued compensation and benefits Accrued marketing expenses Deferred revenue Accrued restructuring charges (In thousands) 2019 66,887 Year Ended December 31, 2018 2017 241 $ 25,426 2,983 2,479 2,837 3,821 2,201 1,464 2,187 2,091 1,040 22,570 12,540 9,694 16,197 2,812 (30,341) 24,079 12,300 - (755) 675 (101) 1,270 (2,127) 473 (243,364) (50,967) (21,640) (466) 232 (1,933) 19,694 1,414 (1,866) 8,814 5,133 4,578 1,028 6,320 (3,365) 1,694 491 (466) Accrued expenses and other liabilities 1,869 935 (1,341) Net cash used in operating activities (71,492) (3,230) (15,541) Investing activities Capitalized internal-use software and website development costs (10,231) (6,294) (3,210) Purchases of property and equipment and other assets (6,641) (4,534) (1,868) Payments for security deposits (72) Acquisition of business, net of cash acquired - (14,929) Cash used in investing activities (16,944) (25,757) (5,078) Financing activities Proceeds from issuance of common stock, net of issuance costs 126,051 Net proceeds from exercise of common stock options 5,535 2,688 1,037 Repurchase of shares to satisfy employee tax withholding obligations (14,281) (4,504) (1,802) Proceeds from line of credit 5,000 Debt issuance costs (517) (1,221) (5,000) Acquisition-related contingent payments (9,542) Repayment of debt Principal payments in connection with leases Net cash provided by (used in) financing activities Effect of exchange rate changes on cash, cash equivalents and restricted cash Net increase (decrease) in cash, cash equivalents and restricted cash Cash, cash equivalents and restricted cash at beginning of period Cash, cash equivalents and restricted cash at end of period Supplemental disclosure of non-cash investing and financing activities Supplemental disclosure of cash flows Cash paid for interest Cash refunds from (paid for) income taxes, net (105) (103) 102,141 26 13,731 13,069 1,860 (77) (27,204) 40,293 $ 26,820 $ 13,089 (21,488) 61,781 40,293 42 44 $ 20 741 $ (139) $ (219)
Expert Answer:
Related Book For
International Financial Management
ISBN: 978-0078034657
6th Edition
Authors: Cheol S. Eun, Bruce G.Resnick
Posted Date:
Students also viewed these accounting questions
-
Intro The Weather Company manufactures and sells 90,000 umbrellas per year at an average price of $20. It currently uses a machine that makes each umbrella at a variabe cost of $10. The machine has a...
-
Q. 8 Navarro Corp. has no debt but can borrow at 5.9 percent. The firm's WACC is currently 9.2 percent, and the tax rate is 21 percent. 1. What is the company's cost of equity? 2. If the firm...
-
(a) Consider at distribution with 16 degrees of freedom. Compute P(1-2). Round your answer to at least three decimal places. P(ts-2)=0 (b) Consider a t distribution with 29 degrees of freedom. Find...
-
In Exercises 1 through 22, find the critical points of the given functions and classify each as a relative maximum, a relative minimum, or a saddle point. f(x, y) = x 4 32x + y 3 12y + 7
-
What are substantive audit procedures?
-
A 1.50 g sample of an iron containing compound was dissolved in 100.0 ml of solution. A 2.00 ml portion of this solution was placed in a 100 ml volumetric flask and diluted to the mark with...
-
The April 1998 issue of Management Accounting includes an article by Kip R. Krumwiede entitled "ABC: Why It's Tried and How It Succeeds." Instructions Read the article and answer the following...
-
In the code below, three processes are competing for six resources labeled A to F. a. Using a resource allocation graph, show the possibility of a deadlock in this implementation. b. Modify the order...
-
Exercises L02 BRIEF EXERCISE 6.7 Periodic Inventory 271 Bronson Inc. is a retailer of sporting goods. Bronson's beginning inventory is $80,000 and its purchases during the year are $250,000. Its...
-
Problem involve estimating the area under the curves in Figures AD from x = 1 to x = 4. For each figure, divide the interval [1, 4] into three equal subintervals. Using the results of Problem 16,...
-
Discuss some ideas/ tools to link logistics performance measures to a firm's financial metrics. Comment on the merits and demerits of the ideas/ tools you discuss. Provide relevant examples.
-
What is meant by the term materiality? What requirements are imposed on the auditors by this definition?
-
Define, and differentiate between, audit risk, inherent risk, control risk and detection risk.
-
What is a discretionary budget? Try to think of at least three expenses (not already mentioned in the chapter) that might form part of a discretionary budget. What problems do discretionary budgets...
-
What were some of the important comments the COSO report made about internal controls?
-
Should the instruction following the TEST instruction be interruptible? If so, what must the implicit BRANCH instruction (interrupt) do?
-
The following estimated regression equation is based on 10 observations was presented. Here SST 6,724.125, SSR = 6,216.375, sbi 0.0813, and 8b a. Compute MSR and MSE (to 3 decimals). MSR = MSE...
-
Determine the center and radius of each circle. Sketch each circle. 4x 2 + 4y 2 9 = 16y
-
The following is a draft set of simplified financial statements for Pear Limited for the year ended 30 September 2015. The following information is available: 1 Depreciation has not been charged on...
-
Comment on the following quote: Limited companies can set a limit on the amount of debts that they will meet. They tend to have reserves of cash as well as share capital, and they can use these...
-
Rose Limited operates a small chain of retail shops that sell high-quality teas and coffees. Approximately half of sales are on credit. Abbreviated and unaudited financial statements are as follows:...
Study smarter with the SolutionInn App