UNITED STATES
|
SECURITIES AND EXCHANGE COMMISSION
|
WASHINGTON, D.C. 20549
|
_________________________
|
FORM 10-K
|
_________________________
|
☒
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
☐
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
Delaware
|
32-0454912
|
(State or other jurisdiction of
incorporation or organization)
|
(I.R.S. Employer
Identification No.)
|
|
|
800 N. Glebe Road, Suite 500, Arlington, Virginia
|
22203
|
(Address of principal executive offices)
|
(Zip Code)
|
Securities registered pursuant to section 12(b) of the Act:
|
||
Title of each class
|
|
Name of each exchange on which registered
|
Class A Common Stock, par value $0.01 per share
|
|
New York Stock Exchange
|
Item
|
|
Page
|
|
|
|
|
|
|
1.
|
||
1A.
|
||
1B.
|
||
2.
|
||
3.
|
||
4.
|
||
|
|
|
|
|
|
5.
|
||
6.
|
||
7.
|
||
7A.
|
||
8.
|
||
9.
|
||
9A.
|
||
9B.
|
||
|
|
|
|
|
|
10.
|
||
11.
|
||
12.
|
||
13.
|
||
14.
|
||
|
|
|
|
|
|
15.
|
||
16.
|
||
|
||
|
E-1
|
•
|
Evolent Health, Inc.'s results for 2015 reflect (i) the investment of Evolent Health, Inc.'s predecessor in its equity method investee, Evolent Health LLC, for the period from January 1, 2015, through June 3, 2015, and (ii) the consolidated results of Evolent Health LLC from the time of the Offering Reorganization, or June 4, 2015, through December 31, 2015; and
|
•
|
Evolent Health, Inc.'s results for 2014 reflect only the investment of Evolent Health, Inc.'s predecessor in its equity method investee, Evolent Health LLC.
|
•
|
“2021 Notes” means the
$125.0 million
aggregate principal amount
2.00%
Convertible Senior Notes due
2021
, issued by Evolent Health, Inc. in December 2016;
|
•
|
“ACA” means the Patient Protection and Affordable Care Act;
|
•
|
“accountable care organizations,” or “ACOs,” means organizations of groups of doctors, hospitals and other health care providers which have come together voluntarily to provide coordinated care to their Medicare patients;
|
•
|
“Aldera” means Aldera Holdings, Inc.;
|
•
|
“ASU” means Accounting Standards Update;
|
•
|
“capitated arrangements” means health care payment arrangements whereby providers are paid a fixed amount of money per patient during a given period of time rather than on a per-service or per-procedure basis;
|
•
|
“CMS” means the Centers for Medicare and Medicaid Services;
|
•
|
“DGCL” means General Corporation Law of the State of Delaware;
|
•
|
“EMR” means electronic medical records;
|
•
|
“Evolent Health Holdings” means Evolent Health Holdings, Inc., the predecessor to Evolent Health, Inc.;
|
•
|
“Exchange Act” means the Securities Exchange Act of 1934, as amended;
|
•
|
“FASB” means the Financial Accounting Standards Board;
|
•
|
“FFS” means fee-for-service;
|
•
|
“founders” means the Advisory Board Company (“The Advisory Board”), and the University of Pittsburgh Medical Center (“UPMC”);
|
•
|
“FTC” means the United States Federal Trade Commission;
|
•
|
“GAAP” means United States of America generally accepted accounting principles;
|
•
|
“GPAC” means Georgia Physicians for Accountable Care, LLC;
|
•
|
“health insurance exchanges” means organizations that provide a marketplace for individuals to purchase standardized and government regulated health insurance policies;
|
•
|
“HIPAA” means The Health Insurance Portability and Accountability Act;
|
•
|
“HITECH Act” means The Health Information Technology for Economic and Clinical Health Act;
|
•
|
“Indenture” means the indenture between Evolent Health, Inc. and U.S. Bank National Association, as trustee, related to the 2.00% convertible senior notes due 2021, dated as of December 5, 2016;
|
•
|
“IPO” means our initial public offering as described in “Part II – Item 8. Financial Statements and Supplementary Data - Note 1;”
|
•
|
“NOL” means net operating loss;
|
•
|
“Note” means notes to consolidated financial statements presented in “Part II – Item 8. Financial Statements and Supplementary Data;”
|
•
|
“Offering Reorganization” means the reorganization undertaken in 2015 prior to our IPO. See “Part II – Item 8. Financial Statements and Supplementary Data - Note 4” for further details of the Offering Reorganization;
|
•
|
“partners” means our customers, unless we indicate otherwise or the context otherwise implies;
|
•
|
“Passport” means University Health Care, Inc. d./b/a/ Passport Health Plan
|
•
|
“pharmacy benefit management,” or “PBM,” means the administration of prescription drug programs, including developing and maintaining a list of medications that are approved to be prescribed, contracting with pharmacies, negotiating discounts and rebates with drug manufacturers and processing prescription drug claim payments;
|
•
|
“PMPM” means per member per month;
|
•
|
“population health” means an approach to health care that seeks to improve the health of an entire human population;
|
•
|
“Private Placement” means Evolent Health, Inc’s offering of the
$125.0 million
aggregate principal amount
2.00%
Convertible Senior Notes due
2021
, to qualified institutional buyers within the meaning of Rule 144A under the Securities Act of 1933, as amended;
|
•
|
“RSUs” means restricted stock units;
|
•
|
“SEC” means the Securities and Exchange Commission;
|
•
|
“Securities Act” means the Securities Act of 1933, as amended;
|
•
|
“Series B Reorganization” means our reorganization undertaken in 2013 in connection with a round of equity financing. See “Part II – Item 8. Financial Statements and Supplementary Data - Note 4” for further details of the Series B Reorganization;
|
•
|
“third party administration,” or “TPA,” means the processing of insurance claims or the administration of certain aspects of employee benefit plans for a separate entity;
|
•
|
“TPG” means TPG Global, LLC and its affiliates including one or both of TPG Growth II BDH, LP and TPG Eagle Holdings, L.P.;
|
•
|
“TRA” means the Income Tax Receivables Agreement. See “Part II – Item 8. Financial Statements and Supplementary Data - Note 11” for further details of the Tax Receivables Agreement;
|
•
|
“UR” means utilization review;
|
•
|
“Valence Health” means Valence Health, Inc., excluding Cicerone Health Solutions, Inc.;
|
•
|
“value-based care” means a health care management strategy that is focused on high-quality and cost-effective care with the goals of promoting a healthy lifestyle, enhancing the patient experience and reducing preventable hospital admissions and emergency visits; and
|
•
|
“Vestica” means Vestica Healthcare, LLC.
|
•
|
the structural change in the market for health care in the United States;
|
•
|
uncertainty in the health care regulatory framework;
|
•
|
the uncertain impact the 2016 presidential and congressional elections may have on health care laws and regulations;
|
•
|
our ability to effectively manage our growth;
|
•
|
the significant portion of revenue we derive from our largest partners;
|
•
|
our ability to offer new and innovative products and services;
|
•
|
risks related to completed and future acquisitions, investments and alliances, including the recently completed acquisitions of Valence Health and Aldera, which may be difficult to integrate, divert management resources, result in unanticipated costs or dilute our stockholders;
|
•
|
certain risks and uncertainties associated with the acquisition of Valence Health, including revenues of Valence Health before and after the merger may be less than expected, the timing and extent of new lives expected to come onto the platform may not occur as expected and the expected results of Evolent may not be impacted as anticipated;
|
•
|
the growth and success of our partners, which is difficult to predict and is subject to factors outside of our control, including premium pricing reductions and the ability to control and, if necessary, reduce health care costs;
|
•
|
our ability to attract new partners;
|
•
|
our ability to recover the significant upfront costs in our partner relationships;
|
•
|
our ability to estimate the size of our target market;
|
•
|
our ability to maintain and enhance our reputation and brand recognition;
|
•
|
consolidation in the health care industry;
|
•
|
competition which could limit our ability to maintain or expand market share within our industry;
|
•
|
our ability to partner with providers due to exclusivity provisions in our contracts;
|
•
|
restrictions and penalties as a result of privacy and data protection laws;
|
•
|
adequate protection of our intellectual property, including trademarks;
|
•
|
any alleged infringement, misappropriation or violation of third-party proprietary rights;
|
•
|
our use of “open source” software;
|
•
|
our ability to protect the confidentiality of our trade secrets, know-how and other proprietary information;
|
•
|
our reliance on third parties and licensed technologies;
|
•
|
our ability to use, disclose, de-identify or license data and to integrate third-party technologies;
|
•
|
data loss or corruption due to failures or errors in our systems and service disruptions at our data centers;
|
•
|
online security risks and breaches or failures of our security measures;
|
•
|
our reliance on Internet infrastructure, bandwidth providers, data center providers, other third parties and our own systems for providing services to our users;
|
•
|
our reliance on third-party vendors to host and maintain our technology platform;
|
•
|
our dependency on our key personnel, and our ability to attract, hire, integrate and retain key personnel;
|
•
|
the risk of potential future goodwill impairment on our results of operations;
|
•
|
our indebtedness and our ability to obtain additional financing;
|
•
|
our ability to achieve profitability in the future;
|
•
|
the requirements of being a public company;
|
•
|
our adjusted results may not be representative of our future performance;
|
•
|
the risk of potential future litigation;
|
•
|
our holding company structure and dependence on distributions from Evolent Health LLC;
|
•
|
our obligations to make payments to certain of our pre-IPO investors for certain tax benefits we may claim in the future;
|
•
|
our ability to utilize benefits under the tax receivables agreement described herein;
|
•
|
our ability to realize all or a portion of the tax benefits that we currently expect to result from past and future exchanges of Class B common units of Evolent Health LLC for our Class A common stock, and to utilize certain tax attributes of Evolent Health Holdings and an affiliate of TPG;
|
•
|
distributions that Evolent Health LLC will be required to make to us and to the other members of Evolent Health LLC;
|
•
|
our obligations to make payments under the tax receivables agreement that may be accelerated or may exceed the tax benefits we realize;
|
•
|
different interests among our pre-IPO investors, or between us and our pre-IPO investors;
|
•
|
the terms of agreements between us and certain of our pre-IPO investors;
|
•
|
the potential volatility of our Class A common stock price;
|
•
|
the potential decline of our Class A common stock price if a substantial number of shares become available for sale or if a large number of Class B common units are exchanged for shares of Class A common stock;
|
•
|
provisions in our amended and restated certificate of incorporation and amended and restated by-laws and provisions of Delaware law that discourage or prevent strategic transactions, including a takeover of us;
|
•
|
the ability of certain of our investors to compete with us without restrictions;
|
•
|
provisions in our certificate of incorporation which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers or employees;
|
•
|
our intention not to pay cash dividends on our Class A common stock;
|
•
|
our ability to remediate the material weakness in our internal control over financial reporting;
|
•
|
our status as an “emerging growth company”; and
|
•
|
our lack of public company operating experience.
|
•
|
Integrated technology, proprietary process and clinical services model
that enables the delivery of a high-performing population health organization, an aligned clinical delivery network to provide high-quality, coordinated care and an efficient administrative infrastructure to administer value-based care payment relationships.
|
◦
|
Supporting multiple value-based care models
, our platform was built to support a diverse set of provider value-based care strategies ranging from shared medical savings arrangements to launching health plans in both public and private markets.
|
◦
|
Identifi
®
, our technology platform,
delivers the data aggregation and stratification, proven value-based care content, EMR optimization and proprietary applications that allow providers to standardize the delivery of care and enable clinical and financial analytics.
|
◦
|
Our complementary value-based operations
are empowered and supported by Identifi®. Other elements include: (1) an aligned clinical delivery network to provide improved, coordinated care, (2) a high-performing population health organization that drives clinical outcomes, (3) an efficient administrative infrastructure to administer value-based payments and (4) integration of cost management solutions including PBM and patient risk scoring.
|
•
|
Long-term, embedded and aligned partnerships with health systems
to enable us and our provider partners to grow together as we manage increasing populations under value-based care arrangements.
|
•
|
Payer-agnostic and a single point of integration between payers and the provider community
enables us to provide an indispensable single point of integration between a diverse set of payers that becomes more valuable over time as our platform becomes the standard for value-based care contracting and operations.
|
•
|
Direct to Employer:
Manage costs for self-funded employers including a health system’s own employees
|
•
|
Payer contracts:
Value-based contracts with third-party payers (including commercial insurers and the government) that include a full spectrum of risk for bundled payments, pay for performance to full capitation
|
•
|
Health plan:
Launching a provider-owned health plan allows providers to control all of the health care insurance premiums, or premium dollars, across multiple populations, including commercial, Medicare and Medicaid
|
•
|
Data and integration services
: Data from disparate sources, such as EMRs, and lab and pharmacy data, is collected, assembled, integrated and maintained in order to provide health care professionals with a holistic view of the patient.
|
•
|
Clinical and business content
: Clinical and business content is applied to the integrated data to create actionable information in order to optimize clinical and financial performance.
|
•
|
EMR integration
: Data and clinical insights from Identifi® are fed back into partner EMRs to improve both provider and patient satisfaction, create workflow efficiencies, promote clinical documentation and coding and provide clinical support at the point-of-care.
|
•
|
Applications
: A suite of cloud-based applications manages the clinical, financial and operational aspects of the value-based model. Our applications are individually purchased and scale with the clinical, financial and administrative needs of our provider partners. As additional capabilities are required through our platform, they are often deployed as applications through the Identifi® platform.
|
•
|
High-performance network
: Supporting the capabilities needed to build, maintain and optimize provider- and clinically-integrated networks.
|
•
|
Value compensation models
: Developing and supporting physician incentive payment programs that are linked to quality outcomes, payer shared savings arrangements and health plan performance.
|
•
|
Integrated specialty partnerships
: Supporting the technology-enabled strategies, analytics and staff needed to optimize network referral patterns.
|
•
|
Clinical programs
: Care processes and ongoing clinical innovation that enables providers to target the right intervention at the right time for a given patient.
|
•
|
Specialized care team
: Multi-disciplinary team that is deployed telephonically from a centralized location or throughout a local market to operate clinical programs, engage patients and support physicians.
|
•
|
Patient engagement
: Integrated technologies and processes that enable outreach to engage patients in their own care process.
|
•
|
Quality and risk coding
: Engagement of physicians to identify opportunities to close gaps in care and improve clinical documentation efforts.
|
•
|
Payer risk
: The capabilities needed to successfully manage risk from payers, including analysis, data and operational integration with payer processes, and ongoing performance management. Included in this capability is our Payer Value Alliance, which leverages our national scale to support providers with a common, sustainable, financial and clinical framework across contracted payers.
|
•
|
Analytics and reporting
: The ongoing and ad hoc analytic teams and reports required to measure, inform and improve performance, including population health analytics, market analytics, network evaluation, staffing models, physician effectiveness, clinical delivery optimization and patient engagement.
|
•
|
Health plan
: The scaled administrative capabilities required to launch and operate a provider-sponsored health plan, including sales and marketing, product development, actuarial, regulatory and compliance, member services, claims administration, provider relations, finance and utilization management.
|
•
|
Leadership and management
: Our local and national talent assist our partners in effectively managing the performance of their value-based operations.
|
•
|
Pharmacy benefit management:
Our team of professionals support the drug component of providers’ plan offerings and bring national buying power and dedicated resources that are tightly integrated with the care delivery model. Differentiated from what
|
•
|
Risk adjustment:
Our provider-led risk adjustment solution leverages our Identifi® platform and integrates with partners’ EMRs to minimize disruption to the physician practice and maximize physician engagement. Our prospective and retrospective risk adjustment offerings utilize comprehensive data sources to capture medical history and sophisticated analytics and workflow tools with the aim of increasing the accuracy and efficiency of retrieval and documentation. We believe that through better provider engagement and intelligent use of data, our integrated model drives more accurate documentation of patient acuity, which optimizes reimbursement and improves the quality of care.
|
•
|
Data aggregation from internal and external sources, such as EMRs and payer claims;
|
•
|
Algorithmic interpretation of aggregated data to stratify populations and identify high-risk patients;
|
•
|
Standardized workflows and dashboards to enable consistency across disparate clinical resources;
|
•
|
Applications to support value-based business models;
|
•
|
Patient outreach and engagement tools;
|
•
|
Integration into physician workflows to proactively engage high-priority patients; and
|
•
|
Reporting and tracking of clinical and financial outcomes.
|
•
|
growth in lives in existing covered populations;
|
•
|
partners expanding into new lines of value-based care to capture growth in new profit pools; and
|
•
|
partners utilizing our additional capabilities, such as new Identifi® applications, PBM and TPA services.
|
•
|
PBM expansion to include additional specialty pharmacy management capabilities;
|
•
|
Health savings account administration;
|
•
|
On-site or specialty clinic platforms; and
|
•
|
Consumer engagement and digital outreach.
|
Name
|
|
Age
(1)
|
|
Position
|
Frank Williams
|
|
50
|
|
Chief Executive Officer and Director
|
Seth Blackley
|
|
38
|
|
President
|
Nicholas McGrane
|
|
48
|
|
Chief Financial Officer
|
Tom Peterson
|
|
46
|
|
Chief Operating Officer
|
Jonathan Weinberg
|
|
49
|
|
General Counsel
|
Steve Wigginton
|
|
50
|
|
Chief Executive Officer - Valence Health
|
Lydia Stone
|
|
41
|
|
Principal Accounting Officer and Corporate Controller
|
•
|
difficulty integrating the purchased operations, products or technologies;
|
•
|
substantial unanticipated integration costs, delays and challenges that may arise in integration;
|
•
|
assimilation of the acquired businesses, which may divert significant management attention and financial resources from our other operations and could disrupt our ongoing business;
|
•
|
the loss of key customers who are in turn subject to risks and financial dislocation in their businesses;
|
•
|
the loss of key employees, particularly those of the acquired operations;
|
•
|
difficulty retaining or developing the acquired business’ customers;
|
•
|
adverse effects on our existing business relationships with customers, suppliers, other partners, standing with regulators;
|
•
|
challenges related to the integration of businesses that operate in new geographic areas and new markets;
|
•
|
failure to realize the potential cost savings or other financial benefits or the strategic benefits of the acquisitions, including failure to consummate any proposed or contemplated transaction; and
|
•
|
liabilities, including acquired litigation, and expenses from the acquired businesses for contractual disputes with customers and other third parties, infringement of intellectual property rights, data privacy violations or other claims and failure to obtain indemnification for such liabilities or claims, and distraction of our personnel in connection with any related proceedings.
|
•
|
HIPAA expanded protection of the privacy and security of personal health information and required the adoption of standards for the exchange of electronic health information. Among the standards that the Department of Health and Human Services has adopted pursuant to HIPAA are standards for electronic transactions and code sets, unique identifiers for providers, employers, health plans and individuals, security, electronic signatures, privacy and enforcement. Failure to comply with HIPAA could result in fines and penalties that could have a material adverse effect on us.
|
•
|
The Health Information Technology for Economic and Clinical Health Act, or the HITECH Act, enacted as part of the American Recovery and Reinvestment Act of 2009, also known as the “Stimulus Bill,” effective February 22, 2010, set forth health information security breach notification requirements and increased penalties for violation of HIPAA. The HITECH Act requires individual notification for all breaches, media notification of breaches for over 500 individuals and at least annual reporting of all breaches to the Department of Health and Human Services. The HITECH Act also replaced the prior penalty system of one tier of penalties of $100 per violation and an annual maximum of $25,000 with a four-tier system of sanctions for breaches. Penalties now range from the original $100 per violation and an annual maximum of $25,000 for the first tier to a minimum of $50,000 per violation and an annual maximum of $1.5 million for the fourth tier. Failure to comply with the HITECH Act could result in fines and penalties that could have a material adverse effect on us.
|
•
|
Numerous other federal and state laws may apply that restrict the use and protect the privacy and security of individually identifiable information, as well as employee personal information. These include state medical privacy laws, state social security number protection laws and federal and state consumer protection laws. These various laws in many cases are not preempted by HIPAA and may be subject to varying interpretations by the courts and government agencies, creating complex compliance issues for us and our partners and potentially exposing us to additional expense, adverse publicity and liability, any of which could adversely affect our business.
|
•
|
Federal and state consumer protection laws are increasingly being applied by the FTC and states’ attorneys general to regulate the collection, use, storage and disclosure of personal or individually identifiable information, through websites or otherwise, and to regulate the presentation of website content.
|
•
|
the scope of rights granted under the license agreement and other interpretation-related issues;
|
•
|
whether and the extent to which our technology and processes infringe on intellectual property of the licensor that is not subject to the license agreement;
|
•
|
our obligations with respect to the use of the licensed technology in relation to our services and technologies, and which activities satisfy those obligations;
|
•
|
whether our activities are in compliance with the restrictions placed upon our rights to use the licensed technology by our licensors; and
|
•
|
the ownership of inventions and know-how resulting from the joint creation or use of intellectual property by our licensors and us and our partners.
|
•
|
damage from fire, power loss and other natural disasters;
|
•
|
telecommunications failures;
|
•
|
software and hardware errors, failures and crashes;
|
•
|
security breaches, computer viruses and similar disruptive problems; and
|
•
|
other potential interruptions.
|
•
|
finance unanticipated working capital requirements;
|
•
|
develop or enhance our technological infrastructure and our existing products and services;
|
•
|
fund strategic relationships, including joint ventures and co-investments;
|
•
|
fund additional implementation engagements;
|
•
|
respond to competitive pressures; and
|
•
|
acquire complementary businesses, technologies, products or services.
|
•
|
make it difficult for us to satisfy our obligations, including interest payments on any debt obligations;
|
•
|
limit our ability to obtain additional financing to operate our business;
|
•
|
require us to dedicate a substantial portion of our cash flow to payments on our debt, reducing our ability to use our cash flow to fund capital expenditures and working capital and other general operational requirements;
|
•
|
limit our flexibility to plan for and react to changes in our business and the health care industry;
|
•
|
place us at a competitive disadvantage relative to our competitors;
|
•
|
limit our ability to pursue acquisitions; and
|
•
|
increase our vulnerability to general adverse economic and industry conditions, including changes in interest rates or a downturn in our business or the economy.
|
•
|
economic and political conditions or events;
|
•
|
market conditions in the broader stock market in general, or in our industry in particular;
|
•
|
actual or anticipated fluctuations in our quarterly financial reports and results of operations;
|
•
|
our ability to satisfy our ongoing capital needs and unanticipated cash requirements;
|
•
|
indebtedness incurred in the future;
|
•
|
introduction of new products and services by us or our competitors;
|
•
|
issuance of new or changed securities analysts’ reports or recommendations;
|
•
|
sales of large blocks of our stock;
|
•
|
additions or departures of key personnel;
|
•
|
regulatory developments; and
|
•
|
litigation and governmental investigations.
|
•
|
divides our board of directors into three staggered classes of directors that are each elected to three-year terms;
|
•
|
prohibits stockholder action by written consent;
|
•
|
authorizes the issuance of “blank check” preferred stock that could be issued by our board of directors to increase the number of outstanding shares of capital stock, making a takeover more difficult and expensive;
|
•
|
prohibits cumulative voting in the election of directors, which would otherwise allow less than a majority of stockholders to elect director candidates;
|
•
|
provides that special meetings of the stockholders may be called only by or at the direction of the board of directors, the chairman of our board or the chief executive officer;
|
•
|
requires advance notice to be given by stockholders for any stockholder proposals or director nominees;
|
•
|
requires the affirmative vote of holders of at least 75% of the voting power of our outstanding shares of stock to amend certain provisions of our amended and restated certificate of incorporation and any provision of our amended and restated bylaws; and
|
•
|
requires the affirmative vote of holders of at least 75% of the voting power of our outstanding shares of stock to remove directors and only for cause.
|
|
|
2016
|
|
2015
|
||||||||||||
Fiscal Period
|
|
High
|
|
Low
|
|
High
|
|
Low
|
||||||||
First Quarter
|
|
$
|
12.80
|
|
|
$
|
8.14
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Second Quarter
|
|
19.22
|
|
|
9.78
|
|
|
19.93
|
|
|
17.54
|
|
||||
Third Quarter
|
|
26.84
|
|
|
17.94
|
|
|
23.15
|
|
|
15.35
|
|
||||
Fourth Quarter
|
|
25.66
|
|
|
14.70
|
|
|
17.37
|
|
|
11.86
|
|
|
6/5/15
|
|
6/30/15
|
|
9/30/15
|
|
12/31/15
|
|
3/31/16
|
|
6/30/16
|
|
9/30/16
|
|
12/31/16
|
||||||||||||||||
Evolent Health, Inc.
|
$
|
100
|
|
|
$
|
115
|
|
|
$
|
94
|
|
|
$
|
71
|
|
|
$
|
62
|
|
|
$
|
113
|
|
|
$
|
145
|
|
|
$
|
87
|
|
NASDAQ Health Care Index
|
100
|
|
|
101
|
|
|
85
|
|
|
93
|
|
|
77
|
|
|
77
|
|
|
84
|
|
|
77
|
|
||||||||
NYSE Composite Index
|
100
|
|
|
98
|
|
|
89
|
|
|
92
|
|
|
93
|
|
|
96
|
|
|
98
|
|
|
101
|
|
•
|
Evolent Health, Inc.’s results for 2015 reflect, (i) the investment of Evolent Health, Inc.’s predecessor in its equity method investee, Evolent Health LLC, for the period from January 1, 2015, through June 3, 2015, and (ii) the consolidated results of Evolent Health LLC from the time of the Offering Reorganization, or June 4, 2015, through December 31, 2015;
|
•
|
Evolent Health, Inc.’s results for 2014 reflect only the investment of Evolent Health, Inc.’s predecessor in its equity method investee, Evolent Health LLC; and
|
•
|
Evolent Health, Inc.'s results for 2013 reflect (i) the consolidated results of Evolent Health LLC from January 1, 2013, through September 22, 2013, and (ii) the investment of Evolent Health, Inc.'s predecessor in its equity method investee, Evolent Health LLC, for the period from the date of the Series B Reorganization, or September 23, 2013, through December 31, 2013.
|
|
For the Years Ended December 31,
|
||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||
Total revenue
|
$
|
254,188
|
|
|
$
|
96,878
|
|
|
$
|
—
|
|
|
$
|
25,671
|
|
Goodwill impairment
|
160,600
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Gain on consolidation
|
—
|
|
|
414,133
|
|
|
—
|
|
|
—
|
|
||||
Gain on deconsolidation
|
—
|
|
|
—
|
|
|
—
|
|
|
46,246
|
|
||||
Income (loss) from affiliate
|
(841
|
)
|
|
(28,165
|
)
|
|
(25,246
|
)
|
|
(4,241
|
)
|
||||
Net income (loss)
|
(226,778
|
)
|
|
319,814
|
|
|
(25,246
|
)
|
|
20,023
|
|
||||
Per share data:
|
|
|
|
|
|
|
|
||||||||
Net income (loss) - basic
|
$
|
(3.55
|
)
|
|
$
|
13.14
|
|
|
$
|
(13.46
|
)
|
|
$
|
2.51
|
|
Net income (loss) - diluted
|
(3.55
|
)
|
|
6.93
|
|
|
(13.46
|
)
|
|
0.99
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||
|
As of December 31,
|
||||||||||||||
|
2016
|
|
2015
|
|
2014
|
|
2013
|
||||||||
Goodwill
|
$
|
626,569
|
|
|
$
|
608,903
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Investments in and advances to affiliates
|
2,159
|
|
|
—
|
|
|
37,203
|
|
|
50,940
|
|
||||
Total assets
|
1,199,839
|
|
|
1,015,514
|
|
|
37,203
|
|
|
50,940
|
|
||||
Long-term debt
|
120,283
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Redeemable preferred stock
|
—
|
|
|
—
|
|
|
39,273
|
|
|
37,680
|
|
||||
Non-controlling interests
|
209,588
|
|
|
285,238
|
|
|
—
|
|
|
—
|
|
||||
Total equity (deficit)
|
912,114
|
|
|
934,579
|
|
|
(2,070
|
)
|
|
13,260
|
|
•
|
Expected volatility - Expected volatility is based on the historical volatility of a peer group of public companies over the most recent period commensurate with the estimated expected term of the Company’s awards due to the limited history of our own stock price.
|
•
|
Expected term - The expected term of the options granted represents the weighted-average period of time from the grant date to the date of exercise, expiration or cancellation based on the midpoint convention.
|
•
|
Dividend rate - The dividend rate is based on the expected dividend rate during the expected life of the option.
|
•
|
Risk-free interest rate - The risk-free interest rate is based on the U.S. Treasury yield curve in effect at the time of the grant.
|
•
|
Evolent Health, Inc.’s results for 2015 reflect (i) the investment of Evolent Health, Inc.’s predecessor in its equity method investee, Evolent Health LLC, for the period from January 1, 2015, through June 3, 2015, and (ii) the consolidated results of Evolent Health LLC from the time of the Offering Reorganization, or June 4, 2015, through December 31, 2015; and
|
•
|
Evolent Health, Inc.’s results for 2014 reflect only the investment of Evolent Health, Inc.’s predecessor in its equity method investee, Evolent Health LLC.
|
|
|
For the Years Ended
|
|
Change Over
|
||||||||||
|
|
December 31,
|
|
Prior Period
(2)
|
||||||||||
(in thousands)
|
|
2016
(3)
|
|
2015
|
|
$
|
|
%
|
||||||
Revenue
|
|
|
|
|
|
|
|
|
||||||
Transformation
|
|
$
|
38,320
|
|
|
$
|
19,906
|
|
|
$
|
18,414
|
|
|
N/A
|
Platform and operations
|
|
215,868
|
|
|
76,972
|
|
|
138,896
|
|
|
N/A
|
|||
Total revenue
|
|
254,188
|
|
|
96,878
|
|
|
157,310
|
|
|
N/A
|
|||
|
|
|
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
|
|
|
||||||
Cost of revenue (exclusive of
|
|
|
|
|
|
|
|
|
||||||
depreciation and amortization
|
|
|
|
|
|
|
|
|
||||||
expenses presented separately below)
|
|
155,177
|
|
|
57,398
|
|
|
97,779
|
|
|
N/A
|
|||
Selling, general and administrative expenses
|
|
160,692
|
|
|
75,286
|
|
|
85,406
|
|
|
N/A
|
|||
Depreciation and amortization expenses
|
|
17,224
|
|
|
7,166
|
|
|
10,058
|
|
|
N/A
|
|||
Goodwill impairment
|
|
160,600
|
|
|
—
|
|
|
160,600
|
|
|
N/A
|
|||
(Gain) loss on change in fair value
|
|
|
|
|
|
|
|
|
||||||
of contingent consideration
|
|
(2,086
|
)
|
|
—
|
|
|
(2,086
|
)
|
|
N/A
|
|||
Total operating expenses
|
|
491,607
|
|
|
139,850
|
|
|
351,757
|
|
|
N/A
|
|||
Operating income (loss)
|
|
$
|
(237,419
|
)
|
|
$
|
(42,972
|
)
|
|
$
|
(194,447
|
)
|
|
N/A
|
|
|
|
|
|
|
|
|
|
||||||
Transformation revenue as
|
|
|
|
|
|
|
|
|
||||||
a % of total revenue
|
|
15.1
|
%
|
|
20.5
|
%
|
|
|
|
|
||||
Platform and operations revenue
|
|
|
|
|
|
|
|
|
||||||
as a % of total revenue
|
|
84.9
|
%
|
|
79.5
|
%
|
|
|
|
|
||||
Cost of revenue as a %
|
|
|
|
|
|
|
|
|
||||||
of total revenue
|
|
61.0
|
%
|
|
59.2
|
%
|
|
|
|
|
||||
Selling, general and administrative
|
|
|
|
|
|
|
|
|
||||||
expenses as a % of total revenue
|
|
63.2
|
%
|
|
77.7
|
%
|
|
|
|
|
|
|
For the Year Ended December 31, 2016
|
|
|
For the Year Ended December 31, 2015
|
|
|
|
|
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
Evolent Health, Inc.
|
|||||||||||||||||||
|
|
Evolent
|
|
|
|
Evolent
|
|
|
Evolent
|
|
Evolent
|
|
|
|
Evolent
|
|
as Adjusted
|
|||||||||||||||||||
|
|
Health, Inc.
|
|
|
|
Health, Inc.
|
|
|
Health, Inc.
|
|
Health LLC
|
|
|
|
Health, Inc.
|
|
Change Over Prior Period *
|
|||||||||||||||||||
(in thousands)
|
|
as Reported
|
|
Adjustments
|
|
as Adjusted
|
|
|
as Reported
|
Operations
(1)
|
|
|
Adjustments
|
|
as Adjusted
|
|
$
|
|
%
|
|||||||||||||||||
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Transformation
(2)
|
|
$
|
38,320
|
|
|
$
|
114
|
|
|
$
|
38,434
|
|
|
|
$
|
19,906
|
|
|
$
|
15,755
|
|
|
$
|
1,524
|
|
|
$
|
37,185
|
|
|
$
|
1,249
|
|
|
3.4
|
%
|
Platform and operations
(2)
|
|
215,868
|
|
|
1,976
|
|
|
217,844
|
|
|
|
76,972
|
|
|
46,059
|
|
|
3,304
|
|
|
126,335
|
|
|
91,509
|
|
|
72.4
|
%
|
||||||||
Total revenue
|
|
254,188
|
|
|
2,090
|
|
|
256,278
|
|
|
|
96,878
|
|
|
61,814
|
|
|
4,828
|
|
|
163,520
|
|
|
92,758
|
|
|
56.7
|
%
|
||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Cost of revenue (exclusive of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
expenses presented separately below)
(3)
|
|
155,177
|
|
|
(5,431
|
)
|
|
149,746
|
|
|
|
57,398
|
|
|
44,839
|
|
|
(2,518
|
)
|
|
99,719
|
|
|
50,027
|
|
|
50.2
|
%
|
||||||||
Selling, general and administrative expenses
(4)
|
|
160,692
|
|
|
(32,753
|
)
|
|
127,939
|
|
|
|
75,286
|
|
|
58,457
|
|
|
(38,230
|
)
|
|
95,513
|
|
|
32,426
|
|
|
33.9
|
%
|
||||||||
Depreciation and amortization expenses
(5)
|
|
17,224
|
|
|
(2,773
|
)
|
|
14,451
|
|
|
|
7,166
|
|
|
2,637
|
|
|
—
|
|
|
9,803
|
|
|
4,648
|
|
|
47.4
|
%
|
||||||||
Goodwill impairment
(6)
|
|
160,600
|
|
|
(160,600
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||||||
(Gain) loss on change in fair value of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
contingent consideration
(7)
|
|
(2,086
|
)
|
|
2,086
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
%
|
||||||||
Total operating expenses
|
|
491,607
|
|
|
(199,471
|
)
|
|
292,136
|
|
|
|
139,850
|
|
|
105,933
|
|
|
(40,748
|
)
|
|
205,035
|
|
|
87,101
|
|
|
42.5
|
%
|
||||||||
Operating income (loss)
|
|
$
|
(237,419
|
)
|
|
$
|
201,561
|
|
|
$
|
(35,858
|
)
|
|
|
$
|
(42,972
|
)
|
|
$
|
(44,119
|
)
|
|
$
|
45,576
|
|
|
$
|
(41,515
|
)
|
|
$
|
5,657
|
|
|
13.6
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Adjusted Transformation Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
as a percent of Adjusted Revenue
|
|
|
|
|
|
15.0
|
%
|
|
|
|
|
|
|
|
|
22.7
|
%
|
|
|
|
|
|||||||||||||||
Adjusted Platform and Operations Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
as a percent of Adjusted Revenue
|
|
|
|
|
|
85.0
|
%
|
|
|
|
|
|
|
|
|
77.3
|
%
|
|
|
|
|
|||||||||||||||
Adjusted Cost of Revenue as a percent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
of Adjusted Revenue
|
|
|
|
|
|
58.4
|
%
|
|
|
|
|
|
|
|
|
61.0
|
%
|
|
|
|
|
|||||||||||||||
Adjusted Selling, General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Expenses as a percent of Adjusted Revenue
|
|
|
|
|
|
49.9
|
%
|
|
|
|
|
|
|
|
|
58.4
|
%
|
|
|
|
|
(1)
|
Represents the operational results of Evolent Health LLC for the period January 1, 2015, through June 3, 2015, prior to consolidation.
|
(2)
|
As part of our acquisitions of Valence Health and Aldera, we recorded deferred revenue purchase accounting adjustments to transformation revenue and platform and operations revenue of approximately
$2.0 million
for the year ended December 31, 2016. As part of the Offering Reorganization and as a result of gaining control of Evolent Health LLC, we recorded the fair value of deferred revenue resulting in a
$4.9 million
reduction to the book value. See “Part II - Item 8. Financial Statements and Supplementary Data - Note
4
” for additional details of the Offering Reorganization. This resulted in adjustments of approximately
$0.1 million
and
$4.8 million
to transformation revenue and platform and operations revenue for the years ended December 31, 2016 and 2015, respectively, related to purchase accounting adjustments which reflect the portion of the adjustment that would have been recognized in the respective period.
|
(3)
|
Adjustments to cost of revenue include approximately
$2.7 million
and
$2.5 million
in stock-based compensation expense for the years ended December 31, 2016 and 2015, respectively, including approximately $1.1 million in 2016 related to the acceleration of Valence Health’s unvested equity awards that vested upon close of the Valence Health acquisition. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or its consolidated subsidiaries. Adjustments also include transaction costs of approximately
$2.8 million
for the year ended December 31, 2016, resulting from acquisitions and business combinations.
|
(4)
|
Adjustments to selling, general and administrative expenses include approximately
$19.8 million
and
$34.0 million
in stock-based compensation expense for the years ended December 31, 2016 and 2015, respectively, including approximately $2.8 million in 2016 related to the acceleration of Valence Health’s unvested equity awards that vested upon close of the Valence Health acquisition. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or its consolidated subsidiaries. Adjustments also include transaction costs of approximately
$6.5 million
and
$4.3 million
for the years ended December 31, 2016 and 2015, respectively, resulting from acquisitions and business combinations and costs relating to our Offering Reorganization, IPO and other securities offerings. There was an additional one-time adjustment of approximately
$6.5 million
for the year ended December 31, 2016, related to a lease abandonment expense incurred as a result of the Valence Health acquisition.
|
(5)
|
Adjustments to depreciation and amortization expenses of approximately
$2.8 million
for the year ended December 31, 2016, relate to amortization of intangible assets acquired via asset acquisitions and business combinations in 2016.
|
(6)
|
The adjustment represents a write down of goodwill as described in “Part II - Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations - Critical Accounting Policies and Estimates.”
|
(7)
|
The adjustment represents a change in the fair value of contingent consideration associated with the Valence Health and Passport transactions, as discussed further in “Part II - Item 8. Financial Statements - Note
4
.”
|
|
For the Year Ended December 31, 2015
|
|
|
For the Year Ended December 31, 2014
|
|
|
|
|
|||||||||||||||||||||||||||||||||
|
|
|
Add:
|
|
|
|
|
|
|
|
|
|
Add:
|
|
|
|
|
|
|
Evolent Health, Inc.
|
|||||||||||||||||||||
|
Evolent
|
|
Evolent
|
|
|
|
|
Evolent
|
|
|
Evolent
|
|
Evolent
|
|
|
|
|
Evolent
|
|
as Adjusted
|
|||||||||||||||||||||
|
Health, Inc.
|
Health LLC
|
|
|
|
Health, Inc.
|
|
|
Health, Inc.
|
Health LLC
|
|
|
|
Health, Inc.
|
|
Change Over Prior Period *
|
|||||||||||||||||||||||||
(in thousands)
|
as Reported
|
Operations
(1)
|
|
Adjustments
|
|
as Adjusted
|
|
|
as Reported
|
Operations
(2)
|
|
Adjustments
|
|
as Adjusted
|
|
$
|
|
%
|
|||||||||||||||||||||||
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Transformation
(3)
|
$
|
19,906
|
|
|
$
|
15,755
|
|
|
|
$
|
1,524
|
|
|
$
|
37,185
|
|
|
|
$
|
—
|
|
|
$
|
36,289
|
|
|
|
$
|
—
|
|
|
$
|
36,289
|
|
|
$
|
896
|
|
|
2.5
|
%
|
Platform and operations
(3)
|
76,972
|
|
|
46,059
|
|
|
|
3,304
|
|
|
126,335
|
|
|
|
—
|
|
|
64,599
|
|
|
|
—
|
|
|
64,599
|
|
|
61,736
|
|
|
95.6
|
%
|
|||||||||
Total revenue
|
96,878
|
|
|
61,814
|
|
|
|
4,828
|
|
|
163,520
|
|
|
|
—
|
|
|
100,888
|
|
|
|
—
|
|
|
100,888
|
|
|
62,632
|
|
|
62.1
|
%
|
|||||||||
Expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Cost of revenue (exclusive of
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
depreciation and amortization
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
expenses presented separately below)
(4)
|
57,398
|
|
|
44,839
|
|
|
|
(2,518
|
)
|
|
99,719
|
|
|
|
—
|
|
|
73,122
|
|
|
|
(758
|
)
|
|
72,364
|
|
|
27,355
|
|
|
37.8
|
%
|
|||||||||
Selling, general and administrative expenses
(5)
|
75,286
|
|
|
58,457
|
|
|
|
(38,230
|
)
|
|
95,513
|
|
|
|
—
|
|
|
76,521
|
|
|
|
(10,897
|
)
|
|
65,624
|
|
|
29,889
|
|
|
45.5
|
%
|
|||||||||
Depreciation and amortization expenses
|
7,166
|
|
|
2,637
|
|
|
|
—
|
|
|
9,803
|
|
|
|
—
|
|
|
3,694
|
|
|
|
—
|
|
|
3,694
|
|
|
6,109
|
|
|
165.4
|
%
|
|||||||||
Total operating expenses
|
139,850
|
|
|
105,933
|
|
|
|
(40,748
|
)
|
|
205,035
|
|
|
|
—
|
|
|
153,337
|
|
|
|
(11,655
|
)
|
|
141,682
|
|
|
63,353
|
|
|
44.7
|
%
|
|||||||||
Operating income (loss)
|
$
|
(42,972
|
)
|
|
$
|
(44,119
|
)
|
|
|
$
|
45,576
|
|
|
$
|
(41,515
|
)
|
|
|
$
|
—
|
|
|
$
|
(52,449
|
)
|
|
|
$
|
11,655
|
|
|
$
|
(40,794
|
)
|
|
$
|
(721
|
)
|
|
(1.8
|
)%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Adjusted Transformation Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
as a percent of Adjusted Revenue
|
|
|
|
|
|
|
|
22.7
|
%
|
|
|
|
|
|
|
|
|
|
36.0
|
%
|
|
|
|
|
|||||||||||||||||
Adjusted Platform and Operations Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
as a percent of Adjusted Revenue
|
|
|
|
|
|
|
|
77.3
|
%
|
|
|
|
|
|
|
|
|
|
64.0
|
%
|
|
|
|
|
|||||||||||||||||
Adjusted Cost of Revenue as a percent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
of Adjusted Revenue
|
|
|
|
|
|
|
|
61.0
|
%
|
|
|
|
|
|
|
|
|
|
71.7
|
%
|
|
|
|
|
|||||||||||||||||
Adjusted Selling, General and Administrative
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Expenses as a percent of Adjusted Revenue
|
|
|
|
|
|
|
|
58.4
|
%
|
|
|
|
|
|
|
|
|
|
65.0
|
%
|
|
|
|
|
(1)
|
Represents the operational results of Evolent Health LLC for the period January 1, 2015, through June 3, 2015, prior to consolidation.
|
(2)
|
Represents the operational results of Evolent Health LLC for the period January 1, 2014, through December 31, 2014.
|
(3)
|
As part of the Offering Reorganization and as a result of gaining control of Evolent Health LLC, we recorded the fair value of deferred revenue resulting in a $4.9 million reduction to the book value. See “Part II - Item 8. Financial Statements and Supplementary Data - Note
4
” for additional details of the Offering Reorganization. Adjustments to transformation revenue and platform and operations revenue relate to purchase accounting adjustments which reflect the portion of the adjustment that would have been recognized in the respective period.
|
(4)
|
Adjustments to cost of revenue include $2.5 million and $0.8 million in stock-based compensation expense for the year ended December 31, 2015 and 2014, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or its consolidated subsidiaries, Evolent Health LLC, Valence Health and Aldera.
|
(5)
|
Adjustments to selling, general and administrative expenses include
$34.0 million and $10.3 million
in stock-based compensation expense for the years ended December 31, 2015 and 2014, respectively. Stock-based compensation expense includes the value of equity awards granted to employees and non-employee directors of the Company or its consolidated subsidiaries. Adjustments also include transaction costs of $4.3 million and
$0.6 million
for the years ended December 31, 2015 and 2014, respectively, resulting from acquisitions and business combinations and costs relating to our Offering Reorganization, IPO and other securities offerings.
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Net cash provided by (used in) operating activities
|
$
|
(35,510
|
)
|
|
$
|
(18,468
|
)
|
Net cash provided by (used in) investing activities
|
(97,797
|
)
|
|
(43,684
|
)
|
||
Net cash provided by (used in) financing activities
|
122,144
|
|
|
207,878
|
|
|
Less
|
|
|
|
|
|
More
|
|
|
||||||||||
|
Than
|
|
1 to 3
|
|
3 to 5
|
|
Than
|
|
|
||||||||||
|
1 Year
|
|
Years
|
|
Years
|
|
5 Years
|
|
Total
|
||||||||||
Operating leases for facilities
|
$
|
8,883
|
|
|
$
|
15,708
|
|
|
$
|
9,815
|
|
|
$
|
22,379
|
|
|
$
|
56,785
|
|
Purchase obligations related to vendor contracts
|
2,276
|
|
|
393
|
|
|
—
|
|
|
—
|
|
|
2,669
|
|
|||||
2021 Notes interest payments
|
2,466
|
|
|
4,992
|
|
|
5,022
|
|
|
—
|
|
|
12,480
|
|
|||||
2021 Notes principal repayment
|
—
|
|
|
—
|
|
|
125,000
|
|
|
—
|
|
|
125,000
|
|
|||||
Total
|
$
|
13,625
|
|
|
$
|
21,093
|
|
|
$
|
139,837
|
|
|
$
|
22,379
|
|
|
$
|
196,934
|
|
•
|
Increase our ownership in our consolidated operating subsidiary, Evolent Health LLC. See “Item 8. Financial Statements and Supplementary Data - Note
4
” for additional information;
|
•
|
Increase the number of outstanding shares of our Class A common stock. See “Item 8. Financial Statements and Supplementary Data - Note
10
” for information relating to potentially dilutive securities and the impact on our historical earnings per share; and
|
•
|
Increase our tax basis in our share of Evolent Health LLC’s tangible and intangible assets and possibly subject us to payments under the TRA agreement. See “Item 8. Financial Statements and Supplementary Data - Note
12
” for further information on tax matters related to the exchange of Class B common shares.
|
|
Page
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
134,563
|
|
|
$
|
145,726
|
|
Restricted cash and restricted investments
|
34,416
|
|
|
4,703
|
|
||
Accounts receivable, net (amounts related to affiliates: 2016 - $8,258; 2015 - $10,185)
|
40,635
|
|
|
20,381
|
|
||
Prepaid expenses and other current assets (amounts related to affiliates: 2016 - $4,507; 2015 - $1,220)
|
11,011
|
|
|
4,208
|
|
||
Investments, at amortized cost
|
44,341
|
|
|
9,445
|
|
||
Total current assets
|
264,966
|
|
|
184,463
|
|
||
Restricted cash and restricted investments
|
6,000
|
|
|
1,582
|
|
||
Investments, at amortized cost
|
—
|
|
|
44,618
|
|
||
Investments in and advances to affiliates
|
2,159
|
|
|
—
|
|
||
Property and equipment, net
|
31,179
|
|
|
12,796
|
|
||
Prepaid expenses and other non-current assets
|
10,043
|
|
|
—
|
|
||
Intangible assets, net
|
258,923
|
|
|
163,152
|
|
||
Goodwill
|
626,569
|
|
|
608,903
|
|
||
Total assets
|
$
|
1,199,839
|
|
|
$
|
1,015,514
|
|
|
|
|
|
||||
LIABILITIES AND SHAREHOLDERS’ EQUITY (DEFICIT)
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable (amounts related to affiliates: 2016 - $13,480; 2015 - $13,311)
|
$
|
43,892
|
|
|
$
|
16,699
|
|
Accrued liabilities (amounts related to affiliates: 2016 - $3,211; 2015 - $828)
|
29,160
|
|
|
6,047
|
|
||
Accrued compensation and employee benefits
|
38,408
|
|
|
21,925
|
|
||
Deferred revenue
|
20,481
|
|
|
14,835
|
|
||
Total current liabilities
|
131,941
|
|
|
59,506
|
|
||
Long-term debt, net of discount
|
120,283
|
|
|
—
|
|
||
Other long-term liabilities
|
14,655
|
|
|
111
|
|
||
Deferred tax liabilities, net
|
20,846
|
|
|
21,318
|
|
||
Total liabilities
|
287,725
|
|
|
80,935
|
|
||
|
|
|
|
||||
Commitments and Contingencies (See Note 9)
|
|
|
|
||||
|
|
|
|
||||
Shareholders' Equity (Deficit)
|
|
|
|
||||
Class A common stock - $0.01 par value; 750,000,000 shares authorized as of December 31, 2016 and 2015;
|
|
|
|
||||
52,586,899 and 41,491,498 shares issued and outstanding as of December 31, 2016 and 2015, respectively
|
506
|
|
|
415
|
|
||
Class B common stock - $0.01 par value; 100,000,000 shares authorized as of December 31, 2016 and 2015;
|
|
|
|
||||
15,346,981 and 17,524,596 shares issued and outstanding as of December 31, 2016 and 2015, respectively
|
153
|
|
|
175
|
|
||
Additional paid-in-capital
|
555,250
|
|
|
342,063
|
|
||
Retained earnings (accumulated deficit)
|
146,617
|
|
|
306,688
|
|
||
Total shareholders' equity (deficit) attributable to Evolent Health, Inc.
|
702,526
|
|
|
649,341
|
|
||
Non-controlling interests
|
209,588
|
|
|
285,238
|
|
||
Total equity (deficit)
|
912,114
|
|
|
934,579
|
|
||
Total liabilities, redeemable preferred stock and shareholders' equity (deficit)
|
$
|
1,199,839
|
|
|
$
|
1,015,514
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenue
|
|
|
|
|
|
||||||
Transformation
(1)
|
$
|
38,320
|
|
|
$
|
19,906
|
|
|
$
|
—
|
|
Platform and operations
(1)
|
215,868
|
|
|
76,972
|
|
|
—
|
|
|||
Total revenue
|
254,188
|
|
|
96,878
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Expenses
|
|
|
|
|
|
||||||
Cost of revenue (exclusive of depreciation and amortization
|
|
|
|
|
|
||||||
expenses presented separately below)
(1)
|
155,177
|
|
|
57,398
|
|
|
—
|
|
|||
Selling, general and administrative expenses
(1)
|
160,692
|
|
|
75,286
|
|
|
—
|
|
|||
Depreciation and amortization expenses
|
17,224
|
|
|
7,166
|
|
|
—
|
|
|||
Goodwill impairment
|
160,600
|
|
|
—
|
|
|
—
|
|
|||
(Gain) loss on change in fair value of contingent consideration
|
(2,086
|
)
|
|
—
|
|
|
—
|
|
|||
Total operating expenses
|
491,607
|
|
|
139,850
|
|
|
—
|
|
|||
Operating income (loss)
|
(237,419
|
)
|
|
(42,972
|
)
|
|
—
|
|
|||
Interest income (expense), net
|
723
|
|
|
293
|
|
|
—
|
|
|||
Gain on consolidation
|
—
|
|
|
414,133
|
|
|
—
|
|
|||
Income (loss) from affiliates
|
(841
|
)
|
|
(28,165
|
)
|
|
(25,246
|
)
|
|||
Other income (expense), net
|
4
|
|
|
—
|
|
|
—
|
|
|||
Income (loss) before income taxes and non-controlling interests
|
(237,533
|
)
|
|
343,289
|
|
|
(25,246
|
)
|
|||
Provision (benefit) for income taxes
|
(10,755
|
)
|
|
23,475
|
|
|
—
|
|
|||
Net income (loss)
|
(226,778
|
)
|
|
319,814
|
|
|
(25,246
|
)
|
|||
Net income (loss) attributable to non-controlling interests
|
(67,036
|
)
|
|
(12,680
|
)
|
|
—
|
|
|||
Net income (loss) attributable to Evolent Health, Inc.
|
$
|
(159,742
|
)
|
|
$
|
332,494
|
|
|
$
|
(25,246
|
)
|
|
|
|
|
|
|
||||||
Earnings (Loss) Available to Common Shareholders
|
|
|
|
|
|
||||||
Basic
|
$
|
(159,742
|
)
|
|
$
|
330,310
|
|
|
$
|
(31,137
|
)
|
Diluted
|
(159,742
|
)
|
|
319,814
|
|
|
(31,137
|
)
|
|||
|
|
|
|
|
|
||||||
Earnings (Loss) per Common Share
|
|
|
|
|
|
||||||
Basic
|
$
|
(3.55
|
)
|
|
$
|
13.14
|
|
|
$
|
(13.46
|
)
|
Diluted
|
(3.55
|
)
|
|
6.93
|
|
|
(13.46
|
)
|
|||
|
|
|
|
|
|
||||||
Weighted-Average Common Shares Outstanding
|
|
|
|
|
|
||||||
Basic
|
45,031
|
|
|
25,129
|
|
|
2,314
|
|
|||
Diluted
|
45,031
|
|
|
46,136
|
|
|
2,314
|
|
(1)
|
Amounts related to affiliates included above are as follows (see Note 17):
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Revenue
|
|
|
|
|
|
||||||
|
Transformation
|
$
|
482
|
|
|
$
|
940
|
|
|
$
|
—
|
|
|
Platform and operations
|
34,267
|
|
|
23,642
|
|
|
—
|
|
|||
|
Expenses
|
|
|
|
|
|
||||||
|
Cost of revenue (exclusive of depreciation and amortization expenses)
|
22,207
|
|
|
14,050
|
|
|
—
|
|
|||
|
Selling, general and administrative expenses
|
2,027
|
|
|
1,542
|
|
|
—
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
||||||
Net income (loss)
|
$
|
(226,778
|
)
|
|
$
|
319,814
|
|
|
$
|
(25,246
|
)
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
|
|
|
|
|
|
||||||
Gain on consolidation
|
—
|
|
|
(414,133
|
)
|
|
—
|
|
|||
Gain on change in fair value of contingent liability
|
(2,086
|
)
|
|
—
|
|
|
—
|
|
|||
Loss from lease abandonment
|
6,456
|
|
|
—
|
|
|
—
|
|
|||
(Income) loss from affiliates
|
841
|
|
|
28,165
|
|
|
25,246
|
|
|||
Depreciation and amortization expenses
|
17,224
|
|
|
7,166
|
|
|
—
|
|
|||
Goodwill impairment
|
160,600
|
|
|
—
|
|
|
—
|
|
|||
Stock-based compensation expense
|
18,604
|
|
|
14,730
|
|
|
—
|
|
|||
Acceleration of unvested equity awards for Valence employees
|
3,897
|
|
|
—
|
|
|
—
|
|
|||
Deferred tax provision (benefit)
|
(10,755
|
)
|
|
23,460
|
|
|
—
|
|
|||
Other
|
916
|
|
|
172
|
|
|
—
|
|
|||
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
||||||
Accounts receivables, net
|
(11,044
|
)
|
|
11,756
|
|
|
—
|
|
|||
Prepaid expenses and other current assets
|
(9,968
|
)
|
|
(2,036
|
)
|
|
—
|
|
|||
Accounts payable
|
(6,371
|
)
|
|
2,764
|
|
|
—
|
|
|||
Accrued liabilities
|
15,229
|
|
|
(3,788
|
)
|
|
—
|
|
|||
Accrued compensation and employee benefits
|
6,678
|
|
|
11,402
|
|
|
—
|
|
|||
Deferred revenue
|
1,200
|
|
|
(17,998
|
)
|
|
—
|
|
|||
Other current liabilities
|
—
|
|
|
58
|
|
|
—
|
|
|||
Other long-term liabilities
|
(153
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) operating activities
|
(35,510
|
)
|
|
(18,468
|
)
|
|
—
|
|
|||
Cash Flows from Investing Activities
|
|
|
|
|
|
||||||
Cash acquired upon consolidation of affiliate
|
—
|
|
|
13,065
|
|
|
—
|
|
|||
Cash paid for asset acquisition or business combination
|
(82,560
|
)
|
|
—
|
|
|
—
|
|
|||
Purchases of investments
|
—
|
|
|
(54,234
|
)
|
|
—
|
|
|||
Investments in and advances to affiliates
|
(3,000
|
)
|
|
—
|
|
|
—
|
|
|||
Maturities and sales of investments
|
9,379
|
|
|
4,000
|
|
|
—
|
|
|||
Purchases of property and equipment
|
(15,526
|
)
|
|
(6,515
|
)
|
|
—
|
|
|||
Change in restricted cash and restricted investments
|
(6,090
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) investing activities
|
(97,797
|
)
|
|
(43,684
|
)
|
|
—
|
|
|||
Cash Flows from Financing Activities
|
|
|
|
|
|
||||||
Proceeds from initial public offering, net of offering costs
|
—
|
|
|
209,087
|
|
|
—
|
|
|||
Proceeds from stock option exercises
|
1,259
|
|
|
152
|
|
|
—
|
|
|||
Proceeds from issuance of convertible notes, net of issuance costs
|
121,250
|
|
|
—
|
|
|
—
|
|
|||
Payments of deferred offering costs
|
—
|
|
|
(1,361
|
)
|
|
—
|
|
|||
Taxes withheld for vesting of restricted stock units
|
(365
|
)
|
|
—
|
|
|
—
|
|
|||
Net cash provided by (used in) financing activities
|
122,144
|
|
|
207,878
|
|
|
—
|
|
|||
|
|
|
|
|
|
||||||
Net increase (decrease) in cash and cash equivalents
|
(11,163
|
)
|
|
145,726
|
|
|
—
|
|
|||
Cash and cash equivalents as of beginning-of-period
|
145,726
|
|
|
—
|
|
|
—
|
|
|||
Cash and cash equivalents as of end-of-period
|
$
|
134,563
|
|
|
$
|
145,726
|
|
|
$
|
—
|
|
Supplemental Disclosure of Non-cash Investing and Financing Activities
|
|
|
|
|
|
||||||
Non-cash contribution of common stock to Evolent Health LLC prior to the Offering Reorganization
|
$
|
—
|
|
|
$
|
21,810
|
|
|
$
|
11,091
|
|
Non-cash repurchase of series A preferred stock
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
|||
Non-cash issuance of series B-1 preferred stock
|
—
|
|
|
—
|
|
|
1,593
|
|
|||
Non-cash issuance of Class A common stock
|
177,795
|
|
|
—
|
|
|
325
|
|
|||
Non-cash deferred financing costs payable
|
1,036
|
|
|
—
|
|
|
—
|
|
|||
Acquisition consideration payable
|
1,148
|
|
|
—
|
|
|
—
|
|
|||
Accrued property and equipment purchases
|
446
|
|
|
—
|
|
|
—
|
|
|||
Effects of the Offering Reorganization
|
|
|
|
|
|
||||||
Reclassification of deferred offering costs acquired to additional paid-in capital
|
—
|
|
|
3,154
|
|
|
—
|
|
|||
Conversion of existing equity as part of the Offering Reorganization
|
—
|
|
|
39,014
|
|
|
—
|
|
|||
Issuance of Class B common stock
|
—
|
|
|
196
|
|
|
—
|
|
|||
Assumption of non-controlling interest as a result of merger with TPG affiliate
|
—
|
|
|
34,875
|
|
|
—
|
|
|||
Effects of the Secondary Offering
|
|
|
|
|
|
||||||
Decrease in non-controlling interests as a result of the Exchange
|
28,220
|
|
|
—
|
|
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Retained
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings
|
|
|
|
||||||||||||||||||||||||||||||
|
Series A Redeemable
|
|
Series B Redeemable
|
Series B-1 Redeemable
|
|
|
Series A
|
|
Class A
|
|
Class B
|
Additional
|
(Accum-
|
|
Non-
|
|
Total
|
|||||||||||||||||||||||||||||||||||||||||
|
Preferred Stock
|
|
Preferred Stock
|
|
Preferred Stock
|
|
|
Preferred Stock
|
|
Common Stock
|
|
Common Stock
|
|
Paid-in
|
|
ulated
|
controlling
|
Equity
|
||||||||||||||||||||||||||||||||||||||||
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Shares
|
|
Amount
|
|
Capital
|
|
Deficit)
|
|
Interests
|
|
(Deficit)
|
||||||||||||||||||||||||||
Balance as of December 31, 2013
|
7,900
|
|
|
12,847
|
|
|
6,468
|
|
|
24,833
|
|
|
—
|
|
|
—
|
|
|
|
7,700
|
|
|
2
|
|
|
3,824
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,818
|
|
|
(560
|
)
|
|
—
|
|
|
13,260
|
|
||||||||||
Issuance of common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
272
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
324
|
|
|
—
|
|
|
—
|
|
|
325
|
|
||||||||||
Non-cash issuance of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
to Evolent Health LLC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,091
|
|
|
—
|
|
|
—
|
|
|
11,091
|
|
||||||||||
Repurchase of series A preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
(300
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
|
—
|
|
|
—
|
|
|
(1,500
|
)
|
||||||||||
Issuance of series B-1 preferred stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
360
|
|
|
1,593
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Forfeiture of restricted stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(25,246
|
)
|
|
—
|
|
|
(25,246
|
)
|
||||||||||
Balance as of December 31, 2014
|
7,900
|
|
|
12,847
|
|
|
6,468
|
|
|
24,833
|
|
|
360
|
|
|
1,593
|
|
|
|
7,400
|
|
|
2
|
|
|
4,048
|
|
|
1
|
|
|
—
|
|
|
—
|
|
|
23,733
|
|
|
(25,806
|
)
|
|
—
|
|
|
(2,070
|
)
|
||||||||||
Non-cash issuance of common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
to Evolent Health, LLC
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,810
|
|
|
—
|
|
|
—
|
|
|
21,810
|
|
||||||||||
Net income (loss) prior to the Offering
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(28,165
|
)
|
|
—
|
|
|
(28,165
|
)
|
||||||||||
Effects of the Offering Reorganization:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Conversion of existing equity
|
(7,900
|
)
|
|
(12,847
|
)
|
|
(6,468
|
)
|
|
(24,833
|
)
|
|
(360
|
)
|
|
(1,593
|
)
|
|
|
(7,400
|
)
|
|
(2
|
)
|
|
22,128
|
|
|
261
|
|
|
—
|
|
|
—
|
|
|
39,014
|
|
|
—
|
|
|
—
|
|
|
39,273
|
|
||||||||||
Issuance of Class B common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
19,576
|
|
|
196
|
|
|
(196
|
)
|
|
—
|
|
|
332,793
|
|
|
332,793
|
|
||||||||||
Merger with TPG affiliate
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
2,051
|
|
|
21
|
|
|
(2,051
|
)
|
|
(21
|
)
|
|
34,875
|
|
|
—
|
|
|
(34,875
|
)
|
|
—
|
|
||||||||||
Issuance of Class A common stock sold in
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
initial public offering, net of offering costs
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
13,225
|
|
|
132
|
|
|
—
|
|
|
—
|
|
|
205,801
|
|
|
—
|
|
|
—
|
|
|
205,933
|
|
||||||||||
Tax effect of the Offering Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,144
|
|
|
—
|
|
|
—
|
|
|
2,144
|
|
||||||||||
Stock-based compensation subsequent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
to the Offering Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,730
|
|
|
—
|
|
|
—
|
|
|
14,730
|
|
||||||||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
152
|
|
||||||||||
Net income (loss) subsequent to the
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
Offering Reorganization
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
360,659
|
|
|
(12,680
|
)
|
|
347,979
|
|
||||||||||
Balance as of December 31, 2015
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
41,491
|
|
|
415
|
|
|
17,525
|
|
|
175
|
|
|
342,063
|
|
|
306,688
|
|
|
285,238
|
|
|
934,579
|
|
||||||||||
Cumulative-effect adjustment from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
adoption of new accounting principle
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
468
|
|
|
(329
|
)
|
|
(139
|
)
|
|
—
|
|
||||||||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,147
|
|
|
—
|
|
|
—
|
|
|
16,147
|
|
||||||||||
Acceleration of unvested equity awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
for Valence Health employees
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
162
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
3,897
|
|
|
—
|
|
|
—
|
|
|
3,899
|
|
||||||||||
Exercise of stock options
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
221
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,259
|
|
|
—
|
|
|
—
|
|
|
1,259
|
|
||||||||||
Restricted stock units vested, net of shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
withheld for taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,193
|
|
|
—
|
|
|
—
|
|
|
2,193
|
|
||||||||||
Exchange of Class B common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
2,178
|
|
|
22
|
|
|
(2,178
|
)
|
|
(22
|
)
|
|
28,220
|
|
|
—
|
|
|
(28,220
|
)
|
|
—
|
|
||||||||||
Tax impact of Class B common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
exchange
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
|
—
|
|
|
—
|
|
|
1,606
|
|
||||||||||
Issuance of Class A common stock for
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
business combinations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
8,451
|
|
|
67
|
|
|
—
|
|
|
—
|
|
|
177,715
|
|
|
—
|
|
|
—
|
|
|
177,782
|
|
||||||||||
Tax impact of Class A common stock
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||
issued for business combinations
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,427
|
|
|
—
|
|
|
—
|
|
|
1,427
|
|
||||||||||
Reclassification of non-controlling interests
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,745
|
)
|
|
—
|
|
|
19,745
|
|
|
—
|
|
||||||||||
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(159,742
|
)
|
|
(67,036
|
)
|
|
(226,778
|
)
|
||||||||||
Balance as of December 31, 2016
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
|
—
|
|
|
$
|
—
|
|
|
52,587
|
|
|
$
|
506
|
|
|
15,347
|
|
|
$
|
153
|
|
|
$
|
555,250
|
|
|
$
|
146,617
|
|
|
$
|
209,588
|
|
|
$
|
912,114
|
|
•
|
We amended and restated our certificate of incorporation to, among other things, authorize
two
classes of common stock - Class A common stock and Class B exchangeable common stock. Both classes of stock will vote together as a single class.
|
•
|
We acquired, by merger, an affiliate of a member of Evolent Health LLC, for which we issued
2.1 million
shares of Class A common stock.
|
•
|
We issued shares of our Class B exchangeable common stock to certain existing members of Evolent Health LLC.
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Collateral for letters of credit
|
|
|
|
||||
for facility leases
(1)
|
$
|
4,852
|
|
|
$
|
3,710
|
|
Collateral with financial institutions
(2)
|
4,950
|
|
|
—
|
|
||
Pharmacy benefit management
|
|
|
|
||||
and claims processing services
(3)
|
30,555
|
|
|
2,479
|
|
||
Other
|
59
|
|
|
96
|
|
||
Total restricted cash
|
|
|
|
||||
and restricted investments
|
40,416
|
|
|
6,285
|
|
||
|
|
|
|
||||
Non-current restricted investments
(2)
|
4,950
|
|
|
—
|
|
||
Non-current restricted cash
(1)
|
1,050
|
|
|
1,582
|
|
||
Total non-current restricted cash
|
|
|
|
||||
and restricted investments
|
6,000
|
|
|
1,582
|
|
||
Current restricted cash
|
|
|
|
||||
and restricted investments
|
$
|
34,416
|
|
|
$
|
4,703
|
|
Computer hardware
|
3 years
|
Furniture and equipment
|
3 years
|
Internal-use software development costs
|
7 years
|
Leasehold improvements
|
Shorter of useful life or remaining lease term
|
Corporate trade name
|
20 years
|
Customer relationships
|
15-25 years
|
Technology
|
5-7 years
|
Purchase consideration:
|
|
||
Fair value of Class A common stock issued
|
$
|
9,864
|
|
Cash for settlement of software license
|
7,000
|
|
|
Cash
|
17,481
|
|
|
Total consideration
|
$
|
34,345
|
|
|
|
||
Tangible assets acquired:
|
|
||
Receivables
|
$
|
624
|
|
Prepaid expenses and other current assets
|
272
|
|
|
Property and equipment
|
1,065
|
|
|
Other non-current assets
|
9
|
|
|
|
|
||
Identifiable intangible assets acquired:
|
|
||
Customer relationships
|
7,000
|
|
|
Technology
|
2,500
|
|
|
|
|
||
Liabilities assumed:
|
|
||
Accounts payable
|
429
|
|
|
Accrued liabilities
|
1,204
|
|
|
Accrued compensation and employee benefits
|
605
|
|
|
Deferred revenue
|
44
|
|
|
|
|
||
Goodwill
|
25,157
|
|
|
Net assets acquired
|
$
|
34,345
|
|
Purchase consideration:
|
|
||
Fair value of Class A common stock issued
|
$
|
159,614
|
|
Fair value of contingent consideration
|
2,620
|
|
|
Cash
|
54,799
|
|
|
Total consideration
|
$
|
217,033
|
|
|
|
||
Tangible assets acquired:
|
|
||
Restricted cash
|
$
|
1,829
|
|
Accounts Receivable
|
8,587
|
|
|
Prepaid expenses and other current assets
|
3,465
|
|
|
Property and equipment
|
6,241
|
|
|
Other non-current assets
|
313
|
|
|
|
|
||
Favorable leases assumed (net of unfavorable leases)
|
4,323
|
|
|
|
|
||
Identifiable intangible assets acquired:
|
|
||
Customer relationships
|
69,000
|
|
|
Technology
|
18,000
|
|
|
|
|
||
Liabilities assumed:
|
|
||
Accounts payable
|
5,703
|
|
|
Accrued liabilities
|
3,865
|
|
|
Accrued compensation and employee benefits
|
9,200
|
|
|
Deferred revenue
|
2,022
|
|
|
Other long-term liabilities
|
2,328
|
|
|
Net deferred tax liabilities
|
13,316
|
|
|
|
|
||
Goodwill
|
141,709
|
|
|
Net assets acquired
|
$
|
217,033
|
|
Purchase Consideration
|
|
||
Fair value of Class A common stock issued
|
$
|
10,450
|
|
Fair value of contingent consideration
|
7,750
|
|
|
Total consideration
|
$
|
18,200
|
|
|
|
||
Tangible assets acquired
|
|
||
Prepaid asset
|
$
|
6,900
|
|
|
|
||
Goodwill
|
11,300
|
|
|
Net assets acquired
|
$
|
18,200
|
|
•
|
Evolent Health Holdings merged with and into Evolent Health, Inc. and the surviving corporation of the merger was Evolent Health, Inc.;
|
•
|
An affiliate of TPG merged with and into Evolent Health, Inc. and the surviving corporation of the merger was Evolent Health, Inc.;
|
•
|
Each of the then-existing stockholders of Evolent Health Holdings received
four
shares of our Class A common stock and the right to certain payments under the TRA in exchange for each share of Class A common stock held in Evolent Health Holdings;
|
•
|
TPG received
2.1 million
shares of Class A common stock of Evolent Health, Inc., together with the right to certain payments under the TRA in exchange for
100%
of the equity that it held in its affiliate that was merged with Evolent Health, Inc.; and
|
•
|
We issued shares of our Class B common stock and the right to certain payments under the TRA to The Advisory Board, TPG and another investor each of which was a member of Evolent Health LLC prior to the Offering Reorganization.
|
Goodwill
|
$
|
608,903
|
|
Intangible assets
|
169,000
|
|
|
Cash and restricted cash
|
21,930
|
|
|
Other assets
|
49,239
|
|
|
Remeasurement gain on previously held equity interest
|
(414,133
|
)
|
|
Liabilities and deferred revenue
|
(71,299
|
)
|
|
Non-controlling interests
|
(332,793
|
)
|
|
Carrying value of previously held equity interest
|
(30,847
|
)
|
|
Purchase price
|
$
|
—
|
|
•
|
Remove transaction costs related to the Aldera, Valence and Passport transactions of
$0.2 million
,
$2.7 million
and
$0.3 million
, respectively, recorded during 2016 and reclassify said amounts to 2015;
|
•
|
Remove one-time items, such as the gain on the release of our contingent liability related to Valence Health of
$2.6 million
, stock based compensation of
$3.9 million
related to the acceleration of Valence Health’s unvested equity awards and the lease abandonment charge related to the 14
th
Floor Space of
$6.5 million
, recorded during 2016 and reclassify said amounts to 2015;
|
•
|
Record amortization expenses related to intangible assets beginning January 1, 2015, for intangibles related to Valence Health and Aldera;
|
•
|
Record revenue and expenses related to the MSA and TSA in 2016 and 2015;
|
•
|
Remove the tax benefit recorded associated with the Valence Health acquisition and reclassify said amounts to 2015;
|
•
|
Remove the gain recognized upon the consolidation of the previously held equity method investment in 2015 and reclassify said amount to 2014;
|
•
|
Remove transaction costs related to the Offering Reorganization of
$1.2 million
in 2015 and reclassify said amount to 2014;
|
•
|
Record amortization expenses related to intangible assets beginning January 1, 2014, for intangibles related to the Offering Reorganization;
|
•
|
Record rent expense related to Passport prepaid lease beginning January 1, 2015; and
|
•
|
Record adjustments of income taxes associated with these pro forma adjustments.
|
|
For the Years Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenue
|
$
|
361,944
|
|
|
$
|
311,639
|
|
|
$
|
95,888
|
|
|
|
|
|
|
|
||||||
Net income (loss)
|
(225,091
|
)
|
|
(93,906
|
)
|
|
307,162
|
|
|||
Net income (loss) attributable to
|
|
|
|
|
|
||||||
non-controlling interests
|
(57,433
|
)
|
|
(28,684
|
)
|
|
(29,470
|
)
|
|||
Net income (loss) attributable to
|
|
|
|
|
|
||||||
Evolent Health, Inc.
|
(167,658
|
)
|
|
(65,222
|
)
|
|
336,632
|
|
|||
|
|
|
|
|
|
||||||
Net income (loss) available to
|
|
|
|
|
|
||||||
common shareholders:
|
|
|
|
|
|
||||||
Basic
|
$
|
(3.30
|
)
|
|
$
|
(1.50
|
)
|
|
$
|
13.33
|
|
Diluted
|
(3.30
|
)
|
|
(1.50
|
)
|
|
6.73
|
|
|
As of December 31, 2016
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Costs
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
U.S. Treasury bills
|
$
|
28,119
|
|
|
$
|
116
|
|
|
$
|
27
|
|
|
$
|
28,208
|
|
Corporate bonds
|
16,222
|
|
|
81
|
|
|
8
|
|
|
16,295
|
|
||||
Total investments
|
$
|
44,341
|
|
|
$
|
197
|
|
|
$
|
35
|
|
|
$
|
44,503
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
|
As of December 31, 2015
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Costs
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
U.S. Treasury bills
|
$
|
28,306
|
|
|
$
|
115
|
|
|
$
|
181
|
|
|
$
|
28,240
|
|
Corporate bonds
|
25,757
|
|
|
110
|
|
|
80
|
|
|
25,787
|
|
||||
Total investments
|
$
|
54,063
|
|
|
$
|
225
|
|
|
$
|
261
|
|
|
$
|
54,027
|
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
||||||||||||
|
Amortized
|
|
Fair
|
|
Amortized
|
|
Fair
|
||||||||
|
Cost
|
|
Value
|
|
Cost
|
|
Value
|
||||||||
Due in one year or less
|
$
|
44,341
|
|
|
$
|
44,503
|
|
|
$
|
9,445
|
|
|
$
|
9,451
|
|
Due after one year through five years
|
—
|
|
|
—
|
|
|
44,618
|
|
|
44,576
|
|
||||
Total
|
$
|
44,341
|
|
|
$
|
44,503
|
|
|
$
|
54,063
|
|
|
$
|
54,027
|
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
||||||||||||||||||
|
Number of
|
|
Fair
|
|
Unrealized
|
|
Number of
|
|
Fair
|
|
Unrealized
|
||||||||||
|
Securities
|
|
Value
|
|
Losses
|
|
Securities
|
|
Value
|
|
Losses
|
||||||||||
Unrealized loss for less than twelve months:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. Treasury bills
|
1
|
|
|
$
|
4,002
|
|
|
$
|
1
|
|
|
7
|
|
|
$
|
28,240
|
|
|
$
|
181
|
|
Corporate Bonds
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
21,674
|
|
|
80
|
|
||||
Total
|
1
|
|
|
$
|
4,002
|
|
|
$
|
1
|
|
|
21
|
|
|
$
|
49,914
|
|
|
$
|
261
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Computer hardware
|
$
|
4,474
|
|
|
$
|
232
|
|
Furniture and equipment
|
2,448
|
|
|
1,604
|
|
||
Internal-use software development costs
|
21,385
|
|
|
6,363
|
|
||
Leasehold improvements
|
8,108
|
|
|
5,830
|
|
||
Total property and equipment
|
36,415
|
|
|
14,029
|
|
||
Accumulated depreciation and amortization expenses
|
(5,236
|
)
|
|
(1,233
|
)
|
||
Total property and equipment, net
|
$
|
31,179
|
|
|
$
|
12,796
|
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Balance as of beginning-of-year
|
$
|
608,903
|
|
|
$
|
—
|
|
Goodwill Acquired
(1)
|
178,266
|
|
|
608,903
|
|
||
Goodwill Impairment (current and cumulative)
|
(160,600
|
)
|
|
—
|
|
||
Balance as of end-of-year
|
$
|
626,569
|
|
|
$
|
608,903
|
|
|
As of December 31, 2016
|
||||||||||||
|
Weighted-
|
|
|
|
|
|
|
||||||
|
Average
|
|
Gross
|
|
|
|
Net
|
||||||
|
Remaining
|
|
Carrying
|
Accumulated
|
Carrying
|
||||||||
|
Useful Life
|
|
Amount
|
Amortization
|
Value
|
||||||||
Corporate trade name
|
18.4
|
|
$
|
19,000
|
|
|
$
|
1,505
|
|
|
$
|
17,495
|
|
Customer relationships
|
21.5
|
|
203,500
|
|
|
9,018
|
|
|
194,482
|
|
|||
Technology
|
5.2
|
|
50,500
|
|
|
7,753
|
|
|
42,747
|
|
|||
Below market lease, net
|
9.4
|
|
4,323
|
|
|
124
|
|
|
4,199
|
|
|||
Total
|
|
|
$
|
277,323
|
|
|
$
|
18,400
|
|
|
$
|
258,923
|
|
|
As of December 31, 2015
|
||||||||||||
|
Weighted-
|
|
|
|
|
|
|
||||||
|
Average
|
|
Gross
|
|
|
|
Net
|
||||||
|
Remaining
|
|
Carrying
|
Accumulated
|
Carrying
|
||||||||
|
Useful Life
|
|
Amount
|
Amortization
|
Value
|
||||||||
Corporate trade name
|
19.4
|
|
$
|
19,000
|
|
|
$
|
554
|
|
|
$
|
18,446
|
|
Customer relationships
|
24.4
|
|
120,000
|
|
|
2,797
|
|
|
117,203
|
|
|||
Technology
|
6.4
|
|
30,000
|
|
|
2,497
|
|
|
27,503
|
|
|||
Total
|
|
|
$
|
169,000
|
|
|
$
|
5,848
|
|
|
$
|
163,152
|
|
2017
|
$
|
19,027
|
|
2018
|
18,971
|
|
|
2019
|
19,065
|
|
|
2020
|
19,052
|
|
|
2021
|
18,086
|
|
|
Thereafter
|
164,722
|
|
|
Total
|
$
|
258,923
|
|
Carrying value
|
$
|
120,283
|
|
Unamortized discount
|
4,717
|
|
|
Principal amount
|
$
|
125,000
|
|
Remaining amortization period (years)
|
4.9
|
|
•
|
The timing of the exchanges and the price of the Class A shares at the time of the transaction, triggering a tax basis increase in the Company’s asset and a corresponding benefit to be realized under the TRA; and
|
•
|
The amount and timing of our taxable income - the Company will be required to pay
85%
of the tax savings as and when realized, if any. If the Company does not have taxable income, it will not be required to make payments under the TRA for that taxable year because no tax savings were actually realized.
|
Accrual at December 31, 2015
|
$
|
—
|
|
Abandonment expense
|
6,460
|
|
|
Abandonment amortization
|
(360
|
)
|
|
Accrual at December 31, 2016
|
$
|
6,100
|
|
2017
|
$
|
8,883
|
|
2018
|
8,694
|
|
|
2019
|
7,014
|
|
|
2020
|
6,964
|
|
|
2021
|
2,851
|
|
|
Thereafter
|
22,379
|
|
|
Total
|
$
|
56,785
|
|
2017
|
$
|
1,754
|
|
2018
|
1,501
|
|
|
2019
|
815
|
|
|
2020
|
809
|
|
|
2021
|
556
|
|
|
Thereafter
|
6,551
|
|
|
Total
|
$
|
11,986
|
|
|
Less
|
|
|
|
|
|
More
|
|
|
||||||||||
|
Than
|
|
1 to 3
|
|
3 to 5
|
|
Than
|
|
|
||||||||||
|
1 Year
|
|
Years
|
|
Years
|
|
5 Years
|
|
Total
|
||||||||||
Purchase obligations related to vendor contracts
|
$
|
2,276
|
|
|
$
|
393
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,669
|
|
|
For the Years Ended
|
||||
|
December 31,
|
||||
|
2016
|
|
2015
|
||
Customer A
|
19.6
|
%
|
|
*
|
|
Customer B
|
14.5
|
%
|
|
15.6
|
%
|
Customer C
|
12.7
|
%
|
|
11.2
|
%
|
Customer D
|
*
|
|
|
19.6
|
%
|
Customer E
|
*
|
|
|
14.1
|
%
|
Customer F
|
*
|
|
|
11.8
|
%
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Net income (loss)
|
$
|
(226,778
|
)
|
|
$
|
319,814
|
|
|
$
|
(25,246
|
)
|
Less:
|
|
|
|
|
|
||||||
Net income (loss) attributable to non-controlling interests
|
(67,036
|
)
|
|
(12,680
|
)
|
|
—
|
|
|||
Undeclared cumulative preferred dividends
|
—
|
|
|
2,184
|
|
|
5,141
|
|
|||
Redemption of preferred stock at amount in excess of carrying value
|
—
|
|
|
—
|
|
|
750
|
|
|||
Net income (loss) available for common shareholders - Basic
|
(159,742
|
)
|
|
330,310
|
|
|
(31,137
|
)
|
|||
Add:
|
|
|
|
|
|
||||||
Net income (loss) attributable to non-controlling interests
|
—
|
|
|
(12,680
|
)
|
|
—
|
|
|||
Undeclared cumulative preferred dividends converted during the period
|
—
|
|
|
2,184
|
|
|
—
|
|
|||
Net income (loss) available for common shareholders - Diluted
(1)(2)
|
$
|
(159,742
|
)
|
|
$
|
319,814
|
|
|
$
|
(31,137
|
)
|
|
|
|
|
|
|
||||||
Weighted-average common shares outstanding - Basic
|
45,031
|
|
|
25,129
|
|
|
2,314
|
|
|||
Dilutive effect of restricted stock and restricted stock units
|
—
|
|
|
17
|
|
|
—
|
|
|||
Dilutive effect of options
|
—
|
|
|
1,510
|
|
|
—
|
|
|||
Assumed conversion of convertible preferred stock at beginning-of-period
|
—
|
|
|
9,397
|
|
|
—
|
|
|||
Assumed conversion of Class B common shares to Class A common shares
|
—
|
|
|
10,083
|
|
|
—
|
|
|||
Weighted-average common shares outstanding - Diluted
(2)(3)
|
45,031
|
|
|
46,136
|
|
|
2,314
|
|
|||
|
|
|
|
|
|
||||||
Earnings (Loss) per Common Share
|
|
|
|
|
|
||||||
Basic
|
$
|
(3.55
|
)
|
|
$
|
13.14
|
|
|
$
|
(13.46
|
)
|
Diluted
|
(3.55
|
)
|
|
6.93
|
|
|
(13.46
|
)
|
(1)
|
For periods of net loss, net income (loss) available for common shareholders is the same for both basic and diluted purposes.
|
(2)
|
Each Class B common unit of Evolent Health LLC can be exchanged (together with a corresponding number of shares of our Class B common stock) for
one
share of our Class A common stock. As holders exchange their Class B common shares for Class A common shares, our interest in Evolent Health LLC will increase. Therefore, shares of our Class B common stock are not considered dilutive shares for the purposes of calculating our diluted earnings (loss) per common share as related adjustment to net income (loss) available for common shareholders would equally offset the additional shares, resulting in the same earnings (loss) per common share.
|
(3)
|
For periods of net loss, shares used in the earnings (loss) per common share calculation represent basic shares as using diluted shares would be anti-dilutive.
|
|
For the Years Ended December 31,
|
|||||||
|
2016
|
|
2015
|
|
2014
|
|||
Exchangeable Class B common stock
|
16,882
|
|
|
—
|
|
|
—
|
|
Convertible preferred stock
|
—
|
|
|
—
|
|
|
22,222
|
|
Restricted stock and RSUs
|
245
|
|
|
—
|
|
|
792
|
|
Stock options
|
1,973
|
|
|
—
|
|
|
—
|
|
Convertible senior notes
|
369
|
|
|
—
|
|
|
—
|
|
Total
|
19,469
|
|
|
—
|
|
|
23,014
|
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Award Type
|
|
|
|
||||
Stock options
|
$
|
15,647
|
|
|
$
|
8,913
|
|
Performance-based stock options
|
374
|
|
|
—
|
|
||
Restricted stock
|
—
|
|
|
4,875
|
|
||
RSUs
|
2,583
|
|
|
942
|
|
||
Acceleration of unvested equity awards
|
3,897
|
|
|
—
|
|
||
Total
|
$
|
22,501
|
|
|
$
|
14,730
|
|
|
|
|
|
||||
Line Item
|
|
|
|
||||
Cost of revenue
|
$
|
2,670
|
|
|
$
|
1,144
|
|
Selling, general and
|
|
|
|
||||
administrative expenses
|
19,831
|
|
|
13,586
|
|
||
Total
|
$
|
22,501
|
|
|
$
|
14,730
|
|
|
As of December 31, 2016
|
||||
|
|
|
Weighted-
|
||
|
|
|
Average
|
||
|
Expense
|
|
Period
|
||
Stock options
|
$
|
23,168
|
|
|
1.46
|
Performance-based stock options
|
1,415
|
|
|
3.17
|
|
RSUs
|
6,336
|
|
|
2.47
|
|
Total
|
$
|
30,919
|
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Weighted-average fair value
|
|
|
|
|
|
||||||
per option granted
|
$
|
4.69
|
|
|
$
|
10.41
|
|
|
$
|
7.48
|
|
Assumptions:
|
|
|
|
|
|
||||||
Expected term (in years)
|
6.25
|
|
|
6.25
|
|
|
6.25
|
|
|||
Expected volatility
|
45
|
%
|
|
45
|
%
|
|
35
|
%
|
|||
Risk-free interest rate
|
1.3 - 1.5%
|
|
|
1.4 - 1.8%
|
|
|
1.8 - 2.0%
|
|
|||
Dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|
|
|
Weighted-
|
|
|
|||||
|
|
|
Weighted-
|
|
Average
|
|
|
|||||
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|||||
|
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|||||
|
Shares
|
|
Price
|
|
Term
|
|
Value
|
|||||
Outstanding as of December 31, 2015
|
5,689,928
|
|
|
$
|
6.03
|
|
|
8.63
|
|
$
|
34,589
|
|
Granted
|
905,241
|
|
|
10.42
|
|
|
|
|
|
|||
Exercised
|
(220,722
|
)
|
|
5.70
|
|
|
|
|
|
|||
Forfeited
|
(369,102
|
)
|
|
10.32
|
|
|
|
|
|
|||
Outstanding as of December 31, 2016
|
6,005,345
|
|
|
$
|
6.44
|
|
|
7.83
|
|
$
|
50,193
|
|
|
|
|
|
|
|
|
|
|||||
Vested and expected to vest
|
|
|
|
|
|
|
|
|||||
after December 31, 2016
|
6,005,345
|
|
|
$
|
6.44
|
|
|
7.83
|
|
$
|
50,193
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at December 31, 2016
|
2,629,035
|
|
|
$
|
6.78
|
|
|
7.62
|
|
$
|
26,944
|
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of the Company’s Class A common stock on the NYSE is at least
$13.35
per share for a consecutive ninety day period;
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of the Company’s Class A common stock on the NYSE is at least
$16.43
per share for a consecutive ninety day period; and
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of the Company’s Class A common stock on the NYSE is at least
$19.51
per share for a consecutive ninety day period.
|
•
|
50%
of the shares subject to the option award will vest on March 1, 2019, and
|
•
|
50%
of the shares subject to the option award will vest on March 1, 2020.
|
|
|
|
Weighted-
|
|||
|
|
|
Average
|
|||
|
|
|
Grant-Date
|
|||
|
Shares
|
|
Fair Value
|
|||
Outstanding as of December 31, 2015
|
333,354
|
|
|
$
|
16.84
|
|
Granted
|
473,944
|
|
|
11.60
|
|
|
Forfeited
|
(81,324
|
)
|
|
15.19
|
|
|
Vested
|
(107,693
|
)
|
|
16.68
|
|
|
Outstanding as of December 31, 2016
|
618,281
|
|
|
$
|
13.07
|
|
|
|
|
|
||||
|
For the Years Ended December 31,
|
||||||
|
2016
|
|
2015
|
||||
Current
|
|
|
|
||||
Federal
|
$
|
—
|
|
|
$
|
15
|
|
State and local
|
—
|
|
|
—
|
|
||
Total current tax expense
|
—
|
|
|
15
|
|
||
Deferred
|
|
|
|
||||
Federal
|
(9,708
|
)
|
|
7,092
|
|
||
State and local
|
(1,138
|
)
|
|
1,166
|
|
||
Total deferred tax expense
|
(10,846
|
)
|
|
8,258
|
|
||
Change in valuation allowance
|
91
|
|
|
15,202
|
|
||
Total tax expense (benefit)
|
$
|
(10,755
|
)
|
|
$
|
23,475
|
|
|
For the Years Ended December 31,
|
|||||||
|
2016
|
|
2015
|
|
2014
|
|||
U.S. statutory tax rate
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
U.S. state income taxes, net of U.S. federal tax benefit
|
4.0
|
%
|
|
4.9
|
%
|
|
4.0
|
%
|
Change in valuation allowance
|
(0.1
|
)%
|
|
4.4
|
%
|
|
(26.5
|
)%
|
Remeasurement gain
|
—
|
%
|
|
(40.1
|
)%
|
|
—
|
%
|
Non-deductible stock-based compensation expense
|
—
|
%
|
|
1.0
|
%
|
|
(11.0
|
)%
|
Goodwill impairment
|
(18.7
|
)%
|
|
—
|
%
|
|
—
|
%
|
Gain on contribution
|
(5.0
|
)%
|
|
—
|
%
|
|
—
|
%
|
Non-controlling interest
|
(11.0
|
)%
|
|
1.4
|
%
|
|
—
|
%
|
Other, net
|
0.3
|
%
|
|
0.2
|
%
|
|
(1.5
|
)%
|
Effective rate
|
4.5
|
%
|
|
6.8
|
%
|
|
—
|
%
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Deferred Tax Assets
|
|
|
|
||||
Start-up and organizational costs
|
$
|
321
|
|
|
$
|
362
|
|
Internally developed software costs
|
7,137
|
|
|
8,085
|
|
||
Net operating loss carryforwards
|
60,076
|
|
|
39,717
|
|
||
Other
|
509
|
|
|
521
|
|
||
Subtotal
|
68,043
|
|
|
48,685
|
|
||
Valuation allowance
|
(26,376
|
)
|
|
(19,974
|
)
|
||
Total deferred tax assets
|
41,667
|
|
|
28,711
|
|
||
|
|
|
|
||||
Deferred Tax Liabilities
|
|
|
|
||||
Equity-method investment
|
62,513
|
|
|
50,029
|
|
||
Total deferred tax liabilities
|
62,513
|
|
|
50,029
|
|
||
Net deferred tax assets (liabilities)
|
$
|
(20,846
|
)
|
|
$
|
(21,318
|
)
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Balance at beginning-of-year
|
$
|
19,974
|
|
|
$
|
6,914
|
|
|
$
|
98
|
|
Charged to costs and expenses
|
91
|
|
|
15,202
|
|
|
6,816
|
|
|||
Charged to other accounts
(1)
|
6,311
|
|
|
(2,142
|
)
|
|
—
|
|
|||
Balance at end-of-year
|
$
|
26,376
|
|
|
$
|
19,974
|
|
|
$
|
6,914
|
|
(1)
|
Amounts charged to other accounts includes an increase of
$6.3 million
and a decrease of
$2.1 million
charged to additional paid-in-capital for the years ended
December 31, 2016
and
2015
, respectively.
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2015
(1)
|
|
2014
|
||||
Total revenue
|
$
|
61,814
|
|
|
$
|
100,888
|
|
Cost of revenue (exclusive of
|
|
|
|
||||
depreciation and amortization expenses)
|
44,839
|
|
|
73,122
|
|
||
Gross profit
|
16,975
|
|
|
27,766
|
|
||
Operating income (loss)
|
(44,119
|
)
|
|
(52,449
|
)
|
||
Net income (loss)
|
(44,079
|
)
|
|
(52,263
|
)
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Non-controlling interests as of beginning-of-year
|
$
|
285,238
|
|
|
$
|
—
|
|
Cumulative-effect adjustment from adoption
|
|
|
|
||||
of new accounting principle
|
(139
|
)
|
|
—
|
|
||
Estimated fair value non-controlling interests as a result of the
|
|
|
|
||||
Offering Reorganization
|
—
|
|
|
332,793
|
|
||
Decrease in non-controlling interests as a result of the merger
|
|
|
|
||||
of the TPG affiliate with and into Evolent Health, Inc.
|
—
|
|
|
(34,875
|
)
|
||
Decrease in non-controlling interests as a result of the exchange
|
|
|
|
||||
of Class B common stock for Class A common stock as
|
|
|
|
||||
part of the Secondary Offering
|
(28,220
|
)
|
|
—
|
|
||
Reclassification of non-controlling interests
|
19,745
|
|
|
—
|
|
||
Net income (loss) attributable to non-controlling interests
|
(67,036
|
)
|
|
(12,680
|
)
|
||
Non-controlling interests as of end-of-year
|
$
|
209,588
|
|
|
$
|
285,238
|
|
•
|
Level 1 - inputs to the valuation methodology are quoted prices available in active markets for identical instruments as of the reporting date;
|
•
|
Level 2 - inputs to the valuation methodology are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date and the fair value can be determined through the use of models or other valuation methodologies; and
|
•
|
Level 3 - inputs to the valuation methodology are unobservable inputs in situations where there is little or no market activity for the asset or liability.
|
|
As of December 31, 2016
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
(1)
|
$
|
1,128
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Contingent consideration
(2)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,300
|
|
|
$
|
8,300
|
|
|
As of December 31, 2015
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
(1)
|
$
|
122,328
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
122,328
|
|
Balance as of beginning of year
|
$
|
—
|
|
Additions
|
10,386
|
|
|
Settlements
|
—
|
|
|
Realized and unrealized (gains) losses, net
|
(2,086
|
)
|
|
Balance as of end of year
|
$
|
8,300
|
|
|
Fair
|
|
Valuation
|
|
Significant
|
|
Assumption or
|
|
|||
|
Value
|
|
Technique
|
|
Unobservable Inputs
|
|
Input Ranges
|
|
|||
Contingent consideration
(1)
|
$
|
8,300
|
|
|
Real options approach
|
|
Risk-adjusted recurring revenue CAGR
|
|
97.0
|
%
|
(2)
|
|
|
|
|
|
Discount rate/time value
|
|
2.5% - 4.5%
|
|
|
|
1st
Quarter (1) |
|
2nd
Quarter |
|
3rd
Quarter |
|
4th
Quarter |
||||||||
2016
|
|
|
|
|
|
|
|
||||||||
Total revenue
|
$
|
49,449
|
|
|
$
|
56,518
|
|
|
$
|
60,210
|
|
|
$
|
88,011
|
|
Total operating expenses
|
224,527
|
|
|
69,147
|
|
|
76,049
|
|
|
121,884
|
|
||||
Net income (loss)
|
(173,811
|
)
|
|
(11,999
|
)
|
|
(15,775
|
)
|
|
(25,193
|
)
|
||||
Net income (loss) attributable to non-controlling interests
|
(51,071
|
)
|
|
(3,612
|
)
|
|
(4,567
|
)
|
|
(7,786
|
)
|
||||
Net income (loss) attributable to Evolent Health, Inc.
|
(122,740
|
)
|
|
(8,387
|
)
|
|
(11,208
|
)
|
|
(17,407
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share
(2)
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(2.91
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.26
|
)
|
|
$
|
(0.33
|
)
|
Diluted
|
(2.91
|
)
|
|
(0.20
|
)
|
|
(0.26
|
)
|
|
(0.33
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
2015
|
|
|
|
|
|
|
|
||||||||
Total revenue
|
$
|
—
|
|
|
$
|
10,414
|
|
|
$
|
40,406
|
|
|
$
|
46,058
|
|
Total operating expenses
|
—
|
|
|
21,953
|
|
|
57,652
|
|
|
60,245
|
|
||||
Net income (loss)
|
(11,319
|
)
|
|
356,488
|
|
|
(17,088
|
)
|
|
(8,267
|
)
|
||||
Net income (loss) attributable to non-controlling interests
|
—
|
|
|
(3,424
|
)
|
|
(5,108
|
)
|
|
(4,148
|
)
|
||||
Net income (loss) attributable to Evolent Health, Inc.
|
(11,319
|
)
|
|
359,912
|
|
|
(11,980
|
)
|
|
(4,119
|
)
|
||||
|
|
|
|
|
|
|
|
||||||||
Earnings (loss) per common share
|
|
|
|
|
|
|
|
||||||||
Basic
|
$
|
(4.22
|
)
|
|
$
|
25.69
|
|
|
$
|
(0.29
|
)
|
|
$
|
(0.10
|
)
|
Diluted
|
(4.22
|
)
|
|
9.73
|
|
|
(0.29
|
)
|
|
(0.10
|
)
|
(1)
|
The following financial statements of the registrant and report of independent registered public accounting firm are included of Item 8 hereof:
|
(2)
|
The audited financial statements of Evolent Health LLC are provided as Exhibit 99.1 and incorporated herein by reference.
|
(3)
|
All financial statement schedules for which provision is made in the applicable accounting regulations of the Securities and Exchange Commission either have been included in the Financial Statements, are not required under the related instructions, or are not applicable and therefore have been omitted.
|
(4)
|
The Exhibits are listed in the Index to Exhibits beginning on page E-1, which is incorporated herein by reference.
|
|
Evolent Health, Inc.
|
|
|
|
|
By:
|
/s/ Nicholas McGrane
|
|
Name:
|
Nicholas McGrane
|
|
Title:
|
Chief Financial Officer
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/ Frank Williams
|
|
Chief Executive Officer and Director
|
|
March 2, 2017
|
Frank Williams
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Nicholas McGrane
|
|
Chief Financial Officer
|
|
March 2, 2017
|
Nicholas McGrane
|
|
(Principal Financial Officer)
|
|
|
|
|
|
|
|
/s/ Lydia Stone
|
|
Corporate Controller
|
|
March 2, 2017
|
Lydia Stone
|
|
(Principal Accounting Officer)
|
|
|
|
|
|
|
|
/s/ David Farner
|
|
Director
|
|
March 2, 2017
|
David Farner
|
|
|
|
|
|
|
|
|
|
/s/ Bruce Felt
|
|
Director
|
|
March 2, 2017
|
Bruce Felt
|
|
|
|
|
|
|
|
|
|
/s/ Matthew Hobart
|
|
Director
|
|
March 2, 2017
|
Matthew Hobart
|
|
|
|
|
|
|
|
|
|
/s/ Diane Holder
|
|
Director
|
|
March 2, 2017
|
Diane Holder
|
|
|
|
|
|
|
|
|
|
/s/ Michael Kirshbaum
|
|
Director
|
|
March 2, 2017
|
Michael Kirshbaum
|
|
|
|
|
|
|
|
|
|
/s/ Michael D’Amato
|
|
Director
|
|
March 2, 2017
|
Michael D’Amato
|
|
|
|
|
|
|
|
|
|
/s/ Norman Payson
|
|
Director
|
|
March 2, 2017
|
Norman Payson, MD
|
|
|
|
|
|
|
|
|
|
/s/ Kenneth Samet
|
|
Director
|
|
March 2, 2017
|
Kenneth Samet
|
|
|
|
|
|
|
|
|
|
/s/ Cheryl Scott
|
|
Director
|
|
March 2, 2017
|
Cheryl Scott
|
|
|
|
|
2.1*
|
|
Agreement and Plan of Merger, dated July 12, 2016, by and among Evolent Health, Inc., Electra Merger Sub, LLC,
|
|
|
Valence Health, Inc. and North Bridge Growth Management Company LLC and Philip Kamp, in their capacity
|
|
|
as the Securityholders’ Representative, filed as Exhibit 2.1 to the Company’s Report on Form 8-K filed with
|
|
|
the SEC on July 14, 2016, and incorporated herein by reference
|
2.2*
|
|
First Amendment to Agreement and Plan of Merger, dated October 3, 2016, by and among Evolent Health, Inc.,
|
|
|
Electra Merger Sub, LLC, Valence Health, Inc. and North Bridge Growth Management Company LLC and
|
|
|
Philip Kamp, in their capacity as securityholders’ representative, filed as Exhibit 2.2 to the Company’s Report on
|
|
|
Form 8-K filed with the SEC on October 3, 2016, and incorporated herein by reference
|
3.1
|
|
Second Amended and Restated Certificate of Incorporation of Evolent Health, Inc., filed as Exhibit 3.1 to the
|
|
|
Company’s Report on Form 8-K filed with the SEC on June 15, 2016, and incorporated herein by reference
|
3.2
|
|
Second Amended and Restated By-laws of Evolent Health, Inc., filed as Exhibit 3.1 to the Company’s Report on
|
|
|
Form 8-K filed with the SEC on May 6, 2016, and incorporated herein by reference
|
4.1
|
|
Form of Class A common stock certificate, filed as Exhibit 4.1 to Amendment No. 1 to the Company’s Registration
|
|
|
Statement on Form S-1 filed with the SEC on May 18, 2015, and incorporated herein by reference
|
4.2
|
|
Registration Rights Agreement, dated as of June 4, 2015, by and among Evolent Health, Inc., TPG Growth II BDH,
|
|
|
L.P., TPG Eagle Holdings, L.P., UPMC, The Advisory Board Company and Ptolemy Capital, LLC, filed as
|
|
|
Exhibit 4.1 to the Company’s Report on Form 8-K filed with the SEC on June 10, 2015,
|
|
|
and incorporated herein by reference
|
4.3
|
|
Indenture dated as of December 5, 2016, between Evolent Health, Inc. and U.S. Bank National Association, as
|
|
|
trustee, filed as Exhibit 4.1 to the Company’s Report on Form 8-K filed with the SEC on December 5, 2016,
|
|
|
and incorporated herein by reference
|
4.4
|
|
Form of 2.00% Convertible Senior Notes due 2021, filed as Exhibit 4.2 to the Company’s Report on Form 8-K
|
|
|
filed with the SEC on December 5, 2016, and incorporated herein by reference
|
10.1
|
|
Third Amended and Restated Operating Agreement of Evolent Health LLC, dated as of June 4, 2015,
|
|
|
filed as Exhibit 10.3 to the Company’s Report on Form 8-K filed with the SEC on June 10, 2015,
|
|
|
and incorporated herein by reference
|
10.2
|
|
Income Tax Receivables Agreement, dated as of June 4, 2015, by and among Evolent Health, Inc.,
|
|
|
Evolent Health LLC and certain stockholders of Evolent Health, Inc., filed as Exhibit 10.4 to
|
|
|
the Company’s Report on Form 8-K filed with the SEC on June 10, 2015, and incorporated herein by reference
|
10.3
|
|
Exchange Agreement, dated June 4, 2015, by and among Evolent Health, Inc., Evolent Health LLC,
|
|
|
TPG Eagle Holdings, L.P., The Advisory Board Company and Ptolemy Capital, LLC, filed as Exhibit 10.2
|
|
|
to the Company’s Report on Form 8-K filed with the SEC on June 10, 2015, and incorporated herein by reference
|
10.4
|
|
Amended and Restated Master Investors’ Rights Agreement among Evolent Health Holdings, Inc., Evolent Health
|
|
|
LLC and the Investors named therein, dated as of January 6, 2014, filed as Exhibit 10.6 to the Company’s
|
|
|
Registration Statement on Form S-1 filed with the SEC on May 5, 2015, and incorporated herein by reference
|
10.5
|
|
Stockholders Agreement, dated as of June 4, 2015, by and among Evolent Health, Inc., TPG Growth II BDH, L.P.,
|
|
|
TPG Eagle Holdings, L.P., UPMC and The Advisory Board Company, filed as Exhibit 10.1 to the
|
|
|
Company’s Report on Form 8-K filed with the SEC on June 10, 2015, and incorporated herein by reference
|
10.6+
|
|
VPHealth, Inc. 2011 Equity Incentive Plan, filed as Exhibit 10.8 to the Company’s Registration Statement
|
|
|
on Form S-1 filed with the SEC on May 5, 2015, and incorporated herein by reference
|
10.7+
|
|
Amendment No. 1 to the Evolent Health, Inc. 2011 Equity Incentive Plan, filed as Exhibit 10.9 to the Company’s
|
|
|
Registration Statement on Form S-1 filed with the SEC on May 5, 2015, and incorporated herein by reference
|
10.8+
|
|
Evolent Health, Inc. 2015 Omnibus Equity Incentive Plan, filed as Exhibit 10.9 to Amendment No. 1 to the
|
|
|
Company’s Registration Statement on Form S-1 filed with the SEC on May 18, 2015, and
|
|
|
incorporated herein by reference
|
10.9+
|
|
Form of Executive Officer Option Award Agreement under the Evolent Health, Inc. 2015 Omnibus Incentive
|
|
|
Compensation Plan, filed as Exhibit 10.5 to the Company’s Report on Form 8-K filed with the SEC on
|
|
|
June 10, 2015, and incorporated herein by reference
|
10.10+
|
|
Form of Executive Officer Restricted Stock Unit Award Agreement under the Evolent Health, Inc. 2015 Omnibus
|
|
|
Incentive Compensation Plan, filed as Exhibit 10.6 to the Company’s Report on Form 8-K filed
|
|
|
with the SEC on June 10, 2015, and incorporated herein by reference
|
10.11+
|
|
Form of Non-Employee Director Restricted Stock Unit Award Agreement under the Evolent Health, Inc.,
|
|
|
2015 Omnibus Incentive Compensation Plan, filed as Exhibit 10.7 to the Company’s Report on Form 8-K
|
Legal Name
|
|
Jurisdiction of Organization
|
Evolent Health LLC
|
|
Delaware
|
Valence Health, LLC
|
|
Delaware
|
Aldera Holdings, LLC
|
|
Delaware
|
Evolent Assurance Solutions, LLC
|
|
Vermont
|
1.
|
I have reviewed this Annual Report on Form 10-K of Evolent Health, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
March 2, 2017
|
/s/ Frank Williams
|
|
|
|
Name: Frank Williams
|
|
|
|
Title: Chief Executive Officer
|
|
1.
|
I have reviewed this Annual Report on Form 10-K of Evolent Health, Inc.;
|
2.
|
Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report;
|
3.
|
Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;
|
4.
|
The registrant’s other certifying officers and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have:
|
a.
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
b.
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
c.
|
Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
d.
|
Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the registrant’s most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected or is reasonably likely to materially affect the registrant’s internal control over financial reporting; and
|
5.
|
The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions):
|
a.
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information; and
|
b.
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s internal control over financial reporting.
|
Dated:
|
March 2, 2017
|
/s/ Nicholas McGrane
|
|
|
|
Name: Nicholas McGrane
|
|
|
|
Title: Chief Financial Officer
|
|
1.
|
The Annual Report on Form 10-K of the Company for the year ended
December 31, 2016
(the “Report”), fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated:
|
March 2, 2017
|
/s/ Frank Williams
|
|
|
|
Name: Frank Williams
|
|
|
|
Title: Chief Executive Officer
|
|
1.
|
The Annual Report on Form 10-K of the Company for the year ended
December 31, 2016
(the “Report”), fully complies with the requirements of Section 13(a) of the Securities Exchange Act of 1934 (15 U.S.C. 78m); and
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
Dated:
|
March 2, 2017
|
/s/ Nicholas McGrane
|
|
|
|
Name: Nicholas McGrane
|
|
|
|
Title: Chief Financial Officer
|
|
|
Page
|
|
Successor
|
||||||
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
23,313
|
|
|
$
|
145,726
|
|
Restricted cash and restricted investments
|
34,416
|
|
|
4,703
|
|
||
Accounts receivable, net (amounts related to affiliates: 2016 - $8,258; 2015 - $10,185)
|
40,635
|
|
|
20,381
|
|
||
Prepaid expenses and other current assets (amounts related to affiliates: 2016 - $4,507; 2015 - $1,220)
|
11,011
|
|
|
4,208
|
|
||
Investments, at amortized cost
|
44,341
|
|
|
9,445
|
|
||
Total current assets
|
153,716
|
|
|
184,463
|
|
||
Restricted cash and restricted investments
|
6,000
|
|
|
1,582
|
|
||
Investments, at amortized cost
|
—
|
|
|
44,618
|
|
||
Investments in and advances to affiliate
|
2,159
|
|
|
—
|
|
||
Property and equipment, net
|
31,179
|
|
|
12,796
|
|
||
Prepaid expenses and other non-current assets
|
10,043
|
|
|
—
|
|
||
Intangible assets, net
|
258,923
|
|
|
163,152
|
|
||
Goodwill
|
613,253
|
|
|
608,903
|
|
||
Total assets
|
$
|
1,075,273
|
|
|
$
|
1,015,514
|
|
|
|
|
|
||||
LIABILITIES AND MEMBERS’ EQUITY
|
|
|
|
||||
Liabilities
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable (amounts related to affiliates: 2016 - $13,480; 2015 - $13,311)
|
$
|
43,892
|
|
|
$
|
16,699
|
|
Accrued liabilities (amounts related to affiliates: 2016 - $3,211; 2015 - $828)
|
29,160
|
|
|
6,047
|
|
||
Accrued compensation and employee benefits
|
38,394
|
|
|
21,925
|
|
||
Deferred revenue
|
20,481
|
|
|
14,835
|
|
||
Total current liabilities
|
131,927
|
|
|
59,506
|
|
||
Long-term debt, net of discount
|
9,160
|
|
|
—
|
|
||
Other long-term liabilities
|
14,655
|
|
|
111
|
|
||
Total liabilities
|
155,742
|
|
|
59,617
|
|
||
|
|
|
|
||||
Commitments and Contingencies (See Note 9)
|
|
|
|
||||
|
|
|
|
||||
Members' Equity
|
|
|
|
||||
Class A common units - Unlimited units authorized as of December 31, 2016 and 2015;
|
|
|
|
||||
52,586,899 and 41,491,498 units issued and outstanding as of December 31, 2016 and 2015, respectively
|
709,943
|
|
|
670,659
|
|
||
Class B common units - 100,000,000 units authorized as of December 31, 2016 and 2015;
|
|
|
|
||||
15,346,981 and 17,524,596 units issued and outstanding as of December 31, 2016 and 2015, respectively
|
209,588
|
|
|
285,238
|
|
||
Total members' equity
|
919,531
|
|
|
955,897
|
|
||
Total liabilities and members' equity
|
$
|
1,075,273
|
|
|
$
|
1,015,514
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
For the year ended
|
|
For the period
|
|
|
For the period
|
|
For the year ended
|
||||||||
|
December 31,
|
|
June 4, 2015 -
|
|
|
January 1, 2015
|
|
December 31,
|
||||||||
|
2016
|
|
December 31, 2015
|
|
|
- June 3, 2015
|
|
2014
|
||||||||
Revenue
|
|
|
|
|
|
|
|
|
||||||||
Transformation
(1)
|
$
|
38,320
|
|
|
$
|
19,906
|
|
|
|
$
|
15,755
|
|
|
$
|
36,289
|
|
Platform and operations
(1)
|
215,868
|
|
|
76,972
|
|
|
|
46,059
|
|
|
64,599
|
|
||||
Total revenue
|
254,188
|
|
|
96,878
|
|
|
|
61,814
|
|
|
100,888
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Expenses
|
|
|
|
|
|
|
|
|
||||||||
Cost of revenue (exclusive of depreciation and amortization
|
|
|
|
|
|
|
|
|
||||||||
expenses presented separately below)
(1)
|
155,177
|
|
|
57,398
|
|
|
|
44,839
|
|
|
73,122
|
|
||||
Selling, general and administrative expenses
(1)
|
160,692
|
|
|
75,286
|
|
|
|
58,457
|
|
|
76,521
|
|
||||
Depreciation and amortization expenses
|
17,224
|
|
|
7,166
|
|
|
|
2,637
|
|
|
3,694
|
|
||||
Goodwill impairment
|
160,600
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
(Gain) loss on change in fair value of contingent consideration
|
(2,086
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Total operating expenses
|
491,607
|
|
|
139,850
|
|
|
|
105,933
|
|
|
153,337
|
|
||||
Operating income (loss)
|
(237,419
|
)
|
|
(42,972
|
)
|
|
|
(44,119
|
)
|
|
(52,449
|
)
|
||||
Interest income (expense), net
|
723
|
|
|
293
|
|
|
|
38
|
|
|
195
|
|
||||
Other income (expense), net
|
4
|
|
|
—
|
|
|
|
2
|
|
|
(9
|
)
|
||||
Income (loss) from affiliate
|
(841
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Net income (loss)
|
$
|
(237,533
|
)
|
|
$
|
(42,679
|
)
|
|
|
$
|
(44,079
|
)
|
|
$
|
(52,263
|
)
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
For the year ended
|
|
For the period
|
|
|
For the period
|
|
For the year ended
|
||||||||
|
December 31,
|
|
June 4, 2015 -
|
|
|
January 1, 2015 -
|
|
December 31,
|
||||||||
|
2016
|
|
December 31, 2015
|
|
|
June 3, 2015
|
|
2014
|
||||||||
Cash Flows from Operating Activities
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
(237,533
|
)
|
|
$
|
(42,679
|
)
|
|
|
$
|
(44,079
|
)
|
|
$
|
(52,263
|
)
|
Adjustments to reconcile net income (loss) to net cash provided
|
|
|
|
|
|
|
|
|
||||||||
by (used in) operating activities:
|
|
|
|
|
|
|
|
|
||||||||
Gain on change in fair value of contingent liability
|
(2,086
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Loss from lease abandonment
|
6,456
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
(Income) loss from affiliate
|
841
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Depreciation and amortization expenses
|
17,224
|
|
|
7,166
|
|
|
|
2,637
|
|
|
3,694
|
|
||||
Goodwill impairment
|
160,600
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Stock-based compensation expense
|
18,604
|
|
|
14,730
|
|
|
|
21,738
|
|
|
11,091
|
|
||||
Acceleration of unvested equity awards for Valence employees
|
3,897
|
|
|
|
|
|
|
|
|
|||||||
Other
|
802
|
|
|
157
|
|
|
|
(79
|
)
|
|
48
|
|
||||
Changes in assets and liabilities, net of acquisitions:
|
|
|
|
|
|
|
|
|
||||||||
Accounts receivables, net
|
(11,044
|
)
|
|
11,756
|
|
|
|
(22,660
|
)
|
|
1,043
|
|
||||
Prepaid expenses and other current assets
|
(9,968
|
)
|
|
(2,036
|
)
|
|
|
(103
|
)
|
|
(405
|
)
|
||||
Other non-current assets
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,751
|
|
||||
Accounts payable
|
(6,371
|
)
|
|
2,764
|
|
|
|
5,999
|
|
|
5,547
|
|
||||
Accrued liabilities
|
16,197
|
|
|
(3,788
|
)
|
|
|
7,494
|
|
|
392
|
|
||||
Accrued compensation and employee benefits
|
6,664
|
|
|
11,402
|
|
|
|
(4,936
|
)
|
|
7,468
|
|
||||
Deferred revenue
|
1,200
|
|
|
(17,998
|
)
|
|
|
14,490
|
|
|
6,882
|
|
||||
Other current liabilities
|
—
|
|
|
(56
|
)
|
|
|
(395
|
)
|
|
217
|
|
||||
Other long-term liabilities
|
(153
|
)
|
|
114
|
|
|
|
—
|
|
|
2,414
|
|
||||
Net cash provided by (used in) operating activities
|
(34,670
|
)
|
|
(18,468
|
)
|
|
|
(19,894
|
)
|
|
(12,121
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
||||||||
Cash paid for parent company contribution of assets
|
(82,560
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Purchases of investments
|
—
|
|
|
(54,234
|
)
|
|
|
8,240
|
|
|
(56,169
|
)
|
||||
Investments in and advances to affiliates
|
(3,000
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Maturities and sales of investments
|
9,379
|
|
|
4,000
|
|
|
|
14,350
|
|
|
32,000
|
|
||||
Purchases of property and equipment
|
(15,526
|
)
|
|
(6,515
|
)
|
|
|
(4,337
|
)
|
|
(11,034
|
)
|
||||
Change in restricted cash and restricted investments
|
(6,090
|
)
|
|
—
|
|
|
|
—
|
|
|
(3,576
|
)
|
||||
Net cash provided by (used in) investing activities
|
(97,797
|
)
|
|
(56,749
|
)
|
|
|
18,253
|
|
|
(38,779
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
||||||||
Proceeds from sale of Class A units to parent
|
—
|
|
|
209,087
|
|
|
|
—
|
|
|
47
|
|
||||
Proceeds from issuance of Class A units to parent upon
|
|
|
|
|
|
|
|
|
||||||||
exercise of stock options
|
1,259
|
|
|
152
|
|
|
|
—
|
|
|
—
|
|
||||
Proceeds from issuance of Series B-1 preferred units, net
|
—
|
|
|
—
|
|
|
|
—
|
|
|
961
|
|
||||
Proceeds from issuance of 2021 Mirror Notes, net of issuance costs
|
9,160
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Payments of deferred offering costs
|
—
|
|
|
(1,361
|
)
|
|
|
(428
|
)
|
|
(1,365
|
)
|
||||
Purchase of Series A preferred units
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(1,500
|
)
|
||||
Taxes withheld for vesting of restricted stock units
|
(365
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Net cash provided by (used in) financing activities
|
10,054
|
|
|
207,878
|
|
|
|
(428
|
)
|
|
(1,857
|
)
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Net increase (decrease) in cash and cash equivalents
|
(122,413
|
)
|
|
132,661
|
|
|
|
(2,069
|
)
|
|
(52,757
|
)
|
||||
Cash and cash equivalents as of beginning-of-period
|
145,726
|
|
|
13,065
|
|
|
|
15,134
|
|
|
67,891
|
|
||||
Cash and cash equivalents as of end-of-period
|
$
|
23,313
|
|
|
$
|
145,726
|
|
|
|
$
|
13,065
|
|
|
$
|
15,134
|
|
|
|
|
|
|
|
|
|
|
||||||||
Supplemental Disclosure of Non-cash Investing and Financing Activity
|
|
|
|
|
|
|
|
|||||||||
Non-cash transfer of deferred offering costs to members’ equity
|
$
|
—
|
|
|
$
|
3,154
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Non-cash issuance of Class A common units
|
177,805
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Non-cash transfer from prepaid expenses to deferred offering costs
|
—
|
|
|
|
|
|
300
|
|
|
|
||||||
Accrued deferred offering costs
|
—
|
|
|
—
|
|
|
|
1,361
|
|
|
196
|
|
||||
Non-cash Valence tax withholdings
|
1,148
|
|
|
|
|
|
|
|
|
|||||||
Non-cash deferred financing costs payable
|
1,036
|
|
|
|
|
|
|
|
|
|||||||
Non-cash contribution of common stock to Evolent Health LLC
|
|
|
|
|
|
|
|
|
||||||||
prior to the Offering Reorganization
|
—
|
|
|
—
|
|
|
|
21,810
|
|
|
—
|
|
||||
Accrued property and equipment purchases
|
446
|
|
|
—
|
|
|
|
—
|
|
|
96
|
|
||||
Non-cash issuance of series B-1 preferred units
|
—
|
|
|
—
|
|
|
|
—
|
|
|
593
|
|
||||
Non-cash settlement of accounts payable through issuance of
|
|
|
|
|
|
|
|
|
||||||||
Class A common units
|
—
|
|
|
—
|
|
|
|
—
|
|
|
279
|
|
||||
Effects of the Secondary Offering
|
|
|
|
|
|
|
|
|
||||||||
Decrease in Class B common units as a result of the Secondary Exchange
|
28,220
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
|
Redeemable Preferred Units
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
Redeemable
|
|
Series A
|
|
Series B
|
|
Class A
|
|
Class B non-voting
|
|
Total
|
||||||||||||||||||||||||||||||||
|
|
Series B
|
|
Series B-1
|
Preferred
|
|
Preferred Units
|
|
Preferred Units
|
|
Common Units
|
|
Common Units
|
|
Members’
|
||||||||||||||||||||||||||||||||||||
Predecessor
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Interests
|
||||||||||||||||||||||
Balance as of December 31, 2013
|
|
14,368
|
|
|
$
|
38,251
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
38,251
|
|
|
|
15,600
|
|
|
$
|
—
|
|
|
11,676
|
|
|
$
|
31,044
|
|
|
3,824
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
31,044
|
|
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
11,091
|
|
|
—
|
|
|
—
|
|
|
11,091
|
|
||||||||
Repurchase of preferred units
|
|
—
|
|
|
(828
|
)
|
|
—
|
|
|
—
|
|
|
(828
|
)
|
|
|
(300
|
)
|
|
—
|
|
|
—
|
|
|
(672
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(672
|
)
|
||||||||
Issuance of Series B-1 preferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
units, net of expenses
|
|
—
|
|
|
—
|
|
|
360
|
|
|
1,554
|
|
|
1,554
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Forfeiture of restricted stock
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(48
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||||
Issuance of common units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
to Evolent Health Holdings Inc.
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
47
|
|
|
—
|
|
|
—
|
|
|
47
|
|
||||||||
Non-cash issuance of common units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
to Evolent Health Holdings Inc.
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
260
|
|
|
279
|
|
|
—
|
|
|
—
|
|
|
279
|
|
||||||||
Net income (loss)
|
|
|
|
(21,689
|
)
|
|
|
|
(1,554
|
)
|
|
(23,243
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,603
|
)
|
|
—
|
|
|
(11,417
|
)
|
|
—
|
|
|
—
|
|
|
(29,020
|
)
|
||||||||||
Balance as of December 31, 2014
|
|
14,368
|
|
|
15,734
|
|
|
360
|
|
|
—
|
|
|
15,734
|
|
|
|
15,300
|
|
|
—
|
|
|
11,676
|
|
|
12,769
|
|
|
4,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12,769
|
|
||||||||
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
21,810
|
|
|
—
|
|
|
—
|
|
|
21,810
|
|
||||||||
Net income (loss)
|
|
—
|
|
|
(12,293
|
)
|
|
—
|
|
|
—
|
|
|
(12,293
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,976
|
)
|
|
—
|
|
|
(21,810
|
)
|
|
—
|
|
|
—
|
|
|
(31,786
|
)
|
||||||||
Balance as of June 3, 2015
|
|
14,368
|
|
|
3,441
|
|
|
360
|
|
|
—
|
|
|
3,441
|
|
|
|
15,300
|
|
|
—
|
|
|
11,676
|
|
|
2,793
|
|
|
4,048
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,793
|
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Successor
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Opening members’ equity as a result
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
of the Offering Reorganization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
28,227
|
|
|
479,843
|
|
|
17,525
|
|
|
297,918
|
|
|
777,761
|
|
||||||||
Issuance of Class A common units
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
to Evolent Health, Inc.
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
13,225
|
|
|
205,933
|
|
|
—
|
|
|
—
|
|
|
205,933
|
|
||||||||
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,730
|
|
|
—
|
|
|
—
|
|
|
14,730
|
|
||||||||
Issuance of common units to Evolent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Health, Inc. for equity exercise
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
39
|
|
|
152
|
|
|
—
|
|
|
—
|
|
|
152
|
|
||||||||
Net income (loss) subsequent to the
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Offering Reorganization
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(29,999
|
)
|
|
—
|
|
|
(12,680
|
)
|
|
(42,679
|
)
|
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Balance as of December 31, 2015
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
41,491
|
|
|
670,659
|
|
|
17,525
|
|
|
285,238
|
|
|
955,897
|
|
||||||||
Cumulative-effect adjustment from
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
adoption of new accounting principle
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
139
|
|
|
—
|
|
|
(139
|
)
|
|
—
|
|
||||||||
Stock-based compensation expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
16,147
|
|
|
—
|
|
|
—
|
|
|
16,147
|
|
||||||||
Acceleration of unvested equity awards
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
for Valence Health employees
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162
|
|
|
3,897
|
|
|
—
|
|
|
—
|
|
|
3,897
|
|
||||||||
Issuance of common units to Evolent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Health, Inc. for equity exercise
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
221
|
|
|
1,259
|
|
|
—
|
|
|
—
|
|
|
1,259
|
|
||||||||
Issuance of common units to Evolent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Health, Inc. for vesting of equity awards
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
84
|
|
|
2,193
|
|
|
—
|
|
|
—
|
|
|
2,193
|
|
||||||||
Exchange of Class B common units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,178
|
|
|
28,220
|
|
|
(2,178
|
)
|
|
(28,220
|
)
|
|
—
|
|
||||||||
Issuance of common units to Evolent
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Health Inc. for business combinations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
8,451
|
|
|
177,667
|
|
|
—
|
|
|
—
|
|
|
177,667
|
|
||||||||
Change in membership interest as a result
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
of business combinations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(19,745
|
)
|
|
—
|
|
|
19,745
|
|
|
—
|
|
||||||||
Net income (loss)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(170,493
|
)
|
|
—
|
|
|
(67,036
|
)
|
|
(237,529
|
)
|
||||||||
Balance as of December 31, 2016
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
—
|
|
|
$
|
—
|
|
|
—
|
|
|
$
|
—
|
|
|
52,587
|
|
|
$
|
709,943
|
|
|
15,347
|
|
|
$
|
209,588
|
|
|
$
|
919,531
|
|
|
As of December 31,
|
||||||
|
2016
|
|
2015
|
||||
Collateral for letters of credit
|
|
|
|
||||
for facility leases
(1)
|
$
|
4,852
|
|
|
$
|
3,710
|
|
Collateral with financial institutions
(2)
|
4,950
|
|
|
—
|
|
||
Pharmacy benefit management
|
|
|
|
||||
and claims processing services
(3)
|
30,555
|
|
|
2,479
|
|
||
Other
|
59
|
|
|
96
|
|
||
Total restricted cash
|
|
|
|
||||
and restricted investments
|
40,416
|
|
|
6,285
|
|
||
|
|
|
|
||||
Non-current restricted investments
(2)
|
4,950
|
|
|
—
|
|
||
Non-current restricted cash
(1)
|
1,050
|
|
|
1,582
|
|
||
Total non-current restricted cash
|
|
|
|
||||
and restricted investments
|
6,000
|
|
|
1,582
|
|
||
Current restricted cash
|
|
|
|
||||
and restricted investments
|
$
|
34,416
|
|
|
$
|
4,703
|
|
Computer hardware
|
3 years
|
Furniture and equipment
|
3 years
|
Internal-use software development costs
|
7 years
|
Leasehold improvements
|
Shorter of useful life or remaining lease term
|
Corporate trade name
|
20 years
|
Customer relationships
|
15-25 years
|
Technology
|
5-7 years
|
Purchase consideration:
|
|
||
Fair value of Class A common stock issued
|
$
|
9,864
|
|
Cash for settlement of software license
|
7,000
|
|
|
Cash
|
17,481
|
|
|
Total consideration
|
$
|
34,345
|
|
|
|
||
Tangible assets acquired:
|
|
||
Receivables
|
$
|
624
|
|
Prepaid expenses and other current assets
|
272
|
|
|
Property and equipment
|
1,065
|
|
|
Other non-current assets
|
9
|
|
|
|
|
||
Identifiable intangible assets acquired:
|
|
||
Customer relationships
|
7,000
|
|
|
Technology
|
2,500
|
|
|
|
|
||
Liabilities assumed:
|
|
||
Accounts payable
|
429
|
|
|
Accrued liabilities
|
1,204
|
|
|
Accrued compensation and employee benefits
|
605
|
|
|
Deferred revenue
|
44
|
|
|
|
|
||
Goodwill
|
25,157
|
|
|
Net assets acquired
|
$
|
34,345
|
|
Purchase consideration:
|
|
||
Fair value of Class A common stock issued
|
$
|
159,614
|
|
Fair value of contingent consideration
|
2,620
|
|
|
Cash
|
54,799
|
|
|
Total consideration
|
$
|
217,033
|
|
|
|
||
Tangible assets acquired:
|
|
||
Restricted cash
|
$
|
1,829
|
|
Accounts Receivable
|
8,587
|
|
|
Prepaid expenses and other current assets
|
3,465
|
|
|
Property and equipment
|
6,241
|
|
|
Other non-current assets
|
313
|
|
|
|
|
||
Favorable leases assumed (net of unfavorable leases)
|
4,323
|
|
|
|
|
||
Identifiable intangible assets acquired:
|
|
||
Customer relationships
|
69,000
|
|
|
Technology
|
18,000
|
|
|
|
|
||
Liabilities assumed:
|
|
||
Accounts payable
|
5,703
|
|
|
Accrued liabilities
|
3,865
|
|
|
Accrued compensation and employee benefits
|
9,200
|
|
|
Deferred revenue
|
2,022
|
|
|
Other long-term liabilities
|
2,328
|
|
|
Net deferred tax liabilities
|
13,316
|
|
|
|
|
||
Goodwill
|
141,709
|
|
|
Net assets acquired
|
$
|
217,033
|
|
Purchase Consideration
|
|
||
Fair value of Class A common stock issued
|
$
|
10,450
|
|
Fair value of contingent consideration
|
7,750
|
|
|
Total consideration
|
$
|
18,200
|
|
|
|
||
Tangible assets acquired
|
|
||
Prepaid asset
|
$
|
6,900
|
|
|
|
||
Goodwill
|
11,300
|
|
|
Net assets acquired
|
$
|
18,200
|
|
•
|
Evolent Health Holdings amended and restated its certificate of incorporation to, among other things, authorize two classes of common stock, Class A common stock and Class B common stock;
|
•
|
Evolent Health Holdings merged with and into a newly incorporated entity, Evolent Health, Inc., and the surviving corporation of the merger was Evolent Health, Inc.;
|
•
|
An affiliate of TPG (which includes TPG Global, LLC and its affiliates including one or both of TPG Growth II BDH, LP and TPG Eagle Holdings, L.P.), a pre-Offering Reorganization member of Evolent Health LLC, merged with and into Evolent Health, Inc. and the surviving corporation of the merger was Evolent Health, Inc.;
|
•
|
Each of the then-existing stockholders of Evolent Health Holdings received four shares of Evolent Heath, Inc.’s Class A common stock and the right to certain payments under a Tax Receivables Agreement (the “TRA”) in exchange for each share of Class A common stock held in Evolent Health Holdings;
|
•
|
TPG received 2.1 million shares of Class A common stock of Evolent Health, Inc. at $17.00 per share, together with the right to certain payments under the TRA, in exchange for 100% of the equity that it held in its affiliate that was merged with Evolent Health, Inc., and Evolent Health LLC issued an identical number of Class A common units to Evolent Health, Inc.;
|
•
|
Evolent Health, Inc. issued shares of Class B common stock to certain entities which were members of Evolent Health LLC prior to the Offering Reorganization, together with the right to certain payments under a tax receivables agreement, and Evolent Health LLC issued an identical number of Class B common units to the holders of the Class B common stock of Evolent Health, Inc.; and
|
•
|
The Company’s MIRA was terminated, and our pre-Offering Reorganization members who were party thereto entered into a stockholders’ agreement with Evolent Health, Inc.
|
Goodwill
|
$
|
608,903
|
|
Intangible assets
|
169,000
|
|
|
Cash and restricted cash
|
21,930
|
|
|
Other assets
|
49,239
|
|
|
Remeasurement gain on previously held equity interest
|
(414,133
|
)
|
|
Liabilities and deferred revenue
|
(71,299
|
)
|
|
Non-controlling interests
|
(332,793
|
)
|
|
Carrying value of previously held equity interest
|
(30,847
|
)
|
|
Purchase price
|
$
|
—
|
|
•
|
Remove transaction costs related to the Aldera, Valence and Passport transactions of $0.2 million, $2.7 million and $0.3 million, respectively, recorded during 2016 and reclassify said amounts to 2015;
|
•
|
Remove one-time items, such as the gain on the release of our contingent liability related to Valence Health of $2.6 million, stock based compensation of $3.9 million related to the acceleration of Valence Health’s unvested equity awards and the lease abandonment charge related to the 14th Floor Space of $6.5 million, recorded during 2016 and reclassify said amounts to 2015;
|
•
|
Record amortization expenses related to intangible assets beginning January 1, 2015, for intangibles related to Valence Health and Aldera;
|
•
|
Record revenue and expenses related to the MSA and TSA in 2016 and 2015;
|
•
|
Record amortization expenses related to intangible assets beginning January 1, 2014, for intangibles related to the Offering Reorganization;
|
•
|
Record rent expense related to Passport prepaid lease beginning January 1, 2015;
|
•
|
Remove transaction costs of $4.3 million related to the Offering Reorganization and the IPO in 2015 and reclassify said amounts to 2014; and
|
•
|
Record amortization expenses related to intangible assets beginning January 1, 2014.
|
|
For the Years Ended
|
||||||||||
|
December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Revenue
|
$
|
361,944
|
|
|
$
|
311,639
|
|
|
$
|
95,888
|
|
Net income (loss)
|
(228,941
|
)
|
|
(99,803
|
)
|
|
(68,856
|
)
|
|
As of December 31, 2016
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Costs
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
U.S. Treasury bills
|
$
|
28,119
|
|
|
$
|
116
|
|
|
$
|
27
|
|
|
$
|
28,208
|
|
Corporate bonds
|
16,222
|
|
|
81
|
|
|
8
|
|
|
16,295
|
|
||||
Total investments
|
$
|
44,341
|
|
|
$
|
197
|
|
|
$
|
35
|
|
|
$
|
44,503
|
|
|
|
|
|
|
|
|
|
||||||||
|
As of December 31, 2015
|
||||||||||||||
|
|
|
Gross
|
|
Gross
|
|
|
||||||||
|
Amortized
|
|
Unrealized
|
|
Unrealized
|
|
Fair
|
||||||||
|
Costs
|
|
Gains
|
|
Losses
|
|
Value
|
||||||||
U.S. Treasury bills
|
$
|
28,306
|
|
|
$
|
115
|
|
|
$
|
181
|
|
|
$
|
28,240
|
|
Corporate bonds
|
25,757
|
|
|
110
|
|
|
80
|
|
|
25,787
|
|
||||
Total investments
|
$
|
54,063
|
|
|
$
|
225
|
|
|
$
|
261
|
|
|
$
|
54,027
|
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
||||||||||||
|
Amortized
|
|
Fair
|
|
Amortized
|
|
Fair
|
||||||||
|
Cost
|
|
Value
|
|
Cost
|
|
Value
|
||||||||
Due in one year or less
|
$
|
44,341
|
|
|
$
|
44,503
|
|
|
$
|
9,445
|
|
|
$
|
9,451
|
|
Due after one year through five years
|
—
|
|
|
—
|
|
|
44,618
|
|
|
44,576
|
|
||||
Total
|
$
|
44,341
|
|
|
$
|
44,503
|
|
|
$
|
54,063
|
|
|
$
|
54,027
|
|
|
As of December 31, 2016
|
|
As of December 31, 2015
|
||||||||||||||||||
|
Number of
|
|
Fair
|
|
Unrealized
|
|
Number of
|
|
Fair
|
|
Unrealized
|
||||||||||
|
Securities
|
|
Value
|
|
Losses
|
|
Securities
|
|
Value
|
|
Losses
|
||||||||||
Unrealized loss for less than twelve months:
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
U.S. Treasury bills
|
1
|
|
|
$
|
4,002
|
|
|
$
|
1
|
|
|
7
|
|
|
$
|
28,240
|
|
|
$
|
181
|
|
Corporate Bonds
|
—
|
|
|
—
|
|
|
—
|
|
|
14
|
|
|
21,674
|
|
|
80
|
|
||||
Total
|
1
|
|
|
$
|
4,002
|
|
|
$
|
1
|
|
|
21
|
|
|
$
|
49,914
|
|
|
$
|
261
|
|
|
As of
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Computer hardware
|
$
|
4,474
|
|
|
$
|
232
|
|
Furniture and equipment
|
2,448
|
|
|
1,604
|
|
||
Internal-use software development costs
|
21,385
|
|
|
6,363
|
|
||
Leasehold improvements
|
8,108
|
|
|
5,830
|
|
||
Total property and equipment
|
36,415
|
|
|
14,029
|
|
||
Accumulated depreciation and amortization expenses
|
(5,236
|
)
|
|
(1,233
|
)
|
||
Total property and equipment, net
|
$
|
31,179
|
|
|
$
|
12,796
|
|
|
For the Years Ended
|
||||||
|
December 31,
|
||||||
|
2016
|
|
2015
|
||||
Balance as of beginning-of-year
|
$
|
608,903
|
|
|
$
|
—
|
|
Goodwill Acquired
(1)
|
164,950
|
|
|
608,903
|
|
||
Goodwill Impairment (current and cumulative)
|
(160,600
|
)
|
|
—
|
|
||
Balance as of end-of-year
|
$
|
613,253
|
|
|
$
|
608,903
|
|
|
As of December 31, 2016
|
||||||||||||
|
Weighted-
|
|
|
|
|
|
|
||||||
|
Average
|
|
Gross
|
|
|
|
Net
|
||||||
|
Remaining
|
|
Carrying
|
Accumulated
|
Carrying
|
||||||||
|
Useful Life
|
|
Amount
|
Amortization
|
Value
|
||||||||
Corporate trade name
|
18.4
|
|
$
|
19,000
|
|
|
$
|
1,505
|
|
|
$
|
17,495
|
|
Customer relationships
|
21.5
|
|
203,500
|
|
|
9,018
|
|
|
194,482
|
|
|||
Technology
|
5.2
|
|
50,500
|
|
|
7,753
|
|
|
42,747
|
|
|||
Below market lease, net
|
9.4
|
|
4,323
|
|
|
124
|
|
|
4,199
|
|
|||
Total
|
|
|
$
|
277,323
|
|
|
$
|
18,400
|
|
|
$
|
258,923
|
|
|
As of December 31, 2015
|
||||||||||||
|
Weighted-
|
|
|
|
|
|
|
||||||
|
Average
|
|
Gross
|
|
|
|
Net
|
||||||
|
Remaining
|
|
Carrying
|
Accumulated
|
Carrying
|
||||||||
|
Useful Life
|
|
Amount
|
Amortization
|
Value
|
||||||||
Corporate trade name
|
19.4
|
|
$
|
19,000
|
|
|
$
|
554
|
|
|
$
|
18,446
|
|
Customer relationships
|
24.4
|
|
120,000
|
|
|
2,797
|
|
|
117,203
|
|
|||
Technology
|
6.4
|
|
30,000
|
|
|
2,497
|
|
|
27,503
|
|
|||
Total
|
|
|
$
|
169,000
|
|
|
$
|
5,848
|
|
|
$
|
163,152
|
|
2017
|
$
|
19,027
|
|
2018
|
18,971
|
|
|
2019
|
19,065
|
|
|
2020
|
19,052
|
|
|
2021
|
18,086
|
|
|
Thereafter
|
164,722
|
|
|
Total
|
$
|
258,923
|
|
Carrying value
|
$
|
9,160
|
|
Unamortized discount
|
840
|
|
|
Principal amount
|
$
|
10,000
|
|
Remaining amortization period (years)
|
4.9
|
|
Accrual at December 31, 2015
|
|
$
|
—
|
|
Abandonment expense
|
|
6,460
|
|
|
Abandonment amortization
|
|
(360
|
)
|
|
Accrual at December 31, 2016
|
|
$
|
6,100
|
|
2017
|
|
$
|
8,883
|
|
2018
|
|
8,694
|
|
|
2019
|
|
7,014
|
|
|
2020
|
|
6,964
|
|
|
2021
|
|
2,851
|
|
|
Thereafter
|
|
22,379
|
|
|
Total
|
|
$
|
56,785
|
|
2017
|
|
$
|
1,754
|
|
2018
|
|
1,501
|
|
|
2019
|
|
815
|
|
|
2020
|
|
809
|
|
|
2021
|
|
556
|
|
|
Thereafter
|
|
6,551
|
|
|
Total
|
|
$
|
11,986
|
|
|
|
Less
|
|
|
|
|
|
More
|
|
|
||||||||||
|
|
Than
|
|
1 to 3
|
|
3 to 5
|
|
Than
|
|
|
||||||||||
|
|
1 Year
|
|
Years
|
|
Years
|
|
5 Years
|
|
Total
|
||||||||||
Purchase obligations related
|
|
|
|
|
|
|
|
|
|
|
||||||||||
to vendor contracts
|
|
$
|
2,276
|
|
|
$
|
393
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2,669
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
For the year ended
|
|
For the period
|
|
|
For the period
|
|
For the year ended
|
||||
|
December 31,
|
|
June 4, 2015 -
|
|
|
January 1, 2015
|
|
December 31,
|
||||
|
2016
|
|
December 31, 2015
|
|
|
- June 3, 2015
|
|
2014
|
||||
Customer A
|
19.6
|
%
|
|
*
|
|
|
|
*
|
|
|
*
|
|
Customer B
|
14.5
|
%
|
|
15.6
|
%
|
|
|
18.7
|
%
|
|
25.0
|
%
|
Customer C
|
12.7
|
%
|
|
11.2
|
%
|
|
|
10.2
|
%
|
|
*
|
|
Customer D
|
*
|
|
|
19.6
|
%
|
|
|
15.7
|
%
|
|
16.0
|
%
|
Customer E
|
*
|
|
|
14.1
|
%
|
|
|
18.7
|
%
|
|
21.0
|
%
|
Customer F
|
*
|
|
|
11.8
|
%
|
|
|
12.3
|
%
|
|
14.0
|
%
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
For the year ended
|
|
For the period
|
|
|
For the period
|
|
For the year ended
|
||||||||
|
December 31,
|
|
June 4, 2015 -
|
|
|
January 1, 2015
|
|
December 31,
|
||||||||
|
2016
|
|
December 31, 2015
|
|
|
- June 3, 2015
|
|
2014
|
||||||||
Award Type
|
|
|
|
|
|
|
|
|
||||||||
Stock options
|
$
|
15,647
|
|
|
$
|
8,913
|
|
|
|
$
|
12,829
|
|
|
$
|
3,125
|
|
Performance-based stock options
|
374
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Restricted stock
|
—
|
|
|
4,875
|
|
|
|
8,909
|
|
|
7,966
|
|
||||
RSUs
|
2,583
|
|
|
942
|
|
|
|
—
|
|
|
—
|
|
||||
Acceleration of unvested equity awards
|
3,897
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Total
|
$
|
22,501
|
|
|
$
|
14,730
|
|
|
|
$
|
21,738
|
|
|
$
|
11,091
|
|
|
|
|
|
|
|
|
|
|
||||||||
Line Item
|
|
|
|
|
|
|
|
|
||||||||
Cost of revenue
|
$
|
2,670
|
|
|
$
|
1,144
|
|
|
|
$
|
1,374
|
|
|
$
|
758
|
|
Selling, general and
|
|
|
|
|
|
|
|
|
||||||||
administrative expenses
|
19,831
|
|
|
13,586
|
|
|
|
20,364
|
|
|
10,333
|
|
||||
Total
|
$
|
22,501
|
|
|
$
|
14,730
|
|
|
|
$
|
21,738
|
|
|
$
|
11,091
|
|
|
As of
|
||||
|
December 31, 2016
|
||||
|
|
|
Weighted-
|
||
|
|
|
Average
|
||
|
Expense
|
|
Period
|
||
Stock options
|
$
|
23,168
|
|
|
1.46
|
Performance-based stock options
|
1,415
|
|
|
3.17
|
|
RSUs
|
6,336
|
|
|
2.47
|
|
Total
|
$
|
30,919
|
|
|
|
|
For the Years Ended December 31,
|
||||||||||
|
2016
|
|
2015
|
|
2014
|
||||||
Weighted-average fair value
|
|
|
|
|
|
||||||
per option granted
|
$
|
4.69
|
|
|
$
|
10.41
|
|
|
$
|
7.48
|
|
Assumptions:
|
|
|
|
|
|
||||||
Expected term (in years)
|
6.25
|
|
|
6.25
|
|
|
6.25
|
|
|||
Expected volatility
|
45
|
%
|
|
45
|
%
|
|
35
|
%
|
|||
Risk-free interest rate
|
1.3 - 1.5%
|
|
|
1.4 - 1.8%
|
|
|
1.8 - 2.0%
|
|
|||
Dividend yield
|
—
|
%
|
|
—
|
%
|
|
—
|
%
|
|
|
|
|
|
Weighted-
|
|
|
|||||
|
|
|
Weighted-
|
|
Average
|
|
|
|||||
|
|
|
Average
|
|
Remaining
|
|
Aggregate
|
|||||
|
|
|
Exercise
|
|
Contractual
|
|
Intrinsic
|
|||||
|
Shares
|
|
Price
|
|
Term
|
|
Value
|
|||||
Outstanding as of December 31, 2015
|
5,689,928
|
|
|
$
|
6.03
|
|
|
8.63
|
|
$
|
34,589
|
|
Granted
|
905,241
|
|
|
10.42
|
|
|
|
|
|
|||
Exercised
|
(220,722
|
)
|
|
5.70
|
|
|
|
|
|
|||
Forfeited
|
(369,102
|
)
|
|
10.32
|
|
|
|
|
|
|||
Outstanding as of December 31, 2016
|
6,005,345
|
|
|
$
|
6.44
|
|
|
7.83
|
|
$
|
50,193
|
|
|
|
|
|
|
|
|
|
|||||
Vested and expected to vest
|
|
|
|
|
|
|
|
|||||
after December 31, 2016
|
6,005,345
|
|
|
$
|
6.44
|
|
|
7.83
|
|
$
|
50,193
|
|
|
|
|
|
|
|
|
|
|||||
Exercisable at December 31, 2016
|
2,629,035
|
|
|
$
|
6.78
|
|
|
7.62
|
|
$
|
26,944
|
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of Evolent Health, Inc.’s Class A common stock on the NYSE is at least
$13.35
per share for a consecutive ninety day period;
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of Evolent Health, Inc.’s Class A common stock on the NYSE is at least
$16.43
per share for a consecutive ninety day period; and
|
•
|
one-third of the shares subject to the option award will vest in the event that the average closing price of Evolent Health, Inc.’s Class A common stock on the NYSE is at least
$19.51
per share for a consecutive ninety day period.
|
•
|
50%
of the shares subject to the option award will vest on March 1, 2019, and
|
•
|
50%
of the shares subject to the option award will vest on March 1, 2020.
|
|
|
|
Weighted-
|
|||
|
|
|
Average
|
|||
|
|
|
Grant-Date
|
|||
|
Shares
|
|
Fair Value
|
|||
Outstanding as of December 31, 2015
|
333,354
|
|
|
$
|
16.84
|
|
Granted
|
473,944
|
|
|
11.60
|
|
|
Forfeited
|
(81,324
|
)
|
|
15.19
|
|
|
Vested
|
(107,693
|
)
|
|
16.68
|
|
|
Outstanding as of December 31, 2016
|
618,281
|
|
|
$
|
13.07
|
|
•
|
Level 1 - inputs to the valuation methodology are quoted prices available in active markets for identical instruments as of the reporting date;
|
•
|
Level 2 - inputs to the valuation methodology are other than quoted prices in active markets, which are either directly or indirectly observable as of the reporting date and the fair value can be determined through the use of models or other valuation methodologies; and
|
•
|
Level 3 - inputs to the valuation methodology are unobservable inputs in situations where there is little or no market activity for the asset or liability.
|
|
As of December 31, 2016
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
(1)
|
$
|
1,128
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,128
|
|
|
|
|
|
|
|
|
|
||||||||
Liabilities
|
|
|
|
|
|
|
|
||||||||
Contingent consideration
(2)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
8,300
|
|
|
$
|
8,300
|
|
|
As of December 31, 2015
|
||||||||||||||
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total
|
||||||||
Assets
|
|
|
|
|
|
|
|
||||||||
Cash and cash equivalents
(1)
|
$
|
122,328
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
122,328
|
|
Balance as of beginning of year
|
$
|
—
|
|
Additions
|
10,386
|
|
|
Settlements
|
—
|
|
|
Realized and unrealized (gains) losses, net
|
(2,086
|
)
|
|
Balance as of end of year
|
$
|
8,300
|
|
|
Fair
|
|
Valuation
|
|
Significant
|
|
Assumption or
|
|
|||
|
Value
|
|
Technique
|
|
Unobservable Inputs
|
|
Input Ranges
|
|
|||
Contingent consideration
(1)
|
$
|
8,300
|
|
|
Real options approach
|
|
Risk-adjusted recurring revenue CAGR
|
|
97.0
|
%
|
(2)
|
|
|
|
|
|
Discount rate/time value
|
|
2.5% - 4.5%
|
|
|