000162890812/31false2024Q33110.05561530.02991350.0263125http://fasb.org/us-gaap/2024#BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1http://fasb.org/us-gaap/2024#BusinessCombinationContingentConsiderationArrangementsChangeInAmountOfContingentConsiderationLiability1xbrli:sharesiso4217:USDiso4217:USDxbrli:sharesevh:segmentxbrli:pureevh:optionevh:reportingUnitevh:dayevh:customerevh:payment00016289082024-01-012024-09-3000016289082024-11-0100016289082024-09-3000016289082023-12-3100016289082024-07-012024-09-3000016289082023-07-012023-09-3000016289082023-01-012023-09-3000016289082024-06-300001628908us-gaap:CommonStockMember2024-06-300001628908us-gaap:AdditionalPaidInCapitalMember2024-06-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-06-300001628908us-gaap:RetainedEarningsMember2024-06-300001628908us-gaap:TreasuryStockCommonMember2024-06-300001628908us-gaap:AdditionalPaidInCapitalMember2024-07-012024-09-300001628908us-gaap:CommonStockMember2024-07-012024-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-07-012024-09-300001628908us-gaap:RetainedEarningsMember2024-07-012024-09-300001628908us-gaap:CommonStockMember2024-09-300001628908us-gaap:AdditionalPaidInCapitalMember2024-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-09-300001628908us-gaap:RetainedEarningsMember2024-09-300001628908us-gaap:TreasuryStockCommonMember2024-09-3000016289082023-06-300001628908us-gaap:CommonStockMember2023-06-300001628908us-gaap:AdditionalPaidInCapitalMember2023-06-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2023-06-300001628908us-gaap:RetainedEarningsMember2023-06-300001628908us-gaap:TreasuryStockCommonMember2023-06-300001628908us-gaap:AdditionalPaidInCapitalMember2023-07-012023-09-300001628908us-gaap:CommonStockMember2023-07-012023-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2023-07-012023-09-300001628908us-gaap:RetainedEarningsMember2023-07-012023-09-3000016289082023-09-300001628908us-gaap:CommonStockMember2023-09-300001628908us-gaap:AdditionalPaidInCapitalMember2023-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2023-09-300001628908us-gaap:RetainedEarningsMember2023-09-300001628908us-gaap:TreasuryStockCommonMember2023-09-300001628908us-gaap:CommonStockMember2023-12-310001628908us-gaap:AdditionalPaidInCapitalMember2023-12-310001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2023-12-310001628908us-gaap:RetainedEarningsMember2023-12-310001628908us-gaap:TreasuryStockCommonMember2023-12-310001628908us-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001628908us-gaap:CommonStockMember2024-01-012024-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMemberus-gaap:CommonStockMember2024-01-012024-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMemberus-gaap:AdditionalPaidInCapitalMember2024-01-012024-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2024-01-012024-09-300001628908us-gaap:RetainedEarningsMember2024-01-012024-09-3000016289082022-12-310001628908us-gaap:CommonStockMember2022-12-310001628908us-gaap:AdditionalPaidInCapitalMember2022-12-310001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2022-12-310001628908us-gaap:RetainedEarningsMember2022-12-310001628908us-gaap:TreasuryStockCommonMember2022-12-310001628908us-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001628908us-gaap:CommonStockMember2023-01-012023-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMemberus-gaap:CommonStockMember2023-01-012023-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMemberus-gaap:AdditionalPaidInCapitalMember2023-01-012023-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMember2023-01-012023-09-300001628908us-gaap:AociIncludingPortionAttributableToNoncontrollingInterestMember2023-01-012023-09-300001628908us-gaap:RetainedEarningsMember2023-01-012023-09-300001628908evh:RestrictedCashforLettersofCreditforFacilityLeasesMember2024-09-300001628908evh:RestrictedCashforLettersofCreditforFacilityLeasesMember2023-12-310001628908evh:CollateralwithFinancialInstitutionsMember2024-09-300001628908evh:CollateralwithFinancialInstitutionsMember2023-12-310001628908evh:RestrictedCashforBenefitManagementServicesMember2024-09-300001628908evh:RestrictedCashforBenefitManagementServicesMember2023-12-310001628908us-gaap:TradeNamesMember2024-09-300001628908us-gaap:CustomerRelationshipsMembersrt:MinimumMember2024-09-300001628908us-gaap:CustomerRelationshipsMembersrt:MaximumMember2024-09-300001628908us-gaap:DevelopedTechnologyRightsMember2024-09-300001628908us-gaap:ContractBasedIntangibleAssetsMembersrt:MinimumMember2024-09-300001628908us-gaap:ContractBasedIntangibleAssetsMembersrt:MaximumMember2024-09-300001628908evh:MachinifyMember2024-08-012024-08-010001628908evh:MachinifyMemberus-gaap:SubsequentEventMember2024-11-012024-11-010001628908evh:MachinifyMemberus-gaap:SubsequentEventMember2024-11-010001628908evh:NationalImagingAssociatesIncNIAMember2024-08-010001628908evh:MachinifyMemberus-gaap:TechnologyBasedIntangibleAssetsMember2024-08-010001628908evh:MachinifyMember2024-08-010001628908evh:MachinifyMemberus-gaap:TechnologyBasedIntangibleAssetsMember2023-01-200001628908evh:NationalImagingAssociatesIncNIAMember2023-01-202023-01-200001628908evh:NationalImagingAssociatesIncNIAMemberus-gaap:CommonClassAMember2023-01-202023-01-200001628908evh:NationalImagingAssociatesIncNIAMember2023-01-200001628908evh:MachinifyMember2023-01-202023-01-200001628908evh:NationalImagingAssociatesIncNIAMemberus-gaap:CustomerRelationshipsMember2023-01-200001628908evh:NationalImagingAssociatesIncNIAMemberus-gaap:TechnologyBasedIntangibleAssetsMember2023-01-200001628908evh:NationalImagingAssociatesIncNIAMemberus-gaap:TradeNamesMember2023-01-200001628908evh:NationalImagingAssociatesIncNIAMember2023-01-202024-09-300001628908evh:NationalImagingAssociatesIncNIAMember2023-01-012023-12-310001628908evh:MedicaidCustomersMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:MedicaidCustomersMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:MedicaidCustomersMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:MedicaidCustomersMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:MedicareCustomersMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:MedicareCustomersMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:MedicareCustomersMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:MedicareCustomersMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:CommercialAndOtherCustomersMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:CommercialAndOtherCustomersMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:CommercialAndOtherCustomersMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:CommercialAndOtherCustomersMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:PerformanceSuiteMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:PerformanceSuiteMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:PerformanceSuiteMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:PerformanceSuiteMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:SpecialtyTechnologyAndServicesSuiteMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:SpecialtyTechnologyAndServicesSuiteMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:SpecialtyTechnologyAndServicesSuiteMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:SpecialtyTechnologyAndServicesSuiteMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908us-gaap:AdministrativeServiceMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908us-gaap:AdministrativeServiceMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908us-gaap:AdministrativeServiceMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908us-gaap:AdministrativeServiceMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:CasesMemberevh:EvolentHealthServicesSegmentMember2024-07-012024-09-300001628908evh:CasesMemberevh:EvolentHealthServicesSegmentMember2023-07-012023-09-300001628908evh:CasesMemberevh:EvolentHealthServicesSegmentMember2024-01-012024-09-300001628908evh:CasesMemberevh:EvolentHealthServicesSegmentMember2023-01-012023-09-300001628908evh:December312024Member2024-10-012024-09-300001628908evh:December312025Member2025-01-012024-09-300001628908evh:BonusesAndCommissionsMember2024-09-300001628908evh:BonusesAndCommissionsMember2023-12-310001628908evh:BonusesAndCommissionsMember2024-07-012024-09-300001628908evh:BonusesAndCommissionsMember2024-01-012024-09-300001628908evh:BonusesAndCommissionsMember2023-07-012023-09-300001628908evh:BonusesAndCommissionsMember2023-01-012023-09-300001628908evh:ContractFulfillmentCostsMember2024-09-300001628908evh:ContractFulfillmentCostsMember2023-12-310001628908evh:ContractFulfillmentCostsMember2024-07-012024-09-300001628908evh:ContractFulfillmentCostsMember2024-01-012024-09-300001628908evh:ContractFulfillmentCostsMember2023-07-012023-09-300001628908evh:ContractFulfillmentCostsMember2023-01-012023-09-300001628908evh:December312025Member2026-01-012024-09-300001628908evh:FInancialAsset1To60DaysMember2024-09-300001628908evh:FInancialAsset1To60DaysMember2023-12-310001628908evh:FInancialAssetMoreThan60DaysPastDueMember2024-09-300001628908evh:FInancialAssetMoreThan60DaysPastDueMember2023-12-310001628908us-gaap:ComputerEquipmentMember2024-09-300001628908us-gaap:ComputerEquipmentMember2023-12-310001628908us-gaap:FurnitureAndFixturesMember2024-09-300001628908us-gaap:FurnitureAndFixturesMember2023-12-310001628908us-gaap:SoftwareDevelopmentMember2024-09-300001628908us-gaap:SoftwareDevelopmentMember2023-12-310001628908us-gaap:LeaseholdImprovementsMember2024-09-300001628908us-gaap:LeaseholdImprovementsMember2023-12-310001628908us-gaap:SoftwareDevelopmentMember2024-07-012024-09-300001628908us-gaap:SoftwareDevelopmentMember2024-01-012024-09-300001628908us-gaap:SoftwareDevelopmentMember2023-07-012023-09-300001628908us-gaap:SoftwareDevelopmentMember2023-01-012023-09-3000016289082023-10-312023-10-310001628908us-gaap:TradeNamesMember2024-01-012024-09-300001628908us-gaap:TradeNamesMember2023-01-012023-12-310001628908us-gaap:TradeNamesMember2023-12-310001628908us-gaap:CustomerRelationshipsMember2024-01-012024-09-300001628908us-gaap:CustomerRelationshipsMember2024-09-300001628908us-gaap:CustomerRelationshipsMember2023-01-012023-12-310001628908us-gaap:CustomerRelationshipsMember2023-12-310001628908us-gaap:DevelopedTechnologyRightsMember2024-01-012024-09-300001628908us-gaap:DevelopedTechnologyRightsMember2023-01-012023-12-310001628908us-gaap:DevelopedTechnologyRightsMember2023-12-310001628908evh:BelowMarketLeasesMember2024-01-012024-09-300001628908evh:BelowMarketLeasesMember2024-09-300001628908evh:BelowMarketLeasesMember2023-01-012023-12-310001628908evh:BelowMarketLeasesMember2023-12-310001628908us-gaap:ContractBasedIntangibleAssetsMember2024-01-012024-09-300001628908us-gaap:ContractBasedIntangibleAssetsMember2024-09-300001628908us-gaap:ContractBasedIntangibleAssetsMember2023-01-012023-12-310001628908us-gaap:ContractBasedIntangibleAssetsMember2023-12-310001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2020-08-310001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2018-10-310001628908evh:A3.50ConvertibleSeniorNotesDue2029Memberus-gaap:SeniorNotesMember2023-12-310001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2023-10-130001628908evh:SeniorConvertibleNotesDue2029And2025Memberus-gaap:SeniorNotesMember2024-01-012024-09-300001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2024-09-300001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2024-09-300001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2024-01-012024-09-300001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2024-01-012024-09-300001628908us-gaap:FairValueInputsLevel2Memberevh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2024-09-300001628908us-gaap:FairValueInputsLevel2Memberevh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2024-09-300001628908evh:SeniorConvertibleNotesMemberus-gaap:SeniorNotesMember2024-01-012024-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2023-08-022023-08-020001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2023-01-012023-12-310001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2023-12-310001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2023-12-012023-12-310001628908evh:SeniorConvertibleNotesDue2029Member2023-12-310001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2022-08-010001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2022-08-010001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2022-08-012022-08-010001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2022-08-012022-08-010001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-01-200001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-01-200001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-01-202023-01-200001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMember2023-01-202023-01-200001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-08-012022-08-010001628908us-gaap:SecuredDebtMemberus-gaap:LineOfCreditMemberus-gaap:BaseRateMember2022-08-012022-08-010001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberus-gaap:SecuredOvernightFinancingRateSofrMember2022-08-012022-08-010001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMemberus-gaap:BaseRateMember2022-08-012022-08-010001628908evh:A2022CreditFacilitiesMemberus-gaap:LineOfCreditMember2022-08-012022-08-010001628908evh:A2022CreditFacilitiesMemberus-gaap:SecuredDebtMember2022-08-010001628908evh:A2022CreditFacilitiesMemberus-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2023-01-012023-12-310001628908evh:A2022CreditFacilitiesMemberevh:TermLoanFacilityMemberus-gaap:LineOfCreditMember2023-01-012023-12-310001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001628908us-gaap:RevolvingCreditFacilityMemberus-gaap:LineOfCreditMember2024-09-300001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2024-07-012024-09-300001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2023-07-012023-09-300001628908evh:SeniorConvertibleNotesDue2029Memberus-gaap:SeniorNotesMember2023-01-012023-09-300001628908evh:A2022CreditFacilitiesMemberus-gaap:LineOfCreditMember2024-07-012024-09-300001628908evh:A2022CreditFacilitiesMemberus-gaap:LineOfCreditMember2023-07-012023-09-300001628908evh:A2022CreditFacilitiesMemberus-gaap:LineOfCreditMember2024-01-012024-09-300001628908evh:A2022CreditFacilitiesMemberus-gaap:LineOfCreditMember2023-01-012023-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2024-07-012024-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2023-07-012023-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2024-01-012024-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMember2023-01-012023-09-300001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2024-07-012024-09-300001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2023-07-012023-09-300001628908evh:SeniorConvertibleNotesDue2025Memberus-gaap:SeniorNotesMember2023-01-012023-09-300001628908evh:SeniorConvertibleNotesDue2024Memberus-gaap:SeniorNotesMemberus-gaap:CommonStockMemberus-gaap:CommonClassAMember2018-10-012018-10-310001628908us-gaap:LetterOfCreditMemberus-gaap:LineOfCreditMember2024-09-300001628908us-gaap:LetterOfCreditMemberus-gaap:LineOfCreditMember2023-12-310001628908evh:CollateralwithFinancialInstitutionsMemberus-gaap:LetterOfCreditMemberus-gaap:LineOfCreditMember2024-09-300001628908evh:CollateralwithFinancialInstitutionsMemberus-gaap:LetterOfCreditMemberus-gaap:LineOfCreditMember2023-12-310001628908evh:UPMCResellerAgreementMember2024-01-012024-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2024-01-012024-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2023-01-012023-12-310001628908evh:CenterForMedicareMedicaidServicesMemberus-gaap:TradeAccountsReceivableMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:AccountsReceivableMember2024-01-012024-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-07-012024-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-07-012023-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-01-012024-09-300001628908evh:CookCountyHealthAndHospitalsSystemMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-01-012023-09-300001628908evh:FloridaBlueMedicareIncMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-07-012024-09-300001628908evh:FloridaBlueMedicareIncMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-01-012024-09-300001628908evh:FloridaBlueMedicareIncMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-01-012023-09-300001628908evh:HumanaInsuranceCompanyMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-07-012024-09-300001628908evh:HumanaInsuranceCompanyMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-07-012023-09-300001628908evh:HumanaInsuranceCompanyMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-01-012024-09-300001628908evh:MolinaHealthcareInc.Memberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-07-012024-09-300001628908evh:MolinaHealthcareInc.Memberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-07-012023-09-300001628908evh:MolinaHealthcareInc.Memberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-01-012024-09-300001628908evh:MolinaHealthcareInc.Memberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2023-01-012023-09-300001628908evh:BlueCrossAndBlueShieldOfNorthCarolinaMemberus-gaap:CustomerConcentrationRiskMemberus-gaap:RevenueFromContractWithCustomerMember2024-07-012024-09-300001628908us-gaap:LeaseAgreementsMember2024-09-300001628908us-gaap:LeaseAgreementsMember2023-12-3100016289082023-01-012023-12-3100016289082024-03-272024-03-270001628908stpr:VA2024-09-300001628908stpr:NJ2024-09-300001628908country:PH2024-09-300001628908stpr:GA2024-09-300001628908country:IN2024-09-300001628908stpr:CA2024-09-300001628908us-gaap:SeriesAPreferredStockMember2023-01-202023-01-200001628908us-gaap:SeriesAPreferredStockMember2023-01-200001628908us-gaap:CommonClassAMember2023-01-200001628908evh:TemporaryEquityRedemptionPeriodOneMemberus-gaap:SeriesAPreferredStockMember2023-01-200001628908evh:TemporaryEquityRedemptionPeriodTwoMemberus-gaap:SeriesAPreferredStockMember2023-01-200001628908evh:TemporaryEquityRedemptionPeriodThreeMemberus-gaap:SeriesAPreferredStockMember2023-01-200001628908evh:TemporaryEquityRedemptionPeriodFourMemberus-gaap:SeriesAPreferredStockMember2023-01-200001628908evh:TemporaryEquityRedemptionPeriodFiveMemberus-gaap:SeriesAPreferredStockMember2023-01-200001628908us-gaap:SeriesAPreferredStockMember2024-07-012024-09-300001628908us-gaap:SeriesAPreferredStockMember2024-04-012024-06-300001628908us-gaap:SeriesAPreferredStockMember2024-01-012024-03-310001628908us-gaap:SeriesAPreferredStockMember2023-07-012023-09-300001628908us-gaap:SeriesAPreferredStockMember2023-04-012023-06-300001628908us-gaap:SeriesAPreferredStockMember2023-01-012023-03-310001628908evh:RestrictedStockUnitsRSUsPerformanceBasedRestrictedStockUnitsPBRSUsAndLeveragedStockUnitsLSUsMember2024-07-012024-09-300001628908evh:RestrictedStockUnitsRSUsPerformanceBasedRestrictedStockUnitsPBRSUsAndLeveragedStockUnitsLSUsMember2023-07-012023-09-300001628908evh:RestrictedStockUnitsRSUsPerformanceBasedRestrictedStockUnitsPBRSUsAndLeveragedStockUnitsLSUsMember2024-01-012024-09-300001628908evh:RestrictedStockUnitsRSUsPerformanceBasedRestrictedStockUnitsPBRSUsAndLeveragedStockUnitsLSUsMember2023-01-012023-09-300001628908us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001628908us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001628908us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001628908us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001628908us-gaap:PreferredClassAMember2024-07-012024-09-300001628908us-gaap:PreferredClassAMember2023-07-012023-09-300001628908us-gaap:PreferredClassAMember2024-01-012024-09-300001628908us-gaap:PreferredClassAMember2023-01-012023-09-300001628908us-gaap:ConvertibleDebtMember2024-07-012024-09-300001628908us-gaap:ConvertibleDebtMember2023-07-012023-09-300001628908us-gaap:ConvertibleDebtMember2024-01-012024-09-300001628908us-gaap:ConvertibleDebtMember2023-01-012023-09-300001628908us-gaap:EmployeeStockOptionMember2024-07-012024-09-300001628908us-gaap:EmployeeStockOptionMember2023-07-012023-09-300001628908us-gaap:EmployeeStockOptionMember2024-01-012024-09-300001628908us-gaap:EmployeeStockOptionMember2023-01-012023-09-300001628908us-gaap:RestrictedStockUnitsRSUMember2024-07-012024-09-300001628908us-gaap:RestrictedStockUnitsRSUMember2023-07-012023-09-300001628908us-gaap:RestrictedStockUnitsRSUMember2024-01-012024-09-300001628908us-gaap:RestrictedStockUnitsRSUMember2023-01-012023-09-300001628908evh:LeveragedStockUnitsLSUsMember2024-07-012024-09-300001628908evh:LeveragedStockUnitsLSUsMember2023-07-012023-09-300001628908evh:LeveragedStockUnitsLSUsMember2024-01-012024-09-300001628908evh:LeveragedStockUnitsLSUsMember2023-01-012023-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMember2024-07-012024-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMember2023-07-012023-09-300001628908evh:PerformanceBasedRestrictedStockUnitsPSUsMember2024-01-012024-09-300001628908us-gaap:CostOfSalesMember2024-07-012024-09-300001628908us-gaap:CostOfSalesMember2023-07-012023-09-300001628908us-gaap:CostOfSalesMember2024-01-012024-09-300001628908us-gaap:CostOfSalesMember2023-01-012023-09-300001628908us-gaap:SellingGeneralAndAdministrativeExpensesMember2024-07-012024-09-300001628908us-gaap:SellingGeneralAndAdministrativeExpensesMember2023-07-012023-09-300001628908us-gaap:SellingGeneralAndAdministrativeExpensesMember2024-01-012024-09-300001628908us-gaap:SellingGeneralAndAdministrativeExpensesMember2023-01-012023-09-300001628908srt:MaximumMember2024-09-300001628908us-gaap:EquityMethodInvesteeMemberevh:ServicesAgreementsMember2024-07-012024-09-300001628908us-gaap:EquityMethodInvesteeMemberevh:ServicesAgreementsMember2024-01-012024-09-300001628908us-gaap:EquityMethodInvesteeMemberevh:ServicesAgreementsMember2023-07-012023-09-300001628908us-gaap:EquityMethodInvesteeMemberevh:ServicesAgreementsMember2023-01-012023-09-300001628908us-gaap:RelatedPartyMemberevh:ServicesAgreementsMember2024-01-012024-03-310001628908us-gaap:EquityMethodInvesteeMemberevh:ServicesAgreementsMember2024-09-300001628908us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-300001628908us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-300001628908us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2024-09-300001628908us-gaap:FairValueMeasurementsRecurringMember2024-09-300001628908us-gaap:FairValueInputsLevel1Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001628908us-gaap:FairValueInputsLevel2Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001628908us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMember2023-12-310001628908us-gaap:FairValueMeasurementsRecurringMember2023-12-3100016289082024-04-012024-06-300001628908us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberevh:MeasurementInputRiskNeutralExpectedEarnoutConsiderationMember2024-09-300001628908us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberus-gaap:MeasurementInputDiscountRateMember2024-09-300001628908us-gaap:FairValueInputsLevel3Memberus-gaap:FairValueMeasurementsRecurringMemberevh:MeasurementInputRiskNeutralExpectedEarnoutConsiderationMember2023-12-310001628908us-gaap:RelatedPartyMember2024-09-300001628908us-gaap:RelatedPartyMember2023-12-310001628908us-gaap:RelatedPartyMember2024-07-012024-09-300001628908us-gaap:RelatedPartyMember2023-07-012023-09-300001628908us-gaap:RelatedPartyMember2024-01-012024-09-300001628908us-gaap:RelatedPartyMember2023-01-012023-09-300001628908evh:EmployeeSeveranceAndTerminationBenefitsMemberevh:RepositioningPlanMember2024-01-012024-09-300001628908evh:EmployeeSeveranceAndTerminationBenefitsMemberevh:RepositioningPlanMember2023-01-012023-09-300001628908evh:DedicatedEmployeeCostsMemberevh:RepositioningPlanMember2024-01-012024-09-300001628908evh:DedicatedEmployeeCostsMemberevh:RepositioningPlanMember2023-01-012023-09-300001628908evh:ProfessionalServicesRestructuringMemberevh:RepositioningPlanMember2024-01-012024-09-300001628908evh:ProfessionalServicesRestructuringMemberevh:RepositioningPlanMember2023-01-012023-09-300001628908evh:OfficeSpaceConsolidationMemberevh:RepositioningPlanMember2024-01-012024-09-300001628908evh:OfficeSpaceConsolidationMemberevh:RepositioningPlanMember2023-01-012023-09-300001628908evh:RepositioningPlanMember2024-01-012024-09-300001628908evh:RepositioningPlanMember2023-01-012023-09-30

美國
證券交易委員會
華盛頓特區20549
 _________________________
表格 10-Q
_________________________

(標記一)
S     根據1934年證券交易法第13或15(d)節的季度報告
截至季度結束日期的財務報告2024年9月30日
或者 

    根據1934年證券交易法第13或15(d)節的轉型報告書
過渡期從              to               
 
委員會檔案號碼:001-34177001-37415
_________________________
evolent health,Inc。
(根據其章程規定的註冊人準確名稱)
_________________________
特拉華州32-0454912
(國家或其他管轄區的
公司成立或組織)
(IRS僱主
唯一識別號碼)
1812 N. Moore 街,1705號套房,阿靈頓,弗吉尼亞州。22209
,(主要行政辦公地址)(郵政編碼)

                           (571) 389-6000
公司電話號碼,包括區號
                         _________________________        

在法案第12(b)條的規定下注冊的證券:
每一類的名稱交易標誌在其上註冊的交易所的名稱
evolent health公司普通股A類,每股面值$0.01EVH請使用moomoo賬號登錄查看New York Stock Exchange


請用勾號勾選以下內容:(1)在過去的12個月內(或者c註冊人所需要提交此類報告的更短期限內),c註冊人已經提交了根據1934年證券交易法第13或第15(d)條規定需要提交的全部報告;和(2)c註冊人在過去的90天內一直需要遵守此類提交要求。Yes S 無 ☐

請用勾號勾選以下內容:c註冊人是否已在過去的12個月內(或c註冊人需要提交此類文件的更短期限內)按照S-T法規第405條規定的要求遞交了每份互動數據文件。Yes S 沒有 ☐

用複選標記指示註冊申報人是大型加速申報人,加速申報人,非加速申報人,較小的報告公司,或新興成長型公司。請參見《交易所法》第120億.2條中「大型加速申報人」,「加速申報人」,「較小的報告公司」和「新興成長型公司」的定義。

大型加速報告人 S 加速歸檔者 ☐ 非加速歸檔者 ☐ 較小報告公司 新興增長型企業

如果一家新興成長公司,請用勾號表示,註冊人是否選擇不使用根據《證券交易法》第13(a)條提供的任何新的或修訂的財務會計準則的延長過渡期。

請在複選框中選中,以指示註冊人是否爲空殼公司(根據交易所法規12b-2定義)。 是 沒有 S

截至2024年11月1日,股份公司的普通股流通數量爲 116,563,910 註冊人A類普通股的股份




evolent health,Inc。
目錄
項目

說明註釋

在這份第10-Q表格的季度報告中,除非上下文另有要求,「Evolent」,「公司」,「我們」,「我們的」和「我們」指的是 Evolent Health, Inc. 及其合併子公司。Evolent Health LLC 是 Evolent Health, Inc. 的子公司,我們通過該公司開展業務,自成立以來一直擁有我們的全部經營資產和幾乎所有的業務。 Evolent Health, Inc. 是一家控股公司,其主要資產是 Evolent Health LLC 的所有A類普通單位。


前瞻性聲明 - 警示性語言
 
本報告中及我們或代表我們作出的其他書面或口頭聲明中包含的某些陳述均屬於「前瞻性陳述」,在1995年《私人證券訴訟改革法案》(「PSLRA」)的意義下。前瞻性陳述是指不屬於歷史事實的陳述,包括但不限於可能預測、預測、指示或暗示未來結果、表現或成就的任何陳述,並可能包含類似意義的詞語,如:「相信」、「預期」、「期望」、「估計」、「瞄準」、「預測」、「潛力」、「繼續」、「計劃」、「項目」、「將」,「應當」,「必須」,「可能」,「可能」以及在討論未來運營或財務表現時具有類似意義的其他詞語或短語。特別地,這些包括與我們應對當前動態的能力、繼續擴大業務版圖、未來行動、業務的趨勢、前景服務、新夥伴的增加/擴展、我們的指引和業務展望、未來績效或財務結果以及未決交易的完成以及包括法律訴訟等事項的結果相關的聲明。我們要求獲得由PSLRA提供的前瞻性陳述安全港所提供的保護。

這些聲明僅基於我們對未來事件的當前期望和預測。前瞻性聲明涉及風險和不確定性,可能導致實際結果、活動水平、績效或成就與前瞻性聲明中包含的結果大有不同。可能導致實際結果大爲不同的風險和不確定性,其中一些在前瞻性聲明中有所描述,包括但不限於:

與我們有效整合NIA和Machinify到我們的運營能力有關的風險;
我們營業收入的重要部分來自於我們的最大合作伙伴,與任何重要合作伙伴,或者彙總中的多個合作伙伴之間潛在損失、不續簽、終止或重新談判關係或合同。
我們有能力終止某些租約,並在重整計劃中確認減值損失。
醫療保健監管和政治框架的演變;
醫療保健監管框架不確定性,包括政策變化可能帶來的潛在影響;
我們具備提供新穎創新的產品和服務的能力,保持與行業標準、 科技和合作夥伴需求的步伐;



與已完成和未來收購、投資、聯盟和合資企業相關的風險,可能會分散管理資源,導致未預期的成本或稀釋我們的股東權益;
我們合作伙伴的增長和成功以及我們從合作中獲得的某些收入,這些很難預測並且受到我們控制範圍之外的因素的影響,包括政府資金減少和其他政策變化;
我們準確預測在基於績效的合同下的風險承擔能力;
與我們維持成本保障和績效合同以及產品利潤能力相關的風險,包括人形機器人-軸承和風險承擔合同;
我們有能力有效地管理增長並保持高效的成本結構,成功實施削減成本措施;
我們市場的一般經濟條件在全國和地區範圍內發生變化,包括通貨膨脹壓力增加、經濟和業務條件以及公共衛生緊急情況、流行病、大流行或傳染病對經濟的影響。
與我們存入資金的任何銀行失敗相關的風險可能會減少我們可用於滿足現金承諾和進行額外投資的現金金額;
我們有能力收回與合作伙伴關係中的重要前期成本,並隨着時間發展我們的合作伙伴關係;
我們吸引新合作伙伴併成功抓住新機遇的能力;
我們與合作伙伴達成的風險分擔安排數量增加,可能會限制或對我們的盈利能力產生負面影響;
我們估計服務目標市場規模的能力;
我們維持和提高聲譽及品牌認知的能力;
醫療保健行業的整合;
競爭可能限制我們在行業內保持或擴大市場份額的能力;
與康哲藥業和其他政府付款方進行審計以及相關行動相關的風險,包括《虛假索賠法案》下的告發者索賠。
我們與供應商合作的能力受限於我們一些合作伙伴和創始人合同中的排他性條款;
與管理我們的離岸業務和降低成本目標相關的風險;
我們能夠控制醫療保健成本、及時制定保費率增加、保持充足的理賠儲備或維持成本有效的提供者協議;
我們對關鍵人員的依賴,以及我們吸引、僱傭、整合和留住關鍵人員的能力;
額外商譽和無形資產減值對我們的運營結果產生了影響;
我們的債務、償還債務的能力以及我們是否具備或能夠獲得有利條件或全部融資的能力;
我們未來實現盈利能力的能力;
訴訟程序、政府調查、審查、審計或調查的影響;
將來可能存在重大弱點,可能影響我們得出內部財務報告控制無效的結論,我們可能無法及時準確地製作基本報表;
對我們訪問個人數據的方式施加限制,並由於隱私和數據保護法律的規定而受到處罰;
與我們能夠保障機密數據的安防-半導體和隱私,相關的負債和聲譽風險;
數據丟失或損壞可能是由於我們系統中的故障或錯誤以及數據中心的服務中斷。
充分保護我們的知識產權,包括商標;
與任何涉嫌侵犯、盜用或違反第三方知識產權權利相關的法律訴訟風險;
我們使用「開源」軟件;
我們有能力保護我們的商業祕密,專有技術和其他專有信息的機密性;
我們對第三方和許可技術的依賴;
限制我們使用、披露、去標識化或授權數據以及整合第三方技術的能力;
我們依賴互聯網基礎設施、帶寬提供商、idc概念提供商、其他第三方及我們自己的系統,爲合作伙伴提供服務並運營我們的業務;
我們依賴第三方廠商來託管和維護我們的科技平台;
我們有義務向我們的部分IPO前投資者支付一些款項,以換取未來我們可能要索取的某些稅收優惠。
我們能夠利用本協議所述的稅收應收款項的權利;
我們在稅收應收協議下的支付義務可能會被提前或超過我們獲得的稅收優惠。
我們與部分IPO前投資者之間的協議條款可能與我們與不相關的第三方可能達成的類似協議不同;



2025年票據和2029年票據(以下定義),如果觸發,可能會對我們的財務狀況和運營結果產生不利影響;
信貸協議(如下所定義)和我們的累積甲系列可轉換優先股,每股面值$0.01美元("A系列優先股")下的利率風險;
我們在NIA收購後的債務以及我們履行義務的能力;
我們有能力償還債務並支付A類優先股的分紅派息;
我們A類普通股價格的潛在波動性;
如果大量股份出售或可供出售,包括我們的A類普通股價可能下跌,包括我們的A系列優先股轉換後可發行的股份。
我們的A輪優先股擁有獨特的權利、偏好和特權,這些權利不同於並且優先於我們的A類普通股股東的權利,並且將來可能會大幅稀釋我們的A類普通股股東的所有權。
根據我們的公司章程和章程以及特拉華州法律的規定,這些規定會阻止或防止戰略交易,包括對我們的收購;
某些投資者在沒有限制的情況下與我們競爭的能力;
公司章程中的條款可能限制股東與我們、董事、高級職員或僱員發生爭議時獲得有利的司法論壇。
我們的意圖是不向我們的A類普通股派發現金分紅。

此處包含的風險並非詳盡無遺。儘管我們認爲前瞻性陳述所反映的期望是合理的,但我們無法保證未來的結果、活動水平、表現或成就。截至2023年12月31日的年度報告第10-k表格("2023年10-K")及向美國證券交易委員會提交的其他文件包含可能影響我們業務和財務表現的額外因素。此外,我們在一個快速變化和競爭激烈的環境中運營。新的風險因素不時出現,管理層無法預測所有此類風險因素。

此外,無法評估所有風險因素對我們業務的影響,也無法確定任何因素或多個因素可能導致實際結果與任何前瞻性聲明中所含內容有實質性不同的程度。鑑於這些風險和不確定性,投資者不應過分依賴前瞻性聲明作爲實際結果的預測。此外,我們沒有義務公開更新任何前瞻性聲明以反映此報告日期之後發生的事件或情況,除非法律明確要求。





第一部分 - 財務信息
項目1.基本報表
evolent health, INC.
基本報表
(以千爲單位,除股票數據外)
  2024年9月30日2023年12月31日
(未經審計)
資產
流動資產:
現金及現金等價物$96,583 $192,825 
受限現金和受限投資16,343 13,768 
應收賬款淨額(1)
407,902 446,749 
預付費用和其他流動資產23,183 30,331 
總流動資產544,011 683,673 
受限現金和受限投資14,925 16,864 
投資及權益法投資8,405 4,895 
資產和設備,淨值73,941 78,194 
租賃資產-經營9,244 11,983 
預付費用和其他非流動資產3,914 4,028 
合同成本資產13,203 12,120 
無形資產, 淨額696,779 752,009 
商譽1,137,342 1,116,542 
資產總額$2,501,764 $2,680,308 
負債、準直接權益和股東權益
負債
流動負債:
應付賬款(1)
$50,087 $48,246 
應計負債120,454 149,849 
經營租賃負債-流動6,220 9,738 
應計的薪酬和員工福利費用31,614 56,385 
遞延收入2,621 5,976 
爲索賠和績效承諾保留312,687 404,048 
流動負債合計523,683 674,242 
長期負債淨額599,668 597,049 
其他長期負債3,247 3,637 
稅收應收款協議責任108,105 107,932 
租賃負債-非流動負債29,318 38,009 
遞延所得稅負債,淨11,892 13,311 
負債合計1,275,913 1,434,180 
承諾和事項(見備註10)
夾層權益
優先A類普通股 - $0.01每股面值; 50,000,000 175,000 分別發行
187,166 178,427 
股東權益;
A類普通股 - $0.01每股面值; 750,000,000 116,550,263 看跌 115,424,833 相應地發行了股票
1,166 1,154 
股本溢價1,818,024 1,808,121 
累計其他綜合損失(1,367)(1,257)
1,102.0(758,015)(719,194)
即期收購庫藏股;截至2022年9月25日,共計157,773股,截至2022年6月26日,共計157,087股。1,537,582 相應地發行了股票
(21,123)(21,123)

1


股東權益合計1,038,685 1,067,701 
總負債、優先股和股東權益$2,501,764 $2,680,308 
(1) 請查看註釋18,了解這些項目所包含的相關方應占金額。
請參閱附註中針對合併財務報表的基本報表。
2


evolent health, INC.
綜合收益(損失)及綜合收益(損失)附註

(未經審計,以千爲單位,除每股數據外)
截至9月30日三個月結束時,截至9月30日的九個月
2024202320242023
營業收入(1)
$621,401 $511,015 $1,908,199 $1,407,841 
費用
營業收入成本 (1)
540,708 386,585 1,616,557 1,048,998 
銷售、一般及管理費用(1)
67,060 96,567 215,349 276,682 
折舊和攤銷費用29,701 32,404 89,074 93,813 
非戰略資產處置損失 2,097  2,097 
租賃資產減值損失   24,065 
應計可變對價公允價值變動200 11,300 9,108 12,047 
營業費用總計637,669 528,953 1,930,088 1,457,702 
營業虧損(16,268)(17,938)(21,889)(49,861)
利息收入794 1,071 4,714 2,735 
利息支出(6,010)(14,614)(18,002)(41,967)
股權法下投資者收益(損失)(2,229)684 (3,623)1,262 
稅款應收款協議責任變動  (173)(66,184)
其他費用,淨額(43)(77)(140)(323)
稅前虧損(23,756)(30,874)(39,113)(154,338)
受益於所得稅(619)(5,550)(292)(74,709)
優先股紅利和A類優先股累計之前的損失(23,137)(25,324)(38,821)(79,629)
A類優先股紅利和累計(8,094)(7,872)(24,018)(21,236)
歸屬於Evolent Health, Inc.普通股股東的淨虧損$(31,231)$(33,196)$(62,839)$(100,865)
每股普通股的虧損
基本和稀釋$(0.27)$(0.30)$(0.55)$(0.91)
加權平均普通股股數
基本和稀釋114,862 112,282 114,565 110,464 
綜合損失
匹凹入醫療保健公司普通股股東應占淨損失$(31,231)$(33,196)$(62,839)$(100,865)
其他綜合損失,稅後淨額,與:
外幣翻譯調整(12)(151)(110)(87)
匹凹入醫療保健公司普通股股東應占總綜合損失$(31,243)$(33,347)$(62,949)$(100,952)
————————
(1)請參閱注18,了解包括在這些項目中的與未納入合併的關聯方相關的金額。

請參閱綜合財務報表附註。
3



evolent health, inc.
中間和股東權益變動綜合表
(未經審計,以千爲單位)

截至2024年9月30日三個月
夾層權益股東權益
A類
優先股
A類普通股資本公積金累計其他綜合收益(損失)未分配收益(累計赤字)庫存股股東權益合計
股份金額股份金額
2024年6月30日的餘額175 $184,206 116,262 $1,163 $1,810,054 $(1,355)$(734,878)$(21,123)$1,053,861 
股票補償費用— — — — 14,416 — — — 14,416 
行使股票期權— — 234 3 2,340 — — — 2,343 
限制性股票單位歸屬於股東淨利潤,扣除稅金後的股份— — 54 — (692)— — — (692)
外幣翻譯調整— — — — — (12)— — (12)
evolent health普通股股東淨損失— 2,960 — — (8,094)— (23,137)— (31,231)
2024年9月30日餘額175 $187,166 116,550 $1,166 $1,818,024 $(1,367)$(758,015)$(21,123)$1,038,685 
截至2023年9月30日三個月的時間
夾層權益股東權益
A類
優先股
A類普通股資本公積金累計其他綜合收益(損失)未分配收益(累計赤字)庫存股股東權益合計
股份金額股份金額
截至2023年6月30日的餘額175 $172,829 113,083 $1,131 $1,774,784 $(1,114)$(660,459)$(21,123)$1,093,219 
股票補償費用— — — — 10,222 — — — 10,222 
行使股票期權— — 330 3 4,526 — — — 4,529 
已獲得限制性股票單位,扣除用於稅款的股份— — 83 1 (1,604)— — — (1,603)
2024年債券交易— — 1,294 13 23,060 — — — 23,073 
外幣翻譯調整— — — — — (151)— — (151)
evolent health普通股股東應占淨利潤— 2,777 — — (7,872)— (25,324)— (33,196)
截至2023年9月30日的餘額175 $175,606 114,790 $1,148 $1,803,116 $(1,265)$(685,783)$(21,123)$1,096,093 
請參閱附註中針對合併財務報表的基本報表。
4


evolent health,INC。
中期和股東權益變動綜合報表
(未經審計,以千爲單位)

2024年9月30日結束的九個月
夾層權益股東權益
A類
優先股
A類普通股資本公積金累計其他綜合收益(損失)未分配收益(累計赤字)庫存股股東權益合計
股份金額股份金額
2023年12月31日的餘額175 $178,427 115,425 $1,154 $1,808,121 $(1,257)$(719,194)$(21,123)$1,067,701 
股票補償費用— — — — 45,861 — — — 45,861 
行使股票期權— — 335 4 3,458 — — — 3,462 
已獲得限制性股票單位,扣除用於稅款的股份— — 585 6 (10,832)— — — (10,826)
已獲得績效股票單位,扣除用於稅款的股份— — 205 2 (4,566)— — — (4,564)
外幣翻譯調整— — — — — (110)— — (110)
歸屬於evolent health股東的淨虧損— 8,739 — — (24,018)— (38,821)— (62,839)
2024年9月30日餘額175 $187,166 116,550 $1,166 $1,818,024 $(1,367)$(758,015)$(21,123)$1,038,685 
截止2023年9月30日止九個月
夾層權益股東權益
A類
優先股
A類普通股資本公積金累計其他綜合收益(損失)未分配收益(累計赤字)庫存股股東權益合計
股份金額股份金額
2022年12月31日餘額 $ 101,501 $1,015 $1,486,857 $(1,178)$(606,154)$(21,123)$859,417 
股票補償費用— — — — 29,898 — — — 29,898 
行使股票期權— — 1,106 11 9,172 — — — 9,183 
限制性股票單位已投放,扣除用於稅金的股份— — 575 5 (10,378)— — — (10,373)
績效股單位已投放,扣除用於稅金的股份— — 202 2 (3,977)— — — (3,975)
槓桿股票單位已投放,扣除用於稅金的股份— — 760 8 (8)— — —  
2024年債券交易— — 1,294 13 23,060 — — — 23,073 
發行股份以進行收購— — 8,475 85 261,186 — — — 261,271 
支付業績指標而發行的A類普通股 — — 877 9 28,542 — — — 28,551 
發行A系列優先股,扣除發行成本 175 168,000 — — — — — — — 
外幣翻譯調整— — — — — (87)— — (87)
歸屬於Evolent Health, Inc.普通股股東的淨利潤— 7,606 — — (21,236)— (79,629)— (100,865)
截至2023年9月30日的餘額175 $175,606 114,790 $1,148 $1,803,116 $(1,265)$(685,783)$(21,123)$1,096,093 
請參閱附註中針對合併財務報表的基本報表。
5


evolent health, INC.
綜合現金流量表
(未經審計,以千爲單位)
截至9月30日的九個月
  20242023
從營業活動中提供的現金流
優先股紅利和A輪優先股股票增值之前的淨損失$(38,821)$(79,629)
調整以將淨損失調節至經營活動提供的現金和受限現金
應計可變對價公允價值變動9,108 12,047 
非戰略資產處置損失 2,097 
權益法下投資實體的損益3,623 (1,262)
折舊和攤銷費用89,074 93,813 
股票補償費用45,861 29,898 
遞延所得稅收益(1,916)(78,196)
合同成本資產攤銷3,604 8,005 
推遲融資成本的攤銷2,650 2,912 
使用權資產減值 24,065 
稅款應收款協議責任變動173 66,184 
租賃經營資產權2,739 11,129 
其他當前經營現金流入(流出),淨額180 (120)
資產和負債變動,包括收購淨額:
應收賬款淨額和合同資產38,844 (112,177)
預付款項及其他流動和非流動資產7,751 (16,394)
合同成本資產(4,687)(3,958)
應付賬款1,260 (12,628)
應計負債17,648 27,537 
經營租賃負債(12,209)(10,432)
應計的薪酬和員工福利費用(24,780)(8,807)
遞延收入(3,355)(136)
爲索賠和基於績效的安排而儲備(91,361)100,012 
其他長期負債(390)(759)
經營活動產生的淨現金流和受限制的現金44,996 53,201 
投資活動中使用的現金
用於資產收購和業務組合的現金支付(16,947)(388,246)
非戰略資產處置和停止經營部分的剝離,淨額 577 
權益法投資退還7 870 
投資購買和對股權法下投資的投入(7,320) 
內部使用軟件投資和購買固定資產(18,742)(22,693)
投資活動中使用的淨現金和限制性現金(43,002)(409,492)
籌資活動提供的現金流量(使用)
與索賠處理相關的營運資本餘額變動584 7,925 
支付或準備支付的參考負債(70,355) 
股票期權行權所得款項3,462 9,183 
長期債務發行收益,減除發行成本後淨額(529)256,063 
償還長期債務 (47,500)
優先股發行收入淨額,減去發行費用 168,000 
支付優先股股息(15,279)(13,631)
代扣並支付股權獎勵歸屬稅費(15,390)(14,348)
籌資活動中使用的淨現金和限制性現金(項)提供方(97,507)365,692 
請參閱附註中針對合併財務報表的基本報表。
6


截至9月30日的九個月
  20242023
匯率對現金及現金等價物和受限現金的影響(93)(61)
現金及現金等價物淨(減少)增加額和受限制的現金(95,606)9,340 
期初的現金及現金等價物和受限制的現金223,457 215,158 
期末的現金及現金等價物和受限制的現金$127,851 $224,498 

請參閱附註中針對合併財務報表的基本報表。
7


evolent health, INC.
基本報表註釋
注1組織

evolent health成立於2014年12月,在特拉華州註冊,通過其子公司,是連接罹患癌症、心血管疾病和肌肉骨骼診斷等複雜病況患者的護理市場領導者。我們代表健康計劃和其他承擔風險的實體以及支付方(我們的客戶),支持醫生和其他醫療提供者(我們的用戶)提供最佳的基於證據的護理。我們相信遵循最佳證據支持患者獲得更好的結果、醫生獲得更好的體驗,整個醫療系統的成本也降低。

截至2024年9月30日,公司擁有$現金及現金等價物96.6 公司認爲其在財務報表發佈日起至少下一年中足夠的流動性,以滿足其運營資本和資本支出需求。

我們有之一經營部門和之一可報告部門作爲我們的首席經營決策者,即我們的首席執行官,審閱綜合財務信息以評估財務表現和分配資源。

公司總部位於弗吉尼亞州阿靈頓。

evolent health有限責任公司治理

我們的業務是通過evolent health LLC進行的。evolent health,Inc.是一個控股公司,其唯一的業務是充當evolent health LLC的唯一管理成員。因此,它控制了evolent health LLC的業務和事務,並負責管理其業務。

註釋2。報告基礎、重要會計政策摘要和會計準則變更

演示基礎

根據我們的意見,附表中未經審計的中期合併基本報表包括所有調整,包括正常的經常性調整,這些調整對公允陳述我們的財務狀況、經營業績和現金流量是必要的。中期合併業績並不一定能反映出整個財政年度可能出現的業績。根據美國通用會計準則(「GAAP」)編制的財務報表通常包括的某些腳註披露根據美國證券交易委員會(「SEC」)規定的指示、規則和法規被省略。這裏提供的披露應與我們2023年Form 10-K中包含的經審計的財務報表和附註一起閱讀。

重要會計政策之摘要

影響我們財務狀況、經營業績和現金流量確定的某些重要GAAP政策概要如下。請參閱我們2023年10-K表格中「第二部分-第8項-基本報表和附加數據-注2」了解我們重要會計政策的完整總結。

會計估計和假設

按照GAAP的要求,財務報表的編制需要管理層進行估計和假設,這些估計和假設會影響資產和負債的報告金額,影響在財務報表日期披露的附帶資產和負債金額,以及報告期內的營業收入和費用金額。這些估計存在變動性,實際結果可能與這些估計有所不同。在隨附的未經審計的中期合併財務報表中,估計用於但不限於資產(包括無形資產、商譽和長期資產)的估值,負債,與業務組合和資產收購相關的考慮事項,營業收入的確認(包括變量收入),合同中多項履約義務的預計銷售價格,索賠和基於業績的安排的備用金,信貸損失,資產的可折舊壽命,長期資產減值,股權報酬,遞延收入稅和准許估值,附帶負債,應稅股權交易中的購買價格分配以及無形資產的預期使用年限。
8



合併原則

未經審計的中期合併基本報表包括 evolent health 公司及其子公司的賬目。所有公司間帳戶和交易在合併中予以抵銷。

現金及現金等價物

我們認爲所有原始期限爲三個月或更短的高度流動的工具都是現金等價物。公司將幾乎所有現金存放在成本接近公平價值的銀行的銀行存款中,這些銀行與聯邦存款保險公司("FDIC")合作。

受限現金和受限投資

受限現金和受限投資包括用於擔保各種合同義務的現金和投資(以千爲單位),如下所示:
2024年9月30日2023年12月31日
租賃設備信用證的抵押品 (1)
$1,903 $2,132 
與金融機構的抵押品 (2)
16,518 16,237 
索賠處理服務 (3)
12,847 12,263 
受限現金及受限投資總額$31,268 $30,632 
當前受限現金$16,343 $13,768 
總流動受限現金和受限投資額$16,343 $13,768 
非流動受限現金$14,925 $16,864 
非流動受限現金和受限投資總額$14,925 $16,864 
————————
(1)代表與租賃協議中要求的信用證抵押相關的受限現金。有關我們租賃承諾的進一步討論,請參閱第11注。
(2)代表着存放在金融機構以便進行風險共擔和其他安排的抵押品,存放在FDIC參與的銀行帳戶中。請參閱附註17,了解公允價值計量的討論。
(3)代表公司持有的現金,用於代表合作伙伴進行索賠處理服務。這些都是經手的金額,可能因索賠處理的時間而在不同期間發生顯著波動。

下表提供了現金及現金等價物、現金及現金等價物和受限現金和受限投資的銀行存款和現金以及在綜合資產負債表內報告的非流動資產,這些金額相加等於在綜合現金流量表中顯示的總金額(以千爲單位):
September 30,
20242023
現金及現金等價物$96,583 $184,536 
受限現金和受限投資31,268 39,962 
現金及現金等價物總額以及在合併現金流量表中顯示的受限現金$127,851 $224,498 

商業組合

在每個報告期內收購的公司將根據其分別的收購日期至報告期末的相應時間內的結果反映在公司的結果中。公司根據收購日期估計的資產和負債的預期公允價值分配購買代價的公允價值。我們對公允價值的估計基於認爲是合理的假設,但這些假設本質上是不確定和難以預測的,因此實際結果可能會與估計值有所不同。用於評估某些可辨認資產價值的關鍵估計包括但不限於期望的長期收入、未來預期的營業費用、資本成本和適當的折現率。

購買考慮的公允價值超過收購實體取得的資產和負債的公允價值的過剩部分將被記錄爲商譽。如果公司在衡量期間內獲得了關於收購日期存在的事實和情況的新信息,該期間最長可延伸至收購日期之後一年,公司可能會記錄對收購的資產和負債的調整,相應地抵消商譽。在衡量期結束時
9


在確定所得資產價值或承擔債務的最終決定之前,任何後續調整均記錄在公司的綜合收益表和綜合收益(損失)中。

對於記爲負債的待定對價,公司最初將其金額按收購日的公允價值計量,並在每個報告期調整負債至公允價值。除了計量期調整外,待定對價的公允價值變動將在合併利潤表和綜合收益(損失)中以營業費用的形式確認。與業務組合單獨確認,按發生時支出。 有關業務組合的討論請參見注釋4。

商譽

我們認可超出購買價格的部分,以及被購方中任何非控股權益的公允價值超出被識別資產淨額的公允價值而形成的商譽。商譽不攤銷,但至少每年進行一次針對減值跡象的檢視,考慮財務表現和其他相關因素。我們在每年的10月31日對報告單元層面的商譽進行減值測試。如果發生事件或情況發生變化,我們相信其更可能而不是不可能地使報告單元的公允價值低於其賬面價值,我們會在年度測試之間進行減值測試。

我們的商譽減值分析首先評估定性因素,以判斷是否存在會導致公司得出結論認爲其報告單位的公允價值低於其賬面價值的事件或情況。如果公司判斷其報告單位的公允價值低於賬面價值的可能性大於50%,則需要進行定量商譽評估。在定量評估中,確定我們報告單位的公允價值並與賬面價值進行比較。如果公允價值大於賬面價值,則認爲賬面價值可以收回,不需要進一步採取措施。如果公允價值估計值低於賬面價值,則認爲商譽超額於我們報告單位公允價值的金額遭受減值,減值數額將在我們的綜合損益表和綜合收益(損失)報告中體現。 請參閱附註8以獲取有關2023年進行的商譽減值測試和2024年對減值定性因素進行審查的討論。

淨無形資產

確認的無形資產記錄於收購日的估計公允價值,並按其各自估計使用壽命進行攤銷,使用反映無形資產經濟利益使用方式的攤銷方法。

以下是按資產分類總結的預估使用年限:
公司商標名稱
36個月
客戶關係
11 - 25
科技5
服務提供商網絡合同
3 - 5

作爲我們價值導向專業護理業務增長的組織變革的一部分,我們將停用幾個公司商標,並用Evolent來取代它們,標誌着我們統一品牌的採用和推出。 因此,我們加快了攤銷速度,以便所有公司交易名稱將在2024年12月前完全攤銷。

無形資產若有情況表明公司可能無法收回資產的賬面價值,則會進行減值檢查。公司通過確定預期從該資產或資產組使用和最終處置所產生的未貼現現金流是否在評估日期超過賬面價值來評估可收回性。如果未貼現現金流不足以支付賬面價值,則公司會將減值損失計量爲長期資產或資產組的賬面價值超過其公允價值的多餘部分。有關我們無形資產的詳細討論,請參見附註8。

研究和開發成本

研發成本主要包括人員及相關支出(包括以公司股份爲基礎的薪酬、員工稅費和福利),用於從事研發活動的僱員以及第三方費用。所有這些成本均在發生時予以支出。我們的研發工作主要集中在支持我們的技術基礎、臨床方案開發、數據分析和網絡發展能力的活動上。研發成本記錄在我們的綜合損益表中的營業收入成本和銷售、一般與管理費用中。

10


索賠和基於績效的安排的準備

對賠付準備金和基於績效的安排的保留反映了根據績效安排的支付估計和已發生但尚未報告的賠付的最終成本,包括對已報告的賠案預期發展、已報告但尚未支付的賠案(處理中的已報告賠案)以及其他醫療保健費用和服務的應付款,主要由於健康護理專業人員和機構的激勵和其他應付款項的計提構成。公司採用在每個報告期內一貫應用的精算原則和假設,並確認最終負債的精算最佳估計及適度適度的逆變餘額。這一方法符合精算實踐標準,即在適度不利條件下負債充足。

估計儲備的過程涉及公司的相當程度的判斷,並且在任何給定日期, 本質上是不確定的。制定這些估計的方法和確認由此產生的負債的方式不斷得到審查,在確定經驗發展或新信息變得已知的期間反映在當期業務的當前結果。 有關我們對索賠和基於業績的安排的儲備的更多討論,請參閱附註20。

抵銷權

某些客戶安排賦予公司法定權利,可以將應收款項和應付索賠淨額支付。截至2024年9月30日和2023年12月31日,大約 68%和57%的總應收賬款已與應付索賠相抵,以取代現金收款。此外,截至2024年9月30日,大約 20%的應收賬款淨額最終可以在符合相互抵銷條件後進行淨額結算。此外,公司在其全面護理成本管理解決方案下抵銷其應收賬款和索賠準備金。

租約

公司在開展其正常業務操作過程中籤訂各種辦公空間、idc概念和設備租賃協議。在任何合同達成之初,公司都將評估該協議以判斷是否包含租賃條款。如果合同包含租賃條款,公司隨後將評估條款期限以及租賃是經營租賃還是融資租賃。大多數租賃協議中都包含一個或多個續租期選項,或者可能包含終止選項。公司在租賃協議達成之初確定這些選項是否有合理把握會被行使。租金費用按照各自租賃協議的期限直線攤銷在綜合損益表中。初期期限爲12個月或更短的租賃協議不記入合併資產負債表。 之一 或許還有續租期或終止期權。公司判斷這些期權是否在租賃協議初期便有合理把握會被行使。租金費用按照各自租賃協議的期限直線攤銷在綜合損益表中。初期期限爲12個月或更短的租賃協議不記入合併資產負債表。

由於我們的大多數租約並未提供隱含利率,因此我們根據租賃開始日期可獲得的信息使用我們的增量借款利率來確定租賃付款現值。當隱含利率可輕易確定時,我們會使用隱含利率。此外,公司將所有租賃和非租賃元件視爲所有基礎資產類別的單個合併租賃元件。

公司還簽訂了一些租賃辦公空間的轉租協議。與轉租相關的租金收入微不足道,並在各自租約期內抵消租金支出。

公司會審查開多時間的資產,其中包括營運租賃使用權資產,當事實或情況表明資產或資產組可能無法收回時進行減值。如果存在減值因子,且預估未折現未來現金流量小於資產賬面價值,則將資產賬面價值減少至預估公允價值。公允價值根據報價市場價值、折現現金流量和外部市場數據等確定。

請參考註釋11以獲取額外的租賃披露信息。

收入確認

我們的營業收入合同通常是與客戶的多年安排,爲其提供旨在降低合作伙伴醫療費用的解決方案,包括我們的全面關愛成本管理和專科護理管理服務方案,提供全面的健康計劃運營和理賠處理服務,幷包括向客戶提供過渡或退出服務。

我們使用會計準則規範(「ASC」)第606號主題概述的以下五步模型,來判斷與客戶簽訂合同的營業收入。 與客戶簽訂合同的營業收入 用於判斷與客戶簽訂合同的營業收入,我們採用了下面概述的五步模型(「ASC 606」):

確認與客戶的合同
確定合同中的履約義務
11


判斷交易價格
將交易價格分配給履約義務
當實體滿足履行責任時(或之時)才能確認營業收入

請參閱附註5,了解我們與營業收入確認相關政策的進一步討論。

A輪高級可轉換優先股

根據ASC 480的規定,區分負債和權益,A系列高級可轉換優先股被分類爲臨時權益,因爲公司無法控制的事件導致這些股份變得可贖回。與可贖回優先股發行相關的成本被列示爲可贖回優先股的公允價值折扣,並採用有效利率法攤銷,在各個系列的優先股期間內。詳細討論請參閱附註12 - 可轉換優先股權益。

注3. 最近頒佈的會計準則

2023年11月,FASb發佈了ASU 2023-07,即"分部報告(主題280):改進報告細分披露"("ASU 2023-07"),該標準增強了公司年度和中期合併基本報表中要求的經營部門披露,包括只有一個經營部門的公司。ASU 2023-07自2023年12月15日後開始的財政年度和2024年12月15日後開始的財政年度內的中期時段起,以追溯的方式生效。允許提前採用。公司目前正在評估此標準對我們披露的影響。

2023年12月,FASB發佈了ASU 2023-09,改進所得稅披露標準(「ASU 2023-09」)。 ASU 2023-09包括要求實體在稅率調整中披露特定類別,並提供有關與按適用法定所得稅率乘以稅前收入(或虧損)計算的金額相比大於五百分之五的調節事項的額外信息。該標準還要求實體披露持續經營活動中的所得(或虧損),在扣除所得稅費用(或利益)前以及所得稅費用(或利益)分別區分國內和國外。ASU 2023-09適用於2024年12月15日之後開始的年度期間。公司目前正在評估ASU 2023-09對披露的影響。

注意事項4:供應鏈融資計劃交易

商業組合
機械化
2024年8月1日,公司完成了對Machinify, Inc.某些資產的收購以及利用人工智能最新進展的軟件平台Machinify Auth(「Machinify」)的獨家、永久和免版稅許可。收購對價爲 $28.5百萬其中包括 $19.5百萬現金,美元11.0百萬美元,在收盤時支付,美元8.5百萬美元,已於 2024 年 11 月 1 日支付,以及包括不超過美元的額外對價的收益12.5百萬美元,可在公司選舉時以現金或公司A類普通股支付。截至2024年8月1日,或有對價的公允價值爲美元9.0 百萬。有關收益對價公允價值確定的更多信息,請參閱附註17。
購買價格根據2024年8月1日的預估公允價值分配給已獲得資產和承擔的負債(單位:千美元)如下:

12


購買考慮:
現金$19,500 
待定對價的公允價值9,000 
總對價$28,500 
已獲得的可識別無形資產:
科技7,700 
已識別無形資產總額7,700 
負債承擔:
應計的薪酬和員工福利費用9 
承擔的總負債9 
商譽20,809 
已獲得淨資產$28,500 
技術相關的可識別的無形資產將按照其初步估計的有用生命週期線性攤銷 5 年。無形資產的公允價值是使用替代成本法確定的,該方法涉及估計在交易的結束日期以類似狀態下用類似資產替換資產的成本來確定資產的價值。商譽計算爲收購日期總對價的公允價值與收購的淨資產公允價值之間的差額,代表我們預期作爲收購結果將實現的未來經濟利益。商譽對稅務目的可減除。
國家成像聯合公司。
2023年1月20日,公司完成了對NIA的收購,包括所有NIA已發行和流通股本以及Magellan Health, Inc.(「Magellan」)及其部分子公司持有並用於Magellan Specialty Health部門的某些資產。NIA是一家專業的福利管理組織,專注於在放射學、肌肉骨骼學、理療和遺傳學領域管理成本和質量。此交易有望加快我們成爲價值導向專科護理解決方案的主要提供商的策略,並通過擴大客戶組合來多樣化我們的營業收入。
總收購考慮成本淨額,扣除手頭現金和某些結算調整,爲$715.7百萬,基於2023年1月20日紐交所上公司A類普通股的收盤價。收購考慮包括約$387.8百萬現金考慮(包括某些後續結算調整), 8.5百萬公司A類普通股股份,按2023年1月20日評估價$261.3百萬,以及最高達$150.0百萬現金和公司選擇的最高 50%%的公司A類普通股股份(「待定考慮」)。截至2023年1月20日,待定考慮評估價爲$66.6百萬。有關考慮因素的公允價值確定,請參見附註17。
購買價格根據2023年1月20日的估計公允價值分配給所收購資產和承擔的負債如下(以千萬爲單位):

13


購買考慮:
現金$387,823 
發行的A類普通股的公允價值261,271 
待定對價的公允價值66,600 
總對價$715,694 
已識別淨資產總額
應收賬款$28,065 
預付費用和其他流動資產675 
已獲得的總有形資產28,740 
已獲得的可識別無形資產:
客戶關係345,100 
科技50,700 
公司商標名稱8,200 
已識別無形資產總額404,000 
負債承擔:
應計負債 5,409 
應計的薪酬和員工福利費用6,173 
遞延所得稅負債,淨100,486 
遞延收入142 
承擔的總負債112,210 
商譽 (1)
395,164 
已獲得淨資產$715,694 
————————
(1)收購的商譽不包括$1.0百萬美元的計量期調整金額爲$2.4百萬美元,因在2023年3月31日後處置非戰略資產時商譽減值而減少。

根據上表顯示的應收賬款收購公允價值,大致等於總合同金額,並預計可以全部收回。與客戶關係、技術和公司商業品牌相關的可識別無形資產將按照其初步估計的有用生命年限進行分期攤銷,分別爲 15年,年。5年,以及2 年。客戶關係主要歸因於與當前客戶簽訂的現有合同。技術主要包括支持NIA核心業務應用程序和專業業務的專有軟件。公司商業品牌反映了我們認爲NIA品牌在市場上的價值,但由於組織變化,我們將在2024年12月之前停用NIA商業品牌。無形資產的公允價值是通過收入法和免除版稅法計算確定的。收入法根據預計資產產生的現金流量的現值估算資產的公允價值。預計現金流量以反映實現現金流量的相對風險和時間價值的要求收益率折現。免除版稅法通過計算實體需要花費多少來租賃類似資產來估算資產的公允價值。商譽是根據收購日總對價的公允價值與收購的淨資產公允價值之間的差額計算的,代表我們預期作爲收購結果而實現的未來經濟利益。公司在收購的資產和負債中獲得持續的稅基;因此,公司確認了與資產和負債的賬面基礎與稅基之間差異相關的淨遞延稅債務。商譽在稅務目的上不得扣除。此外,對於2023年12月31日結束的企業財務和綜合收益(損失)的綜合收入表中記錄了一筆56.1百萬美元的稅收益,以覈對主要與收購的無形資產相關的減值準備釋放,導致形成延期稅債務,提供了支持實現其他延遲稅資產的收入來源。


14


注5. 收入確認

我們的營業收入合同通常是與客戶的多年安排,爲其提供旨在降低合作伙伴醫療費用的解決方案,包括我們的全面關愛成本管理和專科護理管理服務方案,提供全面的健康計劃運營和理賠處理服務,幷包括向客戶提供過渡或退出服務。

我們在這些安排中的履約義務是提供一套整合的服務,包括爲滿足合作伙伴和提供商的專業需求定製的平台訪問。通常,我們會將系列指南應用於履約義務,因爲我們已確定每個時間段是獨立的。我們主要爲這些服務採用了可變費用結構,通常包括基於特定會員每月費率計算的月度付款,乘以我們的合作伙伴在價值導向護理安排下管理的會員數量,或者計劃保費的百分比。我們的安排也可能包括與服務水平協議、共享醫療儲蓄安排和其他履約指標相關的其他可變費用。可變考慮金額是根據我們的歷史經驗和當時的最佳判斷基於可能發生的金額來估計。由於我們的安排性質,如果有可能在不確定性解決時會發生重大營業收入反轉,那麼某些估計可能會受到限制。我們使用經過時間流逝的產出法隨時間確認收入。固定考慮金額在合同期內按比例確認。根據系列指南,我們將可變考慮金額分配給相關費用所涉及的期間。我們的營業收入包括按病例結算的某些服務。
具有多個履行承諾的合同
我們與客戶的合同可能包含多個履約義務,尤其是在合作伙伴要求進行行政服務和我們的特殊護理管理或全面保健管理等其他服務時,這些服務彼此之間是不同的。當合同包含多個履約義務時,我們根據相對獨立銷售價格和預期成本利潤法確定每個履約義務的交易價格分配。這種方法需要對滿足履約義務所需的工作量以及根據可變價格模型收取的費用進行估計。在確定獨立銷售價格時,我們還會考慮客戶人口統計數據、當前市場狀況、服務範圍以及我們的整體定價策略和目標。
主體 vs. 代理
我們使用第三方協助履行我們的履約義務。爲了判斷我們在安排中是主體還是代理,我們會在逐個合同的基礎上審查每個第三方關係。當我們將第三方提供的商品和服務整合到我們的整體服務中時,我們在交付前控制向客戶提供的服務。因此,我們是主體,將以毛收入方式確認營業收入。在某些情況下,我們在交付給客戶之前沒有控制第三方的服務,因此以淨額確認營業收入。
收入分解
以下表格表示Evolent的營業收入按業務線和產品類型拆分(以千爲單位):
截至9月30日三個月結束時,截至9月30日的九個月
2024202320242023
醫療補助$214,627 $195,259 $646,819 $587,611 
醫療保險238,527 208,166 794,160 474,535 
商業和其他168,246 107,590 467,220 345,695 
總計$621,400 $511,015 $1,908,199 $1,407,841 
性能套件$435,100 $323,722 $1,344,920 $840,171 
專業科技和服務套件85,474 81,230 255,992 223,598 
行政服務59,396 68,713 178,735 229,534 
病例41,430 37,350 128,552 114,538 
總計$621,400 $511,015 $1,908,199 $1,407,841 
分配給未履行履約義務的剩餘業績的交易價格
對於超過一年的合同,我們已經分配了約$24.4 百萬交易價格,計劃於2024年9月30日之前尚未完成的履約義務。我們在計算中不包括完全分配給系列指導下的完全未完成履約義務的可變考慮。因此,餘額
15


代表我們長期合同中固定償付的價值,預計將在將來的期間被確認爲營業收入,並排除了我們的大部分營業收入,這主要是基於按變量償還的考慮,如附註2所述。我們預計將在截至2024年和2025年12月31日分別對這些剩餘履約責任的約佔%進行收入確認。然而,由於我們現有的合同可能會被取消或重新談判,包括因我們無法控制的原因,我們實際收到的營業收入金額可能大於或小於此估計,並且確認的時機可能不如預期。 31%和100然而,由於我們現有的合同可能會被取消或重新談判,包括因我們無法控制的原因,我們實際收到的營業收入金額可能大於或小於此估計,並且確認的時機可能不如預期。

合同餘額

合同餘額包括應收賬款、合同資產和遞延收入。當服務對報酬的權利取決於除時間流逝以外的其他因素時,合同資產被記錄。與未開票應收款相關的合同資產會在權利變爲無條件時轉移到應收賬款。我們根據獲得無條件支付權利的時機,將合同資產分類爲流動資產或非流動資產。我們的合同資產通常被列爲流動資產,並被記錄在資產負債表中的預付費用和其他流動資產中。我們的流動應收賬款被分類爲資產負債表中應收賬款淨額中,非流動應收賬款被分類爲資產負債表中預付費用和其他非流動資產中。

遞延營業收入包括預收客戶款項和超過確認收入的賬單。根據我們預計確認收入的時間,我們將遞延營業收入分類爲流動或非流動。我們當前的遞延營業收入記錄在我們的合併資產負債表的遞延收入中,而非流動遞延營業收入記錄在我們的合併資產負債表的其他長期負債中。

以下表格提供了2024年9月30日和2023年12月31日有關應收賬款、合同資產和合同客戶遞延營業收入的信息(以千爲單位):
2024年9月30日2023年12月31日
短期應收款項 (1)
$406,786 $446,220 
短期遞延收入2,621 5,976 
長期遞延收入293 1,173 
————————
(1)不包括藥房返點應收款和藥房索賠應收款。

2024年9月30日年至今的遞延收入變動如下(以千爲單位):
遞延收入
期初餘額$7,149 
由於履行完畢義務導致重分類爲營業收入(5,041)
履行完畢前預先收到的現金806 
期末餘額$2,914 

不包括客戶折扣的營業收入金額分別爲$1.21百萬美元和4.3在2024年9月30日結束的三個月和九個月內,從在先前期間滿足(或部分滿足)的履約義務中確認的營業收入分別爲$(18.1和$2.6主要是由於追溯性合同修正所致的淨利潤分成以及其他估計變化的變化,截至2024年9月30日結束的三個月和九個月,由於累退合同修正而產生的$爲$(

合同成本資產

我們銷售團隊獲得的某些獎金和佣金被視爲獲得與客戶簽訂的合同的增量成本,我們預計可以收回。資本化的合同獲取成本被分類爲非流動資產,並記錄在我們的合併資產負債表的合同成本資產中。攤銷費用記錄在伴隨的綜合損益表和綜合損益(損失)中的銷售、一般和行政費用中。截至2024年9月30日和2023年12月31日,公司在合併資產負債表的合同成本資產中,減除已攤銷的累計攤銷,分別爲$2.8萬美元和2.8 百萬,此外,公司記錄了$百萬的攤銷費用。0.3萬美元和0.9 2024年9月30日結束的三個月和九個月分別爲$百萬和0.3萬美元和1.0 2023年9月30日結束的三個月和九個月分別爲$百萬。

在我們的營業收入合同中,在開始履行對客戶的履約義務之前,我們會承擔與平台實施相關的一些成本。這些成本我們期望能夠收回,被視爲履行合同的成本。我們的合同
16


履行成本主要包括我們的員工勞動成本和第三方供應商成本。資本化的合同履行成本分類爲非流動資產,並記錄在我們的合併資產負債表的合同成本資產中。攤銷費用記錄在附註綜合收益(損失)的營業成本中。截至2024年9月30日和2023年12月31日,公司分別擁有$資產,減去在合併資產負債表的合同成本資產中已累積攤銷錄得的。此外,公司還記錄了攤銷費用,包括對某些客戶合同成本的攤銷加速,金額爲$10.4萬美元和9.3 百萬,分別記錄在合併資產負債表的合同成本資產中。此外,公司記錄了攤銷費用,包括對某些客戶的合同成本加速攤銷,金額爲$0.9萬美元和2.7 2024年9月30日結束的三個月和九個月分別爲$百萬和2.0萬美元和7.0 2023年9月30日結束的三個月和九個月分別爲$百萬。

這些成本被推遲,然後按直線法攤銷,攤銷期限基於我們確定的合同期限或受益期限較短的一個 月內。2023年和2022年的三個和九個月期權授予均以授予日公司普通股的公允價值相等的行權價格授予,並且是非法定股票期權。受益期限基於我們的技術、合作伙伴安排的性質和其他因素。

註釋6。信貸損失

我們主要通過應收賬款、以攤餘成本計量的投資以及其他應收票據的資產來承擔信用損失風險。我們根據過往事件、當前狀況和合理且可支持的預測來估計預期信用損失。預期信用損失是根據這些資產剩餘合同期限進行衡量的。作爲考慮當前和未來經濟狀況的一部分,我們觀察到客戶及其他第三方支付能力的通貨膨脹壓力,我們確實注意到與某些合作伙伴的違約情況有所增加,主要是由於付款時間而導致信用損失準備金在2024年9月30日結束的三個月內增加。

營業收入應收賬款
應收賬款代表公司對客戶或第三方提供的貨物或服務所欠款項。當前應收賬款在公司合併資產負債表中列爲應收賬款淨額,而非流動應收賬款則列爲預付費用和其他非流動資產。

我們通過積極審查對手方餘額與合同條款、到期日和業務策略的對比,監控我們持續的信貸敞口。我們的活動包括及時的帳戶對賬、爭議解決和付款確認。此外,公司將根據拖欠率建立一般準備金。針對每個逾期30天的拖欠桶確定歷史損失率,然後根據逾期的構成應用於報告日期餘額。根據應用歷史損失率暗示的準備金將根據當前情況和合理且可支持的預測進行調整。

以下表格編制了根據我們對貿易應收賬款、非貿易應收賬款和合同資產進行的賬齡分析,基於未償付賬款的百分比(以千爲單位):
2024年9月30日2023年12月31日
現任 64 %54 %
1-60天逾期15 %17 %
61+天逾期 21 %29 %
應收賬款淨額$410,568 $472,350 

下表總結了我們應收賬款、某些非貿易應收賬款和合同資產減值準備的變化情況(以千元計):
截至9月30日的九個月
20242023
期初餘額$(16,361)$(10,180)
收購 (240)
撥備(1,050)(10,814)
覈銷(1)
5,722 2,701 
期末餘額$(11,689)$(18,533)
————————
(1) 2024年和2023年9月30日結束的九個月的核銷主要是由之前預留的餘額覈銷引起的。

17


注7。固定資產,淨值

以下總結了我們的資產和設備(以千計):
2024年9月30日2023年12月31日
電腦硬件$14,703 $21,501 
傢俱和設備1,717 1,297 
內部用途軟件開發成本228,960 212,913 
租賃改良1,502 1,052 
總財產與設備246,882 236,763 
累計折舊費用(172,941)(158,569)
淨房地產和設備總資產$73,941 $78,194 

公司在2023年6月30日和2022年6月30日的三個和六個月內將$百萬的授予股票-based報酬支出資本化爲軟件成本,分別相比$   百萬5.7萬美元和16.0 2024年9月30日結束的三個月和九個月分別爲$百萬和4.3萬美元和18.1 在2023年9月30日結束的三個月和九個月中,內部使用軟件開發成本分別爲****萬美元。資本化的內部使用軟件開發成本的淨賬面價值爲****美元。68.1萬美元和70.9 截至2024年9月30日和2023年12月31日,資本化的內部使用軟件開發成本的淨賬面價值分別爲****萬美元。

與固定資產和設備相關的折舊費用爲$,分別爲2023年12月31日和2022年底的三個月,其中$列入商品成本,$列入一般和行政費用。有關固定資產和設備的折舊費用爲$,分別爲2023年6月30日和2022年底的六個月,其中$列入一般和行政費用。7.5萬美元和22.9 2024年9月30日結束的三個月和九個月分別爲$百萬和8.5萬美元和24.8 三個月截至2023年9月30日和九個月分別爲1070和3320萬美元,其中與資本化的內部軟件開發成本相關的攤銷費用爲$6.3萬美元和19.3 截至2024年9月30日的三個月和九個月,分別爲xxx萬美元6.6萬美元和20.1 2023年9月30日結束的三個月和九個月分別爲$百萬。

註釋8.商譽和無形資產,淨值

商譽

商譽被估計具有無限期限,不進行攤銷;相反,至少每年或在事件或情況變化表明資產賬面價值可能無法收回時,將對其進行減值審計。

我們每年的商譽減值評估都會在每個財政年度的10月31日進行。 我們評估可能導致我們相信報告單位的估計公平價值低於賬面價值,並觸發定量評估的定性因素,包括但不限於(i)宏觀經濟條件,(ii)行業和市場考慮因素,(iii)我們的整體財務表現,包括對我們當前和預期現金流、收入和收益的分析,(iv)股價持續下跌以及(v)其他相關的實體特定事件,包括管理層、策略、合作伙伴或訴訟的變化。

我們沒有發現任何定性因素會觸發定量商譽減值測試 截至2024年9月30日的九個月期間我們在2024年10月31日進行年度減值測試。

2023年商譽減值測試

2023年10月31日,公司對2023財政年度進行了年度商譽減值審查。此外,公司進行了組織架構調整,需要重新評估報告單位。因此,公司確定 之一 具有經濟相似性的服務,提供給我們的合作伙伴。根據我們的定性評估,我們沒有
18


確定充分的減值因子,這些因子表明我們的報告單位的公允價值低於其各自的賬面價值。因此,不需要進行數量化的商譽減值分析。

商譽變動

下表總結了商譽的賬面價值變動情況,以千元爲單位:

截至9月30日的九個月
20242023
期初餘額$1,116,542 $722,774 
收購商譽 (1)
20,809 395,164 
測量週期調整  (391)
外幣翻譯(9)(4)
期末餘額$1,137,342 $1,117,543 
————————
(1)根據第4條所述,2023年1月新增的NIA和2024年8月新增的Machinify所獲得的商譽。

無形資產淨值

我們無形資產的詳細信息(單位:千美元,除加權平均使用壽命外)如下所示:

2024年9月30日2023年12月31日
  加權平均剩餘有用壽命總賬面價值累計攤銷淨 carrying 價值加權平均剩餘有用壽命資產總賬面價值累計攤銷淨 carrying 價值
公司商標名稱0.3$51,965 $46,959 $5,006 1.0$51,965 $30,288 $21,677 
客戶關係13.7806,668 174,561 632,107 14.5806,668 139,150 667,518 
科技3.2169,715 113,609 56,106 3.8162,015 101,566 60,449 
低於市場租約,淨額0.01,218 1,218  0.01,218 1,218  
服務提供商網絡合同1.721,244 17,684 3,560 1.118,054 15,689 2,365 
總無形資產,淨值$1,050,810 $354,031 $696,779 $1,039,920 $287,911 $752,009 


和$百萬的無形資產攤銷費用,在2024年5月3日和2023年5月5日的三個月內分別爲22.2萬美元和66.2 截至2024年9月30日的三個月和九個月,分別爲xxx萬美元23.8萬美元和68.9 2023年9月30日結束的三個月和九個月分別爲$百萬。

2024年9月30日,預計將無形資產攤銷(以千爲單位)如下:

2024$21,845 
202565,159 
202664,909 
202762,168 
202850,233 
此後432,465 
無形資產的總未來攤銷$696,779 

作爲我們價值導向專業護理業務增長的組織變革的一部分,我們將停用幾個公司商標,並用Evolent來取代它們,標誌着我們統一品牌的採用和推出。 因此,我們加快了攤銷速度,以便所有公司商標將在2024年12月完全攤銷。
19



如果情況表明公司可能無法收回資產的賬面價值,則對無形資產進行減值檢查。截至2024年9月30日的三個月和九個月期間,我們沒有發現任何需要對我們的無形資產進行減值測試的情況。

20


注9。長期債務

可轉換高級票據條款

$的信用額度主要用於在117.1到2021年2月應償還的總額爲3.502020年8月,通過私下協商的交換和/或認購協議,將2024年到期的可轉換高級票據(以下簡稱「2024票據」)轉讓172.5到2021年2月應償還的總額爲1.502018年10月,通過向《證券法》第144A條規定的合格機構買傢俬人配售,將2025年到期的可轉換高級票據(以下簡稱「2025票據」)402.5到2021年2月應償還的總額爲3.502023年12月,通過向《證券法》第144A條規定的合格機構買傢俬人配售,2029年到期的可轉換高級票據(以下簡稱「2029票據」,與2024票據和2025票據一起,統稱「可轉換高級票據」)。所有2025票據和2029票據將於下表所示日期到期,除非提前根據各自條款回購、贖回或轉換。截至2023年10月13日, no 2024年的票據仍未償還。

可轉換優先票據按其淨承載價值在伴隨的合併資產負債表上記錄。所有可轉換優先票據均具有嵌入式換股期權和附帶利息條款,尚未作爲單獨的金融工具記錄,其公允價值屬於2級輸入。有關我們可轉換優先票據公允價值分類的更多討論,請參考附註17。

2025年票據和2029年票據可以根據公司選擇,按照每1000美元本金的初始轉換率轉換爲現金、公司A類普通股的股份,或者現金和公司A類普通股的組合,這相當於公司A類普通股的初始轉換價格。合計,2025年票據和2029年票據最初可轉換爲 20.3萬股公司A類普通股。在某些情況下,轉換率可能會進行調整。轉換時,公司將根據情況支付或交付現金或公司A類普通股股份,或者現金和公司A類普通股股份的組合,由公司根據選擇。

以下表格總結了截至2024年9月30日我們可轉換債券的條款(以千計,每股轉換率和價格除外):

2025年票據2029年債券
發行時的總本金金額$172,500 $402,500 
年利率1.5 %3.5 %
債務發行費用$5,929 $11,598 
淨收益$166,571 $390,902 
發行日期2018年10月22日2023年12月8日
到期日2025年10月15日2029年12月1日
利息支付日期 (1)
每年4月15日和10月15日每年6月1日和12月1日
每$1,000本金的兌換率29.9135 26.3125 
轉換價格$33.43 $38.00 
可轉換股份數(2)
5,160 10,592 
賬面價值$171,142 $392,435 
未攤銷的債務折扣和發行成本1,358 10,065 
56,063$172,500 $402,500 
剩餘攤銷期限(年)1.05.2
公允價值 (3)
$180,953 $438,938 
————————
(1)可轉換優先票據持有人有權獲得現金支付,該支付應按上述日期遞延半年支付一次。
(2)以公司A類普通股的股份數量計量,並代表截至2024年9月30日可轉換爲公司A類普通股的轉換期票據的股份數量。在轉換時,公司將支付或交割,視情況而定,現金或公司A類普通股,或公司A類普通股的現金和股票組合,由公司自行選擇。
(3)借據的公平價值是根據與各自資產負債表日期最接近的可交易價格確定的。

2025票據和2029票據的持有人可能要求公司在基本變更發生時,以相等金額的價格回購所有或部分票據。 100.0票據的本金金額的%,並加上截至基本變更回購日期前尚未支付的任何應計利息。公司可能現金贖回2025年的所有或部分板塊。
21


若公司的A類普通股的最後報價至少爲 130.01020在任何{days}個連續的交易日期間內,此期間的每張債券的每1000美元的票面金額的「交易價格」低於以贖回日前一天爲基準的交易日的通知日期計算的每張債券的票面金額的百分之{principal amount}%。30 連續交易日期間(包括該期間的最後一個交易日)截至幷包括公司提供贖回通知之前的交易日,按贖回價格的 100.0%,等於待贖回債券的本金金額,加上截至贖回日但不包括贖回日的應計利息。在2025年4月15日之前的業務日結束前,2025年債券將僅在滿足某些條件時持有人選擇進行轉換。從2025年4月15日或以後的任何時間起,直至到期日前的業務日結束前,2025年債券持有人可以選擇將其所有或任何一部分2025年債券按轉換率轉換。

公司不得在2026年12月6日之前贖回2029年債券。公司可以選擇於2026年12月6日或之後按現金支付贖回2029年債券的全部或部分,如果公司A類普通股的最後報價至少爲 130.01020在任何{days}個連續的交易日期間內,此期間的每張債券的每1000美元的票面金額的「交易價格」低於以贖回日前一天爲基準的交易日的通知日期計算的每張債券的票面金額的百分之{principal amount}%。30 在連續的交易日期間內(包括該期間的最後一個交易日)結束時,幷包括在公司提供贖回通知日之前的交易日,以贖回價格相等的本金金額 100.0%的債券加上截至贖回日但不包括贖回日的應計未付利息。在2029年9月1日之前的營業日結束前,2029年債券只有在滿足特定條件的情況下才可以由持有人選擇轉換。在2029年9月1日或之後的任何時間,直到到期日前的營業日結束前,2029年債券持有人可以選擇按轉換率轉換他們的全部或部分2029年債券。

2024年票據交易和兌換

2023年8月2日,公司向其未償還的2024票據持有人發出了贖回通知,根據該通知,公司以現金以價格贖回了未償還的2024票據 100 2024票據本金的%,加上截至2023年10月13日(「贖回日期」)的已計息未支付利息。在贖回日期之前,2024票據持有人有權按照55.6153美元的2024票據本金額每1,000美元轉換到公司的A類普通股。

截至2023年12月31日,2024年債券持有人將所持的$23.3 百萬美元的本金轉換爲公司A類普通股的 1.3 百萬股,並且公司以現金償還剩餘的$1.0 百萬餘額,於贖回日滿足了公司在2024年債券下的所有剩餘付款義務。

2029年發行說明

2023 年 12 月,公司以私人發行的方式發行了 $402.5向符合《證券法》第144A條規定的合格機構買家定向增發了其2029年債券,總金額爲 100.00。這些2029年債券以面值的百分之%發行,籌集淨額約390.9萬美元,扣除費用和預計支出後。我們在2029年債券交易中發生了11.6萬美元的債務發行成本。

2022年信貸協議

2022年8月1日(「IPG結束日期」),公司與Evolent Health LLC簽訂了一項信貸協議,該協議由公司、作爲借款人的Evolent Health LLC(「借款人」)、公司的某些子公司作爲擔保人、不時參與的各貸款人、以及Ares Capital Corporation(「Ares」)作爲行政代理、抵押代理和循環貸款代理(「現有信貸協議」並按照修改後的修正案(以下定義),「信貸協議」)簽署。根據該協議,貸款人同意向借款人提供信貸擔保,包括(i)總本金金額爲$百萬的初始授信貸款(「初始授信貸款設施」)和(ii)總本金金額爲$百萬的循環授信承諾(「初始循環設施」),其可用性應依據$百萬和借款基數計算方法的較低者而定。借款人於IPG結束日期根據初始授信貸款設施和初始循環設施借款全額。175.0 百萬(「初始授信貸款設施」)和(ii)總本金金額爲$百萬的循環授信承諾(「初始循環設施」),其可用性應依據$百萬和借款基數計算方法的較低者而定。借款人於IPG結束日期根據初始授信貸款設施和初始循環設施借款全額。50.0 百萬的循環授信承諾(「初始循環設施」),其可用性應依據$百萬和借款基數計算方法的較低者而定。50.0 百萬和借款基數計算方法的較低者而定。
22


截至IPG結束日期,已支付了(a)的結算費用 2.00總共承諾初始貸款設施金額的(b)的/a% 2.00截至IPG結束日期,已支付了首次循環設施承諾總額的(b)%

2023年1月20日(「NIA截止日期」),公司與信貸協議訂立第1號修正案(「修正案」),根據該修正案,放款人同意以以下方式向借款人提供額外授信:(i)總本金金額爲$的附加循環承諾(「增量循環設施」)以及初始循環設施,並且(ii)總本金金額爲$的額外定期貸款(「增量定期貸款設施」)連同初始定期貸款設施一起構成「定期貸款設施」;此處所稱的循環設施和定期貸款設施共稱爲「信貸設施」。借款人於NIA截止日期借入了增量定期貸款設施和增量循環設施下全部款項,用於與A系列優先股出售所得一起,作爲NIA截止日期相關的現金支付及支付交易費用和開支。NIA截止日期支付了(a)增量定期貸款設施承諾總額的%和(b)增量循環設施承諾總額的%作爲結算費用。25.0百萬美元(「增量循環設施」和初始循環設施的總和,循環設施)的累計本金金額,以及等於百萬美元的額外定期貸款總本金金額,(「增量定期貸款設施」和初始定期貸款設施,定期貸款設施的總和;循環設施和定期貸款設施在此合稱爲「信貸設施」)。借款人在NIA截止日期下借入了增量定期貸款設施和增量循環設施下的全部款項,用於NIA截止日期NIA收購相關的現金支付,以及支付交易費用和開支。240.0百萬美元,(「增量定期貸款設施」和初始定期貸款設施,「定期貸款設施」;循環設施和定期貸款設施共稱「信貸設施」)。借款人在NIA截止日期下借入了增量定期貸款設施和增量循環設施下的全部款項,用於NIA截止日期NIA收購相關的現金支付,以及支付交易費用和開支。 3.00%的增量定期貸款設施承諾總額,以及增量循環設施承諾總額的%作爲NIA截止日期結算費用。 3.00%的增量定期貸款設施承諾總額,以及增量循環設施承諾總額的%作爲NIA截止日期結算費用。

2023年12月5日,公司根據《信貸協議第二修正案》與貸款人達成協議,同意進行某些機械性變更,以便公司發行額外的無擔保可轉換票據。

信用額度由公司及公司的境內子公司擔保,受到某些慣例例外的限制。信用額度由每位借款人和擔保人(公司除外)的全部股本以及每位借款人和擔保人的幾乎所有資產的優先安全權利擔保,受到某些慣例例外的限制。

信貸額度下的所有貸款將在 (a) 國家情報局截止日期六週年的最早日期到期,(b) 根據信貸協議條款自願終止承諾的日期,(c) 根據信貸協議條款宣佈信貸協議下所有未償金額或自動到期和應付的日期,以及 (d) 九十一週年之日 (91)任何初級債務(定義見現有信貸協議)到期日的前幾天,除非滿足某些流動性條件。

貸款利率根據借款人的選擇進行計算,在一期貸款額度的情況下,根據《信貸協議》中定義的調整後的期限SOFR利率加 6.00%,或基準利率加 5.00%;在循環授信額度的情況下,根據調整後的期限SOFR利率加 4.00%,或基準利率加 3.00%.

信貸額度下的未償額可能會由公司選擇預付,但需支付以下的提前償還溢價(「提前償還溢價」)(受一定限額和減讓的約束): 3.00NIA簽約日期之後,但在NIA簽約日期首個週年之前預付的本金金額的%; 2.00簽約日首個週年之後,但在NIA簽約日期次年簽約日期之前預付的本金金額的%; 1.00NIA簽約日期次年簽約日之後,但在NIA簽約日期第三週年簽約日期之前預付的本金金額的%;以及 0.00在NIA簽約日期第三週年日或之後預付的本金金額的%。信貸額度下的未償額會受到某些事件和條件的強制性提前償還的約束,包括非常規資產處置、接收某些意外賠償金、發行某些債務、以及控制權交易,每種情形都需適用提前償還溢價。任何自願提前償還長期貸款額度或自願減少、終止循環貸款額度也都要適用提前償還溢價。

借款人將支付等於未使用額度費用的金額 0.50%倍於(i)循環融資額總額,減去(ii)上一月(或其部分)的循環融資平均使用額度的結果。該費用應按季度遞延支付,即自IPG結束日期後的第一個日曆季度的第一天起,以及(X)信貸設施以現金全額償還,並且(y)循環融資根據信貸協議條款另行終止當天。

信貸額度包含常見的借款條件、肯定的、否定的和報告性契約、陳述和擔保、違約事件,包括與其他重要債務的交叉違約。如果發生違約事件,放貸人有權採取執法行動,包括對抵押品進行強制執行和加快貸款下欠款的金額。我們發生了$14.6百萬的債務發行成本,與貸款相關,在我們的綜合資產負債表中計入長期負債,折讓淨額,並在信貸協議的整個期限內攤銷爲利息費用。
23



在截至2023年12月31日的一年期間,公司預付了$37.5百萬美元用於循環授信額度,以及$415.0百萬美元用於收購IPG和NIA的資產。根據信貸協議,與預付款相關的支付總額爲$434.8百萬美元,其中包括$415.0百萬美元的本金,$9.1百萬美元的應計利息和$10.7百萬美元的預付款溢價。截至2024年9月30日,公司循環授信額度尚有$37.5百萬美元未償還。

利息支出

利息支出和債務發行費攤銷活動如下(以千美元計):

爲期三個月結束
September 30,
截至9月30日的九個月
2024202320242023
2029年債券
利息支出$3,521 $ $10,565 $ 
債務發行成本攤銷481  1,441  
2029年債券利息支出$4,002 $ $12,006 $ 
2022年信貸協議
利息支出$957 $12,815 $2,846 $36,536 
債務發行成本攤銷79 630 238 1,810 
2022年信貸協議利息支出$1,036 $13,445 $3,084 $38,346 
2024年票據
利息支出$ $153 $577 
債務發行成本攤銷 47  139 
2024年債券利息支出$ $200 $ $716 
2025年票據
利息支出$647 $647 $1,941 $1,941 
債務發行成本攤銷325 322 971 964 
2025年債券利息支出$972 $969 $2,912 $2,905 

注10。承諾和不確定事項

承諾

信用證

截至2024年9月30日和2023年12月31日,公司與一家銀行簽訂了不可撤銷的保函信用證,金額分別爲$17.71百萬美元和17.9百萬美元,用於惠及監管機構、房地產和風險共擔協議。因此,截至2024年9月30日和2023年12月31日,我們分別持有18.41百萬美元和18.4百萬美元的受限現金和受限投資作爲抵押,包括應計利息。信用證目前的到期日在2024年11月至2025年12月之間,並將在到期後自動延長,每次延長期限爲 一年 一段時間,並且在每個 一年後將繼續自動延長 除非銀行選擇不延長初始日期或任何延長日期,否則從到期日起還款

賠償責任

公司的客戶協議通常包括一項條款,根據該條款公司同意爲其合作伙伴抵禦第三方索賠:(a) 因公司疏忽或故意失職導致的死亡、身體傷害或財產損失,(b) 原公司員工或現公司員工根據此類託管服務協議產生的索賠,(c) 在指定條件下對知識產權侵權,以及(d) 對公司違反適用法律的索賠,並賠償他們所獲得的與此類索賠相關的任何損害和費用。迄今爲止,公司未因此類賠償發生任何重大費用,並未在附帶的合併基本報表中計提與此類義務相關的任何負債。

24


保證

2020年7月16日,EVH Passport、Evolent Health LLC和莫利納保健公司(「莫利納」)簽署了一項資產購買協議(「莫利納APA」),該協議規定EVH Passport向莫利納出售某些資產,包括EVH Passport的某些知識產權以及EVH Passport根據UHC的肯塔基醫療補助合同(「Passport醫療補助合同」)的權利。2020年9月1日,EVH Passport和莫利納完成了莫利納APA規定的交易(「莫利納交割」),而Passport醫療補助合同已移交給莫利納。在莫利納交割期間,公司繼續爲莫利納提供有關Passport醫療補助合同的行政支持服務,直到2020年底。在莫利納交割之後,EVH Passport開始與包括肯塔基保險部門(「KY DOI」)在內的監管機構合作,以在2021年、2022年和2023年的一部分時間內進行業務的停止。業務停止程序現已完成,2023年10月10日,KY DOI批准了我們申請放棄執照的行爲。作爲業務停止程序的一部分,作爲EVH Passport母公司的公司爲KY DOI的利益而簽署了擔保協議,以解決EVH Passport無法滿足停止業務的債務或義務時的任何責任。截至2024年9月30日,尚未對此擔保進行資金支出。

UPMC經銷商協議

公司和UPMC是2011年8月31日簽訂的一項轉售、服務和非競爭協議的相關方,該協議於2013年6月27日經過修訂並由相關方重新簽訂(經過至今的修訂,稱爲「UPMC 轉售協議」)。根據UPMC轉售協議的條款,UPMC已經指定公司爲某些服務的非獨家轉售商,但須遵守UPMC轉售協議中規定的某些條件和限制。作爲對公司根據UPMC轉售協議的義務的考慮,並根據其中描述的某些條件,UPMC同意不直接向公司的指定客戶名單之一賣出某些產品和服務。 20 公司的客戶之一

稅務應收賬款協議

關於發行重組,公司與部分投資者簽訂了稅務應收協議(「TRA」),根據該協議,公司向這些投資者支付 85公司限定按照我方稅基增加導致的稅收利益數額的%,以及與將來利用股票上市前淨損失抵免有關的稅收利益的數額支付。

公司在2024年9月30日和2023年12月31日承認了TRA的負債,分別爲$百萬,這代表了公司對其在TRA項下將支付的總金額的估計。108.11百萬美元和107.9百萬,這代表了公司對其在TRA項下將支付的總金額的估計。

我們將在每個報告期評估遞延稅款資產的實現情況,稅務應收協議可能會根據未來期間運營結果等額外信息的逐漸完善而導致我們對我們責任的估計發生變化。 由於聯邦和州所得稅率的變化以及淨營運損失的可用性,TRA責任的總金額可能會有所變化。

備用金

訴訟事項

我們不時參與某些因業務常規而發生的法律糾紛,包括僱傭索賠。當喪失可能性的事項變爲實際發生並可以合理估計損失金額時,我們會爲損失事項計提一項負債。我們會持續審查計提並根據持續的談判、和解、裁決、法律顧問意見和其他相關信息進行調整。若獲得新信息並且我們對索賠、訴訟、評估、調查或法律訴訟的可能結果看法發生變化,我們會在作出此決定的期間記錄計提負債的變更。

2021年6月8日,該公司的一位股東在德拉華州特許法庭對一些現任和前任董事會成員以及該公司作爲名義被告提起了衍生訴訟,聲稱該公司的董事會在監督公司與大學醫療公司關係時疏忽。案件名稱爲Lincolnshire Police Pension Fund代表Evolent Health基金衍生訴訟,訴Blackley、Williams、Scott、Holder、Farner、D’Amato、Duffy、Felt、Samet、Hobart和Payson以及Evolent Health公司(「衍生訴訟」)。該公司和被告董事會提交了一項於2021年8月27日提出的駁回訴狀,原告於2021年10月26日提交了一份修訂訴狀作爲回應。被告於2021年12月17日提交了一份對修訂訴狀的駁回訴狀。原告提出了一項對該案不予撤訴的動議,該動議於2023年1月5日被德拉華州特許法庭批准。2023年4月6日,該公司的一位股東給公司董事會發了一封信(「要求」),要求公司董事會(「董事會」)等人調查涉嫌的不當行爲,並對相關個人提起違反受託責任的訴訟等事宜。
25


在《代理訴訟》中被指定爲被告。董事會認爲有必要調查、評估和考慮《要求》中提出的問題和事項,並正與外部律師合作進行調查。2024年2月15日,經過慎重考慮,董事會回應稱,拒絕採取《要求》中提出的行動,包括提起訴訟,符合公司及其股東的最佳利益。公司目前無法估計可能與此請求相關的損失或可能的損失區間。

信貸和集中風險。

公司存在與現金及現金等價物和應收賬款相關的重大信用風險集中。截至2024年9月30日,大約 97.0%的我們$127.9 百萬的現金及現金等價物、受限現金和受限投資,分別存放在具有FDIC參與資格的銀行的銀行存款或隔夜掃描帳戶中投資於貨幣市場基金中,大約 3.0%存放在國際銀行。儘管公司將現金及現金等價物存放在信用評級較高的金融機構,但通常將這些存款維持在聯邦保險的金融機構中,超過聯邦保險限額。公司密切監控涉及有限流動性、違約、未履約或影響金融機構或金融服務行業中的其他公司或整個金融服務行業的不利發展的正在進行的事件。公司迄今未經歷任何現金及現金等價物的已實現損失;然而,不能提供任何保證。

公司還面臨着重大的應收賬款風險集中,因爲我們的交易應收賬款中的大部分來自少數合作伙伴。 以下表格總結了代表我們合併短期貿易應收賬款至少10.0%的合作伙伴,不包括藥房索賠應收賬款和保險費應收賬款:

 2024年9月30日2023年12月31日
庫克縣衛生與醫院系統32.4%46.9%
醫療保險與醫療補助服務中心17.0%*
————————
* 表示低於各自餘額的10.0%。

另外,公司面臨着重大的營業收入風險集中問題,因爲我們的很大一部分營業收入來自於與少數合作伙伴的合同關係。

以下表格總結了那些代表我們綜合營業收入至少10.0%的合作伙伴:
爲期三個月結束
September 30,
截至9月30日的九個月
2024202320242023
庫克縣衛生和醫院系統11.6%15.7%11.3%16.8%
佛羅里達****醫療保險公司,股份有限公司13.2%*12.8%10.9%
哈門那保險公司14.2%13.7%19.3%*
莫利娜醫療保險公司,股份有限公司14.9%12.9%13.0%14.2%
北卡羅來納州****醫療保險公司10.8%***
————————
*     代表不到各自餘額的10.0%。

我們的大部分收入來自於我們最大的合作伙伴。與任何重要合作伙伴或多個合作伙伴之間的關係、合同的丟失、終止或重新談判可能會對公司的財務狀況和運營結果產生重大不利影響。 

注意事項11。租約

公司在開展正常業務運營過程中,簽訂了各種辦公空間、idc概念和設備租賃協議。在任何合同初始階段,公司會評估協議以確定是否包含租賃條款。如果合同包含租賃條款,公司會評估租約期限以及租賃是經營租賃還是融資租賃。大多數租約包括一項或多項續約期權,或者可能包含終止選擇權。公司在租賃初始階段確定這些期權是否有合理確定會被行使。此外,一些租約包括遞增條款。租金費用按照直線法分期確認在合併利潤表和綜合收益(損失)中,在租約期內。具有12個月或更短初始期限的租約不會記錄在我們的合併資產負債表上。 之一 或更多的期權續約或可能具有終止選擇權。公司在租賃初始階段確定這些期權是否有合理確定會被行使。此外,一些租約包含遞增條款。租金費用按照直線法在合併利潤表和綜合收益(損失)中按照租賃期限平攤確認。具有12個月或更短初始期限的租約不會記錄在我們的合併資產負債表上。

26


由於我們的大部分租約未提供內含利率,我們會根據租賃起始日的信息,使用我們的增量借貸利率來確定租賃付款現值。在可以輕易確定時,我們會使用內含利率。此外,公司將所有租賃和非租賃元件視爲所有基礎資產類別的單個組合租賃元件。公司還與一些租用的辦公空間簽訂轉租協議。與轉租相關的微不足道的租金收入會在各自租約的期限內抵銷租金支出。

公司根據到期日不同的經營租賃協議租用辦公空間、計算機和其他設備。根據租賃協議,除基本租金外,公司通常還負責運營和維護費用以及相關費用。其中幾份協議包括租戶裝修津貼、租金假期或租金遞增條款。當此類項目包含在租賃協議中時,我們在資產負債表中將此類項目記錄爲權益資產和經營租賃負債,其數額等於租金支出與到期的最低租金支付之間的差額。與這些項目相關的租金支出將按線性遞減方式計入租賃期內。自2024年1月1日起,公司的主要辦公地點位於弗吉尼亞州阿靈頓,租約於2031年1月到期。

根據各種租賃協議,公司需要在2024年9月30日和2023年12月31日分別保持$1.9萬美元和2.1百萬美元的信用證。截至2024年9月30日和2023年12月31日,公司分別持有$1.9萬美元和2.1百萬美元的受限現金和受限投資,作爲信用證的抵押,在合併資產負債表上。

公司終止了位於弗吉尼亞州阿靈頓的先前總部租賃部分,自2023年12月31日起生效,並在其合併資產負債表中確認了一筆$的影響。6.5在其合併資產負債表中,公司確認了一筆$的運營租賃責任——當前終止違約金。終止付款包括了2023年10月1日和2024年4月1日支付的\s美元。 兩個每一期的支付金額爲3.25此外,公司終止了位於弗吉尼亞州阿靈頓的先前總部剩餘租約,自2024年3月27日起生效,並在2024年4月1日支付了\s美元的終止違約金。3.5在2024年4月1日,公司支付了\s美元的終止違約金。

以下表格總結了截至2024年9月30日的主要辦公室租賃情況(以千爲單位,除非另有說明):
地點租賃終止期限(年)未來最低租賃承諾所需信用證金額
弗吉尼亞州阿靈頓 (1)
6.3$3,258 $1,579 
新澤西州愛迪生1.6854 222 
菲律賓馬卡蒂市3.72,532  
Alpharetta, GA1.0481  
印度浦那3.52,053  
加州佈雷亞2.62,611  
————————
(1) 截止至2025年3月,我們前總部在弗吉尼亞州阿靈頓租賃合同中信用證要求的金額。

以下表格總結了我們租金支出的組成部分(以千元爲單位):
在截至9月30日的三個月中在截至9月30日的九個月中,
2024202320242023
運營租賃成本$1,131 $5,026 $2,590 $5,239 
可變租賃成本1,314 1,407 4,387 4,528 
總租賃成本$2,445 $6,433 $6,977 $9,767 

27


租賃負債到期(以千元計)如下:
運營租賃費用
2024$2,106 
20258,340 
20267,568 
20276,957 
20285,810 
此後12,428 
租賃付款總額43,209 
更少:
利息7,671 
租賃負債的現值$35,538 

我們的加權平均折現率和加權平均剩餘租期(年)如下:

2024年9月30日
加權平均折扣率7.24 %
加權平均剩餘租賃期限5.6

注12。可轉換優先股權

關於NIA關閉,2023年1月20日,公司與《證券購買協議(A系列可轉換優先股)》簽署,購買人列於其中附表I中(「證券購買協議」),根據該協議,公司向購買人發行和出售了 175,000 A系列優先股,面值$0.01 (「A系列優先股」), 每股購買價格爲$960.00 ,從而使公司獲得總收益$168.0百萬美元。從A系列優先股的發行和銷售所得款項,與週轉額度和定期貸款額度的收益一起,用於支付結算時應付的現金收購款項和支付交易費用和支出。

A輪優先股在股息和清算權方面居優先地位,相對於公司的A類普通股,面值$0.01 每股A輪優先股的首次清算優先權爲$1,000.00每股.

普通股A優先股的定期股息將以現金方式每季度支付,比年利率等於已調整的Term SOFR(如公司於2023年1月19日向特拉華州州務卿登記的A優先股的指定證明書中所定義的那樣(「指定證明書」))再加上 6.00。A優先股的清償優先於每個日曆季度的最後一天增加任何未支付的已計提定期股息的金額。定期股息率也將在某些觸發事件發生及持續期間每年增加 2.0%,包括投資者權益協議中包含的保護性契約的違約或公司未能以現金形式支付任何定期股息。A優先股持有人也有權以換股基礎參與並獲得發放或支付的A類普通股分紅。

每位持有A系列優先股的股東有權選擇將其A系列優先股轉換爲A類普通股,每股初始轉換價格爲$40.00 的時機按照每股當前清算優先股份額的慣例防稀釋調整。

持有A系列優先股的股東除非法律要求或在指定證書中規定的某些同意權利範圍內,否則無權投票。

公司在2025年1月20日之前無權選擇贖回A類優先股。2025年1月20日或之後的任何時間,公司有權以每股贖回價格的現金贖回所有或部分當時未償還的A類優先股。 165.00%的A類優先股當時的清算優先權,加上所有待支付的A類優先股的累積未償還的股息。
28



如若未能在2029年1月20日或之前兌現,當可轉換優先股持有人要求時,公司將以每股贖回價現金贖回所有待償還的A系列優先股。 150.00按照A系列優先股每股的當時清算權益的%,再加上待贖回A系列優先股的所有應計且未支付的分紅。

在由Ares公司旗下的基金機構批准的債權到期之前,如發生再融資或全部債務更換,公司將需要以現金贖回所有尚未償付的A類優先股,每股贖回價等於 165.00%的A類優先股當前清算優先權,再加上所有未支付的A類優先股股息,以及在2025年1月20日之前完成再融資或更換時,每股A類優先股應獲得的股息總額,該股息應自贖回之日起至2025年1月20日。

如果公司經歷權力變更(在授信協議中定義),公司將被要求用每股不低於(x)的價格現金贖回所有未償還的A類優先股。 150.00如果此贖回在2025年1月20日之前發生,則應按照A類優先股每股的當時清算權益價值的(y)贖回; 135.00如果此贖回在2025年1月20日或之後發生,則應按照A類優先股每股的當時清算權益價值的(y)贖回,並且應考慮在權力變更過程中分配給A類普通股的價值來確定A類優先股的轉換價值。

關於NIA關閉事宜,公司與附表I所列的買方簽訂了一份投資者權益協議(「投資者權益協議」)。投資者權益協議中規定了對A輪優先股的轉讓設定了某些限制以及對買方的某些保護性契約。這些契約包括有關限制負債(在《投資者權益協議》中定義)、進行受保護支付的能力以及發行優先於A輪優先股的其他債務的能力。這些契約中的每一條都受到《投資者權益協議》中規定的某些例外情況的約束。

隨着NIA的結束,在2023年1月20日,公司與附表一中指定的股東簽訂了一項註冊權協議,該協議授予Ares對公司A類普通股的註冊權,該A類普通股是可以根據A優先股轉換而發行的。

公司支付了股息,並記錄了與A系列優先股相關的遞延發行成本和贖回價值的累計(以千爲單位,每股數據除外):
截至三個月的期末支付日期每股分紅派息 支付的總金額
2024年9月30日9/25/2024$29.34 5,134 
2024年6月30日6/28/202428.95 5,066 
酒精飲料銷售 $ 32,907 45.5% $ 30,136 42.1% $ 66,2233/28/202429.02 5,079 
2023年9月30日9/28/202329.12 5,096 
2023年6月30日6/27/202327.91 4,884 
2023年3月31日3/28/202320.86 3,651 

29


附註13.每股普通股損失

下表列出了每股基本和稀釋收益的計算,適用於普通股股東(以千爲單位,除每股數據外)。
在截至9月30日的三個月中在截至9月30日的九個月中,
2024202320242023
優先股股息和A系列優先股增持前的虧損$(23,137)$(25,324)$(38,821)$(79,629)
A系列優先股的股息和增持(8,094)(7,872)(24,018)(21,236)
歸屬於Evolent Health, Inc.普通股股東的淨虧損$(31,231)$(33,196)$(62,839)$(100,865)
已發行普通股加權平均值——基本股和攤薄後普通股114,862 112,282 114,565 110,464 
每股普通股虧損
基本款和稀釋版$(0.27)$(0.30)$(0.55)$(0.91)
基本每股淨虧損是根據期間內已發行普通股的加權平均數計算的。如果有的話,每股攤薄淨收益會考慮稀釋的股票期權(按照庫藏股方法計算),以及可轉債券轉換而成的股份(使用類似轉換的方法計算)。

上文中排除在外的不計入稀釋效應的股份如下所示(單位:千股):
截至9月30日三個月結束時,截至9月30日的九個月
2024202320242023
限制股份單位("RSUs")、績效獎勵RSU("PSUs")和槓桿股份單位("LSUs")804 1,045 782 1,311 
股票期權230 603 309 933 
A類優先股4,375 4,375 4,375 4,375 
可轉換優先票據20,252 5,997 20,252 6,301 
總計25,661 12,020 25,718 12,920 

注意 14。 股票薪酬

我們的基本報表中按獎勵類型和行項目列示的總薪酬費用如下(單位:千美元):
在截至9月30日的三個月中在截至9月30日的九個月中,
  2024202320242023
獎勵類型
股票期權$ $ $ $74 
RSU7,643 6,312 22,059 20,704 
LSU 78  439 
PSU6,773 3,832 23,802 8,681 
按獎勵類型劃分的薪酬支出總額$14,416 $10,222 $45,861 $29,898 
單列項目
收入成本$1,117 $51 $3,329 $1,633 
銷售、一般和管理費用13,299 10,171 42,532 28,265 
按財務報表行項目分列的薪酬支出總額$14,416 $10,222 $45,861 $29,898 

30


No 股票補償被視爲截至2024年9月30日實現的三個月和九個月的軟件開發成本。

授予的股份獎勵如下(以千爲單位):
截至9月30日三個月結束時,截至9月30日的九個月
2024202320242023
RSUs支付275 183 1,310 1,236 
PSU 110 808 542 

注15。所得稅

對於中期,我們根據預計全年預期有效稅率調整後的收益稅負或受益進行確認,其中包括在中期內確認的離散項目(例如重大或飛凡項目)。離散項目將在發生的季度內單獨確認,並可能導致有效稅率在各季度間發生變化。

三個月及九個月截至2024年9月30日,分別確認收入稅益爲$0.61百萬美元和0.3萬,導致有效稅率分別爲 2.6%和0.7%。三個月及九個月截至2023年9月30日,分別確認收入稅益爲$5.61百萬美元和74.7萬,導致有效稅率分別爲 18.0%和48.4分別爲%,。2024年9月30日結束的九個月中記錄的所得稅收益主要與淨虧損的預期稅收影響有關,部分被州和外國稅收抵消。2023年9月30日結束的九個月中記錄的所得稅收益主要與作爲NIA收購會計的一部分設立的遞延稅收負債的減少有關,部分被州和外國稅收抵消。

截至2024年9月30日,公司尚未確認的稅務優惠額爲$2.8百萬,如果確認,將影響整體有效稅率。目前,公司沒有在任何美國、州或外國司法管轄區針對任何稅年進行重大所得稅審計。

稅務應收賬款協議

關於發行重組,公司與部分投資者簽訂了TRA協議,根據該協議,公司向這些投資者支付 85公司認爲由於將b類普通股單位交換而導致稅基增加以及未來利用IPO前淨利潤的稅收優惠,需支付稅收優惠金額的%給這些投資者。關於我們的TRA,請參閱上述第10條註解。

ASC Subtopic 280-10「分部門報告」爲關於報告關於運營部門的信息提供了標準。投資和權益法關聯企業

公司持有合營企業和其他實體的所有權利益,這些實體根據權益法覈算。我們的合營企業和其他投資有時可能包括看漲或看跌功能,根據這些功能,我們可能會根據參考我們合營夥伴總資本出資金額的倍數、合營企業績效和其他因素,合同上被要求以行使價格購買合營企業的權益。我們的其中一項投資包括一個看跌期權,2025年上半年我們的合營夥伴可以行使該期權,如果行使,我們將需要以最高**萬美元的價格收購我們尚未擁有的合營企業權益。50.0 公司評估其對這些實體的權益,以確定它們是否符合VIE的定義,以及公司是否需要合併這些實體。VIE由其主要受益人合併,主要受益人是能夠同時(i)指導對VIE經濟績效影響最爲重大的活動的一方和(ii)擁有對VIE可能具有重大潛在影響的可變權益的一方。爲了確定公司持有的可變權益是否可能對VIE具有重大影響,公司考慮了與VIE合作的性質、規模和形式的定性和定量因素。公司已經確定其對這些實體的權益符合可變權益的定義,但是公司不是主要受益人,因爲公司沒有指導活動的權力,因此公司沒有合併VIE。

截至2024年9月30日和2023年12月31日,公司對其股權法覈算投資的經濟利益範圍在 4%和34%,對其股權法覈算投資的表決權益範圍在 25%和34%。公司確定對這些實體具有重大影響力,但對任何實體沒有控制權。因此,這些投資按權益法覈算,公司按比例分配每個報告期內實體的收益和損失。公司對這些投資的收益(損失)的比例份額分別約爲$(2.2 百萬和 $(3.6)百萬美元,截至2024年9月30日的三個月和九個月,分別爲$0.7萬美元和1.3 2023年9月30日結束的三個月和九個月分別爲$百萬。
31



公司與上述實體簽署了服務協議,以提供管理、運營和支持服務,幫助管理其服務提供的各個要素。與這些服務協議相關的營業收入爲$3.0萬美元和9.8 截至2024年9月30日的三個月和九個月,分別爲xxx萬美元5.0萬美元和14.4 2023年9月30日結束的三個月和九個月分別爲$百萬。
投資

2024年3月31日結束的季度,公司達成協議,投資$3.0 百萬美元用於未來股本票據。未來股本票據的投資,若無明確可確定的公允價值,按成本法投資進行覈算。公司選擇應用測量替代方案,按成本減去任何減值金額,再加上或減去由於同一發行人的相同或類似投資的有序交易中可觀察到的價格變動所導致的變化來衡量投資。

截至2024年9月30日的三個月和九個月,公司沒有記錄任何源自未來股票票據觀察價格變動而產生的未實現收益或損失,且這些票據沒有明確可確定的公允價值。截至2024年9月30日,該投資的賬面價值爲$3.0百萬美元。

注意事項17。 公允價值計量

GAAP將公平價值定義爲在測量日期假定在最有利市場進行有序交易時從資產出售中獲得的價格,或者爲轉移負債而支付的價格(退出價格)。 GAAP還建立了一個分層披露框架,該框架將用於衡量公平價值的觀察性輸入的優先級和排名。這些層次包括:

一級 - 估值方法的輸入是報告日可獲得的相同工具在活躍市場上的報價;
二級 - 估值方法的輸入不是報告日處於活躍市場中的報價,而是在報告日直接或間接可觀察到,並且可以通過模型或其他估值方法確定公允價值;和
三級-在資產或負債幾乎沒有市場活動的情況下,估值方法的輸入是不可觀察的輸入。

在某些情況下,用於衡量公允價值的輸入可能屬於不同級別的公允價值層次。在這種情況下,公允價值層次中的級別取決於對公允價值衡量具有重要性的最低級別的輸入。對某一特定輸入在其全部佔公允價值衡量的重要性進行評估需要判斷,並考慮與被衡量的特定資產或負債相關的因素。這些項目記錄在我們的合併資產負債表上的應計負債中。

在確定所持投資的公允價值時,公司主要依賴於獨立第三方評估者對證券的公允估價。該公司還審核估值過程中使用的輸入,並在進行自己的經紀人引用價格的內部收集後對證券的定價進行合理性評估。獨立第三方評估者提供的所有投資類別的公允價值,如果超過公司確定的公允價值的一定百分比,則會與獨立第三方評估者溝通,並考慮其合理性。獨立第三方評估者在確定他們最初的定價是否合理之前,會考慮公司提供的信息。

根據美國通用會計準則,某些資產和負債需要按照公允價值定期記錄。 下表總結了公司按照公允價值定期衡量的資產和負債(以千計)。

2024年9月30日
一級二級Level 3總計
負債
附帶條款考慮 (1)
$ $ $9,200 $9,200 
以重複計量基礎計量的負債的總公允價值$ $ $9,200 $9,200 

2023年12月31日
一級二級Level 3總計
負債
附帶條款考慮 (2)
$ $ $83,600 $83,600 
按照頻繁性進行計量的負債的總公允價值$ $ $83,600 $83,600 
————————
(1)代表與Machinify交易有關的盡職調查考慮,如備註4所述。
(2)代表與NIA交易相關的掛賬考慮,如注4所述,並於2024年4月以現金支付。

公司在報告期初識別了層次內的任何轉移。截至2024年9月30日止,三個月和九個月內未發生公允價值層次之間的轉移。

32


在沒有觀察到的市場價格的情況下,公允價值基於最佳可獲得的信息,並涉及對判斷的重要程度,考慮到內部和外部因素的組合,包括適當的非履約和流動性風險調整。

NIA的收購包含一項附加的股權考量條款,可由公司選擇決定,取決於公司獲得一定的績效指標。NIA的附加對價的盈餘期限是至2023年12月31日,而在2024年第二季度以現金支付的附加對價爲美元。88.8 Machinify的收購還包括一個基於達成一定措施的盈餘條款,包括在2024年12月31日之前的特定合同續簽、截至2025年3月31日的Machinify Auth成交量和績效結果,以及截至2025年7月30日的營業收入結果。最高可達美元的對價將由Evolent自行決定以現金或股份支付。12.5以Evolent的選擇,最高可達美元的對價可採用現金或股份支付。

公司用Level 3輸入確定公平價值的負債變動如下(單位:千美元):
在截至9月30日的九個月中,
20242023
期初餘額$83,600 $78,000 
補充9,000 66,600 
定居點(92,508)(32,047)
或有對價公允價值的變化9,108 12,047 
期末餘額$9,200 $124,600 

以下表格總結了截至所示時期我們三級公允價值測量的公允價值(以千爲單位)、估值技術和重要的不可觀察輸入:


2024年9月30日
公允價值估值顯著的Assumption or
數值技術不可觀測變量輸入範圍
或有事項考慮$9,200 實物期權方法風險中立的預期交易對價$9,200 
折現率5.72 %


2023年12月31日
公允價值估值顯著的Assumption or
數值技術不可觀測變量輸入範圍
或有事項考慮$83,600 N/A合同條款$83,600 

非經常性公允價值計量

除了在定期基礎上按公允價值記錄的資產和負債外,公司根據通用會計準則要求,按不定期基礎記錄某些資產和負債的公允價值。一般來說,資產因減值損失而按不定期基礎記錄其公允價值。這包括在業務組合或資產收購中記錄的資產和負債、商譽、無形資產、固定資產和設備以及權益法投資。雖然這些項目並非按定期基礎的公允價值列示,但它們會持續監控是否存在減值跡象,以確定當前賬面價值是否高於公允價值。在這種情況下,資產被視爲減值,並會減記至當前公允價值。

其他公允價值披露

現金及現金等價物的賬面價值(不包括貨幣型基金中持有的現金及現金等價物)、受限現金、應收款、預付費用、應付賬款、計提負債及遞延薪酬等大致接近其公允價值,因爲這些項目和金融工具具有相對較短的到期日。

有關2025年和2029年票據公允價值的信息,請參閱備註9。

33


注18。 相關方
下述實體被視爲關聯方,與其發生的餘額和/或交易記錄在我們的綜合財務報表中。

公司與一家實體存在經濟關係,直至該實體的總裁兼首席執行官於2024年2月從我們董事會退休。此關係佔截至2024年9月30日和2023年9月30日三個和九個月的大部分關聯方營業收入和營業成本。

根據第16條說明,公司對多個實體的經濟利益採用權益法會計處理。公司每個報告期都會分配其投資者收益和損失的相應份額。此外,Evolent已與某些實體簽訂服務協議,提供管理、運營和壓力位支持服務,幫助這些實體管理其服務產品的各個方面。

以下表格顯示歸因於我們相關方的資產和負債(以千爲單位):
2024年9月30日2023年12月31日
資產
2,687,823 $3,909 $8,045 
負債
應付賬款$556 $390 

以下表格顯示與我們相關方的收入和費用(以千爲單位):
在截至9月30日的三個月中在截至9月30日的九個月中,
2024202320242023
收入$3,053 $49,695 $36,858 $143,902 
開支
收入成本2,143 42,300 30,907 121,882 
銷售、一般和管理費用 699  1,938 

注19. 重新定位和其他變化

我們不斷評估機會,以提高運營效率和效益,使我們的支出與收入更好地對齊,同時繼續投資我們認爲對我們長期目標至關重要的解決方案、系統和人員。

2023年第二季度,公司實施了一系列旨在進一步調整公司資產和人才以對齊基於價值的專科護理機會的再定位舉措,旨在簡化運營並支持實現長期可持續盈利增長目標(「2023再定位計劃」)。 這些舉措包括跨業務進行組織變革,導致裁員、終止福利及相關的工資稅、以及針對最近收購以及第三方專業費用的專用員工成本。 專用員工成本主要包括項目管理和技術人員成本,用於將收購的業務遷移到Evolent的綜合技術平台,以及與品牌、內部運營、戰略、流程和平台的整合相關的成本。 專用員工成本僅限於那些在進行中的業務中沒有角色,並且在完成重新定位活動後在Evolent沒有計劃角色的員工。 專業服務成本主要與第三方供應商提供的服務有關,以審查我們的運營模型和組織設計,以提高盈利能力,通過我們的解決方案創造價值,並在未來時期投資戰略機會。 辦公空間整合包括提前終止處罰以及相關費用。 與2023年再定位計劃相關的成本記錄在綜合損益表中的銷售、一般和管理費用中。 2023年再定位計劃於2024年第二季度完成。

以下表格概述了截至2024年9月30日的九個月內,我們重新定位計劃所涉及的總成本,分別按成本主要類型(以千爲單位):
34



2024年9月30日結束的九個月累計發生額
2024年9月30日
解僱和終止福利$1,835 $10,399 
專職員工成本1,185 8,085 
專業服務4,127 17,038 
辦公空間整合3,452 10,314 
總計$10,599 $45,836 

注意20。 保留索賠和基於績效的安排

公司爲其與供應商和藥房之間的與專科護理管理服務解決方案相關的基於績效安排支付責任而保留準備金。

索賠準備金和績效安排反映了根據績效安排的實際支付以及已經發生但尚未報告的索賠的最終成本,包括對已報銷索賠的預期開發,那些已經報告但尚未支付的索賠(處理中的報告索賠),以及其他主要由用於醫療保健專業人員和設施的激勵和其他應付款項的預提組成的醫療保健費用和服務。

公司採用精算原理和假設,這些原理和假設在每個報告期中都得到一致運用,並認可最終責任的精算最佳估計以及適度逆境下的保留邊際。這一方法與精算實踐標準一致,即在適度逆境下應保證負債充足。

這項責任主要包括已發生但尚未報告的金額和正在處理中的報告索賠金額,包括對已報告索賠的預期發展。與其專業護理管理服務相關的準備金責任是通過比較索賠發生日期與索賠付款日期來開發的"完成因素"進行計算的。完成因素受到幾個關鍵因素的影響,包括: 1)電子(自動解算)與手動索賠處理,2)提供商聲明提交速率,3)會員和4)產品種類的變化。

公司針對其特殊護理管理服務解決方案相關的儲備政策是利用歷史完成因素結合對當前趨勢和運營因素的分析,以制定當前完成因素的估計值。公司通過將當前完成因素的估計值應用於當前已支付索賠數據來估計每個月發生的索賠的負債。這種方法暗含歷史完成率對當前時段將是一個有用的指標。

對於更新的月份和較新的業務線,公司預計將更多地依賴醫療成本趨勢和預期損失比例分析,反映預期的索賠支付模式和其他相關的運營考量,或者授權分析。醫療成本趨勢主要受醫療服務利用率和單價成本的影響,這些受到提供的醫療福利水平和結構變化的影響,包括住院、門診和藥房,以及自付額和免賠額的影響,提供者實踐的變化以及消費者人口統計和消費行爲的變化。授權分析根據每千會員的授權數量來預測成本,並分配每個授權的平均成本。這也會調整自付額、免賠額、單價成本以及歷史上治療中止率等因素的影響。

對於每個報告期,公司將比較用於建立索賠和基於績效安排準備金的關鍵假設與實際經驗。當實際經驗與這些假設不符時,將通過當期淨利潤調整索賠和基於績效安排的準備金。此外,公司評估預期的未來發展和可能影響關鍵假設的新趨勢。用於確定此項責任的流程要求公司作出涉及相當判斷的關鍵會計估計,反映了在預測未來索賠支付中固有的變化性。這些估計對公司關鍵假設的變化非常敏感,特別是完成因素和醫療成本趨勢。

35


與專科護理管理服務解決方案相關的儲備金及基於業績的安排活動如下(單位:千美元):
For the Nine Months Ended September 30,
20242023
Balance, beginning of period$404,048 $199,730 
Incurred health care costs:
Current year to date period (1)
1,117,071 628,251 
Prior year to date period(25,897)(36,248)
Total claims incurred1,091,174 592,003 
Claims paid related to:
Current year to date period(829,864)(364,709)
Prior year to date period(352,671)(127,282)
Total claims paid(1,182,535)(491,991)
Balance, end of period$312,687 $299,742 
————————
(1)Incurred health care costs related to the current year include a true-down in claims expense of $41.7 million for one of our Performance Suite customers related to a narrowed scope of services in select markets retroactive to the beginning of the year.

Note 21. Supplemental Cash Flow Information

The following represents supplemental cash flow information (in thousands):
For the Nine Months Ended September 30,
  20242023
Supplemental disclosure of non-cash investing and financing activities
Accrued property and equipment purchases$86 $322 
Accrued expenses from acquisition of Machinify8,500  
 Increase/decrease to goodwill from measurement period adjustments/business combinations (391)
Class A common stock issued in connection with business combinations 261,271 
Class A common stock issued in connection with debt repayment 23,073 
Effects of leases
 Operating cash flows from operating leases 10,704 9,587 
 Leased assets disposed of (obtained in) exchange for operating lease liabilities (185)6,956 

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

The following Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to help the reader understand the Company’s financial condition and results of operations. The MD&A is provided as a supplement to, and should be read in conjunction with our interim consolidated financial statements and the accompanying notes to our interim consolidated financial statements presented in “Part I – Item 1. Financial Statements” of this Form 10-Q; our 2023 Form 10-K, including the sections entitled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”; and our current reports on Form 8-K filed in 2024.

INTRODUCTION
 
Business Overview

We are a market leader in connecting care for people with complex conditions like cancer, cardiovascular disease, and musculoskeletal diagnoses. We work on behalf of health plans and other risk-bearing entities and payers (our customers) to support physicians and other healthcare providers (our users) in providing high quality evidence-based care to their patients. We believe adherence to
36


evidence-based clinical pathways supports better outcomes for patients, a better experience for physicians, and lower costs for the healthcare system overall.

Specialty care represents a significant and fast-growing portion of healthcare costs in the U.S., driven in part by the pace of development of new therapies and treatments. To manage these increasing costs, some health plans and other risk-bearing entities historically deployed cost containment strategies that can limit access to care and operate in narrow silos (for example, prior authorization for radiological studies being considered independently from a comprehensive chemotherapy regimen). We believe Evolent can bring an integrated approach to a patient’s condition across multiple specialties, using technology to recommend our evidence-based clinical pathways in a way that provides rapid feedback to the provider, seeks to remove barriers to care, and aligns financial incentives with the best evidence.

We were an early innovator in value-based care, founded in 2011 by members of our management team, UPMC, an integrated delivery system based in Pittsburgh, Pennsylvania, and The Advisory Board Company.

All of our revenue is recognized in the United States and substantially all of our long-lived assets are located in the United States.

Recent Events

Business Combination

On August 1, 2024, the Company completed its acquisition of certain assets of Machinify, Inc. and the exclusive, perpetual and royalty-free license of Machinify Auth, (“Machinify”), a software platform that leverages the latest advances in artificial intelligence. The acquisition consideration was $28.5 million which included $19.5 million of cash, $11.0 million which was paid upon closing and $8.5 million which was paid on November 1, 2024, as well as an earn-out consisting of additional consideration of up to $12.5 million payable in cash or shares of the Company’s Class A common stock at the election of the Company. See “Part I - Item 1. Financial Statements - Note 4” in this Form 10-Q for more information related to the acquisition of Machinify.
Industry Climate

Our results for the three months ended September 30, 2024 were impacted by higher-than-expected medical costs in our specialty Performance Suite business versus our previous expectations. This included two components:

Some of our partners submitted new claims data to us that we received and processed from September through early November. These data files included higher expenses for claims paid in quarters than what these partners had previously submitted to us.
The third quarter saw an acceleration in specialty pharmacy costs industry-wide, particularly in oncology, as referenced by many of the largest health insurers in the country.

We believe the high medical cost inflation in the third quarter in our specialty Performance Suite was driven by a confluence of factors, including significant increases in disease prevalence, Medicaid redetermination-based adverse selection, rapid increases in unit costs, post-COVID acuity increases and provider coding intensity. We are unable to predict how these broader dynamics will impact our business and results of operations in the future.

Impact of Inflation

We experience pricing pressures in the form of competitive prices in addition to rising costs for certain inflation-sensitive operating expenses such as labor, employee benefits and facility leases. We do not believe these impacts were material to our revenues or net income during the nine months ended September 30, 2024. However, significant sustained inflation driven by the macroeconomic environment or other factors could negatively impact our margins, profitability and results of operations in future periods.

37


Customers

The following table summarizes those partners who represented at least 10.0% of our consolidated revenue:

For the Three Months Ended
September 30,
For the Nine Months Ended September 30,
2024202320242023
Cook County Health and Hospitals System11.6%15.7%11.3%16.8%
Florida Blue Medicare, Inc.13.2%*12.8%10.9%
Humana Insurance Company14.2%13.7%19.3%*
Molina Healthcare, Inc.14.9%12.9%13.0%14.2%
Blue Cross and Blue Shield of North Carolina10.8%***
————————
*     Represents less than 10.0% of the respective balance.

Repositioning Costs

During the second quarter of 2023, the Company implemented a broad set of repositioning initiatives designed to further align the Company’s assets and talent towards the value-based specialty care opportunity, with the intent of streamlining its operations and supporting the goal of realizing long-term sustainable earnings growth (the “2023 Repositioning Plan’). These initiatives include making organizational changes across the business that resulted in severance, terminated benefits and related payroll taxes and dedicated employee costs associated with recent acquisitions as well as third-party professional fees. Dedicated employee costs primarily include project management and technology staff costs needed to migrate acquired businesses to Evolent’s integrated technology platform and costs related to the consolidation of brands, internal operations, strategies, processes and platforms. Dedicated employee costs are limited to employees that will have no role in ongoing operations and have no planned role at Evolent once the repositioning activities are completed. Professional services costs primarily relate to services provided by a third-party vendor to review our operating model and organizational design in order to improve our profitability, create value through our solutions and invest in strategic opportunities in future periods. Office space consolidation includes early termination penalties and associated expenses. Costs associated with the 2023 Reposition Plan were recorded in selling, general and administrative expenses on the consolidated statements of operations and comprehensive income (loss). The 2023 Repositioning Plan was completed during the second quarter of 2024.

The following table provides a summary of our total costs associated with our repositioning plans for the nine months ended September 30, 2024, by major type of cost (in thousands):

For the Nine Months Ended September 30, 2024
Cumulative Amount Incurred Through September 30, 2024
Severance and termination benefits$1,835 $10,399 
Dedicated employee costs1,185 8,085 
Professional services4,127 17,038 
Office space consolidation3,452 10,314 
Total$10,599 $45,836 

Critical Accounting Policies and Estimates

Certain GAAP policies that significantly affect the determination of our financial position, results of operations and cash flows, are summarized below. See “Part II - Item 8. Financial Statements and Supplementary Data - Note 2” in our 2023 Form 10-K for a complete summary of our significant accounting policies.
Goodwill
We recognize the excess of the purchase price plus the fair value of any non-controlling interests in the acquiree over the fair value of identifiable net assets acquired as goodwill. Goodwill is not amortized, but is reviewed at least annually for indications of impairment, with consideration given to financial performance and other relevant factors. We perform impairment tests of goodwill at a reporting
38


unit level. We perform impairment tests between annual tests if an event occurs, or circumstances change, that we believe would more likely than not reduce the fair value of a reporting unit below its carrying amount.
Our goodwill impairment analysis first assesses qualitative factors to determine whether events or circumstances existed that would lead the Company to conclude it is more likely than not that the fair value of our reporting unit is below its carrying amount. Qualitative factors include macroeconomic, industry and market considerations, overall financial performance, industry, legal and other relevant events and factors affecting the reporting unit. Additionally, as part of this assessment, we may perform a quantitative analysis to support the qualitative factors above by applying sensitivities to assumptions and inputs used in measuring our reporting unit’s fair value.
If the Company determines that it is more likely than not that the fair value of our reporting unit is below the carrying amount, a quantitative goodwill assessment is required. In the quantitative evaluation, the fair value is determined and compared to the carrying value. If the fair value is greater than the carrying value, then the carrying value is deemed to be recoverable and no further action is required. If the fair value estimate is less than the carrying value, goodwill is considered impaired for the amount by which the carrying amount exceeds the reporting unit’s fair value and a charge is reported in goodwill impairment on our consolidated statements of operations and comprehensive income (loss). We use both a discounted cash flow analysis and market multiple analysis in order to estimate the fair value of our reporting unit. The discounted cash flow analysis relies on significant judgement and assumptions about expected future cash flows, weighted-average cost of capital, discount rates, expected long-term growth rates and operating margins. These assumptions are based on estimates of future revenue and earnings after considering such factors as general economic and market conditions which drive key assumptions of revenue growth rates, operating margins, capital expenditures and working capital requirements. The weighted average cost of capital is based on market-based factors/inputs but also considers the specific risk characteristics of the reporting unit’s cash flow forecast. A significant change to these estimates and assumptions could cause the estimated fair values of our reporting unit and intangible assets to decline and increase the risk of an impairment charge to earnings. Intangible assets with finite lives are assessed for impairment whenever events or changes in circumstances indicate that the carrying value may not be recoverable.
On October 31, 2023, the Company performed its annual goodwill impairment review for fiscal year 2023. In addition, the Company underwent organizational changes which required a reassessment of reporting units. As a result, the Company determined it has one reporting unit due to the economic similarity of the services provided to our partners. Based on our qualitative assessment, we did not identify sufficient indicators of impairment that would suggest the fair value of our reporting unit was below its respective carrying values. As a result, a quantitative goodwill impairment analysis was not required. We did not identify any qualitative factors that would trigger a quantitative goodwill impairment test during the three and nine months ended September 30, 2024. We will perform our annual impairment test of October 31, 2024.

RESULTS OF OPERATIONS

Evolent Health, Inc. is a holding company and its principal asset is all of the Class A common units in Evolent Health LLC, which has owned all of our operating assets and substantially all of our business since inception. The financial results of Evolent Health LLC are consolidated in the financial statements of Evolent Health, Inc.

Key Components of our Results of Operations

Revenue

Our revenue contracts are typically multi-year arrangements with customers to provide solutions designed to lower the medical expenses of our partners and include our total cost of care management and specialty care management services solutions, provide comprehensive health plan operations and claims processing services, and also include transition or run-out services to customers.

Our performance obligation in these arrangements is to provide an integrated suite of services, including access to our platform that is customized to meet the specialized needs of our partners and providers. Generally, we will apply the series guidance to the performance obligation as we have determined that each time increment is distinct. We primarily utilize a variable fee structure for these services that typically includes a monthly payment that is calculated based on a specified per member per month rate, multiplied by the number of members that our partners are managing under a value-based care arrangement or a percentage of plan premiums. Our arrangements may also include other variable fees related to service level agreements, shared medical savings arrangements and other performance measures. Variable consideration is estimated using the most likely amount based on our historical experience and best judgment at the time.

We also deploy our services in capitation arrangements under our specialty care management solution and total cost of care solution, which we call the “Performance Suite.” Capitation arrangements under the Performance Suite may include performance-based arrangements and/or gainshare features. We occasionally use third parties to assist in satisfying our performance obligations. In order
39


to determine whether we are the principal or agent in the arrangement, we review each third-party relationship on a contract-by- contract basis. As we integrate goods and services provided by third parties into our overall service, we control the services provided to the customer prior to its delivery. As such, we are the principal and we will recognize revenue on a gross basis. In certain cases, we act as an agent and do not control the services from third parties before it is delivered to the customer, thereby recognizing revenue on a net basis.

Due to the nature of our arrangements, certain estimates may be constrained if it is probable that a significant reversal of revenue will occur when the uncertainty is resolved. We recognize revenue from services over time using the time elapsed output method. Fixed consideration is recognized ratably over the contract term. In accordance with the series guidance, we allocate variable consideration to the period to which the fees relate.

Contracts with Multiple Performance Obligations
Our contracts with customers may contain multiple performance obligations, primarily when the partner has requested both administrative services and other services such as our specialty care management or total cost of care management services as these services are distinct from one another. When a contract has multiple performance obligations, we allocate the transaction price to each performance obligation based on the relative standalone selling price using the expected cost margin approach. This approach requires estimates regarding both the level of effort it will take to satisfy the performance obligation as well as fees that will be received under the variable pricing model. We also take into consideration customer demographics, current market conditions, the scope of services and our overall pricing strategy and objectives when determining the standalone selling price.
Cost of Revenue (exclusive of depreciation and amortization)

Our cost of revenue includes direct expenses and shared resources that perform services in direct support of our partners. Costs consist primarily of claims expense, employee-related expenses (including compensation, benefits and stock-based compensation), expenses recorded as part of a Medicare shared savings program and other services, as well as other professional fees. In certain cases, our cost of revenue also includes claims and capitation payments to providers and payments for pharmaceutical treatments and other health care expenditures through performance-based arrangements.

Selling, General and Administrative Expenses

Our selling, general and administrative expenses consist of employee-related expenses (including compensation, benefits and stock-based compensation) for selling and marketing, corporate development, finance, legal, human resources, corporate information technology, professional fees and other corporate expenses associated with these functional areas. Selling, general and administrative expenses also include transition services agreements (“TSA”) fees associated with our acquisitions, costs associated with our centralized infrastructure and research and development activities to support our network development capabilities, technology infrastructure, clinical program development and data analytics.

Depreciation and Amortization Expense

Depreciation and amortization expenses consist of the amortization of intangible assets associated with the step up in fair value of Evolent Health LLC’s assets and liabilities for the Offering Reorganization, amortization of intangible assets recorded as part of our various business combinations and asset acquisitions and depreciation of property and equipment, including internal-use software development costs.

Lives on Platform and PMPM Fees

Performance Suite Lives on Platform are calculated by summing monthly members covered for specialty care services for contracts not under ASO arrangements, plus members managed by Complex Care in capitation arrangements and divided by the number of months in the period. Specialty Technology and Services Suite Lives on Platform are calculated by summing monthly members covered for oncology, cardiology, musculoskeletal, advanced imaging and other diagnostics specialty care services for contracts under ASO arrangements divided by the number of months in the period. Administrative Services Lives on Platform are calculated by summing monthly members covered for administrative services implementation and core performance services divided by the number of months in the period. Cases are calculated by summing the number of individuals receiving services through our surgery management and advanced care planning programs in a given period. Members covered for more than one category are counted in each category.

Performance Suite Average PMPM fee is defined as revenue pertaining to our Performance Suite during the period reported divided by Performance Suite Lives on Platform for the period divided by the number of months in the period. Specialty Technology and Services Suite Average PMPM fee is defined as revenue pertaining to the Specialty Technology and Services Suite during the period
40


reported divided by Specialty Technology and Services Suite Lives on Platform for the period divided by the number of months in the period. Administrative Services Average PMPM fee is defined as revenue pertaining to the Administrative Services during the period reported divided by the Administrative Services Lives on Platform for the period divided by the number of months in the period. Revenue per Case is calculated by the revenue pertaining to surgery management and advanced care planning programs divided by the number of cases for a given period.

Average Unique Members are calculated by summing members covered by our Performance Suite, Specialty Technology and Services Suite and Administrative Services. In cases where partners cross between multiple solutions, we only capture members from the solution with the maximum number of members.

Management uses Lives on Platform, PMPM fees, Cases, Revenue per Case and Average Unique Members because we believe that they provide insight into the unit economics of our services. We believe that these measures are also useful to investors because they allow further insight into the period over period operational performance.

Consolidated Results

(in thousands, except percentages)For the Three Months Ended September 30,Change Over Prior PeriodFor the Nine Months Ended September 30,Change Over Prior Period
20242023$%20242023$%
Revenue$621,401 $511,015 $110,386 21.6 %$1,908,199 $1,407,841 $500,358 35.5 %
Expenses
Cost of revenue 540,708 386,585 154,123 39.9 %1,616,557 1,048,998 567,559 54.1 %
Selling, general and administrative expenses67,060 96,567 (29,507)(30.6)%215,349 276,682 (61,333)(22.2)%
Depreciation and amortization expenses29,701 32,404 (2,703)(8.3)%89,074 93,813 (4,739)(5.1)%
Loss on disposal of non-strategic assets— 2,097 (2,097)(100.0)%— 2,097 (2,097)(100.0)%
Right-of-use assets impairment— — — — %— 24,065 (24,065)(100.0)%
Change in fair value of contingent consideration200 11,300 (11,100)(98.2)%9,108 12,047 (2,939)(24.4)%
Total operating expenses637,669 528,953 108,716 20.6 %1,930,088 1,457,702 472,386 32.4%
Operating loss$(16,268)$(17,938)$1,670 9.3 %$(21,889)$(49,861)$27,972 56.1%
Cost of revenue as a % of revenue87.0 %75.7 %84.7 %74.5 %
Selling, general and administrative expenses as a % of revenue10.8 %18.9 %11.3 %19.7 %

Comparison of the Results for Three Months Ended September 30, 2024 to 2023

Revenue

Total revenue increased by $110.4 million, or 21.6%, to $621.4 million for the three months ended September 30, 2024, as compared to 2023. This increase is primarily due to growth in our Performance Suite of $60.8 million, net of a $41.8 million true-down of revenue related to a narrowed scope of services in select markets retroactive to the beginning of the year, higher revenue from one of our customers of $22.4 million and higher revenue from transitioning certain Specialty Technology and Services Suite customers to
41


Performance Suite of $28.2 million offset by lower run out services from our contract within our Administrative Services solution of $6.9 million.

The following table represents Evolent’s revenue disaggregated by line of business (in thousands):
For the Three Months Ended September 30,
20242023
Medicaid$214,627 $195,259 
Medicare238,527 208,166 
Commercial and other168,246 107,590 
Total$621,400 $511,015 

The following table represents the Company’s Lives on Platform, Cases, PMPM fees and revenue per case for the three months ended September 30, 2024 and 2023 (Average Lives on Platform/Cases in thousands):

Average Lives on Platform/ CasesAverage PMPM Fees / Revenue per Case
For the Three Months Ended September 30,For the Three Months Ended September 30,
2024202320242023
Performance Suite (1)
6,916 3,906 $20.97 $27.63 
Specialty Technology and Services Suite74,192 72,381 0.38 0.37 
Administrative Services1,258 1,832 15.74 12.50 
Cases13 15 3,113 2,490 
Average Unique Members41,444 41,721 
————————
(1)The decrease in Performance Suite PMPM for the three months ended September 30, 20254 compared to 2023 is driven primarily by $41.8M truedown of revenue related to a narrowed scope of services in select markets retroactive to the beginning of the year.

Cost of Revenue

Cost of revenue increased by $154.1 million, or 39.9%, to $540.7 million for the three months ended September 30, 2024, as compared to 2023, due to growth in our revenue and a shift in mix towards our Performance Suite, which has a lower gross margin than our Specialty Technology and Services solutions. The increase in cost of revenue this quarter is driven primarily by $196.1 million of higher claims cost compared to the prior year period, which is attributable to acceleration in medical expenses in certain Performance Suite markets relating to higher disease prevalence and acuity of certain populations, higher specialty pharmaceutical costs and inclusive of $24.6 million related to transitioning certain Specialty and Technology Service Suite customers to Performance Suite. This increase in cost was offset by a $41.7 million true-down in claims expense for one of our Performance Suite customers related to a narrowed scope of services in select markets retroactive to the beginning of the year, a decrease that was offset by a corresponding decrease in revenue.

Approximately $1.1 million and $51.0 thousand of total cost of revenue was attributable to stock-based compensation expense for the three months ended September 30, 2024, and 2023 respectively. Cost of revenue represented 87.0% and 75.7% of total revenue for the three months ended September 30, 2024, and 2023 respectively. The majority of the increase in cost of revenue as a percentage of revenue was due to the rapid growth of our Performance Suite solution, which has a lower gross margin and longer maturation profile than our other product types and acceleration in specialty oncology pharmacy costs. We expect the claims expense portion of our cost of revenue to grow at the pace of overall growth in specialty spend for cancer and cardiovascular conditions, offset by the impact of our clinical interventions.

Selling, General and Administrative Expenses

Selling, general, and administrative expenses decreased by $29.5 million, or 30.6%, to $67.1 million for the three months ended September 30, 2024, as compared to 2023, principally as a result of lower TSA fees related to our acquisition of NIA of $2.6 million,
42


professional fees in the prior period of $9.8 million as a result of the 2023 Repositioning Plan and a $14.5 million decrease in personnel costs as a result of lower headcount and bonus accruals.

Approximately $13.3 million and $10.2 million of total selling, general and administrative costs were attributable to stock-based compensation expense for the three months ended September 30, 2024, and 2023, respectively. Selling, general and administrative expenses represented 10.8% and 18.9% of total revenue for the three months ended September 30, 2024, as compared to 2023, respectively, driven in part by the Company’s 2023 Repositioning Plan which concluded in the second quarter of 2024.

Depreciation and Amortization Expenses

Depreciation and amortization expenses decreased $2.7 million, or 8.3%, to $29.7 million for the three months ended September 30, 2024, as compared to 2023 due primarily to fully amortizing our NCH technology intangible and provider network contracts in 2023 resulting in lower amortization of $1.4 million and $0.5 million, respectively, offset, in part by $0.3 million of amortization of technology intangible assets acquired through our acquisition of Machinify.

Change in Fair Value of Contingent Consideration

We recorded a loss on change in fair value of contingent consideration of $0.2 million for the three months ended September 30, 2024 primarily related to the liabilities acquired as a result of the acquisitions of Machinify in August 2024 and $11.3 million for the three months ended September 30, 2023, related to the liabilities acquired as a result of the acquisitions of Machinify in August 2024, NIA in January 2023 and IPG in August 2022. See “Part I - Item 1. Financial Statements and Supplementary Data - Note 17” in this Form 10-Q for more information related to changes in the fair value of contingent consideration.

Comparison of the Results for The Nine Months Ended September 30, 2024 to 2023

Revenue

Total revenue increased by $500.4 million, or 35.5%, to $1,908.2 million for the nine months ended September 30, 2024, as compared to 2023. The increase in revenue is primarily from $343.3 million from new Performance Suite contracts, $90.6 million from transitioning a customer from Specialty Technology and Services Suite to the Performance Suite, $36.8 million from new Specialty Technology and Services Suite contracts and $44.8 million from new oncology and cardiology contracts. Growth was also offset in part by a $34.8 million reduction in revenue from the run out of an Administrative Services contract.

The following table represents Evolent’s revenue disaggregated by line of business (in thousands):
For the Nine Months Ended September 30,
20242023
Medicaid$646,819 $587,611 
Medicare794,160 474,535 
Commercial and other467,220 345,695 
Total$1,908,199 $1,407,841 

The following table represents the Company’s Lives on Platform, Cases, Average PMPM fees, Revenue per Case and Average Unique Members for the three and nine months ended September 30, 2024 and 2023 (Average Lives on Platform/Cases in thousands):

Average Lives on Platform/ CasesAverage PMPM Fees / Revenue per Case
For the Nine Months Ended September 30,For the Nine Months Ended September 30,
2024202320242023
Performance Suite (1)
6,956 3,653 $21.48 $25.56 
Specialty Technology and Services Suite72,732 68,613 0.39 0.36 
Administrative Services1,260 1,837 15.76 13.88 
Cases44 46 2,929 2,517 
Average Unique Members40,396 41,594 
43


————————
(1)The decrease in Performance Suite PMPM for the nine months ended September 30, 20254 compared to 2023 is driven primarily by $41.8M truedown of revenue related to a narrowed scope of services in select markets retroactive to the beginning of the year.

Cost of Revenue

Cost of revenue increased by $567.6 million, or 54.1%, to $1,616.6 million for the nine months ended September 30, 2024, as compared to 2023, principally as a result of the 35.5% growth in our revenue compared to the nine months ended September 30, 2023. The increase included approximately $569.0 million of higher claims cost compared to the prior year period, which is attributable to higher medical expenses in certain Performance Suite markets relating to higher disease prevalence and acuity of certain populations inclusive of $77.1 million related to transitioning certain Specialty and Technology Service Suite customers to Performance Suite. This increase in cost was offset by a $41.7 million true-down in claims expense for one of our Performance Suite customers, a decrease that was offset by a corresponding decrease in revenue as well as $9.6 million in professional fees due primarily to consulting services. Overall, the company faced higher medical costs but managed to reduce some expenses through strategic measures. These increases were offset in part by a decrease of $11.3 million from lower personnel costs.

Approximately $3.3 million and $1.6 million of total cost of revenue was attributable to stock-based compensation expense for the nine months ended September 30, 2024, and 2023, respectively. Cost of revenue represented 84.7% and 74.5% of total revenue for the nine months ended September 30, 2024, and 2023 respectively. Our cost of revenue increased as a percentage of our total revenue due to higher medical costs with the rapid growth of our Performance Suite solution, which has a lower gross margin and longer maturation profile than our other product types and acceleration in specialty oncology pharmacy costs. We expect the claims expense portion of our cost of revenue to grow at the pace of overall growth in specialty spend for cancer and cardiovascular conditions, offset by the impact of our clinical interventions.

Selling, General and Administrative Expenses

Selling, general, and administrative expenses decreased by $61.3 million, or 22.2%, to $215.3 million for the nine months ended September 30, 2024, as compared to 2023. The decrease was primarily driven by lower TSA fees related to our NIA acquisition of $13.5 million recorded in 2023, $31.6 million of lower professional fees as a result of the 2023 Repositioning Plan, a $17.2 million decrease in personnel costs as a result of lower headcount and bonus accruals and lower bad debt expense of $9.5 million due to collection timing from our customers, offset by higher stock compensation of $14.3 million due to the achievement and change in projected achievement of certain performance measurements.

Approximately $42.5 million and $28.3 million of total selling, general and administrative expenses were attributable to stock-based compensation expense for the nine months ended September 30, 2024 and 2023, respectively. Acquisition and severance costs accounted for approximately $5.1 million and $15.2 million of total selling, general and administrative expenses for the nine months ended September 30, 2024 and 2023, respectively. Selling, general and administrative expenses represented 11.3% and 19.7% of total revenue for the nine months ended September 30, 2024, as compared to 2023, respectively, driven in part by the Company’s 2023 Repositioning Plan which concluded in the second quarter of 2024.

Depreciation and Amortization Expenses

Depreciation and amortization expenses decreased $4.7 million, or 5.1%, to $89.1 million for the for the nine months ended September 30, 2024, as compared to 2023 primarily to fully amortizing our NCH technology intangible and provider network contracts in 2023 resulting in lower amortization of $4.1 million and $1.4 million, respectively, offset, in part by $1.6 million higher amortization on intangibles from our acquisition of NIA and Machinify.

Right-of-Use Asset Impairment

During the nine months ended September 30, 2023, the Company decommissioned its Chicago, IL lease and wrote off the associated right-of-use asset, recognizing an impairment charge of $24.1 million in right-of-use assets impairment on the consolidated statements of operations and comprehensive income (loss). There were no such impairments in 2024.

Change in Fair Value of Contingent Consideration

We recorded a loss on change in fair value of contingent consideration of $9.1 million for the nine months ended September 30, 2024 primarily related to the liabilities acquired as a result of the acquisitions of Machinify in August 2024 and NIA in January 2023 and $12.0 million for the nine months ended September 30, 2023, related to the liabilities acquired as a result of the acquisitions of NIA and IPG in August 2022. See “Part I - Item 1. Financial Statements - Note 17” in this Form 10-Q for more information related to changes in the fair value of contingent consideration.

44


Discussion of Non-Operating Results

Interest Expense

Our interest expense is attributable to borrowings under convertible senior notes and 2022 Credit Agreement with Ares. Interest expense and amortization of debt issuance costs activity were as follows (in thousands):

For the Three Months Ended
September 30,
For the Nine Months Ended September 30,
2024202320242023
2029 Notes
Interest expense$3,521 $— $10,565 $— 
Amortization of debt issuance costs481 — 1,441 — 
Interest expense for 2029 Notes$4,002 $— $12,006 $— 
2022 Credit Agreement
Interest expense$957 $12,815 $2,846 $36,536 
Amortization of debt issuance costs79 630 238 1,810 
Interest expense for 2022 Credit Agreement$1,036 $13,445 $3,084 $38,346 
2024 Notes
Interest expense$— $153 $577 
Amortization of debt issuance costs— 47 — 139 
Interest expense for 2024 Notes$— $200 $— $716 
2025 Notes
Interest expense$647 $647 $1,941 $1,941 
Amortization of debt issuance costs325 322 971 964 
Interest expense for 2025 Notes$972 $969 $2,912 $2,905 

The decrease in interest expense for the three and nine months ended September 30, 2024 compared to the same periods in 2023 is primarily due to repayment of the Term Loan Facility of the Credit Agreement in 2023, offset by interest expense incurred on our 2029 Notes. See “Part I - Item 1. Financial Statements - Note 9” in this Form 10-Q for more information related to interest expense by debt issuance.

Change in Tax Receivable Agreement Liability

Due to the reduction in the Company’s valuation allowance primarily resulting from deferred tax liabilities established as part of the NIA acquisition, the Company has recorded the remaining TRA liability of $66.2 million for the nine months ended September 30, 2023.

Provision for (Benefit from) Income Taxes

An income tax benefit of $0.6 million and $0.3 million was recognized for the three and nine months ended September 30, 2024, respectively, which resulted in effective tax rates of 2.6% and 0.7%, respectively. An income tax benefit of $5.6 million and $74.7 million was recognized for the three and nine months ended September 30, 2023, respectively, which resulted in effective tax rates of 18.0% and 48.4%, respectively. The income tax benefit recorded during the nine months ended September 30, 2024 primarily relates to the expected tax effect of net losses, partially offset by state and foreign taxes. The income tax benefit recorded during the nine months ended September 30, 2023, primarily relates to the reduction in the valuation allowance resulting from deferred tax liabilities established as part of the NIA acquisition accounting, partially offset by state and foreign taxes.

Dividends and Accretion of Series A Preferred Stock

We pay quarterly regular cash dividends on the Series A Preferred Stock at a rate per annum equal to Adjusted Term SOFR (as defined in the Certificate of Designation) plus 6.00%. In addition, we accrete deferred financing costs and the redemption value in excess of par value in additional paid-in-capital on the consolidated balance sheets. The Company paid $5.1 million and $15.3 million
45


of dividends and accreted $3.0 million and $8.7 million of deferred issuance costs and redemption value for the three and nine months ended September 30, 2024, respectively.

REVIEW OF CONSOLIDATED FINANCIAL CONDITION

Liquidity and Capital Resources

The Company reported net loss attributable to common shareholders of Evolent Health, Inc. of $62.8 million and $100.9 million for the nine months ended September 30, 2024 and 2023, respectively. As of September 30, 2024, the Company had $96.6 million of cash and cash equivalents and $31.3 million in restricted cash and restricted investments.

We believe our current cash and cash equivalents will be sufficient to meet our working capital and capital expenditure requirements for at least the next twelve months as of the date the financial statements were issued. Our future capital requirements will depend on many factors, including our rate of revenue growth, the expansion of our sales and marketing activities and the timing and extent of our spending to support our investment efforts and expansion into other markets. We may also seek to invest in, or acquire complementary businesses, applications or technologies, which may require us to seek sources of financing.

Cash Flows

The following summary of cash flows (in thousands) has been derived from our financial statements included in “Part I - Item 1. Financial Statements - Consolidated Statements of Cash Flows:”

For the Nine Months Ended September 30,
  20242023
Net cash and restricted cash provided by operating activities$44,996 $53,201 
Net cash and restricted cash used in investing activities(43,002)(409,492)
Net cash and restricted cash (used in) provided by financing activities(97,507)365,692 

Operating Activities

Cash flows from operating activities primarily represent inflows and outflows associated with our operations. Primary activities include net loss from operations adjusted for non-cash transactions, working capital changes and changes in other assets and liabilities.

Cash flows provided by operating activities of $45.0 million for the nine months ended September 30, 2024 were affected by decreases in accounts receivable of $38.8 million from timing of our partner and vendor payments including higher cash receipts from certain performance-based customers, offset by higher payment for claims and performance-based arrangements of $91.4 million, a reduction in accrued compensation and benefits of $24.8 million due to year end bonus payments and severance of $2.9 million and payments for office lease consolidation of $6.7 million. Of the total $88.8 million in NIA contingent consideration paid in the period, $22.2 million represented a change in fair value of NIA contingent consideration in excess of the initial fair value at the acquisition date through payment date, and is therefore presented in cash flows provided by operating activities under changes in accrued expenses.

Cash flows provided by operating activities of $53.2 million for the nine months ended September 30, 2023 were primarily due to our net loss of $79.6 million, non-cash items including depreciation and amortization expenses of $93.8 million, stock-based compensation expense of $29.9 million, deferred tax benefit of $(78.2) million, impairment of the right-of-use asset connected to our Chicago, IL office lease of $24.1 million and change in our tax receivables liability of $66.2 million. Our operating cash inflows were affected by the timing of our customer and vendor payments primarily driven by lower cash receipts from certain customers of approximately $98.4 million and additional increases in accounts receivable from our acquisition of NIA of $38.5 million combined with a reduction of our accrued compensation and employee benefits due to end of year bonus payments and severance of $(8.8) million, offset in part by higher reserve for claims and performance-based arrangements of $100.0 million and restricted cash held for claims processing services of $7.9 million.

46


Investing Activities

Cash flows used in investing activities of $43.0 million for the nine months ended September 30, 2024 were primarily attributable to cash paid for asset acquisitions and business combinations of $16.9 million which is inclusive of $11.0 million for the purchase of Machinify and $3.0 million for investment in future equity notes, and $18.7 million of investments in internal-use software and purchases of property and equipment.

Cash flows used in investing activities of $409.5 million in the nine months ended September 30, 2023 were primarily attributable to $388.2 million paid for the acquisition of NIA and $22.7 million of investments in internal-use software and purchases of property and equipment.

Financing Activities

Cash flows used in financing activities of $97.5 million for the nine months ended September 30, 2024 were primarily related to $15.3 million of preferred dividends paid on our Series A Preferred Stock and $15.4 million from withholding taxes paid on of vested restricted stock units that were net settled. Additional cash used in financing activities include the portion of the NIA contingent consideration representing the fair value at the acquisition date of $66.6 million.

Cash flows provided by financing activities of $365.7 million in the nine months ended September 30, 2023, were primarily related to $256.1 million received from our Acquisition Facilities in connection with our Credit Agreement and $168.0 million from the issuance of preferred equity, offset in part, by $47.5 million of cash outflows related to repayment on our Acquisition Facilities, $13.6 million of preferred dividends paid on our Series A Preferred Stock and $14.3 million from withholding taxes paid in respect of vested restricted stock units that were net settled.

Contractual and Other Obligations

We believe that the amount of cash and cash equivalents on hand and cash flows from operations, plus borrowings under our credit facilities and if necessary, additional funding through other forms of financing, will be adequate for us to execute our business strategy and meet anticipated requirements for lease obligations, capital expenditures working capital and debt service for the next twelve months. Our estimated known contractual and other obligations (in thousands) as of September 30, 2024, were as follows (including as discussed in the narrative below):

20242025-20262027-20282029+Total
Operating leases for facilities$2,106 $15,908 $12,767 $12,428 $43,209 
Purchase obligations related to vendor contracts3,893 23,429 1,481 — 28,803 
Convertible notes interest payments (1)
8,338 30,763 28,175 14,088 81,364 
Convertible notes principal repayment— 172,500 — 402,500 575,000 
Contingent consideration (2)
— 9,200 — — 9,200 
Total known contractual obligations$14,337 $251,800 $42,423 $429,016 $737,576 
————————
(1)Refer to the discussion in “Part I - Item 1. Financial Statements - Note 9” for additional information on payment dates for our convertible notes interest.
(2)Represents the fair value of earn-out consideration related to the Machinify transaction. See “Part I - Item 1. Financial Statements - Note 17” for further details of the Company’s contingent consideration obligation.

As of September 30, 2024, we had $37.5 million of aggregate principal amount in a secured revolving credit facility which will mature in 2029. Subsequent to September 30, 2024, we drew the remaining $37.5 million of aggregate principal amount under our secured revolving credit facility as a result of a slow-down in collections from certain health plan partners in September 2024 and October 2024. The interest rate for the secured revolving credit facility will be calculated, at the option of the borrowers at either the Adjusted Term SOFR Rate (as defined in the Credit Agreement) plus 4.00%, or the base rate plus 3.00%.

In addition, as of September 30, 2024, we had 175,000 shares of the Series A Preferred Stock outstanding. Regular dividends on the Series A Preferred Stock are paid quarterly in cash in arrears at a rate per annum equal to Adjusted Term SOFR (as defined in the Certificate of Designation) plus 6.00%. The regular dividend rate will also increase by 2.0% per annum upon the occurrence and during the continuance of certain triggering events.

The Company holds ownership interests in joint ventures and other entities which are accounted for under the equity method. Our joint ventures and other investments from time to time may, and some do, include put or call features under which we could be contractually required to purchase interests from our joint venture partner at an exercise price determined in reference to a multiple of the dollar amount of our joint venture partner’s total capital contributions, the performance of the joint venture, and other factors. One
47


of our investments includes a put option that can be exercised by our joint venture partner in the first half of 2025 which, if exercised, would require us to acquire the interests in the joint venture that we do not own for a price that may be up to $50.0 million.

Financing Commitments

Subsequent to September 30, 2024, Evolent entered into a debt financing commitment letter with Ares and Ares Capital Management, LLC pursuant to which Ares Capital LLC has committed to provide, subject to certain conditions, with secured debt financing to be available to the Company to fund acquisitions, ongoing working capital needs and other growth capital expenditure investments. See “Part II - Item 5. Other Information” for further details of the Company’s financing commitments.

Accounts Receivable, net

Accounts receivable are recorded and carried at the original invoiced amount less an allowance for any potential uncollectible amounts. During the nine months ended September 30, 2024, accounts receivable, net, decreased primarily due to the timing of cash receipts from certain customers.

Restricted Cash and Restricted Investments

Restricted cash and restricted investments of $31.3 million is carried at cost and includes cash held on behalf of other entities for pharmacy and claims management services of $12.8 million, collateral for letters of credit required as security deposits for facility leases of $1.9 million, amounts held with financial institutions for risk-sharing arrangements of $16.5 million as of September 30, 2024. See “Part I - Item 1. Financial Statements - Note 2” for further details of the Company’s restricted cash balances.

Prepaid Expenses and Other Current Assets

Prepaid expenses and other current assets are carried at cost and includes prepaid expenses and non-trade accounts receivable. During the nine months ended September 30, 2024, prepaid and other current assets decreased due to lower non-trade accounts receivable of $1.9 million, offset by trade receivables related to certain customers that have the legal right to net payment for amounts due from customers and claims payable of $5.4 million

Uses of Capital

Our principal uses of cash are in the operation and expansion of our business, payment of interest and other amounts payable on our convertible debt and secured borrowings and payment of preferred dividends. The Company does not anticipate paying a cash dividend on our Class A common stock in the foreseeable future.
48


Item 3. Quantitative and Qualitative Disclosures About Market Risk

We are exposed to market risks in the ordinary course of our business. Market risk represents the risk of loss that may impact our financial position due to adverse changes in financial market prices and rates.

Interest Rate Risk

As of September 30, 2024, the Company had cash and cash equivalents and restricted cash and restricted investments of $127.9 million, which consisted of bank deposits with FDIC participating banks of $124.0 million and bank deposits in international banks of $3.9 million.

Changes in interest rates affect the interest earned on our cash and cash equivalents (including restricted cash). We do not enter into investments for trading or speculative purposes and have not used any derivative financial instruments to manage our interest rate risk exposure.

As of September 30, 2024, we had $575.0 million of aggregate principal amount of convertible notes outstanding, which are fixed rate instruments and not subject to fluctuations in interest rates. In addition, as of September 30, 2024, we have $37.5 million of aggregate principal amount in a secured revolving credit facility and $175.0 million of Series A Preferred Stock outstanding, all of which are floating rate instruments based on the SOFR and subject to fluctuations in interest rates. In the case of (a) the revolving loan, interest is calculated at either the Adjusted Term SOFR Rate (as defined in the Certificate of Designation) plus 4.00%, or the base rate plus 3.00% and (b) the Series A Preferred Stock, dividends are to be paid quarterly in cash in arrears at a rate per annum equal to Adjusted Term SOFR (as defined in the Certificate of Designation) plus 6.00%. For every 1% increase in SOFR, the Company would record additional interest expense of $0.4 million per annum and preferred dividends of $1.8 million per annum.

Refer to the discussion in “Part I - Item 1. Financial Statements - Note 9” for additional information on our long-term debt.

Foreign Currency Exchange Risk

We have de minimis foreign currency risks related to our operating expenses denominated in currencies other than the U.S. dollar, primarily the Indian Rupee and the Philippine Peso. In general, we are a net payer of currencies other than the U.S. dollar. Accordingly, changes in exchange rates, and in particular a strengthening of the U.S. dollar, may, in the future, negatively affect our operating results as expressed in U.S. dollars. At this time, we have not entered into, but in the future, we may enter into, derivatives or other financial instruments in an attempt to hedge our foreign currency exchange risk. It is difficult to predict the effect hedging activities would have on our results of operations.


49



Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our principal executive officer and principal financial officer, has evaluated the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act, as of the end of the period covered by this Quarterly Report on Form 10-Q. The Chief Executive Officer (“CEO”) and the Chief Financial Officer (“CFO”), with assistance from other members of management, have reviewed the effectiveness of our disclosure controls and procedures as of September 30, 2024, based on their evaluation, have concluded that the disclosure controls and procedures were effective as of such date.

Changes in Internal Control over Financial Reporting

Management has designed its internal controls over financial reporting under the criteria set forth by the Committee of Sponsoring Organizations of the Treadway Commission (“COSO”) in Internal Control—Integrated Framework (2013). There were no changes in our internal control over financial reporting during the quarter ended September 30, 2024 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

Inherent Limitations of Internal Controls

Our management, including our principal executive officer and principal financial officer, does not expect that our disclosure controls and procedures or our internal controls over financial reporting will prevent all errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and that breakdowns can occur because of a simple error or mistake. Additionally, controls can be circumvented by the individual acts of some persons, by collusion of two or more people, or by management override of the control. The design of any system of controls also is based in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions, or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective control system, misstatements due to error or fraud may occur and not be detected.
50


PART II

Item 1. Legal Proceedings

The discussion of legal proceedings included within “Part I – Item 1. Financial Statements - Note 10 - Commitments and Contingencies - Litigation Matters” is incorporated by reference into this Item 1.

Item 1A. Risk Factors

Our significant business risks are described in Part I, Item 1A. “Risk Factors” to our 2023 Form 10-K. These risk factors are supplemented for the item described below. The risks and uncertainties we describe are not the only ones facing us. Additional risks and uncertainties not presently known to us or that we currently deem immaterial may also impair our business or operations. Any adverse effect on our business, financial condition or operating results could result in a decline in the value of our securities and the loss of all or part of your investment.

We rely on Internet infrastructure, bandwidth providers, data center providers, other third parties and our own systems for providing services to our partners and operating our business, and any failure or interruption in the services provided by these third parties or our own systems could expose us to litigation, negatively impact our relationships with partners, adversely affect our brand and our business.

Our ability to deliver our solutions, particularly our cloud-based solutions, is dependent on the development and maintenance of the infrastructure of the Internet and other telecommunications services by third parties. This includes maintenance of a reliable network connection with the necessary speed, data capacity and security for providing reliable Internet access and services and reliable telephone and facsimile services. As a result, our information systems require an ongoing commitment of significant resources to maintain and enhance existing systems and develop new systems in order to keep pace with continuing changes in information technology, emerging cybersecurity risks and threats, evolving industry and regulatory standards and changing preferences of our partners.

Our services are designed to operate without interruption in accordance with our service level commitments. However, we have experienced limited interruptions in these systems in the past, including server failures that temporarily slow down the performance of our services, and we may experience more significant interruptions in the future. We rely on internal systems as well as third-parties, including bandwidth and telecommunications equipment providers, to provide our services and operate our business. We do not maintain redundant systems or facilities for some of these services. Interruptions in these systems, whether due to system failures, computer viruses, physical or electronic break-ins or other catastrophic events, could affect the security or availability of our services and prevent or inhibit the ability of our partners to access our services. These systems may be at greater risk of interruption as a result of increased use of mobile and cloud technologies, including as a result of the shift to work from home arrangements as a result of the COVID-19 pandemic.

In the event of a catastrophic event with respect to one or more of these systems or facilities, we may experience an extended period of system unavailability, which could result in substantial costs to remedy those problems or negatively impact our relationship with our partners, our business, results of operations and financial condition. To operate without interruption, both we and our service providers must guard against:

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.

Any disruption in the network access, telecommunications or co-location services provided by third-party vendors or any failure of or by third-party vendors’ systems or our own systems to handle current or higher volume of use could significantly harm our business. Similarly, disruptions of service to other third parties or to our customers can negatively impact our ability to serve our clients and run our business. For example, in February 2024, Change Healthcare, a subsidiary of UnitedHealth Group and the largest clearinghouse for medical claims in the U.S., was the subject of a cyberattack that required it to take offline its computer systems that handled electronic payments and insurance claims. As a result of the outage, we had reduced visibility into setting our claims reserve for the nine months ended September 30, 2024. Similar events could occur in the future, and the impact to our business could be material.

We exercise limited control over third-parties, which increases our vulnerability to problems with services they provide. Any errors, failures, interruptions or delays experienced in connection with these third-party technologies and information services or our own
51


systems could negatively impact our relationships with partners and adversely affect our business and could expose us to third-party liabilities. Although we maintain insurance for our business, the coverage under our policies may not be adequate to compensate us for all losses that may occur. In addition, we cannot provide assurance that we will continue to be able to obtain adequate insurance coverage at an acceptable cost.

The reliability and performance of our Internet connection may be harmed by increased usage or by denial-of-service attacks. The Internet has experienced a variety of outages and other delays as a result of damages to portions of its infrastructure, and it could face outages and delays in the future. These outages and delays could reduce the level of Internet usage as well as the availability of the Internet to us for delivery of our Internet-based services.

Failure to accurately predict our exposure under performance-based contracts could result in a reduction in profitability for our specialty care management services solution.

We deploy our specialty care management services solution in capitation arrangements, which we call the Performance Suite, where we are paid a fixed fee per member per month and assume responsibility for the cost of medical claims under our scope. If the Company is unable to accurately predict our exposure under the health care cost risk and control associated costs, for example due to changes in the delivery system; changes in utilization patterns, including post-pandemic as we may experience increased utilization due to higher demand for elective procedures that were not performed during the pandemic and for example, as we experienced in the third quarter of 2024 with the rapid increase in oncology costs; changes in the number of members seeking treatment; unforeseen fluctuations in claims backlogs; unforeseen increases in the costs of the services; the occurrence of catastrophes; regulatory changes; and changes in benefit plan design, the Company’s profitability, margins and prospects have and could decline. In addition, when we enter new or less mature specialty markets, and as our products evolve, it may be difficult for us to predict our exposure under performance-based contracts and our contracts may be less profitable than we expect. We are also dependent on our customers to provide us with accurate and timely information which we cannot control; for example, in the third quarter of 2024, we received revised claims paid data related to previously submitted quarters from customers which had a material adverse impact on our financial results and prospects. Similar occurrences in the future could negatively impact our profitability, operating margins and prospects. Moreover, costs of providing oncology, cardiology, radiology (including advanced imaging), musculoskeletal, physical medicine, genetics and other specialties are very hard to predict, in part as a result of rapidly changing utilization of new and existing drugs and changing diagnostic and therapeutic protocols. While we have provisions in certain of our contracts that provide for automatic rate increases, some of our contracts require consent of our partners to certain revised rate increases. If we are unable to reach agreement on revised rates when appropriate, our profitability, margins and prospects will be negatively impacted. When generic drugs are not available or there are shortages, this has increased and in the future may increase our costs, and has impacted and in the future may impact our profitability. Further, the competitive environment for our performance-based products, and customer demands or expectations as to margin levels could result in pricing pressures which could cause us to reduce our rates. A reduction in performance-based contract rates which are not accompanied by a reduction in covered services or expected underlying care trends could result in a decrease of our profitability and operating margins.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

Not applicable.

Item 3. Defaults Upon Senior Securities

Not applicable.

Item 4. Mine Safety Disclosures

Not applicable.

Item 5. Other Information

Debt Commitment Letter

On November 6, 2024, Evolent Health LLC entered into a debt financing commitment letter (the “Debt Commitment Letter”) with Ares and Ares Capital Management, LLC (“Ares Capital”), pursuant to which Ares Capital has committed to (a) provide the Borrower with secured debt financing in the form of (i) additional commitments under the Borrower’s existing Revolving Facility in an aggregate principal amount equal to $50.0 million (the “Priority ABL Incremental Facility”), (ii) a new delayed draw term loan facility in an aggregate principal amount equal to $125.0 million (the “2024-A Delayed Draw Term Loan Facility”) and (iii) a new delayed draw term loan facility in an aggregate principal amount equal to $75.0 million (the “2024-B Delayed Draw Term Loan Facility” and together with the Priority ABL Incremental Facility and the 2024-A Delayed Draw Term Loan Facility, the “Committed Facilities”) and (b) effect certain amendments to the Credit Agreement (as amended through the date hereof, the “Existing Credit Agreement”), to be effected through pursuant to an amendment thereto (“Amendment No. 3”; the Existing Credit Agreement, as amended by
52


Amendment No. 3, the “Amended Credit Agreement”). The Debt Commitment Letter provides that the proceeds of borrowings under the Committed Facilities will be used to fund acquisitions, ongoing working capital needs and other growth capital expenditure investments.

債務承諾函規定,承諾性貸款到期日爲以下日期中最早的一個:(a) 第3號修正案生效日(「修正案3生效日期」)的第五週年,(b) 根據修訂信貸協議條款自願終止承諾的日期,(c) 根據修訂信貸協議條款聲明或自動到期支付修訂信貸協議項下所有未償還金額的日期,(d) 2029年票據到期日前180天的日期,(e) 任何其他初級債務(在現有信貸協議中定義)到期日前91天的日期,除非滿足某些流動性條件。

2024-A延遲提取貸款設施及相關承諾的到期日期爲以下時間中最早的一個:(a)2025年1月31日,(b)2024-A延遲提取貸款承諾總額降至零的日期,以及(c)根據修訂後的信貸協議作爲違約事件處理措施而終止2024-A延遲提取貸款承諾的日期。2024-B延遲提取貸款設施及相關承諾的到期日期爲以下時間中最早的一個:(a)第3號修訂生效日期後的18個月,(b)2024-B延遲提取貸款承諾總額降至零的日期,(c)根據修訂後的信貸協議作爲違約事件處理措施而終止2024-B延遲提取貸款承諾的日期,以及(d)2024-A延遲提取貸款承諾自願減少至0美元或未得到充分資助而提前終止的日期。

負債承諾函規定,每筆貸款的利率將由借款人選擇計算,(a)對於優先ABL增量融資,可以選擇調整後的固定利率SOFR利率加4.00%,或基準利率加3.00%;(b)對於2024-A延期提款定期貸款設施和2024-b延期提款定期貸款設施,可以選擇調整後的固定利率SOFR利率加5.50%或基準利率加4.50%,但須根據總擔保槓桿比例遞減。

債務承諾函規定,爲了在2024-A延遲支取貸款設施或2024-b延遲支取貸款設施下借款,總擔保槓桿比率必須小於或等於2.00:1.00,在最近結束的檢測期間的最後一天,在進行了2024-A延遲支取貸款設施和2024-b延遲支取貸款設施的借款後立即生效的基礎上。

修訂後的信貸協議將受相同的安防-半導體和擔保安排的約束,幷包含與現有信貸協議相同的肯定和否定契約、強制償付條款和違約事件,但在各種情況下,可能還會根據各方商定的特定修改而發生變化。債務承諾函規定,適用於所有未償還的設施的提前償還溢價將被重新設定並與第三個修正案生效日期掛鉤,率爲2.0%,截至首個週年紀念日或之前,率爲1.0%,截至第二個週年紀念日或之前。

履行提供承諾融資設施和執行根據債務承諾書第3號修正案所 contempla的對現有信貸協議的更改,受各方商定的慣例閉包條件約束。


項目6.附件
evolent health, inc
展品指數

101.INSXBRL實例文檔
101.SCHXBRL分類擴展架構文檔
101.CALXBRL分類擴展計算鏈接庫文檔
101.LABXBRL分類擴展標籤鏈接庫文檔
101.PREXBRL分類擴展演示鏈接庫文檔
101.DEFXBRL分類擴展定義鏈接庫文檔
53


104
本年度10-K表格年度報告的封面頁,採用內聯XBRL格式。

54



簽名

根據《1934年證券交易法》第13或15(d)條的要求,註冊人已授權下列人員代表註冊人簽署本報告。

evolent health, INC.
申請人
作者:/s/ 約翰·約翰遜
姓名:約翰·約翰遜
標題:首席財務官
作者:/s/ 阿瑪德-沙姆斯
姓名:阿瑪德-沙姆斯
標題:
首席會計師兼控制員人形機器人-電機控制器

日期:2024年11月7日

55