Unaudited Pro Forma Financial Information
EXHIBIT 99.4
Unaudited Pro Forma Financial Information
On May 28, 2008, comScore, Inc., a Delaware corporation (“comScore”), entered into a
definitive Agreement and Plan of Merger (the “Merger Agreement”) by and among comScore, M:Metrics,
Inc., a Delaware corporation (“M:Metrics”), OpinionCounts, Inc., a Delaware corporation and wholly
owned subsidiary of comScore (“Merger Sub”), and Xxxxxxxx X. Xxxxxx, Xx., as Stockholder
Representative. Pursuant to the Merger Agreement, on May 28, 2008, Merger Sub was merged with and
into M:Metrics, with M:Metrics continuing as the surviving corporation and a wholly owned
subsidiary of comScore (the “Merger”).
The following unaudited pro forma condensed consolidated balance sheet as of March 31, 2008
and the unaudited pro forma condensed consolidated statements of operations for the three months
ended March 31, 2008 and the year ended December 31, 2007 are derived from the audited historical
financial statements of each company for the year ended December 31, 2007 and the unaudited
historical financial statements of each company as of and for the three month period ended March
31, 2008. The assumptions, estimates and adjustments herein have been made solely for purposes of
developing these unaudited pro forma condensed consolidated financial statements.
The unaudited pro forma condensed consolidated balance sheet as of March 31, 2008 gives effect
to the Merger as if it had occurred on March 31, 2008. The unaudited pro forma condensed
consolidated statements of operations for the year ended December 31, 2007 and the three months
ended March 31, 2008 gives effect to the Merger as if it had occurred on January 1, 2007.
The following unaudited pro forma condensed consolidated financial statements have been
prepared pursuant to the requirements of Article 11 of Regulation S-X, to give effect to the
completed Merger, which was accounted for as a purchase business combination in accordance with
Statement of Financial Accounting Standards No. 141, Business Combinations (“SFAS 141”).
The unaudited pro forma condensed consolidated financial statements should be read in
conjunction with (i) the historical audited consolidated financial statements and related notes of
comScore, and “Management’s Discussions and Analysis of Financial Condition and Results of
Operations ” contained in comScore’s Annual Report on Form 10-K for the fiscal year ended December
31, 2007, filed on March 11, 2008, (ii) the historical unaudited consolidated financial statements
and related notes of comScore, and “Management’s Discussions and Analysis of Financial Condition
and Results of Operations ” contained in comScore’s Quarterly Report on Form 10-Q for the period
ended March 31, 2008, filed on May 15, 2008, and (iii) the historical audited financial statements
and related notes of M:Metrics as of and for the year ended December 31, 2007, which are filed as
Exhibit 99.2 to this Amendment No. 1 to Current Report on Form 8-K/A, and (iv) the historical
unaudited financial statements and related notes of M:Metrics as of and for the three month period
ended March 31, 2008, which are filed as Exhibit 99.3 to this Amendment No. 1 to Current Report on
Form 8-K/A. The unaudited pro forma consolidated financial statements are not intended to
represent or be indicative of the consolidated results of operations or financial condition of
comScore that would have been reported had the Merger been completed as of the dates presented, and
should not be construed as representative of the future consolidated results of operations or
financial condition of the combined entity.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
AS OF MARCH 31, 2008
Consolidated | ||||||||||||||||
Pro Forma | Consolidated | |||||||||||||||
comScore | M:Metrics | Adjustments | Total | |||||||||||||
Assets |
||||||||||||||||
Current assets: |
||||||||||||||||
Cash and cash equivalents |
$ | 54,139 | $ | 1,587 | $ | (45,958 | )(a) | $ | 9,768 | |||||||
Short-term investments |
49,227 | — | — | 49,227 | ||||||||||||
Accounts receivable |
24,796 | 2,991 | — | 27,787 | ||||||||||||
Prepaid expenses and other current
assets |
1,947 | 197 | — | 2,144 | ||||||||||||
Deferred tax asset |
129 | — | — | 129 | ||||||||||||
Total current assets |
130,238 | 4,775 | (45,958 | ) | 89,055 | |||||||||||
Long-term investments |
8,271 | — | — | 8,271 | ||||||||||||
Property and equipment, net |
9,506 | 1,126 | (642 | )(b) | 9,990 | |||||||||||
Other non-current assets |
163 | 73 | — | 236 | ||||||||||||
Long-term deferred tax asset |
6,323 | — | — | 6,323 | ||||||||||||
Intangible assets, net |
10 | — | 10,160 | (c) | 10,170 | |||||||||||
Goodwill |
1,364 | — | 38,993 | (d) | 40,357 | |||||||||||
Total assets |
$ | 155,875 | $ | 5,974 | $ | 2,553 | $ | 164,402 | ||||||||
Liabilities and stockholders’
equity (deficit) |
||||||||||||||||
Current liabilities: |
||||||||||||||||
Accounts payable |
$ | 964 | $ | 1,118 | $ | — | $ | 2,082 | ||||||||
Accrued expenses |
6,404 | 819 | — | 7,223 | ||||||||||||
Deferred revenues |
36,838 | 5,763 | (461 | )(e) | 42,140 | |||||||||||
Deferred rent |
366 | — | — | 366 | ||||||||||||
Capital lease obligations |
919 | — | — | 919 | ||||||||||||
Line of credit |
— | 1,000 | — | 1,000 | ||||||||||||
Total current liabilities |
45,491 | 8,700 | (461 | ) | 53,730 | |||||||||||
Capital lease obligations, long-term |
740 | — | — | 740 | ||||||||||||
Deferred revenues, long-term |
— | 140 | — | 140 | ||||||||||||
Deferred rent, long-term |
2,482 | 148 | — | 2,630 | ||||||||||||
Total liabilities |
48,713 | 8,988 | (461 | ) | 57,240 | |||||||||||
Commitments and contingencies |
||||||||||||||||
Common stock subject to put |
1,815 | — | — | 1,815 | ||||||||||||
Total stockholders’ equity (deficit) |
105,347 | (3,014 | ) | 3,014 | (f) | 105,347 | ||||||||||
Total liabilities and stockholders’
equity (deficit) |
$ | 155,875 | $ | 5,974 | $ | 2,553 | $ | 164,402 | ||||||||
See notes to the unaudited pro forma consolidated financial statements.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
COMSCORE, INC.
FOR THE THREE MONTHS ENDED MARCH 31, 2008
COMSCORE, INC.
FOR THE THREE MONTHS ENDED MARCH 31, 2008
Consolidated | ||||||||||||||||
Pro Forma | Consolidated | |||||||||||||||
comScore | M:Metrics | Adjustments | Total | |||||||||||||
Revenues |
$ | 26,370 | $ | 2,791 | $ | — | $ | 29,161 | ||||||||
Operating expenses: |
||||||||||||||||
Cost of revenues |
7,017 | — | 1,385 | (g) | 8,402 | |||||||||||
Product management |
— | 646 | (646 | )(g) | — | |||||||||||
Research |
— | 843 | (843 | )(g) | — | |||||||||||
Business development |
— | 120 | (120 | )(g) | — | |||||||||||
Engineering |
— | 644 | (644 | )(g) | — | |||||||||||
Operations |
— | 209 | (209 | )(g) | — | |||||||||||
Sales and marketing |
8,945 | 1,240 | 17 | (g) | 10,202 | |||||||||||
Research and development |
3,070 | — | 1,111 | (g) | 4,181 | |||||||||||
General and administrative |
3,886 | 842 | (51 | )(g) | 4,585 | |||||||||||
(92 | )(h) | |||||||||||||||
Amortization of intangible assets resulting from
acquisitions |
7 | — | 344 | (i) | 351 | |||||||||||
Total operating expenses |
22,925 | 4,544 | 252 | 27,721 | ||||||||||||
Income (loss) from operations |
3,445 | (1,753 | ) | (252 | ) | 1,440 | ||||||||||
Interest income (expense), net |
819 | (8 | ) | (337 | )(j) | 474 | ||||||||||
Loss from foreign currency |
(55 | ) | — | — | (55 | ) | ||||||||||
Income (loss) before income taxes |
4,209 | (1,761 | ) | (589 | ) | 1,859 | ||||||||||
Provision for income taxes |
(1,678 | ) | — | 873 | (k) | (805 | ) | |||||||||
Net income (loss) attributable to common stockholders |
$ | 2,531 | $ | (1,761 | ) | $ | 284 | $ | 1,054 | |||||||
Net income per common share: |
||||||||||||||||
Basic |
$ | 0.09 | $ | 0.04 | ||||||||||||
Diluted |
$ | 0.08 | $ | 0.04 | ||||||||||||
Weighted average number of common shares: |
||||||||||||||||
Basic |
28,200,934 | 28,200,934 | ||||||||||||||
Diluted |
29,998,490 | 29,998,490 |
See notes to the unaudited pro forma consolidated financial statements.
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
COMSCORE, INC.
FOR THE YEAR ENDED DECEMBER 31, 2007
COMSCORE, INC.
FOR THE YEAR ENDED DECEMBER 31, 2007
Consolidated | ||||||||||||||||
Pro Forma | Consolidated | |||||||||||||||
comScore | M:Metrics | Adjustments | Total | |||||||||||||
Revenues |
$ | 87,153 | $ | 9,061 | $ | — | $ | 96,214 | ||||||||
Operating expenses: |
||||||||||||||||
Cost of revenues |
23,858 | — | 5,193 | (g) | 29,051 | |||||||||||
Product management |
— | 2,123 | (2,123 | )(g) | — | |||||||||||
Research |
— | 2,922 | (2,922 | )(g) | — | |||||||||||
Business development |
— | 937 | (937 | )(g) | — | |||||||||||
Engineering |
— | 2,342 | (2,342 | )(g) | — | |||||||||||
Operations |
— | 821 | (821 | )(g) | — | |||||||||||
Sales and marketing |
28,659 | 4,282 | 99 | (g) | 33,040 | |||||||||||
Research and development |
11,413 | — | 4,164 | (g) | 15,577 | |||||||||||
General and administrative |
11,599 | 5,215 | (298 | )(g) | 16,224 | |||||||||||
(292 | )(h) | |||||||||||||||
Amortization of intangible assets resulting from
acquisitions |
966 | — | 1,374 | (i) | 2,340 | |||||||||||
Total operating expenses |
76,495 | 18,642 | 1,095 | 96,232 | ||||||||||||
Income (loss) from operations |
10,658 | (9,581 | ) | (1,095 | ) | (18 | ) | |||||||||
Interest income (expense), net |
2,627 | (10 | ) | (1,350 | ) | 1,267 | ||||||||||
Loss from foreign currency |
(296 | ) | — | — | (296 | ) | ||||||||||
Revaluation of preferred stock warrant liabilities |
(1,195 | ) | — | — | (1,195 | ) | ||||||||||
Loss from disposal of assets |
— | (13 | ) | 13 | (g) | — | ||||||||||
Income (loss) before income taxes |
11,794 | (9,604 | ) | (2,432 | ) | 242 | ||||||||||
Benefit from income taxes |
7,522 | — | (1,213 | )(k) | 6,309 | |||||||||||
Net income (loss) |
19,316 | (9,604 | ) | (3,645 | ) | 6,067 | ||||||||||
Accretion of redeemable preferred stock |
(1,829 | ) | — | — | (1,829 | ) | ||||||||||
Net income (loss) attributable to common stockholders |
$ | 17,487 | $ | (9,604 | ) | $ | (3,645 | ) | $ | 4,238 | ||||||
Net income per common share: |
||||||||||||||||
Basic |
$ | 0.99 | $ | 0.26 | ||||||||||||
Diluted |
$ | 0.88 | $ | 0.23 | ||||||||||||
Weighted average number of common shares: |
||||||||||||||||
Basic |
16,139,365 | 16,139,365 | ||||||||||||||
Diluted |
18,377,563 | 18,377,563 |
See notes to the unaudited pro forma consolidated financial statements.
Note 1. Basis of Pro Forma Presentation
The unaudited pro forma consolidated financial statements included herein have been prepared
by comScore pursuant to the rules and regulations of the Securities and Exchange Commission for
the purposes of inclusion in comScore’s Amendment No. 1 to Current Report on Form 8-K/A prepared in
connection with the Merger.
Certain information and certain disclosures normally included in financial statements prepared
in accordance with U.S. generally accepted accounting principles (GAAP) have been condensed or
omitted pursuant to such rules and regulations. However, comScore believes that the disclosures
provided herein are adequate to make the information presented not misleading.
The information concerning comScore has been obtained from the audited consolidated financial
statements of comScore as of and for the year ended December 31, 2007 as well as the unaudited
consolidated financial statements of comScore as of and for the three months ended March 31, 2008 .
The information concerning M:Metrics has been obtained from the audited financial statements of
M:Metrics as of and for the year ended December 31, 2007 as well as the unaudited consolidated
financial statements of M:Metrics as of and for the three months ended March 31, 2008.
The unaudited pro forma condensed consolidated financial statements are provided for
informational purposes only and do not purport to be indicative of the Company’s financial position
or results of operations which would actually have been obtained had such transaction been
completed as of the date or for the periods presented, or of the financial position or results of
operations that may be obtained in the future.
Note 2. Purchase Price Allocation
On May 28, 2008, comScore completed the Merger. The unaudited pro forma condensed consolidated
financial statements have been prepared to give effect to the completed Merger, which was accounted
for as a purchase business combination in accordance with SFAS 141. A total estimated purchase
price of approximately $46.0 million, which includes $45.5 million in cash and estimated direct transaction costs of approximately $418,000, was used for purposes of preparing
the unaudited pro forma condensed consolidated financial statements. In connection with the
Merger, comScore paid the estimated purchase price using proceeds raised in a public offering
completed in June 2007.
Under the purchase method of accounting, the total
estimated purchase price is allocated to M:Metrics net tangible and intangible assets based on their estimated fair values as
of May 28, 2008, the effective date of the Merger. The preliminary estimated purchase price as shown in the table below was based on
management’s preliminary valuation, which was based on estimates and assumptions that are subject to change. The preliminary purchase price is allocated as follows (in thousands):
Cash and cash equivalents |
$ | 1,554 | ||
Accounts receivable |
2,080 | |||
Prepaid expenses and other current assets |
260 | |||
Property and equipment |
464 | |||
Other long term assets |
85 | |||
Accounts payable |
(864 | ) | ||
Other accrued liabilities |
(3,345 | ) | ||
Deferred revenue |
(5,473 | ) | ||
Other long-term liabilities |
(145 | ) | ||
Net tangible liabilities to be acquired |
(5,384 | ) | ||
Definite-lived intangible assets acquired |
10,160 | |||
Goodwill |
41,182 | |||
Total estimated purchase price |
$ | 45,958 | ||
Included in the preliminary purchase price allocation are $6.3 million of deferred tax assets
and $3.7 million in deferred tax liabilities, offset by a full valuation allowance
of $2.6 million.
Of the total estimated purchase price, a preliminary estimate of $5.4 million has been
allocated to net tangible liabilities to be acquired, and $10.2 million has been allocated to
definite-lived intangible assets acquired. The amortization related to the intangible assets is
reflected as pro forma adjustments to the unaudited pro forma condensed consolidated statement of
operations. Definite-lived intangible assets of $10.2 million consist of the value assigned to
M:Metrics customer relationships of $3.2 million, intellectual
property $2.6 million, developed and core technology of $2.5 million and panel $1.9 million.
Intangible assets with finite lives are amortized using the straight-line method over the following
useful lives:
Useful Lives | ||||
(Years) | ||||
Acquired methodologies/technology |
5 to 7 | |||
Customer relationships |
7 | |||
Panel |
7 | |||
Intellectual property |
10 |
Note 3. Pro Forma Adjustments
Pro forma adjustments are necessary to reflect the estimated purchase price, to adjust amounts
related to M:Metrics net tangible and intangible assets to a preliminary estimate of the fair
values of those assets, to reflect the amortization expense related to the estimated amortizable
intangible assets and to reclassify certain of M:Metrics amounts to conform to comScore’s financial
statement presentation.
The unaudited pro forma consolidated financial statements do not include adjustments for
liabilities relating to Emerging Issues Task Force No. 95-3 (“EITF 95-3”), “Recognition of
Liabilities in Connection with a Purchase Business Combination.” Management is in the process of
assessing what, if any, future actions are necessary. However, liabilities ultimately may be
recorded for costs associated with exiting activities of M:Metrics that may affect amounts in the
unaudited pro forma consolidated financial statements.
comScore has not identified any material pre-Merger contingencies where the related asset,
liability or impairment is probable and the amount of the asset, liability or impairment can be
reasonably estimated.
The pro forma adjustments included in the unaudited pro forma consolidated financial
statements are as follows:
a) | To reflect cash paid in connection with the Merger and related transaction costs. | ||
b) | To write off M:Metrics capitalized software costs separately valued as an acquired intangible asset in the purchase price allocation. | ||
c) | To reflect the fair value of customer relationships estimated to be $3.2 million, intellectual property estimated to be $2.6 million, developed and core technology estimated to be $2.5 million and panel estimated to be $1.9 million. | ||
d) | To reflect the fair value of goodwill acquired based on net tangible liabilities acquired if the Merger occurred on March 31, 2008. The difference between the amount recorded on a pro forma basis and the actual balance as of the effective date of the Merger is the result of changes in net tangible liabilities of M:Metrics between March 31, 2008 and May 28, 2008. | ||
e) | To reflect the fair value of M:Metrics assumed legal performance obligations and to eliminate M:Metrics deferred revenue that does not represent a legal performance obligation to the combined company. | ||
f) | To eliminate historical stockholders’ deficit of M:Metrics. | ||
g) | Reclassification adjustment to conform M:Metrics balances to comScore’s financial statement presentation. | ||
h) | To eliminate amortization related to internally developed software in the amount of $92K for the three months ended March 31, 2008 and $292K for the year ended December 31, 2007. | ||
i) | To reflect the amortization expense associated with the identified intangible assets recorded in connection with the Merger. | ||
j) | To reduce interest income due to cash utilized in the Merger. | ||
k) | To properly reflect the tax provision for the three months ended March 31, 2008 and the year ended December 31, 2007. |
Note 4. Pro Forma Net Income Per Common Share
The pro forma basic and diluted net income per common share is based on the weighted average
number of common shares of comScore’s common stock outstanding during the period.