-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, KdZMnpS4V5OS7ab0dAS1x2dvTNfz7jsDY0gCKjw6Lc0z5oRXcRIJ3wkgPBBY/FB9 FEr69f6Hh2el2yk2OzsG0Q== 0000912057-01-517849.txt : 20010530 0000912057-01-517849.hdr.sgml : 20010530 ACCESSION NUMBER: 0000912057-01-517849 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 5 CONFORMED PERIOD OF REPORT: 20000511 ITEM INFORMATION: FILED AS OF DATE: 20010529 FILER: COMPANY DATA: COMPANY CONFORMED NAME: MEDICALOGIC/MEDSCAPE INC CENTRAL INDEX KEY: 0000923899 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-COMPUTER PROCESSING & DATA PREPARATION [7374] IRS NUMBER: 930890696 STATE OF INCORPORATION: OR FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: SEC FILE NUMBER: 000-28285 FILM NUMBER: 1649796 BUSINESS ADDRESS: STREET 1: 20500 NW EVERGREEN PARKWAY STREET 2: STE 400 CITY: HILLSBORO STATE: OR ZIP: 97124 BUSINESS PHONE: 5036456442 MAIL ADDRESS: STREET 1: 20500 NW EVERGREEN PARKWAY CITY: HILLSBORO STATE: OR ZIP: 97124 FORMER COMPANY: FORMER CONFORMED NAME: MEDICALOGIC INC DATE OF NAME CHANGE: 19990818 8-K/A 1 a2050608z8-ka.htm FORM 8-K/A Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document

SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549


FORM 8-K/A

Current Report Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): May 11, 2000

MEDICALOGIC/MEDSCAPE, INC.
(Exact name of registrant as specified in its charter)

Oregon   000-28285   93-0890696
(State or other jurisdiction
incorporation or organization)
  (Commission File Number)   (I.R.S. Employer
Identification No.)

20500 NW Evergreen Parkway
Hillsboro, Oregon 97124
(Address of principal executive offices)


(503) 531-7000
(Registrant's telephone number, including area code)





Item 7. FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS

    MedicaLogic/Medscape, Inc. (the "Company") is filing this amendment to its Current Report on Form 8-K dated May 11, 2000 (the "Original Filing") to include certain financial information relating to the acquisition of Total eMed, Inc. by the Company and the merger of the Company with Medscape, Inc., each of which were completed in May 2000. The financial statements included in this amendment were not required to be included in the Original Filing. The Company has filed the financial statements required by Rule 3-05 of Regulation S-X with this amendment so that they may be incorporated by reference into the Registration Statement on Form S-3 filed by the Company on May 29, 2001.

    (c)
    Exhibits.

99.1

 

Financial information for Total eMed, Inc. as of March 31, 2000 and December 31, 1999, and for the three months ended March 31, 2000 and 1999

99.2

 

Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc., Medscape, Inc. and Total eMed, Inc.

99.3

 

Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc. and Medscape, Inc.

99.4

 

Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc. and Total eMed, Inc.

2



Signatures

    Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: May 29, 2001   MEDICALOGIC/MEDSCAPE, INC.

 

 

By:

 

/s/ Donald A. Bloodworth

Donald A. Bloodworth
Executive Vice President and
Chief Financial Officer

3



EXHIBIT INDEX

Exhibit

  Description
99.1   Unaudited financial information for Total eMed, Inc. as of March 31, 2000 and December 31, 1999, and for the three months ended March 31, 2000 and 1999
99.2   Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc., Medscape, Inc., and Total eMed, Inc.
99.3   Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc. and Medscape, Inc.
99.4   Unaudited pro forma financial information for the three months ended March 31, 2000 for the combination of MedicaLogic, Inc. and Total eMed, Inc.



QuickLinks

Signatures
EXHIBIT INDEX
EX-99.1 2 a2050608zex-99_1.htm EXHIBIT 99.1 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.1

Total eMed, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
(in thousands, except share and per share data)

 
  March 31,
2000

  December 31,
1999

 
 
  (unaudited)

   
 
ASSETS  
CURRENT ASSETS:              
  Cash and cash equivalents   $ 1,637   $ 3,150  
  Short-term investments     9,986     12,852  
  Accounts receivable, net of allowance for doubtful accounts of $302 as of March 31, 2000 and $265 as of December 31, 1999     1,527     1,312  
  Interest and other receivables     286     303  
  Other current assets     41     88  
   
 
 
    Total current assets     13,477     17,705  
   
 
 
PROPERTY AND EQUIPMENT, net     4,786     4,201  
OTHER NONCURRENT ASSETS:              
  Intangible assets     1,863     1,934  
  Deposits     43     42  
   
 
 
    Total other noncurrent assets     1,906     1,976  
   
 
 
      Total assets   $ 20,169   $ 23,882  
   
 
 
LIABILITIES AND STOCKHOLDERS' EQUITY  
CURRENT LIABILITIES:              
  Accounts payable   $ 424   $ 844  
  Accrued payroll and related liabilities     762     814  
  Accrued sales taxes     250     250  
  Current portion of capital lease obligations     5     5  
  Other current liabilities     120     83  
   
 
 
    Total current liabilities     1,561     1,996  
   
 
 
LONG-TERM LIABILITIES:              
  Long-term portion of capital lease obligation     16     17  
   
 
 
      Total liabilities     1,577     2,013  
   
 
 
COMMITMENTS AND CONTINGENCIES              
REDEEMABLE SERIES A CONVERTIBLE PREFERRED STOCK,
$0.001 par value, 435,200 shares authorized, issued and outstanding (redemption value of $12,349,525 including accrued dividends at January 1, 2003)
    6,362     5,817  
   
 
 
STOCKHOLDERS' EQUITY:              
  Common stock, $0.0002 par value, 20,000,000 shares authorized, 2,747,790 shares issued and outstanding at March 31, 2000, 50,000 shares subscribed at March 31, 2000     1     1  
  Series B preferred stock, $0.001 par value, 14,000 shares authorized, issued and outstanding at March 31, 2000     13,772     13,772  
  Series C preferred stock, $0.001 par value, 12,000 shares authorized, issued and outstanding at March 31, 2000     11,772     11,772  
  Additional paid-in capital     260     260  
  Stock receivables         (259 )
  Accumulated deficit     (13,575 )   (9,494 )
   
 
 
    Total stockholders' equity     12,230     16,052  
   
 
 
      Total liabilities, redeemable preferred stock and stockholders' equity   $ 20,169   $ 23,882  
   
 
 

See accompanying notes to consolidated financial statements.

1


Total eMed, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations

for the three months ended March 31, 2000 and 1999

(in thousands)

 
  March 31,
2000

  March 31
1999

 
 
  (unaudited)

  (unaudited)

 
REVENUES   2,101   409  
OPERATING EXPENSES:          
  Cost of revenues   3,318   657  
  Selling, general and administrative   2,020   400  
  Depreciation and amortization   460   67  
   
 
 
    Total operating expenses   5,798   1,124  
   
 
 
    Operating loss   (3,697 ) (715 )
OTHER INCOME (EXPENSE):          
  Interest income   139   5  
  Other, net   22    
   
 
 
    Total other income (expense)   161   5  

NET LOSS

 

(3,536

)

(710

)
PREFERRED STOCK ACCRETION   (545 )  
   
 
 
NET LOSS APPLICABLE TO COMMON STOCK   (4,081 ) (710 )
   
 
 

See accompanying notes to consolidated financial statements.

2


Total eMed, Inc. and Subsidiaries

Consensed Consolidated Statements of Cash Flows

for the three months ended March 31, 2000 and 1999

(in thousands)

 
  March 31,
2000

  March 31,
1999

 
 
  (unaudited)

  (unaudited)

 
CASH FLOWS FROM OPERATING ACTIVITIES:              
  Net loss   $ (3,536 ) $ (710 )
  Adjustments to reconcile net loss to net cash used in operating activities:              
    Depreciation and amortization     460     67  
    Loss (gain) on disposal of property and equipment     (22 )    
    Changes in operating assets and liabilities, excluding effects of acquisitions              
      Accounts receivable     (215 )   (197 )
      Interest and other receivables     17     (8 )
      Other current assets     47     17  
      Other noncurrent assets     (1 )    
      Accounts payable     (420 )   124  
      Accrued payroll and related liabilities     (52 )   180  
      Other current liabilities     37     478  
   
 
 
        Net cash used in operating activities     (3,685 )   (49 )

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 
  Purchases of property and equipment     (952 )   (758 )
  Acquisition of assets, net of cash         (800 )
  Short-term investments, net     2,865      
   
 
 
        Net cash used in investing activities     1,913     (1,558 )

CASH FLOWS FROM FINANCING ACTIVITIES:

 

 

 

 

 

 

 
  Proceeds from sale of preferred stock         25,545  
  Proceeds from stock receivables     260      
  Payment on capital lease obligations     (1 )   (1 )
   
 
 
        Net cash provided by financing activities     259     25,544  

NET CHANGE IN CASH

 

 

(1,513

)

 

23,937

 

CASH, at beginning of period

 

 

3,150

 

 

1,826

 
CASH, at end of period     1,637     25,763  
   
 
 
SUPPLEMENTAL NON-CASH INFORMATION              
  Assets acquired in acquisitions through assumption of liabilities       $ 10  

See accompanying notes to consolidated financial statements.

3



Notes to Condensed Consolidated Financial Statements

(in thousands, except share and per share data) (unaudited)

(1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

DESCRIPTION OF BUSINESS

    Total eMed, Inc. (the "Company") is a Delaware corporation formed on December 31, 1999. The Company is the accounting successor to Network Health Services, Inc., which was formed and began operations on March 4, 1998. The Company was formed as part of a corporate reorganization in which all stockholders of Network Health Services, Inc. exchanged all of their shares of Network Health Services, Inc. for all of the shares of the Company. The Company is a medical records solution company, which provides medical record transcription and related services to healthcare providers practicing in outpatient settings. The Company receives medical dictation in digital format from subscribing physicians, transcribes the dictation into text format, stores specific data elements from the records, then transmits the completed medical record to the originating physician in the prescribed format. As of December 31, 1999, the Company employed medical transcriptionists located in 35 states and provides transcription services to numerous outpatient clinics located in eight states. The market for the Company's services, which incorporate telecommunications technology, is characterized by risk and uncertainty as a result of emerging competition, rapidly evolving technology and concentration primarily in the outpatient healthcare industry. Consequently, the Company is exposed to both technological risks and concentration risk related to the Company's ability to collect the amounts due from customers as a result of economic fluctuations in the general economy and the outpatient healthcare industry.

BASIS OF PRESENTATION

    Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted under the Securities and Exchange Commission's rules and regulations. The unaudited condensed consolidated financial statements and notes included herein should be read in conjunction with the Company's audited Annual Report on Form 10-K for the year ended December 31, 2000 filed with the Securities and Exchange Commission.

PRINCIPLES OF CONSOLIDATION

    The consolidated financial statements include the financial statements of Total eMed, Inc. and its wholly-owned subsidiaries: Total eMed of Tennessee, Inc., Total eMed Financing Co., Inc. and Total eMed Leasing Co., LLC. All significant intercompany balances and transactions have been eliminated in consolidation.

(2) INTANGIBLE ASSETS

    Intangible assets, net of accumulated amortization, consists of the following:

 
  March 31,
2000

  December 31, 1999
Goodwill   $ 995   $ 1,006
Client lists     353     330
Workforce lists     325     386
Non-compete agreements     190     212
   
 
    $ 1,863   $ 1,934
   
 

4


(3) PROPERTY AND EQUIPMENT

    Property and equipment consists of the following:

 
  March 31,
2000

  December 31, 1999
 
Leased equipment   $ 28   $ 28  
Leasehold improvements     36     33  
Furniture and equipment     383     361  
Computer equipment and software     5,531     4,570  
   
 
 
Less: accumulated depreciation and amortization     (1,192 )   (791 )
   
 
 
Net property and equipment   $ 4,786   $ 4,201  
   
 
 

(4) SUBSEQUENT EVENTS

    On April 4, 2000, MedQuist Transcriptions, LTD. filed a suit in the Delaware Court of Chancery, MEDQUIST TRANSCRIPTIONS, LTD. V. JOHN H. DAYANI, TOTAL EMED, INC. AND MEDICALOGIC, INC. against Dr. John H. Dayani, Total eMed, Inc. and MedicaLogic, Inc. MedQuist alleging that Total eMed misappropriated its trade secrets through Dr. Dayani, the founder of Total eMed and a former director and employee of MedQuist. This suit was related to other litigation between MedQuist and Dr. Dayani.

    MedQuist sought to enjoin Total eMed and MedicaLogic from taking any action to consummate the MedicaLogic/Total eMed merger, and sought to enjoin MedicaLogic and Total eMed from aiding and abetting Dr. Dayani's alleged breach of his fiduciary duties and the further dissemination or misappropriation of MedQuist's trade secrets. On April 18, 2000, the court denied Medquist's motion for expedited consideration of its request for a preliminary injunction, and on May 2, 2000 this suit was voluntarily dismissed without prejudice.

    In May 2000, MedicaLogic, Inc. completed its acquisition of the Company, issuing approximately 7,450,000 shares of Medicalogic, Inc. common stock and assuming appoximately 550,000 options in a transaction valued at approximately $343.8 million.

5




QuickLinks

Total eMed, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (in thousands, except share and per share data)
Total eMed, Inc. and Subsidiaries Condensed Consolidated Statements of Operations for the three months ended March 31, 2000 and 1999 (in thousands)
Total eMed, Inc. and Subsidiaries Consensed Consolidated Statements of Cash Flows for the three months ended March 31, 2000 and 1999 (in thousands)
Notes to Condensed Consolidated Financial Statements (in thousands, except share and per share data) (unaudited)
EX-99.2 3 a2050608zex-99_2.htm EXHIBIT 99.2 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.2

CERTAIN PRO FORMA FINANCIAL INFORMATION

    The following unaudited pro forma condensed combined financial statements give effect to the combination of MedicaLogic, Inc., Medscape, Inc. and Total eMed, Inc. using the purchase accounting method. The unaudited pro forma condensed combined balance sheet assumes the mergers took place on March 31, 2000 and combines MedicaLogic, Inc., Medscape, Inc. and Total eMed, Inc. historical balance sheets at that date.

    The unaudited pro forma condensed combined statements of operations assume that the mergers took place as of the beginning of 2000 and combine the consolidated historical statements of operations of MedicaLogic, Inc., Medscape, Inc. and Total eMed, Inc. for the three months ended March 31, 2000.

    The unaudited pro forma condensed combined statements of operations are not necessarily indicative of operating results which would have been achieved had the mergers been completed as of the beginning of the period and should not be construed as representative of future operations. The pro forma adjustments are based on available information and assumptions that are believed to be reasonable under the circumstances.

    These unaudited pro forma condensed combined consolidated financial statements should be read in conjunction with the respective audited consolidated historical financial statements and the accompanying notes of MedicaLogic, Inc., Medscape, Inc., and Total eMed, Inc. which are contained in the registration statement on Form S-4 filed with the SEC on March 14, 2000 (as amended on April 4, 2000).

1



MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

(in thousands)

 
  March 31, 2000
 
 
   
   
   
  Pro forma
 
 
  MedicaLogic
  Medscape
  Total eMed
  Adjustments
  Combined
 
Assets                                
Cash and short-term investments   $ 117,749   $ 28,514   $ 11,623   $ (39 )(C) $ 157,847  
Accounts receivable, net     5,905     6,320     1,813         14,038  
Prepaid expenses and current assets     4,381     14,539     41         18,961  
   
 
 
 
 
 
  Total current assets     128,035     49,373     13,477     (39 )   190,846  
Property and equipment, net     18,101     7,962     4,786         30,849  
Other assets, net     8,364     3,156     43         11,563  
Intangible assets         9,861     866     66,300 (B)   66,300  
                        (9,861 )(D)      
                  (866 )(D)      
Goodwill           2,207     997     800,204 (B)   800,204  
                        (2,207 )(D)      
                        (997 )(D)      
  Total assets                                
   
 
 
 
 
 
    $ 154,500   $ 72,559   $ 20,169   $ 852,534   $ 1,099,762  
   
 
 
 
 
 
Liabilities, Redeemable Preferred Stock and Shareholders' Equity                                
Accounts payable and other accrued liabilities   $ 9,026   $ 10,108   $ 1,561   $ 9,469 (A) $ 30,164  
Deferred revenue     2,756     1,016             3,772  
Other     2,361                 2,361  
   
 
 
 
 
 
  Total current liabilities     14,143     11,124     1,561     9,469     36,297  
Long-term liabilities     4,567         16         4,583  
   
 
 
 
 
 
  Total liabilities     18,710     11,124     1,577     9,469     40,880  
   
 
 
 
 
 
Commitments and contingencies                                
Redeemable preferred stock             6,362     (6,362 )(C)    
Shareholders' equity:                                
Preferred stock             25,545     (25,545 )(C)    
Common stock and additional paid in capital     230,578     266,831     260     (267,091 )(C)   1,289,065  
                        719,433 (A)      
                        339,054 (A)      
Common stock notes receivable     (12,387 )   (628 )       628 (C)   (12,387 )
Deferred stock compensation     (4,149 )   (6,501 )       6,501 (C)   (4,149 )
Treasury stock         (78 )       78 (C)    
Contribution of services         (135,395 )           (135,395 )
Warrants         6,353         (6,353 )(C)    
Unrealized loss on investment securities         (39 )       39 (C)    
Accumulated deficit     (78,252 )   (69,108 )   (13,575 )   82,683 (C)   (78,252 )
   
 
 
 
 
 
  Total shareholders' equity     135,790     61,435     12,230     849,427     1,058,882  
   
 
 
 
 
 
  Total liabilities, redeemable preferred stock and shareholders' equity   $ 154,500   $ 72,559   $ 20,169   $ 852,534   $ 1,099,762  
   
 
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

2


MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands, except share and per share data)

 
  Three months ended March 31, 2000
 
 
   
   
   
  Pro forma
 
 
  MedicaLogic
  Medscape
  Total eMed
  Adjustments
  Combined
 
Revenues   $ 5,608   $ 6,009   $ 2,101       $ 13,718  
   
 
 
 
 
 
Operating expense:                                
  Cost of revenues     4,472     5,555     3,318         13,345  
  Marketing and sales     8,659     18,547             27,206  
  Research and development     3,759                 3,759  
  General and administrative     3,305     3,870     2,020         9,195  
  Deferred stock compensation expenses         996             996  
  Depreciation and amortization     1,575     1,173     447   $ (539) (c)   2,656  
  Goodwill amortization     379     45     13     63,443 (a)   63,822  
                        (58) (c)      
   
 
 
 
 
 
    Total operating expenses     22,149     30,186     5,798     62,846     120,979  
   
 
 
 
 
 
Operating loss     (16,541 )   (24,177 )   (3,697 )   (62,846 )   (107,261 )
Other income     1,815     490     161         2,466  
   
 
 
 
 
 
Net loss     (14,726 )   (23,687 )   (3,536 )   (62,846 )   (104,795 )
   
 
 
 
 
 
Preferred stock accretion             (545 )   545 (d)    
   
 
 
 
 
 
Net loss attributable to common shareholders     (14,726 )   (23,687 )   (4,081 )   (62,301 )   (104,795 )
   
 
 
 
 
 
Net loss per share:                                
  Basic and diluted   $ (0.45 ) $ (0.53 ) $ (1.76 )     $ (1.91 )
   
 
 
 
 
 
Shares used in computing net loss per share:                                
  Basic and diluted     32,423,637     44,827,358     2,325,205         54,805,676 (b)
   
 
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

3



Notes to Pro Forma Condensed Combined Financial Information

(in thousands, except share and per share data) (unaudited)

    The unaudited pro forma condensed combined financial information reflects the MedicaLogic/ Medscape merger and the MedicaLogic/Total eMed merger, and gives effect to certain reclassifications to conform the presentation of the historical operations of the merged companies.

    The total estimated purchase price of the transaction has been allocated on a preliminary basis to assets and liabilities based on management's estimate of their fair values. The excess of the purchase price over the fair value of the net assets and other intangible assets acquired has been allocated to goodwill. These allocations are subject to change pending the completion of the final analysis of the total purchase price and fair values of the assets acquired and the liabilities assumed. The impact of such changes could be material.

    The adjustments to the unaudited pro forma condensed combined balance sheet as of March 31, 2000 have been calculated as if the mergers occurred on March 31, 2000. The adjustments to the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2000 have been calculated as if the mergers occurred on January 1, 2000. The adjustments are as follows:

        A.  To reflect the acquisition of all of the outstanding capital stock of Medscape and Total eMed by exchanging shares of MedicaLogic/Medscape common stock in exchange for each share of Medscape and Total eMed capital stock for a total estimated combined purchase price of approximately $1.1 billion. The purchase consideration consists of the issuance of an estimated 22.4 million shares of MedicaLogic/Medscape common stock with a fair value of approximately $955 million and the assumption of options and warrants to purchase 3.1 million shares of MedicaLogic/Medscape common stock with a fair value of approximately $103.5 million and other related merger costs of approximately $9.5 million in investment banking, legal, accounting and regulatory filing fees.

        The purchase price was determined as follows:

 
  Medscape
  Total eMed
   
   
 
  Total
MedicaLogic/
Medscape
shares

   
 
  Equivalent
Shares

  Fair Value
  Equivalent
Shares

  Fair Value
  Total Fair
Value

 
   
  (in thousands)

   
  (in thousands)

   
  (in thousands)

Shares   14,931,864   $ 637,125   7,450,175   $ 317,890   22,382,039   $ 955,015
Stock Options   1,639,043     49,490   549,802     21,164   2,188,845     70,654
Warrants   905,794     32,818         905,794     32,818
   
       
       
     
Total Shares   17,476,701         7,999,977         25,476,678      
   
       
       
     
Merger Costs         4,734         4,735         9,469
       
     
     
        $ 724,167       $ 343,789       $ 1,067,956
       
     
     

        The fair value of the common stock issued is based on the average closing price of MedicaLogic's common stock for the five days prior and subsequent to the days the mergers became effective, which was $42.69. The estimated fair value of the options and warrants to be assumed is based on the Black-Scholes model using the following assumptions:

      Expected lives of three to six years.

4


      Expected volatility factor of 1.0.

      Risk-free interest rate of 6.5%.

      Expected dividend rate of 0%.

        B.  To reflect the excess purchase price of approximately $800.2 million over the fair value of net tangible assets and other intangible assets acquired as goodwill.

        The purchase price is allocated to the assets and liabilities based on preliminary fair values as follows (in thousands):

 
  Medscape
  Total eMed
 
Assets acquired:              
  Current assets   $ 49,334   $ 13,477  
  Property and equipment     7,962     4,786  
  Intangibles     62,600     3,700  
  Contribution of services     135,395      
  Goodwill     476,844     323,360  
  Other assets     3,156     43  
Less liabilities assumed     (11,124 )   (1,577 )
   
 
 
  Purchase price   $ 724,167   $ 343,789  
   
 
 

        C.  To reflect the elimination of the historical shareholders' equity accounts of Medscape and Total eMed.

        D.  To reflect the elimination of goodwill and other intangible assets on the balance sheets of Medscape and Total eMed as of the merger date.

    The adjustments to the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2000, assume the mergers occurred as of January 1, 2000 are as follows:

        (a) To reflect the amortization of goodwill and other intangible assets resulting from the mergers. The goodwill and other intangible assets are being amortized over periods of approximately one and one-half to five years. Management does not anticipate that any significant value will be attributed to purchased in-process research and development.

 
  Medscape
  Total eMed
  Total
 
   
  (in thousands)

   
New amortization expense related to application of purchase method of accounting related to intangibles and goodwill   $ 47,063   $ 16,380   $ 63,443
   
 
 

        (b) Basic and diluted net loss per share have been adjusted to reflect the issuance of approximately 22.4 million shares of MedicaLogic/Medscape common stock, as if the shares had been outstanding for the entire periods presented. The effect of stock options and warrants of Medscape and Total eMed assumed in the mergers have not been included as their inclusion would be anti-dilutive.

5


        (c) To reflect the following amortization adjustments for the three months ended March 31, 2000 (in thousands):

 
  Medscape
  Total eMed
  Total
 
 
   
  (in thousands)

   
 
Elimination of historical amortization—Goodwill   $ (45 ) $ (13 ) $ (58 )
Elimination of historical amortization—Intangibles.     (477 )   (62 )   (539 )

        (d) To reflect the reversal of accretion on redeemable preferred stock that is forfeited by redeemable preferred stockholders upon voting for and consummation of the MedicaLogic/Total eMed merger.

        (e) MedicaLogic expects to record charges to operations subsequent to the purchase transaction to reflect the combination of the two companies. These charges are yet to be estimated and will consist primarily of severance costs related to the termination of certain employees. This charge is not reflected in the pro forma combined condensed financial information.

6




QuickLinks

CERTAIN PRO FORMA FINANCIAL INFORMATION
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet (in thousands)
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Statement of Operations (in thousands, except share and per share data)
Notes to Pro Forma Condensed Combined Financial Information (in thousands, except share and per share data) (unaudited)
EX-99.3 4 a2050608zex-99_3.htm EXHIBIT 99.3 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.3


CERTAIN PRO FORMA FINANCIAL INFORMATION

    The following unaudited pro forma combined financial statements give effect to the combination of MedicaLogic, Inc. and Medscape, Inc. The unaudited pro forma combined balance sheet assumes the merger took place on March 31, 2000 and combines MedicaLogic, Inc. and Medscape, Inc. historical balance sheets at that date.

    The unaudited pro forma combined statements of operations assume that the merger took place as of the beginning of 2000 and combine the consolidated historical statements of operations of MedicaLogic, Inc. and Medscape, Inc. for the three months ended March 31, 2000.

    The unaudited pro forma combined statements of operations are not necessarily indicative of operating results which would have been achieved had the merger been completed as of the beginning of the period and should not be construed as representative of future operations.

    These unaudited pro forma combined consolidated financial statements should be read in conjunction with the respective audited consolidated historical financial statements and the accompanying notes of MedicaLogic, Inc. and Medscape, Inc. which are contained in the registration statement on Form S-4 filed with the SEC on March 14, 2000 (as amended on April 4, 2000).

1



MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

(in thousands)

 
  March 31, 2000
 
 
   
   
  Pro forma
 
 
  MedicaLogic
  Medscape
  Adjustments
  Combined
 
Assets                          
Cash and short-term investments   $ 117,749   $ 28,514   $ (39 )(C) $ 146,224  
Accounts receivable, net     5,905     6,320         12,225  
Prepaid expenses and current assets     4,381     14,539         18,920  
   
 
 
 
 
  Total current assets     128,035     49,373     (39 )   177,369  
Property and equipment, net     18,101     7,962         26,063  
Other assets, net     8,364     3,156         11,520  
Intangible assets         9,861     62,600  (B)   62,600  
                  (9,861 )(D)      
Goodwill         2,207     476,844  (B)   476,844  
                  (2,207 )(D)      
   
 
 
 
 
  Total assets   $ 154,500   $ 72,559   $ 527,337   $ 754,396  
   
 
 
 
 

Liabilities, Redeemable Preferred Stock and Shareholders' Equity

 

 

 

 

 

 

 

 

 

 

 

 

 
Accounts payable and other accrued liabilities   $ 9,026   $ 10,108   $ 4,734  (A) $ 23,868  
Deferred revenue     2,756     1,016         3,772  
Other     2,361             2,361  
   
 
 
 
 
  Total current liabilities     14,143     11,124     4,734     30,001  
Long-term liabilities     4,567             4,567  
   
 
 
 
 
  Total liabilities     18,710     11,124     4,734     34,568  
   
 
 
 
 
Commitments and contingencies                          
Shareholders' equity:                          
Common stock and additional paid in capital     230,578     266,831     (266,831 )(C)   950,011  
                  719,433  (A)      
Common stock notes receivable     (12,387 )   (628 )   628  (C)   (12,387 )
Deferred stock compensation     (4,149 )   (6,501 )   6,501  (C)   (4,149 )
Treasury stock         (78 )   78  (C)    
Contribution of services         (135,395 )       (135,395 )
Warrants         6,353     (6,353 )(C)    
Unrealized loss on investment securities         (39 )   39  (C)    
Accumulated deficit     (78,252 )   (69,108 )   69,108  (C)   (78,252 )
   
 
 
 
 
  Total shareholders' equity     135,790     61,435     522,603     719,828  
  Total liabilities, redeemable preferred stock and shareholders' equity   $ 154,500   $ 72,559   $ 527,337   $ 754,396  
   
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

2


MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands, except share and per share data)

 
  Three months ended March 31, 2000
 
 
   
   
  Pro forma
 
 
  MedicaLogic
  Medscape
  Adjustments
  Combined
 
Revenues   $ 5,608   $ 6,009       $ 11,617  
   
 
 
 
 
Operating expense:                          
  Cost of revenues     4,472     5,555         10,027  
  Marketing and sales     8,659     18,547         27,206  
  Research and development     3,759             3,759  
  General and administrative     3,305     3,870         7,175  
  Deferred stock compensation expenses         996         996  
  Depreciation and amortization     1,575     1,173   $ (477 )(c)   2,271  
  Goodwill amortization     379     45     47,063  (a)   47,442  
                  (45 )(c)      
   
 
 
 
 
    Total operating expenses     22,149     30,186     46,541     98,876  
   
 
 
 
 
Operating loss     (16,541 )   (24,177 )   (46,541 )   (87,259 )
Other income (expense)     1,815     490         2,305  
   
 
 
 
 
Net loss     (14,726 )   (23,687 )   (46,541 )   (84,954 )
   
 
 
 
 
Net loss per share:                          
  Basic and diluted   $ (0.45 ) $ (0.53 )     $ (1.79 )
   
 
 
 
 
Shares used in computing net loss per share:                          
  Basic and diluted     32,423,637     44,827,358         47,355,502  (b)
   
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

3



Notes to Pro Forma Condensed Combined Financial Information

(in thousands, except share and per share data)

(unaudited)

    The unaudited pro forma condensed combined financial information reflects the MedicaLogic/ Medscape merger and gives effect to certain reclassifications to conform the presentation of the historical operations of the merged companies.

    The total estimated purchase price of the transaction has been allocated on a preliminary basis to assets and liabilities based on management's estimate of their fair values. The excess of the purchase price over the fair value of the net assets and other intangible assets acquired has been allocated to goodwill. These allocations are subject to change pending the completion of the final analysis of the total purchase price and fair values of the assets acquired and the liabilities assumed. The impact of such changes could be material.

    The adjustments to the unaudited pro forma condensed combined balance sheet as of March 31, 2000 have been calculated as if the merger occurred on March 31, 2000. The adjustments to the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2000 have been calculated as if the merger occurred on January 1, 2000. The adjustments are as follows:

        A.  To reflect the acquisition of all the outstanding capital stock by Medscape by exchanging shares of MedicaLogic/Medscape common stock in exchange for each share of Medscape capital stock for a total estimated combined purchase price of approximately $724.2 million. The purchase consideration consists of the issuance of an estimated 14.9 million shares of MedicaLogic/Medscape common stock with a fair value of approximately $637.1 million and the assumption of options and warrants to purchase approximately 2.5 million shares of MedicaLogic/Medscape common stock with a fair value of approximately $82.3 million and other related merger costs of approximately $4.7 million in investment banking, legal, accounting and regulatory filing fees.

        The purchase price was determined as follows:

 
  Medscape
 
  Equivalent
Shares

  Fair Value
 
   
  (in thousands)

Shares   14,931,864   $ 637,125
Stock Options   1,639,043     49,490
Warrants   905,794     32,818
   
     
Total Shares   17,476,701      
   
     
Merger Costs         4,734
       
        $ 724,167
       

        The estimated fair value of the common stock to be issued is based on the average closing price of MedicaLogic's common stock for the five days prior and subsequent to the days the merger became effective, which was $42.69. The estimated fair value of the options and warrants to be assumed is based on the Black-Scholes model using the following assumptions:

      Expected lives of three to six years.

      Expected volatility factor of 1.0.

      Risk-free interest rate of 6.5%.

4


      Expected dividend rate of 0%.

        B.  To reflect of the excess purchase price of approximately $476.8 million over the fair value of net tangible and intangible assets as goodwill.

        The purchase price is allocated to the assets and liabilities of Medscape based on preliminary fair values as follows (in thousands):

 
  Medscape
 
Assets acquired:        
  Current assets   $ 49,334  
  Property and equipment     7,962  
  Intangibles     62,600  
  Contribution of services     135,395  
  Goodwill     476,844  
  Other assets     3,156  
Less liabilities assumed     (11,124 )
   
 
  Purchase price   $ 724,167  
   
 

        C.  To reflect the elimination of the historical shareholders' equity accounts of Medscape.

        D.  To reflect the elimination of goodwill and other intangible assets on the balance sheets of Medscape as of the acquisition date.

    The adjustments to the unaudited pro forma condensed combined statements of operations for the three months ended March 31, 2000, assume the merger occurred as of January 1, 2000 are as follows:

        (a) To reflect the amortization of goodwill and other intangible assets resulting from the merger. Intangibles consist of customer lists, workforce and trademarks. The goodwill and other intangible assets are being amortized over periods of approximately one and one-half to five years. Management does not anticipate that any significant value will be attributed to purchased in-process research and development.

        (b) Basic and diluted net loss per share have been adjusted to reflect the issuance of approximately 14.9 million shares of MedicaLogic/Medscape common stock, as if the shares had been outstanding for the entire period. The effect of stock options and warrants of Medscape, assumed in the merger has not been included as their inclusion would be anti-dilutive.

        (c) To reflect the following amortization adjustments for the year ended March 31, 2000 (in thousands):

 
  Medscape
 
Elimination of historical amortization—Goodwill   $ (45 )
Elimination of historical amortization—Intangibles     (477 )

        (d) MedicaLogic expects to record charges to operations subsequent to the purchase transaction to reflect the combination of the two companies. These charges are yet to be estimated and will consist primarily of severance costs related to the termination of certain employees. This charge is not reflected in the pro forma combined condensed financial information.

5




QuickLinks

CERTAIN PRO FORMA FINANCIAL INFORMATION
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet (in thousands)
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Statement of Operations (in thousands, except share and per share data)
Notes to Pro Forma Condensed Combined Financial Information (in thousands, except share and per share data) (unaudited)
EX-99.4 5 a2050608zex-99_4.htm EXHIBIT 99.4 Prepared by MERRILL CORPORATION
QuickLinks -- Click here to rapidly navigate through this document


Exhibit 99.4

CERTAIN PRO FORMA FINANCIAL INFORMATION

    The following unaudited pro forma combined financial statements give effect to the combination of MedicaLogic, Inc. and Total eMed, Inc. using the purchase accounting method. The unaudited pro forma combined balance sheet assumes the merger took place on March 31, 2000 and combines MedicaLogic, Inc. and Total eMed, Inc. historical balance sheets at that date.

    The unaudited pro forma combined statements of operations assume that the merger took place as of the beginning of 2000 and combine the consolidated historical statements of operations of MedicaLogic, Inc. and Total eMed, Inc. for the three months ended March 31, 2000.

    The unaudited pro forma combined statements of operations are not necessarily indicative of operating results which would have been achieved had the merger been completed as of the beginning of the period and should not be construed as representative of future operations.

    These unaudited pro forma combined consolidated financial statements should be read in conjunction with the respective audited consolidated historical financial statements and the accompanying notes of MedicaLogic, Inc. and Total eMed, Inc. which are contained in the registration statement on Form S-4 filed with the SEC on March 14, 2000 (as amended on April 4, 2000).

1


MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

(in thousands)

 
  MedicaLogic
  Total eMed
  Adjustments
  Combined
 
Assets                          
Cash and short-term investments   $ 117,749   $ 11,623       $ 129,372  
Accounts receivable, net     5,905     1,813         7,718  
Prepaid expenses and current assets     4,381     41         4,422  
   
 
 
 
 
  Total current assets     128,035     13,477         141,512  
Property and equipment, net     18,101     4,786         22,887  
Other assets, net     8,364     43         8,407  
Intangible assets         866     3,700  (B)   3,700  
                  (866 )(D)      
Goodwill         997     323,360  (B)   323,360  
                  (997 )(D)      
   
 
 
 
 
  Total assets   $ 154,500   $ 20,169   $ 325,197   $ 499,866  
   
 
 
 
 
Liabilities, Redeemable Preferred Stock and Shareholders' Equity                          
Accounts payable and other accrued Liabilities   $ 9,026   $ 1,561   $ 4,735  (A) $ 15,322  
Deferred revenue     2,756             2,756  
Other     2,361             2,361  
   
 
 
 
 
  Total current liabilities     14,143     1,561     4,735     20,439  
   
 
 
 
 
Long-term liabilities     4,567     16         4,583  
   
 
 
 
 
  Total liabilities     18,710     1,577     4,735     25,022  
   
 
 
 
 
Commitments and contingencies                          
Redeemable preferred stock         6,362     (6,362 )(C)    
Shareholders' equity:                          
Preferred stock         25,545     (25,545 )(C)    
Common stock and additional paid in capital     230,578     260     (260 )(C)   569,632  
                  339,054  (A)      
Common stock notes receivable     (12,387 )           (12,387 )
Deferred stock compensation     (4,149 )           (4,149 )
Accumulated deficit     (78,252 )   (13,575 )   13,575  (C)   (78,252 )
   
 
 
 
 
  Total shareholders' equity     135,790     12,230     326,824     474,844  
   
 
 
 
 
  Total liabilities, redeemable preferred stock and shareholders' equity   $ 154,500   $ 20,169   $ 325,197   $ 499,866  
   
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

2


MedicaLogic, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

(in thousands, except share and per share data)

 
  Three months ended March 31, 2000
 
 
   
   
  Pro forma
 
 
  MedicaLogic
  Total eMed
  Adjustments
  Combined
 
Revenues   $ 5,608   $ 2,101       $ 7,709  
   
 
 
 
 
Operating expense:                          
  Cost of revenues     4,472     3,318         7,790  
  Marketing and sales     8,659             8,659  
  Research and development     3,759             3,759  
  General and administrative     3,305     2,020         5,325  
  Depreciation and amortization     1,575     447   $ (62 )(c)   1,960  
  Goodwill amortization     379     13     16,380 (a)   16,759  
                  (13 )(c)      
   
 
 
 
 
    Total operating expenses     22,149     5,798     16,305     44,252  
   
 
 
 
 
Operating loss     (16,541 )   (3,697 )   (16,305 )   (36,543 )
Other income (expense)     1,815     161         1,976  
   
 
 
 
 
Net loss     (14,726 )   (3,536 )   (16,305 )   (34,567 )
   
 
 
 
 
Preferred stock accretion         (545 )   545      
   
 
 
 
 
Net loss attributable to common shareholders     (14,726 )   (4,081 )   (15,760 )   (34,567 )
   
 
 
 
 
Net loss per share:                          
  Basic and diluted   $ (0.45 ) $ (1.76 )     $ (0.87 )
   
 
 
 
 
Shares used in computing net loss per share:                          
  Basic and diluted     32,423,637     2,325,205         39,873,812 (b)
   
 
 
 
 

See accompanying notes to unaudited pro forma condensed combined financial information.

3


Notes to Pro Forma Condensed Combined Financial Information

(in thousands, except share and per share data) (unaudited)

The unaudited pro forma condensed combined financial information reflects the MedicaLogic/Total eMed merger and gives effect to certain reclassifications to conform the presentation of the historical operations of the merged companies.

    The total estimated purchase price of the transaction has been allocated on a preliminary basis to assets and liabilities based on management's estimate of their fair values. The excess of the purchase price over the fair value of the net assets and other intangible assets acquired has been allocated to goodwill. These allocations are subject to change pending the completion of the final analysis of the total purchase price and fair values of the assets acquired and the liabilities assumed. The impact of such changes could be material.

    The adjustments to the unaudited pro forma condensed combined balance sheet as of March 31, 2000 have been calculated as if the merger occurred on March 31, 2000. The adjustments to the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2000 have been calculated as if the merger occurred on January 1, 2000. The adjustments are as follows:

        A.  To reflect the acquisition of all of the outstanding capital stock of Total eMed by exchanging shares of MedicaLogic/Medscape common stock in exchange for each share of Total eMed capital stock for a total estimated combined purchase price of approximately $343.8 million. The purchase consideration consists of the issuance of an estimated 7.5 million shares of MedicaLogic/Medscape common stock with a fair value of approximately $317.9 million and the assumption of options to purchase .5 million shares of MedicaLogic common stock with a fair value of approximately $21.2 million and other related merger costs of approximately $4.7 million for investment banking, legal, accounting and regulatory filing fees.

        The purchase price was determined as follows:

 
  Total eMed
 
  Equivalent
Shares

  Fair Value
 
   
  (in thousands)

Shares   7,450,175   $ 317,890
Stock Options   549,802     21,164
   
     
Total Shares   7,999,977      
   
     
Merger Costs         4,735
       
        $ 343,789
       

        The estimated fair value of the common stock to be issued is based on the average closing price of MedicaLogic's common stock for the five days prior and subsequent to the days the merger became effective, which was $42.69. The estimated fair value of the options to be assumed is based on the Black-Scholes model using the following assumptions:

      Expected lives of three years.

      Expected volatility factor of 1.0.

      Risk-free interest rate of 6.5%.

      Expected dividend rate of 0%.

4


        B.  Recognition of the excess purchase price of approximately $323 million over the fair value of net tangible assets acquired, have been recorded as goodwill.

        The purchase price is allocated to the assets and liabilities of Total eMed based on preliminary fair values as follows (in thousands):

 
  Total eMed
 
Assets acquired:        
  Current assets   $ 13,477  
  Property and equipment     4,786  
  Intangibles     3,700  
  Goodwill     323,360  
  Other assets     43  
Less liabilities assumed     (1,577 )
   
 
  Purchase price   $ 343,789  
   
 

        C.  To reflect the elimination of the historical shareholders' equity accounts of Total eMed.

        D.  To reflect the elimination of goodwill and other intangible assets on the balance sheet of Total eMed as of the acquisition date.

    The adjustments to the unaudited pro forma condensed combined statement of operations for the three months ended March 31, 2000, assuming the merger occurred as of January 1, 2000 are as follows:

        (a) To reflect the amortization of goodwill and other intangible assets resulting from the merger. Intangibles consist of the workforce and customer list. The goodwill and other intangible assets are being amortized over periods of approximately three to five years. Management does not anticipate that any significant value will be attributed to purchased in-process research and development.

        (b) Basic and diluted net loss per share have been adjusted to reflect the issuance of approximately 7.5 million shares of MedicaLogic/Medscape common stock, as if the shares had been outstanding for the entire periods presented. The effect of stock options of Total eMed assumed in the merger has not been included as their inclusion would be anti-dilutive.

        (c) To reflect the following amortization adjustments for the three months ended March 31, 2000 (in thousands):

 
  Total eMed
 
Elimination of historical amortization—Goodwill   $ (13 )
Elimination of historical amortization—Intangibles     (62 )

        (d) MedicaLogic expects to record charges to operations subsequent to the purchase transaction to reflect the combination of the two companies. These charges are yet to be estimated. This charge is not reflected in the pro forma combined condensed financial information.

        (e) To reflect the reversal of accretion on redeemable preferred stock that is forfeited by redeemable preferred stockholders upon voting for and consummation of the MedicaLogic/Total eMed merger.

5




QuickLinks

CERTAIN PRO FORMA FINANCIAL INFORMATION
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Balance Sheet (in thousands)
MedicaLogic, Inc. Unaudited Pro Forma Condensed Combined Statement of Operations (in thousands, except share and per share data)
Notes to Pro Forma Condensed Combined Financial Information (in thousands, except share and per share data) (unaudited)
-----END PRIVACY-ENHANCED MESSAGE-----