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)