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)