Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      comScore, Inc. Reports Third Quarter 2015 Results

      comScore Announces Record Quarterly Revenues and Strong Adjusted EBITDA Performance

      Sharpening our strategic focus; signed transformative Rentrak merger agreement


      News provided by

      comScore, Inc.

      Nov 05, 2015, 07:00 ET

      Share this article

      Share this article


      comScore logo
      comScore logo

      RESTON, Va., Nov. 5, 2015 /PRNewswire/ -- comScore, Inc. (NASDAQ: SCOR), a global media measurement and analytics company, today announced financial results for the third quarter 2015. 

      Third Quarter 2015

      comScore achieved record third quarter GAAP revenue of $92.4 million, an increase of 13% compared to the third quarter of 2014. GAAP income before income taxes was $0.9 million. GAAP net income was $1.0 million, or $0.02 per basic and diluted share.

      Third quarter 2015 results and metrics compared to third quarter 2014 on a proforma basis* were as follows:

      • Revenue of $92.4 million, up 14%.
      • Adjusted EBITDA of $23.4 million, up 16%.
      • Adjusted EBITDA margin was 25% of revenue, up 50 basis points.

      Year to date 2015 results and metrics compared to the nine months ended September 30, 2014 on a proforma basis* were as follows:

      • Revenue of $270.7 million, up 15%.
      • Adjusted EBITDA of $67.6 million, up 23%.
      • Adjusted EBITDA margin was 25% of revenue, up 200 basis points.

      "I'm very pleased to announce that comScore delivered a solid quarter of record revenues, strong profitability and net income from operations." said Serge Matta, President and Chief Executive Officer of comScore. "We continue to see momentum in our advertising solutions, including vCE and new partnerships to bring comScore Bid Ratings to programmatic platforms. We're incredibly focused on innovation and execution for cross-platform measurement, introducing our new Total Home Panel™, and working through the details of our planned merger with Rentrak."

      "In addition, we are announcing today that Adobe is acquiring our enterprise analytics technology, Digital Analytix. This divesture improves our competitive position, allowing complete focus on our mission to make audiences and advertising more valuable across all the screens that matter."


      Third Quarter 2015 Supplemental Financial and Business Information

      (dollars in millions)

      (unaudited)



      Pro Forma
      3Q15*


      Pro Forma
      3Q14*


      Change

      Subscription Revenue

      $

      84.8


      $

      73.2


      15.8%

      Project Revenue

      $

      7.6


      $

      8.0


      (5.0)%

      Existing Customer Revenue

      $

      84.9


      $

      74.4


      14.1%

      New Customer Revenue

      $

      7.5


      $

      6.8


      10.3%

      International Revenue

      $

      24.8


      $

      24.9


      (0.4)%

      Customer Count

      2,728


      2,503


      9.0%










      * comScore classified its Mobile Operator Analytics Division as held for sale in the fourth quarter of 2014. All year-to-date 2015 and 2014 pro forma growth rates included in the foregoing reflect adjustments to exclude the Company's Mobile Operator Analytics Division for the purposes of consistent presentation and are based on management's estimates of the revenue and results of operations of such products and divisions. See Reconciliation of Revenue and Income before Income Taxes to non-GAAP Revenue, non-GAAP Income and Adjusted EBITDA set forth in the attachment to this press release.

      Financial Outlook

      comScore's expectations for the fourth quarter of 2015 are outlined in the table below.  All amounts indicated expressly exclude the anticipated effects of comScore's Mobile Operator Analytics Division. All amounts also expressly exclude the anticipated effects of divesting comScore's Digital Analytix Division during the fourth quarter, which includes a reduction in anticipated revenue of $4.85 million.




      GAAP revenue*


      $95 million to $103 million



      GAAP (loss) / income before income taxes*


      ($5.3) million to $4.3 million



      Adjusted EBITDA**


      $20.5 million to $27.0 million




      Estimated fully-diluted shares


      39.7 million




      comScore's expectations for full year 2015 are outlined in the table below. All amounts indicated expressly exclude the anticipated effects of comScore's Mobile Operator Analytics Division. All amounts also expressly exclude the anticipated effects of divesting comScore's Digital Analytix Division during the fourth quarter which includes a reduction in anticipated revenue of $4.85 million.








      GAAP revenue*






      $365.7 million to $373.7 million







      GAAP (loss) before income taxes*






      ($9.9) million to ($0.3) million







      Adjusted EBITDA**






      $88.1 million to $94.6 million








      Estimated fully-diluted shares






      38.7 million








      *

      Assumes divestiture of Mobile Operator Analytics Division and Digital Analytix Division during 2015

      **

      Reconciliations of GAAP to non-GAAP measures are set forth in the attachment to this press release.

      Due to the high variability and difficulty in predicting certain items that affect GAAP net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of adjusted EBITDA to net income (loss) on a forward-looking basis without unreasonable efforts. However, a reconciliation of forward-looking adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.

      Conference Call Information

      Management will provide commentary on the company's results in a conference call on Thursday, November 5th at 8:30 a.m. ET.

      The conference call and replay can be accessed by telephone and webcast as follows:

      Call-in Number: 844-848-8734

      (International) 678-562-4248

      Webcast (live and replay): http://ir.comscore.com/events.cfm

      About comScore

      Founded in 1999 and headquartered in Reston, Virginia, comScore, Inc. (NASDAQ: SCOR) is a global media measurement and analytics company that makes audiences and advertising more valuable. We help media buyers and sellers understand and make decisions based on how consumers use different media, such as TV, video, mobile, desktop and more. Through its products and partnerships, comScore helps its more than 2,500 clients understand their audiences, know if their advertising is working, and access data where they want and need it. Please visit www.comscore.com to learn more.

      Non-GAAP Financial Measures

      comScore reports all financial information required in accordance with generally accepted accounting principles (GAAP). comScore believes, however, that evaluating its ongoing operating results will be enhanced if it also discloses certain non-GAAP information because it is useful to understand comScore's performance, as it excludes non-cash and other charges that many investors believe may obscure comScore's on-going operating results.

      For example, comScore uses non-GAAP net income, which excludes stock-based compensation, amortization of acquired intangible assets, impairment of intangible assets, impairment of marketable securities, costs from acquisitions, restructurings and other infrequently occurring  items, non-cash deferred tax provision and litigation and related settlement costs. comScore reports non-GAAP EPS (diluted), which uses non-GAAP net income in lieu of GAAP net income in calculating earnings per share. Year to date 2015 and 2014 non-GAAP pro forma revenue excludes the estimated effects of revenue generated from the Mobile Operator Analytics Division. Year to date 2015 and 2014 adjusted pro forma EBITDA also excludes the estimated effects of operations related to the mobile operator analytics division products.

      The company believes that excluding certain costs from non-GAAP net income, non-GAAP EPS, and adjusted EBITDA provides a meaningful indication to investors of the expected on-going operating performance of the company. Specifically as it relates to acquisitions and restructurings, the exclusion of these costs reflects the expected benefits realized or to be realized upon the integration of acquired entities into comScore, and the realized benefits of the restructurings. In addition, the company believes that adjusting for the pro forma effect of the expected sale of the company's mobile operator analytics division promotes better comparability of the company's financial statements.

      Whenever comScore uses such historical non-GAAP financial measures, it provides a reconciliation of historical non-GAAP financial measures to the most closely applicable GAAP financial measure. Investors are encouraged to review the related GAAP financial measures and the reconciliation of these historical non-GAAP financial measures to their most directly comparable GAAP financial measure included in the financial tables accompanying this release. Although the company provides a reconciliation of historical non-GAAP financial measures, due to the high variability and difficulty in predicting certain items that affect net income, such as tax rates and stock price, comScore is unable to provide a complete reconciliation of adjusted EBITDA to net income on a forward-looking basis without unreasonable efforts. However, a reconciliation of forward-looking adjusted EBITDA to GAAP income (loss) before income taxes is set forth in the attachment to this press release.

      These non-GAAP financial measures do not reflect a comprehensive system of accounting, differ from GAAP measures with the same captions and may differ from non-GAAP financial measures with the same or similar captions that are used by other companies. The use of certain non-GAAP financial measures requires management to make estimates and assumptions regarding amounts of assets and liabilities and the amounts of revenue and expense during the reporting periods. comScore bases its estimates on historical experience and assumptions that it believes are reasonable. Actual results could differ from those estimates.

      Cautionary Statement

      This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934, including, without limitation, comScore's expectations as to the development of new products, particularly in cross-media measurement; comScore's expectations as to adoption of new products and services by customers; expectations regarding continued growth of comScore's customer base; expectations as to comScore's strategy, market position, growth in revenue and margin expansion, impact and financial benefits of certain products; expectations regarding the benefits of and performance on relationships, such as those with Spotify, Google and WPP/Kantar; expectations regarding the strategic and financial benefits of certain strategic transactions and acquisitions, such as the pending acquisition of Rentrak Corporation or pending disposition of comScore's Digital Analytix assets; expectations and forecasts of future financial performance, including related growth rates and components thereof and effects of acquisitions; and assumptions related to growth for the fourth quarter and full year of 2015 and beyond. These statements involve risks and uncertainties that could cause comScore's actual results to differ materially, including, but not limited to: comScore's ability to develop new products, particularly in cross-media measurement; comScore's ability to close on its pending acquisition of Rentrak and integrate Rentrak's business with its own; comScore's ability to sell new or additional products and attract new customers; comScore's ability to generate strong revenue and margin growth in future periods; comScore's ability to develop new products; comScore's ability to sell additional subscription-based products to customers; comScore's ability to sell additional products and services to existing customers; and the volatility of quarterly results and expectations.

      For a detailed discussion of these and other risk factors, please refer to comScore's Annual Report on Form 10-K for the year ended December 31, 2014 and Quarterly Report on Form 10-Q for the three months ended June 30, 2015 and other filings comScore makes from time to time with the Securities and Exchange Commission (the "SEC"), which are available on the SEC's Web site ( http://www.sec.gov ).

      Stockholders of comScore are cautioned not to place undue reliance on our forward-looking statements, which speak only as of the date such statements are made. comScore does not undertake any obligation to publicly update any forward-looking statements to reflect events, circumstances or new information after the date of this press release, or to reflect the occurrence of unanticipated events.

      No Offer or Solicitation

      This communication does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval with respect to the proposed merger or otherwise. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.

      Additional Information and Where to Find It

      In connection with the proposed merger, comScore has filed a preliminary registration statement on Form S-4, which includes a preliminary prospectus and related materials to register the shares of comScore common stock to be issued in the merger, a preliminary joint proxy statement/prospectus of comScore and Rentrak, and other documents concerning the proposed merger, with the SEC. This material is not a substitute for the final registration statement and joint proxy statement/prospectus regarding the proposed merger. The preliminary registration statement and joint proxy statement/prospectus contain, and the final registration statement and joint proxy statement/prospectus will contain, important information about the proposed merger and related matters. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, THE JOINT PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS FILED, OR TO BE FILED, WITH THE SEC CAREFULLY WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT COMSCORE, RENTRAK, AND THE PROPOSED MERGER. Investors and security holders will be able to obtain free copies of the preliminary registration statement and the preliminary joint proxy statement/prospectus and any other documents filed by comScore and Rentrak with the SEC at the SEC's website at www.sec.gov. They may also be obtained for free by contacting comScore Investor Relations by mail at comScore, Inc., 11950 Democracy Drive, Suite 600, Reston, Virginia 20190, Attention: Investor Relations, by telephone at (703) 438-2100, or by going to comScore's Investor Relations page at http://ir.comscore.com/contactus.cfm, or by contacting Rentrak Investor Relations by mail at Rentrak Corporation, 7700 N.E. Ambassador Place, Portland, Oregon 97220, Attention: Investor Relations, by telephone at (503) 284-7581, or by going to Rentrak's Investor Relations page at http://investor.rentrak.com. The contents of the websites referenced above are not deemed to be incorporated by reference into the registration statement or the joint proxy statement/prospectus.

      Participants in the Solicitation

      Each of Rentrak and comScore and their respective executive officers and directors may be deemed to be participants in the solicitation of proxies from their respective shareholders or stockholders with respect to the transactions contemplated by the merger agreement. Information regarding the persons who may, under the rules of the SEC, be deemed participants in the solicitation of comScore or Rentrak security holders in connection with the proposed merger is set forth in the preliminary registration statement and the preliminary joint proxy statement/prospectus that has been filed with the SEC, and will also be set forth in the final registration statement and joint proxy statement/prospectus when filed with the SEC. Information regarding Rentrak's executive officers and directors is included in Rentrak's Proxy Statement for its 2015 Annual Meeting of Shareholders, filed with the SEC on July 9, 2015, and information regarding comScore's executive officers and directors is included in comScore's Proxy Statement for its 2015 Annual Meeting of Stockholders, filed with the SEC on June 8, 2015. Copies of the foregoing documents may be obtained as provided above. Certain executive officers and directors of comScore and Rentrak have interests in the transaction that may differ from the interests of comScore stockholders and Rentrak shareholders generally. These interests are described in the preliminary joint proxy statement/prospectus.


      comScore, Inc.

      Condensed Consolidated Statements of Operations

      (in thousands, except share and per share data)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2015


      2014


      2015


      2014


      (unaudited)


      (unaudited)

      Revenue

      $

      92,405


      $

      82,136


      $

      271,148


      $

      239,048

      Cost of revenue (excludes amortization of intangible assets) (1)

      30,859


      24,491


      84,259


      71,164

      Selling and marketing (1)

      23,177


      26,125


      75,376


      78,791

      Research and development (1)

      15,030


      13,784


      49,937


      39,192

      General and administrative (1)

      17,046


      14,966


      57,041


      42,952

      Amortization of intangible assets

      4,220


      1,912


      9,904


      5,786

      Impairment of intangible assets

      —


      6,942


      —


      6,942

      Loss on asset disposition

      —


      —


      5,226


      —

      Settlement of litigation, net

      (170)


      (80)


      (830)


      2,780

      Total expenses from operations

      90,162


      88,140


      280,913


      247,607

      Income (loss) from operations

      2,243


      (6,004)


      (9,765)


      (8,559)

      Interest and other expense, net

      (396)


      (382)


      (1,181)


      (889)

      (Loss) gain from foreign currency

      (926)


      570


      (529)


      253

      Income (loss) before income tax provision

      921


      (5,816)


      (11,475)


      (9,195)

      Income tax benefit

      40


      2,555


      324


      1,952

      Net income (loss)

      $

      961


      $

      (3,261)


      $

      (11,151)


      $

      (7,243)

      Net income (loss) per common share:







      Basic

      $

      0.02


      $

      (0.10)


      $

      (0.30)


      $

      (0.22)

      Diluted

      $

      0.02


      $

      (0.10)


      $

      (0.30)


      $

      (0.22)

      Weighted-average number of shares used in per share calculation - common stock:







      Basic

      39,174,438


      33,502,533


      37,586,329


      33,550,933

      Diluted

      39,822,723


      33,502,533


      37,586,329


      33,550,933








      (1) Amortization of stock-based compensation is included in the line items above as follows:







      Cost of revenue

      $

      1,110


      $

      944


      $

      4,434


      $

      2,671

      Selling and marketing

      $

      2,542


      $

      3,128


      $

      8,176


      $

      9,191

      Research and development

      $

      1,307


      $

      999


      $

      4,531


      $

      2,580

      General and administrative

      $

      3,686


      $

      5,088


      $

      21,876


      $

      12,000



      comScore, Inc.

      Condensed Consolidated Balance Sheets

      (dollars in thousands)



      September 30, 2015


      December 31, 2014


      (Unaudited)


      *

      Assets




      Current assets:




      Cash and cash equivalents

      $

      141,829


      $

      43,015

      Accounts receivable, net of allowances of $2,458 and $2,079, respectively

      77,830


      98,185

      Prepaid expenses and other current assets

      23,001


      11,015

      Deferred tax assets

      20,983


      20,976

      Assets held for sale

      —


      5,692

      Total current assets

      263,643


      178,883

      Property and equipment, net

      45,482


      42,365

      Other non-current assets

      952


      1,017

      Long-term deferred tax assets

      12,678


      12,369

      Intangible assets, net

      111,330


      15,793

      Goodwill

      111,563


      103,525

      Total assets

      $

      545,648


      $

      353,952

      Liabilities and Stockholders' Equity




      Current liabilities:




      Accounts payable

      $

      6,597


      $

      3,421

      Accrued expenses

      28,925


      37,212

      Deferred revenue

      78,413


      92,013

      Deferred rent

      1,378


      1,738

      Capital lease obligations

      16,380


      13,353

      Liabilities held for sale

      —


      3,873

      Total current liabilities

      131,693


      151,610

      Deferred rent, long-term

      9,041


      9,738

      Deferred revenue, long-term

      516


      2,063

      Deferred tax liabilities, long-term

      1,089


      1,182

      Capital lease obligations, long-term

      14,673


      13,072

      Other long-term liabilities

      977


      1,022

      Total liabilities

      157,989


      178,687

      Commitments and contingencies




      Stockholders' equity:




      Common stock

      40


      36

      Additional paid-in capital

      610,599


      324,176

      Accumulated other comprehensive loss

      (10,075)


      (5,591)

      Accumulated deficit

      (104,227)


      (93,076)

      Treasury stock

      (108,678)


      (50,280)

      Total stockholders' equity

      387,659


      175,265

      Total liabilities and stockholders' equity

      $

      545,648


      $

      353,952


      * Information derived from the audited Consolidated Financial Statements



      comScore, Inc.

      Condensed Consolidated Statements of Cash Flows

      (dollars in thousands)



      Nine Months Ended September 30,


      2015


      2014


      (unaudited)

      Operating activities:




      Net loss

      $

      (11,151)


      $

      (7,243)

      Adjustments to reconcile net loss to net cash provided by operating activities:




      Depreciation

      15,760


      13,185

      Amortization of intangible assets

      9,904


      5,786

      Impairment of intangible assets

      —


      6,942

      Provision for bad debts

      2,070


      2,223

      Stock-based compensation

      39,017


      26,442

      Amortization of deferred rent

      (1,435)


      (974)

      Deferred tax (benefit)

      (167)


      (6,113)

      Loss on asset disposition

      5,226


      153

      Changes in operating assets and liabilities:




      Accounts receivable

      16,841


      6,084

      Prepaid expenses and other assets

      (11,812)


      (14,736)

      Accounts payable, accrued expenses, and other liabilities

      (4,532)


      16,487

      Deferred revenue

      (12,307)


      (6,252)

      Deferred rent

      426


      36

      Net cash provided by operating activities

      47,840


      42,020

      Investing activities:




      Acquisitions, net of cash acquired

      (10,117)


      (4,043)

      Purchase of property and equipment

      (3,218)


      (6,562)

      Cash paid for disposition of business

      (2,535)


      —

      Net cash used in investing activities

      (15,870)


      (10,605)

      Financing activities:




      Proceeds from the issuance of common stock

      204,741


      —

      Proceeds from the exercise of common stock options

      11,621


      81

      Repurchase of common stock (withholding taxes)

      (26,905)


      (14,458)

      Repurchase of common stock (treasury shares)

      (105,916)


      (36,886)

      Excess tax benefits from stock-based compensation

      —


      2,229

      Principal payments on capital lease obligations

      (11,894)


      (8,706)

      Equity issuance costs

      (3,356)


      —

      Net cash provided by (used in) financing activities

      68,291


      (57,740)

      Effect of exchange rate changes on cash

      (1,447)


      (1,860)

      Net increase (decrease) in cash and cash equivalents

      98,814


      (28,185)

      Cash and cash equivalents at beginning of period

      43,015


      67,795

      Cash and cash equivalents at end of period

      $

      141,829


      $

      39,610



      Reconciliation of Revenue and Income before Income Taxes to Non-GAAP Revenue, Non-GAAP Net Income and Adjusted EBITDA

      (dollars in thousands, except per share amounts)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2015


      2014


      2015


      2014


       (unaudited)


      (unaudited)







      Revenue

      $

      92,405


      $

      82,136


      $

      271,148


      $

      239,048

      Adjustment to exclude Mobile Operator Analytics products

      —


      (876)


      $

      (401)


      (3,014)

      Non-GAAP Revenue (1)

      $

      92,405


      $

      81,260


      $

      270,747


      $

      236,034







      Income (loss) before income taxes

      $

      921


      $

      (5,816)


      $

      (11,475)


      $

      (9,195)

      Deferred tax benefit

      614


      4,681


      167


      6,113

      Current tax (provision) benefit

      (574)


      (2,126)


      157


      (4,161)

      Net income (loss)

      961


      (3,261)


      (11,151)


      (7,243)

      Amortization of intangible assets

      4,220


      1,912


      9,904


      5,786

      Impairment of intangible assets

      —


      6,942


      —


      6,942

      Stock-based compensation

      8,645


      10,159


      39,017


      26,442

      Costs related to acquisitions, restructuring and other infrequently occurring items

      3,957


      997


      7,137


      4,433

      Settlement of litigation, net

      (170)


      (80)


      (830)


      2,780

      Loss on asset disposition

      —


      —


      5,226


      —

      Adjustment to exclude Mobile Operator Analytics products

      —


      1,048


      1,631


      3,519

      Non-cash portion of current tax provision related to excess tax benefits from stock based compensation (2)

      —


      1,047


      —


      2,228

      Deferred tax (benefit)

      (614)


      (4,681)


      (167)


      (6,113)

      Non-GAAP net income (1)

      16,999


      14,083


      50,767


      38,774

      Current tax provision (benefit)

      574


      1,079


      (157)


      1,933

      Depreciation

      5,412


      4,622


      15,760


      13,185

      Interest and other expense, net

      396


      382


      1,181


      889

      Adjusted EBITDA (1)

      $

      23,381


      $

      20,166


      $

      67,551


      $

      54,781

      Adjusted EBITDA margin (%)

      25%


      25%


      25%


      23%







      GAAP EPS (diluted)

      $

      0.02


      $

      (0.10)


      $

      (0.30)


      $

      (0.22)

      Non-GAAP EPS (diluted)

      $

      0.43


      $

      0.41


      $

      1.32


      $

      1.12







      Weighted - average number of shares used in per share calculation - common stock












      GAAP EPS (diluted)

      39,822,723


      33,502,533


      37,586,329


      33,550,933

      Non-GAAP EPS (diluted)

      39,822,723


      34,525,935


      38,492,129


      34,685,638


      (1) comScore classified its Mobile Operator Analytics Division as held for sale in the fourth quarter of 2014. All year-to-date 2015 and 2014 amounts include adjustments to exclude the Mobile Operator Analytics Division and are based on management's estimates of the revenue and results of operations of the aforementioned division.


      (2) Included in the tax provision for the three and nine months ended September 30, 2014 was $1.0 million and $2.2 million, respectively, of non-cash current tax expense related to excess tax benefits from stock based compensation.



      Reconciliation of GAAP Operating Cash Flow to Free Cash Flow

      (dollars in thousands)



      Three Months Ended
      September 30,


      Nine Months Ended
      September 30,


      2015


      2014


      2015


      2014


      (unaudited)


      (unaudited)









      Net cash provided by operating activities

      $

      7,329


      $

      13,680


      $

      47,840


      $

      42,020

      Purchase of property and equipment

      (735)


      (1,871)


      (3,218)


      (6,562)

      Free cash flow

      $

      6,594


      $

      11,809


      $

      44,622


      $

      35,458



      Revenue and Reconciliation of Income before Income Taxes to Adjusted EBITDA (Guidance)

      (dollars in thousands)

      Forecasted amounts for the three and twelve month periods ending December 31, 2015 are based on the mid-points of the range of guidance provided herein (1)



      Three Months Ended December 31,


      Full Year December 31,


      2015 (1) (2)


      2014 (1)


      2015 (1) (2)


      2014 (1)


      (unaudited)


      (unaudited)









      Revenue

      $

      99,000


      $

      89,116


      $

      369,700


      $

      325,150









      (Loss) income before income taxes

      (460)

      4,200


      (2,002)


      (5,080)


      1,120

      Amortization of intangible assets


      1,444


      14,100


      5,937

      Stock-based compensation

      8,750


      15,501


      47,750


      41,677

      Costs related to acquisitions, restructuring and other infrequently occurring items

      5,300


      1,151


      12,450


      5,584

      Settlement of litigation, net

      (90)


      (80)


      (920)


      2,700

      Depreciation

      5,650


      4,706


      21,450


      17,599

      Interest and other expense, net

      400


      357


      1,600


      1,241

      Adjusted EBITDA

      $

      23,750


      $

      21,077


      $

      91,350


      $

      75,858

      Adjusted EBITDA margin (%)

      24%


      24%


      25%


      23%


      Estimated Q4 2015 and full year 2015 non-GAAP (Diluted) share count is 39.7 million and 38.7 million, respectively.


      (1) The three and twelve month periods ending December 31, 2015 and 2014 have been adjusted to exclude the results of operations from the Mobile Operator Analytics Division.


      (2) The three and twelve month periods ending December 31, 2015 have been adjusted to exclude estimated December results of operations from the Digital Analytix Division assuming a transaction close date of December 1, 2015.



       GAAP pre-tax Reconciliation of Revenue and Adjusted EBITDA to Pro Forma Revenue and Pro Forma Adjusted EBITDA (Guidance) (1)

      (dollars in thousands)



      Three Months Ended December 31,


      2015


      2014


      (unaudited)


      Pre-
      Adjusted

      Adjustment
      to Exclude
      Mobile
      Operator
      Analytics
      Division

      Pro Forma


      As
      Reported

      Adjustment
      to Exclude
      Mobile
      Operator
      Analytics
      Division (1)

      Pro Forma









      Revenue

      $

      99,000

      $

      —

      $

      99,000


      $

      90,103

      $

      (987)

      $

      89,116

      Adjusted EBITDA(2)

      $

      23,750

      $

      —

      $

      23,750


      $

      19,959

      $

      1,118

      $

      21,077

      Adjusted EBITDA margin (%)

      24%

      —%

      24%


      22%

      (113)%

      24%




      Twelve Months Ended December 31,


      2015


      2014


      (unaudited)


      Pre-
      Adjusted

      Adjustment
      to Exclude
      Mobile
      Operator
      Analytics
      Division (1)

      Pro Forma


      Pre-
      Adjusted

      Adjustment
      to Exclude
      Mobile
      Operator
      Analytics
      Division (1)

      Pro Forma









      Revenue

      $

      370,101

      $

      (401)

      $

      369,700


      $

      329,151

      $

      (4,001)

      $

      325,150

      Adjusted EBITDA(2)

      $

      84,493

      $

      6,857

      $

      91,350


      $

      71,221

      $

      4,637

      $

      75,858

      Adjusted EBITDA margin (%)

      23%

      (1,710)%

      25%


      22%

      (116)%

      23%


      (1) Pro forma revenue and pro forma Adjusted EBTIDA are adjusted to exclude the company's Mobile Operator Analytics Division.


      (2) See reconciliation of Adjusted EBITDA.

      Logo - http://photos.prnewswire.com/prnh/20080115/COMSCORELOGO

      SOURCE comScore, Inc.

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.