Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
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 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

      • All Automotive & 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

      • All Energy
      • 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

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

      • View All Environ­ment

      • Heavy Industry & Manufacturing

      • All 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

      • All 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

      • All 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

      • All 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

      • All 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

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

      • View All Sports

      • Travel

      • All 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

      • All 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

      • All 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

      • In-Language News

      • Arabic
      • español
      • português
      • Česko
      • Danmark
      • Deutschland
      • España
      • France
      • Italia
      • Nederland
      • Norge
      • Polska
      • Portugal
      • Россия
      • Slovensko
      • Suomi
      • Sverige
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • News in Focus
    • Browse All News
    • Multimedia Gallery
    • Trending Topics
  • Business & Money
    • Auto & Transportation
    • Business Technology
    • Entertain­ment & Media
    • Financial Services & Investing
    • General Business
  • Science & Tech
    • Consumer Technology
    • Energy & Natural Resources
    • Environ­ment
    • Heavy Industry & Manufacturing
    • Telecomm­unications
  • Lifestyle & Health
    • Consumer Products & Retail
    • Entertain­ment & Media
    • Health
    • Sports
    • Travel
  • Policy & Public Interest
  • People & Culture
    • People & Culture
  • Send a Release
  • Client Login
  • Resources
  • Blog
  • Journalists
  • RSS
  • Explore Our Platform
  • Plan Campaigns
  • Create with AI
  • Distribute Press Releases
  • 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

comScore Reports Second Quarter 2012 Results


News provided by

comScore, Inc.

Aug 02, 2012, 04:05 ET

Share this article

Share toX

Share this article

Share toX

RESTON, Va., Aug. 2, 2012 /PRNewswire/ -- comScore, Inc. (NASDAQ: SCOR), a leader in measuring the digital world, today announced financial results for the second quarter of 2012.

(Logo: http://photos.prnewswire.com/prnh/20080115/COMSCORELOGO)

In the second quarter of 2012, comScore reported quarterly revenue of $60.3 million, an increase of 4% over the second quarter of 2011.  Revenue growth in the second quarter of 2012 was adversely affected primarily by declines in the Company's TV copy testing business and to a lesser degree by foreign currency fluctuations.

comScore entered the copy testing business in 2010 following the acquisition of ARSgroup, which offered survey based studies that help advertisers to pre-screen a TV commercial before putting it on the air. Recently, increased competition from suppliers who offer global offline research fielding capabilities encompassing countries with low Internet penetration has resulted in copy testing ceasing to be a strategic fit for comScore. Excluding the Company's copy testing business which impacted revenue by 5% in the quarter, second quarter revenue measured on a non-GAAP pro forma basis would have increased 9% over the comparable period in 2011.

comScore also recorded a charge of $3.3 million for impairment of related TV copy testing intangible assets during the second quarter of 2012. GAAP loss before income taxes was ($6.4) million and GAAP net loss was ($6.6) million. This represents a GAAP net loss of ($0.20) per basic and diluted share.  Non-GAAP net income was $13.1 million, or $0.37 per diluted share, an increase of 144% from the second quarter of 2011.  Adjusted EBITDA was $9.6 million or 16% of revenue, compared to adjusted EBITDA of $11.1 million in the second quarter of 2011.  Reconciliations of the foregoing historical non-GAAP financial measures to the most closely applicable GAAP financial measures are included in the financial tables attached to this press release.

Dr. Magid Abraham, comScore's president and chief executive officer said, "We are disappointed that our revenue and adjusted EBITDA results were below expectations for the second quarter, largely due to the decline in our non-strategic copy testing business and a greater than expected effect of foreign currency fluctuations.

"However, we believe these factors mask the strength in new contract signings we are experiencing in our comprehensive portfolio of digital business analytics solutions. We are seeing accelerating adoption of our digital campaign measurement solutions, and we estimate that comScore has captured a strong share in the rapidly growing market for digital campaign ratings and performance measurement. In addition, our validated Campaign Essentials (vCE) service recently achieved accreditation from the Media Rating Council (MRC) for campaign validation including ad viewability measurement, a capability critical for delivering on an industry endorsed 'viewable impression' currency.  Digital Analytix (DAx) is showing traction with customers attracted to its on–the-fly real-time analytics, scalable, big data architecture, and unique capabilities like DAx Monetization to help publishers more effectively monetize display advertising on their sites. In the mobile space, the recently launched Mobile Metrix 2.0 has been well received and has driven an uptick in mobile analytics sales activity.  Our core Audience Analytics family, led by Media Metrix 360 is performing well, and our overall renewal rate continued to exceed 90% on a constant dollar basis, while we also added 47 net new customers during the second quarter.

"Although newer products such as vCE and DAx are gaining traction, these products have a more extended revenue recognition ramp compared to products in our base business. While we remain optimistic as to our long-term growth outlook excluding the copy testing business, we are adjusting our full year revenue outlook to reflect these revenue recognition dynamics and greater anticipated foreign exchange impact due to the fragile economy in Europe, as well as the effects of declines in traditional TV copy testing revenues. At the same time, a strengthening market position, and robust bookings activity underscore our confidence in our longer-term growth and profitability prospects."

Financial Outlook

comScore's expectations for the third quarter of 2012 are outlined in the table below:

Revenue

$60.5 million to $63.5 million



GAAP (loss) income before income taxes

($4.7) million to ($2.7) million



Adjusted EBITDA*

$8.0 million to $10.0 million



Estimated fully-diluted shares

35.8 million





comScore's expectations for full year 2012 are outlined in the table below:

Revenue 

$248.1 million to $255.1 million



GAAP income (loss) before income taxes

($12.1) million to ($8.1) million



Adjusted EBITDA*

$40.2 million to $44.2 million



Estimated fully-diluted shares

35.2 million


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

Given the above discussion regarding our copy-testing business, we are also providing non-GAAP pro forma revenue and pro forma adjusted EBITDA guidance reconciliations that exclude this business in the attachments to this press release.

Conference Call Information:

Management will provide commentary on the company's results in a conference call on Thursday, August 2 at 5:00 pm ET.

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



Call-in Number: 888-713-4209, Pass code 80995651


(International) 617-213-4863, Pass code 80995651



Replay Number: 888-286-8010, Pass code 27823252


(International) 617-801-6888, Pass code 27823252



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

About comScore 

comScore, Inc. (NASDAQ: SCOR) is a global leader in measuring the digital world and preferred source of digital business analytics. For more information, please visit http://www.comscore.com/companyinfo.

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 non-recurring items, the non-cash deferred tax provision, litigation and related settlement costs, and the purchase accounting impact on acquired deferred revenue.  comScore reports non-GAAP EPS (diluted), which uses non-GAAP net income in lieu of GAAP net income in calculating earnings per share. Non-GAAP pro forma revenue excludes the estimated effects of revenue generated from ARS products.  Adjusted pro forma EBITDA also excludes the estimated effects of operations related to ARS products.

In addition, comScore believes that adjusted EBITDA is a useful measure for investors to use to evaluate its operating performance.  Adjusted EBITDA comprises non-GAAP net income further adjusted to exclude the cash tax provision, depreciation, interest income (expense) net, and costs not associated with ongoing operations, such as acquisition related, litigation and related settlement costs.  A reconciliation of comScore's GAAP results to these non-GAAP measures is included in the financial tables accompanying this release.

The company believes that adjusted EBITDA is an important indicator of the company's operational strength and the performance of its business because it provides a link between profitability and operating cash flow.  Adjusted EBITDA is also widely used by investors and analysts as a supplemental measure to evaluate the overall operating performance of companies in comScore's industry.  comScore's management also uses adjusted EBITDA extensively as a measure of operating performance because it does not include the impact of items not directly resulting from its core operations.  Moreover, the company's management uses the measure for planning purposes, to allocate resources and to evaluate the effectiveness of the company's business strategies and management's performance.

The company believes that excluding certain costs from non-GAAP net income and EPS and from 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.  

comScore's management also uses free cash flow as a non-GAAP measure of the company's operating cash flow less cash expenditures for capital spending and acquisition-related costs as a key indicator of the company's operating cash flow performance.

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. Significant estimates and assumptions are inherent in the analysis and the measurement of certain elements of non-GAAP financial measures such as the impact of purchase accounting on acquired deferred revenue and the amortization of deferred contract costs associated with acquired deferred revenue.  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 adoption of new products and services by existing customers; expectations regarding continued growth of its customer base; expectations as to customer renewal rates; expectations regarding the customer reception, impact and financial benefits of, as well as the expected recognition of revenue from,  certain products, such as Digital Analytix and validated Campaign Essentials products; expectations as to the benefits of accreditation of certain products by industry standards bodies such as the Media Ratings Council; expectations regarding uncertainties in foreign currency exchange rates and macroeconomic conditions, particularly in Europe; expectations and forecasts of future financial performance, including related growth rates and components thereof; and assumptions related to growth for the third quarter and full year of 2012. These statements involve risks and uncertainties that could cause our actual results to differ materially, including, but not limited to: comScore's ability to generate strong revenue and margin growth in future periods; comScore's ability to manage its growth, including through acquisitions; comScore's ability to sell new or additional products and attract new customers, as well as longer sales cycles related to newer products such as validated Campaign Essentials and Digital Analytix; comScore's ability to convert long-term contracts to revenue in future periods; comScore's ability to sell additional subscription-based products to customers; comScore's ability to sell additional products and services to existing customers; limitations over comScore's control of certain variables in financial forecasts such as the effects of foreign currency exchange rates and macroeconomic conditions; 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 period ended December 31, 2011, Quarterly Report on Form 10-Q for the period ended March 31, 2012 and from time to time other filings 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.

comScore, Inc.

Condensed Consolidated Statements of Operations

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


























Three Months Ended


Six Months Ended


June 30,


June 30,


2012


2011


2012


2011


(unaudited)


(unaudited)









Revenues

$  60,291


$ 58,095


$  122,566


$  111,046

Cost of revenues (excludes amortization of intangible assets; shown below) (1)

20,371


19,302


40,772


36,440

Selling and marketing (1)

22,235


19,717


43,580


37,886

Research and development (1)

8,267


8,833


16,303


16,732

General and administrative (1)

9,725


13,977


18,831


24,295

Amortization of intangible assets 

2,302


2,434


4,622


4,428

Impairment of intangible assets

3,349


-


3,349


-

Total expenses from operations

66,249


64,263


127,457


119,781

Loss from operations

(5,958)


(6,168)


(4,891)


(8,735)

Interest and other (expense) income, net

(169)


(124)


(367)


(213)

(Loss) gain from foreign currency

(304)


102


(567)


252

Loss before income taxes

(6,431)


(6,190)


(5,825)


(8,696)

Income tax (provision) benefit

(156)


(2,039)


(1,233)


133

Net loss

$   (6,587)


$   (8,229)


$    (7,058)


$   (8,563)









Net loss available to common stockholders per common share:








      Basic

$    (0.20)


$     (0.26)


$     (0.21)


$    (0.27)

      Diluted

$    (0.20)


$     (0.26)


$     (0.21)


$    (0.27)









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








      Basic

33,189,994


31,832,105


32,991,299


31,744,988

      Diluted

33,189,994


31,832,105


32,991,299


31,744,988

















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








     Cost of revenues

$     653


$       605


$   1,204


$   1,068

     Selling and marketing 

$  3,001


$    2,066


$   5,184


$   4,019

     Research and development

$     485


$       627


$      890


$   1,058

     General and administrative

$  2,200


$    2,208


$   4,151


$   4,886

















comScore, Inc.

Condensed Consolidated Balance Sheets

(dollars in thousands)













June 30,


December 31, 



2012


2011


Assets

 (unaudited) 


*






Current assets:





Cash and cash equivalents

$      50,296


$         38,071


Accounts receivable, net of allowances of $976 and $903, respectively

57,003


64,429


Prepaid expenses and other current assets

18,302


10,379


Deferred tax assets

8,409


6,494

Total current assets

134,010


119,373

Property and equipment, net

27,002


28,272

Other non-current assets

561


347

Long-term deferred tax assets

6,010


16,613

Intangible assets, net

44,803


53,114

Goodwill

101,809


102,338

Total assets

$   314,195


$      320,057







Liabilities and stockholders' equity









Current Liabilities:





Accounts payable

$         9,805


$         10,300


Accrued expenses

17,806


25,891


Deferred revenues

73,331


68,726


Deferred rent

723


1,013


Deferred tax liability

-


155


Capital lease obligations

6,902


6,305

Total current liabilities

108,567


112,390

Deferred rent, long-term

8,108


7,634

Deferred revenue, long-term

674


1,709

Deferred tax liability, long-term

-


183

Capital lease obligations, long-term

5,443


6,676

Other long-term liabilities

927


898

Total liabilities

123,719


129,490






Stockholders' equity:





Common stock

35


34


Additional paid-in capital

266,617


258,967


Accumulated other comprehensive income 

(67)


617


Accumulated deficit

(76,109)


(69,051)

Total stockholders' equity

190,476


190,567

Total liabilities and stockholders' equity

$   314,195


$      320,057











* Information derived from the audited Consolidated Financial Statements









comScore, Inc.

Condensed Consolidated Statements of Cash Flows

(dollars in thousands)
















 Six Months Ended  




 June 30, 




2012


2011




 (unaudited) 







Operating Activities:





Net loss


$   (7,058)


$   (8,563)

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






Depreciation


6,922


6,391


Amortization of intangible assets 


4,622


4,428


Impairment of intangible assets


3,349


-


Provisions for bad debts


878


69


Stock-based compensation


11,429


11,031


Amortization of deferred rent


188


(482)


Deferred tax provision (benefit)


8,255


(1,484)


(Gain) Loss on asset disposal


(33)


8







   Changes in operating assets and liabilities:






Accounts receivable


6,507


1,417


Prepaid expenses and other current assets


(8,179)


(736)


Accounts payable, accrued expenses, and other liabilities


(6,335)


7,218


Deferred revenues


3,712


(125)


Deferred rent


-


520


Net cash provided by operating activities


24,257


19,692







Investing activities:






Purchase of property and equipment


(3,027)


(4,222)


Acquisitions, net of cash acquired


-


(834)


Net cash used in investing activities


(3,027)


(5,056)







Financing activities:






Proceeds from the exercise of common stock options


76


271


Repurchase of common stock


(6,030)


(6,081)


Principal payments on capital lease obligations


(3,289)


(2,653)


Debt issuance costs


-


(69)


Net cash used in financing activities


(9,243)


(8,532)







Effect of exchange rate changes on cash


238


105

Net increase in cash and cash equivalents


12,225


6,209

Cash and cash equivalents at beginning of period


38,071


33,736

Cash and cash equivalents at end of period


$  50,296


$  39,945







Reconciliation of Income (loss) before income taxes to non-GAAP Net Income and Adjusted EBITDA

 (dollars in thousands, except per share amounts)


















Three Months Ended


Six Months Ended


June 30,


June 30,


2012


2011


2012


2011


 (unaudited) 


 (unaudited) 









Income (loss) before income taxes

$      (6,431)


$      (6,190)


$      (5,825)


$      (8,696)

Deferred tax benefit (provision)

(7,322)


295


(8,255)


1,484

Current cash tax benefit (provision)

7,166


(2,334)


7,022


(1,351)

Net loss

(6,587)


(8,229)


(7,058)


(8,563)









Purchase accounting impact on acquired deferred revenue

-


300


-


1,600

Amortization of intangible assets

2,302


2,434


4,622


4,428

Impairment of intangible assets

3,349


-


3,349


-

Stock-based compensation  

6,339


5,506


11,429


11,031

Costs related to acquisitions, restructuring and other non-recurring items

357


426


357


563

Costs related to litigation

-


5,218


-


5,443

Deferred tax (benefit) provision

7,322


(295)


8,255


(1,484)

Non-GAAP net income

13,082


5,360


20,954


13,018









Current cash tax (benefit) provision

(7,166)


2,334


(7,022)


1,351

Depreciation

3,502


3,290


6,922


6,391

Interest Exp (income), net

164


125


337


230

Adjusted EBITDA

$     9,582


$    11,109


$     21,191


$     20,990

Adjusted EBITDA margin (%)

16%


19%


17%


19%









EPS (diluted)

$      (0.20)


$       (0.26)


$       (0.21)


$       (0.27)

Non-GAAP EPS (diluted)

$       0.37


$        0.16


$        0.60


$        0.40

















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
















GAAP EPS (diluted)

33,189,994


31,832,105


32,991,299


31,744,988

Non-GAAP EPS (diluted)

35,703,981


32,537,182


35,131,485


32,421,332

Reconciliation of Revenue and Adjusted EBITDA to non-GAAP Pro Forma Revenue and non-GAAP Pro Forma Adjusted EBITDA(1)

(dollars in thousands)










Three Months Ended


June 30,


2012


2011


(unaudited)










As Reported

Adjustment

to Exclude

 Copy Testing

Business (3)

Adjusted 


As Reported

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 









Revenue 

$    60,291

(2,306)

$   57,985


$    58,095

(4,649)

$   53,446

Adjusted EBITDA(2)

$      9,582

(345)

$     9,237


$    11,109

(1,061)

$  10,048

Adjusted EBITDA margin (%)

16%

15%

16%


19%

23%

19%










Six Months Ended


June 30,


2012


2011


(unaudited)










As Reported

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 


As Reported

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 









Revenue 

$  122,566

(4,740)

$ 117,826


$  111,046

(8,222)

$ 102,824

Adjusted EBITDA(2)

$    21,191

(571)

$   20,620


$     20,990

(1,338)

$   19,652

Adjusted EBITDA margin (%)

17%

12%

18%


19%

16%

19%









(1) Pro forma revenue and pro forma EBTIDA are adjusted to exclude the Company's Copy Testing business

(2) See reconciliation of Adjusted EBITDA

(3) Adjustments to exclude copy testing business are based on management's estimates of the revenues and results of operations of comScore's copy testing products 









Reconciliation of GAAP Operating Cash Flow to Free Cash Flow 

(dollars in thousands)










Three Months Ended


Six Months Ended


June 30,


June 30,


2012


2011


2012


2011


(unaudited)


(unaudited)









Net cash provided by operating activities

$  12,923


$  4,571


$  24,257


$  19,692

Purchase of property and equipment

(2,420)


(2,644)


(3,027)


(4,222)

Free cash flow

$  10,503


$  1,927


$  21,230


$  15,470









Second Quarter 2012 Supplemental Financial and Business Information

(dollars in millions)






2Q12

2Q11

Change

Subscription Revenue

$51.8

$49.5

4.6%

Project Revenue

$  8.5

$  8.6

-1.2%

Existing Customer Revenue

$53.7

$49.1

9.4%

New Customer Revenue

$  6.6

$  9.0

-26.7%

International Revenue

$17.8

$14.7

21.1%

Customer Count

2,069

1,860

11.2%





Reconciliation of GAAP revenue to non-GAAP revenue and reconciliation from Income (loss) before income taxes to Adjusted EBITDA (Guidance) 

(dollars in thousands)

Forecasted amounts for the three and twelve month periods ending September 30, 2012 and December 31, 2012 are based on the mid-points of the range of guidance provided herein

The three and twelve month periods ending September 30, 2011 and December 31, 2011 reflect reported results










Three Months Ended


Full Year


September 30,


December 31,


2012


2011


2012


2011


(unaudited)


(unaudited)









Revenue

$  62,000


$  58,759


$  251,600


$  232,392

Purchase accounting impact on acquired deferred revenue

-


-


-


1,600

Non-GAAP Revenue

$  62,000


$  58,759


$  251,600


$  233,992









Income (loss) before income taxes

(3,700)


$   (5,650)


$   (10,050)


$   (18,764)

Purchase accounting impact on acquired deferred revenue

-


-


-


1,600

Amortization of acquired intangibles

2,400


2,458


9,300


9,301

Impairment of intangible assets

-


-


3,349


-

Stock-based compensation

6,000


5,410


23,300


21,260

Costs related to acquisitions, restructuring and other non-recurring items

400


1,771


1,200


3,405

Costs related to litigation

-


3,282


-


11,367

Non-cash settlement of litigation

-


-


-


5,175

Gain on sale of investments

-


(211)


-


(211)

Depreciation

3,700


3,417


14,400


13,352

Interest expense, net

200


201


701


611

Adjusted EBITDA

$     9,000


$  10,678


$     42,200


$     47,096

Adjusted EBITDA margin (%)

15%


18%


17%


20%

















Estimated Q3 2012 and full year 2012 non-GAAP (Diluted) share count is 35.8M and 35.2M, respectively.

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

(dollars in thousands)










Three Months Ended


September 30,


2012


2011


(unaudited)










As Forecasted

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 


As Reported

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 









Non-GAAP Revenue

$   62,000

(2,200)

$ 59,800


$  58,759

(3,849)

$ 54,910

Adjusted EBITDA(2)

$     9,000

(200)

$    8,800


$  10,678

(860)

$   9,818

Adjusted EBITDA margin (%)

15%

9%

15%


18%

22%

18%










Twelve Months Ended


December 31,


2012


2011


(unaudited)










As Forecasted

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 


As Reported

Adjustment

to Exclude

Copy Testing

Business (3)

Adjusted 









Non-GAAP Revenue

$ 251,600

(9,140)

$242,460


$233,992

(15,689)

$218,303

Adjusted EBITDA(2)

$   42,200

(971)

$  41,229


$  47,096

(3,272)

$  43,824

Adjusted EBITDA margin (%)

17%

11%

17%


20%

21%

20%

































(1) Pro forma revenue and pro forma EBITDA are adjusted to exclude the Company's copy testing business

(2) See reconciliation of Adjusted EBITDA

(3) Adjustments to exclude copy testing business are based on management's estimates of the revenues and results of operations of comScore's copy testing products 









SOURCE: comScore, Inc.

SOURCE comScore, Inc.

WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?

icon3
440k+
Newsrooms &
Influencers
icon1
9k+
Digital Media
Outlets
icon2
270k+
Journalists
Opted In
GET STARTED

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

  • For Marketers
  • For Public Relations
  • For IR & Compliance
  • For Agency
  • All Products

About

  • About PR Newswire
  • About Cision
  • Become a Publishing Partner
  • Become a Channel Partner
  • 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
  • ProfNet
  • 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 © 2025 Cision US Inc.