Attached files

file filename
8-K/A - FORM 8-K/A - COSTAR GROUP, INC.d730969d8ka.htm
EX-99.2 - EX-99.2 - COSTAR GROUP, INC.d730969dex992.htm
EX-99.1 - EX-99.1 - COSTAR GROUP, INC.d730969dex991.htm
EX-23.1 - EX-23.1 - COSTAR GROUP, INC.d730969dex231.htm

Exhibit 99.3

Unaudited pro forma condensed combined financial

data of the Company and Apartments.com

The following unaudited pro forma condensed combined financial statements are based upon the historical consolidated financial data of CoStar Group, Inc. (“the Company”) and Apartments.com, a division of Classified Ventures, LLC, after giving effect to the acquisition of Apartments.com by the Company completed on April 1, 2014 and the related financing, and after applying the assumptions, reclassifications and adjustments described in the accompanying notes.

The unaudited pro forma condensed combined statements of income combine the historical consolidated statements of income of the Company and Apartments.com, giving effect to the acquisition, as if it had occurred on January 1, 2013. The unaudited pro forma condensed combined balance sheet combines the historical consolidated balance sheets of the Company and Apartments.com, giving effect to the acquisition as if it had occurred on March 31, 2014. The historical consolidated financial data has been adjusted in the unaudited pro forma condensed financial data to give effect to pro forma events that are (1) directly attributable to the acquisition, (2) factually supportable, and (3) with respect to the statement of income, expected to have a continuing impact on the combined results. The unaudited pro forma condensed combined financial data should be read in conjunction with the accompanying notes to the unaudited pro forma condensed combined financial data. In addition, the unaudited pro forma condensed combined financial data was based on and should be read in conjunction with the:

 

    separate historical financial statements of the Company for the year ended December 31, 2013 and as of and for the quarterly period ended March 31, 2014 and the related notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2013 and the Company’s Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2014, respectively, and

 

    separate historical financial statements of Apartments.com for the year ended December 31, 2013 and as of and for the quarterly period ended March 31, 2014 and the related notes included in this Report on Form 8-K/A.

Certain items have been reclassified from Apartments.com’s historical financial statement information to align the presentation of those financials with the Company’s financial statement presentation. The unaudited pro forma condensed combined financial data has been presented for informational purposes only. The pro forma information is not necessarily indicative of what the combined company’s financial position or results of operations actually would have been had the acquisition been completed as of the dates indicated. In addition, the unaudited pro forma condensed combined financial data does not purport to project the future financial position or operating results of the combined company.

The unaudited pro forma condensed combined financial data has been prepared using the acquisition method of accounting under existing U.S. generally accepted accounting principles, or GAAP standards, which are subject to change and interpretation. The acquisition accounting is dependent upon certain valuations and other studies that have yet to progress to a stage where there is sufficient information for a definitive measurement. Accordingly, the pro forma adjustments are preliminary and have been made solely for the purpose of providing unaudited pro forma condensed combined financial data. Differences between these preliminary estimates and the final acquisition accounting will occur and these differences could have a material impact on the accompanying unaudited pro forma condensed combined financial data and the combined company’s future results of operations and financial position.

The unaudited pro forma condensed combined financial data does not reflect any cost savings, operating synergies or revenue enhancements that the combined company may achieve as a result of the acquisition or the costs to integrate the operations of the Company and Apartments.com or the costs necessary to achieve these cost savings, operating synergies and revenue enhancements.


Unaudited Pro Forma Condensed Combined Balance Sheet

As of March 31, 2014

(in thousands)

 

     Historical
CoStar Group,
Inc.
    Historical
Apartments.com
     Pro Forma
Adjustments
    Pro Forma
Combined
 
ASSETS          

Current assets:

         

Cash and cash equivalents

   $ 223,443      $ —         $ (196,970 ) (6a)    $ 26,473   

Short-term investments

     —          1,464         (1,464 ) (5i)      —     

Accounts receivable, less allowance for doubtful accounts

     32,286        10,891         —          43,177   

Deferred and other income taxes, net

     37,362        —           —          37,362   

Prepaid expenses and other current assets

     8,113        1,739         (575 ) (5i)      9,277   

Debt issuance costs, net

     2,547        —           823  (6f)      3,370   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current assets

     303,751        14,094         (198,186     119,659   

Long-term investments

     22,168        183         —          22,351   

Property and equipment, net

     57,338        1,583         (428 ) (5i)      58,493   

Goodwill

     718,824        3,440         438,194  (6b)      1,160,458   

Intangibles and other assets, net

     137,168        —           136,000  (6c)      273,168   

Deposits and other assets

     1,818        —           —          1,818   

Debt issuance costs, net

     3,729        —           8,701  (6f)      12,430   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total assets

   $ 1,244,796      $ 19,300       $ 384,281      $ 1,648,377   
  

 

 

   

 

 

    

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY          

Current liabilities:

         

Current portion of long-term debt

   $ 26,250      $ —         $ (6,250 ) (6f)    $ 20,000   

Accounts payable

     3,943        1,957         —          5,900   

Accrued wages and commissions

     12,426        2,059         (1,662 ) (5i)      12,823   

Accrued expenses

     26,208        4,670         (445 ) (6f)   
          (3,101 ) (5i)      27,332   

Deferred gain on sale of building

     2,523        —           —          2,523   

Deferred revenue

     35,926        611         (611 ) (5i)      35,926   

Current portion of deferred incentive plan

     —          5,264         (5,264 ) (5i)      —     
  

 

 

   

 

 

    

 

 

   

 

 

 

Total current liabilities

     107,276        14,561         (17,333     104,504   

Long-term debt, less current portion

     122,500        —           407,500  (6f)      530,000   

Deferred gain on the sale of building

     25,655        —           —          25,655   

Deferred rent

     23,353        —           —          23,353   

Deferred income taxes, net

     31,390        —           —          31,390   

Income taxes payable

     4,829        —           —          4,829   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities

     315,003        14,561         390,167        719,731   

Commitments and contingencies

          —          —     

Stockholders’ equity:

         

Preferred stock

     —          —           —          —     

Common stock

     288        —           —          288   

Additional paid in capital

     855,535        —           —          855,535   

Accumulated other comprehensive loss

     (5,093     —           —          (5,093

Retained earnings

     79,063        4,739         (5,886 ) (6h)      77,916   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total stockholders’ equity

     929,793        4,739         (5,886     928,646   
  

 

 

   

 

 

    

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 1,244,796      $ 19,300       $ 384,281      $ 1,648,377   
  

 

 

   

 

 

    

 

 

   

 

 

 


Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2013

(in thousands, except per share amounts)

 

     Historical
CoStar Group,
Inc.
    Historical
Apartments.com
     Reclassifications
to recast
historical
Apartments.com
in CoStar’s
presentation
    Recast Historical
Apartments.com
     Pro Forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 440,943      $ 85,867       $ —        $ 85,867       $ —        $ 526,810   

Cost of revenues

     129,185           6,742        6,742         17,429  (6c)      153,356   
  

 

 

      

 

 

   

 

 

    

 

 

   

 

 

 

Gross margin

     311,758           (6,742     79,125         (17,429     373,454   

Operating expenses:

              

Selling and marketing

     98,708        29,215         5,955        35,170         —          133,878   

Software development

     46,757        18,497         (6,446     12,051         —          58,808   

General and administrative

     96,956        8,201         (96     8,105         (1,348 ) (6d)      103,713   

Purchase amortization

     15,183           —          —           12,799  (6c)      27,982   

Other Apartments.com operating expenses

       6,155         (6,155     —           —          —     
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     257,604        62,068         (6,742     55,326         11,451        324,381   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Income (loss) from operations

     54,154        23,799         —          23,799         (28,880     49,073   

Interest and other income

     326        399         —          399         (399 ) (6e)      326   

Interest and other expense

     (6,943     —           —          —           (8,933 ) (6f)      (15,876
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Income (loss) before income taxes

     47,537        24,198         —          24,198         (38,212     33,523   

Income tax expense (benefit), net

     17,803        —           —          —           (5,325 ) (6g)      12,478   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

   $ 29,734      $ 24,198       $ —        $ 24,198       $ (32,887   $ 21,045   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income per share — basic

   $ 1.07                $ 0.76   
  

 

 

             

 

 

 

Net income per share — diluted

   $ 1.05                $ 0.75   
  

 

 

             

 

 

 

Weighted average outstanding shares — basic

     27,670                  27,670   
  

 

 

             

 

 

 

Weighted average outstanding shares — diluted

     28,212                  28,212   
  

 

 

             

 

 

 


Unaudited Pro Forma Condensed Combined Statement of Operations

For the Three Months Ended March 31, 2014

(in thousands, except per share amounts)

 

     Historical
CoStar Group,
Inc.
    Historical
Apartments.com
     Reclassifications
to recast
historical
Apartments.com
in CoStar’s
presentation
    Recast Historical
Apartments.com
     Pro Forma
Adjustments
    Pro Forma
Combined
 

Revenues

   $ 119,076      $ 22,402       $ —        $ 22,402       $ —        $ 141,478   

Cost of revenues

     33,643           1,734        1,734         4,357  (6c)      39,734   
  

 

 

      

 

 

   

 

 

    

 

 

   

 

 

 

Gross margin

     85,433           (1,734     20,668         (4,357     101,744   

Operating expenses:

              

Selling and marketing

     27,745        7,577         2,659        10,236         —          37,981   

Software development

     12,351        4,833         (983     3,850         —          16,201   

General and administrative

     24,897        5,383         436        5,819         (3,464 ) (6d)      27,252   

Purchase amortization

     3,299             —           2,810  (6c)      6,109   

Other Apartments.com operating expenses

       3,846         (3,846     —           —          —     
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 
     68,292        21,639         (1,734     19,905         (654     87,543   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Income (loss) from operations

     17,141        763         —          763         (3,703     14,201   

Interest and other income

     137        4         —          4         (4 ) (6e)      137   

Interest and other expense

     (1,615     —           —          —           (2,273 ) (6f)      (3,888
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Income (loss) before income taxes

     15,663        767         —          767         (5,980     10,450   

Income tax expense (benefit), net

     5,923        —           —          —           (1,981 ) (6g)      3,942   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income (loss)

   $ 9,740      $ 767       $ —        $ 767       $ (3,999   $ 6,508   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

   

 

 

 

Net income per share — basic

   $ 0.34                $ 0.23   
  

 

 

             

 

 

 

Net income per share — diluted

   $ 0.34                $ 0.23   
  

 

 

             

 

 

 

Weighted average outstanding shares — basic

     28,273                  28,273   
  

 

 

             

 

 

 

Weighted average outstanding shares — diluted

     28,840                  28,840   
  

 

 

             

 

 

 


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

1. Description of Transaction

On April 1, 2014, the Company purchased from Classified Ventures, LLC (“CV”) certain assets and assumed certain liabilities, in each case, related to the Apartments.com business for $587.1 million in cash, subject to a customary working capital adjustment. The acquisition of the Apartments.com business is a business combination and will be accounted for as such.

 

2. Basis of Presentation

The unaudited pro forma condensed combined financial statements were prepared using the acquisition method of accounting, under existing U.S. GAAP standards, which are subject to change and interpretation, and were based on the historical financial statements of the Company and Apartments.com.

These standards require, among other things, that assets acquired and liabilities assumed be recognized at their fair value as of the acquisition. These standards also require that consideration transferred be measured at the closing date of the acquisition at the then-current market price.

The accounting standards define the term “fair value” and set forth the valuation requirements for any asset or liability measured at fair value, and specify a hierarchy of valuation techniques based on the inputs used to develop the fair value measures. Fair value is defined as “the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date.” This is an exit price concept for the valuation of the asset or liability. In addition, market participants are assumed to be buyers and sellers in the principal (or most advantageous) market for the asset or liability. Fair value measurements for an asset assume the highest and best use by these market participants. As a result, CoStar may be required to record assets which are not intended to be used or sold and/or to value assets at fair value measures that do not reflect CoStar’s intended use of those assets. Many of these fair value measurements can be highly subjective and it is also possible that other professionals, applying reasonable judgment to the same facts and circumstances, could develop and support a range of alternative estimated amounts.

Under the acquisition method of accounting, the assets acquired and liabilities assumed will be recorded as of the completion of the acquisition, primarily at their respective fair values and added to those of the Company. Financial statements and reported results of operations of the Company issued after completion of the purchase will reflect these values, but will not be retroactively restated to reflect the historical financial position or results of operations of Apartments.com.

Acquisition-related transaction costs (i.e. advisory, legal, valuation, other professional fees) and certain acquisition-related restructuring charges impacting Apartments.com are not included as a component of consideration transferred but are accounted for as expenses in the periods in which the costs are incurred. Total advisory, legal, regulatory and valuation costs expected to be incurred by the Company are estimated to be approximately $1.1 million and are reflected in these unaudited pro forma condensed combined financial statements as a reduction to cash and retained earnings.

 

3. Accounting Policies

The Company will review Apartments.com’s accounting policies. As a result of that review, the Company may identify additional differences between the accounting policies of the two companies that, when conformed, could have a material impact on the combined financial statements. At this time, the Company is not aware of any differences that would have a material impact on the combined financial statements. Based on our preliminary analysis, the unaudited pro forma condensed combined financial statements do not assume any differences in accounting policies.


4. Consideration Transferred

The consideration for the acquisition was $587.1 million of cash. This amount remains subject to a working capital adjustment and may not represent the final purchase price.

 

5. Estimate of Assets Acquired and Liabilities Assumed

The following is a preliminary estimate of the assets acquired and the liabilities assumed by the Company in the acquisition, reconciled to the consideration transferred (in thousands):

 

Book value of Apartments.com net assets:

   $ 4,739   

Adjusted for excluded assets and liabilities:

  

Short-term investments

     (1,464 ) (i) 

Prepaid expense and other current assets

     (575 ) (i) 

Property and equipment, net

     (428 ) (i) 

Accrued wages and commissions

     1,662  (i) 

Accrued expenses

     3,101  (i) 

Deferred revenue

     611  (i) 

Current portion of deferred long-term incentive plan

     5,264  (i) 

Elimination of existing goodwill

     (3,440
  

 

 

 

Adjusted book value of net assets acquired

     9,470   

Adjustments to:

  

Identifiable intangible assets

     136,000  (ii) 

Goodwill

     441,634  (iii) 
  

 

 

 

Total estimated consideration

   $ 587,104   
  

 

 

 

 

(i) Certain assets and liabilities including but not limited to deferred revenue and related capitalized costs, employee expenses, and internal use software costs have, in accordance with the asset purchase agreement, been excluded from the transaction and not acquired.

 

(ii) Identifiable intangible assets are required to be measured at fair value. These acquired assets could include assets that are not intended to be used or sold or that are intended to be used in a manner other than their highest and best use. For purposes of these unaudited pro forma condensed combined financial statements, it is assumed that all assets will be used and that all assets will be used in a manner that represents the highest and best use of those assets, but it is not assumed that any market participant synergies will be achieved. The consideration of synergies has been excluded because they are not considered to be factually supportable, which is a required condition for these pro forma adjustments.

The fair value of identifiable intangible assets is determined primarily using the “income method,” which starts with a forecast of all expected future net cash flows. There were significant limitations regarding what CoStar could learn about the specifics of the Apartments.com intangible assets prior to the consummation of the transaction and any such process will take time to complete.

At this time, the Company does not have sufficient information as to the amount, timing and risk of cash flows of these intangible assets. Some of the more significant assumptions inherent in the development of intangible asset values, from the perspective of a market participant include: the amount and timing of projected future cash flows (including revenue, cost of sales, research and development costs, sales and marketing expenses, and working capital/contributory asset charges); the discount rate selected to measure the risks inherent in the future cash flows; and the assessment of the asset’s life cycle and the competitive trends impacting the asset, as well as


other factors. However, for purposes of these unaudited pro forma condensed combined financial statements, the fair value of the identifiable intangible assets and their weighted-average useful lives have been estimated as follows (dollars in thousands):

 

     Estimated Fair
Value
    

Estimated
Useful Life

  

Amortization Method

Customer relationships

     69,000       10 years    200% declining balance

Database technology

     22,000       2 years    Straight-line

Trade names

     45,000       7 years    Straight-line
  

 

 

       

Total

   $ 136,000         
  

 

 

       

These preliminary estimates of fair value, useful life, and amortization method will likely be different from the final acquisition accounting, and the difference could have a material impact on the accompanying unaudited pro forma condensed combined financial statements. As the Company reviews the specifics of the Apartments.com intangible assets, additional insight will be gained that could impact (a) the estimated total value assigned to intangible assets, (b) the estimated allocation of value between assets and/or (c) the estimated useful life and/or amortization method of each category of intangible assets. The estimated intangible asset values, their useful lives and amortization methods could be impacted by a variety of factors that may yet become known to us as the acquisition accounting has not yet been finalized. These factors include but are not limited to the regulatory, legislative, legal, technological and competitive environments. Increased knowledge about these and/or other elements could result in a change to the estimated fair value of the Apartments.com intangible assets and/or to the estimated useful lives from what the Company has assumed in these unaudited pro forma condensed combined financial statements. The combined effect of any such changes could then also result in a significant increase or decrease to our estimate of associated amortization expense.

 

(iii) Goodwill is calculated as the difference between the acquisition date fair value of the consideration expected to be transferred and the values assigned to the assets acquired and liabilities assumed. Goodwill is not amortized.

Other than the preliminary estimated adjustments identified above, the accompanying unaudited pro forma condensed combined financial statements assume that the book values of the assets acquired and liabilities assumed by CoStar in the acquisition are representative of their fair value. This preliminary estimate of the fair value of assets acquired and liabilities assumed may be different from the final acquisition accounting and the difference could have a material impact on the accompanying unaudited pro forma condensed combined financial statements.

 

6. Pro Forma Adjustments

This note should be read in conjunction with Note 1. Description of Transaction; Note 2. Basis of Presentation; Note 4. Consideration Transferred; and Note 5. Estimate of Assets Acquired and Liabilities Assumed. Adjustments included in the column under the heading “Pro Forma Adjustments” represent the following:

 

  (a) To adjust cash for the anticipated sources and uses related to the purchase, as follows (dollars in thousands):

 

Sources:

  

Proceeds from issuance of debt instruments

   $ 550,000   
  

 

 

 
     550,000   
  

 

 

 

Uses:

  

Cash portion of acquisition consideration

     (587,104

Retire existing CoStar debt

     (148,750

Acquisition related transation costs

     (986

Fees related to debt issuance

     (10,130
  

 

 

 
     (746,970
  

 

 

 
   $ (196,970
  

 

 

 


  (b) To adjust goodwill to an estimate of acquisition-date goodwill, as follows (dollars in thousands):

 

Eliminate Apartments.com historical goodwill

   $ (3,440

Estimated transaction goodwill

     441,634   
  

 

 

 

Total

   $ 438,194   
  

 

 

 

 

  (c) The pro forma adjustment to “Intangibles and other assets, net” of $136.0 million represents the Company’s estimate of the fair value of the intangible assets acquired.

To adjust related amortization expense for the periods presented, as follows (dollars in thousands):

 

     For the year
ended
December 31,
2013
     For the three
months ended
March 31, 2014
 

Cost of revenues

   $ 17,429       $ 4,357   

Operating expenses

     12,799         2,810   
  

 

 

    

 

 

 

Total

   $ 30,228       $ 7,167   
  

 

 

    

 

 

 

 

  (d) For the year-ended December 31, 2013, to adjust Apartments.com’s historical results to eliminate $1.3 million of direct incremental costs specific to the acquisition.

For the three months ended March 31, 2014, to adjust Apartments.com’s and the Company’s historical results to eliminate $2.4 million and $1.1 million of direct incremental costs specific to the acquisition, respectively.

 

  (e) For the year-ended December 31, 2013 and for the three months ended March 31, 2014, to adjust Apartments.com’s historical results to eliminate $399,000 and $4,000 of gain on investments, respectively. The investments which produced those gains were part of a deferred compensation plan and were not purchased in the acquisition.

 

  (f) On April 1, 2014, CoStar entered into a Credit Agreement (the “2014 Credit Agreement”) by and among CoStar, as Borrower, CoStar Realty Information, Inc., as Co-Borrower, the Lenders from time to time party thereto and JPMorgan Chase Bank, N.A. as Administrative Agent. The 2014 Credit Agreement provided for a $400.0 million term loan facility and a $225.0 million revolving credit facility, each with a term of five years. The proceeds of the term loan facility and the initial borrowing under the revolving credit facility of $150.0 million were used to refinance the 2012


  Credit Agreement, including related fees and expenses, and pay a portion of the consideration and transaction costs related to the acquisition. The undrawn proceeds of the revolving credit facility will be available for working capital and other general corporate purposes of CoStar and its subsidiaries.

Effective April 1, 2014, CoStar terminated the 2012 Credit Agreement and repaid all amounts outstanding thereunder.

The term loan facility will amortize in quarterly installments resulting in an annual amortization of 5% during each of the first, second and third years, 10% during the fourth year and 15% during the fifth year, with the remainder payable at final maturity. CoStar has the option to prepay all or any portion of the term loan at any time without penalty other than LIBOR breakage costs.

The Credit Facility carries an initial interest rate equal to LIBOR plus 2.00%. This rate is subject to adjustment in future periods based on CoStar’s first lien secured leverage ratio (as defined in the credit agreement) and could increase to LIBOR plus 2.25% or decrease to as low as LIBOR plus 1.25%. For purposes of the pro forma financial statements CoStar has assumed a rate of LIBOR plus 2.00% for the life of the credit facility and a 1 month LIBOR rate of 0.25%. The resulting effective interest rate on the credit facility, including periodic administrative fees, commitment fees on the unused portion of the revolving line of credit and the amortization of deferred debt issuance costs, is approximately 3.00%. A change in the interest rate of 25 basis points would result in a change in interest expense of approximately $1.3 million and $330,000 for the year ended December 31, 2013 and the quarter ended March 31, 2014, respectively.

Estimated origination and issuance costs of $10.0 million, in addition to $5.8 million of unamortized debt issuance cost already on the balance sheet, will be amortized to interest expense over the 5 year term of the 2014 Credit Agreement. Amortization of debt issuance costs is estimated to be $3.4 million for the year ended December 31, 2013 and $831,000 for the quarter ended March 31, 2014. Estimated financing fees of $161,000 will be expensed on origination and are included as an adjustment to retained earnings on the pro forma balance sheet.

The pro forma adjustments to interest and other expense for the periods presented are as follows (dollars in thousands):

 

     For the year
ended
December 31,
2013
 

Eliminate CoStar Group, Inc. interest expense to reflect change in borrowing

   $ 6,943   

Estimated interest expense on acquisition financing

     (15,876
  

 

 

 
   $ (8,933
  

 

 

 
     For the three
months ended
March 31, 2014
 

Eliminate CoStar Group, Inc. interest expense to reflect change in borrowing

   $ 1,615   

Estimated interest expense on acquisition financing

     (3,888
  

 

 

 
   $ (2,273
  

 

 

 


The pro forma adjustments to debt issuance costs and long-term debt are as follows (dollars in thousands):

 

Debt issuance costs

   Short-term     Long-term  

Reclass short-term to long-term

   $ (2,547   $ 2,547   

Estimated debt issuance costs on credit facility

     —          9,969   

Long-term portion of new debt issuance costs included at 3/31/14

       (445

Reclass short-term portion

     3,370        (3,370
  

 

 

   

 

 

 
   $ 823      $ 8,701   
  

 

 

   

 

 

 

Long-term debt

   Short-term     Long-term  

Reclass short-term to long-term

   $ (26,250   $ 26,250   

Repay existing term loan

     —          (148,750

Estimated new borrowing

     —          550,000   

Reclass short-term portion

     20,000        (20,000
  

 

 

   

 

 

 
   $ (6,250   $ 407,500   
  

 

 

   

 

 

 

 

  (g) The pro forma adjustment to income tax expense represents the estimated income tax impact of the pro forma adjustments at a tax rate of 38% and the application of a 38% tax rate to Apartments.com’s historical results.

 

  (h) To eliminate Apartments.com’s equity and to make pro forma adjustments to retained earnings for estimated debt issuance costs and deal fees, as follows (dollars in thousands):

 

     Retained
earnings
 

Eliminate Apartments.com stockholders’ equity

   $ (4,739

Estimated deal costs

     (986

Expenses incurred for debt refinance

     (161
  

 

 

 
   $ (5,886