-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, N5uNOKI6dHEHf6PMwJw82M11TYvmn/maIB4joSQ8f1ltJV+VCrcWwRv+OuwDjzHA IqUp/HCC7w1qwHd7xoyocw== 0001104659-09-028730.txt : 20090504 0001104659-09-028730.hdr.sgml : 20090504 20090504064605 ACCESSION NUMBER: 0001104659-09-028730 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20090504 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090504 DATE AS OF CHANGE: 20090504 FILER: COMPANY DATA: COMPANY CONFORMED NAME: COMTECH TELECOMMUNICATIONS CORP /DE/ CENTRAL INDEX KEY: 0000023197 STANDARD INDUSTRIAL CLASSIFICATION: RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT [3663] IRS NUMBER: 112139466 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 000-07928 FILM NUMBER: 09791491 BUSINESS ADDRESS: STREET 1: 68 SOUTH SERVICE ROAD STREET 2: SUITE 230 CITY: MELVILLE STATE: NY ZIP: 11747 BUSINESS PHONE: 6319627000 MAIL ADDRESS: STREET 1: 68 SOUTH SERVICE ROAD STREET 2: SUITE 230 CITY: MELVILLE STATE: NY ZIP: 11747 FORMER COMPANY: FORMER CONFORMED NAME: COMTECH INC DATE OF NAME CHANGE: 19870503 FORMER COMPANY: FORMER CONFORMED NAME: COMTECH TELECOMMUNICATIONS CORP DATE OF NAME CHANGE: 19831215 FORMER COMPANY: FORMER CONFORMED NAME: COMTECH LABORATORIES INC DATE OF NAME CHANGE: 19780425 8-K 1 a09-12425_48k.htm 8-K

 

 

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION

WASHINGTON, D.C. 20549

 


 

FORM 8-K

 


 

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934

 

May 4, 2009

 

0-7928

Date of Report
(Date of earliest event reported)

 

Commission File Number

 

GRAPHIC

(Exact name of registrant as specified in its charter)

 

Delaware

 

11-2139466

(State or other jurisdiction of
incorporation or organization)

 

(I.R.S. Employer Identification Number)

 

68 South Service Road, Suite 230
Melville, New York 11747

(Address of Principal Executive Offices) (Zip Code)

 

(631) 962-7000

(Registrant’s telephone number, including area code)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 8.01                                             Other Events.

 

As previously disclosed, on August 1, 2008, pursuant to an Agreement and Plan of Merger, dated as of May 10, 2008 (the “Merger Agreement”), with Radyne Corporation, a Delaware corporation (“Radyne”), Comtech TA Corp., a Delaware corporation (“Comtech TA”) and a wholly owned subsidiary of Comtech Telecommunications Corp., a Delaware corporation (“Comtech”), completed the tender offer for outstanding shares of Radyne and consummated the merger of Comtech TA with and into Radyne.

 

Unaudited pro forma condensed combined financial statements of Comtech as of and for the fiscal year ended July 31, 2008 are filed herewith as Exhibit 99.2.

 

Item 9.01                                             Financial Statements and Exhibits.

 

(b) Pro Forma Financial Information

 

The following pro forma condensed combined financial statements of Comtech are filed herewith as Exhibit 99.2:

 

·                  Unaudited pro forma condensed combined balance sheet of Comtech as of July 31, 2008; and

 

·                  Unaudited pro forma condensed combined statement of operations of Comtech for the fiscal year ended July 31, 2008.

 

(d) Exhibits.

 

Exhibit

 

Description

99.2

 

Unaudited pro forma condensed combined financial statements of Comtech as of and for the fiscal year ended July 31, 2008.

 

2



 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, Comtech Telecommunications Corp. has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

Dated:    May 4, 2009

 

 

 

COMTECH TELECOMMUNICATIONS CORP.

 

 

 

 

 

By:

/s/ Michael D. Porcelain

 

 

Name: Michael D. Porcelain

 

 

Title: Senior Vice President and Chief Financial Officer

 

3


EX-99.2 2 a09-12425_4ex99d2.htm EX-99.2

Exhibit 99.2

 

COMTECH TELECOMMUNICATIONS CORP.

AND SUBSIDIARIES

Unaudited Pro Forma Condensed Combined Financial Statements

 

Introduction

 

On August 1, 2008, pursuant to an Agreement and Plan of Merger, dated as of May 10, 2008 (the “Merger Agreement”), with Radyne Corporation, a Delaware corporation (“Radyne”), Comtech TA Corp., a Delaware corporation (“Comtech TA”) and a wholly owned subsidiary of Comtech Telecommunications Corp., a Delaware corporation (“Comtech”), completed the tender offer for outstanding shares of Radyne and consummated the merger of Comtech TA with and into Radyne.

 

The unaudited pro forma condensed combined balance sheet as of July 31, 2008, and the unaudited pro forma condensed combined statement of operations for the fiscal year ended July 31, 2008, presented herein, are based on the historical financial statements of Comtech and Radyne after giving effect to Comtech’s acquisition of Radyne and the assumptions, reclassifications and adjustments described in the accompanying notes to these unaudited pro forma condensed combined financial statements.

 

The unaudited pro forma condensed combined financial statements do not include any assumptions regarding cost savings synergies, and are not intended to represent or be indicative of Comtech’s consolidated results of operations or financial position that would have been reported had the acquisition of Radyne been completed as of the dates presented, and should not be taken as a representation of Comtech’s future consolidated results of operations or financial position.  No pro forma adjustment was made for the following items, which were each not considered material for the respective periods presented:

 

·                  Intercompany sales between Comtech and Radyne; and

 

·                  Conforming certain of Radyne’s accounting policies to Comtech’s accounting policies.

 

The unaudited pro forma condensed combined financial statements and related accompanying notes should be read in conjunction with the separate historical financial statements of Comtech and Radyne to the extent such information is filed with the Securities and Exchange Commission (the “SEC”).

 

Forward-Looking Statements

 

Certain information in this exhibit may contain forward-looking statements, including but not limited to, information relating to the Comtech’s future performance and financial condition, plans and objectives of Comtech’s management and Comtech’s assumptions regarding such future performance, financial condition, plans and objectives that involve certain significant known and unknown risks and uncertainties and other factors not under Comtech’s control which may cause actual results, future performance and financial condition, and achievement of plans and objectives of the Company’s management to be materially different from the results, performance or other expectations implied by these forward-looking statements. These factors include the timing of receipt of, and the Company’s performance on, new orders that can cause significant fluctuations in net sales and operating results, the timing and funding of government contracts, adjustments to gross profits on long-term contracts, risks associated with international sales, rapid technological change, evolving industry standards, frequent new product announcements and enhancements, changing customer demands, changes in prevailing economic and political conditions, risks associated with the results of ongoing investigations into the Company’s compliance with export regulations, risks associated with the Radyne acquisition, risks associated with the Department of Defense subpoenas, and other factors described in Comtech’s filings with the Securities and Exchange Commission.

 

1



 

COMTECH TELECOMMUNICATIONS CORP.

AND SUBSIDIARIES

Unaudited Pro Forma Condensed Combined Balance Sheet

 

 

 

Comtech

 

Radyne

 

Pro Forma
Adjustments

 

 

 

Pro Forma

 

 

 

July 31, 2008

 

June 30, 2008

 

(See Note 3)

 

 

 

Combined

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

410,067,000

 

24,542,000

 

(235,749,000

)

(A)

 

$

198,860,000

 

Accounts receivable, net

 

70,040,000

 

26,070,000

 

 

 

 

96,110,000

 

Inventories, net

 

85,966,000

 

27,330,000

 

1,520,000

 

(B)

 

114,816,000

 

Deferred costs

 

 

865,000

 

 

 

 

865,000

 

Prepaid expenses and other current assets

 

5,891,000

 

1,111,000

 

2,974,000

 

(C)(G)

 

9,976,000

 

Income tax receivable

 

 

1,470,000

 

(1,470,000

)

(C)

 

 

Deferred tax asset — current

 

10,026,000

 

4,334,000

 

 

 

 

14,360,000

 

Total current assets

 

581,990,000

 

85,722,000

 

(232,725,000

)

 

 

434,987,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Property, plant and equipment, net

 

34,269,000

 

3,665,000

 

 

 

 

37,934,000

 

Goodwill

 

24,363,000

 

45,620,000

 

76,200,000

 

(E)

 

146,183,000

 

Intangibles with definite lives, net

 

7,505,000

 

7,876,000

 

47,324,000

 

(F)

 

62,705,000

 

Deferred financing costs, net

 

1,357,000

 

 

 

 

 

1,357,000

 

Deferred tax asset — non-current

 

 

193,000

 

(193,000

)

(D)

 

 

Other assets, net

 

3,636,000

 

236,000

 

 

 

 

3,872,000

 

Total assets

 

$

653,120,000

 

143,312,000

 

(109,394,000

)

 

 

$

687,038,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

 

 

Accounts payable

 

$

31,423,000

 

6,563,000

 

 

 

 

$

37,986,000

 

Accrued expenses and other current liabilities

 

49,671,000

 

7,898,000

 

997,000

 

(H)

 

58,566,000

 

Customer advances and deposits

 

15,287,000

 

2,251,000

 

 

 

 

17,538,000

 

Other liabilities — current

 

108,000

 

291,000

 

(29,000

)

(F)

 

370,000

 

Interest payable

 

1,050,000

 

 

 

 

 

1,050,000

 

Deferred tax liability — current

 

 

 

204,000

 

(G)

 

204,000

 

Total current liabilities

 

97,539,000

 

17,003,000

 

1,172,000

 

 

 

115,714,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Convertible senior notes

 

105,000,000

 

 

 

 

 

105,000,000

 

Other liabilities — non-current

 

 

1,931,000

 

2,216,000

 

(H)

 

4,147,000

 

Income taxes payable — non-current

 

1,909,000

 

1,299,000

 

 

 

 

3,208,000

 

Deferred tax liability — non-current

 

5,870,000

 

 

16,497,000

 

(D)(G)

 

22,367,000

 

Total liabilities

 

210,318,000

 

20,233,000

 

19,885,000

 

 

 

250,436,000

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

 

 

 

 

 

Preferred stock, par value $.10 per share; shares authorized and unissued 2,000,000

 

 

 

 

 

 

 

Common stock, par value $.10 per share; authorized 100,000,000 shares, issued 24,600,166 shares

 

2,460,000

 

19,000

 

(19,000

)

(I)

 

2,460,000

 

Additional paid-in capital

 

186,246,000

 

82,599,000

 

(82,599,000

)

(I)

 

186,246,000

 

Retained earnings

 

254,281,000

 

40,432,000

 

(46,632,000

)

(I)

 

248,081,000

 

Other comprehensive income

 

 

29,000

 

(29,000

)

(I)

 

 

 

 

442,987,000

 

123,079,000

 

(129,279,000

)

 

 

436,787,000

 

Less:

 

 

 

 

 

 

 

 

 

 

 

Treasury stock (210,937 shares)

 

(185,000

)

 

 

 

 

(185,000

)

Total stockholders’ equity

 

442,802,000

 

123,079,000

 

(129,279,000

)

 

 

436,602,000

 

Total liabilities and stockholders’ equity

 

$

653,120,000

 

143,312,000

 

(109,394,000

)

 

 

$

687,038,000

 

 

See notes to unaudited pro forma condensed combined financial statements.

 

2



 

COMTECH TELECOMMUNICATIONS CORP.

AND SUBSIDIARIES

Unaudited Pro Forma Condensed Combined Statement of Operations

For the fiscal year ended July 31, 2008

 

 

 

Twelve months ended:

 

Pro Forma

 

 

 

 

 

 

Comtech

 

Radyne

 

Adjustments

 

 

Pro Forma

 

 

 

July 31, 2008

 

June 30, 2008

 

(See Note 3)

 

 

Combined

 

 

 

 

 

 

 

 

 

 

 

 

Net sales

 

$

531,627,000

 

150,807,000

 

 

 

$

682,434,000

 

Cost of sales

 

296,687,000

 

91,995,000

 

1,520,000

 

(B)

390,202,000

 

Gross profit

 

234,940,000

 

58,812,000

 

(1,520,000

)

 

292,232,000

 

 

 

 

 

 

 

 

 

 

 

 

Expenses:

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

85,967,000

 

34,466,000

 

(1,653,000

)

(F)

118,780,000

 

Research and development

 

40,472,000

 

11,353,000

 

 

 

51,825,000

 

Amortization of intangibles

 

1,710,000

 

 

5,063,000

 

(F)

6,773,000

 

 

 

128,149,000

 

45,819,000

 

3,410,000

 

 

177,378,000

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

106,791,000

 

12,993,000

 

(4,930,000

)

 

114,854,000

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses (income):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

2,683,000

 

44,000

 

 

 

2,727,000

 

Interest income and other

 

(14,065,000

)

(989,000

)

10,208,000

 

(J)

(4,846,000

)

 

 

 

 

 

 

 

 

 

 

 

Income before provision for income taxes

 

118,173,000

 

13,938,000

 

(15,138,000

)

 

116,973,000

 

Provision for income taxes

 

41,740,000

 

4,866,000

 

(5,601,000

)

(K)

41,005,000

 

Net income

 

$

76,433,000

 

9,072,000

 

(9,537,000

)

 

$

75,968,000

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share (see Note 4):

 

 

 

 

 

 

 

 

 

 

Basic

 

$

3.17

 

 

 

 

 

 

$

3.15

 

Diluted

 

$

2.76

 

 

 

 

 

 

$

2.75

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares outstanding — basic

 

24,138,000

 

 

 

 

 

 

24,138,000

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of common shares and common equivalent shares outstanding assuming dilution — diluted

 

28,278,000

 

 

 

 

 

 

28,278,000

 

 

See notes to unaudited pro forma condensed combined financial statements.

 

3



 

Comtech Telecommunications Corp. and Subsidiaries
Notes To Unaudited Pro Forma Condensed Combined Financial Statements

 

1.    Accounting Periods Presented.

 

The unaudited pro forma condensed combined balance sheet as of July 31, 2008, and the unaudited pro forma condensed combined statement of operations for the fiscal year ended July 31, 2008, presented herein, are based on the historical financial statements of Comtech and Radyne.

 

Because of different fiscal period ends, information is presented as outlined below:

 

·                  The unaudited pro forma condensed combined balance sheet as of July 31, 2008 is presented as if Comtech’s acquisition of Radyne had occurred on July 31, 2008, and combines the historical balance sheet of Comtech as of July 31, 2008 with the historical balance sheet of Radyne as of June 30, 2008.

 

·                  The unaudited pro forma condensed combined statement of operations for the fiscal year ended July 31, 2008 is presented as if Comtech’s acquisition of Radyne had occurred on August 1, 2007, and combines Comtech’s historical statement of operations for the fiscal year ended July 31, 2008 with Radyne’s historical statement of operations for the twelve months ended June 30, 2008.  Radyne’s historical statement of operations for the twelve months ended June 30, 2008 was derived by taking Radyne’s historical results of operations for the year ended December 31, 2007, subtracting Radyne’s historical results of operations for the six months ended June 30, 2007 and adding Radyne’s historical results of operations for the six months ended June 30, 2008.

 

2.    Preliminary Aggregate Purchase Price and Allocation.

 

The preliminary aggregate purchase price, as defined below, is comprised of:

 

Acquisition of 19,054,513 shares of Radyne common stock at $11.50 per share

 

$

219,127,000

 

Professional fees incurred by Comtech related to the acquisition

 

6,000,000

 

Settlement of all Radyne share-based awards in accordance with the Merger Agreement

 

6,557,000

 

Preliminary aggregate purchase price

 

$

231,684,000

 

 

In addition to the preliminary aggregate purchase price above, Comtech assumed additional Radyne liabilities of $4,065,000, which were triggered by the acquisition.  As discussed in Note 3(H), these assumed liabilities result in a corresponding increase to goodwill associated with the Radyne acquisition and were assumed to be paid concurrent with the consummation of the merger.

 

Comtech accounts for business combinations in accordance with Financial Accounting Standards Board Statement No. 141, “Business Combinations” (“SFAS No. 141”).

 

4



 

Comtech Telecommunications Corp. and Subsidiaries
Notes To Unaudited Pro Forma Condensed Combined Financial Statements, Continued

 

In accordance with SFAS No. 141, the preliminary aggregate purchase price for Radyne was allocated to the net tangible assets, intangible assets and in-process research and development acquired based upon their respective estimated fair values as of August 1, 2008, as set forth below.  The preliminary excess of the aggregate purchase price over the net tangible assets, intangible assets, and in-process research and development acquired was allocated to goodwill.

 

 

 

Preliminary
Fair Value

 

 

 

Historical Radyne net assets as of June 30, 2008

 

$

123,079,000

 

 

 

Adjustments to eliminate Radyne’s historical goodwill and intangibles with definite lives, net, as of June 30, 2008

 

(53,467,000

)

 

 

Historical Radyne net tangible assets as of June 30, 2008

 

69,612,000

 

 

 

 

 

 

 

 

 

Preliminary fair value adjustments to net tangible assets (see Note 3):

 

 

 

 

 

Restructuring-related and assumed liabilities

 

(7,278,000

)

 

 

Deferred tax assets, net

 

2,120,000

 

 

 

Inventory step-up

 

1,520,000

 

 

 

Preliminary fair value of net tangible assets acquired as of June 30, 2008

 

65,974,000

 

 

 

 

 

 

 

 

 

Preliminary adjustments to record intangible assets at fair value:

 

 

 

Estimated Useful Lives

 

In-process research and development

 

6,200,000

 

Expensed immediately

 

Customer relationships

 

29,600,000

 

10 years

 

Core technologies

 

19,900,000

 

7 to 15 years

 

Trademarks and other

 

5,700,000

 

2 to 20 years

 

Goodwill

 

121,820,000

 

Indefinite

 

Deferred tax liabilities, net

 

(17,510,000

)

 

 

 

 

165,710,000

 

 

 

Preliminary aggregate purchase price

 

$

231,684,000

 

 

 

 

The unaudited pro forma condensed combined financial statements presented, including the allocation of the aggregate purchase price, is based on preliminary estimates of the fair values of assets acquired and liabilities assumed and is based on the net tangible assets of Radyne as of June 30, 2008. The preliminary estimates are based on available information, certain assumptions and preliminary valuation work and may change upon finalization of the fair values of assets acquired and liabilities assumed.

 

The primary areas of the purchase price allocation that are not yet finalized relate to goodwill, income taxes and restructuring-related costs.  Management expects the allocation will be finalized within one year from the date of acquisition.

 

3.    Pro Forma Financial Statement Adjustments.

 

The following pro forma adjustments are included in the unaudited pro forma condensed combined financial statements:

 

(A)                  To record the payment of the preliminary aggregate purchase price of $231,684,000 and to record the assumed concurrent payment of certain assumed liabilities of Radyne of $4,065,000 (see Note 3(H)).

 

(B)                    To record the $1,520,000 estimated fair value step-up of work in process and finished goods inventory. This increase in value is a result of purchase accounting and will result in a corresponding $1,520,000 increase in amortization (recorded as an increase in cost of sales) as the inventory is sold, following consummation of the merger.

 

(C)                    To reclass Radyne’s historical current income tax receivable as of the balance sheet date to conform to Comtech’s historical presentation.

 

5



 

Comtech Telecommunications Corp. and Subsidiaries
Notes To Unaudited Pro Forma Condensed Combined Financial Statements, Continued

 

(D)                   To record the netting of Radyne’s historical non-current deferred tax asset of $193,000 as of the balance sheet date with Comtech’s historical non-current deferred tax liability as of the balance sheet date.

 

(E)                     To eliminate Radyne’s historical goodwill as of the pro forma balance sheet date of $45,620,000 and to record the preliminary estimate of goodwill from Comtech’s acquisition of Radyne of $121,820,000.

 

(F)                     To record the difference between the historical amounts of Radyne’s inventory and intangible assets, net and the preliminary fair values of Radyne’s inventory and intangible assets acquired and associated pre-tax amortization expenses (excluding in-process research and development (“IPR&D”)). With respect to the pro forma condensed combined statement of operations for the fiscal year ended July 31, 2008, this pro forma adjustment also reclassifies Radyne’s historical amortization expense from selling, general and administrative expenses to amortization of intangibles in order to conform to Comtech’s historical presentation of such amortization.

 

 

 

Radyne
Historical
Amounts, Net

 

Preliminary
Fair Values

 

Increase, Net

 

Annual
Amortization
Based on
Preliminary
Fair Values

 

Intangibles (excluding IPR&D):

 

 

 

 

 

 

 

 

 

Core and developed technologies

 

$

6,276,000

 

19,900,000

 

$

13,624,000

 

$

1,678,000

 

Customer relationships

 

831,000

 

29,600,000

 

28,769,000

 

2,960,000

 

Trademarks and other

 

769,000

 

5,700,000

 

4,931,000

 

425,000

 

Total

 

$

7,876,000

 

55,200,000

 

$

47,324,000

 

 

5,063,000

 

 

 

 

 

 

 

 

 

 

 

Inventory:

 

 

 

 

 

 

 

 

 

Estimated fair value step-up

 

$

27,330,000

 

28,850,000

 

$

1,520,000

 

1,520,000

 

 

 

 

 

 

 

 

 

 

 

Total increase in amortization associated with fair value adjustments to inventory and intangible assets

 

 

 

 

 

 

 

$

6,583,000

 

 

In addition to the above amortization expense, immediately following the consummation of the merger, $6,200,000 of estimated amortization expense associated with Radyne’s acquired IPR&D will also be recorded in Comtech’s statement of operations.

 

(G)                    To record the following increase in deferred tax liabilities and deferred tax assets, as a result of recording fair value adjustments in purchase accounting. The estimated tax rates represent the weighted average tax rates of the jurisdictions in which the respective tax asset or liability is expected to be settled.

 

 

 

Preliminary
Fair Value
Adjustment

 

Estimated
Tax Rate

 

Deferred Tax
Asset (Liability)

 

 

 

 

 

 

 

 

 

Fair value adjustments to:

 

 

 

 

 

 

 

Tangible liabilities, net

 

$

(5,729,000

)

37%

 

$

2,120,000

 

Intangible assets (excluding IPR&D)

 

47,324,000

 

37%

 

(17,510,000

)

Net deferred tax liabilities

 

 

 

 

 

$

(15,390,000

)

 

6



 

Comtech Telecommunications Corp. and Subsidiaries
Notes To Unaudited Pro Forma Condensed Combined Financial Statements, Continued

 

(H)                   To record the following preliminary nonrecurring pre-tax restructuring-related costs and assumed liabilities associated with Comtech’s acquisition of Radyne:

 

Restructuring-related costs:

 

 

 

 

 

Estimated net cost related to closure of Radyne’s Phoenix, Arizona facility

 

$

2,500,000

 

 

 

Severance for terminated Radyne employees

 

613,000

 

 

 

Other

 

100,000

 

 

 

 

 

 

 

$

3,213,000

 

Assumed liabilities:

 

 

 

 

 

Professional fees incurred by Radyne related to acquisition

 

2,265,000

 

 

 

Change in control obligations triggered by acquisition

 

1,800,000

 

 

 

 

 

 

 

4,065,000

 

Total preliminary nonrecurring costs

 

 

 

7,278,000

 

Less payment of certain assumed liabilities concurrent with merger

 

 

 

(4,065,000

)

Total preliminary nonrecurring costs accrued, net

 

 

 

$

3,213,000

 

 

The preliminary nonrecurring restructuring-related costs are required to be recorded on the pro forma balance sheet at fair value in accordance with Emerging Issues Task Force No. 95-3, “Recognition of Liabilities in Connection with a Purchase Business Combination” (“EITF 95-3”), and under Regulation S-X Article 11 governing pro forma adjustments. The accrual of the above preliminary nonrecurring restructuring-related costs and assumed liabilities resulted in a corresponding increase to goodwill.

 

The estimated net cost related to the closure of Radyne’s Phoenix, Arizona facility of approximately $2,500,000 reflects the net present value of the total gross non-cancelable lease obligations of $13,054,000 and related costs (for the period of November 1, 2008 through October 31, 2018) associated with the vacated manufacturing facility, less the net present value of estimated gross sublease income of $8,389,000. The Company estimated sublease income based on the terms of fully executed sublease agreements for the facility and its assessment of future uncertainties relating to the real estate market. The Company currently believes that it is not probable that it will be able to sublease the facility beyond the executed sublease terms which expire on October 31, 2015.

 

(I)                        The following adjustments were recorded to reduce stockholders’ equity as of the date of acquisition:

 

Reduction to eliminate Radyne’s historical stockholders’ equity at June 30, 2008

 

$

123,079,000

 

Reduction to reflect the preliminary estimate of the fair value of acquired IPR&D

 

6,200,000

 

Total decrease to stockholders’ equity

 

$

129,279,000

 

 

The preliminary estimate of the fair value of acquired IPR&D was only recorded as a pro forma adjustment to stockholders’ equity in the unaudited pro forma condensed combined balance sheet. Such amount was not recorded as a pro forma adjustment to the unaudited pro forma condensed combined statement of operations, as such expense is considered nonrecurring with respect to Comtech’s acquisition of Radyne.

 

(J)                       To record the reduction to Comtech’s interest income as a result of paying $231,684,000 for the acquisition of Radyne in addition to the payment, totaling $4,065,000, of certain assumed liabilities of Radyne concurrent with the consummation of the merger.  The interest rate used in calculating the reduction to interest for the fiscal year ended July 31, 2008 was 4.33%, which represents the interest rate yielded during the period.

 

(K)      To record the estimated net benefit from income taxes associated with the pro forma adjustments recorded in the pro forma condensed combined statement of operations.  Pro forma adjustments for the period presented were taxed at the estimated incremental rate of 37%.   The pro forma combined provision for income taxes does not reflect the amounts that would have resulted had Comtech and Radyne filed consolidated income tax returns during the period presented.

 

7



 

Comtech Telecommunications Corp. and Subsidiaries
Notes To Unaudited Pro Forma Condensed Combined Financial Statements, Continued

 

4.    Pro Forma Earnings Per Share.

 

The pro forma basic and diluted earnings per share amounts presented in the unaudited pro forma condensed combined statement of operations for the fiscal year ended July 31, 2008 are based upon the historical weighted average number of common shares outstanding.  Comtech’s acquisition of Radyne had no impact to Comtech’s basic and diluted weighted average common shares outstanding calculations for the unaudited pro forma condensed combined statement of operations presented, as Comtech did not issue any securities in connection with the acquisition of Radyne.  The following table reconciles the numerators and denominators used in the unaudited pro forma condensed combined basic and diluted EPS calculations:

 

 

 

Twelve Months Ended
July 31, 2008

 

Numerator:

 

 

 

Net income for basic calculation

 

$

75,968,000

 

Effect of dilutive securities:

 

 

 

Interest expense (net of tax) on convertible senior notes

 

1,667,000

 

Numerator for diluted calculation

 

$

77,635,000

 

 

 

 

 

Denominator:

 

 

 

Denominator for basic calculation

 

24,138,000

 

Effect of dilutive securities:

 

 

 

Stock options

 

807,000

 

Conversion of convertible senior notes

 

3,333,000

 

Denominator for diluted calculation

 

28,278,000

 

 

8


GRAPHIC 3 g124254bai001.gif GRAPHIC begin 644 g124254bai001.gif M1TE&.#EA8`%4`/<```$``0D&!PD'"0P+#`<%"!`.#Q$/$142%!@5%AD7&1P: M&Q05&0T.$B`='B$>(20B(R@E)BTJ*RHG*3$N+C$N,#4R,SDU-CDV.#TZ.S``L:"PX1P1'>A!0=AI2<4$^/D(^0$M#/T5"0TE%1DU* M2TE&25%-3E)/4%524UE65EU:6UI66&%=76)>8&)@7F5B8VEF9FUJ:VIG:'%N M;G)O<'5RWMX=W!P;DUJ=0`]@P`YBP`]DP%#A`!#C`%*BP5+A@!# ME`--D@!+FP5'F`=8B@-3DPA8F1A;B!=;F1),C0)4HP%:I0=;IA%7H0MBF!EE MF!MHD0AEIQILI!AJIAITJ1Q[M1=XM0YUK25=DRAEAR=JF#=WFC-LBB=XJ29[ MLS=ZIBIQJDIYE$]XD$U]I"N#K"B'MSF'JC:'MSF4M"B&I3N5PU>&FDV$F4:% MJ$6+M$B6N%>+IU6,N5>1JUB8N$63ITFBO5>BMWF#AV*+GV:3J629MFV4K'FI MNFZGNDB:Q5.=QDRDRUBDR%RTU%6MSVB=PF>HQVFWU7:IQGFWR'BYUF>LT'C# MVG?!RWC+X77-XX%^?H-W;8)_@(*`?XR%?X*"@8F&AHR*BHB(B)&.CI:+A)*1 MCI23DIF6EIV;FIJ9F)&0D(:TN96LMYFTNX>GM:&>G:*HI[&NK;&PK[2TL[BVM;V\N[>XMJBRMI^@GXNXQY>XQ8BUSZ>^ MQ[[`OH3#VXK&VI?&V9#%RXK*X(K5YI/-XI?6YZ;$RJ?+U;S&QK3-U[O3VK'4 MU*7-XJ?5YK;:YKWC[;CAZKGH\JSB[\&^O<"ZK\&_P,+`O\3$P\C&QLS+RLC( MQ\;7W-'/S='0S]34T]OW>'@W^/DX^GIY^OLZ^;IY^#M\^_P[^SZ_.CU]_#O[?'P M[_/T\_7X]_3\_?[^_OCX]R'Y!```````+`````!@`50```C^`/T)'$BPH,&# M"!,J7,BPH<.'$"-*G$BQHL6+&#-JW,BQH\>/($.*'$FRI,F3*%.J7,FRIQ=OWCZA0*-*G4IUXSQP MMTCE<)'"0@0'"!`H<#`!`PL:G6Z!DU>UK=NW0*'^BY=M5`X3!0#HW@O$V.:ZM^^V_VRI$+`7M^WCDA5XVO>[N?.; MV6"(!F`\Z]NTFAWFK^)+A.OC0$WM[3J^>8+U2#X[BK8Y=_/8*V M]?CS/Q2*#45YOL;)1P!]R#V0C7X()DA03//<$,!_$-J&0"W^K*;@A=YQ@P%Y M#_+5@`DR\%!))I]\4HDE-'S`P%\$EJ;`=AC&V%TL#NC587&3W5A`"3JLXHT\ M%@KT#SF^D!+#>-0=]R`*^LCHY&^CY(52"0LXRP74%8$;FG:]I,EUM-XZ@"G/_6*@3G`8%ZL\[ M,-QH6PMO+A33H/DU2E%,DN()T0Y_Y>C7`Z&P.=`]ZBR#RBFI"&(*+\NPPX^C ME2A:6@#^MU@JZU2QH-E7`!TN4,,W`^ET#R^`G/&%"$6$`$((37P1AAW/0%JH M/Y4D:9L-#?TSCSC95),--^$\)5.E6K;D;(7S?%/-+*[`4@TW\:PZZT.C[&F; M"^+T6@\[Z$`3C##!&./OO\80LP@==SPB#"JHJ#.N0#E(6]H!\10D5#RQ:))" M!`\@4,``!!2@P`,0J%#+/`WI,,$(**>,LB<3[;-#!2AC,`()*%NPPSR<8*`S M!A:@3+/**>L\@LSB:&/!"2-8<(',(YB@L@E",ST!RPCMP\TF)T2@``)["N`Q M!"R,0H]"FS#-]`B\5LI-TR9<,`+2KU386DRUR%M;)_VH)DS^&,A:T803501N M!A:$CY$%&$X\(000/P@!0A..W$.03OJ<@%PL_C@;#@X52$G:`!!L0G)"X40P M60,11^3*:"C,4\%_V7#R7PX'[3,*!@?8)D`$FJ1>4#AS]C4`>@IU$ID.OHE# MVW&5"*13.X.$488:6HQ1QAACU,%(+[WT"PD95UR1!1E9'$Z%%8(LS(T*[*_@ MO@KNN\]""RR@D`*%`\63PP-\N2I9`!#@!',.4@L$."Q3!8@51.BQ(?_II13] M@```'F0K^3SH`=SPCZUPU!=79*Y-K\"``['#%PK(PD+9H,V-+)"EA.R#!921 M16_VT8(#CF8`GY`;.G:QB$,@XH?^B*!$,28QB6-08QK3.`8D"-$&+CBQ"T]< M@Q:H,`=HC$L?6,3B/O:AQ7GH8XM$$4H^-,&__V2'5P;1Q`U'L1]_R&XTN,"% MW8YC@126YP#WD5LV0I.IZQ"@!@,4""G\IX.%%00\%`O0I2P]%H`B+9R-UHP*%&1=H&-R:HQAQM(%#K2-(?,/2+`A$2D]7Y99JMV<<*E/0)H;"##4SXY"?'8`8P MT"$/.,7#'7!:!S:XH7!CP`(H0YD%PF&!#%7P@C`,25*!V&"9?#F`"6(0`Q:8 MH$8<[`O5!+(-K$XF`IY:B"LH"@`*Q.-UY"E`+!I&5LETPA_A4.AD%#""&6A" M$S9`@5078!@"$ M@=+'56)1@S)&IJ]RDP54]Z*`1C(D'G*=S`K^<8M1O,(5KYB%)^8X`$VDRQ6N M&$4M].$?X?$@%L]];BNPVXKQ/G`8QY0N[9B$(>"0"$,DHN:$N/DASEV(?=*3 M$(>`!!UZL9!X2)"##Q#P0\!A.K]$H%Q*GGA?*(!D@VB#/@<`\UXNT'""))PO MH3A(;/E2Z83\`DE]&4'$R$P0>GPC'.%0BCCB,0JMZZ4"+4S(C^GC07:[!<8" M/0"%A*(($!2!"$)00R'R``@\X,$.\T`( MP@\<+8)Z**27?4D`L"42+`X`SIX'(5U@\LMPYT8`9F0`9DL`5C0`9J,(5KH`9D,`9JH`:& M,`G%$`G%\`S#8'H(,7Q\\0(*>!#SD'Q\(0K=Q1<"(`ZC(""'=1#TX&LE%`XW MYA>M0(,"D0WZM1<5T%\"\65^@0'^52_$`B9@8(54:W3<0YY`%/U`$2>!FBH,%>;`(B@`(=W`'?^`'?Q`L M'6!X17!XD;6+N[@$1U`$2Y`]=*`'>!`'RX`0!-87!V`G%E%#\C$`,2`!?A%1 MV@!]`$`#"+$)?N$*_\"&>G$`V'`0I4`@92 MV'I:=1#@H&02D'<"\0Y5.1FB\`N0H2@8$%8:X0*X%%7,J!FC$&IU.#G.<`S& MP`8+J9!0V`9D4`9M4`C.P`X*B@[J4`\-F@[Z8@AML`846J%K(&+$``WF@`X, M^B:W8(T`,`(PZ`^P,$<.8`"4`2,R:"-A-RA=U1?-E#GTYA>#5Q"ND!>*PBAP MD@T4U!>V\@NIZ1B$!F#D0?+H7GF80K7`= MX+!E?1&I'!$/35>?`'!?K#&CI'$>7"((:"`'=Z`%X1,^77`%6%`%6``,''H. MTR`-M'H.Y#`-Z>`.P)`%8]E*;Z9:AW`.Z,`.^,`.ZN`N!=$)U6%?&)&HE)$" M@:@7:*AKT6H!`_0*_0,`*.4/MC!'K7,0UN>CJR!W$I%??J$`.7`#-9`#^GJO.*"O.G`#-J@7!L89_Q"*HQ$!(T@0^+`. M]R`-8T`%6U"26Z`%KLH(W=`-S?`,*WEMRS`,NQ`,P$`&MRF;X<.F=6`,PY!^ MJ#`."+'^HEM'I%[GHP"P`C4P1[\D$/'@6P_B`!&SAK=R(#'QKGUQ`[5CF;FQ M':NA#^'*%PHP"O$@#N4`=W`7M1%S"9%Q`C";$$TJL$&QF7I1?*Q1L+7!2``!F@0"(;$"?ZC`$T&$703K7H1"SA@F#YXI`5P(,;3%QB@:GN((V%G(>7I M%Q4@G_Z0C'PQB`LA"ISXC:(Y*2X6$Y#H%S)4*?F0;TFB`/4BKU6!>J,AJEP" M#=DV#2#6E4ZD!9'0#M!98,T`B*8,)Y4`A\H`?#P%3S$+``T`"-Y(CQL+3$ M5P[9*Q\8T'LQ\9U\T0*9RQ?T*Q#8L'L5T'4#<0.1P4;C(K1D=UPA")I("Q'[ M<`NS4`N5:`M83`KOR1<(T+@'(0O^,Y,$B\#_,VK4%P@^$`8TU6:5501YX`B# M8`IT+`B-T`B"(`BI8`JF,@AE\`3^(2`&>!"F=A`(:3`'@QP'+9P0W-D7+/") MX>(/VP#`N(&-I.D7Y5@+]%$`UA@!SN0/JA`9,:`EW@@`+C@4]"D\QK<0(44? M10D1W]`"`D```3``N%++A@D`J+L0DVM8KL&[H[&M!J$/\>!RZT`,9=`$=B`Y M#H$/SP`-R-LF$"%M$":_WV!M05AO@`0 M-P8!B'Z!`HD(#B!Z`KK;C9.!`0HL,=PP`\,E"[@0&096*>\`N4_G&N=,&NE< M$/UP"H&0QX,P"'AP!G[`"Z9P"@CCUAQ]"KF0"Q@-U[S`UGN\"Z=`"JF`Q`CQ M"@^B*,81`9RP#<@J)/$P"S/@TWKQ`.'8O5%\@TB\#^LYO@K,0($5U6Y$CA+S MDY$Q`>D""Z\PVJ0]VJXP"R13"_;\C3G`#?,`*?KP#K$0`SYM'&'7N6"G$#&Q M#7.$`;TAQK81`>U<$.T0#>A`#M#P#-'`#NFP#NW0W/BR#L[^G0[4K0[LL`[O MMP[IP*$,FCCW"C_(`QWRP;#6`?#Z%,G1@=LX%-[X%-N\`9NH`=LD`8GI@=Z\`9Z M\%K5X@^879JUP0(S+!#CB,D'(=1Z@;!PX@H$DE&%8H_"\X((9<;'I$#ZT$L$ M0E!H\@":)LD!>\0,D=\4N-^X'&TAP.75QKI"L.!7D=>-:`&TN.$4^`$A=`(=R`^=W#'W-,+C3`(=I`' MZ5`1_Z`G?D2!,0#&_]#2C4HW]58[7DL=$!ZD?;%O!G$+I$%0,6`A-_KI@@AP M0F$\]-%E"@$.HJ$H$Z"[WH1?JRT9`[`#`_0F_2`,/K`!(,`!'>`$C.<$'6`$ M1E`$>T8$'<`!'K`!&Q`"?D`.\)X0M;#J//@"M?`F]!"P$',0VP!]#P(!"3L0 MWP!ETB+^`2$O$).VK.I.$$YLZM\.`!]%$+:``O+240*0`IP`TZF,(WVG$!)N MZ@SE&_M`\IS9J9I-$/J@#,C0#,!01,>P"&:0!F0`2EVP!!S``4T@!Z9@#EG; M*_X`#I50`7-$(`-0`:@A*:?F%Q)`NMT;L"M/$+7@/X]\$/U&?`;=#PA-'A#N M#_O@"BG`V'!(`3&`O@?AK`"FY$L9&:70'.*)'`AP`\S(;ND0#,4."'80!F%0 MXG*`![L0#1$/$?&@"C1@`A)@-P7P`":0`Z[@.XV",SJ@"9MP5YJ`Z`,1"SNP M"9M0"3O@"4N*LYRP`Y40^Y7``WED$+"P`[*_"3S@"6^2#3G^P`F=$/QWQ0FY M#_N5<%>7D/V:4`FAT/M"4<4[T`(8T``RIAV8,.W^J(2I4B5-HT&3YLQYM&C..TYOCES:]>;6 ME$^/7MWZL2A5O5WU)M5[E*KAQ(>[^MWJ-W!5R)>30CZ*U"OAHY#[ON[JU>_? MT+>K"NYJU/;CR[F+AW[]>'/?[7N_UTY**2GZP8DC#[Z=E/57U+&_+V\Y\)H+ M,#I17JDFFUL67##!:JJYQ99;'J200GK\F0?"!15,,,)L$))'P6P@Q,:6;1#2 MI\0';PEG('%L@9`E?^*9,)NG\H+EL,1VY+%''W\$,D@AAR2R2"./1+)(`@)@ M$BTF`R"```"DE!)*``(`8!-_8KCRRBH%P%*!=_RY`4LHEP3@`&[\V63*)E?P M1QP*NM3^(!M_6&B+`%7ZTN0L+).TTDFTJ!QT2L2D/`O1'15-Z\_$&-W1T20G M#1)22H6T]-(D]YQ@1P?B\:<"M@80QY\5U&K!'UMT!""">.B!X*P";HDIKWU: MT#1777?EM5"M`8(Q9]0TDHU&P7. MRJ#%ON)!05AQQR5R20$*0'0`!5A=JX`#''W@V+0>:%9<"C10;(``!A!@K0CD M70O1`S!`@*T`*$A@6@K8'>"`?M$J@%VU+J!GGFT3&R7.B]5BP1_#TCH@%G]T M2*L&?V31$85Y_J('5W)?AIFM!G;`IA9.*AA`$_%T0*"`'<+^/>N"5T8119." M:XBE%EP>:,L3ID(YC%I-]AT%%#!W"*4``&IPY5@;:`"@`DQBI:&4`PK0A&D> M5`!@`E=J`8>'/P\0A>T"I@:U M4DB:&Z!?^`676L*].Y967ID!@`=$B4463IAN%(".O]$ZX+-$?D7BLWCPYQ6U M&BCU;[0T\:<2M'+8B:]]=``V9N%[':`%>GX9H0`3_MF!`@P`2&&>SK$<11T4 M(L`@@!GF><$$<3K?9)X89+#'<1-FU-Z?;0#08&4(*L`P`@3$D04`'>C!@(!B M66A_`@/TZ1PWQ#&"4F2#=)KHQ[7^!H`!6/!C!A"(0#EV``!9V,,$,I@'GGAW M"P`4#0"UH$<%.,&)?DF)`O/0109$(0H`F(`?G,"`+.)!@`CT0Q81>`4]`O`" M>[#`!?W@!%LV*"FU!``;_NA3P#CACTX8ZBP4^,<^3&"H`.9B2+.I'`WY@ M`P-VJA_\Q'$"7?@C%BT$!YY"P<$,9*,?K=!!+0Z`@G)`P(5X`L"Z`*"R6\3B M3Z'8AI1:P`\*4,`>MLM&*0#0B7UL0Q.RP-,,LC&*&P`,`*$`Q[8(H($!<*,6 MA9N'`2;^<#(:8..0O--!*>;AN+5HB86)40"HS+*6`8@,;&DY'SB.A25B^6.* M9X'%0.@QP@_U)1;YHQ2DH@1&F"&J`KE,4RW*H0(7,&T4V$#+`N+A"A30``$! M$("$ MR<)!`068H`*A^$?G$/6+6\A4!0\8`#U<<98!<(1C&]DXUBQD5T91<:.)#K@%.&HQ MC[_)HA81\![;,!#"L]P"%FUQA3Y$$0Z!IF`;&"B`.,#1PGC$@A3QP.19(G#1 M6,SC>9R,!3UF,(!:U(\"X3#!`'YA`[2PX!4%0TL$P.&/:2+&!OY8(ULHL`]F M32MC$T14JL*!7PS\8Q0(Z*L-5D"!$<##+R^-@1<-N^$?T4M6*H!!#690,`S, M(``&6&D`!+$W@ M`E9:A&`%6NAE@K\@Q\9,-2LD-BE:H4"`1BPAC700`%7$48C\>"& M*VPP@@1P6]L/AWC$D53L-B4&`BNS`%L.L-\@IN4%,]H8!$K5N;/8@B*7($`, M*J$N;1@\)/^8!SBJ$0M1=`(VL:$-96B3&LF$IN<[M\UF4,.:G^]\,SJ?C-&5 MOO0=)+WI12HYW_G3I7[TJB]]ZU/_.L_#/O7-=$8R6O^ZSBDS M=J\;_>EF_TQLL+8R<8Q"%Z(0CW5&L?=?#*06H5"*+D;1"M`-)!RAT+LK2O4/ M[XZB%+3R!S]8*Q2:;K,A:R6(4K0XF]6$[/EY[,?HN[!VQ1P$*4U\^D'[GO';5+OWSF F-]_YSX=^]*4_?>I7W_K7QW[VM;]][G??^]\'?_C%/W[RASX@`#L_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----