Delaware | 001-33278 | 20-5961564 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
For the Three Quarters Ended March 28, 2008 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 531.6 | $ | | $ | 531.6 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(306.3 | ) | (4.7 | ) | (311.0 | ) | ||||||
Cost of product sales with Harris Corporation |
(4.2 | ) | | (4.2 | ) | |||||||
Total cost of product sales |
(310.5 | ) | (4.7 | ) | (315.2 | ) | ||||||
Cost of services |
(59.8 | ) | (0.4 | ) | (60.2 | ) | ||||||
Cost of sales billed from Harris Corporation |
(4.6 | ) | | (4.6 | ) | |||||||
Amortization of purchased technology |
(5.3 | ) | | (5.3 | ) | |||||||
Total cost of product sales and services |
(380.2 | ) | (5.1 | ) | (385.3 | ) | ||||||
Gross margin |
151.4 | (5.1 | ) | 146.3 | ||||||||
Research and development expenses |
(34.8 | ) | | (34.8 | ) | |||||||
Selling and administrative expenses |
(90.0 | ) | (0.9 | ) | (90.9 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(5.2 | ) | | (5.2 | ) | |||||||
Total research, development, selling and administrative
expenses |
(130.0 | ) | (0.9 | ) | (130.9 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
(5.6 | ) | | (5.6 | ) | |||||||
Restructuring charges |
(8.4 | ) | | (8.4 | ) | |||||||
Corporate allocations expense from Harris Corporation |
| | | |||||||||
Operating income |
7.4 | (6.0 | ) | 1.4 | ||||||||
Interest income |
1.4 | | 1.4 | |||||||||
Interest expense |
(2.2 | ) | | (2.2 | ) | |||||||
Income before provision for income taxes |
6.6 | (6.0 | ) | 0.6 | ||||||||
Provision for income taxes |
(1.1 | ) | 2.3 | 1.2 | ||||||||
Net income |
$ | 5.5 | $ | (3.7 | ) | $ | 1.8 | |||||
Net income (loss) per common share of Class A and Class B common stock: |
||||||||||||
Basic |
$ | 0.09 | $ | 0.03 | ||||||||
Diluted |
$ | 0.05 | $ | (0.02 | ) | |||||||
Basic weighted average shares outstanding |
58.4 | 58.4 | ||||||||||
Diluted weighted average shares outstanding |
58.9 | 58.9 |
For the Fiscal Year Ended June 29, 2007 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 507.9 | $ | | $ | 507.9 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(281.2 | ) | (5.1 | ) | (286.3 | ) | ||||||
Cost of product sales with Harris Corporation |
(1.3 | ) | | (1.3 | ) | |||||||
Total cost of product sales |
(282.5 | ) | (5.1 | ) | (287.6 | ) | ||||||
Cost of services |
(64.3 | ) | (0.9 | ) | (65.2 | ) | ||||||
Cost of sales billed from Harris Corporation |
(5.4 | ) | | (5.4 | ) | |||||||
Amortization of purchased technology |
(3.0 | ) | | (3.0 | ) | |||||||
Total cost of product sales and services |
(355.2 | ) | (6.0 | ) | (361.2 | ) | ||||||
Gross margin |
152.7 | (6.0 | ) | 146.7 | ||||||||
Research and development expenses |
(39.4 | ) | | (39.4 | ) | |||||||
Selling and administrative expenses |
(92.1 | ) | | (92.1 | ) | |||||||
Selling and administrative expenses with Harris Corporation |
(6.8 | ) | | (6.8 | ) | |||||||
Total research, development, selling and administrative
expenses |
(138.3 | ) | | (138.3 | ) | |||||||
Acquired in-process research and development |
(15.3 | ) | | (15.3 | ) | |||||||
Amortization of identifiable intangible assets |
(7.5 | ) | | (7.5 | ) | |||||||
Restructuring charges |
(9.3 | ) | | (9.3 | ) | |||||||
Corporate allocations expense from Harris Corporation |
(3.7 | ) | | (3.7 | ) | |||||||
Operating loss |
(21.4 | ) | (6.0 | ) | (27.4 | ) | ||||||
Interest income |
1.8 | | 1.8 | |||||||||
Interest expense |
(2.3 | ) | | (2.3 | ) | |||||||
Loss before provision for income taxes |
(21.9 | ) | (6.0 | ) | (27.9 | ) | ||||||
Benefit for income taxes |
4.0 | 2.1 | 6.1 | |||||||||
Net loss |
$ | (17.9 | ) | $ | (3.9 | ) | $ | (21.8 | ) | |||
Basic and diluted net loss per common share |
$ | (0.72 | ) | $ | (0.16 | ) | $ | (0.88 | ) | |||
Basic and diluted weighted average shares outstanding |
24.7 | 24.7 |
For the Fiscal Year Ended June 30, 2006 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 357.5 | $ | | $ | 357.5 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(222.7 | ) | (2.4 | ) | (225.1 | ) | ||||||
Cost of product sales with Harris Corporation |
(7.4 | ) | | (7.4 | ) | |||||||
Total cost of product sales |
(230.1 | ) | (2.4 | ) | (232.5 | ) | ||||||
Cost of services |
(37.1 | ) | (0.3 | ) | (37.4 | ) | ||||||
Cost of sales billed from Harris Corporation |
(5.3 | ) | | (5.3 | ) | |||||||
Amortization of purchased technology |
| | | |||||||||
Total cost of product sales and services |
(272.5 | ) | (2.7 | ) | (275.2 | ) | ||||||
Gross margin |
85.0 | (2.7 | ) | 82.3 | ||||||||
Research and development expenses |
(28.8 | ) | | (28.8 | ) | |||||||
Selling and administrative expenses |
(62.9 | ) | (0.1 | ) | (63.0 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(5.6 | ) | | (5.6 | ) | |||||||
Total research, development, selling and administrative
expenses |
(97.3 | ) | (0.1 | ) | (97.4 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
| | | |||||||||
Restructuring charges |
(3.8 | ) | | (3.8 | ) | |||||||
Corporate allocations expense from Harris Corporation |
(12.4 | ) | | (12.4 | ) | |||||||
Operating loss |
(28.5 | ) | (2.8 | ) | (31.3 | ) | ||||||
Interest income |
0.5 | | 0.5 | |||||||||
Interest expense |
(1.0 | ) | | (1.0 | ) | |||||||
Loss before provision for income taxes |
(29.0 | ) | (2.8 | ) | (31.8 | ) | ||||||
Provision for income taxes |
(6.8 | ) | | (6.8 | ) | |||||||
Net loss |
$ | (35.8 | ) | $ | (2.8 | ) | $ | (38.6 | ) | |||
Basic and diluted net loss per common share |
N/A | N/A | ||||||||||
Basic and diluted weighted average shares outstanding |
N/A | N/A |
For the Fiscal Year Ended July 1, 2005 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 310.4 | $ | | $ | 310.4 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(181.5 | ) | (1.7 | ) | (183.2 | ) | ||||||
Cost of product sales with Harris Corporation |
(3.7 | ) | | (3.7 | ) | |||||||
Total cost of product sales |
(185.2 | ) | (1.7 | ) | (186.9 | ) | ||||||
Cost of services |
(31.3 | ) | (1.0 | ) | (32.3 | ) | ||||||
Cost of sales billed from Harris Corporation |
(4.3 | ) | | (4.3 | ) | |||||||
Amortization of purchased technology |
| | | |||||||||
Total cost of product sales and services |
(220.8 | ) | (2.7 | ) | (223.5 | ) | ||||||
Gross margin |
89.6 | (2.7 | ) | 86.9 | ||||||||
Research and development expenses |
(28.0 | ) | | (28.0 | ) | |||||||
Selling and administrative expenses |
(52.8 | ) | (0.3 | ) | (53.1 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(6.0 | ) | | (6.0 | ) | |||||||
Total research, development, selling and administrative
expenses |
(86.8 | ) | (0.3 | ) | (87.1 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
| | | |||||||||
Restructuring charges |
| | | |||||||||
Corporate allocations expense from Harris Corporation |
(6.2 | ) | | (6.2 | ) | |||||||
Operating loss |
(3.4 | ) | (3.0 | ) | (6.4 | ) | ||||||
Interest income |
0.9 | | 0.9 | |||||||||
Interest expense |
(1.0 | ) | | (1.0 | ) | |||||||
Loss before provision for income taxes |
(3.5 | ) | (3.0 | ) | (6.5 | ) | ||||||
Provision for income taxes |
(0.3 | ) | | (0.3 | ) | |||||||
Net loss |
$ | (3.8 | ) | $ | (3.0 | ) | $ | (6.8 | ) | |||
Basic and diluted net loss per common share |
N/A | N/A | ||||||||||
Basic and diluted weighted average shares outstanding |
N/A | N/A |
As of March 28, 2008 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 97.0 | $ | | $ | 97.0 | ||||||
Short-term investments and available for sale securities |
3.4 | | 3.4 | |||||||||
Receivables |
199.0 | (3.1 | ) | 195.9 | ||||||||
Unbilled costs |
35.7 | | 35.7 | |||||||||
Inventories |
125.3 | (16.6 | ) | 108.7 | ||||||||
Deferred income taxes |
6.5 | | 6.5 | |||||||||
Other current assets |
17.5 | | 17.5 | |||||||||
Total current assets |
484.4 | (19.7 | ) | 464.7 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
74.4 | | 74.4 | |||||||||
Goodwill |
315.4 | 1.1 | 316.5 | |||||||||
Identifiable intangible assets |
133.2 | | 133.2 | |||||||||
Other long-term assets |
16.0 | | 16.0 | |||||||||
539.0 | 1.1 | 540.1 | ||||||||||
Total assets |
$ | 1,023.4 | $ | (18.6 | ) | $ | 1,004.8 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | | $ | | $ | | ||||||
Current portion of long-term debt |
6.0 | | 6.0 | |||||||||
Accounts payable |
81.8 | | 81.8 | |||||||||
Compensation and benefits |
12.5 | | 12.5 | |||||||||
Other accrued items |
44.8 | 1.1 | 45.9 | |||||||||
Advance payments and unearned income |
26.7 | | 26.7 | |||||||||
Income taxes payable |
3.6 | | 3.6 | |||||||||
Restructuring liabilities |
6.7 | | 6.7 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
1.6 | | 1.6 | |||||||||
Due to Harris Corporation |
20.5 | | 20.5 | |||||||||
Total current liabilities |
204.2 | 1.1 | 205.3 | |||||||||
Long-term liabilities |
42.9 | (4.4 | ) | 38.5 | ||||||||
Total liabilities |
247.1 | (3.3 | ) | 243.8 | ||||||||
Total shareholders equity |
776.3 | (15.3 | ) | 761.0 | ||||||||
Total liabilities and shareholders equity |
$ | 1,023.4 | $ | (18.6 | ) | $ | 1,004.8 | |||||
As of June 29, 2007 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 69.2 | $ | | $ | 69.2 | ||||||
Short-term investments and available for sale securities |
20.4 | | 20.4 | |||||||||
Receivables |
185.3 | (2.2 | ) | 183.1 | ||||||||
Unbilled costs |
36.9 | | 36.9 | |||||||||
Inventories |
135.7 | (11.5 | ) | 124.2 | ||||||||
Deferred income taxes |
4.1 | | 4.1 | |||||||||
Other current assets |
21.7 | | 21.7 | |||||||||
Total current assets |
473.3 | (13.7 | ) | 459.6 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
80.0 | | 80.0 | |||||||||
Goodwill |
323.6 | 1.1 | 324.7 | |||||||||
Identifiable intangible assets |
144.5 | | 144.5 | |||||||||
Other long-term assets |
16.7 | | 16.7 | |||||||||
564.8 | 1.1 | 565.9 | ||||||||||
Total assets |
$ | 1,038.1 | $ | (12.6 | ) | $ | 1,025.5 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | 1.2 | $ | | $ | 1.2 | ||||||
Current portion of long-term debt |
10.7 | | 10.7 | |||||||||
Accounts payable |
84.7 | | 84.7 | |||||||||
Compensation and benefits |
11.5 | | 11.5 | |||||||||
Other accrued items |
44.7 | 1.1 | 45.8 | |||||||||
Advance payments and unearned income |
22.3 | | 22.3 | |||||||||
Income taxes payable |
6.8 | | 6.8 | |||||||||
Restructuring liabilities |
10.8 | | 10.8 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
3.1 | | 3.1 | |||||||||
Due to Harris Corporation |
17.2 | | 17.2 | |||||||||
Total current liabilities |
213.0 | 1.1 | 214.1 | |||||||||
Long-term liabilities |
67.1 | (2.1 | ) | 65.0 | ||||||||
Total liabilities |
280.1 | (1.0 | ) | 279.1 | ||||||||
Total shareholders equity |
758.0 | (11.6 | ) | 746.4 | ||||||||
Total liabilities and shareholders equity |
$ | 1,038.1 | $ | (12.6 | ) | $ | 1,025.5 | |||||
As of June 30, 2006 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
(In millions) | ||||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 13.8 | $ | | $ | 13.8 | ||||||
Short-term investments and available for sale securities |
| | | |||||||||
Receivables |
123.9 | (2.2 | ) | 121.7 | ||||||||
Unbilled costs |
25.5 | | 25.5 | |||||||||
Inventories |
71.9 | (5.5 | ) | 66.4 | ||||||||
Deferred income taxes |
| | | |||||||||
Other current assets |
6.7 | | 6.7 | |||||||||
Total current assets |
241.8 | (7.7 | ) | 234.1 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
52.2 | | 52.2 | |||||||||
Goodwill |
28.3 | | 28.3 | |||||||||
Identifiable intangible assets |
6.4 | | 6.4 | |||||||||
Other long-term assets |
23.9 | | 23.9 | |||||||||
110.8 | | 110.8 | ||||||||||
Total assets |
$ | 352.6 | $ | (7.7 | ) | $ | 344.9 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | 0.2 | $ | | $ | 0.2 | ||||||
Current portion of long-term debt |
| | | |||||||||
Accounts payable |
42.1 | | 42.1 | |||||||||
Compensation and benefits |
17.4 | | 17.4 | |||||||||
Other accrued items |
16.9 | | 16.9 | |||||||||
Advance payments and unearned income |
9.2 | | 9.2 | |||||||||
Income taxes payable |
| | | |||||||||
Restructuring liabilities |
2.2 | | 2.2 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
| | | |||||||||
Due to Harris Corporation |
| | | |||||||||
Total current liabilities |
88.0 | | 88.0 | |||||||||
Long-term liabilities |
12.6 | | 12.6 | |||||||||
Total liabilities |
100.6 | | 100.6 | |||||||||
Total shareholders equity |
252.0 | (7.7 | ) | 244.3 | ||||||||
Total liabilities and shareholders equity |
$ | 352.6 | $ | (7.7 | ) | $ | 344.9 | |||||
99.1
|
Press Release, issued by Harris Stratex Networks, Inc. on September 18, 2008 (furnished pursuant to Item 2.02). |
HARRIS STRATEX NETWORKS, INC. |
||||
By: | /s/ Sarah A. Dudash | |||
Name: | Sarah A. Dudash | |||
Title: | Vice President and Chief Financial Officer | |||
Exhibit No. | ||
Under | ||
Regulation S-K, | ||
Item 601 | Description | |
99.1
|
Press Release, issued by Harris Stratex Networks, Inc. on September 18, 2008 (furnished pursuant to Item 2.02). |
| the volume, timing and customer, product and geographic mix of our product orders may have an impact on our operating results; | ||
| the failure to obtain and retain expected cost synergies from the merger; | ||
| continued price erosion as a result of increased competition in the microwave transmission industry; | ||
| the ability to achieve business plans for Harris Stratex Networks; |
| the ability to manage and maintain key customer relationships; | ||
| the effect of technological changes on Harris Stratex Networks businesses; | ||
| the ability to maintain projected product rollouts, product functionality, anticipated cost reductions or market acceptance of planned products; | ||
| unanticipated future costs or expenses associated with the integration of our previously separate operations and business; | ||
| the ability of our subcontractors to perform or our key suppliers to manufacture or deliver material; | ||
| customers may not pay for products or services in a timely manner, or at all; | ||
| the failure of Harris Stratex Networks to protect its intellectual property rights and its ability to defend itself against intellectual property infringement claims by others; | ||
| currency and interest rate risks; | ||
| the impact of political, economic and geographic risks on international sales; | ||
| the impact of slowing growth in the wireless telecommunications market combined with supplier and operator consolidations; and | ||
| supplier pricing pressure. |
Investor Contact:
|
Media Contact: | |
Mary McGowan
|
Tonya Loggains | |
Summit IR Group Inc.
|
Harris Stratex Networks, Inc. | |
408-404-5401
|
919-767-3278 | |
Mary@summitirgroup.com
|
Tonya.Loggains@hstx.com |
Quarter Ended | ||||||||||||||||||||||||||||||||
September 28, 2007 | September 29, 2006 | |||||||||||||||||||||||||||||||
Non-GAAP | Non-GAAP | Non-GAAP | Non-GAAP | |||||||||||||||||||||||||||||
As Restated | Adjustments | (Restated) | % of Sales | As Restated | Adjustments | (Restated) | % of Sales | |||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||
Revenue from product sales and
services (A) |
$ | 172.3 | $ | | $ | 172.3 | $ | 93.6 | $ | 67.3 | $ | 160.9 | ||||||||||||||||||||
Cost of product sales and services (B) |
(123.5 | ) | 1.0 | (122.5 | ) | (62.1 | ) | (46.3 | ) | (108.4 | ) | |||||||||||||||||||||
Amortization of purchased technology
(C) |
(1.8 | ) | 1.8 | | | | | |||||||||||||||||||||||||
Gross margin. |
47.0 | 2.8 | 49.8 | 28.9 | % | 31.5 | 21.0 | 52.5 | 32.7 | % | ||||||||||||||||||||||
Research and development expenses (D) |
(12.4 | ) | 0.5 | (11.9 | ) | 6.9 | % | (7.5 | ) | (3.6 | ) | (11.1 | ) | 6.9 | % | |||||||||||||||||
Selling and administrative expenses (E) |
(28.8 | ) | 5.2 | (23.6 | ) | 13.7 | % | (16.4 | ) | (11.0 | ) | (27.4 | ) | 17.1 | % | |||||||||||||||||
Amortization of intangible assets (F) |
(1.8 | ) | 1.8 | | | | | |||||||||||||||||||||||||
Restructuring charges (G) |
(4.0 | ) | 4.0 | | | | | |||||||||||||||||||||||||
Corporate allocations expense(H) |
| | | (1.6 | ) | 1.6 | | |||||||||||||||||||||||||
Operating (loss) income |
| 14.3 | 14.3 | 8.3 | % | 6.0 | 8.0 | 14.0 | 8.7 | % | ||||||||||||||||||||||
Interest income (I) |
0.7 | | 0.7 | 0.1 | 0.7 | 0.8 | ||||||||||||||||||||||||||
Interest expense (I) |
(0.7 | ) | | (0.7 | ) | (0.2 | ) | (0.6 | ) | (0.8 | ) | |||||||||||||||||||||
Other expense (I) |
| | | | (0.4 | ) | (0.4 | ) | ||||||||||||||||||||||||
Income before income taxes |
| 14.3 | 14.3 | tax rate | 5.9 | 7.7 | 13.6 | tax rate | ||||||||||||||||||||||||
Income tax expense (J) |
(0.2 | ) | (3.5 | ) | (3.7 | ) | 26 | % | (0.4 | ) | (3.7 | ) | (4.1 | ) | 30 | % | ||||||||||||||||
Net (loss) income |
$ | (0.2 | ) | $ | 10.8 | $ | 10.6 | $ | 5.5 | $ | 4.0 | $ | 9.5 | |||||||||||||||||||
Net (loss) income per common share: |
||||||||||||||||||||||||||||||||
Basic and diluted |
$ | (0.00 | ) | $ | 0.18 | * | * | |||||||||||||||||||||||||
Basic and diluted weighted average
shares outstanding: |
||||||||||||||||||||||||||||||||
Basic and diluted |
58.4 | 58.4 | * | * | ||||||||||||||||||||||||||||
* | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. |
Quarter Ended | ||||||||||||||||||||||||
September 28, 2007 | September 29, 2006 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
As | Non-GAAP | Stratex | Combined | |||||||||||||||||||||
Reported | Adjustments | Non-GAAP | MCD Actual | Actual | Non-GAAP | |||||||||||||||||||
North America |
$ | 56.6 | $ | | $ | 56.6 | $ | 49.9 | $ | 2.7 | $ | 52.6 | ||||||||||||
International: |
||||||||||||||||||||||||
Africa |
52.4 | | 52.4 | 24.7 | 27.8 | 52.5 | ||||||||||||||||||
Europe, Middle East, and
Russia |
32.7 | | 32.7 | 8.7 | 20.0 | 28.7 | ||||||||||||||||||
Latin America and AsiaPac |
24.1 | | 24.1 | 5.9 | 16.8 | 22.7 | ||||||||||||||||||
Total international |
109.2 | | 109.2 | 39.3 | 64.6 | 103.9 | ||||||||||||||||||
Network Operations |
6.5 | | 6.5 | 4.4 | | 4.4 | ||||||||||||||||||
$ | 172.3 | $ | | $ | 172.3 | $ | 93.6 | $ | 67.3 | $ | 160.9 | |||||||||||||
As of September 28, 2007 | As of June 29, 20071 | |||||||
(Restated) | (Restated) | |||||||
(In millions) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 64.2 | $ | 69.2 | ||||
Short-term investments |
15.1 | 20.4 | ||||||
Receivables |
197.0 | 183.1 | ||||||
Inventories and unbilled costs |
170.1 | 161.1 | ||||||
Current deferred taxes |
5.0 | 4.1 | ||||||
Other current assets |
20.7 | 21.7 | ||||||
Property, plant and equipment |
79.2 | 80.0 | ||||||
Goodwill |
315.1 | 324.7 | ||||||
Identifiable intangible assets |
141.0 | 144.5 | ||||||
Non-current deferred taxes |
0.6 | 0.5 | ||||||
Other assets |
16.2 | 16.2 | ||||||
$ | 1,024.2 | $ | 1,025.5 | |||||
Liabilities and Shareholders Equity |
||||||||
Short-term debt |
$ | | $ | 1.2 | ||||
Current portion of long-term debt |
9.2 | 10.7 | ||||||
Accounts payable |
92.1 | 84.7 | ||||||
Accrued expenses and other current liabilities |
77.2 | 78.0 | ||||||
Advance payments and unearned income |
22.3 | 22.3 | ||||||
Due to Harris Corporation |
20.2 | 17.2 | ||||||
Long-term debt |
7.5 | 8.8 | ||||||
Restructuring and other long-term liabilities |
11.3 | 14.6 | ||||||
Redeemable preference shares |
8.3 | 8.3 | ||||||
Warrants outstanding |
3.4 | 3.9 | ||||||
Non-current deferred taxes |
20.2 | 29.4 | ||||||
Shareholders equity |
752.5 | 746.4 | ||||||
$ | 1,024.2 | $ | 1,025.5 | |||||
1 | Derived from audited financial statements. |
Quarter Ended | ||||||||||||||||||||||||||||||||
December 28, 2007 | December 29, 2006 | |||||||||||||||||||||||||||||||
Non-GAAP | Non-GAAP | % of | Non-GAAP | Non-GAAP | ||||||||||||||||||||||||||||
As Restated | Adjustments | (Restated) | Sales | As Restated | Adjustments | (Restated) | % of Sales | |||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||
Revenue from product sales and services (A) |
$ | 181.1 | $ | | $ | 181.1 | $ | 101.2 | $ | 70.7 | $ | 171.9 | ||||||||||||||||||||
Cost of product sales and services (B) |
(130.4 | ) | 5.3 | (125.1 | ) | (67.7 | ) | (47.3 | ) | (115.0 | ) | |||||||||||||||||||||
Amortization of purchased technology (C) |
(1.7 | ) | 1.7 | | | | | |||||||||||||||||||||||||
Gross margin |
49.0 | 7.0 | 56.0 | 30.9 | % | 33.5 | 23.4 | 56.9 | 33.1 | % | ||||||||||||||||||||||
Research and development expenses (D) |
(10.9 | ) | 0.2 | (10.7 | ) | 5.9 | % | (8.3 | ) | (3.4 | ) | (11.7 | ) | 6.8 | % | |||||||||||||||||
Selling and administrative expenses (E) |
(36.2 | ) | 4.1 | (32.1 | ) | 17.7 | % | (17.8 | ) | (10.5 | ) | (28.3 | ) | 16.5 | % | |||||||||||||||||
Amortization of intangible assets (F) |
(1.9 | ) | 1.9 | | | | | |||||||||||||||||||||||||
Restructuring charges (G) |
(4.4 | ) | 4.4 | | (0.7 | ) | 0.7 | | ||||||||||||||||||||||||
Corporate allocations expense(H) |
| | | (1.8 | ) | 1.8 | | |||||||||||||||||||||||||
Operating (loss) income |
(4.4 | ) | 17.6 | 13.2 | 7.3 | % | 4.9 | 12.0 | 16.9 | 9.3 | % | |||||||||||||||||||||
Interest income (I) |
0.4 | | 0.4 | 0.2 | 1.0 | 1.2 | ||||||||||||||||||||||||||
Interest expense (I) |
(0.8 | ) | | (0.8 | ) | (0.3 | ) | (0.6 | ) | (0.9 | ) | |||||||||||||||||||||
Other expense (I) |
| | | | (0.5 | ) | (0.5 | ) | ||||||||||||||||||||||||
(Loss) income before income taxes |
(4.8 | ) | 17.6 | 12.8 | tax rate | 4.8 | 11.9 | 16.7 | tax rate | |||||||||||||||||||||||
Income tax benefit (expense) (J) |
1.6 | (4.9 | ) | (3.3 | ) | 26 | % | (0.3 | ) | (4.7 | ) | (5.0 | ) | 30 | % | |||||||||||||||||
Net (loss) income |
$ | (3.2 | ) | $ | 12.7 | $ | 9.5 | $ | 4.5 | $ | 7.2 | $ | 11.7 | |||||||||||||||||||
Net (loss) income per common share: |
||||||||||||||||||||||||||||||||
Basic and diluted |
$ | (0.05 | ) | $ | 0.16 | * | * | |||||||||||||||||||||||||
Basic and diluted weighted average shares
outstanding: |
||||||||||||||||||||||||||||||||
Basic and diluted |
58.4 | 58.4 | * | * | ||||||||||||||||||||||||||||
* | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. |
Quarter Ended | ||||||||||||||||||||||||||||||||
December 28, 2007 | December 29, 2006 | |||||||||||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||||||||||
As | Non-GAAP | Stratex | Non-GAAP | Combined | ||||||||||||||||||||||||||||
Reported | Adjustments | Non-GAAP | MCD Actual | Actual | Adjustments | Non-GAAP | ||||||||||||||||||||||||||
North America |
$ | 63.8 | $ | | $ | 63.8 | $ | 58.7 | $ | 4.2 | $ | | $ | 62.9 | ||||||||||||||||||
International: |
||||||||||||||||||||||||||||||||
Africa |
41.0 | | 41.0 | 25.5 | 13.9 | | 39.4 | |||||||||||||||||||||||||
Europe, Middle East, and Russia |
32.0 | | 32.0 | 3.5 | 36.5 | | 40.0 | |||||||||||||||||||||||||
Latin America and AsiaPac |
37.8 | | 37.8 | 8.5 | 16.1 | | 24.6 | |||||||||||||||||||||||||
Total international |
110.8 | | 110.8 | 37.5 | 66.5 | | 104.0 | |||||||||||||||||||||||||
Network Operations |
6.5 | | 6.5 | 5.0 | | | 5.0 | |||||||||||||||||||||||||
$ | 181.1 | $ | | $ | 181.1 | $ | 101.2 | $ | 70.7 | $ | | $ | 171.9 | |||||||||||||||||||
As of December 28, 2007 | As of June 29, 20071 | |||||||
(Restated) | (Restated) | |||||||
(In millions) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 73.0 | $ | 69.2 | ||||
Short-term investments |
10.0 | 20.4 | ||||||
Receivables |
205.2 | 183.1 | ||||||
Inventories and unbilled costs |
154.5 | 161.1 | ||||||
Current deferred taxes |
7.1 | 4.1 | ||||||
Other current assets |
22.0 | 21.7 | ||||||
Property, plant and equipment |
78.2 | 80.0 | ||||||
Goodwill |
315.7 | 324.7 | ||||||
Identifiable intangible assets |
137.2 | 144.5 | ||||||
Non-current deferred taxes |
0.1 | 0.5 | ||||||
Other assets |
17.4 | 16.2 | ||||||
$ | 1,020.4 | $ | 1,025.5 | |||||
Liabilities and Shareholders Equity |
||||||||
Short-term debt |
$ | | $ | 1.2 | ||||
Current portion of long-term debt |
7.6 | 10.7 | ||||||
Accounts payable |
96.5 | 84.7 | ||||||
Accrued expenses and other current liabilities |
68.6 | 78.0 | ||||||
Advance payments and unearned income |
27.9 | 22.3 | ||||||
Due to Harris Corporation |
16.2 | 17.2 | ||||||
Long-term debt |
6.3 | 8.8 | ||||||
Restructuring and other long-term liabilities |
10.1 | 14.6 | ||||||
Redeemable preference shares |
8.3 | 8.3 | ||||||
Warrants outstanding |
3.1 | 3.9 | ||||||
Non-current deferred taxes |
20.5 | 29.4 | ||||||
Shareholders equity |
755.3 | 746.4 | ||||||
$ | 1,020.4 | $ | 1,025.5 | |||||
1 | Derived from audited financial statements. |
Quarter Ended | ||||||||||||||||||||||||||||||||
March 28, 2008 | March 30, 2007 | |||||||||||||||||||||||||||||||
Non-GAAP | Non-GAAP | % of | Non-GAAP | Non-GAAP | % of | |||||||||||||||||||||||||||
As Restated | Adjustments | (Restated) | Sales | As Restated | Adjustments | (Restated) | Sales | |||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||
Revenue from product sales and services (A) |
$ | 178.2 | $ | | $ | 178.2 | $ | 139.0 | $ | 7.8 | $ | 146.8 | ||||||||||||||||||||
Cost of product sales and services (B) |
(126.1 | ) | 0.5 | (125.6 | ) | (104.1 | ) | (0.5 | ) | (104.6 | ) | |||||||||||||||||||||
Amortization of purchased technology (C) |
(1.8 | ) | 1.8 | | (1.2 | ) | 1.2 | | ||||||||||||||||||||||||
Gross margin |
50.3 | 2.3 | 52.6 | 29.6 | % | 33.7 | 8.5 | 42.2 | 28.8 | % | ||||||||||||||||||||||
Research and development expenses (D) |
(11.5 | ) | 0.4 | (11.1 | ) | 6.3 | % | (11.1 | ) | 0.3 | (10.8 | ) | 7.4 | % | ||||||||||||||||||
Selling and administrative expenses (E) |
(31.1 | ) | 2.7 | (28.4 | ) | 16.0 | % | (27.7 | ) | (0.1 | ) | (27.8 | ) | 19.0 | % | |||||||||||||||||
Acquired in-process research and development
(F) |
| | | (15.3 | ) | 15.3 | | |||||||||||||||||||||||||
Amortization of intangible assets (G) |
(1.9 | ) | 1.9 | | (3.0 | ) | 3.0 | | ||||||||||||||||||||||||
Restructuring charges (H) |
| | | (1.3 | ) | 1.3 | | |||||||||||||||||||||||||
Corporate allocations expense |
| | | (0.3 | ) | | (0.3 | ) | ||||||||||||||||||||||||
Operating (loss) income |
5.8 | 7.3 | 13.1 | 7.4 | % | (25.0 | ) | 28.3 | 3.3 | 2.3 | % | |||||||||||||||||||||
Interest income (I) |
0.3 | | 0.3 | 0.9 | 0.1 | 1.0 | ||||||||||||||||||||||||||
Interest expense (I) |
(0.7 | ) | | (0.7 | ) | (1.1 | ) | (0.2 | ) | (1.3 | ) | |||||||||||||||||||||
Income (loss) before income taxes |
5.4 | 7.3 | 12.7 | tax rate | (25.2 | ) | 28.2 | 3.0 | tax rate | |||||||||||||||||||||||
Income tax (expense) benefit (J) |
(0.2 | ) | (3.1 | ) | (3.3 | ) | 26 | % | 0.6 | (1.4 | ) | (0.8 | ) | 27 | % | |||||||||||||||||
Net income (loss) |
$ | 5.2 | $ | 4.2 | $ | 9.4 | $ | (24.6 | ) | $ | 26.8 | $ | 2.2 | |||||||||||||||||||
Net income (loss) per common share of Class A
and Class B common stock (1): |
||||||||||||||||||||||||||||||||
Basic |
$ | 0.09 | $ | 0.16 | $ | (0.61 | ) | (3 | ) | |||||||||||||||||||||||
Diluted |
$ | 0.05 | (2 | ) | $ | 0.16 | (2 | ) | $ | (0.61 | ) | (3 | ) | |||||||||||||||||||
Basic weighted average shares outstanding: |
58.4 | 58.4 | 40.3 | (3 | ) | |||||||||||||||||||||||||||
Diluted average shares outstanding |
58.7 | 58.7 | 40.3 | (3 | ) |
* | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. | |
(1) | The net income (loss) per common share amounts are the same for Class A and Class B because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation. | |
(2) | For the quarter ended March 28, 2008, the As Reported calculations of diluted earnings per share include a potential deduction to net income of $2.1 million for the assumed after-tax effect of the change in fair value of warrants using the treasury stock method. The Non-GAAP calculations exclude t he effects of this potential deduction. | |
(3) | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. Basic and diluted weighted average shares outstanding are calculated based on the daily outstanding shares, reflecting the fact that no shares were outstanding prior to January 26, 2007. Non-GAAP earnings per share for the quarter ended March 30, 2007 is not reported because it is not meaningful due to the merger date occurring during the quarter. |
Quarter Ended | ||||||||||||||||||||||||
March 28, 2008 | March 30, 20071 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
As | Non-GAAP | As | Non-GAAP | |||||||||||||||||||||
Reported | Adjustments | Non-GAAP | Reported | Adjustments | Non-GAAP | |||||||||||||||||||
North America |
$ | 56.9 | $ | | $ | 56.9 | $ | 48.9 | $ | 0.2 | $ | 49.1 | ||||||||||||
International: |
||||||||||||||||||||||||
Africa |
55.9 | | 55.9 | 35.2 | 2.4 | 37.6 | ||||||||||||||||||
Europe, Middle East, and Russia |
39.2 | | 39.2 | 30.8 | 2.7 | 33.5 | ||||||||||||||||||
Latin America and AsiaPac |
22.0 | | 22.0 | 18.9 | 2.5 | 21.4 | ||||||||||||||||||
Total international |
117.1 | | 117.1 | 84.9 | 7.6 | 92.5 | ||||||||||||||||||
Network Operations |
4.2 | | 4.2 | 5.2 | | 5.2 | ||||||||||||||||||
$ | 178.2 | $ | | $ | 178.2 | $ | 139.0 | $ | 7.8 | $ | 146.8 | |||||||||||||
1 | During the third quarter of fiscal 2007, MCD and Stratex were merged; therefore, the combined format that has historically been presented in this table is no longer necessary for this quarter and going forward. |
As of March 28, 2008 | As of June 29, 20071 | |||||||
(Restated) | (Restated) | |||||||
(In millions) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 97.0 | $ | 69.2 | ||||
Short-term investments |
3.4 | 20.4 | ||||||
Receivables |
195.9 | 183.1 | ||||||
Inventories and unbilled costs |
144.4 | 161.1 | ||||||
Current deferred taxes |
6.5 | 4.1 | ||||||
Other current assets |
17.5 | 21.7 | ||||||
Property, plant and equipment |
74.4 | 80.0 | ||||||
Goodwill |
316.5 | 324.7 | ||||||
Identifiable intangible assets |
133.2 | 144.5 | ||||||
Non-current deferred taxes |
| 0.5 | ||||||
Other assets |
16.0 | 16.2 | ||||||
$ | 1,004.8 | $ | 1,025.5 | |||||
Liabilities and Shareholders Equity |
||||||||
Short-term debt |
$ | | $ | 1.2 | ||||
Current portion of long-term debt |
6.0 | 10.7 | ||||||
Accounts payable |
81.8 | 84.7 | ||||||
Accrued expenses and other current liabilities |
70.3 | 78.0 | ||||||
Advance payments and unearned income |
26.7 | 22.3 | ||||||
Due to Harris Corporation |
20.5 | 17.2 | ||||||
Long-term debt |
5.0 | 8.8 | ||||||
Restructuring and other long-term liabilities |
7.8 | 14.6 | ||||||
Redeemable preference shares |
8.3 | 8.3 | ||||||
Warrants outstanding |
0.6 | 3.9 | ||||||
Non-current deferred taxes |
16.8 | 29.4 | ||||||
Shareholders equity |
761.0 | 746.4 | ||||||
$ | 1,004.8 | $ | 1,025.5 | |||||
1 | Derived from audited financial statements. |
Quarter Ended | Fiscal Year Ended | |||||||||||||||
June 27, 2008 | June 29, 2007 | June 27, 2008 | June 29, 2007 | |||||||||||||
(Restated) | (Restated) | |||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||
Revenue from product sales and services |
$ | 186.8 | $ | 174.1 | $ | 718.4 | $ | 507.9 | ||||||||
Cost of product sales and services |
(141.1 | ) | (124.3 | ) | (521.1 | ) | (358.2 | ) | ||||||||
Amortization of purchased technology |
(1.8 | ) | (1.8 | ) | (7.1 | ) | (3.0 | ) | ||||||||
Gross margin |
43.9 | 48.0 | 190.2 | 146.7 | ||||||||||||
Research and development expenses |
(11.3 | ) | (12.5 | ) | (46.1 | ) | (39.4 | ) | ||||||||
Selling and administrative expenses |
(45.3 | ) | (37.0 | ) | (141.4 | ) | (98.9 | ) | ||||||||
Acquired in-process research and development |
| | | (15.3 | ) | |||||||||||
Amortization of intangible assets |
(1.5 | ) | (4.5 | ) | (7.1 | ) | (7.5 | ) | ||||||||
Restructuring charges |
(0.9 | ) | (7.3 | ) | (9.3 | ) | (9.3 | ) | ||||||||
Corporate allocations expense |
| | | (3.7 | ) | |||||||||||
Operating loss |
(15.1 | ) | (13.3 | ) | (13.7 | ) | (27.4 | ) | ||||||||
Interest income |
1.0 | 0.6 | 2.4 | 1.8 | ||||||||||||
Interest expense |
(0.4 | ) | (0.7 | ) | (2.6 | ) | (2.3 | ) | ||||||||
Loss before income taxes |
(14.5 | ) | (13.4 | ) | (13.9 | ) | (27.9 | ) | ||||||||
Income tax benefit |
0.8 | 6.2 | 2.0 | 6.1 | ||||||||||||
Net loss |
$ | (13.7 | ) | $ | (7.2 | ) | $ | (11.9 | ) | $ | (21.8 | ) | ||||
Net loss per common share of Class A and
Class B common stock (Notes 1 and 2): |
||||||||||||||||
Basic |
$ | (0.23 | ) | $ | (0.12 | ) | $ | (0.20 | ) | $ | (0.88 | ) | ||||
Diluted |
$ | (0.23 | ) | $ | (0.12 | ) | $ | (0.20 | ) | $ | (0.88 | ) | ||||
Basic weighted average shares outstanding |
58.5 | 58.2 | 58.4 | 24.7 | ||||||||||||
Diluted weighted average shares outstanding |
58.5 | 58.2 | 58.4 | 24.7 |
(1) | The net loss per common share amounts are the same for Class A and Class B because the holders of each class are legally entitled to equal per share distributions whether through dividends or in liquidation. | |
(2) | Prior to January 26, 2007, the Company was a division of Harris Corporation and there were no shares outstanding for purposes of income or loss calculations. Basic and diluted weighted average shares outstanding are calculated based on the daily outstanding shares, reflecting the fact that no shares were outstanding prior to January 26, 2007. |
June 27, 2008 | June 29, 2007 | |||||||
(Restated) | ||||||||
(In millions) | ||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | 95.0 | $ | 69.2 | ||||
Short-term investments |
3.1 | 20.4 | ||||||
Receivables |
199.7 | 183.1 | ||||||
Inventories and unbilled costs |
130.6 | 161.1 | ||||||
Current deferred taxes |
12.6 | 4.1 | ||||||
Other current assets |
19.1 | 21.7 | ||||||
Property, plant and equipment |
75.6 | 80.0 | ||||||
Goodwill |
284.2 | 324.7 | ||||||
Identifiable intangible assets |
130.1 | 144.5 | ||||||
Other assets |
27.3 | 16.7 | ||||||
$ | 977.3 | $ | 1,025.5 | |||||
Liabilities and Shareholders Equity |
||||||||
Short-term debt |
$ | | $ | 1.2 | ||||
Current portion of long-term debt |
5.0 | 10.7 | ||||||
Accounts payable |
81.1 | 84.7 | ||||||
Accrued expenses and other current liabilities |
96.8 | 97.2 | ||||||
Due to Harris Corporation |
19.4 | 23.1 | ||||||
Long-term debt |
3.8 | 8.8 | ||||||
Restructuring and other long-term liabilities |
10.4 | 11.8 | ||||||
Redeemable preference shares |
8.3 | 8.3 | ||||||
Warrants outstanding |
0.6 | 3.9 | ||||||
Non-current deferred taxes |
3.7 | 29.4 | ||||||
Shareholders equity |
748.2 | 746.4 | ||||||
$ | 977.3 | $ | 1,025.5 | |||||
Quarter Ended | ||||||||
June 27, | June 29, | |||||||
2008 | 2007 | |||||||
(Restated) | ||||||||
(In millions) | ||||||||
Operating Activities |
||||||||
Net loss |
$ | (13.7 | ) | $ | (7.2 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||
Amortization of identifiable intangible assets acquired in the Stratex acquisition |
3.0 | 6.4 | ||||||
Other noncash charges related to the Stratex Acquisition |
| 2.5 | ||||||
Depreciation and amortization of property, plant and equipment and capitalized software |
4.6 | 2.3 | ||||||
Non-cash stock-based compensation expense |
1.1 | 2.9 | ||||||
Non-cash charges for inventory write-downs |
11.0 | | ||||||
Decrease in fair value of warrants |
(0.1 | ) | (0.6 | ) | ||||
Deferred income tax benefit |
(5.0 | ) | (13.1 | ) | ||||
Changes in operating assets and liabilities, net of effects from acquisition: |
||||||||
Receivables |
(2.8 | ) | (26.5 | ) | ||||
Unbilled costs and inventories |
2.8 | (4.0 | ) | |||||
Accounts payable and accrued expenses |
2.7 | 11.9 | ||||||
Advance payments and unearned income |
3.4 | 8.0 | ||||||
Due to Harris Corporation |
(4.2 | ) | 8.3 | |||||
Changes in other assets and liabilities |
1.8 | 7.5 | ||||||
Net cash provided by (used in) operating activities |
4.6 | (1.6 | ) | |||||
Investing Activities |
||||||||
Purchases of short-term investments and available for sale securities |
(0.9 | ) | - | |||||
Sales of short-term investments and available for sale securities |
1.3 | 20.5 | ||||||
Additions of property, plant and equipment |
(2.9 | ) | (3.9 | ) | ||||
Additions of capitalized software |
(2.4 | ) | (0.1 | ) | ||||
Net cash provided by investing activities |
(4.9 | ) | 16.5 | |||||
Financing Activities |
||||||||
Increase in short-term debt |
| 1.0 | ||||||
Payments on long-term debt |
(2.3 | ) | (2.6 | ) | ||||
Proceeds from exercise of former Stratex stock options |
| 1.7 | ||||||
Payments on long-term capital lease obligation to Harris Corporation |
(0.5 | ) | | |||||
Excess tax benefits from share-based compensation |
0.7 | | ||||||
Net cash (used in) provided by financing activities |
(2.1 | ) | 0.1 | |||||
Effect of exchange rate changes on cash and cash equivalents |
0.4 | (0.2 | ) | |||||
Net (decrease) increase in cash and cash equivalents |
(2.0 | ) | 14.8 | |||||
Cash and cash equivalents, beginning of quarter |
97.0 | 54.4 | ||||||
Cash and cash equivalents, end of quarter |
$ | 95.0 | $ | 69.2 | ||||
Fiscal Year Ended | ||||||||
June 27, | June 29, | |||||||
2008 | 2007 | |||||||
(Restated) | ||||||||
(In millions) | ||||||||
Operating Activities |
||||||||
Net loss |
$ | (11.9 | ) | $ | (21.8 | ) | ||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
||||||||
Amortization of identifiable intangible assets acquired in the Stratex acquisition and other |
13.9 | 25.8 | ||||||
Other noncash charges related to the Stratex acquisition |
| 7.9 | ||||||
Depreciation and amortization of property, plant and equipment and capitalized software |
19.8 | 14.5 | ||||||
Noncash share-based compensation expense |
6.4 | 3.9 | ||||||
Noncash charges for restructuring and inventory write-downs |
14.7 | | ||||||
Decrease in fair value of warrant liability |
(3.3 | ) | (0.6 | ) | ||||
Deferred income tax benefit |
(7.5 | ) | (13.0 | ) | ||||
Changes in operating assets and liabilities, net of effects from acquisition: |
||||||||
Receivables |
(13.7 | ) | (23.8 | ) | ||||
Unbilled costs and inventories |
15.9 | (33.1 | ) | |||||
Accounts payable and accrued expenses |
1.3 | 10.1 | ||||||
Advance payments and unearned income |
7.8 | 12.8 | ||||||
Due to Harris Corporation |
0.4 | 4.6 | ||||||
Decrease in restructuring liabilities and other |
(3.8 | ) | (0.4 | ) | ||||
Net cash provided by (used in) operating activities |
40.0 | (13.1 | ) | |||||
Investing Activities |
||||||||
Cash acquired from the Stratex acquisition, net of acquisition costs of $12.7 million |
| 20.4 | ||||||
Purchases of short-term investments and available for sale securities |
(9.2 | ) | (30.7 | ) | ||||
Sales and maturities of short-term investments and available for sale securities |
26.6 | 35.8 | ||||||
Additions of property, plant and equipment |
(9.2 | ) | (8.3 | ) | ||||
Additions of capitalized software |
(10.3 | ) | (2.9 | ) | ||||
Net cash (used in) provided by investing activities |
(2.1 | ) | 14.3 | |||||
Financing Activities |
||||||||
Decrease (increase) in short-term debt |
(1.2 | ) | 1.0 | |||||
Payments on long-term debt |
(10.7 | ) | (5.2 | ) | ||||
Payments on long-term capital lease obligation to Harris Corporation |
(3.7 | ) | | |||||
Proceeds from exercise of former Stratex stock options |
1.5 | 3.1 | ||||||
Excess tax benefits from share-based compensation |
0.7 | | ||||||
Proceeds from issuance of redeemable preference shares |
| 8.3 | ||||||
Proceeds from issuance of Class B common stock to Harris Corporation |
| 26.9 | ||||||
Registration costs for Class A common stock issued in Stratex acquisition |
| (1.1 | ) | |||||
Proceeds from exercise of former Stratex warrants |
| 0.2 | ||||||
Net cash and other transfers from Harris Corporation prior to the Stratex acquisition |
| 24.1 | ||||||
Net cash (used in) provided by financing activities |
(13.4 | ) | 57.3 | |||||
Effect of exchange rate changes on cash and cash equivalents |
1.3 | (3.1 | ) | |||||
Net increase in cash and cash equivalents |
25.8 | 55.4 | ||||||
Cash and cash equivalents, beginning of year |
69.2 | 13.8 | ||||||
Cash and cash equivalents, end of year |
$ | 95.0 | $ | 69.2 | ||||
Quarter Ended | ||||||||||||||||||||||||||||||||
June 27, 2008 | June 29, 2007 | |||||||||||||||||||||||||||||||
Non-GAAP | % of | Non-GAAP | Non-GAAP | % of | ||||||||||||||||||||||||||||
As Reported | Adjustments | Non-GAAP | Sales | As Restated | Adjustments | (Restated) | Sales | |||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||
Revenue from product sales
and services |
$ | 186.8 | $ | | 186.8 | $ | 174.1 | $ | | $ | 174.1 | |||||||||||||||||||||
Cost of product sales and
services
(A) |
(141.1 | ) | 11.4 | (129.7 | ) | (124.3 | ) | 2.9 | (121.4 | ) | ||||||||||||||||||||||
Amortization of purchased
technology
(B) |
(1.8 | ) | 1.8 | | (1.8 | ) | 1.8 | | ||||||||||||||||||||||||
Gross margin |
43.9 | 13.2 | 57.1 | 30.6 | % | 48.0 | 4.7 | 52.7 | 30.3 | % | ||||||||||||||||||||||
Research and development
expenses (C) |
(11.3 | ) | 0.3 | (11.0 | ) | 5.8 | % | (12.5 | ) | 0.4 | (12.1 | ) | 7.0 | % | ||||||||||||||||||
Selling and administrative
expenses (D) |
(45.3 | ) | 5.5 | (39.8 | ) | 21.3 | % | (37.0 | ) | 7.0 | (30.0 | ) | 17.2 | % | ||||||||||||||||||
Amortization of intangible
assets (E) |
(1.5 | ) | 1.1 | (0.4 | ) | 0.2 | % | (4.5 | ) | 4.5 | | |||||||||||||||||||||
Restructuring charges (F) |
(0.9 | ) | 0.9 | | (7.3 | ) | 7.3 | | ||||||||||||||||||||||||
Operating (loss) income |
(15.1 | ) | 21.0 | 5.9 | 3.2 | % | (13.3 | ) | 23.9 | 10.6 | 6.1 | % | ||||||||||||||||||||
Interest income |
1.0 | | 1.0 | 0.6 | | 0.6 | ||||||||||||||||||||||||||
Interest expense |
(0.4 | ) | | (0.4 | ) | (0.7 | ) | | (0.7 | ) | ||||||||||||||||||||||
(Loss) income before income
taxes |
(14.5 | ) | 21.0 | 6.5 | tax rate | (13.4 | ) | 23.9 | 10.5 | tax rate | ||||||||||||||||||||||
Income tax benefit (expense)
(G) |
0.8 | (2.5 | ) | (1.7 | ) | 26 | % | 6.2 | (8.9 | ) | (2.7 | ) | 26 | % | ||||||||||||||||||
Net (loss) income |
$ | (13.7 | ) | $ | 18.5 | $ | 4.8 | $ | (7.2 | ) | $ | 15.0 | $ | 7.8 | ||||||||||||||||||
Net (loss) income per common
share: |
||||||||||||||||||||||||||||||||
Basic and diluted |
$ | (0.23 | ) | $ | 0.08 | $ | (0.12 | ) | $ | 0.13 | ||||||||||||||||||||||
Basic and diluted weighted
average shares outstanding: |
||||||||||||||||||||||||||||||||
Basic and diluted |
58.5 | 58.5 | 58.2 | 58.2 | ||||||||||||||||||||||||||||
* | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. |
Year Ended | ||||||||||||||||||||||||||||||||
June 27, 2008 | June 29, 2007 | |||||||||||||||||||||||||||||||
Non-GAAP | Non- | % of | Non-GAAP | Non-GAAP | % of | |||||||||||||||||||||||||||
As Reported | Adjustments | GAAP | Sales | As Restated | Adjustments | (Restated) | Sales | |||||||||||||||||||||||||
(In millions, except per share amounts) | ||||||||||||||||||||||||||||||||
Revenue from product sales
and services (A) |
$ | 718.4 | $ | | $ | 718.4 | $ | 507.9 | $ | 145.8 | $ | 653.7 | ||||||||||||||||||||
Cost of product sales and
services (B) |
(521.1 | ) | 18.2 | (502.9 | ) | (358.2 | ) | (91.2 | ) | (449.4 | ) | |||||||||||||||||||||
Amortization of purchased
technology (C) |
(7.1 | ) | 7.1 | | (3.0 | ) | 3.0 | | ||||||||||||||||||||||||
Gross margin |
190.2 | 25.3 | 215.5 | 30.0 | % | 146.7 | 57.6 | 204.3 | 31.3 | % | ||||||||||||||||||||||
Research and development
expenses (D) |
(46.1 | ) | 1.4 | (44.7 | ) | 6.2 | % | (39.4 | ) | 2.0 | (37.4 | ) | 5.7 | % | ||||||||||||||||||
Selling and administrative
expenses (E) |
(141.4 | ) | 17.6 | (123.8 | ) | 17.2 | % | (98.9 | ) | (22.0 | ) | (120.9 | ) | 18.5 | % | |||||||||||||||||
Acquired research and
development (F) |
| | | (15.3 | ) | 15.3 | | |||||||||||||||||||||||||
Amortization of intangible
assets (G) |
(7.1 | ) | 6.7 | (0.4 | ) | 0.1 | % | (7.5 | ) | 7.5 | | |||||||||||||||||||||
Restructuring charges (H) |
(9.3 | ) | 9.3 | | (9.3 | ) | 8.6 | (0.7 | ) | 0.1 | % | |||||||||||||||||||||
Corporate allocations
expense (I) |
| | | (3.7 | ) | 3.4 | (0.3 | ) | ||||||||||||||||||||||||
Operating (loss) income |
(13.7 | ) | 60.3 | 46.6 | 6.5 | % | (27.4 | ) | 72.4 | 45.0 | 6.9 | % | ||||||||||||||||||||
Interest income (J) |
2.4 | | 2.4 | 1.8 | 1.8 | 3.6 | ||||||||||||||||||||||||||
Interest expense (J) |
(2.6 | ) | | (2.6 | ) | (2.3 | ) | (1.4 | ) | (3.7 | ) | |||||||||||||||||||||
Other expense, net (J) |
| | | | (0.9 | ) | (0.9 | ) | ||||||||||||||||||||||||
(Loss) income before income
taxes |
(13.9 | ) | 60.3 | 46.4 | tax rate | (27.9 | ) | 71.9 | 44.0 | tax rate | ||||||||||||||||||||||
Income tax benefit
(expense) (K) |
2.0 | (14.0 | ) | (12.0 | ) | 26 | % | 6.1 | (18.7 | ) | (12.6 | ) | 29 | % | ||||||||||||||||||
Net (loss) income |
$ | (11.9 | ) | $ | 46.3 | $ | 34.4 | $ | (21.8 | ) | $ | 53.2 | $ | 31.4 | ||||||||||||||||||
Net (loss) income per common
share: |
||||||||||||||||||||||||||||||||
Basic and diluted |
$ | (0.20 | ) | $ | 0.59 | $ | (0.88 | ) | $ | 0.54 | ||||||||||||||||||||||
Basic and diluted weighted
average shares outstanding: |
||||||||||||||||||||||||||||||||
Basic and diluted |
58.4 | 58.4 | 24.7 | 58.4 | ||||||||||||||||||||||||||||
* | Prior to January 26, 2007, the Company was not a public reporting entity and there were no shares outstanding for purposes of earnings (loss) per share calculations. |
Quarter Ended | ||||||||||||||||||||||||
June 27, 2008 | June 29, 2007 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
As | Non-GAAP | As | Non-GAAP | |||||||||||||||||||||
Reported | Adjustments | Non-GAAP | Reported | Adjustments | Non-GAAP | |||||||||||||||||||
North America |
$ | 55.1 | $ | | $ | 55.1 | $ | 58.8 | $ | | $ | 58.8 | ||||||||||||
International: |
||||||||||||||||||||||||
Africa |
47.8 | | 47.8 | 41.3 | | 41.3 | ||||||||||||||||||
Europe, Middle East, and Russia |
55.7 | | 55.7 | 44.2 | | 44.2 | ||||||||||||||||||
Latin America and AsiaPac |
21.1 | | 21.1 | 25.1 | | 25.1 | ||||||||||||||||||
Total international |
124.6 | | 124.6 | 110.6 | | 110.6 | ||||||||||||||||||
Network Operations |
7.1 | | 7.1 | 4.7 | | 4.7 | ||||||||||||||||||
$ | 186.8 | $ | | $ | 186.8 | $ | 174.1 | $ | | $ | 174.1 | |||||||||||||
Year Ended | ||||||||||||||||||||||||
June 27, 2008 | June 29, 2007 | |||||||||||||||||||||||
(In millions) | ||||||||||||||||||||||||
As | Non-GAAP | As | Non-GAAP | |||||||||||||||||||||
Reported | Adjustments | Non-GAAP | Reported | Adjustments | Non-GAAP | |||||||||||||||||||
North America |
$ | 232.4 | $ | | $ | 232.4 | $ | 216.3 | $ | 7.0 | $ | 223.3 | ||||||||||||
International: |
||||||||||||||||||||||||
Africa |
197.1 | | 197.1 | 126.7 | 44.1 | 170.8 | ||||||||||||||||||
Europe, Middle East, and Russia |
159.6 | | 159.6 | 87.1 | 59.2 | 146.3 | ||||||||||||||||||
Latin America and AsiaPac |
105.0 | | 105.0 | 58.4 | 35.5 | 93.9 | ||||||||||||||||||
Total international |
461.7 | | 461.7 | 272.2 | 138.8 | 411.0 | ||||||||||||||||||
Network Operations |
24.3 | | 24.3 | 19.4 | | 19.4 | ||||||||||||||||||
$ | 718.4 | $ | | $ | 718.4 | $ | 507.9 | $ | 145.8 | $ | 653.7 | |||||||||||||
For the Three Quarters Ended March 28, 2008 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 531.6 | $ | | $ | 531.6 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(306.3 | ) | (4.7 | ) | (311.0 | ) | ||||||
Cost of product sales with Harris Corporation |
(4.2 | ) | | (4.2 | ) | |||||||
Total cost of product sales |
(310.5 | ) | (4.7 | ) | (315.2 | ) | ||||||
Cost of services |
(59.8 | ) | (0.4 | ) | (60.2 | ) | ||||||
Cost of sales billed from Harris Corporation |
(4.6 | ) | | (4.6 | ) | |||||||
Amortization of purchased technology |
(5.3 | ) | | (5.3 | ) | |||||||
Total cost of product sales and services |
(380.2 | ) | (5.1 | ) | (385.3 | ) | ||||||
Gross margin |
151.4 | (5.1 | ) | 146.3 | ||||||||
Research and development expenses |
(34.8 | ) | | (34.8 | ) | |||||||
Selling and administrative expenses |
(90.0 | ) | (0.9 | ) | (90.9 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(5.2 | ) | | (5.2 | ) | |||||||
Total research, development, selling and administrative
expenses |
(130.0 | ) | (0.9 | ) | (130.9 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
(5.6 | ) | | (5.6 | ) | |||||||
Restructuring charges |
(8.4 | ) | | (8.4 | ) | |||||||
Corporate allocations expense from Harris Corporation |
| | | |||||||||
Operating income |
7.4 | (6.0 | ) | 1.4 | ||||||||
Interest income |
1.4 | | 1.4 | |||||||||
Interest expense |
(2.2 | ) | | (2.2 | ) | |||||||
Income before provision for income taxes |
6.6 | (6.0 | ) | 0.6 | ||||||||
Provision for income taxes |
(1.1 | ) | 2.3 | 1.2 | ||||||||
Net income |
$ | 5.5 | $ | (3.7 | ) | $ | 1.8 | |||||
Net income (loss) per common share of Class A and Class B common stock: |
||||||||||||
Basic |
$ | 0.09 | $ | 0.03 | ||||||||
Diluted |
$ | 0.05 | $ | (0.02 | ) | |||||||
Basic weighted average shares outstanding |
58.4 | 58.4 | ||||||||||
Diluted weighted average shares outstanding |
58.9 | 58.9 |
For the Fiscal Year Ended June 29, 2007 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 507.9 | $ | | $ | 507.9 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(281.2 | ) | (5.1 | ) | (286.3 | ) | ||||||
Cost of product sales with Harris Corporation |
(1.3 | ) | | (1.3 | ) | |||||||
Total cost of product sales |
(282.5 | ) | (5.1 | ) | (287.6 | ) | ||||||
Cost of services |
(64.3 | ) | (0.9 | ) | (65.2 | ) | ||||||
Cost of sales billed from Harris Corporation |
(5.4 | ) | | (5.4 | ) | |||||||
Amortization of purchased technology |
(3.0 | ) | | (3.0 | ) | |||||||
Total cost of product sales and services |
(355.2 | ) | (6.0 | ) | (361.2 | ) | ||||||
Gross margin |
152.7 | (6.0 | ) | 146.7 | ||||||||
Research and development expenses |
(39.4 | ) | | (39.4 | ) | |||||||
Selling and administrative expenses |
(92.1 | ) | | (92.1 | ) | |||||||
Selling and administrative expenses with Harris Corporation |
(6.8 | ) | | (6.8 | ) | |||||||
Total research, development, selling and administrative
expenses |
(138.3 | ) | | (138.3 | ) | |||||||
Acquired in-process research and development |
(15.3 | ) | | (15.3 | ) | |||||||
Amortization of identifiable intangible assets |
(7.5 | ) | | (7.5 | ) | |||||||
Restructuring charges |
(9.3 | ) | | (9.3 | ) | |||||||
Corporate allocations expense from Harris Corporation |
(3.7 | ) | | (3.7 | ) | |||||||
Operating loss |
(21.4 | ) | (6.0 | ) | (27.4 | ) | ||||||
Interest income |
1.8 | | 1.8 | |||||||||
Interest expense |
(2.3 | ) | | (2.3 | ) | |||||||
Loss before provision for income taxes |
(21.9 | ) | (6.0 | ) | (27.9 | ) | ||||||
Benefit for income taxes |
4.0 | 2.1 | 6.1 | |||||||||
Net loss |
$ | (17.9 | ) | $ | (3.9 | ) | $ | (21.8 | ) | |||
Basic and diluted net loss per common share |
$ | (0.72 | ) | $ | (0.16 | ) | $ | (0.88 | ) | |||
Basic and diluted weighted average shares outstanding |
24.7 | 24.7 |
For the Fiscal Year Ended June 30, 2006 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustments | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 357.5 | $ | | $ | 357.5 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(222.7 | ) | (2.4 | ) | (225.1 | ) | ||||||
Cost of product sales with Harris Corporation |
(7.4 | ) | | (7.4 | ) | |||||||
Total cost of product sales |
(230.1 | ) | (2.4 | ) | (232.5 | ) | ||||||
Cost of services |
(37.1 | ) | (0.3 | ) | (37.4 | ) | ||||||
Cost of sales billed from Harris Corporation |
(5.3 | ) | | (5.3 | ) | |||||||
Amortization of purchased technology |
| | | |||||||||
Total cost of product sales and services |
(272.5 | ) | (2.7 | ) | (275.2 | ) | ||||||
Gross margin |
85.0 | (2.7 | ) | 82.3 | ||||||||
Research and development expenses |
(28.8 | ) | | (28.8 | ) | |||||||
Selling and administrative expenses |
(62.9 | ) | (0.1 | ) | (63.0 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(5.6 | ) | | (5.6 | ) | |||||||
Total research, development, selling and administrative
expenses |
(97.3 | ) | (0.1 | ) | (97.4 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
| | | |||||||||
Restructuring charges |
(3.8 | ) | | (3.8 | ) | |||||||
Corporate allocations expense from Harris Corporation |
(12.4 | ) | | (12.4 | ) | |||||||
Operating loss |
(28.5 | ) | (2.8 | ) | (31.3 | ) | ||||||
Interest income |
0.5 | | 0.5 | |||||||||
Interest expense |
(1.0 | ) | | (1.0 | ) | |||||||
Loss before provision for income taxes |
(29.0 | ) | (2.8 | ) | (31.8 | ) | ||||||
Provision for income taxes |
(6.8 | ) | | (6.8 | ) | |||||||
Net loss |
$ | (35.8 | ) | $ | (2.8 | ) | $ | (38.6 | ) | |||
Basic and diluted net loss per common share |
N/A | N/A | ||||||||||
Basic and diluted weighted average shares outstanding |
N/A | N/A |
For the Fiscal Year Ended July 1, 2005 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
(In millions, except per share amounts) | ||||||||||||
Net revenues from product sales and services |
$ | 310.4 | $ | | $ | 310.4 | ||||||
Cost of product sales and services: |
||||||||||||
Cost of external product sales |
(181.5 | ) | (1.7 | ) | (183.2 | ) | ||||||
Cost of product sales with Harris Corporation |
(3.7 | ) | | (3.7 | ) | |||||||
Total cost of product sales |
(185.2 | ) | (1.7 | ) | (186.9 | ) | ||||||
Cost of services |
(31.3 | ) | (1.0 | ) | (32.3 | ) | ||||||
Cost of sales billed from Harris Corporation |
(4.3 | ) | | (4.3 | ) | |||||||
Amortization of purchased technology |
| | | |||||||||
Total cost of product sales and services |
(220.8 | ) | (2.7 | ) | (223.5 | ) | ||||||
Gross margin |
89.6 | (2.7 | ) | 86.9 | ||||||||
Research and development expenses |
(28.0 | ) | | (28.0 | ) | |||||||
Selling and administrative expenses |
(52.8 | ) | (0.3 | ) | (53.1 | ) | ||||||
Selling and administrative expenses with Harris Corporation |
(6.0 | ) | | (6.0 | ) | |||||||
Total research, development, selling and administrative
expenses |
(86.8 | ) | (0.3 | ) | (87.1 | ) | ||||||
Acquired in-process research and development |
| | | |||||||||
Amortization of identifiable intangible assets |
| | | |||||||||
Restructuring charges |
| | | |||||||||
Corporate allocations expense from Harris Corporation |
(6.2 | ) | | (6.2 | ) | |||||||
Operating loss |
(3.4 | ) | (3.0 | ) | (6.4 | ) | ||||||
Interest income |
0.9 | | 0.9 | |||||||||
Interest expense |
(1.0 | ) | | (1.0 | ) | |||||||
Loss before provision for income taxes |
(3.5 | ) | (3.0 | ) | (6.5 | ) | ||||||
Provision for income taxes |
(0.3 | ) | | (0.3 | ) | |||||||
Net loss |
$ | (3.8 | ) | $ | (3.0 | ) | $ | (6.8 | ) | |||
Basic and diluted net loss per common share |
N/A | N/A | ||||||||||
Basic and diluted weighted average shares outstanding |
N/A | N/A |
As of March 28, 2008 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 97.0 | $ | | $ | 97.0 | ||||||
Short-term investments and available for sale securities |
3.4 | | 3.4 | |||||||||
Receivables |
199.0 | (3.1 | ) | 195.9 | ||||||||
Unbilled costs |
35.7 | | 35.7 | |||||||||
Inventories |
125.3 | (16.6 | ) | 108.7 | ||||||||
Deferred income taxes |
6.5 | | 6.5 | |||||||||
Other current assets |
17.5 | | 17.5 | |||||||||
Total current assets |
484.4 | (19.7 | ) | 464.7 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
74.4 | | 74.4 | |||||||||
Goodwill |
315.4 | 1.1 | 316.5 | |||||||||
Identifiable intangible assets |
133.2 | | 133.2 | |||||||||
Other long-term assets |
16.0 | | 16.0 | |||||||||
539.0 | 1.1 | 540.1 | ||||||||||
Total assets |
$ | 1,023.4 | $ | (18.6 | ) | $ | 1,004.8 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | | $ | | $ | | ||||||
Current portion of long-term debt |
6.0 | | 6.0 | |||||||||
Accounts payable |
81.8 | | 81.8 | |||||||||
Compensation and benefits |
12.5 | | 12.5 | |||||||||
Other accrued items |
44.8 | 1.1 | 45.9 | |||||||||
Advance payments and unearned income |
26.7 | | 26.7 | |||||||||
Income taxes payable |
3.6 | | 3.6 | |||||||||
Restructuring liabilities |
6.7 | | 6.7 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
1.6 | | 1.6 | |||||||||
Due to Harris Corporation |
20.5 | | 20.5 | |||||||||
Total current liabilities |
204.2 | 1.1 | 205.3 | |||||||||
Long-term liabilities |
42.9 | (4.4 | ) | 38.5 | ||||||||
Total liabilities |
247.1 | (3.3 | ) | 243.8 | ||||||||
Total shareholders equity |
776.3 | (15.3 | ) | 761.0 | ||||||||
Total liabilities and shareholders equity |
$ | 1,023.4 | $ | (18.6 | ) | $ | 1,004.8 | |||||
As of June 29, 2007 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 69.2 | $ | | $ | 69.2 | ||||||
Short-term investments and available for sale securities |
20.4 | | 20.4 | |||||||||
Receivables |
185.3 | (2.2 | ) | 183.1 | ||||||||
Unbilled costs |
36.9 | | 36.9 | |||||||||
Inventories |
135.7 | (11.5 | ) | 124.2 | ||||||||
Deferred income taxes |
4.1 | | 4.1 | |||||||||
Other current assets |
21.7 | | 21.7 | |||||||||
Total current assets |
473.3 | (13.7 | ) | 459.6 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
80.0 | | 80.0 | |||||||||
Goodwill |
323.6 | 1.1 | 324.7 | |||||||||
Identifiable intangible assets |
144.5 | | 144.5 | |||||||||
Other long-term assets |
16.7 | | 16.7 | |||||||||
564.8 | 1.1 | 565.9 | ||||||||||
Total assets |
$ | 1,038.1 | $ | (12.6 | ) | $ | 1,025.5 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | 1.2 | $ | | $ | 1.2 | ||||||
Current portion of long-term debt |
10.7 | | 10.7 | |||||||||
Accounts payable |
84.7 | | 84.7 | |||||||||
Compensation and benefits |
11.5 | | 11.5 | |||||||||
Other accrued items |
44.7 | 1.1 | 45.8 | |||||||||
Advance payments and unearned income |
22.3 | | 22.3 | |||||||||
Income taxes payable |
6.8 | | 6.8 | |||||||||
Restructuring liabilities |
10.8 | | 10.8 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
3.1 | | 3.1 | |||||||||
Due to Harris Corporation |
17.2 | | 17.2 | |||||||||
Total current liabilities |
213.0 | 1.1 | 214.1 | |||||||||
Long-term liabilities |
67.1 | (2.1 | ) | 65.0 | ||||||||
Total liabilities |
280.1 | (1.0 | ) | 279.1 | ||||||||
Total shareholders equity |
758.0 | (11.6 | ) | 746.4 | ||||||||
Total liabilities and shareholders equity |
$ | 1,038.1 | $ | (12.6 | ) | $ | 1,025.5 | |||||
As of June 30, 2006 | ||||||||||||
As Previously | ||||||||||||
Reported | Adjustment | As Restated | ||||||||||
(In millions) | ||||||||||||
ASSETS |
||||||||||||
Current Assets |
||||||||||||
Cash and cash equivalents |
$ | 13.8 | $ | | $ | 13.8 | ||||||
Short-term investments and available for sale securities |
| | | |||||||||
Receivables |
123.9 | (2.2 | ) | 121.7 | ||||||||
Unbilled costs |
25.5 | | 25.5 | |||||||||
Inventories |
71.9 | (5.5 | ) | 66.4 | ||||||||
Deferred income taxes |
| | | |||||||||
Other current assets |
6.7 | | 6.7 | |||||||||
Total current assets |
241.8 | (7.7 | ) | 234.1 | ||||||||
Long-Term Assets |
||||||||||||
Property, plant and equipment |
52.2 | | 52.2 | |||||||||
Goodwill |
28.3 | | 28.3 | |||||||||
Identifiable intangible assets |
6.4 | | 6.4 | |||||||||
Other long-term assets |
23.9 | | 23.9 | |||||||||
110.8 | | 110.8 | ||||||||||
Total assets |
$ | 352.6 | $ | (7.7 | ) | $ | 344.9 | |||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||||||
Current Liabilities |
||||||||||||
Short-term debt |
$ | 0.2 | $ | | $ | 0.2 | ||||||
Current portion of long-term debt |
| | | |||||||||
Accounts payable |
42.1 | | 42.1 | |||||||||
Compensation and benefits |
17.4 | | 17.4 | |||||||||
Other accrued items |
16.9 | | 16.9 | |||||||||
Advance payments and unearned income |
9.2 | | 9.2 | |||||||||
Income taxes payable |
| | | |||||||||
Restructuring liabilities |
2.2 | | 2.2 | |||||||||
Current portion of long-term capital lease obligation
to Harris Corporation |
| | | |||||||||
Due to Harris Corporation |
| | | |||||||||
Total current liabilities |
88.0 | | 88.0 | |||||||||
Long-term liabilities |
12.6 | | 12.6 | |||||||||
Total liabilities |
100.6 | | 100.6 | |||||||||
Total shareholders equity |
252.0 | (7.7 | ) | 244.3 | ||||||||
Total liabilities and shareholders equity |
$ | 352.6 | $ | (7.7 | ) | $ | 344.9 | |||||