These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FORM 10-Q
|
|
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
|
|
Delaware
|
|
11-2139466
|
|
(State or other jurisdiction of incorporation /organization)
|
|
(I.R.S. Employer Identification Number)
|
|
|
|
|
|
68 South Service Road, Suite 230,
Melville, NY
|
|
11747 |
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
(631) 962-7000
|
|
(Registrant’s telephone number, including area code)
|
Yes
No
Yes
No
|
Large accelerated filer
|
|
Accelerated filer
|
|
Emerging growth company
|
|
|
Non-accelerated filer
|
|
Smaller reporting company
|
|
|
|
Yes
No
|
COMTECH TELECOMMUNICATIONS CORP.
INDEX
|
|||
|
|
|
|
Page
|
|
PART I. FINANCIAL INFORMATION
|
|||
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
|
|
Item 3.
|
||
|
|
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
|
PART II. OTHER INFORMATION
|
|||
|
|
|
|
|
|
|
Item 1.
|
||
|
|
|
|
|
|
|
Item 1A.
|
||
|
|
|
|
|
|
|
Item 2.
|
||
|
|
|
|
|
|
|
Item 4.
|
||
|
|
|
|
|
|
|
Item 6.
|
||
|
|
|
|
|
|
|
|
||
|
|
|
January 31, 2018
|
|
July 31, 2017
|
|||
|
Assets
|
|
|
|
|
|||
|
Current assets:
|
|
|
|
|
|||
|
Cash and cash equivalents
|
|
$
|
40,472,000
|
|
|
41,844,000
|
|
|
Accounts receivable, net
|
|
117,973,000
|
|
|
124,962,000
|
|
|
|
Inventories, net
|
|
71,707,000
|
|
|
60,603,000
|
|
|
|
Prepaid expenses and other current assets
|
|
14,915,000
|
|
|
13,635,000
|
|
|
|
Total current assets
|
|
245,067,000
|
|
|
241,044,000
|
|
|
|
Property, plant and equipment, net
|
|
30,122,000
|
|
|
32,847,000
|
|
|
|
Goodwill
|
|
290,633,000
|
|
|
290,633,000
|
|
|
|
Intangibles with finite lives, net
|
|
251,334,000
|
|
|
261,871,000
|
|
|
|
Deferred financing costs, net
|
|
2,635,000
|
|
|
3,065,000
|
|
|
|
Other assets, net
|
|
2,860,000
|
|
|
2,603,000
|
|
|
|
Total assets
|
|
$
|
822,651,000
|
|
|
832,063,000
|
|
|
Liabilities and Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
27,662,000
|
|
|
29,402,000
|
|
|
Accrued expenses and other current liabilities
|
|
60,585,000
|
|
|
68,610,000
|
|
|
|
Dividends payable
|
|
2,351,000
|
|
|
2,343,000
|
|
|
|
Customer advances and deposits
|
|
24,848,000
|
|
|
25,771,000
|
|
|
|
Current portion of long-term debt
|
|
17,211,000
|
|
|
15,494,000
|
|
|
|
Current portion of capital lease obligations
|
|
1,858,000
|
|
|
2,309,000
|
|
|
|
Interest payable
|
|
83,000
|
|
|
282,000
|
|
|
|
Total current liabilities
|
|
134,598,000
|
|
|
144,211,000
|
|
|
|
Non-current portion of long-term debt, net
|
|
174,225,000
|
|
|
176,228,000
|
|
|
|
Non-current portion of capital lease obligations
|
|
885,000
|
|
|
1,771,000
|
|
|
|
Income taxes payable
|
|
2,558,000
|
|
|
2,515,000
|
|
|
|
Deferred tax liability, net
|
|
6,088,000
|
|
|
17,306,000
|
|
|
|
Customer advances and deposits, non-current
|
|
8,385,000
|
|
|
7,227,000
|
|
|
|
Other liabilities
|
|
5,291,000
|
|
|
2,655,000
|
|
|
|
Total liabilities
|
|
332,030,000
|
|
|
351,913,000
|
|
|
|
Commitments and contingencies (See Note 18)
|
|
|
|
|
|
|
|
|
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 38,653,430 shares and 38,619,467 shares at January 31, 2018 and July 31, 2017, respectively
|
|
3,865,000
|
|
|
3,862,000
|
|
|
|
Additional paid-in capital
|
|
534,224,000
|
|
|
533,001,000
|
|
|
|
Retained earnings
|
|
394,381,000
|
|
|
385,136,000
|
|
|
|
|
|
932,470,000
|
|
|
921,999,000
|
|
|
|
Less:
|
|
|
|
|
|
|
|
|
Treasury stock, at cost (15,033,317 shares at January 31, 2018 and July 31, 2017)
|
|
(441,849,000
|
)
|
|
(441,849,000
|
)
|
|
|
Total stockholders’ equity
|
|
490,621,000
|
|
|
480,150,000
|
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
822,651,000
|
|
|
832,063,000
|
|
|
|
|
Three months ended January 31,
|
|
Six months ended January 31,
|
|||||||||
|
|
|
|
|||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||
|
Net sales
|
|
$
|
133,731,000
|
|
|
139,028,000
|
|
|
255,300,000
|
|
|
274,814,000
|
|
|
Cost of sales
|
|
82,930,000
|
|
|
85,824,000
|
|
|
156,783,000
|
|
|
169,502,000
|
|
|
|
Gross profit
|
|
50,801,000
|
|
|
53,204,000
|
|
|
98,517,000
|
|
|
105,312,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative
|
|
27,215,000
|
|
|
30,988,000
|
|
|
55,690,000
|
|
|
63,673,000
|
|
|
|
Research and development
|
|
13,435,000
|
|
|
13,314,000
|
|
|
27,185,000
|
|
|
27,410,000
|
|
|
|
Amortization of intangibles
|
|
5,268,000
|
|
|
6,032,000
|
|
|
10,537,000
|
|
|
12,087,000
|
|
|
|
Settlement of intellectual property litigation
|
|
—
|
|
|
(9,979,000
|
)
|
|
—
|
|
|
(9,979,000
|
)
|
|
|
|
|
45,918,000
|
|
|
40,355,000
|
|
|
93,412,000
|
|
|
93,191,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating income
|
|
4,883,000
|
|
|
12,849,000
|
|
|
5,105,000
|
|
|
12,121,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Other expenses (income):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense
|
|
2,519,000
|
|
|
2,852,000
|
|
|
5,107,000
|
|
|
6,177,000
|
|
|
|
Interest (income) and other
|
|
(48,000
|
)
|
|
(74,000
|
)
|
|
(9,000
|
)
|
|
(76,000
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Income before (benefit from) provision for income taxes
|
|
2,412,000
|
|
|
10,071,000
|
|
|
7,000
|
|
|
6,020,000
|
|
|
|
(Benefit from) provision for income taxes
|
|
(13,349,000
|
)
|
|
3,486,000
|
|
|
(14,094,000
|
)
|
|
1,924,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net income
|
|
$
|
15,761,000
|
|
|
6,585,000
|
|
|
14,101,000
|
|
|
4,096,000
|
|
|
Net income per share (See Note 4):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.66
|
|
|
0.28
|
|
|
0.59
|
|
|
0.17
|
|
|
Diluted
|
|
$
|
0.66
|
|
|
0.28
|
|
|
0.59
|
|
|
0.17
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Weighted average number of common shares outstanding – basic
|
|
23,816,000
|
|
|
23,428,000
|
|
|
23,805,000
|
|
|
23,406,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Weighted average number of common and common equivalent shares outstanding – diluted
|
|
23,953,000
|
|
|
23,445,000
|
|
|
23,942,000
|
|
|
23,427,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Dividends declared per issued and outstanding common share as of the applicable dividend record date
|
|
$
|
0.10
|
|
|
0.10
|
|
|
0.20
|
|
|
0.40
|
|
|
|
|
Common Stock
|
|
Additional
Paid-in
Capital
|
|
Retained Earnings
|
|
Treasury Stock
|
|
Stockholders'
Equity
|
||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
|
Shares
|
|
Amount
|
|
|||||||||||||||
|
Balance as of July 31, 2016
|
|
38,367,997
|
|
|
$
|
3,837,000
|
|
|
$
|
524,797,000
|
|
|
$
|
383,616,000
|
|
|
15,033,317
|
|
|
$
|
(441,849,000
|
)
|
|
$
|
470,401,000
|
|
|
Equity-classified stock award compensation
|
|
—
|
|
|
—
|
|
|
1,989,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,989,000
|
|
|||||
|
Proceeds from issuance of employee stock purchase plan shares
|
|
33,226
|
|
|
3,000
|
|
|
345,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
348,000
|
|
|||||
|
Issuance of restricted stock
|
|
144,899
|
|
|
15,000
|
|
|
(15,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net settlement of stock-based awards
|
|
40,354
|
|
|
4,000
|
|
|
(248,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(244,000
|
)
|
|||||
|
Cash dividends declared, net
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,351,000
|
)
|
|
—
|
|
|
—
|
|
|
(9,351,000
|
)
|
|||||
|
Accrual of dividend equivalents, net of reversal
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(179,000
|
)
|
|
—
|
|
|
—
|
|
|
(179,000
|
)
|
|||||
|
Net income tax shortfall from settlement of stock-based awards
|
|
—
|
|
|
—
|
|
|
(257,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(257,000
|
)
|
|||||
|
Reversal of deferred tax assets associated with expired and unexercised stock-based awards
|
|
—
|
|
|
—
|
|
|
(344,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(344,000
|
)
|
|||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,096,000
|
|
|
—
|
|
|
—
|
|
|
4,096,000
|
|
|||||
|
Balance as of January 31, 2017
|
|
38,586,476
|
|
|
$
|
3,859,000
|
|
|
$
|
526,267,000
|
|
|
$
|
378,182,000
|
|
|
15,033,317
|
|
|
$
|
(441,849,000
|
)
|
|
$
|
466,459,000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Balance as of July 31, 2017
|
|
38,619,467
|
|
|
$
|
3,862,000
|
|
|
$
|
533,001,000
|
|
|
$
|
385,136,000
|
|
|
15,033,317
|
|
|
$
|
(441,849,000
|
)
|
|
$
|
480,150,000
|
|
|
Equity-classified stock award compensation
|
|
—
|
|
|
—
|
|
|
1,827,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1,827,000
|
|
|||||
|
Proceeds from issuance of employee stock purchase plan shares
|
|
24,222
|
|
|
2,000
|
|
|
395,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
397,000
|
|
|||||
|
Forfeiture of restricted stock
|
|
(10,254
|
)
|
|
(1,000
|
)
|
|
1,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Net settlement of stock-based awards
|
|
19,995
|
|
|
2,000
|
|
|
(1,000,000
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(998,000
|
)
|
|||||
|
Cash dividends declared
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,701,000
|
)
|
|
—
|
|
|
—
|
|
|
(4,701,000
|
)
|
|||||
|
Accrual of dividend equivalents, net of reversal
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(155,000
|
)
|
|
—
|
|
|
—
|
|
|
(155,000
|
)
|
|||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
14,101,000
|
|
|
—
|
|
|
—
|
|
|
14,101,000
|
|
|||||
|
Balance as of January 31, 2018
|
|
38,653,430
|
|
|
$
|
3,865,000
|
|
|
$
|
534,224,000
|
|
|
$
|
394,381,000
|
|
|
15,033,317
|
|
|
$
|
(441,849,000
|
)
|
|
$
|
490,621,000
|
|
|
COMTECH TELECOMMUNICATIONS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
|
|||||||
|
|
|
Six months ended January 31,
|
|||||
|
|
|
2018
|
|
2017
|
|||
|
Cash flows from operating activities:
|
|
|
|
|
|||
|
Net income
|
|
$
|
14,101,000
|
|
|
4,096,000
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
Depreciation and amortization of property, plant and equipment
|
|
6,663,000
|
|
|
7,317,000
|
|
|
|
Amortization of intangible assets with finite lives
|
|
10,537,000
|
|
|
12,087,000
|
|
|
|
Amortization of stock-based compensation
|
|
1,827,000
|
|
|
1,989,000
|
|
|
|
Amortization of deferred financing costs
|
|
1,098,000
|
|
|
968,000
|
|
|
|
Settlement of intellectual property litigation
|
|
—
|
|
|
(9,979,000
|
)
|
|
|
Gain on disposal of property, plant and equipment
|
|
—
|
|
|
(146,000
|
)
|
|
|
Provision for allowance for doubtful accounts
|
|
577,000
|
|
|
433,000
|
|
|
|
Provision for excess and obsolete inventory
|
|
2,433,000
|
|
|
1,061,000
|
|
|
|
Excess income tax benefit from stock-based awards
|
|
—
|
|
|
(61,000
|
)
|
|
|
Deferred income tax (benefit) expense
|
|
(11,218,000
|
)
|
|
4,307,000
|
|
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
5,801,000
|
|
|
24,989,000
|
|
|
|
Inventories
|
|
(13,537,000
|
)
|
|
(875,000
|
)
|
|
|
Prepaid expenses and other current assets
|
|
1,745,000
|
|
|
409,000
|
|
|
|
Other assets
|
|
(257,000
|
)
|
|
201,000
|
|
|
|
Accounts payable
|
|
(2,259,000
|
)
|
|
(8,572,000
|
)
|
|
|
Accrued expenses and other current liabilities
|
|
(5,146,000
|
)
|
|
(3,882,000
|
)
|
|
|
Customer advances and deposits
|
|
235,000
|
|
|
(2,989,000
|
)
|
|
|
Other liabilities, non-current
|
|
(242,000
|
)
|
|
(749,000
|
)
|
|
|
Interest payable
|
|
(199,000
|
)
|
|
(471,000
|
)
|
|
|
Income taxes payable
|
|
(2,982,000
|
)
|
|
(4,525,000
|
)
|
|
|
Net cash provided by operating activities
|
|
9,177,000
|
|
|
25,608,000
|
|
|
|
|
|
|
|
|
|||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
(2,836,000
|
)
|
|
(4,147,000
|
)
|
|
|
Net cash used in investing activities
|
|
(2,836,000
|
)
|
|
(4,147,000
|
)
|
|
|
|
|
|
|
|
|||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
Net borrowings (repayments) under Revolving Loan Facility
|
|
9,400,000
|
|
|
(4,100,000
|
)
|
|
|
Repayment of long-term debt under Term Loan Facility
|
|
(10,354,000
|
)
|
|
(4,427,000
|
)
|
|
|
Cash dividends paid
|
|
(4,821,000
|
)
|
|
(14,177,000
|
)
|
|
|
Remittance of employees' statutory tax withholdings for stock awards
|
|
(998,000
|
)
|
|
(244,000
|
)
|
|
|
Repayment of principal amounts under capital lease obligations
|
|
(1,337,000
|
)
|
|
(1,853,000
|
)
|
|
|
Proceeds from issuance of employee stock purchase plan shares
|
|
397,000
|
|
|
348,000
|
|
|
|
Payment of issuance costs related to equity offering
|
|
—
|
|
|
(626,000
|
)
|
|
|
Payment of deferred financing costs
|
|
—
|
|
|
(104,000
|
)
|
|
|
Excess income tax benefit from stock-based awards
|
|
—
|
|
|
61,000
|
|
|
|
Net cash used in financing activities
|
|
(7,713,000
|
)
|
|
(25,122,000
|
)
|
|
|
|
|
|
|
|
|||
|
Net decrease in cash and cash equivalents
|
|
(1,372,000
|
)
|
|
(3,661,000
|
)
|
|
|
Cash and cash equivalents at beginning of period
|
|
41,844,000
|
|
|
66,805,000
|
|
|
|
Cash and cash equivalents at end of period
|
|
$
|
40,472,000
|
|
|
63,144,000
|
|
|
See accompanying notes to condensed consolidated financial statements. (Continued)
|
|||||||
|
COMTECH TELECOMMUNICATIONS CORP. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)
(Unaudited)
|
|||||||
|
|
|
Six months ended January 31,
|
|||||
|
|
|
2018
|
|
2017
|
|||
|
Supplemental cash flow disclosures:
|
|
|
|
|
|||
|
Cash paid during the period for:
|
|
|
|
|
|||
|
Interest
|
|
$
|
3,977,000
|
|
|
5,538,000
|
|
|
Income taxes, net
|
|
$
|
108,000
|
|
|
2,143,000
|
|
|
|
|
|
|
|
|||
|
Non-cash investing and financing activities:
|
|
|
|
|
|||
|
Cash dividends declared but unpaid (including dividend equivalents)
|
|
$
|
2,506,000
|
|
|
2,522,000
|
|
|
Accrued additions to property, plant and equipment
|
|
$
|
1,102,000
|
|
|
1,147,000
|
|
|
(Forfeiture) issuance of restricted stock
|
|
$
|
(1,000
|
)
|
|
15,000
|
|
|
|
|
Three months ended January 31,
|
|
Six months ended January 31,
|
|||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||
|
Numerator:
|
|
|
|
|
|
|
|
|
|||||
|
Net income for basic calculation
|
|
$
|
15,761,000
|
|
|
6,585,000
|
|
|
14,101,000
|
|
|
4,096,000
|
|
|
Numerator for diluted calculation
|
|
$
|
15,761,000
|
|
|
6,585,000
|
|
|
14,101,000
|
|
|
4,096,000
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Denominator:
|
|
|
|
|
|
|
|
|
|||||
|
Denominator for basic calculation
|
|
23,816,000
|
|
|
23,428,000
|
|
|
23,805,000
|
|
|
23,406,000
|
|
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|||||
|
Stock-based awards
|
|
137,000
|
|
|
17,000
|
|
|
137,000
|
|
|
21,000
|
|
|
|
Denominator for diluted calculation
|
|
23,953,000
|
|
|
23,445,000
|
|
|
23,942,000
|
|
|
23,427,000
|
|
|
|
|
|
January 31, 2018
|
|
July 31, 2017
|
|||
|
Billed receivables from commercial and international customers
|
|
$
|
68,478,000
|
|
|
71,404,000
|
|
|
Unbilled receivables from commercial and international customers
|
|
14,726,000
|
|
|
24,668,000
|
|
|
|
Billed receivables from the U.S. government and its agencies
|
|
21,235,000
|
|
|
18,497,000
|
|
|
|
Unbilled receivables from the U.S. government and its agencies
|
|
15,410,000
|
|
|
11,693,000
|
|
|
|
Total accounts receivable
|
|
119,849,000
|
|
|
126,262,000
|
|
|
|
Less allowance for doubtful accounts
|
|
1,876,000
|
|
|
1,300,000
|
|
|
|
Accounts receivable, net
|
|
$
|
117,973,000
|
|
|
124,962,000
|
|
|
|
|
January 31, 2018
|
|
July 31, 2017
|
|||
|
Raw materials and components
|
|
$
|
52,592,000
|
|
|
50,569,000
|
|
|
Work-in-process and finished goods
|
|
35,162,000
|
|
|
26,053,000
|
|
|
|
Total inventories
|
|
87,754,000
|
|
|
76,622,000
|
|
|
|
Less reserve for excess and obsolete inventories
|
|
16,047,000
|
|
|
16,019,000
|
|
|
|
Inventories, net
|
|
$
|
71,707,000
|
|
|
60,603,000
|
|
|
|
|
January 31, 2018
|
|
July 31, 2017
|
|||
|
Accrued wages and benefits
|
|
$
|
20,911,000
|
|
|
19,622,000
|
|
|
Accrued warranty obligations
|
|
12,481,000
|
|
|
17,617,000
|
|
|
|
Accrued legal costs
|
|
7,747,000
|
|
|
8,402,000
|
|
|
|
Accrued contract costs
|
|
6,439,000
|
|
|
8,644,000
|
|
|
|
Accrued commissions and royalties
|
|
2,328,000
|
|
|
3,600,000
|
|
|
|
Other
|
|
10,679,000
|
|
|
10,725,000
|
|
|
|
Accrued expenses and other current liabilities
|
|
$
|
60,585,000
|
|
|
68,610,000
|
|
|
|
|
Six months ended January 31,
|
|||||
|
|
|
2018
|
|
2017
|
|||
|
Balance at beginning of period
|
|
$
|
17,617,000
|
|
|
15,362,000
|
|
|
Provision for warranty obligations
|
|
2,278,000
|
|
|
3,234,000
|
|
|
|
Charges incurred
|
|
(3,914,000
|
)
|
|
(3,782,000
|
)
|
|
|
Warranty settlement and reclass (see below)
|
|
(3,500,000
|
)
|
|
—
|
|
|
|
Adjustments to TCS pre-acquisition contingent liability
|
|
—
|
|
|
4,200,000
|
|
|
|
Balance at end of period
|
|
$
|
12,481,000
|
|
|
19,014,000
|
|
|
|
At August 1, 2008
|
||
|
Total non-cancelable lease obligations
|
$
|
12,741,000
|
|
|
Less: Estimated sublease income
|
8,600,000
|
|
|
|
Total net estimated facility exit costs
|
4,141,000
|
|
|
|
Less: Interest expense to be accreted
|
2,041,000
|
|
|
|
Present value of estimated facility exit costs
|
$
|
2,100,000
|
|
|
|
Cumulative
Activity Through January 31, 2018 |
||
|
Present value of estimated facility exit costs at August 1, 2008
|
$
|
2,100,000
|
|
|
Cash payments made
|
(11,393,000
|
)
|
|
|
Cash payments received
|
8,600,000
|
|
|
|
Accreted interest recorded
|
1,886,000
|
|
|
|
Liability recorded as of period end as accrued expenses and other current liabilities in the Condensed Consolidated Balance Sheet
|
$
|
1,193,000
|
|
|
|
As of January 31, 2018
|
||
|
Future lease payments to be made
|
$
|
1,193,000
|
|
|
Interest expense to be accreted in future periods
|
154,000
|
|
|
|
Total remaining payments
|
$
|
1,347,000
|
|
|
|
|
January 31, 2018
|
|
|
July 31, 2017
|
|
|
|
Term Loan Facility
|
|
$
|
128,726,000
|
|
|
139,080,000
|
|
|
Less unamortized deferred financing costs related to Term Loan Facility
|
|
4,094,000
|
|
|
4,763,000
|
|
|
|
Term Loan Facility, net
|
|
124,632,000
|
|
|
134,317,000
|
|
|
|
Revolving Loan Facility
|
|
66,804,000
|
|
|
57,405,000
|
|
|
|
Amount outstanding under Secured Credit Facility, net
|
|
191,436,000
|
|
|
191,722,000
|
|
|
|
Less current portion of long-term debt
|
|
17,211,000
|
|
|
15,494,000
|
|
|
|
Non-current portion of long-term debt
|
|
$
|
174,225,000
|
|
|
176,228,000
|
|
|
(i)
|
Consolidated EBITDA definition more closely aligns with our Adjusted EBITDA metric by eliminating favorable adjustments to operating income related to settlements of TCS intellectual property matters;
|
|
(ii)
|
Leverage Ratio is calculated on a "gross" basis using the quotient of Total Indebtedness (excluding unamortized deferred financing costs) divided by our TTM Consolidated EBITDA. The prior Leverage Ratio was calculated on a "net" basis but did not include a reduction for any cash or cash equivalents above
$50,000,000
;
|
|
(iii)
|
Fixed Charge Coverage Ratio includes a deduction for all cash dividends, regardless of the amount of our cash and cash equivalents and the related allowable Quarterly Dividend Amount, as defined, will now align with our current quarterly dividend target of
$0.10
per common share;
|
|
(iv)
|
Balloon or final payment of the Term Loan Facility (which is not due until February 23, 2021) was reduced by
$22,500,000
through increased borrowings from the Revolving Loan Facility (which does not expire until February 23, 2021); and
|
|
(v)
|
Leverage Ratios will be adjusted, in certain conditions, to provide for additional flexibility for us to make acquisitions.
|
|
Remainder of fiscal 2018
|
$
|
1,061,000
|
|
|
Fiscal 2019
|
1,492,000
|
|
|
|
Fiscal 2020
|
318,000
|
|
|
|
Fiscal 2021 and beyond
|
—
|
|
|
|
Total minimum lease payments
|
2,871,000
|
|
|
|
Less: amounts representing interest
|
128,000
|
|
|
|
Present value of net minimum lease payments
|
2,743,000
|
|
|
|
Current portion of capital lease obligations
|
1,858,000
|
|
|
|
Non-current portion of capital lease obligations
|
$
|
885,000
|
|
|
Stock options
|
1,805,485
|
|
|
Performance shares
|
277,881
|
|
|
RSUs and restricted stock
|
425,226
|
|
|
Share units
|
267,606
|
|
|
Total
|
2,776,198
|
|
|
|
|
Three months ended January 31,
|
|
Six months ended January 31,
|
|||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||
|
Cost of sales
|
|
$
|
51,000
|
|
|
58,000
|
|
|
91,000
|
|
|
106,000
|
|
|
Selling, general and administrative expenses
|
|
954,000
|
|
|
878,000
|
|
|
1,608,000
|
|
|
1,729,000
|
|
|
|
Research and development expenses
|
|
75,000
|
|
|
83,000
|
|
|
128,000
|
|
|
154,000
|
|
|
|
Stock-based compensation expense before income tax benefit
|
|
1,080,000
|
|
|
1,019,000
|
|
|
1,827,000
|
|
|
1,989,000
|
|
|
|
Estimated income tax benefit
|
|
(234,000
|
)
|
|
(361,000
|
)
|
|
(494,000
|
)
|
|
(702,000
|
)
|
|
|
Net stock-based compensation expense
|
|
$
|
846,000
|
|
|
658,000
|
|
|
1,333,000
|
|
|
1,287,000
|
|
|
|
|
Three months ended January 31,
|
|
Six months ended January 31,
|
|||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|||||
|
Stock options
|
|
$
|
268,000
|
|
|
386,000
|
|
|
536,000
|
|
|
632,000
|
|
|
Performance shares
|
|
371,000
|
|
|
372,000
|
|
|
483,000
|
|
|
866,000
|
|
|
|
RSUs and restricted stock
|
|
390,000
|
|
|
224,000
|
|
|
774,000
|
|
|
412,000
|
|
|
|
ESPP
|
|
51,000
|
|
|
37,000
|
|
|
96,000
|
|
|
79,000
|
|
|
|
Share units
|
|
—
|
|
|
—
|
|
|
(62,000
|
)
|
|
—
|
|
|
|
Stock-based compensation expense before income tax benefit
|
|
1,080,000
|
|
|
1,019,000
|
|
|
1,827,000
|
|
|
1,989,000
|
|
|
|
Estimated income tax benefit
|
|
(234,000
|
)
|
|
(361,000
|
)
|
|
(494,000
|
)
|
|
(702,000
|
)
|
|
|
Net stock-based compensation expense
|
|
$
|
846,000
|
|
|
658,000
|
|
|
1,333,000
|
|
|
1,287,000
|
|
|
|
|
Awards
(in Shares)
|
|
Weighted Average
Exercise Price
|
|
Weighted Average
Remaining Contractual
Term (Years)
|
|
Aggregate
Intrinsic Value
|
|||||
|
Outstanding at July 31, 2017
|
|
1,855,875
|
|
|
$
|
28.60
|
|
|
|
|
|
||
|
Expired/canceled
|
|
(41,040
|
)
|
|
28.97
|
|
|
|
|
|
|||
|
Outstanding at October 31, 2017
|
|
1,814,835
|
|
|
28.59
|
|
|
|
|
|
|||
|
Expired/canceled
|
|
(9,350
|
)
|
|
29.02
|
|
|
|
|
|
|||
|
Outstanding at January 31, 2018
|
|
1,805,485
|
|
|
$
|
28.59
|
|
|
5.06
|
|
$
|
11,000
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable at January 31, 2018
|
|
1,366,876
|
|
|
$
|
28.61
|
|
|
4.55
|
|
$
|
4,000
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Vested and expected to vest at January 31, 2018
|
|
1,755,904
|
|
|
$
|
28.58
|
|
|
5.01
|
|
$
|
10,000
|
|
|
|
|
Awards
(in Shares)
|
|
Weighted Average
Grant Date
Fair Value
|
|
Aggregate
Intrinsic Value
|
|||||
|
Outstanding at July 31, 2017
|
|
830,197
|
|
|
$
|
16.95
|
|
|
|
||
|
Granted
|
|
307,194
|
|
|
18.25
|
|
|
|
|||
|
Settled
|
|
(100,321
|
)
|
|
20.67
|
|
|
|
|||
|
Forfeited
|
|
(61,520
|
)
|
|
18.88
|
|
|
|
|||
|
Outstanding at October 31, 2017
|
|
975,550
|
|
|
16.86
|
|
|
|
|||
|
Settled
|
|
(526
|
)
|
|
11.40
|
|
|
|
|||
|
Forfeited
|
|
(4,311
|
)
|
|
15.26
|
|
|
|
|||
|
Outstanding at January 31, 2018
|
|
970,713
|
|
|
$
|
16.86
|
|
|
$
|
20,997,000
|
|
|
|
|
|
|
|
|
|
|||||
|
Vested at January 31, 2018
|
|
309,853
|
|
|
$
|
17.55
|
|
|
$
|
6,702,000
|
|
|
|
|
|
|
|
|
|
|||||
|
Vested and expected to vest at January 31, 2018
|
|
932,413
|
|
|
$
|
16.88
|
|
|
$
|
20,168,000
|
|
|
|
|
Three months ended January 31,
|
|
Six months ended January 31,
|
||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||
|
|
|
|
|
|
|
|
|
|
||||
|
U.S. government
|
|
31.5
|
%
|
|
32.1
|
%
|
|
32.0
|
%
|
|
33.7
|
%
|
|
Domestic
|
|
42.0
|
%
|
|
35.8
|
%
|
|
43.1
|
%
|
|
36.3
|
%
|
|
Total United States
|
|
73.5
|
%
|
|
67.9
|
%
|
|
75.1
|
%
|
|
70.0
|
%
|
|
|
|
|
|
|
|
|
|
|
||||
|
International
|
|
26.5
|
%
|
|
32.1
|
%
|
|
24.9
|
%
|
|
30.0
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
Three months ended January 31, 2018
|
||||||||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Total
|
||||||
|
Net sales
|
|
$
|
85,824,000
|
|
|
47,907,000
|
|
|
—
|
|
|
$
|
133,731,000
|
|
|
Operating income (loss)
|
|
$
|
8,922,000
|
|
|
(299,000
|
)
|
|
(3,740,000
|
)
|
|
$
|
4,883,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
8,958,000
|
|
|
(313,000
|
)
|
|
7,116,000
|
|
|
$
|
15,761,000
|
|
|
Benefit from income taxes
|
|
(7,000
|
)
|
|
—
|
|
|
(13,342,000
|
)
|
|
(13,349,000
|
)
|
||
|
Interest (income) and other expense
|
|
(58,000
|
)
|
|
14,000
|
|
|
(4,000
|
)
|
|
(48,000
|
)
|
||
|
Interest expense
|
|
29,000
|
|
|
—
|
|
|
2,490,000
|
|
|
2,519,000
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
1,080,000
|
|
|
1,080,000
|
|
||
|
Amortization of intangibles
|
|
4,424,000
|
|
|
844,000
|
|
|
—
|
|
|
5,268,000
|
|
||
|
Depreciation
|
|
2,457,000
|
|
|
588,000
|
|
|
272,000
|
|
|
3,317,000
|
|
||
|
Adjusted EBITDA
|
|
$
|
15,803,000
|
|
|
1,133,000
|
|
|
(2,388,000
|
)
|
|
$
|
14,548,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
$
|
1,418,000
|
|
|
189,000
|
|
|
121,000
|
|
|
$
|
1,728,000
|
|
|
Total assets at January 31, 2018
|
|
$
|
602,872,000
|
|
|
178,970,000
|
|
|
40,809,000
|
|
|
$
|
822,651,000
|
|
|
|
|
Three months ended January 31, 2017
|
||||||||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Total
|
||||||
|
Net sales
|
|
$
|
82,103,000
|
|
|
56,925,000
|
|
|
—
|
|
|
$
|
139,028,000
|
|
|
Operating income
|
|
$
|
5,864,000
|
|
|
2,338,000
|
|
|
4,647,000
|
|
|
$
|
12,849,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
5,730,000
|
|
|
2,362,000
|
|
|
(1,507,000
|
)
|
|
$
|
6,585,000
|
|
|
Provision for income taxes
|
|
135,000
|
|
|
—
|
|
|
3,351,000
|
|
|
3,486,000
|
|
||
|
Interest (income) and other expense
|
|
(60,000
|
)
|
|
(23,000
|
)
|
|
9,000
|
|
|
(74,000
|
)
|
||
|
Interest expense
|
|
59,000
|
|
|
(1,000
|
)
|
|
2,794,000
|
|
|
2,852,000
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
1,019,000
|
|
|
1,019,000
|
|
||
|
Amortization of intangibles
|
|
4,413,000
|
|
|
1,619,000
|
|
|
—
|
|
|
6,032,000
|
|
||
|
Depreciation
|
|
2,429,000
|
|
|
752,000
|
|
|
387,000
|
|
|
3,568,000
|
|
||
|
Settlement of intellectual property litigation
|
|
—
|
|
|
—
|
|
|
(9,979,000
|
)
|
|
(9,979,000
|
)
|
||
|
Adjusted EBITDA
|
|
$
|
12,706,000
|
|
|
4,709,000
|
|
|
(3,926,000
|
)
|
|
$
|
13,489,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
$
|
1,652,000
|
|
|
413,000
|
|
|
7,000
|
|
|
$
|
2,072,000
|
|
|
Total assets at January 31, 2017
|
|
$
|
620,147,000
|
|
|
197,035,000
|
|
|
66,326,000
|
|
|
$
|
883,508,000
|
|
|
|
|
Six months ended January 31, 2018
|
||||||||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Total
|
||||||
|
Net sales
|
|
$
|
161,938,000
|
|
|
93,362,000
|
|
|
—
|
|
|
$
|
255,300,000
|
|
|
Operating income (loss)
|
|
$
|
13,714,000
|
|
|
(940,000
|
)
|
|
(7,669,000
|
)
|
|
$
|
5,105,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
13,660,000
|
|
|
(955,000
|
)
|
|
1,396,000
|
|
|
$
|
14,101,000
|
|
|
Benefit from income taxes
|
|
(1,000
|
)
|
|
—
|
|
|
(14,093,000
|
)
|
|
(14,094,000
|
)
|
||
|
Interest (income) and other expense
|
|
(10,000
|
)
|
|
12,000
|
|
|
(11,000
|
)
|
|
(9,000
|
)
|
||
|
Interest expense
|
|
65,000
|
|
|
3,000
|
|
|
5,039,000
|
|
|
5,107,000
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
1,827,000
|
|
|
1,827,000
|
|
||
|
Amortization of intangibles
|
|
8,849,000
|
|
|
1,688,000
|
|
|
—
|
|
|
10,537,000
|
|
||
|
Depreciation
|
|
4,900,000
|
|
|
1,204,000
|
|
|
559,000
|
|
|
6,663,000
|
|
||
|
Adjusted EBITDA
|
|
$
|
27,463,000
|
|
|
1,952,000
|
|
|
(5,283,000
|
)
|
|
$
|
24,132,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
$
|
2,377,000
|
|
|
282,000
|
|
|
177,000
|
|
|
$
|
2,836,000
|
|
|
Total assets at January 31, 2018
|
|
$
|
602,872,000
|
|
|
178,970,000
|
|
|
40,809,000
|
|
|
$
|
822,651,000
|
|
|
|
Six months ended January 31, 2017
|
|||||||||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Total
|
||||||
|
Net sales
|
|
$
|
158,281,000
|
|
|
116,533,000
|
|
|
—
|
|
|
$
|
274,814,000
|
|
|
Operating income (loss)
|
|
$
|
8,962,000
|
|
|
4,838,000
|
|
|
(1,679,000
|
)
|
|
$
|
12,121,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
8,743,000
|
|
|
4,865,000
|
|
|
(9,512,000
|
)
|
|
$
|
4,096,000
|
|
|
Provision for income taxes
|
|
158,000
|
|
|
—
|
|
|
1,766,000
|
|
|
1,924,000
|
|
||
|
Interest (income) and other expense
|
|
(62,000
|
)
|
|
(26,000
|
)
|
|
12,000
|
|
|
(76,000
|
)
|
||
|
Interest expense
|
|
123,000
|
|
|
(1,000
|
)
|
|
6,055,000
|
|
|
6,177,000
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
1,989,000
|
|
|
1,989,000
|
|
||
|
Amortization of intangibles
|
|
8,849,000
|
|
|
3,238,000
|
|
|
—
|
|
|
12,087,000
|
|
||
|
Depreciation
|
|
5,016,000
|
|
|
1,503,000
|
|
|
798,000
|
|
|
7,317,000
|
|
||
|
Settlement of intellectual property litigation
|
|
—
|
|
|
—
|
|
|
(9,979,000
|
)
|
|
(9,979,000
|
)
|
||
|
Adjusted EBITDA
|
|
$
|
22,827,000
|
|
|
9,579,000
|
|
|
(8,871,000
|
)
|
|
$
|
23,535,000
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Purchases of property, plant and equipment
|
|
$
|
3,647,000
|
|
|
423,000
|
|
|
77,000
|
|
|
$
|
4,147,000
|
|
|
Total assets at January 31, 2017
|
|
$
|
620,147,000
|
|
|
197,035,000
|
|
|
66,326,000
|
|
|
$
|
883,508,000
|
|
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Total
|
||||||
|
Goodwill
|
|
$
|
231,440,000
|
|
|
$
|
59,193,000
|
|
|
$
|
290,633,000
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
As of January 31, 2018
|
|||||||||||
|
|
|
Weighted Average
Amortization Period
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
|||||
|
Customer relationships
|
|
20.3
|
|
$
|
249,831,000
|
|
|
48,636,000
|
|
|
$
|
201,195,000
|
|
|
Technologies
|
|
12.3
|
|
82,370,000
|
|
|
51,504,000
|
|
|
30,866,000
|
|
||
|
Trademarks and other
|
|
16.4
|
|
28,894,000
|
|
|
9,621,000
|
|
|
19,273,000
|
|
||
|
Total
|
|
|
|
$
|
361,095,000
|
|
|
109,761,000
|
|
|
$
|
251,334,000
|
|
|
|
|
As of July 31, 2017
|
|||||||||||
|
|
|
Weighted Average
Amortization Period
|
|
Gross Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net Carrying
Amount
|
|||||
|
Customer relationships
|
|
20.3
|
|
$
|
249,831,000
|
|
|
41,923,000
|
|
|
$
|
207,908,000
|
|
|
Technologies
|
|
12.3
|
|
82,370,000
|
|
|
48,623,000
|
|
|
33,747,000
|
|
||
|
Trademarks and other
|
|
16.4
|
|
28,894,000
|
|
|
8,678,000
|
|
|
20,216,000
|
|
||
|
Total
|
|
|
|
$
|
361,095,000
|
|
|
99,224,000
|
|
|
$
|
261,871,000
|
|
|
2018
|
$
|
21,075,000
|
|
|
2019
|
17,155,000
|
|
|
|
2020
|
17,155,000
|
|
|
|
2021
|
16,196,000
|
|
|
|
2022
|
14,955,000
|
|
|
|
ITEM 2.
|
|
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
|
|
|
AND RESULTS OF OPERATIONS
|
|
|
•
|
Commercial Solutions
- serves commercial customers and smaller government customers, such as state and local governments, that require advanced communication technologies to meet their needs. This segment also serves certain large government customers (including the U.S. government) that have requirements for off-the-shelf commercial equipment. We believe this segment is a leading provider of satellite communications (such as satellite earth station modems and traveling wave tube amplifiers ("TWTA")), public safety systems (such as next generation 911 ("NG911") technologies) and enterprise application technologies (such as messaging and trusted location-based technologies).
|
|
•
|
Government Solutions
- serves large government end-users (including those of foreign countries) that require mission critical technologies and systems. We believe this segment is a leading provider of command and control applications (such as the design, installation and operation of data networks that integrate computing and communications (including both satellite and terrestrial links)), ongoing network operation and management support services (including telecom expense management, project management and fielding and maintenance solutions related to satellite ground terminals), troposcatter communications (such as digital troposcatter multiplexers, digital over-the-horizon modems, troposcatter systems, and frequency converter systems) and RF power and switching technologies (such as solid state high-power broadband amplifiers, enhanced position location reporting system (commonly known as "EPLRS") amplifier assemblies, identification friend or foe amplifiers, and amplifiers used in the counteraction of improvised explosive devices).
|
|
•
|
Net sales of
$133.7 million
;
|
|
•
|
Operating income of
$4.9 million
;
|
|
•
|
Net income of
$15.8 million
;
|
|
•
|
Cash flows from operating activities of $2.7 million; and
|
|
•
|
Adjusted EBITDA (a Non-GAAP financial measure discussed below) of
$14.5 million
.
|
|
|
|
Three months ended January 31,
|
||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Consolidated
|
||||||||||||
|
U.S. government
|
|
14.7
|
%
|
|
11.2
|
%
|
|
61.7
|
%
|
|
62.2
|
%
|
|
31.5
|
%
|
|
32.1
|
%
|
|
Domestic
|
|
55.6
|
%
|
|
51.2
|
%
|
|
17.7
|
%
|
|
13.6
|
%
|
|
42.0
|
%
|
|
35.8
|
%
|
|
Total U.S.
|
|
70.3
|
%
|
|
62.4
|
%
|
|
79.4
|
%
|
|
75.8
|
%
|
|
73.5
|
%
|
|
67.9
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
International
|
|
29.7
|
%
|
|
37.6
|
%
|
|
20.6
|
%
|
|
24.2
|
%
|
|
26.5
|
%
|
|
32.1
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
Three months ended January 31,
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
|
($ in millions)
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Consolidated
|
||||||||||||||||||
|
Operating income (loss)
|
|
$
|
8.9
|
|
|
5.9
|
|
|
(0.3
|
)
|
|
2.3
|
|
|
(3.7
|
)
|
|
4.6
|
|
|
$
|
4.9
|
|
|
12.8
|
|
|
Percentage of related net sales
|
|
10.4
|
%
|
|
7.2
|
%
|
|
(0.6
|
)%
|
|
4.0
|
%
|
|
NA
|
|
|
NA
|
|
|
3.7
|
%
|
|
9.2
|
%
|
||
|
|
|
Three months ended January 31,
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
|
($ in millions)
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Consolidated
|
||||||||||||||||||
|
Net income (loss)
|
|
$
|
9.0
|
|
|
5.7
|
|
|
(0.3
|
)
|
|
2.4
|
|
|
7.1
|
|
|
(1.5
|
)
|
|
$
|
15.8
|
|
|
6.6
|
|
|
Provision for (benefit from) income taxes
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
(13.3
|
)
|
|
3.4
|
|
|
(13.3
|
)
|
|
3.5
|
|
||
|
Interest (income) and other expenses
|
|
(0.1
|
)
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||
|
Interest expense
|
|
—
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
2.5
|
|
|
2.8
|
|
|
2.5
|
|
|
2.9
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.1
|
|
|
1.0
|
|
|
1.1
|
|
|
1.0
|
|
||
|
Amortization of intangibles
|
|
4.4
|
|
|
4.4
|
|
|
0.8
|
|
|
1.6
|
|
|
—
|
|
|
—
|
|
|
5.3
|
|
|
6.0
|
|
||
|
Depreciation
|
|
2.5
|
|
|
2.4
|
|
|
0.6
|
|
|
0.8
|
|
|
0.3
|
|
|
0.4
|
|
|
3.3
|
|
|
3.6
|
|
||
|
Settlement of intellectual property litigation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10.0
|
)
|
|
—
|
|
|
(10.0
|
)
|
||
|
Adjusted EBITDA
|
|
$
|
15.8
|
|
|
12.7
|
|
|
1.1
|
|
|
4.7
|
|
|
(2.4
|
)
|
|
(3.9
|
)
|
|
$
|
14.5
|
|
|
13.5
|
|
|
Percentage of related net sales
|
|
18.4
|
%
|
|
15.5
|
%
|
|
2.4
|
%
|
|
8.3
|
%
|
|
NA
|
|
|
NA
|
|
|
10.9
|
%
|
|
9.7
|
%
|
||
|
($ in millions)
|
Fiscal Year 2017
|
||
|
Reconciliation of GAAP Net Income to Adjusted EBITDA:
|
|
||
|
Net income
|
$
|
15.8
|
|
|
Income taxes
|
9.7
|
|
|
|
Interest (income) and other expense
|
(0.1
|
)
|
|
|
Interest expense
|
11.6
|
|
|
|
Amortization of stock-based compensation
|
8.5
|
|
|
|
Amortization of intangibles
|
22.8
|
|
|
|
Depreciation
|
14.4
|
|
|
|
Settlement of intellectual property litigation
|
(12.0
|
)
|
|
|
Adjusted EBITDA
|
$
|
70.7
|
|
|
|
|
Six months ended January 31,
|
||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||
|
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Consolidated
|
||||||||||||
|
U.S. government
|
|
15.2
|
%
|
|
12.4
|
%
|
|
61.1
|
%
|
|
62.5
|
%
|
|
32.0
|
%
|
|
33.7
|
%
|
|
Domestic
|
|
56.7
|
%
|
|
53.7
|
%
|
|
19.3
|
%
|
|
12.7
|
%
|
|
43.1
|
%
|
|
36.3
|
%
|
|
Total U.S.
|
|
71.9
|
%
|
|
66.1
|
%
|
|
80.4
|
%
|
|
75.2
|
%
|
|
75.1
|
%
|
|
70.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
International
|
|
28.1
|
%
|
|
33.9
|
%
|
|
19.6
|
%
|
|
24.8
|
%
|
|
24.9
|
%
|
|
30.0
|
%
|
|
Total
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
100.0
|
%
|
|
|
|
Six months ended January 31,
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
|
($ in millions)
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Consolidated
|
||||||||||||||||||
|
Operating income (loss)
|
|
$
|
13.7
|
|
|
9.0
|
|
|
(0.9
|
)
|
|
4.8
|
|
|
(7.7
|
)
|
|
(1.7
|
)
|
|
$
|
5.1
|
|
|
12.1
|
|
|
Percentage of related net sales
|
|
8.5
|
%
|
|
5.7
|
%
|
|
(1.0
|
)%
|
|
4.1
|
%
|
|
NA
|
|
|
NA
|
|
|
2.0
|
%
|
|
4.4
|
%
|
||
|
|
|
Six months ended January 31,
|
||||||||||||||||||||||||
|
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
|
2018
|
|
2017
|
||||||||||
|
($ in millions)
|
|
Commercial Solutions
|
|
Government Solutions
|
|
Unallocated
|
|
Consolidated
|
||||||||||||||||||
|
Net income (loss)
|
|
$
|
13.7
|
|
|
8.7
|
|
|
(1.0
|
)
|
|
4.9
|
|
|
1.4
|
|
|
(9.5
|
)
|
|
$
|
14.1
|
|
|
4.1
|
|
|
(Benefit from) provision for income taxes
|
|
—
|
|
|
0.2
|
|
|
—
|
|
|
—
|
|
|
(14.1
|
)
|
|
1.8
|
|
|
(14.1
|
)
|
|
1.9
|
|
||
|
Interest (income) and other expenses
|
|
—
|
|
|
(0.1
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.1
|
)
|
||
|
Interest expense
|
|
0.1
|
|
|
0.1
|
|
|
—
|
|
|
—
|
|
|
5.0
|
|
|
6.1
|
|
|
5.1
|
|
|
6.2
|
|
||
|
Amortization of stock-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
1.8
|
|
|
2.0
|
|
|
1.8
|
|
|
2.0
|
|
||
|
Amortization of intangibles
|
|
8.8
|
|
|
8.8
|
|
|
1.7
|
|
|
3.2
|
|
|
—
|
|
|
—
|
|
|
10.5
|
|
|
12.1
|
|
||
|
Depreciation
|
|
4.9
|
|
|
5.0
|
|
|
1.2
|
|
|
1.5
|
|
|
0.6
|
|
|
0.8
|
|
|
6.7
|
|
|
7.3
|
|
||
|
Settlement of intellectual property litigation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(10.0
|
)
|
|
—
|
|
|
(10.0
|
)
|
||
|
Adjusted EBITDA
|
|
$
|
27.5
|
|
|
22.8
|
|
|
2.0
|
|
|
9.6
|
|
|
(5.3
|
)
|
|
(8.9
|
)
|
|
$
|
24.1
|
|
|
23.5
|
|
|
Percentage of related net sales
|
|
17.0
|
%
|
|
14.4
|
%
|
|
2.1
|
%
|
|
8.2
|
%
|
|
NA
|
|
|
NA
|
|
|
9.5
|
%
|
|
8.6
|
%
|
||
|
($ in millions)
|
Fiscal Year 2017
|
||
|
Reconciliation of GAAP Net Income to Adjusted EBITDA:
|
|
||
|
Net income
|
$
|
15.8
|
|
|
Income taxes
|
9.7
|
|
|
|
Interest (income) and other expense
|
(0.1
|
)
|
|
|
Interest expense
|
11.6
|
|
|
|
Amortization of stock-based compensation
|
8.5
|
|
|
|
Amortization of intangibles
|
22.8
|
|
|
|
Depreciation
|
14.4
|
|
|
|
Settlement of intellectual property litigation
|
(12.0
|
)
|
|
|
Adjusted EBITDA
|
$
|
70.7
|
|
|
•
|
Net cash provided by operating activities was $
9.2 million
for the
six months ended January 31, 2018
as compared to $
25.6 million
for the
six months ended January 31, 2017
. The period-over-period decrease in cash flow from operating activities is attributable to overall changes in net working capital requirements, principally the timing of billings and payments.
|
|
•
|
Net cash used in investing activities for the
six months ended January 31, 2018
was $
2.8 million
as compared to $
4.1 million
for the
six months ended January 31, 2017
. Both of these amounts primarily represent expenditures relating to ongoing equipment upgrades and enhancements.
|
|
•
|
Net cash used in financing activities was $
7.7 million
for the
six months ended January 31, 2018
as compared to
$25.1 million
for the
six months ended January 31, 2017
. During the
six months ended January 31, 2018
, we received
$9.4 million
from net borrowings under our Revolving Loan Facility and made
$11.7 million
of principal repayments related to our Term Loan Facility and capital lease obligations. During the
six months ended January 31, 2017
, we made
$4.1 million
of net repayments under our Revolving Loan Facility and made
$6.3 million
of principal repayments related to our Term Loan Facility and capital lease obligations. During the
six months ended January 31, 2018 and 2017
, we paid
$4.8 million
and
$14.2 million
, respectively, in cash dividends to our shareholders. We also made
$1.0 million
and
$0.2 million
, respectively, of payments to remit employees' statutory tax withholding requirements related to the net settlement of stock-based awards during the
six months ended January 31, 2018 and 2017
.
|
|
(i)
|
Consolidated EBITDA definition more closely aligns with our Adjusted EBITDA metric by eliminating favorable adjustments to operating income related to settlements of TCS intellectual property matters;
|
|
(ii)
|
Leverage Ratio is calculated on a "gross" basis using the quotient of Total Indebtedness (excluding unamortized deferred financing costs) divided by our TTM Consolidated EBITDA. The prior Leverage Ratio was calculated on a "net" basis but did not include a reduction for any cash or cash equivalents above $50.0 million;
|
|
(iii)
|
Fixed Charge Coverage Ratio includes a deduction for all cash dividends, regardless of the amount of our cash and cash equivalents and the related allowable Quarterly Dividend Amount, as defined, will now align with our current quarterly dividend target of $0.10 per common share;
|
|
(iv)
|
Balloon or final payment of the Term Loan Facility (which is not due until February 23, 2021) was reduced by $22.5 million through increased borrowings from the Revolving Loan Facility (which does not expire until February 23, 2021); and
|
|
(v)
|
Leverage Ratios will be adjusted, in certain conditions, to provide for additional flexibility for us to make acquisitions.
|
|
|
Obligations Due by Fiscal Years or Maturity Date (in thousands)
|
||||||||||||||
|
|
Total
|
|
Remainder
of 2018 |
|
2019
and 2020 |
|
2021
and 2022 |
|
After
2022 |
||||||
|
Secured Credit Facility - principal payments
|
$
|
195,530
|
|
|
8,605
|
|
|
34,422
|
|
|
152,503
|
|
|
—
|
|
|
Secured Credit Facility - interest payments
|
18,876
|
|
|
3,515
|
|
|
12,350
|
|
|
3,011
|
|
|
—
|
|
|
|
Operating lease commitments
|
43,424
|
|
|
6,237
|
|
|
18,290
|
|
|
10,603
|
|
|
8,294
|
|
|
|
Capital lease obligations
|
2,871
|
|
|
1,061
|
|
|
1,810
|
|
|
—
|
|
|
—
|
|
|
|
Net contractual cash obligations
|
$
|
260,701
|
|
|
19,418
|
|
|
66,872
|
|
|
166,117
|
|
|
8,294
|
|
|
•
|
FASB ASU No. 2014-09 "Revenue from Contracts with Customers (Topic 606)," issued in May 2014, which replaces numerous requirements in U.S. GAAP, including industry specific requirements, and provides a single revenue recognition model for contracts with customers. The core principle of the new standard is that a company should record revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. In August 2015, FASB ASU No. 2015-14 "Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date" was issued to defer the effective date of FASB ASU No. 2014-09 by one year. As a result, FASB ASU No. 2014-09 is effective for fiscal years beginning after December 15, 2017 (our fiscal year beginning on August 1, 2018), including interim reporting periods within those fiscal years and can be adopted either retrospectively to each prior reporting period presented, or as a cumulative-effect adjustment as of the date of adoption. Early adoption is permitted only as of fiscal years beginning after December 15, 2016 (our fiscal year beginning on August 1, 2017), including interim reporting periods within those fiscal years. In March 2016, April 2016, May 2016 and February 2017, FASB ASU 2016-08 "Revenue from Contracts with Customers (Topic 606): Principal Versus Agent Considerations (Reporting Revenue Gross Versus Net)," 2016-10 "Revenue from Contracts with Customers (Topic 606): Identifying Performance Obligations and Licensing," 2016-12 "Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients" and 2017-05 "Other Income - Gains and Losses from the Derecognition of Nonfinancial Assets (Subtopic 610-20): Clarifying the Scope of Asset Derecognition Guidance and Accounting for Partial Sales of Nonfinancial Assets" were issued, respectively, to clarify certain implementation matters related to the new revenue standard. The effective dates for these ASUs coincide with the effective date of FASB ASU 2014-09.
|
|
•
|
FASB ASU No. 2016-01, issued in January 2016, which addresses certain aspects of recognition, measurement, presentation and disclosure of financial instruments, such as: amending the initial and subsequent measurement requirements for certain equity investments; eliminating the disclosure requirements related to the methods and significant assumptions used to estimate the fair value of financial instruments measured at amortized cost on the balance sheet; requiring the use of the exit price notion when measuring the fair value of financial instruments for disclosure purposes; and requiring separate presentation of financial assets and financial liabilities by measurement category and form of financial asset or liability on the balance sheet or the accompanying notes to the financial statements. This ASU is effective for fiscal years beginning after December 15, 2017 (our fiscal year beginning on August 1, 2018), including interim periods within those fiscal years and should be applied by means of a cumulative-effect adjustment to the balance sheet as of the beginning of the fiscal year of adoption, except for the provisions related to equity securities without readily determinable fair values which are to be adopted prospectively. Under certain circumstances, early adoption is permitted. Adoption of this ASU is not expected to have a material impact on our consolidated financial statements and disclosures.
|
|
•
|
FASB ASU No. 2016-02, issued in February 2016, which requires lessees to recognize the following for all leases (with the exception of short-term leases): (i) a lease liability, which is a lessee's obligation to make lease payments arising from a lease, initially measured at the present value of the lease payments; and (ii) a right-of-use asset, which is an asset that represents the lessee's right to use a specified asset for the lease term. Under the new guidance, lessor accounting is largely unchanged. This ASU is effective for fiscal years beginning after December 15, 2018 (our fiscal year beginning on August 1, 2019), including interim periods within those fiscal years and should be applied with a modified retrospective approach. Early adoption is permitted. We are evaluating the impact of this ASU on our consolidated financial statements and disclosures.
|
|
•
|
FASB ASU No. 2016-13, issued in June 2016, which requires the measurement of expected credit losses for financial assets held at the reporting date to be based on historical experience, current conditions and reasonable and supportable forecasts. This ASU is effective for fiscal years beginning after December 15, 2019 (our fiscal year beginning on August 1, 2020), including interim periods within those fiscal years. All entities may adopt the amendments in this ASU earlier as of the fiscal years beginning after December 15, 2018, including interim periods within those fiscal years. Except for a prospective transition approach required for debt securities for which an other-than-temporary impairment had been recognized before the effective date, an entity will apply the amendments in this ASU through a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is effective (that is, on a modified-retrospective approach). We are evaluating the impact of this ASU on our consolidated financial statements and disclosures.
|
|
•
|
FASB ASU No. 2016-15, issued in August 2016, which amends the guidance on the following cash flow related issues: debt prepayment or debt extinguishment costs; settlement of zero-coupon and similar type debt instruments; contingent consideration payments made after a business combination; proceeds from the settlement of insurance claims (including those related to certain life insurance policies); distributions received from equity method investees; beneficial interests in securitization transactions; and cash receipts or payments with more than one class of cash flows. This ASU is effective for fiscal years beginning after December 15, 2017 (our fiscal year beginning on August 1, 2018), and interim periods within those fiscal years and shall be applied using the retrospective transition method to each period presented. Early adoption is permitted; however, all of the amendments must be adopted in the same period. We adopted this ASU on February 1, 2018. The adoption of this ASU did not have any impact on our condensed consolidated financial statements.
|
|
•
|
FASB ASU No. 2016-16, issued in October 2016, which eliminates a prior exception and now requires an entity to recognize the income tax consequences of an intra-entity transfer of an asset other than inventory (for example, intellectual property and property, plant and equipment) when the transfer occurs. This ASU is effective for fiscal years beginning after December 15, 2017 (our fiscal year beginning on August 1, 2018), and interim periods within those fiscal years and shall be applied on a modified retrospective basis through a cumulative-effect adjustment directly to retained earnings as of the beginning of the period of adoption. Early adoption is permitted. Adoption of this ASU is not expected to have a material impact on our consolidated financial statements and disclosures.
|
|
•
|
FASB ASU No. 2017-09, issued in May 2017, which provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in ASC Topic 718. An entity would not be required to account for changes to the terms or conditions of a share-based payment award as a modification if there were no changes to the award’s fair value, vesting conditions and classification. This ASU is effective for fiscal years beginning after December 15, 2017 (our fiscal year beginning on August 1, 2018) and early adoption is permitted, including adoption in any interim period for which financial statements have not yet been issued. This ASU should be applied prospectively to an award modified on or after the adoption date of this ASU. We adopted this ASU on February 1, 2018. The adoption of this ASU did not have any impact on our condensed consolidated financial statements.
|
|
•
|
FASB ASU No. 2017-11, issued in July 2017, which provides guidance on the accounting for certain financial instruments with embedded features that result in the strike price of the instrument or embedded conversion option being reduced on the basis of the pricing of future equity offerings (commonly referred to as "down round" features). This ASU is effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2018 (our fiscal year beginning on August 1, 2019) and early adoption is permitted, including adoption in an interim period. This ASU should be applied retrospectively in accordance with the provisions of the ASU. We are evaluating the impact of this ASU on our consolidated financial statements and disclosures.
|
|
(a)
|
Exhibits
|
|
|
|
|
|
Date:
|
March 7, 2018
|
By:
/s/ Fred Kornberg
|
|
|
|
Fred Kornberg
|
|
|
|
Chairman of the Board
|
|
|
|
Chief Executive Officer and President
|
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
|
|
|
Date:
|
March 7, 2018
|
By:
/s/ Michael D. Porcelain
|
|
|
|
Michael D. Porcelain
|
|
|
|
Senior Vice President and
|
|
|
|
Chief Financial Officer
|
|
|
|
(Principal Financial and Accounting Officer)
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
Customers
| Customer name | Ticker |
|---|---|
| Penske Automotive Group, Inc. | PAG |
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|