C COR ELECTRONICS INC
10-Q, 1998-02-09
RADIO & TV BROADCASTING & COMMUNICATIONS EQUIPMENT
Previous: SEAGULL ENERGY CORP, SC 13G/A, 1998-02-09
Next: C COR ELECTRONICS INC, SC 13G, 1998-02-09



                                  United States

                        SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                    FORM 10-Q
             [ X] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (d)
                     OF THE SECURITIES EXCHANGE ACT OF 1934

For the thirteen-week period ended:  December 26, 1997

                                       OR

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

For the transition period from __________________ to __________________________

Commission  file number: 0-10726

                             C-COR ELECTRONICS, INC.
             (Exact name of registrant as specified in its charter)

              Pennsylvania                          24-0811591
   (State or other jurisdiction of        (I.R.S. Employer  Identification No.)
   incorporation or organization)


60 Decibel Road, State College, PA              16801
(Address of principal executive offices)       (Zip Code)


                            (814) 238-2461
              (Registrant's telephone number, including area code)


 
Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the  preceding 12 months (or for such  shorter  period that the  registrant  was
required  to file  such  reports),  and  (2) has  been  subject  to such  filing
requirements for the past 90 days.

                              Yes  X     No
                                 -----      -----

                      APPLICABLE ONLY TO CORPORATE ISSUERS

Indicate the number of shares  outstanding  of each of the  issuer's  classes of
common stock, as of the latest practicable date.

Common Stock, $.10 Par Value - 9,153,443 shares as of January 30, 1998.


                                    
<PAGE>


                                      INDEX

                             C-COR ELECTRONICS, INC.



PART I.  FINANCIAL INFORMATION


Item 1.  Financial Statements (unaudited).

              Condensed consolidated  balance  sheets  --  June  27,  1997,  and
              December 26, 1997.

              Condensed consolidated statements of operations -- thirteen-weeks
              ended December 26, 1997, and December 27, 1996; twenty-six-weeks
              ended December 26, 1997, and December 27, 1996.

              Condensed consolidated statements of cash flows -- twenty-six 
              weeks ended December 26, 1997, and December 27, 1996.

              Notes to condensed consolidated  financial statements --
              December 26, 1997.



Item 2. Management's Discussion and Analysis of Financial Condition and Results
        of Operations.



PART II.  OTHER INFORMATION

Item 4.  Submission of matters to a vote of shareholders.

Item 6.  Exhibits and Reports on Form  8-K.
<PAGE>

<TABLE>
Item 1.  Financial Statements
<CAPTION>

                             C-COR ELECTRONICS, INC.
                      CONDENSED CONSOLIDATED BALANCE SHEETS



                  
                                                             December 26,      June 27,
                                  ASSETS                         1997            1997
                                                             -----------      ----------
                                                             (Unaudited)         (Note)
                                                                     (000's omitted)
<S>                                                          <C>              <C>
CURRENT ASSETS
  Cash and cash equivalents                                  $       141      $     452
  Marketable securities                                              352            359
  Accounts receivable                                             19,549         19,299
                                                             -----------      ----------
                                                                  20,042         20,110
                                                             -----------      ----------
  Inventories:
    Raw materials                                                 16,627         14,358
    Work-in-process                                                2,690          3,346
    Finished goods                                                 2,883          1,436
                                                             -----------      ----------
      Total inventories                                           22,200         19,140
                                                             -----------      ----------
  Deferred taxes                                                   2,640          2,616
  Other current assets                                             1,746          1,893
  Net current assets of discontinued operations                      513              0
                                                             -----------      ----------
TOTAL CURRENT ASSETS                                              47,141         43,759
                                                             -----------      ----------
PROPERTY, PLANT, AND EQUIPMENT, NET                               26,442         25,060
INTANGIBLE ASSETS AND OTHER LONG-TERM ASSETS, NET                  1,068            785
Net noncurrent assets of discontinued operations                     457          1,515
                                                             -----------      ----------
TOTAL ASSETS                                                 $    75,108      $  71,119
                                                             ===========      ==========

                      LIABILITIES AND SHAREHOLDERS' EQUITY

CURRENT LIABILITIES
  Accounts payable and accrued liabilities                   $    18,666      $  15,461
  Line-of-credit                                                   2,013          3,466
  Current portion of long-term debt                                  844            834
  Noncurrent liabilities of discontinued operations                    0          1,253
                                                             -----------      ----------
TOTAL CURRENT LIABILITIES                                         21,523         21,014
                                                             -----------      ----------
LONG-TERM DEBT, less current portion                               5,942          6,367
DEFERRED TAXES                                                     1,367          1,311
OTHER LONG-TERM LIABILITIES                                          936            749
                                                             -----------      ----------
TOTAL LIABILITIES                                                 29,768         29,441
                                                             -----------      ----------
SHAREHOLDERS' EQUITY
  Common Stock, $.10 par; authorized shares 
   24,000,000; issued shares of 9,652,738 on 12/26/97,
   and 9,633,435 on 06/27/97.                                        965            963
  Additional paid-in capital                                      20,119         19,963
  Retained earnings                                               30,099         26,632
  Translation adjustment                                             (69)          (101)
  Net unrealized loss on marketable securities                        (9)           (14)
  Treasury Stock                                                  (5,765)        (5,765)
                                                             -----------      ----------
TOTAL SHAREHOLDERS' EQUITY                                        45,340         41,678
                                                             -----------      ----------
TOTAL LIABILITIES & SHAREHOLDERS' EQUITY                     $    75,108      $  71,119
                                                             ===========      ==========


<FN>
Note:  The balance sheet at June 27, 1997, has been derived from audited 
        financial statements at that date.

See notes to condensed consolidated financial statements.
</FN>
</TABLE>
<PAGE>

<TABLE>
                             C-COR ELECTRONICS, INC.
             CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
<CAPTION>
       

                                                      Thirteen-Weeks Ended               Twenty-Six-Weeks Ended
                                                December 26,         December 27,    December 26,         December 27,
                                                    1997                1996             1997                1996
                                                -----------          -----------     -----------          -----------
                                                               (000's omitted, except per share data)
<S>                                             <C>                 <C>              <C>                  <C>
 NET SALES                                      $   37,185          $   30,701       $   74,250           $   62,545
                                                -----------          -----------     -----------          -----------

 COSTS AND EXPENSES:
   Cost of sales                                    29,124              24,719           57,597               49,366
   Selling, general and administrative 
     expenses                                        3,772               3,761            7,327                7,233
   Research and product development costs            1,690               1,402            3,463                2,781
   Interest expense                                     76                  54              153                  116
   Investment income                                    (6)                (38)             (13)                 (65)
   Foreign exchange loss (gain)                        165                 (29)             144                  (27)
   Other expense (income)                              (34)                 46              289                   45
                                                -----------          -----------     -----------          -----------
                                                    34,787              29,915           68,960               59,449
                                                -----------          -----------     -----------          -----------

 INCOME FROM CONTINUING OPERATIONS 
   BEFORE INCOME TAXES                               2,398                 786            5,290                3,096

 INCOME TAXES                                          812                 223            1,823                1,000
                                                -----------          -----------     -----------          -----------

 INCOME FROM CONTINUING OPERATIONS                   1,586                 563            3,467                2,096
                                              
 DISCONTINUED OPERATIONS:
 Loss from operations of discontinued
   business segment, less applicable
   income tax benefit                                    0                (228)               0               (1,002)
                                                -----------          -----------     -----------          -----------

 NET INCOME                                     $    1,586           $     335       $    3,467           $    1,094
                                                ===========          ===========     ===========          ===========

 NET INCOME (LOSS) PER SHARE - (BASIC):

   Continuing operations                        $     0.17           $    0.06       $    0.38            $     0.22
   Discontinued operations                            0.00               (0.03)           0.00                 (0.11)
                                                -----------          -----------     -----------          -----------
 NET INCOME PER SHARE                           $     0.17          $     0.03       $    0.38            $     0.11
                                                ===========          ===========     ===========          ===========

 NET INCOME (LOSS) PER SHARE - (ASSUMING DILUTION):

   Continuing operations                        $     0.17           $    0.06       $    0.37            $     0.21
   Discontinued operations                            0.00               (0.03)           0.00                 (0.10)
                                                -----------          -----------     -----------          -----------
 NET INCOME PER SHARE                           $     0.17          $     0.03       $    0.37            $     0.11
                                                ===========          ===========     ===========          ===========

<FN>
 See notes to condensed consolidated financial statements.
</FN>
</TABLE>

<PAGE>
<TABLE>
<CAPTION>
                             C-COR ELECTRONICS, INC.
           CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)



                                                                Twenty-Six-Weeks Ended
                                                             December 26,      December 27,
                                                                 1997             1996 
                                                             -----------       -----------
                                                                    (000's omitted)

 <S>                                                         <C>               <C>
 OPERATING ACTIVITIES
 Net Income                                                  $ 3,467           $ 1,094
   Adjustments to reconcile net income to net cash
     and cash equivalents provided by operating 
     activities:
   Depreciation and amortization                               3,275             2,640
   Provision for deferred retirement salary plan                 187               146
   Loss on sales of property, plant and equipment                  -                46
   Changes in operating assets and liabilities:
     Accounts receivable                                        (250)            5,898
     Inventories                                              (3,060)           (2,944)
     Other assets                                               (136)              303
     Accounts payable                                            954             1,234
     Accrued liabilities                                       2,251            (2,089)
     Deferred income taxes                                        29               566
     Discontinued Operations - working capital changes
      and noncash charges                                       (730)           (1,742)
 NET CASH AND CASH EQUIVALENTS PROVIDED BY                  -----------       -----------
   OPERATING ACTIVITIES                                        5,987             5,152
                                                            -----------       -----------
 INVESTING ACTIVITIES
   Purchase of property, plant and equipment                  (4,625)           (2,768)
   Purchase of marketable securities                               -              (200)
   Proceeds from sale of marketable securities                    15                 5
   Proceeds from sales of property, plant, and equipment           -                12
   Investing activities of discontinued operations                22              (403)
 NET CASH AND CASH EQUIVALENTS                              -----------       -----------  
    USED IN  INVESTING ACTIVITIES                             (4,588)           (3,354)
                                                            -----------       -----------
 FINANCING ACTIVITIES
   Payment of debt and capital lease obligations                (415)             (419)
   Proceeds from line-of-credit                               26,300               555
   Payment of line-of-credit                                 (27,753)           (1,702)
   Tax benefit deriving from exercise and 
     sale of stock option shares                                   -                71
   Issue common stock to employee stock purchase plan             24                45
   Proceeds from exercise of stock options                       134                95
 NET CASH AND CASH EQUIVALENTS  USED IN                     -----------       -----------
   FINANCING ACTIVITIES                                       (1,710)           (1,355)
                                                            -----------       -----------
 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS               (311)              443
 Cash and cash equivalents at beginning of period                452             1,474
                                                            -----------       -----------
 CASH AND CASH EQUIVALENTS AT END OF PERIOD                  $   141           $ 1,917
                                                            ===========       ===========
<FN>
 See notes to condensed consolidated financial statements.
</FN>
</TABLE>
<PAGE>
                            C-COR ELECTRONICS, INC.
              NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. The accompanying, unaudited, condensed consolidated financial statements have
been prepared in accordance with generally  accepted  accounting  principles for
interim  financial  information,  and in the opinion of management,  contain all
adjustments  (consisting  only of normal,  recurring  adjustments)  necessary to
fairly present the Company's financial position as of December 26, 1997, and the
results of its operations for the thirteen-week and twenty-six-week periods then
ended.  Operating  results for the thirteen-week and twenty-six week periods are
not  necessarily  indicative  of the results  that may be expected  for the year
ending June 26, 1998. For further information, refer to financial statements and
footnotes  thereto  included in the Company's annual report on Form 10-K for the
year ended June 27, 1997.

2. ACCOUNTS PAYABLE AND ACCRUED LIABILITIES

<TABLE>
Accounts payable and accrued liabilities consist of:
<CAPTION>

                                                   December 26,            June 27,
                                                      1997                  1997
                                                ----------------       ----------------
                                                           (000's omitted)
<S>                                             <C>                    <C>
Accounts payable                                        $ 9,590                $ 8,636
Accrued incentive plan expense                            1,257                      0
Accrued vacation expense                                  1,353                  1,358
Accrued salary expense                                      627                    569
Accrued payroll and sales tax expense                       770                    555
Accrued warranty expense                                  2,368                  2,185
Accrued workers compensation 
  self-insurance expense                                  1,522                  1,162
Income taxes payable                                        103                    137
Accrued other                                             1,076                    859 
                                                ----------------       ----------------
                                                        $18,666                $15,461
                                                ================       ================
</TABLE>



<PAGE>
===============================================================================

Item 2.   Management's Discussion and Analysis of Financial Conditions and 
          Results of Operations

General

The following  discussion addresses the financial condition of the Company as of
December 26,  1997,  and the results of  operations  for the  thirteen-week  and
twenty-six-week periods ended December 26, 1997, compared with the corresponding
periods of the prior year.  This discussion  should be read in conjunction  with
the Management's  Discussion and Analysis section for the fiscal year ended June
27, 1997, included in the Company's Annual Report on Form 10-K.

Disclosure Regarding Forward-Looking Statements:

Some of the  information  presented in this report  constitutes  forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of
1995, including,  without limitation,  statements concerning the continuation of
increased   domestic  spending  for  network   upgrades,   the  continuation  of
competitive pricing pressures,  anticipated new product development initiatives,
and the  continued  availability  of capital  resources.  Although  the  Company
believes its expectations are based on reasonable  assumptions within the bounds
of its knowledge of its business and operations,  there can be no assurance that
actual results will not differ materially from its  expectations.  Factors which
could cause  actual  results to differ from  expectations  include the timing of
orders  received  from  customers,  the gain or loss of  significant  customers,
changes in the mix of products sold, new product development activities, changes
in the cost and  availability  of parts and supplies,  fluctuations  in warranty
costs,  economic  conditions  affecting  domestic  and  international   markets,
regulatory changes affecting the  telecommunications  industry,  in general, and
the Company's operations, in particular, competition and changes in domestic and
international  demand for the  Company's  products,  and other factors which may
impact operations and manufacturing. For additional information concerning these
and other  important  factors  which may cause the Company's  actual  results to
differ materially from expectations and underlying assumptions,  please refer to
the  Company's  reports  filed on Form 10-K and  other  reports  filed  with the
Securities and Exchange Commission.

Accounting  Changes

During the  quarter,  the Company  adopted  Statement  of  Financial  Accounting
Standards  No.  128,  "Earnings  per Share",  which  establishes  standards  for
computing and presenting  earnings per share ("EPS") data. SFAS No. 128 replaces
the previous  standards for  presentation  of primary and fully diluted EPS with
basic and diluted EPS.  Basic EPS excludes  dilution and is computed by dividing
income available to common stockholders by the weighted average number of common
shares  outstanding for the period.  Diluted EPS includes the dilution of common
stock  equivalents,  and is computed  similarly to fully diluted EPS pursuant to
APB Opinion 15. All prior periods  presented  have been restated to reflect this
adoption.


<PAGE>


Results of Operations

Net  sales  for  the   thirteen-week   period  ended  December  26,  1997,  were
$37,185,000,  an increase of 21% from the prior year's sales of $30,701,000  for
the  corresponding  period.  Net  sales  for the  twenty-six-week  period  ended
December 26, 1997,  were  $74,250,000,  an increase of 19% from the prior year's
sales of $62,545,000 for the  corresponding  period.  The increases in sales for
the  1997  periods  were  primarily  attributable  to  increased  demand  for RF
distribution  products  by domestic  and  international  customers  in the cable
television (CATV) industry.

Domestic sales, as a percentage of total  consolidated  sales,  were 69% for the
quarter  ended  December 26,  1997,  and 70% for the period  year-to-date.  This
compares to 73% and 77% for the  corresponding  periods of the prior year. Sales
to domestic customers  increased 16% during the quarter ended December 26, 1997,
and 8% for the period year-to-date, compared to the corresponding periods of the
prior  year.  The  Company  believes  that many  domestic  CATV  operators  have
increased their capital spending,  and as a result,  the Company has experienced
increased demand for hybrid/fiber coax (HFC) distribution equipment. The Company
believes  the  increased  capital  spending  is driven by  customer  demands for
improved  services,  affecting not only voice and video  requirements,  but also
demand   for  high-speed  data  transmission.  This  increased  demand  by  CATV
operators for improved services has translated into an increased need for higher
bandwidth products in order to support these services.

International  sales, as a percentage of total consolidated  sales, were 31% for
the quarter ended December 26, 1997, and 30% for the period  year-to-date.  This
compares to 27% and 23% for the  corresponding  periods of the prior year. Sales
to international  customers  increased 36% during the quarter ended December 26,
1997, and 53% for the period year-to-date, compared to the corresponding periods
of the  prior  year.  The  increase  for the  quarter  resulted  primarily  from
increased  demand in  Canada,  and Latin  America.  The  increase,  year-to-date
derives primarily from increased demand in Canada, Asia, and Europe. The Company
is  continuing  to monitor its business  activities  in the Asian market and the
effect that  current  economic  conditions  may have on present and future order
trends.  The  international  markets continue to represent  distinct markets for
CATV equipment, and, in general, demand can be highly variable.

The Company's  backlog of sales orders at December 26, 1997,  was  approximately
$36.8 million,  down from approximately $37.9 million at the end of the previous
quarter ended September 26, 1997. The Company booked approximately $36.1 million
of new sales orders during the quarter ended December 26, 1997.

Gross profit  percentage for the  thirteen-week  period ended December 26, 1997,
was  21.7%  versus  19.5%  for the same  period  the prior  year.  Gross  profit
percentage  for the  twenty-six-week  period ended  December 26, 1997, was 22.4%
versus  21.1% for the same  period the prior  year.  The  increase  in the gross
profit margin for the quarter and year-to-date  periods is primarily a result of
changes in customer  and product  sales mix,  and  efficiencies  resulting  from
higher production volumes.  Although pricing pressures continue, the Company has
undertaken initiatives to mitigate these pressures.  The Company has taken steps
to lower manufacturing costs and is continuing efforts to improve  manufacturing
processes  in order to enhance  efficiency  and  productivity,  and to  redesign
products to enhance manufacturability and reduce material costs. As one of these
initiatives,  the Company has begun  manufacturing the power supply component of
its RF amplifier  products in Tijuana,  Mexico. The Company continues to ramp up
production at this new manufacturing facility.

Selling,  general and administrative expenses for the thirteen-week period ended
December 26, 1997, were  $3,772,000,  compared to $3,761,000 for the same period
of the  prior  year.  Selling,  general  and  administrative  expenses  for  the
twenty-six-week  period ended December 26, 1997, were $7,327,000,  a 1% increase
over the prior year's total of $7,233,000 for the same period. The increases for
the quarter and year-to-date  periods are primarily the result of an increase in
accrued profit  incentive  expense under the Company's  profit sharing plan, and
increases in various operating costs to support current business levels.

Research  and  product  development  costs for the  thirteen-week  period  ended
December 26,  1997,  were  $1,690,000,  an increase of 21% over the prior year's
total of $1,402,000 for the same period.  Research and product development costs
for the  twenty-six-week  period ended December 26, 1997,  were  $3,463,000,  an
increase of 25% over the prior year's total of  $2,781,000  for the same period.
The increase is a result of higher personnel costs, including the aforementioned
higher accrued profit  incentive  expense,  and additional  expenditures  for AM
fiber optics and network management product development. Anticipated new product
development   initiatives   are  expected  to  increase   research  and  product
development expenses in future periods.

A foreign  exchange loss of $165,000 was incurred for the  thirteen-week  period
ended  December  26, 1997.  The loss  derived  primarily  from  Canadian  dollar
transactions.  The Canadian  dollar  weakened  versus the U.S. dollar during the
quarter,  resulting  in a foreign  exchange  loss for the  current  quarter  and
year-to-date periods.

Other expense for the twenty-six-week  period ended December 26, 1997, was $289.
This  compares  to $45 for the same  period  the prior  year.  The  increase  is
primarily  a result of expense  accrued  during  the  previous  quarter  for the
settlement of litigation.

The effective  income tax rate for the  thirteen-week  period ended December 26,
1997, was 33.9%.  This compares to an effective income tax rate of 28.3% for the
corresponding  period  the prior  year.  The  effective  income tax rate for the
twenty-six-week  period ended December 26, 1997, was 34.5%.  This compares to an
effective income tax rate of 32.3% for the corresponding  period the prior year.
The  fluctuations in the effective income tax rate from period to period reflect
changes in permanent tax differences, the relative profitability related to both
U.S. and non-U.S. operations, and differences in statutory rates.

Net income for the thirteen-week  period ended December 26, 1997, was $1,586,000
or $.17 per share on a diluted  basis,  versus  $335,000  or $.03 per share on a
diluted  basis for the same period of the prior year.  Net income for the second
quarter of the prior year reflects income from continuing operations of $786,000
or $.06 per share on a diluted basis, and a loss from discontinued operations of
($228,000),  net of  applicable  tax  benefit,  or ($.03) per share on a diluted
basis.  Net income for the  twenty-six-week  period ended December 26, 1997, was
$3,467,000 or $.37 per share on a diluted basis,  versus  $1,094,000 or $.11 per
share on a diluted basis for the same period the prior year.  Net income for the
six months of the prior year  reflects  income  from  continuing  operations  of
$2,096,000 or $.21 per share on a diluted  basis,  and a loss from  discontinued
operations of ($1,002,000),  net of applicable tax benefit,  or ($.10) per share
on a diluted basis.

Results of Discontinued Operations

On July 10, 1997, the Company announced the discontinuation of its digital fiber
optic business segment located in Fremont,  California,  in a phase-down process
expected to span nine months.  Anticipated  wind-down  costs were  recorded as a
loss on disposal  of the  discontinued  segment in the  results of  discontinued
operations  for the  Company's  prior fiscal year ended June 27, 1997.  Thus, no
wind-down  costs from  operations  of the  discontinued  business  segment  were
recorded for the quarter and year-to-date  periods ended December 26, 1997. This
compares to a loss from operations of the discontinued  business segment for the
same  quarter the prior year of  ($228,000),  net of  applicable  tax benefit of
($96,000),  and a loss  year-to-date  of  ($1,002,000),  net of  applicable  tax
benefit of ($473,000).

Liquidity and Capital Resources

The Company's  current ratio at December 26, 1997, was 2.2, an increase from 2.1
at June 27, 1997. The Company's  cash and cash  equivalents  decreased  $311,000
during the first 6 months of fiscal year 1998.  Net cash  provided by  operating
activities generated $5,987,000, after $730,000 was used for payment of expenses
related to discontinued operations.

The  Company's  working  capital  increased  $2,873,000  since  June  27,  1997.
Inventory  levels  increased  from  $19,140,000 to  $22,200,000,  resulting in a
$3,060,000 use of cash, primarily  attributable to purchase requirements to meet
increased volume levels. Accounts payable and accrued liabilities increased from
$15,461,000  at June 27, 1997,  to  $18,666,000  as of December  26,  1997,  due
primarily  to  increased   accounts  payable  resulting  from  higher  inventory
purchases and expense accrued under the Company's profit incentive plan.

Cash used in investing  activities  totaled  $4,588,000 as of December 26, 1997,
compared to $3,354,000 for the  corresponding  period the prior year.  Investing
activities consisted primarily of purchases and replacement of property,  plant,
and equipment.

Cash used in financing  activities  totaled  $1,710,000 as of December 26, 1997,
compared to $1,355,000 for the  corresponding  period the prior year.  Financing
activities  consisted  primarily of  borrowings  and  payments on the  Company's
line-of-credit.

On  September  4, 1997,  the  Company  announced a stock  repurchase  program to
repurchase  up to  500,000  shares of C-COR  Common  Stock.  The  shares  may be
purchased  from  time to time in the open  market  through  block  or  privately
negotiated transactions,  or otherwise. The Company intends to use its currently
available  capital  resources to fund the purchases.  The  repurchased  stock is
expected  to be held by the  Company  as  treasury  stock to be used to meet the
Company's  obligations  under its present and future  stock option plans and for
other corporate  purposes.  To date, no shares have been repurchased  under this
new stock repurchase program adopted in September 1997.

The Company  maintains  a  line-of-credit  with a bank  pursuant to which it may
borrow the lesser of $23,000,000 or a percentage of eligible accounts receivable
and  inventory.  Borrowings  under the  line-of-credit  are  secured by accounts
receivable and inventory.  The  line-of-credit  is committed through October 30,
1998, at which time the Company anticipates  renewal. The Company had borrowings
on the  line-of-credit as of December 26, 1997, of $2,013,000.  This compares to
an  outstanding  balance of $3,466,000  at the end of the Company's  fiscal year
ended June 27,  1997.  Based upon the  Company's  analysis of eligible  accounts
receivable  and inventory,  an additional  $16,497,031  was available  under the
line-of-credit at December 26, 1997.

Management  believes that  operating  cash flow, as well as the  line-of-credit,
will be  adequate  to  provide  for all cash  requirements  for the  foreseeable
future,  subject to requirements that additional growth or strategic development
might dictate.


<PAGE>



PART II. OTHER INFORMATION


Item 4.  Submission of matters to a vote of shareholders

The Company's  annual meeting of  shareholders  was held on October 14, 1997, at
which the holders of at least  8,806,840  shares of common  stock of the Company
(out of a total of  9,141,514  shares  outstanding  and entitled to vote at such
annual meeting),  were present in person or represented by proxy (representing a
quorum for the  transaction  of business).  The election of three  directors was
submitted to a vote of shareholders.

Details  were  provided  to  shareholders  in the form of a Notice of the Annual
Meeting  of  Shareholders  dated  September  15,  1997,  and  mailed on or about
September 16, 1997.

Messrs. Richard E. Perry and Donald M. Cook, Jr. were re-elected as directors of
the  Company  until the year 2000,  and Mr.  Javad K.  Hassan  was  elected as a
director until the year 2000.

The voting results for the election of directors are set forth as follows:
<TABLE>

<S>                        <C>                   <C>   
Name of Nominee            Votes For             Votes Withheld

Richard E. Perry           8,746,669             60,171
Donald M. Cook, Jr.        8,727,302             79,538
Javad K. Hassan            8,723,069             83,771
</TABLE>


Item 6.  Exhibits and Reports on Form 8-K.

         The following exhibits are included herein:

         (10)(a)  Notes and Security Agreement effective December 30, 1997,
                  between the Registrant and Mellon Bank, N.A.
         (10)(b)  Supplement to Note and Security Agreement effective December
                  30, 1997, between the Registrant and Mellon Bank, N.A.
         (10)(c)  Revolving Line of Credit Agreement effective December 30, 
                  1997, between the Registrant and Mellon Bank, N.A.
         (10)(d)  Supplement to Revolving Line of Credit Agreement effective
                  December 30, 1997, between the Registrant and Mellon Bank, 
                  N.A.
         (11)     Statement re: computation of earnings per share
         (27)     Financial Data Schedule

         Reports on Form 8-K

                  None



<PAGE>






                                   SIGNATURES


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


                                              C-COR ELECTRONICS, INC.
                                              (Registrant)



Date:     February 9, 1998                    /s/ CHRIS A. MILLER
      -----------------------                 --------------------------
                                              C.P.A., Vice President-Finance
                                              Secretary and Treasurer
                                              (Principal Financial Officer)




Date:     February 9, 1998                    /s/ JOSEPH E. ZAVACKY
      -----------------------                 ---------------------------
                                              Controller and Assistant Secretary
                                              (Principal Accounting Officer)



Note and Security Agreement
$ 23,000,000.00
December 30, 1997

For value received, and intending to be legally bound,
Undersigned, as defined below, promises to pay to

Mellon Bank, N.A.

("Bank")  or its  order at  Harrisburg,  Pennsylvania,  the sum of  Twenty-Three
Million and NO/100 ($ 23,000,000.00), or such lesser or greater principal amount
as may be  outstanding  from  time to time  under the  Revolving  Line of Credit
Agreement dated August 31, 1994 (as amended and supplemented  from time to time,
the  "Credit  Agreement"),  outstanding  balance  from the date of this Note and
Security Agreement  ("Note") at the rate(s)  ("Contractual  Rate(s)")  specified
herein.

Payment and principal and interest shall be due and payable, as set forth in the
attached supplement to Note and Security Agreement.

This Note and Security  Agreement is given in  replacement of that original Note
and Security  Agreement  dated  August 31, 1994,  and as amended and restated on
November 1. 1994,  December 29, 1994,  February 1, 1995, April 3, 1995, June 21,
1995, and November 14, 1996, in order to extend the maturity date. This is not a
novation  of the  prior  Note and  Security  Agreement(s).  All  prior  security
interests granted shall carry to this Note and Security Agreement.

After maturity, whether by acceleration or otherwise, interest shall accrue at a
rate 2 percent per annum above the Contractual  Rate(s) specified until all sums
due hereunder  are paid.  Interest  shall  continue to accrue after the entry of
judgment by  confession or otherwise at the  Contractual  Rate(s) until all sums
due hereunder and/or under the judgment are paid, unless the Contractual Rate(s)
is (are) altered by Subsequent  maturity.  Undersigned agrees to pay to Bank, as
consideration for Bank's commitment under the Credit Agreement, (i) a commitment
fee equal to N/A % per annum on the unborrowed  Commitment Amount (as defined in
the Credit Agreement),  from time to time, for each day of the Commitment Period
(as defined in the Credit Agreement), and (ii) a facility fee equal to N/A % per
annum in the Commitment  Amount (whether borrowed or unborrowed) for each day of
the Commitment  Period,  in each base payable for the preceding period for which
such fee has not been paid,  (a) on the last day of each N/A,  and N/A after the
date hereof,  (b) on the date of each reduction of the Commitment  amount on the
amount so reduced, and (c) on the last day of the Commitment Period.

If any  law,  regulation,  order,  decree  or  guideline  or  interpretation  or
application   thereof   by  any   governmental   authority   charged   with  the
interpretation or administration  thereof or compliance by Bank with any request
or directive of any governmental  authority  (whether or not having the force of
law) shall either  impose,  modify or deem  applicable  any capital  adequacy or
similar  requirement  against assets  (funded or  contingent)  of, or credits or
commitments  to  extend  credit  extended  by Bank and the  result of any of the
foregoing is to increase the cost to, reduce the income receivable by, or impose
any  expense  (including  loss of margin)  upon Bank with  respect to the Credit
Agreement,  this Note, or the making,  maintenance or funding of any part of the
Loans (or, in the case of capital adequacy or similar  requirement,  to have the
effect of reducing  the rate of return on Bank's  capital,  taking into  account
Bank's  policies  with regard to  adequacy)  by an amount which Bank deems to be
material,  Bank  shall  from  time  to time  notify  Undersigned  of the  amount
determined in good faith by Bank (which determination shall be conclusive absent
manifest error) to be necessary to compensate Bank for such increase,  reduction
or  imposition.  Such amount shall be due and payable by Undersigned to Bank ten
(10) business days after such notice is given.

So long as Bank is the  holder  hereof,  Bank's  book's,  and  records  shall be
presumed,  except in the case or manifest error,  to accurately  evidence at all
times all  amounts  outstanding  under this Note and the date and amount of each
advance and payment made pursuant hereto.

The  prompt  and  faithful  performance  of  all  of  Undersigned's  obligations
hereunder,  including without  limitation time of payment,  is of the essence of
this Note.

Certain terms used in this Note are defined in Section 9 below.

1. Security  Interest.  Undersigned hereby grants to Bank a security interest in
the following property now owned or hereafter acquired by Undersigned:

(b) all  inventory  (whether  held for sale or  lease or to be  furnished  under
contracts of service),  raw  materials,  work in process,  and materials used or
consumed  in the  conduct of  Undersigned's  business,  and all books,  records,
invoices and other documents which describe or evidence the same;

(d) all  accounts,  contract  rights,  general  intangibles,  choses in  action,
instruments,  chattel  paper,  documents  (including  all documents of title and
warehouse receipts) and all rights to the payment of money, however evidenced or
arising;

(g) In  addition  to the  foregoing,  Undersigned  (1) grants to Bank a security
interest in all accessions, parts, accessories, attachments and appurtenances in
any way used with,  attached  or related  to,  installed  in, any  equipment  or
inventory  constituting  "Collateral"  hereunder;  (2) grants to Bank a security
interest in all substitutions for, renewals of,  improvements,  replacements and
additions to, and the products and proceeds  (cash and non-cash) of all property
constituting "Collateral" hereunder and any insurance policies relating thereto;
(3)  grants to Bank a  security  interest  in,  lien  upon,  and right of setoff
against, all deposit accounts, credits, securities,  moneys or other property of
Undersigned which may at any time be in the possession of, delivered to, or owed
by Bank,  including any proceeds or returned or unearned  premiums of insurance,
and the proceeds  (cash and  non-cash) of all the  foregoing  property;  and (4)
assigns to Bank all moneys  which may become  payable on any policy of insurance
required to be  maintained  under this Note,  including any returned or unearned
premiums.

All such property subject to Bank's security interests described in this section
1 is  referred  to herein  collectively  as the  "Collateral".  With  respect to
Section 4  hereunder,  the term  "Collateral"  shall not  include  the  property
described in subsections (g) (3) and (g) (4) of this Section 1.

All security  interests in Collateral  shall be deemed to arise and be perfected
under and  governed by the Uniform  Commercial  Code,  except to the extent that
such law does not apply to certain types of transactions or Collateral, in which
case applicable law shall govern.

2. Obligations  Secured.  The Collateral shall secure the following  obligations
("Obligations")  of  Undersigned  to Bank:  (a) all amounts at any time owing or
payable  under this Note;  (b) all costs and  expenses  incurred  by Bank in the
collection or enforcement of this Note or the protection of the Collateral;  (c)
all future advances made by bank for taxes, levies, insurance, and repairs to or
maintenance  of the  Collateral;  and (d) any other  indebtedness,  liability or
obligation of Undersigned to Bank, past, present, or future, direct or indirect,
absolute or contingent,  individual, joint or several, now due or to become due,
whether as drawer, maker, endorser,  guarantor, surety or otherwise, except that
none of the  security  interests  created  herein  shall  secure any  obligation
incurred by Undersigned which is defined as "consumer credit" by Federal Reserve
Board  Regulation  Z, 12  C.F.R.  226.1 et seq.,  and is not  exempted  from the
application of that Regulation.

3. Representations.  Undersigned hereby makes the following  representations and
warranties  which  shall be true and  correct on the date of this Note and shall
continue  to be true and correct at the time of the  creation of any  Obligation
secured hereby and until the Obligations  secured hereby shall have been paid in
full: (a) Undersigned's residence and/or Chief Executive Office, as the case may
be, is as stated below or as otherwise  stated in a  subsequent  written  notice
delivered to Bank pursuant to the terms  hereof,  (b)  Undersigned  has good and
marketable  title to the  Collateral  subject to no security  interest,  lien or
encumbrance, except as indicated to the contrary to Bank in writing prior to the
execution of this Note; and (c) if any of the Undersigned is an individual, each
such  individual  is at least 18 years of age and under no legal  disability  or
incapacity.

4.  Covenants.  Undersigned  covenants  and agrees  that  until the  Obligations
secured  hereunder  have  been  paid in  full,  Undersigned  shall:  (a) use the
proceeds of the Loans evidenced hereby only for the purpose(s)  specified to the
Bank at or prior to the execution  hereof,  (b) not permit use of the Collateral
for any illegal  purposes;  (c) promptly notify Bank in writing of any change in
its or their residence or Chief Executive Office;  (d) not permit removal of any
of the Collateral  from county to county or state to state unless Bank has given
written consent in advance;  (e) maintain at all times good and marketable title
to all Collateral,  free and clear of any security interest, lien or encumbrance
(except as to which Bank may grant its prior written consent pursuant to section
4(f)  below),  and defend  such  title  against  the  claims and  demands of all
persons; (f) not (1) affix the Collateral or permit the Collateral to be affixed
to real estate or to any other goods,  (2) lease,  mortgage,  pledge or encumber
the Collateral,  (3) permit the Collateral's identity to be lost, (4) permit the
Collateral to be levied upon or attached under any legal process,  (5) permit or
cause any  security  interest  or lien to arise with  respect to the  Collateral
(other than those created in this Note),  or (6) except  Collateral  customarily
sold by  Undersigned  in the  ordinary  course of  business  and so sold in such
manner for full value,  sell,  consign,  part with  possession  of, or otherwise
dispose of the  Collateral or any rights  therein,  except as Bank may grant its
prior  specific  written  consent  with  respect to acts or events  specified in
subsections  (1), (2), (5) or (6) hereof-,  (g) maintain the  Collateral in good
condition and repair, excepting only reasonable wear and tear; pay and discharge
all taxes and other levies on the Collateral, as well as the costs of repair and
maintenance  thereof;  and  furnish to Bank upon  request  documentary  proof of
payment of such taxes,  levies and costs; (h) provide  additional  collateral at
such  times and  having  such  value as Bank may  request,  if Bank  shall  have
reasonable  grounds for believing  that the value of the  Collateral  has become
insufficient  to secure all  Obligations  evidenced or secured by this Note; (i)
purchase  and maintain  policies of insurance  (including  flood  insurance)  to
protect the Collateral or other property against such risks and casualties,  and
in such  amounts,  as shall be  required by Bank and/or  applicable  law,  which
policies shall (1) be in form and substance  satisfactory to Bank, (2) designate
Bank as loss payee and, at Bank's option, as additional insured,  and (3) be (or
certificates  evidencing  same shall be deposited with Bank;  (j) provide,  upon
request, financial or other information, documentation or certifications to Bank
(including  balance  sheets  and  income  statements),  all in form and  content
satisfactory to Bank; (k) execute, upon demand by Bank, any financing statements
or other  documents  which  Bank may  deem  necessary  to  perfect  or  maintain
perfection of the security  interests created in this Note and pay all costs and
fees  pertaining to the filing of any  financing,  continuation  or  termination
statements  with regard to such  security  interests;  (l) procure,  and cause a
statement of Bank's  security  interest to be noted on, any certificate of title
issued  or  required  by law to be issued  with  respect  to any  motor  vehicle
constituting  part of the  Collateral,  and  cause  any such  certificate  to be
delivered  to Bank within 10 days from the later of the date of this Note or the
date of the issuance of such  certificate;  (m) pay,  upon  demand,  all amounts
incurred by Bank in connection with any action or proceeding  taken or commenced
by Bank to enforce or collect  this Note or protect,  insure or realize upon the
Collateral,  including  attorney's  fees  equal to the  lesser of (a) 20% of the
above sum and interest then due hereunder, or $500.00,  whichever is greater, or
(b) the maximum amount  permitted by law, and attorney's  costs and all costs of
legal  proceedings;  and (n)  immediately  notify  Bank if any of  Undersigned's
accounts arise out of contracts with the United States or any department, agency
or  instrumentality  thereof,  and  execute any  instruments  and take any steps
required  by Bank in order  that all moneys due and to become due under any such
contracts  shall be  assigned  to Bank and  notice  thereof  given to the United
States under the Federal Assignment of Claims Act.

5. Events of Default. The occurrence of any of the following shall constitute an
"Event of Default' hereunder:(a) default in payment or performance of any of the
Obligations evidenced or secured by this Note or any other evidence of liability
of Undersigned  to Bank;  (b) the breach by any Obligor  (defined as Undersigned
and each surety or guarantor of any of  Undersigned's  liabilities  to Bank,  as
well as any person or entity  granting  Bank a security  interest in property to
secure the Obligations evidenced hereby) of any covenant contained in the Credit
Agreement,  this Note,  or in any separate  security,  guarantee  or  suretyship
agreement between Bank and any Obligor,  the occurrence of any default hereunder
or under the terms of any, such  agreement or the discovery by Bank of any false
or misleading representation made by any Obligor herein or in any such agreement
or in any other information  submitted to Bank by any Obligor;  (c) with respect
to any,  Obligor:  (1) death or incapacity of any individual or general partner;
or (2) dissolution of any partnership or corporation; (d) any assignment for the
benefit of creditors  by any Obligor;  (e)  insolvency  of any Obligor;  (f) the
filing or commencement of any petition, action, case or proceeding, voluntary or
involuntary,  under any state or federal law regarding  bankruptcy,  insolvency,
reorganization, receivership or dissolution, including the Bankruptcy Reform Act
of 1978, as amended,  by or against any Obligor;  (g) default under the terms of
any lease of or mortgage on the premises  where any  Collateral is located;  (h)
garnishment, attachment or taking by governmental authority of any Collateral or
other  property  of  the  Undersigned  which  is  in  Bank's  possession;  (i) a
determination by bank, which  determination  shall be conclusive if made in good
faith,  that a material adverse change has occurred in the financial or business
condition of Undersigned;  or (j) the maturity of any life insurance policy held
as  Collateral  under  this  Note by  reason  of the  death  of the  insured  or
otherwise.

6. Acceleration;  Remedies. Upon the occurrence of any Event of Default: (a) all
amounts  due under this Note,  including  the unpaid  balance of  principal  and
interest hereof, shall become immediately due and payable at the option of Bank,
without any demand or notice  whatsoever;  (b) Undersigned shall, upon demand by
Bank,  assemble the  Collateral  and  promptly  make it available to Bank at any
place designated by Bank with is reasonably convenient to both parties; (c) Bank
may  immediately  and without  demand  exercise  any of it s rights and remedies
granted herein,  under  applicable law, or which it may otherwise have,  against
the Undersigned,  the Collateral, or otherwise; and (d) Bank may, without notice
or  process  of any  sort,  peaceably  enter  any  premises  where  any  vehicle
constituting a part of the Collateral is located and take possession, retain and
dispose of such vehicle and all property  located in or upon it. Bank shall have
no obligation to return any property not  constituting  Collateral  found in any
such  vehicle  unless  Bank  actually  receives  Undersigned's  written  request
therefor   specifically   describing   such  property   within  72  hours  after
repossession  thereof.  Notwithstanding  any provision to the contrary contained
herein, upon the occurrence of an Event of Default as described in Section 5 (f)
hereof,  all  amounts  due under  this Note  shall  become  immediately  due and
payable,  without any demand, notice, or further action by Bank whatsoever,  and
an action therefor shall immediately accrue.



7. Bank's Rights.  Undersigned  hereby  authorizes Bank, and Bank shall have the
continuing  right, at its sole option and discretion,  to: (a) do anything which
Undersigned is required but fails to do hereunder,  and in particular  Bank may,
if  Undersigned  fails to do so,  (1)  insure  or take any  reasonable  steps to
protect the Collateral,  (2) pay all taxes,  levies,  expenses and costs arising
with respect to the Collateral, or (3) pay any premiums payable on any policy of
insurance required to be obtained or maintained  hereunder,  and add any amounts
paid under this Section 7(a) to the principal amount of the indebtedness secured
by this Note; (b) direct any insurer to make payment of any insurance  proceeds,
including any returned or unearned  premiums,  directly to Bank,  and apply such
moneys to any  Obligations or other amounts  evidenced or secured hereby in such
order of fashion as Bank may elect; (c) inspect the Collateral at any reasonable
time; (d) pay any amounts Bank elects to pay or advance  hereunder on account of
insurance,  taxes,  or other costs,  fees, or charges arising in connection with
the  Collateral,  either  directly  to the payee of such cost,  fee,  or charge,
directly to Undersigned,  or to such payee(s) and Undersigned  jointly,  and (e)
pay the  proceeds  of the  Loans  evidenced  by  this  Note to any or all of the
Undersigned  Individually  or  jointly,  or to such other  persons as any of the
Undersigned may direct.

In  addition to all rights  given to Bank by this Note,  Bank shall have all the
rights and  remedies of a secured  party  under any  applicable  law,  including
without limitation, the Uniform Commercial Code.

B.  Miscellaneous  Provisions (a)  Undersigned  waives protest of all commercial
paper at any time held by Bank on which Undersigned is in any way liable, notice
of nonpayment at maturity of any and all accounts,  and (except where  requested
hereby)  notice  of action  taken by Bank;  and  hereby  ratifies  and  confirms
whatever   Bank  may  do.  Bank  shall  be   entitled  to  exercise   any  right
notwithstanding  any prior exercise,  failure to exercise or delay in exercising
any such  right.  (b) Bank  shall  retain the lien of any  judgment  entered on
account of the indebtedness  evidenced  hereby, as well as any security interest
previously granted to secure repayment of the indebtedness evidenced hereby, and
Undersigned warrants that Undersigned has no defense whatsoever to any action or
proceeding  that may be brought to  enforce  or  realize  on such  judgment  or
security  interest.  (c) If any  provision  hereof  shall for any reason be held
invalid or unenforceable, no other provision shall be affected thereby, and this
Note shall be construed as if the invalid or  unenforceable  provision had never
been a part of it. The  descriptive  headings  of this Note are for  convenience
only  and  shall  not in any way  affect  the  meaning  or  construction  of any
provision  hereof.  (a) The rights and privileges of Bank contained in this Note
shall  inure to the benefit of its  successors  and  assigns,  and the duties of
Undersigned  shall  bind all heirs,  personal  representatives,  successors  and
assigns.  (a) This Note shall in all  respects  be  governed  by the laws of the
state in which this Note is  payable  (except to the  extent  that  federal  law
governs),  and all references to the Uniform  Commercial Code shall be deemed to
refer to the Uniform  Commercial Code as enacted in such state.  (f) Undersigned
hereby  irrevocably  appoints  Bank  and each  holder  hereof  as  Undersigned's
attorney-in-fact to: (1) endorse  Undersigned's name to any draft or check which
may be payable to  Undersigned in order to collect the proceeds of any insurance
or any  returned or unearned  premiums in respect of any  policies of  insurance
required  to be  maintained  hereunder;  and (2)  take  any  action  Bank  deems
necessary to perfect or maintain  perfection of any security interest granted to
Bank herein,  including  executing  any document on  Undersigned's  behalf.  (g)
Undersigned  shall bear the risk of loss of,  damage to, or  destruction  of the
Collateral,  and  Undersigned  hereby  releases Bank from all claims for loss or
damage  to the  Collateral  caused by any act or  omission  on the part of Bank,
except for willful  misconduct.  (h) Copies or reproductions of this document or
of any financing statement may be filed as a Financing statement.

9.  Definitions.  As used herein:  (a)  "account",  "chattel  paper",  "contract
right",  "document",  "instrument",  and  "inventory"  have the same  respective
meanings  given to those  terms in the Uniform  Commercial  Code;  (b)  "general
intangibles" has the meaning given to that term in the Uniform  Commercial Code,
including  without  limitation,  customer  lists,  books and records  (including
without  limitation,  all  correspondence,  files,  tapes,  cards, book entries,
computer runs computer  programs and other papers and documents,  whether in the
possession or control of Undersigned or any computer service bureau),  rights in
franchises  and  sales  contracts,   patents,  copyrights,   trademarks,  logos,
goodwill, trade names, label designs, royalties, brand names, plans, blueprints,
inventions,  patterns, trade secrets, licenses, jigs, dies, molds, and formulas;
(c)  "Chief  Executive  Office"  means the place from which the main part of the
business  operations  of an  entity is  managed;  and (d)  "Undersigned"  refers
individually and collectively to all makers of this Note, including, in the case
of any partnership,  all general  partners of such partnership  individually and
collectively,  whether or not such  partners  sign below.  Undersigned  shall be
jointly  and  severally  bound by the terms  hereof,  and,  with  respect to any
partnership executing this Note, each general partner shall be bound hereby both
in such general partner's individual and partnership capacities.

Capitalized  terms not  defined in this Note shall  have the same  meanings  set
forth in the Credit Agreement.


10. Confession of Judgment.  Undersigned hereby empowers the prothonotary or any
attorney  of any  court of  record  to appear  for  Undersigned  and to  confess
judgment  as often as  necessary  against  Undersigned  in favor of the  holder
hereof,  as of any term,  for the above  sum plus  interest  due under the terms
hereof,  together with costs of legal  proceedings and an attorney's  commission
equal to the lesser of (a) 20% of the above sum and interest  then due hereunder
or $500.00,  whichever is greater,  or (b) the maximum amount  permitted by law,
with  release  of all  errors.  Undersigned  waives all laws  exempting  real or
personal property from execution.

SIGNATURES

Attest/Witness:
/s/ Joseph E. Zavacky
Controller and Assistant Secretary

Corporation

C-COR Electronics, Inc.

/s/ Chris A. Miller
VP-Finance

Business Address:
60 Decibel Road
State College, PA  16801

AMENDED AND RESTATED
SUPPLEMENT TO NOTE AND SECURITY AGREEMENT



This  Amended and  Restated  Supplement  to Note and  Security  Agreement  (this
"Supplement")  is annexed to and is part of the  Amended and  Restated  Note and
Security  Agreement,  dated December 30, 1997 of  Undersigned  payable to MELLON
BANK,  N.A.  ("Bank") in the stated  principal  amount of  TWENTY-THREE  Million
Dollars  and No Cents  ($23,000,000.00).  Such Note and  Security  Agreement  as
supplemented by this Supplement, shall be referred to as the "Note".

1. Payment.  Principal on the Note shall be due and payable on October 30, 1998.
Accrued  interest on the Prime Rate Portion,  ABS Rate  Portion,  and As Offered
Rate Portion  shall be due and payable on the last Business Day of each calendar
month  after the date  hereof and on October  30,  1998.  Interest  on each Rate
Segment of the  LIBOR-Rate  Portion  shall be due and payable on the last day of
the corresponding Rate Period, but in no case less frequently than 90 days after
the  previous  interest  payment on account of such  LIBOR-Rate  Portion.  After
maturity of any part of the Note (by  acceleration  or  otherwise),  interest on
such part of the Note shall be due and payable on demand.

2.  Interest Rate Options.  The unpaid  principal  amount of the Note shall bear
interest  for each day until due on one or more bases  selected  by  Undersigned
from among the interest rate options  ("Interest Rate Options") set forth below.
Undersigned  understands  and agrees:  (a) that Bank may in its sole  discretion
from time to time determine that the right of Undersigned to select,  convert to
or renew the Prime Rate Option,  the ABS Rate Option,  the LIBOR-Rate Option, or
As-Offered  Rate Option is not  available,  although  Bank agrees to make a good
faith  effort to provide all Interest  Rate  Options to  Borrower,  and (b) that
subject to the provisions of this Supplement,  Undersigned may select any number
of Interest  Rate  Options to apply  simultaneously  to  different  parts of the
unpaid  principal  amount of the Note and may select any number of Rate Segments
to apply simultaneously to different parts of the LIBOR-Rate Portion.

Available Interest Rate Options

          Prime Rate Option:  A rate per annum  (computed on the basis of a year
             Of 360 days and  actual  days  elapsed)  for each day  equal to the
             Prime Rate.

               ABS Rate  Option:  A rate per annum  (computed  on the basis of a
               year of 360 days and actual days  elapsed)  for each day equal to
               the ABS Rate for such day plus 110 Basis Points.

               LIBOR-Rate  Option:  For  each  Rate  Segment  of the  LIBOR-Rate
               Portion, a rate per annum (computed on the basis of a year of 360
               days  and  actual  days  elapsed)  for  each  day  equal  to  the
               LIBOR-Rate for such Rate Segment for such day plus 110 Basis.

               As-Offered Rate Option: For each Rate Segment of the As-Offered 
               Rate Portion, a rate per annum (computed on the basis of a year 
               of 360 days  and  actual  days  elapsed)  for  each  day  equal 
               to  the As-Offered Rate for such Rate Segment for such day plus 
               110 Basis Points.


3. Rate Periods. At any time when Undersigned selects, converts to or renews the
LIBOR-Rate Option or As-Offered Rate Option, Undersigned shall fix a period (the
"Rate  Period")  which shall be one, two, or three months and in the case of the
As-offered  Rate  Option,  shall be such number of days as Bank may offer at its
sole  discretion,  which shall be acceptable to Bank in Bank's sole  discretion,
during which the LIBOR-Rate  Option or As-Offered Rate Option shall apply to the
corresponding  Rate  Segment.  Bank's right to payment of principal and interest
under  the Note  shall in no way be  affected  by the fact that one or more Rate
Periods may be in effect.

4. Amounts. Every selection of, conversion to or renewal of the ABS Rate Option,
the LIBOR-Rate  Option,  or the  As-Offered  Rate Option shall be in a principal
amount  selected by  Undersigned  but limited to no more than four interest rate
segments at any one time.

5. Interest After Maturity.  After the principal amount of any part of the Prime
Rate  Portion or the ABS Rate Portion  shall have become due and  payable,  such
amount shall bear  interest for each day until paid (before and after  judgment)
at a rate per annum (based on a 360 day year and actual days elapsed)  which for
each day shall be the  greater of (a) 2% above the Prime Rate  Option on the day
such amount  became due and (b) 2% above the Prime Rate  Option,  such  interest
rate to change  automatically  from time to time  effective as of the  effective
date of each change in the Prime Rate. After the principal amount of any part of
the LIBOR-Rate  Portion or the As-Offered  Rate Option shall have become due and
payable,  such amount  shall bear  interest for each day until  paid (before and
after judgment) (a) until the end of the applicable  then-current Rate Period at
a rate per annum 2% above the LIBOR-Rate  Option or the  As-Offered  Rate Option
otherwise  applicable to such part and (b)  thereafter  in  accordance  with the
first sentence of this Section 5.

6. Late  Payment  Charge.  If any  payment  (including  without  limitation  any
regularly  scheduled  payment,  balloon  payment and final  payment) is not paid
within 25 days after it is due,  Undersigned  will pay a late charge equal to 5%
of the entire  payment due  (regardless  of whether  part of the payment due had
been made,  and  regardless of whether the payment due consists of principal and
interest,  principal  only or  interest  only).  (Such  late  charge  will be in
addition  to  any  increase  made  to the  interest  rate(s)  applicable  to the
outstanding balance hereof as a result of maturity of this Note or otherwise, as
well as in addition to any other applicable fees, charges and costs.) Also, Bank
reserves the right to modify,  in its sole  discretion and upon thirty (30) days
prior written notice to Undersigned, the late charge set forth herein.

7.  Selection,  Conversion  or  Renewal  of Rate  Options.  Subject to the other
provisions of this  Supplement,  Undersigned may select any interest Rate Option
to apply to any borrowing evidenced by the Note. Subject to the other provisions
of this  Supplement,  Undersigned  may convert any part of the unpaid  principal
amount of the Note from any  Interest  Rate  Option to any other  Interest  Rate
Option and may renew the  LIBOR-Rate  Option as to any Rate Segment:  (a) at any
time with respect to conversion from the Prime Rate Option or ABS Rate Option to
any other Interest Rate Option and (b) at the expiration of any Rate Period with
respect to conversion  from or renewals of the  LIBOR-Rate  Option or As-Offered
Rate Option as to the Rate Segment  corresponding  to such expiring Rate Period.
Whenever  Undersigned desires to select,  convert or renew the LIBOR-Rate Option
or As-Offered Rate Option,  Undersigned  shall give Bank Standard Notice thereof
(which  shall be  irrevocable),  specifying  the  date,  amount  and type of the
proposed new Interest  Rate Option.  If such notice has been duly given,  and if
Bank in its sole  discretion  (based  on a good  faith  effort  to  provide  all
Interest Rate Options) approves the proposed  selection,  conversion or renewal,
on and after the date specified in such notice interest shall be calculated upon
the unpaid  principal  amount of the Note taking into  account  such  selection,
conversion or renewal.

8. Prime Rate Fallback. If any Rate Period expires, any part of the Rate Segment
corresponding  to such Rate Period  which has not been  converted  or renewed in
accordance with Section 7 hereof  automatically  shall be converted to the Prime
Rate  Option.  If at any time the ABS Rate  Option is  determined  to exceed the
Prime Rate Option, the ABS Rate Portion shall automatically convert to the Prime
Rate  Option.  If  Undersigned  fails to  select,  or if Bank  fails to  approve
(because   an   Interest   Option  is  not   available   in  Bank's  good  faith
determination),  an Interest Rate Option to apply to any borrowing  evidenced by
the Note, such borrowing  shall be deemed to be at the Prime Rate Option.  If at
any time the Bank shall have determined in good faith (which determination shall
be conclusive)  that the accrual of interest at any of the Interest Rate Options
has been made  impractical or unlawful by compliance with the Bank in good faith
with any law (including common law), constitution,  statute, treaty, regulation,
rule, ordinance,  order, injunction,  writ, decree,  authority,  bureau, central
bank,  commission,  department  or  instrumentality  of  either,  or any  court,
tribunal, grand jury or arbitrator, in each case whether foreign or domestic, or
administration  thereof by any official body charged with the  interpretation or
administration  thereof or with any request or  directive  of any such  official
body (whether or not having the force of law),  then, and in any such event, the
Outstanding  principal  amount of this Note subject to such Interest Rate Option
shall  accrue  interest at the Prime Rate Option and the  Undersigned  shall not
have the right to select such Interest Rate Option.

9. Prepayments. Undersigned shall have the right at its option from time to time
to prepay  the Prime  Rate  Portion  and ABS Rate  Portion  in whole or in part.
Undersigned shall have no right to prepay any part of the LIBOR-Rate  Portion or
As-Offered  Rate Portion at any time without the prior  written  consent of Bank
except  that  Undersigned  may  prepay  any  part  of any  Rate  Segment  at the
expiration of the Rate Period  corresponding  to such Rate Segment.  Prepayments
shall be made by  giving  the  Bank  Standard  Notice  thereof  (which  shall be
irrevocable),  specifying the date, and amount and type of prepayment,  and upon
such date the amount so specified and accrued  interest thereon shall be due and
payable.

10.  Indemnity.  Undersigned  shall  indemnify  Bank against any loss or expense
(including loss of margin) which Bank has sustained or incurred as a consequence
of:

(i) payment,  prepayment  or  conversion  of any part of any Rate Segment of the
LIBOR-Rate  Portion or As-Offered  Rate Portion on a day other than the last day
of the corresponding Rate Period (whether or not any such payment is pursuant to
demand by Bank under the Note and whether or not any such payment, prepayment or
conversion is consented to by Bank, unless Bank shall have expressly waived such
indemnity in writing);

(ii) attempt by  Undersigned to revoke in whole or part any  irrevocable  notice
given pursuant to Section 6 of this Supplement; or


(iii) breach of or default by any obligor in the  performance  or  observance of
any covenant or condition  contained in the Loan Agreement (if any), the Note or
any separate  security,  guarantee or suretyship  agreement between Bank and any
Obligor.

If Bank  sustains  any such loss or expense  it shall  from time to time  notify
Undersigned of the amount determined in good faith by Bank (which  determination
shall be conclusive) to be necessary to indemnify Bank for such loss or expense.
Such amount shall be due and payable by Undersigned on demand.

11.  Records.  The unpaid  principal  amount of the Note,  the  unpaid  interest
accrued thereon,  the interest rate or rates applicable to such unpaid principal
amount,  the  duration  of such  applicability  and the date and  amount of each
payment or demand shall at all times be  ascertained  from the books and records
created by Bank, which shall be conclusive absent manifest error.

12. Notices.  All notices under Sections 7 or 9 of this  Supplement  shall be in
writing or by telephone  promptly  confirmed in writing,  and all such  writings
shall be sent by first-class,  first-class  express or certified mail or by hand
delivery,  in all cases with charges  prepaid.  All notices shall be sent to the
applicable  party at the  address  stated  on the  signature  page  hereof or in
accordance  with the last  unrevoked  written  direction  from such party to the
other  parties  hereto.  All  notices by  Undersigned  shall be  effective  when
received by Bank and all  notices by Bank shall be  effective  when  telephoned,
deposited in the mail or hand  delivered.  Written notices or  confirmations  by
Undersigned shall not be deemed records of Bank within the meaning of Section 11
of this Supplement  whether or not received by Bank. Bank may conclusively  rely
without  inquiry  on  any  notice  or  confirmation  purporting  to be  from  or
authorized by Undersigned.

13.      Definitions. As used in this Supplement:

           "ABS Rate" shall mean a per annum rate of interest  equal to the rate
of interest determined by Bank, in its sole discretion, from time to time, to be
its ABS Rate.  Such ABS Rate shall change from time to time as of the  effective
date of each  change in the ABS Rate as  determined  in the sole  discretion  of
Bank.  The ABS Rate may be greater or less than other  interest rates charged by
Bank to other  borrowers and is not solely based or dependent  upon the interest
rate which Bank may charge any particular borrower or class of borrowers.

           "As-Offered  Rate Option" shall mean a rate per annum offered by Bank
in its sole discretion to Undersigned from time to time for such Rate Period for
such Rate Segment as Bank may offer in its sole  discretion,  such interest rate
to remain fixed for the duration of such Rate Period.

           "Business  Day" shall mean any day on which Bank is open for business
at the location where the Note is payable.

           "LIBOR-Rate" for any day for any proposed or existing Rate Segment
corresponding  to a Rate Period shall mean the rate per annum determined by Bank
to be the rate per annum  obtained by  dividing  (the  resulting  quotient to be
rounded upward to the nearest 1/100 of 1%) (A) the rate of interest (which shall
be the same for each day in such Rate Period) estimated in good faith by Bank in
accordance with its usual procedures (which  determination  shall be conclusive)
to be the average of the rates per annum for deposits in United  States  dollars
offered  to  major  money  center  banks  in  the  London  interbank  market  at
approximately  11:00 a.m.,  London time,  two London  Business Days prior to the
first day of such Rate Period for  delivery on the first day of such Rate Period
in amounts  comparable to such Rate Segment (or, if there are no such comparable
amounts  actively  traded,  the  smallest  amounts  actively  traded) and having
maturities  comparable  to such Rate Period by (B) a number  equal to 1.00 minus
the LIBOR-Rate Reserve Percentage for such day.

            The "LIBOR-Rate" may also be expressed by the following formula:
                 (average of rates offered to major )
                 (money banks in the London inter-  )
                 (bank market estimated by the Bank )

          LIBOR-Rate = (subsection (A)(1)                  I
                         (1-00 - LIBOR-Rate Reserve Percentage]
           "LIBOR-Rate Reserve Percentage" for any day shall mean the percentage
(rounded upward to the nearest 1/100 of 1%), as determined in good faith by Bank
(which  determination shall  be  conclusive)  as  representing  for such day the
maximum   effective   reserve   requirement    (including   without   limitation
supplemental,  marginal  and  emergency  requirements)  for member  banks of the
Federal Reserve System with respect to eurocurrency  funding (currently referred
to as  "Euro-currency  liabilities")  of any maturity.  Each LIBOR-Rate shall be
adjusted  automatically as of the effective date of any change in the LIBOR-Rate
Reserve Percentage.

           "London  Business  Day" shall mean a day for  dealing in  deposits in
United States dollars by and among banks in the London interbank market.

           "Portion":  "Prime  Rate  Portion shall mean at any time the part,
including the whole, of the unpaid principal amount of the Note bearing interest
at such time  under  the  Prime  Rate  Option  or in  accordance  with the first
sentence of Section 5 of this  Supplement.  "ABS Rate Portion" shall mean at any
time the part,  including the whole, of the unpaid  principal amount of the Note
bearing  interest at such time under the ABS Rate Option or in  accordance  with
the first  sentence  of Section 5 of this  Supplement.  "LIBOR-Rate  Portion" or
"As-Offered Rate Portion" shall mean at  any time the part, including the whole,
of the unpaid  principal  amount of the Note bearing interest at such time under
the  LIBOR-Rate  Option or  As-Offered  Rate Portion as the case may be, or at a
rate  determined by reference to the LIBOR-Rate  Option pursuant to Section 5 of
this Supplement.

           "Prime Rate" shall mean the interest  rate per annum  announced  from
time to time by Banks as its Prime  Rate.  The Prime Rate may be greater or less
than other interest  rates charged by Bank to other  borrowers and is not solely
based or dependent  upon the interest rate which Bank may charge any  particular
borrower or class of borrowers.

           "Rate Segment" of the  LIBOR-Rate  Portion at any time shall mean the
entire  principal  amount  of such  Portion  to  which  at such  time  there  is
applicable a particular Rate Period  beginning on a particular day and ending on
another particular day. (By definition, each Portion is at all times composed of
an integral number of discrete Rate Segments, each corresponding to a particular
Rate  Period,  and the sum of the  principal  amounts of all Rate  Segments of a
particular  Portion at any time equals the  principal  amount of such Portion at
such time).

"Standard  Notice"  shall mean an  irrevocable  notice  provided  to the Bank on
Business Day which is

(i) at least one Business Day in advance in the case of selection of, conversion
to or renewal of the Prime Rate Option or prepayment of any Prime Rate Portion;

(ii) at least one  Business  Day in  advance  in the case of,  conversion  to or
renewal of the ABS Rate Option or prepayment of any ABS Portion:

(iii) at least two London  Business Days in advance in the case of selection of,
conversion  to or  renewal  of  the  LIBOR-Rate  Option  or  prepayment  of  any
LIBOR-Rate Option or prepayment of any LIBOR-Rate Portion, and

(iv)  at  least  one  Business  Day in  advance  in the  case of  selection  of,
conversion  to or renewal of the  As-Offered  Rate Option or  Prepayment  of any
As-Offered Rate Portion.

Standard  Notice must be provided no later than 1:00  o'clock  p.m.,  Pittsburgh
time, on the last day permitted for such notice.


Witness the due execution  hereof intending to be legally bound this 30th day of
December, 1997.

Attest:
/s/ Joseph E. Zavacky
Controller & Assistant Secretary

C-COR ELECTRONICS, INC.
By:
/s/ Chris A. Miller
Title: Vice President - Finance
Address for Notices to Undersigned:
60 Decibel Road
State College, PA    16801,

MELLON BANK, N.A.
By: Milton S. Hefft
Address for Notices to Bank:
Mellon Bank N.A.
Attn: Middle Market Banking
P.O. Box 1010
Harrisburg, PA 17108





Revolving Line of Credit Agreement

AMENDED AND RESTATED

C-COR Electronics, Inc. ("Borrower")
has requested Mellon Bank, N.A.

("Bank") to make loans (the  "Loans")  to Borrower  from time to time during the
period set forth  below (the  "Commitment  Period")  in an  aggregate  principal
amount  outstanding  at any one time not to exceed Bank's  commitment  set forth
below (the "Commitment Amount")find, and subject to the terms and conditions set
forth  herein  and in the  Note  and the  other  Credit  Documents  (hereinafter
defined) and, relying upon the representations and warranties herein and therein
set forth, Bank is willing to make such Loans.

Commitment  Period:  From the date hereof to but not including October 31, 1998.
Commitment  Amount:  The lesser of (i) $ 23,000,000.00 or (ii) the sum of 80% of
Eligible  Accounts (as  hereinafter  defined) and 20% of Eligible  Inventory (as
hereinafter defined).

Within the limits of time and  amount set forth  above and  subject to the terms
and conditions set forth herein and in the Note and the other Credit  Documents,
Borrower may borrow,  repay and reborrow hereunder.  Borrower may at any time or
from time to time  reduce the  Commitment  Amount to an amount not less than the
sum of the  unpaid  principal  amount of the  Loans  then  outstanding  plus the
principal  amount of all Loans not yet made as to which notice has been given by
Borrower  under  Section 2 hereof,  by providing  not less than five days' prior
written  notice (which notice shall be  irrevocable)  to such effect to Bank. If
Bank allows Loans above the Commitment  Amount, all the terms and conditions set
forth herein and in the Note and the other Credit  Documents  will apply to such
Loans.

The  obligation of Borrower to repay the Loans,  to pay interest  thereon and to
pay fees,  if any, with respect to the  Commitment  Amount shall be evidenced by
one or more promissory  notes,  note and security  agreements,  letter of credit
applications,  or other  instruments  or documents  (collectively,  the "Note"),
which  together with this  Agreement,  including any  Supplement  hereto and any
security  agreements,  instruments and other  documents  executed by Borrower in
connection herewith are sometimes referred to herein as the "Credit Documents".

In  consideration  of the foregoing and intending to be legally bound,  Borrower
agrees with Bank as follows:

1.  Representations  and  Warranties.  In  addition to the  representations  and
warranties contained in the Note and any other Credit Documents, Borrower hereby
makes  the  following  representations  and  warranties  which  shall be true an
correct on the date hereof and shall continue to be true and correct at the time
of the  creation of any of the Loans and until the Loans shall have been paid in
full, or if there are no Loans outstanding so long as the Commitment Period has
not expired:

(a)  Organization-Corporation and Partnership. If Borrower is a corporation or a
partnership,  Borrower is duly organized, validly existing, and in good standing
under the laws in which Borrower is incorporated or was formed; Borrower has the
power and authority to own its properties and assets, to carry on its businesses
as now being conducted and is qualified to do business in every  jurisdiction in
which it is required to qualify to do business.

(b) Validity and Binding Nature. Borrower has the power to execute, deliver, and
perform  this  Agreement,  the Note and all  other  Credit  Documents,  and when
executed and delivered,  this Agreement, the Note and all other Credit Documents
will be valid and binding  obligations  of Borrower,  enforceable  in accordance
with their terms;  provided,  however,  that this representation with respect to
enforceability  is limited by bankruptcy,  insolvency,  or other laws of general
application relating to or affecting the enforcement of creditors' rights.

(c) Due  Authorization-Corporation  and Partnership. The execution, delivery and
performance of this Agreement, the Note and all other Credit Documents have been
duly  authorized by all corporate or partnership  action required for the lawful
creation and issuance and performance thereof and will not violate any provision
of law, any order of any court or governmental agency, the charter documents and
by-laws of, or partnership agreement of Borrower.

(d)  Conflicting  Instruments.  The execution,  delivery and performance of this
Agreement,  the  Note and all  other  Credit  Documents  will  not  violate  any
provisions of any indenture, agreement, or other instrument to which Borrower or
any of Borrower's  properties  or assets are bound,  and will not be in conflict
with,  result in a breach of, or  constitute  (with due notice  and/or  lapse of
time) a default under any such indenture,  agreement,  or other  instrument,  or
result in the creation or  imposition of any lien charge or  encumbrance  of any
nature whatsoever upon any of the properties or assets of Borrower.

(e) Authorization and Consents. No authorization,  consent, approval, license or
exemption of, and no registration,  qualification,  designation,  declaration or
filing with any court or governmental  department,  commission,  board,  bureau,
agency or  instrumentality,  domestic  or  foreign,  is  necessary  to the valid
execution,  delivery and  performance of this  Agreement,  the Note or any other
Credit Document.

(f)  Financial  Condition.  The most  recent  financial  statements  of Borrower
delivered to the Bank are true and correct and  represent  fairly its  financial
position  as of the date  thereof-,  and the results of its  operations  for the
period  or  periods  indicated;  and show  all  known  liabilities,  direct  or
contingent,  of Borrow as oft a ate  thereof.  Since the date of such  financial
statements,  there  has  been  no  material  adverse  change  in the  condition,
financial or otherwise, of Borrower or in the operations, business, prospects or
properties of Borrower and,  since such date,  Borrower has not incurred,  other
than  in  the  ordinary  course  of  business,  any  indebtedness,  liabilities,
obligations or  commitments,  contingent or otherwise,  other than  indebtedness
created hereunder.

(g)  Compliance  with  Laws.  Neither  the  Borrower  nor any  subsidiary  is in
violation of or subject to any contingent liability on account of any law or any
order or  regulation  issued by any court or  governmental  authority,  state or
federal,  including but not limited to the Employee  Retirement Income Security
Act of 1974, as amended ("ERISA"), the Internal Revenue Code of 1986, as amended
(the  "Code"),   any   applicable   occupational   and  health  or  safety  law,
environmental  protection or pollution  control law or hazardous  waste or toxic
substances management, handling or disposal law.

(h) Litigation.  Except as previously  disclosed in writing to Bank prior to the
date of this  Agreement,  there is no action,  suit or  proceeding  at law or in
equity or by or before  any  governmental  instrumentality  or other  agency now
pending, or to the knowledge of Borrower,  threatened by or against or affecting
Borrower or any of the  properties  or rights of Borrower  which,  if  adversely
determined,  would  impair  the  right of  Borrower  to  carry  on its  business
substantially   as  now  conducted  or  would  adversely  affect  the  financial
condition, business or operations of Borrower.

(i)  Misrepresentation.  Neither  this  Agreement,  the Note,  the other  Credit
Documents,   nor  any  other  document,   statement,   financial  statement,  or
certificate  furnished  to  Bank  by or on  behalf  of  Borrower  in  connection
herewith,  contains an untrue  statement of a material  fact or omits to state a
material fact necessary to make the statements  contained therein not misleading
and,  insofar as Borrower can now foresee,  there is no event or condition which
may  in  the  future  materially   adversely  affect  the  financial  condition,
operations  or  properties  of  Borrower  which  has not been set  forth in this
Agreement  or in a document,  statement,  financial  statement,  or  certificate
furnished to Bank in connection herewith.

2.  Conditions.  The obligation of Bank to make any Loan hereunder is subject to
the  performance by Borrower of its  obligations  to be performed  hereunder and
under the Note and the other  Credit  Documents  on or before the date of such
Loan and to the satisfaction of the following further conditions:

(a) The representations and warranties  contained herein, in the Note and in the
other  Credit  Documents  shall  be  true on and as of the  date  of  each  Loan
hereunder  with the same effect as though  made on and as of each such date;  on
each such date no "Event of  Default"  under and as  defined  in the Note and no
event,  act or condition  which with notice or the passage of time or both would
constitute  such an Event of Default  shall have  occurred and be  continuing or
exist or shall occur or exist after giving effect to the Loan to be made on such
date; and any request for borrowing under Section 2.(b) below shall constitute a
certification by Borrower to both such effects.

(b) Borrower shall have provided Bank with written notice (or telephonic  notice
confirmed in writing) of the  proposed  loan  specifying  the  principal  amount
thereof and proposed date thereof, which notice shall be received by Bank office
no later 1:00pm., local time at the place where the proposed loan is payable, on
the date (which  shall be a day on which the Bank is open for  business) of such
proposed Loan.  Such notice shall contain a  certification  as to the amounts of
the then current  Eligible  Accounts and Eligible  Inventory.  In the event Bank
receives  telephonic  notice,  Bank may act in  reliance  upon  such  telephonic
notice, provided Bank has acted in good faith.

(c) The conditions,  if any,  specified in any Supplement hereto and in the Note
or any Credit Document shall have been met to the satisfaction of Bank.

(d) All legal  details  and  proceedings  in  connection  with the  transactions
contemplated by this Agreement shall be satisfactory to Bank and Bank shall have
received  all such  counterpart  originals  or certified or other copies of such
documents and records of proceedings in connection  with such  transactions,  in
form and substance satisfactory to Bank, as Bank may from time to time request.

3. General Covenants. In addition to the covenants contained in the Note and the
other Credit  Documents,  Borrower hereby  covenants and agrees that, so long as
any of the Loans are outstanding,  or if there are no Loans  outstanding so long
as the Commitment  Period has not expired,  Borrower  shall,  except as Bank may
otherwise agree in writing:

(a) Financial  Statements-Annual.  Furnish to Bank, within 90 days after the end
of each fiscal year of Borrower,  a financial statement of Borrower's profit and
loss and surplus for such fiscal year and a balance  sheet as of the end of such
fiscal year, in each case setting forth in  comparative  form the  corresponding
figures for the preceding  fiscal year, all in reasonable  detail and audited by
an independent certified public accountant not unsatisfactory to Bank.

(b) Accounts Receivable and Inventory  Reporting.  Furnish to Bank, on or before
the 45 day of each  calendar  month,  a report,  as at the end of the  preceding
calendar month, containing Borrower's account receivable aging and a description
of raw material and finished goods, including a listing of Eligible Accounts and
Eligible   Inventory,   all  in  reasonable  detail  and  in  form  and  content
satisfactory to Bank.

(c)  Financial  Statements-Other.  Furnish  to  Bank  each  financial  statement
required  to be  delivered  to Bank by any  supplement,  addendum  or  amendment
hereto, and such other information  concerning the financial or business affairs
of Borrower as may be requested by Bank from time to time.

(d) Property.  Maintain and keep all its property in good repair,  working order
and condition and make or cause to be made all necessary or appropriate repairs,
renewals, replacements,  substitutions,  additions, betterments and improvements
thereto  so that the  efficiency  of all such  properties  shall at all times be
properly preserved and maintained.

(e) Taxes and  Assessments.  Duly pay and discharge all taxes,  assessments  and
governmental  charges  levied  upon  or  assessed  against  it  or  against  its
properties or income prior to the date on which penalties are attached  thereto,
unless and except to the extent  only that such taxes,  assessments  and charges
shall be  contested  in good  faith  an by  appropriate  proceedings  diligently
conducted by Borrower (unless and until  foreclosure,  distraint,  sale or other
similar proceedings shall have been commenced) and provided that such reserve or
their appropriate provisions, if any, as shall be required by generally accepted
accounting principles shall have been made therefor.

(f)  Litigation.  Promptly  give notice in writing to Bank of the  occurrence of
material  litigation,  arbitration  or  governmental  proceeding  affecting  the
Borrower, and of any governmental  investigation or labor dispute pending or, to
the  knowledge of Borrower  threatened  which could  reasonably be excepected to
interfere  substantially  with normal  operation  of the business of Borrower or
materially adversely, affect the financial condition, business, or operations of
Borrower.

(g) Books and Records.  Maintain and keep proper records and books of account in
conformance  with  generally  accepted   accounting   principles  applied  on  a
consistent  basis in which full,  true and correct  entries shall be made of all
its dealings and business affairs.

(h)  Access  to  Properties,  Books and  Records.  Permit  any of the  officers,
employees or  representatives of Bank to visit and inspect any of the properties
of Borrower  and to examine  its books and  records  and  discuss  the  affairs,
finances and accounts of Borrower with  representatives  thereof,  during normal
business hours, and as often as Bank may request.

(i)  Financial  Information-Guarantors.  Cause any third party  guarantor of the
Loans to submit  annually  or at any time  there is a  material  change in their
financial position,  personal or business financial  statements  containing such
financial information as may be requested by Bank from time to time.

(j) Other Obligations. Maintain all obligations of Borrower in whatsoever manner
incurred,  including but not limited to  obligations  for borrowed  money or for
services or goods purchased by Borrower, in a current status.

(k)  Continuance  of  Business.  Not engage in any line of business  other than
those in which it is actively engaged in on the date hereof.

(1) Compliance with Laws.  Comply, and shall cause any subsidiary to comply with
all laws, and all regulations or orders issued pursuant  thereto,  including but
not  limited to ERISA,  the Code,  any  applicable  occupational,  and health or
safety law, environmental protection or pollution control law or hazardous waste
or toxic substances management, handling or disposal law.

(m) Sale of Assets.  Except for sales or other  dispositions of inventory in the
ordinary course of business,  not sell, lease, transfer, or otherwise dispose of
in  a  single  transaction,  or a  series  of  related  transactions,  all  or a
substantial  part of the property  and assets of Borrower.  whether now owned or
hereafter acquired, to any person, firm or corporation.

(n)   Acquisition  of  Assets.   Not  purchase  or  otherwise   acquire  all  or
substantially  all  of the  operating  assets  of  any  other  person,  firm  or
corporation and, if Borrower is a corporation,  not merge or consolidate with or
into any other person, firm or corporation,  or permit any other person, firm or
corporation to merge with or into it, or acquire all or substantially all of the
property or assets of any other person, firm or corporation.

(o)  Selling  Accounts  Receivable.  Not  sell,  assign or  discount  any of its
accounts receivable or any promissory note held by it, with or without recourse,
other than the discount of such  receivables or notes in the ordinary  course of
business for collection.

(p)  Payments  on  Outstanding  Stock.   Pursuant  to  or  in  contemplation  of
termination,  liquidation,  dissolution or winding up of Borrower, not purchase,
redeem or retire or make any  dividend  on or  distribution  on  account  of, if
Borrower is a  corporation,  any shares of the  capital  stock of Borrower or if
Borrower  is a  partnership,  any  capital  account  of  any  partner  of  such
partnership.

(q) Affiliated Entities. Not establish any partnership, subsidiary, corporation,
joint venture or other form of business combination.

(r)  Insurance.  Keep all insurable  property,  real and personal,  now owned or
hereafter  acquired,  insured  at all times  against  loss or damage by fire and
extended  coverage risks and other hazards of the kinds d against and in amounts
customarily   carried  by  businesses  engaged  in  comparable   businesses  and
comparably  situated;  effect all such  insurance  under  valid and  enforceable
policies  issued by insurers of recognized  responsibility  not  unacceptable to
Bank;  and,  promptly from time to time upon request of Bank,  deliver to Bank a
summary schedule indicating all insurance then in effect.

(s) Investments.  Not purchase, own, invest in or otherwise acquire, directly or
indirectly,  any  stock or other  securities,  or make or  permit  to exist  any
investment  or capital  contribution  or acquire any interest  whatsoever in any
other person,  firm or  corporation or permit to exist any loans or advances for
such purposes except for investments in direct  obligations of the United States
of America or any agency thereof, obligations guaranteed by the United States of
America,  certificates  of deposit issued by a bank or trust company,  organized
under  the laws of the  United  States,  or any  state  thereof,  or  marketable
securities which are publicly traded on a nationally recognized market.

(t) Patents. Preserve and protect its patents, franchises, licenses, trademarks,
trademark rights, tradenames, tradename rights, and copyrights used or useful in
the conduct of its business.

(u) Guarantees and Contingencies.  Not endorse, assume, guarantee, become surety
for, or otherwise  become or remain liable in connection with the obligations of
any person, firm or corporation, except Borrower may endorse negotiable or other
instruments  for deposit of collection or similar  transactions  in the ordinary
course of business.

(v)  Transactions  with Affiliates.  Not enter into any transaction,  including,
without limitation, the purchase, sale, leasing or exchange of property, real or
personal,  or the rendering of any service, with any person, firm or corporation
affiliated  with Borrower,  except in the ordinary course of and pursuant to the
reasonable  requirements  of  Borrower's  business and upon fair and  reasonable
terms no less  favorable  to Borrower  than would be  obtained  in a  comparable
arm's-length  transaction  with  any  other  person,  firm  or  corporation  not
affiliated with Borrower.

(w)  Modifications  to Other  Agreements.  Not  amend  or  modify  any  existing
agreement with an person,  firm or corporation in any manner materially  adverse
to Borrower.

(x) Notice of Event of Default.  Promptly  give notice in writing to Bank of the
occurrence of any Event of Default under and as defined in the Note,  and of any
condition,  event, act or omission which, with the giving of notice or the lapse
of time or both, would constitute such an Event of Default.

General Provisions.

(a) Waivers. The provisions of this Agreement may from time to time be waived in
writing by Bank in its sole discretion.  Any such waiver of any kind on the part
of Bank of any  breach or  default  under  this  Agreement  or any waiver of any
provision  or  condition  of this  Agreement  must be in  writing  and  shall be
effective  only to the  extent  set forth in such  writing.  No delay by Bank in
exercising any right or remedy hereunder shall operate as a waiver thereof.

(b)  Financial  Covenants.  Compliance  or  non-compliance  with  all  financial
covenants  of  Borrower  contained  herein,  or in any  supplement,  addendum or
amendment  hereto,  shall be determined in accordance  with  generally  accepted
accounting principles applied on a consistent basis. All financial statements of
Borrower required to be delivered to Bank hereby,  or by any written  supplement
now or hereafter  executed by Borrower in which  reference to this  Agreement is
made, shall be prepared on the basis of generally accepted accounting principles
applied on a consistent basis.

(c)  Binding  Nature.  The  rights  and  privileges  of Bank  contained  in this
Agreement  shall inure to the benefit of its  successors  and  assigns,  and the
duties of Borrower shall bind all heirs, personal  representatives,  successors,
and assigns.  "Borrower" refers  individually and collectively to all signers of
this Agreement,  including, in the case of any partnership, all general partners
of such partnership individually and collectively,  whether or not such partners
sign below.  Each of the signers  shall be jointly  and  severally  bound by the
terms hereof,  and, with respect to any  partnership  executing this  Agreement,
each  general  partner  sha11 be bound  hereby  both in such  general  partner's
individual and partnership capacities.

(d)  Governing  Law.  Time of  performance  hereunder  is of the essence of this
Agreement. This Agreement and any written supplement hereto executed by Borrower
in which  reference to this  Agreement is made shall in all respects be governed
by the laws of the state  where the Note is payable  (except to the extent  that
federal law governs).

(e)  Severability.  If any provision hereof shall for any reason be held invalid
or  unenforceable,  no other  provision  shall  be  affected  thereby,  and this
Agreement  shall be construed as if the invalid or  unenforceable  provision had
never been a part of it. The  descriptive  headings  hereof are for  convenience
only  and  shall  not in any way  affect  the  meaning  or  construction  of any
provision hereof.

(f) Definitions.   

i) "Eligible  Accounts" shall be defined as trade accounts receivable created or
acquired  by Borrower  in the  ordinary course of business  which are and at all
times  continue to be acceptable to Bank and in which Bank has a Prior  Security
Interest  at all times.  Standards  of  acceptability  shall be fixed and may be
revised from time to time solely by Bank in its exclusive judgment.

ii) "Eligible  Inventory"  shall be defined as Borrower's  inventory,  excluding
work in process,  of saleable raw materials and finished goods  manufactured  or
acquired by Borrower in the ordinary course of business,  in its sole possession
or control,  stored in a location or  locations  and in a manner  acceptable  to
Bank, valued at the lower of cost or market value, which inventory is and at all
times  continues to be acceptable to Bank and in which Bank has a Prior Security
Interest  at all times.  Standards  of  acceptability  shall be fixed and may be
revised from time to time solely by Bank in its exclusive judgment.

iii) "Prior Security  Interest"  shall be defined as an  enforceable,  perfected
security interest (under the Uniform  Commercial Code), which interest is senior
and prior to all liens  (including  without  limitation all security  interests,
pledges,  bailments,  leases,  mortgages,  conditional sales and title retention
agreements, charges, claims, encumbrances, judgments, levies and all other types
of liens whatsoever).

5. Loans Above Commitment  Amount.  Notwithstanding  any other provision of this
Agreement,  the  Note  or  the  other  Credit  Documents,  if,  in  Bank's  sole
determination,  the principal  balance of the Loans  hereunder shall at any time
exceed the Commitment Amount, Borrower shall pay such excess to Bank on demand.

6. Special Covenants.  In addition to the covenants  contained herein and in the
Note and the other Credit Documents, Borrower hereby agrees that, so long as any
of the Loans are  outstanding,  or if there are no Loans  outstanding so long as
the Commitment Period has not expired,  Borrower shall, except as Bank may grant
its prior written consent, comply with the special provisions,  or covenants set
forth in any written supplement, now or hereafter executed by Borrower, in which
reference to this Agreement is made.



Witness the due execution hereof intending to be legally bound this 30th day of 
December, 1997.

Attest/Witness:

/s/ Joseph E. Zavacky
Controller and Assistant Secretary

Corporation or Other Entity
C-COR Electronics, Inc.

By: /s/ Chris A. Miller
VP-Finance
Business Address:
60 Decibel Road, State College, PA 16801

Mellon Bank, N.A.
By: /s/ Milton S. Hefft
P.O. Box 1010
Harrisburg, PA  17108


SUPPLEMENT TO REVOLVING LINE OF CREDIT AGREEMENT
AMENDED AND RESTATED

The following constitutes the special provisions and/or special covenants and/or
modifications  referred  to in that  Revolving  Line of Credit  Agreement  dated
August 31, 1994 (the  "Credit  Agreement")  covering  the Loans (as that term is
defined in the Credit Agreement) of the undersigned (the "Borrower") from Mellon
Bank, N.A. ("Bank").

The following shall supersede any special provision or covenant contained in any
prior  Supplement to Revolving Line of Credit  Agreement and shall be applicable
to all Loans in existence on the date hereof or incurred hereafter.

1. The provisions of this Supplement  shall, as of the date hereof, be deemed to
be fully  incorporated by reference in, constitute a part of, and supplement the
provisions of, the Credit Agreement, which, except as supplemented hereby, shall
continue in full force and effect in accordance with its terms and conditions.

2.  Borrower  hereby  covenants  and  agrees  that,  so  long as any  Loans  are
outstanding, Borrower shall, except as Bank may grant its prior written consent:

A.  Furnish  to  Bank,  within  90 days  after  the end of each  fiscal  year of
Borrower,  a financial  statement of  Borrower's  profit and loss and surplus of
such fiscal year and a balance  sheet as of the end of such fiscal year, in each
case  setting  forth in  comparative  form  the  corresponding  figures  for the
preceding  fiscal year,  all in reasonable  detail and audited by an independent
certified  public  accountant not  unsatisfactory  to Bank, and certified by the
principal financial officer of Borrower.

B.  Provide  within 45 days from the end of each  quarter an internal  financial
statement of Borrowers profit and loss and a balance sheet as of the end of such
period, in each case setting forth in comparative form corresponding figures for
the preceding like period, all in reasonable detail. Borrower to also furnish to
Bank,  within 45 days from the end of each quarter,  a report,  as of the end of
the preceding fiscal quarter,  containing  Borrower's  accounts receivable aging
and a  description  of raw material and finished  goods  inventory,  including a
listing  of  eligible  Accounts  Receivable  and  eligible  Inventory,   all  in
reasonable detail and in form and content satisfactory to Bank.

C.  Furnish  to Bank a copy of  Form(s)  10-K  and  10-Q  when  provided  to the
Securities and Exchange Commission.

D.  Maintain at all times a ratio of Borrower's total  liabilities  to tangible
net worth (as defined by GAAP) of not more than 1 to 1.

For  purposes of this  agreement,  Tangible  Net Worth shall mean  stockholder's
equity in Borrower less treasury stock and less all items properly classified as
intangible,  as determined  in accordance  with  generally  accepted  accounting
principles consistently applied.

E. Maintain  minimum net income from  continuing  operations of $5OO,OOO,  to be
measured on a rolling four quarter basis.  First measurement will be the quarter
ending 12/31/97. This net income covenant will exclude the following:

- - Exclude impact of discontinued operation in Fremont, California.
- - Exclude impact of benefit from possible tax refunds due to operating loss.

F. Not permit the  outstanding  balance and accrued  but unpaid  interest  under
Borrower's Line of Credit  extended  pursuant to the term hereof (The Revolving
"Line of Credit") to exceed an amount equal to the sum of 80% of the outstanding
dollar amount of Borrower's Eligible Accounts (as defined below) plus 20% of the
outstanding  dollar amount of Borrower's  Eligible Inventory (as defined below),
however  that at no time shall the portion of loans based on Eligible  Inventory
exceed $5 million.

"Eligible Accounts"' means United States accounts, and Canadian accounts aged 90
days or less, created or acquired by Borrower in the ordinary course of business
which are and at all times  continue to be  acceptable to Bank and in which Bank
has a prior security interest at all times.

"Eligible Inventory" shall mean all raw materials and finished goods.

Borrower agrees and  acknowledges  that Bank, at its sole  discretion,  may lend
additional  amounts to Borrower in excess of the limitations set forth above and
may,  upon an event of  default  as  defined  in the  Revolving  Line of  Credit
Agreement,  change the  percentage  loan limit of  Eligible  Accounts  set forth
above.

If the  outstanding  principal  balance  and  accrued  but  unpaid  interest  on
Borrower's  Line of Credit  shall at any time exceed the limit set forth  above,
then  Borrower  shall,  upon  Bank's  request,  pay  immediately  to  Bank  such
additional  collateral  security  as  Bank  in  its  sole  discretion  may  deem
appropriate.

G. Not incur,  create,  assume or permit to exist ' any pledge,  lien, charge or
other encumbrance of any nature whatsoever on any of its accounts receivable and
inventory, now or hereafter owned, other then (I) such encumbrances reflected in
the most recent financial  statement of Borrower submitted to Bank prior hereto,
(ii)  security  interests  granted in favor of Bank,  (iii)  pledges or deposits
under workers' compensation, unemployment insurance and social security laws, or
to secure  the  performance  of bids,  tenders,  contracts  (other  than for the
repayment of borrowed  money) or leases or to secure  statutory  obligations  or
surety or other similar bonds used in the ordinary course of business,  (iv) tax
liens which are being  contested  in good faith and by  appropriate  proceedings
diligently  conducted  (unless  and  until  foreclosure,  sale or other  similar
proceedings  have  been  commenced)  and  provided  that such  reserve  or other
appropriate  provisions,  if any,  as shall be required  by  generally  accepted
accounting  principles  shall  have been made  therefore,  and (v) any  unfilled
materialmen's,  mechanic's,  workmen's and repairman's liens (provided,  that if
such a lien shall be perfected,  it shall be discharged of record immediately by
payment, bond or otherwise).

Regulation U: The borrower  hereby  represents and warrants that it will make no
borrowings  hereunder for the purpose of buying or carrying any "margin  stock",
as such term is used in  Regulation U of the board of  governors of  the federal
reserve  system,  as amended  from time to time.  Neither the  Borrower  nor any
subsidiary owns any "margin  stock".  Neither the borrower nor any subsidiary is
engaged in the business of extending  credit to others for such purpose,  and no
part of the  proceeds  of any  borrowing  hereunder  will be used to purchase or
carry any  "margin  stock" or to extend  credit  to others  for the  purpose  of
purchasing or carrying any "margin stock".

SIGNATURES

Witness the due execution  hereof intending to be legally bound this 30th day of
December, 1997.

Attest:

By: /s/ Joseph E. Zavacky
Controller & Assistant Secretary

C-COR Electronics, Inc.

By:  /s/ Chris A. Miller
Vice President - Finance, Secretary
& Treasurer

Mellon Bank, N.A.
P.O. Box 1010
10 S. 2nd Street
Harrisburg, PA  17101

By: /s/ Milton S. Hefft



<TABLE>
<CAPTION>

                                              Thirteen Weeks Ended                     Twenty-Six Weeks Ended
                                       December 26,         December 27,         December 26,         December 27,
                                           1997                 1996                 1997                 1996
                                       ------------         ------------         ------------         ------------
                                                         (000's omitted, except per share data)

<S>                                    <C>                  <C>                  <C>                  <C>
Basic:

Weighted average shares outstanding        9,148                9,613                9,143                9,610

                                       ------------         ------------         ------------         ------------
Total                                      9,148                9,613                9,143                9,610


Income from continuing operations      $   1,586            $     563            $   3,467            $   2,096
Loss from discontinued operations              0                 (228)                   0               (1,002)
                                       ------------         ------------         ------------         ------------
Net income                             $   1,586            $     335            $   3,467            $   1,094
                                       ------------         ------------         ------------         ------------

Net income (loss) per share
  Continuing operations                $    0.17            $    0.06            $    0.38            $     0.22
  Discontinued operations                   0.00                (0.03)                0.00                 (0.11)
                                       ------------         ------------         ------------         ------------
Net income per share                   $    0.17            $    0.06            $    0.38            $     0.11
                                       ------------         ------------         ------------         ------------


Diluted:

Weighted average shares outstanding        9,148                9,613                9,143                9,610

Weighted average common stock
  equivalents                                288                  182                  228                  189
                                       ------------         ------------         ------------         ------------
Total                                      9,436                9,795                9,371                9,799

Income from continuing operations      $   1,586            $     563            $   3,467            $   2,096
Loss from discontinued operations              0                 (228)                   0               (1,002)
                                       ------------         ------------         ------------         ------------
Net income                             $   1,586            $     335            $   3,467            $   1,094
                                       ------------         ------------         ------------         ------------

Net income (loss) per share
  Continuing operations                $    0.17            $    0.06            $    0.37            $    0.21
  Discontinued operations                   0.00                (0.03)                0.00                (0.10)
                                       ------------         ------------         ------------         ------------
Net income per share                   $    0.17            $    0.06            $    0.37            $    0.11
                                       ------------         ------------         ------------         ------------

</TABLE>

<TABLE> <S> <C>

<ARTICLE>                                         5
<MULTIPLIER>                                      1000
       
<S>                                               <C>
<PERIOD-TYPE>                                     3-MOS
<FISCAL-YEAR-END>                                 JUN-26-1998
<PERIOD-START>                                    JUN-28-1997
<PERIOD-END>                                      DEC-26-1997
<CASH>                                                 141
<SECURITIES>                                           352
<RECEIVABLES>                                       20,133
<ALLOWANCES>                                           584
<INVENTORY>                                         22,200
<CURRENT-ASSETS>                                    47,141
<PP&E>                                              51,358
<DEPRECIATION>                                      24,916
<TOTAL-ASSETS>                                      75,108
<CURRENT-LIABILITIES>                               21,523
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                               965
<OTHER-SE>                                          44,375
<TOTAL-LIABILITY-AND-EQUITY>                        75,108
<SALES>                                             37,185
<TOTAL-REVENUES>                                    37,185
<CGS>                                               29,124
<TOTAL-COSTS>                                        5,462
<OTHER-EXPENSES>                                       125
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                      76
<INCOME-PRETAX>                                      2,398
<INCOME-TAX>                                           812
<INCOME-CONTINUING>                                  1,586
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                         1,586
<EPS-PRIMARY>                                          .17
<EPS-DILUTED>                                          .17
        

</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission