COMPAQ COMPUTER CORP
8-K/A, 1998-08-14
ELECTRONIC COMPUTERS
Previous: COMPAQ COMPUTER CORP, 10-Q, 1998-08-14
Next: PAINE WEBBER INCOME PROPERTIES FIVE LTD PARTNERSHIP, 10-Q, 1998-08-14





- --------------------------------------------------------------------------------


                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549


                                   FORM 8-K/A

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


        Date of Report (Date of earliest event reported): August 14, 1998



                           COMPAQ COMPUTER CORPORATION

             (Exact Name of Registrant as Specified in its Charter)


            DELAWARE                   1-9026                76-0011617
   ----------------------------     ------------         -------------------
   (State or Other Jurisdiction     (Commission            (IRS Employer
       of Incorporation)            File Number)         Identification No.)


                 20555 SH 249
                 HOUSTON, TEXAS                               77070
   ----------------------------------------                 ----------
   (Address of Principal Executive Offices)                 (Zip Code)


                                 (281) 370-0670
              ----------------------------------------------------
              (Registrant's telephone number, including area code)


          -------------------------------------------------------------
          (Former Name or Former Address, if Changed Since Last Report)


<PAGE>
ITEM  7.     FINANCIAL STATEMENTS, PRO FORMA FINANCIAL INFORMATION AND EXHIBITS.

     Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits
set  forth  in  Compaq  Computer  Corporation's Form 8-K dated June 11, 1998, is
hereby  amended  to  read  in  its  entirety  as  follows:

     (a)     FINANCIAL  STATEMENTS  OF  BUSINESSES  ACQUIRED

     The  financial  statements required to be filed were previously reported in
Digital's Annual Report on Form 10-K for the fiscal year ended June 28, 1997 and
Quarterly  Reports  on  Form  10-Q  for  the  quarters ended September 27, 1997,
December  27,  1997 and March 28, 1998, respectively, and incorporated herein by
reference.

     (b)     PRO  FORMA  FINANCIAL  INFORMATION

     The  following  unaudited  pro  forma  combined  financial  statements  are
presented  for  illustrative purposes only and are not necessarily indicative of
the  combined  financial position or results of operations for future periods or
the results that actually would have been realized had Digital and Compaq been a
combined company during the specified periods.  The pro forma combined financial
statements,  including  the  notes  thereto,  are qualified in their entirety by
reference  to,  and  should  be  read  in  conjunction  with,  the  historical
consolidated  financial  statements  of  Digital and Compaq, including the notes
thereto,  incorporated  herein  by  reference.

     The  following  pro  forma combined financial statements give effect to the
acquisition  of  Digital using the purchase method of accounting.  The pro forma
combined financial statements are based on the respective historical audited and
unaudited consolidated financial statements and the notes thereto of Digital and
Compaq,  which  are  incorporated  herein  by  reference. The purchase price was
allocated  to  the  estimated  fair  value  of  assets  acquired and liabilities
assumed.  The  preliminary  purchase  price  allocation  is  based  on  Compaq's
estimates  of  fair value.  Compaq is awaiting additional information related to
the  fair  value  of  certain  assets  acquired  and liabilities assumed and the
finalization  of  the  Digital-related restructuring plans.  Management does not
expect  the  finalization  of  these  matters  to  have a material effect on the
purchase  price  allocation.  Further,  management  expects  the  Digital
restructuring  plans  to  be  finalized  by  the  end  of  the  year.

     The  pro forma combined balance sheet assumes that the business combination
took  place  March  31,  1998  and  combined  Digital's unaudited March 28, 1998
consolidated  balance  sheet  and Compaq's unaudited March 31, 1998 consolidated
balance  sheet.  The pro forma combined statements of income assume the business
combination  took  place  as  of  January  1,  1997.


<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  hereunto  duly  authorized.

                                        COMPAQ  COMPUTER  CORPORATION
                                        -----------------------------



Dated:  August  14,  1998               By: /S/ Linda S. Auwers
                                            -------------------------
                                            Linda S. Auwers
                                            Vice President and 
                                            Associate General Counsel


<PAGE>
<TABLE>
<CAPTION>
                                            COMPAQ AND DIGITAL
                         UNAUDITED PRO FORMA COMBINED AND CONDENSED BALANCE SHEET
                                              (IN MILLIONS)

                                                        COMPAQ      DIGITAL      PRO FORMA
                                                      MARCH 31,    MARCH 28,    ADJUSTMENTS              PRO FORMA
                                                         1998        1998        (NOTE 2)                 COMBINED
                                                      ----------  -----------  -------------             ----------
<S>                                                   <C>         <C>          <C>            <C>        <C>
ASSETS

Current assets:
  Cash and cash equivalents. . . . . . . . . . . . .  $    7,107  $    1,498   $     (3,843)  (a)(b)     $    4,762
  Short-term investments . . . . . . . . . . . . . .           -         919              -                     919
  Accounts receivable, net . . . . . . . . . . . . .       2,743       2,705            (17)  (b)(c)          5,431
  Inventories. . . . . . . . . . . . . . . . . . . .       1,256       1,188             20   (b)(c)          2,464
  Deferred income taxes. . . . . . . . . . . . . . .         594          66          1,369   (d)(e)          2,029
  Other current assets . . . . . . . . . . . . . . .         207         587            (19)  (b)(c)            775
                                                      ----------  -----------  -------------             ----------
    Total current assets . . . . . . . . . . . . . .      11,907       6,963         (2,490)                 16,380

Property, plant and equipment, less
  accumulated deprecation. . . . . . . . . . . . . .       2,028       2,112         (1,300)  (b)(c)(d)       2,840
Deferred income taxes. . . . . . . . . . . . . . . .           -           -            862   (d)(e)            862
Intangible and other assets. . . . . . . . . . . . .         645         282          1,943   (d)(h)          2,870
                                                      ----------  -----------  -------------             ----------

                                                      $   14,580  $    9,357   $       (985)             $   22,952
                                                      ==========  ===========  =============             ==========


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Accounts payable . . . . . . . . . . . . . . . . .  $    2,812  $      786   $         85   (f)        $    3,683
  Income taxes payable . . . . . . . . . . . . . . .         257         154              -                     411
  Accrued restructuring costs. . . . . . . . . . . .           -         217          1,280   (g)             1,497
  Other current liabilities. . . . . . . . . . . . .       2,037       2,569            120   (c)             4,726
                                                      ----------  -----------  -------------             ----------
    Total current liabilities. . . . . . . . . . . .       5,106       3,726          1,485                  10,317

Long-term debt . . . . . . . . . . . . . . . . . . .           -         741            130   (c)               871
Postretirement and other
  postemployment benefits. . . . . . . . . . . . . .           -       1,137           (740)  (h)               397
Minority interests . . . . . . . . . . . . . . . . .           -           -            420   (a)               420
Stockholders' equity:
  Preferred stock. . . . . . . . . . . . . . . . . .           -           4             (4)  (a)                 -
  Common stock and capital in excess of par
    value (Compaq:  1,519 million shares;
    Digital:  147 million shares; and 1,658 million
    shares on a pro forma combined basis). . . . . .       2,153       4,000            533   (a)             6,686
  Retained earnings. . . . . . . . . . . . . . . . .       7,321         139         (3,199)  (a)(d)          4,261
  Treasury stock, at cost. . . . . . . . . . . . . .           -        (390)           390   (a)                 -
                                                      ----------  -----------  -------------             ----------
    Total stockholders' equity . . . . . . . . . . .       9,474       3,753         (2,280)                 10,947
                                                      ----------  -----------  -------------             ----------

                                                      $   14,580  $    9,357   $       (985)             $   22,952
                                                      ==========  ===========  =============             ==========
</TABLE>


     The accompanying notes are an integral part of these pro forma financial
                                   statements.


<PAGE>
<TABLE>
<CAPTION>

                                               COMPAQ AND DIGITAL
                         UNAUDITED PRO FORMA COMBINED AND CONDENSED STATEMENT OF INCOME
                                     (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)

                                                           DIGITAL
                                       COMPAQ           TWELVE-MONTH        PRO FORMA
                                     YEAR ENDED         PERIOD ENDED       ADJUSTMENTS              PRO FORMA
                                 DECEMBER 31, 1997    DECEMBER 27, 1997     (NOTE 2)                 COMBINED
                                 ------------------  -------------------  -------------             ----------
<S>                              <C>                 <C>                  <C>                       <C>
Revenue:
  Product sales . . . . . . . .  $           24,122  $            7,229   $          -              $   31,351
  Service revenue . . . . . . .                 462               5,832              -                   6,294
                                 ------------------  -------------------  -------------             ----------
                                             24,584              13,061              -                  37,645
                                 ------------------  -------------------  -------------             ----------

Cost of sales:
  Cost of product sales . . . .              17,500               4,592             91   (b)(d)         22,183
  Cost of service revenue . . .                 333               4,012            (18)  (d)             4,327
                                 ------------------  -------------------  -------------             ----------
                                             17,833               8,604             73                  26,510
                                 ------------------  -------------------  -------------             ----------

Selling, general and
  administrative expense. . . .               2,947               3,154             98   (b)(d)          6,199
Research and development costs.                 817               1,043              -                   1,860
Purchased in-process technology                 208                   -              -   (d)               208
Other (income) and expense, net                  21                 (59)           228   (i)               190
                                 ------------------  -------------------  -------------             ----------
                                              3,993               4,138            326                   8,457
                                 ------------------  -------------------  -------------             ----------

Income before provision for
  income taxes. . . . . . . . .               2,758                 319           (399)                  2,678
Provision for income taxes. . .                 903                  44           (127)  (b)(d)(i)         820
                                 ------------------  -------------------  -------------             ----------
Net income. . . . . . . . . . .               1,855                 275           (272)                  1,858
                                 ------------------  -------------------  -------------             ----------

Dividends on preferred stock. .                   -                  36            (36)  (a)                 -
                                 ------------------  -------------------  -------------             ----------

Net income available to common
  stockholders. . . . . . . . .  $            1,855  $              239   $       (236)             $    1,858
                                 ==================  ===================  =============             ==========


Earnings per common share:
  Basic . . . . . . . . . . . .  $             1.23  $             1.58              -              $     1.13
  Diluted . . . . . . . . . . .  $             1.19  $             1.57              -              $     1.09

Shares used in computing
  earnings per common share:
    Basic . . . . . . . . . . .               1,505                 151            139   (3)             1,644
    Diluted . . . . . . . . . .               1,564                 152            140   (3)             1,704
</TABLE>

     The accompanying notes are an integral part of these pro forma financial
                                   statements.


<PAGE>
<TABLE>
<CAPTION>

                                                 COMPAQ AND DIGITAL
                           UNAUDITED PRO FORMA COMBINED AND CONDENSED STATEMENT OF INCOME
                                       (IN MILLIONS, EXCEPT PER SHARE AMOUNTS)

                                     COMPAQ           DIGITAL
                                  THREE-MONTH       THREE-MONTH       PRO FORMA
                                  PERIOD ENDED      PERIOD ENDED     ADJUSTMENTS                   PRO FORMA
                                 MARCH 31, 1998    MARCH 28, 1998     (NOTE 2)                     COMBINED
                                ----------------  ----------------  -------------                 -----------
<S>                             <C>               <C>               <C>                           <C>
Revenue:
  Product sales. . . . . . . .  $         5,575   $         1,682   $          -                  $    7,257 
  Service revenue. . . . . . .              112             1,509              -                       1,621 
                                ----------------  ----------------  -------------                 -----------
                                          5,687             3,191              -                       8,878 
                                ----------------  ----------------  -------------                 -----------

Cost of sales:
  Cost of product sales. . . .            4,602             1,095             23   (b)(d)              5,720 
  Cost of service revenue. . .               62             1,022             (5)  (d)                 1,079 
                                ----------------  ----------------  -------------                 -----------
                                          4,664             2,117             18                       6,799 
                                ----------------  ----------------  -------------                 -----------

Selling, general and
  administrative expense . . .              785               739             24   (b)(d)              1,548 
Research and development costs              245               261              -                         506 
Purchased in-process technology               -                 -              -   (d)                     -
Other income and expense, net.              (30)             (305)            57   (a)(b)(d)(i)         (278)
                                ----------------  ----------------  -------------                 -----------   
                                          1,000               695             81                       1,776 
                                ----------------  ----------------  -------------                 -----------

Income before provision for
  income taxes . . . . . . . .               23               379            (99)                        303 
Provision for income taxes . .                7                37            (16)  (b)(d)(i)              28 
                                ----------------  ----------------  -------------                 -----------
Net Income . . . . . . . . . .               16               342            (83)                        275 
                                ----------------  ----------------  -------------                 -----------

Dividends on preferred stock .                -                 9             (9)  (a)                     - 
                                ----------------  ----------------  -------------                 -----------

Net income available to common
  stockholders . . . . . . . .  $            16   $           333   $        (74)                 $      275 
                                ================  ================  =============                 ===========


Earnings per common share:
  Basic. . . . . . . . . . . .  $          0.01   $          2.27              -                  $     0.17 
  Diluted. . . . . . . . . . .  $          0.01   $          2.23              -                  $     0.16 

Shares used in computing
  earnings per common share:
    Basic. . . . . . . . . . .            1,523               147            139   (3)                 1,662 
    Diluted. . . . . . . . . .            1,584               149            140   (3)                 1,724 
</TABLE>

     The accompanying notes are an integral part of these pro forma financial
                                   statements.


<PAGE>
                NOTES TO UNAUDITED PRO FORMA FINANCIAL STATEMENTS


NOTE  1.  BASIS  OF  PRESENTATION

     The  pro forma combined balance sheet assumes that the business combination
took  place  March  31,  1998  and  combines  Digital's unaudited March 28, 1998
consolidated  balance  sheet  and Compaq's unaudited March 31, 1998 consolidated
balance  sheet.

     The pro forma combined statements of income assume the business combination
took  place  as of the beginning of the periods presented.  The income statement
with  the  period  ending  in December combines Digital's unaudited consolidated
statement  of  income  for  the  twelve-month period ended December 27, 1997 and
Compaq's  consolidated statement of income for the year ended December 31, 1997.
The  income  statement  with  the  period  ending  in  March  combines Digital's
unaudited  consolidated  statement  of  income  for the three-month period ended
March  28,  1998 and Compaq's unaudited consolidated statement of income for the
three-month  period  ended  March 31, 1998.  Digital's 1997 fiscal year ended on
June  28,  1997.  Digital's twelve-month period ended December 27, 1997 has been
derived by combining the unaudited results for the quarters ended March 28, June
28,  September  27,  and  December  27,  1997.

     On a combined basis there were no material transactions between Digital and
Compaq  during  the  period  presented.

     There  are  no  material  differences  between  the  accounting policies of
Digital  and  Compaq.

The  pro forma combined provision for income taxes may not represent the amounts
that  would  have  resulted had Digital and Compaq filed consolidated income tax
returns  during  the  period  presented.


NOTE  2.  PRO  FORMA  ADJUSTMENTS

     The  purchase  price  was  allocated  to the estimated fair value of assets
acquired  and liabilities assumed.  The preliminary purchase price allocation is
based  on Compaq's estimates of fair value.  The pro forma adjustments presented
are  as of March 31, 1998.  Compaq is awaiting additional information related to
the  fair  value  of  certain  assets  acquired  and liabilities assumed and the
finalization  of  the  Digital-related restructuring plans.  Management does not
expect  the  finalization  of  these  matters  to  have a material effect on the
purchase  price  allocation.  Further,  management  expects  the  Digital
restructuring  plans  to  be  finalized  by  the  end  of  the  year.


(a)     Adjustments  to  record  the  components  of  the purchase price -- $4.5
billion  in cash, $4.3 billion in Compaq Common Stock and $249 million in Compaq
Common  Stock options.  The cash and Compaq Common Stock were issued in exchange
for  outstanding shares of Digital Common Stock ($30 in cash and 0.945 shares of
Compaq  Common  Stock  for  each  share  of Digital Common Stock) and the Compaq
Common  Stock  options  were  issued  in exchange for outstanding Digital Common
Stock  options.  The  value  of  the  Compaq Common Stock issued is based on the
share  value  of  approximately  $30  calculated  as the average market price of
Compaq  Common  Stock  during  the  five business days immediately preceding and
subsequent  to the date of the Merger Agreement.  The value of the Compaq Common
Stock options is based on the estimated fair market value of these options as of
June 11, 1998, the date the transaction was consummated, using the Black-Scholes
model.

Adjustment  reflects  the  reclassification  of the Digital Preferred Stock to a
minority  interest  of  the combined company.  Accordingly, the dividends on the
Digital  Preferred Stock have also been reclassified to other income and expense
in  the  Pro  Forma  Combined  Statements  of  Income.


                                       7
<PAGE>
Adjustment  also  reflects  the  elimination  of  Digital  stockholders' equity.

(b)     Adjustments  to  reflect  the  agreement by Digital and Intel, which was
announced on October 27, 1997, to establish a broad-based business relationship,
including  the  sale  of  assets  used  in Digital's semiconductor manufacturing
operations  to  Intel  for  a  purchase price equal to the net book value of the
transferred  assets  including approximately $625 million of property, plant and
equipment, a supply agreement and other related agreements.  The transaction was
consummated  on  May  18,  1998.

(c)     Adjustment  to  reflect  the  fair  value  of  accounts  receivable,
inventories,  property,  plant  and equipment, accrued liabilities and financial
instruments.

(d)     Estimated  valuation  of  tangible  and  intangible  assets,  including
purchased  in-process  technology,  resulting from the preliminary allocation of
the  purchase  price.  Valuation of the intangible assets acquired was conducted
by  an  independent  third-party  appraisal  company  and  consists of purchased
in-process  technology,  proven research and development, the installed customer
base  and  trademarks.  The  amounts allocated to tangible and intangible assets
acquired  less  liabilities assumed exceeded the purchase price by approximately
$4.4 billion.  This excess value over the purchase price was allocated to reduce
proportionately the values assigned to long-term assets and purchased in-process
technology in determining their ultimate fair values.  As a result of the change
in  fair  values  of the long-term assets, the deferred tax liability associated
with  these  assets  was  also  adjusted.

The  table  below  is  a  summary  of  the  preliminary amounts allocated to the
long-term assets, the allocation of the excess value over purchase price and the
resulting  assigned  values  for  the  assets  acquired:

<TABLE>
<CAPTION>
                                                   EXCESS VALUE     VALUE ASSIGNED
                                       INITIAL     OVER PURCHASE    TO NET ASSETS
BALANCE SHEET CATEGORY                VALUATION        PRICE           ACQUIRED
- -----------------------------------  -----------  ---------------  ----------------
<S>                                  <C>          <C>              <C>
Property, plant and equipment . . .  $    1,498   $         (696)  $           802 
Purchased in-process technology . .       5,722           (2,661)            3,061 
Intangible assets:
    Proven research and development       1,055             (491)              564 
    Installed customer base . . . .       2,150           (1,000)            1,150 
    Trademarks. . . . . . . . . . .         391             (182)              209 
Other assets. . . . . . . . . . . .         596             (277)              319 
Deferred tax liability. . . . . . .      (1,078)             926              (152)
</TABLE>

Management  estimates  that  $3.1  billion  of  the  purchase  price  represents
purchased  in-process  technology  that  has  not  yet  reached  technological
feasibility  and  has  no alternative future use.  This amount was expensed as a
non-recurring,  non-tax  deductible charge upon consummation of the acquisition.
This  amount  has  been reflected as a reduction to stockholders' equity and has
not  been  included  in  the  pro  forma combined statement of income due to its
non-recurring  nature.

The  value  assigned  to  purchased  in-process  technology  was  determined  by
identifying  research  projects in areas for which technological feasibility has
not  been  established, including UNIX/Open VMS ($1.6 billion), NT Systems ($800
million),  storage  ($2.7  billion) and Internet and others ($600 million).  The
value was determined by estimating the costs to develop the purchased in-process
technology  into commercially viable products, estimating the resulting net cash
flows  from  such  projects  and  discounting  the  net cash flows back to their
present  values.


                                       8
<PAGE>
The  nature  of  the efforts to develop the purchased in-process technology into
commercially  viable  products  principally  relates  to  the  completion of all
planning,  designing,  prototyping,  high-volume  manufacturing verification and
testing  activities  that  are  necessary  to  establish that the product can be
produced  to  meet  its  design specifications including functions, features and
technical  performance  requirements.  The  efforts  to  develop  the  purchased
in-process  technology also include developing firmware and diagnostic software,
device  driver  development  and  testing of the technology of compatibility and
interoperability with other applications.  The estimated costs to be incurred to
develop  the  purchased  in-process technology into commercially viable products
are  approximately  $3.1  billion  in the aggregate through the year 2005 -- $60
million  in  1998,  $510  million in 1999, $660 million in 2000, $630 million in
2001,  $520  million in 2002, $400 million in 2003, $210 million in 2004 and $90
million  in  2005.

The resulting net cash flows from such projects are based on Compaq management's
estimates  of  revenues, cost of sales, research and development costs, selling,
general  and  administrative  costs, and income taxes from such projects.  These
estimates  are  based  on  the  following  assumptions.

- -     The  estimated  revenues  project average compounded annual revenue growth
rates  of  8%  to  39%  during  1998-2001  depending  on the product areas.  For
instance,  UNIX/Open VMS compounded annual growth rates are 8% and storage rates
are  39%.  Estimated  total revenues from the purchased in-process product areas
peak in the year 2001 and decline rapidly in 2002-2005 as other new products are
expected to enter the market. These projections are based on Compaq management's
estimates  of  market size and growth (which are supported by independent market
data),  expected  trends  in technology (such as new families of products in the
external storage product area) and the nature and expected timing of new product
introductions  by  Digital  and  its  competitors.  These estimates also include
growth  related  to Compaq utilizing certain Digital technologies in conjunction
with  Compaq  products, Compaq marketing and distributing the resulting products
through  Compaq's  resellers  and  Compaq  enhancing  the  market's  response to
Digital's  products  by  providing  incremental financial support and stability.

- -     The  estimated cost of sales as a percentage of revenues is expected to be
lower  than  Digital's on a stand-alone basis (66% in fiscal 1997) primarily due
to  Compaq's  expected  ability  to  achieve  more  favorable  pricing  from key
component  vendors and production efficiencies due to economies of scale through
combined  operations.  As a result of these savings, the estimated cost of sales
as  a percentage of revenues is expected to decrease by 1% to 6% from  Digital's
historical  percentage,  depending  on  the  product  areas.

The combined company is expected to benefit from more favorable pricing from key
component  vendors within three to six months and production efficiencies due to
economies  of  scale  within  six  months  to  a  year  of  the  closing  of the
transaction.  As  a  result  of these savings, the estimated costs of sales as a
percentage  of  revenues for the UNIX/Open VMS and storage markets, the two most
significant  product  areas  of purchased in-process technology, are expected to
decrease  up  to  6%  from  Digital's  historical  percentages.

- -     The  estimated  selling,  general and administrative costs are expected to
more  closely approximate Compaq's cost structure (approximately 12% of revenues
in  1997),  which  is  lower than Digital's cost structure (approximately 24% of
revenues  in  fiscal  1997).  Cost savings are expected to result primarily from
the  changes related to the restructuring actions discussed in note (g), as well
as  savings  resulting  from  the  distribution  of  Digital's  products through
Compaq's  resellers  (i.e.,  sales  of  higher volume products with lower direct
selling  costs)  and  efficiencies  due  to  economies of scale through combined
operations  (i.e., consolidated marketing and advertising programs).  These cost
savings  are  expected  to  be  realized  primarily  in  1999 and thereafter.  A
significant  portion  of  these  savings  is  attributable  to the restructuring
actions,  half  of  which  are  expected  to  occur  in  1998  and half in 1999.


                                       9
<PAGE>
Discounting  the  net  cash  flows  back to their present values is based on the
weighted  average  cost  of  capital  (WACC).  The WACC calculation produces the
average  required  rate  of  return of an investment in an operating enterprise,
based  on  various required rates of return from investments in various areas of
that  enterprise.  The  WACC  assumed  for  Compaq,  as  a  corporate  business
enterprise,  is  12% to 14%.  The discount rate used in discounting the net cash
flows  from purchased in-process technology ranged from 22% for UNIX/OpenVMS, NT
Systems  and  storage  to  40% for advanced development projects.  This discount
rate  is higher than the WACC due to the inherent uncertainties in the estimates
described above including the uncertainty surrounding the successful development
of  the purchased in-process technology, the useful life of such technology, the
profitability  levels  of  such  technology and the uncertainty of technological
advances  that  are  unknown  at  this  time.

If these projects are not successfully developed, the sales and profitability of
the combined company may be adversely affected in future periods.  Additionally,
the  value  of  other  intangible  assets  acquired may become impaired.  Compaq
expects  to  begin  to  benefit from the purchased in-process technology in late
1998.

Intangible  assets  of  $2.0  billion  are  comprised  of  proven  research  and
development  of  $564  million,  installed  customer  base  of  $1.2 billion and
trademarks  of  $209  million  which  have estimated useful lives of 5 years, 15
years  and  5  years,  respectively.

The  estimated annual amortization charge to income related to intangible assets
acquired  and  reductions  in  depreciation  expenses  resulting  from  the sale
described  in  (b)  above  and  the  allocation of the excess value over cost to
property,  plant  and  equipment approximates $150 million.  This charge and the
related tax effect are reflected in the pro forma combined statements of income.

(e)     Adjustment to reduce the valuation allowance related to Digital deferred
tax  assets  by  $2.4  billion based on a preliminary estimate of the tax assets
that  can  be  utilized  by the combined company, offset by the establishment of
$150  million  of  deferred  tax  liabilities  resulting from the purchase price
allocation.

(f)     Adjustment  to  reflect  estimated  acquisition-related  expenses.  The
impact  of  the  fees  and expenses has been reflected in the pro forma combined
balance  sheet  and  statement of income as an increase in the purchase price of
the transaction and is allocated to the assets acquired and liabilities assumed,
based  upon  their  estimated  fair  values.

(g)     Adjustment reflects estimate of accrued restructuring charges related to
Digital  to  be  incurred in connection with the acquisition.  The restructuring
plans  include  initiatives  to  integrate the operations of Compaq and Digital,
consolidate  duplicative  facilities,  improve  service  delivery  and  reduce
overhead.  Management  is  in  the process of finalizing its restructuring plans
related to Digital, and accordingly, the amounts recorded related to Digital are
based  on  management's current estimate of those costs.  Areas where management
estimates  may be revised primarily relate to Digital employee relocation costs,
facility closure costs and other exit costs.  Adjustments to accrued restructure
costs  related  to  Digital will be recorded as an adjustment to the preliminary
purchase  price  allocation.  Accrued restructuring charges include $999 million
representing  the  cost  of  involuntary employee separation benefits related to
approximately  14,700  Digital  employees.  The restructuring plans also include
costs  of $272 million associated with the closure of office space, distribution
and  manufacturing  space.  Further, other exit costs related to Digital include
$99  million  related to relocation of Digital employees and $88 million related
to  the  costs of terminating certain Digital contractual relationships.  Compaq
expects  that  most  of  the  restructuring  actions related to the plan will be
completed  within  the  next  year.


                                       10
<PAGE>
(h)     Adjustment  to reflect the fair value of assets and liabilities relating
to  post retirement and other post employment benefits (primarily related to the
elimination  of  unrecognized  gains).

(i)     Adjustment  to  reflect  the reversal of interest income and related tax
effect  on the pro forma adjustment to cash resulting from the acquisition.  The
assumed  rate  of  return  on  the  cash  balance  was  5%.



NOTE  3.  PRO  FORMA  EARNINGS  PER  COMMON  SHARE

     Basic  pro  forma  earnings per common share for the periods presented were
calculated based on the conversion of 147 million shares of Digital Common Stock
outstanding at December 27, 1997 into 139 million shares of Compaq Common Stock.
Diluted  earnings  per  common  share  at  December 31, 1997 included 60 million
equivalent Compaq common shares of which one million was attributable to Digital
stock  options.  Diluted earnings per common share at March 31, 1998 included 62
million equivalent Compaq common shares of which one million was attributable to
Digital  stock  options.


                                       11
<PAGE>

                       CONSENT OF INDEPENDENT ACCOUNTANTS
                       ----------------------------------



We  hereby  consent  to  the  incorporation  by  reference  in  the  Prospectus
constituting part of the Registration Statement on Form S-3 (No.  333-40729), to
the  incorporation by reference in the Registration Statements on Form S-8 (Nos.
333-56677,  333-43595,  333-42375,  333-34743,  333-34699,  333-31265, 33-44115,
33-31819,  33-23504,  33-7499,  2-89925, 33-10106, 33-38044, 33-16987, 33-62603)
and  to  the  incorporation by reference in the Post-Effective Amendment No.1 on
Form  S-8  to  Form  S-4  (No.  333-51903) of Compaq Computer Corporation of our
report  dated  July  24, 1997  on  our  audits  of  the  consolidated  financial
statements  of  Digital Equipment Corporation  as of  June 28, 1997 and June 29,
1996 and for  the  years  ended  June 28, 1997, June 29, 1996 and July 1, 1995,
which  are  incorporated  by  reference  on  Form  8-K/A  of   Compaq  Computer
Corporation  dated  August  14,  1998.






/s/ PRICEWATERHOUSECOOPERS LLP
- ------------------------------
PRICEWATERHOUSECOOPERS  LLP


Boston, Massachusetts
August  14,  1998




                                       12
<PAGE>


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