TELTRONICS INC
8-K/A, 2000-03-28
TELEPHONE & TELEGRAPH APPARATUS
Previous: TELTRONICS INC, 10-K, 2000-03-28
Next: TEXAS PACIFIC LAND TRUST, 10-K405, 2000-03-28

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 8-K/A-2

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934




Date of Report . . . . . . . . . . . . . . . . . . . . . . March 27, 2000
Date of Earliest Event Reported . . . . . . . . .March 14, 2000


0-17893
(Commission File Number)


TELTRONICS, INC.
(Exact name of registrant as specified in its charter)


DELAWARE
(State or other jurisdiction of incorporation or organization)


59-2937938
(I.R.S. Employer Identification Number)


2150 WHITFIELD INDUSTRIAL WAY, SARASOTA, FLORIDA 34243
(Address of principal executive offices, including zip code)


941-753-5000
(Registrant's telephone number, including area code)

      The above Registrant hereby amends the following items, financial statements, exhibits or other portions of its current Report on Form 8-K/A dated March 14, 2000.


- 1 -



ITEM 7. FINANCIAL STATEMENTS AND EXHIBITS.

      (a)     Financial Statements of Business Acquired.

             (1)    The following Telident financial statements are incorporated by reference:

                             Form 10-KSB as of June 30, 1999 and filed September 24, 1999.

                             Form 10-QSB as of September 30, 1999 and filed November 12, 1999 (unaudited).

                             Form 10-QSB as of December 31, 1999 and filed February 11, 2000 (unaudited).


      (b)     Pro Forma Financial Information.

             (1)    Pro forma condensed combined consolidated balance sheet as of December 31, 1999 (unaudited).

             (2)    Pro forma condensed combined consolidated statement of operations for the twelve month period ended December 31, 1999 (unaudited).

      (c)     Exhibits - None.

          The following selected pro forma condensed combined consolidated financial data are unaudited. The pro forma consolidated financial data for the year ended December 31, 1999 is based upon the historical statement of operations of the Company and reflects the pro forma effects of the acquisition of Telident, Inc. as if the acquisition had occurred on January 1, 1999.

          The pro forma condensed combined consolidated financial data are based upon certain assumptions and estimates and are not necessarily indicative of the results which would actually have been attained if the transaction had been consummated at the beginning of the indicated periods or as of the date specified, or which may be attained in the future.

          The pro forma condensed combined consolidated financial data should be read in conjunction with the consolidated financial statements and related notes thereto as presented in the Company's annual report on form 10-K for the year ended December 31, 1999 and the Telident annual report on 10-KSB for the year ended June 30, 1999 and quarterly reports on Form 10-QSB for the quarters ended September 30, 1999 and December 31, 1999.





- 2 -



Item 7(b) 1

Teltronics, Inc. and Telident, Inc.
Unaudited Pro Forma Condensed Combined Consolidated
Balance Sheet Data
as of December 31, 1999


>



Teltronics
Historical



Telident
Historical
Pro Forma
Adjustments
for the
Telident
Acquisition



Pro Forma
Combined
Assets
     Cash, cash equivalent & restricted cash $    954,764  $   1,268,994  $    (180,000) (1) $  2,043,758 
      Accounts receivable 4,754,896  761,101  5,515,997 
      Inventories, net 5,319,765  282,924  5,602,689 
      Prepaid expenses & other current assets 236,034 
71,229 
(30,000) 
(2) 277,263 

           Total current assets

11,265,459 

2,384,248 

(210,000)


13,439,707 

      Property, plant & equipment, net

3,872,018 

133,094 

(10,000)

(2)

3,995,112 

      Other assets

657,364 

183,187 

66,958 

(2)(3)

907,509 

Total assets

$15,794,841 

$  2,700,529 

$    (153,042)


$18,342,328 

Liabilities & shareholders' equity
      Current portion of long term debt & capital
          lease obligations



$ 5,592,822 



$   231,411 



$              0 




$   5,824,233 
      Accounts payable 3,151,492  97,829  3,249,321 
     Accrued expenses & other current liabilities 981,030  96,948  100,000  (4) 1,177,978 
      Deferred income 734,856 
26,299 

761,155 

           Total current liabilities

10,460,200 

452,487 

100,000 


11,012,687 

      Long term debt & capital lease obligations

1,509,662 






1,509,662 

      Common stock

4,056 

243,013 

(242,375)

(5)

4,694 
      Preferred stock 113  32,000  (32,000) (5) 113 
      Additional paid-in capital 16,624,672  15,490,517  (13,496,155) (5) 18,619,034 
      Accumulated deficit (12,803,862)
(13,517,488)
13,517,488 
(5) (12,803,862)

           Total shareholders' equity

3,824,979 

2,248,042 

(253,042)


5,819,979 

Total liabilities & shareholders' equity

$15,794,841 

$  2,700,529 

$ (153,042)


$18,342,328 

(1)     Represents cash retained by Telident to cover estimated transaction costs of Telident related to the close of the Transaction.

(2)      Estimated value adjustments of Telident's assets resulting from the preliminary allocation of the purchase price. A final allocation and reclassification to inventories, prepaid expenses, property, plant and equipment and other assets is dependent upon analysis which has not progressed to a state at which there is sufficient information to make such an allocation.

(3)      To record $98,000 of identified intangible assets and goodwill, net of fair value adjustments to Telident's other assets noted in (2) above, that results from the acquisition and will be amortized over their estimated useful lives.

(4)      To record the estimated transaction costs of Teltronics related to the purchase. Estimated transaction costs include all costs directly incurred as a result of the purchase agreement including, but not limited to, fees for the financial advisors, accountants, and attorneys and other related costs.

(5)      Reflects 637,500 shares of Teltronics' common stock valued at $3.13 per share issued in the acquisition of Telident's assets and the elimination of Telident equity accounts.



- 3 -

Item 7(b) 2

Teltronics, Inc. and Telident, Inc.
Unaudited Pro Forma Condensed Combined Consolidated
Statement of Operations Data
Twelve Month Period Ended December 31, 1999





Teltronics
Historical




Telident
Historical
(3)
Pro Forma
Adjustments
for the
Telident
Acquisition




Pro Forma
Combined

Net sales $ 32,644,534  $  2,447,089  $              0 $ 35,091,623 
Gross profit 15,990,827  1,824,905  17,815,732 
Operating expenses 13,662,235 
1,826,805 
13,000 
(1) 15,502,040 
Income (loss) from operations 2,328,592 
(1,900)
(13,000)
2,313,692 

Other income (expense):
      Interest


(855,246)


(17,924)




(873,170)
      Financing (331,578) (331,578)
      Litigation (77,220)   (77,220)
      Gain on disposition 111,614  111,614 
      Other 67,462 
56,039 

123,501 
Total other income (expense) (1,084,968)
38,115 

(1,046,853)

Net income (loss)

$   1,243,624 

$      36,215 

$     (13,000)


$   1,266,839 

Net income (loss) attributable to
           common shareholders


$  1,024,364 


$        36,215 


$   (13,000)


$  1,047,579 
Net income per share:
      Basic

$0.27 

$0.23 
      Diluted $0.25  $0.22 

Shares used in computing per share amounts:
     Basic


3,844,470 



637,500 


(2)


4,481,970 
     Diluted 4,113,092  637,500  (2) 4,750,592 



(1)      Reflects additional goodwill amortization expense of $4,000 and other identifiable intangibles amortization expense of $9,000. The intangible assets are amortized over their estimated useful lives using the straight-line-method.

(2)      Reflects shares of Teltronics' common stock issued in the acquisition of Telident's assets.

(3)      The results of Telident are for the twelve months ended December 31, 1999.






- 4 -





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





TELTRONICS, INC.
(Registrant)


March 27, 2000


By:


/s/ Ewen R. Cameron
Ewen R. Cameron
President and CEO


March 27, 2000


By:


/s/ Mark E. Scott
Mark E. Scott
Vice President Finance and
Principal Accounting Officer









- 5 -



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