|
Check
the appropriate box:
|
||
|
o Preliminary
information statement
|
o
Confidential, for use of the Commission only
(as
permitted by Rule 14c-5(d)(3))
|
|
|
x Definitive
information statement
|
||
|
(1)
|
Titled of each class of securities to which transaction applies: |
N/A
|
|
(2)
|
Aggregate number of securities to which transaction applies: |
N/A
|
|
(3)
|
Per unit price or other underlying value of transaction computed pursuant to Exchange Act Rule 0-11 (set forth the amount on which the filing fee is calculated and state how it was determined): |
N/A
|
|
(4)
|
Proposed maximum aggregate value of transaction: |
N/A
|
|
(5)
|
Total fee paid: |
N/A
|
|
o
|
Fee
paid previously with preliminary
materials.
|
|
o
|
Check
box if any part of the fee is offset as provided by Exchange Act Rule
0-11(a)(2) and identify the filing for which the offsetting fee was paid
previously. Identify the previous filing by registration number, or the
Form or Schedule and the date of its
filing.
|
|
(1)
|
Amount Previously Paid: |
$0
|
|
(2)
|
Form,
Schedule or Registration No:
|
N/A
|
|
(3)
|
Filing Party: |
N/A
|
|
(4)
|
Date Filed: |
N/A
|
| Page | |||
|
1
|
|||
|
MERGER
AND THE MERGER AGREEMENT
|
2
|
||
|
Summary
Term Sheet
|
2
|
||
|
Contact
Information
|
3
|
||
|
Business
Conducted by the Company
|
3
|
||
|
Description
of Business Conducted by Unitek
|
3 | ||
|
Stockholder
Matters Related to Unitek
|
3 | ||
|
Regulatory
Approvals
|
3
|
||
|
Terms
of the Transaction
|
3
|
||
|
General
|
3
|
||
|
Escrow
|
4
|
||
|
Indemnification
|
4
|
||
|
Representations
and Warranties
|
4
|
||
|
Covenants
|
4
|
||
|
THE
MERGER AND THE CHARTER AMENDMENT
|
4
|
||
|
ADDITIONAL
INFORMATION REGARDING THE MERGER
|
5
|
||
|
Background
on the Merger – Past Contacts and Negotiations
|
5
|
||
|
Financial
Information
|
8
|
||
|
Reasons
for Approving the Merger Agreement
|
8
|
||
|
RISKS
RELATED TO THE MERGER
|
10
|
||
|
RISKS
RELATED TO THE COMPANY AND ITS BUSINESS
|
11
|
||
|
PREFERRED
STOCK
|
16
|
||
|
Certificate
of Designation – Series A Preferred
|
16
|
||
|
Certificate
of Designation – Series B Preferred
|
16
|
||
|
CHARTER
AMENDMENT
|
17
|
||
|
Capitalization
|
17
|
||
|
Name
Change
|
17
|
||
|
Special
Committee
|
17
|
||
|
Consent
Required
|
18
|
||
|
Reasons
for Increase in our Authorized Shares of Common Stock and Preferred Stock
|
18
|
||
|
Reasons
for the Name Change
|
19
|
||
|
Reasons
for Creating the Special Committee
|
19
|
||
|
INTEREST
OF CERTAIN PERSONS IN FAVOR OF THE MATTERS ACTED UPON
|
19
|
||
|
Voting
Agreement
|
19
|
||
|
Registration
Rights Agreement
|
19
|
||
|
Credit
Support Agreement
|
20
|
||
|
Amended
and Restated Monitoring and Oversight Agreement
|
21
|
||
|
Officers
|
21
|
||
|
Employment
Agreements with Officers
|
22
|
||
|
Board
of Directors
|
24
|
||
|
Indemnification
Agreements
|
25
|
||
|
DISSENTERS’
RIGHTS
|
25
|
||
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
25
|
||
|
WHERE
YOU CAN FIND ADDITIONAL INFORMATION
|
29
|
||
|
SPECIAL
NOTE REGARDING FORWARD-LOOKING STATEMENTS
|
29
|
||
|
COMPANY
CONTACT INFORMATION
|
30
|
||
|
APPENDIX
A AMENDED AND RESTATED CERTIFICATE OF INCORPORATION OF BERLINER
COMMUNICATIONS, Inc
|
31
|
||
|
FINANCIAL
INFORMATION
|
44 | ||
|
|
·
|
increase
our authorized capital stock to a total of 220,000,000 shares, consisting
of 200,000,000 shares of Common Stock, par value $0.00002 per share
(“Common Stock”), and 20,000,000 shares of Preferred Stock, par value
$0.00002 per share (“Preferred
Stock”);
|
|
|
·
|
change
our corporate name to “UniTek Global Services, Inc.”;
and
|
|
|
·
|
establish
a Special Committee of the Board of Directors and set forth the rights,
powers and obligations of the Special Committee.
|
|
|
·
|
increase
the Company’s authorized capital
stock to a total of 220,000,000 shares, consisting of 200,000,000 shares
of Common Stock, par value $0.00002 per share (“Common Stock”), and
20,000,000 shares of Preferred Stock, par value $0.00002 per share
(“Preferred Stock”);
|
|
|
·
|
change
the Company’s corporate name to
“UniTek Global Services, Inc.”; and
|
|
|
·
|
establish
a Special Committee of the Board and set forth the rights, powers and
obligations of the Special Committee.
|
|
|
·
|
in
order to avoid the time, expense and management attention involved in
convening a special meeting of stockholders and soliciting proxies,
particularly since the Company anticipates holding an annual meeting of
our stockholders later this year;
and
|
|
|
·
|
in
order to assure that it had sufficient available Common Stock and
Preferred Stock to meet its financing needs going forward and to assure
that it had sufficient Common Stock to allow for the conversion of the
Series A Preferred and Series B Preferred, as well as the exercise of the
Company’s outstanding options and warrants, including the Substitute
Options and Substitute Warrants (as such terms are defined
below).
|
|
|
·
|
On
January 27, 2010, the Company, BCI East, Inc., a Delaware corporation and
a wholly owned subsidiary of the Company (“Merger Sub”), and Unitek
Holdings, Inc., a Delaware corporation (“Unitek”), entered into an
Agreement and Plan of Merger (the “Merger Agreement”), pursuant to which
Merger Sub merged (the “Merger”) with and into Unitek and Unitek became a
wholly owned subsidiary of the
Company.
|
|
|
·
|
Each
outstanding share of common stock of Unitek (the “Unitek Common Stock”)
was converted into the right to receive 0.012 shares of Series A Preferred
and 0.4 shares of Common Stock, and each share of Series A Preferred Stock
of Unitek (the “Unitek Preferred Stock”) was converted into the right to
receive 0.02 shares of Series B Preferred. According to the
terms and conditions of the Merger Agreement, the shares of Series A
Preferred issued as part of the Merger will immediately convert into
shares of Common Stock upon the filing of the Charter
Amendment.
|
|
|
·
|
Based
on the number of shares of Unitek capital stock and the Company’s capital
stock outstanding immediately before the Effective Time (as defined
below), existing Unitek stockholders now hold approximately 80% of the
voting rights in the Company’s capital stock outstanding immediately
following the Effective Time.
|
|
|
·
|
At
the Effective Time, options to acquire shares of Unitek Common Stock were
converted into options to acquire an equivalent amount of shares of Common
Stock (the “Substitute Options”), and warrants to acquire shares of Unitek
Common Stock were converted into warrants to acquire an equivalent amount
of shares of Common Stock (the “Substitute Warrants”).
|
|
|
·
|
Subsequent
to the Merger and as a direct consequence thereof, upon the filing of the
Charter Amendment, the name of the Company will change to “UniTek Global
Services, Inc.”
|
|
|
·
|
Installation and Fulfillment
Services. Unitek is a full service provider of
residential and commercial installation services to the wireline,
broadband cable and satellite television industries. Since
2004, Unitek and its subsidiaries have completed approximately ten million
residential work orders.
|
|
|
·
|
Engineering and Design
Services. Unitek provides turn-key engineering services
to industries that require underground plant construction, aerial
infrastructure and multi-dwelling content delivery. Unitek has
a team of design, walk-out and CAD personnel operating in Texas, Florida,
California and Pennsylvania. Unitek’s team has designed over
250,000 miles of plant since 2004, and since inception has engineered
approximately 3,000,000 and structurally wired over 500,000 multi-dwelling
units.
|
|
|
·
|
Broadband Network
Construction. Unitek is a full service provider to the
cable and wireline telecom industries of project management and
construction services, including systems engineering, aerial and
underground construction and project management. Since 2004,
Unitek has installed over 3,200 miles of fiber optic cable plant
throughout the U.S.
|
|
|
·
|
the
combination of the Company and Unitek will enhance the capabilities and
competitiveness of the Company and its subsidiaries following the
completion of the Merger (referred to in this section as the “Post-Closing
Company”) in the following ways:
|
|
|
o
|
the
Post-Closing Company will service the satellite, cable, wired and wireless
telecommunications industries, significantly diversifying the Company’s
existing service offerings and customer
base;
|
|
|
o
|
the
complementary operations and capabilities of the Company and Unitek are
expected to allow the Post-Closing Company to benefit from economies of
scale and significant operating
efficiencies;
|
|
|
o
|
the
greater scale, scope and reach of the Post-Closing Company, with a work
force of over 5,000 and 111 offices across the U.S. and in Canada, is
expected to make the Post-Closing Company a more attractive partner for
potential customers with national business models or nationwide network
build-outs;
|
|
|
o
|
the
Merger will result in a company that, because of increased size, economies
of scale and diversified customer base, is expected to have greater
capital flexibility, a greater ability to respond to competitive
pressures, greater diversification opportunities and an enhanced ability
to compete profitably in the long
term;
|
|
|
o
|
the
combination of the Company’s and Unitek’s businesses through the Merger
will result in a variety of service offerings and improved market
penetration, thus the Post-Closing Company is expected to be able to
better serve customers and leverage technical expertise in overlapping
segments;
|
|
|
o
|
the
combination will allow the Company to take advantage of Unitek’s
proprietary real-time operating system. This system is a sophisticated
data collection and reporting tool that allows for real-time management,
visibility and accountability within the organization, and we expect it to
reduce costs and enhance operational efficiencies at the Company;
and
|
|
|
o
|
the
Post-Closing Company will have an expanded management team and board of
directors, with representatives from both the Company and Unitek bringing
additional customer relationships, industry expertise, knowledge and
resources;
|
|
|
·
|
the
Board’s analysis of the business, operations, financial condition,
earnings and prospects of both the Company and Unitek, including the
results of the Company’s business, accounting and legal due diligence
review of Unitek and its
businesses;
|
|
|
·
|
the
alternatives reasonably available to the Company,
including:
|
|
|
o
|
remaining
a stand-alone entity and pursuing acquisitions of strategic
assets;
|
|
|
o
|
the
sale of the Company to a third party;
and
|
|
|
o
|
the
possibility of pursuing an alternative strategic business combination with
another third party;
|
|
|
·
|
the
opportunity for the Company’s stockholders to participate in a company
with a larger and potentially more liquid market for its stock and, as
stockholders in the combined company, to participate in any increase in
the value of the Company’s business following the
Merger;
|
|
|
·
|
the
strategic nature of the Merger and the significant opportunity for growth
and synergies as compared to a stand-alone
Company;
|
|
|
·
|
new
satellite and cable business units have increased financial stability and
visibility as compared to a stand-alone Company wireless
business;
|
|
|
·
|
the
Company performed a substantial investigation prior to entering into the
Merger Agreement to ascertain the interest of other potential financial
and strategic acquirors who might offer better terms than Unitek for a
transaction with the Company. This investigation included a process
to evaluate third party interest in acquiring the Company, which resulted
in discussions with potential financial and strategic acquirors in
addition to Unitek, certain of whom engaged in diligence investigations
concerning the Company. Following such process, in consultation with
its advisors and management, the Board considered potential alternatives
and believed that no superior offer was available based on market
conditions; and
|
|
|
·
|
the
other terms of the Merger Agreement,
including:
|
|
|
o
|
the
representations and warranties of Unitek and the Company;
and
|
|
|
o
|
the
covenants of Unitek and the Company and their effect on the operations of
the Post-Closing Company following the Effective Time, including the
rights granted to the Special Committee (as defined below) in respect of
the Company’s credit facilities, governing documents and certain
affiliated party transactions;
|
|
|
·
|
the
challenges of integrating the businesses and workforces of the Company and
Unitek;
|
|
|
·
|
the
risk that the cost savings, synergies and other benefits expected to be
obtained in the Merger might not be fully
realized;
|
|
|
·
|
the
disparities in compensation levels and operating philosophy that may pose
cultural and management challenges for the Post-Closing
Company;
|
|
|
·
|
the
potential disruption to the Company’s or Unitek’s businesses that could
result from the announcement of the Merger, including the potential loss
of existing customers and
employees;
|
|
|
·
|
the
substantial dilution to the current Company stockholders as a result of
the issuance of the Merger Consideration;
and
|
|
|
·
|
the
substantial indebtedness of the Post-Closing
Company.
|
|
|
·
|
integrating
successfully each company’s operations, technologies, products and
services;
|
|
|
·
|
reducing
the costs associated with operations;
and
|
|
|
·
|
combining
the corporate cultures, maintaining employee morale and retaining key
employees.
|
|
|
·
|
expenditures
and investments to implement our business
strategy;
|
|
|
·
|
our
ability to enter into new agreements with customers or to extend the terms
of our existing agreements with customers, and the terms of such
agreements;
|
|
|
·
|
the
success rate of our sales efforts;
|
|
|
·
|
our
ability to successfully commercialize our products and services and the
demand for such products and
services;
|
|
|
·
|
costs
of recruiting and retaining qualified personnel;
and
|
|
|
·
|
the
identification and successful completion of
acquisitions.
|
|
|
·
|
reduce
capital expenditures;
|
|
|
·
|
reduce
our workforce;
|
|
|
·
|
forgo
the pursuit of acquisitions; and/or
|
|
|
·
|
curtail
or cease operations.
|
|
|
·
|
financing
requested by and provided to customers and potential
customers;
|
|
|
·
|
the
commencement, progress, completion or termination of contracts during any
particular quarter; and
|
|
|
·
|
satellite,
cable and telecommunications market conditions and economic conditions
generally.
|
|
|
·
|
the
ability to profitably manage additional businesses or successfully
integrate acquired business operations and financial reporting and
accounting control systems into our
business;
|
|
|
·
|
increased
indebtedness and contingent purchase price obligations associated with an
acquisition;
|
|
|
·
|
the
ability to fund cash flow shortages that may occur if anticipated revenue
is not realized or is delayed, whether by general economic or market
conditions, or unforeseen internal
difficulties;
|
|
|
·
|
the
availability of funding sufficient to meet increased capital needs;
and
|
|
|
·
|
diversion
of management’s attention.
|
|
|
·
|
amending
or modifying the Charter Amendment or the Bylaws in a manner that would
amend the rights of the Series A Preferred or Series B
Preferred;
|
|
|
·
|
issuing
additional shares of Series A Preferred or Series B Preferred to certain
affiliated parties, including HM Capital Partners LLC and its affiliates
(except pursuant to the Credit Support Agreement (as defined
below));
|
|
|
·
|
make
certain changes or determinations with respect to the Company’s BMO Loan
(as defined below); or
|
|
|
·
|
entering
into any transactions or amending certain agreements with affiliated
parties, including HM Capital Partners LLC and its affiliates (except for
employment arrangements and benefit programs approved by the Board or the
compensation committee of the
Board).
|
|
|
·
|
The
issuance of authorized but unissued stock, through a stockholder rights
plan or otherwise, could be used to deter a potential takeover of the
Company that may otherwise be beneficial to stockholders by diluting the
shares held by a potential suitor or issuing shares to a stockholder that
will vote in accordance with the Board’s desires. This proposal is not
being presented with the intent that it be utilized as a takeover
protection device. The Company does not presently have a stockholder
rights plan and there are no present proposals to adopt one. Additionally,
the current concentration of a large percentage of our issued and
outstanding common in the hands of the Majority Stockholders and other
large stockholders already presents a potential deterrence to take-over
attempts.
|
|
|
·
|
Stockholders
do not have any preemptive or similar rights to subscribe for or purchase
any additional shares of Common Stock or Preferred Stock that may be
issued in the future, and therefore, future issuances may, depending on
the circumstances, have a dilutive effect on the earnings per share,
voting power and other interests of the existing stockholders.
Stockholders would not necessarily have the right to approve any such
dilutive issuance.
|
|
|
·
|
Our
Certificate of Incorporation allows the Board to authorize and create
series of Preferred Stock without obtaining stockholder approval (except
for those voting rights that the Series B Preferred stockholders have
going forward, which are set forth in the Series B Certificate of
Designation). Accordingly, the increased authorized shares of Common Stock
and Preferred Stock could be used to create Preferred Stock that is
convertible into Common Stock, which Preferred Stock could have rights
that are preferential to the Common Stock. Such rights could
include (a) the payment of dividends in preference and priority to any
dividends on Common Stock; (b) preference to any distributions upon any
liquidation, dissolution or winding up of the Company; (c) voting rights
that may rank equally to, or in priority over, the Common Stock; (d)
mandatory redemption by the Company in certain circumstances, for amounts
that may exceed the purchase price of the Preferred Stock; (e) pre-emptive
or first refusal rights in regards to future issuances of Common Stock or
Preferred Stock by the Company; or (f) rights that restrict us from
undertaking certain corporate actions without the approval of the holders
of the Preferred Stock.
|
|
|
·
|
amending
or modifying the Charter Amendment or the Bylaws in a manner that would
amend the rights of the Series A Preferred or Series B
Preferred;
|
|
|
·
|
issuing
additional shares of Series A Preferred or Series B Preferred to certain
affiliated parties, including HM Capital Partners LLC and its affiliates
(except pursuant to the Credit Support Agreement (as defined
below));
|
|
|
·
|
make
certain changes or determinations with respect to the Company’s BMO Loan
(as defined below); or
|
|
|
·
|
entering
into any transactions or amending certain agreements with affiliated
parties, including HM Capital Partners LLC and its affiliates (except for
employment arrangements and benefit programs approved by the Board or the
compensation committee of the
Board).
|
|
|
·
|
Rich
Berliner, Class I; and
|
|
|
·
|
Mark
S. Dailey, Class I.
|
|
|
·
|
Peter
Giacalone, Class II;
|
|
|
·
|
Peter
Brodsky, Class II;
|
|
|
·
|
C.
Scott Hisey, Class III;
|
|
|
·
|
Dean
MacDonald, Class I;
|
|
|
·
|
Richard
Siber, Class III;
|
|
|
·
|
Daniel
J. Hopkin, Class II; and
|
|
|
·
|
Joe
Colonnetta, Class III.
|
|
Holder
|
Common
Stock
|
Series
A Preferred
|
Series
B Preferred
|
Total
Number of Shares of Common Stock Post Conversion of Preferred Stock and
Exercise of Options and Warrants (1)
|
Percentage
Ownership Post Conversion and Exercise
|
|||||||||||||||||||
|
Sector
Performance Fund, LP (a)
|
34,981,936 | 1,049,459 | 204,818 | 97,695,786 | (2 | ) | 66.62 | % | ||||||||||||||||
|
HM
Unitek Coinvest, LP (a)
|
5,327,840 | 159,836 | - | 13,319,640 | (3 | ) | 9.76 | % | ||||||||||||||||
|
SPF
SBS LP (a)
|
2,210,224 | 66,307 | 12,941 | 6,172,624 | (4 | ) | 4.50 | % | ||||||||||||||||
|
Peter
Brodsky, Director
|
42,520,000 | 1,275,602 | 217,759 | 117,188,050 | (5 | ) | 79.56 | % | ||||||||||||||||
|
Joe
Colonnetta, Director
|
42,520,000 | 1,275,602 | 217,759 | 117,188,050 | (6 | ) | 79.56 | % | ||||||||||||||||
|
Daniel
Hopkin, Director
|
- | - | - | - | (7 | ) | N/A | |||||||||||||||||
|
Richard
B. Berliner, Director and Chief Marketing Officer
|
7,524,626 | - | - | 7,524,626 | (8 | ) | 5.52 | % | ||||||||||||||||
|
Old
Berliner Liquidating Trust
|
13,104,644 | - | - | 13,104,644 | (9 | ) | 9.61 | % | ||||||||||||||||
|
Sigma
Opportunity Fund, LLC
|
7,844,789 | - | - | 8,019,789 | (10 | ) | 5.87 | % | ||||||||||||||||
|
C.
Scott Hisey, Director and Chief Executive Officer
|
480,000 | 14,400 | 1,000 | 3,207,150 | (11 | ) | 2.32 | % | ||||||||||||||||
|
Peter
Giacalone, Executive Chairman
|
440,000 | 13,200 | 2,667 | 1,833,350 | (12 | ) | 1.34 | % | ||||||||||||||||
|
Ronald
Lejman, Chief Financial Officer and Treasurer
|
- | - | - | 200,000 | (13 | ) | * | |||||||||||||||||
|
Dan
Yannantuono, CEO DirectSat
|
22,500 | 900 | 172 | 76,100 | (14 | ) | * | |||||||||||||||||
|
Chris
Perkins, CEO FTS USA
|
- | - | - | 118,650 | (15 | ) | * | |||||||||||||||||
|
Nicholas
Day, General Counsel and Secretary
|
30,696 | - | - | 146,946 | (16 | ) | * | |||||||||||||||||
|
Dean
MacDonald, Director
|
200,000 | 6,000 | 1,146 | 587,300 | (17 | ) | * | |||||||||||||||||
|
Mark
S. Dailey, Director
|
54,166 | - | - | 104,166 | (18 | ) | * | |||||||||||||||||
|
Richard
Siber, Director
|
- | - | - | - | * | |||||||||||||||||||
|
Raymond
A. Cardonne, Jr, Chief Financial Officer and Treasurer of
BCI
|
- | - | - | 50,000 | (19 | ) | * | |||||||||||||||||
|
Michael
S. Guerriero, Chief Operating Officer of BCI
|
- | - | - | 422,500 | (20 | ) | N/A | |||||||||||||||||
|
Peter
Mixter, Former Director
|
25,000 | - | - | 75,167 | (21 | ) | * | |||||||||||||||||
|
Mehran
Nazari, Former Director
|
54,166 | - | - | 104,166 | (18 | ) | * | |||||||||||||||||
|
John
Stevens Robling, Jr., Former Director
|
25,000 | - | - | 75,167 | (21 | ) | * | |||||||||||||||||
|
Thom
Waye, Former Director
|
7,844,789 | - | - | 8,019,789 | (22 | ) | 5.87 | % | ||||||||||||||||
|
Executive
Officers and Directors as a Group (nineteen persons)(23)
|
59,220,943 | 1,310,102 | 222,744 | 139,733,127 | (24 | ) | 92.29 | % | ||||||||||||||||
|
|
(a)
|
Address
is c/o HM Capital, 200 Crescent Ct, Suite 1600, Dallas, Texas
75201
|
|
|
(1)
|
For
purposes of this column, a person is deemed to have beneficial ownership
of the number of shares of Common Stock and Preferred Stock that such
person has the right to acquire within 60 days of February 11,
2010. Percentages have been based on 136,403,330 shares of
Common Stock outstanding after conversion of all outstanding shares of
Series A Preferred Stock (the “Series A Preferred”) into Common
Stock. For purposes of computing the percentage of outstanding
shares of Common Stock held by any individual listed in this table, any
shares of Common Stock that such person has the right to acquire pursuant
to the conversion of the Company’s Series B Preferred Stock (the “Series B
Preferred”), along with the exercise of stock options or warrants
exercisable within 60 days of March 25, 2010, is deemed to be outstanding,
but is not deemed to be outstanding for the purpose of computing the
percentage ownership of any other
person.
|
|
|
(2)
|
Sector
Performance Fund, LP (“Sector Performance Fund”) is the direct beneficial
owner of 97,695,786 shares of Common Stock, consisting of
(i) 34,981,936 shares of Common Stock (including shares of Common
Stock held in escrow pursuant to the terms and conditions of the Merger
Agreement), (ii) 52,472,950 shares of Common Stock issuable upon the
conversion of 1,049,459 shares of Series A Preferred, each share of which
is automatically convertible into 50 shares of Common Stock, subject to
customary structural anti-dilution adjustments for stock splits, dividends
and similar events, upon the filing and effectiveness of the Charter
Amendment, and (iii) 10,240,900 shares of Common Stock issuable upon
the conversion of 204,818 shares of Series B Preferred, each share of
which is convertible into 50 shares of Common Stock, subject to customary
structural anti-dilution adjustments for stock splits, dividends and
similar events, upon the option of the holder following the filing and
effectiveness of the Charter Amendment. Sector Performance GP,
LP (“Sector Performance GP”) is the general partner of Sector Performance
Fund. As a result, Sector Performance GP may be deemed to share
beneficial ownership with respect to these securities. Sector
Performance LLC (“Ultimate GP”) is the general partner of Sector
Performance GP and, as a result, Ultimate GP may be deemed to share
beneficial ownership with respect to these securities. Except
to the extent of any pecuniary interests, each of Sector Performance GP
and Ultimate GP disclaims the existence of such beneficial
ownership. A six-person committee (consisting of Joe
Colonnetta, Peter S. Brodsky, Jason H. Downie, Edward Herring, John R.
Muse and Andrew Rosen) exercise, on behalf of Ultimate GP and Sector
Performance GP, voting and dispositive powers over the securities held by
Sector Performance Fund.
|
|
|
(3)
|
HM
Unitek Coinvest, LP (“Coinvest”) is the direct beneficial owner of
13,319,640 shares of Common Stock, consisting of (i) 5,327,840 shares
of Common Stock (including shares of Common Stock held in escrow pursuant
to the terms and conditions of the Merger Agreement), and (ii) 7,991,800
shares of Common Stock issuable upon the conversion of 159,836 shares of
Series A Preferred. Ultimate GP is the general partner of
Coinvest and, as a result, Ultimate GP may be deemed to share beneficial
ownership with respect to these securities. Except to the
extent of any pecuniary interests, Ultimate GP disclaims such beneficial
ownership. A six-person committee (consisting of Joe
Colonnetta, Peter S. Brodsky, Jason H. Downie, Edward Herring, John R.
Muse and Andrew Rosen) exercise, on behalf of Ultimate GP, voting and
dispositive powers over the securities held by
Coinvest.
|
|
|
(4)
|
SPF
SBS LP (“SPF”) is the direct beneficial owner of 6,172,624 shares of
Common Stock, consisting of (i) 2,210,224 shares of Common Stock
(including shares of Common Stock held in escrow pursuant to the terms and
conditions of the Merger Agreement), (ii) 3,315,350 shares of Common Stock
issuable upon the conversion of 66,307 shares of Series A Preferred, and
(iii) 647,050 shares of Common Stock issuable upon the conversion of
12,941 shares of Series B Preferred. Ultimate GP is the general
partner of SPF and, as a result, Ultimate GP may be deemed to share
beneficial ownership with respect to these securities. Except
for pecuniary interests, Ultimate GP disclaims such beneficial
ownership. A six-person committee (consisting of Joe
Colonnetta, Peter S. Brodsky, Jason H. Downie, Edward Herring, John R.
Muse and Andrew Rosen) exercises, on behalf of Ultimate GP, voting and
dispositive powers over the securities held by
SPF.
|
|
|
(5)
|
No
securities are directly beneficially owned by Mr. Brodsky. Mr.
Brodsky holds a direct or indirect interest in Sector Performance Fund,
Coinvest, and SPF (collectively, the “Investment Funds”), which
beneficially own an aggregate of 117,188,050 shares of Common Stock on an
as-converted basis as explained in more detail below. Mr.
Brodsky is an executive officer and member of Ultimate GP. The
aggregate 117,188,050 shares of Common Stock are comprised as follows: (i)
42,520,000 shares of Common Stock held by the Investment Funds (including
shares of Common Stock held in escrow pursuant to the terms and conditions
of the Merger Agreement), (ii) 63,780,100 shares of Common Stock issuable
upon the conversion of 1,275,602 shares of the Series A Preferred held by
the Investment Funds; and (iii) 10,887,950 shares of Common Stock issuable
upon the conversion of 217,759 shares of the Series B Preferred held by
the Investment Funds. Mr. Brodsky is a member of a six-person
committee (consisting of Mr. Brodsky, Joe Colonnetta, Jason H. Downie,
Edward Herring, John R. Muse and Andrew Rosen) that exercises, on behalf
of Ultimate GP, voting and dispositive powers over the securities held by
the Investment Funds. No single member of the committee has
sole dispositive and/or voting power over the securities held by the
Investment Funds. Mr. Brodsky may be deemed to beneficially own
all or a portion of the shares of Common Stock beneficially owned by the
Investment Funds; however, Mr. Brodsky disclaims beneficial ownership of
the shares of Common Stock, except to the extent of any pecuniary interest
therein.
|
|
|
(6)
|
No
securities are directly beneficially owned by Mr.
Colonnetta. Mr. Colonnetta holds a direct or indirect interest
in the Investment Funds, which beneficially own an aggregate of
117,188,050 shares of Common Stock on an as-converted basis as explained
in more detail below. Mr. Colonnetta is an executive officer
and member of Ultimate GP. The aggregate 117,188,050 shares of
Common Stock are comprised as follows: (i) 42,520,000 shares of Common
Stock held by the Investment Funds (including shares of Common Stock held
in escrow pursuant to the terms and conditions of the Merger Agreement),
(ii) 63,780,100 shares of Common Stock issuable upon the conversion of
1,275,602 shares of the Series A Preferred held by the Investment Funds;
and (iii) 10,887,950 shares of Common Stock issuable upon the conversion
of 217,759 shares of the Series B Preferred held by the Investment
Funds. Mr. Colonnetta is a member of a six-person committee
(consisting of Mr. Colonnetta, Peter S. Brodsky, Jason H. Downie, Edward
Herring, John R. Muse and Andrew Rosen) that exercises, on behalf of
Ultimate GP, voting and dispositive powers over the securities held by the
Investment Funds. No single member of the committee has sole
dispositive and/or voting power over the securities held by the Investment
Funds. Mr. Colonnetta may be deemed to beneficially own all or
a portion of the shares of Common Stock beneficially owned by the
Investment Funds; however, Mr. Colonnetta disclaims beneficial ownership
of the shares of Common Stock, except to the extent of any pecuniary
interest therein.
|
|
|
(7)
|
No
securities are directly beneficially owned by Mr. Hopkin. Mr.
Hopkin is an officer of Ultimate GP; however, in that role, Mr. Hopkin has
no voting or dispositive power over the securities held by the Investment
Funds.
|
|
|
(8)
|
Represents
7,524,626 shares directly held by the Old Berliner Liquidating Trust (the
“Trust”). The Trust owns 13,104,644 shares of Common Stock and
Mr. Berliner beneficially owns 57% of the Trust’s assets as a beneficiary
under the Trust.
|
|
|
(9)
|
The
Trust owns 13,104,644 shares of Common Stock. Nicholas Day is
sole trustee of the Trust and has sole voting and dispositive power over
the securities held by the Trust.
|
|
|
(10)
|
These
shares include (i) 4,489,795 shares of Common Stock held by Sigma
Opportunity Fund, LLC (“Sigma”); (ii) 2,170,407 shares of Common Stock
held by Sigma Berliner, LLC (“SBLLC”), an affiliate of Sigma; (iii)
1,334,587 shares of Common Stock, which includes 175,000 shares of Common
Stock issuable upon the exercise of warrants with an initial exercise
price of $0.55 per share, held by Sigma’s affiliate, Sigma Capital
Advisors, LLC (“Advisors”) and (iv) 25,000 shares of Common Stock held by
Thom Waye. Advisors, Sigma Capital Partners, LLC (“Partners”)
and Thom Waye may be deemed to be indirect 5% owners of the Company by
virtue of Advisors being the managing member of Sigma, Partners being the
sole member of Advisors and Mr. Waye being the sole member of
Partners. Mr. Waye, Advisors and Partners have disclaimed
beneficial ownership of the shares owned by Sigma and SBLLC except to the
extent of their pecuniary interest therein. The address of
each of Sigma, SBLLC, Advisors, Partners and Mr. Waye is c/o Sigma Capital
Advisors, LLC, 800 Third Avenue, Suite 1701, New York,
NY 10022. Information related to Sigma in this footnote is
based upon the Schedule 13D filed by Sigma on March 2,
2010.
|
|
|
(11)
|
Mr.
Hisey is the direct beneficial owner of 1,250,000 shares of Common Stock
(on an as-converted basis), consisting of (i) 480,000 shares of
Common Stock, (ii) 720,000 shares of Common Stock issuable upon the
conversion of 14,400 shares of Series A Preferred, and (iii) 50,000
shares of Common Stock issuable upon the conversion of 1,000 shares of
Series B Preferred. Also includes vested options to purchase
1,738,400 shares of Common Stock. 40% of these options become
exercisable only when the closing price per share of the Common Stock is
equal to or greater than $3.00 for twenty (20) consecutive trading days on
which at least 5,000 shares of Common Stock are traded, as reported on the
principal exchange on which the Common Stock is then
traded. Also includes warrants to purchase 218,750 shares of
Common Stock.
|
|
|
(12)
|
Mr.
Giacalone is the direct beneficial owner of 1,233,350 shares of Common
Stock, consisting of (i) 440,000 shares of Common Stock,
(ii) 660,000 shares of Common Stock issuable upon the conversion of
13,200 shares of Series A Preferred, and (iii) 133,350 shares of
Common Stock issuable upon the conversion of 2,667 shares of Series B
Preferred. Also includes vested options to purchase 600,000
shares of Common Stock. 40% of these options become exercisable
only when the closing price per share of the Common Stock is equal to or
greater than $3.00 for twenty (20) consecutive trading days on which at
least 5,000 shares of Common Stock are traded, as reported on the
principal exchange on which the Common Stock is then
traded.
|
|
|
(13)
|
Represents
vested options to purchase 200,000 shares of Common Stock. 40%
of these options become exercisable only when the closing price per share
of the Common Stock is equal to or greater than $3.00 for twenty (20)
consecutive trading days on which at least 5,000 shares of Common Stock
are traded, as reported on the principal exchange on which the Common
Stock is then traded.
|
|
|
(14)
|
Includes
(i) 22,500 shares of Common Stock, (ii) 45,000 shares of Common Stock
issuable upon the conversion of 900 shares of Series A Preferred, and
(iii) 8,600 shares of Common Stock issuable upon the conversion of 172
shares of Series B Preferred.
|
|
|
(15)
|
Represents
options to purchase 118,650 shares of Common
Stock.
|
|
|
(16)
|
Includes
vested options to purchase 103,750 shares of Common Stock and options to
purchase 12,500 shares of Common Stock which will vest within 60 days of
March 25, 2010. Also includes 30,696 shares of Common Stock
held by the Trust for which Mr. Day is the beneficiary. Excludes the
remainder of the securities held by the Trust, in which Mr. Day disclaims
all beneficial ownership.
|
|
|
(17)
|
Mr.
MacDonald is the direct beneficial owner of 587,300 shares of Common
Stock, consisting of (i) 200,000 shares of Common Stock,
(ii) 300,000 shares of Common Stock issuable upon the conversion of
6,000 shares of Series A Preferred, and (iii) 57,300 shares of Common
Stock issuable upon the conversion of 1,146 shares of Series B
Preferred. Also includes vested options to purchase 30,000
shares of Common Stock. 40% of these options become exercisable
only when the closing price per share of the Common Stock is equal to or
greater than $3.00 for twenty (20) consecutive trading days on which at
least 5,000 shares of Common Stock are actually traded, as reported on the
principal exchange on which the Common Stock is then
traded.
|
|
|
(18)
|
Includes
54,166 shares of Common Stock and vested options to purchase 50,000 shares
of Common Stock.
|
|
|
(19)
|
Represents
options to purchase 50,000 shares of Common
Stock.
|
|
|
(20)
|
Represents
options to purchase 422,500 shares of Common
Stock.
|
|
|
(21)
|
Includes
25,000 shares of Common Stock and vested options to purchase 50,167 shares
of Common Stock.
|
|
|
(22)
|
Thom
Waye may be deemed to be an indirect owner of the shares held by Sigma by
virtue of Mr. Waye being the manager of Sigma. Mr. Waye has disclaimed
beneficial ownership of the shares owned by Sigma except to the extent of
his pecuniary interest therein. Includes 25,000 shares of Common Stock
owned directly by Mr. Waye.
|
|
|
(23)
|
Includes
Peter Brodsky, Joe Colonnetta, Daniel Hopkin, Peter Giacalone, C. Scott
Hisey, Richard B. Berliner, Mark S. Dailey, Richard Siber, Dean MacDonald,
Dan Yannantuono, Chris Perkins, Ronald Lejman, Raymond A.
Cardonne, Jr., Michael S. Guerriero, Peter Mixter, Mehran Nazari, John
Stevens Robling, Jr., Thom Waye and Nicholas
Day.
|
|
|
(24)
|
Consists
of 59,220,943 shares of Common Stock, (ii) 65,505,100 shares of
Common Stock issuable upon the conversion of 1,310,102 shares of Series A
Preferred, (iii) 11,137,200 shares of Common Stock issuable upon the
conversion of 222,744 shares of Series B Preferred, (iv) warrants to
purchase 393,750 shares of Common Stock, and (v) vested options to
purchase 3,476,134 shares of Common
Stock.
|
|
By:
|
Ronald
Lejman
|
|
|
Its:
|
Chief
Financial Officer &
Treasurer
|
|
|
Report
of Independent Auditors
|
45
|
|
Audited
Consolidated Financial Statements
|
|
|
Consolidated
Balance Sheets
|
46
|
|
Consolidated
Statements of Operations
|
47
|
|
Consolidated
Statements of Shareholders' Equity
|
48
|
|
Consolidated
Statements of Cash Flows
|
49
|
|
Notes
to Consolidated Financial Statements
|
50
|
|
UniTek
Holdings, Inc.
|
|
/s/
Ernst & Young LLP
|
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Assets
|
||||||||
|
Current
assets:
|
||||||||
|
Cash
and cash equivalents
|
$ | 2,263,278 | $ | 5,348,133 | ||||
|
Restricted
cash
|
132,881 | 450,000 | ||||||
|
Accounts
receivable and unbilled revenue, net of allowances
|
24,679,947 | 26,944,879 | ||||||
|
Inventories
|
8,325,721 | 10,844,229 | ||||||
|
Prepaid
expenses and other current assets
|
3,803,787 | 2,437,089 | ||||||
|
Total
current assets
|
39,205,614 | 46,024,330 | ||||||
|
Property
and equipment, net
|
20,665,487 | 13,597,175 | ||||||
|
Goodwill
|
137,827,554 | 171,703,472 | ||||||
|
Customer
contracts, net
|
26,563,731 | 42,823,469 | ||||||
|
Other
intangible assets, net
|
376,799 | 686,458 | ||||||
|
Deferred
tax asset, net
|
109,000 | 34,000 | ||||||
|
Other
long-term assets
|
7,092,952 | 7,145,721 | ||||||
|
Total
assets
|
$ | 231,841,137 | $ | 282,014,625 | ||||
|
Liabilities
and shareholders' equity
|
||||||||
|
Current
liabilities:
|
||||||||
|
Accounts
payable
|
$ | 19,301,778 | $ | 17,259,046 | ||||
|
Accrued
expenses
|
23,329,678 | 20,136,027 | ||||||
|
Current
income taxes
|
187,000 | 314,000 | ||||||
|
Current
portion of long-term debt
|
33,005,777 | 152,707,127 | ||||||
|
Current
portion of capital lease obligations and vehicle loans
|
5,097,245 | 784,836 | ||||||
|
Total
current liabilities
|
80,921,478 | 191,201,036 | ||||||
|
Long-term
debt, net of current portion
|
127,162,500 | – | ||||||
|
Capital
lease obligations and vehicle loans, net of current
portion
|
4,243,804 | 1,314,140 | ||||||
|
Deferred
income taxes
|
– | 4,831,457 | ||||||
|
Other
long-term liabilities
|
– | 1,669,076 | ||||||
|
Total
liabilities
|
212,327,782 | 199,015,709 | ||||||
|
Shareholders'
equity:
|
||||||||
|
Preferred
stock $.01 par value (1,000 shares authorized, no shares issued
or outstanding)
|
- | - | ||||||
|
Common
stock $0.01 par value (150,000,000 shares, authorized, 109,100,000 and
109,050,000 shares issued and outstanding)
|
1,091,000 | 1,090,500 | ||||||
|
Additional
paid-in capital
|
112,746,597 | 110,871,208 | ||||||
|
Accumulated
other comprehensive income (loss)
|
60,642 | (183,374 | ) | |||||
|
Accumulated
deficit
|
(94,384,884 | ) | (28,779,418 | ) | ||||
|
Total
shareholders' equity
|
19,513,355 | 82,998,916 | ||||||
|
Total
liabilities and shareholders' equity
|
$ | 231,841,137 | $ | 282,014,625 | ||||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Revenues
|
$ | 278,302,317 | $ | 215,751,912 | ||||
|
Cost
of revenues
|
237,914,039 | 180,318,723 | ||||||
|
Gross
profit
|
40,388,278 | 35,433,189 | ||||||
|
Selling,
general, and administrative expenses
|
26,859,882 | 20,863,530 | ||||||
|
Asset
impairment
|
38,430,952 | – | ||||||
|
Depreciation
and amortization
|
26,878,027 | 21,270,188 | ||||||
|
Operating
loss
|
(51,780,583 | ) | (6,700,529 | ) | ||||
|
Interest
income
|
– | 82,271 | ||||||
|
Interest
expense
|
18,824,916 | 16,096,036 | ||||||
|
Other
expense, net
|
284,273 | 7,480 | ||||||
|
Loss
from continuing operations before income taxes
|
(70,889,772 | ) | (22,721,774 | ) | ||||
|
Benefit
(provision) for income taxes
|
4,743,254 | (4,503,457 | ) | |||||
|
Loss
from continuing operations
|
(66,146,518 | ) | (27,225,231 | ) | ||||
|
Income
from discontinued operations (net of tax benefit of $0 and $453,000,
respectively)
|
541,052 | 4,034,275 | ||||||
|
Net
loss
|
$ | (65,605,466 | ) | $ | (23,190,956 | ) | ||
|
Net
loss per share:
|
||||||||
|
Basic
|
$ | (0.60 | ) | $ | (0.21 | ) | ||
|
Diluted
|
$ | (0.60 | ) | $ | (0.21 | ) | ||
|
|
||||||||
|
Weighted
average number of shares outstanding:
|
||||||||
|
Basic
|
109,096,154 | 108,834,615 | ||||||
|
Diluted
|
109,096,154 | 108,834,615 | ||||||
|
Common
Stock
|
Additional
Paid-in
|
Accumulated
Other Comprehensive
|
Accumulated
|
|||||||||||||||||||||
|
Shares
|
Amount
|
Capital
|
Income
|
Deficit
|
Total
|
|||||||||||||||||||
|
Balance
as of December 31, 2007
|
108,650,000 | $ | 1,086,500 | $ | 109,184,648 | $ | – | $ | (5,588,462 | ) | $ | 104,682,686 | ||||||||||||
|
Net
loss
|
– | – | – | – | (23,190,956 | ) | (23,190,956 | ) | ||||||||||||||||
|
Currency
translation
|
– | – | – | (183,374 | ) | – | (183,374 | ) | ||||||||||||||||
|
Total
comprehensive loss
|
(183,374 | ) | (23,190,956 | ) | (23,374,330 | ) | ||||||||||||||||||
|
Capital
contributions
|
400,000 | 4,000 | 396,000 | – | – | 400,000 | ||||||||||||||||||
|
Stock
compensation expense
|
– | – | 1,290,560 | – | – | 1,290,560 | ||||||||||||||||||
|
Balance
as of December 31, 2008
|
109,050,000 | 1,090,500 | 110,871,208 | (183,374 | ) | (28,779,418 | ) | 82,998,916 | ||||||||||||||||
|
Net
loss
|
– | – | – | (65,605,466 | ) | (65,605,466 | ) | |||||||||||||||||
|
Currency
translation
|
– | – | – | 244,016 | – | 244,016 | ||||||||||||||||||
|
Total
comprehensive loss
|
244,016 | (65,605,466 | ) | (65,361,450 | ) | |||||||||||||||||||
|
Warrants
issued in acquisition
|
– | – | 137,500 | – | – | 137,500 | ||||||||||||||||||
|
Capital
contributions
|
50,000 | 500 | 49,500 | – | – | 50,000 | ||||||||||||||||||
|
Stock
compensation expense
|
– | – | 1,688,389 | – | – | 1,688,389 | ||||||||||||||||||
|
Balance
as of December 31, 2009
|
109,100,000 | $ | 1,091,000 | $ | 112,746,597 | $ | 60,642 | $ | (94,384,884 | ) | $ | 19,513,355 | ||||||||||||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Cash
flows from operating activities
|
||||||||
|
Net
loss
|
$ | (65,605,466 | ) | $ | (23,190,956 | ) | ||
|
Adjustments
to reconcile net loss to net cash provided by operating activities from
continuing operations:
|
||||||||
|
Loss
from discontinued operations
|
541,052 | 4,034,275 | ||||||
|
Provision
for doubtful accounts
|
602,779 | 2,678,743 | ||||||
|
Depreciation
and amortization
|
26,878,027 | 21,270,188 | ||||||
|
Asset
impairment
|
38,430,952 | – | ||||||
|
Deferred
financing cost amortization
|
2,196,746 | 1,698,295 | ||||||
|
Change
in fair value of collar
|
(121,413 | ) | 1,264,143 | |||||
|
Stock
compensation expense
|
1,688,389 | 1,290,560 | ||||||
|
Deferred
income taxes
|
(4,906,457 | ) | 4,222,457 | |||||
|
Loss
on sale of property and equipment
|
283,407 | 7,480 | ||||||
|
Interest
added to debt principal
|
2,021,150 | 1,345,938 | ||||||
|
Changes
in operating assets and liabilities:
|
||||||||
|
Accounts
receivable and unbilled revenue
|
928,217 | (13,590,427 | ) | |||||
|
Inventories
|
2,022,807 | (4,640,730 | ) | |||||
|
Prepaid
expenses and other assets
|
(1,253,134 | ) | (924,082 | ) | ||||
|
Accounts
payable and accrued expenses
|
2,525,212 | 7,729,324 | ||||||
|
Net
cash provided by operating activities – continuing
operations
|
6,232,268 | 3,195,208 | ||||||
|
Net
cash used in operating activities – discontinued
operations
|
(19,764 | ) | (1,777,409 | ) | ||||
|
Net
cash provided by operating activities
|
6,212,504 | 1,417,799 | ||||||
|
Cash
flows from investing activities
|
||||||||
|
Acquisition
of property and equipment
|
(4,604,711 | ) | (2,785,901 | ) | ||||
|
Proceeds
from sale of property and equipment
|
461,546 | 30,634 | ||||||
|
Cash
restricted for acquisition of business
|
317,119 | (450,000 | ) | |||||
|
Cash
paid for acquisition of businesses
|
(6,625,793 | ) | (26,016,445 | ) | ||||
|
Net
cash used in investing activities
|
(10,451,839 | ) | (29,221,712 | ) | ||||
|
Cash
flows from financing activities
|
||||||||
|
Capital
contribution
|
$ | 450,000 | $ | 400,000 | ||||
|
Proceeds
from revolving credit facilities, net
|
7,000,000 | 12,400,000 | ||||||
|
Proceeds
from issuance of long-term debt
|
– | 19,700,186 | ||||||
|
Repayment
of principal on capital leases
|
(2,643,916 | ) | (881,365 | ) | ||||
|
Repayment
of long-term debt
|
(1,560,000 | ) | (755,000 | ) | ||||
|
Financing
fees
|
(2,209,919 | ) | (1,310,533 | ) | ||||
|
Net
cash provided by financing activities
|
1,036,165 | 29,553,288 | ||||||
|
Effect
of exchange rate on cash and cash equivalents
|
118,315 | (57,703 | ) | |||||
|
Net
(decrease) increase in cash and cash equivalents
|
(3,084,855 | ) | 1,691,672 | |||||
|
Cash
and cash equivalents at beginning of year
|
5,348,133 | 3,656,461 | ||||||
|
Cash
and cash equivalents at end of year
|
$ | 2,263,278 | $ | 5,348,133 | ||||
|
Supplemental
disclosures of cash flow information
|
||||||||
|
Cash
paid during the year for:
|
||||||||
|
Interest
paid
|
$ | 14,437,059 | $ | 11,624,744 | ||||
|
Taxes
paid
|
$ | 259,689 | $ | 12,066 | ||||
|
Significant
noncash items
|
||||||||
|
Fair
value of satellite markets provided
|
$ | 26,000,000 | $ | 24,600,000 | ||||
|
Acquisition
of property and equipment financed by capital lease
obligations
|
$ | 579,394 | $ | 200,186 | ||||
|
Cash
paid
|
$ | 6,868,252 | ||
|
Fair
value of satellite markets provided
|
24,600,000 | |||
|
Transaction
costs
|
1,602,075 | |||
|
Total
purchase price
|
$ | 33,070,327 |
|
Property,
plant and equipment
|
$ | 1,774,478 | ||
|
Other
assets
|
143,121 | |||
|
Site
closure costs and severance
|
(2,526,916 | ) | ||
|
Capital
leases and vehicle loans
|
(154,090 | ) | ||
|
Contracts
|
15,000,000 | |||
|
Goodwill
|
18,833,734 | |||
|
Net
assets acquired
|
$ | 33,070,327 |
|
Initial
Reserves Recorded in Purchase Accounting
|
2008
Payments
|
Balance
as of December 31, 2008
|
2009
Payments and Adjustments
|
Balance
as of December 31, 2009
|
||||||||||||||||
|
Severance-related
costs
|
$ | 49,000 | $ | 49,000 | $ | – | $ | – | $ | – | ||||||||||
|
Lease
exit costs
|
2,225,608 | 772,167 | 1,453,441 | 335,387 | 1,118,054 | |||||||||||||||
|
Total
|
$ | 2,274,608 | $ | 821,167 | $ | 1,453,441 | $ | 335,387 | $ | 1,118,054 | ||||||||||
|
Fair
value of satellite markets provided
|
$ | 26,000,000 | ||
|
Total
purchase price
|
$ | 26,000,000 |
|
Property
and equipment
|
$ | 192,534 | ||
|
Customer
contracts
|
9,800,000 | |||
|
Goodwill
|
16,007,466 | |||
|
Net
assets acquired
|
$ | 26,000,000 |
|
Cash
|
$ | 2,000,000 | ||
|
Cash
or shares
|
255,417 | |||
|
Contingent
purchase price consideration
|
512,500 | |||
|
Total
purchase price
|
$ | 2,767,917 |
|
Property
and equipment
|
$ | 134,492 | ||
|
Goodwill
|
403,718 | |||
|
Customer
contracts
|
2,200,000 | |||
|
Noncompete
agreement
|
100,000 | |||
|
Capital
lease obligations and vehicle loans – current
|
(32,826 | ) | ||
|
Capital
lease obligations and vehicle loans – long term
|
(37,467 | ) | ||
|
Total
net assets acquired
|
$ | 2,767,917 |
|
Cash
|
$ | 2,228,913 | ||
|
Contingent
purchase price consideration
|
137,500 | |||
|
Total
purchase price
|
$ | 2,366,413 |
|
Property
and equipment
|
$ | 1,109,769 | ||
|
Goodwill
|
455,352 | |||
|
Customer
contracts
|
1,500,000 | |||
|
Noncompete
agreement
|
200,000 | |||
|
Accrued
expenses
|
(22,464 | ) | ||
|
Capital
lease obligations and vehicle loans – current
|
(101,007 | ) | ||
|
Capital
lease obligations and vehicle loans – long term
|
(775,237 | ) | ||
|
Total
net assets acquired
|
$ | 2,366,413 |
|
Cash
paid to sellers
|
$ | 1,621,807 | ||
|
Contingent
purchase price consideration
|
186,090 | |||
|
Total
purchase price
|
$ | 1,807,897 |
|
Property
and equipment
|
$ | 120,879 | ||
|
Prepaid
expenses
|
47,622 | |||
|
Goodwill
|
830,621 | |||
|
Customer
contracts
|
761,200 | |||
|
Noncompete
agreement
|
47,575 | |||
|
Total
net assets acquired
|
$ | 1,807,897 |
|
Cash
paid to sellers
|
$ | 6,639,905 | ||
|
Transaction
costs
|
280,411 | |||
|
Total
purchase price
|
$ | 6,920,316 |
|
Prepaid
expenses
|
$ | 128,768 | ||
|
Property
and equipment
|
727,826 | |||
|
Goodwill
|
3,936,997 | |||
|
Customer
contracts
|
2,400,000 | |||
|
Noncompete
agreement
|
100,000 | |||
|
Capital
lease obligations and vehicle loans – current
|
(124,425 | ) | ||
|
Capital
lease obligations and vehicle loans – long term
|
(248,850 | ) | ||
|
Total
net assets acquired
|
$ | 6,920,316 |
|
Cash
paid to sellers
|
$ | 4,367,119 | ||
|
Transaction
costs
|
255,015 | |||
|
Total
purchase price
|
$ | 4,622,134 |
|
Property
and equipment
|
$ | 976,510 | ||
|
Goodwill
|
779,761 | |||
|
Customer
contracts
|
2,700,000 | |||
|
Intangibles –
noncompete
|
450,000 | |||
|
Capital
lease obligations and vehicle loans – current
|
(85,122 | ) | ||
|
Capital
lease obligations and vehicle loans – long term
|
(199,015 | ) | ||
|
Total
net assets acquired
|
$ | 4,622,134 |
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Trade
accounts receivable
|
$ | 19,583,622 | $ | 17,832,590 | ||||
|
Unbilled
revenue
|
6,425,484 | 11,224,870 | ||||||
|
Total
|
26,009,106 | 29,057,460 | ||||||
|
Less
allowance
|
(1,329,159 | ) | (2,112,581 | ) | ||||
|
Accounts
receivable, net
|
$ | 24,679,947 | $ | 26,944,879 | ||||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Allowances
at beginning of the year
|
$ | 2,112,581 | $ | 1,177,544 | ||||
|
Provision
|
602,779 | 2,678,743 | ||||||
|
Amounts
charged against allowances
|
(1,386,201 | ) | (1,743,706 | ) | ||||
|
Allowances
at end of the year
|
$ | 1,329,159 | $ | 2,112,581 | ||||
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Vehicles
|
$ | 5,424,789 | $ | 5,617,300 | ||||
|
Computers
and equipment
|
5,723,963 | 3,201,300 | ||||||
|
Furniture
and fixtures
|
377,350 | 334,095 | ||||||
|
Construction
equipment
|
8,675,948 | 6,770,567 | ||||||
|
Leasehold
improvements
|
1,011,731 | 785,542 | ||||||
|
Assets
under capital leases
|
10,509,318 | 1,688,707 | ||||||
| 31,723,099 | 18,397,511 | |||||||
|
Less
accumulated depreciation
|
(11,057,612 | ) | (4,800,336 | ) | ||||
| $ | 20,665,487 | $ | 13,597,175 | |||||
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Financing
fees, net
|
$ | 6,579,755 | $ | 6,707,942 | ||||
|
Refundable
deposits and other
|
513,197 | 437,779 | ||||||
|
Total
other long-term assets
|
$ | 7,092,952 | $ | 7,145,721 | ||||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Beginning
balance
|
$ | 171,703,472 | $ | 174,078,695 | ||||
|
Goodwill
associated with acquisitions
|
17,697,157 | 21,722,417 | ||||||
|
Transfer
of satellite markets in DirecTV and 180 Connect
transactions
|
(21,031,502 | ) | (19,799,097 | ) | ||||
|
Impairment
of Telecom reporting unit
|
(32,369,648 | ) | – | |||||
|
Revision
of purchase price allocations
|
1,828,075 | (4,298,543 | ) | |||||
|
Ending
balance
|
$ | 137,827,554 | $ | 171,703,472 | ||||
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Intangible
assets:
|
||||||||
|
Customer
contracts
|
$ | 70,467,827 | $ | 66,400,000 | ||||
|
Noncompete
agreements
|
1,025,047 | 949,722 | ||||||
|
Total
intangible assets
|
71,492,874 | 67,349,722 | ||||||
|
Accumulated
amortization:
|
||||||||
|
Customer
contracts
|
43,904,096 | 23,576,531 | ||||||
|
Noncompete
agreements
|
648,248 | 263,264 | ||||||
|
Total
accumulated amortization
|
44,552,344 | 23,839,795 | ||||||
|
Intangible
assets, net
|
$ | 26,940,530 | $ | 43,509,927 | ||||
|
Year
ending December 31,
|
||||
|
2010
|
$ | 13,221,714 | ||
|
2011
|
7,367,159 | |||
|
2012
|
5,739,152 | |||
|
2013
|
612,505 | |||
|
Total
|
$ | 26,940,530 | ||
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Accrued
compensation and benefits
|
$ | 4,154,829 | $ | 5,404,011 | ||||
|
Acquisition
liabilities
|
3,099,790 | 1,453,441 | ||||||
|
Accrued
subcontractor
|
1,473,844 | 2,635,051 | ||||||
|
Retention
payables
|
2,064,414 | 1,501,885 | ||||||
|
Accrued
insurance reserves
|
4,514,705 | 1,312,649 | ||||||
|
Accrued
litigation contingencies
|
2,130,957 | 772,914 | ||||||
|
Interest
rate collar
|
1,547,663 | – | ||||||
|
Accrued
expenses – other
|
4,343,476 | 7,056,076 | ||||||
|
Total
accrued expenses
|
$ | 23,329,678 | $ | 20,136,027 | ||||
|
December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
First
Lien Credit Agreement:
|
||||||||
|
Revolving
credit facility
|
$ | 11,500,000 | $ | 4,500,000 | ||||
|
Term
B credit facility
|
75,502,500 | 77,062,500 | ||||||
|
Term
C credit facility
|
19,500,000 | 19,500,000 | ||||||
| 106,502,500 | 101,062,500 | |||||||
|
Second
Lien Credit Agreement:
|
||||||||
|
Term
facility
|
25,000,000 | 25,000,000 | ||||||
|
Holdings
revolving facility
|
28,665,777 | 26,644,627 | ||||||
|
Total
debt
|
160,168,277 | 152,707,127 | ||||||
|
Less
current portion
|
33,005,777 | 152,707,127 | ||||||
|
Long-term
debt, net of current portion
|
$ | 127,162,500 | $ | – | ||||
|
Year
ending December 31,
|
||||
|
2010
|
$ | 33,005,777 | ||
|
2011
|
2,340,000 | |||
|
2012
|
124,822,500 | |||
|
Total
|
$ | 160,168,277 | ||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Federal:
|
||||||||
|
Current
|
$ | – | $ | – | ||||
|
Deferred
|
(4,197,254 | ) | 3,647,516 | |||||
|
Total
|
$ | (4,197,254 | ) | $ | 3,647,516 | |||
|
Foreign:
|
||||||||
|
Current
|
$ | 165,000 | $ | 314,000 | ||||
|
Deferred
|
(74,000 | ) | (34,000 | ) | ||||
|
Total
|
$ | 91,000 | $ | 280,000 | ||||
|
State:
|
||||||||
|
Current
|
$ | 22,000 | $ | – | ||||
|
Deferred
|
(659,000 | ) | 575,941 | |||||
|
Total
|
$ | (637,000 | ) | $ | 575,941 | |||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Gross
deferred tax assets:
|
||||||||
|
Net
operating losses
|
$ | 11,934,000 | $ | 3,866,783 | ||||
|
Loss
on asset write-down
|
– | 353,000 | ||||||
|
Depreciation
and amortization
|
12,278,000 | 7,410,957 | ||||||
|
Accrued
interest expense
|
1,158,000 | 823,000 | ||||||
|
Goodwill
|
6,324,000 | – | ||||||
|
Other
|
1,723,000 | 1,015,000 | ||||||
|
Total
gross deferred tax assets
|
33,417,000 | 13,468,740 | ||||||
|
Less
valuation allowance
|
(33,308,000 | ) | (13,434,740 | ) | ||||
|
Net
deferred tax assets
|
$ | 109,000 | $ | 34,000 | ||||
|
Gross
deferred tax liabilities:
|
||||||||
|
Goodwill
|
$ | – | $ | 4,831,457 | ||||
|
Total
gross deferred tax liability
|
$ | – | $ | 4,831,457 | ||||
|
Net
deferred tax liability
|
$ | – | $ | 4,831,457 | ||||
|
2009
|
2008
|
|||||||
|
U.S.
statutory federal rates applied to pretax loss
|
35.0 | % | 35.0 | % | ||||
|
Nondeductible
expenses
|
(1.2 | ) | (4.0 | ) | ||||
|
State
income taxes net of federal benefit
|
3.6 | 5.8 | ||||||
|
Provision
to return adjustment
|
(1.2 | ) | (1.1 | ) | ||||
|
Other
|
(1.6 | ) | 2.0 | |||||
|
Valuation
allowance on deferred tax assets
|
(28.0 | ) | (59.2 | ) | ||||
|
Canada
impact
|
0.2 | 0.4 | ||||||
|
Effective
income tax rate
|
6.8 | % | (21.1 | )% | ||||
|
|
•
|
an
estimate of the value of the Company based on the values of publicly held
companies with similar businesses;
|
|
|
•
|
an
estimate of the value of the Company based on a discounted cash flow
analysis, utilizing the present value of anticipated future cash flows,
discounted at an appropriate discount rate reflecting the risk inherent in
the investment; and
|
|
|
•
|
allocation
of our Company’s equity value, as determined by reference to the above
analyses, to our outstanding classes of equity securities based on the
relative risks, preferences, and privileges of such
securities.
|
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Weighted-average
assumptions:
|
||||||||
|
Expected
volatility
|
63.03 | % | 58.08 | % | ||||
|
Dividend
yield
|
0.00 | % | 0.00 | % | ||||
|
Risk-free
interest rate
|
2.19 | % | 2.98 | % | ||||
|
Annual
forfeiture rate
|
4.00 | % | 4.00 | % | ||||
|
Expected
holding period (in years)
|
5 | 5 | ||||||
|
Options
|
Weighted-Average
Exercise Price Per Share
|
Weighted-Average
Remaining Contractual Life
|
Aggregate
Intrinsic
Value
|
|||||||||||||
|
Balance,
December 31, 2008
|
16,559,026 | $ | 1.00 | |||||||||||||
|
Granted
|
1,610,375 | 1.00 | ||||||||||||||
|
Forfeited
|
(684,600 | ) | 1.00 | |||||||||||||
|
Balance,
December 31, 2009
|
17,484,801 | $ | 1.00 | |||||||||||||
|
Options
expected to ultimately vest as of December 31, 2009
|
15,312,362 | $ | 1.00 | 7.7 | $ | – | ||||||||||
|
Options
exercisable as of December 31, 2009
|
4,739,445 | $ | 1.00 | 7.7 | $ | – | ||||||||||
|
Capital
Leases
|
Operating
Leases
|
|||||||
|
Year
ending December 31,
|
||||||||
|
2010
|
$ | 5,189,235 | $ | 8,369,933 | ||||
|
2011
|
2,849,952 | 6,352,202 | ||||||
|
2012
|
1,161,372 | 4,382,416 | ||||||
|
2013
|
309,069 | 3,124,059 | ||||||
|
2014
|
– | 836,430 | ||||||
|
Thereafter
|
– | 107,549 | ||||||
|
Total
minimum lease payments
|
9,509,628 | 23,172,589 | ||||||
|
Less:
Amounts representing interest
|
168,579 | – | ||||||
|
Total
capital lease obligation recorded in balance sheet
|
$ | 9,341,049 | $ | 23,172,589 | ||||
|
|
•
|
Level 1 –
Financial assets and liabilities whose values are based on unadjusted
quoted prices for identical assets or liabilities in an active market that
the Company has the ability to access at the measurement
date.
|
|
|
•
|
Level 2 –
Financial assets and liabilities whose values are based on quoted prices
in markets where trading occurs infrequently or whose values are based on
quoted prices of instruments with similar attributes in active markets.
Level 2 inputs include the
following:
|
|
|
–
|
Quoted
prices for similar assets or liabilities in active
markets;
|
|
|
–
|
Quoted
prices for identical or similar assets or liabilities in non-active
markets;
|
|
|
–
|
Inputs
other than quoted prices that are observable for substantially the full
term of the asset or liability; and
|
|
|
–
|
Inputs
that are derived principally from or corroborated by observable market
data for substantially the full term of the asset or
liability.
|
|
|
•
|
Level 3 –
Financial assets and liabilities whose values are based on prices or
valuation techniques that require inputs that are both unobservable and
significant to the overall fair value measurement. These inputs reflect
management’s own assumptions about the assumptions a market participant
would use in pricing the asset or
liability.
|
|
Fair
Value Measurements at December 31, 2009
|
||||||||||||||||
|
Fair
Value at December 31, 2009
|
Quoted
Prices in Active Markets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Cash
|
$ | 2,263,278 | $ | 2,263,278 | $ | – | $ | – | ||||||||
|
Total
|
$ | 2,263,278 | $ | 2,263,278 | $ | – | $ | – | ||||||||
|
Liabilities
|
||||||||||||||||
|
Interest-rate
collar
|
$ | 1,547,663 | $ | – | $ | 1,547,663 | $ | – | ||||||||
|
Total
|
$ | 1,547,663 | $ | – | $ | 1,547,663 | $ | – | ||||||||
|
Fair
Value Measurements at December 31, 2008
|
||||||||||||||||
|
Fair
Value at December 31, 2008
|
Quoted
Prices in Active Markets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Cash
|
$ | 5,348,133 | $ | 5,348,133 | $ | – | $ | – | ||||||||
|
Total
|
$ | 5,348,133 | $ | 5,348,133 | $ | – | $ | – | ||||||||
|
Liabilities
|
||||||||||||||||
|
Interest-rate
collar
|
$ | 1,669,076 | $ | – | $ | 1,669,076 | $ | – | ||||||||
|
Total
|
$ | 1,669,076 | $ | – | $ | 1,669,076 | $ | – | ||||||||
|
Fair
Value
|
Quoted
Prices in Active Markets (Level 1)
|
Significant
Other Observable Inputs (Level 2)
|
Significant
Unobservable Inputs (Level 3)
|
|||||||||||||
|
Assets
|
||||||||||||||||
|
Goodwill –
Telecom
|
$ | 32,670,235 | $ | – | $ | – | $ | 32,670,235 | ||||||||
|
Customer
Contracts – Telecom
|
480,000 | – | – | 480,000 | ||||||||||||
|
Other
Intangibles – Telecom
|
18,672 | – | – | 18,672 | ||||||||||||
|
Total
|
$ | 33,168,907 | $ | – | $ | – | $ | 33,168,907 | ||||||||
|
Year
Ended December 31
|
||||||||
|
2009
|
2008
|
|||||||
|
Contract
revenues
|
$ | 12,062,054 | $ | 47,035,198 | ||||
|
Cost
of revenues
|
10,966,667 | 40,065,390 | ||||||
|
Gross
profit
|
1,095,387 | 6,969,808 | ||||||
|
Depreciation
and amortization
|
665,220 | 2,517,116 | ||||||
|
Operating
income
|
430,167 | 4,452,692 | ||||||
|
(Gain)
loss on sale of assets
|
(110,885 | ) | 871,417 | |||||
|
Income
from discontinued operations before income taxes
|
541,052 | 3,581,275 | ||||||
|
Tax
benefit from discontinued operations
|
– | 453,000 | ||||||
|
Income
from discontinued operations
|
$ | 541,052 | $ | 4,034,275 | ||||
|
Revenues
|
$ | 347,715 | ||
|
Operating
loss
|
$ | (58,893 | ) | |
|
Net
loss from continuing operations
|
$ | (77,451 | ) |
|
Year Ended
|
||||||||||||
|
December
31,
|
||||||||||||
|
2009
|
2008
|
Increase
|
||||||||||
|
Revenue
|
278,302 | $ | 215,752 | $ | 62,550 | |||||||
|
Cost
of revenues
|
237,914 | 180,319 | 57,495 | |||||||||
|
Gross Profit
|
$ | 40,388 | $ | 35,433 | $ | 5,055 | ||||||
|
For
the Years Ended
|
||||||||
|
December
31,
|
||||||||
|
2009
|
2008
|
|||||||
|
Net cash provided by operating activities
|
$ | 6,213 | $ | 1,418 | ||||
|
Net
cash used in investing activities
|
(10,452 | ) | (29,222 | ) | ||||
|
Net
cash provided by financing activities
|
1,036 | 29,553 | ||||||
|
Page
|
||
|
Unaudited Pro-Forma Condensed
Combined Balance Sheet as of December 31, 2009
|
95
|
|
|
Unaudited
Pro-Forma Condensed Combined Statement of Operations for the year ended
December 31, 2009
|
96
|
|
|
Notes to Unaudited Pro-Forma
Condensed Combined Financial Statements
|
97
|
|
Berliner
Communications, Inc.
|
|||||||||||||||||
|
Unaudited
Pro-Forma Condensed Combined Balance Sheet
|
|||||||||||||||||
|
December
31, 2009
|
|||||||||||||||||
|
(Amounts
in thousands)
|
|||||||||||||||||
|
Historical
|
Historical
|
Pro-Forma
|
Pro-Forma
|
||||||||||||||
|
|
UniTek
|
Berliner
|
Adjustments
|
Combined
|
|||||||||||||
|
ASSETS
|
|||||||||||||||||
|
CURRENT
ASSETS
|
|||||||||||||||||
|
Cash, cash
equivalents, and restricted
cash
|
$ | 2,396 | $ | 1,518 |
(a)
|
$ | 12,500 | $ | 4,656 | ||||||||
|
(b)
|
(5,518 | ) | |||||||||||||||
|
(c)
|
(2,000 | ) | |||||||||||||||
|
(g)
|
(3,200 | ) | |||||||||||||||
|
(h)
|
(1,040 | ) | |||||||||||||||
|
Accounts
receivable and unbilled revenue,
net
|
24,680 | 26,573 |
|
51,253 | |||||||||||||
|
Income tax
receivable
|
- | 2,251 |
|
2,251 | |||||||||||||
|
Inventories
|
8,326 | 999 |
|
9,325 | |||||||||||||
|
Prepaid expenses
and other current assets
|
3,804 | 670 |
|
4,474 | |||||||||||||
| 39,206 | 32,011 |
|
742 | 71,959 | |||||||||||||
|
Property and
equipment, net
|
20,665 | 2,064 |
(d)
|
629 | 23,358 | ||||||||||||
|
Amortizable
intangible assets, net
|
26,941 | 353 |
(e)
|
(353 | ) | 29,419 | |||||||||||
|
(f)
|
2,478 | ||||||||||||||||
|
Goodwill
|
137,827 | 2,284 |
(e)
|
(2,284 | ) | 140,678 | |||||||||||
|
(f)
|
2,851 | ||||||||||||||||
|
Deferred tax
assets - long-term
|
109 | - |
|
109 | |||||||||||||
|
Other long-term
assets
|
7,093 | 283 |
(h)
|
1,040 | 8,416 | ||||||||||||
|
Total
Assets
|
$ | 231,841 | $ | 36,995 |
|
$ | 5,103 | $ | 273,939 | ||||||||
|
LIABILITIES,
PREFERRED STOCK, AND STOCKHOLDERS' EQUITY
|
|||||||||||||||||
|
LIABILITIES
|
|||||||||||||||||
|
Accounts
payable
|
$ | 19,301 | $ | 8,586 | $ | - | $ | 27,887 | |||||||||
|
Accrued
expenses
|
23,330 | 4,906 | 28,236 | ||||||||||||||
|
Current portion of
long-term debt
|
33,006 | 5,851 |
(b)
|
(5,518 | ) | 31,339 | |||||||||||
|
(c)
|
(2,000 | ) | |||||||||||||||
|
Income tax
payable
|
187 | 187 | |||||||||||||||
|
Current portion of
capital lease obligations and vehicle
loans
|
5,097 | 206 | 5,303 | ||||||||||||||
| 80,921 | 19,549 | (7,518 | ) | 92,952 | |||||||||||||
|
Long-term debt,
net of current portion
|
127,162 | 4 | 127,166 | ||||||||||||||
|
Long-term capital
lease obligations and vehicle loans, net of current
portion
|
4,244 | 234 | 4,478 | ||||||||||||||
|
Deferred tax
liabilities - long term
|
- | 146 | 146 | ||||||||||||||
|
Other long-term
liabilities
|
- | 484 | 484 | ||||||||||||||
|
Total
liabilities
|
212,327 | 20,417 | (7,518 | ) | 225,226 | ||||||||||||
|
Preferred
stock
|
- | - | (a) | 12,500 | 12,500 | ||||||||||||
|
STOCKHOLDERS'
EQUITY
|
|||||||||||||||||
|
Common
stock
|
1,091 | 1 | (j) | (1,089 | ) | 3 | |||||||||||
|
Additional paid-in
capital
|
112,747 | 25,814 |
(i)
|
4,410 | 142,971 | ||||||||||||
|
Accumulated other
comprehensive income
|
61 | - |
|
61 | |||||||||||||
|
Accumulated
deficit
|
(94,385 | ) | (9,237 | ) |
(g)
|
(3,200 | ) | (106,822 | ) | ||||||||
|
Total
stockholders' equity
|
19,514 | 16,578 | 121 | 36,213 | |||||||||||||
|
Total liabilities,
preferred stock, and stockholders'
equity
|
$ | 231,841 | $ | 36,995 | $ | 5,103 | $ | 273,939 | |||||||||
|
Berliner
Communications, Inc.
|
|||||||||||||||||
|
Unaudited
Pro-Forma Condensed Combined Statement of Operations
|
|||||||||||||||||
|
For
the Year Ended December 31, 2009
|
|||||||||||||||||
|
(Amounts
in thousands, except per share amounts)
|
|||||||||||||||||
|
Historical
|
Historical
|
Pro-Forma
|
Pro-Forma
|
||||||||||||||
|
UniTek
|
Berliner
|
Adjustments
|
Combined
|
||||||||||||||
|
Revenues (1)
|
$ | 278,302 | $ | 69,755 |
(p)
|
$ | (342 | ) | $ | 347,715 | |||||||
|
Costs of
revenues
|
237,914 | 52,323 |
(o)
|
13,561 | 303,456 | ||||||||||||
|
(p)
|
(342 | ) | |||||||||||||||
|
Gross
profit
|
40,388 | 17,432 |
|
(13,561 | ) | 44,259 | |||||||||||
|
Selling, general and
administrative expenses
|
26,860 | 21,839 |
(o)
|
(13,561 | ) | 35,138 | |||||||||||
|
Asset
impairment
|
38,431 | - |
|
38,431 | |||||||||||||
|
Depreciation and
amortization
|
26,878 | 1,291 |
(k)
|
1,504 | 29,673 | ||||||||||||
|
|
|||||||||||||||||
|
Operating
loss
|
(51,781 | ) | (5,698 | ) |
|
(1,504 | ) | (58,983 | ) | ||||||||
|
|
|||||||||||||||||
|
Interest income
|
- | (14 | ) |
|
(14 | ) | |||||||||||
|
Interest expense
|
18,825 | 299 |
(l)
|
1,720 | 21,282 | ||||||||||||
|
(m)
|
378 | ||||||||||||||||
|
(n)
|
60 | ||||||||||||||||
|
Amortization of deferred financing
costs
|
- | 60 |
(n)
|
(60 | ) | - | |||||||||||
|
Other expense
(income)
|
284 | (38 | ) | - | 246 | ||||||||||||
|
Loss from continuing operations before income
taxes
|
(70,890 | ) | (6,005 | ) | (3,602 | ) | (80,497 | ) | |||||||||
|
Benefit
(provision) for income taxes
|
4,743 | (1,697 | ) | 3,046 | |||||||||||||
|
Loss from continuing
operations
|
$ | (66,147 | ) | $ | (7,702 | ) | $ | (3,602 | ) | $ | (77,451 | ) | |||||
|
Loss from continuing operations
per common share:
|
|||||||||||||||||
|
Basic
|
$ | (0.61 | ) | $ | (0.29 | ) | $ | (0.57 | ) | ||||||||
|
Diluted
|
$ | (0.61 | ) | $ | (0.29 | ) | $ | (0.57 | ) | ||||||||
|
Weighted average number of common shares
outstanding:
|
|||||||||||||||||
|
Basic
|
109,096 | 26,516 | 135,612 | ||||||||||||||
|
Diluted
|
109,096 | 26,516 | 135,612 | ||||||||||||||
|
|
(1)
|
UniTek
2009 revenue does not include revenue from discontinued operations of
$12.1 million which includes $9.9 million of revenue from satellite
fulfillment markets provided to DirecTV as part of the market swap
transaction discussed in Note 4 of the UniTek Holdings, Inc. 2009
financial statements. The discontinued markets were exchanged
with DirecTV for new markets which are estimated to offset the lost
revenue from these discontinued
markets.
|
|
Cash
|
$ | 412 | ||
|
Accounts
receivable
|
27,675 | |||
|
Inventories
|
993 | |||
|
Prepaid
expenses and other assets
|
3,785 | |||
|
Property
and equipment
|
2,693 | |||
|
Non
compete agreements
|
408 | |||
|
Customer relationships
and backlog
|
2,070 | |||
|
Goodwill
|
2,851 | |||
|
Accounts
payable and accrued expenses
|
(12,087 | ) | ||
|
Line
of credit
|
(7,449 | ) | ||
|
Capital
lease obligations
|
(1,559 | ) | ||
|
Total
net assets acquired
|
$ | 19,792 |
|
Balance Sheet
Adjustments
|
|
(a)
|
Proceeds from the issuance of 12.5
million shares of preferred stock issued in conjunction with the
Merger
|
|
(b)
|
Reflects the payment of the Berliner PNC
credit facility that was retired in conjunction with the Merger
|
|
(c)
|
Reflects payment required by the December
2009 amendment under UniTek’s First Lien Term B Credit facility
in conjunction with
the Merger
|
|
(d)
|
Adjustment to reflect estimated
fair value of
Berliner property and equipment at the date of the
acquisition
|
|
(e)
|
Adjustment to eliminate existing
Berliner goodwill and intangible assets
|
|
(f)
|
To record preliminary estimate of
goodwill and identifiable intangible assets from the purchase of
Berliner (in
thousands):
|
|
Customer
relationships
|
$ | 800 | ||
|
Backlog
|
1,270 | |||
|
Covenants not to
compete
|
408 | |||
|
Goodwill
|
2,851 | |||
| $ | 5,329 |
|
(g)
|
To record estimated legal, accounting and other
fees required to close the Merger
|
|
(h)
|
To record deferred financing costs
associated with amendment required under UniTek First Lien and Second Lien
Credit Facilities
|
|
(i)
|
To record fair value
of equity transferred
as part of the Merger
|
| (j) |
Adjustment
to state common stock at par value
post-Merger.
|
|
Statement of Operations
Adjustments
|
|
(k)
|
Reflects preliminary estimated
amortization of identifiable intangible assets from the purchase of
Berliner. Customer relationships
are estimated to be amortized over seven years, backlog is estimated to be
amortized over one year and covenants not to compete are estimated to be
amortized over 3.4 years
|
|
(l)
|
Incremental interest expense
from the credit
support fee required under the Credit Support Agreement
entered into with HM Capital as part of the Merger for the guaranty of the Holdings
Revolving Credit Facility. The fee is estimated at 6% of the
current balance of $28.6 million
|
|
(m)
|
Amortization of deferred financing
costs discussed at
Adjustment (h)
|
|
(n)
|
Reclassification of deferred
financing costs as interest expense to conform with historical UniTek
accounting policy
|
|
(o)
|
Reclassification of Berliner
SG&A costs to
conform with historical UniTek accounting policy
|
|
(p)
|
Reflects elimination of revenue
and associated costs between UniTek and Berliner for work completed in
2009
|
|
(Amounts
in
thousands)
|
||||||||
|
UniTek
|
|
|||||||
|
Year
Ended
December
31,
|
Combined
Pro-
Forma
|
|||||||
|
2009
|
2009
|
|||||||
|
Loss
from continuing operations
|
$ | (66,146 | ) | $ | (77,451 | ) | ||
|
Income
tax (benefit)
|
(4,743 | ) | (3,046 | ) | ||||
|
Other
expense
|
284 | 246 | ||||||
|
Interest,
net
|
18,825 | 21,268 | ||||||
|
Depreciation
and amortization
|
26,878 | 29,673 | ||||||
|
Asset
impairment
|
38,431 | 38,431 | ||||||
|
EBITDA
|
$ | 13,529 | $ | 9,121 | ||||
|
Stock
compensation expense (1)
|
1,688 | 2,089 | ||||||
|
Legacy
legal reserve
|
1,883 | 1,883 | ||||||
|
Pro-forma
EBITDA from market swap timing
|
1,093 | 1,093 | ||||||
|
Costs
to support Merger (2)
|
1,165 | 1,977 | ||||||
|
Adjusted
EBITDA
|
$ | 19,358 | $ | 16,163 | ||||
|
(1)
|
Includes
$0.4 million of Berliner stock compensation costs in combined
pro-forma.
|
|
(2)
|
Includes
$0.8 million of costs included at Berliner in combined
pro-forma.
|