UNITED STATES
                  SECURITIES AND EXCHANGE COMMISSION
                                        Washington, D.C.  20549

                                               FORM 10-Q

(Mark One)

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

           For Quarter ended      March 31,September 30, 1995       

                                                  OR

[  ]       TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES
           EXCHANGE ACT OF 1934 (NO FEE REQUIRED)

For the transition period from                    to              
Commission File Number    0-15011      

                               Data Measurement Corporation                    
                (Exact name of registrant as specified in its charter)

            Delaware                                    06-0774266        
(State or other jurisdiction of                (I.R.S. Employer Identification)
 incorporation or organization.)

   15884 Gaither Drive, Gaithersburg, Maryland                  20877        
 (Address of principal executive offices)                    (Zip Code)code)

Registrant's telephone number, including area code  (301) 948-2450 


        Indicate by check mark whether the registrant (1) has filed all reports
required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the
registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.  Yes  X    No     

        The number of shares outstanding of the registrant's common stock par
value $.01 per share, as of March 31,September 30, 1995 was 1,336,486.1,379,507.

                    PART I.  FINANCIAL INFORMATION
Item 1.  Financial Statements     
             
                    DATA MEASUREMENT CORPORATION
                 CONSOLIDATED STATEMENTS OF OPERATIONS
                          (Unaudited)                     
Three Months Nine Months Ended March 31,September 30, Ended September 30, 1995 1994 1995 1994 Sales......................... $6,500,211 $5,278,112 Sales................. $8,976,234 $6,121,236 $23,998,754 $17,548,521 Costs and expenses: Cost of sales............... 4,580,911 4,051,533sales....... 6,633,491 4,759,111 17,368,226 13,521,563 Selling, general & administrative.... 1,357,655 945,722admin. 1,340,961 1,128,122 4,209,958 3,193,998 Interest expense............ 98,894 95,489 (Gain)/Lossexpense........ 187,568 99,788 461,412 301,383 Gain on foreign exchange........ (8,318) 19,212exch. (106) (14,644) (49,272) (5,931) Costs and expenses............ 6,029,142 5,111,956expenses...... 8,161,914 5,972,377 21,990,324 17,011,013 Income before provision for income taxes................ 471,069 166,156taxes........ 814,320 148,859 2,008,430 537,508 Provision for income taxes: Current..................... 49,235 9,886 Deferred.................... 60,697 47,341Current.................. 204,792 0 414,471 11,426 Deferred................. 99,824 (10,121) 213,801 63,425 Net Income ................... $361,137 $108,929income before extraordinary item........ 509,704 158,980 1,380,158 462,657 Extraordinary item........ -- 4,012,180 -- 4,012,180 Net income after extraordinary item....... $509,704 $4,171,160 $1,380,158 $4,474,837 Net Income per Share..........Share..... -Primary $0.26 $0.08-Before Extraordinary Item $0.34 $0.12 $0.95 $0.35 -Extraordinary Item -- $2.95 -- $2.99 -After Extraordinary Item $0.34 $3.07 $0.95 $3.34 -Fully Diluted $0.23 $0.08-Before Extraordinary Item $0.31 $0.11 $0.82 $0.33 -Extraordinary Item -- $2.60 -- $2.60 -After Extraordinary Item $0.31 $2.71 $0.82 $2.93
See accompanying notes to consolidated unaudited financial statements. 2 DATA MEASUREMENT CORPORATION CONSOLIDATED BALANCE SHEETS
March 31,September 30, December 31, 1995 1994 (Unaudited) ASSETS Current Assets Cash and cash equivalents........ $751,478 $583,384 Restricted Cash.................. 164,000 102,000equivalents..... $1,440,322 $685,384 Accounts Receivable: Trade, less allowance for doubtful accounts of $169,000$167,000 in 1995 & $180,000 in 1994... 4,373,7966,795,534 5,238,586 Unbilled accounts receivable... 1,720,483744,906 1,544,737 Retainages..................... 1,802,104884,081 1,521,516 Total Accounts Receivable..... 7,896,3838,424,521 8,304,839 Inventories: Work-in-process................ 2,690,4514,046,138 2,514,722 Material and parts............. 7,177,3678,355,532 6,695,087 Total inventories............ 9,867,81812,401,670 9,209,809 Deferred income taxes............ 188,266 188,266 Other............................ 391,624 316,74436,922 316,743 Total current assets......... 19,259,569assets...... 22,891,701 18,705,041 Property & equipment, at cost: Land............................. 40,52539,575 39,163 Building......................... 511,137499,155 493,952 Machinery and equipment.......... 1,797,3711,852,425 1,763,373 Demonstration equipment.......... 1,302,3641,297,086 1,048,997 Office furniture................. 834,893951,305 803,945 Leasehold improvements........... 205,133261,255 204,644 Total property and equipment. 4,691,4234,900,801 4,354,074 Less accumulated depreciation and amortization............... 3,515,5603,750,633 3,410,849 Net property & equipment..... 1,175,863equipment.... 1,150,168 943,225 Patents and licenses at cost, less amortization of $123,145$130,181 in 1995 and $102,635 in 1994............. 50,2711994.............. 49,628 53,551 Goodwill, less accumulated amortization of $146,374 in 1995 and $143,974 in 1994.......................... 392,310Goodwill............................ 380,179 388,954 TOTAL ASSETS $20,878,013$24,471,676 $20,090,771
See accompanying notes to consolidated unaudited financial statements. 3 DATA MEASUREMENT CORPORATION CONSOLIDATED BALANCE SHEETS
March 31,September 30, December 31, 1995 1994 Unaudited)(Unaudited) LIABILITIES & STOCKHOLDERS' EQUITY Current liabilities: Notes payable to bank............ $1,195,124$2,549,199 $706,108 Accounts payable................. 1,445,0593,000,141 2,347,210 Advance payments on contracts... 1,803,366contracts.... 1,069,398 1,453,509 Accrued compensation............. 833,177873,062 683,753 Accrued warranty expense......... 364,554471,464 354,096 Accrued commission expense....... 509,987719,884 566,311 Accrued interest expense......... 47,78017,927 37,427 Other accrued liabilities........ 699,193639,692 497,265 Current income taxes............. 174,216203,951 197,498 Current portion of long term debt 568,767617,740 569,999 Total current liabilities...... 7,641,223liabilities..... 10,162,458 7,413,176 Deferred income taxes.............. 126,521taxes............ 277,620 65,824 Long term debt..................... 3,435,697debt................... 3,272,234 3,568,533 Stockholders' equity: Common stock, $.01 par value..... 13,395value... 13,825 13,313 Additional paid in capital....... 5,438,666capital..... 5,594,551 5,417,248 Retained earnings................ 4,419,197earnings.............. 5,438,518 4,058,060 Currency translation adjustments. (179,886)(270,730) (428,583) Treasury stock, 3,000 shares, at cost........................ (16,800) (16,800) Total stockholders' equity..... 9,674,572equity... 10,759,364 9,043,238 TOTAL LIABILITIES & STOCKHOLDERS' EQUITY $20,878,013$24,471,676 $20,090,771
See accompanying notes to consolidated unaudited financial statements. 4 DATA MEASUREMENT CORPORATION CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
ThreeNine Months Ended March 31,September 30, 1995 1994 CASH FLOWS FROM OPERATING ACTIVITIES: Net Income............................ $361,137 $108,929Income.......................... $1,380,458 $4,474,837 Adjustments to reconcile net earningearnings to net cash used in operations: Depreciation...................... 56,594 106,355345,105 397,100 Amortization...................... 12,309 6,26028,241 22,609 Changes in assets and liabilities: Accounts receivable............... (49,702) (1,011,425)(1,741,974) (1,394,190) Inventories....................... (803,990) (114,965)(3,162,997) (164,538) Other current assets.............. (23,855) (32,895)(126,031) (26,584) Patents and licenses.............. (3,950) (4,673)(10,114) (28,591) Accounts payable.................. (931,783) 294,789639,091 321,392 Advance payments on contracts..... 864,117 164,4331,253,092 708,201 Accrued compensation.............. 142,370 (97,490213,466 (12,892) Other accrued liabilities......... 105,250 47,17376,273 (200,472) Current income taxes.............. (27,600) 9,886(1,211) 10,028 Deferred income taxes............. 60,697 46,642212,898 63,436 Net cash provided by (used(or used in) operating activities: (238,406) (476,984)(593,703) 4,170,336 CASH FLOWS FROM INVESTING ACTIVITIES: PurchasesAcquisition of property and equipment... (19,730) (29,346) Change in restricted cash............. (62,000) -(542,744) (127,703) Net cash (usedprovided by (or used in) investing activities: (81,730) (29,346)(542,744) (127,703) CASH FLOWS FROM FINANCING ACTIVITIES: Increase (repayment)Repayment of long term debt.. (148,556) 12,466debt........... (203,746) (4,262,401) Increase (decrease) in notes payable........... 489,275 304,462payable............. 1,842,493 707,873 Proceeds from sale of common stock...... 21,500 -stock.... 128,315 0 Net cash provided by (used in(or used in) financing activities............ 362,219 316,928activities: 1,767,062 (3,554,528) EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS: 126,011 (16,700)124,324 37,673 NET (DECREASE)INCREASE IN CASH: 754,939 525,778 CASH, AND CASH EQUIVALENTS: 168,094 (206,102) Cash and cash equivalents, Beginning of period 583,384685,384 738,696 Cash and cash equivalents,CASH, End of period $751,478 $532,594$1,440,323 $1,264,474 Supplemental cash flow information: Interest paid........................ $96,656 $91,110paid......................... $330,912 $291,936 Income taxes paid.................... $77,600 -paid..................... $408,018 $1,540 Capitalized equipment leases......... $114,769 $73,030 Capitalized test equipment.......... $243,984 -- Conversion of debentures to commmon stock - $30,000 Capitalization of test equipment........ $243,984 - See accompanying notes to consolidated unaudited financial statements. DATA MEASUREMENT CORPORATION NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS (1) BASIS OF PRESENTATION The consolidated unaudited financial statements contained herein have been prepared from the books and records of the Company. In the opinion of management, all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the entire year. The Company has 4,000,000 authorized shares of $.01 par value common stock of which there were 1,339,486 shares issued and 1,336,486 shares outstanding and 1,310,818 shares issued and 1,307,818 shares outstanding as of March 31, 1995 and 1994, respectively. (2) NET INCOME PER SHARE CALCULATION Primary income per share is based on the weighted average number of common shares outstanding including common stock equivalents from dilutive stock options and warrants. Common equivalent shares were computed using the treasury stock method. The Company's convertible subordinated debentures are not common stock equivalents. However, stock options having an exercise price below the average market price of common stock during the period are common stock equivalents and are assumed to have been exercised. Additionally, the method assumes that the exercise proceeds are used by the Company to repurchase common shares at the average market price. Under this method, the average shares used in calculating primary earnings per share are 1,394,801 for the three month period ending March 31, 1995. Fully diluted earnings per share have also been calculated using the treasury stock method; in addition, however, the conversion of the convertible subordinated debentures issued by the Company is also assumed. Average shares used in calculating fully diluted earnings per share, therefore, are 1,608,899 for the three month period ending March 31, 1995. Item 2. MANAGEMENT'S DISCUSSIONS AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION Material Changes in Financial Condition: During the first quarter of 1995, the Company financed its operations from internally generated cash flow and by use of its working capital facility. During the quarter, the Company negotiated an increase in its working capital line of $500,000. At March 31, 1995, the Company had approximately $860,000 of unused credit facilities available. The Company expects that the funds provided by its operations and by its current working capital facilities will enable it to finance its future operations. Material Changes in Results of Operations: Sales for the first three months of 1995 were $6,500,211 as compared to $5,278,112 in 1994. This increase of 23.2% reflects shipments of orders received during the second half of 1994. Order backlog during the quarter increased from $14,406,000 at December 31, 1994 to $19,073,000 at March 31, 1995 -- an increase of 32.4%. The increase in bookings came from all parts of the world. Gross Margin was $1,919,300 or 29.5% of sales for the first three months of 1995 compared with $1,226,579 or 23.2% of sales for the same period in 1994. In 1995, the Company shipped several orders for hot strip steel mills which were sold at attractive prices. Additionally, sales of spare parts increased 20.4% to $1,173,000 from the prior year period. Selling, general and administrative expenses were $1,357,655 or 20.9% of sales for the first three months of 1995, as compared to $945,722 or 17.9% of sales in the same period in 1994. The increase was the result of commission payments paid in connection with foreign orders. Interest Expense was $98,894 or 1.5% of sales for the first three months of 1994 as compared to $95,489 or 1.8% of sales for the same period in 1994. This percentage decrease is a result of higher sales volume. The Company recorded a gain on foreign exchange of $8,318 or 0.1% of sales for the first three months of 1995 as compared to a loss of $19,212 or 0.4% of sales for the same period in 1994. The gain in foreign exchange results from the weakening of the U.S. Dollar versus major European currencies. The Company's effective tax rate was 23.3% for the first three months of 1995 as compared to 34.4% for the same period in 1994. In 1995 the Company was able to utilize tax credits from certain foreign operations to reduce its effective tax rate. 7 PART II. OTHER INFORMATION Item 1. LEGAL PROCEEDINGS Not applicable. Item 2. CHANGES IN SECURITIES Not applicable. Item 3. DEFAULTS UPON SENIOR SECURITIES Not applicable. Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS Not applicable. Item 5. OTHER INFORMATION Not applicable. Item 6. EXHIBITS AND REPORTS ON FORM 8-K (a) ExhibitS Not applicable. (b) Reports on Form 8-K No reports on Form 8-K have been filed during the first quarter of 1994. 8 SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. DATA MEASUREMENT CORPORATION (Registrant) Dated May 4, 1995 /s/ Frederick S. Rolandi By: ----------------------- Frederick S. Rolandi Vice President and Chief Financial Officer /s/ Dominique Gignoux By: ---------------------- Dominique. Gignoux President and Chief Executive Officer 9Subordinated Debenture.. $49,500 $80,000
See accompanying notes to consolidated financial statements. 5 DATA MEASUREMENT CORPORATION NOTES TO CONSOLIDATED UNAUDITED FINANCIAL STATEMENTS (1) BASIS OF PRESENTATION The consolidated unaudited financial statements contained herein have been prepared from the books and records of the Company. In the opinion of management, all adjustments, consisting of normal recurring accruals, necessary for a fair presentation of the results of operations for the interim periods presented have been reflected herein. The results of operations for interim periods are not necessarily indicative of the results to be expected for the entire year. The Company has 4,000,000 authorized shares of $.01 par value common stock of which there were 1,382,507 shares issued and 1,379,507 shares outstanding and 1,330,818 shares issued and 1,327,818 shares outstanding as of September 30, 1995 and 1994, respectively. (2) NET INCOME PER SHARE CALCULATION Primary income per share is based on the weighted average number of common shares outstanding including common stock equivalents from dilutive stock options and warrants. Common equivalent shares were computed using the treasury stock method. The Company's convertible subordinated debentures are not common stock equivalents. However, stock options having an exercise price below the average market price of common stock during the period are common stock equivalents and are assumed to have been exercised. Additionally, the method assumes that the exercise proceeds are used by the Company to repurchase common shares at the average market price. Under this method, the average shares used in calculating primary earnings per share are 1,514,364 and 1,461,393 for the three and nine month periods ending September 30, 1995. Fully diluted earnings per share have also been calculated using the treasury stock method; in addition, however, the conversion of the convertible subordinated debentures issued by the Company is also assumed. Average shares used in calculating fully diluted earnings per share, therefore, are 1,684,353 and 1,710,824 for the three and nine month periods ending September 30, 1995. (3) MERGER TRANSACTION On September 16, 1995, the Company entered into a definitive agreement to merge with Measurex Corporation. Measurex has agreed to pay $18.625, all cash, for each of the Company's common shares. The transaction is subject to the approval of a majority of Data Measurement's common shareholders. A final proxy is expected to be mailed to the shareholders in November 1995 and a vote of the shareholders is expected to occur in mid December 1995. Closing of the merger, if approved, is expected in early January 1996. Item 2. MANAGEMENT'S DISCUSSIONS AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS Material Changes in Financial Condition: During the third quarter of 1995, the Company financed its operations from internally generated cash flow and by use of its working capital facility. During the quarter, the Company negotiated a temporary increase in its working capital facility in the United States in the amount of $500,000. At September 30, 1995, the Company had approximately $450,000 of unused credit facilities available. The Company expects that the funds provided by its operations and by its current working capital facilities will enable it to finance its future operations. Material Changes in Results of Operations: Sales for the three and nine month periods ending September 30, 1995 were $8,976,234 and $23,998,754 as compared to $6,121,236 and $17,548,521 in 1994, respectively. These increases of 46.6% and 36.8% reflect an increased rate of order input which began late in 1994 and has continued since that time. Order backlog increased from $14,406,000 at December 31, 1994 to $19,073,000 at March 31, 1995, stood at $19,172,000 on June 30, 1995, and was $20,859,000 on September 30, 1995. The increases in bookings came from all parts of the world. Gross Margins were $2,342,743 or 26.1% of sales for the third quarter of 1995 compared with $1,362,125 or 22.3% of sales for the same period in 1994. Year to date gross margins were $6,630,528 or 27.6% of sales in 1995 as compared to $4,026,958 or 22.9% of sales for the same period in 1994. Shipments in 1995 reflect better selling prices that the Company has been able to negotiate during the cyclic upswing in order input. Selling, general and administrative expenses were $1,340,961 or 14.9% of sales for the third quarter of 1995, as compared to $1,128,122 or 18.4% of sales in the same period in 1994. The increase resulted from commission payments paid in connection with foreign orders. No costs associated with the pending merger with measurex Corporation were recognized during this period. On a year to date basis, SG&A expenses were 17.5% of sales in 1995 as compared to 18.2% during 1994. Interest Expense was $187,568 or 2.1% of sales in the quarter ended September 30, 1995 as compared to $99,788 or 1.6% of sales for the same period in 1994. In the 1995 period, the Company recognized $75,000 of interest expense as result of an adjustment to the fair value of the convertible subordinated debenture issued to the Federal Deposit Insurance Corporation in connection with a debt restructuring which was concluded in October 1994. The change in year to date interest expense also resulted from the same transaction. The Company recorded a minor gain on foreign exchange during the third quarter of 1995 as compared to a gain of $14,644 or 0.2% of sales for the same period in 1994. The gains in foreign exchange resulted from the weakening of the U.S. Dollar versus major European currencies. The Company's year to date effective tax rate was 31.3% in 1995 as compared to 14.0% in 1994. In both 1995 and 1994, the Company was able to utilize tax credits from certain foreign operations to reduce its effective tax rate. PART II. OTHER INFORMATION Item 1. LEGAL PROCEEDINGS On September 19, 1995, a stockholder of DMC filed an action in the Delaware Chancery Court against DMC, its officers and directors, and Measurex, relating to the proposed merger between DMC and Measurex ("Merger"). The plaintiff seeks to have the stockholders of DMC certified as a class and himself as a class representative to act on behalf of all common stockholders of DMC. The suit alleges among other things that, (i) the Board of Directors of DMC breached its fiduciary duties to the stockholders, and (ii) the consideration to be paid to the stockholders is inadequate and does not give due consideration to the anticipated operating results, net asset value, cash flow and profitability of DMC. Plaintiff's counsel commenced discovery on September 22, 1995, and DMC began supplying documents pursuant to requests for the production of documents. Following meetings, discussion and negotiations among the parties and their respective counsel, on October 31, 1995, counsel for the parties on behalf of their clients entered into a memorandum ("Memorandum of Understanding") setting forth the term of an agreement in principle to settle and terminate the litigation (the "Proposed Settlement"). Under the Proposed Settlement, DMC agreed to (i) include certain additional information in the proxy statement relating to the Merger ("Proxy Statement") before it was finalized, and (ii) to obtain an update of the fairness opinion of Ferris, Baker Watts, Inc., DMC's investment adviser ("Ferris Baker"), both prior to the filing of the Proxy Statement and at the time of the special meeting of the stockholders to consider the Merger ("Special Meeting"). DMC also agreed that in the event there is a change in the opinion of Ferris Baker on the date of the meeting, DMC will adjourn the meeting for at least fifteen (15) days, informing the stockholders of the change in the Ferris Baker opinion and affording the stockholders the opportunity to revoke proxies previously submitted. In exchange for DMC's agreement, the plaintiff agreed not to take any action to enjoin or take other legal action to prevent the stockholder vote on, or consummation of, the proposed Merger; to release any and all claims against the defendants, including all state and federal claims arising out of the events described in the complaint; and to discuss, with prejudice, the complaint to effect termination of this litigation. The Proposed Settlement is conditioned on (a) the parties' execution of a definitive stipulation of settlement; (b) the plaintiff's completion of certain discovery designed to confirm that the settlement is fair and reasonable and in the best interests of DMC's stockholders; (c) the court's certification of a class of DMC's stockholders from the date of the announcement of the proposed Merger through the effective date of the Merger who do not exclude themselves from the class, for purposes of settlement only; (d) the court's preliminary and final approval of the Proposed Settlement; and (e) the entry of a final judgement dismissing the litigation. DMC, its officers, the members of the Board of Directors, and Measurex denied, and continue to deny, that they committed any violations of law or breaches of duty as alleged in the compliant, but entered the Memorandum of Understanding and contemplate entering into the stipulation of settlement solely because the Proposed Settlement would eliminate the burden and expense of further litigation and would facilitate the consummation of the proposed Merger. In agreeing to disclose additional information, DMC does not admit the materiality of that information or that the materials previously filed with the Securities and Exchange Commission were in any way deficient. In connection with the Proposed Settlement, it is anticipated that counsel for the plaintiff will apply to the court for an aggregate award of attorneys' fees and expenses in an amount not to exceed $150,000. As a condition of settlement, DMC has agreed to pay plaintiff's counsel the amount awarded by the court. Before the Proposed Settlement is finally approved by the court, notice of the proposed terms and conditions of the settlement will be mailed to all members of any class certified by the court, who will be afforded an opportunity to opt out of and object to the settlement. Item 2. CHANGES IN SECURITIES Not applicable. Item 3. DEFAULTS UPON SENIOR SECURITIES Not applicable. Item 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS Not applicable. Item 5. OTHER INFORMATION Not applicable. Item 6. EXHIBITS AND REPORTS ON FORM 8-K (a) Reports on Form 8-K A Form 8-K was filed on September 22, 1995, which described the terms of the pending merger of the Company into Measurex Corporation. SIGNATURES Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized. DATA MEASUREMENT CORPORATION (Registrant) Dated: November 10, 1995 /s/ Frederick S. Rolandi By: ------------------------ Frederick S. Rolandi Vice President and Chief Financial Officer /s/ Dominique Gignoux By: ------------------------ D. Gignoux President and Chief Executive Officer