Table of Contents
Delaware | 3829 | 20-3979555 | ||
(State or Other Jurisdiction of | (Primary Standard Industrial | (I.R.S. Employer | ||
Incorporation or Organization) | Classification Code Number) | Identification Number) |
Alan F. Denenberg, Esq. | Seth B. Rosen, Esq. | Tad J. Freese, Esq. | ||
Davis Polk & Wardwell LLP | General Counsel, Vice President and Secretary | Latham & Watkins LLP | ||
1600 El Camino Real | 3000 Executive Parkway, Suite 222 | 140 Scott Drive | ||
Menlo Park, CA 94025 | San Ramon, CA 94583 | Menlo Park, CA 94025 | ||
(650) 752-2000 | (925) 543-0800 | (650) 328-4600 |
Large accelerated filer o | Accelerated filer o | Non-accelerated filer þ | Smaller reporting company o |
Proposed Maximum | Amount of | |||||||||
Title of Each Class | Aggregate Offering | Registration | ||||||||
of Securities to be Registered | Price(1)(2) | Fee(3)(4) | ||||||||
Common stock, par value $0.001 per share | $ | 215,050,000 | $ | 13,784 | ||||||
(1) | Estimated solely for the purpose of computing the amount of the registration fee pursuant to Rule 457(o) under the Securities Act of 1933. |
(2) | Includes shares of common stock which may be purchased by the underwriters to cover over-allotments, if any. |
(3) | The registration fee is equal to the sum of (a) the product of (i) the proposed maximum aggregate offering price of $100,000,000, as previously proposed on the initial filing of this Registration Statement on August 13, 2009 and (ii) the then-current statutory rate of $55.80 per $1,000,000 and (b) the product of (i) the marginal increase of $115,050,000 in the proposed maximum aggregate offering price hereunder and (ii) the current statutory rate of $71.30 per $1,000,000. |
(4) | The registration fee has been previously paid, as follows: a registration fee of $5,580 was previously paid in connection with the initial filing of this Registration Statement on August 13, 2009; an additional registration fee of $7,302 was previously paid in connection with the filing of Amendment No. 5 to this Registration Statement on March 16, 2010; and an additional registration fee of $902 was previously paid in connection with the filing of Amendment No. 6 to this Registration Statement on March 31, 2010. |
Table of Contents
The information in this prospectus is not complete and may be changed. We and the selling stockholders may not sell these securities until the registration statement filed with the Securities and Exchange Commission is effective. This prospectus is not an offer to sell these securities and neither we nor the selling stockholders are soliciting offers to buy these securities in any state where the offer or sale is not permitted. |
Underwriting | ||||||||
Price to | Discounts and | Proceeds to | Proceeds to | |||||
Public | Commissions | Us | Selling Stockholders | |||||
Per Share | $ | $ | $ | $ | ||||
Total | $ | $ | $ | $ |
Credit Suisse | BofA Merrill Lynch | J.P. Morgan |
Table of Contents
MIRION TECHNOLOGIES Protecting people, property, and the environment A global provider of radiation detection, measurement, analysis and monitoring products and services to nuclear, defense and medical end markets. |
Page | ||||||||
1 | ||||||||
12 | ||||||||
34 | ||||||||
35 | ||||||||
36 | ||||||||
37 | ||||||||
40 | ||||||||
43 | ||||||||
47 | ||||||||
76 | ||||||||
81 | ||||||||
101 | ||||||||
107 | ||||||||
122 | ||||||||
125 | ||||||||
131 | ||||||||
134 | ||||||||
136 | ||||||||
138 | ||||||||
140 | ||||||||
148 | ||||||||
148 | ||||||||
148 | ||||||||
F-1 | ||||||||
EX-3.1.1 | ||||||||
EX-3.1.2 | ||||||||
EX-10.1.5 | ||||||||
EX-10.2.16 | ||||||||
EX-10.3.15 | ||||||||
EX-10.4.11 | ||||||||
EX-10.16.3 | ||||||||
EX-23.1 |
i
Table of Contents
Fiscal 2010 Revenue by End Markets | Fiscal 2010 Revenue by Geography | |
Fiscal 2010 Revenue: $228.1 Million |
1
Table of Contents
2
Table of Contents
• | Exploit under-penetrated market opportunities. | |
• | Expand addressable market. |
• | Geographic expansion. We believe we can increase our presence in the international market. For example, we intend to leverage our relationships with leading reactor design firms to capitalize on the opening of India’s nuclear end market to U.S. firms due to a recent treaty ratification. | |
• | Customer outsourcing. Some NPP operators have recently outsourced their dosimetry services in order to reduce costs. We have been able to benefit from economies of scale as well as advantages in materials procurement and processing technology to provide enhanced dosimetry services to many of these NPPs at a lower cost. | |
• | Service privatization. In some regions outside the United States, dosimetry services have historically been provided by government agencies. However, privatization of dosimetry services is accelerating in some regions, such as Europe, as providers seek to reduce costs and benefit from enhanced service offerings, providing an opportunity to leverage our expertise and North American service experience. | |
• | New applications for existing technologies. |
• | Develop new products and services. | |
• | Continuously improve our cost structure and productivity. | |
• | Pursue strategic acquisitions. |
3
Table of Contents
• | the long and unpredictable nature of our sales cycle; | |
• | fluctuations in our financial performance; | |
• | our short operating history as a consolidated entity; | |
• | material weaknesses in our internal controls over financial reporting; | |
• | the highly competitive nature of our markets and the resources of our competitors; | |
• | the uncertain fulfillment of our backlog; |
• | the effect of the recent global financial crisis and worldwide economic conditions; and |
• | changes in our customers’ budgets for radiation detection products and services and the timing of their purchasing decisions. |
4
Table of Contents
Common stock offered by us | shares |
Common stock offered by the selling stockholders | shares |
Total offered | shares |
Common stock to be outstanding after this offering | shares based on the number of shares of common stock outstanding as of , 2010 |
Over-allotment option | The underwriters have a30-day option to purchase from the selling stockholders up to an additional shares of common stock to cover over-allotments. |
Dividend policy | We do not anticipate paying any dividends on our common stock in the foreseeable future. See “Dividend Policy.” | |
Risk factors | Investing in our common stock involves a high degree of risk. See “Risk Factors” beginning on page 12 of this prospectus for a discussion of factors you should carefully consider before investing in our common stock. |
Use of proceeds and benefits to be received by related persons in connection with this offering | We estimate that the net proceeds to us from this offering, after deducting underwriting discounts and estimated offering expenses, will be approximately $ million, assuming the shares are offered at $ per share (the midpoint of the price range set forth on the cover page of this prospectus). We intend to use approximately $ million of the net proceeds from the shares that we sell in this offering to repay borrowings from ACAS and its affiliates. We intend to repay all other debt held by ACAS and its affiliates ($ million as of , 2010) with borrowings under our anticipated new bank credit facilities that we expect to enter into upon the consummation of this offering. We also intend to use net proceeds from this offering to make a one-time payment of $8.0 million to American Capital Financial Services, Inc., or ACFS, a subsidiary of ACAS, to terminate an investment banking services agreement between us and ACFS. We intend to use $0.8 million of the net proceeds from this offering to make bonus payments upon the completion of this offering to certain of our employees, including an aggregate of $0.6 million to certain of our executive officers in the respective amounts set forth on page 113 of this prospectus. ACAS is our controlling stockholder and is a selling stockholder in this offering. We will not receive any proceeds from the sale of shares of common stock held by the selling stockholders. See “Use of Proceeds” and “Principal and Selling Stockholders.” |
In addition, certain of our executive officers and non-ACAS director nominees will receive cash bonus payments, stock option grants and the accelerated vesting of certain stock options upon the completion of this offering. In addition, we expect certain of our equityholders that are also related persons, including ACAS, our |
5
Table of Contents
principal stockholder, and Thomas D. Logan, our President, Chief Executive Officer and Chairman of the Board, to agree with us to receive cash dividends in lieu ofpaid-in-kind dividends on convertible preferred stock held by them that will accrue from and after , 2010. All warrants held by such equityholders will also become exercisable upon consummation of this offering. See “Certain Relationships and Related Party Transactions” for a discussion of the expected benefits that such related persons will receive upon the completion of this offering. |
Proposed NASDAQ Global Market symbol | MION |
• | 856,694 shares of common stock subject to outstanding options at a weighted average exercise price of $14.22 per share; |
• | an aggregate of 1,054,531 shares of common stock either reserved for issuance under our existing stock option plan or to be reserved for issuance under our amended and restated stock plan to become effective in connection with this offering, of which 124,448 shares are expected to be granted in the form of stock options to our employees, including options to purchase 34,008 shares to be granted to our executive officers (in the respective amounts set forth on page 113 of this prospectus), and, under the director compensation policy described on page 105 of this prospectus, to outside directors immediately following the pricing of this offering at an exercise price equal to the initial public offering price; and |
• | 3,420,636 shares of common stock subject to outstanding warrants at a weighted average exercise price of $0.00018 per share. These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by our Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable at the option of the holder thereof upon the consummation of this offering and thereafter. |
• | all of the outstanding shares of our convertible preferred stock will be converted into shares of our common stock; |
• | all of the outstanding shares of our Class A Voting Common Stock and Class B Non-Voting Common Stock will be converted into shares of our common stock on a one-for-one basis; and |
• | the underwriters will not exercise their over-allotment option. |
6
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Consolidated Statement of Operations Data: | ||||||||||||
Revenue | $ | 191,769 | $ | 201,763 | $ | 228,124 | ||||||
Cost of revenue | 102,790 | 105,954 | 126,707 | |||||||||
Gross profit | 88,979 | 95,809 | 101,417 | |||||||||
% of revenue | 46.4 | % | 47.5 | % | 44.5 | % | ||||||
Operating expenses | ||||||||||||
Selling, general and administrative expenses | 63,177 | 65,649 | 64,510 | |||||||||
Research and development expenses | 14,865 | 11,282 | 8,729 | |||||||||
Total operating expenses | 78,042 | 76,931 | 73,239 | |||||||||
Income from operations | 10,937 | 18,878 | 28,178 | |||||||||
Interest expense, net | 20,207 | 17,711 | 15,120 | |||||||||
Other income, net | (1,759 | ) | (490 | ) | (639 | ) | ||||||
(Loss) Income before provision for income taxes | (7,511 | ) | 1,657 | 13,697 | ||||||||
Provision for income taxes | 5,838 | 5,612 | 7,732 | |||||||||
Net (loss) income | $ | (13,349 | ) | $ | (3,955 | ) | $ | 5,965 | ||||
Paid-in-kind preferred dividends | (8,993 | ) | (9,892 | ) | (10,923 | ) | ||||||
Net loss allocable to common stockholders | $ | (22,342 | ) | $ | (13,847 | ) | $ | (4,958 | ) | |||
Pro forma net loss per common share before conversion of preferred shares — basic and diluted(1) | $ | |||||||||||
Pro forma net income per common share — diluted(1) | $ | |||||||||||
Pro forma net income per common share — diluted as adjusted(1) | $ | |||||||||||
As of June 30, 2010 | ||||||||
Pro Forma as | ||||||||
Consolidated Balance Sheet Data: | Actual | Adjusted(1) | ||||||
Cash and cash equivalents(3) | $ | 9,936 | $ | |||||
Total assets | 307,363 | |||||||
Notes payable to ACAS(4) | 183,252 | |||||||
New indebtedness(4)(5) | — | |||||||
Total stockholders’ equity | 2,190 |
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Other Data: | ||||||||||||
Adjusted EBITDA(6) | $ | 34,218 | $ | 40,625 | $ | 46,300 | ||||||
Amortization of intangible assets | 10,140 | 8,144 | 6,432 | |||||||||
Capital expenditures | 4,953 | 6,649 | 10,437 |
7
Table of Contents
As of June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Backlog(7) | $ | 177,956 | $ | 183,960 | $ | 191.734 | ||||||
Deferred contract revenue | 53,539 | 62,031 | 44,730 |
(1) | Pro forma net loss per common share before conversion of preferred shares — basic and diluted and pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 is calculated as follows: |
Year Ended | ||||
June 30, | ||||
2010 | ||||
Numerator: | ||||
Net loss allocable to common stockholders | $ | (4,958 | ) | |
Interest expense from paydown of ACAS debt using proceeds of offering(a) | ||||
Pro forma net loss allocable to common stockholders before conversion of preferred shares | ||||
Effect of preferred stock dividends(b) | 10,923 | |||
Pro forma net income allocable to common stockholders | ||||
Interest expense reduction from refinancing of ACAS debt(c) | ||||
Compensation expense from employee stock options and call options(d) | ||||
Pro forma net income allocable to common stockholders — as adjusted | $ | |||
Year Ended | ||||
June 30, 2010 | ||||
Denominator: | ||||
Weighted average shares outstanding from conversion of Class A and B Voting Common Stock(e) | 405,796 | |||
Common shares issued in this offering(f) | ||||
Shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted(i) | ||||
Weighted average shares outstanding from conversion of convertible preferred stock(g) | 10,233,721 | |||
Shares used in computing pro forma net income per common share — basic | ||||
Weighted average common shares outstanding from exercise of warrants(h) | 3,420,636 | |||
Weighted average common share equivalents of stock option(i) | 73,879 | |||
Shares used in computing pro forma net income per common share — diluted and diluted as adjusted | ||||
(a) | The pro forma reduction in interest expense assumes the repayment of $ million of ACAS debt using the net proceeds from this offering, giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated from actual interest expense of $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with a portion of the net proceeds of this offering. No tax expense has been provided related to this reduction in interest expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdiction. |
(b) | The effect of preferred stock dividends is added back as a reduction to net loss allocable to common stockholders, assuming that all preferred stock has been converted into common shares as of the beginning of the period presented. |
(c) | All ACAS debt not assumed to be repaid from the net proceeds from this offering is assumed to be refinanced with a loan from a third-party bank, at interest rates averaging approximately % lower than existing average interest rates with ACAS giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated by taking the difference between the actual interest expense of $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with a portion of the net proceeds of the new debt arrangements entered into concurrently with the completion of this offering and the interest expense on the new debt arrangements, calculated as the total of the new debt arrangements of $ million multiplied by the average interest rate on those arrangements of approximately % for fiscal 2010. No tax expense has been provided related to this reduction in interest expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdictions. |
(d) | The pro forma increase in compensation expense associated with employee stock options and call options reflects: |
• | A compensation charge associated with 124,448 stock options that are expected to be granted to our employees and outside directors immediately following the pricing of this offering at an exercise price equal to the initial public |
8
Table of Contents
• | A compensation charge associated with 463,794 performance-based call options with market conditions held by Thomas D. Logan, our Chief Executive Officer. These options contain vesting provisions based upon successful completion of an initial public offering or change in control and achievement by ACAS of certain internal rates of return or returns on investment. The value of these options was estimated to be $2.1 million using a Monte Carlo simulation model and key assumptions are as follows: at the January 1, 2006 modification, expected option term of 4.5 years, risk-free interest rate of 4.3%, dividend yield of 0%, volatility of 41.8%, exercise price of $10.45 per share and fair value of $2.22 per share; at the December 7, 2007 modification, expected option term of 2.6 years, risk-free interest rate of 3.1%, dividend yield of 0%, volatility of 39.8%, exercise price of $10.45 per share and fair value of $4.44 per share. The compensation expense associated with these options for fiscal 2010 was calculated to be $1.5 million based on the implied requisite service period for the market conditions (30 days for one-half of the shares, and 24 months for one-half of the shares). |
(e) | The weighted average common shares outstanding from the conversion of common stock assumes the conversion of all outstanding shares of Class A Voting Common Stock and Class B Non-Voting Common Stock on a one-for-one basis into 405,796 shares of common stock. |
(f) | Includes shares of our common stock to be sold in connection with this offering. Because distributions to ACAS, our principal stockholder, consisting of obligations under existing debt arrangements of $183.3 million as of June 30, 2010 and amounts due of $8.0 million to terminate an existing investment banking services agreement, exceed our earnings plus gross proceeds from this offering of $ million, all common shares are included in the calculation under existing rules on pro forma calculations. Following is a calculation of the deemed dividend in excess of proceeds from this offering (in thousands): |
For the Twelve | ||||
Months Ended | ||||
June 30, 2010 | ||||
Gross proceeds from offering | $ | |||
Distributions to ACAS: | ||||
Termination of investment banking services agreement | ||||
Repayment of notes payable to ACAS from proceeds of offering | ||||
Repayment of notes payable to ACAS from new debt arrangements | ||||
Total distribution to ACAS | ||||
Last twelve months earnings | ||||
Excess of dividend to be paid over proceeds from offering | $ | |||
(g) | The weighted average common shares outstanding from the conversion of preferred stock assumes the conversion of all outstanding convertible preferred stock into common stock, including the conversion into common stock of all accrued and unpaidpaid-in-kind dividends on convertible preferred stock. The 10,233,721 weighted average at June 30, 2010 is comprised of 936,573A-1 preferred shares, which includes 257,769 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 9.6288 and 137,941A-2 preferred shares, which includes 67,941 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 8.8128. |
(h) | These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by our Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable upon the consummation of this offering. |
(i) | The shares used in computing pro forma net loss per common share before conversion of preferred shares — diluted for the year ended June 30, 2010 exclude options to purchase 924,830 shares of common stock because we recorded a pro forma net loss allocable to common stockholders before conversion of preferred shares, and therefore the impact of such shares would be anti-dilutive. The shares used in computing pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 exclude options to purchase 662,353 shares of common stock because the effect would be anti-dilutive. 476,841 of these shares were excluded because the option exercise prices exceeded the average market value of our common stock during the period. 185,512 of these shares were excluded because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. The shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted and pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 also exclude options to purchase 124,448 shares of common stock which are expected to be granted immediately following the pricing of this offering because their impact would be anti-dilutive, either because we generated a net loss or because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. |
9
Table of Contents
(2) | On a pro forma as adjusted basis to give effect to (i) the sale of shares of our common stock to be sold by us in this offering at an assumed initial public offering price of $ per share (the midpoint of the price range set forth on the cover page of this prospectus), (ii) the application of a portion of the net proceeds from the shares sold to repay $ million of our indebtedness to ACAS and its affiliates, to make a one-time, $8.0 million payment to ACFS and to make aggregate bonus payments of $0.8 million to certain of our employees, including an aggregate of $0.6 million to certain of our executive officers, (iii) the increase in additional paid-in capital and corresponding increase in accumulated deficit to reflect the compensation expense associated with stock options that will vest upon this offering and (iv) our intent to repay all other debt held by ACAS and its affiliates with borrowings under our anticipated new bank credit facilities that we expect to enter into upon the consummation of this offering. The compensation expense relates to unrecognized compensation expense associated with unvested employee stock options granted in August 2008, that, under the original terms of the grant, vest ratably over four years from the date of grant, with accelerated vesting of any unvested shares upon consummation of an initial public offering. We estimated the value of these options on the date of grant using the Black-Scholes model and based on the valuation assumptions detailed in Note 13 to the consolidated financial statements. |
(3) | As of June 30, 2010, we also had $6.6 million of restricted cash. |
(4) | In addition, as of June 30, 2010, we had $2.6 million of outstanding debt held by third parties not affiliated with ACAS. |
(5) | See “Description of Certain Indebtedness” for information about our anticipated new bank credit facilities that we expect to enter into upon the consummation of this offering. |
(6) | We include Adjusted EBITDA in this prospectus because (i) it is a basis upon which our management assesses our operating performance, (ii) it is a factor in the evaluation of the performance of our management in determining compensation and (iii) certain maintenance covenants under our debt agreements are tied to ratios based upon Adjusted EBITDA, as defined. Adjusted EBITDA for any period, as defined in our debt agreements, is calculated as net income (loss) for such period plus (a) without duplication and to the extent deducted in determining net income for such period, the sum of (i) interest expense for such period, (ii) income tax expense for such period, (iii) all amounts attributable to depreciation and amortization expense for such period, (iv) any extraordinary cash charges for such period in an amount not to exceed $4,000,000, (v) any extraordinary non-cash charges for such period, (vi) any other non-cash charges for such period (but excluding any non-cash charge for such period in respect of an item that was included in net income in a prior period) and (vii) any non-recurring fees, costs and expenses as reflected in our June 30, 2010 financial statements and any non-recurring fees, costs and expenses incurred in connection with this offering or in connection with the new bank credit facilities and any fees paid to ACAS and its affiliates pursuant to, or in connection with the termination of, the investment banking services agreement with ACFS after June 30, 2010 on or prior to the closing of this offeringminus(b) without duplication and to the extent included in net income, (i) any cash payments made during such period in respect of non-cash charges described in clauses (a)(vi) or (a)(vii) taken in a prior period and (ii) any extraordinary gains and any non-cash items of income for such period, all calculated on a consolidated basis in accordance with U.S. GAAPprovided that net income excludes (a) the income (or deficit) of any person (other than a subsidiary) in which we or any of our subsidiaries has an ownership interest, except to the extent that such income is actually received by us or such subsidiary in the form of dividends or similar distributions and (b) the undistributed earnings of any of our subsidiaries (other than subsidiaries party to the debt agreement) to the extent that the declaration or payment of dividends or similar distributions by such subsidiary is not at the time permitted by the terms of any contractual obligation (other than under any loan documents associated with the debt agreement) or requirement of law applicable to such subsidiary. Adjusted EBITDA is not a measure of financial performance calculated in accordance with U.S. GAAP, and should be viewed as a supplement to—not a substitute for—our results of operations presented on the basis of U.S. GAAP. Adjusted EBITDA also does not purport to represent cash flow provided by, or used in, operating activities in accordance with U.S. GAAP. Our statements of cash flows, included elsewhere in this prospectus, present our cash flow activity in accordance with U.S. GAAP. Furthermore, Adjusted EBITDA is not necessarily comparable to similarly titled measures reported by other companies. |
10
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Cash (used in) provided by operating activities | $ | (6,712 | ) | $ | 10,031 | $ | 8,202 | |||||
Interest expense, net | 20,207 | 17,711 | 15,120 | |||||||||
Income tax expense | 5,838 | 5,612 | 7,732 | |||||||||
Fees paid to ACFS | 1,625 | 1,739 | 1,643 | |||||||||
Other nonrecurring charges(*) | 5,458 | 5,867 | 2,605 | |||||||||
Actuarial (gain) loss | 226 | (208 | ) | (530 | ) | |||||||
Paid-in-kind interest expense | (1,904 | ) | (1,992 | ) | (2,091 | ) | ||||||
Loss on disposal of property, plant and equipment | (502 | ) | (592 | ) | (859 | ) | ||||||
Amortization of loan fees, debt discount and preferred stock discount | (785 | ) | (522 | ) | (458 | ) | ||||||
Provision for doubtful accounts | (30 | ) | (140 | ) | (138 | ) | ||||||
Provision for deferred income taxes | 1,238 | 1,013 | (3,062 | ) | ||||||||
Change in operating assets and liabilities | 9,559 | 2,084 | 18,136 | |||||||||
Currency effects and other | — | 22 | — | |||||||||
Adjusted EBITDA | $ | 34,218 | $ | 40,625 | $ | 46,300 | ||||||
(*) | Represents non-recurring expenses, including severance expenses and costs associated with the preparation for our initial public offering, as well as certain professional and legal expenses. |
(7) | Represents purchase orders or contracts received by us that have not been shipped. Amounts representing backlog are not recorded in our financial statements. |
11
Table of Contents
• | general economic conditions, both domestically and internationally; | |
• | the timing, number and size of orders from, and shipments to, our customers, as well as the relative mix of those orders; | |
• | the timing of revenue recognition, which often requires customer acceptance of the delivered products; | |
• | delays, postponements or cancellations of construction or decommissioning of NPPs caused by, for example, financing difficulties or regulatory delays; | |
• | adverse economic, financialand/or political conditions in one or more of our target end markets; | |
• | variations in the volume of orders for a particular product or product line in a particular quarter; | |
• | the size and timing of new contract awards; | |
• | the timing of the release of government funds for procurement of our products; |
12
Table of Contents
• | the degree to which new end markets emerge for our products; | |
• | the budget cycles of U.S. and foreign governments and commercial enterprises that affect timing of order placement for or delivery of our products; and | |
• | the tendency of commercial enterprises to fully utilize annual capital budgets prior to expiration. |
13
Table of Contents
14
Table of Contents
• | disruptions in the nuclear fuel cycle, such as insufficient uranium supply or conversion; | |
• | unfavorable financial conditions and strategies of the builders, owners and operators of nuclear reactors; | |
• | civic opposition to or changes in government policies regarding nuclear operations; | |
• | a reduction in demand for nuclear generating capacity; | |
• | accidents, terrorism, natural disasters or other incidents occurring at nuclear facilities; and | |
• | the decision by one or more of our customers to acquire one of our competitors or otherwise administer the services we provide internally. |
15
Table of Contents
16
Table of Contents
• | failure to properly estimate, or changes in, the costs of material, components or labor; | |
• | currency exchange rate fluctuations; | |
• | unanticipated technical problems with the products or services being supplied by us, which may require that we spend our own money to remedy the problem; | |
• | our suppliers’ or subcontractors’ failure to perform; | |
• | difficulties of our customers in obtaining required governmental permits or approvals; | |
• | changes in local laws and regulations; | |
• | unanticipated delays in construction of new NPPs and decommissioning of existing NPPs; and | |
• | limited history with new products and new customers. |
17
Table of Contents
• | foreign currency exchange fluctuations; | |
• | changes in regulatory requirements; | |
• | tariffs and other barriers; | |
• | timing and availability of export licenses; | |
• | difficulties in accounts receivable collections; | |
• | difficulties in protecting our intellectual property; | |
• | difficulties in staffing and managing foreign operations; | |
• | difficulties in managing sales agents, distributors and other third parties; | |
• | coordination regarding, and difficulties in obtaining, governmental approvals for products that may require certification; | |
• | rescission or termination of contracts by governmental parties without penalty and regardless of the terms of the contract; | |
• | restrictions on transfers of funds and other assets of our subsidiaries between jurisdictions; | |
• | the burden of complying with a wide variety of complex foreign laws and treaties; | |
• | potentially adverse tax consequences; and | |
• | uncertainties relative to regional political and economic circumstances. |
18
Table of Contents
• | earnings being lower than anticipated in countries where we are taxed at lower rates as compared to the U.S. statutory tax rate; | |
• | material differences between forecasted and actual tax rates as a result of a shift in the mix of pre-tax profits and losses from one tax jurisdiction to another, our ability to use tax credits or effective tax rates by tax jurisdiction that differ from our estimates; | |
• | changing tax laws or related interpretations, accounting standards and regulations and interpretations in multiple tax jurisdictions in which we operate, as well as the requirements of certain tax rulings; | |
• | an increase in expenses not deductible for tax purposes, including certain stock-based compensation expense and impairment of goodwill; | |
• | the tax effects of purchase accounting for acquisitions and restructuring charges that may cause fluctuations between reporting periods; | |
• | changes related to our ability to ultimately realize future benefits attributed to our deferred tax assets, including those related to other-than-temporary impairments; | |
• | tax assessments resulting from income tax audits or any related tax interest or penalties that would affect our income tax expense for the period in which the settlements take place; and | |
• | a change in our decision to indefinitely reinvest foreign earnings. |
19
Table of Contents
• | problems integrating the new personnel or the purchased operations, technologies or products; | |
• | difficulty securing adequate working capital; | |
• | unanticipated costs associated with the acquisition; | |
• | negative effects on our ability to generate excess free cash flow; | |
• | negative effects on profitability; | |
• | adverse effects on existing business relationships with suppliers and customers; | |
• | risks associated with entering markets in which we have no or limited prior experience; | |
• | loss of key employees of the acquired business; | |
• | litigation arising from the operations before they were acquired by us; and | |
• | difficulty completing financial statements and audits. |
20
Table of Contents
21
Table of Contents
22
Table of Contents
23
Table of Contents
• | failure to provide adequate financial assurance in the event of decommissioning or closure; | |
• | failure to comply with environmental and safety laws and regulations or permit conditions; | |
• | local community, political or other opposition; | |
• | executive action; and | |
• | legislative action. |
24
Table of Contents
25
Table of Contents
• | prevent our competitors from independently developing similar products, duplicating our products or designing around the patents owned by us; | |
• | prevent third-party patents from having an adverse effect on our ability to do business; | |
• | provide adequate protection for our intellectual property rights; | |
• | prevent disputes with third parties regarding ownership of, or exclusive rights to, our intellectual property; | |
• | prevent disclosure of our trade secrets and know-how to third parties or into the public domain; | |
• | prevent the challenge, invalidation or circumvention of our existing patents; | |
• | result in patents that lead to commercially viable products or provide competitive advantages for our products; and | |
• | result in issued patents and registered trademarks from any of our pending applications. |
26
Table of Contents
27
Table of Contents
28
Table of Contents
29
Table of Contents
• | the timing and volume of orders from our customers; | |
• | the rate of acceptance of our products by our customers; | |
• | the rate of adoption of our products in the end markets we target; | |
• | delays or cancellations in the construction of new NPPs by our customers; | |
• | cancellations or deferrals of customer orders in anticipation of new products or product enhancements from us or our competitors or other providers; | |
• | changes in product mix; and | |
• | the rate at which new markets emerge for products we are currently developing. |
30
Table of Contents
• | incidents affecting the nuclear industry; | |
• | regulatory changes or legal developments affecting the nuclear industry; | |
• | changes in financial estimates by us or by any securities analysts who might cover our stock, or our failure to meet the estimates made by securities analysts; | |
• | changes in the market valuations of other companies operating in our industry; | |
• | announcements by us or our competitors of significant acquisitions, strategic partnerships or divestitures; | |
• | additions or departures of key personnel; and | |
• | a general downturn in the stock market. |
31
Table of Contents
32
Table of Contents
• | restrictions on the ability of our stockholders to fill a vacancy on our Board of Directors; | |
• | our ability to issue preferred stock with terms that our Board of Directors may determine, without stockholder approval; | |
• | the absence of cumulative voting in the election of directors; | |
• | advance notice requirements for stockholder proposals and nominations; | |
• | our Board of Directors to be divided into three classes, with each class serving staggered terms; | |
• | the right of ACAS to designate three members of our Board of Directors so long as ACAS and its affiliated funds hold at least 50.1% of our outstanding common stock, two directors so long as they hold at least 25% but less than 50.1% of our outstanding common stock and one director so long as they hold at least 10% but less than 25% of our outstanding common stock; | |
• | the requirement that at least one of the directors designated by ACAS must be part of the majority in any action taken by our Board of Directors so long as ACAS and its affiliated funds hold at least 50.1% of our outstanding common stock, other than on matters in which ACAS has a conflict of interest (as it would if it appointed a majority of our directors); | |
• | the requirement that at least one of the directors designated by ACAS must be part of the majority in any action taken by our Board of Directors to change the number of directors of our Board of Directors so long as ACAS and its affiliated funds hold at least 10% of our outstanding common stock; and | |
• | the requirement that, so long as ACAS and its affiliated funds hold at least 10% of our outstanding common stock, ACAS must approve changes to certain provisions of the Bylaws, including, among other things, the provisions governing the size, classification and term of our Board of Directors, the right of ACAS to designate certain members of our Board of Directors and the provisions that require that at least one of the directors designated by ACAS must be part of the majority in certain actions taken by our Board of Directors, as described in the two preceding bullets above. |
33
Table of Contents
34
Table of Contents
Interest Rate | Principal Balance at | Amount to be | ||||||||||||||||||
Contractual | at June 30, | June 30, | Repaid with | |||||||||||||||||
Due | Interest Rate | 2010 | 2010(1) | Net Proceeds | ||||||||||||||||
(In thousands) | (In thousands) | |||||||||||||||||||
Revolving Credit Facilities: | ||||||||||||||||||||
$20.25 million | July 2011 | LIBOR + 4.5% | 4.85% | $ | 20,250 | $ | 20,250 | |||||||||||||
$14.0 million | July 2011 | LIBOR + 5% | 5.35% | 13,997 | 13,997 | |||||||||||||||
$8.2 million | July 2011 | EURIBOR + 2% | 2.43% | 7,130 | 7,130 | |||||||||||||||
Senior Term Notes: | ||||||||||||||||||||
$24.9 million Senior Term B | July 2011 | EURIBOR + 3% | 3.43% | 24,944 | 24,944 | |||||||||||||||
$4 million Senior Term C | Oct 2011 | LIBOR + 9% | 9.35% | 4,000 | 4,000 | |||||||||||||||
$27 million Senior Term D | Oct 2011 | LIBOR + 6.5% | 6.85% | 25,785 | (2) | |||||||||||||||
Total ACAS debt to be repaid in this offering | $ | |||||||||||||||||||
(1) | Interest is paid by us to the lender monthly in arrears, and accordingly, the balance at each month’s end reflects only the principal balance of the related obligation. Any decrease in the principal balance between periods is due to scheduled principal repayments expected to be made by us. | |
(2) | The remaining balance outstanding on this note, consisting of both principal and paid-in-kind balances outstanding, will be repaid with borrowings under our new bank credit facilities that we expect to enter into upon the consummation of this offering. |
35
Table of Contents
36
Table of Contents
• | on an actual basis; and | |
• | on a pro forma basis to give effect to: |
• | an $8.0 million increase in distribution payable to ACAS to reflect the accrual of an $8.0 million payment to ACAS to terminate an investment banking services agreement, with a corresponding increase in accumulated deficit. No tax benefit has been provided related to this expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdiction; |
• | a $183.3 million reduction in notes payable to ACAS to reflect the assumed distribution to ACAS in connection with this offering, with a corresponding increase in distribution payable to ACAS. Of this reduction, $ million will be paid using proceeds of the offering and $ million will be paid with proceeds from new third-party debt arrangements; |
• | the conversion of the outstanding shares of Series A Convertible Participating Preferred Stock into 10,697,928 shares of common stock as of June 30, 2010, based upon a conversion rate of 9.6288 forSeries A-1 preferred stock and 8.8128 forSeries A-2 preferred stock; |
• | the conversion of 17,773 outstanding shares of Class A Voting Common Stock and 388,023 outstanding shares of Class B Non-Voting Common Stock into 405,796 shares of common stock; and |
• | the adoption of our Fourth Amended and Restated Certificate of Incorporation prior to the effectiveness of this offering. |
• | on a pro forma as adjusted basis to give further effect to: |
• | the issuance and sale of shares of common stock in this offering, at an assumed initial public offering price of $ for gross proceeds of $ million, and the receipt of the net proceeds of $ million after deducting $ million of underwriting discounts and commissions and estimated offering expenses paid or payable by us. Of the $ million total offering costs paid or payable by us, $ million were previously paid by us and have been included in prepaid expenses and other current assets. The pro forma as adjusted amounts include a decrease in prepaid expenses and other current assets to reflect the reclassification of these amounts to equity at the completion of the offering and the corresponding increase in cash and cash equivalents representing the amount of the net proceeds retained by us to offset offering costs already paid. The net proceeds from this offering were used to make payments to ACAS of $8.0 million and $ million resulting in a reduction in the distribution payable to ACAS. The net proceeds from this offering were also used to make bonus payments of $0.8 million, with a corresponding increase in accumulated deficit. No tax benefit has been provided related to this expense as we are in a net operating loss position and have a full valuation allowance in the affected jurisdictions; |
• | a $ million increase in notes payable and a $ million increase in the current portion of notes payable, representing principal payments due within twelve months of executing the new notes, to reflect new debt arrangements entered into concurrently with the completion of this offering and the receipt of $ million of cash, net of $ million of loan origination fees incurred in connection with the new debt arrangements. These fees have been reflected as an increase in other assets; |
• | a $ million decrease in cash and cash equivalents and distribution payable to ACAS to reflect the distribution to ACAS made to repay debt obligations that were refinanced with a third party; |
• | a $ million increase in additional paid-in capital and accumulated deficit to reflect the compensation expense associated with certain employee stock options that will vest upon this offering. No tax benefit has been provided related to this expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdictions. The compensation expense relates to |
37
Table of Contents
unrecognized compensation expense associated with unvested employee stock options granted in August 2008 that, under the original terms of the grant, vest ratably over four years from the date of grant, with accelerated vesting of any unvested shares upon consummation of an initial public offering. We estimated the value of these options on the date of grant using the Black-Scholes model and based on the valuation assumptions detailed in Note 13 to the consolidated financial statements. The pro forma as adjusted balance sheet has not been adjusted to reflect the compensation expense associated with 124,448 stock options that are expected to be granted to our employees and outside directors immediately following the pricing of this offering. These options are expected to have a four year vesting term, and the compensation expense assuming the offering occurred at the end of fiscal 2010 will be recognized ratably over the following four years. Additionally, the pro forma as adjusted balance sheet has not been adjusted to reflect the compensation expense associated with performance-based call options with market conditions held by our Chief Executive Officer because the compensation expense associated with these options assuming the offering occurred at the end of fiscal 2010 will be recognized in subsequent periods based on the implied requisite service period for the market conditions (30 days subsequent to the offering for one-half of the shares, and 24 months subsequent to the offering for one-half of the shares); and |
• | the adoption of our Fifth Amended and Restated Certificate of Incorporation prior to the consummation of this offering solely to eliminate the designations of our Series A Convertible Participating Preferred Stock and our Class A Voting Common Stock and Class B Voting Common Stock. |
As of June 30, 2010 | ||||||||||||
Pro Forma | ||||||||||||
Actual | Pro Forma(1) | as Adjusted(1) | ||||||||||
(in thousands, except share data) | ||||||||||||
Total debt, including current portion and other payables to ACAS: | ||||||||||||
Distribution payable to ACAS | $ | — | $ | $ | ||||||||
Notes payable to ACAS | 183,252 | |||||||||||
Total payables to ACAS | 183,252 | |||||||||||
Notes payable to third parties | 2,622 | |||||||||||
New indebtedness: | ||||||||||||
Short-term portion | — | |||||||||||
Long-term portion | — | |||||||||||
Stockholders’ equity: | ||||||||||||
Series A-1 Convertible Participating Preferred Stock, $0.001 par value; 1,200,000 shares authorized, actual and pro forma; 678,804 shares issued and outstanding, actual; none issued and outstanding, pro forma; none authorized, issued and outstanding, pro forma as adjusted | 1 | — | — | |||||||||
Series A-2 Convertible Participating Preferred Stock, $0.001 par value; 300,000 shares authorized, actual and pro forma; 70,000 shares issued and outstanding, actual; none issued and outstanding, pro forma; none authorized, issued and outstanding, pro forma as adjusted | — | — | — | |||||||||
Preferred Stock, $0.001 par value; 1,500,000 shares authorized, actual, pro forma and pro forma as adjusted; none issued and outstanding, actual, pro forma and pro forma as adjusted | -— | — | — | |||||||||
Class A Voting Common Stock, $0.001 par value; 61,328,125 shares authorized, actual and pro forma; 17,773 shares issued and outstanding, actual; none issued and outstanding, pro forma; none authorized, issued and outstanding, pro forma as adjusted | — | — | — |
38
Table of Contents
As of June 30, 2010 | ||||||||||||
Pro Forma | ||||||||||||
Actual | Pro Forma(1) | as Adjusted(1) | ||||||||||
(in thousands, except share data) | ||||||||||||
Class B Non-Voting Common Stock, $0.001 par value; 17,171,875 shares authorized, actual and pro forma; 388,023 shares issued and outstanding, actual; none issued and outstanding, pro forma; none authorized, issued and outstanding, pro forma as adjusted | — | — | — | |||||||||
Common stock, $0.001 par value; 78,500,000 shares authorized, actual, pro forma and pro forma as adjusted; none issued and outstanding actual; 11,103,724 shares issued and outstanding, pro forma; issued and outstanding, pro forma as adjusted | — | |||||||||||
Additional paid-in capital | 99,585 | |||||||||||
Accumulated deficit | (96,596 | ) | ||||||||||
Accumulated other comprehensive loss | (800 | ) | ||||||||||
Total stockholders’ equity | 2,190 | |||||||||||
Total capitalization | $ | 188,064 | $ | $ | ||||||||
(1) | Assuming the number of shares sold by us in this offering remains the same as set forth on the cover page of this prospectus, a $1.00 increase or decrease in the assumed initial public offering price would increase or decrease, as applicable, our total cash, total stockholders’ equity and total capitalization by approximately $ million. |
• | 924,830 shares of common stock subject to outstanding options at a weighted average exercise price of $14.37 per share; |
• | an aggregate of 986,395 shares of common stock either reserved for issuance under our existing stock option plan or to be reserved for issuance under our amended and restated stock plan to become effective in connection with this offering, of which 124,448 shares are expected to be granted in the form of stock options to our employees, including options to purchase 34,008 shares to be granted to our executive officers (in the respective amounts set forth on page 113 of this prospectus) and, under the director compensation policy described on page 105 of this prospectus, outside directors, immediately following the pricing of this offering at an exercise price equal to the initial public offering price; and |
• | 3,420,636 shares of common stock subject to outstanding warrants at a weighted average exercise price of $0.00018 per share. These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by our Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable at the option of the holder thereof upon the consummation of this offering and thereafter. |
39
Table of Contents
Assumed initial public offering price per share | $ | |||||||
Net tangible book value per share as of June 30, 2010 | $ | ( | ) | |||||
Increase in pro forma tangible net book value per share as adjusted attributable to this offering from new investors | ||||||||
Pro forma as adjusted net tangible book value per share after this offering | ( | ) | ||||||
Dilution in pro forma as adjusted net tangible book value per share to new stockholders | $ | |||||||
Shares Purchased | Total Consideration | Average Price | ||||||||||||||||||
Number | Percent | Amount | Percent | Per Share | ||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||
Existing stockholders | % | $ | % | $ | ||||||||||||||||
New stockholders | $ | |||||||||||||||||||
100 | % | $ | 100 | % |
40
Table of Contents
• | 924,830 shares of common stock subject to outstanding options at a weighted average exercise price of $14.37 per share; |
• | an aggregate of 986,395 shares of common stock either reserved for issuance under our existing stock option plan or to be reserved for issuance under our amended and restated stock plan to become effective in connection with this offering, of which 124,448 shares are expected to be granted in the form of stock options to our employees, including options to purchase 34,008 shares to be granted to our executive officers (in the respective amounts set forth on page 113 of this prospectus), and, under the director compensation policy described on page 105 of this prospectus, outside directors, immediately following the pricing of this offering at an exercise price equal to the initial public offering price; and |
• | 3,420,636 shares of common stock subject to outstanding warrants at a weighted average exercise price of $0.00018 per share. These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by our Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable at the option of the holder thereof upon the consummation of this offering and thereafter. |
Assumed initial public offering price per share | $ | |||||||
Net tangible book value per share as of June 30, 2010 | $ | ( | ) | |||||
Increase in pro forma tangible net book value per share as adjusted attributable to this offering from new investors | ||||||||
Pro forma as adjusted net tangible book value per share after this offering | ( | ) | ||||||
Dilution in pro forma as adjusted net tangible book value per share to new stockholders | $ | |||||||
Shares Purchased | Total Consideration | Average Price | ||||||||||||||||||
Number | Percent | Amount | Percent | Per Share | ||||||||||||||||
(in thousands) | (in thousands) | |||||||||||||||||||
Existing stockholders | % | $ | % | $ | ||||||||||||||||
New stockholders | $ | |||||||||||||||||||
100 | % | $ | 100 | % | ||||||||||||||||
41
Table of Contents
42
Table of Contents
Year Ended June 30, | ||||||||||||||||||||
2006 | 2007 | 2008 | 2009 | 2010 | ||||||||||||||||
Consolidated Statement of Operations Data: | ||||||||||||||||||||
Revenue | $ | 145,770 | $ | 169,033 | $ | 191,769 | $ | 201,763 | $ | 228,124 | ||||||||||
Cost of revenue | 77,999 | 94,321 | 102,790 | 105,954 | 126,707 | |||||||||||||||
Gross profit | 67,771 | 74,712 | 88,979 | 95,809 | 101,417 | |||||||||||||||
% of revenue | 46.5 | % | 44.2 | % | 46.4 | % | 47.5 | % | 44.5 | % | ||||||||||
Operating expenses | ||||||||||||||||||||
Selling, general and administrative expenses | 69,011 | 59,449 | 63,177 | 65,649 | 64,510 | |||||||||||||||
Research and development expenses | 9,726 | 11,875 | 14,865 | 11,282 | 8,729 | |||||||||||||||
Total operating expenses | 78,737 | 71,324 | 78,042 | 76,931 | 73,239 | |||||||||||||||
Income (loss) from operations | (10,966 | ) | 3,388 | 10,937 | 18,878 | 28,178 | ||||||||||||||
Interest expense, net | 20,689 | 19,153 | 20,207 | 17,711 | 15,120 | |||||||||||||||
Other income (expense), net | (5,103 | ) | (1,001 | ) | (1,759 | ) | (490 | ) | (639 | ) | ||||||||||
(Loss) Income before provision for income taxes | (26,552 | ) | (14,764 | ) | (7,511 | ) | 1,657 | 13,697 | ||||||||||||
Provision for income taxes | 1,525 | 4,937 | 5,838 | 5,612 | 7,732 | |||||||||||||||
Net (loss) income | $ | (28,077 | ) | $ | (19,701 | ) | $ | (13,349 | ) | $ | (3,955 | ) | $ | 5,965 | ||||||
Paid-in-kind preferred dividends | (4,949 | ) | (8,141 | ) | (8,993 | ) | (9,892 | ) | (10,923 | ) | ||||||||||
Net loss allocable to common stockholders | $ | (33,026 | ) | $ | (27,842 | ) | $ | (22,342 | ) | $ | (13,847 | ) | $ | (4,958 | ) | |||||
Net loss per common share allocable to common stockholders per share — basic and diluted | $ | (86.88 | ) | $ | (68.79 | ) | $ | (55.14 | ) | $ | (34.12 | ) | $ | (12.22 | ) | |||||
Weighted average number of shares used in computing net loss allocable to common stockholders — basic and diluted | 380,120 | 404,717 | 405,159 | 405,796 | 405,796 | |||||||||||||||
Pro forma net loss per common share before conversion of preferred shares — basic and diluted(1) | $ | |||||||||||||||||||
Pro forma net income per common share — diluted(1) | $ | |||||||||||||||||||
Pro forma net income per common share — diluted as adjusted(1) | $ | |||||||||||||||||||
Year Ended June 30, | ||||||||||||||||||||
2006 | 2007 | 2008 | 2009 | 2010 | ||||||||||||||||
Consolidated Balance Sheet Data: | ||||||||||||||||||||
Cash and cash equivalents(2) | $ | 4,858 | $ | 6,561 | $ | 8,959 | $ | 5,390 | $ | 9,936 | ||||||||||
Total assets | 307,975 | 310,249 | 344,377 | 329,754 | 307,363 | |||||||||||||||
Notes payable to ACAS(3) | 148,273 | 159,461 | 173,186 | 170,080 | 183,252 | |||||||||||||||
Total stockholders’ equity | 35,419 | 21,263 | 19,152 | 6,847 | 2,190 |
43
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Other Data: | ||||||||||||
Adjusted EBITDA(4) | $ | 34,218 | $ | 40,625 | $ | 46,300 | ||||||
Amortization of intangible assets | 10,140 | 8,144 | 6,432 | |||||||||
Capital expenditures | 4,953 | 6,649 | 10,437 |
As of June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Backlog(5) | $ | 177,956 | $ | 183,960 | $ | 191,734 | ||||||
Deferred contract revenue | 53,539 | 62,031 | 44,730 |
(1) | Pro forma net loss per common share before conversion of preferred shares — basic and diluted and pro forma net income per common share — diluted and as adjusted for the year ended June 30, 2010 is calculated as follows: |
Year Ended | ||||
June 30, | ||||
2010 | ||||
Numerator: | ||||
Net loss allocable to common stockholders | $ | (4,958 | ) | |
Interest expense from paydown of ACAS debt using proceeds of offering(a) | ||||
Pro forma net loss allocable to common stockholders before conversion of preferred shares | ||||
Effect of preferred stock dividends(b) | 10,923 | |||
Pro forma net income allocable to common stockholders | ||||
Interest expense reduction from refinancing of ACAS debt(c) | ||||
Compensation expense from employee stock options and call options(d) | ||||
Pro forma net income allocable to common stockholders — as adjusted | $ | |||
Year Ended | ||||
June 30, 2010 | ||||
Denominator: | ||||
Weighted average shares outstanding from conversion of Class A and B Voting Common Stock(e) | 405,796 | |||
Common shares issued in this offering(f) | ||||
Shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted(i) | ||||
Weighted average shares outstanding from conversion of convertible preferred stock(g) | 10,233,721 | |||
Shares used in computing pro forma net income per common share — basic | ||||
Weighted average common shares outstanding from exercise of warrants(h) | 3,420,636 | |||
Weighted average common share equivalents of stock option(i) | 73,879 | |||
Shares used in computing pro forma net income per common share — diluted and diluted as adjusted | ||||
(a) | The pro forma reduction in interest expense assumes the repayment of $ million of ACAS debt using the net proceeds from this offering, giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated from actual interest expense of $ million and $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with a portion of the net proceeds of this offering. No tax expense has been provided related to this reduction in interest expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdiction. |
(b) | The effect of preferred stock dividends is added back as a reduction to net loss allocable to common stockholders, assuming that all preferred stock has been converted into common shares as of the beginning of the period presented. |
(c) | All ACAS debt not assumed to be repaid from the net proceeds from this offering is assumed to be refinanced with a loan from a third-party bank, at interest rates averaging approximately % lower than existing average interest rates with ACAS giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated by taking the difference between the actual interest expense of $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with a portion of the net proceeds of the new debt arrangements entered into concurrently with the completion of this |
44
Table of Contents
offering and the interest expense on the new debt arrangements, calculated as the total of the new debt arrangements of $ million multiplied by the average interest rate on those arrangements of approximately % for fiscal 2010. No tax expense has been provided related to this reduction in interest expense because we are in a net operating loss position and have a full valuation allowance in the affected jurisdictions. |
(d) | The pro forma increase in compensation expense associated with employee stock options and call options reflects: |
• | A compensation charge associated with 124,448 stock options that are expected to be granted to our employees and outside directors immediately following the pricing of this offering at an exercise price equal to the initial public offering price. The value of these options was estimated to be $ million using the Black-Scholes option pricing model and key assumptions are as follows: expected option term of 7 years, risk-free interest rate will be updated at the date of grant but is currently estimated to be %, dividend yield of %, volatility will be updated at the date of grant but is currently estimated to be % and an exercise price and fair value of $ per share (the midpoint of the price range set forth on the cover page of this prospectus). Compensation expense will be recognized on these options over an expected four year vesting term, and as such, the compensation expense for fiscal 2010 was assumed to be 25% of the total value, or $ million. |
• | A compensation charge associated with 463,794 performance-based call options with market conditions held by Thomas D. Logan, our Chief Executive Officer. These options contain vesting provisions based upon successful completion of an initial public offering or change in control and achievement by ACAS of certain internal rates of return or returns on investment. The value of these options was estimated to be $2.1 million using a Monte Carlo simulation model and key assumptions are as follows: at the January 1, 2006 modification, expected option term of 4.5 years, risk-free interest rate of 4.3%, dividend yield of 0%, volatility of 41.8%, exercise price of $10.45 per share and fair value of $2.22 per share; at the December 7, 2007 modification, expected option term of 2.6 years, risk-free interest rate of 3.1%, dividend yield of 0%, volatility of 39.8%, exercise price of $10.45 per share and fair value of $4.44 per share. The compensation expense associated with these options for fiscal 2010 was calculated to be $1.5 million, respectively, based on the implied requisite service period for the market conditions (30 days for one-half of the shares, and 24 months for one-half of the shares). |
(e) | The weighted average common shares outstanding from the conversion of common stock assumes the conversion of all outstanding shares of Class A Voting Common Stock and Class B Non-Voting Common Stock on a one-for-one basis into 405,796 shares of common stock. |
(f) | Includes shares of our common stock to be sold in connection with this offering. Because distributions to ACAS, our principal stockholder, consisting of obligations under existing debt arrangements of $183.3 million and amounts due of $8.0 million to terminate an existing investment banking services agreement, exceed our earnings plus gross proceeds from this offering of $ million, all common shares are included in the calculation under existing rules on pro forma calculations. Following is a calculation of the deemed dividend in excess of proceeds from this offering (in thousands): |
For the Twelve | ||||
Months Ended | ||||
June 30, 2010 | ||||
Gross proceeds from offering | ||||
Distributions to ACAS: | ||||
Termination of investment banking services agreement | ||||
Repayment of notes payable to ACAS from proceeds of offering | ||||
Repayment of notes payable to ACAS from new debt arrangements | ||||
Total distribution to ACAS | ||||
Last twelve months earnings | ||||
Excess of dividend to be paid over proceeds from offering | ||||
(g) | The weighted average common shares outstanding from the conversion of preferred stock assumes the conversion of all outstanding convertible preferred stock into common stock, including the conversion into common stock of all accrued and unpaidpaid-in-kind dividends on convertible preferred stock. The 10,233,721 weighted average at June 30, 2010 is comprised of 936,573A-1 preferred shares, which includes 257,769 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 9.6288 and 137,941A-2 preferred shares, which includes 67,941 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 8.8128. |
(h) | These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by our Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable upon the consummation of this offering. |
(i) | The shares used in computing pro forma net loss per common share before conversion of preferred shares — diluted for the year ended June 30, 2010 exclude options to purchase 924,830 shares of common stock because we recorded a pro forma net loss allocable to common stockholders before conversion of preferred shares, and therefore the impact of such shares would be anti-dilutive. The shares used in computing pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 exclude options to purchase 662,353 shares of common stock, because the effect would be anti-dilutive. 476,841 of these shares were excluded because the option exercise prices exceeded the average market value of our common stock during the period. 185,512 of these shares were excluded because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. The |
45
Table of Contents
shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted and pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2009 and fiscal 2010 also exclude options to purchase 124,448 shares of common stock which are expected to be granted immediately following the pricing of this offering because their impact would be anti-dilutive, either because we generated a net loss or because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. |
(2) | As of June 30, 2010, we also had $6.6 million of restricted cash. |
(3) | In addition, as of June 30, 2010, we had $2.6 million of outstanding debt held by third parties not affiliated with ACAS. |
(4) | We include Adjusted EBITDA in this prospectus because (i) it is a basis upon which our management assesses our operating performance, (ii) it is a factor in the evaluation of the performance of our management in determining compensation and (iii) certain maintenance covenants under our debt agreements are tied to ratios based upon Adjusted EBITDA, as defined. Adjusted EBITDA for any period, as defined in our debt agreements, is calculated as net income (loss) for such period plus (a) without duplication and to the extent deducted in determining net income for such period, the sum of (i) interest expense for such period, (ii) income tax expense for such period, (iii) all amounts attributable to depreciation and amortization expense for such period, (iv) any extraordinary cash charges for such period in an amount not to exceed $4,000,000, (v) any extraordinary non-cash charges for such period, (vi) any other non-cash charges for such period (but excluding any non-cash charge for such period in respect of an item that was included in net income in a prior period) and (vii) any non-recurring fees, costs and expenses as reflected in our June 30, 2010 financial statements and any non-recurring fees, costs and expenses incurred in connection with this offering or in connection with the new bank credit facilities and any fees paid to ACAS and its affiliates pursuant to, or in connection with the termination of, the investment banking services agreement with ACFS after June 30, 2010 on or prior to the closing of this offeringminus (b) without duplication and to the extent included in net income, (i) any cash payments made during such period in respect of non-cash charges described in clauses (a)(vi) or (a)(vii) taken in a prior period and (ii) any extraordinary gains and any non-cash items of income for such period, all calculated on a consolidated basis in accordance with U.S. GAAPprovided that net income excludes (a) the income (or deficit) of any person (other than a subsidiary) in which we or any of our subsidiaries has an ownership interest, except to the extent that such income is actually received by us or such subsidiary in the form of dividends or similar distributions and (b) the undistributed earnings of any of our subsidiaries (other than subsidiaries party to the debt agreement) to the extent that the declaration or payment of dividends or similar distributions by such subsidiary is not at the time permitted by the terms of any contractual obligation (other than under any loan documents associated with the debt agreement) or requirement of law applicable to such subsidiary. Adjusted EBITDA is not a measure of financial performance calculated in accordance with U.S. GAAP, and should be viewed as a supplement to—not a substitute for—our results of operations presented on the basis of U.S. GAAP. Adjusted EBITDA also does not purport to represent cash flow provided by, or used in, operating activities in accordance with U.S. GAAP. Our statements of cash flows, included elsewhere in this prospectus, present our cash flow activity in accordance with U.S. GAAP. Furthermore, Adjusted EBITDA is not necessarily comparable to similarly titled measures reported by other companies. |
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Cash (used in) provided by operating activities | $ | (6,712 | ) | $ | 10,031 | $ | 8,202 | |||||
Interest expense, net | 20,207 | 17,711 | 15,120 | |||||||||
Income tax expense | 5,838 | 5,612 | 7,732 | |||||||||
Fees paid to ACFS | 1,625 | 1,739 | 1,643 | |||||||||
Other nonrecurring charges(*) | 5,458 | 5,867 | 2,605 | |||||||||
Actuarial (gain) loss | 226 | (208 | ) | (530 | ) | |||||||
Paid-in-kind interest expense | (1,904 | ) | (1,992 | ) | (2,091 | ) | ||||||
Loss on disposal of property, plant and equipment | (502 | ) | (592 | ) | (859 | ) | ||||||
Amortization of loan fees, debt discount and preferred stock discount | (785 | ) | (522 | ) | (458 | ) | ||||||
Provision for doubtful accounts | (30 | ) | (140 | ) | (138 | ) | ||||||
Provision for deferred income taxes | 1,238 | 1,013 | (3,062 | ) | ||||||||
Change in operating assets and liabilities | 9,559 | 2,084 | 18,136 | |||||||||
Currency effects and other | — | 22 | — | |||||||||
Adjusted EBITDA | $ | 34,218 | $ | 40,625 | $ | 46,300 | ||||||
(*) | Represents non-recurring expenses, including severance expenses and costs associated with the preparation for our initial public offering, as well as certain professional and legal expenses. |
(5) | Represents purchase orders or contracts received by us that have not been shipped. Amounts representing backlog are not recorded in our financial statements. |
46
Table of Contents
OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
47
Table of Contents
48
Table of Contents
• | it does not reflect our cash expenditures for capital equipment or other contractual commitments; | |
• | although depreciation, amortization and asset impairment charges and write-offs are non-cash charges, the assets being depreciated, amortized or written off may have to be replaced in the future, and Adjusted EBITDA does not reflect cash capital expenditure requirements for such replacements; | |
• | it does not reflect changes in, or cash requirements for, our working capital needs; | |
• | it does not consider the potentially dilutive impact of issuing equity-based compensation to our management team and employees; | |
• | it does not reflect the significant interest expense or the cash requirements necessary to service interest or principal payments on our indebtedness; | |
• | it does not reflect certain tax payments that may represent a reduction in cash available to us; and | |
• | other companies, including companies in our industry, may calculate these measures differently, and as the number of differences in the way two different companies calculate these measures increases, the degree of their usefulness as a comparative measure correspondingly decreases. |
49
Table of Contents
50
Table of Contents
51
Table of Contents
52
Table of Contents
53
Table of Contents
54
Table of Contents
55
Table of Contents
56
Table of Contents
57
Table of Contents
Deemed | ASC Topic 718 | |||||||||||||||||||
Number of | Market Value | Intrinsic | Black-Scholes | |||||||||||||||||
Date of Issuance | Options Granted | Exercise Price | Per Share | Value | Option Fair Value | |||||||||||||||
July 28, 2008(1) | 102,000 | $ | 16.31 | $ | 11.32 | $ | 0.00 | $ | 6.67 | |||||||||||
August 5, 2008 | 279,530 | 17.06 | 11.32 | 0.00 | 5.53-5.85 | |||||||||||||||
December 9, 2008 | 8,500 | 16.97 | 5.48 | 0.00 | 1.85 |
(1) | The 102,000 options were a modification on July 28, 2008 of 127,500 options granted on November 5, 2007. The 102,000 options, which have time-based vesting, replaced the 127,500 options, which had performance-based vesting. |
Weighting | Revenue | EBITDA | ||||||||||
Factor | Multiple | Multiple | ||||||||||
The market approach — Guideline Company Method | 25 | % | 1.7 | 12.9 | ||||||||
The market approach — Guideline Transaction Method | 25 | % | 1.9 | 12.7 | ||||||||
The income approach | 50 | % | N/A | N/A |
58
Table of Contents
Weighting | Revenue | EBITDA | ||||||||||
Factor | Multiple | Multiple | ||||||||||
The market approach — Guideline Company Method | 25 | % | 1.4 | 8.5 | ||||||||
The market approach — Guideline Transaction Method | 25 | % | 1.4 | 10.0 | ||||||||
The income approach | 50 | % | N/A | N/A |
Probability | Revenue | EBITDA | ||||||||||
Factor | Multiple | Multiple | ||||||||||
Guideline Company Method — IPO scenario high-side | 30 | % | 1.9 | 10.6 | ||||||||
Guideline Company Method — IPO scenario low-side | 30 | % | 1.2 | 9.5 | ||||||||
Guideline Transaction Method — sale scenario high-side | 17.5 | % | 1.5 | 10.0 | ||||||||
Guideline Transaction Method — sale scenario low-side | 17.5 | % | 1.3 | 9.5 | ||||||||
The income approach — continuing operations | 5 | % | N/A | N/A |
Probability | Revenue | EBITDA | ||||||||||
Factor | Multiple | Multiple | ||||||||||
Guideline Company Method — IPO scenario high-side | 40 | % | 2.0 | 11.9 | ||||||||
Guideline Company Method — IPO scenario low-side | 40 | % | 1.2 | 9.9 | ||||||||
Guideline Transaction Method — sale scenario high-side | 7.5 | % | 1.7 | 10.0 | ||||||||
Guideline Transaction Method — sale scenario low-side | 7.5 | % | 1.2 | 9.5 | ||||||||
The income approach — continuing operations | 5 | % | N/A | N/A |
59
Table of Contents
Probability | Revenue | EBITDA | ||||||||||
Factor | Multiple | Multiple | ||||||||||
Guideline Company Method — IPO scenario high-side | 40 | % | 1.7 | 12.0 | ||||||||
Guideline Company Method — IPO scenario low-side | 40 | % | 1.1 | 9.9 | ||||||||
Guideline Transaction Method — sale scenario high-side | 7.5 | % | 1.7 | 10.0 | ||||||||
Guideline Transaction Method — sale scenario low-side | 7.5 | % | 1.5 | 7.8 | ||||||||
The income approach — continuing operations | 5 | % | N/A | N/A |
60
Table of Contents
61
Table of Contents
62
Table of Contents
Annual | ||||
Amortization | ||||
Fiscal Year Ending June 30, | Expense | |||
2011 | $ | 4,446 | ||
2012 | 3,465 | |||
2013 | 2,588 | |||
2014 | 1,584 | |||
2015 | 1,348 | |||
2016 and thereafter | 2,975 | |||
Total | $ | 16,406 | ||
63
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Revenue | $ | 191,769 | $ | 201,763 | $ | 228,124 | ||||||
Cost of revenue | 102,790 | 105,954 | 126,707 | |||||||||
Gross profit | 88,979 | 95,809 | 101,417 | |||||||||
% of revenue | 46.4 | % | 47.5 | % | 44.5 | % | ||||||
Operating expenses: | ||||||||||||
Selling, general and administrative expenses | 63,177 | 65,649 | 64,510 | |||||||||
Research and development expenses | 14,865 | 11,282 | 8,729 | |||||||||
Total operating expenses | 78,042 | 76,931 | 73,239 | |||||||||
Income from operations | 10,937 | 18,878 | 28,178 | |||||||||
Interest expense, net | 20,207 | 17,711 | 15,120 | |||||||||
Other income, net | (1,759 | ) | (490 | ) | (639 | ) | ||||||
(Loss) Income before provision for income taxes | (7,511 | ) | 1,657 | 13,697 | ||||||||
Provision for income taxes | 5,838 | 5,612 | 7,732 | |||||||||
Net (loss) income | $ | (13,349 | ) | $ | (3,955 | ) | $ | 5,965 | ||||
• | Health Physics segment revenue increased $3.9 million, or 5.6%, to $73.0 million for the period. This increase was primarily due to an increase in sales of contamination and clearance products of $9.8 million, driven by strong demand during the first half of fiscal 2010. This increase was partially offset by a $5.9 million decrease in sales of dosimetry products, predominantly due to a reduction in dosimetry orders from military customers and U.S. nuclear power plants. |
• | Radiation Monitoring segment revenue increased $19.6 million, or 47.7%, to $60.7 million for the period, primarily due to the completion of several large radiation monitoring installation projects into new nuclear power plants in Asia and Europe, for which there were no comparable projects recognized in fiscal 2009. |
• | Sensing Systems segment revenue increased $2.3 million, or 5.1%, to $47.3 million for the period, principally due to the completion of certain long term contracts, additional spare-part orders and increased shipments of in-core and ex-core detector products. |
• | Imaging Systems segment revenue increased $0.8 million, or 4.9%, primarily due to an upturn in revenue from nuclear camera sales in the second half of fiscal 2010. |
• | The Dosimetry Service segment revenue decreased $0.3 million in fiscal 2010, primarily due to competitive pricing pressures in the medical end market. |
64
Table of Contents
65
Table of Contents
• | $1.9 million increase in sales of dosimeters, principally into existing NPPs in Asia and the Americas; and | |
• | $5.4 million increase in sales of contamination & clearance monitors, principally into existing NPPs in the Americas. | |
• | $3.1 million increase in sales of detection and identification devices principally to the defense end market in Europe. |
• | $3.4 million increase in revenue recognized from contracts for the production of penetration products used in the construction of NPPs; and | |
• | $1.7 million increase in revenue recognized from contracts for the production of detectors used in NPPs. |
66
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Revenue: | ||||||||||||
Health Physics | $ | 58,691 | $ | 69,109 | $ | 72,992 | ||||||
Radiation Monitoring Systems | 43,201 | 41,116 | 60,729 | |||||||||
Sensing Systems | 39,866 | 44,979 | 47,255 | |||||||||
Dosimetry Services | 28,824 | 29,457 | 29,206 | |||||||||
Imaging Systems | 21,187 | 17,102 | 17,942 | |||||||||
Total | $ | 191,769 | $ | 201,763 | 228,124 | |||||||
Operating income: | ||||||||||||
Health Physics | $ | (912 | ) | $ | 6,317 | $ | 5,058 | |||||
Radiation Monitoring Systems | 1,085 | 4,109 | 12,102 | |||||||||
Sensing Systems | 10,234 | 14,973 | 16,587 | |||||||||
Dosimetry Services | 7,746 | 7,968 | 7,936 | |||||||||
Imaging Systems | 1,339 | 1,064 | 2,080 | |||||||||
Unallocated corporate items | (8,555 | ) | (15,553 | ) | (15,585 | ) | ||||||
Total | $ | 10,937 | $ | 18,878 | $ | 28,178 | ||||||
67
Table of Contents
68
Table of Contents
69
Table of Contents
70
Table of Contents
71
Table of Contents
72
Table of Contents
Total | 2011 | 2012-2013 | 2014-2015 | Thereafter | ||||||||||||||||
Debt obligations(1) | $ | 185,874 | $ | 1,068 | $ | 183,734 | $ | 504 | $ | 568 | ||||||||||
Operating lease obligations | 16,490 | 3,478 | 5,761 | 3,719 | 3,532 | |||||||||||||||
Total | $ | 202,364 | $ | 4,546 | $ | 189,495 | $ | 4,223 | $ | 4,100 | ||||||||||
(1) | Includes only obligations to pay principal (as described below) and does not reflect the use of net proceeds from this offering. A portion of our debt has a PIK interest feature. As a result, the principal amount of such debt increases on a periodic basis. Also does not include pensions, which are described in Note 11 of our consolidated financial statements. |
73
Table of Contents
Amount | ||||||||||||||
Interest Rate | Outstanding | |||||||||||||
Maturity | Contractual | as of | as of | |||||||||||
Credit Facilities and Long-term Debt | Due | Interest Rate (%) | June 30, 2010 | June 30, 2010 | ||||||||||
Revolving credit facilities: | ||||||||||||||
$20.25 million | July 2011 | LIBOR + 4.5% | 4.85 | % | $ | 20,250 | ||||||||
$14.0 million | July 2011 | LIBOR + 5% | 5.35 | % | 13,997 | |||||||||
$8.2 million | July 2011 | EURIBOR + 2% | 2.43 | % | 7,130 | |||||||||
Senior term notes: | ||||||||||||||
$24.9 million Senior Term B | July 2011 | EURIBOR + 3% | 3.43 | % | 24,944 | |||||||||
$7.5 million Senior Term B | July 2011 | LIBOR + 8% | 8.35 | % | 5,008 | |||||||||
$2.0 million Senior Term B | July 2011 | LIBOR + 8% | 8.35 | % | 1,917 | |||||||||
$4.0 million Senior Term C | Oct 2011 | LIBOR + 9% | 9.35 | % | 4,000 | |||||||||
$4.0 million Senior Term C | Nov 2011 | LIBOR + 8.25% | 8.60 | % | 4,000 | |||||||||
$27.0 million Senior Term D | Oct 2011 | LIBOR + 6.5% | 6.85 | % | 25,785 | |||||||||
$15.0 million Senior Term D | Oct 2011 | LIBOR + 6.5% | 6.85 | % | 14,288 | |||||||||
Senior subordinated notes: | ||||||||||||||
$7.5 millionpaid-in-kind | July 2011 | 14% | 14 | % | 8,487 | |||||||||
$8.6 millionpaid-in-kind | July 2011 | 15% | 15 | % | 9,862 | |||||||||
$12.2 millionpaid-in-kind | July 2011 | EURIBOR + 11% | 11.43 | % | 16,441 | |||||||||
Junior subordinated notes: | ||||||||||||||
$4.3 millionpaid-in-kind | July 2011 | 17% | 17 | % | 5,280 | |||||||||
$4.3 millionpaid-in-kind | July 2011 | 17% | 17 | % | 5,280 | |||||||||
$1.25 millionpaid-in-kind | May 2012 | 14% | 14 | % | 1,415 | |||||||||
$4.9 millionpaid-in-kind | July 2011 | EURIBOR + 12% | 12.43 | % | 7,155 | |||||||||
Stockholder loan: | Three-month | |||||||||||||
$8.0 million | July 2011 | EURIBOR + 2% | 2.64 | % | 8,013 | |||||||||
Total notes payable to ACAS | 183,252 | |||||||||||||
Less current portion | (420 | ) | ||||||||||||
Notes payable to ACAS — long term | $ | 182,832 | ||||||||||||
74
Table of Contents
75
Table of Contents
76
Table of Contents
Percentage of National Electricity Output from | ||
Number of Operational Reactors by Country | Nuclear Power by Country | |
77
Table of Contents
Nuclear | ||||||||||||||||||||||||
Electricity | % of National | Number of Reactors | ||||||||||||||||||||||
Generation 2009 | Electricity | Under | ||||||||||||||||||||||
Country | (Billion KWh) | Output | Operable | Construction | Planned(1) | Proposed(2) | ||||||||||||||||||
United States | 799 | 20 | 104 | 1 | 9 | 22 | ||||||||||||||||||
France | 392 | 75 | 58 | 1 | 1 | 1 | ||||||||||||||||||
Japan | 263 | 29 | 55 | 2 | 12 | 1 | ||||||||||||||||||
Russia | 153 | 18 | 32 | 10 | 14 | 30 | ||||||||||||||||||
South Korea | 141 | 35 | 20 | 6 | 6 | 0 | ||||||||||||||||||
United Kingdom | 63 | 18 | 19 | 0 | 4 | 6 | ||||||||||||||||||
Canada | 85 | 15 | 18 | 2 | 4 | 3 | ||||||||||||||||||
India | 15 | 2 | 19 | 4 | 20 | 40 | ||||||||||||||||||
Germany | 128 | 26 | 17 | 0 | 0 | 0 | ||||||||||||||||||
Ukraine | 78 | 49 | 15 | 0 | 2 | 20 | ||||||||||||||||||
China | 66 | 2 | 12 | 24 | 33 | 120 | ||||||||||||||||||
Sweden | 50 | 35 | 10 | 0 | 0 | 0 | ||||||||||||||||||
Spain | 51 | 18 | 8 | 0 | 0 | 0 | ||||||||||||||||||
Belgium | 45 | 52 | 7 | 0 | 0 | 0 | ||||||||||||||||||
Czech Republic | 26 | 34 | 6 | 0 | 2 | 1 | ||||||||||||||||||
Rest of World | 205 | N/A | 40 | 9 | 42 | 100 | ||||||||||||||||||
Total | 2,560 | 14 | 440 | 59 | 149 | 344 | ||||||||||||||||||
(1) | Planned reactors have approvals, funding or major commitments in place, mostly expected to be in operation within eight to ten years, or with construction well advanced but suspended indefinitely. |
(2) | Proposed reactors have specific program or site proposals, with expected operation mostly within 15 years. |
78
Table of Contents
79
Table of Contents
80
Table of Contents
Fiscal 2010 Revenue by End Markets | Fiscal 2010 Revenue by Geography | |
Fiscal 2010 Revenue: $228.1 Million |
81
Table of Contents
82
Table of Contents
83
Table of Contents
84
Table of Contents
• | Geographic expansion. Although we sold products and services to customers in over 90 countries between fiscal 2006 and 2010, there remain international markets where we believe we can increase our presence. One such market is India, where we intend to leverage our relationships with leading reactor design firms to capitalize on the opening of the nuclear end market to U.S. firms due to a recent treaty ratification. Other markets for expansion include the Middle East, Eastern Europe and the former Soviet Union, where we intend to increase our presence by leveraging relationships with local partners. |
• | Customer outsourcing. We believe we will continue to capitalize on customer outsourcing within the nuclear end market. Within the United States, several NPP operators have recently outsourced their dosimetry services in order to reduce costs. We have been able to benefit from economies of scale as well as advantages in materials procurement and processing technology to provide enhanced dosimetry services to many of these NPPs at a lower cost. | |
• | Service privatization. In regions outside the United States, dosimetry services have historically been provided by government agencies. However, privatization of dosimetry services is accelerating in some regions, such as Europe, as providers seek to reduce costs and benefit from enhanced service offerings, providing an opportunity to leverage our expertise and North American service experience. | |
• | New applications for existing technologies. A portion of our development effort is focused on adapting existing technologies to alternative applications. For example, in response to market demand, we adapted our proprietary fiber-optic detector technology used in our TwoStep-Exit whole body monitor designed for the nuclear end market to create the HandFoot-Fibre hand and foot monitor designed for both the nuclear and medical end markets. |
85
Table of Contents
Product Category | End Markets | Applications | NPP Life Cycle Phase | Products | ||||
Dosimeters | • Nuclear • Defense • Medical | Pager-sized personnel monitors which monitor radiation dose rate and cumulative dose, along with readers, telemetry, software and other accessories | • Plant operation • Recommissioning • Decommissioning • Waste management | • Active dosimeters • Passive dosimeters • Readers • Calibrators • Dosimetry software • Telemetry systems • Accessories • Software • Services | ||||
Contamination & Clearance Monitors | • Nuclear • Defense • Medical | Stationary systems designed to detect radioactive contamination of people, waste, tools, laundry, vehicles and cargo | • Plant operations • Recommissioning • Decommissioning • Waste management | • Body monitors • Waste chambers • Tool monitors • Laundry monitors • Vehicle monitors • Accessories • Software • Services | ||||
Detection & Identification Devices | • Nuclear • Defense • Medical | Hand-held and fixed devices used for detecting and locating ionizing radiation sources and/or spectroscopically identifying the active radioisotopes | • Plant operations • Recommissioning • Waste management | • Survey meters • Handheld identifiers • Spectroscopic portal monitors • Accessories • Software • Services | ||||
86
Table of Contents
87
Table of Contents
Product Category | End Markets | Applications | NPP Life Cycle Phase | Products | ||||
Radiation Monitoring Systems | • Nuclear | Systems consisting of sensors, displays, control electronics and software which are used for barrier leak control, effluent release monitoring, radiation protection of workers, operational process monitoring and “post event” monitoring in NPPs, nuclear fuel cycle industry, reactors and military installations. | • Construction • Plant operation • Recommissioning • Decommissioning • Waste management | • Alpha, beta, gamma and neutron sensors • Channels for monitoring: volume contamination (particulates, iodine, gas and liquids); dose rates (gamma and neutron); and neutron flux • Fixed and mobile instrumentation skids • Display and processing electronics • Accessories • Software • Services | ||||
88
Table of Contents
Product Category | End Markets | Applications | NPP Life Cycle Phase | Products | ||||
Electrical Penetrations | • Nuclear | Conduit systems that are used to pass electrical and fiber-optic lines through the containment structure of an NPP, without compromising the pressure or radiological integrity of the structure | • Construction • Recommissioning | • Electrical penetrations containment assemblies • Temperature sensors • Instrumentation seals • Thermowells • Explosive valves | ||||
Reactor Instrumentation & Control Equipment and Systems | • Nuclear • Defense | Sensors and electronics designed to monitor radiation and temperature within a reactor core and in surrounding areas to facilitate safe and efficient reactor operation | • Construction • Plant operation • Recommissioning | • In-core detectors • Ex-core detectors • Control electronics | ||||
89
Table of Contents
Product Category | End Markets | Applications | NPP Life Cycle Phase | Products | ||||
Dosimetry Services | • Nuclear • Defense • Medical | An information service, which provides environmental radiation monitoring services as well as an official dose of record to employers and occupationally exposed employees | • Plant operation • Decommissioning • Waste management | • Extremity, whole body, eye, environmental and fetal monitoring reports • Online applications for dosimetry data management • Consulting services | ||||
90
Table of Contents
Product Category | End Markets | Applications | NPP Life Cycle Phases | Products | ||||
Imaging Systems | • Nuclear • Other | Nuclear: imaging systems for nuclear fuel handling, control, monitoring and inspection; reactor vessel maintenance; underwater surveillance; tank and vessel inspection; and cameras for remotely operated vehicles High-temperature: kiln viewing and recovery boiler monitoring | • Construction • Plant operation • Recommissioning • Decommissioning • Waste management | • Radiation hardened surveillance and inspection cameras • Video management and control systems • Lighting systems • Telemetry control units • Thru-wall endoscopes • High temperature cameras with pyrometry • Software | ||||
91
Table of Contents
92
Table of Contents
93
Table of Contents
Lease | ||||||||||
Approximate | Expiration | |||||||||
Location | Square Feet | Facility Use / Description | Date | |||||||
Production facilities: | ||||||||||
Canada | Cambridge, ON | 31,800 | Sensing Systems | July 31, 2012 | ||||||
Finland | Turku | 9,800 | Health Physics | N/A(1) | ||||||
France | Fussy (Bourges) | 24,000 | Sensing Systems | May 31, 2015 | ||||||
France | Lamanon | 77,700 | Health Physics & Radiation Monitoring Systems | N/A(2) | ||||||
France | Lamanon | 6,500 | Health Physics & Radiation Monitoring Systems | November 30, 2017 | ||||||
Germany | Hamburg | 33,100 | Health Physics | December 31, 2016 | ||||||
Germany | Munich | 28,100 | Radiation Monitoring Systems | June 30, 2015 | ||||||
United Kingdom | Alton | 27,000 | Imaging Systems | December 14, 2010(3) | ||||||
United Kingdom | Farnborough | 19,976 | Imaging Systems | June 24, 2014 | ||||||
United States | Atlanta (Smyrna), GA | 24,100 | Health Physics & Radiation Monitoring Systems | June 30, 2014 | ||||||
United States | Buffalo (Cheektowaga), NY | 26,200 | Sensing Systems | May 31, 2013 | ||||||
United States | Horseheads, NY | 50,500 | (4) | Sensing Systems & Imaging Systems | November 30, 2014 | |||||
United States | Irvine, CA | 43,500 | Dosimetry Services | August 31, 2014 | ||||||
Sales / Research and Development / Administrative locations | ||||||||||
China | Beijing | 500 | Sales center | February 28, 2011 | ||||||
China | Beijing | 2,200 | Sales center | March 31, 2011 | ||||||
Germany | Bonn | 1,000 | Imaging Systems | N/A(5) | ||||||
United Kingdom | Whitehaven, Cumbria | 3,000 | Imaging Systems | N/A(5) | ||||||
United States | Pickerington, OH | 2,900 | Imaging Systems | May 31, 2011 | ||||||
United States | San Ramon, CA | 10,300 | Corporate headquarters | April 12, 2012 | ||||||
United States | Woodinville, WA | 1,000 | Imaging Systems | July 31, 2012 |
(1) | The lease on the property we occupy in Turku, Finland is current and terminable by either party with twelve months’ notice. No notice of termination with respect to this lease has been given or received as of the date of this prospectus. |
(2) | We lease all listed properties except this property located in Lamanon, France, which we own. |
(3) | The lease on the property we occupy in Alton, United Kingdom will expire in December 2010; however, we are in the process of relocating this facility to Farnborough, UK, where we have already commenced a new lease, as listed above. |
(4) | Our current lease consists of a total of approximately 60,675 square feet, of which we sublet, or otherwise do not use, approximately 10,175 square feet. | |
(5) | The term of such leases are month to month. |
94
Table of Contents
• | Health Physics: Thermo Fisher Scientific and Areva (Canberra). | |
• | Radiation Monitoring Systems: General Atomics (Sorrento Electronics) and Areva (Canberra). | |
• | Sensing Systems: Reuter-Stokes (General Electric), Schott and Areva. | |
• | Dosimetry Services: Landauer. | |
• | Imaging Systems: Diakont. |
95
Table of Contents
96
Table of Contents
97
Table of Contents
98
Table of Contents
99
Table of Contents
As of June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Backlog | $ | 177,956 | $ | 183,960 | $ | 191,734 | ||||||
Deferred contract revenue | 53,539 | 62,031 | 44,730 |
100
Table of Contents
Name | Age | Position | ||
Thomas D. Logan | 49 | President, Chief Executive Officer and Chairman of the Board | ||
Jack A. Pacheco | 50 | Vice President and Chief Financial Officer | ||
Seth B. Rosen | 42 | General Counsel, Vice President, Corporate Development, and Secretary | ||
W. Antony Besso | 40 | Regional Vice President, EMEA, and President, Health Physics Division | ||
Iain F. Wilson | 48 | Regional Vice President, Asia, and President, Sensing Systems Division | ||
Robert J. Klein(1)(2)(3)(4) | 46 | Director | ||
Dustin G. Smith(1)(2)(4) | 34 | Director Nominee | ||
Brian S. Graff(1) | 45 | Director Nominee | ||
Michael T. Everett(3) | 61 | Director Nominee | ||
Earl R. Lewis(2)(3)(4) | 66 | Director Nominee | ||
Alfred E. Barry, Jr. | 54 | Director Nominee |
(1) | ACAS-designated representative. | |
(2) | To be a member of the Nominating and Corporate Governance Committee upon the consummation of this offering. | |
(3) | To be a member of the Audit Committee upon the consummation of this offering. | |
(4) | To be a member of the Compensation Committee upon the consummation of this offering. |
101
Table of Contents
102
Table of Contents
• | Class I, which will consist of Messrs. Logan and Klein, and whose term will expire at our annual meeting of stockholders to be held in 2011; |
103
Table of Contents
• | Class II, which will consist of Messrs. Smith and Everett, and whose term will expire at our annual meeting of stockholders to be held in 2012; and |
• | Class III, which will consist of Messrs. Graff, Lewis and Barry, and whose term will expire at our annual meeting of stockholders to be held in 2013. |
104
Table of Contents
• | an annual cash retainer of $50,000 for serving on the board; | |
• | an annual cash retainer of $10,000 for serving as the Chairperson of the Audit Committee and of $5,000 for serving as the Chairperson of each of the Compensation Committee and the Nominating and Corporate Governance Committee; and | |
• | upon first joining the board, an initial grant of an option to purchase 8,500 shares of our common stock, and thereafter an annual grant of an option to purchase 2,830 shares of our common stock, with each such option vesting in equal monthly installments over a four-year period following the grant and subject to accelerated vesting in the event of a change in control. |
105
Table of Contents
106
Table of Contents
107
Table of Contents
• | the achievement of financialand/or operational goals for the fiscal year; |
• | achievement of individual annual performance objectives; and |
• | with respect to Messrs. Logan, Besso and Wilson (our named executive officers with operational responsibilities), commitment to future growth in revenue and earnings for the subsequent fiscal year in the financial forecast approved by our Board of Directors upon recommendation of our Chief Executive Officer. |
108
Table of Contents
• | 50% based solely on the achievement of Adjusted EBITDA, as described below; |
• | 25% based on attainment of personal objectives; and |
• | 25% based on financial objectives specified in the following year’s plan. |
• | 50% based solely on the achievement of Adjusted EBITDA, as described below; and |
• | 50% based on attainment of personal objectives. |
Below | 90% of | 100% of | 110% of | |||||||||||||
Threshold | Target | Target | Target or Above | |||||||||||||
Thomas D. Logan | $ | 0 | 25% salary | 50% salary | 100% salary | |||||||||||
Jack A. Pacheco | $ | 0 | 25% salary | 50% salary | 100% salary | |||||||||||
Seth B. Rosen | $ | 0 | 25% salary | 40% salary | 80% salary |
109
Table of Contents
Below | $2.0 MM | 100% of | $2.0 MM | |||||||||||||
Threshold | Below Target | Target | Above Target | |||||||||||||
W. Antony Besso | $ | 0 | 25% salary | 50% salary | 80% salary | |||||||||||
Below | $1.5 MM | 100% of | $1.5 MM | |||||||||||||
Threshold | Below Target | Target | Above Target | |||||||||||||
Iain F. Wilson | $ | 0 | 25% salary | 40% salary | 80% salary |
• | Mr. Logan’s objectives included positioning the company to complete our initial public offering and associated credit facility, commercializing and repositioning specific business lines and products, and launching internal productivity-improvement initiatives; |
• | Mr. Pacheco’s objectives focused on steps to position the company to complete our initial public offering and associated credit facility, audit objectives and organizational improvement; |
• | Mr. Rosen’s objectives focused on positioning the company to complete our initial public offering and associated credit facility, formalizing compliance programs and supporting internal training initiatives; |
• | Mr. Besso’s objectives mainly related to specific products and business lines for which he is responsible and launching internal initiatives to improve productivity; and |
• | Mr. Wilson’s objectives included developing and implementing business unit strategies in particular locations and launching internal initiatives to improve productivity. |
110
Table of Contents
• | For the 50% of bonus based on Adjusted EBITDA, we exceeded the target levels at the corporate level and for our Sensing Systems division and so achieved 100% of this metric for Messrs. Logan and Wilson. |
• | For the 25% of bonus based on personal objectives, the Committee made a subjective determination based on the individual performance factors described below the table to determine the percentage achievements set forth in the table below for each individual. |
• | For the 25% of bonus based on whether our performance situates us for a potentially higher level of achievement for the following year, the Committee determined that Mr. Logan met 50% of this objective at the corporate level because of our commitment to increasing revenue and that Mr. Wilson met 100% of this objective for the Sensing Systems division because of our commitment to increasing revenue and continued achievement of Adjusted EBITDA levels within this division. |
• | For the 50% of bonus based on Adjusted EBITDA, we exceeded the target levels at the corporate level and so achieved 100% of this metric; and |
• | For the 50% of bonus based on personal objectives, the Committee made a subjective determination based on the individual performance factors described below the table to determine the percentage achievements set forth in the table below for each individual. |
Working | ||||||||||||||||||||||||||||
Capital | Payout | |||||||||||||||||||||||||||
Modifier | Eligible | (Weighted | ||||||||||||||||||||||||||
(added to | Bonus Pool | Achievement | ||||||||||||||||||||||||||
% | Weighted | Baseline% | (as% of | Eligible | x Eligible | |||||||||||||||||||||||
Achievement | Weight | Achievement | of Salary) | Salary) | Bonus Pool | Bonus Pool) | ||||||||||||||||||||||
Logan | ||||||||||||||||||||||||||||
2010 Financial | 100 | % | 50 | % | 50 | % | ||||||||||||||||||||||
Personal Objectives | 100 | % | 25 | % | 25 | % | ||||||||||||||||||||||
Future Planning | 50 | %(1) | 25 | % | 12.5 | % | ||||||||||||||||||||||
TOTAL | 87.5 | % | 15 | % | 74.12 | %(2) | $ | 240,884 | $ | 210,774 | ||||||||||||||||||
Pacheco | ||||||||||||||||||||||||||||
2010 Financial | 100 | % | 50 | % | 50 | % | ||||||||||||||||||||||
Personal Objectives | 75 | % | 50 | % | 37.5 | % | ||||||||||||||||||||||
TOTAL | 87.5 | % | 15 | % | 74.12 | %(2) | $ | 206,049 | $ | 180,292 | ||||||||||||||||||
Rosen | ||||||||||||||||||||||||||||
2010 Financial | 100 | % | 50 | % | 50 | % | ||||||||||||||||||||||
Personal Objectives | 100 | % | 50 | % | 50 | % | ||||||||||||||||||||||
TOTAL | 100 | % | 15 | % | 62.29 | %(2) | $ | 155,736 | $ | 155,736 |
111
Table of Contents
Working | ||||||||||||||||||||||||||||
Capital | Payout | |||||||||||||||||||||||||||
Modifier | Eligible | (Weighted | ||||||||||||||||||||||||||
(added to | Bonus Pool | Achievement | ||||||||||||||||||||||||||
% | Weighted | Baseline% | (as% of | Eligible | x Eligible | |||||||||||||||||||||||
Achievement | Weight | Achievement | of Salary) | Salary) | Bonus Pool | Bonus Pool) | ||||||||||||||||||||||
Wilson | ||||||||||||||||||||||||||||
2010 Financial | 100 | % | 50 | % | 50 | % | ||||||||||||||||||||||
Personal Objectives | 100 | % | 25 | % | 25 | % | ||||||||||||||||||||||
Future Planning | 100 | %(1) | 25 | % | 25 | % | ||||||||||||||||||||||
TOTAL | 100 | % | 15 | % | 95 | % | Cdn 206,293 | Cdn 206,293 | ||||||||||||||||||||
$ | (195,471 | ) |
(1) | For Mr. Logan, the Committee determined that the future planning target for revenue was met but the Adjusted EBITDA target was not met and so should result in 50% achievement of the future planning target. For Mr. Wilson, the Committee determined that the target for both Adjusted EBITDA and revenue were met for the Sensing Systems Division and should result in achievement of 100% of the future planning target. |
(2) | The initial bonus pool of 59.12% of base salary for Messrs. Logan and Pacheco, and 47.29% for Mr. Rosen, was determined by interpolating between the “target” and “maximum” levels shown in the first table above based on the corporate-level achievement of 2010 Adjusted EBITDA between those levels, and the 15% working capital modifier was added to this baseline percentage. For Mr. Wilson, a 15% working capital modifier was added to his baseline percentage of the maximum target bonus percentage. |
• | Mr. Logan: Good efforts to complete the initial public offering and associated credit facility by completing all regulatory and legal requirements and completing the IPO road show; commercialization of new products and repositioning of certain existing product lines; and launching internal productivity-improvement initiatives. |
• | Mr. Pacheco: Good efforts to complete the initial public offering and associated credit facility by completing all regulatory and legal requirements and completing the IPO road show; organizational improvements; and, the timely completion of audits. |
• | Mr. Rosen: Good efforts to complete the initial public offering and associated credit facility by completing all regulatory and legal requirements and completing the IPO road show; enhancement of compliance programs; and completion of internal training initiatives. |
• | Mr. Besso: Successful launch of specific new products and business lines; and launching internal productivity-improvement projects. |
• | Mr. Wilson: Development of business unit strategies and new products; organizational improvements; and launching internal productivity-improvement projects. |
112
Table of Contents
113
Table of Contents
114
Table of Contents
Change | ||||||||||||||||||||||||||||||||
in Pension | ||||||||||||||||||||||||||||||||
Value and | ||||||||||||||||||||||||||||||||
Nonqualified | ||||||||||||||||||||||||||||||||
Non-Equity | Deferred | |||||||||||||||||||||||||||||||
Option | Incentive Plan | Compensation | All Other | |||||||||||||||||||||||||||||
Name and | Salary | Bonus | Awards | Compensation | Earnings | Compensation | Total | |||||||||||||||||||||||||
Principal Position | Fiscal Year | ($) | ($) | ($)(1) | ($)(2) | ($) | ($)(3) | ($) | ||||||||||||||||||||||||
Thomas D. Logan President, Chief Executive Officer and Chairman | 2010 2009 | 325,000 312,473 | — — | — — | 210,774 251,094 | — — | 28,053 36,884 | 563,827 600,451 | ||||||||||||||||||||||||
Jack A. Pacheco Vice President and Chief Financial Officer | 2010 2009 | 278,000 278,000 | — — | — — | 180,292 199,813 | — — | 10,497 6,906 | 468,789 484,719 | ||||||||||||||||||||||||
Seth B. Rosen General Counsel, Vice President Corporate Development, and Secretary | 2010 2009 | 250,000 232,000 | — — | — 99,400 | 155,736 154,667 | — — | 6,405 6,853 | 412,141 492,920 | ||||||||||||||||||||||||
W. Antony Besso(5) Regional Vice President, EMEA and President, Health Physics Division | 2010 2009 | 307,829 303,861 | 34,808 | (2) — | — 598,742 | — 184,586 | 5,019 | (4) — | 45,283 62,806 | 392,939 1,149,995 | ||||||||||||||||||||||
Iain F. Wilson(5) Regional Vice President, Asia and President, Sensing Systems Division | 2010 2009 | 205,703 185,726 | — — | — 248,499 | 195,471 204,298 | — — | 23,412 16,749 | 424,586 655,272 |
(1) | The amounts in this column do not reflect dollar amounts actually received by our named executive officers. Instead, these amounts reflect the aggregate grant date fair value of each stock option granted in the fiscal year ended June 30, 2009 and 2010 computed in accordance with the provisions of FASB ASC Topic 718. Assumptions used in the calculation of these amounts are included in Note 13 to our consolidated financial statements included in this prospectus. As required by SEC rules, the amounts shown exclude the impact of estimated forfeitures related to service-based vesting conditions. Our named executive officers will only realize compensation to the extent the trading price of our common stock is greater than the exercise price of such stock options. |
(2) | The amounts in this column represent payments under our executive bonus program for performance during fiscal 2009 and 2010, as described above under Compensation Discussion and Analysis. |
(3) | The amounts in this column include our matching 401(k) contributions for the following named executive officers’ accounts in the following amounts for fiscal 2009 and 2010, respectively: Mr. Logan ($5,702 and $6,752), Mr. Pacheco ($6,906 and $10,497) and Mr. Rosen ($6,853 and $6,405). For Mr. Logan, the amount also includes car allowance ($9,217 for both fiscal 2009 and 2010) and amounts paid for accrued vacation above the maximum accrual limit ($21,965 in fiscal 2009 and $12,084 in fiscal 2010) under our annual vacation cashout policy for executive officers. For Mr. Besso, the amount consists of his car allowance ($6,259 for fiscal 2009 and $6,629 for fiscal 2010), an allowance for travel ($8,670 for fiscal 2009 and $14,515 for fiscal 2010), child school allowance ($13,743 for fiscal 2009 and $13,923 for fiscal 2010), a housing allowance ($24,050 for fiscal 2009 and $0 for fiscal 2010), which was discontinued in February 2009, and private unemployment insurance ($10,083 for fiscal 2009 and $10,216 for fiscal 2010). For Mr. Wilson, this amount consists of car allowance ($5,183 for fiscal 2009 and $5,685 for fiscal 2010), contributions to his Registered Retirement Savings Plan, a defined contribution plan in Canada |
115
Table of Contents
($7,280 for fiscal 2009 and $8,230 for fiscal 2010) and vacation pay ($4,286 for fiscal 2009 and $9,497 for fiscal 2010). |
(4) | This amount represents the change in value under a mandatory French pension system, as described below under Pension Benefits. |
(5) | Mr. Besso’s compensation, which is paid in euros, and Mr. Wilson’s compensation, which is paid in Canadian dollars, have been converted into U.S. dollars using the respective average rate of exchange for the fiscal year. |
Estimated Future | ||||||||||||||||
Payouts Under | ||||||||||||||||
Non-Equity Incentive | ||||||||||||||||
Plan Awards(1) | ||||||||||||||||
Grant | Threshold | Target | Maximum | |||||||||||||
Name | Date | ($) | ($) | ($) | ||||||||||||
Thomas D. Logan | 09/08/09 | 81,250 | 162,500 | 325,000 | ||||||||||||
Jack A. Pacheco | 09/08/09 | 69,500 | 139,000 | 278,000 | ||||||||||||
Seth B. Rosen | 09/08/09 | 62,500 | 100,000 | 200,000 | ||||||||||||
W. Antony Besso(2) | 09/08/09 | 76,993 | 153,985 | 246,376 | ||||||||||||
Iain F. Wilson(2) | 09/08/09 | 51,439 | 82,303 | 164,607 |
(1) | Threshold, Target and Maximum amounts refer to the annualized eligible bonus for each named executive officer if specified financial performance criteria were met, as more fully discussed above in the “Compensation Discussion and Analysis” and below under “Executive Bonus Program.” The actual annual performance bonus payable is subject to determination by the Compensation Committee after a review of the financial performance of Mirion or the applicable business unit, as well as each named executive officer’s achievement of their individual annual performance objectives, which may result in a higher or lower actual bonus payment. See “Compensation Discussion and Analysis—Elements of Compensation.” Actual amounts paid for fiscal 2009 and 2010 are set forth in the Summary Compensation Table above. |
(2) | Foreign currency amounts have been converted into U.S. dollars using the average rate of exchange for the fiscal year. |
116
Table of Contents
Option Awards | ||||||||||||||||||||
Number of | ||||||||||||||||||||
Numbers of | Numbers of | Securities | ||||||||||||||||||
Securities | Securities | Underlying | ||||||||||||||||||
Underlying | Underlying | Unexercised | Option | |||||||||||||||||
Unexercised | Unexercised | Unearned | Exercise | Option | ||||||||||||||||
Options (#) | Options (#) | Options | Price | Expiration | ||||||||||||||||
Name | Exercisable | Unexercisable | (#) | ($) | Date | |||||||||||||||
Thomas D. Logan | 123,794 | $ | 10.45 | 1/1/16 | ||||||||||||||||
150,875 | (1) | — | 463,794 | (1) | 10.45 | 8/18/14 | ||||||||||||||
Jack A. Pacheco | 79,330 | (2) | 56,670 | (2) | 13.10 | 3/31/18 | ||||||||||||||
Seth B. Rosen | 42,499 | (3) | 25,501 | (3) | 16.31 | 1/7/18 | ||||||||||||||
8,143 | 8,857 | (4) | 17.06 | 8/5/18 | ||||||||||||||||
W. Antony Besso | 75,749 | 32,464 | (5) | 17.06 | 8/5/18 | |||||||||||||||
Iain F. Wilson | 15,614 | — | 10.45 | 1/1/16 | ||||||||||||||||
15,614 | — | 10.45 | 1/1/16 | |||||||||||||||||
6,383 | (6) | 4,879 | (6) | 14.27 | 9/6/17 | |||||||||||||||
20,366 | 22,134 | (4) | 17.06 | 8/5/18 |
(1) | These options were not granted by us, and represent options to purchase shares of Mirion stock from ACAS and its affiliates. The unearned portion of these options is subject to performance and market vesting following this offering, as described further under “Certain Relationships and Related Party Transactions—Interested Transactions—Transactions with Management.” | |
(2) | Options vest in equal monthly installments over four years from March 31, 2008. | |
(3) | Options vest in equal monthly installments over four years from January 7, 2008. | |
(4) | 25% of options vest on August 5, 2009, and thereafter the remaining 75% of options vest in equal monthly installments over three years. | |
(5) | 25% of options vest on August 5, 2009, and thereafter the remaining 75% of options vest in equal quarterly installments over three years, subject to full accelerated vesting upon the consummation of this offering. | |
(6) | Options vest in equal monthly installments over five years from September 6, 2007. |
Number of | Present Value | Payments | ||||||||
Years of | of Accumulated | During | ||||||||
Name | Plan Name | Credited Service | Benefits | Last Fiscal Year | ||||||
W. Antony Besso | French pension system | 4 | $ | 10,997 | (1) | — |
(1) | This amount has been converted from euros into U.S. dollars using the average rate of exchange for fiscal year 2010. For information on the valuation assumptions, see Note 11 to our consolidated financial statements. |
117
Table of Contents
• | an amount equal to his annual base salary; | |
• | a pro rata portion of his incentive bonus, if any, for the applicable period during the fiscal year in which termination occurs; and | |
• | continuation of all health benefits offered to our senior executives for one year after the date of termination. |
• | an amount equal to his annual base salary; and | |
• | a pro rata portion of his incentive bonus, if any, for the applicable period during the fiscal year in which termination occurs. |
• | an amount equal to his annual base salary; | |
• | a pro rata portion of his incentive bonus, if any, for the applicable period during the fiscal year in which termination occurs; and | |
• | continued payment by us for a maximum of 12 months of his health coverage premiums under COBRA. |
118
Table of Contents
• | an amount equal to 12 months of remuneration, consisting of base salary, incentive bonus, and all other bonuses and benefits received by Mr. Besso during the last twelve months preceding his termination; and | |
• | any payments under the applicable collective bargaining agreement. |
Involuntary | Disability | Change in | ||||||||||
Termination | or Death | Control | ||||||||||
Name | ($) | ($) | ($) | |||||||||
Thomas D. Logan | 554,516 | (1) | 229,516 | (2) | (3) | |||||||
Jack A. Pacheco | 458,292 | (1) | 180,292 | (2) | (3) | |||||||
Seth B. Rosen | 424,478 | (1) | 155,736 | (2) | — | |||||||
W. Antony Besso | 537,698 | (4) | — | (3) | ||||||||
Iain F. Wilson | — | (5) | — | — |
(1) | Consists of payments due on a termination without cause or resignation for good reason, subject to the executive signing a release. This amount consists of (i) 100% of annual base salary, (ii) a pro rata portion of any incentive bonus (which for a termination at June 30, 2010, we have assumed to be the actual bonuses for fiscal 2010), and (iii) our payments for continued health benefits in the case of Mr. Logan and Mr. Rosen. Such amount would be payable at the same time as such payment would be made while the executive was employed with us. This amount does not include any amounts that are accrued and owing at the time of termination (such as accrued vacation and salary through the date of termination). |
(2) | Consists of pro rata portion of any incentive bonus (which we have assumed to be 100% of the target bonus) and, for Mr. Logan, continued health benefits for his family for 12 months. |
(3) | For Mr. Logan, this amount reflects (i) 100% vesting of any unvested stock options and (ii) remittance of net proceeds upon the sale by ACAS of vested and unexercised IRR Options under the Call Option Agreement. For Mr. Pacheco, this reflects 100% vesting of any unvested stock options in the event that (i) ACAS no longer owns at least 50% of our outstanding capital stock, or (ii) all or substantially all of our assets are sold, transferred or disposed of. For Mr. Besso, this reflects 100% vesting of any unvested stock options from an August 2008 grant which will vest in the event of a change in control or upon the consummation of this offering. The dollar value in each case is based on an assumed initial public offering price of $ (the midpoint of the price range set forth on the cover page of this prospectus), but otherwise assumes the transaction occurred based on unvested options at June 30, 2010. |
(4) | Amount includes 12 months of salary, fiscal 2009 bonus (paid in fiscal 2010) and other compensation paid for fiscal 2010. Amount does not include three months of notice and assumes we do not elect to pay for Mr. Besso’s continued non-competition agreement, as described above. |
(5) | Does not include amounts that may be payable as required by law. |
119
Table of Contents
• | stock options to purchase shares of our common stock at a specified exercise price; | |
• | restricted stock units, representing the right to receive a specified number of shares of our common stock, the fair market value of such common stock in cash or a combination of cash and shares upon expiration of the vesting period specified for such stock units by the administrator; | |
• | restricted shares, which are shares of common stock issued to the participant subject to such forfeiture and other restrictions as the administrator, in its sole discretion, shall determine; | |
• | stock appreciation rights, which are rights to receive shares of our common stock, cash or a combination of shares and cash, the value of which is equal to the spread or excess of (i) the fair market value per share on the date of exercise over (ii) the fair market value per share on the date of grant with respect to a specified number of shares of common stock; and | |
• | other equity-based awards. |
120
Table of Contents
• | any breach of the director’s duty of loyalty to us or our stockholders; | |
• | any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; | |
• | unlawful payments of dividends, or unlawful stock repurchases or redemptions as provided in Section 174 of the Delaware General Corporation Law; or | |
• | any transaction from which the director derived an improper personal benefit. |
121
Table of Contents
Common Stock | ||||||||||||||||||||||||||||||||
Beneficially Owned | Common Stock | |||||||||||||||||||||||||||||||
Common Stock | Number of | After the Offering | Beneficially Owned | |||||||||||||||||||||||||||||
Beneficially Owned | Shares Being Offered | WithoutOver- | After the Offering | |||||||||||||||||||||||||||||
Prior to the Offering | Without | With | Allotment | With Over-Allotment | ||||||||||||||||||||||||||||
Beneficial Owner | Number | Percentage | Overallotment | Overallotment | Number | Percentage | Number | Percentage | ||||||||||||||||||||||||
Greater than 5% Stockholders: | ||||||||||||||||||||||||||||||||
American Capital, Ltd. and affiliated entities(1) | 14,427,445 | 99.5 | % | |||||||||||||||||||||||||||||
2 Bethesda Metro Center 14th Floor Bethesda, MD 20814 | ||||||||||||||||||||||||||||||||
American Capital Equity I, LLC(3) | 4,321,766 | 35.3 | % | |||||||||||||||||||||||||||||
2 Bethesda Metro Center 14th Floor Bethesda, MD 20814 | ||||||||||||||||||||||||||||||||
American Capital Equity II, LP(4) | 1,685,964 | 14.5 | % | |||||||||||||||||||||||||||||
2 Bethesda Metro Center 14th Floor Bethesda, MD 20814 | ||||||||||||||||||||||||||||||||
Named Executive Officers, Directors and Director Nominees: | ||||||||||||||||||||||||||||||||
Thomas D. Logan(5) | 339,865 | 2.9 | % | |||||||||||||||||||||||||||||
Jack A. Pacheco(6) | 87,830 | * | ||||||||||||||||||||||||||||||
Seth B. Rosen(7) | 55,954 | * | ||||||||||||||||||||||||||||||
W. Antony Besso(8) | 109,520 | * | ||||||||||||||||||||||||||||||
Iain F. Wilson(9) | 61,199 | * | ||||||||||||||||||||||||||||||
Robert J. Klein | 14,427,445 | 99.5 | % | |||||||||||||||||||||||||||||
Dustin G. Smith(10) | 14,427,445 | 99.5 | % | |||||||||||||||||||||||||||||
Brian S. Graff(10) | 14,427,445 | 99.5 | % | |||||||||||||||||||||||||||||
Michael T. Everett | 0 | * | ||||||||||||||||||||||||||||||
Earl R. Lewis | 0 | * | ||||||||||||||||||||||||||||||
Alfred E. Barry, Jr. | 0 | * | ||||||||||||||||||||||||||||||
All Executive Officers and Directors as a group (11 persons) | 15,081,813 | 99.9 | % |
* | Indicates less than 1%. |
(1) | Includes 208,275 shares of Class B Non-Voting Common Stock held of record, 574,555 shares ofSeries A-1 Convertible Participating Preferred Stock and 89,737 shares ofSeries A-2 Convertible Participating Preferred |
122
Table of Contents
Stock, as-converted to 6,323,114 shares of common stock. Includes a warrant to purchase 1,888,326 shares of common stock that will become exercisable upon the consummation of this offering. The members of the Board of Directors of American Capital, Ltd. are Mary Baskin, Neil Hahl, Philip Harper, John Koskinen, Stan Lundine, Kenneth Peterson, Alvin Puryear and Malon Wilkus. The Board of Directors manages these shares and exercises voting and investment power on behalf of American Capital, Ltd. As the directors of American Capital, Ltd., these individuals may be deemed to have shared voting and investment power over the shares held by American Capital, Ltd., including the power to dispose, or to direct the disposition of, such shares. Each of these individuals disclaims beneficial ownership of such shares, except to the extent of his or her pecuniary interest therein. Also includes 4,321,766 shares held directly by American Capital Equity I, LLC (“ACE I”), and 1,685,964 shares held directly by American Capital Equity II, LP (“ACE II”). See footnotes (3) and (4) below. Mr. Klein, one of our directors, is a Managing Director and Senior Vice President at American Capital, Ltd. and Messrs. Smith and Graff, two of our director nominees, are a Principal and Vice President and a Senior Vice President and Senior Managing Director at American Capital, Ltd., respectively, and each as a result may be deemed to have indirect shared voting and investment power over the shares held by American Capital, Ltd. and be deemed to be a beneficial owner for purposes of sections 13(d) and 13(g) of the Securities Exchange Act of 1934, as amended. Each of Messrs. Klein, Smith and Graff disclaim any beneficial ownership over such shares. |
(2) | Represents shares of our common stock to be issued upon the conversion of shares of our convertible preferred stock held by such selling stockholders. |
(3) | Includes 107,185 shares of Class B Non-Voting Common Stock held of record, 295,672 shares ofSeries A-1 Convertible Participating Preferred Stock and 46,179 shares ofSeries A-2 Convertible Participating Preferred Stock, as-converted to 3,253,937 shares of common stock. Includes a warrant to purchase 960,644 shares of common stock that will become exercisable upon the consummation of this offering. American Capital Equity Management, LLC (“ACEM”), a portfolio company of American Capital, Ltd., is the manager of this entity, and pursuant to an operating agreement, ACEM exercises voting power on behalf of ACE I. The members of the Board of Directors of American Capital, Ltd. are Mary Baskin, Neil Hahl, Philip Harper, John Koskinen, Stan Lundine, Kenneth Peterson, Alvin Puryear and Malon Wilkus. The Board of Directors manages these shares and exercises voting and investment power on behalf of American Capital, Ltd. As the directors of American Capital, Ltd., these individuals may be deemed to have shared voting and investment power over the shares held by American Capital, Ltd., including the power to dispose, or to direct the disposition of, such shares. Each of these individuals disclaims beneficial ownership of such shares, except to the extent of his or her pecuniary interest therein. See footnote (1). Mr. Klein, one of our directors, is a Managing Director and Senior Vice President at American Capital, Ltd. and Messrs. Smith and Graff, two of our director nominees, are a Principal and Vice President and a Senior Vice President and Senior Managing Director at American Capital, Ltd., respectively, and each as a result may be deemed to have indirect shared voting and investment power over the shares held by American Capital, Ltd. and be deemed to be a beneficial owner for purposes of sections 13(d) and 13(g) of the Securities Exchange Act of 1934, as amended. Each of Messrs. Klein, Smith and Graff disclaim any beneficial ownership over such shares. |
(4) | Includes 41,811 shares of Class B Non-Voting Common Stock held of record, 115,346 shares ofSeries A-1 Convertible Participating Preferred Stock and 18,014 shares ofSeries A-2 Convertible Participating Preferred Stock, as-converted to 1,269,397 shares of common stock. Includes a warrant to purchase 374,756 shares of common stock that will become exercisable upon the consummation of this offering. American Capital Equity Management II, LLC (“ACEM II”), a portfolio company of American Capital, Ltd., is the general partner of this entity, and pursuant to a management agreement, ACEM II exercises voting power on behalf of ACE II. The members of the Board of Directors of American Capital, Ltd. are Mary Baskin, Neil Hahl, Philip Harper, John Koskinen, Stan Lundine, Kenneth Peterson, Alvin Puryear and Malon Wilkus. The Board of Directors manages these shares and exercises voting and investment power on behalf of American Capital, Ltd. As the directors of American Capital, Ltd., these individuals may be deemed to have shared voting and investment power over the shares held by American Capital, Ltd., including the power to dispose, or to direct the disposition of, such shares. Each of these individuals disclaims beneficial ownership of such shares, except to the extent of his or her |
123
Table of Contents
pecuniary interest therein. See footnote (1). Mr. Klein, one of our directors, is a Managing Director and Senior Vice President at American Capital, Ltd. and Messrs. Smith and Graff, two of our director nominees, are a Principal and Vice President and a Senior Vice President and Senior Managing Director at American Capital, Ltd., respectively, and each as a result may be deemed to have indirect shared voting and investment power over the shares held by American Capital, Ltd. and be deemed to be a beneficial owner for purposes of sections 13(d) and 13(g) of the Securities Exchange Act of 1934, as amended. Each of Messrs. Klein, Smith and Graff disclaim any beneficial ownership over such shares. |
(5) | Consists of 17,773 shares of Class A Voting Common Stock held of record, 1,338 shares ofSeries A-1 Convertible Participating Preferred Stock as-converted to 12,888 shares of common stock, options to purchase 123,794 shares of common stock that are exercisable within 60 days of August 31, 2010 and options to purchase 150,875 shares of common stock held by ACAS that are exercisable within 60 days of August 31, 2010. Includes a warrant to purchase 34,535 shares of common stock that will become exercisable upon consummation of this offering. |
(6) | Consists of options to purchase 87,830 shares of common stock that are exercisable within 60 days of August 31, 2010. |
(7) | Consists of options to purchase 55,954 shares of common stock that are exercisable within 60 days of August 31, 2010. |
(8) | Consists of 22,950 shares of Class B Non-Voting Common Stock held of record and options to purchase 86,570 shares of common stock that are exercisable within 60 days of August 31, 2010. |
(9) | Consists of options to purchase 61,199 shares of common stock that are exercisable within 60 days of August 31, 2010. |
(10) | Mr. Klein, one of our directors, is a Managing Director and Senior Vice President at American Capital, Ltd. and Messrs. Smith and Graff, two of our director nominees, are a Principal and Vice President and a Senior Vice President and Senior Managing Director at American Capital, Ltd., respectively, and each as a result are deemed to have indirect shared voting and investment power over the shares held by American Capital, Ltd. and may be deemed to be a beneficial owner for purposes of sections 13(d) and 13(g) of the Securities Exchange Act of 1934, as amended. Each of Messrs. Klein, Smith and Graff disclaim any beneficial ownership over such shares. |
124
Table of Contents
Fair | Intrinsic | |||||||||||||||
Value of | Value of | |||||||||||||||
New Option | Vesting Options | |||||||||||||||
Bonus | Grants (1) | and Warrants | Total | |||||||||||||
Name and Position | ($) | ($) | ($) | ($) | ||||||||||||
Thomas D. Logan | ||||||||||||||||
President, Chief Executive Officer and Chairman | 125,000 | — | (2) | |||||||||||||
Seth B. Rosen | ||||||||||||||||
General Counsel, Vice President Corporate Development and Secretary | — | — | ||||||||||||||
W. Antony Besso | ||||||||||||||||
Regional Vice President, EMEA and President, Health Physics Division | 507,509 | — | — | (3) | 507,509 | |||||||||||
Iain F. Wilson | ||||||||||||||||
Regional Vice President, Asia and President, Sensing Systems Division | — | — | ||||||||||||||
Alfred E. Barry, Jr. | ||||||||||||||||
Director Nominee | — | — | ||||||||||||||
Michael T. Everett | ||||||||||||||||
Director Nominee | — | — | ||||||||||||||
Earl R. Lewis | ||||||||||||||||
Director Nominee | — | — |
(1) | Key assumptions used to value these options will be determined as of the grant date of the options and are expected to be as follows: option term of 7 years, risk-free interest rate of %, dividend yield of %, volatility of % and an exercise price and fair value of $ per share (the midpoint of the price range set forth on the cover page of this prospectus). These options vest monthly over four years. |
(2) | For Mr. Logan, the intrinsic value of $ is composed of the intrinsic value from call options of $ , as well as the intrinsic value from warrants of $ . The intrinsic value from call options reflects the difference between an assumed initial public offering price of $ (the midpoint of the price range set forth on the cover page of this prospectus) and the $10.45 exercise price of 231,897 of his call options that may vest 30 days after this offering, if the conditions described below under “Call Option Agreement between ACAS and Thomas D. Logan” are met. Related to any vesting that occurs for these options, we will incur an accounting charge equal to the fair value of the options, which was determined by use of a Monte Carlo model to be $ . The intrinsic value from warrants reflects the difference between an assumed initial public offering price of $ (the midpoint of the price range set forth on the cover page of this prospectus) and the $0.00118 exercise price of the 34,535 warrants. We will not incur any further accounting charge for these warrants, as the expense from these warrants was accounted for upon our formation. |
(3) | For Mr. Besso, the intrinsic value of $0 reflects 100% vesting of 32,470 unvested stock options from an August 2008 grant, which will vest upon the consummation of this offering. The intrinsic value is based |
125
Table of Contents
upon an assumed initial public offering price of $ (the midpoint of the price range set forth on the cover page of this prospectus) but otherwise assumes the transaction occurred based upon unvested options at June 30, 2010. The exercise price of these options is $17.06, which is higher than the assumed initial public offering price, and therefore results in no intrinsic value. Related to the vesting that occurs for the previously unvested stock options, we will incur an accounting charge equal to the fair value of the previously unvested options, which was determined by use of the Black-Scholes option pricing model to be $ . Key assumptions used to value these options were as follows: expected option term of 10 years,risk-free interest rate of 4.0%, dividend yield of 0%, volatility of 45.9%, exercise price of $17.06, and fair value per share of $11.32. |
126
Table of Contents
127
Table of Contents
• | On October 3, 2006, we cancelled 357,271 shares of our Class B Non-Voting Common Stock held by ACAS and re-issued 250,086 shares to ACAS and 107,185 shares to ACE I. On October 3, 2007, we cancelled 250,086 shares held by ACAS and re-issued 208,275 shares to ACAS and 41,811 shares to ACE II. As a re-issuance of existing shares, we recognized no gain or loss on such transactions. | |
• | On October 3, 2006, we cancelled 677,426 shares of ourSeries A-1 Convertible Participating Preferred Stock held by ACAS and re-issued 474,198 shares to ACAS and 203,228 shares to ACE I. On October 3, 2007, we cancelled 474,198 shares held by ACAS and re-issued 394,916 shares to ACAS and 79,282 shares to ACE II. As a re-issuance of existing shares, we recognized no gain or loss on such transactions. | |
• | On October 3, 2006, we cancelled 70,000 shares of ourSeries A-2 Convertible Participating Preferred Stock held by ACAS and re-issued 49,000 shares to ACAS and 21,000 shares to ACE I. On October 3, |
128
Table of Contents
2007, we cancelled 49,000 shares held by ACAS and re-issued 40,808 shares to ACAS and 8,192 shares to ACE II. As a re-issuance of existing shares, we recognized no gain or loss on such transactions. |
• | On October 3, 2006, we cancelled a warrant held by ACAS to purchase 3,223,726 shares of common stock and re-issued warrants to ACAS to purchase 2,263,082 shares and a warrant to ACE I to purchase 960,644 shares. On October 3, 2007, we cancelled a warrant held by ACAS to purchase 2,241,509 shares of common stock and reissued a warrant to ACAS to purchase 1,866,753 shares and a warrant to ACE II to purchase 374,756 shares. As a re-issuance of existing warrants, we recognized no gain or loss on such transactions. |
129
Table of Contents
130
Table of Contents
• | impairing dividend rights of our common stock; | |
• | diluting the voting power of our common stock; | |
• | impairing the liquidation rights of our common stock; and | |
• | delaying or preventing a change of control of us without further action by our stockholders. |
131
Table of Contents
132
Table of Contents
• | prior to the date the person became an interested person, the board of directors of the corporation approved either the business combination or the transaction which resulted in the stockholder becoming an interested stockholder; | |
• | upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced; or | |
• | at or subsequent to the date of the transaction, the business combination is approved by the board of directors of the corporation and authorized at an annual or special meeting of stockholders, and not by written consent, by the affirmative vote of at least 662/3% of the outstanding voting stock which is not owned by the interested stockholder. |
133
Table of Contents
134
Table of Contents
Commitment | ||||||||||||
Leverage Ratio: | ABR Spread | Eurodollar Spread | Fee Rate | |||||||||
Less than 1.25 to 1.00 | 3.00% | 4.00% | 0.35% | |||||||||
Equal to or greater than 1.25 to 1.00 but less than 1.75 to 1.00 | 3.25% | 4.25% | 0.40% | |||||||||
Equal to or greater than 1.75 to 1.00 but less than 2.25 to 1.00 | 3.50% | 4.50% | 0.50% | |||||||||
Equal to or greater than 2.25 to 1.00 | 4.00% | 5.00% | 0.50% |
135
Table of Contents
• | 1% of the number of shares of common stock then outstanding, which will equal shares immediately after this offering; and |
• | the average weekly reported volume of trading of our common stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale. |
136
Table of Contents
137
Table of Contents
• | nonresident alien individual, other than a former citizen or resident of the United States subject to tax as an expatriate; | |
• | foreign corporation; or | |
• | foreign estate or trust. |
• | the gain is effectively connected with a trade or business of thenon-U.S. holder in the United States, or | |
• | we are or have been a U.S. real property holding corporation, as defined in the Code, at any time within the five-year period preceding the disposition or theNon-U.S. Holder’s holding period, whichever period is shorter, and our common stock has ceased to be traded on an established securities market prior to the beginning of the calendar year in which the sale or disposition occurs. |
138
Table of Contents
139
Table of Contents
Number | ||||
Underwriter | of Shares | |||
Credit Suisse Securities (USA) LLC | ||||
Merrill Lynch, Pierce, Fenner & Smith Incorporated | ||||
J.P. Morgan Securities LLC | ||||
Robert W. Baird & Co. Incorporated | ||||
Total | ||||
Per Share | Total | |||||||||||||||
Without | With | Without | With | |||||||||||||
Over-Allotment | Over-Allotment | Over-Allotment | Over-Allotment | |||||||||||||
Underwriting Discounts and Commissions paid by us | $ | $ | $ | $ | ||||||||||||
Expenses payable by us | $ | $ | $ | $ | ||||||||||||
Underwriting Discounts and Commissions paid by the selling stockholders | $ | $ | $ | $ |
140
Table of Contents
• | Stabilizing transactions permit bids to purchase the underlying security so long as the stabilizing bids do not exceed a specified maximum. | |
• | Over-allotment involves sales by the underwriters of shares in excess of the number of shares the underwriters are obligated to purchase, which creates a syndicate short position. The short position may be either a covered short position or a naked short position. In a covered short position, the number of shares over-allotted by the underwriters is not greater than the number of shares that they may purchase in the over-allotment option. In a naked short position, the number of shares involved is greater than the number of shares in the over-allotment option. The underwriters may close out any covered short position by either exercising their over-allotment optionand/or purchasing shares in the open market. |
141
Table of Contents
• | Syndicate covering transactions involve purchases of the common stock in the open market after the distribution has been completed in order to cover syndicate short positions. In determining the source of shares to close out the short position, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through the over-allotment option. If the underwriters sell more shares than could be covered by the over-allotment option, a naked short position, the position can only be closed out by buying shares in the open market. A naked short position is more likely to be created if the underwriters are concerned that there could be downward pressure on the price of the shares in the open market after pricing that could adversely affect investors who purchase in this offering. | |
• | Penalty bids permit the representatives to reclaim a selling concession from a syndicate member when the common stock originally sold by the syndicate member is purchased in a stabilizing or syndicate covering transaction to cover syndicate short positions. | |
• | In passive market making, market makers in the common stock who are underwriters or prospective underwriters may, subject to limitations, make bids for or purchases of our common stock until the time, if any, at which a stabilizing bid is made. |
142
Table of Contents
• | the purchaser is entitled under applicable provincial securities laws to purchase the Shares without the benefit of a prospectus qualified under those securities laws as it is an “accredited investor” as defined under National Instrument 45-106—Prospectus and Registration Exemptions, | |
• | the purchaser is a “permitted client” as defined in National Instrument 31-103—Registration Requirements and Exemptions, | |
• | where required by law, the purchaser is purchasing as principal and not as agent, | |
• | the purchaser has reviewed the text above under Resale Restrictions, and | |
• | the purchaser acknowledges and consents to the provision of specified information concerning the purchase of the shares to the regulatory authority that by law is entitled to collect the information, including certain personal information. For purchasers in Ontario, questions about such indirect collection of personal information should be directed to Administrative Support Clerk, Suite 1903, Box 55, 20 Queen Street West, Toronto, Ontario M5H 3S8 or to (416) 593-3684. |
143
Table of Contents
144
Table of Contents
EUROPEAN ECONOMIC AREA AND THE UNITED KINGDOM
145
Table of Contents
146
Table of Contents
147
Table of Contents
148
Page | ||||
Mirion Technologies, Inc. Consolidated Financial Statements: | ||||
F-2 | ||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 |
F-1
Table of Contents
INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
F-2
Table of Contents
Consolidated Balance Sheets
(in thousands, except par and share data)
Pro Forma | ||||||||||||||||
Pro Forma | As Adjusted | |||||||||||||||
June 30, | June 30, | June 30, | ||||||||||||||
2009 | 2010 | 2010 | 2010 | |||||||||||||
(unaudited) | (unaudited) | |||||||||||||||
ASSETS | ||||||||||||||||
Current assets: | ||||||||||||||||
Cash and cash equivalents | $ | 5,390 | $ | 9,936 | $ | $ | ||||||||||
Restricted cash — current | 1,515 | 3,258 | ||||||||||||||
Accounts receivable — net of allowance for doubtful accounts | 40,165 | 37,059 | ||||||||||||||
Costs in excess of billings on uncompleted contracts | 17,073 | 19,474 | ||||||||||||||
Receivables pledged to creditors | 2,364 | 113 | ||||||||||||||
Inventories — net of provision for excess and obsolete inventory | 33,728 | 30,169 | ||||||||||||||
Prepaid expenses and other current assets | 5,253 | 17,347 | ||||||||||||||
Deferred cost of revenue | 29,536 | 17,072 | ||||||||||||||
Deferred income taxes — current | 5,541 | 2,154 | ||||||||||||||
Total current assets | 140,565 | 136,582 | ||||||||||||||
Property, plant and equipment — net | 18,080 | 20,532 | ||||||||||||||
Goodwill | 139,021 | 129,275 | ||||||||||||||
Intangible assets — net | 23,688 | 16,406 | ||||||||||||||
Restricted cash | 4,532 | 3,304 | ||||||||||||||
Deferred income taxes | 2,794 | 65 | ||||||||||||||
Other assets | 1,074 | 1,199 | ||||||||||||||
Total assets | $ | 329,754 | $ | 307,363 | $ | $ | ||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||||
Current liabilities: | ||||||||||||||||
Accounts payable | $ | 19,088 | $ | 17,183 | $ | $ | ||||||||||
Accrued expenses and other current liabilities | 35,008 | 29,660 | ||||||||||||||
Distribution payable to ACAS | — | — | ||||||||||||||
Income taxes payable | 1,452 | 93 | ||||||||||||||
Deferred contract revenue | 62,031 | 44,730 | ||||||||||||||
Deferred income taxes — current | 736 | 1,714 | ||||||||||||||
Notes payable — current | 6,442 | 648 | ||||||||||||||
Notes payable to ACAS — current | 520 | 420 | ||||||||||||||
Total current liabilities | 125,277 | 94,448 | ||||||||||||||
Notes payable to ACAS | 169,560 | 182,832 | ||||||||||||||
Notes payable | 762 | 1,974 | ||||||||||||||
Deferred income taxes | 14,339 | 10,454 | ||||||||||||||
Other liabilities | 12,969 | 15,465 | ||||||||||||||
Total liabilities | 322,907 | 305,173 | ||||||||||||||
Commitments and contingencies (Note 9) | ||||||||||||||||
Stockholders’ equity: | ||||||||||||||||
Convertible Participating Preferred stock — $0.001 par value;Series A-1 authorized, 1,200,000 shares actual and pro forma (unaudited); issued and outstanding 678,804 shares at June 30, 2009 and 2010, liquidation preference of $110,352 at June 30, 2010; none issued and outstanding, pro forma (unaudited); none authorized, issued and outstanding, pro forma as adjusted (unaudited);Series A-2 authorized, 300,000 shares actual and pro forma (unaudited); issued and outstanding 70,000 shares at June 30, 2009 and 2010, liquidation preference of $15,506 at June 30, 2010; none issued and outstanding, pro forma (unaudited); none authorized, issued and outstanding, pro forma as adjusted (unaudited) | 1 | 1 | ||||||||||||||
Preferred stock — $0.001 par value; 1,500,000 shares authorized actual, pro forma (unaudited) and pro forma as adjusted (unaudited); none issued and outstanding, actual, pro forma (unaudited) and pro forma as adjusted (unaudited) | — | — | ||||||||||||||
Common stock — $0.001 par value; Class A — authorized, 61,328,125 shares actual and pro forma (unaudited); issued and outstanding, 17,773 shares at June 30, 2009 and 2010; none issued and outstanding, pro forma (unaudited); none authorized, issued and outstanding, pro forma as adjusted (unaudited); Class B — authorized, 17,171,875 shares actual and pro forma (unaudited); issued and outstanding 388,023 shares at June 30, 2009 and 2010; none issued and outstanding, pro forma (unaudited); none authorized, issued and outstanding, pro forma as adjusted (unaudited) | — | — | ||||||||||||||
Common stock, $0.001 par value; 78,500,000 shares authorized, actual, pro forma (unaudited); and pro forma as adjusted (unaudited), none issued and outstanding actual; 11,103,724 shares issued and outstanding, pro forma (unaudited); shares issued and outstanding, pro forma as adjusted (unaudited) | — | — | ||||||||||||||
Additional paid-in capital | 98,478 | 99,585 | ||||||||||||||
Accumulated deficit | (102,561 | ) | (96,596 | ) | ||||||||||||
Accumulated other comprehensive income (loss) | 10,929 | (800 | ) | |||||||||||||
Total stockholders’ equity | 6,847 | 2,190 | ||||||||||||||
Total liabilities and stockholders’ equity | $ | 329,754 | $ | 307,363 | $ | $ | ||||||||||
F-3
Table of Contents
Consolidated Statements of Operations
(in thousands, except share and per share data)
Years Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Revenue | $ | 191,769 | $ | 201,763 | $ | 228,124 | ||||||
Cost of revenue | 102,790 | 105,954 | 126,707 | |||||||||
Gross profit | 88,979 | 95,809 | 101,417 | |||||||||
Operating expenses: | ||||||||||||
Selling, general and administrative expenses | 63,177 | 65,649 | 64,510 | |||||||||
Research and development | 14,865 | 11,282 | 8,729 | |||||||||
Total operating expenses | 78,042 | 76,931 | 73,239 | |||||||||
Income from operations | 10,937 | 18,878 | 28,178 | |||||||||
Interest income | (143 | ) | (78 | ) | (24 | ) | ||||||
Interest expense | 20,350 | 17,789 | 15,144 | |||||||||
Other income, net | (1,759 | ) | (490 | ) | (639 | ) | ||||||
(Loss) income before provision for income taxes | (7,511 | ) | 1,657 | 13,697 | ||||||||
Provision for income taxes | 5,838 | 5,612 | 7,732 | |||||||||
Net (loss) income | (13,349 | ) | (3,955 | ) | 5,965 | |||||||
Paid-in-kind preferred dividends | (8,993 | ) | (9,892 | ) | (10,923 | ) | ||||||
Net loss allocable to common stockholders | $ | (22,342 | ) | $ | (13,847 | ) | $ | (4,958 | ) | |||
Net loss per common share allocable to common stockholders per share — basic and diluted | $ | (55.14 | ) | $ | (34.12 | ) | $ | (12.22 | ) | |||
Weighted average number of shares used in computing net loss allocable to common stockholders — basic and diluted | 405,159 | 405,796 | 405,796 | |||||||||
Pro forma net loss per share allocable to common stockholders before conversion of preferred shares — basic and diluted (unaudited) | $ | |||||||||||
Pro forma net income per common share — basic (unaudited) | $ | |||||||||||
Pro forma net income per common share — diluted (unaudited) | $ | |||||||||||
Pro forma net income per common share — basic as adjusted (unaudited) | $ | |||||||||||
Pro forma net income per common share — diluted as adjusted (unaudited) | $ | |||||||||||
Shares used in computing pro forma net loss per share allocable to common stockholders before conversion of preferred stock — basic and diluted (unaudited) | ||||||||||||
Shares used in computing pro forma net income per share — basic and basic as adjusted (unaudited) | ||||||||||||
Shares used in computing pro forma net income per share — diluted and diluted as adjusted (unaudited) | ||||||||||||
F-4
Table of Contents
Convertible | Accumulated | |||||||||||||||||||||||||||||||
Participating | Additional | Other | Total | |||||||||||||||||||||||||||||
Preferred Stock | Common Stock | Paid-in | Accumulated | Comprehensive | Stockholders’ | |||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | Capital | Deficit | Income (Loss) | Equity | |||||||||||||||||||||||||
BALANCE — June 30, 2007 | 748,804 | $ | 1 | 404,521 | $ | — | $ | 97,056 | $ | (85,257 | ) | $ | 9,463 | $ | 21,263 | |||||||||||||||||
Exercise of stock options | — | — | 1,275 | — | 13 | — | — | 13 | ||||||||||||||||||||||||
Stock-based compensation | — | — | — | — | 248 | — | — | 248 | ||||||||||||||||||||||||
Preferred stock dividend | — | — | — | — | (8,993 | ) | — | — | (8,993 | ) | ||||||||||||||||||||||
Dividends distributable | — | — | — | — | 8,993 | — | — | 8,993 | ||||||||||||||||||||||||
Components of comprehensive loss: | ||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (13,349 | ) | — | (13,349 | ) | ||||||||||||||||||||||
Unrecognized actuarial gains and prior service benefit, net of tax of $65 | — | — | — | — | — | — | 161 | 161 | ||||||||||||||||||||||||
Foreign currency translation, net of tax of $0 | — | — | — | — | — | — | 10,816 | 10,816 | ||||||||||||||||||||||||
Total comprehensive loss | — | — | — | — | — | — | — | (2,372 | ) | |||||||||||||||||||||||
BALANCE — June 30, 2008 | 748,804 | 1 | 405,796 | — | 97,317 | (98,606 | ) | 20,440 | 19,152 | |||||||||||||||||||||||
Stock-based compensation | — | — | — | — | 1,161 | — | — | 1,161 | ||||||||||||||||||||||||
Preferred stock dividend | — | — | — | — | (9,892 | ) | — | — | (9,892 | ) | ||||||||||||||||||||||
Dividends distributable | — | — | — | — | 9,892 | — | — | 9,892 | ||||||||||||||||||||||||
Components of comprehensive loss: | ||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | (3,955 | ) | — | (3,955 | ) | ||||||||||||||||||||||
Unrecognized actuarial losses and prior service benefit, net of tax of $22 | — | — | — | — | — | — | (192 | ) | (192 | ) | ||||||||||||||||||||||
Foreign currency translation, net of tax of $0 | — | — | — | — | — | — | (9,319 | ) | (9,319 | ) | ||||||||||||||||||||||
Total comprehensive loss | — | — | — | — | — | — | — | (13,466 | ) | |||||||||||||||||||||||
BALANCE — June 30, 2009 | 748,804 | 1 | 405,796 | — | 98,478 | (102,561 | ) | 10,929 | 6,847 | |||||||||||||||||||||||
Stock-based compensation | — | — | — | — | 1,107 | — | — | 1,107 | ||||||||||||||||||||||||
Preferred stock dividend | — | — | — | — | (10,923 | ) | — | — | (10,923 | ) | ||||||||||||||||||||||
Dividends distributable | — | — | — | — | 10,923 | — | — | 10,923 | ||||||||||||||||||||||||
Components of comprehensive loss: | ||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | 5,965 | — | 5,965 | ||||||||||||||||||||||||
Unrecognized actuarial losses and prior service benefit, net of tax of $54 | — | — | — | — | — | — | (424 | ) | (424 | ) | ||||||||||||||||||||||
Foreign currency translation, net of tax of $0 | — | — | — | — | — | — | (11,305 | ) | (11,305 | ) | ||||||||||||||||||||||
Total comprehensive loss | — | — | — | — | — | — | — | (5,764 | ) | |||||||||||||||||||||||
BALANCE — June 30, 2010 | 748,804 | $ | 1 | 405,796 | $ | — | $ | 99,585 | $ | (96,596 | ) | $ | (800 | ) | $ | 2,190 | ||||||||||||||||
F-5
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Operating activities: | ||||||||||||
Net (loss) income | $ | (13,349 | ) | $ | (3,955 | ) | $ | 5,965 | ||||
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities: | ||||||||||||
Depreciation and amortization | 14,182 | 12,479 | 12,052 | |||||||||
Actuarial (gain) loss | (226 | ) | 208 | 530 | ||||||||
Paid-in-kind interest expense | 1,904 | 1,992 | 2,091 | |||||||||
Stock-based compensation | 248 | 1,161 | 1,107 | |||||||||
Loss on disposal of property, plant and equipment | 502 | 592 | 859 | |||||||||
Amortization of loan fees, debt discounts and preferred stock discounts | 785 | 522 | 458 | |||||||||
Provision for doubtful accounts | 30 | 140 | 138 | |||||||||
Change in deferred income taxes | (1,238 | ) | (1,013 | ) | 3,062 | |||||||
Change in estimated fair value of derivative instruments | 9 | (11 | ) | 76 | ||||||||
Changes in operating assets and liabilities: | ||||||||||||
Accounts receivable | (3,712 | ) | (6,401 | ) | (911 | ) | ||||||
Receivables pledged to creditors | (2,389 | ) | 2,273 | 2,215 | ||||||||
Prepaid expenses and other current assets | 1,928 | (1,622 | ) | (12,398 | ) | |||||||
Inventories | (2,236 | ) | (609 | ) | 484 | |||||||
Other assets | 350 | 112 | (672 | ) | ||||||||
Deferred cost of revenue | (6,215 | ) | (7,569 | ) | 9,859 | |||||||
Costs in excess of billings on uncompleted contracts | (9,532 | ) | 2,663 | (6,365 | ) | |||||||
Accounts payable | 4,029 | (3,771 | ) | (90 | ) | |||||||
Accrued expenses and other current liabilities | 1,809 | 2,688 | (3,211 | ) | ||||||||
Income taxes payable | (6,338 | ) | (1,103 | ) | (1,358 | ) | ||||||
Deferred contract revenue | 6,671 | 9,320 | (9,929 | ) | ||||||||
Other liabilities | 6,076 | 1,935 | 4,240 | |||||||||
Net cash (used in) provided by operating activities | (6,712 | ) | 10,031 | 8,202 | ||||||||
Investing activities | ||||||||||||
Purchases of property, plant and equipment | (4,953 | ) | (6,649 | ) | (10,437 | ) | ||||||
Return of escrow funds | 2,750 | — | — | |||||||||
Change in restricted cash | (1,093 | ) | (779 | ) | (737 | ) | ||||||
Net cash used in investing activities | (3,296 | ) | (7,428 | ) | (11,174 | ) | ||||||
Financing activities: | ||||||||||||
Borrowings from notes payable to ACAS | 13,780 | 6,600 | 12,717 | |||||||||
Payments of notes payable to ACAS | (3,520 | ) | (10,576 | ) | (428 | ) | ||||||
Net payments from notes payable to third parties | (318 | ) | (298 | ) | 1,712 | |||||||
Net borrowings (payments) under revolving credit facility | 3,396 | (1,556 | ) | (5,861 | ) | |||||||
Proceeds from issuance of common stock | 13 | — | — | |||||||||
Net cash provided by (used in) financing activities | 13,351 | (5,830 | ) | 8,140 | ||||||||
Effect of exchange rate changes on cash and cash equivalents | (945 | ) | (342 | ) | (622 | ) | ||||||
Net increase (decrease) in cash and cash equivalents | 2,398 | (3,569 | ) | 4,546 | ||||||||
Cash and cash equivalents at beginning of period | 6,561 | 8,959 | 5,390 | |||||||||
Cash and cash equivalents at end of period | $ | 8,959 | $ | 5,390 | $ | 9,936 | ||||||
Supplemental information: | ||||||||||||
Cash paid for interest | $ | 16,515 | $ | 15,505 | $ | 12,514 | ||||||
Cash paid for income taxes | $ | 7,179 | $ | 6,277 | $ | 6,965 | ||||||
Paid-in-kind preferred dividends | $ | 8,993 | $ | 9,892 | $ | 10,923 | ||||||
F-6
Table of Contents
1. | ORGANIZATION AND OPERATIONS OF THE COMPANY |
F-7
Table of Contents
Pro forma — | ||||||||||||||||||||
Pro forma | As Adjusted | |||||||||||||||||||
June 30, | Pro forma | June 30, | Additional | June 30, | ||||||||||||||||
Pro forma Balance Sheet Adjustments | 2010 | Adjustments | 2010 | Adjustments | 2010 | |||||||||||||||
Assets: | ||||||||||||||||||||
Cash and cash equivalents | 9,936 | (e | ) | |||||||||||||||||
(f | ) | |||||||||||||||||||
(g | ) | |||||||||||||||||||
Prepaid expenses and other current assets | 17,347 | (e | ) | |||||||||||||||||
Other assets | 1,199 | |||||||||||||||||||
Total assets | 307,363 | (f | ) | |||||||||||||||||
Liabilities and Stockholders’ Equity: | ||||||||||||||||||||
Distribution payable to ACAS | — | (a | ) | (e | ) | |||||||||||||||
(b | ) | (e | ) | |||||||||||||||||
(b | ) | (g | ) | |||||||||||||||||
Notes payable — current | 648 | (f | ) | |||||||||||||||||
Notes payable to ACAS — current | 420 | (b | ) | |||||||||||||||||
Notes payable to ACAS | 182,832 | (b | ) | |||||||||||||||||
Notes payable | 1,974 | (f | ) | |||||||||||||||||
Total liabilities | 305,173 | |||||||||||||||||||
Preferred Stock | 1 | (c | ) | |||||||||||||||||
Common stock | — | (c | )(d) | |||||||||||||||||
Additional paid-in capital | 99,585 | (e | ) | |||||||||||||||||
(e | ) | |||||||||||||||||||
(h | ) | |||||||||||||||||||
Accumulated deficit | (96,596 | ) | (a | ) | (h | ) | ||||||||||||||
(e | ) | |||||||||||||||||||
Accumulated other comprehensive loss | (800 | ) | ||||||||||||||||||
Total stockholders’ equity (deficit) | 2,190 | |||||||||||||||||||
Total liabilities and stockholders’ equity (deficit) | 307,363 |
(a) | An $8.0 million increase in distribution payable to ACAS to reflect the accrual of an $8.0 million payment to ACAS to terminate an investment banking services agreement, with a corresponding increase in accumulated deficit. No tax benefit has been provided related to this expense because the Company is in a net operating loss position and has a full valuation allowance in the affected jurisdiction. |
(b) | A $183.3 million reduction in notes payable to ACAS to reflect the assumed distribution to ACAS in connection with this offering, with a corresponding increase in distribution payable to ACAS. Of this reduction, $ million will be paid using proceeds of the offering and $ million will be paid with proceeds from new third-party debt arrangements. |
(c) | The conversion of the outstanding shares of Series A Convertible Participating Preferred Stock into 10,697,928 shares of common stock as of June 30, 2010, based upon a conversion rate of 9.6288 forSeries A-1 preferred stock and 8.8128 for Series A-2 preferred stock. |
(d) | The conversion of 17,773 outstanding shares of Class A Voting Common Stock and 388,023 outstanding shares of Class B Non-Voting Common Stock into 405,796 shares of common stock as of June 30, 2010. These shares will convert on a one-for-one basis. |
F-8
Table of Contents
(e) | The issuance and sale of shares of common stock in this offering, at an assumed initial public offering price of $ for gross proceeds of $ million, and the receipt of the net proceeds of $ million after deducting $ million of underwriting discounts and commissions and estimated offering expenses paid or payable by the Company. Of the $ million total offering costs paid or payable by the Company, $ million were previously paid by the Company and have been included in prepaid expenses and other current assets. The pro forma as adjusted amounts include a decrease in prepaid expenses and other current assets to reflect the reclassification of these amounts to equity at the completion of the offering and the corresponding increase in cash and cash equivalents representing the amount of the net proceeds retained by the Company to offset offering costs already paid. The net proceeds from this offering were used to make payments to ACAS of $8.0 million and $ million resulting in a reduction in the distribution payable to ACAS. The net proceeds from this offering were also used to make bonus payments of $0.8 million, with a corresponding increase in accumulated deficit. No tax benefit has been provided related to this expense as the Company is in a net operating loss position and has a full valuation allowance in the affected jurisdictions. |
(f) | A $ million increase in notes payable and a $ million increase in the current portion of notes payable, representing principal payments due within twelve months of executing the new notes, to reflect new debt arrangements entered into concurrently with the completion of this offering and the receipt of $ million of cash, net of $ million of loan origination fees incurred in connection with the new debt arrangements. These fees have been reflected as an increase in other assets. |
(g) | A $ million decrease in cash and cash equivalents and distribution payable to ACAS to reflect the distribution to ACAS made to repay debt obligations that were refinanced with a third party. |
(h) | A $ million increase in additional paid-in capital and accumulated deficit to reflect the compensation expense associated with certain employee stock options that will vest upon this offering. No tax benefit has been provided related to this expense because the Company is in a net operating loss position and has a full valuation allowance in the affected jurisdictions. The compensation expense relates to unrecognized compensation expense associated with unvested employee stock options granted in August 2008 that, under the original terms of the grant, vest ratably over four years from the date of grant, with accelerated vesting of any unvested shares upon consummation of an initial public offering. We estimated the value of these options on the date of grant using the Black-Scholes model and based on the valuation assumptions detailed in Note 13 to the consolidated financial statements. The pro forma as adjusted balance sheet has not been adjusted to reflect the compensation expense associated with 124,448 stock options that are expected to be granted to our employees and outside directors immediately following the pricing of this offering. These options are expected to have a four year vesting term, and the compensation expense assuming the offering occurred at the end of fiscal 2010 will be recognized ratably over the following four years. Additionally, the pro forma as adjusted balance sheet has not been adjusted to reflect the compensation expense associated with performance-based call options with market conditions held by the Company’s Chief Executive Officer because the compensation expense associated with these options assuming the offering occurred at the end of fiscal 2010 will be recognized in subsequent periods based on the implied requisite service period for the market conditions (30 days subsequent to the offering for one-half of the shares, and 24 months subsequent to the offering for one-half of the shares). |
F-9
Table of Contents
Year Ended | ||||
June 30, | ||||
2010 | ||||
(unaudited) | ||||
Numerator: | ||||
Net loss allocable to common stockholders | $ | (4,958 | ) | |
Interest expense from paydown of ACAS debt using proceeds of offering(1) | ||||
Pro forma net loss allocable to common stockholders before conversion of preferred shares | ||||
Effect of preferred stock dividends(2) | 10,923 | |||
Pro forma net income allocable to common stockholders | ||||
Interest expense reduction from refinancing of ACAS debt(3) | ||||
Compensation expense from employee stock options and call options(4) | ||||
Pro forma net income allocable to common stockholders — as adjusted |
Year Ended | ||||
June 30, 2010 | ||||
(unaudited) | ||||
Denominator: | ||||
Weighted average shares outstanding from conversion of Class A and B Voting Common Stock(5) | 405,796 | |||
Common shares issued in offering(6) | ||||
Shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted(9) | ||||
Weighted average shares outstanding from conversion of convertible preferred stock(7) | 10,233,721 | |||
Shares used in computing pro forma net income per common share — basic and basic as adjusted | ||||
Weighted average common shares outstanding from exercise of warrants(8) | 3,420,636 | |||
Weighted average common share equivalents of stock option(9) | 73,879 | |||
Shares used in computing pro forma net income per common share — diluted and diluted as adjusted | ||||
(1) | The pro forma reduction in interest expense assumes the repayment of $ million of ACAS debt using the net proceeds from this offering, giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated from actual interest expense of $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with a portion of the net proceeds of this offering. No tax expense has been provided related to this reduction in interest expense because the Company is in a net operating loss position and has a full valuation allowance in the affected jurisdiction. |
(2) | The effect of preferred stock dividends is added back as a reduction to net loss allocable to common stockholders, assuming that all preferred stock has been converted into common shares as of the beginning of the period presented. |
(3) | All ACAS debt not assumed to be repaid from the net proceeds from this offering is assumed to be refinanced with a loan from a third-party bank, at interest rates averaging approximately % lower than existing |
F-10
Table of Contents
average interest rates with ACAS giving effect to the elimination of the related interest expense as of the beginning of the period presented. The amount of interest expense eliminated by this adjustment is calculated by taking the difference between the actual interest expense of $ million recorded in fiscal 2010 in connection with the specific debt arrangements that will be repaid with the net proceeds of the new debt arrangements entered into concurrently with the completion of this offering and the interest expense on the new debt arrangements, calculated as the total of the new debt arrangements of $ million multiplied by the average interest rate on those arrangements of approximately % for fiscal 2010. No tax expense has been provided related to this reduction in interest expense because the Company is in a net operating loss position and has a full valuation allowance in the affected jurisdictions. |
(4) | The pro forma increase in compensation expense associated with employee stock options and call options reflects: |
• | A compensation charge associated with 124,448 stock options that are expected to be granted to the Company’s employees and outside directors immediately following the pricing of this offering at an exercise price equal to the initial public offering price. The value of these options was estimated to be $ million using the Black-Scholes option pricing model and key assumptions are as follows: expected option term of years, risk-free interest rate will be updated at the date of grant but is currently estimated to be %, dividend yield of 0%, volatility will be updated at the date of grant but is currently estimated to be % and an exercise price and fair value of $ per share (the midpoint of the price range set forth on the cover page of this prospectus). Compensation expense will be recognized on these options over an expected four year vesting term, and as such, the compensation expense for fiscal 2010 was assumed to be 25% of the total value, or $ million. |
• | A compensation charge associated with 463,794 performance-based call options with market conditions held by Thomas D. Logan, the Company’s Chief Executive Officer. These options contain vesting provisions based upon successful completion of an initial public offering or change in control and achievement by ACAS of certain internal rates of return or returns on investment. The value of these options was estimated to be $2.1 million using a Monte Carlo simulation model and key assumptions are as follows: at the January 1, 2006 modification, expected option term of 4.5 years, risk-free interest rate of 4.3%, dividend yield of 0%, volatility of 41.8%, exercise price of $10.45 per share and fair value of $2.22 per share; at the December 7, 2007 modification, expected option term of 2.6 years, risk-free interest rate of 3.1%, dividend yield of 0%, volatility of 39.8%, exercise price of $10.45 per share and fair value of $4.44 per share. The compensation expense associated with these options for fiscal 2010 was estimated to be $1.5 million, based on the implied requisite service period for the market conditions (30 days for one-half of the shares, and 24 months for one-half of the shares). |
(5) | The weighted average common shares outstanding from the conversion of common stock assumes the conversion of all outstanding shares of Class A Voting Common Stock and Class B Non-Voting Common Stock on a one-for-one basis into 405,796 shares of common stock. |
(6) | Includes shares of the Company’s common stock to be sold in connection with this offering. Because distributions to ACAS, the Company’s principal stockholder, consisting of obligations under existing debt arrangements of $183.3 million and amounts due of $8.0 million to terminate an existing investment banking services agreement, exceed the Company’s earnings plus gross proceeds from this offering of $ million, all common shares are included in the calculation under existing rules on pro |
F-11
Table of Contents
forma calculations. Following is a calculation of the deemed dividend in excess of proceeds from this offering (in thousands): |
For the Twelve | ||||
Months Ended | ||||
June 30, 2010 | ||||
Gross proceeds from offering | $ | |||
Distributions to ACAS: | ||||
Termination of investment banking services agreement | ||||
Repayment of notes payable to ACAS from proceeds of offering | ||||
Repayment of notes payable to ACAS from new debt arrangements | ||||
Total distribution to ACAS | ||||
Last twelve months earnings | ||||
Excess of dividend to be paid over proceeds from offering | $ | |||
(7) | The weighted average common shares outstanding from the conversion of preferred stock assumes the conversion of all outstanding convertible preferred stock into common stock, including the conversion into common stock of all accrued and unpaidpaid-in-kind dividends on convertible preferred stock. The weighted average at June 30, 2010 is comprised of 936,573A-1 preferred shares, which includes 257,769 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 9.6288 and 137,941A-2 preferred shares, which includes 67,941 accrued but unpaidpaid-in-kind dividends, which are convertible at a rate of 8.8128. The increase in number of preferred shares between periods is due to the monthly accrual of preferred dividends which are paid in the form of additional shares of convertible preferred stock. |
(8) | These warrants only become exercisable upon a sale, liquidation or dissolution of the Company or approval by the Company’s Board of Directors. Our Board of Directors has resolved that all of these warrants will become exercisable upon the consummation of this offering. |
(9) | The shares used in computing pro forma net loss per common share before conversion of preferred shares — diluted for the year ended June 30, 2010 exclude options to purchase 924,830 shares of common stock because the Company recorded a pro forma net loss allocable to common stockholders before conversion of preferred shares, and therefore the impact of such shares would be anti-dilutive. The shares used in computing pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 exclude options to purchase 662,353 shares of common stock because the effect would be anti-dilutive. 476,841 of these shares were excluded because the option exercise prices exceeded the average market value of our common stock during the period. 185,512 of these shares were excluded because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. The shares used in computing pro forma net loss per common share before conversion of preferred shares — basic and diluted and pro forma net income per common share — diluted and diluted as adjusted for the year ended June 30, 2010 also exclude options to purchase 124,448 shares of common stock which are expected to be granted immediately following the pricing of this offering because their impact would be anti-dilutive, either because the Company generated a net loss or because after applying the treasury stock method of calculating earnings per share, the impact would be anti-dilutive. |
F-12
Table of Contents
2. | SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
F-13
Table of Contents
Buildings and leasehold improvements | 3–39 years | |||
Machinery and equipment | 5–15 years | |||
Furniture, fixtures, computer equipment and software | 3–10 years |
F-14
Table of Contents
F-15
Table of Contents
F-16
Table of Contents
F-17
Table of Contents
F-18
Table of Contents
Fair Value Measurements at | Fair Value Measurements at | |||||||||||||||||||||||
June 30, 2009 Using | June 30, 2010 Using | |||||||||||||||||||||||
Level 1 | Level 2 | Total | Level 1 | Level 2 | Total | |||||||||||||||||||
Assets (Long Term Liabilities): | ||||||||||||||||||||||||
FX forward rate contracts | — | $ | 94 | $ | 94 | — | — | — | ||||||||||||||||
Interest rate swaps | — | $ | (21 | ) | $ | (21 | ) | — | $ | (3 | ) | $ | (3 | ) |
F-19
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Numerator: | ||||||||||||
Net (loss) income | $ | (13,349 | ) | $ | (3,955 | ) | $ | 5,965 | ||||
Effect of preferred stock dividends | (8,993 | ) | (9,892 | ) | (10,923 | ) | ||||||
Net loss allocable to common stockholders | $ | (22,342 | ) | $ | (13,847 | ) | $ | (4,958 | ) | |||
Denominator: | ||||||||||||
Weighted average common shares outstanding (basic) | 405,159 | 405,796 | 405,796 | |||||||||
Effect of dilutive securities | — | — | — | |||||||||
Weighted average common shares outstanding (diluted) | 405,159 | 405,796 | 405,796 | |||||||||
Net loss per share: | ||||||||||||
Basic and Diluted | $ | (55.14 | ) | $ | (34.12 | ) | $ | (12.22 | ) | |||
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Weighted Average Common Share Equivalents of Potentially Dilutive Securities: | ||||||||||||
Convertible preferred stock, includingpaid-in-kind dividends | 8,546,536 | 9,349,119 | 10,233,721 | |||||||||
Stock options | 16,056 | — | 73,879 | |||||||||
Warrants | 3,420,636 | 3,420,636 | 3,420,636 | |||||||||
Total | 11,983,228 | 12,769,755 | 13,728,236 | |||||||||
F-20
Table of Contents
3. | CONTRACTS IN PROGRESS |
As of June 30, | ||||||||
2009 | 2010 | |||||||
Costs incurred | $ | 34,602 | $ | 35,773 | ||||
Estimated earnings | 26,329 | 25,528 | ||||||
Contracts in progress | 60,931 | 61,301 | ||||||
Progress billings on contracts in progress | (49,132 | ) | (43,847 | ) | ||||
$ | 11,799 | $ | 17,454 | |||||
Costs and estimated earnings in excess of billings on uncompleted contracts | $ | 17,073 | $ | 19,474 | ||||
Billings in excess of costs and estimated earnings on uncompleted contracts(1) | (5,274 | ) | (2,020 | ) | ||||
$ | 11,799 | $ | 17,454 | |||||
(1) | Included in deferred contract revenue within the consolidated balance sheets. |
4. | INVENTORIES |
As of June 30, | ||||||||
2009 | 2010 | |||||||
Raw materials | $ | 10,234 | $ | 8,237 | ||||
Work in progress | 9,889 | 10,255 | ||||||
Finished goods | 13,605 | 11,677 | ||||||
Net inventories | $ | 33,728 | $ | 30,169 | ||||
5. | PROPERTY, PLANT AND EQUIPMENT |
As of June 30, | ||||||||
2009 | 2010 | |||||||
Land, buildings and leasehold improvements | $ | 11,352 | $ | 10,682 | ||||
Machinery and equipment | 24,108 | 22,931 | ||||||
Furniture, fixtures, computer equipment and software | 16,951 | 16,295 | ||||||
Construction in progress | 840 | 4,708 | ||||||
53,251 | 54,616 | |||||||
Less accumulated depreciation and amortization | (35,171 | ) | (34,084 | ) | ||||
$ | 18,080 | $ | 20,532 | |||||
F-21
Table of Contents
6. | ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES |
As of June 30, | ||||||||
2009 | 2010 | |||||||
Compensation and related benefit costs | $ | 14,151 | $ | 13,380 | ||||
Customer deposits | 9,525 | 6,136 | ||||||
Accrued warranty | 1,409 | 744 | ||||||
Accrued legal, accounting and professional fees | 4,071 | 4,366 | ||||||
Other accrued expenses | 5,852 | 5,034 | ||||||
$ | 35,008 | $ | 29,660 | |||||
7. | GOODWILL AND INTANGIBLE ASSETS |
Radiation | ||||||||||||||||||||||||
Health | Monitoring | Sensing | Dosimetry | Imaging | ||||||||||||||||||||
Physics | Systems | Systems | Services | Systems | Total | |||||||||||||||||||
Balance — June 30, 2007 | $ | 46,235 | $ | 19,312 | $ | 11,001 | $ | 52,413 | $ | 9,965 | $ | 138,926 | ||||||||||||
Return of escrow funds | — | — | (1,367 | ) | — | (1,383 | ) | (2,750 | ) | |||||||||||||||
Translation adjustment | 7,972 | 3,330 | 200 | — | — | 11,502 | ||||||||||||||||||
Balance — June 30, 2008 | 54,207 | 22,642 | 9,834 | 52,413 | 8,582 | 147,678 | ||||||||||||||||||
Translation adjustment | (6,000 | ) | (2,507 | ) | (150 | ) | — | — | (8,657 | ) | ||||||||||||||
Balance — June 30, 2009 | 48,207 | 20,135 | 9,684 | 52,413 | 8,582 | 139,021 | ||||||||||||||||||
Translation adjustment | (6,313 | ) | (2,637 | ) | (158 | ) | — | (638 | ) | (9,746 | ) | |||||||||||||
Balance — June 30, 2010 | $ | 41,894 | $ | 17,498 | $ | 9,526 | $ | 52,413 | $ | 7,944 | $ | 129,275 | ||||||||||||
F-22
Table of Contents
As of June 30, 2009 | As of June 30, 2010 | |||||||||||||||||||||||||||
Weighted | Gross | Net | Gross | Net | ||||||||||||||||||||||||
Average Life | Carrying | Accumulated | Book | Carrying | Accumulated | Book | ||||||||||||||||||||||
in Years | Amount | Amortization | Value | Amount | Amortization | Value | ||||||||||||||||||||||
Customer relationships | 11 | $ | 61,714 | $ | (44,069 | ) | $ | 17,645 | $ | 58,346 | $ | (45,985 | ) | $ | 12,361 | |||||||||||||
Trade names | 11 | 8,605 | (4,153 | ) | 4,452 | 7,895 | (4,489 | ) | 3,406 | |||||||||||||||||||
Qualifications | 6 | 1,600 | (1,360 | ) | 240 | 1,600 | (1,600 | ) | — | |||||||||||||||||||
Complete technology | 8 | 3,500 | (2,394 | ) | 1,106 | 3,378 | (2,739 | ) | 639 | |||||||||||||||||||
Territorial rights | 5 | 2,537 | (2,292 | ) | 245 | 2,204 | (2,204 | ) | — | |||||||||||||||||||
Total | $ | 89,204 | $ | (65,516 | ) | $ | 23,688 | $ | 83,949 | $ | (67,543 | ) | $ | 16,406 | ||||||||||||||
Annual | ||||
Years Ending | Amortization | |||
June 30, | Expense | |||
2011 | $ | 4,446 | ||
2012 | 3,465 | |||
2013 | 2,588 | |||
2014 | 1,584 | |||
2015 | 1,348 | |||
2016 and thereafter | 2,975 | |||
Total | $ | 16,406 | ||
F-23
Table of Contents
8. | BORROWINGS |
Contractual | As of June 30, | |||||||||||
Due | Interest Rate | 2009 | 2010 | |||||||||
Revolving Credit Facilities: | ||||||||||||
$20.25 million | July 2011 | LIBOR + 4.5% | $ | 11,000 | $ | 20,250 | ||||||
$14.0 million | July 2011 | LIBOR + 5% | 13,997 | 13,997 | ||||||||
$8.2 million | July 2011 | EURIBOR + 2% | 3,631 | 7,130 | ||||||||
Senior Term Notes: | ||||||||||||
$24.9 million Senior Term B | July 2011 | EURIBOR + 3% | 24,944 | 24,944 | ||||||||
$7.5 million Senior Term B | July 2011 | LIBOR + 8% | 5,062 | 5,008 | ||||||||
$2.0 million Senior Term B | July 2011 | LIBOR + 8% | 1,938 | 1,917 | ||||||||
$4.0 million Senior Term C | October 2011 | LIBOR + 9% | 4,000 | 4,000 | ||||||||
$4.0 million Senior Term C | November 2011 | LIBOR + 8.25% | 4,000 | 4,000 | ||||||||
$27.0 million Senior Term D | October 2011 | LIBOR + 6.5% | 26,056 | 25,785 | ||||||||
$15.0 million Senior Term D | October 2011 | LIBOR + 6.5% | 14,437 | 14,288 | ||||||||
Senior Subordinated Notes: | ||||||||||||
$7.5 millionpaid-in-kind | July 2011 | 14% | 8,317 | 8,487 | ||||||||
$8.6 millionpaid-in-kind | July 2011 | 15% | 9,650 | 9,862 | ||||||||
$12.2 millionpaid-in-kind | July 2011 | EURIBOR + 11% | 15,552 | 16,441 | ||||||||
Junior Subordinated Notes: | ||||||||||||
$4.3 millionpaid-in-kind | July 2011 | 17% | 5,112 | 5,280 | ||||||||
$4.3 millionpaid-in-kind | July 2011 | 17% | 5,112 | 5,280 | ||||||||
$1.25 millionpaid-in-kind | May 2012 | 14% | 1,386 | 1,415 | ||||||||
$4.9 millionpaid-in-kind | July 2011 | EURIBOR + 12% | 6,666 | 7,155 | ||||||||
Stockholder Loan: | Three-month | |||||||||||
$8.0 million | July 2011 | EURIBOR + 2% | 9,220 | 8,013 | ||||||||
Total notes payable to ACAS | 170,080 | 183,252 | ||||||||||
Less current portion | (520 | ) | (420 | ) | ||||||||
Notes payable to ACAS — long term | $ | 169,560 | $ | 182,832 | ||||||||
F-24
Table of Contents
F-25
Table of Contents
As of June 30, | ||||||||||
Due | 2009 | 2010 | ||||||||
Term loan | November 2012 | $ | 1,067 | $ | 662 | |||||
Term loans | March 2017 | — | 1,766 | |||||||
Revolving line of credit | On demand | 2,364 | 113 | |||||||
Bank lines of credit | On demand | 3,773 | 81 | |||||||
Total third-party borrowings | 7,204 | 2,622 | ||||||||
Less current portion | (6,442 | ) | (648 | ) | ||||||
Third-party borrowings-long term | $ | 762 | $ | 1,974 | ||||||
Years Ending | ||||
June 30, | Amount | |||
2011 | $ | 1,068 | ||
2012 | 183,350 | |||
2013 | 384 | |||
2014 | 252 | |||
2015 | 252 | |||
Thereafter | 568 | |||
Total | $ | 185,874 | ||
9. | COMMITMENTS AND CONTINGENCIES |
F-26
Table of Contents
2011 | 2012 | 2013 | 2014 | 2015 | Thereafter | Total | ||||||||||||||||||||||
Minimum future operating lease payments | $ | 3,504 | $ | 3,135 | $ | 2,654 | $ | 2,390 | $ | 1,329 | $ | 3,532 | $ | 16,544 | ||||||||||||||
Less income from subleases | (26 | ) | (26 | ) | (2 | ) | — | — | — | (54 | ) | |||||||||||||||||
Net minimum operating lease payments | $ | 3,478 | $ | 3,109 | $ | 2,652 | $ | 2,390 | $ | 1,329 | $ | 3,532 | $ | 16,490 | ||||||||||||||
F-27
Table of Contents
10. | INCOME TAXES |
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
(Loss) income before income taxes | ||||||||||||
Domestic | $ | (14,346 | ) | $ | (11,366 | ) | $ | (6,240 | ) | |||
Foreign | 6,835 | 13,023 | 19,937 | |||||||||
Total (loss) income before income taxes | $ | (7,511 | ) | $ | 1,657 | 13,697 | ||||||
Income tax provision | ||||||||||||
Current | ||||||||||||
Federal | $ | 101 | $ | 24 | $ | 39 | ||||||
State | 17 | 17 | 11 | |||||||||
Foreign | 5,861 | 5,295 | 4,620 | |||||||||
Total current provision | 5,979 | 5,336 | 4,670 | |||||||||
Deferred | ||||||||||||
Federal | 1,205 | 1,141 | 1,188 | |||||||||
State | (119 | ) | 66 | 67 | ||||||||
Foreign | (1,227 | ) | (931 | ) | 1,807 | |||||||
Total deferred provision | (141 | ) | 276 | 3,062 | ||||||||
Total income tax provision | $ | 5,838 | $ | 5,612 | $ | 7,732 | ||||||
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
(Loss) income before provision for income taxes | $ | (7,511 | ) | $ | 1,657 | $ | 13,697 | |||||
Federal income tax at statutory rate | (2,554 | ) | 563 | 4,657 | ||||||||
State income tax (net of federal benefit) | (517 | ) | (598 | ) | (187 | ) | ||||||
Foreign income taxed at different rates | 3,625 | 2,212 | (126 | ) | ||||||||
Change in valuation allowance(1) | 5,011 | 3,171 | 3,546 | |||||||||
Change in tax rates | 181 | — | — | |||||||||
Other non-deductible expenses | 664 | 629 | 161 | |||||||||
Benefit of tax credits | (939 | ) | (536 | ) | (343 | ) | ||||||
Other | 367 | 171 | 24 | |||||||||
Total income tax provision | $ | 5,838 | $ | 5,612 | $ | 7,732 | ||||||
(1) | Affecting the provision for income taxes. |
F-28
Table of Contents
2009 | 2010 | |||||||
Deferred tax assets: | ||||||||
Net operating losses | $ | 16,398 | $ | 16,141 | ||||
Tax credits | 7,430 | 9,917 | ||||||
Amortization | 4,151 | 4,237 | ||||||
Other reserves and accrued expenses | 9,027 | 4,334 | ||||||
Total deferred tax assets | 37,006 | 34,629 | ||||||
Deferred tax liabilities: | ||||||||
Purchased technologies and other intangibles | (12,107 | ) | (11,770 | ) | ||||
Depreciation | (236 | ) | (523 | ) | ||||
Other liabilities | (10 | ) | (219 | ) | ||||
Total deferred tax liabilities | (12,353 | ) | (12,512 | ) | ||||
Less: Valuation allowance | (31,393 | ) | (32,067 | ) | ||||
Net deferred tax liabilities | $ | (6,740 | ) | $ | (9,950 | ) | ||
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Balance at beginning of period | $ | 7,383 | $ | 11,851 | $ | 13,222 | ||||||
Additions based on tax positions taken related to prior years | — | 451 | 190 | |||||||||
Additions based on tax positions taken related to current year | 3,367 | 2,247 | — | |||||||||
Reductions based on settlements | — | — | — | |||||||||
Reductions for tax positions of prior years | — | — | (197 | ) | ||||||||
Foreign currency translation adjustments | 1,101 | (1,327 | ) | (679 | ) | |||||||
Balance at end of period | $ | 11,851 | $ | 13,222 | $ | 12,536 | ||||||
F-29
Table of Contents
Years Open | ||||
Jurisdiction: | ||||
United Kingdom | 2008–2010 | |||
France | 2005–2010 | |||
Germany | 2005–2010 | |||
United States | 2005–2010 |
11. | EMPLOYEE BENEFIT PLANS |
F-30
Table of Contents
Year Ended June 30, | ||||||||||||||||
2009 | 2010 | |||||||||||||||
France | Germany | France | Germany | |||||||||||||
Change in projected benefit obligations: | ||||||||||||||||
Projected benefit obligation — at beginning of period/year | $ | 1,375 | $ | 1,163 | $ | 1,284 | $ | 1,207 | ||||||||
Foreign currency translation | (152 | ) | (128 | ) | (53 | ) | (195 | ) | ||||||||
Service cost | 84 | 28 | 99 | 31 | ||||||||||||
Interest cost | 70 | 68 | 79 | 72 | ||||||||||||
Benefit paid | (134 | ) | (21 | ) | (32 | ) | (19 | ) | ||||||||
Assumptions changes | (10 | ) | 9 | 2 | 13 | |||||||||||
Net actuarial loss | 51 | 88 | 267 | 186 | ||||||||||||
Projected benefit obligation — at end of year | $ | 1,284 | $ | 1,207 | $ | 1,646 | $ | 1,295 | ||||||||
Accumulated benefit obligation | $ | 1,284 | $ | 1,189 | $ | 1,646 | $ | 1,295 | ||||||||
As of June 30, | ||||||||||||||||
2009 | 2010 | |||||||||||||||
France | Germany | France | Germany | |||||||||||||
Current liabilities | $ | (53 | ) | $ | (26 | ) | $ | (64 | ) | $ | (39 | ) | ||||
Other liabilities — non current | (1,231 | ) | (1,163 | ) | (1,582 | ) | (1,256 | ) | ||||||||
Total | $ | (1,284 | ) | $ | (1,189 | ) | $ | (1,646 | ) | $ | (1,295 | ) | ||||
Year Ended June 30, | ||||||||||||||||
2009 | 2010 | |||||||||||||||
France | Germany | France | Germany | |||||||||||||
Unrecognized actuarial loss (gain) | $ | 76 | $ | (217 | ) | $ | 267 | $ | (36 | ) | ||||||
Year Ended | Year Ended | Year Ended | ||||||||||||||||||||||
June 30, 2008 | June 30, 2009 | June 30, 2010 | ||||||||||||||||||||||
France | Germany | France | Germany | France | Germany | |||||||||||||||||||
Annual service cost | $ | 91 | $ | 35 | $ | 84 | $ | 28 | $ | 99 | $ | 31 | ||||||||||||
Interest accrued on pension obligations | 67 | 63 | 70 | 68 | 79 | 72 | ||||||||||||||||||
Total period pension cost | $ | 158 | $ | 98 | $ | 154 | $ | 96 | $ | 178 | $ | 103 | ||||||||||||
F-31
Table of Contents
Year Ended June 30, | ||||||||||||||||
2009 | 2010 | |||||||||||||||
France | Germany | France | Germany | |||||||||||||
Projected benefit obligation: | ||||||||||||||||
Discount rate | 5.75 | % | 6.15 | % | 4.50 | % | 4.90 | % | ||||||||
Expected rate of return on plan assets | — | — | — | — | ||||||||||||
Assumed rate of compensation increase | 3.00 | % | 2.30 | % | 3.00 | % | 1.90 | % | ||||||||
Assumed rate of inflation | 2.00 | % | 2.00 | % | 2.00 | % | 2.00 | % | ||||||||
Net periodic pension cost: | ||||||||||||||||
Discount rate | 6.00 | % | 6.30 | % | 5.75 | % | 6.15 | % | ||||||||
Assumed rate of compensation increase | 3.00 | % | 2.50 | % | 3.00 | % | 2.30 | % | ||||||||
Assumed rate of inflation | 2.00 | % | 2.20 | % | 2.00 | % | 2.00 | % |
Amount | ||||||||||||
Years Ending June 30, | France | Germany | Total | |||||||||
2011 | $ | 183 | $ | 39 | $ | 222 | ||||||
2012 | 68 | 57 | 125 | |||||||||
2013 | 5 | 60 | 65 | |||||||||
2014 | 120 | 62 | 182 | |||||||||
2015 | 75 | 65 | 140 | |||||||||
2016-2020 | 930 | 376 | 1,306 | |||||||||
$ | 1,381 | $ | 659 | $ | 2,040 | |||||||
F-32
Table of Contents
Year Ended June 30, | ||||||||
2009 | 2010 | |||||||
Change in projected benefit obligations: | ||||||||
Projected benefit obligation — at beginning of year | $ | 523 | $ | 626 | ||||
Service cost | 23 | 28 | ||||||
Interest cost | 39 | 38 | ||||||
Benefit paid | (12 | ) | (9 | ) | ||||
Assumptions changes | (22 | ) | (9 | ) | ||||
Actuarial loss | 75 | 77 | ||||||
Projected benefit obligation — at end of year | $ | 626 | $ | 751 | ||||
Accumulated benefit obligation | $ | 626 | $ | 751 | ||||
Year Ended June 30, | ||||||||
2009 | 2010 | |||||||
Other liabilities-non current | $ | (626 | ) | $ | (751 | ) | ||
Year Ended June 30, | ||||||||
2009 | 2010 | |||||||
Unrecognized actuarial gain | $ | (240 | ) | $ | (152 | ) | ||
Unrecognized service cost | 87 | 76 | ||||||
$ | (153 | ) | $ | (76 | ) | |||
F-33
Table of Contents
Years | ||||
Ending June 30, | Amount | |||
2011 | $ | 58 | ||
2012 | 46 | |||
2013 | 66 | |||
2014 | 62 | |||
2015 | 46 | |||
Thereafter | 279 | |||
Total | $ | 557 | ||
12. | STOCKHOLDERS’ EQUITY |
F-34
Table of Contents
F-35
Table of Contents
Number of | ||||
Shares | ||||
2006 Stock Plan: | ||||
Shares authorized under the 2006 plan | 1,010,140 | |||
Less: Options exercised | 1,275 | |||
Total common stock reserved for stock options | 1,008,865 | |||
Less: outstanding stock options | 924,830 | |||
Reserved for future option grants | 84,035 | |||
Common stock reserved for stock options | 1,008,865 | |||
Warrants to purchase common stock | 3,420,636 | |||
Convertible preferred stock, including paid-in-kind dividends (as converted) | 10,697,928 | |||
Total common stock reserved for future issuances | 15,127,429 | |||
13. | STOCK-BASED COMPENSATION |
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Selling, general and administrative expenses | $ | 223 | $ | 1,128 | $ | 1,075 | ||||||
Research and development expense | 25 | 33 | 32 | |||||||||
Total stock-based compensation expense | $ | 248 | $ | 1,161 | $ | 1,107 | ||||||
F-36
Table of Contents
Performance-Based Vested Awards | ||||||
Year Ended June 30, | ||||||
2008 | 2009 | 2010 | ||||
Expected term (in years) | 2.7–2.8 | N/A | N/A | |||
Risk-free interest rate | 3.7%–4.1% | N/A | N/A | |||
Volatility | 35% | N/A | N/A | |||
Dividend yield | 0% | N/A | N/A | |||
Weighted-average fair value at grant date | $2.53 | N/A | N/A |
Time-Based Vested Awards | ||||||
Year Ended June 30, | ||||||
2008 | 2009 | 2010 | ||||
Expected term (in years) | 8.0–10.0 | 10 | N/A | |||
Risk-free interest rate | 2.9%–4.5% | 2.7%–4.1% | N/A | |||
Volatility | 46% | 46%–47% | N/A | |||
Dividend yield | 0% | 0% | N/A | |||
Weighted-average fair value at grant date | $5.31 | $5.81 | N/A |
F-37
Table of Contents
Year Ended June 30, | ||||||||||||||||||||||||
2008 | 2009 | 2010 | ||||||||||||||||||||||
Weighted- | Weighted- | Weighted- | ||||||||||||||||||||||
Average | Average | Average | ||||||||||||||||||||||
Exercise | Exercise | Exercise | ||||||||||||||||||||||
Shares | Price | Shares | Price | Shares | Price | |||||||||||||||||||
Outstanding — beginning of year | 383,677 | $ | 10.81 | 736,989 | $ | 13.62 | 962,944 | $ | 14.45 | |||||||||||||||
Granted | 504,262 | 15.08 | 390,030 | 16.86 | — | — | ||||||||||||||||||
Exercised | (1,275 | ) | 10.45 | — | — | — | — | |||||||||||||||||
Forfeited or expired | (149,675 | ) | 11.37 | (164,075 | ) | 16.46 | (38,114 | ) | 16.35 | |||||||||||||||
Outstanding — end of year | 736,989 | $ | 13.62 | 962,944 | $ | 14.45 | 924,830 | $ | 14.37 | |||||||||||||||
Vested or expected to vest — end of year | 736,989 | 13.62 | 962,944 | 14.45 | 924,830 | $ | 14.37 | |||||||||||||||||
Exercisable — end of year | 210,162 | $ | 11.18 | 412,470 | $ | 13.51 | 597,970 | $ | 14.22 | |||||||||||||||
Intrinsic | ||||||||||||||||
Fair Value of | Value of | |||||||||||||||
# Options | Exercise Price | Options on | Options on | |||||||||||||
Grant Date | Granted | per Share | Grant Date | Grant Date | ||||||||||||
July 28, 2008(1) | 102,000 | $ | 16.31 | $ | 6.67 | $ | 0.00 | |||||||||
August 5, 2008 | 279,530 | $ | 17.06 | $ | 5.69 | $ | 0.00 | |||||||||
December 9, 2008 | 8,500 | $ | 16.97 | $ | 1.85 | $ | 0.00 | |||||||||
Total | 390,030 | $ | 0.00 | |||||||||||||
(1) | The 102,000 options granted July 28, 2008 were a modification of 127,500 options granted on November 5, 2007. The 102,000 options, which have time-based vesting, replaced the 127,500 options, which had performance-based vesting. The total compensation cost measured at the date of modification was determined to be the grant-date fair value of the original award plus the incremental fair value resulting from the modification. The incremental fair value resulting from the modification was calculated using the Black-Scholes model and was determined to be $496,000. |
Weighted- | ||||||||
Average | ||||||||
Remaining | Aggregate | |||||||
Contractual | Intrinsic | |||||||
Term | Value(1) | |||||||
(in years) | (in thousands) | |||||||
Outstanding | 6.6 | $ | 1,915 | |||||
Vested and exercisable | 6.2 | 1,317 |
(1) | Excludes options with a strike price greater than the market value of the underlying stock. |
F-38
Table of Contents
14. | RELATED-PARTY TRANSACTIONS |
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Expense invoices | $ | 111 | $ | 114 | $ | 18 | ||||||
Loan fees | 201 | — | — | |||||||||
Management fees | 1,625 | 1,625 | 1,625 | |||||||||
Interest on debt | 17,211 | 14,760 | 12,356 | |||||||||
$ | 19,148 | $ | 16,499 | $ | 13,999 | |||||||
F-39
Table of Contents
15. | SEGMENT AND GEOGRAPHIC INFORMATION |
F-40
Table of Contents
• | The Health Physics segment sells dosimeters, detection equipment and contamination & clearance monitors to power and utility companies, military organizations and governmental agencies. In the Health Physics segment, the active dosimetry product line represented 11%, 11% and 8% of consolidated revenue for fiscal 2008, 2009 and 2010. The contamination and clearance monitors product line represented 8%, 10% and 13% of consolidated revenue for fiscal 2008, 2009 and 2010. |
• | The Radiation Monitoring Systems segment sells radiation monitoring systems to the nuclear end market. The Radiation Monitoring Systems segment consists of a single product line and represents 23%, 20% and 27% of consolidated revenue for fiscal 2008, 2009 and 2010. |
• | The Sensing Systems segment supplies electrical penetration and reactor control equipment to the builders and operators of nuclear reactors. No single product line in the Sensing Systems segment represented more than 10% of consolidated revenue for fiscal 2008, 2009 and 2010. |
• | The Dosimetry Services segment provides dosimetry services to employers of radiation workers in the nuclear and medical end markets. The Dosimetry Services segment consists of a single product line and represents 15%, 15% and 13% of consolidated revenue for fiscal 2008, 2009 and 2010. |
• | The Imaging Systems segment sells specialized cameras for use in difficult and hazardous environments. No single product line in the Imaging Systems segment represented more than 10% of consolidated revenue in fiscal 2008, 2009 and 2010. |
F-41
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Revenue: | ||||||||||||
Health Physics | $ | 58,691 | $ | 69,109 | $ | 72,992 | ||||||
Radiation Monitoring Systems | 43,201 | 41,116 | 60,729 | |||||||||
Sensing Systems | 39,866 | 44,979 | 47,255 | |||||||||
Dosimetry Services | 28,824 | 29,457 | 29,206 | |||||||||
Imaging Systems | 21,187 | 17,102 | 17,942 | |||||||||
Total | $ | 191,769 | $ | 201,763 | $ | 228,124 | ||||||
(Loss) income from operations: | ||||||||||||
Health Physics | $ | (912 | ) | $ | 6,317 | $ | 5,058 | |||||
Radiation Monitoring Systems | 1,085 | 4,109 | 12,102 | |||||||||
Sensing Systems | 10,234 | 14,973 | 16,587 | |||||||||
Dosimetry Services | 7,746 | 7,968 | 7,936 | |||||||||
Imaging Systems | 1,339 | 1,064 | 2,080 | |||||||||
Unallocated corporate items | (8,555 | ) | (15,553 | ) | (15,585 | ) | ||||||
Total | $ | 10,937 | $ | 18,878 | $ | 28,178 | ||||||
Depreciation and amortization: | ||||||||||||
Health Physics | $ | 3,225 | $ | 2,780 | 2,269 | |||||||
Radiation Monitoring Systems | 2,268 | 1,927 | 2,075 | |||||||||
Sensing Systems | 2,172 | 1,806 | 1,668 | |||||||||
Dosimetry Services | 5,025 | 4,283 | 4,130 | |||||||||
Imaging Systems | 1,467 | 1,410 | 1,214 | |||||||||
Unallocated corporate items | 25 | 273 | 696 | |||||||||
Total | $ | 14,182 | $ | 12,479 | $ | 12,052 | ||||||
Interest expense: | ||||||||||||
Health Physics | $ | 3,326 | $ | 3,019 | 2,111 | |||||||
Radiation Monitoring Systems | 3,326 | 3,019 | 2,137 | |||||||||
Sensing Systems | 2,971 | 2,408 | 2,216 | |||||||||
Dosimetry Services | 7,756 | 6,935 | 6,464 | |||||||||
Imaging Systems | 2,971 | 2,408 | 2,216 | |||||||||
Total | $ | 20,350 | $ | 17,789 | $ | 15,144 | ||||||
As of June 30, | ||||||||
2009 | 2010 | |||||||
Total assets: | ||||||||
Health Physics | $ | 94,883 | $ | 82,216 | ||||
Radiation Monitoring Systems | 85,915 | 67,769 | ||||||
Sensing Systems | 47,641 | 50,763 | ||||||
Dosimetry Services | 71,690 | 69,686 | ||||||
Imaging Systems | 24,829 | 24,198 | ||||||
Unallocated corporate items | 4,796 | 12,731 | ||||||
Total | $ | 329,754 | $ | 307,363 | ||||
F-42
Table of Contents
Year Ended June 30, | ||||||||||||
2008 | 2009 | 2010 | ||||||||||
Revenue: | ||||||||||||
North American markets(1) | $ | 68,840 | $ | 77,435 | $ | 79,593 | ||||||
European markets | 90,189 | 93,977 | 106,211 | |||||||||
Asia Pacific markets | 32,740 | 30,351 | 42,320 | |||||||||
Total | $ | 191,769 | $ | 201,763 | 228,124 | |||||||
As of June 30, | ||||||||
2009 | 2010 | |||||||
Assets: | ||||||||
North America | $ | 140,927 | $ | 143,255 | ||||
Europe | 188,626 | 163,897 | ||||||
Asia Pacific | 201 | 211 | ||||||
Total Assets | $ | 329,754 | 307,363 | |||||
Long-lived assets: | ||||||||
North America | $ | 8,593 | 9,171 | |||||
Europe | 9,486 | 11,360 | ||||||
Asia Pacific | 1 | 1 | ||||||
Total | $ | 18,080 | 20,532 | |||||
(1) | North American markets include all products marketed in the United States and Canada. |
F-43
Table of Contents
Table of Contents
Item 13. | Other Expenses of Issuance and Distribution. |
Amount | |||
Registration fee | $ | 13,784 | |
FINRA filing fee | 22,005 | ||
NASDAQ listing fee | 125,000 | ||
Transfer agent’s fees | * | ||
Printing and engraving expenses | * | ||
Legal fees and expenses | * | ||
Accounting fees and expenses | * | ||
Miscellaneous | * | ||
Total | $ | ||
* | To be filed by amendment |
II-1
Table of Contents
Item 15. | Recent Sales of Unregistered Securities. |
1. | Common Stock |
2. | Preferred Stock |
3. | Preferred Stock |
4. | Warrants |
5. | Common Stock |
6. | Preferred Stock |
7. | Preferred Stock |
8. | Warrants |
9. | Options |
II-2
Table of Contents
II-3
Table of Contents
Item 16. | Exhibits and Financial Statement Schedules. |
(a) | Exhibits |
Exhibit No. | Document | |||
1.1 | ** | Form of Underwriting Agreement | ||
3.1.1 | Form of Fourth Amended and Restated Certificate of Incorporation to be adopted prior to the effectiveness of this offering | |||
3.1.2 | Form of Fifth Amended and Restated Certificate of Incorporation to be adopted prior to the consummation of this offering | |||
3.2 | ** | Form of Amended and Restated Bylaws | ||
4.1 | ** | Specimen Common Stock Certificate of the Registrant | ||
4.2 | ** | Form of Registration Rights Agreement | ||
5.1 | * | Opinion of Davis Polk & Wardwell LLP | ||
10.1 | ** | Shareholder Loan Agreement dated September 23, 2005 between Dosimetry Acquisitions (France) and ACAS | ||
10.1.1 | ** | Amendment 1 dated November 14, 2005 to Shareholder Loan Agreement | ||
10.1.2 | ** | Amendment No. 2 dated September 13, 2006 to Shareholder Loan Agreement | ||
10.1.3 | ** | Third Amendment dated May 14, 2008 to Shareholder Loan Agreement | ||
10.1.4 | ** | Fourth Amendment dated July 20, 2009 to Shareholder Loan Agreement | ||
10.1.5 | Fifth Amendment dated July 29, 2010 to Shareholder Loan Agreement | |||
10.2 | ** | Note and Equity Purchase Agreement dated June 23, 2004 by and among MGP Instruments, Inc., Dosimetry Acquisitions (U.S.), Inc. and American Capital Financial Services, Inc. and various purchasers | ||
10.2.1 | ** | Amendment No. 1 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated October 22, 2004 | ||
10.2.2 | ** | Amendment No. 2 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated November 1, 2005 | ||
10.2.3 | ** | Amendment No. 2 and Consent to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated December 22, 2005 | ||
10.2.4 | ** | Amendment No. 3 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated June 30, 2006 | ||
10.2.5 | ** | Amendment No. 4 and Waiver to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated December 22, 2006 | ||
10.2.6 | ** | Amendment No. 4 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated May 14, 2008 | ||
10.2.7 | ** | Cross Guaranty of the Registrant, MGP Instruments, Inc. and Dosimetry Acquisitions (U.S.), Inc. | ||
10.2.8 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. (fka MGP Instruments, Inc.) dated June 15, 2009 |
II-4
Table of Contents
Exhibit No. | Document | |||
10.2.9 | ** | Waiver and Amendment Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated July 31, 2009 | ||
10.2.10 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated September 17, 2009 | ||
10.2.11 | ** | Senior Subordinated Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.12 | ** | Junior Subordinated Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.13 | ** | Revolving Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.14 | ** | Form of Senior Term B Note | ||
10.2.15 | ** | Schedule of Senior Term B Notes substantially identical in all material respects to the Form of Senior Term B Note | ||
10.2.16 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated March 11, 2010 | |||
10.3 | ** | Amended and Restated Note and Equity Purchase Agreement dated October 29, 2004 by and among IST Acquisitions, Inc., Imaging and Sensing Technology Corporation and subsidiaries and American Capital Financial Services, Inc. and various purchasers | ||
10.3.1 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 24, 2005 | ||
10.3.2 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated October 21, 2005 | ||
10.3.3 | ** | Amendment No. 2 and Consent to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated December 22, 2005 | ||
10.3.4 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 16, 2006 | ||
10.3.5 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated September 13, 2006 | ||
10.3.6 | ** | Amendment No. 4 and Waiver to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated December 22, 2006 | ||
10.3.7 | ** | Amendment No. 4 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated July 20, 2007 | ||
10.3.8 | ** | Amendment No. 5 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 14, 2008 | ||
10.3.9 | ** | Cross Guaranty of the Registrant and Imaging and Sensing Technology Corporation dated January 1, 2006 | ||
10.3.10 | ** | Waiver Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation (fka Imaging and Sensing Technology Corporation) dated June 15, 2009 | ||
10.3.11 | ** | Waiver and Amendment Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated August 4, 2009 | ||
10.3.12 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated September 17, 2009 | ||
10.3.13 | ** | Senior Term C Note dated October 29, 2004 between IST Acquisitions, Inc., Imaging and Sensing Technology Corporation, I.S. Technology de Puerto Rico, Inc., IST Instruments, Inc., Imaging and Sensing Technology International Corp., IST Conax Nuclear, Inc., Quadtek, Inc. and American Capital Strategies, Ltd. | ||
10.3.14 | ** | Stockholders Agreement dated May 24, 2004 between IST Acquisitions, Inc. and American Capital Strategies, Ltd. | ||
10.3.15 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated August 17, 2010 |
II-5
Table of Contents
Exhibit No. | Document | |||
10.4 | ** | Amended and Restated Note and Equity Purchase Agreement dated November 10, 2004 by and among Global Dosimetry Solutions, Inc. and American Capital Financial Services, Inc. and various purchasers | ||
10.4.1 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated October 14, 2005 | ||
10.4.2 | ** | Consent to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 22, 2005 | ||
10.4.3 | ** | Amendment No. 2 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated February 1, 2006 | ||
10.4.4 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated March 28, 2006 | ||
10.4.5 | ** | Amendment No. 4 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 15, 2006 | ||
10.4.6 | ** | Amendment No. 5 and Waiver to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 22, 2006 | ||
10.4.7 | ** | Cross Guaranty of the Registrant and Global Dosimetry Solutions, Inc. dated January 1, 2006 | ||
10.4.8 | ** | Waiver Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. (fka Global Dosimetry Solutions, Inc.) dated June 15, 2009 | ||
10.4.9 | ** | Waiver and Amendment Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated July 31, 2009 | ||
10.4.10 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated September 17, 2009 | ||
10.4.11 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated August 17, 2010 | |||
10.5 | ** | First Lien Pledge and Security Agreement made by the Registrant in favor of American Financial Services, Inc. dated January 1, 2006 | ||
10.6.1 | ** | Form of Indemnification Agreement for ACAS designees | ||
10.6.2 | ** | Form of Indemnification Agreement for other directors and officers | ||
10.7 | ** | Investment Banking Services Agreement dated December 25, 2005 between the Registrant and American Capital Financial Services, Inc. | ||
10.8 | ** | Lease Agreement dated December 28, 2005 between the Registrant and Alexander Properties Company | ||
10.8.1 | ** | Addendum 1 dated August 29, 2007 to Lease Agreement dated December 28, 2005 between the Registrant and Alexander Properties Company | ||
10.8.2 | ** | Addendum 2 dated June 10, 2008 to Lease Agreement dated December 22, 2005 between the Registrant and Alexander Properties Company | ||
10.9 | ** | Lease Agreement dated December 1, 1999 between the Registrant and Sonwil Development Group, L.L.C. | ||
10.10 | ** | Lease Agreement dated January 29, 2004 between the Registrant and The Irvine Company | ||
10.11 | ** | 2006 Stock Plan | ||
10.11.1 | ** | First Amendment to 2006 Stock Plan | ||
10.11.2 | ** | Amendment to 2006 Stock Plan | ||
10.12 | ** | Form of Stock Option Agreement under 2006 Stock Plan | ||
10.13 | ** | Form of Amended and Restated 2006 Stock Plan | ||
10.14 | ** | Form of Stock Option Agreement under Amended and Restated 2006 Stock Plan | ||
10.15 | ** | Second Amended and Restated Call Option Agreement among Thomas D. Logan and ACAS | ||
10.16 | ** | Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan | ||
10.16.1 | ** | Section 409A Amendment dated December 22, 2008 to Employment Agreement of Thomas D. Logan | ||
10.16.2 | ** | Amendment 2 dated January 1, 2009 to the Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan |
II-6
Table of Contents
Exhibit No. | Document | |||
10.16.3 | Amendment 3 dated June 16, 2010 to the Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan | |||
10.17 | ** | Employment Agreement dated March 28, 2008 between the Registrant and Jack Pacheco | ||
10.17.1 | ** | Section 409A Amendment dated December 18, 2008 to Employment Agreement of Jack Pacheco | ||
10.18 | ** | Employment Agreement dated January 7, 2008 between the Registrant and Seth Rosen | ||
10.18.1 | ** | Section 409A Amendment dated December 18, 2008 to Employment Agreement of Seth Rosen | ||
10.19 | ** | Employment Agreement dated March 2, 2006 between the Registrant and W. Antony Besso | ||
10.19.1 | ** | Addendum dated November 26, 2007 to Employment Agreement of W. Antony Besso | ||
10.19.2 | ** | Bonus Agreement dated December 13, 2008 between the Registrant and W. Antony Besso | ||
10.20 | ** | Executive Bonus Plan | ||
10.21 | ** | Form of Warrant | ||
10.22 | ** | Schedule of warrants substantially identical in all material respects to the Form of Warrant | ||
10.23 | ** | Stockholders Agreement entered into as of December 22, 2005, by and among Global Monitoring Systems, Inc., American Capital Strategies, Ltd., and various stockholders | ||
10.23.1 | ** | First Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated February 15, 2006 | ||
10.23.2 | ** | Second Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated July 13, 2006 | ||
10.23.3 | ** | Third Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated October 31, 2007 | ||
10.23.4 | ** | Fourth Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated June 30, 2009 | ||
10.24 | ** | Form of Credit Agreement among Mirion Technologies, Inc., Mirion Technologies (Synodys) SA, Mirion Technologies (IST France) SAS, JPMorgan Chase Bank, National Association, J.P. Morgan Europe Limited, J.P. Morgan Securities LLC and Fifth Third Bank | ||
10.25 | ** | Form of Letter Agreement between Mirion Technologies, Inc. and each of the Preferred Stockholders | ||
10.25.1 | ** | Schedule of Letter Agreements substantially identical in all material respects to Form of Letter Agreement | ||
10.26 | ** | Form of New Letter Agreement between Mirion Technologies, Inc. and each of the Preferred Stockholders | ||
10.26.1 | ** | Schedule of New Letter Agreements substantially identical in all material respects to Form of New Letter Agreement | ||
21.1 | ** | Subsidiaries of the Registrant | ||
23.1 | Consent of Ernst & Young LLP, Independent Registered Public Accounting Firm | |||
23.2 | * | Consent of Davis Polk & Wardwell LLP (included in Exhibit 5.1) | ||
24.1 | ** | Power of Attorney (included on signature page) | ||
99.1 | ** | Consent of Dustin G. Smith to being named as a director nominee | ||
99.2 | ** | Consent of Brian S. Graff to being named as a director nominee | ||
99.3 | ** | Consent of Michael T. Everett to being named as a director nominee | ||
99.4 | ** | Consent of Earl R. Lewis to being named as a director nominee | ||
99.5 | ** | Consent of Alfred E. Barry, Jr. to being named as a director nominee |
* | To be filed by amendment. |
** | Previously filed. |
Item 17. | Undertakings. |
II-7
Table of Contents
II-8
Table of Contents
By: | /s/ Thomas D. Logan |
Title: | President, Chief Executive Officer and Chairman of the Board |
Signature | Title | Date | ||||
/s/ Thomas D. Logan Thomas D. Logan (Principal Executive Officer) | President, Chief Executive Officer and Chairman of the Board | September 3, 2010 | ||||
/s/ Jack A. Pacheco Jack A. Pacheco (Principal Financial and Accounting Officer) | Vice President and Chief Financial Officer | September 3, 2010 | ||||
* Robert J. Klein | Director | September 3, 2010 | ||||
*By: | /s/ Thomas D. Logan Thomas D. Logan Attorney-in-fact |
II-9
Table of Contents
Exhibit No. | Document | |||
1.1 | ** | Form of Underwriting Agreement | ||
3.1.1 | Form of Fourth Amended and Restated Certificate of Incorporation to be adopted prior to the effectiveness of this offering | |||
3.1.2 | Form of Fifth Amended and Restated Certificate of Incorporation to be adopted prior to the consummation of this offering | |||
3.2 | ** | Form of Amended and Restated Bylaws | ||
4.1 | ** | Specimen Common Stock Certificate of the Registrant | ||
4.2 | ** | Form of Registration Rights Agreement | ||
5.1 | * | Opinion of Davis Polk & Wardwell LLP | ||
10.1 | ** | Shareholder Loan Agreement dated September 23, 2005 between Dosimetry Acquisitions (France) and ACAS | ||
10.1.1 | ** | Amendment 1 dated November 14, 2005 to Shareholder Loan Agreement | ||
10.1.2 | ** | Amendment No. 2 dated September 13, 2006 to Shareholder Loan Agreement | ||
10.1.3 | ** | Third Amendment dated May 14, 2008 to Shareholder Loan Agreement | ||
10.1.4 | ** | Fourth Amendment dated July 20, 2009 to Shareholder Loan Agreement | ||
10.1.5 | Fifth Amendment dated July 29, 2010 to Shareholder Loan Agreement | |||
10.2 | ** | Note and Equity Purchase Agreement dated June 23, 2004 by and among MGP Instruments, Inc., Dosimetry Acquisitions (U.S.), Inc. and American Capital Financial Services, Inc. and various purchasers | ||
10.2.1 | ** | Amendment No. 1 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated October 22, 2004 | ||
10.2.2 | ** | Amendment No. 2 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated November 1, 2005 | ||
10.2.3 | ** | Amendment No. 2 and Consent to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated December 22, 2005 | ||
10.2.4 | ** | Amendment No. 3 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated June 30, 2006 | ||
10.2.5 | ** | Amendment No. 4 and Waiver to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated December 22, 2006 | ||
10.2.6 | ** | Amendment No. 4 to Note and Equity Purchase Agreement of MGP Instruments, Inc. dated May 14, 2008 | ||
10.2.7 | ** | Cross Guaranty of the Registrant, MGP Instruments, Inc. and Dosimetry Acquisitions (U.S.), Inc. | ||
10.2.8 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. (fka MGP Instruments, Inc.) dated June 15, 2009 | ||
10.2.9 | ** | Waiver and Amendment Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated July 31, 2009 | ||
10.2.10 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated September 17, 2009 | ||
10.2.11 | ** | Senior Subordinated Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.12 | ** | Junior Subordinated Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.13 | ** | Revolving Note dated June 23, 2004 between MGP Instruments, Inc. and American Capital Strategies, Ltd. | ||
10.2.14 | ** | Form of Senior Term B Note | ||
10.2.15 | ** | Schedule of Senior Term B Notes substantially identical in all material respects to the Form of Senior Term B Note | ||
10.2.16 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (MGPI), Inc. dated March 11, 2010 |
Table of Contents
Exhibit No. | Document | |||
10.3 | ** | Amended and Restated Note and Equity Purchase Agreement dated October 29, 2004 by and among IST Acquisitions, Inc., Imaging and Sensing Technology Corporation and subsidiaries and American Capital Financial Services, Inc. and various purchasers | ||
10.3.1 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 24, 2005 | ||
10.3.2 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated October 21, 2005 | ||
10.3.3 | ** | Amendment No. 2 and Consent to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated December 22, 2005 | ||
10.3.4 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 16, 2006 | ||
10.3.5 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated September 13, 2006 | ||
10.3.6 | ** | Amendment No. 4 and Waiver to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated December 22, 2006 | ||
10.3.7 | ** | Amendment No. 4 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated July 20, 2007 | ||
10.3.8 | ** | Amendment No. 5 to Amended and Restated Note and Equity Purchase Agreement of Imaging and Sensing Technology Corporation dated May 14, 2008 | ||
10.3.9 | ** | Cross Guaranty of the Registrant and Imaging and Sensing Technology Corporation dated January 1, 2006 | ||
10.3.10 | ** | Waiver Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation (fka Imaging and Sensing Technology Corporation) dated June 15, 2009 | ||
10.3.11 | ** | Waiver and Amendment Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated August 4, 2009 | ||
10.3.12 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated September 17, 2009 | ||
10.3.13 | ** | Senior Term C Note dated October 29, 2004 between IST Acquisitions, Inc., Imaging and Sensing Technology Corporation, I.S. Technology de Puerto Rico, Inc., IST Instruments, Inc., Imaging and Sensing Technology International Corp., IST Conax Nuclear, Inc., Quadtek, Inc. and American Capital Strategies, Ltd. | ||
10.3.14 | ** | Stockholders Agreement dated May 24, 2004 between IST Acquisitions, Inc. and American Capital Strategies, Ltd. | ||
10.3.15 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (IST) Corporation dated August 17, 2010 | |||
10.4 | ** | Amended and Restated Note and Equity Purchase Agreement dated November 10, 2004 by and among Global Dosimetry Solutions, Inc. and American Capital Financial Services, Inc. and various purchasers | ||
10.4.1 | ** | Amendment No. 1 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated October 14, 2005 | ||
10.4.2 | ** | Consent to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 22, 2005 | ||
10.4.3 | ** | Amendment No. 2 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated February 1, 2006 | ||
10.4.4 | ** | Amendment No. 3 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated March 28, 2006 | ||
10.4.5 | ** | Amendment No. 4 to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 15, 2006 | ||
10.4.6 | ** | Amendment No. 5 and Waiver to Amended and Restated Note and Equity Purchase Agreement of Global Dosimetry Solutions, Inc. dated December 22, 2006 | ||
10.4.7 | ** | Cross Guaranty of the Registrant and Global Dosimetry Solutions, Inc. dated January 1, 2006 |
Table of Contents
Exhibit No. | Document | |||
10.4.8 | ** | Waiver Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. (fka Global Dosimetry Solutions, Inc.) dated June 15, 2009 | ||
10.4.9 | ** | Waiver and Amendment Agreement to Amended and Restated Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated July 31, 2009 | ||
10.4.10 | ** | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated September 17, 2009 | ||
10.4.11 | Waiver Agreement to Note and Equity Purchase Agreement of Mirion Technologies (GDS), Inc. dated August 17, 2010 | |||
10.5 | ** | First Lien Pledge and Security Agreement made by the Registrant in favor of American Financial Services, Inc. dated January 1, 2006 | ||
10.6.1 | ** | Form of Indemnification Agreement for ACAS designees | ||
10.6.2 | ** | Form of Indemnification Agreement for other directors and officers | ||
10.7 | ** | Investment Banking Services Agreement dated December 25, 2005 between the Registrant and American Capital Financial Services, Inc. | ||
10.8 | ** | Lease Agreement dated December 28, 2005 between the Registrant and Alexander Properties Company | ||
10.8.1 | ** | Addendum 1 dated August 29, 2007 to Lease Agreement dated December 28, 2005 between the Registrant and Alexander Properties Company | ||
10.8.2 | ** | Addendum 2 dated June 10, 2008 to Lease Agreement dated December 22, 2005 between the Registrant and Alexander Properties Company | ||
10.9 | ** | Lease Agreement dated December 1, 1999 between the Registrant and Sonwil Development Group, L.L.C. | ||
10.10 | ** | Lease Agreement dated January 29, 2004 between the Registrant and The Irvine Company | ||
10.11 | ** | 2006 Stock Plan | ||
10.11.1 | ** | First Amendment to 2006 Stock Plan | ||
10.11.2 | ** | Amendment to 2006 Stock Plan | ||
10.12 | ** | Form of Stock Option Agreement under 2006 Stock Plan | ||
10.13 | ** | Form of Amended and Restated 2006 Stock Plan | ||
10.14 | ** | Form of Stock Option Agreement under Amended and Restated 2006 Stock Plan | ||
10.15 | ** | Second Amended and Restated Call Option Agreement among Thomas D. Logan and ACAS | ||
10.16 | ** | Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan | ||
10.16.1 | ** | Section 409A Amendment dated December 22, 2008 to Employment Agreement of Thomas D. Logan | ||
10.16.2 | ** | Amendment 2 dated January 1, 2009 to the Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan | ||
10.16.3 | Amendment 3 dated June 16, 2010 to the Employment Agreement dated August 15, 2006 between the Registrant and Thomas D. Logan | |||
10.17 | ** | Employment Agreement dated March 28, 2008 between the Registrant and Jack Pacheco | ||
10.17.1 | ** | Section 409A Amendment dated December 18, 2008 to Employment Agreement of Jack Pacheco | ||
10.18 | ** | Employment Agreement dated January 7, 2008 between the Registrant and Seth Rosen | ||
10.18.1 | ** | Section 409A Amendment dated December 18, 2008 to Employment Agreement of Seth Rosen | ||
10.19 | ** | Employment Agreement dated March 2, 2006 between the Registrant and W. Antony Besso | ||
10.19.1 | ** | Addendum dated November 26, 2007 to Employment Agreement of W. Antony Besso | ||
10.19.2 | ** | Bonus Agreement dated December 13, 2008 between the Registrant and W. Antony Besso | ||
10.20 | ** | Executive Bonus Plan | ||
10.21 | ** | Form of Warrant | ||
10.22 | ** | Schedule of warrants substantially identical in all material respects to the Form of Warrant | ||
10.23 | ** | Stockholders Agreement entered into as of December 22, 2005, by and among Global Monitoring Systems, Inc., American Capital Strategies, Ltd., and various stockholders |
Table of Contents
Exhibit No. | Document | |||
10.23.1 | ** | First Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated February 15, 2006 | ||
10.23.2 | ** | Second Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated July 13, 2006 | ||
10.23.3 | ** | Third Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated October 31, 2007 | ||
10.23.4 | ** | Fourth Amendment to Stockholders Agreement of Mirion Technologies, Inc. (f/k/a Global Monitoring Systems, Inc.) dated June 30, 2009 | ||
10.24 | ** | Form of Credit Agreement among Mirion Technologies, Inc., Mirion Technologies (Synodys) SA, Mirion Technologies (IST France) SAS, JPMorgan Chase Bank, National Association, J.P. Morgan Europe Limited, J.P. Morgan Securities LLC and Fifth Third Bank | ||
10.25 | ** | Form of Letter Agreement between Mirion Technologies, Inc. and each of the Preferred Stockholders | ||
10.25.1 | ** | Schedule of Letter Agreements substantially identical in all material respects to Form of Letter Agreement | ||
10.26 | ** | Form of New Letter Agreement between Mirion Technologies, Inc. and each of the Preferred Stockholders | ||
10.26.1 | ** | Schedule of New Letter Agreements substantially identical in all material respects to Form of New Letter Agreement | ||
21.1 | ** | Subsidiaries of the Registrant | ||
23.1 | Consent of Ernst & Young LLP, Independent Registered Public Accounting Firm | |||
23.2 | * | Consent of Davis Polk & Wardwell LLP (included in Exhibit 5.1) | ||
24.1 | ** | Power of Attorney (included on signature page) | ||
99.1 | ** | Consent of Dustin G. Smith to being named as a director nominee | ||
99.2 | ** | Consent of Brian S. Graff to being named as a director nominee | ||
99.3 | ** | Consent of Michael T. Everett to being named as a director nominee | ||
99.4 | ** | Consent of Earl R. Lewis to being named as a director nominee | ||
99.5 | ** | Consent of Alfred E. Barry, Jr. to being named as a director nominee |
* | To be filed by amendment. |
** | Previously filed. |