1

                      SECURITIES AND EXCHANGE COMMISSION

                            Washington, D.C. 20549



                                  FORM 8-K/A




                                Current Report


                   Pursuant to Section 13 or 15 (d) of the

                       Securities Exchange Act of 1934




     Date of report (Date of earliest event reported): DECEMBER 30, 1994


                            DUCOMMUN INCORPORATED
            (Exact name of registrant as specified in its charter)


      Delaware                     0-1222                     95-0693330
- - ------------------------   ------------------------   ------------------------
(State of incorporation)    (Commission File No.)     (IRS Identification No.)



         23301 South Wilmington Avenue, Carson, California   90745
         ------------------------------------------------------------
         (Address of principal executive offices)          (Zip Code)


      Registrant's telephone number, including area code: (310) 513-7200
                                                          --------------

                                     N/A
         ------------------------------------------------------------
         (Former name or fomer address, if changed since last report)


   2

Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.
         -------------------------------------------------------------------

    (a)  Financial statements of business acquired.     

         Attached as Exhibit 2 are the audited financial statements of
         Dynatech Microwave Technology, Inc. (a wholly-owned subsidiary of
         Dynatch USA, Inc.) for the nine months ended December 31, 1994.

    (b)  Pro forma financial information.

         Attached as Exhibit 3 is unaudited pro forma financial information 
         for Ducommun Incorporated and Dynatech Microwave Technology, Inc. 
         (a wholly-owned subsidiary of Dynatech USA, Inc.).

    (c)  Exhibits.

         1.  Asset Purchase Agreement by and among Jay-El Products, Inc., as
             Buyer, and Dynatch Microwave Technology, Inc., as Seller, and 
             Ducommun Incorporated and Dynatech Corporation, dated December
             30, 1994. Incorporated by reference to Exhibit 1 to the Form 8-K
             dated January 13, 1995.
        
         2.  Report of Independent Accountants and Financial Statements of
             Dynatech Microwave Technology, Inc. (a wholly-owned subsidiary
             of Dynatech USA, Inc.) for the nine months ended December 31, 1994.

         3.  Unaudited Pro Forma Financial Information for Ducommun
             Incorporated and Dynatech Microwave Technology,
             Inc. (a wholly-owned subsidiary of Dynatech USA, Inc.).


                                     -2-


   3

                                  SIGNATURE


        Pursuant to the requirements of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.

                                            DUCOMMUN INCORPORATED



Dated March 15, 1995                      By: /s/  Joseph C. Berenato
                                              -------------------------------
                                              Joseph C. Berenato
                                              Executive Vice President
                                              Chief Operating Officer,
                                              and Chief Financial Officer


                                     -3-
   1

                      DYNATECH MICROWAVE TECHNOLOGY, INC.

               (a wholly-owned subsidiary of Dynatech USA, Inc.)


                              FINANCIAL STATEMENTS


                               DECEMBER 31, 1994





                                   Exhibit 2
   2

                       REPORT OF INDEPENDENT ACCOUNTANTS


January 19, 1994


To the Management of
  Ducommun Incorporated


In our opinion, the accompanying balance sheet and the related statements of
income and retained earnings and of cash flows present fairly, in all material
respects, the financial position of Dynatech Microwave Technology, Inc. (a
wholly-owned subsidiary of Dynatech USA, Inc.) at December 31, 1994, and the
results of its operations and its cash flows for the nine months then ended in
conformity with generally accepted accounting principles.  These financial
statements are the responsibility of the Company's management; our
responsibility is to express an opinion on these financial statements based on
our audit.  We conducted our audit of these statements in accordance with
generally accepted auditing standards which require that we plan and perform
the audit to obtain reasonable assurance about whether the financial statements
are free of material misstatement.  An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial
statement, assessing the accounting principles used and significant estimates
made by management, and evaluating the overall financial statement
presentation.  We believe that our audit provides a reasonable basis for the
opinion expressed above.

As discussed in Note 1, Jay-El Products, Inc. (a wholly-owned subsidiary of
Ducommun Incorporated) acquired substantially all of the assets and assumed
certain liabilities of Dynatech Microwave Technology, Inc.




Price Waterhouse LLP
Los Angeles, California

   3

                      DYNATECH MICROWAVE TECHNOLOGY, INC.
               (a wholly-owned subsidiary of Dynatech USA, Inc.)

                                 BALANCE SHEET


December 31, 1994 ----------- ASSETS - - ------ Current assets: Cash $ 300,000 Accounts receivable (less allowance for doubtful accounts of $5,000 1,048,000 Inventories 1,023,000 Prepaid expenses and other current assets 132,000 ---------- Total current assets 2,503,000 Property and equipment, net 565,000 Other assets 67,000 ---------- $3,135,000 ========== LIABILITIES AND SHAREHOLDERS' EQUITY - - ------------------------------------ Current liabilities: Accounts payable $ 241,000 Payable to Dynatech Corporation 1,727,000 Accrued costs of warranty claim 125,000 Commissions and expenses payable to outside parties 80,000 Accrued income taxes 211,000 Accrued expenses 184,000 ---------- Total current liabilities 2,568,000 ---------- Commitments and contingencies (Note 8) Shareholders' equity: Common stock, $.20 par value, 5,040 shares authorized issued and outstanding 1,000 Additional paid-in capital 93,000 Retained earnings 473,000 ---------- Total shareholders' equity 567,000 ---------- $3,135,000 ==========
See accompanying notes to financial statements. 4 DYNATECH MICROWAVE TECHNOLOGY, INC. (a wholly-owned subsidiary of Dynatech USA, Inc.) STATEMENT OF INCOME AND RETAINED EARNINGS
Nine months Ended December 31, 1994 ------------ Net sales $5,477,000 Cost of sales 3,781,000 ---------- Gross margin 1,696,000 ---------- Costs and expenses: Selling and marketing 523,000 General and administrative 451,000 Management fees charged by Parent company 185,000 Research and development 97,000 ---------- 1,256,000 ---------- Income from operations 440,000 Intercompany interest expense 248,000 ---------- Income before income taxes 192,000 Provision for income taxes 88,000 ---------- Net income 104,000 Retained earnings, beginning of period 369,000 ---------- Retained earnings, end of period $ 473,000 ==========
See accompanying notes to consolidated financial statements. 5 DYNATECH MICROWAVE TECHNOLOGY, INC. (a wholly-owned subsidiary of Dynatech USA, Inc.) STATEMENT OF CASH FLOWS INCREASE (DECREASE) IN CASH
Nine months Ended December 31, 1994 ------------ Cash flows from operating activities: Net income $ 104,000 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation 200,000 Provision for excess and obsolete inventory 33,000 Changes in assets and liabilities: Accounts receivable 504,000 Inventories 14,000 Prepaid expenses and other current assets (21,000) Other assets 5,000 Accounts payable (450,000) Payable to Dynatech Corporation 194,000 Commissions and expenses payable to outside parties (45,000) Accrued income taxes 80,000 Accrued expenses (147,000) --------- Net cash provided by operating activities 471,000 --------- Cash flows from investing activities: Net cash used for acquisitions of property and equipment (171,000) --------- Net increase in cash 300,000 Cash at begining of period - --------- Cash at end of period $ 300,000 =========
See accompanying notes to consolidated financial statements. 6 DYNATECH MICROWAVE TECHNOLOGY, INC. (a wholly-owned subsidiary of Dynatech USA, Inc.) NOTES TO FINANCIAL STATEMENTS Note 1 - The Company: Dynatech Microwave Technology, Inc. (the Company) was incorporated in Nevada in 1979. The Company is a wholly-owned subsidiary of Dynatech USA, Inc., which is a wholly-owned subsidiary of Dynatech Corporation. The Company is engaged primarily in the manufacture and distribution of switches and other microwave components used in commercial and military aircraft and in other non-aerospace commercial applications. On December 30, 1994, certain assets of the Company were acquired by Jay-El Products, Inc. (a wholly-owned subsidiary of Ducommun Incorporated) in exchange for a cash payment to Dynatech, Inc. of $7.5 million and the assumption of certain liabilities (the Acquisition). The following assets and liabilities of the Company, which are included in the accompanying balance sheet, were not acquired or assumed by Jay-El Products, Inc.:
December 31, 1994 ------------ Assets Cash $ 300,000 Prepaid expenses 132,000 Fixed Assets 20,000 ---------- 452,000 ========== Liabilities Payable to Dynatech Corporation 1,727,000 Accrued income taxes 211,000 Accrued expenses 184,000 Accrued costs of warranty claim 125,000 ---------- $2,247,000 ==========
The activity of the Company was not significant for the period from December 30, 1994 to December 31, 1994. The accompanying financial statements and notes have been prepared as of December 31, 1994, using the Company's historical basis of accounting, prior to giving effect to the Acquisition. Note 2 - Summary of Accounting Policies: Inventories Inventories are stated at the lower of cost (determined by the first-in, first-out method) or market. 7 Property and Equipment Property and equipment are stated at cost. Depreciation and amortization are computed using the straight-line method and the estimated useful lives of the assets of three to ten years. Leasehold improvements are depreciated over the lesser of the remaining life of the lease or their estimated useful lives. Revenue Recognition Revenue from nonrecurring engineering services and research and development contracts is recognized using the percentage of completion method based on costs incurred-to-date to total estimated cost-at-completion. Unbilled revenue under these contracts was not significant at December 31, 1994. Revenue from product sales is recognized upon product shipment. During the nine months ended December 31, 1994, one customer represented 20% of total revenue. Income Taxes The Company has an income tax-sharing agreement with Dynatech Corporation whereby the Company is included in the consolidated federal income tax return of Dynatech Corporation. The Company's income tax liability has been recorded in the accompanying financial statements on a separate-return basis. Income tax liability for periods prior to and including the year ended March 31, 1993 has been recorded as an intercompany charge due to Dynatech Corporation. This income tax accounting by the Company, recorded on a separate-return basis, approximates Statement of Financial Accounting Standards No. 109, Accounting for Income Taxes (FAS 109). FAS 109 requires an asset and liability approach that recognizes deferred tax assets and liabilities for the expected future tax consequences of events that have been recognized in the Company's financial statements or tax returns. In estimating future tax consequences, FAS 109 generally considers all expected future events other than enactments or changes in the tax law or rates. Geographic Information and Concentrations of Credit Risk The Company markets its products both domestically and internationally. All sales are denominated in United States dollars. Export sales for the nine months ended December 31, 1994 of $668,000 were primarily to Europe and Asia. Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of trade accounts receivable. The Company offers credit terms 8 on the sale of its products to its customers. The Company performs ongoing credit evaluations of its customers' financial condition and, generally, requires no collateral from its customers. The Company maintains an allowance of uncollectible accounts receivable based upon the expected collectibility of all accounts receivable. Note 3 - Related Party Transactions: Dynatech Corporation provides certain management services to the Company. The costs of these services are allocated to the Company based on the Company's sales and expenses. Dynatech Corporation also charges interest on the intercompany balance. The following summarizes transaction activity with Dynatech Corporation for the nine months ended December 31, 1994: Payable at March 31, 1994 $ 1,533,000 Management service fees 185,000 Interest charge 248,000 Net cash paid (239,000) ----------- Payable at December 31, 1994 $ 1,727,000 ===========
Note 4 - Balance Sheet Accounts:
December 31, 1994 ------------ Inventories: Raw materials $ 829,000 Work-in-progress 198,000 Finished goods 64,000 Reserved for excess and obsolete inventory (68,000) ----------- $ 1,023,000 =========== Property and equipment: Machinery and equipment $ 2,888,000 Leasehold improvements 539,000 Furniture and fixtures 215,000 ----------- 3,642,000 Less: Accumulated depreciation and amortization (3,077,000) ----------- $ 565,000 ===========
Note 5 - Non-Recurring Engineering Services Contracts: In March 1994, the Company entered into an agreement to develop and manufacture certain switching devices (the Agreement). Under the Agreement the Company is required to perform certain specified non-recurring engineering services to develop a prototype of the device in return for a fee of $190,000. These services were completed as of December 31, 1994 for a cost of $350,000. During the nine months ended December 31, 1994, the Company recorded revenue and cost of revenues under the Agreement of $344,000 and $439,000, respectively. 9 Note 6 - Income Taxes: The income tax provision consists of the following:
Nine Months Ended December 31, 1994 ------------ Current Federal $ 90,000 State 18,000 -------- 108,000 -------- Deferred Federal (20,000) State - -------- (20,000) -------- Net tax provision $ 88,000 ========
The difference between the current income tax provision and the provision determined by applying the U.S. statutory income tax rate to pretax income is due primarily to state income taxes. Deferred tax assets are attributable primarily to depreciation for financial reporting purposes in excess of tax. Note 7 - Employee Benefits: The Company maintains an Employee Profit Sharing and 401(k) Plan (the Plan) which covers all employees of the Company who have completed certain period of employment requirements. Under the Plan, employees may elect to contribute 1% to 15% of their pretax compensation to the Plan, subject to certain limits. At the end of each fiscal year the Board of Directors may vote to make a profit-sharing contribution to the Plan. The contribution, together with any forfeitures, is allocated to Plan participants partly as a basic contribution and partly as a matching contribution. The matching contributions are to be not more than 50% of the first $2,000 contributed by the Plan participant during the fiscal year. The Company's contribution to the Plan was $43,000 for the nine months ended December 31, 1994. 10 Note 8 - Commitments and Contingencies: The Company leases its principal facility in Calabasas, California under a noncancelable operating lease which provides for escalating lease payments and for pro rata costs of common area maintenance. Future minimum lease payments under all noncancelable operating leases for fiscal years ending December 31 are as follows:
Operating Leases --------- 1995 $401,000 1996 401,000 1997 135,000 -------- Total minimum lease payments $937,000 ========
Total rent expense on all operating leases was $300,000 for the nine months ended December 31, 1994. The Company is involved in legal proceedings arising in the ordinary course of business. Management believes that such proceedings will be resolved without material effect on the Company's financial position or results of operations.
   1

                                                                       Exhibit 3
                                                                     Page 1 of 2

                             DUCOMMUN INCORPORATED


                        PRO FORMA FINANCIAL INFORMATION
                                  (Unaudited)



The following unaudited pro forma financial statements reflect the
acquisition by Jay-El Products, Inc., a wholly-owned subsidiary of Ducommun
Incorporated  (Ducommun) on December 30, 1994, of substantially all of the
assets and the assumption of certain liabilities of Dynatech Microwave
Technology, Inc. (DMT), an indirect wholly-owned subsidiary of Dynatech
Corporation.  The purchase price for DMT was $7.5 million in cash, subject to
adjustments following the closing.  The acquisition was accounted for under the
purchase method of accounting.

The unaudited pro forma condensed combined statement of operations for
the twelve months ended December 31, 1994 give effect to the  acquisition of
DMT assuming the transaction was consummated as of the beginning of the period
presented. The unaudited pro forma condensed combined statements of operations
combine the historical statements of operations of Ducommun and DMT for the
year ended December 31, 1994.

The unaudited pro forma condensed combined statements of operations are not
necessarily indicative of the operating results that would have been achieved
had the acquisition been consummated at the beginning of the period presented;
and should not be construed as representative of future operating results.  The
pro forma financial statement should also be read in conjunction with
Ducommun's consolidated financial statements and notes set forth in the Report
on Form 10-K for the year ended December 31, 1994.

   2


                             DUCOMMUM INCORPORATED                   Exhibit 3
                                                                     Page 2 of 2
             Pro Forma Condensed Combined Statement of Operations
                     Twelve Months Ended December 31, 1994
                             (Amounts in thousands)
                                  (Unaudited)

DUCOMMUN Pro Forma and DMT Ducommun DMT Adjustments Combined --------- ------ ----------- --------- Net Sales $72,715 $7,867 $ - $80,582 ------- ------ ----- ------- Operating Costs and Expenses: Cost of goods sold 49,716 5,264 - 54,980 Selling, general and administrative expenses 15,755 1,761 182 (a) 17,698 ------- ------ ----- ------- Total Operating Costs and Expenses 65,471 7,025 182 72,678 ------- ------ ----- ------- Operating Income 7,244 842 (182) 7,904 Interest (2,800) - (585)(b) (3,385) ------- ------ ----- ------- Income from Continuing Operations Before Taxes 4,444 842 (767) 4,519 Income Tax Expense (1,364) (258) 235 (c) (1,387) ------- ------ ----- ------- Net Income $ 3,080 $ 584 $(532) $ 3,132 ======= ====== ===== ======= Per Share: Fully Diluted Earnings Per Share $ 0.62 $ 0.62 ======= ======= Weighted Average Number of Common and Common Equivalent Shares Outstanding for Computation of Fully Diluted Earnings Per Share 7,452 7,452 ======= =======
(a) Record amortization of goodwill arising on the DMT acquisition on a straight line basis over 15 years and a reduction in expenses related to administrative expenses charged by DMT's Parent. (b) This adjustment is made to reflect incremental interest on bank borrowings and notes payable used to finance the transaction. (c) Represents the tax effects of the above adjustments at Ducommun's approximate tax rate.