You should read the following discussion of our financial condition and results
of operations in conjunction with the Condensed Consolidated Financial
Statements and the notes thereto included elsewhere in this Quarterly Report on
Form 10-Q and in our Annual Report on Form 10-K filed with the SEC on March 11,
2020. This Quarterly Report on Form 10-Q contains "forward-looking statements"
that involve substantial risks and uncertainties. The statements contained in
this Quarterly Report on Form 10-Q that are not purely historical are
forward-looking statements within the meaning of Section 27A of the Securities
Act, and Section 21E of the Securities Exchange Act of 1934, as amended,
including, but not limited to, statements regarding our expectations, beliefs,
intentions, strategies, future operations, future financial position, future
revenue, projected expenses, gross margins and plans and objectives of
management. In some cases, you can identify forward-looking statements by terms
such as "anticipate," "believe," "estimate," "expect," "intend," "may," "might,"
"plan," "project," "will," "would," "should," "could," "can," "predict,"
"potential," "continue," "objective," or the negative of these terms, and
similar expressions intended to identify forward-looking statements. However,
not all forward-looking statements contain these identifying words. These
forward-looking statements reflect our current views about future events and
involve known risks, uncertainties and other factors that may cause our actual
results, performance or achievement to be materially different from those
expressed or implied by the forward-looking statements. Factors that could cause
or contribute to such differences include, but are not limited to, those
identified below, and those discussed in the section titled "Risk Factors"
included in this Quarterly Report on Form 10-Q and in our Annual Report on Form
10-K filed with the SEC on March 11, 2020. Furthermore, such forward-looking
statements speak only as of the date of this report. Except as required by law,
we undertake no obligation to update any forward-looking statements to reflect
events or circumstances after the date of such statements.

Overview

Ultra Clean Holdings, Inc. is a leading developer and supplier of critical
subsystems, ultra-high purity cleaning and analytical services primarily for the
semiconductor industry. We report our results for two segments: Semiconductor
Products and Solutions ("SPS") and Semiconductor Services Business ("SSB"). Our
SPS business primarily designs, engineers and manufactures production tools,
modules and subsystems for the semiconductor and display capital equipment
markets. SPS products include chemical delivery modules, frame assemblies, gas
delivery systems, fluid delivery systems, precision robotics, process modules as
well as other high-level assemblies. Our SSB business provides ultra-high purity
outsourced parts cleaning, process tool part recoating, surface encapsulation
and high sensitivity micro contamination analysis primarily for the
semiconductor device makers and wafer fabrication (WFE) equipment markets.

We ship a majority of our products and provide most of our services to U.S.
registered customers with locations both in and outside the U.S. In addition to
U.S. manufacturing and service operations, we manufacture products and provide
parts cleaning and other related services in our Asian and European facilities
to support local and U.S. based customers. We conduct our operating activities
primarily through our subsidiaries, Ultra Clean Technology Systems and Service,
Inc., American Integration Technologies, LLC, Ultra Clean Micro-Electronics
Equipment (Shanghai) Co., Ltd., Ultra Clean Asia Pacific, Pte, Ltd., UCT Thermal
Solutions, Inc., UCT Fluid Delivery Solutions s.r.o. (FDS), Quantum Global
Technologies, LLC ("QGT") and Dynamic Manufacturing Solutions, LLC ("DMS").

Over the long-term, we believe the semiconductor market we serve will continue
to grow based on demand from a broad range of drivers, including applications
such as autonomous vehicles, the Internet of Things, high performance computing,
artificial intelligence, and technology to support the data sharing economy. We
also believe that semiconductor equipment OEMs are increasingly relying on
partners like UCT to fulfill their expanding capacity requirements.

Impact of COVID-19 on Our Business



We are subject to risks and uncertainties as a result of the COVID-19 pandemic.
Our financial results for the three months ended June 26, 2020 represent a full
quarter of operations during the COVID-19 pandemic. The extent of the impact of
the COVID-19 pandemic on the Company's business is highly uncertain and
difficult to predict, as the response to the pandemic is in its incipient stages
and information is rapidly evolving. Furthermore, the negative impact of the
COVID-19 pandemic on capital markets and economies worldwide has been and
continues to be severe.

                                     - 24 -

--------------------------------------------------------------------------------
The severity of the impact of the COVID-19 pandemic on our business will depend
on a number of factors, including, but not limited to, the duration and severity
of the pandemic and the extent and severity of the impact on our customers, all
of which are uncertain and cannot be predicted. Our future results of operations
and liquidity could be adversely impacted by delays in payments of outstanding
receivable amounts beyond normal payment terms, supply chain disruptions and
uncertain demand, and the impact of any initiatives or programs that we may
undertake to address financial and operations challenges faced by our customers.
As of the date of issuance of these condensed consolidated financial statements,
the extent to which the COVID-19 pandemic may materially impact our financial
condition, liquidity, or results of operations is uncertain. We will continue to
actively monitor the situation and take further actions that may alter our
business operations as may be required by federal, state or local authorities or
if we determine are in the best interests of our employees, customers, suppliers
and shareholders. While we are unable to determine or predict the nature,
duration or scope of the overall impact the COVID-19 pandemic will have on our
business, results of operations, liquidity or capital resources, we believe that
it is important to share where our company stands today, how our response to
COVID-19 is progressing and how our operations and financial condition may
change as the fight against COVID-19 progresses. For additional details, see the
discussion in the Risk Factors section.

Critical Accounting Estimates



Our Condensed Consolidated Financial Statements have been prepared in accordance
with accounting principles generally accepted in the United States, which
require us to make estimates and judgments that affect the reported amounts of
assets, liabilities, revenue and expenses and related disclosure at the date of
our Condensed Consolidated Financial Statements. From time to time, we evaluate
our estimates and judgments, including those related to sales, inventories,
goodwill and intangible assets, stock compensation and income taxes. We base our
estimates and judgments on historical experience and on various other factors
that we believe to be reasonable under the circumstances, the results of which
form the basis of our judgments about the carrying values of assets and
liabilities that are not readily apparent from other sources. Actual results may
differ from these estimates. We consider certain accounting policies related to
revenue recognition, inventory valuation, accounting for income taxes, business
combinations, valuation of intangible assets and goodwill, accounting for
pension obligations and equity incentives to employees to be critical policies
due to the estimates and judgments involved in each.

There have been no significant changes to our critical accounting policies,
significant judgments and estimates disclosed in our Annual Report on Form 10-K
subsequent to December 27, 2019.  For further information on our critical and
other significant accounting policies and estimates, see Part II, Item 7
"Management's Discussion and Analysis of Financial Condition and Results of
Operations" of our Annual Report on Form 10-K for the fiscal year ended December
27, 2019, as filed with the SEC.

Results of Operations



Fiscal Year

Our fiscal year is the 52- or 53-week period ending on the Friday nearest
December 31. Fiscal year 2020 is the 52-week period ending December 25, 2020,
and fiscal year 2019 was the 52-week period ended December 27, 2019. The fiscal
quarters ended June 26, 2020 and June 28, 2019 were both 13-week periods.

Discussion of Results of Operations for the Three and Six months ended June 26, 2020 Compared to the Three and Six Months Ended June 28, 2019



Revenues



                                                Three Months Ended                           Six Months Ended
Revenues by Segment                    June 26,       June 28,       

Percent June 26, June 28, Percent (Dollars in millions)

                    2020           2019         Change          2020           2019         Change
SPS                                   $    277.9     $    210.4          32.1 %   $    537.3     $    410.6          30.9 %
SSB                                         66.9           55.0          21.6 %        128.4          114.9          11.7 %
Total Revenues                        $    344.8     $    265.4

29.9 % $ 665.7 $ 526 26.7 % SPS as a percentage of total revenues 80.6 % 79.3 %

                       80.7 %         78.1 %

SSB as a percentage of total revenues 19.4 % 20.7 %


            19.3 %         21.9 %




                                     - 25 -

--------------------------------------------------------------------------------
Total SPS revenues increased in the three and six months ended June 26, 2020,
compared to the same periods in the prior year, primarily due to an increase in
customer demand in the semiconductor industry, in particular, the wafer
fabrication equipment industry. Total SSB revenues increased in the three and
six months ended June 26, 2020, compared to the same periods in the prior year,
primarily due to increases in demand across its customer base.



                                                 Three Months Ended                           Six Months Ended
Revenues by Geography                   June 26,       June 28,       Percent       June 26,       June 28,       Percent
(Dollars in millions)                     2020           2019         Change          2020           2019         Change
United States                          $    148.4     $    128.0          15.9 %   $    283.5     $    257.3          10.2 %
International                               196.4          137.4          42.9 %        382.2          268.2          42.5 %
Total Revenues                         $    344.8     $    265.4

29.9 % $ 665.7 $ 525.5 26.7 % Unites States as a percentage of total


  revenues                                   43.0 %         48.2 %                       42.6 %         49.0 %

International as a percentage of


  total revenues                             57.0 %         51.8 %                       57.4 %         51.0 %




On a geographic basis, revenues represent products shipped from or services
performed in our U.S. and international locations. For the three and six months
ended June 26, 2020, United States revenue increased in absolute terms due
primarily to the acquisition of DMS, whose customers are primarily based in the
United States, and to the overall increase in demand in the semiconductor
industry. For the six months ended June 26, 2020, international revenue
increased in absolute terms and as a percentage of total revenue, primarily due
to the overall higher semiconductor demand in the region.

Cost of Revenues



                                             Three Months Ended                           Six Months Ended
Cost of Revenues by Segment         June 26,       June 28,       Percent       June 26,       June 28,       Percent
(Dollars in millions)                 2020           2019         Change          2020           2019         Change
SPS                                $    229.3     $    181.1          26.6 %   $    444.0     $    355.6          24.9 %
SSB                                      41.6           36.1          15.2 %         82.1           76.9           6.8 %
Total Cost of Revenues             $    270.9     $    217.2          24.7 %   $    526.1     $    432.5          21.6 %
SPS as a percentage of total SPS         82.5 %         86.1 %                       82.6 %         86.6 %
revenues
SSB as a percentage of total SSB         62.2 %         65.6 %                       63.9 %         66.9 %
revenues




Total cost of revenues increased $53.7 million and $93.6 million for the three
and six months ended June 26, 2020, respectively, due to higher demand for both
SPS products and SSB services.



SPS cost of revenues consists of purchased materials, direct labor and
manufacturing overhead. SPS cost of revenues increased $48.2 million for the
three months ended June 26, 2020 compared to the same period in the prior year,
due to higher volume of sales driving increased material costs of $45.0 million,
higher freight costs of $4.1 million and higher direct labor spending of $4.1
million, offset by lower overhead costs of $3.8 million related to improved
plant efficiencies and government subsidies of $1.2 million received in our
China and Singapore subsidiaries. SPS cost of revenues increased $88.4 million
for the six months ended June 26, 2020 compared to the same period in the prior
year, due to higher volume of sales driving increased material costs of $86.8
million, higher direct labor spending of $6.5 million and higher freight costs
of $6.2 million. These increases were offset by lower overhead costs of $10.0
million related to improved plant efficiencies and government subsidies of $1.2
million received in our China and Singapore subsidiaries.



SSB cost of revenues consists of direct labor, manufacturing overhead and
materials (such as chemicals, gases and consumables). SSB cost of revenues
increased $5.5 million in the three months ended June 26, 2020 compared to the
same period in the prior year due to an increase in labor costs of $2.6 million
(the largest component of SSB's total cost of revenues) driven by higher service
orders, and higher depreciation expense of $2.3 million as a result of an
increase in capital assets. SSB cost of revenues increased $5.2 million for the
six months ended June 26, 2020 compared to the same period in the prior year due
to an increase in labor costs of $2.8 million driven by higher service orders,
and higher depreciation expense of $1.6 million as a result of an increase in
capital assets.

                                     - 26 -

--------------------------------------------------------------------------------


Gross Margin



                                             Three Months Ended                           Six Months Ended
Gross Profit by Segment             June 26,       June 28,       Percent       June 26,       June 28,       Percent
(Dollars in millions)                 2020           2019         Change          2020           2019         Change
SPS                                $     48.6     $     29.3          65.9 %   $     93.3     $     55.0          69.6 %
SSB                                      25.3           18.9          33.9 %         46.3           38.0          21.8 %
Gross profit                       $     73.9     $     48.2          53.3 %   $    139.6     $     93.0          50.1 %
Gross Margin by Segment
SPS                                      17.5 %         13.9 %                       17.4 %         13.4 %
SSB                                      37.8 %         34.4 %                       36.1 %         33.1 %
Total Company                            21.4 %         18.2 %                       21.0 %         17.7 %




SPS gross margin increased in the three and six months ended June 26, 2020,
compared to the same periods in the prior year, due primarily to higher volume,
the mix of higher margin products and to a lesser extent the government
subsidies received in our China and Singapore subsidiaries during the second
quarter of fiscal 2020. SSB gross margin increased in the three and six months
ended June 26, 2020, compared to the same periods in the prior year, due to
direct labor and material efficiencies along with lower facility-related costs.

Research and Development



                                             Three Months Ended                          Six Months Ended
                                    June 26,       June 28,       Percent      June 26,      June 28,       Percent
(Dollars in millions)                 2020           2019         Change         2020          2019         Change
Research and development           $       3.8     $     3.9          -2.6 %   $     7.2     $     7.3          -1.4 %
Research and development as a
  percentage of total revenues             1.1 %         1.5 %                       1.1 %         1.4 %



Research and development expenses remained consistent for the three and six months ended June 26, 2020, compared to the same periods in the prior year.



Sales and Marketing



                                                 Three Months Ended                          Six Months Ended
                                        June 26,      June 28,      

Percent June 26, June 28, Percent (Dollars in millions)

                     2020          2019         Change          2020           2019         Change
Sales and marketing                    $      5.9     $     5.4           9.3 %   $     11.7     $     10.8           8.3 %

Sales and marketing as a percentage of


  total revenues                              1.7 %         2.0 %                        1.8 %          2.1 %




Sales and marketing expenses increased $0.5 million in the three months ended
June 26, 2020, compared to the same period in the prior year, primarily due to
an increase in personnel-related costs. Sales and marketing expenses increased
$0.9 million in the six months ended June 26, 2020, compared to the same period
in the prior year, primarily due to an increase in personnel-related costs as
well as the inclusion of DMS' sales and marketing expenses for the full six
months ended June 26, 2020.

General and Administrative



                                             Three Months Ended                           Six Months Ended
                                    June 26,       June 28,       Percent       June 26,       June 28,       Percent
(Dollars in millions)                 2020           2019         Change          2020           2019         Change

General and administrative $ 33.4 $ 29.9 11.7 % $ 67.3 $ 57.7 16.6 % General and administrative as a


  percentage of total revenues            9.7 %         11.3 %                       10.1 %         11.0 %




General and administrative expenses increased $3.5 million in the three months
ended June 26, 2020, compared to the same period in the prior year, due to an
increase in certain professional fees, higher personnel-related expenses due
primarily to increases in headcount, and restructuring expenses related to the
closure of the SSB headquarters in Quakertown, PA. General and administrative
expenses increased $9.6 million in the six months ended June 26, 2020, compared
to the same period in the prior year, due to the

                                     - 27 -

--------------------------------------------------------------------------------

inclusion of DMS' general and administrative expenses for the full six months ended June 26, 2020, an increase in certain professional fees, higher personnel-related expenses primarily due to increases in headcount, and restructuring expenses related to the closure of the SSB headquarters in Quakertown, PA.

Interest and Other Income (Expense), net





                                             Three Months Ended                           Six Months Ended
                                    June 26,       June 28,       Percent       June 26,       June 28,      Percent
(Dollars in millions)                 2020           2019         Change          2020           2019         Change
Interest income                    $      0.2     $      0.2           0.0 %   $      0.5     $      0.4         25.0 %
Interest expense                   $     (3.8 )   $     (6.7 )       -43.3 %   $     (9.0 )   $    (13.3 )      -32.3 %
Other income (expense), net        $      0.6     $        -           n/m     $     (2.1 )   $      1.1       -290.9 %


n/m - not meaningful


Interest expense decreased in the three and six months ended June 26, 2020, compared to the same periods in the prior year, due to a lower average debt balance, lower interest rates resulting from lower LIBOR rates and higher interest expense capitalized on borrowings related to qualified capital expenditures.



Other income (expense), net increased in the three months ended June 26, 2020,
compared to the same period in the prior year, mainly due to the government
subsidies received by the Company's subsidiary in China in the second quarter of
fiscal 2020. Other income (expense), net increased in the six months ended
June 26, 2020, compared to the same period in the prior year, due to increases
in the fair value of the contingent earn-out liability and of the common stock
purchase obligation of $3.0 million and $1.2 million, respectively, partially
offset by $0.6 million government subsidies received by the Company's subsidiary
in China.

Provision for Income Taxes



                                               Three Months Ended                          Six Months Ended
                                      June 26,       June 28,      Percent       June 26,       June 28,      Percent
(Dollars in millions)                   2020           2019         Change         2020           2019         Change
Provision for income taxes           $      5.7     $      2.8        103.6 %   $     10.2     $      4.3        137.2 %
Effective tax rate                         20.5 %        109.8 %                      23.8 %         79.8 %




The change in respective rates reflects, primarily, changes in the geographic
mix of worldwide earnings and financial results in jurisdictions which are taxed
at different rates and the impact of losses in jurisdictions with full federal
and state valuation allowances.

Company management continuously evaluates the need for a valuation allowance on its deferred tax assets and, as of June 26, 2020, concluded that a full valuation allowance on its federal and state deferred tax assets remained appropriate.



On March 27, 2020, the Coronavirus Aid, Relief and Economic Security Act ("CARES
Act") was enacted and signed into law and GAAP requires recognition of the tax
effects of new legislation during the reporting period that includes the
enactment date.  The CARES Act includes changes to tax provisions that benefit
business entities and makes certain technical corrections to the 2017 TCJA. Tax
relief measures for businesses include modifications to limitations on the
deductibility of net operating losses (NOLs) such as a five-year carryback of
NOLs incurred in tax years beginning in 2018, 2019 or 2020, and removal of the
80% of taxable income limitation on NOL deductions for tax years beginning
before January 1, 2021. Other tax relief measures include modifications to the
limitations on the deductibility of interest for tax years beginning in 2019 and
2020, acceleration of alternative minimum tax credit refunds, payroll tax
relief, and a technical correction to the TCJA that would provide accelerated
depreciation deductions for qualified improvement property. The CARES Act also
provides other non-tax benefits to assist those impacted by the COVID-19
pandemic. The Company has evaluated the impact of the CARES Act and determined
that there was no significant impact to the income tax provision for the three
and six months ended June 26, 2020.  The Company also does not expect the
provisions of the CARES Act to result in a significant cash benefit.  However,
the Company continues to monitor and evaluate the regulatory and interpretive
guidance related to the CARES Act.

                                     - 28 -

--------------------------------------------------------------------------------

Liquidity and Capital Resources

Cash and cash Equivalents

The following table summarizes our cash and cash equivalents:





                                   June 26,      December 27,
(In millions)                        2020            2019           Increase
Total cash and cash equivalents   $    214.4     $       162.5     $     51.9




                                                              Six Months Ended
                                                         June 26,          June 28,
(In millions)                                              2020              2019
Net cash flow provided by (used in):
Operating activities                                   $        33.2     $        68.0
Investing activities                                           (14.1 )           (36.1 )
Financing activities                                            33.1              (5.6 )
Effects of exchange rate changes on cash and cash
equivalents                                                     (0.3 )            (2.3 )
Net increase in cash and cash equivalents              $        51.9     $        24.0

Our primary cash inflows and outflows were as follows:

• In the six months ended June 26, 2020, we generated net cash from operating

activities of $33.2 million compared to $68.0 million in the six months period

ended June 28, 2019. The $34.8 million decrease in net cash from operating


   activities was driven by a $75.2 million decrease in the net change from
   operating assets and liabilities offset by an $8.9 million increase from
   non-cash items and $31.5 million increase in net income.

• The major contributors to the net change in operating assets and liabilities,

net of effects of acquisition, in the six months ended June 26, 2020 were as

follows:

o Accounts receivable increased $26.0 million primarily due to timing of

collections.

o Inventories increased $21.5 million due primarily to the customer demand

outlook in the second half of fiscal year 2020.

o Accounts payable increased $6.5 million, income taxes payable increased

$4.9 million and other liabilities increased $4.5 million, primarily due to

the timing of payments.

• In the six months ended June 26, 2020, net cash used on investing activities

was $14.1 million compared to $36.1 million in the six months ended June 28,

2019. The change is primarily due to the acquisition of DMS in April 2019

offset by more purchases of property, plant and equipment.

• In the six months ended June 26, 2020, net cash provided by financing

activities was $33.1 million compared to net cash used of $5.6 million in the

six months ended June 28, 2019. The change is mainly due to the $40.0 million


   we drew from our revolving credit facility in March 2020.




We have required capital to fund our working capital needs, satisfy our debt
obligations, maintain our equipment, purchase new capital equipment and make
strategic acquisitions from time to time. As of June 26, 2020, we had cash of
$214.4 million compared to $162.5 million as of December 27, 2019. Our cash and
cash equivalents, cash generated from operations and amounts available under our
revolving line of credit described below were our principal sources of liquidity
as of June 26, 2020.

                                     - 29 -

--------------------------------------------------------------------------------
We anticipate that our existing cash and cash equivalents balance and operating
cash flow will be sufficient to service our indebtedness and meet our working
capital requirements and technology development projects for at least the next
twelve months. The adequacy of these resources to meet our liquidity needs
beyond that period will depend on our growth, the size and number of any
acquisitions, the state of the worldwide economy, our ability to meet our
financial covenants with our credit facility, the cyclical expansion or
contraction of the semiconductor capital equipment industry and the other
industries we serve and capital expenditures required to meet possible increased
demand for our products.

In order to expand our business or acquire additional complementary businesses
or technologies, we may need to raise additional funds through equity or debt
financings. If required, additional financing may not be available on terms that
are favorable to us, if at all. If we raise additional funds through the
issuance of equity or convertible debt securities, our stockholders' equity
interest will be diluted and these securities might have rights, preferences and
privileges senior to those of our current stockholders. We may also require the
consent of our new lenders to raise additional funds through equity or debt
financings. No assurance can be given that additional financing will be
available or that, if available, such financing can be obtained on terms
favorable to our stockholders and us.

In prior years, we determined that a portion of the current year and future year
earnings of one of our China subsidiaries may be remitted in the future to one
of our foreign subsidiaries outside of China and, accordingly, we provided for
the related withholding taxes in our Condensed Consolidated Financial
Statements. As of June 26, 2020, we had undistributed earnings of foreign
subsidiaries that are indefinitely invested outside of the U.S. of approximately
$291.0 million. As of June 26, 2020, we have cash of approximately
$171.5 million in our foreign subsidiaries.

Borrowing Arrangements

The following table summarizes our borrowings:





                                      June 26, 2020
(Dollars in millions)           Amount       Interest Rate
U.S. Term Loan                 $  297.8                 4.7 %
U.S. Revolving Credit Facility     40.0                 2.7 %
FDS Revolving Credit Facility       0.6                 0.9 %
Cinos Term Loan                     0.3                 2.4 %
                               $  338.7




In August 2018, we entered into a credit agreement with Barclays Bank that
provided a Term Loan, a Revolving Credit Facility, and a Letter of Credit
Facility (the "Credit Facilities"). We and some of our subsidiaries have agreed
to secure all of their obligations under the Credit Facilities by granting a
first priority lien in substantially all of our respective personal property
assets (subject to certain exceptions and limitations). In August 2018, we
borrowed $350.0 million under the Term Loan and used the proceeds, together with
cash on hand, to finance the acquisition of QGT (see Note 2) and to refinance
our previous credit facilities.

The Term Loan has a maturity date of August 27, 2025, with monthly interest
payments in arrears, quarterly principal payments of 0.625% of the original
outstanding principal balance payable beginning January 2019, with the remaining
principal paid upon maturity. The Term Loan accrues interest daily at a rate
equal to a base LIBOR rate determined by reference to the London interbank
offered rate for dollars, plus 4.5% (subject to certain adjustments quarterly
based upon the Company's consolidated leverage ratio). As of June 26, 2020, we
had an outstanding amount under the Term Loan of $297.8 million, gross of
unamortized debt issuance costs of $8.9 million.

The Revolving Credit Facility has an initial available commitment of $65.0
million and a maturity date of August 27, 2023. We pay a quarterly commitment
fee in arrears equal to 0.25% of the average daily available commitment
outstanding. During the first quarter of 2020 we drew $40.0 million under the
Revolving Credit Facility to fund operations, and as of June 26, 2020, we had
$40.0 million outstanding under the Revolving Credit Facility.

As of June 26, 2020, interest rates on the outstanding Term Loan and Revolving
Credit facility were 4.7% and 2.7%, respectively. After December 31, 2021, LIBOR
will officially be phased out. We will work with our bank to determine
alternative risk-free rates.

The Credit Agreement requires that we maintain certain financial covenants
including a consolidated fixed charge coverage ratio (as defined in the New
Credit Agreement) as of the last day of any fiscal quarter of at least 1.25 to
1.00, and a consolidated leverage ratio (as defined in the New Credit Agreement)
as of the last day of any fiscal quarter of no greater than 3.75 to 1.00. We
were in compliance with all covenants for the quarter ended June 26, 2020.

                                     - 30 -

--------------------------------------------------------------------------------
The Letter of Credit Facility has an initial available commitment of $50.0
million and a maturity date of August 27, 2023. We pay quarterly in arrears a
fee equal to 2.5% (subject to certain adjustments as per the Term Loans) of the
dollar equivalent of all outstanding letters of credit, and a fronting fee equal
to 0.125% of the undrawn and unexpired amount of each letter of credit. As of
June 26, 2020, we had $1.5 million of outstanding letters of credit with
beneficiaries such as landlords of certain facility leases and government
agencies making up the majority of the outstanding balance. The remaining
available commitments are $48.5 million on the Letter of Credit Facility and
$25.0 million on the Revolving Credit Facility.

As of June 26, 2020, FDS had an outstanding amount under a revolving credit facility of 0.5 million euros (approximately $0.6 million) with an interest rate of 0.9%.

Cinos China has a bank loan with a carrying amount of $0.3 million at June 26, 2020 with an interest rate of 2.4%. According to the terms of the bank agreement, this loan is payable in tranches over the next three years.



Cinos has Credit Agreements with various banks that provide Revolving Credit
Facilities for a total available commitment of 1.7 billion Korean Won
(approximately $1.4 million) with annual renewals beginning from October 2020
through June 2021 and interest rates ranging from 2.5% - 3.7%. During the six
months ended June 26, 2020, borrowings under these Revolving Facilities were
insignificant and no amounts were outstanding as of June 26, 2020.

As of June 26, 2020, our total bank debt was $338.7 million, net of unamortized
debt issuance costs of $8.9 million. As of June 26, 2020, we had $25.0 million
and 7.8 million euros (approximately $8.7 million) available to borrow on our
revolving credit facilities in the U.S. and Czech Republic, respectively.

The fair value of our long-term debt was based on Level 2 inputs, and fair value
was determined using quoted prices for similar liabilities in inactive markets.
The carrying value of our long-term debt approximates fair value.

Capital Expenditures



Capital expenditures were $17.5 million during the six months ended June 26,
2020 and were primarily attributable to the capital invested in our
manufacturing facilities in the United States, China and South Korea as well as
costs associated with the ongoing design and implementation of our new
enterprise resource planning system. The Company's anticipated capital
expenditures for the remainder of 2020 are expected to be financed primarily
from our cash flow generated from operations.

Off-Balance Sheet Arrangements



During the periods presented, we did not have any relations with unconsolidated
entities or financial partnerships, such as entities often referred to as
structured finance or special purpose entities, which would have been
established for the purpose of facilitating off-balance sheet arrangements or
other contractually narrow or limited purposes.

Contractual Obligations



Other than operating leases for certain equipment, real estate and purchase
order commitments, primarily for inventory, we have no off-balance sheet
transactions, unconditional purchase obligations or similar instruments and,
other than the arrangements described under "Borrowing Arrangements" above, are
not a guarantor of any other entities' debt or other financial obligations. The
following table summarizes our future minimum lease payments, principal payments
under debt obligations and our purchase obligations for the purchase of
inventory as of June 26, 2020:



                                                     Fiscal Year       Fiscal Years       Fiscal Years
(In millions)                           Total           2020           2021 - 2022        2023 - 2024        Beyond
Operating leases (1)                   $   52.7     $         7.3     $         22.0     $         12.1     $   11.3
Borrowing arrangements (2)                338.7               4.4               18.4               57.5        258.4
Common stock purchase obligation (3)        8.0               8.0                  -                  -            -
Purchase order commitments (4)            185.1             185.1                  -                  -            -
Total                                  $  584.5     $       204.8     $         40.4     $         69.6     $  269.7

(1) The Company leases facilities in the United States as well as internationally

under non-cancellable leases that expire on various dates through 2031. The

total balance of $52.7 million reflects estimated cash payments for all of

the Company's operating leases, however, the total operating lease

liabilities as disclosed in the condensed consolidated balance sheets are

presented on a discounted present value basis, in accordance with the

provisions of ASC 842, "Leases".

(2) The total borrowing arrangements reflects obligations under our Term loan

totaling $297.8 million, gross of $8.9 million of unamortized debt issuance

costs, $40.0 million under our Revolver loan and $0.3 million held by Cinos


    in South Korea and $0.6 million held by FDS, in the Czech Republic.


                                     - 31 -

--------------------------------------------------------------------------------

(3) The Company is obligated to purchase the common stock owned by one of Cinos

Co., Ltd shareholders.

(4) Represents our outstanding purchase orders primarily for inventory.

© Edgar Online, source Glimpses