10-Q 1 c04740e10vq.txt FORM 10-Q ================================================================================ UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC 20549 FORM 10-Q QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE QUARTERLY PERIOD ENDED MARCH 31, 2006

~~Page(s)~~COMMISSION ~~Item~~FILE ~~1. Financial Statements Included herein is the following unaudited financial information: TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS~~REGISTRANT, ~~LLC~~STATE ~~Condensed~~OF ~~Consolidated~~INCORPORATION ~~Balance~~OR ~~Sheets~~I.R.S. asEMPLOYER ofNUMBER ~~June 30~~FORMATION, ~~2005~~ADDRESS ~~and~~AND ~~December~~TELEPHONE ~~31,~~NUMBER ~~2004~~IDENTIFICATION 4NO. ~~Condensed~~--------------- ~~Consolidated~~--------------------------------------- ~~Statements~~------------------ of333-115009 ~~Operations~~TELEX ~~for~~COMMUNICATIONS ~~the~~20-0406594 ~~three~~INTERMEDIATE ~~and six month periods ended June 30~~HOLDINGS, ~~2005~~LLC ~~and~~(FORMED ~~2004~~IN 5DELAWARE) ~~Condensed~~12000 ~~Consolidated~~PORTLAND ~~Statements~~AVENUE ofSOUTH ~~Cash~~BURNSVILLE, ~~Flows~~MINNESOTA ~~for~~55337 ~~the~~TELEPHONE: ~~six~~(952) ~~month~~884-4051 ~~periods~~333-112819 ~~ended June 30, 2005 and 2004 6~~ TELEX COMMUNICATIONS, INC. ~~Condensed~~11-3707780 ~~Consolidated~~(INCORPORATED ~~Balance~~IN ~~Sheets~~DELAWARE) as12000 ofPORTLAND ~~June~~AVENUE ~~30,~~SOUTH ~~2005 and December 31~~BURNSVILLE, ~~2004~~MINNESOTA 755337 ~~Condensed~~TELEPHONE: ~~Consolidated~~(952) Statements of Operations for the three and six month periods ended June 30, 2005 and 2004 8 Condensed Consolidated Statements of Cash Flows for the six month periods ended June 30, 2005 and 2004 9 Notes to Condensed Consolidated Financial Statements 10884-23 Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations 24-30 Item 3. Quantitative and Qualitative Disclosures About Market Risk 31 Item 4. Controls and Procedures 324051

Securities registered pursuant to Section 12(b) of the Act: NONE Securities registered pursuant to Section 12(g) of the Act: NONE Indicate by check mark whether each registrant: (1) has filed all reports required to be filed by Section 13 or 15 (d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the Registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. YES [X] NO [ ] Indicate by check mark whether any of the registrants is an accelerated filer (as defined in Rule 12b-2 of the Exchange Act). YES [ ] NO [X] Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). YES [ ] NO [X] As of April 26, 2006, Telex Communications, Inc. had outstanding 500 shares of Common Stock, $0.01 par value, all of which are owned beneficially and of record by Telex Communications Intermediate Holdings, LLC. Telex Communications Intermediate Holdings, LLC has one member interest outstanding, which is owned by Telex Communications Holdings, Inc. This Quarterly Report on Form 10-Q is a combined report being filed by two different registrants: Telex Communications Intermediate Holdings, LLC and Telex Communications, Inc. (a wholly-owned subsidiary of Telex Communications Intermediate Holdings, LLC). The information contained herein relating to each individual registrant is filed by such registrant on its own behalf. No registrant makes any representation as to information relating to any other registrant. THIS DOCUMENT CONTAINS 35 PAGES. ================================================================================ PART I. --- FINANCIAL INFORMATION

Page(s) Item 1. Financial Statements Included herein is the following unaudited financial information: TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC Condensed Consolidated Balance Sheets as of March 31, 2006 and December 31, 2005 3 Condensed Consolidated Statements of Operations for the three month period ended March 31, 2006 and 2005 4 Condensed Consolidated Statements of Cash Flows for the three month period ended March 31, 2006 and 2005 5 TELEX COMMUNICATIONS, INC. Condensed Consolidated Balance Sheets as of March 31, 2006 and December 31, 2005 6 Condensed Consolidated Statements of Operations for the three month period ended March 31, 2006 and 2005 7 Condensed Consolidated Statements of Cash Flows for the three month period ended March 31, 2006 and 2005 8 Notes to Condensed Consolidated Financial Statements 9-23 Item 2. ~~Exhibits~~Management's 33Discussion ~~Signatures~~and 34Analysis ~~Exhibit~~of ~~Index~~Financial 35Condition and Results of Operations 24-30 Item 3. Quantitative and Qualitative Disclosures About Market Risk 31 Item 4. Controls and Procedures 32

PART II. --- OTHER INFORMATION Page(s) Item 6. Exhibits 33 Signatures 34 Exhibit Index 35

2 PART I. FINANCIAL INFORMATION ITEM 1. FINANCIAL STATEMENTS TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS)

~~JUNE~~MARCH 3031, DECEMBER 31, 2006 2005 ~~2004~~ ----------- ------------ (UNAUDITED) (SEE NOTE) ASSETS Current assets: Cash and cash equivalents $ 812,~~424~~516 $ 1413,~~959~~189 Accounts receivable, net 5652,~~913~~100 5051,~~177~~018 Inventories 5455,~~861~~910 5251,~~573~~742 Deferred income taxes 2,466 1,899 Prepaid expenses 4,180 3,233 Other current assets 62,~~581~~800 41,~~983~~502 --------- ---------~~---~~ Total current assets ~~126~~129,~~779~~972 122,~~692~~583 Property, plant and equipment, net 3335,~~890~~048 3235,~~025~~400 Deferred financing costs, net 54,~~378~~201 64,~~162~~593 Goodwill, net 1516,~~705~~029 15,~~845~~998 Other assets 3,~~722~~705 3,~~296~~422 --------- ---------~~---~~ $ ~~185~~188,~~474~~955 $ ~~180~~181,~~020~~996 ========= =========~~===~~ LIABILITIES AND MEMBER'S DEFICIT Current liabilities: ~~Revolving lines of credit $ - $ 1,011~~ Current maturities of long-term debt ~~458~~$ ~~479~~468 $ 458 Accounts payable 18,~~868~~415 1315,~~173~~229 Accrued wages and benefits 1013,~~470~~902 1112,~~643~~848 Accrued interest 6,944 3,113 Other accrued liabilities 108,~~996~~615 118,~~069~~015 Income taxes payable ~~3,873~~775 51,~~548~~803 --------- ---------~~---~~ Total current liabilities 4449,~~665~~119 4241,~~923~~466 Long-term debt, net ~~202~~210,~~278~~957 ~~197~~207,~~065~~949 Payable to Telex Communications Holdings, Inc. 6,011 6,183 Other long-term liabilities 147,~~301~~648 127,~~523~~672 --------- ---------~~---~~ Total liabilities ~~261~~273,~~244~~735 ~~252~~263,~~511~~270 --------- ---------~~---~~ Member's deficit: Member interest 83,946 83,946 Accumulated other comprehensive loss (57,~~992~~185) (17,~~996~~750) Accumulated deficit (~~153~~161,~~724~~541) (~~154~~157,~~441~~470) --------- ---------~~---~~ Total member's deficit (7584,~~770~~780) (7281,~~491~~274) --------- ---------~~---~~ $ ~~185~~188,~~474~~955 $ ~~180~~181,~~020~~996 ========= =========~~===~~

See notes to condensed consolidated financial statements. Note: The balance sheet at December 31, 2005 has been derived from the Company's audited financial statements at that date. 3 TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS) (UNAUDITED)

THREE MONTHS ENDED ~~SIX MONTHS ENDED~~ -------------------- -~~--------------------~~ ~~JUNE~~MARCH 3031, ~~JUNE~~MARCH 3031, ~~JUNE~~2006 ~~30, JUNE 30,~~ 2005 ~~2004 2005 2004~~ -------- -------- ~~--------- ---------~~ Net sales $ 8071,~~358~~045 $ 7773,~~729~~888 ~~$ 154,246 $ 144,995~~ Cost of sales 4340,~~323~~480 4241,~~123~~275 ~~84,598 79,703~~ -------- -------- ~~--------- ---------~~ Gross profit 3730,~~035~~565 3532,~~606~~613 ~~69,648 65,292~~ -------- -------- ~~--------- ---------~~ Operating expenses: Engineering 4,~~162~~754 34,~~722~~292 ~~8,454 7,191~~ Selling, general and administrative 22,~~172~~906 21,~~429~~220 ~~43,392~~Restructuring ~~40,795~~charges ~~--------~~537 --~~------~~ --------- --------- 2628,~~334~~197 25,~~151~~512 ~~51,846 47,986~~ -------- -------- ~~--------- ---------~~ Operating income 102,~~701~~368 107,~~455~~101 ~~17,802 17,306~~ Interest expense (7,~~175~~475) (67,~~718~~050) ~~(14,225) (13,410)~~ Other income, net ~~225~~196 ~~182~~771 ~~996 140~~ -------- -------- ~~---------~~(Loss) ~~---------~~income ~~Income~~ before income taxes 3(4,~~751~~911) ~~3,919~~822 ~~4,573~~(Benefit ~~4,036~~from) ~~Provision~~provision for income taxes ~~2,766~~(853) 21,~~320~~090 ~~3,856 3,793~~ -------- -------- ~~--------- ---------~~ Net ~~income~~loss $ ~~985 $ 1~~(4,~~599~~058) $ ~~717~~(268) ~~$ 243~~ ======== ======== ~~========= =========~~

See notes to condensed consolidated financial statements. 4 TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED)

~~SIX~~THREE MONTHS ENDED ------------------------ ~~JUNE~~MARCH 3031, ~~JUNE~~MARCH 3031, 2006 2005 ~~2004~~ ---------- --------- OPERATING ACTIVITIES: Net ~~income~~loss $ ~~717~~(4,058) $ ~~243~~(268) Adjustments to reconcile net ~~income~~loss to cash flows from operations: Depreciation and amortization 32,~~445~~196 21,~~978~~684 Amortization of deferred financing costs and pay-in-kind interest charge 63,~~276~~509 53,~~497~~088 Restructuring charges 537 - Deferred income taxes (910) 384 Change in operating assets and liabilities (~~11,194~~527) (6~~,194~~) Change in long-term liabilities ~~1,926~~(11) ~~355~~519 Other, net ~~313~~194 ~~521~~256 ---------- --------- Net cash provided by operating activities ~~1,483~~930 35,~~400~~657 ---------- --------- INVESTING ACTIVITIES: Additions to property, plant and equipment (61,~~452~~592) (3,~~318~~241) Other 50 55 ~~111~~ ---------- --------- Net cash used in investing activities (61,~~397~~542) (3,~~207~~186) ---------- --------- FINANCING ACTIVITIES: Borrowings (repayments) under revolving lines of credit, net - (1,011) ~~1,700~~ Repayment of long-term debt (~~230~~115) (~~218~~116) ~~Payment~~Dividend ofto ~~deferred~~parent ~~financing costs -~~ (~~345~~13) - --------- --------- Net cash (used in) ~~provided by~~ financing activities (~~1,241~~128) (1,~~137~~127) ---------- --------- EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS ~~(380)~~67 (3284) ---------- --------- CASH AND CASH EQUIVALENTS: Net (decrease) increase (~~6,535~~673) 1,~~327~~060 Balance at beginning of period 13,189 14,959 ~~6,698~~ ---------- --------- Balance at end of period $ 812,~~424~~516 $ 816,~~025~~019 ========== ========= SUPPLEMENTAL DISCLOSURES OF CASH PAID FOR: Interest $ ~~8,020~~134 $ ~~6,734~~202 ========== ========= Income taxes $ ~~2,929~~967 $ 31,~~040~~743 ========== =========

See notes to condensed consolidated financial statements. 5 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATED BALANCE SHEETS (IN THOUSANDS)

~~JUNE~~MARCH 3031, DECEMBER 31, 2006 2005 ~~2004~~ ---------- ------------ (UNAUDITED) (SEE NOTE) ASSETS Current assets: Cash and cash equivalents $ 812,~~424~~516 $ 1413,~~959~~189 Accounts receivable, net 5652,~~913~~100 5051,~~177~~018 Inventories 5455,~~861~~910 5251,~~573~~742 Deferred income taxes 6,605 6,038 Prepaid expenses 4,180 3,233 Other current assets 62,~~581~~800 41,~~983~~502 ---------- ---------~~---~~ Total current assets ~~126~~134,~~779~~111 ~~122~~126,~~692~~722 Property, plant and equipment, net 3335,~~890~~048 3235,~~025~~400 Deferred financing costs, net 43,~~666~~639 53,~~350~~981 Goodwill, ~~net 15~~16,~~705~~029 15,~~845~~998 Other assets 3,~~722~~749 3,~~296~~465 ---------- ---------~~---~~ $ ~~184~~192,~~762~~576 $ ~~179~~185,~~208~~566 ========== =========~~===~~ LIABILITIES AND SHAREHOLDER'S EQUITY ~~(DEFICIT)~~ Current liabilities: ~~Revolving lines of credit $ - $ 1,011~~ Current maturities of long-term debt ~~458~~$ ~~479~~468 $ 458 Accounts payable 18,~~868~~415 1315,~~173~~229 Accrued wages and benefits 1013,~~470~~902 1112,~~643~~848 Accrued interest 6,589 2,995 Other accrued liabilities 108,~~886~~610 108,~~966~~019 Income taxes payable ~~3,873~~775 51,~~548~~803 ---------- ---------~~---~~ Total current liabilities 4448,~~555~~759 4241,~~820~~352 Long-term debt, net 125,~~840~~548 ~~126~~125,~~079~~641 Payable to Telex Communications Holdings, Inc. 6,011 6,183 Other long-term liabilities 147,~~301~~648 127,~~523~~672 ---------- ---------~~---~~ Total liabilities ~~184~~187,~~696~~966 ~~181~~180,~~422~~848 ---------- ---------~~---~~ Shareholder's equity ~~(deficit)~~: Common stock and capital in excess of par 143,029 143,029 Accumulated other comprehensive loss (56,~~992~~669) (17,~~996~~234) Accumulated deficit (~~136~~131,~~971~~750) (~~143~~131,~~247~~077) ---------- ---------~~---~~ Total shareholder's equity ~~(deficit)~~4,610 ~~66 (2~~4,~~214)~~718 ---------- ---------~~---~~ $ ~~184~~192,~~762~~576 $ ~~179~~185,~~208~~566 ========== =========~~===~~

See notes to condensed consolidated financial statements. Note: The balance sheet at December 31, 2005 has been derived from the Company's audited financial statements at that date. 6 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (IN THOUSANDS) (UNAUDITED)

THREE MONTHS ENDED ~~SIX MONTHS ENDED~~ ------------------------ ~~----------------------~~MARCH ~~JUNE 30~~31, ~~JUNE~~MARCH 3031, ~~JUNE~~2006 ~~30, JUNE 30,~~ 2005 ~~2004 2005 2004~~ ---------- ---------- ~~--------- ---------~~ Net sales $ 8071,~~358~~045 $ 7773,~~729~~888 ~~$ 154,246 $ 144,995~~ Cost of sales 4340,~~323~~480 4241,~~123~~275 ~~84,598 79,703~~ ---------- ---------- ~~--------- ---------~~ Gross profit 3730,~~035~~565 3532,~~606~~613 ~~69,648 65,292~~ ---------- ---------- ~~--------- ---------~~ Operating expenses: Engineering 4,~~162~~754 34,~~722~~292 ~~8,454 7,191~~ Selling, general and administrative 22,~~159~~896 21,~~415~~197 ~~43,356~~Restructuring ~~40,771~~charges ~~----------~~537 -~~---------~~ --------- --------- 2628,~~321~~187 25,~~137~~489 ~~51,810 47,962~~ ---------- ---------- ~~--------- ---------~~ Operating income 102,~~714~~378 107,~~469~~124 ~~17,838 17,330~~ Interest expense (4,~~131~~087) (4,~~083~~115) ~~(8,246) (8,233)~~ Other income, net ~~225~~196 ~~182~~771 ~~996 140~~ ---------- ---------- ~~---------~~(Loss) ~~---------~~income ~~Income~~ before income taxes 6(1,~~808~~513) 63,~~568~~780 ~~10,588~~(Benefit ~~9,237~~from) ~~Provision~~provision for income taxes ~~2,766~~(853) 21,~~320~~090 ~~3,856 3,793~~ ---------- ---------- ~~--------- ---------~~ Net (loss) income $ ~~4,042~~(660) $ 42,~~248~~690 ~~$ 6,732 $ 5,444~~ ========== ========~~== ========= =========~~

See notes to condensed consolidated financial statements. 7 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (IN THOUSANDS) (UNAUDITED)

~~SIX~~THREE MONTHS ENDED ------------------------- ~~JUNE~~MARCH 3031, ~~JUNE~~MARCH 3031, 2006 2005 ~~2004~~ ---------- --------- OPERATING ACTIVITIES: Net (loss) income $ ~~6,732~~(660) $ 52,~~444~~690 Adjustments to reconcile net (loss) income to cash flows from operations: Depreciation and amortization 32,~~445~~196 21,~~978~~684 Amortization of deferred financing costs ~~724~~and ~~701~~debt discount 358 364 Restructuring charges 537 - Deferred income taxes (910) 384 Change in operating assets and liabilities (~~11,201~~774) (~~6,205~~218) Change in long-term liabilities ~~1,926~~(11) ~~355~~519 Other, net ~~313~~194 ~~521~~256 ---------- --------- Net cash provided by operating activities ~~1,939~~930 35,~~794~~679 ---------- --------- INVESTING ACTIVITIES: Additions to property, plant and equipment (61,~~452~~592) (3,~~318~~241) Other 50 55 ~~111~~ ---------- --------- Net cash used in investing activities (61,~~397~~542) (3,~~207~~186) ---------- --------- FINANCING ACTIVITIES: Borrowings (repayments) under revolving lines of credit, net - (1,011) ~~1,700~~ Repayment of long-term debt (~~230~~115) (~~437~~116) ~~Payment of deferred financing costs - (218)~~ Dividend to parent (~~456~~13) (~~302~~22) ---------- --------- Net cash (used in) ~~provided by~~ financing activities (128) (1,~~697~~149) ~~743~~ ---------- --------- EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS ~~(380)~~67 (3284) ---------- --------- CASH AND CASH EQUIVALENTS: Net (decrease) increase (~~6,535~~673) 1,~~327~~060 Balance at beginning of period 13,189 14,959 ~~6,698~~ ---------- --------- Balance at end of period $ 812,~~424~~516 $ 816,~~025~~019 ========== ========= SUPPLEMENTAL DISCLOSURES OF CASH PAID FOR: Interest $ ~~7,599~~134 $ ~~6,366~~202 ========== ========= Income taxes $ ~~2,929~~967 $ 31,~~040~~743 ========== =========

8 TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC TELEX COMMUNICATIONS, INC NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED) 1. Basis of Presentation COMPANY STRUCTURE The consolidated financial statements included herein are: a. Telex Communications Intermediate Holdings, LLC ("Intermediate"), which consists of the accounts of Intermediate and Telex Communications, Inc. ("Telex"). Intermediate is a holding company whose assets consist of its investment in Telex and its subsidiaries and some deferred financing costs related to Intermediate's debt. Telex is where operating activities take place. b. Telex, which consists of the accounts of Telex Communications, Inc. and its wholly owned subsidiaries. Intermediate is a wholly owned subsidiary of Telex Communications Holdings, Inc. ("Old Telex"), which is not a registrant. Intermediate and Telex were formed in connection with a November 2003 refinancing of Old Telex's debt obligations and related corporate restructuring. The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States (U.S.) for interim financial information and with the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles in the U.S. for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring adjustments) considered necessary for a fair presentation have been included. Operating results for the interim periods are not necessarily indicative of the results that may be expected for the full year. Preparation of Intermediate's and Telex's financial statements in conformity with generally accepted accounting principles in the U.S. requires management to make estimates and assumptions that affect the reported amounts in the financial statements and accompanying notes. Actual results could differ from those estimates. These financial statements should be read in conjunction with the financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2005 for Intermediate and Telex. Certain 2005 amounts have been reclassified to conform to the 2006 presentation. 9 NEW ACCOUNTING PRONOUNCEMENTS In July 2005, the Financial Accounting Standards Board's Emerging Issues Task Force ("EITF") issued EITF No. 05-5, "Accounting for Altersteilzeit Early Retirement Programs and Similar Type Arrangements" (EITF 05-5). The EITF is effective for fiscal years beginning after December 15, 2005. The EITF offers two transition alternatives, either cumulative effect or retrospective application. EITF 05-5 addresses accounting for the bonus feature in German Altersteilzeit (ATZ) early retirement programs and requires recognition of the program expenses beginning at the time the ATZ contracts are signed. Prior to EITF 05-5 the Company was expensing the bonus feature at the beginning of the active service period of the program. The Company recognized an expense under the cumulative effect option totaling approximately $150,000 in the 2006 first quarter. The expense was recorded in the income statement expense categories associated with the affected employees' functional areas. 2. Inventories Inventories consist of the following (in thousands):

~~June~~March 3031, December 31, 2006 2005 ~~2004~~ --------- ------------ Raw materials $ 24,~~559~~748 $ 2422,~~088~~832 Work in process 5,~~452~~003 83,~~006~~558 Finished products 2426,~~850~~159 2025,~~479~~352 -------- -------~~----~~ $ 5455,~~861~~910 $ 5251,~~573~~742 ======== =======~~====~~

3. Restructuring Charges As discussed in Note 3 to the Company's Annual Report on Form 10-K for the year ended December 31, 2005, Telex had recorded pretax restructuring charges of $1.8 million in 2005. During the first quarter of 2006, additional pretax restructuring charges of $0.5 million were recorded. The restructuring will result in a reduction of approximately 165 employees from the Company's Blue Earth, Minnesota manufacturing facility, with all employees expected to be terminated as of December 31, 2006. The pretax restructuring charges are anticipated to total $2.8 million and will include expected cash expenditures of $2.0 million, to be completed by the end of the fourth quarter of 2006, primarily for severance costs, with the remaining $0.8 million of the restructuring charges representing non-cash charges associated with the write-down of fixed assets. Cumulative charges and cash payments total $2.3 million and $0.4 million, respectively, as of March 31, 2006. The Company has received and accepted a purchase offer on the Blue Earth facility that is contingent on the Company completing certain activities. The closing is currently scheduled for June 2006. 10 The following table summarizes the status of Telex's business restructuring reserve and other related expenses during the three months ended March 31, 2006 (in thousands):

~~Advanced~~Employee ~~Communication~~Asset ~~Professional~~Other ~~Audio~~Total ~~Technologies~~Separation ~~Total~~Impairment Exit Restructuring Costs Costs Costs Reserve ----------~~--------~~ ---------- ----- ------- -------- ~~Balance~~Charges as$ of884 ~~December~~$ ~~31,~~836 ~~2004~~ $ ~~9,755~~43 $ 61,~~090~~763 $Asset ~~15,845~~Impairments ~~Foreign~~- ~~currency~~(836) ~~translation~~- (~~140~~836) Cash Payments (12) - (~~140~~43) (55) ------- ----- ------ ------- Balance as of December 31, 2005 872 - - 872 Charges 382 - 155 537 Cash Payments (225) - (155) (380) ------- ----- ----- ------- Balance as of ~~June~~March 3031, ~~2005~~2006 $ 91,~~615~~029 $ ~~6,090~~- $ 15- $ 1,~~705~~029 ======= =====~~======~~ =====~~=================~~ ========

4. Goodwill Telex performs annual impairment reviews at the beginning of the fourth quarter or at any time there is an indicator of impairment. There was no indicator of impairment for the quarter ended March 31, 2006. Telex has certain amounts of goodwill denominated in foreign currencies that fluctuate with the movement of exchange rates. As disclosed in the table below, Telex incurred additional acquisition costs in the quarter ended March 31, 2006 related to its December 2005 acquisition of Shinwa Teknik (H.K.) Co., Ltd. The following table presents the changes in carrying value of goodwill by business segment as of March 31, 2006 (in thousands):

~~June~~Advanced ~~30,~~Communication ~~December~~Professional ~~31,~~Audio ~~2005~~Technologies ~~2004~~Total --------- ---------~~---~~ ~~TELEX Senior Secured Notes $ 125,000 $ 125,000 Other debt 1,298 1,558~~ --------- --------- ~~126,298 126,558 Less~~ - ~~current portion (458) (479)~~ ---~~------~~ ---------- ~~Total~~Balance ~~Telex~~as ~~long-term~~of ~~debt~~December ~~125~~31,~~840~~ ~~126,079~~2005 ~~INTERMEDIATE~~$ ~~Senior~~9,587 ~~Subordinated~~$ ~~Discount~~6,411 ~~Notes~~$ 7615,~~438~~998 ~~70,986~~Purchase price adjustment -- 5 5 Foreign currency translation 26 -- 26 ----- --------- ~~Total long~~-~~term debt $ 202,278 $ 197,065~~ --------------- ---------- Balance as of March 31, 2006 $ 9,613 $ 6,416 $ 16,029 ============== ================ ==========

5. Debt Long-term debt consists of the following (in thousands):

~~Three~~March ~~months ended June 30~~31, ~~Six~~December ~~months ended June 30~~31, ~~---------------------------~~2006 ~~---------- ---------~~ 2005 ~~2004 2005 2004~~ --------- -------- ----~~------~~ ~~---------~~TELEX ~~Components~~Senior ofSecured ~~net~~Notes ~~periodic benefit cost (income): Interest cost~~ $ ~~301~~125,000 $ ~~334~~125,000 $Morrilton ~~602~~loan $ 669 ~~Expected~~706 ~~return~~Other ondebt ~~plan~~347 ~~assets~~393 ~~(368) (456) (736) (912) Amortization of prior service cost 106~~ - ~~212~~ - ------- -- ------- 126,016 126,099 Less - current portion (468) (458) ---------- --------- ~~Net~~Total ~~periodic~~Telex ~~benefit~~long-term ~~cost~~debt ~~(income)~~125,548 $125,641 39INTERMEDIATE $Senior ~~(122)~~Subordinated $Discount 78Notes $85,409 ~~(243)~~82,308 --------- -------- -~~---------~~ Total long-~~--------~~term debt $ 210,957 $ 207,949 ========= =========

11 6. Income Taxes Intermediate and Telex file a consolidated U.S. federal income tax return with Old Telex. The tax provision recorded by Telex is calculated on a separate company basis as required under a tax sharing agreement with Old Telex. Telex recorded a total income tax benefit of $0.9 million for the three months ended March 31, 2006. The total benefit includes recognition of $0.3 million of deferred tax assets in foreign locations that were accounted for as discrete items in the quarter. Excluding the adjustment for foreign deferred tax assets, Telex's effective tax rate was 39.4%. Income tax expense was $1.1 million for the three months ended March 31, 2005 and the effective tax rate was 28.8%. Excluding a U.S research and development credit recognized as a discrete item in the 2005 period, the effective tax rate was 36.5%. Telex has a valuation allowance of $0.9 million at March 31, 2006 for certain deferred tax assets because of the uncertainty regarding their realization. The total income tax provision at the consolidated Intermediate level is the same as Telex's because the incremental losses being generated by Intermediate do not provide a current benefit and the deferred benefit is entirely offset by a valuation allowance. Intermediate, including Telex and its consolidated subsidiaries, has significant U.S. deferred tax assets resulting from deductible temporary differences, which consist mainly of interest expense on its Senior Subordinated Discount Notes. Unlike Telex on a separate company basis, Intermediate has a history of losses in the U.S., which weighs heavily in determining the need for a valuation allowance. Given Intermediate's history of losses and expected continuation of the losses, a valuation allowance has been established for all of Intermediate's U.S. net deferred tax assets as of March 31, 2006. Intermediate will reduce the valuation allowance when, and if, Intermediate determines that the deferred tax assets are more likely than not to be realized. Telex had recorded a payable to Old Telex of $6.0 million at March 31, 2006 and $6.2 million at December 31, 2005, resulting primarily from Telex utilizing net operating losses that had been retained by Old Telex. With the exception of Japan, accumulated and current unremitted earnings of the Company's foreign subsidiaries are deemed to be reinvested in each country and are not expected to be remitted. As such, no U.S. taxes have been provided for such foreign earnings. 7. Pension and Postretirement Benefits Telex has one noncontributory defined benefit cash balance pension plan which was frozen in June 2003. Plan participants, as of June 2003, continue to receive interest credits but no longer receive a benefit credit based on the participant's age, vesting service, and total remuneration. 12 The following table presents the net periodic benefit cost for each period (in thousands):

~~Telex --------------------------------------------------------~~ Three months ended ~~June~~March 3031, ~~Six months ended June 30,~~ --------------------------- -~~------------------------~~ ~~2005~~2006 ~~2004~~ 2005 ~~2004~~ ------~~------~~ ------~~------~~ ~~-----------~~Components ~~---------~~of ~~Net~~net ~~income~~periodic $benefit ~~4,042~~cost: $Interest ~~4,248~~cost $ ~~6,732~~302 $ ~~5,444~~301 ~~Other~~Expected ~~comprehensive~~return ~~income:~~on ~~Foreign~~plan ~~currency~~assets ~~translation adjustment~~ (~~2,566~~325) (~~890~~368) ~~(3,996)~~Amortization ~~(477)~~of ~~------------~~unrecognized ~~----------~~loss 162 106 ------~~-----~~ -------- ~~Comprehensive~~Net ~~income~~periodic $benefit ~~1,476~~cost $ ~~3,358~~139 $ ~~2,736~~39 ~~$ 4,967~~ ======~~======~~ ======~~==== =========== ========~~

Telex made employer contributions of $230,000 in April 2006 with additional funding of $1.4 million scheduled throughout the remainder of 2006. 8. Related-Party Transactions In 2000, Telex relocated its corporate headquarters to a facility leased from DRF 12000 Portland LLC (the LLC), an entity in which Telex has a 50% interest. Telex contributed cash of $0.6 million to the LLC and the investment is accounted for under the equity method. Telex's allocable share of the LLC income is included as a component of other income in the condensed consolidated statements of operations. The LLC financed the purchase of the facility with a mortgage secured by the facility. At March 31, 2006, the remaining balance on the mortgage was $6.5 million. The annual lease payments to the LLC are $1.1 million for years one to five and $1.2 million for years six to ten. Telex is currently in year six of the lease. Telex may renew the lease at the end of the initial lease term for three renewal terms of five years each. The lease has been classified as an operating lease and the lease payments are recorded as rent expense. Telex's exposure to loss associated with the LLC is its investment in the LLC, which totaled $0.7 million at March 31, 2006. The investment in the LLC is included in the condensed consolidated balance sheets as a component of other assets. Telex has reviewed FASB Interpretation No. 46, "Consolidation of Variable Interest Entities, an Interpretation of ARB No. 51" (FIN 46), pertaining to the consolidation of variable interest entities. Telex used the guidelines in FIN 46 (primarily the guidelines in paragraph 5a, b and c) and has determined that the LLC is not a variable interest entity to Telex and that the current method of accounting for this investment remains appropriate. 13 9. Comprehensive Loss Comprehensive loss reflects the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. For Intermediate and Telex, comprehensive net loss represents net income or loss adjusted for foreign currency translation adjustments and minimum pension liability adjustments. Comprehensive loss is as follows (in thousands):

Intermediate ----------------------------~~-------------------------------~~ Three months ended ~~June~~March 3031, ~~Six months ended June 30,~~ --------------------------- -~~------------------------~~ ~~2005~~2006 ~~2004~~ 2005 ~~2004~~ ---------~~---~~ ------------ ~~-------- -----------~~ Net ~~income~~loss $ ~~985 $ 1~~(4,~~599~~058) $ ~~717~~(268) ~~$ 243~~ Other comprehensive income: Foreign currency translation adjustment ~~(2,566)~~565 (~~890) (3~~1,~~996~~430) ~~(477)~~ ----------- ------------ ~~-------- -----------~~ Comprehensive ~~income (~~loss) $ (13,~~581~~493) $ ~~709 $~~ (31,~~279~~698) ~~$ (234)~~ =========== ===========~~= ======== ===========~~

~~June~~Telex ~~30, December 31, 2005 2004~~ ----------- ----------------- ~~Foreign~~Three ~~currency~~months ~~translation~~ended $March 231,~~274~~ ~~$ 6,270 Minimum pension liability (8,266) (8,266)~~ ---------------------------- 2006 2005 --------- ----------- Net (loss) income $ (~~5,992~~660) $ 2,690 Other comprehensive income: Foreign currency translation adjustment 565 (1,~~996~~430) ----------- ------------ Comprehensive (loss) income $ (95) $ 1,260 ========= ==========

The components of accumulated other comprehensive loss for both Intermediate and Telex are as follows (in thousands):

~~Three~~March ~~months ended Six months ended ------------------------------ ------------------------------ June 30~~31, ~~June~~December 3031, ~~June~~2006 ~~30, June 30,~~ 2005 ~~2004 2005 2004~~ ------------ --~~----------~~ ------------ --~~----------~~ ~~Net~~INTERMEDIATE ~~sales~~Foreign ~~Professional~~currency ~~Audio~~translation $ 651,~~494~~359 $ ~~64,234~~794 $Minimum ~~123,041~~pension $liability 117,991 Advanced Communication Technologies 14,864 13,495 31,205 27,004 ------------ ------------ ------------ ------------ $ 80,358 $ 77,729 $ 154,246 $ 144,995 ============ ============ ============ ============ Operating income (~~loss~~8,544) (~~1) Professional Audio $~~ 8,~~754 $ 8,728 $ 13,219 $ 13,613 Advanced Communication Technologies 2,092 2,004 4,809 4,212 Corporate (145~~544) ~~(277) (226) (519)~~ ------------ --~~----------~~ ------------ --~~----------~~ $ 10(7,~~701 $ 10,455 $ 17,802 $ 17,306 ============ ============ ============ ============ Depreciation expense Professional Audio $ 1,371 $ 1,~~185) $ 2(7,~~724~~750) ~~$ 2,385 Advanced Communication Technologies 101 99 193 180 Corporate 267 198 503 407 ------------ ------------ ------------ ------------ $ 1,739 $ 1,482 $ 3,420 $ 2,972~~ ============ ==~~==========~~ ============ ============ Capital expenditures Professional Audio $ 1,630 $ 990 $ 3,172 $ 2,300 Advanced Communication Technologies 221 212 494 420 Corporate 1,360 160 2,786 598 ------------ ------------ ------------ ------------ $ 3,211 $ 1,362 $ 6,452 $ 3,318 ============ ============ ============ ============ Total assets (2) Professional Audio $ 125,719 $ 127,607 Advanced Communication Technologies 37,987 41,515 Corporate 21,768 13,004 ------------ ------------ $ 185,474 $ 182,126 ============ ============

10. Segment Information Telex has two business segments: Professional Audio and Advanced Communication Technologies. Professional Audio Professional Audio consists of five lines of business within the overall professional audio market, including: (i) permanently installed sound systems; (ii) sound products used by professional musicians and sold principally through retail channels; (iii) sound products used in professional concerts, recording projects and radio and television broadcasts; (iv) professional communication products, including advanced digital matrix intercoms, used by broadcasters (including all major television networks) to control production communications, intercoms, headsets and wireless communications systems used by professional, college and high school football teams and stadiums and other professional and school sports teams, as well as by utilities, aerospace and industrial organizations; and (v) wired and wireless microphones used in the education, sports, broadcast, music and religious markets. 14 Advanced Communication Technologies Advanced Communication Technologies targets five principal product markets including: (i) digital audio duplication products for the religious, education and enterprise markets, including talking book products for the blind and reading disabled; (ii) military/aviation communication products for the military and aviation markets; (iii) antenna products for original equipment manufacturers (OEMs) of wireless communication devices; (iv) land mobile and dispatch communication products for the public safety, military and industrial markets; and (v) audio and wireless education products for classroom and computer based education markets. 15 The following tables provide information for Telex, and Intermediate where relevant, by business segment and geographic region for the three months ended March 31, 2006 and 2005 (in thousands):

~~June~~Advanced ~~30,~~Professional ~~2005~~Communication ~~December~~Audio ~~31,~~Technologies ~~2004~~Corporate Consolidated ------------- -------------~~----~~ ~~United States $ 44,924 $ 43,352 International 13,771 13,976~~ ----------~~---~~ ------------ Net sales 2006 $ 57,705 $ 13,340 $ - $ 71,045 2005 57,547 16,341 -~~---~~ 73,888 Operating profit (loss)(1) 2006 $ 581,~~695~~235 $ 571,~~328~~683 ~~=============~~$ ~~=================~~(550) $ 2,368 2005 4,465 2,717 (81) 7,101 Depreciation expense 2006 $ 1,415 $ 173 $ 551 $ 2,139 2005 1,353 92 236 1,681 Capital expenditures 2006 $ 967 $ 200 $ 425 $ 1,592 2005 1,542 273 1,426 3,241 Total assets (2) 2006 $ 123,007 $ 40,274 $ 25,674 $ 188,955 2005 125,682 38,698 19,353 183,733

(1) These results include operating expense for Intermediate of $10,000 and $23,000 for the quarters ended March 31, 2006 and 2005, respectively. (2) Total assets include deferred financing costs for Intermediate of $562,000 and $762,000 as of March 31, 2006 and 2005, respectively. Corporate operating expenses include unallocated corporate engineering, selling, general and administrative costs, amortization of other intangibles, and restructuring charges. Corporate identifiable assets relate principally to the investment in information systems and corporate facilities, as well as cash, deferred financing costs, and deferred income tax assets. Telex's net sales into each of its principal geographic regions were as follows (in thousands):

~~ISSUER~~2006 ~~GUARANTOR~~2005 ~~NON~~-~~GUARANTORS ELIMINATIONS CONSOLIDATED~~ ------------ -~~-----------~~ ------------~~----~~ ~~------------~~United ~~------------~~States ~~ASSETS Current assets: Cash and cash equivalents~~ $ 336,~~264~~336 $ ~~- $ 5~~37,~~160 $ - $ 8,~~424 ~~Accounts~~Europe ~~receivable~~18,588 ~~net 28~~20,~~174~~942 -Asia 289,~~739~~388 ~~- 56~~11,~~913~~583 ~~Inventories 23,553 - 35,461 (4,153) 54,861~~ Other ~~current~~foreign ~~assets~~countries ~~2,541 33,410 7,854 (37,224)~~ 6,~~581~~733 ------------ ------------ ---------------- ------------ ------------ Total current assets 57,532 33,410 77,214 (41,377) 126,779 Property, plant and equipment, net 23,730 - 10,160 - 33,890 Deferred financing costs, net 4,666 - - - 4,666 Goodwill, net 14,500 - 4,887 (3,~~682)~~939 ~~15,705 Other assets 1,523~~ - ~~2,206 (7) 3,722 Investment in subsidiaries 87,354 53,957~~ - ~~(141,311)~~ - ------------ ------------ ~~---------------- ------------ ------------~~ $ ~~189~~71,~~305~~045 $ 8773,~~367~~888 ~~$ 94,467 $ (186,377) $ 184,762~~ ============ ==~~==========~~ ================ ============ ============ LIABILITIES AND SHAREHOLDER'S DEFICIT Current liabilities: Current maturities of long-term debt $ 212 $ - $ 246 $ - $ 458 Accounts payable 11,451 - 7,417 - 18,868 Accrued wages and benefits 3,863 - 6,607 - 10,470 Other accrued liabilities 24,186 - 23,928 (37,228) 10,886 Income taxes payable 3,384 - 489 - 3,873 ------------ ------------ ---------------- ------------ ------------ Total current liabilities 43,096 - 38,687 (37,228) 44,555 Long-term debt, net 125,560 - 280 - 125,840 Other long-term liabilities 12,745 13 1,543 - 14,301 ------------ ------------ ---------------- ------------ ------------ Total liabilities 181,401 13 40,510 (37,228) 184,696 ------------ ------------ ---------------- ------------ ------------ Shareholder's equity (deficit) 7,904 87,354 53,957 (149,149) 66 ------------ ------------ ---------------- ------------ ------------ $ 189,305 $ 87,367 $ 94,467 $ (186,377) $ 184,762 ============ ============ ================ ============ ============

It is not practical for Telex to disclose revenue by product or service grouping for financial reporting purposes as the Company's systems do not reliably compile this information. Long-lived assets of Intermediate's United States and international operations were as follows (in thousands):

~~ISSUER~~March ~~GUARANTOR NON-GUARANTORS ELIMINATIONS CONSOLIDATED ------------ ------------ ---------------- ------------ ------------ ASSETS Current assets: Cash and cash equivalents $ 8~~31,~~593~~ $2006 ~~200~~December ~~$ 6~~31,~~166~~ $2005 - ~~$ 14,959 Accounts receivable, net 22,370~~ - ~~27,807~~ - ~~50,177 Inventories 22,686~~ - ~~34,043 (4,156) 52,573 Other current assets 1,928 34,023 12,425 (43,393) 4,983~~ ------------ ------------ -----~~-------~~ ~~------------~~United ~~------------~~States Total current assets 55,577 34,223 80,441 (47,549) 122,692 Property, plant and equipment, net 21,328 - 10,697 - 32,025 Deferred financing costs, net 5,350 - - - 5,350 Goodwill, net 14,500 - 1,345 - 15,845 Other assets 1,362 - 1,934 - 3,296 Investment in subsidiaries 86,642 52,432 - (139,074) - ------------ ------------ ------------ ------------ ------------ $ ~~184~~46,~~759~~357 $ 8644,~~655~~017 $International 9412,417 $ (186,623) $ 179,208 ============ ============ ============ ============ ============ LIABILITIES AND SHAREHOLDER'S DEFICIT Current liabilities: Revolving lines of credit $ - $ - $ 1,011 $ - $ 1,011 Current maturities of long-term debt 212 - 267 - 479 Accounts payable 7,374 - 5,799 - 13,173 Accrued wages and benefits 5,276 - 6,367 - 11,643 Other accrued liabilities 29,094 - 25,387 (43,515) 10,966 Income taxes payable 4,454 - 1,094 - 5,548 ------------ ------------ ------------ ------------ ------------ Total current liabilities 46,410 - 39,925 (43,515) 42,820 Long-term debt, net 125,626 ~~- 453 - 126~~15,~~079~~396 ~~Other long~~-~~term liabilities 10,903 13 1,607~~ - ~~12,523~~ ------------ ------------ -----~~-------~~ ------------ ------------ Total liabilities 182,939 13 41,985 (43,515) 181,422 ------------ ------------ ------------ ------------ ------------ Shareholder's equity (deficit) 1,820 86,642 52,432 (143,108) (2,214) ------------ ------------ ------------ ------------ ------------ $ ~~184~~58,~~759~~983 $ 8659,~~655~~413 ~~$ 94,417 $ (186,623) $ 179,208~~ ============ ==~~==========~~ ============ =====~~======= ============~~

16 11. Commitments and Contingencies - Litigation From time to time the Company is a party to various legal actions in the normal course of business. In November 2005 the Company was named as a defendant in a lawsuit filed by Ace Pro Sound and Recording, LLC seeking more than $1.0 billion in damages. The Company is one of nine named defendants, who are various suppliers of musical, sound and recording equipment. In response to the defendants' motion to dismiss the claims, filed in March 2006, the plaintiff filed an amended complaint with additional factual allegations in April 2006. The Company believes the claims asserted against it are without merit and intends to vigorously defend the allegations. The Company believes the outcome to this litigation will not have a material adverse effect on its financial condition or results of operations. 12. Guarantor Subsidiary In connection with the November 2003 debt restructuring, a wholly-owned domestic subsidiary of Telex, Telex Communications International, Ltd. (Guarantor), guarantees the $125.0 million 11-1/2% senior secured notes of Telex on a full, unconditional and joint and several basis. The guarantee is a secured obligation of the Guarantor and ranks senior in the right of payment to all existing and future subordinated indebtedness of the Guarantor and ranks equally in the right of payment with all other existing and future senior indebtedness of the Guarantor. The following condensed consolidating financial information includes the accounts of the Guarantor and the combined accounts of the Guarantor's direct and indirect foreign subsidiaries (Non-Guarantors). The following tables present condensed consolidating balance sheets as of March 31, 2006 and December 31, 2005, condensed consolidating statements of operations for the three months ended March 31, 2006 and 2005, and condensed consolidating statements of cash flows for the three months ended March 31, 2006 and 2005. Intermediate's 13% senior subordinated discount notes are unsecured and are not guaranteed by any other party. 17 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATING BALANCE SHEET MARCH 31, 2006 (IN THOUSANDS)

NON - ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ------------ ------------ -----------~~-----~~ ------------ -------------- ~~Net~~ASSETS ~~sales~~Current assets: Cash and cash equivalents $ 555,~~102~~492 $ - $ 477,~~470~~024 $ - $ 12,516 Accounts receivable, net 25,680 - 26,420 - 52,100 Inventories 25,698 - 35,800 (225,~~214~~588) $55,910 80Deferred income taxes 6,~~358~~270 ~~Cost~~- of335 ~~sales~~- 326,~~992~~605 Prepaid expenses 1,018 - 323,~~481~~162 - 4,180 Other current assets 356 33,615 4,529 (2235,~~150~~700) 432,~~323~~800 ------------ ------------ ------------ ------------ -------------- ~~Gross~~Total ~~profit~~current 22assets 64,~~110~~514 33,615 77,270 (41,288) 134,111 Property, plant and equipment, net 23,184 - 11,864 - 35,048 Deferred financing costs, net 3,639 - - - 3,639 Goodwill, net 14,~~989~~500 - 1,529 - 16,029 Other assets 1,270 - 2,487 (648) 373,~~035~~749 Investment in subsidiaries 84,598 50,996 - (135,594) - ---------- -- ----------- ------------ ------------ -------------- ~~Operating~~$ ~~expenses:~~191,705 ~~Engineering~~$ 284,~~422~~611 $ 93,150 $ (176,890) $ 192,576 ============ =========== =========== ============ ============== LIABILITIES AND SHAREHOLDER'S EQUITY Current liabilities: Current maturities of long-term 1debt $ 212 $ - $ 256 $ - $ 468 Accounts payable 10,~~740~~685 - 47,~~162~~730 ~~Selling~~- 18,415 ~~general~~Accrued wages and ~~administrative~~benefits 6,155 - 7,747 - 13,~~263~~902 Accrued interest 6,589 - 8- - 6,~~896~~589 Other accrued liabilities 18,592 - 2225,~~159~~581 (35,563) 8,610 Income taxes payable 1,208 - (433) - 775 ---------- -- ----------- ------------ ------------ -------------- 15Total current liabilities 43,~~685~~441 - 1040,~~636~~881 (35,563) 48,759 Long-term 26debt,~~321~~ net 125,457 - 91 - 125,548 Other long-term liabilities 12,464 13 1,182 - 13,659 -------- ---- -------- --- ----------- ------------ ------------ ~~Operating income (loss) 6,425~~ -- ~~4,353~~Total ~~(64)~~liabilities 10181,~~714~~362 ~~Interest~~13 ~~expense (4~~42,~~064)~~154 ~~142~~ (~~209) - (4~~35,~~131~~563) ~~Other income (expense)~~187,966 ~~net 348~~ - ~~(123)~~ - ~~225 Equity in earnings of subsidiaries 2,847 2,705~~ - ~~(5,552)~~ - --------~~----~~ ------------ ------------ ------------ -------------- ~~Income~~Shareholder's equity (~~loss~~deficit) ~~before income taxes 5~~10,~~556~~343 284,~~847~~598 450,~~021~~996 (5141,~~616~~327) 64,~~808~~610 ~~Provision for income taxes 1,450~~ - ~~1,316~~ - ~~2,766~~ ------------ ------------ ------------ ------------ -------------- ~~Net income (loss)~~ $ 4191,~~106~~705 $ 284,~~847~~611 $ 293,~~705~~150 $ (5176,~~616~~890) $ 4192,~~042~~576 ============ ============ ============ ============ ==============

18 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2005 (IN THOUSANDS)

NON - ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ------------ ------------ -----------~~-----~~ ------------ -------------- ~~Net~~ASSETS ~~sales~~Current assets: Cash and cash equivalents $ 503,~~852~~809 $ - $ 459,~~617~~380 $ - $ 13,189 Accounts receivable, net 24,777 - 26,241 - 51,018 Inventories 24,050 - 32,367 (184,~~740~~675) $51,742 77Deferred income taxes 5,~~729~~704 ~~Cost~~- of334 ~~sales~~- 306,~~054~~038 Prepaid expenses 1,576 - 301,~~587~~657 - 3,233 Other current assets 338 33,415 6,488 (1838,~~518~~739) 421,~~123~~502 ------------ ------------ ------------ ------------ -------------- ~~Gross~~Total ~~profit~~current 20assets 60,~~798~~254 33,415 76,467 (43,414) 126,722 Property, plant and equipment, net 23,590 - 11,810 - 35,400 Deferred financing costs, net 3,981 - - - 3,981 Goodwill, net 14,500 - 1,498 - 15,~~030~~998 Other assets 1,131 - 2,342 (~~222~~8) 353,~~606~~465 Investment in subsidiaries 83,899 50,497 - (134,396) - ---------- -- ----------- ------------ ------------ -------------- ~~Operating~~$ ~~expenses:~~187,355 ~~Engineering~~$ 283,~~159~~912 $ 92,117 $ (177,818) $ 185,566 ============ =========== =========== ============ ============== LIABILITIES AND SHAREHOLDER'S EQUITY Current liabilities: Current maturities of long-term 1debt $ 212 $ - $ 246 $ - $ 458 Accounts payable 9,~~563~~305 - 35,~~722~~924 ~~Selling~~- 15,229 ~~general~~Accrued wages and ~~administrative~~benefits 136,~~174~~009 - 6,839 - 12,848 Accrued interest 2,995 - - - 2,995 Other accrued liabilities 20,159 - 26,579 (38,719) 8,~~241~~019 Income taxes payable 1,052 - 21751 - 1,~~415~~803 ------------ ------------ ------------ ------------ -------------- 15Total current liabilities 39,~~333~~732 - 940,~~804~~339 (38,719) 41,352 Long-term 25debt,~~137~~ net 125,493 - 148 - 125,641 Other long-term liabilities 12,709 13 1,133 - 13,855 -------- ---- -------- --- ----------- ------------ ------------ ~~Operating income (loss) 5,465~~ -- ~~5,226~~Total ~~(222)~~liabilities 10177,~~469~~934 ~~Interest~~13 ~~expense (4~~41,~~046)~~620 ~~235~~ (~~272) - (4~~38,~~083~~719) ~~Other income (expense)~~180,848 ~~net 377~~ - ~~(195)~~ - ~~182 Equity in earnings of subsidiaries 3,536 3,301~~ - ~~(6,837)~~ - --------~~----~~ ------------ ------------ ------------ -------------- ~~Income~~Shareholder's equity (~~loss~~deficit) ~~before income taxes 5~~9,~~332~~421 383,~~536~~899 450,~~759~~497 (7139,~~059~~099) 64,~~568~~718 ~~Provision for income taxes 862~~ - ~~1,458~~ - ~~2,320~~ ------------ ------------ ------------ ------------ -------------- ~~Net income (loss)~~ $ 4187,~~470~~355 $ 383,~~536~~912 $ 392,~~301~~117 $ (7177,~~059~~818) $ 4185,~~248~~566 ============ ============ ============ ============ ==============

19 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2006 (IN THOUSANDS)

NON- ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ------------ ------------ -----------~~-----~~ ------------ -------------- Net sales $ ~~104~~50,~~177~~359 $ - $ 9042,~~550~~123 $ (4021,~~481~~437) $ ~~154~~71,~~246~~045 Cost of sales 6229,~~757~~896 - 6131,~~807~~255 (3920,~~966~~671) 8440,~~598~~480 ------------ ------------ ------------ ------------ -------------- Gross profit 4120,~~420~~463 - 2810,~~743~~868 (~~515~~766) 6930,~~648~~565 ------------ ------------ ------------ ------------ -------------- Operating expenses: Engineering 42,~~911~~670 - 32,~~543~~084 - 84,~~454~~754 Selling, general and administrative 2514,~~831~~328 - 178,~~525~~568 - 4322,~~356~~896 Restructuring charges 537 - - - 537 --------- --- --------- -- ----------- ------------ -------------- 3017,~~742~~535 - 2110,~~068~~652 - 5128,~~810~~187 ------------ ------------ ------------ ------------ -------------- Operating income (loss) 102,~~678~~928 - ~~7,675~~216 (~~515~~766) 172,~~838~~378 Interest expense (83,~~126~~956) ~~291~~80 (~~411~~211) - (84,~~246~~087) Other income (expense), net ~~1,180~~786 - (~~184~~590) - ~~996~~196 Equity in earnings of subsidiaries ~~5,051~~(262) ~~4,760~~(342) - ~~(9,811)~~604 - ------------ ------------ ------------ ------------ -------------- ~~Income~~Loss ~~(loss)~~ before income taxes ~~8,783~~(504) ~~5,051~~(262) ~~7,080~~(585) (~~10,326~~162) 10(1,~~588~~513) ~~Provision~~Benefit ~~for~~from income taxes ~~1,536~~(610) - ~~2,320~~(243) - ~~3,856~~(853) ------------ ------------ ------------ ------------ -------------- Net income (loss) $ ~~7,247~~106 $ ~~5,051~~(262) $ ~~4,760~~(342) $ (~~10,326~~162) $ ~~6,732~~(660) ============ ============ ============ ============ ==============

20 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS FOR THE THREE MONTHS ENDED MARCH 31, 2005 (IN THOUSANDS)

NON- ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ------------ ------------ -----------~~-----~~ ------------ -------------- Net sales $ 9749,~~479~~075 $ - $ 8543,~~170~~080 $ (3718,~~654~~267) $ ~~144~~73,~~995~~888 Cost of sales 5829,~~595~~765 - 5729,~~296~~326 (3617,~~188~~816) 7941,~~703~~275 ------------ ------------ ------------ ------------ -------------- Gross profit 3819,~~884~~310 - 2713,~~874~~754 (~~1,466~~451) 6532,~~292~~613 ------------ ------------ ------------ ------------ -------------- Operating expenses: Engineering 42,~~167~~489 - 31,~~024~~803 - 74,~~191~~292 Selling, general and administrative 2412,~~705~~568 - 168,~~066~~629 - 4021,~~771~~197 ------------ ------------ ------------ ------------ -------------- 2815,~~872~~057 - 1910,~~090~~432 - 4725,~~962~~489 ------------ ------------ ------------ ------------ -------------- Operating income (loss) 104,~~012~~253 - 83,~~784~~322 (~~1,466~~451) 177,~~330~~124 Interest expense (84,~~170~~062) ~~474~~149 (~~537~~202) - (84,~~233~~115) Other income (expense), net ~~556~~832 - (~~416~~61) - ~~140~~771 Equity in earnings of subsidiaries 52,~~619~~204 52,~~145~~055 - (104,~~764~~259) - ------------ ------------ ------------ ------------ -------------- Income (loss) before income taxes 83,~~017~~227 52,~~619~~204 73,~~831~~059 (124,~~230~~710) 93,~~237~~780 Provision for income taxes ~~1,107~~86 - 21,~~686~~004 - 31,~~793~~090 ------------ ------------ ------------ ------------ -------------- Net income (loss) $ 63,~~910~~141 $ 52,~~619~~204 $ 52,~~145~~055 $ (124,~~230~~710) $ 52,~~444~~690 ============ ============ ============ ============ ==============

21 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2006 (IN THOUSANDS)

NON- ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ----------- --------- ----------~~------~~ ------------ ------------ ~~OPERATING~~TOTAL ~~ACTIVITIES:~~CASH ~~Net~~PROVIDED ~~income~~BY (~~loss)~~USED ~~$ 7,247 $ 5,051 $ 4,760 $ (10,326~~IN) $OPERATING ~~6,732~~ACTIVITIES ~~Adjustments to reconcile net income (loss) to cash flows from operations: Depreciation and amortization~~ 2,~~325~~910 - (1,~~120 - 3,445 Amortization of deferred financing costs 724 - - - 724 Equity in earnings of subsidiaries (5,051~~980) ~~(4,760)~~ - ~~9,811~~930 - ~~Change in operating assets and liabilities (7,315) (491) (3,910) 515 (11,201) Change in long~~-~~term liabilities 1,842~~ - 84 - ~~1,926 Other, net 282~~ - 31 - ~~313~~ -----~~----~~ --------- --------- -~~--------~~ --------- ~~Net cash provided by operating activities 54 (200) 2,085~~ - ~~1,939~~ --~~-------~~ --------- --~~-------~~ ~~--------- ---------~~ INVESTING ACTIVITIES: Additions to property, plant and equipment (41,~~876~~211) - (~~1,576~~381) - (61,~~452~~592) Other 5550 - - - 5550 ----------- --------- ---------- ------------ ----------- Net cash used in investing activities (41,~~821~~161) - (~~1,576~~381) - (61,~~397~~542) ----------- --------- ---------- ------------ ----------- FINANCING ACTIVITIES: ~~Borrowings under revolving lines of credit, net - - (1,011) - (1,011)~~ Repayment of long-term debt (~~106~~53) - (~~124~~62) - (~~230~~115) Dividend to parent (~~456~~13) - - - (~~456~~13) ----------- --------- ---------- ------------ ----------- Net cash used in financing activities (~~562~~66) - (~~1,135~~62) - (~~1,697~~128) ----------- --------- ---------- ------------ ----------- EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS - - ~~(380)~~67 - ~~(380)~~67 ----------- --------- ---------- ------------ ----------- CASH AND CASH EQUIVALENTS: Net ~~decrease~~increase (~~5,329~~decrease) ~~(200)~~1,683 - (12,~~006~~356) - (~~6,535~~673) Balance at beginning of period 83,~~593~~809 ~~200~~- 69,~~166~~380 - 1413,~~959~~189 ----------- --------- ---------- ------------ ----------- Balance at end of period $ 35,~~264~~492 $ - $ 57,~~160~~024 $ - $ 812,~~424~~516 =========== ========= ========== ============ ========== SUPPLEMENTAL DISCLOSURES OF CASH PAID FOR: Interest $ ~~7,188~~- $ - $ ~~411~~134 $ - $ ~~7,599~~134 =========== ========= ========== ============ ========== Income taxes $ ~~277~~25 $ - $ ~~2,652~~942 $ - $ ~~2,929~~967 =========== ========= ========== ============ ==========

22 TELEX COMMUNICATIONS, INC. CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS FOR THE THREE MONTHS ENDED MARCH 31, 2005 (IN THOUSANDS)

NON- ISSUER GUARANTOR ~~NON-~~GUARANTORS ELIMINATIONS CONSOLIDATED ----------- --------- ----------~~------~~ ------------ ------------ ~~OPERATING~~TOTAL ~~ACTIVITIES:~~CASH ~~Net~~PROVIDED ~~income~~BY (~~loss)~~USED ~~$ 6,910 $ 5,619 $ 5,145 $ (12,230~~IN) $OPERATING ~~5,444~~ACTIVITIES ~~Adjustments to reconcile net income (loss) to cash flows from operations: Depreciation and amortization~~ 1,~~992~~134 ~~- 986 - 2,978 Amortization of deferred financing costs 701 - - - 701 Equity in earnings of subsidiaries~~ (~~5,619~~200) (54,~~145)~~745 - ~~10,764 - Change in operating assets and liabilities (1,944) (78) (~~5,~~634)~~679 ~~1,451 (6,205) Change in long~~-~~term liabilities 270~~ - ~~70 15 355 Other, net 350~~ - ~~171~~ - ~~521~~ --------- --------- --------- -~~--------~~ --------- ~~Net cash provided by operating activities 2,660 396 738~~ - ~~3,794~~ --~~-------~~ --------- --~~-------~~ ~~--------- ---------~~ INVESTING ACTIVITIES: Additions to property, plant and equipment (2,~~290~~560) - (~~1,028~~681) - (3,~~318~~241) Other ~~111~~55 - - - ~~111~~55 ----------- --------- ---------- ------------ ----------- Net cash used in investing activities (2,~~179~~505) - (~~1,028~~681) - (3,~~207~~186) ----------- --------- ---------- ------------ ----------- FINANCING ACTIVITIES: Borrowings under revolving lines of credit, net - - (1,~~700~~011) - (1,~~700~~011) Repayment of long-term debt (~~106~~53) - (~~112~~63) - (~~218~~116) ~~Payment of deferred financing costs (302) - - - (302)~~ Dividend to parent (~~437~~22) - - - (~~437~~22) ~~Change in intercompany receivable/payable 396 (396)~~ - - - --------- --------- ---------- ------------ ----------- Net cash (used in) ~~provided by~~ financing activities (~~449~~75) ~~(396)~~- (1,~~588~~074) - ~~743~~(1,149) ------------ ---------- ---------- ------------ ----------- EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH EQUIVALENTS - - (3284) - (3284) ----------- --------- ---------- ------------ ----------- CASH AND CASH EQUIVALENTS: Net (decrease) increase 32(1,446) -(200) 12,~~295~~706 - 1,~~327~~060 Balance at beginning of period 18,~~699~~593 -200 46,~~999~~166 - 614,~~698~~959 ----------- --------- ---------- ------------ ----------- Balance at end of period $ 17,~~731~~147 $ - $ 68,~~294~~872 $ - $ 816,~~025~~019 =========== ========= ========== ============ =========== SUPPLEMENTAL DISCLOSURES OF CASH PAID FOR: Interest $ ~~5,830~~- $ - $ ~~536~~202 $ - $ ~~6,366~~202 =========== ========= ========== ============ =========== Income taxes $ ~~210~~110 $ - $ 21,~~830~~633 $ - $ 31,~~040~~743 =========== ========= ========== ============ ===========

23 ITEM 2. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS This Management's Discussion and Analysis of Financial Condition and Results of Operations, as well as other sections of this report, contains forward-looking statements, including, without limitation, statements relating to our plans, strategies, objectives and expectations, that are based on management's current opinions, beliefs, or expectations as to future results or future events and are made pursuant to the "safe harbor" provisions of Section 27A of the Securities Act and Section 21E of the Securities Exchange Act. Any such forward-looking statements involve known and unknown risks and uncertainties and our actual results may differ materially from those forward-looking statements. While made in good faith based on information currently available to management, we cannot assure you that such opinions or expectations will be achieved or accomplished. We do not undertake to update, revise or correct any of the forward-looking information contained in this report. The following factors, in addition to those discussed elsewhere in this report, are representative of those factors that could affect our future results and could cause such results to differ materially from those expressed in such forward-looking statements: (i) the timely development and market acceptance of new products; (ii) the financial resources of competitors and the impact of competitive products and pricing; (iii) changes in general and industry specific economic conditions on a national, regional or international basis; (iv) changes in laws and regulations, including changes in accounting standards; (v) the timing and success of the implementation of changes in our operations to effect cost savings; (vi) opportunities that may be presented to and pursued by us; (vii) our financial resources, including our ability to access external sources of capital; and (viii) such other risks and uncertainties as are detailed from time to time in our reports and filings with the Securities and Exchange Commission. Management's Discussion and Analysis of Financial Condition and Results of Operations is provided solely with respect to Telex and its subsidiaries since substantially all of the Company's operations are conducted by Telex. However, Intermediate has outstanding debt securities. Accordingly, information with respect to interest expense of Intermediate is also provided herein. The discussion of liquidity and capital resources pertains to Telex and its consolidated subsidiaries. Telex and Intermediate were formed in connection with the November 2003 restructuring of Old Telex's debt obligations and related corporate restructuring. OVERVIEW DESCRIPTION OF BUSINESS We are a worldwide industry leader in the design, manufacture, and marketing of audio and communications products and systems to commercial, professional, and industrial customers. Our product lines include sophisticated loudspeaker systems, wired and wireless intercom systems, mixing consoles, digital audio duplication products, amplifiers, wired and wireless microphones, military and aviation products, land mobile communication systems, wireless assistive listening systems and other related products. We have two business segments: Professional Audio and Advanced Communication Technologies. Professional Audio consists of five product lines within the overall professional 24 audio market, including: (i) permanently installed sound systems; (ii) sound products used by professional musicians and sold principally through retail channels; (iii) sound products used in professional concerts, recording projects and radio and television broadcasts; (iv) professional communication products, including advanced digital matrix intercoms used by broadcasters (including all major television networks) to control production communications, intercoms, headsets and wireless communications systems used by professional, college and high school football teams and stadiums and other professional and school sports teams as well as by utilities, aerospace and industrial organizations; and (v) wired and wireless microphones used in the education, sports, broadcast, music and religious markets. Advanced Communication Technologies targets five principal product markets including: (i) digital audio duplication products for the religious, education and enterprise markets, including talking book products for the blind and reading disabled markets; (ii) military/aviation communication products for the military and aviation markets; (iii) wireless networking products serving the original equipment manufacturer, wireless internet service provider and medical telemetry markets; (iv) land mobile communication products for the public safety, military and industrial markets; and (v) audio and wireless education products for classroom and computer based education markets. We maintain assets and/or operations in a number of foreign jurisdictions, the most significant of which are Germany, the United Kingdom, Japan, Singapore, China, and Hong Kong. In addition, we conduct business in local currency in many countries, the most significant of which are Germany, the United Kingdom, Japan, Singapore, Hong Kong, Canada and France. Exposure to U.S. dollar/Euro and U.S. dollar/British pound exchange rate volatility is mitigated to some extent by our ability to source production needs with existing manufacturing capacity in Germany and Great Britain. The exposure to the U.S. dollar/Japanese yen exchange rate volatility is to some extent mitigated by sourcing products denominated in yen from Japan or through contractual provisions in sales agreements with certain customers. Nevertheless, we have a direct and continuing exposure to both positive and negative foreign currency movements. We report foreign exchange gains or losses on transactions as part of other (income) expense. Gains and losses on translation of foreign currency denominated balance sheets are classified as currency translation adjustments and are included in "accumulated other comprehensive loss" as part of shareholder's equity. CRITICAL ACCOUNTING POLICIES There has been no material change in our Critical Accounting Policies as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2005. 25 RESULTS OF OPERATIONS The following table sets forth, for the periods indicated, information regarding certain items in Telex's condensed consolidated statements of operations (dollars in thousands):

Three months ended ~~Six months ended~~ ------------------------------------- -----~~------------------------------~~ ~~June~~March 3031, ~~June~~March 3031, % ~~June~~2006 ~~30, June 30, %~~ 2005 ~~2004~~ Change ~~2005 2004 Change~~ ---------- ---------- -~~--------~~ ---------- ~~---------- --------~~ Net sales: Professional Audio $ 6557,~~494~~705 $ 6457,~~234~~547 2.0~~% $ 123,041 $ 117,991 4~~.3% Advanced Communication Technologies ~~14,864~~ 13,~~495~~340 ~~10.1% 31~~16,~~205~~341 ~~27,004 15~~-18.64% ---------- ---------- --------- ~~---------- ---------- --------~~ Total net sales $ 8071,~~358~~045 $ 7773,~~729~~888 -3.48% ~~$ 154,246 $ 144,995 6.4%~~ ========== ========== --------- ~~========== ========== --------~~ Total gross profit $ 3730,~~035~~565 $ 3532,~~606~~613 ~~$ 69,648 $ 65,292~~ % of sales 4643.10% 4544.81% ~~45.2% 45.0%~~ Operating income $ 102,~~714~~378 $ 107,~~469~~124 ~~$ 17,838 $ 17,330~~ ========== ========== ~~========== ==========~~ Net (loss) income $ ~~4,042~~(660) $ 42,~~248~~690 ~~$ 6,732 $ 5,444~~ ========== =========~~= ========== ==========~~

THREE MONTHS ENDED MARCH 31, 2006 COMPARED TO THREE MONTHS ENDED MARCH 31, 2005 NET SALES. Net sales decreased $2.9 million, or 3.8%, from $73.9 million for the three months ended March 31, 2005 to $71.0 million for the three months ended March 31, 2006. Approximately $2.2 million, or 78% of the 2006 decrease resulted from weaker foreign currencies compared to the U.S. dollar. Sales decreased in all our geographic marketplaces with Europe experiencing the largest decline. Net sales in the Advanced Communication Technologies segment decreased substantially for the three months ended March 31, 2006 compared to the corresponding period in 2005 due to lower sales of our Land Mobile products and the phasing out of our duplication products. Net sales in the Professional Audio segment were approximately the same for the three months ended March 31, 2006 and 2005. The Professional Audio group saw a moderate increase in sales in the first quarter of 2006, led by increased sales of Blue branded microphone products, and continued strength of our speaker products. Offsetting this increase was a decrease in sales of the system electronics and console product groups. Lower sales of commercial sound power amps and large format consoles were the leading contributors to the decrease in these product groups. Net sales in the Advanced Communication Technologies segment decreased $3.0 million, or 18.4%, from $16.3 million for the three months ended March 31, 2005 to $13.3 million for the three months ended March 31, 2006. The decrease in net sales is attributed primarily to lower sales of our Land Mobile products and a decrease in sales of digital duplication products. We ceased production of the digital duplication products in early 2006 and expect sales to continue to decrease throughout 2006 as the remaining inventory is sold off. GROSS PROFIT. Gross profit decreased $2.0 million, or 6.3%, from $32.6 million for the three months ended March 31, 2005 to $30.6 million for the three months ended March 31, 2006. The 26 gross margin rate decreased to 43.0% for the three months ended March 31, 2006 compared to a gross margin rate of 44.1% for the three months ended March 31, 2005. The gross margin rate for the Professional Audio segment decreased from 44.1% for the three months ended March 31, 2005 to 42.2% for the three months ended March 31, 2006. The decrease in the gross margin rate is attributed primarily to lower margins in our Systems Electronics group and some manufacturing inefficiencies. The gross margin rate for the Advanced Communication Technologies segment increased from 44.2% for the three months ended March 31, 2005 to 46.5% for the three months ended March 31, 2006. This increase is attributed primarily to increased margins in our Landmobile, Education, and Assistive Technology product groups as changes in product mix contributed favorably in the 2006 period. ENGINEERING. Engineering expenses increased $0.5 million, or 10.8%, from $4.3 million for the three months ended March 31, 2005 to $4.8 million for the three months ended March 31, 2006. The spending for the three-month period in 2006 increased mainly in our Professional Audio business segment as we continue to invest in digital technology applications. SELLING, GENERAL AND ADMINISTRATIVE. Selling, general and administrative expenses increased $1.7 million, or 7.9%, from $21.2 million for the three months ended March 31, 2005 to $22.9 million for the three months ended March 31, 2006. The increase in expenses in 2006 is attributed mainly to higher U.S. selling and marketing costs. We expect total selling, general and administrative expenses to increase slightly in the second quarter related to new product launch campaigns. We believe third and fourth quarter 2006 expenses will decline below the first quarter levels. 27 INTEREST EXPENSE. Interest expense consists of (in thousands):

Three months ended ~~Six~~March ~~months ended June 30~~31, ~~2005~~2006 ~~June 30, 2005~~ -----------------------~~------~~ ~~-----------------------------~~ Telex Intermediate ~~Telex Intermediate~~ --------~~----~~ ------------ ~~------------ ------------~~ Cash interest 11.5 % Senior Secured Notes $ 3,594 $ 3,594 ~~$ 7,188 $ 7,188~~ 13.0% Senior Subordinated Discount Notes - ~~217~~237 ~~- 427~~ Other ~~195~~135 ~~195~~135 ~~374 374~~ --------~~----~~ --------~~----~~ ~~------------ ------------~~ Total cash interest 3,~~789~~729 43,~~006~~966 ~~7,562 7,989~~ Non-cash interest: Amortization of deferred financing costs 342 392 ~~684 784~~ Amortization of debt issuance discount -16 23,~~777~~117 - ~~5,452~~ -------~~-----~~ --------~~----~~ ~~------------ ------------~~ Total non-cash interest ~~342~~358 3,~~169~~509 ~~684 6,236~~ --------~~----~~ --------~~----~~ ~~------------ ------------~~ Total interest expense $ 4,~~131~~087 $ 7,~~175~~475 ~~$ 8,246 $ 14,225~~ --------~~----~~ --------~~---- ------------ ------------~~

Three months ended ~~Six~~March ~~months ended June 30~~31, ~~2004~~2005 ~~June 30, 2004~~ -----------------------~~------~~ ~~-----------------------------~~ Telex Intermediate ~~Telex Intermediate~~ --------~~----~~ ------------ ~~------------ ------------~~ Cash interest 11.5 % Senior Secured Notes $ 3,594 $ 3,594 ~~$ 7,188 $ 7,188~~ 13.0% Senior Subordinated Discount Notes - ~~193~~211 ~~- 380~~ Other ~~160~~157 ~~160~~157 ~~392 392~~ --------~~----~~ --------~~----~~ ~~------------ ------------~~ Total cash interest 3,~~754~~751 3,~~947~~962 ~~7,580 7,960~~ Non-cash interest: Amortization of deferred financing costs ~~329~~344 ~~374~~394 ~~653 743~~ Amortization of debt issuance discount -20 2,~~397~~695 - ~~4,707~~ -------~~-----~~ --------~~----~~ ~~------------ ------------~~ Total non-cash interest ~~329~~364 23,~~771~~088 ~~653 5,450~~ --------~~----~~ --------~~----~~ ~~------------ ------------~~ Total interest expense $ 4,~~083~~115 $ 67,~~718~~050 ~~$ 8,233 $ 13,410~~ --------~~----~~ --------~~----~~ ~~------------~~(Decrease) ~~------------~~increase ~~Increase~~ in interest expense $ 48(28) $ ~~457~~425 ~~$ 13 $ 815~~ ========~~====~~ ========~~==== ============ ============~~

Telex interest expense decreased because we had no foreign borrowings during the 2006 first quarter. In 2005 we did incur some foreign borrowings. Intermediate expense increased due to higher amortization of debt issuance discount. OTHER INCOME, NET. Other income of $0.2 million for the three months ended March 31, 2006 is principally from interest income and equity in earnings of our LLC. Other income of $0.8 million for the three months ended March 31, 2005 is mainly interest income received from the Internal Revenue Service ("IRS") on an R&D tax credit and adjustment of previously recognized interest on amounts owed, in the U.S., to the IRS. INCOME TAXES. Intermediate and Telex file a consolidated U.S. federal income tax return with Old Telex. The tax provision recorded by Telex is calculated on a separate company basis as required under a tax sharing agreement with Old Telex. Telex recorded a total income tax benefit of $0.9 million for the three months ended March 31, 2006. The total benefit includes recognition of $0.3 million of deferred tax assets in foreign locations that were accounted for as discrete items in the quarter. Excluding the adjustment for foreign deferred tax assets, Telex's effective tax rate was 39.4%. Income tax expense was $1.1 million for the three months ended March 31, 2005 and the effective tax rate was 28.8%. Excluding a U.S research and development credit recognized as a discrete item in the 2005 period, the effective tax rate was 36.5%. Telex has a valuation allowance of $0.9 million at March 31, 2006 for certain deferred tax assets because of the uncertainty regarding their realization. 28 The total income tax provision at the consolidated Intermediate level is the same as Telex's because the incremental losses being generated by Intermediate do not provide a current benefit and the deferred benefit is entirely offset by a valuation allowance. Intermediate, including Telex and its consolidated subsidiaries, has significant U.S. deferred tax assets resulting from deductible temporary differences, which consist mainly of interest expense on its Senior Subordinated Discount Notes. Unlike Telex on a separate company basis, Intermediate has a history of losses in the U.S., which weighs heavily in determining the need for a valuation allowance. Given Intermediate's history of losses and expected continuation of the losses, a valuation allowance has been established for all of Intermediate's U.S. net deferred tax assets as of March 31, 2006. Intermediate will reduce the valuation allowance when, and if, Intermediate determines that the deferred tax assets are more likely than not to be realized. Telex had recorded a payable to Old Telex of $6.0 million at March 31, 2006 and $6.2 million at December 31, 2005, resulting primarily from Telex utilizing net operating losses that had been retained by Old Telex. With the exception of Japan, accumulated and current unremitted earnings of the Company's foreign subsidiaries are deemed to be reinvested in each country and are not expected to be remitted. As such, no U.S. taxes have been provided for such foreign earnings. LIQUIDITY AND CAPITAL RESOURCES The following discussion about liquidity and capital resources pertains to Telex and its consolidated subsidiaries. At March 31, 2006, we had cash and cash equivalents of $12.5 million compared to $13.2 million at December 31, 2005. Our principal source of funds for the three months ended March 31, 2006 consisted of our beginning cash balance and $0.9 million of cash provided by operating activities. Our principal uses of funds were for capital expenditures of $1.6 million. Our principal source of funds for the three months ended March 31, 2005 consisted of $5.7 million of cash provided by operating activities. Our principal use of funds was for capital expenditures of $3.2 million and financing activities of $1.1 million. Our investing activities consist mainly of capital expenditures to maintain facilities, acquire machines and tooling, update certain manufacturing processes, update information systems and improve efficiency. Capital expenditures in 2006 are primarily for the expansion of our U.S. based information system to our largest subsidiary in Germany. Our accounts receivable balance of $52.1 million as of March 31, 2006 increased $1.1 million from $51.0 million as of December 31, 2005. Excluding the impact of foreign currency rate movements, our accounts receivable increased $0.6 million from December 31, 2005. The increase is mainly the result of lower cash collections in the first quarter of 2006 combined with increased sales to customers with longer payment terms. We are not aware of any significant credit risks at March 31, 2006 that could negatively impact future cash receipts from customers. 29 Our inventories of $55.9 million as of March 31, 2006 increased $4.2 million from $51.7 million at December 31, 2005, with none of the increase resulting from foreign currency rate movements. We increased our finished goods inventories by $3.2 million to meet current demand for upcoming product introductions. Our consolidated indebtedness remained relatively unchanged at $126.0 million at March 31, 2006 compared to $126.1 million at December 31, 2005. Our debt consists of $125.0 million of 11-1/2% Senior Secured Notes due October 2008 and $1.0 million of other debt in the U.S. and Germany. In addition, our parent's (Intermediate) debt consists of $85.4 million of 13% senior subordinated discount notes due January 2009. These notes increased $3.1 million from December 31, 2005 from the amortization of the debt discount. We rely mainly on internally generated funds and, to the extent necessary, borrowings under the U.S. revolving credit facility and foreign working capital lines to meet our liquidity needs. Our liquidity needs arise primarily from interest payments, working capital needs and capital expenditure requirements. Our current credit facilities include a U.S. $15.0 million senior secured credit facility entered into November 19, 2003 (expiring July 12, 2008), subject to certain borrowing base limitations. The credit facility is secured by substantially all of our and our domestic subsidiaries' current and future assets. In addition, we have foreign working capital lines (with on demand repayment provisions), subject to certain limitations, of $9.6 million. In certain instances the foreign working capital lines are secured by a lien on foreign real property, leaseholds, accounts receivable and inventory or are guaranteed by another subsidiary. At March 31, 2006 we had no borrowings outstanding under our U.S. credit facility and foreign working capital lines. The net availability under our lines, after deduction for open letters of credit and borrowing base limitations, was $22.6 million. As of March 31, 2006 we had not made any employer contributions to our U.S. pension plan. In April 2006 we made a required 2006 calendar year employer contribution of $230,000. Remaining contributions totaling $1.4 million for the 2005 and 2006 plan years will be paid in 2006. 30 ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK We are exposed to various market risks, including changes in foreign currency exchange rates and interest rates. Market risk is the potential loss arising from adverse changes in market rates and prices, such as foreign exchange and interest rates. We have entered into various financial instruments to manage this risk. The counterparties to these transactions are major financial institutions. We do not enter into derivatives or other financial instruments for trading or speculative purposes. EXCHANGE RATE SENSITIVITY ANALYSIS We enter into forward exchange contracts principally to hedge the currency fluctuations in transactions denominated in foreign currencies, thereby limiting our exposure to changes in exchange rates. During the nine months ended March 31, 2006, the principal transactions hedged were certain intercompany balances attributed primarily to intercompany sales. Gains and losses on forward exchange contracts and the offsetting losses and gains on the hedged transactions are reflected in our statement of operations. At March 31, 2006, we had outstanding foreign forward exchange contracts with a notional amount of $16.5 million with a weighted average maturity of 63 days. At March 31, 2006, the difference between the fair value of all outstanding contracts, as estimated by the amount required to enter into offsetting contracts with similar remaining maturities based on quoted prices, and the contract amounts was immaterial. A 10% fluctuation in exchange rates for these currencies would change the fair value by approximately $1.7 million. However, since these contracts hedge foreign currency denominated transactions, any change in the fair value of the contracts would be offset by changes in the underlying value of the transaction being hedged. INTEREST RATE AND DEBT SENSITIVITY ANALYSIS For fixed rate debt, interest rate changes affect the fair market value but do not impact our earnings or cash flows. Conversely, for floating rate debt, interest rate changes generally do not affect the fair market value but do impact our earnings and cash flows, assuming other factors are held constant. At March 31, 2006, Telex had fixed rate debt of $125.3 million and an interest-free loan of $0.7 million. Holding all other variables constant, such as foreign exchange rates and debt levels, a one-percentage point decrease in interest rates would increase the unrealized fair market value of this debt by approximately $2.8 million. Intermediate had incremental fixed rate debt of $85.4 million and a one-percentage point decrease in interest rates would increase the unrealized fair market value of this debt by approximately $2.2 million. 31 ITEM 4. CONTROLS AND PROCEDURES DISCLOSURE CONTROLS AND PROCEDURES An evaluation was performed under the supervision and with the participation of our management, including the Chief Executive Officer (CEO) and Chief Financial Officer (CFO), of the effectiveness of the design and operation of Intermediate's disclosure controls and procedures (as defined in Exchange Act Rules 13a-14(c) and 15d-14(c)) as of March 31, 2006. Based on that evaluation, our management, including the CEO and CFO, concluded (i) that our disclosure controls and procedures were effective as of the end of the period to ensure that the information that we are required to disclose in the reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the Commission's rules and forms, and (ii) that the information that is required to be reported is accumulated and communicated to management, including our principal executive and financial officers, as appropriate, to allow timely decisions regarding required disclosure. INTERNAL CONTROL OVER FINANCIAL REPORTING There were no changes in our internal control over financial reporting which materially affected, or are reasonably likely to materially affect, our internal control over financial reporting. The Company is in the process of implementing its U.S. based, worldwide information technology application globally. Our Germany subsidiary went live on the system in the first quarter of 2006. Management does not currently believe that these implementations will adversely affect the Company's internal control over financial reporting. 32 PART II. OTHER INFORMATION ITEM 6. EXHIBITS Exhibits 31.1 Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. 31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. 32.1 Certification of Chief Executive Officer and Chief Financial Officer pursuant to Section 906 of the Sarbanes-Oxley Act of 2002. 33 SIGNATURES PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934, EACH REGISTRANTS HAVE DULY CAUSED THIS REPORT TO BE SIGNED ON THEIR BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED, AS OF THE 1ST DAY OF MAY, 2006. TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC TELEX COMMUNICATIONS, INC. Dated: May 1, 2006 By: /s/ Raymond V. Malpocher ------------------------------------ Raymond V. Malpocher President and Chief Executive Officer Dated: May 1, 2006 By: /s/ Gregory W. Richter ------------------------------------ Gregory W. Richter Vice President and Chief Financial Officer 34 TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS, LLC TELEX COMMUNICATIONS, INC. FORM 10-Q EXHIBIT INDEX

EXHIBIT NUMBER DESCRIPTION OF DOCUMENT 31.1 Certification of Chief Executive Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. 31.2 Certification of Chief Financial Officer pursuant to Rule 13a-14(a) under the Securities Exchange Act of 1934, as amended. 32.1 Certification ~~Pursuant~~pursuant Toto 18 U.S.C. Section 1350, Asas ~~Adopted~~adopted ~~Pursuant~~pursuant Toto Section 906 of the Sarbanes-Oxley Act of 2002.

Filing Compare · TELEX COMMUNICATIONS INTERMEDIATE HOLDINGS LLC