Search the web
Welcome, Guest
[Sign Out, My Account]
EDGAR_Online

Quotes & Info
Enter Symbol(s):
e.g. YHOO, ^DJI
Symbol Lookup | Financial Search
FDRY > SEC Filings for FDRY > Form 8-K on 11-Dec-2008All Recent SEC Filings

Show all filings for FOUNDRY NETWORKS INC | Request a Trial to NEW EDGAR Online Pro

Form 8-K for FOUNDRY NETWORKS INC


11-Dec-2008

Other Events


Item 8.01. Other Events.
On December 11, 2008, the Company and the members of its Board of Directors entered a Memorandum of Understanding (the "MOU") with plaintiff in the matter of Doug Edrington v. Bobby R., Johnson Jr., et. al. originally filed on July 23, 2008 in the Superior Court of the State of California for the County of Santa Clara.
In connection with, and pursuant to, the MOU, the Company is providing below supplemental disclosures to those set forth in its definitive revised proxy materials (the "Revised Proxy Materials") filed by the Company with the Securities and Exchange Commission on November 14, 2008 and relating to the rescheduled special meeting of stockholders of the Company to be held for the purpose of, among other things, adopting the Agreement and Plan of Merger, dated as of July 21, 2008 (the "Merger Agreement"), among Brocade Communications Systems, Inc., Falcon Acquisition Sub, Inc., a wholly-owned subsidiary of Brocade, and the Company as amended by Amendment No. 1 to Agreement and Plan of Merger dated as of November 7, 2008.
Opinion of Merrill Lynch. The Company's disclosures contained in the Revised Proxy Materials under the section entitled "Proposal No.1 - The Merger - Opinion of Merrill Lynch" beginning on page 36 of the Revised Proxy Materials are supplemented as follows:
Opinion of Merrill Lynch
Comparable Public Trading Multiples Analysis The subsection entitled "Comparable Public Trading Multiples Analysis" on pages 38-39 of the Revised Proxy Materials makes reference to eight publicly traded networking companies that Merrill Lynch deemed to be relevant to its analysis of us. The subsection also makes reference to the full ranges of multiples from which Merrill Lynch determined relevant ranges of multiples for such companies. The multiples for each company from which such relevant ranges were derived, which are based on publicly available information and research analyst estimates, are set forth in the table below:

Company                                                            CY2009 Enterprise Value/EBITDA        CY2009 Share Price/Cash EPS
Cisco Systems, Inc.                                                                     7.2x                                12.0x
Juniper Networks, Inc.                                                                  6.3x                                12.5x
F5 Networks, Inc.                                                                       6.5x                                12.9x
Riverbed Technology, Inc.                                                               5.8x                                15.4x
Blue Coat Systems, Inc.                                                                 4.0x                                 7.3x
Aruba Networks, Inc.                                                                    4.3x                                10.6x
Extreme Networks, Inc.                                                                  4.2x                                11.0x
SonicWALL, Inc.                                                                         2.4x                                13.9x


                                                         Max                            7.2x                                15.4x


Table of Contents

      Company    CY2009 Enterprise Value/EBITDA     CY2009 Share Price/Cash EPS
         Mean                         5.1 x                            12.0 x
       Median                         5.0 x                            12.3 x
          Min                         2.4 x                             7.3 x

Comparable Transaction Analysis
The subsection entitled "Comparable Transaction Analysis" on page 39 of the
Revised Proxy Materials makes reference to ten precedent transactions in the
networking industry which Merrill Lynch deemed to be relevant to its analysis of
us. The subsection also makes reference to the full ranges of multiples from
which Merrill Lynch determined relevant ranges for such transactions. The
multiples for each transaction from which such relevant ranges were derived,
which are based on publicly available information and research analyst
estimates, are set forth in the table below:

                                                                                        Enterprise Value                                              Enterprise Value/
Date Announced                Acquirer                         Target                    (in millions)              Form of Consideration                NTM EBITDA
       04/21/08       Blue Coat Systems, Inc.      Packeteer, Inc.                     $            192.6                      Cash                                 19.5 x*
       09/23/07       Arris Group, Inc.            CCOR, Inc.                                       638.0                   Cash/Stock                              11.3 x
       06/27/07       CommScope, Inc.              Andrew Corporation                             2,631.6                   Cash/Stock                               9.7 x
       04/26/07       Mitel Networks Corp./
                      Francisco Partners           Inter-Tel, Inc.                                  515.3                      Cash                                  8.0 x
       01/04/07       Cisco Systems, Inc.          IronPort Systems, Inc.                           830.0                   Cash/Stock                                NA
       12/19/06       LM Ericsson AB               Redback Networks, Inc.                         1,885.8                      Cash                                 32.8 x*
       11/14/06       Motorola, Inc.               Netopia, Inc.                                    177.1                      Cash                                 14.3 x
       08/23/06       International Business
                      Machine Corp.                Internet Security Systems, Inc.                1,067.8                      Cash                                 14.2 x
       11/14/05       Gores Group LLC &
                      Tennenbaum Capital
                      Partners LLC                 Enterasys Networks, Inc.                         270.9                      Cash                                 11.2 x
       04/26/05       Juniper Networks, Inc.       Peribit Networks, Inc.                           337.0                   Cash/Stock                                NA

                                                                                                                                             Max                    14.3 x
                                                                                                                                            Mean                    11.5 x
                                                                                                                                          Median                    11.3 x
                                                                                                                                             Min                     8.0 x

* Denotes multiple excluded from the max, mean, median and min statistic.

General
The last paragraph on page 41 of the Revised Proxy Materials makes reference to terms of the engagement letter between Merrill Lynch and us. Under the terms of the engagement letter between Merrill Lynch and us, Merrill Lynch agreed to provide financial advisory services to us, including an opinion as to the fairness from a financial point of view of the consideration to be received pursuant to the merger by holders of shares of our common stock, and we agreed to pay Merrill Lynch a customary fee, which is contingent upon completion of the merger, of $15.8 million plus 0.60% of any dividend declared by us.


Table of Contents

Opinion of Houlihan Lokey. The Company's disclosures contained in the Revised Proxy Materials under the section entitled "Proposal No. 1 - The Merger - Opinion of Houlihan Lokey" beginning on page 42 of the Revised Proxy Materials are supplemented as follows:
Opinion of Houlihan Lokey
Selected Companies Analysis
The subsection entitled "Selected Companies Analysis" on pages 45-46 of the Revised Proxy Materials makes reference to fifteen publicly traded companies that Houlihan Lokey selected as part of its analysis. At the bottom of page 46, the same subsection also makes reference to a range of selected multiples that Houlihan Lokey derived from its selected companies analysis. Differences in such multiples for a particular company relative to the multiples determined by Merrill Lynch for the same company may arise from, among other things, the dates of each of the Houlihan Lokey and Merrill Lynch analyses, and the methodologies and sources of publicly available information used by each of them. These multiples are set forth below:

                                            CY2008             CY2009            CY2008           CY2009
                                          Enterprise         Enterprise        Enterprise       Enterprise       Share Price/     Share Price/
              Company                   Value/Revenue      Value/Revenue      Value/EBITDA     Value/EBITDA        2008 EPS         2009 EPS
3Com Corporation                                 0.6x               0.5x             4.0x *            3.8x *           6.5x *           6.8x *
Adtran, Inc.                                     1.5x               1.5x             5.8x              5.9x            12.2x            11.9x
Alcatel-Lucent                                   0.4x *             0.4x *           5.2x              4.4x            24.8x             8.5x *
Aruba Networks, Inc.                             0.6x               0.5x             9.6x              4.1x           NM                11.3x
Blue Coat Systems, Inc.                          1.2x               0.9x             6.7x              6.6x            13.3x             8.6x *
Brocade Communications Systems, Inc.             0.7x               0.6x             2.3x *            1.7x *           6.5x *           6.4x *
Cisco Systems, Inc.                              2.2x               2.1x             6.7x              6.6x            11.0x            10.8x
Citrix Systems, Inc.                             2.4x               2.2x             9.1x              8.2x            15.2x            13.8x
Extreme Networks, Inc.                           0.5x *             0.5x *          17.2x              9.1x            21.6x            15.1x
F5 Networks, Inc.                                2.6x               2.4x             9.2x              8.0x            21.2x            13.4x
Juniper Networks, Inc.                           2.1x               1.9x             8.0x              6.0x            14.5x            13.0x
Nortel Networks Corporation                      0.3x *             0.3x *           3.7x *            3.6x *        NEG                17.9x
Riverbed Technology, Inc.                        1.6x               1.4x            12.3x              9.0x            21.2x            16.8x
SonicWALL, Inc.                                  0.7x               0.7x             6.6x              5.8x            17.1x            14.4x
Telefonaktiebolaget LM Ericsson                  0.8x               0.8x             6.3x              5.2x            12.8x            10.9x

                                Mean             1.4x               1.3x             8.5x              6.6x            16.8x            13.2x
                              Median             1.3x               1.2x             7.3x              6.3x            15.2x            13.5x

* Denotes multiple excluded from mean and median statistics

Selected Transactions Analysis
The subsection entitled "Selected Transactions Analysis" on page 47 of the Revised Proxy


Table of Contents

Materials makes reference to 15 precedent transactions, as to which Houlihan Lokey reviewed publicly available information and data as part of its analysis. At the bottom of page 47 of the Revised Proxy Materials, the same subsection also makes reference to a range of selected multiples that Houlihan Lokey derived from its selected transactions analysis. Differences in such multiples and transaction values for a particular transaction relative to the multiples and transaction values determined by Merrill Lynch for the same transaction may arise from, among other things, the methodologies and sources of publicly available information used by each of them. These multiples are set forth below:

                                                                                                Transaction          Transaction          Transaction          Transaction
                                                                       Transaction              Value/ LTM           Value/ NTM            Value/ TM           Value/ NTM
            Acquiror                           Target                     Value                   Revenue              Revenue              EBITDA               EBITDA
Blue Coat Systems, Inc.              Packeteer, Inc.                 $         190.2                     1.3 x                1.1 x                 NM                 14.2 x
Aastra Technologies Limited          Telefonaktiebolaget LM
                                     Ericsson's Enterprise
                                     Communication Business          $         138.6                     0.3 x                 NA                  3.5 x                 NA
Arris Group, Inc.                    CCOR, Inc.                      $         655.4                     2.4 x                2.1 x               15.2 x*              10.8 x
CommScope, Inc.                      Andrew Corporation              $       2,838.9                     1.3 x                1.2 x               12.9 x               10.8 x
Mitel Networks Corporation           Inter-Tel, Inc.                 $         466.0                     1.0 x                1.0 x                9.6 x                7.3 x
Silver Lake Partners and Texas       Avaya, Inc.
Pacific Group, Inc.                                                  $       7,371.0                     1.4 x                1.4 x               13.6 x               10.4 x
Cisco Systems, Inc.                  IronPort Systems, Inc.          $         830.0                     8.3 x*               6.4 x*                NA                   NA
Telefonaktiebolaget LM Ericsson      Redback Networks, Inc.          $         1,900                     7.8 x*               5.8 x*                NM                 25.1 x*
Motorola, Inc.                       Netopia, Inc.                   $         181.4                     1.7 x                1.3 x                 NM                 17.2 x*
International Business Machines      Internet Security Systems,
Corp.                                Inc.                            $       1,058.6                     3.1 x                2.9 x               12.3 x               11.7 x
Brocade Communications Systems,      McDATA Corp.
Inc.                                                                 $         653.3                     1.0 x                0.9 x                4.7 x                3.5 x
Alcatel SA                           Lucent Technologies, Inc.       $      14,617.6                     1.6 x                1.5 x                8.3 x                8.9 x
Cisco Systems, Inc.                  Scientific-Atlanta, Inc.        $       5,324.0                     2.7 x                2.3 x               12.3 x                9.8 x
Gores Group LLC and Tennenbaum       Enterasys Networks, Inc.
Capital Partners LLC                                                 $         276.2                     0.8 x                0.8 x                 NM                 12.8 x
Juniper Networks, Inc.               Peribit Networks, Inc.          $         337.0                    10.0 x*                NA                   NA                   NA

                                                                                Mean                     1.6 x                1.5 x                9.7 x               10.0 x
                                                                              Median                     1.4 x                1.3 x               11.0 x               10.6 x

* Denotes multiple excluded from mean and median statistics


Table of Contents

Other Matters
The first paragraph on page 49 of the Revised Proxy Materials makes reference to terms of the engagement letter between Houlihan Lokey and us. Under the terms of the engagement letter between Houlihan Lokey and us, Houlihan Lokey was engaged by us to provide an opinion to the board of directors regarding the fairness from a financial point of view of the consideration to be received by the holders of our common stock (other than Brocade, Falcon Acquisition Sub, Inc. and their respective affiliates). We agreed to pay Houlihan Lokey a customary fee of $850,000, a portion of which was payable upon Houlihan Lokey's engagement and the balance of which was payable upon the delivery of Houlihan Lokey's opinion. None of the fees payable to Houlihan Lokey are contingent upon the successful completion of the merger.


Table of Contents

  Add FDRY to Portfolio     Set Alert         Email to a Friend  
Get SEC Filings for Another Symbol: Symbol Lookup
Quotes & Info for FDRY - All Recent SEC Filings
Sign Up for a Free Trial to the NEW EDGAR Online Pro
Detailed SEC, Financial, Ownership and Offering Data on over 12,000 U.S. Public Companies.
Actionable and easy-to-use with searching, alerting, downloading and more.
Request a Trial      Sign Up Now


Copyright © 2009 Yahoo! Inc. All rights reserved. Privacy Policy - Terms of Service
SEC Filing data and information provided by EDGAR Online, Inc. (1-800-416-6651). All information provided "as is" for informational purposes only, not intended for trading purposes or advice. Neither Yahoo! nor any of independent providers is liable for any informational errors, incompleteness, or delays, or for any actions taken in reliance on information contained herein. By accessing the Yahoo! site, you agree not to redistribute the information found therein.