| | | | | | 1 | | | |
| | | | | | 1 | | | |
| | | | | | 2 | | | |
| | | | | | 16 | | | |
| | | | | | 39 | | | |
| | | | | | 39 | | | |
| | | | | | 40 | | | |
| | | | | | 40 | | | |
| | | | | | 46 | | | |
| | | | | | A-1 | | | |
| | | | | | B-1 | | |
|
Name
|
| |
Shares
Held (#)(1) |
| |
Value of
Shares Held ($)(2) |
| |
Shares
Underlying Vested Options (#)(3) |
| |
Value of
Vested Options ($)(4) |
| |
Shares
Underlying Accelerating MRV Compensatory Awards (#)(5) |
| |
Value of Shares
Underlying Accelerating MRV Compensatory Awards ($)(6) |
| |
Aggregate
Value for Equity ($) |
| |||||||||||||||||||||
|
Kenneth H. Traub
|
| | | | 33,831 | | | | | | 338,310 | | | | | | 26,103 | | | | | | 7,881 | | | | | | 9,070 | | | | | | 35,120 | | | | | | 381,311 | | |
|
Robert M. Pons
|
| | | | 28,649 | | | | | | 286,490 | | | | | | 26,103 | | | | | | 7,881 | | | | | | 9,070 | | | | | | 35,120 | | | | | | 329,491 | | |
|
Mark J. Bonney
|
| | | | 36,663 | | | | | | 366,630 | | | | | | 86,746 | | | | | | 21,616 | | | | | | 190,749 | | | | | | 401,346 | | | | | | 789,592 | | |
|
Brian Bellinger
|
| | | | — | | | | | | — | | | | | | 14,083 | | | | | | 2,711 | | | | | | 9,070 | | | | | | 35,120 | | | | | | 37,831 | | |
|
Jeannie H. Diefenderfer
|
| | | | 7,045 | | | | | | 70,450 | | | | | | 16,534 | | | | | | 3,691 | | | | | | 9,070 | | | | | | 35,120 | | | | | | 109,261 | | |
|
Jeffrey Tuder
|
| | | | 3,657 | | | | | | 36,570 | | | | | | 6,165 | | | | | | — | | | | | | 9,070 | | | | | | 35,120 | | | | | | 71,690 | | |
|
Stephen G. Krulik
|
| | | | 8,167 | | | | | | 81,670 | | | | | | 16,334 | | | | | | 4,074 | | | | | | 48,499 | | | | | | 107,866 | | | | | | 193,610 | | |
|
Adam L.A. Scheer
|
| | | | 3,560 | | | | | | 35,600 | | | | | | 11,667 | | | | | | — | | | | | | 112,333 | | | | | | 178,000 | | | | | | 213,600 | | |
|
Executive
|
| |
Bonus
|
| |||
|
Mark J. Bonney
|
| | | $ | 400,155 | | |
|
Stephen G. Krulik
|
| | | $ | 119,325 | | |
|
Adam L.A. Scheer
|
| | | $ | 184,600 | | |
|
Description
|
| |
Amount
|
| |||
|
24 months’ base salary
|
| | | $ | 800,310 | | |
|
Acceleration in full of unvested restricted stock awards
|
| | | $ | 283,330 | | |
|
Acceleration in full of unvested options awards
|
| | | $ | 118,016 | | |
|
24 months COBRA or equivalent(1)
|
| | | $ | 27,826 | | |
|
Payout of accrued vacation time
|
| | | $ | 39,246 | | |
|
Total estimated payments
|
| | | $ | 1,268,728 | | |
|
Description
|
| |
Amount
|
| |||
|
9 months’ base salary
|
| | | $ | 178,875 | | |
|
Acceleration in full of unvested restricted stock awards
|
| | | $ | 78,330 | | |
|
Acceleration in full of unvested options awards
|
| | | $ | 29,536 | | |
|
9 months COBRA or equivalent(1)
|
| | | $ | 14,731 | | |
|
Payout of accrued vacation time
|
| | | $ | 23,045 | | |
|
Total estimated payments
|
| | | $ | 324,517 | | |
|
Description
|
| |
Amount
|
| |||
|
12 months’ base salary
|
| | | $ | 284,000 | | |
|
Acceleration in full of unvested restricted stock awards
|
| | | $ | 90,000 | | |
|
Acceleration in full of unvested options awards
|
| | | $ | 88,000 | | |
|
12 months COBRA or equivalent(1)
|
| | | $ | 19,642 | | |
|
Payout of accrued vacation time
|
| | | $ | 22,304 | | |
|
Total estimated payments
|
| | | $ | 503,946 | | |
|
Name
|
| |
Cash
($)(1) |
| |
Equity
($)(2) |
| |
Perquisites/
Benefits ($)(3) |
| |
All Other
Compensation(4) |
| |
Total
($) |
| |||||||||||||||
|
Mark J. Bonney
|
| | | | 1,200,465 | | | | | | 789,592 | | | | | | 27,826 | | | | | | 39,246 | | | | | | 2,057,129 | | |
|
Stephen G. Krulik
|
| | | | 298,200 | | | | | | 193,610 | | | | | | 14,731 | | | | | | 23,045 | | | | | | 529,586 | | |
|
Adam L.A. Scheer
|
| | | | 468,600 | | | | | | 213,600 | | | | | | 19,642 | | | | | | 22,304 | | | | | | 724,146 | | |
|
Closing Price Date
|
| |
Historical
Share Price |
| |
Premium /
(Discount) Implied by Offer Price |
| ||||||
|
June 30, 2017
|
| | | $ | 9.85 | | | | | | 1.5% | | |
|
1 week prior to June 30, 2017 (Average)
|
| | | $ | 9.69 | | | | | | 3.2% | | |
|
1 month prior to June 30, 2017 (Average)
|
| | | $ | 9.36 | | | | | | 6.8% | | |
|
3 months prior to June 30, 2017 (Average)
|
| | | $ | 9.85 | | | | | | 1.5% | | |
|
6 months prior to June 30, 2017 (Average)
|
| | | $ | 8.99 | | | | | | 11.2% | | |
|
9 months prior to June 30, 2017 (Average)
|
| | | $ | 9.15 | | | | | | 9.3% | | |
|
12 months prior to June 30, 2017 (Average)
|
| | | $ | 9.90 | | | | | | 1.0% | | |
|
High during 12 months ending on June 30, 2017 (August 9, 2016) (Spot)
|
| | | $ | 13.00 | | | | | | (23.1%) | | |
|
Low during 12 months ending on June 30, 2017 (March 9, 2017) (Spot)
|
| | | $ | 7.05 | | | | | | 41.8% | | |
|
High during 5 years ending on June 30, 2017 (August 31, 2015) (Spot)
|
| | | $ | 20.54 | | | | | | (51.3%) | | |
|
Low during 5 years ending on June 30, 2017 (March 30, 2015) (Spot)
|
| | | $ | 7.02 | | | | | | 42.5% | | |
| | | |
Low
|
| |
Mean
|
| |
Median
|
| |
High
|
| ||||||||||||
| Implied Enterprise Value as a multiple of: | | | | | | ||||||||||||||||||||
|
LTM Revenue(1)
|
| | | | 0.6x | | | | | | 1.1x | | | | | | 1.4x | | | | | | 1.7x | | |
|
CY2017E Revenue(2)
|
| | | | 0.5x | | | | | | 1.1x | | | | | | 1.3x | | | | | | 1.8x | | |
|
CY2017E Adjusted EBITDA(3)
|
| | | | 8.4x | | | | | | 11.7x | | | | | | 11.7x | | | | | | 15.0x | | |
| Price per share as a multiple of: | | | | | | ||||||||||||||||||||
|
CY2017E Non-GAAP EPS(4)
|
| | | | 13.4x | | | | | | 18.3x | | | | | | 18.3x | | | | | | 23.2x | | |
| | | |
Reference
Multiple Range |
| |
Implied
Value per Share |
|
| Implied Enterprise Value as a multiple of: | | | | ||||
|
LTM Revenue
|
| |
0.4x – 0.6x
|
| |
$8.02 – $10.33
|
|
|
CY2017E Revenue
|
| |
0.4x – 0.6x
|
| |
$8.45 – $10.92
|
|
|
CY2017E Adjusted EBITDA
|
| |
6.0x – 8.0x
|
| |
$6.45 – $7.54
|
|
| Price per Share as a multiple of: | | | | ||||
|
CY2017E Non-GAAP EPS
|
| |
9.0x – 13.0x
|
| |
$2.09 – $3.02
|
|
|
Announced Date
|
| |
Target
|
| |
Buyer
|
|
| September 14, 2016 | | | Zebra Technologies Corporation (WLAN assets) | | | Extreme Networks, Inc. | |
| April 12, 2016 | | | DASAN Networks Solutions, Inc. | | | Zhone Technologies, Inc. | |
| January 13, 2016 | | | Overture Networks Inc. | | | ADVA Optical Networking SE | |
| May 27, 2015 | | | Meru Networks, Inc. | | | Fortinet, Inc. | |
| May 4, 2015 | | | Cyan, Inc. | | | Ciena Corporation | |
| February 6, 2014 | | | Alcatel-Lucent S.A. (Enterprise business) | | | China Huaxin Post and Telecommunications Economy Development Centre | |
| October 21, 2013 | | | Tellabs, Inc. | | | Marlin Equity Partners | |
| September 12, 2013 | | | Enterasys Networks, Inc. | | | Extreme Networks, Inc. | |
| January 28, 2013 | | | Sierra Wireless, Inc. (AirCard business) | | | Netgear, Inc. | |
| October 23, 2012 | | | Sycamore Networks, Inc. (Intelligent Bandwidth Management Business) | | | Marlin Equity Partners | |
| October 11, 2011 | | | BigBand Networks, Inc. | | | ARRIS Enterprises, Inc. | |
| September 16, 2010 | | | Occam Networks, Inc. | | | Calix, Inc. | |
| July 26, 2010 | | | 2Wire Inc. | | | Pace plc | |
| September 15, 2009 | | | Nortel Networks Corporation (Global Enterprise Solutions business) | | | Avaya Inc. | |
| | | |
Low
|
| |
Mean
|
| |
Median
|
| |
High
|
| ||||||||||||
| Implied Enterprise Value as a multiple of: | | | | | | ||||||||||||||||||||
|
LTM Revenue(1)
|
| | | | 0.3x | | | | | | 0.7x | | | | | | 0.5x | | | | | | 1.9x | | |
|
NTM Revenue(2)
|
| | | | 0.4x | | | | | | 0.6x | | | | | | 0.5x | | | | | | 1.4x | | |
| | | |
Reference
Multiple Range |
| |
Implied
Value per Share |
| ||||||
| Implied Enterprise Value as a multiple of: | | | | ||||||||||
|
LTM Revenue
|
| | | | 0.4x – 0.6x | | | | | $ | 8.02 – $10.33 | | |
|
NTM Revenue
|
| | | | 0.4x – 0.6x | | | | | $ | 8.51 – $11.01 | | |
| | | |
Calendar Years:
(US$ in thousands, except per share data) |
| |||||||||
| | | |
2017E
|
| |
2018E
|
| ||||||
| Revenues: | | | | ||||||||||
|
Product revenue
|
| | | | 78,758 | | | | | | 80,182 | | |
|
Service revenue
|
| | | | 10,837 | | | | | | 12,027 | | |
|
Total revenue
|
| | | | 89,595 | | | | | | 92,210 | | |
| Gross profit: | | | | ||||||||||
|
Product gross profit
|
| | | | 38,743 | | | | | | 40,710 | | |
|
Services gross profit
|
| | | | 6,455 | | | | | | 7,696 | | |
|
Total gross profit
|
| | | | 45,198 | | | | | | 48,406 | | |
| Operating expenses: | | | | ||||||||||
|
Product development and engineering
|
| | | | 18,183 | | | | | | 19,228 | | |
|
Sales/services/product lifecycle management
|
| | | | 15,313 | | | | | | 15,476 | | |
|
Administrative expenses
|
| | | | 10,929 | | | | | | 11,221 | | |
|
Total operating expenses
|
| | | | 44,426 | | | | | | 45,924 | | |
|
Operating income
|
| | |
|
772
|
| | | |
|
2,482
|
| |
|
(US $ in millions, except per share)
|
| |
2H 2017
|
| |
CY 2017
|
| |
CY 2018
|
| |
CY 2019
|
| |
CY 2020
|
| |
CY 2021
|
| |
CY 2022
|
| |||||||||||||||||||||
|
GAAP Total Revenue
|
| | | $ | 45.9 | | | | | $ | 89.6 | | | | | $ | 92.2 | | | | | $ | 96.2 | | | | | $ | 102.6 | | | | | $ | 110.1 | | | | | $ | 119.7 | | |
|
Cost of Revenue
|
| | | | 22.5 | | | | | | 44.4 | | | | | | 43.8 | | | | | | 47.7 | | | | | | 53.0 | | | | | | 55.9 | | | | | | 60.8 | | |
|
GAAP Gross Profit
|
| | | $ | 23.4 | | | | | $ | 45.2 | | | | | $ | 48.4 | | | | | $ | 48.5 | | | | | $ | 49.6 | | | | | $ | 54.2 | | | | | $ | 58.9 | | |
|
Adjusted EBITDA (Non-GAAP)
|
| | | $ | 2.8 | | | | | $ | 3.7 | | | | | $ | 5.4 | | | | | $ | 6.0 | | | | | $ | 7.0 | | | | | $ | 8.9 | | | | | $ | 9.9 | | |
|
Stock-based compensation
|
| | | | 0.8 | | | | | | 1.7 | | | | | | 1.8 | | | | | | 1.9 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 2.0 | | |
|
Restructuring, etc.(1)
|
| | | | (0.2) | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
|
Depreciation and amortization
|
| | | | 0.6 | | | | | | 1.3 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | |
|
Tax provision(2)
|
| | | | 0.5 | | | | | | 0.3 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 1.4 | | | | | | 2.0 | | | | | | 2.4 | | |
|
GAAP Net Income (Loss)
|
| | | $ | 1.0 | | | | | $ | 0.5 | | | | | $ | 1.6 | | | | | $ | 1.9 | | | | | $ | 2.5 | | | | | $ | 3.8 | | | | | $ | 4.4 | | |
|
Adjusted EBITDA (Non-GAAP)
|
| | | $ | 2.8 | | | | | $ | 3.7 | | | | | $ | 5.4 | | | | | $ | 6.0 | | | | | $ | 7.0 | | | | | $ | 8.9 | | | | | $ | 9.9 | | |
|
Stock-based compensation
|
| | | | 0.8 | | | | | | 1.7 | | | | | | 1.8 | | | | | | 1.9 | | | | | | 2.0 | | | | | | 2.0 | | | | | | 2.0 | | |
|
Restructuring, etc.(1)
|
| | | | (0.2) | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
|
Tax provision(2)
|
| | | | 0.5 | | | | | | 0.3 | | | | | | 0.9 | | | | | | 1.0 | | | | | | 1.4 | | | | | | 2.0 | | | | | | 2.4 | | |
|
Capital expenditures
|
| | | | 0.5 | | | | | | 1.0 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | | | | | 1.1 | | |
|
Increases in net working capital
|
| | | | 0.2 | | | | | | 0.2 | | | | | | 0.4 | | | | | | 0.1 | | | | | | 1.1 | | | | | | 0.6 | | | | | | 1.3 | | |
|
Unlevered Free Cash Flow (Non-GAAP)
|
| | | $ | 0.9 | | | | | | 0.5 | | | | | $ | 1.2 | | | | | $ | 1.9 | | | | | $ | 1.5 | | | | | $ | 3.2 | | | | | $ | 3.1 | | |
|
GAAP Net Income (Loss)
|
| | | $ | 1.0 | | | | | $ | 0.5 | | | | | $ | 1.6 | | | | | $ | 1.9 | | | | | $ | 2.5 | | | | | $ | 3.8 | | | | | $ | 4.4 | | |
|
Stock-based compensation(3)
|
| | | | 0.5 | | | | | | 1.1 | | | | | | 1.2 | | | | | | 1.2 | | | | | | 1.3 | | | | | | 1.3 | | | | | | 1.3 | | |
|
Restructuring, etc.(1)
|
| | | | (0.2) | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
|
Non-GAAP Net Income
|
| | |
$
|
1.3
|
| | | | $ | 1.6 | | | | | $ | 2.8 | | | | | $ | 3.2 | | | | | $ | 3.8 | | | | | $ | 5.0 | | | | | $ | 5.7 | | |
|
Non-GAAP EPS(4)
|
| | |
$
|
0.19
|
| | | | $ | 0.23 | | | | | $ | 0.40 | | | | | $ | 0.45 | | | | | $ | 0.54 | | | | | $ | 0.70 | | | | | $ | 0.77 | | |
|
Name
|
| |
Date of
Transaction |
| |
Number of
Shares (Restricted Stock) |
| |
Number of
Options |
| |
Exercise Price
of Options ($) |
| |
Nature of Transaction
|
| |||||||||
|
Kenneth H. Traub
|
| |
06/01/2017
|
| | | | 2,825 | | | | | | 6,245 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Robert M. Pons
|
| |
06/01/2017
|
| | | | 2,825 | | | | | | 6,245 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Mark J. Bonney
|
| |
06/01/2017
|
| | | | — | | | | | | 100,000 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Brian Bellinger
|
| |
06/01/2017
|
| | | | 2,825 | | | | | | 6,245 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Jeannie H. Diefenderfer
|
| |
06/01/2017
|
| | | | 2,825 | | | | | | 6,245 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Name
|
| |
Date of
Transaction |
| |
Number of
Shares (Restricted Stock) |
| |
Number of
Options |
| |
Exercise Price
of Options ($) |
| |
Nature of Transaction
|
| |||||||||
|
Jeffrey Tuder
|
| |
06/01/2017
|
| | | | 2,825 | | | | | | 6,245 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Stephen G. Krulik
|
| |
06/01/2017
|
| | | | — | | | | | | 25,000 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
|
Adam L.A. Scheer
|
| |
06/01/2017
|
| | | | — | | | | | | 80,000 | | | | | | 8.90 | | | |
Annual grant of equity
compensation |
|
| |
(a)(1)(A)
|
| | Offer to Purchase, dated July 17, 2017 (incorporated by reference to Exhibit (a)(1)(A) to the Tender Offer Statement on Schedule TO filed with the Securities Exchange Commission (the “SEC”) by Golden Acquisition Corporation, ADVA NA Holdings, Inc. and ADVA Optical Networking SE on July 17, 2017 (the “Schedule TO”)). | |
| |
(a)(1)(B)
|
| | Letter of Transmittal (incorporated by reference to Exhibit (a)(1)(B) to the Schedule TO). | |
| |
(a)(1)(C)
|
| | Notice of Guaranteed Delivery (incorporated by reference to Exhibit (a)(1)(C) to the Schedule TO). | |
| |
(a)(1)(D)
|
| | Letter to Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated by reference to Exhibit (a)(1)(D) to the Schedule TO). | |
| |
(a)(1)(E)
|
| | Letter to Clients for Use by Brokers, Dealers, Commercial Banks, Trust Companies and Other Nominees (incorporated by reference to Exhibit (a)(1)(E) to the Schedule TO). | |
| |
(a)(1)(F)
|
| | Summary Advertisement, dated July 17, 2017 (incorporated by reference to Exhibit (a)(1)(F) to the Schedule TO). | |
| |
(a)(5)(A)
|
| | Press Release issued by MRV Communications, Inc. on July 3, 2017 (incorporated by reference to Exhibit 99.2 to the Schedule 14D-9 filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(a)(5)(B)
|
| | Press Release issued by ADVA Optical Networking SE on July 2, 2017 (incorporated by reference to Exhibit 99.1 to the Schedule 14D-9 filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(a)(5)(C)
|
| | Notice to Warrant Holders, dated July 17, 2017. | |
| |
(e)(1)
|
| | Agreement and Plan of Merger, among MRV Communications, Inc., Golden Acquisition Corporation, and ADVA NA Holdings, Inc., dated as of July 2, 2017 (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(e)(2)
|
| | Confidentiality Agreement, effective as of August 13, 2016, between MRV Communications, Inc. and ADVA Optical Networking SE. | |
| |
(e)(3)
|
| | Guaranty, dated as of July 2, 2017, by ADVA Optical Networking SE for the benefit of MRV Communications, Inc. (incorporated by reference to Exhibit 99.1 to the Current Report on Form 8-K filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(e)(4)
|
| | Form of Tender and Support Agreement, dated as of July 2, 2017 (incorporated by reference to Exhibit 99.2 to the Current Report on Form 8-K filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(e)(5)
|
| | Amendment No. 1 to Rights Agreement, dated July 2, 2017, by and between MRV Communications, Inc. and American Stock Transfer & Trust Company, LLC, as rights agent (incorporated by reference to Exhibit 4.1 to the Current Report on Form 8-K filed with the SEC by MRV Communications, Inc. on July 3, 2017). | |
| |
(e)(6)
|
| | Amended and Restated Certificate of Incorporation of MRV Communications, Inc. (incorporated by reference from Exhibit 3.1 on Form 10-Q for the quarter ended September 30, 2012). | |
| |
(e)(7)
|
| | Certificate of Amendment of the Amended and Restated Certificate of Incorporation of MRV Communications, Inc. (incorporated by reference from Exhibit 3.3 of Form 10-K for the year ended December 31, 2012). | |
| |
(e)(8)
|
| | Amended and Restated Bylaws of MRV Communications, Inc. (incorporated by reference from Exhibit 3.1 on Form 10-Q for the quarter ended September 30, 2014). | |
| |
(e)(9)
|
| | Certificate of Designations of Series A Junior Participating Preferred Stock of MRV Communications, Inc. (incorporated by reference from Exhibit 3.1 of Form 8-K filed on January 26, 2016). | |
| |
(e)(10)
|
| | Rights Agreement, dated as of January 26, 2016, between MRV Communications, Inc. and American Stock Transfer & Trust Company, LLC, as Rights Agent (incorporated by reference from Exhibit 4.1 of Form 8-K filed on January 26, 2016). | |
| |
(e)(11)
|
| | MRV Communications, Inc. 2007 Omnibus Incentive Plan (incorporated by reference from Exhibit 4.1 of Form S-8 (file no. 333-167971) filed on July 2, 2010). | |
| |
(e)(12)
|
| | Amendment to MRV Communications, Inc. 2007 Omnibus Incentive Plan dated November 5, 2012 (incorporated by reference from Exhibit 10.6 of Form 10-Q for the quarter ended September 30, 2012). | |
| |
(e)(13)
|
| | MRV Communications, Inc. 2015 Long-Term Incentive Plan (incorporated by reference to Appendix A of the Company’s Definitive Proxy Statement on Schedule 14A for the 2014 Annual Meeting of Stockholders, filed on April 10, 2015). | |
| |
(e)(14)
|
| | Amended and Restated Employment Agreement, dated as of March 16, 2016, by and between MRV Communications, Inc. and Mark J. Bonney (incorporated by reference from Exhibit 10.1 of Form 8-K filed on March 16, 2016). | |
| |
(e)(15)
|
| | Change in Control Agreement, dated as of May 5, 2016, by and between MRV Communications, Inc. and Stephen G. Krulik (incorporated by reference from Exhibit 10.1 of Form 10-Q filed on May 5, 2016). | |
| |
(e)(16)
|
| | Letter Agreement, dated as of October 1, 2015, by and between MRV Communications, Inc. and Adam Scheer (incorporated by reference from Exhibit 10.1 of Form 8-K filed on December 27, 2016). | |
| |
(e)(17)
|
| | Amendment to Letter Agreement, dated as of September 27, 2016, by and between MRV Communications, Inc. and Adam Scheer (incorporated by reference from Exhibit 10.2 of Form 8-K filed on December 27, 2016). | |
| | | | | MRV COMMUNICATIONS, INC. | | | |||||
| | | | | By: | | |
|
| |||
| | | | | | | | Name: Mark J. Bonney | | | ||
| | | | | | | | Title: Chief Executive Officer | | | ||
| | | | | | | | Date: July 17, 2017 | | | ||
| |
|
| | July 2, 2017 | |
| |
|
| |
•
a draft of the Agreement dated June 30, 2017;
•
certain publicly available financial and other information for the Company and certain other relevant financial and operating data furnished to Cowen by the management of the Company;
•
certain internal financial analyses, financial forecasts, reports and other information concerning the Company prepared by the management of the Company (the “Company Forecasts”);
•
discussions we have had with certain members of the management of the Company concerning the historical and current business operations, financial condition and prospects of the Company and such other matters we deemed relevant;
•
certain operating results of the Company as compared to the operating results of certain publicly traded companies we deemed relevant;
•
the reported price and trading history of the shares of the common stock of the Company as compared to the reported price and trading histories of certain publicly traded companies we deemed relevant;
•
certain financial terms of the Transaction as compared to the financial terms of certain selected business combinations we deemed relevant; and
•
such other information, financial studies, analyses and investigations and such other factors that we deemed relevant for the purposes of this Opinion.
|
|
| |
|
| | Transaction, as to which we have assumed that the Company and the Board of Directors of the Company have received such advice from legal, tax and accounting advisors as each has determined appropriate. Our Opinion addresses only the fairness of the Consideration, from a financial point of view, to the stockholders of the Company. We express no view as to any other aspect or implication of the Transaction or any other agreement, arrangement or understanding entered into in connection with the Transaction or otherwise. Our Opinion is necessarily based upon economic and market conditions and other circumstances as they exist and can be evaluated by us on the date hereof. It should be understood that although subsequent developments may affect our Opinion, we do not have any obligation to update, revise or reaffirm our Opinion and we expressly disclaim any responsibility to do so. | |
| |
|
| | Based upon and subject to the foregoing, including the various assumptions and limitations set forth herein, it is our opinion that, as of the date hereof, the Consideration to be received by the stockholders of the Company in the Transaction is fair, from a financial point of view, to the stockholders of the Company. | |