Guarantor And Non-Guarantor Subsidiaries (Tables)

6 Months Ended

Apr. 27, 2013

Guarantor And Non-Guarantor Subsidiaries [Abstract]

Schedule Of Condensed Consolidated Balance Sheet

The following is the condensed consolidated balance sheet as of April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.		Subsidiary Guarantors		Non-Guarantor Subsidiaries		Consolidating Adjustments			Total
Assets
Current assets:
Cash and cash equivalents	$	258,692	$	3,318	$	502,288	$	—		$	764,298
Accounts receivable, net	150,993		347		87,971		—			239,311
Inventories	42,637		—		10,274		—			52,911
Intercompany receivables	—		483,744		—		(483,744		)	—
Other current assets	93,396		371		13,265		943			107,975
Total current assets	545,718		487,780		613,798		(482,801		)	1,164,495
Property and equipment, net	483,495		697		15,776		—			499,968
Investment in subsidiaries	949,737		—		—		(949,737		)	—
Other non-current assets	1,738,214		106,730		1,416		—			1,846,360
Total assets	$	3,717,164	$	595,207	$	630,990	$	(1,432,538	)	$	3,510,823
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	77,885	$	71	$	23,310	$	—		$	101,266
Current portion of long-term debt	2,306		—		—		—			2,306
Intercompany payables	414,746		—		68,998		(483,744		)	—
Other current liabilities	307,135		7,453		130,119		943			445,650
Total current liabilities	802,072		7,524		222,427		(482,801		)	549,222
Long-term debt, net of current portion	596,971		—		—		—			596,971
Other non-current liabilities	71,528		2,428		44,081		—			118,037
Total liabilities	1,470,571		9,952		266,508		(482,801		)	1,264,230
Total stockholders’ equity	2,246,593		585,255		364,482		(949,737		)	2,246,593
Total liabilities and stockholders’ equity	$	3,717,164	$	595,207	$	630,990	$	(1,432,538	)	$	3,510,823

The following is the condensed consolidated balance sheet as of October 27, 2012 (in thousands):

	Brocade Communications Systems, Inc.		Subsidiary Guarantors			Non-Guarantor Subsidiaries		Consolidating Adjustments			Total
Assets
Current assets:
Cash and cash equivalents	$	284,466	$	680		$	428,080	$	—		$	713,226
Accounts receivable, net	150,367		(1,847		)	84,619		—			233,139
Inventories	55,084		—			13,095		—			68,179
Intercompany receivables	—		478,133			—		(478,133		)	—
Other current assets	124,690		514			15,606		225			141,035
Total current assets	614,607		477,480			541,400		(477,908		)	1,155,579
Property and equipment, net	500,530		213			18,197		—			518,940
Investment in subsidiaries	871,157		—			—		(871,157		)	—
Other non-current assets	1,814,729		90,766			1,247		—			1,906,742
Total assets	$	3,801,023	$	568,459		$	560,844	$	(1,349,065	)	$	3,581,261
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable	$	92,661	$	—		$	24,689	$	—		$	117,350
Current portion of long-term debt	2,226		(249		)	—		—			1,977
Intercompany payables	434,981		—			43,152		(478,133		)	—
Other current liabilities	346,959		7,628			136,329		225			491,141
Total current liabilities	876,827		7,379			204,170		(477,908		)	610,468
Long-term debt, net of current portion	599,203		—			—		—			599,203
Other non-current liabilities	89,173		2,429			44,168		—			135,770
Total liabilities	1,565,203		9,808			248,338		(477,908		)	1,345,441
Total stockholders’ equity	2,235,820		558,651			312,506		(871,157		)	2,235,820
Total liabilities and stockholders’ equity	$	3,801,023	$	568,459		$	560,844	$	(1,349,065	)	$	3,581,261

Schedule Of Condensed Consolidated Statement Of Income

The following is the condensed consolidated statement of operations for the three months ended April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Revenues	$	313,525		$	1,056		$	224,203		$	—		$	538,784
Intercompany revenues	6,453			—			6,470			(12,923		)	—
Total net revenues	319,978			1,056			230,673			(12,923		)	538,784
Cost of revenues	131,123			11,649			59,726			2,174			204,672
Intercompany cost of revenues	(18,103		)	—			31,026			(12,923		)	—
Total cost of revenues	113,020			11,649			90,752			(10,749		)	204,672
Gross margin (loss)	206,958			(10,593		)	139,921			(2,174		)	334,112
Operating expenses	196,641			10,232			72,234			(2,174		)	276,933
Intercompany operating expenses (income)	(42,281		)	(7,446		)	49,727			—			—
Total operating expenses	154,360			2,786			121,961			(2,174		)	276,933
Income (loss) from operations	52,598			(13,379		)	17,960			—			57,179
Other income (expense)	(7,421		)	50			(3,030		)	—			(10,401		)
Income (loss) before income tax provision and equity in net earnings (losses) of subsidiaries	45,177			(13,329		)	14,930			—			46,778
Income tax expense (benefit)	(2,817		)	866			1,780			—			(171		)
Equity in net earnings (losses) of subsidiaries	(1,045		)	—			—			1,045			—
Net income (loss)	$	46,949		$	(14,195	)	$	13,150		$	1,045		$	46,949

The following is the condensed consolidated statement of operations for the three months ended April 28, 2012 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Revenues	$	352,760		$	1,250		$	189,429		$	—		$	543,439
Intercompany revenues	13,947			—			7,349			(21,296		)	—
Total net revenues	366,707			1,250			196,778			(21,296		)	543,439
Cost of revenues	141,052			10,852			51,546			2,907			206,357
Intercompany cost of revenues	(6,792		)	—			28,088			(21,296		)	—
Total cost of revenues	134,260			10,852			79,634			(18,389		)	206,357
Gross margin (loss)	232,447			(9,602		)	117,144			(2,907		)	337,082
Operating expenses	216,870			15,162			56,188			(2,907		)	285,313
Intercompany operating expenses (income)	(30,169		)	(6,539		)	36,708			—			—
Total operating expenses	186,701			8,623			92,896			(2,907		)	285,313
Income (loss) from operations	45,746			(18,225		)	24,248			—			51,769
Other expense	(12,915		)	(111		)	(155		)	—			(13,181		)
Income (loss) before income tax provision and equity in net earnings (losses) of subsidiaries	32,831			(18,336		)	24,093			—			38,588
Income tax expense (benefit)	(2,565		)	—			1,857			—			(708		)
Equity in net earnings (losses) of subsidiaries	3,900			—			—			(3,900		)	—
Net income (loss)	$	39,296		$	(18,336	)	$	22,236		$	(3,900	)	$	39,296

The following is the condensed consolidated statement of operations for the six months ended April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Revenues	$	676,580		$	2,123		$	448,810		$	—		$	1,127,513
Intercompany revenues	16,234			—			9,825			(26,059		)	—
Total net revenues	692,814			2,123			458,635			(26,059		)	1,127,513
Cost of revenues	267,745			22,213			125,291			4,227			419,476
Intercompany cost of revenues	(27,222		)	—			53,281			(26,059		)	—
Total cost of revenues	240,523			22,213			178,572			(21,832		)	419,476
Gross margin (loss)	452,291			(20,090		)	280,063			(4,227		)	708,037
Operating expenses	410,404			21,053			130,337			(4,227		)	557,567
Intercompany operating expenses (income)	(74,885		)	(14,277		)	89,162			—			—
Total operating expenses	335,519			6,776			219,499			(4,227		)	557,567
Income (loss) from operations	116,772			(26,866		)	60,564			—			150,470
Other expense	(33,352		)	(44		)	(2,916		)	(391		)	(36,703		)
Income (loss) before income tax provision and equity in net earnings (losses) of subsidiaries	83,420			(26,910		)	57,648			(391		)	113,767
Income tax expense	83,035			866			4,172			—			88,073
Equity in net earnings (losses) of subsidiaries	25,699			—			—			(25,699		)	—
Net income (loss)	$	26,084		$	(27,776	)	$	53,476		$	(26,090	)	$	25,694

The following is the condensed consolidated statement of operations for the six months ended April 28, 2012 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Revenues	$	692,904		$	2,739		$	408,438		$	—		$	1,104,081
Intercompany revenues	24,607			—			14,069			(38,676		)	—
Total net revenues	717,511			2,739			422,507			(38,676		)	1,104,081
Cost of revenues	272,188			27,988			116,924			5,130			422,230
Intercompany cost of revenues	(15,166		)	—			53,842			(38,676		)	—
Total cost of revenues	257,022			27,988			170,766			(33,546		)	422,230
Gross margin (loss)	460,489			(25,249		)	251,741			(5,130		)	681,851
Operating expenses	415,125			30,489			120,179			(5,130		)	560,663
Intercompany operating expenses (income)	(66,925		)	(12,561		)	79,486			—			—
Total operating expenses	348,200			17,928			199,665			(5,130		)	560,663
Income (loss) from operations	112,289			(43,177		)	52,076			—			121,188
Other expense	(23,197		)	(106		)	(3,920		)	—			(27,223		)
Income (loss) before income tax provision and equity in net earnings (losses) of subsidiaries	89,092			(43,283		)	48,156			—			93,965
Income tax expense (benefit)	(8,122		)	—			4,207			—			(3,915		)
Equity in net earnings (losses) of subsidiaries	666			—			—			(666		)	—
Net income (loss)	$	97,880		$	(43,283	)	$	43,949		$	(666	)	$	97,880

Schedule Of Condensed Consolidated Statement Of Comprehensive Income [Table Text Block]

The following is the condensed consolidated statement of comprehensive income (loss) for the three months ended April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.		Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments		Total
Net income (loss)	$	46,949	$	(14,195	)	$	13,150		$	1,045	$	46,949
Other comprehensive income (loss), net of tax:
Unrealized losses on cash flow hedges:
Change in unrealized gains and losses	—		—			(1,915		)	—		(1,915		)
Net gains reclassified into earnings	—		—			(32		)	—		(32		)
Net unrealized losses on cash flow hedges	—		—			(1,947		)	—		(1,947		)
Foreign currency translation adjustments	100		—			(1,862		)	—		(1,762		)
Total other comprehensive income (loss)	100		—			(3,809		)	—		(3,709		)
Total comprehensive income (loss)	$	47,049	$	(14,195	)	$	9,341		$	1,045	43,240

The following is the condensed consolidated statement of comprehensive income (loss) for the three months ended April 28, 2012 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Net income (loss)	$	39,296		$	(18,336	)	$	22,236		$	(3,900	)	$	39,296
Other comprehensive income (loss), net of tax:
Unrealized gains on cash flow hedges:
Change in unrealized gains and losses	—			—			(113		)	—			(113		)
Net losses reclassified into earnings	—			—			1,599			—			1,599
Net unrealized gains on cash flow hedges	—			—			1,486			—			1,486
Foreign currency translation adjustments	(8		)	—			92			—			84
Total other comprehensive income (loss)	(8		)	—			1,578			—			1,570
Total comprehensive income (loss)	$	39,288		$	(18,336	)	$	23,814		$	(3,900	)	$	40,866

The following is the condensed consolidated statement of comprehensive income (loss) for the six months ended April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.		Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Net income (loss)	$	26,084	$	(27,776	)	$	53,476		$	(26,090	)	$	25,694
Other comprehensive income (loss), net of tax:
Unrealized losses on cash flow hedges:
Change in unrealized gains and losses	—		—			(1,992		)	—			(1,992		)
Net gains reclassified into earnings	—		—			(210		)	—			(210		)
Net unrealized losses on cash flow hedges	—		—			(2,202		)	—			(2,202		)
Foreign currency translation adjustments	1,126		(628		)	(2,640		)	—			(2,142		)
Total other comprehensive income (loss)	1,126		(628		)	(4,842		)	—			(4,344		)
Total comprehensive income (loss)	$	27,210	$	(28,404	)	$	48,634		$	(26,090	)	$	21,350

The following is the condensed consolidated statement of comprehensive income (loss) for the six months ended April 28, 2012 (in thousands):

	Brocade Communications Systems, Inc.		Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments			Total
Net income (loss)	$	97,880	$	(43,283	)	$	43,949		$	(666	)	$	97,880
Other comprehensive income (loss), net of tax:
Unrealized losses on cash flow hedges:
Change in unrealized gains and losses	—		—			(4,282		)	—			(4,282		)
Net losses reclassified into earnings	—		—			2,923			—			2,923
Net unrealized losses on cash flow hedges	—		—			(1,359		)	—			(1,359		)
Foreign currency translation adjustments	134		—			(1,610		)	—			(1,476		)
Total other comprehensive income (loss)	134		—			(2,969		)	—			(2,835		)
Total comprehensive income (loss)	$	98,014	$	(43,283	)	$	40,980		$	(666	)	$	95,045

Schedule Of Condensed Consolidated Statement Of Cash Flows

The following is the condensed consolidated statement of cash flows for the six months ended April 27, 2013 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors			Non-Guarantor Subsidiaries			Consolidating Adjustments		Total
Net cash provided by operating activities	$	96,996		$	2,521		$	79,588		$	—	$	179,105
Cash flows from investing activities:
Purchases of property and equipment	(27,887		)	(23		)	(3,658		)	—		(31,568		)
Net cash acquired (paid) in connection with acquisition	(44,769		)	140			—			—		(44,629		)
Net cash provided by (used in) investing activities	(72,656		)	117			(3,658		)	—		(76,197		)
Cash flows from financing activities:
Proceeds from senior unsecured notes	296,250			—			—			—		296,250
Payment of debt issuance costs related to senior unsecured notes	(549		)	—			—			—		(549		)
Payment of principal related to senior secured notes	(300,000		)	—			—			—		(300,000		)
Payment of principal related to capital leases	(975		)	—			—			—		(975		)
Common stock repurchases	(86,179		)	—			—			—		(86,179		)
Proceeds from issuance of common stock	35,899			—			—			—		35,899
Excess tax benefits from stock-based compensation	5,440			—			—			—		5,440
Net cash used in financing activities	(50,114		)	—			—			—		(50,114		)
Effect of exchange rate fluctuations on cash and cash equivalents	—			—			(1,722		)	—		(1,722		)
Net increase (decrease) in cash and cash equivalents	(25,774		)	2,638			74,208			—		51,072
Cash and cash equivalents, beginning of period	284,466			680			428,080			—		713,226
Cash and cash equivalents, end of period	$	258,692		$	3,318		$	502,288		$	—	$	764,298

The following is the condensed consolidated statement of cash flows for the six months ended April 28, 2012 (in thousands):

	Brocade Communications Systems, Inc.			Subsidiary Guarantors		Non-Guarantor Subsidiaries			Consolidating Adjustments		Total
Net cash provided by operating activities	$	215,395		$	1,260	$	50,664		$	—	$	267,319
Cash flows from investing activities:
Proceeds from sale of subsidiary	35			—		—			—		35
Purchases of property and equipment	(32,841		)	—		(5,428		)	—		(38,269		)
Net cash used in investing activities	(32,806		)	—		(5,428		)	—		(38,234		)
Cash flows from financing activities:
Payment of principal related to the term loan	(120,000		)	—		—			—		(120,000		)
Payment of principal related to capital leases	(920		)	—		—			—		(920		)
Common stock repurchases	(25,066		)	—		—			—		(25,066		)
Proceeds from issuance of common stock	47,261			—		—			—		47,261
Excess tax benefits from stock-based compensation	1,332			—		—			—		1,332
Net cash used in financing activities	(97,393		)	—		—			—		(97,393		)
Effect of exchange rate fluctuations on cash and cash equivalents	—			—		(1,555		)	—		(1,555		)
Net increase in cash and cash equivalents	85,196			1,260		43,681			—		130,137
Cash and cash equivalents, beginning of period	101,366			1,528		311,308			—		414,202
Cash and cash equivalents, end of period	$	186,562		$	2,788	$	354,989		$	—	$	544,339