Delaware
|
1-16371
|
22-3415036
|
||
(State or other jurisdiction
of Incorporation)
|
(Commission File Number)
|
(IRS Employer
Identification No.)
|
520 Broad Street
Newark, New Jersey
|
07102
|
|
(Address of principal executive offices)
|
(Zip Code)
|
¨
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
¨
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
¨
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
¨
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 9.01
|
Financial Statements and Exhibits.
|
(b)
|
Pro Forma Financial Information
|
|
Page
|
|
Pro Forma Consolidated Financial Statements – Basis of Presentation
|
|
F-1
|
Pro Forma Consolidated Balance Sheet as of April 30, 2013
|
|
F-2
|
Pro Forma Consolidated Statement of Operations for the nine months ended April 30, 2013
|
|
F-3
|
Pro Forma Consolidated Statement of Operations for the year ended July 31, 2012
|
|
F-4
|
Pro Forma Consolidated Statement of Operations for the year ended July 31, 2011
|
F-5
|
|
Notes and Management’s Assumptions to Pro Forma Consolidated Financial Statements
|
|
F-6
|
Historical
|
Pro forma adjustments
|
Pro forma
|
|||||||||||
ASSETS
|
|||||||||||||
CURRENT ASSETS:
|
|||||||||||||
Cash and cash equivalents
|
$ | 152,081 | $ | (15,000 | ) |
(A)
|
$ | 137,081 | |||||
Restricted cash and cash equivalents – short-term
|
29,058 | 29,058 | |||||||||||
Marketable securities
|
10,830 | 10,830 | |||||||||||
Trade accounts receivable, net
|
63,994 | (74 | ) |
(B)
|
63,920 | ||||||||
Prepaid expenses
|
22,210 | 22,210 | |||||||||||
Deferred income tax assets, net – current portion
|
2,799 | 2,799 | |||||||||||
Other current assets
|
12,120 | (85 | ) |
(B)
|
12,035 | ||||||||
TOTAL CURRENT ASSETS
|
293,092 | 277,933 | |||||||||||
Property, plant and equipment, net
|
85,435 | 85,435 | |||||||||||
Goodwill
|
14,778 | 14,778 | |||||||||||
Other intangibles, net
|
1,449 | 1,449 | |||||||||||
Investments
|
9,819 | 9,819 | |||||||||||
Restricted cash and cash equivalents – long-term
|
9,471 | 9,471 | |||||||||||
Deferred income tax assets, net – long-term portion
|
22,298 | 22,298 | |||||||||||
Other assets
|
10,065 | (107 | ) |
(B)
|
9,958 | ||||||||
TOTAL ASSETS
|
$ | 446,407 | $ | 431,141 | |||||||||
LIABILITIES AND EQUITY
|
|||||||||||||
CURRENT LIABILITIES:
|
|||||||||||||
Trade accounts payable
|
$ | 33,120 | $ | (1 | ) |
(B)
|
$ | 33,119 | |||||
Accrued expenses
|
151,000 | (1,449 | ) |
(B)
|
149,551 | ||||||||
Deferred revenue
|
89,923 | (161 | ) |
(B)
|
89,762 | ||||||||
Customer deposits
|
25,213 | 25,213 | |||||||||||
Income taxes payable
|
1,657 | (20 | ) |
(B)
|
1,637 | ||||||||
Notes payable–current portion
|
21,831 | 21,831 | |||||||||||
Other current liabilities
|
3,709 | 3,709 | |||||||||||
TOTAL CURRENT LIABILITIES
|
326,453 | 324,822 | |||||||||||
Notes payable—long-term portion
|
6,689 | 6,689 | |||||||||||
Other liabilities
|
8,147 | (262 | ) |
(B)
|
7,885 | ||||||||
TOTAL LIABILITIES
|
341,289 | 339,396 | |||||||||||
EQUITY:
|
|||||||||||||
IDT Corporation stockholders’ equity:
|
|||||||||||||
Preferred stock, $.01 par value; authorized shares—10,000; no shares issued
|
— | — | |||||||||||
Class A common stock, $.01 par value; authorized shares—35,000; 3,272 shares issued and outstanding
|
33 | 33 | |||||||||||
Class B common stock, $.01 par value; authorized shares—200,000; 24,151 shares issued and 21,273 shares outstanding
|
242 | 242 | |||||||||||
Additional paid-in capital
|
399,379 | (13,292 | ) |
(B)
|
386,087 | ||||||||
Treasury stock, at cost, consisting of 1,698 shares of Class A common stock and 2,878 shares of Class B common stock
|
(98,836 | ) | (98,836 | ) | |||||||||
Accumulated other comprehensive income
|
1,630 | 1,630 | |||||||||||
Accumulated deficit
|
(198,224 | ) | (198,224 | ) | |||||||||
Total IDT Corporation stockholders’ equity
|
104,224 | 90,932 | |||||||||||
Noncontrolling interests
|
894 | (81 | ) |
(B)
|
813 | ||||||||
TOTAL EQUITY
|
105,118 | 91,745 | |||||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 446,407 | $ | 431,141 |
Historical
|
Pro forma adjustments
|
Pro forma
|
|||||||||||
REVENUES
|
$ | 1,209,491 | $ | (982 | ) |
(C)
|
$ | 1,208,509 | |||||
COSTS AND EXPENSES:
|
|||||||||||||
Direct cost of revenues (exclusive of depreciation and amortization)
|
1,010,941 | (598 | ) |
(C)
|
1,010,343 | ||||||||
Selling, general and administrative
|
166,854 | (3,353 | ) |
(C)
|
163,501 | ||||||||
Depreciation and amortization
|
10,972 | 10,972 | |||||||||||
Research and development
|
4,918 | 4,918 | |||||||||||
TOTAL COSTS AND EXPENSES
|
1,193,685 | 1,189,734 | |||||||||||
Other operating gains, net
|
9,401 | (150 | ) |
(C)
|
9,251 | ||||||||
Income from operations
|
25,207 | 28,026 | |||||||||||
Interest expense, net
|
(790 | ) | (8 | ) |
(C)
|
(798 | ) | ||||||
Other income, net
|
5,133 | 5,133 | |||||||||||
Income from continuing operations before income taxes
|
29,550 | 32,361 | |||||||||||
Provision for income taxes
|
(12,763 | ) | 12 |
(C)
|
(12,751 | ) | |||||||
Income from continuing operations
|
16,787 | 19,610 | |||||||||||
Income from continuing operations attributable to noncontrolling interest
|
(1,529 | ) | (107 | ) |
(C)
|
(1,636 | ) | ||||||
INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO IDT CORPORATION
|
$ | $15,258 | $ | 17,974 | |||||||||
Earnings per share attributable to IDT Corporation common stockholders:
|
|||||||||||||
Basic:
|
$ | $0.73 | $ | 0.86 | |||||||||
Diluted:
|
$ | $0.69 | $ | 0.81 | |||||||||
Weighted-average number of shares used in calculation of earnings per share | |||||||||||||
Basic:
|
20,847
|
20,847
|
|||||||||||
Diluted:
|
22,178
|
22,178
|
Historical
|
Pro forma adjustments
|
Pro forma
|
|||||||||||
REVENUES
|
$ | 1,506,836 | $ | (553 | ) |
(C)
|
$ | 1,506,283 | |||||
COSTS AND EXPENSES:
|
|||||||||||||
Direct cost of revenues (exclusive of depreciation and amortization)
|
1,269,479 | (92 | ) |
(C)
|
1,269,387 | ||||||||
Selling, general and administrative
|
207,843 | (937 | ) |
(C)
|
206,906 | ||||||||
Depreciation and amortization
|
16,648 | 16,648 | |||||||||||
Research and development
|
4,569 | 4,569 | |||||||||||
TOTAL COSTS AND EXPENSES
|
1,498,539 | 1,497,510 | |||||||||||
Other operating losses, net
|
(10,540 | ) | (5,330 | ) |
(C)
|
(15,870 | ) | ||||||
Loss from operations
|
(2,243 | ) | (7,097 | ) | |||||||||
Interest expense, net
|
(2,976 | ) | (8 | ) |
(C)
|
(2,984 | ) | ||||||
Other expense, net
|
(1,767 | ) | (1,767 | ) | |||||||||
Loss from continuing operations before income taxes
|
(6,986 | ) | (11,848 | ) | |||||||||
Benefit from income taxes
|
42,756 | 25 |
(C)
|
42,781 | |||||||||
Income from continuing operations
|
35,770 | 30,933 | |||||||||||
Income from continuing operations attributable to noncontrolling interest
|
(1,033 | ) | (1,033 | ) | |||||||||
INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO IDT CORPORATION
|
$ | 34,737 | $ | 29,900 | |||||||||
Earnings per share attributable to IDT Corporation common stockholders:
|
|||||||||||||
Basic:
|
$ | $1.68 | $ | 1.44 | |||||||||
Diluted:
|
$ | $1.57 | $ | 1.36 | |||||||||
Weighted-average number of shares used in calculation of earnings per share | |||||||||||||
Basic:
|
20,717
|
20,717
|
|||||||||||
Diluted:
|
22,060
|
22,060
|
Historical
|
Pro forma adjustments
|
Pro forma
|
||||||||||
REVENUES
|
$ | 1,351,916 | $ | (4,000 | )(C) | $ | 1,347,916 | |||||
COSTS AND EXPENSES:
|
||||||||||||
Direct cost of revenues (exclusive of depreciation and amortization)
|
1,119,665 | (308 | )(C) | 1,119,357 | ||||||||
Selling, general and administrative
|
204,078 | (1,419 | )(C) | 202,659 | ||||||||
Depreciation and amortization
|
20,952 | 20,952 | ||||||||||
Research and development
|
2,834 | 2,834 | ||||||||||
Severance and other charges
|
1,053 | 1,053 | ||||||||||
TOTAL COSTS AND EXPENSES
|
1,348,582 | 1,346,855 | ||||||||||
Other operating gains, net
|
6,324 | 6,324 | ||||||||||
Income from operations
|
9,658 | 7,385 | ||||||||||
Interest expense, net
|
(3,706 | ) | 8 | (C) | (3,698 | ) | ||||||
Other income, net
|
3,990 | (79 | )(C) | 3,911 | ||||||||
Income from continuing operations before income taxes
|
9,942 | 7,598 | ||||||||||
Benefit from income taxes
|
12,484 | 904 | (C) | 13,388 | ||||||||
Income from continuing operations
|
22,426 | 20,986 | ||||||||||
Income from continuing operations attributable to noncontrolling interest
|
(743 | ) | (743 | ) | ||||||||
INCOME FROM CONTINUING OPERATIONS ATTRIBUTABLE TO IDT CORPORATION
|
$ | 21,683 | $ | 20,243 | ||||||||
Earnings per share attributable to IDT Corporation common stockholders:
|
||||||||||||
Basic:
|
$ | $1.05 | $ | 0.98 | ||||||||
Diluted:
|
$ | $0.96 | $ | 0.90 | ||||||||
Weighted-average number of shares used in calculation of earnings per share | ||||||||||||
Basic: | 20,565 | 20,565 | ||||||||||
Diluted: | 22,482 | 22,482 |
(A)
|
Reflects (i) the removal of $3.3 million of cash of SPCI and (ii) the transfer of $11.7 million in cash to SPCI. As a result of these assumed transactions, SPCI’s total pro forma cash balance was approximately $15 million as of April 30, 2013. IDT transferred cash to SPCI prior to the spin-off such that SPCI had approximately $15 million in cash on the Distribution Date.
|
(B)
|
Reflects the removal of assets, liabilities, and noncontrolling interests of SPCI as if the spin-off was consummated on April 30, 2013.
|
(C) |
Reflects the removal of the results of operations of SPCI as if the spin-off was consummated on August 1, 2010.
|
IDT CORPORATION
|
|
By:
|
/s/ Marcelo Fischer
|
Name: Marcelo Fischer
|
|
Title: Senior VP of Finance
|