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))
|
2.1
|
Purchase
and Sale Contract among the Registrant, IDT Carmel, Inc., IDT Carmel
Portfolio Management LLC, and FFPM Carmel Holdings I LLC, and its
predecessors and Sherman Originator III LLC dated January 30,
2009.
|
99.1
|
Press
Release issued by Registrant, dated February 5, 2009.
|
|
Page
|
|
Proforma
Condensed Consolidated Financial Statements – Basis of
Presentation
|
|
F-2
|
Proforma
Condensed Consolidated Balance Sheet as of October 31,
2008
|
|
F-3
|
Proforma
Condensed Consolidated Statement of Operations for the three months
ended October 31, 2008
|
|
F-4
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2008
|
|
F-5
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2007
|
F-6
|
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2006
|
F-7
|
|
Notes
and Management’s Assumptions to Proforma Condensed Consolidated Financial
Information
|
|
F-8
|
Historical
|
Proforma
adjustments
|
Proforma
|
||||||||||||||
Assets
|
||||||||||||||||
Current
assets:
|
||||||||||||||||
Cash
and cash equivalents
|
$ | 122,401 | $ | 18,354 |
(A)
|
$ | 140,755 | |||||||||
Restricted
cash and cash equivalents
|
22,110 | 22,110 | ||||||||||||||
Marketable
securities
|
73,414 | 73,414 | ||||||||||||||
Trade
accounts receivable, net
|
145,722 | 145,722 | ||||||||||||||
Prepaid
expenses
|
22,801 | 22,801 | ||||||||||||||
Investments
short-term
|
16,974 | 16,974 | ||||||||||||||
Other
current assets
|
68,291 | (14,310 | ) |
(B)
|
53,981 | |||||||||||
Total
current assets
|
471,713 | 475,757 | ||||||||||||||
Property,
plant and equipment, net
|
218,261 | (1,980 | ) |
(B)
|
216,281 | |||||||||||
Goodwill
|
73,982 | 73,982 | ||||||||||||||
Licenses
and other intangibles, net
|
8,353 | (33 | ) |
(B)
|
8,320 | |||||||||||
Investments
long-term
|
27,514 | 27,514 | ||||||||||||||
Deferred
income tax assets, net
|
2,106 | 2,106 | ||||||||||||||
Other
assets
|
66,066 | (45,162 | ) |
(B)
|
20,904 | |||||||||||
Total
assets
|
$ | 867,995 | $ | 824,864 | ||||||||||||
Liabilities
and stockholders’ equity
|
||||||||||||||||
Current
liabilities:
|
||||||||||||||||
Trade
accounts payable
|
$ | 54,088 | $ | 54,088 | ||||||||||||
Accrued
expenses
|
179,989 | (2,376 | ) |
(B)
|
182,365 | |||||||||||
Deferred
revenue
|
76,567 | 76,567 | ||||||||||||||
Income
taxes payable
|
106,340 | 106,340 | ||||||||||||||
Capital
lease obligations—current portion
|
8,327 | 8,327 | ||||||||||||||
Notes
payable—current portion
|
2,206 | 2,206 | ||||||||||||||
Other
current liabilities
|
12,789 | 12,789 | ||||||||||||||
Total
current liabilities
|
440,306 | 442,682 | ||||||||||||||
Capital
lease obligations—long-term portion
|
9,940 | 9,940 | ||||||||||||||
Notes
payable—long-term portion
|
99,629 | 99,629 | ||||||||||||||
Other
liabilities
|
17,863 | 17,863 | ||||||||||||||
Total
liabilities
|
567,738 | 570,114 | ||||||||||||||
Minority
interests
|
5,456 | 5,456 | ||||||||||||||
Commitments
and contingencies
|
||||||||||||||||
Stockholders’
equity:
|
||||||||||||||||
Preferred
stock, $.01 par value; authorized shares—10,000; no shares
issued
|
— | — | ||||||||||||||
Common
stock, $.01 par value; authorized shares— 100,000; 27,725 shares issued;
16,184 shares outstanding
|
277 | 277 | ||||||||||||||
Class A
common stock, $.01 par value; authorized shares—35,000; 9,817 shares
issued and outstanding
|
98 | 98 | ||||||||||||||
Class
B common stock, $.01 par value; authorized shares—200,000; 67,481 shares
issued; 51,225 shares outstanding
|
675 | 675 | ||||||||||||||
Additional
paid-in capital
|
717,873 | 717,873 | ||||||||||||||
Treasury
stock, at cost, consisting of 11,541 shares of common stock, and 16,256
shares of Class B common stock
|
(288,430 | ) | (288,430 | ) | ||||||||||||
Accumulated
other comprehensive income
|
(1,967 | ) | (1,967 | ) | ||||||||||||
Accumulated
deficit
|
(133,725 | ) | (45,507 | ) |
(C)
|
(179,232 | ) | |||||||||
Total
stockholders’ equity
|
294,801 | 249,294 | ||||||||||||||
Total
liabilities and stockholders’ equity
|
$ | 867,995 | $ | 824,864 |
Historical
|
Proforma
adjustments
|
Proforma
|
||||||||||
Revenues
|
$ | 441,354 | $ | 8,858 |
(D)
|
$ | 432,496 | |||||
Costs
and expenses:
|
||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
339,340 | 6,984 |
(D)
|
332,356 | ||||||||
Selling,
general and administrative
|
94,944 | 1,799 |
(D)
|
93,145 | ||||||||
Depreciation
and amortization
|
14,029 | 152 |
(D)
|
13,877 | ||||||||
Bad
debt
|
1,900 | 243 |
(D)
|
1,657 | ||||||||
Research
and development
|
1,644 | 1,644 | ||||||||||
Restructuring
and severance charges
|
2,017 | 389 |
(D)
|
1,628 | ||||||||
Total
costs and expenses
|
453,874 | 444,307 | ||||||||||
Loss
from operations
|
(12,520 | ) | (11,811 | ) | ||||||||
Interest
expense, net
|
(932 | ) | (1 | ) |
(D)
|
(931 | ) | |||||
Other
expense, net
|
(21,202 | ) | (21,202 | ) | ||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(34,654 | ) | (33,944 | ) | ||||||||
Minority
interests
|
364 | (131 | ) |
(D)
|
495 | |||||||
Provision
for income taxes
|
(2,968 | ) | (2,968 | ) | ||||||||
Loss
from continuing operations
|
$ | (37,258 | ) | $ | (36,417 | |||||||
Loss
per share from continuing operations:
|
||||||||||||
Basic
and diluted:
|
$ | (0.51 | ) | $ | (0.50 | ) | ||||||
Weighted-average
number of shares used in calculation of loss per share from continuing
operations:
|
||||||||||||
Basic
and diluted
|
72,960 | 72,960 |
Historical
|
Proforma
adjustments
|
Proforma
|
|||||||||||
Revenues
|
$ | 1,877,990 | $ | 45,691 |
(D)
|
$ | 1,832,299 | ||||||
Costs
and expenses:
|
|
||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,468,784 | 29,987 |
(D)
|
1,438,797 | |||||||||
Selling,
general and administrative
|
445,979 | 6,196 |
(D)
|
439,783 | |||||||||
Depreciation
and amortization
|
68,747 | 452 |
(D)
|
68,295 | |||||||||
Bad
debt
|
45,503 | 31,652 |
(D)
|
13,851 | |||||||||
Research
and development
|
11,567 | 11,567 | |||||||||||
Restructuring
and impairment charges
|
66,187 | 2,661 |
(D)
|
63,526 | |||||||||
Total
costs and expenses
|
2,106,767 | 2,035,819 | |||||||||||
Arbitration
award income
|
40,000 | 40,000 | |||||||||||
Loss
on sale/disposal of businesses
|
(9,569 | ) | (9,569 | ) | |||||||||
Loss
from operations
|
(198,346 | ) | (173,089 | ) | |||||||||
Interest
income, net
|
4,766 | (7 | ) |
(D)
|
4,773 | ||||||||
Other
expense, net
|
(17,309 | ) | (17,309 | ) | |||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(210,889 | ) | (185,625 | ) | |||||||||
Minority
interests
|
1,370 | (33 | ) |
(D)
|
1,403 | ||||||||
Provision
for income taxes
|
(9,923 | ) | (50 | ) |
(D)
|
(9,873 | ) | ||||||
Loss
from continuing operations
|
(219,442 | ) | (194,095 | ) | |||||||||
Loss
per share from continuing operations:
|
|||||||||||||
Basic
and diluted:
|
$ | (2.88 | ) | $ | (2.55 | ) | |||||||
Weighted-average
number of shares used in calculation of loss per share from continuing
operations:
|
|||||||||||||
Basic
and diluted
|
76,171 | 76,171 |
Historical
|
Proforma
adjustments
|
Proforma
|
|||||||||||
Revenues
|
$ | 2,012,739 | $ | 5,604 |
(D)
|
$ | 2,007,135 | ||||||
Costs
and expenses:
|
|||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,615,047 | 11,774 |
(D)
|
1,603,273 | |||||||||
Selling,
general and administrative
|
483,483 | 4,413 |
(D)
|
479,070 | |||||||||
Depreciation
and amortization
|
80,011 | 161 |
(D)
|
79,850 | |||||||||
Bad
debt
|
12,943 | 12,943 | |||||||||||
Research
and development
|
5,232 | 5,232 | |||||||||||
Restructuring
and impairment charges
|
33,404 | 33,404 | |||||||||||
Total
costs and expenses
|
2,230,120 | 2,213,772 | |||||||||||
Gain
on sale of business
|
44,671 | 44,671 | |||||||||||
Loss
from operations
|
(172,710 | ) | (161,966 | ) | |||||||||
Interest
income, net
|
18,069 | (5 | ) |
(D)
|
18,074 | ||||||||
Other
income, net
|
28,980 | 28,980 | |||||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(125,661 | ) | (114,912 | ) | |||||||||
Minority
interests
|
(10,180 | ) | 35 |
(D)
|
(10,215 | ) | |||||||
Provision
for income taxes
|
(3,605 | ) | (16 | ) |
(D)
|
(3,589 | ) | ||||||
Loss
from continuing operations
|
(139,446 | ) | $ | (128,716 | ) | ||||||||
Loss
per share from continuing operations:
|
|||||||||||||
Basic
and diluted:
|
$ | (1.70 | ) | $ | (1.57 | ) | |||||||
Weighted-average
number of shares used in calculation of loss per share from continuing
operations:
|
|||||||||||||
Basic
and diluted
|
82,165 | 82,165 |
Historical
|
Proforma
adjustments
|
Proforma
|
|||||||||||
Revenues
|
$ | 2,226,422 | $ | 417 |
(D)
|
$ | 2,226,005 | ||||||
Costs
and expenses:
|
|||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,779,980 | 716 |
(D)
|
1,779,264 | |||||||||
Selling,
general and administrative
|
525,823 | 2,014 |
(D)
|
523,809 | |||||||||
Depreciation
and amortization
|
87,422 | 8 |
(D)
|
87,414 | |||||||||
Bad
debt
|
18,521 | 18,521 | |||||||||||
Research
and development
|
11,817 | 11,817 | |||||||||||
Restructuring
and impairment charges
|
23,646 | 23,646 | |||||||||||
Total
costs and expenses
|
2,447,209 | 2,444,471 | |||||||||||
Loss
from operations
|
(220,787 | ) | (218,466 | ) | |||||||||
Interest
income, net
|
9,416 | (4 | ) |
(D)
|
9,420 | ||||||||
Other
income, net
|
7,284 | 7,284 | |||||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(204,087 | ) | (201,762 | ) | |||||||||
Minority
interests
|
(16,177 | ) | (16,177 | ) | |||||||||
Provision
for income taxes
|
(2,576 | ) | (7 | ) |
(D)
|
(2,569 | ) | ||||||
Loss
from continuing operations
|
(222,840 | ) | $ | (220,508 | ) | ||||||||
Loss
per share from continuing operations:
|
|||||||||||||
Basic
and diluted:
|
$ | (2.32 | ) | $ | (2.30 | ) | |||||||
Weighted-average
number of shares used in calculation of loss per share from continuing
operations:
|
|||||||||||||
Basic
and diluted
|
96,028 | 96,028 |
1.
|
The
following is a description of the proforma adjustments to the historical
condensed consolidated financial
statements:
|
(A)
|
The
net increase in cash and cash equivalents consists of the estimated net
cash proceeds from the disposition of the entire active debt portfolio of
$18.4 million (which excludes 50% of proceeds received by Registrant
during the period between and including December 9, 2008 and January 30,
2009 of $2.5 million, and assumes that there will be no additional
repurchase amounts within 90 days from closing of the transaction, as set
forth in the Agreement).
|
(B)
|
Reflects
the removal of the entire active debt portfolio of IDT Carmel of $59.5
million ($14.3 million of current and $45.2 million of long term) as well
as the write-off of the remaining fixed assets and other intangibles of
$2.0 million and the accrual of estimated restructuring and severance
costs on exiting the business of $2.4 million, as if the sale was
consummated on October 31, 2008.
|
(C)
|
Accumulated
deficit has been adjusted for an estimated loss of $45.5 million from the
sale of the entire active debt portfolio, write-off of fixed assets and
other intangibles, and accrual of estimated restructuring and severance
costs as if the sale occurred on October 31,
2008.
|
(D)
|
Reflects
the removal of the results of operations of IDT Carmel as if the sale was
consummated in the second fiscal quarter of 2006 (when the Registrant
commenced its debt collection operations).
|
IDT
CORPORATION
|
||
By:
|
/s/
James A. Courter
|
|
Name:
James A. Courter
|
||
Title:
Chief Executive Officer
|
Exhibit
Number
|
Description
|
|
2.1
|
Purchase
and Sale Contract among the Registrant, IDT Carmel, Inc., IDT Carmel
Portfolio Management LLC, and FFPM Carmel Holdings I LLC, and its
predecessors and Sherman Originator III LLC dated January 30,
2009.
|
|
99.1
|
Press Release issued by Registrant, dated
February 5, 2009.
|