SEC Info  
    Home      Search      My Interests      Help      Sign In      Please Sign In

Idt Corp – ‘8-K’ for 3/7/13 – EX-99.1

On:  Thursday, 3/7/13, at 5:01pm ET   ·   For:  3/7/13   ·   Accession #:  1213900-13-992   ·   File #:  1-16371

Previous ‘8-K’:  ‘8-K’ on 12/31/12 for 12/27/12   ·   Next:  ‘8-K’ on 5/2/13 for 5/1/13   ·   Latest:  ‘8-K’ on / for 3/13/24

Find Words in Filings emoji
 
  in    Show  and   Hints

  As Of                Filer                Filing    For·On·As Docs:Size              Issuer               Agent

 3/07/13  Idt Corp                          8-K:2,9     3/07/13    2:716K                                   Edgar Agents LLC/FA

Current Report   —   Form 8-K
Filing Table of Contents

Document/Exhibit                   Description                      Pages   Size 

 1: 8-K         Current Report                                      HTML     22K 
 2: EX-99.1     Earnings Release, Dated March 7, 2013, Reporting    HTML    343K 
                          the Results of Operations for Idt                      
                          Corporation?S Fiscal Quarter Ended                     
                          January 31, 2013.                                      


EX-99.1   —   Earnings Release, Dated March 7, 2013, Reporting the Results of Operations for Idt Corporation?S Fiscal Quarter Ended January 31, 2013.


This exhibit is an HTML Document rendered as filed.  [ Alternative Formats ]



Exhibit 99.1
 
 
IDT Corporation Reports Second Quarter Fiscal 2013 Results
 
NEWARK, NJ — March 7, 2013:  IDT Corporation (NYSE: IDT) reported diluted EPS of $0.13 and non-GAAP diluted EPS of $0.41 on revenue of $411.7 million and Adjusted EBITDA of $9.0 million for its second quarter of fiscal 2013 (2Q13), the three months ended January 31, 2013.
 
Howard Jonas, IDT’s Chairman and CEO, said, “IDT continued the positive financial trends of recent quarters powered by consistent revenue growth and steadily improving profitability at IDT Telecom. Looking ahead, we will begin rolling out select payment services over the Boss Revolution platform in the next few months.  Overall, we are making good progress on this and other strategic growth initiatives which will transform Boss Revolution into the ‘go-to’ international calling, payment and remittance platform for immigrant communities.”
 
2Q13 HIGHLIGHTS
(All comparisons are for 2Q13 to 2Q12)
 
Revenue increased 12.7% to $411.7 million, the 12th consecutive quarter of year over year revenue growth
 
Minutes of use increased 19.1% to 8.8 billion
 
Gross profit increased 13.7% to $67.2 million
 
Gross margin increased 10 basis points to 16.3%
 
SG&A expense increased 9.4% to $56.4 million
 
Adjusted EBITDA increased 39.8% to $9.0 million
 
Income from operations increased 30.3% to $5.3 million
 
Net income attributable to IDT increased to $3.0 million compared to $2.7 million
 
Non-GAAP net income increased to $9.0 million compared to $6.2 million
 
Diluted non-GAAP EPS increased to $0.41 compared to $0.29
 
Net cash provided by operating activities decreased to $12.5 million compared to $19.9 million
 
NOTES:
 
Adjusted EBITDA, non-GAAP net income and non-GAAP EPS for all periods presented are non-GAAP measures intended to provide useful information that may be more indicative of IDT’s or the relevant segment’s core operating results than the nearest GAAP measures.  Please refer to the Reconciliation of Non-GAAP Financial Measures at the end of this release for an explanation of these terms and their respective reconciliation to the most directly comparable GAAP measure.

IDT’s operating results for all prior periods presented have been adjusted to reflect the spin-off of Genie Energy which was effected in October 2011. Genie Energy is accounted for as discontinued operations for all periods presented.
 
 
 

 

OPERATING RESULTS BY SEGMENT
 
TPS
 
Telecom Platform Services (TPS), which accounted for 97.8% of IDT’s revenue in 2Q13, markets and distributes multiple communications and payment services across four business verticals: Retail Communications, Wholesale Termination Services, Payment Services and Hosted Platform Solutions.

TPS’ revenue in 2Q13 increased 12.6% year over year and 2.7% sequentially, to $402.8 million.

Retail Communications revenue increased 21.1% year over year and 4.8% sequentially to $161.1 million. Year over year, sales of pin-less calling services over the Boss Revolution platform continued to increase very strongly, as did sales from products distributed through large nationwide retail partners.  These gains more than offset declines in sales of traditional disposable calling cards, sales of IDT’s PennyTalk calling service, and retail sales in Europe and South America.  Retail Communications revenue constituted 40.0% of total TPS revenue in 2Q13.
 
Wholesale Termination Services revenue increased 4.8% year over year and 0.3% sequentially to $182.2 million.  Continued growth in minutes of use more than offset further declines in revenue per minute.  Wholesale Termination Services revenue constituted 45.2% of total TPS revenue in 2Q13.
 
Payment Services revenue increased 27.9% year over year and 6.5% sequentially to $46.6 million primarily reflecting continued growth of international mobile top-up (IMTU) sales.  Payment Services revenue constituted 11.6% of total TPS revenue in 2Q13.
 
Hosted Platform Solutions revenue declined 9.5% year over year and 0.9% sequentially to $12.9 million. Cable telephony, which is in harvest mode, led the revenue decline. Hosted Platform Solutions revenue constituted 3.2% of total TPS revenue in 2Q13.
 
TPS’ gross profit in 2Q13 was $60.6 million, an increase of 12.3% year over year and 2.7% sequentially. Gross profit growth was led by sales of Boss Revolution pin-less calling services and IMTU, which more than offset the continued decline in gross profit generated by sales of traditional retail calling cards and other retail products.

TPS’ gross margin in 2Q13 was 15.1%, unchanged compared to both the year ago and prior quarters.  Within Retail Communications, gross margin continued to improve on Boss Revolution sales, but was offset primarily by weakening margin from sales of traditional prepaid calling cards.

TPS’ SG&A expense was $47.3 million, a 3.8% increase compared to 2Q12 and 0.5% increase compared to 1Q13.  IDT expects that TPS’ SG&A expense will increase at a more rapid pace during the remainder of fiscal 2013, as the spending for previously announced product development and enhancements ramps up.  As a percentage of TPS revenue, TPS’ SG&A expense was 11.8%, a decline of 100 basis points compared to the year ago quarter and a decline of  20 basis points sequentially.

TPS’ Adjusted EBITDA in 2Q13 was $13.3 million, a 58.6% increase year over year and an 11.4% increase sequentially, primarily as a result of increased revenue and gross profit generated by Boss Revolution, IMTU and Wholesale Termination Services.
 
TPS’ depreciation and amortization expense decreased year over year by 10.6% to $3.2 million.  Over the past several years, IDT has deployed technologies that required less CAPEX, and more of its equipment has been fully depreciated.

TPS’ income from operations was $10.1 million, a 54.3% increase compared to income from operations of $6.5 million in 2Q12, which included a gain of $1.8 million from a settlement with a former cable telephony customer.  In 1Q13, TPS’ income from operations was $9.0 million including a loss of $0.4 million stemming from a legal settlement.
 
CPS
 
Consumer Phone Services (CPS) sells local and long distance services.  CPS has been in harvest mode since fiscal 2006 - maximizing revenue from current customers while maintaining SG&A and other expenses at the minimum levels essential to operate the business.
 
 
2

 

CPS’ 2Q13 revenue was $3.7 million, compared to $5.0 million in the year ago quarter and $4.0 million in the prior quarter.  Income from operations was $0.4 million, $1.0 million and $0.6 million for the same periods, respectively.  The year over year declines in revenue and income from operations were in line with management’s expectations.
 
ALL OTHER
 
All Other includes: Fabrix, a software development company specializing in highly efficient cloud-based video processing, storage and delivery; Zedge, a service providing mobile games and personalization content such as ringtones and wallpapers through an Android and iOS app; IDT Spectrum, which holds, leases and sells fixed wireless spectrum; ICTI, which licenses and enforces intellectual property rights primarily related to Voice-over-Internet Protocol technology; and IDT’s real estate holdings.

All Other’s 2Q13 revenue was $5.2 million, an 80.5% increase compared to the year ago quarter and a 14.9% increase sequentially.  The increases were attributable primarily to Fabrix and Zedge.  All Other’s loss from operations was $0.8 million, compared to losses from operations of $0.3 million in the year ago quarter and $1.6 million in 1Q13.
 
FABRIX:  Fabrix’s revenue was $2.8 million in 2Q13 compared to $1.0 million in 2Q12 and $2.4 million in 1Q13.  Fabrix’s revenue is generally recognized from the date on which delivered orders are accepted by the customer over the term of the related software support agreements.
 
ZEDGE:  Zedge has now surpassed 55 million downloads on Android, and is among the top twenty most popular free apps available in Google Play.  In December, Zedge launched its iOS app, which has since been installed more than 1.5 million times.  Zedge expects to begin including ringtones in its iOS app during 3Q13. On the Android platform, Zedge is focused on enhancing its mobile game discovery features.  Zedge generated revenue of $1.6 million in 2Q13 compared to $1.0 million in 2Q12 and $1.2 million in 1Q13.

ICTI:  In the first half of fiscal 2013, ICTI reached confidential settlement agreements with each of the defendants against whom it had filed complaints in January 2012, claiming infringement of a number of its key patents. The settlements came after the presiding judge in the U.S. District Court issued an Opinion and Order favorable to ICTI. ICTI reported revenue of $0.1 million in 2Q13.

CONSOLIDATED RESULTS AND BALANCE SHEET
 
Corporate G&A expense was $4.4 million in 2Q13, a 36.2% increase compared to the year ago quarter and a 60.1% increase sequentially, reflecting, in part, the impact of a $0.9 million donation to the IDT Charitable Foundation and an increase in stock-based compensation.

Provision for income taxes in 2Q13 was $3.1 million compared to a benefit from income taxes of $0.7 million in the year ago quarter and provision for income taxes of $2.1 million in 1Q13.  In 4Q12, IDT reversed a portion of the valuation allowance that had been applied against its U.S. deferred income tax assets due to the current and expected future profitability of its operations in the United States.  Because of this reversal, IDT records a provision for federal income tax in periods when it has pretax income.  Actual U.S. federal cash taxes paid are expected to be minimal for the foreseeable future, as IDT continues to utilize its NOLs.  As of January 31, 2013, IDT had $31.2 million in net deferred income tax assets.  NOLs totaled $173.0 million as of January 31, 2013.

Net income attributable to IDT in 2Q13 was $3.0 million, compared to $2.7 million in 2Q12 and $3.6 million in 1Q13.

Non-GAAP net income and diluted non-GAAP EPS exclude certain components of GAAP net income (loss) that are not necessarily indicative of ongoing core operations.  The excluded components are detailed in the reconciliation provided at the end of this release.  Non-GAAP net income was $9.0 million in 2Q13, compared to $6.2 million in the year ago quarter and $9.9 million in the prior quarter.  Diluted non-GAAP EPS was $0.41 in 2Q13 compared to $0.29 in the year ago quarter and $0.45 in the prior quarter.

As of January 31, 2013, IDT had $150.6 million of cash and cash equivalents. In addition, IDT had an aggregate of $34.8 million of current and long-term restricted cash and cash equivalents, which included $28.4 million in customer deposits and other restricted balances held for IDT’s Gibraltar based bank.
 
 
3

 

DISTRIBUTIONS
 
IDT’s Board of Directors declared a special cash distribution of $0.60 per share, which was paid on November 13, 2012, and suspended payment of the Company’s regular $0.15 per share quarterly dividend for fiscal 2013.  Future dividends will be at a level commensurate with the Company’s financial results, strategic goals and available resources.

IDT EARNINGS ANNOUNCEMENT & SUPPLEMENTAL INFORMATION
 
IDT will host a conference call at 6:00 PM ET this evening, March 7th, beginning with management’s discussion of financial and operational results, business outlook and strategy followed by Q&A.

To listen to the conference call and/or participate in the Q&A, dial toll-free 1-877-317-6789 (from U.S.) or 1-412-317-6789 (international) and request the IDT Corporation call.

An audio replay of the conference call will be available starting one hour after the call concludes through March 14, 2013 by dialing 1-877-344-7529 (conference code #10025458), and afterwards by streaming from the IDT website investor relations site: www.idt.net/about/ir.

Copies of this release - including the reconciliation of the non-GAAP financial measures that are both used herein and referenced during management’s discussion of results - are available in the Investor Relations portion of IDT’s website, at www.idt.net/about/ir.
 
ABOUT IDT CORPORATION
 
IDT Corporation (NYSE: IDT), through its IDT Telecom division, provides telecommunications and payment services.  IDT Telecom’s retail products allow people to communicate and share financial resources around the world while its carrier services business is a global leader in wholesale voice termination.   Other IDT technology based holdings include Fabrix Systems (www.fabrixsystems.com), Zedge (www.zedge.net), IDT Spectrum (www.idtspectrum.com), and Innovative Communications Technologies, Inc. For more information, visit www.idt.net.
 
In this press release, all statements that are not purely about historical facts, including, but not limited to, payment of dividends and those in which we use the words “believe,” “anticipate,” “expect,” “plan,” “intend,” “estimate, “target” and similar expressions, are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  While these forward-looking statements represent our current judgment of what may happen in the future, actual results may differ materially from the results expressed or implied by these statements due to numerous important factors, including, but not limited to, those described in our most recent report on SEC Form 10-K (under the headings “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”), which may be revised or supplemented in subsequent reports on SEC Forms 10-Q and 8-K.  These factors include, but are not limited to, the following: potential declines in prices for our products and services; our ability to maintain and grow our telecommunication businesses; availability of termination capacity to particular destinations; our ability to maintain carrier agreements with foreign carriers; our ability to obtain telecommunications products or services required for our services; the  financial stability of our major customers; our ability to remain profitable and improve our cash flow; impact of government regulation; effectiveness of our marketing and distribution efforts; and general economic conditions.  We are under no obligation, and expressly disclaim any obligation, to update the forward-looking statements in this press release, whether as a result of new information, future events or otherwise.
 
Contact:
IDT Corporation Investor Relations
Bill Ulrey
william.ulrey@idt.net
973-438-3838

 
4

 
 
IDT CORPORATION
CONSOLIDATED BALANCE SHEETS
 
         
   
(Unaudited)
       
   
(in thousands)
 
Assets
           
Current assets:
           
Cash and cash equivalents
  $ 150,634     $ 151,504  
Restricted cash and cash equivalents—short-term
    23,377       12,636  
Trade accounts receivable, net of allowance for doubtful accounts of $14,519 at January 31, 2013 and $13,055 at July 31, 2012
    72,244       83,054  
Prepaid expenses
    19,517       18,800  
Investments—short-term
    78       86  
Deferred income tax assets, net—current portion
    3,623       5,142  
Other current assets
    11,700       17,436  
Total current assets
    281,173       288,658  
Property, plant and equipment, net
    85,842       85,567  
Goodwill
    14,880       14,614  
Other intangibles, net
    1,602       1,907  
Investments—long-term
    8,757       7,133  
Restricted cash and cash equivalents—long-term
    11,471       9,466  
Deferred income tax assets, net—long-term portion
    27,581       31,744  
Other assets
    9,811       12,025  
Total assets
  $ 441,117     $ 451,114  
Liabilities and equity
               
Current liabilities:
               
Trade accounts payable
  $ 33,798     $ 39,845  
Accrued expenses
    157,646       161,266  
Deferred revenue
    88,155       84,588  
Customer deposits
    20,656       10,524  
Income taxes payable
    765       1,337  
Notes payable—current portion
    22,274       560  
Other current liabilities
    3,682       3,245  
Total current liabilities
    326,976       301,365  
Notes payable—long-term portion
    6,755       29,716  
Other liabilities
    10,371       17,308  
Total liabilities
    344,102       348,389  
Commitments and contingencies
               
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 1,574 shares outstanding at January 31, 2013 and July 31, 2012
    33       33  
Class B common stock, $.01 par value; authorized shares—200,000; 24,155 and 24,112 shares issued and 21,277 and 21,342 shares outstanding at January 31, 2013 and July 31, 2012, respectively
    242       241  
Additional paid-in capital
    397,859       395,869  
Treasury stock, at cost, consisting of 1,698 and 1,698 shares of Class A common stock and 2,878 and 2,770 shares of Class B common stock at January 31, 2013 and July 31, 2012, respectively
    (98,836 )     (97,757 )
Accumulated other comprehensive income
    3,522       202  
Accumulated deficit
    (206,915 )     (196,358 )
Total IDT Corporation stockholders’ equity
    95,905       102,230  
Noncontrolling interests
    1,110       495  
Total equity
    97,015       102,725  
Total liabilities and equity
  $ 441,117     $ 451,114  
 
 
5

 
 
IDT CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)

   
Three Months Ended
January 31,
   
Six Months Ended
 
       
2012
   
2013
   
2012
 
   
(in thousands, except per share data)
 
Revenue
  $ 411,685     $ 365,449     $ 812,270     $ 742,226  
Direct cost of revenue (exclusive of depreciation and amortization)
    (344,499 )     (306,365 )     (679,763 )     (625,717 )
Gross profit
    67,186       59,084       132,507       116,509  
Operating expenses:
                               
Selling, general and administrative (i)
    56,399       51,552       111,625       103,335  
Depreciation and amortization
    3,865       4,231       7,000       8,673  
Research and development
    1,819       1,119       3,201       2,129  
Total operating expenses
    62,083       56,902       121,826       114,137  
Other operating gains (losses), net
    149       1,850       (201 )     (9,402 )
Income (loss) from operations
    5,252       4,032       10,480       (7,030 )
Interest expense, net
    (455 )     (1,350 )     (346 )     (1,828 )
Other income (expense), net
    1,815       (429 )     2,700       (240 )
Income (loss) from continuing operations before income taxes
    6,612       2,253       12,834       (9,098 )
(Provision for) benefit from income taxes
    (3,117 )     676       (5,171 )     3,939  
Income (loss) from continuing operations
    3,495       2,929       7,663       (5,159 )
Discontinued operations, net of tax:
                               
Income from discontinued operations
                      1,015  
Income on sale of discontinued operations
                      2,000  
Total discontinued operations
                      3,015  
Net income (loss)
    3,495       2,929       7,663       (2,144 )
Net (income) loss attributable to noncontrolling interests
    (542 )     (273 )     (1,096 )     474  
Net income (loss) attributable to IDT Corporation
  $ 2,953     $ 2,656     $ 6,567     $ (1,670 )
Amounts attributable to IDT Corporation common stockholders:
                               
Income (loss) from continuing operations
  $ 2,953     $ 2,656     $ 6,567     $ (5,580 )
Income from discontinued operations
                      3,910  
Net income (loss)
  $ 2,953     $ 2,656     $ 6,567     $ (1,670 )
Earnings per share attributable to IDT Corporation common stockholders:
                               
Basic:
                               
Income (loss) from continuing operations
  $ 0.14     $ 0.13     $ 0.32     $ (0.27 )
Income from discontinued operations
                      0.19  
Net income (loss)
  $ 0.14     $ 0.13     $ 0.32     $ (0.08 )
Weighted-average number of shares used in calculation of basic earnings per share
    20,829       20,492       20,818       20,429  
Diluted:
                               
Income (loss) from continuing operations
  $ 0.13     $ 0.12     $ 0.30     $ (0.27 )
Income from discontinued operations
                      0.19  
                                 
Net income (loss)
  $ 0.13     $ 0.12     $ 0.30     $ (0.08 )
Weighted-average number of shares used in calculation of diluted earnings per share
    22,089       21,811       22,087       20,429  
Dividends declared per common share
  $     $ 0.13     $ 0.75     $ 0.36  
(i) Stock-based compensation included in selling, general and administrative expenses
  $ 1,806     $ 932     $ 4,031     $ 1,616  
 
 
6

 
 
IDT CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
   
Six Months Ended
 
       
2012
 
   
(in thousands)
 
Operating activities
           
Net income (loss)
  $ 7,663     $ (2,144 )
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
               
Net income from discontinued operations
          (3,015 )
Depreciation and amortization
    7,000       8,673  
Deferred income taxes
    5,681       (997 )
Provision for doubtful accounts receivable
    1,786       954  
Interest in the equity of investments
    (600 )     798  
Stock-based compensation
    4,031       1,616  
Change in assets and liabilities:
               
Trade accounts receivable
    13,293       (6,818 )
Prepaid expenses, other current assets and other assets
    3,640       5,893  
Trade accounts payable, accrued expenses, other current liabilities and other liabilities
    (16,692 )     518  
Customer deposits
    10,304       3,199  
Income taxes payable
    (572 )     (2,160 )
Deferred revenue
    2,655       25  
Net cash provided by operating activities
    38,189       6,542  
Investing activities
               
Capital expenditures
    (7,462 )     (4,439 )
Collection of notes receivable
    750        
Increase in investments
    (1,069 )      
Proceeds from sale and redemption of investments
    99       3,017  
Increase in restricted cash and cash equivalents
    (12,661 )     (2,594 )
Proceeds from maturities of certificates of deposit
          3,540  
Net cash used in investing activities
    (20,343 )     (476 )
Financing activities
               
Dividends paid
    (17,124 )     (8,185 )
Cash of subsidiaries deconsolidated as a result of the Genie spin-off
          (104,243 )
Distributions to noncontrolling interests
    (816 )     (650 )
Purchases of stock of subsidiary
    (1,804 )      
Proceeds from sale of stock of subsidiary
    145       133  
Repayments of capital lease obligations
          (1,781 )
Repayments of borrowings
    (118 )     (215 )
Repurchases of Class B common stock
    (1,078 )     (210 )
Net cash used in financing activities
    (20,795 )     (115,151 )
Discontinued operations
               
Net cash used in operating activities
          (889 )
Net cash used in investing activities
          (2,048 )
Net cash used in discontinued operations
          (2,937 )
Effect of exchange rate changes on cash and cash equivalents
    2,079       (1,887 )
Net decrease in cash and cash equivalents
    (870 )     (113,909 )
Cash and cash equivalents at beginning of period
    151,504       244,301  
Cash and cash equivalents at end of period
  $ 150,634     $ 130,392  
Supplemental schedule of non-cash investing and financing activities
               
Escrow account overages included in other current assets used to reduce notes payable
  $ 1,340     $  
Net assets excluding cash and cash equivalents of subsidiaries deconsolidated as a result of the Genie spin-off
  $     $ 18,803  
 
 
7

 
 
Reconciliation of Non-GAAP Financial Measures for the Second Quarter Fiscal 2013
 
In addition to disclosing financial results that are determined in accordance with generally accepted accounting principles in the United States of America (GAAP), IDT also disclosed for the second quarter of fiscal 2013 Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share, or EPS, which are non-GAAP measures. Generally, a non-GAAP financial measure is a numerical measure of a company’s performance, financial position, or cash flows that either excludes or includes amounts that are not normally excluded or included in the most directly comparable measure calculated and presented in accordance with GAAP.
 
IDT’s measure of Adjusted EBITDA consists of gross profit less selling, general and administrative expense and research and development expense. Another way of calculating Adjusted EBITDA is to start with income (loss) from operations and add depreciation and amortization and other operating losses and subtract other operating gains.
 
IDT’s measure of non-GAAP net income starts with net income in accordance with GAAP and adds depreciation and amortization, other operating losses, and stock-based compensation, and subtracts other operating gains and income from discontinued operations.
 
IDT’s measure of non-GAAP EPS is calculated by dividing non-GAAP net income by the basic and diluted weighted-average shares.
 
These additions and subtractions are non-cash and/or non-routine items in the relevant fiscal 2013 and fiscal 2012 periods.
 
Management believes that IDT’s Adjusted EBITDA, non-GAAP net income and non-GAAP EPS measures provide useful information to both management and investors by excluding certain expenses and non-routine gains or losses that may not be indicative of IDT’s or the relevant segment’s core operating results. Management uses Adjusted EBITDA, among other measures, as a relevant indicator of core operational strengths in its financial and operational decision making. In addition, management uses Adjusted EBITDA, non-GAAP net income and non-GAAP EPS to evaluate operating performance in relation to IDT’s competitors. Disclosure of these financial measures may be useful to investors in evaluating performance and allows for greater transparency to the underlying supplemental information used by management in its financial and operational decision-making. Adjusted EBITDA may also be an indicator of the strength and performance of IDT’s and the segment’s ongoing business operations, including the ability to fund capital expenditures, and meet working capital needs from current operations (as opposed to cash resources), and to incur and service debt. In addition, IDT has historically reported similar financial measures and believes such measures are commonly used by readers of financial information in assessing performance, therefore the inclusion of comparative numbers provides consistency in financial reporting at this time.
 
Management refers to Adjusted EBITDA, as well as the GAAP measures gross profit, income (loss) from operations and net income, on a segment and/or consolidated level to facilitate internal and external comparisons to the segments’ and IDT's historical operating results, in making operating decisions, for budget and planning purposes, and to form the basis upon which management is compensated.
 
While depreciation and amortization are considered operating costs under GAAP, these expenses primarily represent the non-cash current period allocation of costs associated with long-lived assets acquired or constructed in prior periods. While IDT’s business may be capital intensive, IDT has significantly reduced its capital expenditures to date and intends to incur capital expenditures at the reduced levels going forward. Since IDT’s telecommunications network is less costly than in the past, IDT’s operating results exclusive of depreciation and amortization charges are useful indicators of its current performance.
 
Other operating gains (losses), which are components of income (loss) from operations, are excluded from the calculation of Adjusted EBITDA, non-GAAP net income and non-GAAP EPS. Although the Company has claim settlements from time-to-time and has a number of matters under litigation, such losses do not occur each quarter nor are they part of the Company’s or the relevant segment’s core operating results.
 
The other calculation of Adjusted EBITDA consists of gross profit less selling, general and administrative expense and research and development expense. As the other excluded items are not reflected in this calculation, they are excluded automatically and there is no need to make additional adjustments. This calculation results in the same Adjusted EBITDA amount and its utility and significance is as explained above.
 
 
8

 
 
Stock-based compensation recognized by IDT and other companies may not be comparable because of the various valuation methodologies, subjective assumptions and the variety of types of awards that are permitted under GAAP. Stock-based compensation is excluded from IDT’s calculation of non-GAAP net income and non-GAAP EPS because management believes this allows investors to make more meaningful comparisons of the operating results per share of IDT’s core business with the results of other companies. However, stock-based compensation will continue to be a significant expense for IDT for the foreseeable future and an important part of employees’ compensation that impacts their performance.
 
Income from discontinued operations is also excluded from the calculation of non-GAAP net income and non-GAAP EPS because discontinued operations are reflective of decisions made by management in each period regarding the aspects of IDT’s and its segments’ businesses to be focused on in light of changing market realities and other factors. Although there may be discontinued operations in the future, the income or loss from discontinued operations does not reflect the performance of IDT’s core and continuing operations.
 
Adjusted EBITDA, non-GAAP net income and non-GAAP EPS should be considered in addition to, not as a substitute for, or superior to, gross profit, income (loss) from operations, cash flow from operating activities, net income, basic and diluted earnings per share or other measures of liquidity and financial performance prepared in accordance with GAAP. In addition, IDT’s measurements of Adjusted EBITDA, non-GAAP net income and non-GAAP EPS may not be comparable to similarly titled measures reported by other companies.
 
Following are reconciliations of Adjusted EBITDA, non-GAAP net income and non-GAAP EPS to the most directly comparable GAAP measure, which are, (a) for Adjusted EBITDA, income (loss) from operations for both IDT’s reportable segments and for IDT on a consolidated basis, (b) for non-GAAP net income, net income and, (c) for non-GAAP EPS, basic and diluted earnings per share.
 
 
9

 
 
IDT Corporation
Reconciliation of Adjusted EBITDA to Income (Loss) from Operations
(unaudited)
in millions
Figures may not foot or cross-foot due to rounding to millions.

   
Total IDT
Corporation
     
Telecom
Platform
Services
   
Consumer
Phone
Services
   
All Other
   
Corporate
 
Three Months Ended January 31, 2013 (2Q13)
                               
Revenue
  $ 411.7       $ 402.8     $ 3.7     $ 5.2     $ -  
Direct cost of revenue
    344.5         342.1       1.7       0.6       -  
Gross profit
    67.2         60.6       2.0       4.6       -  
Selling, general and administrative
    56.4         47.3       1.5       3.1       4.4  
Research and development
    1.8         -       -       1.8       -  
Adjusted EBITDA
    9.0         13.3       0.4       (0.3 )     (4.4 )
Subtract (Add):
                                         
Depreciation and amortization
    3.9         3.2       -       0.6       -  
Other operating gain
    (0.1 )       -       -       (0.1 )     -  
Income (loss) from operations
  $ 5.3       $ 10.1     $ 0.4     $ (0.8 )   $ (4.4 )
 
   
Total IDT
Corporation
     
Telecom
Platform
Services
   
Consumer
Phone
Services
   
All Other
   
Corporate
 
Three Months Ended October 31, 2012 (1Q13)
                                         
Revenue
  $ 400.6       $ 392.0     $ 4.0     $ 4.5     $ -  
Direct cost of revenue
    335.3         333.0       1.7       0.6       -  
Gross profit
    65.3         59.0       2.4       3.9       -  
Selling, general and administrative
    55.2         47.1       1.8       3.6       2.8  
Research and development
    1.4         -       -       1.4       -  
Adjusted EBITDA
    8.7         11.9       0.6       (1.1 )     (2.8 )
Subtract:
                                         
Depreciation and amortization
    3.1         2.5       -       0.6       -  
Other operating loss
    0.4         0.4       -       -       -  
Income (loss) from operations
  $ 5.2       $ 9.0     $ 0.6     $ (1.6 )   $ (2.8 )
 
 
 
Total IDT
Corporation
     
Telecom
Platform
Services
   
Consumer
Phone
Services
   
All Other
   
Corporate
 
Three Months Ended January 31, 2012 (2Q12)
                                         
Revenue
  $ 365.4       $ 357.6     $ 5.0     $ 2.9     $ -  
Direct cost of revenue
    306.4         303.6       2.2       0.5       -  
Gross profit
    59.1         54.0       2.7       2.4       -  
Selling, general and administrative
    51.6         45.6       1.7       1.0       3.2  
Research and development
    1.1         -       -       1.1       -  
Adjusted EBITDA
    6.4         8.4       1.0       0.3       (3.2 )
Subtract (Add):
                                         
Depreciation and amortization
    4.2         3.6       -       0.5       0.1  
Other operating gains
    (1.9 )       (1.8 )     -       -       (0.1 )
Income (loss) from operations
  $ 4.0       $ 6.5     $ 1.0     $ (0.3 )   $ (3.2 )

 
10

 

IDT Corporation
Reconciliation of Adjusted EBITDA to Income (Loss) from Operations
(unaudited)
in millions
Figures may not foot or cross-foot due to rounding to millions.
 
   
Total IDT
Corporation
     
Telecom
Platform
Services
   
Consumer
Phone
Services
   
All Other
   
Corporate
 
Six Months Ended January 31, 2013
                               
Revenue
  $ 812.3       $ 794.8     $ 7.7     $ 9.7     $ -  
Direct cost of revenue
    679.8         675.1       3.4       1.2       -  
Gross profit
    132.5         119.6       4.3       8.5       -  
Selling, general and administrative
    111.6         94.4       3.3       6.7       7.2  
Research and development
    3.2         -       -       3.2       -  
Adjusted EBITDA
    17.7         25.2       1.0       (1.4 )     (7.2 )
Subtract (Add):
                                         
Depreciation and amortization
    7.0         5.8       -       1.2       -  
Other operating loss (gain), net
    0.2         0.4       -       (0.1 )     -  
Income (loss) from operations
  $ 10.5       $ 19.1     $ 1.0     $ (2.4 )   $ (7.2 )
 
   
Total IDT
Corporation
     
Telecom
Platform
Services
   
Consumer
Phone
Services
   
All Other
   
Corporate
 
Six Months Ended January 31, 2012
                                         
Revenue
  $ 742.2       $ 726.7     $ 10.4     $ 5.2     $ -  
Direct cost of revenue
    625.7         620.0       4.7       1.0       -  
Gross profit
    116.5         106.6       5.7       4.2       -  
Selling, general and administrative
    103.3         90.6       3.4       2.2       7.2  
Research and development
    2.1         -       -       2.1       -  
Adjusted EBITDA
    11.0         16.1       2.2       (0.1 )     (7.2 )
Subtract (Add):
                                         
Depreciation and amortization
    8.7         7.4       -       1.1       0.2  
Other operating losses (gains), net
    9.4         9.5       -       -       (0.1 )
(Loss) income from operations
  $ (7.0 )     $ (0.8 )   $ 2.2     $ (1.1 )   $ (7.3 )
 
 
11

 
 
IDT Corporation
Reconciliations of Net Income (Loss) to Non-GAAP Net Income and Earnings Per Share to Non-GAAP EPS
(unaudited)
in millions, except per share data
Figures may not foot due to rounding to millions.
 
      2Q13       1Q13       2Q12    
Six Months
Ended
   
Six Months
Ended
 
                                     
Net income (loss)
  $ 3.5     $ 4.2     $ 2.9     $ 7.7     $ (2.1 )
Adjustments (add) subtract:
                                       
Stock-based compensation
    (1.8 )     (2.2 )     (0.9 )     (4.0 )     (1.6 )
Depreciation and amortization
    (3.9 )     (3.1 )     (4.2 )     (7.0 )     (8.7 )
Other operating gains (losses), net
    0.1       (0.4 )     1.9       (0.2 )     (9.4 )
Income from discontinued operations
    -       -       -       -       3.0  
Total adjustments
    (5.5 )     (5.7 )     (3.3 )     (11.2 )     (16.7 )
Non-GAAP net income
  $ 9.0     $ 9.9     $ 6.2     $ 18.9     $ 14.5  
                                         
Earnings per share:
                                       
Basic
  $ 0.14     $ 0.17     $ 0.13     $ 0.32     $ (0.08 )
Total adjustments
    0.29       0.30       0.17       0.59       0.79  
Non-GAAP EPS - basic
  $ 0.43     $ 0.47     $ 0.30     $ 0.91     $ 0.71  
                                         
Weighted-average number of shares used in calculation of basic earnings per share
    20.8       20.8       20.5       20.8       20.4  
                                         
Diluted
  $ 0.13     $ 0.16     $ 0.12     $ 0.30     $ (0.08 )*
Total adjustments
    0.28       0.29       0.17       0.56       0.74  
Non-GAAP EPS - diluted
  $ 0.41     $ 0.45     $ 0.29     $ 0.86     $ 0.66  
                                         
Weighted-average number of shares used in calculation of diluted earnings per share
    22.1       22.1       21.8       22.1       22.0  
                                         
* For the six months ended January 31, 2012, the diluted earnings per share equals basic earnings per share because IDT had a loss from continuing operations and the effect of the dilutive securities would have been anti-dilutive.

 
12 


Dates Referenced Herein   and   Documents Incorporated by Reference

This ‘8-K’ Filing    Date    Other Filings
3/14/13
Filed on / For Period End:3/7/13
1/31/1310-Q
11/13/12
10/31/1210-Q
7/31/1210-K,  10-K/A,  8-K
1/31/1210-Q
 List all Filings 
Top
Filing Submission 0001213900-13-000992   –   Alternative Formats (Word / Rich Text, HTML, Plain Text, et al.)

Copyright © 2024 Fran Finnegan & Company LLC – All Rights Reserved.
AboutPrivacyRedactionsHelp — Thu., May 2, 5:46:48.2pm ET