BILL PEREIRA
CHIEF FINANCIAL OFFICER
IDT CORPORATION
520 BROAD STREET
NEWARK, NEW JERSEY 07102
(973) 438-1000
|
DOV T. SCHWELL, ESQ.
OUTSIDE COUNSEL SOLUTIONS LLP
1430 BROADWAY, SUITE 1615
NEW YORK, NEW YORK 10018
(646) 328-0795
|
TRANSACTION VALUATION*
|
AMOUNT OF FILING FEE+
|
||||
$80,277,921
|
$5,724
|
*
|
Estimated for purposes of calculating the amount of the filing fee only. The amount assumes the exchange of 3,728,654 shares of IDT Corporation (“IDT”) Common Stock, par value $.01 per share (“Common Stock”), for 3,728,654 shares of IDT Class B Common Stock, par value $.01 per share (“Class B Stock”). The amount is estimated based upon the product of (a) $21.53, which is the average of the high and the low price per share of the Class B Stock on December 1, 2010, as reported on the New York Stock Exchange and (b) 3,728,654, representing the number of shares outstanding as of December 1, 2010.
|
+
|
The amount of the filing fee, calculated in accordance with Rule 0-11 under the Securities Exchange Act of 1934, as amended, and Fee Advisory # 2 for Fiscal Year 2011, issued September 29, 2010, equals $71.30 per million dollars of the transaction value.
|
(in thousands)
|
October 31, 2010
(Unaudited)
|
July 31, 2010*
|
July 31, 2009*
|
||||||||
CURRENT ASSETS
|
397,706 | 381,114 | 381,705 | ||||||||
NONCURRENT ASSETS
|
135,140 | 136,681 | 177,915 | ||||||||
TOTAL ASSETS
|
$ | 532,846 | $ | 517,795 | $ | 559,620 | |||||
CURRENT LIABILITIES
|
289,651 | 284,982 | 314,914 | ||||||||
NONCURRENT LIABILITIES
|
41,600 | 46,840 | 65,264 | ||||||||
TOTAL LIABILITIES
|
331,251 | 331,822 | 380,178 | ||||||||
EQUITY:
|
|||||||||||
Total IDT Corporation stockholders’ equity
|
199,765 | 183,789 | 176,294 | ||||||||
Noncontrolling interests
|
1,830 | 2,184 | 3,148 | ||||||||
TOTAL EQUITY
|
201,595 | 185,973 | 179,442 | ||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 532,846 | $ | 517,795 | $ | 559,620 |
(in thousands, except per share data)
|
Three months ended
October 31, 2010 (unaudited)
|
Three months ended
October 31, 2009 (unaudited))
|
Year ended
July 31, 2010*
|
Year ended
July 31, 2009*
|
||||||||||||
REVENUES
|
$ | 357,372 | $ | 327,329 | $ | 1,401,449 | $ | 1,507,659 | ||||||||
Direct cost of revenues
|
283,177 | 258,176 | 1,110,723 | 1,160,121 | ||||||||||||
TOTAL COSTS AND EXPENSES
|
348,892 | 327,174 | 1,379,370 | 1,553,555 | ||||||||||||
Income (loss) from operations
|
11,000 | 155 | 32,163 | (43,298 | ) | |||||||||||
Income (loss) from continuing operations
|
15,839 | (3,517 | ) | 20,653 | (73,764 | ) | ||||||||||
Loss from discontinued operations
|
— | (140 | ) | (380 | ) | (79,915 | ) | |||||||||
NET INCOME (LOSS)
|
15,839 | (3,657 | ) | 20,273 | (153,679 | ) | ||||||||||
Net (income) loss attributable to noncontrolling interests
|
(191 | ) | 176 | 17 | (1,770 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO IDT CORPORATION
|
$ | 15,648 | $ | (3,481 | ) | $ | 20,290 | $ | (155,449 | ) | ||||||
Amounts attributable to IDT Corporation common stockholders:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 15,648 | $ | (3,441 | ) | $ | 20,569 | $ | (74,249 | ) | ||||||
Loss from discontinued operations
|
— | (40 | ) | (279 | ) | (81,200 | ) | |||||||||
Net income (loss)
|
$ | 15,648 | $ | (3,481 | ) | $ | 20,290 | $ | (155,449 | ) | ||||||
Earnings per share attributable to IDT Corporation common stockholders:
|
||||||||||||||||
Basic:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 0.76 | $ | (0.17 | ) | $ | 1.00 | $ | (3.30 | ) | ||||||
Loss from discontinued operations
|
— | — | (0.01 | ) | (3.60 | ) | ||||||||||
Net income (loss)
|
$ | 0.76 | $ | (0.17 | ) | $ | 0.99 | $ | (6.90 | ) | ||||||
Weighted-average number of shares used in calculation of basic earnings per share
|
20,544 | 20,190 | 20,451 | 22,542 | ||||||||||||
Diluted:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 0.70 | $ | (0.17 | ) | $ | 0.95 | $ | (3.30 | ) | ||||||
Loss from discontinued operations
|
— | — | (0.01 | ) | (3.60 | ) | ||||||||||
Net income (loss)
|
$ | 0.70 | $ | (0.17 | ) | $ | 0.94 | $ | (6.90 | ) | ||||||
Weighted-average number of shares used in calculation of diluted earnings per share
|
22,378 | 20,190 | 21,546 | 22,542 |
(in thousands)
|
October 31, 2010
(Unaudited)
|
July 31, 2010*
|
July 31, 2009*
|
||||||||
CURRENT ASSETS
|
397,706 | 381,114 | 381,705 | ||||||||
NONCURRENT ASSETS
|
135,140 | 136,681 | 177,915 | ||||||||
TOTAL ASSETS
|
$ | 532,846 | $ | 517,795 | $ | 559,620 | |||||
CURRENT LIABILITIES
|
289,651 | 284,982 | 314,914 | ||||||||
NONCURRENT LIABILITIES
|
41,600 | 46,840 | 65,264 | ||||||||
TOTAL LIABILITIES
|
331,251 | 331,822 | 380,178 | ||||||||
EQUITY:
|
|||||||||||
Total IDT Corporation stockholders’ equity
|
199,765 | 183,789 | 176,294 | ||||||||
Noncontrolling interests
|
1,830 | 2,184 | 3,148 | ||||||||
TOTAL EQUITY
|
201,595 | 185,973 | 179,442 | ||||||||
TOTAL LIABILITIES AND EQUITY
|
$ | 532,846 | $ | 517,795 | $ | 559,620 |
(in thousands, except per share data)
|
Three months ended
October 31, 2010 (unaudited)
|
Three months ended
October 31, 2009 (unaudited))
|
Year ended
July 31, 2010*
|
Year ended
July 31, 2009*
|
||||||||||||
REVENUES
|
$ | 357,372 | $ | 327,329 | $ | 1,401,449 | $ | 1,507,659 | ||||||||
Direct cost of revenues
|
283,177 | 258,176 | 1,110,723 | 1,160,121 | ||||||||||||
TOTAL COSTS AND EXPENSES
|
348,892 | 327,174 | 1,379,370 | 1,553,555 | ||||||||||||
Income (loss) from operations
|
11,000 | 155 | 32,163 | (43,298 | ) | |||||||||||
Income (loss) from continuing operations
|
15,839 | (3,517 | ) | 20,653 | (73,764 | ) | ||||||||||
Loss from discontinued operations
|
— | (140 | ) | (380 | ) | (79,915 | ) | |||||||||
NET INCOME (LOSS)
|
15,839 | (3,657 | ) | 20,273 | (153,679 | ) | ||||||||||
Net (income) loss attributable to noncontrolling interests
|
(191 | ) | 176 | 17 | (1,770 | ) | ||||||||||
NET INCOME (LOSS) ATTRIBUTABLE TO IDT CORPORATION
|
$ | 15,648 | $ | (3,481 | ) | $ | 20,290 | $ | (155,449 | ) | ||||||
Amounts attributable to IDT Corporation common stockholders:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 15,648 | $ | (3,441 | ) | $ | 20,569 | $ | (74,249 | ) | ||||||
Loss from discontinued operations
|
— | (40 | ) | (279 | ) | (81,200 | ) | |||||||||
Net income (loss)
|
$ | 15,648 | $ | (3,481 | ) | $ | 20,290 | $ | (155,449 | ) | ||||||
Earnings per share attributable to IDT Corporation common stockholders:
|
||||||||||||||||
Basic:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 0.76 | $ | (0.17 | ) | $ | 1.00 | $ | (3.30 | ) | ||||||
Loss from discontinued operations
|
— | — | (0.01 | ) | (3.60 | ) | ||||||||||
Net income (loss)
|
$ | 0.76 | $ | (0.17 | ) | $ | 0.99 | $ | (6.90 | ) | ||||||
Weighted-average number of shares used in calculation of basic earnings per share
|
20,544 | 20,190 | 20,451 | 22,542 | ||||||||||||
Diluted:
|
||||||||||||||||
Income (loss) from continuing operations
|
$ | 0.70 | $ | (0.17 | ) | $ | 0.95 | $ | (3.30 | ) | ||||||
Loss from discontinued operations
|
— | — | (0.01 | ) | (3.60 | ) | ||||||||||
Net income (loss)
|
$ | 0.70 | $ | (0.17 | ) | $ | 0.94 | $ | (6.90 | ) | ||||||
Weighted-average number of shares used in calculation of diluted earnings per share
|
22,378 | 20,190 | 21,546 | 22,542 |
IDT CORPORATION
|
|||
By:
|
/s/ Howard S. Jonas
|
||
Name:
|
Howard S. Jonas
|
||
Title:
|
Chief Executive Officer
|