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
|
Share
Sale and Purchase Agreement by and among the Registrant, Dutch Holdings
and Pipex dated September 7, 2006. (Incorporated by reference to
the Form
8-K, filed September 13, 2006)
|
2.2
|
Amendment
Agreement, dated October 11, 2006, related to Share Sale and Purchase
Agreement, dated September 7, 2006
|
|
99.1
|
Press
Release issued by the Registrant, dated October 12,
2006.
|
|
|
Page
|
Proforma
Condensed Consolidated Financial Statements - Basis of Presentation
|
|
F-2
|
Proforma
Condensed Consolidated Balance Sheet as of July 31,
2006
|
|
F-3
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2006
|
|
F-4
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2005
|
|
F-5
|
Proforma
Condensed Consolidated Statement of Operations for the year ended
July 31, 2004
|
F-6
|
|
Notes
and Management’s Assumptions to Proforma Condensed Consolidated Financial
Information
|
|
F-7
|
|
Historical
|
Adjustments
|
Proforma
|
||||||||||
Assets
|
|
||||||||||||
Current
assets:
|
|
||||||||||||
Cash
and cash equivalents
|
$
|
119,109
|
$
|
37,362
|
(A
|
)
|
$
|
156,471
|
|||||
Marketable
securities
|
395,713
|
8,069
|
(A
|
)
|
403,782
|
||||||||
Trade
accounts receivable, net
|
185,125
|
(5,428
|
)
|
(B
|
)
|
179,697
|
|||||||
Other
current assets
|
106,319
|
(6,897
|
)
|
(B
|
)
|
99,422
|
|||||||
Assets
of discontinued operations
|
436,905
|
436,905
|
|||||||||||
|
|||||||||||||
Total
current assets
|
1,243,171
|
1,276,277
|
|||||||||||
Property,
plant and equipment, net
|
292,152
|
(1,654
|
)
|
(B
|
)
|
290,498
|
|||||||
Goodwill
|
105,577
|
105,577
|
|||||||||||
Licenses
and other intangibles, net
|
27,445
|
27,445
|
|||||||||||
Investments
|
46,855
|
46,855
|
|||||||||||
Other
assets
|
47,639
|
47,639
|
|||||||||||
|
|||||||||||||
Total
assets
|
$
|
1,762,839
|
$
|
1,794,291
|
|||||||||
|
|||||||||||||
Liabilities
and stockholders’ equity
|
|||||||||||||
Current
liabilities:
|
|||||||||||||
Trade
accounts payable
|
$
|
82,327
|
(7,257
|
)
|
(B
|
)
|
75,070
|
||||||
Accrued
expenses
|
260,087
|
(3,866
|
)
|
(B
|
)
|
256,221
|
|||||||
Deferred
revenue
|
134,286
|
(1,216
|
)
|
(B
|
)
|
133,070
|
|||||||
Capital
lease obligations—current portion
|
18,940
|
18,940
|
|||||||||||
Other
current liabilities
|
42,312
|
(2,224
|
)
|
(B
|
)
|
40,088
|
|||||||
Liabilities
of discontinued operations
|
141,860
|
141,860
|
|||||||||||
|
|||||||||||||
Total
current liabilities
|
679,812
|
665,249
|
|||||||||||
Deferred
tax liabilities, net
|
107,106
|
107,106
|
|||||||||||
Capital
lease obligations—long-term portion
|
32,122
|
32,122
|
|||||||||||
Notes
payable—long-term portion
|
90,370
|
90,370
|
|||||||||||
Other
liabilities
|
6,850
|
6,850
|
|||||||||||
|
|||||||||||||
Total
liabilities
|
916,260
|
901,697
|
Minority
interests
|
43,227
|
43,227
|
|||||||||||
Commitments
and contingencies
|
|||||||||||||
Stockholders’
equity:
|
|||||||||||||
Preferred
stock, $.01 par value; authorized shares—10,000,000; no shares
issued
|
—
|
—
|
|||||||||||
Common
stock, $.01 par value; authorized shares— 100,000,000; 25,074,860 shares
issued; 15,178,173 shares outstanding
|
251
|
251
|
|||||||||||
Class A
common stock, $.01 par value; authorized shares—35,000,000; 9,816,988
shares issued and outstanding
|
98
|
98
|
|||||||||||
Class
B common stock, $.01 par value; authorized shares—100,000,000; 76,879,179
shares issued; 71,402,204 shares outstanding
|
768
|
768
|
|||||||||||
Additional
paid-in capital
|
901,067
|
901,067
|
|||||||||||
Treasury
stock, at cost, consisting of 9,896,687 shares of common stock, and
of
5,476,975 shares of Class B common stock
|
(220,169
|
)
|
(220,169
|
)
|
|||||||||
Accumulated
other comprehensive income
|
1,496
|
1,496
|
|||||||||||
Retained
earnings
|
119,841
|
46,015
|
(C
|
)
|
165,856
|
||||||||
|
|||||||||||||
Total
stockholders’ equity
|
803,352
|
849,367
|
|||||||||||
|
|||||||||||||
Total
liabilities and stockholders’ equity
|
$
|
1,762,839
|
$
|
1,794,291
|
|||||||||
|
|
Historical
|
Adjustments
|
Proforma
|
||||||||||
Revenues
|
$
|
2,226,422
|
(68,225
|
)
|
(D
|
)
|
$
|
2,158,197
|
|||||
Costs
and expenses:
|
|||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,779,980
|
(41,490
|
)
|
(D
|
)
|
1,738,490
|
|||||||
Selling,
general and administrative
|
556,161
|
(44,388
|
)
|
(D
|
)
|
511,773
|
|||||||
Depreciation
and amortization
|
87,422
|
(625
|
)
|
(D
|
)
|
86,797
|
|||||||
Restructuring
and impairment charges
|
23,646
|
23,646
|
|||||||||||
|
|||||||||||||
Total
costs and expenses
|
2,447,209
|
2,360,706
|
|||||||||||
|
|||||||||||||
Loss
from operations
|
(220,787
|
)
|
(202,509
|
)
|
|||||||||
Interest
income, net
|
9,416
|
565
|
(D
|
)
|
9,981
|
||||||||
Investment
and other income, net
|
7,284
|
7,284
|
|||||||||||
|
|||||||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(204,087
|
)
|
(185,244
|
)
|
|||||||||
Minority
interests
|
(16,177
|
)
|
(16,177
|
)
|
|||||||||
Provision
for income taxes
|
(2,576
|
)
|
(3,946
|
)
|
(D
|
)
|
(6,522
|
)
|
|||||
|
|||||||||||||
Loss
from continuing operations
|
$
|
(222,840
|
)
|
$
|
(207,943
|
)
|
|||||||
|
|||||||||||||
Basic
and diluted loss per share from continuing operations
|
$
|
(2.32
|
)
|
$
|
(2.17
|
)
|
|||||||
|
|||||||||||||
Weighted-average
number of shares used in calculation of basic and diluted loss per
share
from continuing operations
|
96,028
|
96,028
|
|||||||||||
|
|
Historical
|
Adjustments
|
Proforma
|
||||||||||
Revenues
|
$
|
2,221,985
|
$
|
(43,129
|
)
|
(D
|
)
|
$
|
2,178,856
|
||||
Costs
and expenses:
|
|||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,700,866
|
(25,064
|
)
|
(D
|
)
|
1,675,802
|
|||||||
Selling,
general and administrative
|
533,076
|
(41,278
|
)
|
(D
|
)
|
491,798
|
|||||||
Depreciation
and amortization
|
93,631
|
(418
|
)
|
(D
|
)
|
93,213
|
|||||||
Restructuring
and impairment charges
|
34,212
|
34,212
|
|||||||||||
|
|||||||||||||
Total
costs and expenses
|
2,361,785
|
2,295,025
|
|||||||||||
|
|||||||||||||
Loss
from operations
|
(139,800
|
)
|
(116,169
|
)
|
|||||||||
Interest
income, net
|
20,575
|
436
|
(D
|
)
|
21,011
|
||||||||
Investment
and other income, net
|
71,454
|
71,454
|
|||||||||||
|
|||||||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(47,771
|
)
|
(23,704
|
)
|
|||||||||
Minority
interests
|
(2,639
|
)
|
(2,639
|
)
|
|||||||||
Provision
for income taxes
|
(6,317
|
)
|
(6,317
|
)
|
|||||||||
|
|||||||||||||
Loss
from continuing operations
|
$
|
(56,727
|
)
|
$
|
(32,660
|
)
|
|||||||
|
|||||||||||||
Basic
and diluted loss per share from continuing operations
|
$
|
(0.58
|
)
|
$
|
(0.34
|
)
|
|||||||
|
|||||||||||||
Weighted-average
number of shares used in calculation of basic and diluted loss per
share
from continuing operations
|
97,049
|
97,049
|
|||||||||||
|
|
Historical
|
Adjustments
|
Proforma
|
||||||||||
Revenues
|
$
|
2,066,815
|
$
|
(2,342
|
)
|
(D
|
)
|
$
|
2,064,473
|
||||
Costs
and expenses:
|
|||||||||||||
Direct
cost of revenues (exclusive of depreciation and
amortization)
|
1,586,343
|
(2,070
|
)
|
(D
|
)
|
1,584,273
|
|||||||
Selling,
general and administrative
|
464,363
|
(4,573
|
)
|
(D
|
)
|
459,790
|
|||||||
Depreciation
and amortization
|
93,795
|
(32
|
)
|
(D
|
)
|
93,763
|
|||||||
Restructuring
and impairment charges
|
58,220
|
58,220
|
|||||||||||
|
|||||||||||||
Total
costs and expenses
|
2,202,721
|
2,196,046
|
|||||||||||
|
|||||||||||||
Loss
from operations
|
(135,906
|
)
|
(131,573
|
)
|
|||||||||
Interest
income, net
|
23,512
|
(14
|
)
|
(D
|
)
|
23,498
|
|||||||
Gain
on sale of subsidiary stock
|
9,418
|
9,418
|
|||||||||||
Investment
and other income, net
|
37,145
|
37,145
|
|||||||||||
|
|||||||||||||
Loss
from continuing operations before minority interests and income
taxes
|
(65,831
|
)
|
(61,512
|
)
|
|||||||||
Minority
interests
|
(33,728
|
)
|
(33,728
|
)
|
|||||||||
Benefit
from income taxes
|
30,798
|
30,798
|
|||||||||||
|
|||||||||||||
Loss
from continuing operations
|
$
|
(68,761
|
)
|
$
|
(64,442
|
)
|
|||||||
|
|||||||||||||
Basic
and diluted loss per share from continuing operations
|
$
|
(0.78
|
)
|
$
|
(0.73
|
)
|
|||||||
|
|||||||||||||
Weighted-average
number of shares used in calculation of basic and diluted loss per
share
from continuing operations
|
87,920
|
87,920
|
|||||||||||
|
The
following is a description of the proforma adjustments to the historical
condensed consolidated financial statements:
|
|
(A)
|
The
increase in cash and cash equivalents and marketable securities represent
the proceeds from the sale of the Toucan business. Cash of the Toucan
business on July 31, 2006, in the amount of $7.7 million was retained
by
the Registrant and was not included in the disposition.
|
|
(B)
|
Reflects
the removal of assets and liabilities of the Toucan business as if
the
sale was consummated on July 31,
2006.
|
(C)
|
Retained
earnings has been adjusted for an estimated increase of $46.0 million
from
the sale of the Toucan business as if the sale occurred on July 31,
2006.
|
(D)
|
Reflects
the removal of the results of operations of the Toucan business as
if the
sale was consummated on November 1,
2003.
|
IDT
CORPORATION
|
|||
By:
|
|
/s/
Marcelo Fischer
|
|
|
Name:
Marcelo Fischer
|
||
|
Title:
Chief Financial Officer and
Treasurer
|
Exhibit
Number
|
|
Description
|
2.1
|
Share
Sale and Purchase Agreement among the Registrant, Dutch Holdings
and Pipex
dated September 7, 2006.
(Incorporated by reference to the Form 8-K, filed September 13,
2006)
|
|
2.2
|
Amendment
Agreement, dated October 11, 2006, related to Share Sale and Purchase
Agreement, dated September 7, 2006
|
|
99.1
|
Press
Release issued by the Registrant, dated October
12,
2006.
|
|