-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, TFGzU9z5Xcki7fz9QBlmJ5DMaxoPFwsJylIcjUgAkwwIgmX3qanJoBatG0d4z/nq 4DTDXtktT8mUr3AWMASbzA== 0001193125-08-206729.txt : 20081006 0001193125-08-206729.hdr.sgml : 20081006 20081006163215 ACCESSION NUMBER: 0001193125-08-206729 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20081006 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20081006 DATE AS OF CHANGE: 20081006 FILER: COMPANY DATA: COMPANY CONFORMED NAME: IDT CORP CENTRAL INDEX KEY: 0001005731 STANDARD INDUSTRIAL CLASSIFICATION: TELEPHONE COMMUNICATIONS (NO RADIO TELEPHONE) [4813] IRS NUMBER: 223415036 STATE OF INCORPORATION: DE FISCAL YEAR END: 0731 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-16371 FILM NUMBER: 081109912 BUSINESS ADDRESS: STREET 1: 520 BROAD ST CITY: NEWARK STATE: NJ ZIP: 07102 BUSINESS PHONE: 973 438 1000 MAIL ADDRESS: STREET 1: 520 BROAD STREET CITY: NEWARK STATE: NJ ZIP: 07102 8-K 1 d8k.htm FORM 8-K Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): October 6, 2008

 

 

IDT CORPORATION

(Exact name of registrant as specified in its charter)

 

 

 

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)

Registrant’s telephone number, including area code: (973) 438-1000

Not Applicable

(Former name or former address, if changed since last report.)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ 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 2.02. Results of Operations and Financial Condition

On October 6, 2008, IDT Corporation (the “Registrant”) issued a press release announcing its results of operations for its fiscal year and quarter ended July 31, 2008. A copy of the press release issued by the Registrant concerning the foregoing results is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.

The Registrant is furnishing the information contained in this Report, including Exhibit 99.1, pursuant to Item 2.02 of Form 8-K promulgated by the Securities and Exchange Commission (the “SEC”). This information shall not be deemed to be “filed” with the SEC or incorporated by reference into any other filing with the SEC unless otherwise expressly stated in such filing. In addition, this Report and the press release contain statements intended as “forward-looking statements” that are subject to the cautionary statements about forward-looking statements set forth in the press release.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Document

99.1   Press Release, dated October 6, 2008, reporting the results of operations for IDT Corporation’s fiscal year and quarter ended July 31, 2008.

 

2


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

IDT CORPORATION
By:  

/s/    James A. Courter

Name:   James A. Courter
Title:   Chief Executive Officer

Dated: October 6, 2008

 

3


EXHIBIT INDEX

 

Exhibit
Number

 

Document

99.1   Press Release, dated October 6, 2008, reporting the results of operations for IDT Corporation’s fiscal year and quarter ended July 31, 2008.

 

4

EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

 

LOGO    IDT Reports Results for the Fourth Quarter and Fiscal 2008

NEWARK, NJ — October 6, 2008 — IDT Corporation (NYSE: IDT, IDT.C) announces operating results for its fourth quarter and fiscal 2008 year July 31, 2008.

 

 

Q4 revenues: $480.0 million, down 2.6% year-over-year.

 

 

Q4 net loss: ($86.4) million, versus net loss of ($112.4) million one year ago.

 

 

Q4 loss from operations ($79.3) million, compared with ($123.7) million in the year-ago period.

 

 

Q4 net loss per share ($1.15), versus net loss per share of ($1.38) one year ago.

 

 

Fiscal 2008 revenues: $1,878.0 million, versus $2,012.7 million in fiscal 2007.

 

 

Fiscal 2008 net loss: ($224.3) million, versus net income of $58.6 million in fiscal 2007, of which ($4.9) million and $198.1 million, respectively, were due to discontinued operations.

 

 

Fiscal 2008 loss from operations ($198.3) million, compared with ($172.7) million from operations in fiscal 2007.

 

 

Fiscal 2008 net loss per share ($2.95) and loss per share from continuing operations ($2.88), versus net income per share of $0.71 and loss per share from continuing operations of ($1.70) in fiscal 2007.

 

 

Cash, cash equivalents, marketable securities, and investments totaled $343.3 million; $82.9 million of the cash, cash equivalents and marketable securities was restricted, as of the end of the fiscal year.

SUMMARY OF OPERATING RESULTS

The following table summarizes the operating performance of IDT’s continuing businesses:

 

$ millions

   Revenues     Income (Loss) from Operations  
     Fiscal ‘08     Fiscal ‘07     Q4 ‘08     Q3 ‘08     Q4 ‘07     Fiscal ‘08     Fiscal ‘07     Q4 ‘08     Q3 ‘08     Q4 ‘07  

Wholesale Telecom

   $ 1,062.6     $ 1,220.6     $ 270.0     $ 248.1     $ 301.8      $ 26.7     $ (19.8 )   $ (6.8 )   $ (10.4 )   $ (8.7 )

Prepaid Products

     778.4       971.8       183.9       182.8       228.7       (86.2 )     (109.0 )     (30.7 )     (24.5 )     (72.3 )

Consumer Phone Service

     88.0       148.8       18.9       20.8       30.0       19.3       65.6       2.5       7.6       9.8  

Inter-segment

     (400.5 )     (575.5 )     (94.3 )     (90.6 )     (128.6 )     —         —         —         —         —    
                                                                                

IDT Telecom Total

     1,528.5       1,765.7       378.5       361.0       431.9       (40.1 )     (63.2 )     (35.0 )     (27.3 )     (71.3 )

IDT Energy

     248.9       190.8       75.5       66.3       45.3       6.0       11.4       1.6       0.9       0.5  

IDT Capital

     55.0       50.8       14.8       13.5       13.5       (63.8 )     (26.6 )     (22.7 )     (17.0 )     (10.5 )

IDT Carmel

     45.7       5.4       11.1       12.5       1.8       (25.3 )     (10.7 )     (16.9 )     1.9       (5.2 )

Corporate

     —         —         —         —         —         (75.3 )     (83.7 )     (6.3 )     (28.9 )     (37.1 )
                                                                                

Total IDT

   $ 1,878.0     $ 2,012.7     $ 480.0     $ 453.2     $ 492.6     $ (198.3 )   $ (172.7 )   $ (79.3 )   $ (70.5 )   $ (123.7 )

Columns in table may not add accurately due to rounding.

In Q1 2008 we changed our accounting for IDT Carmel operations, as described below. This change accounts for the majority of the changes in revenues from IDT Carmel operations as compared to the year-ago period.

RECENT DEVELOPMENTS

On October 3, 2008, we announced a CEO succession plan, an extended employment and compensation arrangement with Howard Jonas, an agreement by Jim Courter, Vice Chairman/CEO to accept his base salary in IDT stock in lieu of salary and the retention of Jefferies & Company, Inc. to act as financial advisor to the Company. Mr. Jonas has agreed to become the Company’s Chief Executive Officer upon the retirement of Jim Courter. Mr. Jonas will enter into a five-year employment agreement with IDT, providing for the payment of his base compensation in shares of Common Stock for the five-year period beginning on January 1, 2009.

The New York Stock Exchange has notified us that we are out of compliance with the Exchange’s listing standards by virtue of IDT’s market capitalization and also with the Exchange’s one dollar minimum price. Under the rules of the Exchange, we have 45 days from receipt of the Notification on the market capitalization non-compliance to file a plan with the Exchange demonstrating our ability to meet the listing requirements. We must be in compliance with the market capitalization standard within 18 months and with the share price minimum within 6 months.


On September 4, 2008, we announced a new management team at IDT Carmel Holdings, Inc., headed by President and COO Mark Meisenbacher. Mr. Meisenbacher is a twenty year industry veteran who previously served as COO of Axiant.

As we continue our restructuring, we recognize restructuring and impairment charges. In the fourth quarter of fiscal 2008 we recognized $45.5 million in consolidated restructuring and impairment charges, including $15.7 million primarily for severance due to reductions in our workforce and $29.8 million in write-downs of goodwill and fixed assets, primarily in our Prepaid Products—Rechargeable and Wholesale telecom business units. The $29.8 million of write-downs were recorded primarily as a result of our annual assessment in accordance with FAS 142, where the expected discounted future cash flows of those businesses did not support the carrying value of the assets. Accordingly we recorded an impairment charge as required by FAS 142. In the fourth quarter of fiscal 2008, IDT Telecom recorded $10.4 million of the restructuring charges and $24.6 million of the impairment charges. In fiscal 2008 we recognized $66.2 million in consolidated restructuring and impairment charges, of which $49.2 million related to IDT Telecom and $7.4 million was incurred by Corporate, mostly due to workforce reductions.

In June and August 2008 we received notices from the IRS assessing tax of approximately $75 million for the period ending July 31, 2001, approximately $1.0 million for adjustments carried forward to fiscal years 2005 and 2006 and applicable interest of $39.5 million. In July 2008 we paid $10.0 million of the amount noted as a good faith payment. We have initiated discussion with the IRS regarding the timing of payment, however, we cannot assure you that we will be able to conclude any arrangement with the IRS and the balance could become due and payable in 30 days.

RESULTS OF IDT TELECOM OPERATIONS

Telecom Line of Business Detail

 

$ millions, except %

   Q1 07     Q2 07     Q3 07     Q4 07     FY 07     Q1 08     Q2 08     Q3 08     Q4 08     FY 08  
REVENUES                     

TOTAL

   471.2     447.0     415.6     431.9     1,765.7     402.6     386.3     361.0     378.5     1,528.5  
                                                            

Prepaid Products

   260.8     251.6     230.7     228.7     971.8     208.9     202.9     182.8     183.9     778.4  

CC- United States

   215.9     204.9     180.0     175.1     776.0     159.5     161.5     139.2     138.1     598.2  

CC- Europe

   25.9     25.9     25.4     27.5     104.7     23.4     24.1     22.2     23.6     93.3  

CC- Rest of World

   7.2     7.8     10.1     7.4     32.5     8.1     7.9     7.6     7.5     31.1  

Other

   11.8     12.9     15.2     18.8     58.7     17.8     9.4     13.8     14.7     55.8  

Wholesale

   315.1     314.6     289.2     301.8     1,220.6     280.1     264.4     248.1     270.0     1,062.6  

Intersegment Revenues

   158.5     153.5     134.9     128.6     575.5     111.6     103.9     90.6     94.3     400.5  

Wholesale -Third Party

   156.6     161.1     154.3     173.1     645.1     168.5     160.5     157.4     175.7     662.1  

Consumer Phone Services

   53.8     34.3     30.7     30.0     148.8     25.3     23.0     20.8     18.9     88.0  

United States

   35.7     33.4     29.5     28.4     127.1     23.5     21.1     19.0     16.8     80.5  

Europe

   17.5     —       —       —       17.5     —       —       —       —       —    

Other

   0.6     0.8     1.2     1.6     4.2     1.7     1.9     1.8     2.1     7.5  
                                                            

GROSS PROFIT

                    

TOTAL

   107.7     86.2     80.6     75.1     349.6     86.9     84.8     78.7     89.1     339.5  
                                                            

Prepaid Products

   50.4     34.4     37.3     32.2     154.3     38.5     38.2     33.4     45.7     155.8  

Wholesale

   36.3     36.5     30.6     27.6     130.9     35.7     36.0     31.8     34.0     137.5  

Consumer Phone Services

   21.0     15.3     12.8     15.4     64.5     12.7     10.6     13.6     9.4     46.2  
                                                            

GROSS MARGIN

                    

TOTAL

   22.8 %   19.3 %   19.4 %   17.4 %   19.8 %   21.6 %   22.0 %   21.8 %   23.5 %   22.2 %
                                                            

Prepaid Products

   19.3 %   13.7 %   16.2 %   14.1 %   15.9 %   18.4 %   18.8 %   18.3 %   24.9 %   20.0 %

Wholesale

   11.5 %   11.6 %   10.6 %   9.1 %   10.7 %   12.8 %   13.6 %   12.8 %   12.6 %   12.9 %

Consumer Phone Services

   39.0 %   44.8 %   41.6 %   51.3 %   43.3 %   50.2 %   46.2 %   65.2 %   49.6 %   52.6 %
                                                            

SG&A including bad debt expense

                    

TOTAL

   83.8     81.3     80.5     113.0     358.5     78.4     78.0     77.1     75.0     308.5  
                                                            

Prepaid Products

   41.2     45.5     45.8     86.2     218.8     46.8     46.0     42.4     44.4     179.7  

Wholesale

   24.1     26.4     26.4     22.4     99.3     24.6     25.8     29.8     24.9     105.1  

Consumer Phone Services

   18.4     9.3     8.3     4.4     40.4     7.0     6.2     4.9     5.7     23.7  

United States

   8.3     7.7     6.5     2.8     25.3     5.6     4.7     3.4     4.3     18.0  

Europe

   8.8     —       —       —       8.8     —       —       —       —       —    

Other

   1.3     1.7     1.8     1.6     6.3     1.4     1.5     1.4     1.4     5.7  

 

Page 2 of 12


IDT Telecom carried 23.1 billion minutes of traffic for third-party customers in fiscal 2008, a decrease of 1.1% compared with fiscal 2007. Wholesale segment minutes increased 19.4%, and wholesale minutes carried for third-party customers set company records both for the year and for the fourth quarter. However, this increase was offset by a 23.1% decline in retail minutes. For fiscal 2008, IDT Telecom’s traffic mix of minutes carried was 62.6% wholesale minutes and 37.4% retail minutes. For the fourth quarter of fiscal 2008, IDT Telecom carried 5.88 billion minutes for third-party customers, a 5.8% sequential increase, but a decrease of 0.3% versus the year-ago quarter.

For the year, IDT Telecom revenues declined 13.4%. Overall revenue per minute declined 9.9%. Revenue per minute from our Prepaid Products segment increased 3.5%, while revenue per minute from external customers in our Wholesale segment declined 14.0%. Revenues from our Consumer Phone Services segment declined 40.9%. In the fourth quarter of fiscal 2008, IDT Telecom revenues declined 12.4% compared to the year-ago result, and increased 4.9% sequentially. Overall revenue per minute in Q4 2008 declined 9.5% versus the fiscal 2007 fourth quarter, and declined 0.1% sequentially. Consumer phone services revenue in Q4 2008 declined 37.0% compared with the year-ago period, and 9.0% sequentially.

For IDT Telecom overall, fiscal 2008 gross profit dollars were 2.9% lower than in fiscal 2007. This decrease is due primarily to the continuing revenue decline in our Consumer Phone Services segment, which we have been strategically harvesting. Gross profit dollars for fiscal 2008 increased 5% in our Wholesale segment, primarily as a result of the decrease in direct cost of revenues due to continued reductions in connectivity costs. In our Prepaid Products segment, we delivered a slight increase in gross profit dollars for the year, due primarily to a $16.7 million reversal in fiscal 2008 of accrued regulatory fees as a result of the completion of an audit by USAC of our U.S. calling card business for calendar years 2005 and 2006, of which $10.9 million was reversed in Q4 2008. Without such reversal, gross profit dollars for fiscal 2008 would have decreased 9.8%, due primarily to the revenue decline in our U.S. calling card operations.

Selling, general and administrative (“SG&A”) expenses including bad debt expense for fiscal 2008 were 13.9% lower than those of fiscal 2007 as a result of reductions in compensation costs, sales and marketing expenses, consulting fees, and facilities costs. Most of the decrease occurred in our Prepaid Products segment, in which we had an accrual in Q4 2007 of $24.0 million relating to our previously announced settlement of litigation with Aerotel, as well as a $3.1 million reversal of a previously recorded legal accrual which was adjusted for in Q4 2008, partially offset by an additional $6 million accrual for the Aerotel matter that we recorded in Q4 2008. As a percentage of revenue, SG&A expenses including bad debt expense were basically flat year-over-year at 20.2% in fiscal 2008 and 20.3% in fiscal 2007. For the fourth quarter, SG&A expenses including bad debt expense decreased 33.6% versus the year-ago period, and 2.7% sequentially.

Depreciation and amortization expense for IDT Telecom fell from $71.2 million in fiscal 2007 to $57.3 million in fiscal 2008 due to assets becoming fully depreciated with limited new capital spending in the last two years. In Q4 2008, depreciation and amortization expense was $13.0 million, versus $17.2 million in the year-ago quarter.

Wholesale Telecommunications Services

In fiscal 2008, revenues from third-party customers increased 2.6%. Blended gross profit margins (including margins on minutes for internal customers) were 12.9% in fiscal 2008, compared with 10.7% in fiscal 2007. SG&A expenses including bad debt expense increased 5.8%, mostly due to compensation costs associated with the $40 million Altice One arbitration award, which was recognized in Q1. Operating income for fiscal 2008, which includes the arbitration award, increased by $46.5 million, to $26.7 million.

During the fourth quarter of fiscal 2008, we carried a record number of minutes for third-party customers. Revenues from third-party customers in Q4 2008 increased 1.5% year-over-year and 11.6% sequentially and also set company records. Gross profit dollars of $34.0 million in Q4 2008 represented an increase of 23.4% year-over-year and 7.0% sequentially. Gross profit margins were 12.6% in Q4 2008, compared with 12.8% in the previous quarter.

Prepaid Products

In fiscal 2008, our Prepaid Products segment terminated 8.65 billion minutes of traffic, compared with 11.24 billion minutes in fiscal 2007. Revenues declined 19.9% compared with fiscal 2007, mostly due to weakness in our U.S. and European calling card sales, partially offset by slight increases in Asia. In the fourth quarter of fiscal 2008, our Prepaid Products segment terminated 2.05 billion minutes of traffic, an 18.2% decrease from the year-ago amount and a 0.8% increase sequentially. A sequential increase was expected because our fourth quarter had 2.2% more days than our third quarter, and one of them was Mother’s Day, the heaviest calling day of the year. Revenues decreased 19.6% versus the year-ago quarter, and increased 0.6% sequentially.

 

Page 3 of 12


RESULTS OF IDT ENERGY OPERATIONS

 

$ millions, except %

   Q1 07     Q2 07     Q3 07     Q4 07     FY 2007     Q1 08     Q2 08     Q3 08     Q4 08     FY 2008  

REVENUES

   $ 36.2     $ 51.9     $ 57.3     $ 45.3     $ 190.7     $ 42.1     $ 65.1     $ 66.3     $ 75.5     $ 248.9  

GROSS PROFIT

     8.4       7.1       6.4       4.6       26.5       5.4       6.8       6.4       9.2       27.8  

GROSS MARGIN %

     23.2 %     13.7 %     11.2 %     10.1 %     13.9 %     12.9 %     10.4 %     9.7 %     12.2 %     11.2 %

SG&A, including bad debt

     3.5       3.5       4.0       4.0       14.9       3.8       4.7       5.5       7.6       21.6  

ENDING METERS SERVED (000)

     258       271       284       300       300       312       318       343       376       376  

IDT Energy continues to expand its customer base opportunistically in New York with the goal of acquiring profitable customers in low-risk markets; more specifically in regions where receivables are guaranteed under purchase of receivables (POR) programs, billing is handled by the utility, and commodity procurement can be effectuated on a real-time market basis. IDT Energy also regularly monitors other deregulated markets to determine if they are ripe for entry, and will initiate the licensing process in any selected location, should deregulated conditions develop favorably.

In fiscal 2008, IDT Energy’s base of meters served increased 25.3% compared to year-end fiscal 2007. Three quarters of the net meter additions occurred in the second half of our fiscal year when public utility energy prices were increasing sharply. Revenue increased 30.5% in fiscal 2008 to $248.9 million, due to both increased consumption generated by the larger customer base and to increases in both electricity and gas rates. Gross profit dollars increased 5.0% in fiscal 2008, although gross margins fell from 13.9% in fiscal 2007 to 11.2% in fiscal 2008. SG&A expenses including bad debt expense increased 44.6%, from 7.8% of IDT Energy’s revenues to 8.7%, mostly due to the incremental customer acquisition costs in the second half of the year.

In the fourth quarter of fiscal 2008 IDT Energy added 33,000 net meters, the greatest quarterly increase in net meters in its history. Revenues in Q4 2008 increased 66.4% year-over-year and 13.8% sequentially. Gross profit dollars increased 102.3% year-over-year and 43.6% sequentially. Gross margins increased 210 basis points year-over-year and 250 basis points sequentially. SG&A expenses including bad debt expense in Q4 2008 increased 90.9% year-over-year and 37.1% sequentially, mostly due to the expenses of adding new customers, but also due to increases in utility fees associated with the increased customer base.

 

Page 4 of 12


RESULTS OF IDT CAPITAL OPERATIONS

 

$ millions, except %

   Q1 07     Q2 07     Q3 07     Q4 07     FY 2007     Q1 08     Q2 08     Q3 08     Q4 08     FY 2008  
REVENUES                     

TOTAL

   $ 13.0     $ 12.8     $ 11.5     $ 13.6     $ 50.9     $ 13.6     $ 13.0     $ 13.5     $ 14.8     $ 55.0  

Local Media

     6.0       5.4       4.9       6.7       23.0       6.0       5.2       5.4       7.5       24.2  

Internet Mobile Group

     —         0.1       0.1       1.5       1.7       2.3       2.4       2.6       3.4       10.7  

Alternative Energy

     —         —         —         —         —         —         —         —         —         —    

All Other

     7.0       7.3       6.5       5.4       26.2       5.4       5.4       5.4       3.9       20.1  
GROSS PROFIT                     

TOTAL

     6.8       8.7       5.0       7.4       27.9       6.0       5.8       5.1       9.3       26.2  

Local Media

     4.3       3.9       3.1       4.9       16.2       4.4       3.4       3.7       5.3       16.8  

Internet Mobile Group

     0.0       0.1       0.1       0.6       0.8       0.9       1.0       1.1       1.9       4.9  

Alternative Energy

     —         —         —         —         —         —         —         —         —         —    

All Other

     2.5       4.7       1.8       1.9       10.9       0.7       1.4       0.3       2.2       4.6  
GROSS MARGIN %                     

TOTAL

     53.0 %     68.1 %     43.1 %     54.2 %     54.9 %     43.9 %     44.7 %     37.5 %     62.9 %     47.7 %

Local Media

     72.6 %     72.6 %     62.6 %     73.3 %     70.7 %     72.7 %     66.2 %     67.6 %     70.2 %     69.4 %

Internet Mobile Group

     —         100.0 %     83.5 %     37.9 %     43.2 %     39.5 %     42.1 %     41.3 %     55.6 %     45.7 %

Alternative Energy

     —         —         —         —         —         —         —         —         —         —    

All Other

     36.2 %     64.5 %     27.7 %     34.7 %     41.6 %     13.4 %     25.3 %     5.4 %     57.3 %     23.1 %
SG&A, including bad debt                     

TOTAL

     8.9       10.5       11.8       14.3       45.5       14.3       17.6       13.6       13.0       58.4  

Local Media

     3.6       4.3       4.1       5.0       17.0       4.6       5.2       4.7       5.2       19.6  

Internet Mobile Group

     0.3       1.0       0.6       1.5       3.4       1.9       2.6       2.4       1.9       8.8  

Alternative Energy

     —         —         —         —         —         —         —         —         —         —    

All Other

     5.0       5.3       7.1       7.8       25.2       7.8       9.8       6.4       5.9       29.9  

IDT Capital consists of the IDT Local Media businesses (principally the CTM brochure distribution operation and other advertising-based new product initiatives focused on small to medium sized businesses, plus our WMET Washington, D.C. based AM radio station), the Internet Mobile Group (Zedge—a web based, worldwide destination for free, user-generated mobile content distribution and sharing—and our majority holding in IDW Publishing, an established leader in the publication of comic books and graphic novels, and its newly formed children’s book imprint), and Alternative Energy which consists of AMSO, our U.S. oil shale initiative and other alternative energy initiatives. IDT Capital also contains some of our intellectual property as well as other smaller businesses, some of which are early stage initiatives, which are summarized in the table above and in our discussions as “All Other.”

In fiscal 2008, IDT Capital reported revenue of $55.0 million, an 8.1% gain versus the fiscal 2007 amount. The businesses in IDT Capital with the largest revenue in fiscal 2008 were IDT Local Media, at $24.2 million, and the All Other lines of business, at $20.1 million. The Internet Mobile Group Group (IMG) accounted for the largest revenue gain in fiscal 2008, an increase of $9.1 million to $10.7 million.

Loss from operations was ($63.8) million in fiscal 2008 compared to ($26.6) million in fiscal 2007. Alternative Energy accounted for $7.0 million of the additional loss from operations, primarily due to its research and development expense. Also contributing to the loss from operations increase in fiscal 2008 were losses on the disposal of businesses of ($8.8) million and ($0.8) million from our Israel call center and our aviation related toys and collectibles business, respectively, both of which were transferred to their respective managements in Q4 2008. The exclusion of the operating results from these two businesses would have eliminated $20.8 million from IDT Capital’s loss from operations in fiscal 2008.

Local Media

For fiscal 2008 Local Media reported a revenue increase of 4.7%. Fourth quarter revenue increases were 11.9% and 38.1% versus the year-ago quarter and sequentially, respectively. Local Media’s operating loss of ($8.0) million for fiscal 2008 represented a 258.2% increase versus fiscal 2007. In the fourth quarter of fiscal 2008, WMET recorded an impairment charge of $3.5 million related to certain of its fixed assets. The majority of the remainder of the loss ($3.8 million of the $4.5 million total) occurred in the second and third quarters of the year, and was primarily attributable to lower revenue in these quarters and increased spending on SG&A devoted to the Local Media New Products Group.

 

Page 5 of 12


CTM Brochure Display, which accounts for the majority of the Local Media revenues, was profitable on an operating basis. It has been successfully upselling other relevant products to its existing customers, such as printing services and advertising in its owned tourism guides. In addition, various restructurings have resulted in a reduction in selling costs while not adversely affecting sales growth. CTM continues to test new products. Similarly, the New Products Group within Local Media has been testing new media products, such as search engine marketing, with small to medium sized businesses.

Internet Mobile Group

For fiscal 2008, the Internet Mobile Group’s revenue increased from $1.7 million to $10.7 million, principally because of the December 2006 acquisition of Zedge and the June 2007 acquisition of IDW Publishing. Because of the timing of these acquisitions, year-over-year comparisons are not meaningful for fiscal 2008. Revenue growth was particularly strong (30.3% sequentially) in the fourth quarter of fiscal 2008. For the fiscal year the Group’s operating loss was ($5.5) million, primarily due to expenditures to develop Zedge. In the fourth quarter of fiscal 2008 the Group’s operating loss was reduced 39.0% sequentially to ($0.9) million.

Zedge (http://www.zedge.net), a destination for free mobile content, released its 3.0 web site design in April 2008. This upgrade to the website makes it significantly easier for users to find the content that they want, connect with one another, and create and share content. The site has over 11 million registered users, mostly male in the 18 to 35 year old age bracket. Members upload over 6,000 items of content per day. The content library, which exceeds 2.1 million items, consists of ringtones, wallpaper, videos, games and themes. Zedge, which has a truly global following, has become one of the most popular sites for mobile content in the U.K. In the fourth quarter, OpenZedge was launched on the mobile phone and on the website. OpenZedge reduced the requirement for registration, expanding the audience available to download Zedge’s content. Zedge also initiated a number of content partnerships designed to drive additional traffic to the site and build the content library. Currently, close to 2 million downloads are performed on a daily basis. There are close to 6 million unique users per month visiting Zedge on the web and mobile, and over 13 million page views per day. The first phase of a localization project, which uses algorithms to match the content displayed to the country from which the user is logging on, was implemented for many of our major countries. Zedge’s revenues are derived from advertising and it will continue to build advertising revenue by introducing direct revenue streams on the site through its sales force. The group expects to be break-even by the end of fiscal 2009.

IDW Publishing (http://www.idwpublishing.com), which currently accounts for the majority of the revenue in the IDT Internet Mobile Group, operated at a modest profit throughout fiscal 2008. IDW publishes 35 to 40 graphic novel titles a month and licenses properties for use by film entertainment. The company plans to maintain its publishing pace in fiscal 2009, and to set up some properties for TV or feature development. Some IDW highlights in fiscal 2008 were:

 

 

The first major movie based on an IDW property was released in October 2007. 30 Days of Night was the #1 movie in its opening weekend.

 

 

IDW was again named ‘Publisher of the Year’ in 2008, and was also named one of the Top 100 Global Licensees by License Magazine.

 

 

IDW launched its children’s book division, Worthwhile Books.

 

 

Major comic book titles in 2008 included Angel, Transformers, Igor, Mummy, Doctor Who, Ghost Whisperer, and Speed Racer.

 

 

IDW sold the entertainment rights for Locke & Key to Dimension Films.

 

 

IDW secured the comic book rights to GI Joe and Terminator 2, both of which have major movies scheduled for 2009.

Alternative Energy

The planning phase for the RD&D (Research, Development and Demonstration) project for Alternative Energy is continuing and we expect to initiate field work later this year, after the Bureau of Land Management approves the plan of operations. We will begin with characterizing the site to better understand the oil shale resource as well as the hydrology. Our total expenditures and their timing will depend on a number of factors, including the early results of our R&D. Should we decide not to fund further research after benchmarks have been achieved, our equity stake will be reduced. Our Q4 2008 funding was $0.7 million.

 

Page 6 of 12


RESULTS OF IDT CARMEL OPERATIONS

 

$ millions, except %

   Q1 07     Q2 07     Q3 07     Q4 07     FY 2007     Q1 08     Q2 08     Q3 08     Q4 08     FY 2008  

REVENUES

   $ 1.9     $ 0.8     $ 1.0     $ 1.8     $ 5.5     $ 9.7     $ 12.4     $ 12.5     $ 11.1     $ 45.6  

GROSS PROFIT

     0.5       (0.9 )     (2.3 )     (3.6 )     (6.3 )     3.3       5.7       3.8       2.9       15.6  

GROSS MARGIN %

     26.9 %     -113.7 %     -241.3 %     -202.9 %     -116.7 %     34.2 %     46.0 %     30.4 %     26.0 %     34.3 %

SG&A

     0.7       1.0       1.0       1.5       4.2       1.2       1.7       1.8       1.5       6.1  

BAD DEBT EXPENSE

     —         —         —         —         —         —         16.1       —         15.6       31.7  

RECEIVABLES UNDER MANAGEMENT

     3.7       14.3       34.3       51.1       51.1       81.1       90.3       82.0       63.1       63.1  

NET EXPENDITURES TO PURCHASE RECEIVABLES

     6.0       13.0       28.0       31.0       79.0       37.0       30.0       0.0       0.0       67.0  

In fiscal 2008 IDT Carmel’s reported results were impacted by two major factors:

 

 

A change in the method of accounting from Cost Recovery to Effective Yield for recognizing revenue in our purchased debt portfolios business. Under Effective Yield, revenue is recognized on a calculated internal rate of return based on our cash flow expectations for each portfolio. Under Cost Recovery, no revenue is recognized until the cost of the portfolio is completely recovered or sold. We implemented the change effective Q1 2008, and it was the primary reason for the increase in revenues from $5.5 million in fiscal 2007 to $45.6 million in fiscal 2008.

 

 

Bad debt expense of $31.7 million recorded in Q2 and Q4 2008, due to actual cash collections that were below expectations and decreases in estimates of future cash collections. This bad debt expense reflects in part the particularly challenging collection environment as a result of factors in the U.S. economy that IDT Carmel cannot control, which are likely to impact consumers’ willingness and ability to repay their debts to IDT Carmel.

We are undertaking steps to improve cash flow, including

 

 

(1)

recruiting an extremely experienced management team, headed by President and COO Mark Meisenbacher, announced on September 4th,

 

  (2) the consolidation of all collection activities to two centers based in Minnesota,

 

  (3) technology implementations, including a dialer, to improve the effectiveness of in-house collectors,

 

  (4) sales of underperforming portfolios which are being investigated, and

 

  (5) implementation of advanced skip tracing and location services to increase collections which are in process.

IDT Carmel’s loss from operations increased from ($10.7) million to ($25.3) million in the year to year comparison. Q4 2008 loss from operations was ($16.9) million, down from income from operations of $1.9 million in Q3 2008.

IDT CONFERENCE CALL INFORMATION

Conference call today, October 6, 2008, at 5:00 PM Eastern Time.

 

 

From the U.S., please dial 877-407-8033, Passcode IDT.

 

 

International callers, please dial 201-689-8033, Passcode IDT.

 

 

Replay available for one week at:

1-877-660-6853, Account #: 286; Conference ID #: 297144 for domestic callers, or

1-201-612-7415, Account #: 286; Conference ID #: 297144 for international callers.

 

 

Webcast of the conference call will be available at the direct link on www.idt.net. An archived copy of the call will be available at the IDT Website, in the Investor Relations section under the Presentations heading for at least six months after the call.

 

 

Additional financial and statistical information is available on the Investor Relations portion of IDT’s website, at http://www.idt.net/about/ir/overview.asp.

About IDT Corporation:

IDT Corporation (www.idt.net) is a multinational holding company with subsidiaries spanning several industries including: IDT Telecom, which provides telecommunications services to consumers and businesses, including prepaid and rechargeable calling cards, a range of voice over Internet protocol (VoIP) communications services, wholesale carrier services and local, long distance and wireless phone services; IDT Energy (www.idtenergy.com), which operates an Energy Services Company (ESCO) in New York State; IDT Carmel, which manages receivables portfolios and performs debt collection services; Zedge (www.zedge.net), which provides a web-based, worldwide destination for free, user-

 

Page 7 of 12


generated mobile content distribution and sharing; American Shale Oil Corporation (AMSO) (www.amso.net), which manages IDT’s U.S. oil shale initiative, and IDT Capital, whose portfolio of companies includes IDT Spectrum (www.idtspectrum.com), CTM Media Group (www.ctmmediagroup.com), and IDW Publishing (www.idwpublishing.com). IDT Corporation’s Class B Common Stock and Common Stock trade on the New York Stock Exchange under the ticker symbols IDT and IDT.C, respectively.

In this press release, all statements that are not purely about historical facts, including, but not limited to, those with 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. All forward-looking statements and risk factors included in this document are made as of the date hereof, based on information available to IDT as of the date thereof, and IDT assumes no obligation to update any forward-looking statements or risk factors.

Investor Relations:

IDT Corporation

Bill Ulrey, 973-438-3838

 

Page 8 of 12


IDT CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

 

Year ended July 31

(in thousands, except per share data)

   Unaudited
2008
    2007     2006  

REVENUES

   $ 1,877,990     $ 2,012,739     $ 2,226,422  

COSTS AND EXPENSES:

      

Direct cost of revenues (exclusive of depreciation and amortization)

     1,468,784       1,615,047       1,779,980  

Selling, general and administrative (i)

     445,979       483,483       525,823  

Depreciation and amortization

     68,747       80,011       87,422  

Bad debt

     45,503       12,943       18,521  

Research and development

     11,567       5,232       11,817  

Restructuring and impairment charges

     66,187       33,404       23,646  
                        

TOTAL COSTS AND EXPENSES

     2,106,767       2,230,120       2,447,209  

Arbitration award

     40,000       —         —    

(Loss) gain on sale of businesses

     (9,569 )     44,671       —    
                        

Loss from operations

     (198,346 )     (172,710 )     (220,787 )

Interest income, net

     4,766       18,069       9,416  

Other (expense) income, net

     (17,309 )     28,980       7,284  
                        

Loss from continuing operations before minority interests and income taxes

     (210,889 )     (125,661 )     (204,087 )

Minority interests

     1,370       (10,180 )     (16,177 )

Provision for income taxes

     (9,923 )     (3,605 )     (2,576 )
                        

Loss from continuing operations

     (219,442 )     (139,446 )     (222,840 )

Discontinued operations, net of tax:

      

Loss from discontinued operations

     —         (7,165 )     (35,883 )

(Loss) gain on sale of discontinued operations

     (4,888 )     205,235       80,069  
                        

Total discontinued operations

     (4,888 )     198,070       44,186  
                        

NET (LOSS) INCOME

   $ (224,330 )   $ 58,624     $ (178,654 )
                        

Earnings per share:

      

Basic and diluted:

      

Loss from continuing operations

   $ (2.88 )   $ (1.70 )   $ (2.32 )

Total discontinued operations

     (0.07 )     2.41       0.46  
                        

Net (loss) income

   $ (2.95 )   $ 0.71     $ (1.86 )
                        

Weighted-average number of shares used in calculation of basic and diluted earnings per share:

     76,171       82,165       96,028  
                        

(i) Stock based compensation included in selling, general and administrative expense

   $ 4,407     $ 7,726     $ 21,521  
                        

 

Page 9 of 12


IDT CORPORATION

CONSOLIDATED BALANCE SHEETS

 

July 31

(in thousands)

   Unaudited
2008
    2007  

ASSETS

    

CURRENT ASSETS:

    

Cash and cash equivalents

   $ 169,019     $ 153,845  

Marketable securities

     111,462       388,140  

Trade accounts receivable, net of allowance for doubtful accounts of $21,589 and $19,654 at July 31, 2008 and 2007, respectively

     178,642       164,802  

Prepaid expenses

     23,881       28,920  

Short-term investments

     22,563       —    

Other current assets

     70,416       60,452  
                

TOTAL CURRENT ASSETS

     575,983       796,159  

Property, plant and equipment, net

     229,931       251,318  

Goodwill

     74,509       101,515  

Licenses and other intangibles, net

     9,437       13,824  

Investments—long-term

     40,295       119,052  

Deferred income tax assets, net

     2,300       —    

Other assets

     70,520       78,465  
                

TOTAL ASSETS

   $ 1,002,975     $ 1,360,333  
                

LIABILITIES AND STOCKHOLDERS’ EQUITY

    

CURRENT LIABILITIES:

    

Trade accounts payable

   $ 82,976     $ 47,467  

Accrued expenses

     203,487       288,017  

Deferred revenue

     88,618       112,757  

Income taxes payable

     123,000       —    

Capital lease obligations—current portion

     9,316       21,049  

Notes payable—current portion

     2,115       8,095  

Other current liabilities

     15,021       17,598  
                

TOTAL CURRENT LIABILITIES

     524,533       494,983  

Deferred income tax liabilities, net

     —         105,049  

Capital lease obligations—long-term portion

     11,148       23,401  

Notes payable—long-term portion

     100,150       82,847  

Other liabilities

     18,957       12,928  
                

TOTAL LIABILITIES

     654,788       719,208  

Minority interests

     5,850       10,963  

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; 25,075 and 25,075 shares issued and 14,542 and 14,996 shares outstanding at July 31, 2008 and 2007, respectively

     251       251  

Class A common stock, $.01 par value; authorized shares—35,000; 9,817 shares issued and outstanding at July 31, 2008 and 2007

     98       98  

Class B common stock, $.01 par value; authorized shares—200,000; 63,904 and 63,261 shares issued and 51,249 and 56,043 shares outstanding at July 31, 2008 and 2007, respectively

     639       633  

Additional paid-in capital

     716,598       711,103  

Treasury stock, at cost, consisting of 10,533 and 10,079 shares of common stock and 12,655 and 7,218 shares of Class B common stock at July 31, 2008 and 2007, respectively

     (285,536 )     (240,355 )

Accumulated other comprehensive income

     6,754       10,750  

Retained earnings (deficit)

     (96,467 )     147,682  
                

TOTAL STOCKHOLDERS’ EQUITY

     342,337       630,162  
                

TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

   $ 1,002,975     $ 1,360,333  
                

 

Page 10 of 12


IDT CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

 

Year ended July 31

(in thousands)

   Unaudited
2008
    2007     2006  

OPERATING ACTIVITIES

      

Net (loss) income

   $ (224,330 )   $ 58,624     $ (178,654 )

Adjustments to reconcile net (loss) income to net cash used in operating activities:

      

Net loss (income) from discontinued operations

     4,888       (198,070 )     (44,186 )

Depreciation and amortization

     68,747       80,011       87,422  

Restructuring and impairment charges

     39,140       10,933       13,121  

Minority interests

     (1,370 )     10,180       16,177  

Deferred income taxes

     5,832       (1,991 )     (5,648 )

Write-off of acquired research and development assets

     6,672       —         —    

Provision for doubtful accounts receivable

     13,996       13,307       18,544  

Provision for losses on purchased debt portfolios

     31,652       —         —    

Net realized losses (gains) from sales of marketable securities and investments

     17,365       (4,909 )     (845 )

Gain on sale of building

     (4,146 )     —         —    

Loss (gain) on sale of businesses

     9,569       (44,671 )     —    

Interest in the equity of investments

     6,078       (22,416 )     —    

Stock-based compensation

     4,407       7,726       21,521  

Change in assets and liabilities, net of effects from acquisitions/dispositions of businesses:

      

Trade accounts receivable

     (35,730 )     3,090       (47,295 )

Other current assets and other assets

     7,832       2,487       (2,950 )

Trade accounts payable, accrued expenses, other current liabilities and other liabilities

     (59,673 )     4,142       17,489  

Income taxes payable

     (10,000 )     —         —    

Deferred revenue

     (24,139 )     (20,548 )     (7,400 )
                        

Net cash used in operating activities

     (143,210 )     (102,105 )     (112,704 )

INVESTING ACTIVITIES

      

Capital expenditures

     (20,286 )     (36,290 )     (53,523 )

Purchase of building

     (24,778 )     —         —    

Collection (issuance) of notes receivable, net

     15,003       (64 )     836  

Investments and acquisitions, net of cash acquired

     (21,862 )     (49,159 )     (103,351 )

Proceeds from sales of investments

     70,105       —         —    

Proceeds from sales of building

     4,872       —         —    

Proceeds from sales of discontinued operations, net of cash sold and transaction costs

     —         260,591       129,308  

Proceeds from sale of U.K.-based Toucan business, net of transaction costs

     —         38,379       —    

Purchase of debt portfolios

     (67,332 )     (78,443 )     —    

Principal collections and proceeds on resale of debt portfolios

     23,733       28,070       —    

Proceeds from sales and maturities of marketable securities

     695,714       1,684,344       1,760,705  

Purchases of marketable securities

     (442,945 )     (1,671,510 )     (1,446,237 )
                        

Net cash provided by investing activities

     232,224       175,918       287,738  

FINANCING ACTIVITIES

      

Dividends paid

     —         (30,783 )     —    

Distributions to minority shareholders of subsidiaries

     (4,087 )     (11,367 )     (25,420 )

Proceeds from exercise of stock options

     94       5,761       2,894  

Proceeds from employee stock purchase plan

     1,173       2,284       2,347  

Proceeds from borrowings

     —         —         11,000  

Proceeds from sale lease back transactions on capital leases

     —         13,319       —    

Repayments of capital lease obligations

     (25,296 )     (20,586 )     (21,580 )

Repayments of borrowings

     (3,922 )     (3,588 )     (21,751 )

Repurchase of stock options in tender offer

     —         —         (15,829 )

Repurchases of common stock and Class B common stock

     (45,354 )     (22,522 )     (73,514 )
                        

Net cash used in financing activities

     (77,392 )     (67,482 )     (141,853 )

DISCONTINUED OPERATIONS

      

Net cash used in operating activities

     —         (20,261 )     (130,339 )

Net cash provided by investing activities

     —         3,847       12,078  

Net cash provided by financing activities

     —         7,536       59,152  
                        

Net cash used in discontinued operations

     —         (8,878 )     (59,109 )

Effect of exchange rate changes on cash and cash equivalents

     3,552       5,200       5,161  
                        

Net increase (decrease) in cash and cash equivalents

     15,174       2,653       (20,767 )

Cash and cash equivalents (including discontinued operations) at beginning of year

     153,845       151,192       171,959  
                        

Cash and cash equivalents (including discontinued operations) at end of year

     169,019       153,845       151,192  

Less cash and cash equivalents of discontinued operations at end of year

     —         —         (32,083 )
                        

Cash and cash equivalents (excluding discontinued operations) at end of year

   $ 169,019     $ 153,845     $ 119,109  
                        

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION

      

Cash payments made for interest

   $ 9,711     $ 9,512     $ 10,148  
                        

Cash payments made for income taxes

   $ 13,090     $ 1,507     $ 6,729  
                        

SUPPLEMENTAL SCHEDULE OF NON-CASH INVESTING AND FINANCING ACTIVITIES

      

Assumption of mortgage payable in connection with the purchase of the Company’s headquarters office building

   $ 26,851     $ —       $ —    
                        

Receipt of the Company’s Class B common stock and IDT Telecom shares as part of the proceeds from the sale of IDT Entertainment

   $ —       $ 226,649     $ —    
                        

Receipt of marketable securities as part of the proceeds from the sale of Toucan

   $ —       $ 7,851     $ —    
                        

Purchases of property, plant and equipment through capital lease obligations

   $ 398     $ 293     $ 3,856  
                        

Issuance of liabilities for acquisitions

   $ —       $ 1,300     $ —    
                        

 

Page 11 of 12


SELECTED CONSOLIDATED FINANCIAL DATA

THREE MONTHS ENDED JULY 31, 2008

 

(In thousands)

   Total IDT
Corporation
    Inter-
Segment
    Wholesale
Telecom
    Prepaid
Products
Telecom
    CPS
Telecom
   IDT
Carmel
    IDT
Energy
   IDT
Capital
    Corporate  

STATEMENT OF OPERATIONS DATA

                    

Revenues

   $ 479,951     $ (94,311 )   $ 270,026     $ 183,911     $ 18,912    $ 11,109     $ 75,456    $ 14,849     $ —    

Costs and expenses:

                    

Direct cost of revenues (exclusive of depreciation and amortization)

     369,396       (94,311 )     236,019       138,186       9,540      8,219       66,239      5,504       —    

Selling, general and administrative

     95,208       —         23,921       42,188       4,512      1,451       7,152      12,298       3,687  

Research and development

     1,759       —         —         1,063       —        —         —        696       —    

Bad debt

     21,131       —         990       2,214       1,192      15,600       440      693       —    

Depreciation and amortization

     16,720       —         6,965       5,699       367      141       30      2,764       754  

Restructuring and impairment charges

     45,468       —         8,951       25,240       781      2,631       8      5,987       1,870  
                                                                      

Total costs and expenses

     549,682       (94,311 )     276,846       214,590       16,392      28,042       73,869      27,942       6,311  

Loss on sale of businesses

     (9,569 )     —         —         —         —        —         —        (9,569 )     —    
                                                                      

(Loss) income from operations

     (79,300 )   $ —       $ (6,820 )   $ (30,678 )   $ 2,520    $ (16,934 )   $ 1,587    $ (22,663 )   $ (6,311 )
                                                                

Interest expense, net

     (534 )                  

Other expense, net

     (7,676 )                  
                          

Loss from continuing operations before minority interests and income taxes

     (87,510 )                  

Minority interests

     2,351                    

Provision for income taxes

     (912 )                  
                          

Loss from continuing operations

     (86,071 )                  

Loss on sale of discontinued operations

     (359 )                  
                          

Net loss

   $ (86,430 )                  
                          

 

Page 12 of 12

GRAPHIC 3 g80004img001.jpg GRAPHIC begin 644 g80004img001.jpg M_]C_X``02D9)1@`!`@``9`!D``#_[``11'5C:WD``0`$````9```_^X`#D%D M;V)E`&3``````?_;`(0``0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$!`0$! M`0$!`0$!`0$!`0$!`0("`@("`@("`@("`P,#`P,#`P,#`P$!`0$!`0$"`0$" M`@(!`@(#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,#`P,# M`P,#`P,#`P,#_\``$0@`6P!%`P$1``(1`0,1`?_$`,H```(#`0$!`0$````` M``````D+!P@*``(&`P4!``$#!0$!```````````````$!08!`@<("0H#$``` M!0(%`0('"@@)#0`````!`@,$!08'`!$2"`DA$Q0Q05$B%18*M#5U%R<8&3FI M:F$C0R1T)7>W<3)$E7:VUCA8@9%B4Z2U)C97AZ?'>!$``0($!`,%!`8(`PD` M`````0(#`!$$!2$Q$@9!(@=187$3"(&Q,A21H4)2(Q7!T6)R@A87"?#2))(S M4W.31"4U5O_:``P#`0`"$0,1`#\`_L&<2ULD)^HB/T#DOYPO^MN[` M?$.5G60AF'0>H6Q'QABU&_=A-)T/[@MB7,Y%]DX'(SU',8PM78+D%2%#5R]O M^:.^DNYPO%>S=@'_`&;9#_ZQQ=_4'IY_]#:_^LU^N+/R&['!%%4@]X/Z28[Z M2[G##,1O=NO```1$1LVQ```.HB(_%AT``P?U!Z>9#<-LG_SFOUP?R_>QC\H] M]$$/X2^2W?SN0Y&+76>OIN8KNX]O)>B;O/YBC:@CJ0:1[J4I^BE7\0J[&'IR M+D2J1\B36!06(&KP@(=,3&&:-7BMD/_A"VF`K:2G$G M7/LPB]:4I;"P9K/"!MVTG4$J)\QT?=92! MS+ES2)`T@F?"%EFM-SOE6BFH&M>I4B>R#/4_P!;@'\(F[J.^]G:>G5$2F/!, MXJKY]LV6'PH+3S9!F@ID/Y1)%0@^$,:`U_\`EH2M3P3,3QEA'TU&V2Y>>-UP:7MFJ2_%I&*G>9B@* M;GI6X%*.8Y$1!VJC0TH2*K.EG2CJQI5%N-*+ M'O-X$-O.L(:6'"))!\LJ;`!EFKAPA2U8>J&P?]12%JILC>*DI`499X33Q@P> MS+DMLOO``:3(ZD+67SC2&3G[-UG)K-9I9RW((/7%(OW/@(@(XT&Z[^DK?71)G\]9`O>R'E:F*VF(<2&U3(\T)Q3I&&&J,J;-ZE6/= M#?RSS8I+LDD*:<;2G(RF,/M9CAX01(J[HIQ#O#D`R$,P=.=6?3H("ID&-6G& MF?)0^E*?+40)'XB3Q2!]D<=4CB,(R8&V%IQ0C/[B1[8+F8WA-YH@'X,L>L:A>+]N;J2`#I2)>P1SG=0$+(':??#%T MYOUBV_0'P?[5'X6<)]TX2>8=&J7&4+0.=TQ?I8MX!=8`;T[;++/P`(V/MIEX M>GX<6N+"P:=:-*RCD/WI$DR\!//L@5YA?0L@_*@%)/#49D#Q,Q+Q@DOL_-NX M!*U%^+H@V0+5LY<>+MZI(J%`PL:9AH!E-F8H*Z>U[%[)2X*N-)@UBBF`YZ0R MX\_W-]S7FNWQ8]E-D?ER*)NH;)/+YJU%A1`E,D)4KZ(VBZ#4++%FJKH^@&H0 MM0$\2-/-[,"#%#-YG+#NANM>FJZ"V[U;4EL[7PU4/*+HV-H",0"N*^=14HK# MKS,I)I-I&<.\G'[C?HWLOI[1;JWS3M7#,L8A6].I6Z;C?S;;.\I#!44)"2>8XB0EQ\ M8GZRE><\MOF4?4PVZK^Z%-`1-SZLWACJ0>S$@S,0BI03%24@ZY8&.ED`"94J MI`/_`!!'IB!=0ML?V\=RUKEJJKO;+5>GYE+U&M]I"%Y@EMMI+9EXRAQL55UH MMRPI3+SM&G-MPI5[,5&)>K.J]J6]NI(JCMV%IZYX\M[:#U`U#72DFCJD$IZJ MVY0%B:$KUZWA(FI2)NPU%:22A'I2=4'G@SQW;K7U>Z`VY5XZ37RFZE=$')BH MMYTN*99Q\Q2F%E1`G/24@E4YJ`B15%3M[6L@I"C]F2D@@F M4C(F46[L]NOO/MAK.G-N'(4++3./$H6R6\&'361MQ=5(#)MXZ"N([.0J%*UF MN4Y"@Y=7:!_JAZ=PO2GFK[(YRUE,M4RMUAI9D:= ME0*%I00KG00@@'3*MN[JN^WJQ&W-Z*`;6"&*@XH<(EI1J3/F4#,:B`9'$061 M4X':N#%-K(9NL*:@"!RF2%N(IJ%.3,IR&)D8#`(@(#GGUQI'J^ZH_#C,:?X80:5>5*6.K],+7N:U@RE.9?< MC%R*1UX^3N38F-?H)&TJK,9*UEI6+Q-,V0Z5#MEC`4=1W%*%F?U0YT3?S=RH*1&+2JM*5^)E+ZB()YQ/0#_`&T;BMZFQ>K% ME"KTW541=&@'"VH@5%13Y,(/TXP.II,X26@G4,L;2`@54%@$?-'''[UH5U)U M"V1LCU!V5)J$L?\`CZL#$(6W4N**E>&F6/=&RO3!BHL-ZN^TZTZ0Y-QL<9*2 MD2`XS!BF/$186+@N1;<3&5O&,U:KV]QEP2TTTD4B+JLY^0N(C3GK`U%;,PNF ME/+B+=4H>:#K7_&`HXSEZT.I%S9]*FSJJQ5!10WU=,TZXT9$:*)Q:D3$L_*( ME/NB+]-;*R>I=SH+FC6FD6HHGC(DB6?[T:JS'44*&9@,!E.T."GG@?/(#`8! MR`"BM&O42AFFX;&163/U`V)1M3?^Z.G]R1N;:% MRK+>MH\SK:UT*S$#RN M%9"2L!0%06ZK&"G=UNP&;8*-JNMQ5I5JRO+MUB4BG,>;HR27$TQ<6VL`4XK= MW()Y^"2()VQE2%T#M1M+J59NIM_I=UV!]K;/71C\5AUC\*WW24M354VGRTAU MXJ2H%2%@R5,C,XXN]F&W&?RJJ0Y4[8=Y`/B6T59+"CB`D`C`\1$?VHN[4&QT M]&T97MPEKT;!KJ`U9;:]T2\@-1/;0.)E(4X&V%X)Q`%^\4J[%QW:+F5#`1`$ MRI+`0X&(1[WML"R^H$UF[+-0-V?KQ:7$FZVVG0?)?'-Y0[%DGL.!GP/;`N?9]2YZX_ M"[['\,6\(6R\S^7TTFX3,,_E6V]AU$0`0&V]H/&&0AT\F(UO=8_DN]NK2`A% MDK4Y9DTSI!/@3AX0OL]0ENZTB`F2OG6S/OFG&#A\@]`3MK:[M'R'6OA7,I5V MW!V:#OA3T0G^L*^VVSC@S>KP301)FZ?T(1ZJ]2+D8Q6PG$N0I`(<,O3SO"AW M?;-P^F+>M0IFUWWS3;'5GD8N.OSV=,R`@.K3Y;A!YDN*!G.-MMWVRJM=72;R MM[>MY@H+LAS+0I&F2CF9$ZLU1KUB[V[;X:0;6EKBK6 MQRJ0T=7%0Q;)Y0U2/G11,W;-:L+%QXG5$Q2EX/3YN M))'4W8%R6^RT2=;K3+JD/N-3_8<6IJ7_`&^`PPAFJ$4UGWE3[RICIL5S;`>( MPTN$`)!E^T`,>,'`$V-M63>=>A3=)?F5. M,*&"TA@H3YB#P<5Y@4#F1.&"BOU!MG6ZW!*;)=`XI"JD`C\&M?!U*$PB6O4)J(49`2@E M]LR;$P[7,-!_:[H)?IU`$`G'!&7;,`II7#MP[1D0@CJR'4'4,\>A"WI`H=)`P"?IPF8TS,M1EE,PQJ/[Y M-O@]][JCL?>0G+A%(6R\T'UT>X7\%U=OG[M[0XBV]%!.S;XAP:D*LM;(92(I MG876XH>KJ1(3);=:WCG/%)]F<;")!HW>HO&3MLW>LWJ3IJ]9NTBKM7C-V15N MZ9N4#@*:S9R@H8ARF`0,4P@/01QY8S4W*DW%4UK#Q#K->5((P4@HYD%)GGJ` M'"0Q[HZ%)#3UO0Q4`&G6RE*O`I`]_>(#"M9&E;>RE:<9]WW$@&VO]SW&S;? M4SL)"6]\[79;I]TTJ5$FII7$?)-U4P`5E=,ZRVX@HDDK+NHE&E6(1946U=3L M>YGS**K47:=PX!"@K6A(!G*2N(4/#*+K[-KP5C5M.U'8Z]2K='_6I;I'*I6"$LA4S MW@2]\93>*#=;)5)R0WJ7FGZOHS=JI7LFD@L&D!J2$F)&KZ-;$!0P]F8:>*X: M)@`^`2E#P`&.R7K'Z-4M-Z6;(FU#37;/^7;;5H$UM%E2''B)C3-3:"4">?Q< ML:N].=REW?U35U"9HK5KTC5@VH*P.7-@3AA&K-;)1HY((9%%HZ2$H]0$ID3] MHFH`CI424#H<@@(&#'&!EYRF6Q34I.AZI;)4DRDXDHFH2Y58'AP\8R8^SY`4O+[;4I2E*`4]N-`"E`"E*"=+S8%*4H="E`AP` M`\0%QZP+6[.U(1#G9$+7=&4)$U_-H5+N&F9\!(QL86;.@.<0;K=3*`!A2/I'SN MH@.G(P9#X0Z8\L=98.M.A*$D MB8QY92]AQ]D0!N/V[T[N1MC(6\J124I^2;/&52T!7\&FHC55L[B0AQ=4O7=+ MND@*N@_AGIA%1,IB]Z;F42-T,&,B=+M_7+I5NE-_82NJMSH4*RGD2W5TK@*% M,."4BM`4E2009%L=D->Y;*S?:%24.H;N"%!32YCE(,Y9\92@==-3EWJXKY(D ME&0M%\FVU>""'JFEG*YH.@]YE@GA^]'6B'9P1;OZ>JT@=[9NR`HO2E1CH4$K M90V-K;I9]JVJPI94':KTV[I<^82I(U+L5R=FIMQ9R;#"G'*9:4RU,K49S2!& M.6+@ZZYJ5-&ZZ$R7+!54V)X(F>:7*<A M5ZI_4[8]D[B0BIM;*B^*MH3I*EA*-2*FG7]IAR:%-JD"4J3,`S`<]Z;L95L> MJJV5!NYNM@!DGG2?M)T_>29@]DO",=5D+FR-C[PVJNY#&.1Y;*NJ8JLG9B.I M1C#R2*DDT$`$!.1W%F62$HCD;M,AZ8[A]2=N6O?.Q;OME[2NCJK>6D]FI*<2 M.])`!\8U.VW<:BBO-'5)F/\`4)U'L!F3/VRG#$.-DF%1P+&HX(QG<+4<&VGX M=VD43I.8N9C4Y&/63.GJ3.51DY3$1*(AJSQY@[Q:7MN7Y5JK6UM5E)4EI:%` MA20E:0E1PP!D91OTU5-55#YZ%I4%-X&>>'^)1D\]GU(8O+_;;440_P"']R(= M?+ZKS`@'^4`QZHK:A:+2VVL$.:4X<)]\,73@/I)M^@/?=4?A? M]F7="#2KRI2QU?IA:5SE-)!_R];JF445PK+.ZRL^TAT6AQ2>*2SRSMK6T4DT M6`Z8INE7ZB94S`8NDX@.8>'%H3)#E-4-I>H:D24E64I`$?5"UI:TJ\U@Z7D< M8K9N%I7DL;EU2@:=;T\>/2FEV7<:H?IHI,%) M-'64=(!VQ<8^=Z4],P^I?Y#1+U&9.A.))Q^S#BKF8,_P"7J'_83_E@3NO<84%"K?P(XF(^N?LFY9[;)MKL M7-L;O%CCT>Q=M&5>J&J^JI:DXQZFJ:13;S%-SD[.PT6J3498$@*@H&>OPX=D M["V31T*[;2VBG>M]4=2V"D:&SG@)2P\(^;NXK]\]^:,NJ^83GGCW^$5FM%;# M=;O&K"HJ`L[#W7OU6S]KZ]U?3+&HGD[*2*5.G:P@51/HSLRBUE'T.#]-H15< MRCI`%=!1#++#Y;[#M^U.T]?;K?3MW&D06V7"D!009`I!EDF0`[!%EPK+GG\&'9M'X@0 MG0$!1)GD0KXA[3*$33;(9#50I4TJ!!&=&1$6T( MT81C&N)1JP81S9+LT6;1HC6I4&S5N@725),@$*4,@*&(34]-^G=34552]8J! MVN?5/6I"9DS)G/3G/OAU&X+X&Q3LUCR&!AF&-Q_?%M\'OO=4=@@A;GS(%* M/-C?$1`!U7KVU@/X0)0UE1*`_P``B.+M:RD)GRB`83EQS[X*+[6OYE7[+-.8 M::/OH!T\XV]/I)2,61GXR5:)('?QB"@G*F!P%,` MSRSQ0)2,A*`J)S@%VU[VBCD#L_^EQFFX*T:TG&MZZI&JJ0I6%GTJ?.\ M(C*2E(5/2L5!NV,ZS8J*+I)N"N&JYDRIG(`F`Y;P9124I]\7\YJZ9JCCJOY9 MOD7X_P"IFMDG&[FCIVA[C*4U3E/.8^3FE6L#7J%2,(*5BY&)BUZ[@D$5'YD$ M"B+N.*IF)EE!Q:H!9258E,Y=T\_IBT(2#,"1BS'L[_(1O&WG7MW(TKN:O3(W M3@:'M?14_2T>^IFD(-**EI6K'L?(/DEJ:A(IRX[PR0*0"JBYL&Q$M:AS*#IS$1'KB@2D914XX&/?L[BJKGEHLZZ<'%5PZH2_+M=4 MV6I5R[HB2%O,$$27SMJ`3A>XXL\O.?[;B9B8I>H[;)P MW34(`/0/\^"",<]+T;4US:FINW5"PSZIJTKR:CZ6I2G8E!5Y)S,[,NR1S%DS M:-R*++9N%RBH<`T)D`QQ'(HX((U^>TQ3L30&U?CYVTOY%HM7,$L,Y*,DE.W= M-H2@K91M!*R9E@U&*@_J&4,BD/4JPHFZAIP01#?LH']X[=U^P^V_]>)?!!&; M[<]_>=W+_P#T/>S]Y52X((*7[.M]:_9/]G=\/W>+8((8XJ`/I-H.H0`(Z0`2 MY!D81=QFDV>6H!(`#T#H.KKX`P00M>YKI9*GN93N>"""4NN=;C M?N?MGL-MTW/;';HWPA[,43;>'29SQ*`?TZ-7T/0K2C5JCB$UJN9.RE61[P"0 MJE*<$UO.*!L$$?&4GS@<:&V0DE5VS#BRC:*NRNS,VC:EJ0U#T\6/TIJE*/IV M)&KJE00.0X@=-F=L94#"!C^4@C/MNXW=WKWNWMGK\7XGD9:JY9!")BHF*;GC MJ9HZEV0F&/I:EHL55^Y1;05#&,E:,[]\[KY[_P`XK5\6M&=C\97Q4_)_WSN^CN'H[S/1/=>U_']K M@@BA7R#_`'8W[2+!!'?(/]V-^TBP01WR#_=C?M(L$$=\@_W8W[2+!!'?(/\` M=C?M(L$$=\@_W8W[2+!!!)^(WXJ/GUVW]5?H._37JCG3^;] ..EGISU>?JRT]->""/_]D_ ` end
-----END PRIVACY-ENHANCED MESSAGE-----