finanzen.net
10.10.2019 22:30
Bewerten
(0)

IDT Corporation Reports Fourth Quarter and Full Fiscal Year 2019 Results

NEWARK, N.J., Oct. 10, 2019 /PRNewswire/ -- IDT Corporation (NYSE: IDT) reported EPS of $0.06 and Non-GAAP EPS* of $0.15 on revenue of $356.1 million for the fourth quarter of FY 2019, the three months ended July 31, 2019. For the full fiscal year 2019, IDT reported EPS of $0.01 and Non-GAAP EPS of $0.38 on revenue of $1,409.2 million.

IDT Corporation: www.idt.net (PRNewsfoto/IDT Corporation)

4Q19 & FISCAL YEAR OPERATIONAL HIGHLIGHTS
(4Q19 results are compared to 4Q18. FY 2019 results are compared to FY 2018)

  • net2phone's Unified Communications as a Service (UCaaS) attained the 100,000-seat milestone. Growth was particularly strong in Brazil and other South American markets. net2phone-UCaaS revenue increased 78% to $7.0 million in 4Q19, and for FY 2019 increased 84% to $24.5 million. The year-over-year increases include the impact of the acquisition of Versature, a Canadian UCaaS provider, in 1Q19;
  • National Retail Solutions (NRS) operated approximately 7,800 active terminals in its retailer point-of-sale (POS) network at July 31, 2019 compared to 5,200 a year earlier. Revenue increased 72% to $1.9 million in 4Q19 driven in part by relatively new offerings to digital out-of-home advertisers and data analytics providers. FY 2019 revenue increased 56% to $6.2 million;
  • BOSS Revolution international money transfer processed over one million transactions in 4Q19. Money transfer revenue increased 42% to $6.9 million in 4Q19. Revenue from the direct-to-consumer (D2C) channel increased 88% to $4.4 million. FY 2019 revenue increased 33% to $23.1 million powered by a 113% increase in D2C channel revenue which increased to $14.4 million.

REMARKS BY SHMUEL JONAS, CEO
"Our growth initiatives – net2phone's UCaaS offerings, National Retail Solutions and our BOSS Revolution international money transfer service – continued their rapid expansions in the fourth quarter.

"As expected, revenue from our core Carrier Services and BOSS Revolution Calling offerings continued to decrease as a result of industry-wide headwinds in the paid minute communications market, but the company-wide margin impact was dampened by increased contributions from our growth initiatives. Consolidated revenue less direct cost of revenue has increased sequentially in each of the last three quarters.

"Consolidated Adjusted EBITDA* was $7.4 million in the fourth quarter. In the year ago quarter, consolidated Adjusted EBITDA was $16.8 million -- a significant outlier to the upside as a result of changes to estimates for recognizing breakage revenue. For the full fiscal year, consolidated Adjusted EBITDA was $30.8 million compared to $38.2 million in fiscal 2018.

"Overall, the fourth quarter marked a consistent end to a solid year, and I want to thank everyone in our company for all their hard work. As fiscal 2020 gets underway, we are working from a strong position to vigorously pursue our exciting growth opportunities."

4Q19 AND FISCAL YEAR 2019 CONSOLIDATED RESULTS


Results

(in millions, except EPS)

4Q19

3Q19

4Q18

4Q19 -
4Q18

Change
(%/$)


Fiscal
Year
2019

Fiscal
Year

2018

FY2019 –

FY2018

Change

(%/$)

Revenue

$356.1

$341.3

$392.6

(9.3%)


$1,409.2

$1,547.5

(8.9%)

Direct cost of revenue

$295.4

$282.8

$325.1

(9.2%)


$1,174.0

$1,306.0

(10.1%)

Revenue less direct cost of
revenue

$60.8

$58.5

$67.5

(10.0%)


$235.2

$241.5

(2.6%)

Revenue less direct cost of
revenue as a percentage of
revenue

17.1%

17.1%

17.2%

(0.1%)


16.7%

15.6%

+1.1%

SG&A expense

$53.4

$49.5

$50.7

+5.3%


$204.4

$203.3

+0.5%

Depreciation and amortization

$5.8

$5.5

$5.6

+2.8%


$22.6

$22.8

(0.7%)

Severance expense

$0.9

$0.6

$0.3

+162.7%


$1.4

$4.6

(68.9%)

(Loss) income from operations

$(1.2)

$0.4

$10.5

($11.7)


$(1.0)

$8.4

($9.4)

Adjusted EBITDA*

$7.4

$8.9

$16.8

($9.4)


$30.8

$38.2

($7.4)

Net income attributable to IDT

$1.6

$2.2

$8.2

($6.6)


$0.1

$4.2

($4.1)

Diluted earnings per share

$0.06

$0.08

$0.33

($0.27)


$0.01

$0.17

($0.16)

Non-GAAP net income*

$4.1

$5.2

$9.8

($5.7)


$9.7

$12.5

($2.8)

Non-GAAP earnings per share*

$0.15

$0.20

$0.40

($0.25)


$0.38

$0.51

($0.13)


*Throughout this release, Non-GAAP earnings per share, Adjusted EBITDA, and Non-GAAP net income for all periods presented are Non-GAAP measures
intended to provide useful information that supplements IDT's or the relevant segment's results in accordance with GAAP. 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 reconciliations to the most directly
comparable GAAP measure.

Notes on Consolidated Results and Balance Sheet
Income from operations and net income include accruals of $2.6 million, $2.3 million and $8.0 million for 4Q19, 3Q19 and FY 2019, respectively, for non-income related taxes pertaining to one of our foreign entities in our Telecom & Payment Services (TPS) segment. Also within TPS, 4Q18 revenue increased $9.5 million as a result of changes to estimates for recognizing certain breakage revenue, and direct cost increased by $4.5 million as a result of a change in accrued regulatory fee expense. Consolidated and TPS revenue less direct cost increased by the net of the changes, $5.0 million.

Consolidated results for all periods presented include corporate overhead. Corporate G&A expense decreased to $2.1 million in 4Q19 from $2.6 million in 4Q18, and decreased to $9.2 million in FY 2019 from $9.8 million in FY 2018.

At July 31, 2019, IDT held $88.4 million in unrestricted cash, cash equivalents, debt securities and current equity investments. Current assets totaled $368.5 million and current liabilities totaled $389.1 million. As of 3Q19, IDT no longer classifies its Gibraltar-based bank's assets and liabilities as "held for sale" in the consolidated balance sheets for all periods presented.

On August 1, 2018, IDT adopted a change in GAAP related to the classification and presentation of changes in restricted cash in the statement of cash flows and has conformed prior period results.

Net cash provided by operating activities during 4Q19 was $37.8 million, including a $26.0 million increase in customer deposits at IDT's Gibraltar-based bank, compared to $19.3 million in the year ago quarter, including a $3.8 million reduction in customer deposits. In the corresponding periods, capital expenditures were $5.0 million and $4.6 million, respectively. FY 2019 net cash provided by operating activities was $85.1 million including a $59.1 million increase in customer deposits at IDT's Gibraltar-based bank, compared to $20.4 million in FY 2018 including a $14.7 million increase in customer deposits. In the corresponding periods, capital expenditures were $18.7 million and $20.6 million, respectively.

4Q19 AND FISCAL YEAR 2019 RESULTS BY SEGMENT
(4Q19 results are compared to 4Q18 and FY 2019 results are compared to FY 2018).

Beginning with fiscal year 2019, IDT has modified the way it reports its business verticals within its two reporting segments to align more closely with IDT's business strategy and operational structure, as follows:

Telecom & Payment Services (TPS)
IDT's TPS segment accounted for 96.4% and 97.5% of IDT's consolidated revenue in 4Q19 and 4Q18, respectively, and 96.6% and 97.7% of consolidated revenue in FY 2019 and FY 2018, respectively. The segment includes Core and Growth verticals:

Core includes IDT's three largest communications and payments offerings from both a revenue and cash generation perspective: BOSS Revolution Calling, an international long-distance calling service marketed primarily to immigrant communities in the US; Carrier Services, which provides international long-distance termination and outsourced traffic management solutions to telecoms worldwide, and; Mobile Top-Up, which enables customers to transfer airtime and bundles of airtime, messaging and data credits to mobile phones overseas and within the US. TPS Core also includes smaller communications and payments offerings – some of which are in harvest mode.

Growth is comprised of NRS' retailer POS terminal-based services, the BOSS Revolution international money transfer service, and the BOSS Revolution Mobile service.

net2phone
IDT's net2phone segment accounted for 3.6% and 2.5% of IDT's consolidated revenue in 4Q19 and 4Q18, respectively, and 3.4% and 2.3% of FY 2019 and FY 2018 consolidated revenue, respectively. The segment comprises two verticals:

net2phone-UCaaS comprises unified cloud communications in the US and certain international markets and SIP-trunking offerings in South America.

net2phone-Platform Services includes other offerings leveraging a common technology platform to provide cable telephony and other voice services.

Revenue in 4Q19, fiscal year 2019 and comparative periods for all verticals and the most significant core offerings is provided in the following chart:

Revenue by Segment and
Vertical

(in millions)

4Q19

3Q19

4Q18

4Q19-
4Q18 %
change


FY 2019

FY 2018

FY
2019-FY
2018

%
change

TPS









Core

$334.4

$321.2

$376.9

(11.3%)


$1,332.5

$1,490.2

(10.6%)

     BOSS Revolution Calling

$124.5

$120.5

$136.3

(8.6%)


$490.7

$529.7

(7.4%)

     Carrier Services

$123.1

$121.0

$156.9

(21.5%)


$514.2

$639.0

(19.5%)

     Mobile Top-Up

$74.8

$67.6

$67.4

+11.0%


$272.0

$253.6

+7.3%

     Other

$11.9

$12.2

$16.4

(27.6%)


$55.6

$67.9

(18.1%)

Growth

$8.9

$7.7

$6.0

+48.0%


$29.4

$21.3

+38.1%

Total TPS

$343.3

$328.8

$383.0

(10.4%)


$1,361.9

$1,511.5

(9.9%)

net2phone









     net2phone-UCaaS

$7.0

$6.7

$3.9

+77.6%


$24.5

$13.3

+84.4%

     net2phone-Platform
Services

$5.9

$5.8

$5.7

+2.0%


$22.8

$21.6

+5.6%

Total net2phone

$12.9

$12.4

$9.7

+32.8%


$47.3

$34.9

+35.6%

Segment level financial results are summarized in the following chart:

Results by Segment

(in millions)

TPS

net2phone

4Q19

4Q18

FY2019

FY2018

4Q19

4Q18

FY2019

FY2018

Revenue

$343.3

$383.0

$1,361.9

$1,511.5

$12.9

$9.7

$47.3

$34.9

Direct cost of revenue

$292.1

$322.1

$1,161.2

$1,294.8

$3.2

$3.1

$12.9

$11.3

Revenue less direct cost of
revenue

$51.1

$60.9

$200.7

$216.7

$9.6

$6.6

$34.4

$23.6

SG&A expense

$41.7

$42.7

$161.1

$170.1

$9.6

$5.4

$34.1

$20.9

Depreciation and
amortization

$4.2

$4.0

$16.1

$16.3

$1.5

$1.6

$6.5

$5.3

Severance expense

$0.9

$0.3

$1.4

$4.5

-

-

-

-

Income (loss) from
operations

$1.7

$13.8

$14.3

$25.8

($1.8)

($0.4)

($6.5)

($2.7)

Adjusted EBITDA

$9.4

$18.2

$39.6

$46.7

-

$1.2

$0.3

$2.7

TPS Segment Takeaways - Core:

  • 4Q19 revenue from core offerings decreased $42.5 million (11.3%) to $334.4 million reflecting continuing headwinds in the paid minute communications market globally;
  • FY 2019 revenue from core offerings decreased $157.7 million (10.6%) to $1,332.5 million. From a margin perspective, the impact of the revenue decline was partially offset by an increase in the percentage of margin contribution generated by Carrier Services revenue and by the mix increase in the relatively higher margin BOSS Revolution Calling revenue as a component of all Core revenue.

TPS Segment Takeaways - Growth:

  • NRS 4Q19 revenue increased by 71.9% compared to the year ago quarter to $1.9 million, while FY 2019 revenue rose 55.9% to $6.2 million. The increases were driven by expansion of NRS' POS network to additional retailers and emerging NRS offerings to other participants, including sales of advertising capacity to digital-out-of-home advertisers and transaction data to data analytics and consumer package goods marketers;
  • BOSS Revolution money transfer revenue increased 42.2% compared to the year ago quarter to $6.9 million led by an 87.6% increase in sales through D2C channels. FY 2019 money transfer revenue increased 33.3% year-over-year to $23.1 million. D2C sales contributed over 60% of money transfer revenue in FY 2019;
  • IDT is optimizing its BOSS Revolution mobile offering including enhanced marketing, training of IDT's direct to retailer sales force and improving the user experience.

net2phone Segment Takeaways:

  • net2phone-UCaaS revenue increased 77.5% compared to the year ago quarter to $7.0 million led by growth in South American markets and reflecting the acquisition of Canadian provider Versature in 1Q19. Revenue totaled $24.5 million in FY 2019 compared to $13.3 million in FY 2018;
  • net2phone-UCaaS served 100,000 seats at July 31st, compared to 89,000 at April 30th and 42,000 at July 31st of 2018.

IDT EARNINGS ANNOUNCEMENT & SUPPLEMENTAL INFORMATION
This release is available for download in the "Investors & Media" section of the IDT Corporation website (http://idt.net/ir) and has been filed on a current report (Form 8-K) with the SEC.

IDT will host an earnings conference call beginning at 5:30 PM Eastern today with management's discussion of results, outlook and strategy followed by Q&A with investors.

To listen to the call and participate in the Q&A, dial toll-free 1-888-348-8417 (from US) or 1-412-902-4243 (international) and request the IDT Corporation call.

A replay of the conference call will be available approximately two hours after the call concludes through October 17, 2019. To access the replay, dial toll free 1-844-512-2921 (from US) or 1-412-317-6671 (international) and provide this replay number: 10134470. A replay will also be accessible via streaming audio at the IDT investor relations website (http://ir.idt.net/).

ABOUT IDT:
IDT Corporation (NYSE: IDT) provides communications and payment services to individuals and businesses primarily through its flagship Boss Revolution® and net2phone® brands. IDT's wholesale carrier services business is a leading global carrier of international long-distance calls. For more information on IDT, visit www.idt.net.

All statements above that are not purely about historical facts, including, but not limited to, 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. Our filings with the SEC provide detailed information on such statements and risks, and should be consulted along with this release. To the extent permitted under applicable law, IDT assumes no obligation to update any forward-looking statements.


 

CONSOLIDATED BALANCE SHEETS


July 31
(in thousands, except per share data)


2019

2018

ASSETS




CURRENT ASSETS:




Cash and cash equivalents


$ 80,168

$ 73,981

Restricted cash and cash equivalents


177,031

129,216

Debt securities


2,534

5,612

Equity investments


5,688

360

Trade accounts receivable, net of allowance for doubtful accounts of $5,444 and $5,358 
     at July 31, 2019 and 2018, respectively


58,060

70,746

Prepaid expenses


20,276

20,566

Other current assets


24,704

28,400

TOTAL CURRENT ASSETS


368,461

328,881

Property, plant and equipment, net


34,355

36,080

Goodwill


11,209

11,315

Other intangibles, net


4,196

496

Equity investments


9,319

6,633

Deferred income tax assets, net


4,589

5,668

Other assets


11,574

10,524

TOTAL ASSETS


$ 443,703

$ 399,597

LIABILITIES AND EQUITY




CURRENT LIABILITIES:




Trade accounts payable


$ 37,077

$ 45,900

Accrued expenses


127,834

130,225

Deferred revenue


42,479

55,015

Customer deposits


175,028

127,571

Other current liabilities


6,652

8,273

TOTAL CURRENT LIABILITIES


389,070

366,984

Other liabilities


1,076

1,310

TOTAL LIABILITIES


390,146

368,294

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 July 31, 2019 and 2018


33

33

Class B common stock, $.01 par value; authorized shares—200,000; 25,803 and 25,594
     shares issued and 24,895 and 22,872 shares outstanding at July 31, 2019 and 2018, 
     respectively


258

256

Additional paid-in capital


273,313

294,047

Treasury stock, at cost, consisting of 1,698 and 1,698 shares of Class A common stock 
     and 908 and 2,722 shares of Class B common stock at July 31, 2019 and 2018, 
     respectively


(51,739)

(85,597)

Accumulated other comprehensive loss


(4,858)

(4,972)

Accumulated deficit


(160,763)

(173,103)

Total IDT Corporation stockholders' equity


56,244

30,664

Noncontrolling interests


(2,687)

639

TOTAL EQUITY


53,557

31,303

TOTAL LIABILITIES AND EQUITY


$ 443,703

$ 399,597

 

 

CONSOLIDATED STATEMENTS OF INCOME


Year ended July 31
(in thousands, except per share data)


2019

2018

2017

REVENUES


$ 1,409,172

$ 1,547,495

$ 1,501,729

COSTS AND EXPENSES:





Direct cost of revenues (exclusive of depreciation and amortization)


1,174,015

1,306,037

1,275,708

Selling, general and administrative (i)


204,366

203,251

188,293

Depreciation and amortization


22,632

22,801

21,704

Severance


1,438

4,630

TOTAL COSTS AND EXPENSES


1,402,451

1,536,719

1,485,705

Other operating expense, net


(7,726)

(2,398)

(10,475)

(Loss) income from operations


(1,005)

8,378

5,549

Interest income, net


776

1,071

1,254

Other income (expense), net


682

(1,348)

817

Income before income taxes


453

8,101

7,620

(Provision for) benefit from income taxes


(123)

(2,902)

2,021

NET INCOME


330

5,199

9,641

Net income attributable to noncontrolling interests


(196)

(991)

(1,464)

NET INCOME ATTRIBUTABLE TO IDT CORPORATION


$ 134

$ 4,208

$ 8,177






Earnings per share attributable to IDT Corporation common stockholders:





Basic


$ 0.01

$ 0.17

$ 0.35

Diluted


$ 0.01

$ 0.17

$ 0.35






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





Basic


25,293

24,655

23,182

Diluted


25,308

24,718

23,309






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


$ 2,236

$ 3,581

$ 3,740

 

 

CONSOLIDATED STATEMENTS OF CASH FLOWS


Year ended July 31
(in thousands)

2019

2018

2017

OPERATING ACTIVITIES




Net income

$ 330

$ 5,199

$ 9,641

Adjustments to reconcile net income to net cash provided by operating activities:




Depreciation and amortization

22,632

22,801

21,704

Deferred income taxes

285

6,174

(2,329)

Provision for doubtful accounts receivable

2,028

2,199

686

Stock-based compensation

2,236

3,581

3,740

Other

(1,765)

7

(679)

Change in assets and liabilities:




Trade accounts receivable

7,594

(6,668)

(17,972)

Prepaid expenses, other current assets, and other assets

4,119

(18,889)

(4,856)

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

(7,546)

12,769

16,722

Customer deposits at IDT Financial Services Limited, our Gibraltar-based bank

59,077

14,660

18,980

Deferred revenue

(3,853)

(21,439)

(9,543)

Net cash provided by operating activities

85,137

20,394

36,094

INVESTING ACTIVITIES




Capital expenditures

(18,681)

(20,567)

(22,949)

Proceeds from sale of interest in Straight Path IP Group Holding, Inc

6,000

Purchase of IP interest from Straight Path Communications Inc

(6,000)

Payments for acquisitions, net of cash acquired

(5,526)

(1,827)

Cash used for purchase of investments

(1,000)

(53)

(9,438)

Proceeds from redemptions of investments

1,000

15

Purchases of marketable securities

(7,276)

(22,523)

(53,402)

Proceeds from maturities and sales of marketable securities

5,312

41,502

47,996

Net cash used in investing activities

(26,171)

(1,641)

(39,605)

FINANCING ACTIVITIES




Dividends paid

(13,941)

(17,874)

Distributions to noncontrolling interests

(1,520)

(1,040)

(1,482)

Repayment of other liabilities acquired

(654)

Proceeds from sales of Class B common stock to Howard S. Jonas

13,272

24,930

Proceeds from sale of interest and rights in Rafael Pharmaceuticals, Inc. to Howard S. Jonas

1,000

Proceeds from sale of member interests in CS Pharma Holdings, LLC

1,250

Cash of Rafael deconsolidated as a result of spin-off

(9,287)

Proceeds from exercise of stock options

836

Proceeds from borrowings under revolving credit facility

3,000

22,320

Repayments of borrowings under revolving credit facility

(3,000)

(22,320)

Repurchases of Class B common stock

(3,882)

(2,293)

(1,838)

Net cash provided by (used in) financing activities

7,216

(26,561)

6,822

Effect of exchange rate changes on cash, cash equivalents, and restricted cash and cash equivalents

(12,180)

(957)

293

Net increase (decrease) in cash, cash equivalents, and restricted cash and cash equivalents

54,002

(8,765)

3,604

Cash, cash equivalents, and restricted cash and cash equivalents at beginning of year

203,197

211,962

208,358

Cash, cash equivalents, and restricted cash and cash equivalents at end of year

$ 257,199

$ 203,197

$ 211,962

SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION




Cash payments made for interest

$ 186

$ 94

$ 288

Cash payments made for income taxes

$ 46

$ 192

$ 576

SUPPLEMENTAL SCHEDULE OF NON-CASH FINANCING AND INVESTING ACTIVITIES




Howard S. Jonas's advance payment used for sale of Class B common stock

$ 1,500

$ —

$ —

Net assets excluding cash and cash equivalents of Rafael deconsolidated as a result of spin-off

$ —

$ (105,632)

$ —

Reclassification of liability for member interests in CS Pharma Holdings, LLC

$ —

$ —

$ 8,750


Reconciliation of Non-GAAP Financial Measures for the
Fourth Quarter and Full Fiscal Years 2019 and 2018

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 4Q19, 3Q19, 4Q18 and the full fiscal years 2019 and 2018, Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share, 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 revenue less direct cost of revenues and selling, general and administrative expense. Another way of calculating Adjusted EBITDA is to start with income from operations, add depreciation and amortization, severance expense, and other operating expense, and deduct other gains, net.

IDT's measure of non-GAAP net income starts with net income in accordance with GAAP and adds severance expense, stock-based compensation, and other operating expense, net, and subtracts the income tax benefit from The Tax Cuts and Jobs Act.

IDT's measure of non-GAAP earnings per share is calculated by dividing non-GAAP net income by the diluted weighted-average shares.

These additions and subtractions are non-cash and/or non-routine items in the relevant fiscal 2019 and fiscal 2018 periods.

Management believes that IDT's Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share measures provide useful information to both management and investors by excluding certain expenses and non-routine gains and 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 earnings per share 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. 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 (loss) income 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. IDT's Adjusted EBITDA, which is exclusive of depreciation and amortization, is a useful indicator of its current performance.

Severance expense is excluded from the calculation of Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share. Severance expense is 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. While there may be similar charges in other periods, the nature and magnitude of these charges can fluctuate markedly and do not reflect the performance of IDT's core and continuing operations.

Other operating expense, net, which is a component of (loss) income from operations, is excluded from the calculation of Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share. In 4Q19, 3Q19 and fiscal 2019, other operating expense, net included an accrual for non-income related taxes related to one of our foreign entities. In fiscal 2019 and fiscal 2018, other operating expense, net also included legal fees net of insurance proceeds related to Straight Path Communications Inc.'s stockholders' putative class action and derivative complaint. In addition, in 2Q19, other operating expense, net included a gain on the sale of a calling card business in Asia. From time-to-time, IDT may incur costs related to non-routine tax, legal and regulatory matters or disposal of certain assets. However, these matters and disposals do not occur each quarter. IDT does not believe the gains or losses from these non-routine matters or asset sales are components of IDT's or the relevant segment's core operating results.

The other calculation of Adjusted EBITDA consists of revenue less direct cost of revenues and selling, general and administrative 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.

Stock-based compensation recognized by IDT and other companies may not be comparable because of the variety of types of awards as well as the various valuation methodologies and subjective assumptions that are permitted under GAAP. Stock-based compensation is excluded from IDT's calculation of non-GAAP net income and non-GAAP earnings per share 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.

In 2Q18, IDT recorded an income tax benefit of $3.3 million for its anticipated AMT credit refund due to The Tax Cuts and Jobs Act enacted in December 2017. This income tax benefit is excluded from IDT's calculation of non-GAAP net income and non-GAAP earnings per share because it was not directly related to the results of IDT's core operations.

Adjusted EBITDA, non-GAAP net income and non-GAAP earnings per share should be considered in addition to, not as a substitute for, or superior to, 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 earnings per share 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 earnings per share to the most directly comparable GAAP measure, which are, (a) for Adjusted EBITDA, (loss) income from operations for IDT's reportable segments and net income for IDT on a consolidated basis, (b) for non-GAAP net income, net income, and (c) for non-GAAP earnings per share, basic and diluted earnings per share.

IDT Corporation

Reconciliation of Adjusted EBITDA to Net Income

(unaudited)

in millions

Figures may not foot or cross-foot due to rounding to millions.



Total IDT
Corporation


Telecom
&
Payment
Services

net2phone

All Other

Corporate

Three Months Ended July 31, 2019

(4Q19)







Adjusted EBITDA

$ 7.4


$ 9.4

$ -

$ -

$ (2.1)

Subtract (Add):







Depreciation and amortization

5.8


4.2

1.5

-

-

Severance expense

0.9


0.9

-

-

-

Other operating expense (gains), net

1.9


2.6

0.3

-

(1.0)

(Loss) income from operations

(1.2)


$ 1.7

$ (1.8)

$ -

$ (1.1)

     Interest income, net

0.3






     Other income, net

1.2






Income before income taxes

0.3






     Benefit from income taxes

0.6






Net income

0.9






Net loss attributable to noncontrolling
interests

0.7






Net income attributable to IDT Corporation

$ 1.6





















Total IDT
Corporation


Telecom
&
Payment
Services

net2phone

All Other

Corporate

Three Months Ended April 30, 2019

(3Q19)







Adjusted EBITDA

$ 8.9


$ 11.3

$ 0.1

$ -

$ (2.4)

Subtract:







Depreciation and amortization

5.5


4.2

1.4

-

-

Severance expense

0.6


0.6

-

-

-

Other operating expense

2.4


2.3

-

-

0.1

Income (loss) from operations

0.4


$ 4.2

$ (1.3)

$ -

$ (2.5)

     Interest income, net

0.2






     Other income, net

0.4






Income before income taxes

1.0






     Benefit from income taxes

1.5






Net income

2.5






Net income attributable to noncontrolling
interests

(0.3)






Net income attributable to IDT Corporation

$ 2.2














IDT Corporation

Reconciliation of Adjusted EBITDA to Net Income

(unaudited)

in millions

Figures may not foot or cross-foot due to rounding to millions.









Total IDT
Corporation


Telecom
&
Payment
Services

net2phone

All Other

Corporate

Three Months Ended July 31, 2018

(4Q18)







Adjusted EBITDA

$ 16.8


$ 18.2

$ 1.2

$ -

$ (2.6)

Subtract:







     Depreciation and amortization

5.6


4.0

1.6

-

-

Severance expense

0.3


0.3

-

-

-

Other operating expense

0.4


-

0.1

-

0.3

Income (loss) from operations

10.5


$ 13.8

$ (0.4)

$ -

$ (2.9)

     Interest income, net

0.2



     Other expense, net

(0.2)



Income before income taxes

10.5



Provision for income taxes

(2.0)



Net income

8.5



Net income attributable to noncontrolling interests

(0.3)



Net income attributable to IDT Corporation

$ 8.2











IDT Corporation

Reconciliation of Adjusted EBITDA to Net Income

(unaudited)

in millions

Figures may not foot or cross-foot due to rounding to millions.



Total IDT
Corporation


Telecom
&
Payment
Services

net2phone

All Other

Corporate

Year Ended July 31, 2019 (FY 2019)







Adjusted EBITDA

$ 30.8


$ 39.6

$ 0.3

$ -

$ (9.2)

Subtract (Add):







Depreciation and amortization

22.6


16.1

6.5

-

-

Severance expense

1.4


1.4

-

-

-

Other operating expense (gains), net

7.7


7.8

0.3

-

(0.3)

(Loss) income from operations

(1.0)


$ 14.3

$ (6.5)

$ -

$ (8.9)

     Interest income, net

0.8






     Other income, net

0.7






Income before income taxes

0.5






     Provision for income taxes

(0.1)






Net income

0.3






Net income attributable to noncontrolling interests

(0.2)






Net income attributable to IDT Corporation

$ 0.1





















Total IDT
Corporation


Telecom
&
Payment
Services

net2phone

All Other

Corporate

Year Ended July 31, 2018 (FY 2018)







Adjusted EBITDA

$ 38.2


$ 46.7

$ 2.7

$ (1.4)

$ (9.8)

Subtract:







Depreciation and amortization

22.8


16.3

5.3

1.2

-

Severance expense

4.6


4.5

-

-

0.1

     Other operating expense

2.4


-

0.1

-

2.3

Income (loss) from operations

8.4


$ 25.8

$ (2.7)

$ (2.6)

$ (12.2)

     Interest income, net

1.1






     Other expense, net

(1.3)






Income before income taxes

8.1






     Provision for income taxes

(2.9)






Net income

5.2






Net income attributable to noncontrolling interests

(1.0)






Net income attributable to IDT Corporation

$ 4.2






IDT Corporation

Reconciliations of Net Income to Non-GAAP Net Income and Earnings per share to Non-GAAP Earnings per
share

(unaudited)

in millions, except per share data

Figures may not foot due to rounding to millions.



4Q19

3Q19

4Q18

FY 2019

FY 2018







Net income

$ 0.9

$ 2.5

$ 8.5

$ 0.3

$ 5.2

Adjustments (add) subtract:






Stock-based compensation

(1.0)

(0.3)

(0.7)

(2.2)

(3.6)

Severance expense

(0.9)

(0.6)

(0.3)

(1.4)

(4.6)

Other operating expense, net

(1.9)

(2.4)

(0.4)

(7.7)

(2.4)

Income tax benefit

-

-

-

-

3.3

Total adjustments

(3.8)

(3.3)

(1.5)

(11.4)

(7.3)

Income tax effect of total adjustments

0.6

0.6

0.2

2.0

-


3.2

2.7

1.3

9.4

7.3

Non-GAAP net income

$ 4.1

$ 5.2

$ 9.8

$ 9.7

$ 12.5







Earnings per share:






Basic

$ 0.06

$ 0.08

$ 0.33

$ 0.01

$ 0.17

Total adjustments

0.09

0.12

0.07

0.37

0.34

Non-GAAP - basic

$ 0.15

$ 0.20

$ 0.40

$ 0.38

$ 0.51







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

26.3

26.3

24.7

25.3

24.7







Diluted

$ 0.06

$ 0.08

$ 0.33

$ 0.01

$ 0.17

Total adjustments

0.09

0.12

0.07

0.37

0.34

Non-GAAP - diluted

$ 0.15

$ 0.20

$ 0.40

$ 0.38

$ 0.51







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

26.3

26.3

24.7

25.3

24.7













 

Cision View original content to download multimedia:http://www.prnewswire.com/news-releases/idt-corporation-reports-fourth-quarter-and-full-fiscal-year-2019-results-300936853.html

SOURCE IDT Corporation

Heute 18 Uhr live

Anleger, die ohne Stra­tegie handeln, über­leben nicht lange am Markt. Die Trend­folge­stra­tegie gilt als eine der erfolg­reichsten Stra­tegien überhaupt. Wie Sie Trends früh­zeitig erkennen und wie Sie so deut­sche Aktien handeln, erfah­ren Sie im Online-Seminar. Jetzt kostenlos anmelden!
Werbung
Werbung
Börse Stuttgart Anlegerclub

Die richtige Strategie für die Börsenkrise

Stecken Sie nicht den Sand in den Kopf, sondern kaufen Sie die richtigen Aktien. Erfahren Sie im aktuellen Anlegermagazin mehr über attraktive Qualitätsaktien und zyklische Aktien
Kostenfrei registrieren und lesen!

Heute im Fokus

Dow startet fester -- DAX reduziert Gewinne nach Brexit-Einigung -- Netflix verbucht höheren Gewinn -- Wirecard-Chef: Keine Risiken für unser Geschäft -- BVB, IBM, Tesla, Lufthansa, GEA im Fokus

HSBC prüft angeblich Verkleinerungen im Aktiengeschäft. Fusion von T-Mobile und Sprint bekommt von FCC grünes Licht. zooplus steigert Umsatz. Trump: Hoffe auf erfolgreiche Handelsgespräche mit EU. Nestlé wächst weiter und kündigt Aktienrückkauf an. Corestate bestätigt nach Kurssturz seine Ziele.

Die 5 beliebtesten Top-Rankings

In diesen Berufen bekommt man das höchste Gehalt
Mit welchem Beruf kommt man am ehesten an die Spitze?
Big-Mac-Index
In welchen Ländern kostet der Big Mac wie viel?
Das sind die bestbezahlten Schauspieler 2019
Wer verdiente am meisten?
Die Performance der Rohstoffe in in Q3 2019.
Welcher Rohstoff macht das Rennen?
Die Performance der TecDAX-Werte in Q3 2019.
Welche Aktie macht das Rennen?
mehr Top Rankings

Umfrage

Die Bundesregierung erlaubt anscheinend Huawei-Technik bei Aufbau des 5G-Netzes. Was halten Sie davon?

Online Brokerage über finanzen.net

finanzen.net Brokerage
Handeln Sie für nur 5 Euro Orderprovision* pro Trade aus der Informationswelt von finanzen.net!

ETF-Sparplan

Oskar ist der einfache und intelligente ETF-Sparplan. Er übernimmt die ETF-Auswahl, ist steuersmart, transparent und kostengünstig.
Zur klassischen Ansicht wechseln
Kontakt - Impressum - Werben - Pressemehr anzeigen
Top News
Beliebte Suchen
DAX 30
Öl
Euro US-Dollar
Bitcoin
Goldpreis
Meistgesucht
Wirecard AG747206
Daimler AG710000
Deutsche Bank AG514000
Volkswagen (VW) AG Vz.766403
NEL ASAA0B733
Amazon906866
Microsoft Corp.870747
BASFBASF11
Apple Inc.865985
CommerzbankCBK100
Deutsche Telekom AG555750
TUITUAG00
Netflix Inc.552484
Infineon AG623100
PowerCell Sweden ABA14TK6