Straight Path Communications Inc. (NYSE MKT: STRP) Investor Presentation December 2013

Similar documents
STRAIGHT PATH COMMUNICATIONS INC.

County of Sonoma Agenda Item Summary Report

MEETING OF THE WQA ADMINISTRATIVE/FINANCE COMMITTEE

Safe Harbor Caution Concerning Forward-Looking Statements Non-GAAP Financial Measures Important Information For Investors And Shareholders

(20) 3QFY17 4QFY17 1QFY18 2QFY18 3QFY18


[1] after adjusting for hurricane and other non-recurring charges

Sprint took a big step forward in the second year of our turnaround plan. Net operating revenues returned to growth and cost reductions accelerated,

[1] excluding the impact of the new revenue recognition standard

[1] after adjusting for hurricane and other non-recurring charges

SPRINT REPORTS INFLECTION IN WIRELESS SERVICE REVENUE WITH FISCAL YEAR 2018 FIRST QUARTER RESULTS

[1] excluding the impact of the new rev enue standard

Struggling to Escape the Fallout of the Great Recession MARISA Di NATALE, MANAGING DIRECTOR

SPRINT DELIVERS BEST FINANCIAL RESULTS IN COMPANY HISTORY WITH HIGHEST EVER NET INCOME AND OPERATING INCOME IN FISCAL YEAR 2017

Issue Brief. Sources of Health Insurance and Characteristics of the Uninsured: Analysis of the March 1999 Current Population Survey

ZipRealty, Inc. Supplemental Data Reclassification of Consolidated Statement of Operations

ERRATA. To: Recipients of MG-388-RC, Estimating Terrorism Risk, RAND Corporation Publications Department. Date: December 2005

For the full year, wireless service revenue plus installment plan billings and lease revenue of $28.4 billion was up slightly from the prior year.

Sprint is turning the corner. Even with all the aggressive promotional offers from our competitors, we were still able to add more postpaid phone

2014 U.S. Census (2015) Median African-American Household Income Rank, Memphis Included. Household Median Income Ranking, African American Population

2 nd Quarter 2009 Results. August 6, 2009

SPRINT REPORTS HIGHEST RETAIL PHONE NET ADDITIONS IN MORE THAN TWO YEARS WITH FISCAL 2017 SECOND QUARTER RESULTS

We believe in in the power of a vision. Investor Presentation

Investor Update. Fiscal 1Q

GRUBHUB INC. FORM 8-K. (Current report filing) Filed 02/05/15 for the Period Ending 01/30/15

Metropolitan Area Statistics (4Q 2012)

The Five Retail Trends to Watch in January 14, 2015

SPRINT REPORTS NET INCOME FOR THE FIRST TIME IN THREE YEARS WITH FIRST QUARTER OF FISCAL 2017 RESULTS

N o t i c e . - October 8, Cancel Date: into the CCDM. Subject: Small Business/Self-Employed

HIGH AND WIDE: INCOME INEQUALITY GAP IN THE DISTRICT ONE OF BIGGEST IN THE U.S. By Wes Rivers

FOR IMMEDIATE RELEASE Contact: Ann Marie Gorden/Robert Nihen

One Horizon Group Announces Second Quarter 2013 Financial Results

Captain CREDIT Crunch

Highlands Spin-Off & Student Housing Transaction Webcast. January 18, 2016

The U.S. and California Is The Recovery Here at Last? UCLA Anderson School of

First national carrier on record to improve postpaid churn from the April-June quarter to the July- September quarter

Nov. 3, 2015 SPRINT QUARTERLY INVESTOR UPDATE FISCAL 2Q15 1

Deutsche Bank Global Industrials and Basic Materials Conference June 14, 2012

U.S. CELLULAR REPORTS SECOND QUARTER 2013 RESULTS

How Can We Reduce Poverty When It s Spreading Out? Reducing Poverty By Reducing Transportation Burden

State of the U.S. Multifamily Market. Q Review and Forecast

Office. Office. IRR Viewpoint 2015

ehealth Inventory Report of Major Medical Health Plans Available Off of Government Exchanges

Econometric Advisors APARTMENT OVERVIEW AND OUTLOOK Q4 2017

WELCOME. Annual Shareholders Meeting May 23, 2012

SPRINT CORPORATION (Exact name of Registrant as specified in its charter)

SPRINT NEXTEL REPORTS FIRST QUARTER 2007 RESULTS

SPRINT CORPORATION (Exact name of Registrant as specified in its charter)

LAS VEGAS LEADS PRICE GAINS IN JUNE ACCORDING TO S&P CORELOGIC CASE-SHILLER INDEX

SPRINT CORPORATION (Exact name of Registrant as specified in its charter)

Regional Snapshot: The Cost of Living in Metro Atlanta

Capital Market Update. February 10, 2011 Marc Louargand, Ph.D., CRE, FRICS Principal SALTASH PARTNERS LLC investing in American ingenuity

CBRE CAP RATE SURVEY. A CBRE Publication. First Half Click to Enter

HOST HOTELS & RESORTS, INC. REPORTS RESULTS FOR THE THIRD QUARTER 2018

2019 Outlook. January

Single Touch Reports Third Quarter Fiscal 2014 Financial Results

Europe June Carol Tomé Executive Vice President, Corporate Services & Chief Financial Officer. Diane Dayhoff Vice President, Investor Relations

EarthLink Announces Third Quarter 2012 Results

Data Brief. Trends in Employer-Sponsored Health Insurance Premiums and Employee Contributions in Major Metropolitan Areas,

State Of The U.S. Industrial Market: 2017 Q2

Australia/Asia July Diane Dayhoff Vice President, Investor Relations. Lyndsey Burton Senior Manager, Investor Relations

Intelsat Announces Second Quarter 2016 Results

FOR IMMEDIATE RELEASE Investor Relations Contact: Paul Taaffe (704)

U.S. CELLULAR REPORTS FOURTH QUARTER 2012 RESULTS AND 2013 FINANCIAL GUIDANCE

APARTMENT TRENDS. U.S. Economic and Multi-Family Outlook. Special Client Webcast May 31, 2006

CAPITALIZATION RATES BY PROPERTY TYPE

Company Highlights: Financial Highlights: Exhibit 99.1

Economic Risks and Their Meaning for the Southwest STEVE COCHRANE, MANAGING DIRECTOR

Employee Benefits Alert

Issue Brief. Employment-Based Retirement and Pension Plan Participation: Geographic Differences and Trends EBRI EMPLOYEE BENEFIT RESEARCH INSTITUTE

Intelsat Announces Third Quarter 2018 Results

Metro Washington, DC State of the Market

Planning for the. Thinking Big & Taking The Long View. Jane Hayse Director, Center for Livable Communities Atlanta Regional Commission

2017 Third Quarter Results. Maracay Homes Pardee Homes Quadrant Homes Trendmaker Homes TRI Pointe Homes Winchester Homes

Polling Question 1: What is the biggest factor hurting small businesses in California?

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC FORM 10-K

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, DC FORM 8-K

2018 Tech-Security Conferences website

Transmission of material in this release is embargoed until 8:30 a.m. (EDT) Wednesday, October 31, 2012

LOGO SPRINT CORPORATION $4,250,000,000. Newly Issued 7.875% Notes due 2023 For

2017 Fourth Quarter and Full Year Results. Maracay Homes Pardee Homes Quadrant Homes Trendmaker Homes TRI Pointe Homes Winchester Homes

SEPTEMBER S&P CORELOGIC CASE-SHILLER NATIONAL HOME PRICE NSA INDEX UP 6.2% IN LAST 12 MONTHS

PRESS RELEASE. Home Prices Continue Climbing in June 2013 According to the S&P/Case-Shiller Home Price Indices

CITIES IN THE WEST: SEATTLE, LAS VEGAS AND SAN FRANCISCO LEAD GAINS IN S&P CORELOGIC CASE-SHILLER HOME PRICE INDICES

Consolidated Communications Investor Presentation. August 2018

AEI Center on Housing Markets and Finance Announces Ten Best and Worst Metro Areas to Be a First Time Homebuyer

REDISHRED CAPITAL CORP. MANAGEMENT S DISCUSSION AND ANALYSIS MARCH 31, Table of Contents

Initial Analysis of the FCC Incentive Auction*

Results as of March 31, 2007

ROBERTA WYN, STEPHANIE TELEKI, AND E. RICHARD BROWN

The Future of Transit in a Fiscally Constrained Political Environment (Draft) By Wendell Cox Principal, Demographia St.

Industrial Income Trust Inc.

Acquisition of. June 20, 2016

Hotel Valuation and Transaction Trends For the U.S. Lodging Industry

Addendum to: The Community Reinvestment Act: A Welcome Anomaly in the Foreclosure Crisis

Media Kit. Products and demographics

INAP Reports Second Quarter 2017 Financial Results

Employee Benefits Alert

CALL REPORT MEMBER BANK BOARD OF GOVERNORS OF THE FEDERAL RESERVE SYSTEM WASHINGTON

Vonage Holdings Corp. Reports First Quarter 2014 Results

Transcription:

Straight Path Communications Inc. (NYSE MKT: STRP) Investor Presentation December 2013

SAFE HARBOR This presentation contains forward-looking statements. Statements that are not historical facts are forward-looking statements and such forward-looking statements are statements made pursuant to the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995. Examples of forward-looking statements include: statements about Straight Path Communications Inc. s future performance; projections of Straight Path Communications Inc. s results of operations or financial condition; statements regarding Straight Path Communications Inc. s plans, objectives or goals, including those relating to its strategies, initiatives, competition, acquisitions, dispositions and/or its products; and Words such as "believe," "anticipate," "plan," "expect," "intend," "target," "estimate," "project," "predict," "forecast," "guideline," "aim," "will," "should," likely, "continue" and similar expressions are intended to identify forward-looking statements but are not the exclusive means of identifying such statements. Readers are cautioned not to place undue reliance on these forward-looking statements and all such forwardlooking statements are qualified in their entirety by reference to the following cautionary statements. Forward-looking statements are based on Straight Path Communications Inc. s current expectations, estimates and assumptions and because forward-looking statements address future results, events and conditions, they, by their very nature, involve inherent risks and uncertainties, many of which are unforeseeable and beyond Straight Path Communications Inc. s control. Such known and unknown risks, uncertainties and other factors may cause Straight Path Communications Inc. s actual results, performance or other achievements to differ materially from the anticipated results, performance or achievements expressed, projected or implied by these forward-looking statements. These factors include those discussed under the headings "Risk Factors" and Management s Discussion and Analysis of Financial Condition and Results of Operations in Straight Path Communications Inc. s filings made with the Securities and Exchange Commission. Straight Path Communications Inc., cautions that such factors are not exhaustive and that other risks and uncertainties may cause actual results to differ materially from those in forward-looking statements. Forward-looking statements speak only as of the date they are made and are statements of current expectations concerning future results, events and conditions and neither Straight Path Communications, Inc., is not under any obligation to update any of the forward-looking statements, whether as a result of new information, future events or otherwise. 2

CORPORATE OVERVIEW Straight Path Communications was spun off from IDT (NYSE: IDT) on August 1, 2013 with two intangible assets that have significant upside potential. Straight Path Spectrum (SPS) Holds nearly 1,000 FCC spectrum licenses providing wireless coverage across the entire United States. Industry growth of small cell deployment provides a next generation solution for the networks of the future. Straight Path IP Group (SPIPG) Holds and provides licenses for efficient communications over the Internet to VoIP providers and products and services that allow for the transmission of data over the Internet. Stock Information (as of 11/29/13) NYSE MKT STRP Stock Price $7.90 Market Cap $92.80MM Shares Outstanding 11.76MM 3

INVESTMENT CONSIDERATIONS IDT has a successful track record spinning-off successful companies Net2Phone, IDT Entertainment (now Starz Distribution) and Genie Energy Strong portfolio of assets with low CapEx and OpEx requirements Cash burn of $3MM/ year and $15MM in cash reserves Straight Path Spectrum is the largest holder of 39 GHz licenses in the US Mobile data usage is exploding and massive small cell roll outs are needed to meet the increasing bandwidth demand Portfolio includes 39 GHz (814 licenses) and 28 GHz LMDS (133 licenses) covering all markets, with an average of 820 MHz/market in the top 25 markets Nationwide coverage with control of nearly 70% of the active 39 GHz spectrum Extensive IP Portfolio that includes key patents and monetization potential Prominent contingency based litigation partners Distribution strategy to distribute not less than 50% of consolidated positive net earnings to stockholders after achieving sustained profitability & certain minimum cash reserves 4

Straight Path Spectrum

SPECTRUM ASSET HISTORY Spectrum licenses were initially acquired by Winstar Communications IDT acquired licenses along with other assets from Winstar Bankruptcy Estate in 2001 for $60 million In March 2012, IDT sold four 39 GHz and four 28 GHz spectrum licenses covering certain metropolitan areas for $6.8 million Prospective value of spectrum portfolio closely tied to deployment of small cell technologies to relieve wireless network congestion 6

MARKET OPPORTUNITY The cellular market is undergoing a transformational change from 3G to 4G Demand for wireless data is expected to increase 300% by 2017 Wireless service providers need to increase data backhaul Traditional fiber backhaul is cost prohibitive Companies are currently searching for cost-effective solutions 7

LARGEST 39 GHZ HOLDER IN THE U.S. 39GHz Spectrum Provides a Cost Effective Solution Straight Path controls nearly 70% of the active licenses and has nationwide coverage Covers most of U.S. and U.S. Virgin Islands, covering 300 million residents (>90% of US) Covers all markets with an average of 820 MHz in top 25 markets 100 MHz contiguous blocks Substantial service requirement met through 2020 Also 133 LMDS licenses in the 28 GHz band 8

RANGE OF USES Wireless Backhaul Optimized 4G roll-outs Backhaul using 39 GHz can be an essential complement to fiber backhaul Fastest time to market Best coverage scope High asset re-usability Very high capacity Pico Cells Flexible & pervasive pico cell deployment Pico backhaul is best served through a wireless solution using spectrum like Straight Path s Licensed use means boundless number of uses without further regulatory weigh-in Very high pico cell density can be served using links that use different parts of 39 GHz spectrum, w/o site engineering Next-Gen Flexibility for alternative uses 39 GHz affords flexibility for new uses without sacrifice of RAN spectrum Device-to-device short-range communications Solutions for emergency response or high capacity situations High capacity equals lots flexibility 9

SPS DIFFERENTIATORS National Solution - SPS is the largest holder of 39 GHz licenses with a portfolio uniquely suited to enable comprehensive national wireless backhaul solution for small cell deployment Concatenation of 50 MHz Channels - Larger serving channels (i.e. supports 150 MHz wide channels) for very hi-throughput and quality Point-to-Multi-Point (PMP) Deployment - Allows for sectored or wide band antennas. Wide broadcast area minimizes need of precision antenna and base station placement 3½ inch Antennas Facilitates Street Furniture Deployment - FCC waived rules for Category A antenna deployment to enable use of very small 39 GHz antennas integrated into small cell base stations 10

SPECTRUM MONETIZATION STRATEGY Align with system integrators and equipment manufacturers to support nationwide 39 GHz based backhaul solution for small cell deployment Leasing and licensing, rather than sales and assignments, are preferred options for long term growth Depth of 39 GHz portfolio enables multiple national clients 11

Straight Path IP Group (SPIPG)

PATENT HOLDINGS Prior litigation and extensive re-examination in 2010 and 2011 has confirmed the validity of key patent claims Patents expire September 25, 2015 with six year look-back for damages List of patent holdings available on SPCI s website 13

HISTORY OF PATENT PORTFOLIO In 1996, IDT founded Net2Phone, which helped pioneer VoIP communications In 2000, Net2Phone purchased NetSpeak, which held key patents, for $48 million In 2000, AT&T invested $1.4 billion for a 32% share of Net2Phone In 2006, IDT repurchased the portion of Net2Phone s stock that it did not already own In 2006, IDT filed a complaint against Skype/E-Bay for patent infringement Case settled in 2010 -- Terms were not disclosed In 2012, Straight Path filed complaints in a U.S. District Court against three communications companies for infringing a number of its key patents Stalker Software, Inc. (d/b/a CommuniGate Systems, Inc.), oovoo, LLC, and Vivox, Inc. Straight Path subsequently reached confidential settlements with all three defendants 14

EXAMPLE PATENT 704 Claim 33. A method for locating processes having dynamically assigned network protocol addresses over a computer network, the method comprising the steps of: a. maintaining, in a computer memory, a network accessible compilation of entries, selected of the entries comprising a network protocol address and a corresponding identifier of a process connected to the computer network, the network protocol address of the corresponding process assigned to the process upon connection to the computer network; and b. in response to identification of one of the entries by a requesting process providing one of the identifier and the network protocol address to the requesting process. 15

MONETIZATION STRATEGY SPIPG has retained legal counsel to pursue enforcement on a contingency basis SPIPG intends to aggressively pursue enforcement In addition to direct users of the IP, equipment manufacturers and others who derive benefit from our technology are potential licensees By initially establishing a solid record of favorable verdicts / settlements, Straight Path expects to facilitate subsequent licensing agreements 16

ENFORCEMENT On Aug 1, 2013, Straight Path filed patent infringement actions LG, Panasonic, Sony, Toshiba, Sharp, and Vizio with the United States International Trade Commission (ITC) to halt the importation and sale of the manufacturers infringing products in the United States. Bandwidth.com, Inc., Telesphere Networks Ltd., and Vocalocity -- telecommunications providers for infringing its patents by selling and utilizing certain Voice over Internet Protocol (VoIP) products and/or services. 17

ENFORCEMENT On Aug 23, 2013, Straight Path filed patent infringement actions Blackberry, Huawei, Samsung, and ZTE with United States District Court for the Eastern District of Texas over three key patents. On Nov 5, 2013, Straight Path filed patent infringement actions Vonage with United States District Court for the Eastern District of Virginia for infringing its patents by selling and utilizing certain Voice over Internet Protocol (VoIP) products and/or services. 18

Financial Summary

COMBINED AND CONSOLIDATED BALANCE SHEET Current Assets (in thousands) 2013 2012 ASSETS CURRENT ASSETS: Cash and cash equivalents $ 15,000 $ 2,598 Trade accounts receivable, net of allowance for doubtful accounts of $4 and $11 as of July 31, 2013 and 2012, respectively 60 37 Other current assets 90 9 TOTAL CURRENT ASSETS $ 15,150 $ 2,644 Other Assets 239 171 Intangibles 350 TOTAL ASSETS $ 15,739 $ 2,815 20

LIABILITIES AND EQUITY Current Liabilities (in thousands) FY 2013 FY 2012 Trade accounts payable $ 1 $ 1 Accrued expenses 1,473 1,169 Deferred revenue 145 75 Income taxes payable 15 20 TOTAL CURRENT LIABILITIES $ 1,634 $ 1,265 Deferred revenue long-term portion 250 150 Additional paid-in capital $ 14,114 $ Group equity 1,478 Total Straight Path Communications stockholders equity 14,229 1,478 Noncontrolling interests (374) (78) TOTAL EQUITY $ 13,855 $ 1,400 TOTAL LIABILITIES AND EQUITY 15,739 2,815 21

COMBINED AND CONSOLIDATED STATEMENTS OF OPERATIONS Year ended July 31 (in thousands, except per-share data) 2013 2012 REVENUES $ 1,130 $ 553 COSTS AND EXPENSES: Direct cost of revenues 630 92 Selling, general and administrative 3,115 1,010 TOTAL COSTS AND EXPENSES 3,745 1,102 Gain on sale of rights in wireless spectrum 150 5,330 Loss on settlement of Straight Path Spectrum legal proceedings (1,150) (LOSS) INCOME FROM OPERATIONS (3,615) 4,781 Interest income 11 8 Interest expense (9) Other income 1 (LOSS) INCOME BEFORE INCOME TAXES (3,604) 4,781 Provision for income taxes (8) (25) NET (LOSS) INCOME (3,612) 4,756 Net loss attributable to noncontrolling interests 399 33 NET (LOSS) INCOME ATTRIBUTABLE TO STRAIGHT PATH COMMUNICATIONS INC. $ (3,213) $ 4,789 (Loss) earnings per share attributable to Straight Path Communications Inc. stockholders: Basic $ (0.31) $ 0.42 Diluted $ (0.31) $ 0.39 Weighted-average number of shares used in calculation of (loss) earnings per share: Basic 10,504 11,424 Diluted 10,504 12,425 22

Q & A

Appendix

KEY ASPECTS OF STRAIGHT PATH S SPECTRUM Broad Coverage: Straight Path Spectrum holds 814, 39 GHz licenses, covering 171 economic areas. Straight Path Spectrum holds 133, 28 GHz LMDS licenses, including key markets such as NYC, San Francisco, and Orlando. Ease of Use: Fast-track Registration - Links approved by the FCC in 1-2 days Predefined Coverage - Area-wide licenses in both 28 GHz & 39 GHz Low Interference - Few license holders and uncongested use Cost effectiveness - Lower cost than fiber and other spectrum Regulatory Assurance: Straight Path has satisfied substantial service for all of it s 28 GHz and 39 GHz licenses. Substantial service has been satisfied for all SPS s 39 GHz licenses covering a population of more than 300 million. Straight Path can utilize its licenses until at least 2020. 25

SPS NATIONWIDE SPECTRUM HOLDINGS SCOPE COVERAGE Most of U.S. and U.S. Virgin Islands, covering 300 million residents (>90% of US) Over 600 MHz of Spectrum in 24 of the top 25 EAs in the US, with over 1,350 MHz in NYC 2 EA licenses, or 200 MHz of Spectrum, in nearly every U.S. market CONFIGURATION All Spectrum in 100 MHz contiguous blocks Service Area Population Grand Total Total MHz New York-No. New Jer.-Long Island 26,663,330 8 800 Los Angeles-Riverside-Orange County 19,800,937 8 800 Chicago-Gary-Kenosha 10,758,118 10 1000 San Francisco-Oakland-San Jose 9,759,108 6 600 Washington-Baltimore 9,515,921 2 200 Boston-Worcester-Lawrence-Lowell-Brockton 8,228,930 8 800 Dallas-Fort Worth 9,092,705 9 900 Philadelphia-Wilmington-Atl. City 7,735,541 7 700 Detroit-Ann Arbor-Flint 6,827,726 8 800 Houston-Galveston-Brazoria 6,949,709 9 900 Miami-Fort Lauderdale 6,291,880 10 1000 Atlanta 6,690,595 8 800 Cleveland-Akron 4,583,408 8 800 Minneapolis-St. Paul 4,895,391 10 1000 Seattle-Tacoma-Bremerton 4,686,669 9 900 Denver-Boulder-Greeley 4,685,203 10 1000 Puerto Rico and the U.S. Virgin Islands 3,834,401 7 700 Orlando 4,562,642 6 600 St. Louis 3,690,263 11 1100 Phoenix-Mesa 4,351,644 9 900 Indianapolis 3,335,590 9 900 Pittsburgh 2,912,497 7 700 Portland-Salem 3,311,677 9 900 San Diego 3,095,313 8 800 Kansas City 2,693,265 8 800 Total Top - 25 Markets 178,952,463 204 20,400 Other Markets 134,319,132 610 61,000 LICENSE Unlike other >3 GHz spectrum, Straight Path s Spectrum is 100% licensed for flexible use across U.S. SUBSTANTIAL SERVICE Requirement is met until 2020. Use of Spectrum is permitted for microwave, pico cells, and others. 28 GHz HOLDINGS Straight Path Spectrum holds 133, 28 GHz LMDS licenses, including licenses in key markets such as NYC, San Francisco, and Orlando. Grand Total 313,271,595 814 81,400 26

STRAIGHT PATH COMMUNICATIONS, INC. NOTES AND MANAGEMENT S ASSUMPTIONS TO THE PROFORMA CONDENSED COMBINED FINANCIAL STATEMENTS (Unaudited) The following is a description of the pro forma adjustments to the combined financial statements: (A) In connection with the planned spin-off, IDT will transfer cash to SPCI prior to the spin-off such that SPCI will have approximately $15 million in cash at the time of the spin-off. This cash transfer is reflected as if IDT made the cash contribution to SPCI on April 30, 2013. (B) Reflected as if the 0.8 million shares of Class A common stock (based on 1.6 million shares of IDT Class A common stock that were expected to be outstanding on the record date) and 10.6 million shares of Class B common stock (based on 21.3 million shares of IDT Class B common stock that were expected to be outstanding on the record date) were issued on April 30, 2013. Such shares will be reflected in SPCI s amended and restated certificate of incorporation to be filed prior to the distribution. SPCI s current authorized capital stock consists of 1,500 shares of common stock of which 100 shares are outstanding. (C) SPCI s historical combined financial statements include provisions for federal and state income taxes on a separate tax return basis for all periods presented. Accordingly, no pro forma adjustment for income taxes is necessary. (D) Earnings (loss) per share is calculated as if 0.8 million shares of Class A common stock (based on 1.6 million shares of IDT Class A common stock that were expected to be outstanding on the record date) and 10.6 million shares of Class B Common Stock (based on 21.3 million shares of IDT Class B common stock that were expected to be outstanding on the record date) were issued and outstanding, The diluted earnings per share includes pro forma restricted stock subject to risk of forfeiture, unless the effect of such additional shares is anti-dilutive. (E) Reflected as if IDT contributed the business operations to SPCI on April 30, 2013. 27