ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
($ in thousands except per share amounts)
1.
|
BUSINESS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
|
Business
Arbinet-thexchange, Inc. and subsidiaries (Arbinet or the Company) is a solutions provider
for the telecommunications industry, based primarily upon an electronic market for trading, routing and settling communications capacity. Members of the Companys exchange can anonymously buy and sell voice calls and Internet capacity based on
route quality and price through the Companys centralized, efficient and liquid market. Through the Companys web-based interface and fully automated trading platform, members orders are automatically matched using the Companys
proprietary software and delivered through its state-of-the-art facilities.
On December 5, 2006, the Company acquired Flowphonics
Limited (now known as Broad Street Digital Limited (Broad Street Digital)), a license management platform for intellectual property rights and digital content distribution.
Principles of Consolidation
The consolidated financial statements include the accounts of Arbinet
and its wholly-owned subsidiaries. All material intercompany accounts and transactions have been eliminated in consolidation.
Cash and Cash Equivalents
The Company considers all highly liquid investments with original maturity dates of three months or less when purchased to be cash
equivalents.
Marketable Securities
Marketable securities generally consist of certificates of deposit with original maturities of between 90 and 360 days and highly liquid debt securities of corporations, agencies of the U.S. government and the U.S. government. These
investments can be readily purchased or sold using established markets. In accordance with Statement of Financial Accounting Standards, or SFAS, No. 115, Accounting for Certain Investments in Debt and Equity Securities, management
determines the appropriate classification of debt securities at the time of purchase and reevaluates such designations as of each balance sheet date. Such investments are classified as available-for-sale and are carried at fair value based on quoted
market prices with unrealized gains and losses reported in stockholders equity as a component of comprehensive income. Interest on marketable securities is recognized as income when earned. Realized gains and losses are calculated using
specific identification.
Property and Equipment
Property and equipment are stated at cost, net of accumulated depreciation and amortization. Depreciation is computed using the straight-line method over the estimated useful lives of the assets. Depreciation for
leasehold improvements is computed using the straight-line method over the shorter of the term of the lease or estimated useful lives of the assets. Expenditures for repairs and maintenance are expensed as incurred.
Goodwill and Other Intangible Assets
Goodwill
represents the excess of the purchase price over the fair value of the identifiable net assets acquired (See Note 14). Intangible assets consist of purchased existing technology, customer relationships and other intangible assets, all of which are
generally amortized over periods ranging from two to ten years. Intangible assets are stated at cost, less accumulated amortization.
F-7
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
The Company follows the guidance of SFAS No. 141, Business Combinations, which
requires that business combinations be accounted for using the purchase method of accounting and acquired intangible assets meeting certain criteria be recorded apart from goodwill. In addition, the Company follows the guidance of SFAS No. 142
Goodwill and Other Intangible Assets, which requires that purchased goodwill and certain indefinite-lived intangibles no longer be amortized but instead are subject to an annual assessment for impairment by applying a fair value
approach.
Software Capitalization
The
Company accounts for the costs of computer software developed or obtained for internal use pursuant to Statement of Position, or SOP, 98-1, Accounting for the Costs of Computer Software Developed or Obtained for Internal Use, or SOP
98-1, which requires the capitalization of internal use software and other related costs under certain circumstances. External direct costs of materials and services related to the application development stage of projects have been capitalized in
accordance with SOP 98-1. Capitalized costs of the project are amortized on a straight-line basis over the estimated useful life of five years from the point when the systems are placed in service.
Impairment of Goodwill and Long-Lived Assets
The
Company assesses impairment of other long-lived assets in accordance with the provisions of SFAS No. 144, Accounting for the Impairment or Disposal of Long-Lived Assets. An impairment review is performed whenever events or changes
in circumstances indicate that the carrying value of assets may not be recoverable. Factors considered by the Company include, but are not limited to, significant underperformance relative to expected historical or projected future operating
results; significant changes in the manner of use of the acquired assets or the strategy for the overall business; and significant negative industry or economic trends. When the Company determines that the carrying value of a long-lived asset, other
than goodwill, may not be recoverable based upon the existence of one or more of the above indicators of impairment, the Company estimates the future undiscounted cash flows expected to result from the use of the asset and its eventual disposition.
If the sum of the expected future undiscounted cash flows and eventual disposition is less than the carrying amount of the asset, the Company recognizes an impairment loss. An impairment loss is reflected as the amount by which the carrying amount
of the asset exceeds the fair value of the asset, based on the fair market value if available, or discounted cash flows, if not.
In
addition, the Company tests goodwill for impairment as of the first day of its fiscal fourth quarter using a two-step process prescribed in SFAS No. 142, Goodwill and Other Intangible Assets. The first step of the goodwill
impairment test compares the fair value of the Companys net assets with their carrying value, including goodwill. If the fair value exceeds the carrying amount, goodwill is not impaired. If the carrying amount exceeds the fair value, the
Company compares the fair value of goodwill with its carrying amount and recognizes an impairment loss for the amount by which the carrying amount exceeds the fair value. Fair value is determined based on comparable market multiples or discounted
cash flows where applicable.
The Company currently operates in two reportable segments and its goodwill is allocated to each segment. To
increase resources available for its core voice and data segment, the Company is exploring strategic alternatives for Broad Street Digital and expects to divest the business in the second quarter of 2008. As a result of this decision, the Company
recognized an impairment charge of approximately $2.3 million to write down the intangible and long lived assets of Broad Street Digital to their estimated fair value, $0.4 million, which is included in prepaids and other current assets
in the accompanying balance sheet as of December 31, 2007.
F-8
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Revenue Recognition
The Company recognizes trading revenues from minutes traded on its exchange, and fee revenues from access fees, credit risk premium fees, colocation service fees, annual membership fees and other value-added service
fees. Revenues from minutes traded represent the price per minute multiplied by the number of minutes purchased by buyers through the Companys exchange. The Company recognizes trading revenues on a gross basis because the Company acts as a
principal in the transactions and not in a broker or agent capacity. Additionally, the Company has the risks and rewards of ownership since the Company collects directly from the buyer and pays directly to the seller. The Company bears the credit
risk of the transactions and any potential default by the buyer does not absolve the Company from paying the seller. Revenues from access fees generally represent the amounts the Company charges sellers and buyers based on their trading activity on
the exchange with other customers (which the Company defines as Members).
Revenues from credit risk premium fees represent the
amount the Company charges members based on each Members gross selling activity on the exchange for that period. Revenues from colocation service fees represent the amount the Company charges Members in order for the Member-owned equipment to
be placed in the Companys premises. The Company recognizes revenue for access fees, credit risk premium fees and colocation service fees as the service is provided. Initial membership fees are recognized over a period of one year. Deferred
revenue includes the portion of membership fees not yet recognized and fees billed in advance of the month when services are provided.
The
Companys Broad Street Digital business acts as an intermediary or agent with respect to certain payments received from third parties. For example, the Company distributes music product on behalf of third-party record labels. Pursuant to
Emerging Issues Task Force (EITF) No. 99-19, Reporting Revenue Gross as a Principal versus Net as an Agent, such transactions are recorded on a gross or net basis depending on whether the Company
is acting as the principal in the transaction or acting as an agent in the transaction. The Company does not have substantial risks and rewards of ownership; accordingly, revenues are recorded on a net basis based on the
amounts received, less participations and royalties paid to third parties.
Income Taxes
The Company accounts for income taxes pursuant to SFAS No. 109, Accounting for Income Taxes, or SFAS 109. Under SFAS 109, deferred tax
assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their tax bases. Deferred tax assets and liabilities are
measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets or liabilities of a change in tax rates is recognized
in the period in which the tax change occurs. Valuation allowances are established, when necessary, to reduce deferred tax assets to amounts the realization of which is considered to be more likely than not.
Effective January 1, 2007, the Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income
Taxesan Interpretation of FASB Statement No. 109, Accounting for Income Taxes (FIN 48). FIN 48 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in
the financial statements. Under FIN 48, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the
technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate
settlement. FIN 48 also provides guidance on
F-9
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.
Concentration of Credit Risk
Financial instruments
that subject the Company to concentration of credit risk consist primarily of cash and cash equivalents, marketable securities and trade accounts receivables. The Company maintains cash with various financial institutions. The Company performs
periodic evaluations of the relative credit standing of these institutions. The Companys U.K. subsidiary accounted for approximately 26%, 25%, and 24% of total fee revenues for the years ended December 31, 2005, 2006 and 2007,
respectively. The Companys Hong Kong subsidiary accounted for approximately 1%, 1% and 2% in each of the years ended December 31, 2005, 2006 and 2007, respectively. No single Member accounted for more than 10% of fee revenues for the
years ended December 31, 2005, 2006 and 2007.
The Company performs ongoing credit evaluations of its Members and, in certain cases,
requires collateral from Members in the form of a cash deposit. For those Members that are both sellers and buyers for the minutes traded for a specific trading period, the Company offsets the amounts receivable against the amounts payable by the
Company to such Member in accordance with the respective membership agreements. The Company has the legal right of offset according to its standard trading terms with Members.
The Company evaluates the collectibility of its accounts receivable based on a combination of factors. Where the Company is aware of circumstances that
may impair a specific customers ability to meet its financial obligations to the Company, the Company records a specific allowance against amounts due to it and thereby reduces the net receivable to the amount the Company reasonably believes
is likely to be collected. For all other customers, the Company recognizes allowances for doubtful accounts based on the length of time the receivables are outstanding, industry and geographic concentrations, the current business environment and its
historical experience. If the financial condition of the Companys customers deteriorates or if economic conditions worsen, additional allowances may be required.
The Company has agreements with certain finance companies that provide the Company with global credit risk management services. Under these agreements, the finance companies provide credit protection on certain of the
Companys members in the event of their inability to pay due to bankruptcy. The Company has established credit risk assessment and credit underwriting services with GMAC Commercial Finance LLC, or GMAC, which provides the Company with a level
of credit risk protection. In addition, the Company and Silicon Valley Bank, or SVB, entered into a Non-Recourse Receivable Purchase Agreement on November 28, 2005 (SVB Receivable Agreement) whereby SVB agrees to buy from the
Company all right and title to and interest in the payment of all sums owing or to be owing from certain members arising out of certain invoices of such members up to an aggregate of $10 million. This agreement has an initial term of two years. In
accordance with SFAS No. 140, Accounting for Transfers and Servicing of Financial Assets and Extinguishment of LiabilitiesA Replacement of FASB Statement 125, the Company records the proceeds from the sale of receivables under
the SVB Receivable Agreement as a liability until sums received from members are remitted to SVB. Such amounts are reflected as Due to Silicon Valley Bank in the accompanying balance sheets. Under the terms of the Companys
agreements with GMAC and SVB, either GMAC or SVB assumes the credit risk of selected members to enable such members to purchase voice calls or Internet capacity on the exchange. The Company has certain minimum annual commissions due pursuant to the
terms of the agreements with each of GMAC and SVB. Pursuant to the terms of the agreement with GMAC, which has been extended until April 30, 2008, and pursuant to the terms of the agreement with SVB, which terminates on November 28, 2008,
the Company is required to pay minimum annual commissions of $370.
F-10
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Fair Value of Financial Instruments
The Companys financial instruments at December 31, 2007 consist of accounts receivable, marketable securities, accounts payable and debt. For
the year ended December 31, 2007, the Company did not have any derivative financial instruments. The Company believes the reported carrying amounts of its accounts receivable and accounts payable approximate fair value, based upon the
short-term nature of these accounts. The fair value of the Companys loan agreements approximate carrying value at December 31, 2006 and 2007 as each of the loans bears interest at a floating rate. The fair value of the Companys
marketable securities and notes payable approximates carrying value at December 31, 2006 and 2007 due to either the short-term maturity or the prevailing interest rates of these securities.
Stock-Based Compensation
On January 1, 2006,
the Company adopted SFAS No. 123 (revised 2004), Share-Based Payment (SFAS 123(R)), which addresses the accounting for share-based payment transactions in which an enterprise receives employee services in exchange for
either equity instruments of the enterprise or liabilities that are based on the fair value of the enterprises equity instruments or that may be settled by the issuance of such equity instruments. SFAS 123(R) eliminates the ability to account
for share-based compensation transactions, as the Company formerly did, using the intrinsic value method as prescribed by Accounting Principles Board (APB) Opinion No. 25, Accounting for Stock Issued to Employees
(APB 25) and generally requires that such transactions be accounted for using a fair-value-based method and recognized as expenses in the consolidated statement of operations.
The Company adopted SFAS 123(R) using the modified prospective method, which requires the application of the accounting standard as of January 1,
2006. In accordance with the modified prospective method, the consolidated financial statements for prior periods have not been restated to reflect, and do not include, the impact of SFAS 123(R).
Stock-based compensation expense recognized during the period is based on the value of the portion of stock-based payment awards that is ultimately
expected to vest. Stock-based compensation expense recognized in the consolidated statement of operations during 2006 included compensation expense for stock-based payment awards granted prior to but not yet vested as of December 31, 2005 based
on the grant date fair value estimated in accordance with the pro forma provisions of SFAS No. 123, as amended by SFAS No. 148, Accounting for Stock-Based CompensationTransition and Disclosure (SFAS 148), and
compensation expense for the stock-based payment awards granted subsequent to December 31, 2005, based on the grant date fair value estimated in accordance with SFAS 123(R). As stock-based compensation expense recognized in the statement of
operations in 2006 is based on awards ultimately expected to vest, it has been reduced for estimated forfeitures. In the pro forma information required under SFAS No. 148 for the periods prior to 2006, the Company accounted for forfeitures as
they occurred, which was allowable under SFAS No. 123 but this treatment was eliminated under SFAS 123(R). SFAS 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual
forfeitures differ from those estimates. The estimated forfeitures for certain groups of options were revised during 2006. The cumulative effect on periods prior to January 1, 2006, which was not material, as well as the effect on the results
of operations for the year ended December 31, 2006 resulted in a reduction in compensation expense of approximately $747 (or $0.03 per diluted share) for 2006.
F-11
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Total stock-based compensation expense recognized by the Company in the years ended December 31,
2006 and 2007 is reflected below:
|
|
|
|
|
|
|
|
|
2006
|
|
2007
|
Stock-based compensation expense by caption:
|
|
|
|
|
|
|
Operations and development
|
|
$
|
273
|
|
$
|
477
|
Sales and marketing
|
|
|
230
|
|
|
492
|
General and administrative
|
|
|
432
|
|
|
1,208
|
Severance
|
|
|
|
|
|
197
|
|
|
|
|
|
|
|
|
|
$
|
935
|
|
$
|
2,374
|
|
|
|
|
|
|
|
Stock-based compensation expense by type of award:
|
|
|
|
|
|
|
Stock options
|
|
$
|
325
|
|
$
|
1,354
|
Restricted stock and restricted stock units
|
|
|
610
|
|
|
1,020
|
|
|
|
|
|
|
|
|
|
$
|
935
|
|
$
|
2,374
|
|
|
|
|
|
|
|
Through December 31, 2005, the Company accounted for its stock plans using the intrinsic
value method prescribed by APB 25 and related interpretations and provided the required pro forma disclosures of SFAS 123, Accounting for Stock-Based Compensation. The following presents pro forma income and per share data as if a fair
value based method had been used to account for stock-based compensation for the twelve months ended December 31, 2005:
|
|
|
|
|
|
|
2005
|
|
Net income (loss) attributable to common stockholders, as reported
|
|
$
|
9,675
|
|
Add: Stock-based compensation expense as reported
|
|
|
1,618
|
|
Deduct: Stock-based employee compensation expense determined under fair-value-based method
|
|
|
(11,331
|
)
|
|
|
|
|
|
Pro forma net income (loss)
|
|
$
|
(39
|
)
|
|
|
|
|
|
Income (loss) per share:
|
|
|
|
|
Basicas reported
|
|
$
|
0.39
|
|
|
|
|
|
|
Dilutedas reported
|
|
$
|
0.38
|
|
|
|
|
|
|
Basicpro forma
|
|
$
|
0.00
|
|
|
|
|
|
|
Dilutedpro forma
|
|
$
|
0.00
|
|
|
|
|
|
|
The stock-based compensation expense recorded for the years ended December 31, 2006 and 2007
and the pro forma stock-based compensation for the year ended December 31, 2005, may not be representative of the effect of stock-based compensation expense in future periods due to the level of options issued in past years (which level may not
be similar in the future), assumptions used in determining fair value (including the volatility of the Companys common stock), the estimated forfeiture rate and the accelerated vesting of certain options in fiscal 2005.
Foreign Currency
The financial position and results
of operations of the Companys United Kingdom subsidiary are measured using the local currency as the functional currency. Assets and liabilities of this subsidiary are translated at the
F-12
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
exchange rate in effect at year-end. Income statement accounts and cash flows are translated at the average rate of exchange prevailing during the period.
Translation adjustments, arising from the use of differing exchange rates, are included in accumulated other comprehensive income (loss). Net gains (losses) resulting from foreign currency transactions were approximately $(471), $1,013, and $81 for
the years ended December 31, 2005, 2006 and 2007, respectively, and are included in other income (expense), net in the accompanying consolidated statements of operations.
In the second quarter of 2005, the Company designated, on a prospective basis, approximately $12.0 million of its receivable from its U.K. subsidiary as
permanent in nature and commenced reporting foreign exchange translation gains and losses on that amount as a component of accumulated other comprehensive loss included in stockholders equity. Prior to its designation as long term, the
translation gains and losses related to this portion of the intercompany receivable were included in other income (expense), net in the accompanying consolidated statements of operations.
Use of Estimates
The preparation of the consolidated
financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent
assets and liabilities at the dates of the consolidated financial statements and the reported amounts of revenue and expenses during the reporting periods. Actual results may differ from those estimates.
Leases and Leasehold Improvements
The Company
accounts for leases in accordance with SFAS No. 13, Accounting for Leases and other related authoritative guidance. The Company records rent expense for leases that contain scheduled rent increases on a straight-line basis over the
lease term.
Reclassifications
Certain
amounts in the comparative periods have been reclassified to conform to the current periods presentation in the consolidated statements of operations and consolidated statements of cash flows. Amounts repaid under the Silicon Valley Bank
(SVB) Non-Recourse Receivable Purchase Agreement are presented as Payments to Silicon Valley Bank in the accompanying statements of cash flows. Certain software and hardware maintenance costs were reclassified from
General and administrative to Operations and development and Sales and marketing. In addition, costs related to the Companys third party credit arrangements were reclassified from Other income
(expense) to Interest expense in the accompanying statements of operations.
Effects of Recently Issued Accounting Pronouncements
In September 2006, the Financial Accounting Standards Board (FASB) issued SFAS No. 157, Fair Value
Measurements (SFAS 157), which clarifies the definition of fair value, establishes a framework for measuring fair value and expands the disclosures on fair value measurements. SFAS 157 is effective for fiscal years beginning after
November 15, 2007 for financial assets and liabilities and November 15, 2008 for non-financial assets and liabilities. The Company is currently evaluating the impact of adopting SFAS 157 on its consolidated results of operations, cash
flows and financial position.
F-13
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
In February 2007, the FASB issued SFAS No. 159, The Fair Value Option for Financial
Assets and Financial Liabilities (SFAS 159), which allows measurement of specified financial instruments, warranty and insurance contracts at fair value on a contract-by-contract basis, with changes in fair value recognized in
earnings in each period. SFAS 159 is effective as of the beginning of an entitys first fiscal year beginning after November 15, 2007. The Company is currently evaluating the impact of adopting SFAS 159 on its consolidated results of
operations, cash flows and financial position.
Earnings Per Share
Basic earnings per share are computed by dividing net income available for common stockholders by the weighted average number of common shares outstanding for the period. Diluted earnings per share are calculated
based on the weighted average number of outstanding common shares plus the dilutive effect of convertible preferred stock, options and warrants as if they were exercised. During a loss period, the effect of the convertible preferred stock and the
potential exercise of stock options and warrants were not considered in the diluted earnings per share calculation since the effect would be antidilutive.
The following is a reconciliation of basic number of common shares outstanding to diluted number of common and common share equivalent shares outstanding:
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
2005
|
|
2006
|
|
2007
|
Basic number of common shares outstanding
|
|
24,590,454
|
|
25,177,662
|
|
25,072,482
|
Dilutive effect of stock options and warrants
|
|
1,187,286
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive number of common and common share equivalents
|
|
25,777,740
|
|
25,177,662
|
|
25,072,482
|
|
|
|
|
|
|
|
For the years ended December 31, 2006 and December 31, 2007 outstanding stock options of
3,248,321 and 3,664,470 respectively, have been excluded from the above calculations because the effect on net loss per share would have been antidilutive. For the years ended December 31, 2006 and 2007, 11,849 and 1,439 warrants, respectively,
have been excluded from the above calculations because the effect on net loss per share would have been antidilutive. Unvested restricted stock units of 306,109 and 480,320 have been excluded from the above calculations for the years ended
December 31, 2006 and 2007, respectively, as the impact would have been antidilutive.
During 2001 and 2002, the
Company exited two separate facilities and accordingly recorded charges for the future lease obligations, net of estimated sub-lease income. During the fourth quarter of 2005, the Company renegotiated the lease terms for a leased property that was
exited in 2001, under a lease termination agreement that requires the Company to make scheduled payments through December 31, 2009. Accordingly, the Company recorded an adjustment of approximately $0.9 million to reduce the liability for future
estimated lease payments.
In August 2007, the Company decommissioned certain fixed
assets at 611 West 6
th
Street in Los Angeles and relocated its Los Angeles switch operations to one of the sites which had been exited in December
2002. As a result, the Company recognized a gain of $1.0 million representing the reversal of the remaining liability related to the abandoned space placed back into service. In addition, the Company recognized a charge of $0.3
F-14
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
million representing the present value of the future lease obligations remaining on the West 6
th
Street site. A gain of $0.7 million, representing the net impact of these two transactions, has been reflected as a restructuring benefit in the accompanying statement as operations
for the year ended December 31, 2007.
The table below shows the amount of the charges and the cash payments related to the
Companys restructuring liabilities.
|
|
|
|
|
|
|
Total
|
|
Balance at December 31, 2004
|
|
$
|
4,576
|
|
Cash payments
|
|
|
(1,429
|
)
|
Adjustment to liability for revision in estimate based on settlement agreement
|
|
|
(922
|
)
|
|
|
|
|
|
Balance at December 31, 2005
|
|
$
|
2,225
|
|
Cash payments
|
|
|
(501
|
)
|
|
|
|
|
|
Balance at December 31, 2006
|
|
$
|
1,724
|
|
Cash payments
|
|
|
(492
|
)
|
Reversal of liability for previously abandoned lease site
|
|
|
(996
|
)
|
Future lease obligation W. 6
th
Street
|
|
|
296
|
|
|
|
|
|
|
Balance at December 31, 2007
|
|
$
|
533
|
|
|
|
|
|
|
As of December 31, 2007, $206 of the balance is recorded in accrued expenses and other
current liabilities and $327 is recorded in other long-term liabilities, in the accompanying balance sheet.
3.
|
DISCONTINUED OPERATIONS
|
In October 1999, the
Company ceased the operations of Bell Fax, Inc., or Bellfax, a wholly-owned subsidiary. Bellfax was engaged in the sale and rental of telecommunication equipment and operating international routes. Bellfaxs operations focused on the transfer
of telecommunications capacity in specific markets for an individual telecommunications company, using Bellfaxs proprietary software and network infrastructure. Accordingly, $296, net of income tax of $20, was recognized as income from
discontinued operations in 2005. In 2006, management reevaluated the liability related to Bellfax and determined that approximately $225 was needed at December 31, 2006. Accordingly, $125, net of income tax of $4, was recognized as income from
discontinued operations in 2006. No adjustment to the liability was recognized in 2007.
F-15
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Gross realized gains and
losses from the sale of securities classified as available-for-sale were not material for the year ended December 31, 2007. All marketable securities at December 31, 2007 have a maturity of one year or less. As of December 31, 2006
and 2007, the Companys net unrealized gains in its available-for-sale securities were not material. All of the marketable securities held at December 31, 2006 matured at various dates in 2007 resulting in no realized gain or loss. The
following is a summary of marketable securities at December 31, 2007 by type:
|
|
|
|
|
|
|
|
|
2006
|
|
2007
|
Commercial paper
|
|
$
|
21,431
|
|
$
|
19,613
|
U.S. Government and federal agency obligations
|
|
|
4,380
|
|
|
1,507
|
Certificates of deposit
|
|
|
3,449
|
|
|
21
|
Corporate bonds
|
|
|
10,330
|
|
|
8,480
|
|
|
|
|
|
|
|
|
|
|
39,590
|
|
|
29,621
|
Less: amounts classified as cash equivalents
|
|
|
9,540
|
|
|
9,277
|
|
|
|
|
|
|
|
Total marketable securities
|
|
$
|
30,051
|
|
$
|
20,344
|
|
|
|
|
|
|
|
There were no individual marketable securities that carried an unrealized loss for the past twelve
consecutive months.
5.
|
PROPERTY AND EQUIPMENT
|
Property and equipment
consisted of the following at December 31, 2006 and 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
Estimated Useful Life
|
Telecommunications equipment and software
|
|
$
|
59,509
|
|
|
$
|
61,863
|
|
|
5 to 7 years
|
Furniture, fixtures and office equipment
|
|
|
6,235
|
|
|
|
7,137
|
|
|
5 to 7 years
|
Leasehold improvements
|
|
|
8,116
|
|
|
|
7,915
|
|
|
Shorter of initial lease term or useful life
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
73,860
|
|
|
|
76,915
|
|
|
|
Less accumulated depreciation and amortization
|
|
|
(50,033
|
)
|
|
|
(53,913
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net
|
|
$
|
23,828
|
|
|
$
|
23,002
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net, includes equipment under capital leases of $1,627 and $905 (net of
accumulated depreciation of $5,401 and $3,977) at December 31, 2006 and 2007, respectively. As the obligations under certain of these capital leases have been satisfied, only $21 and $5 (net of accumulated depreciation of $59 and $75) of these
assets continue to secure obligations under capital leases still outstanding at December 31, 2006 and 2007, respectively. Property and equipment, net, includes capitalization of software for internal use of $6,256 and $6,226 (net of accumulated
amortization of $21,936 and $24,182) at December 31, 2006 and 2007, respectively. Amortization of capitalized software for internal use was $3,275, $2,500 and $2,751 in 2005, 2006 and 2007, respectively. Property and equipment, net includes
approximately $5.6 million and $4.7 million of assets located in the Companys leased facilities in the United Kingdom and approximately $0.6 million and $0.5 million of assets located in the Companys leased facility in Hong Kong as of
December 31, 2006 and 2007, respectively.
F-16
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
During 2006 and 2007, the Company decommissioned certain fixed assets located at its exchange
delivery points (EDPs) in New York City, Los Angeles and London, England. Management is committed to selling this equipment and has engaged a third party to facilitate the sale. The Company expects to recover the carrying amount, which
is approximately $545, as of December 31, 2007. The Company believes these assets will be sold no later than the end of the third quarter of fiscal 2008. The carrying value of this equipment that is held for sale is included in prepaids
and other current assets as of December 31, 2007. The carrying amount of this equipment as of December 31, 2006 was approximately $827, of which $699, was included in property and equipment, net and the balance in
prepaids and other current assets.
Indebtedness consisted of the
following at December 31, 2006 and 2007:
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
GECC Loan
|
|
$
|
90
|
|
|
$
|
|
Less current portion
|
|
|
(90
|
)
|
|
|
|
|
|
|
|
|
|
|
|
Loan payablelong term
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
GECC Loan
. Under the terms of the agreement, borrowings by the Company bore
interest at 7% per annum and were payable in monthly payments of approximately $72 with the final scheduled payment of approximately $90 paid in January 2007.
Silicon Valley Bank Loan
. The Company entered into an agreement with SVB, whereby SVB provides the Company with receivables financing on certain of the Companys trade accounts receivables up to $25
million (the SVB Agreement). Interest is accrued on the daily outstanding loan balance at a rate equal to the prime rate of 7.25% at December 31, 2007. As of December 31, 2007, the full amount was available to the Company as no
amounts were outstanding under the SVB Agreement. Arbinets current credit facility with SVB expires on November 28, 2008. See Note 1 regarding the SVB Receivable Agreement.
7.
|
ACCRUED EXPENSES AND OTHER CURRENT LIABILITIES
|
Accrued expenses and other current liabilities consist of the following:
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
2006
|
|
2007
|
Compensation and related benefits
|
|
$
|
1,531
|
|
$
|
1,608
|
Security deposits from members
|
|
|
2,220
|
|
|
1,999
|
Rent
|
|
|
628
|
|
|
351
|
Prepayments from members
|
|
|
3,050
|
|
|
2,992
|
Value added tax
|
|
|
660
|
|
|
|
Professional fees
|
|
|
1,200
|
|
|
812
|
Litigation settlement
|
|
|
600
|
|
|
|
Other
|
|
|
530
|
|
|
551
|
|
|
|
|
|
|
|
|
|
$
|
10,419
|
|
$
|
8,313
|
|
|
|
|
|
|
|
F-17
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
In fiscal year 2007, the Company
has two reportable segments, Voice and Data Services, which is an electronic market for trading, routing and settling communications capacity, and Digital Media, which currently operates a license management platform for intellectual property rights
and digital content distribution. In fiscal 2006, the Company operated in one business segment. Management identified the segments in accordance with the provisions of SFAS No. 131, Disclosures about Segments of an Enterprise and Related
Information, as components of an enterprise about which separate financial information is available that is evaluated regularly by the chief operating decision maker, or decision-making group, in deciding how to allocate resources and in
assessing performance. The chief operating decision maker is the President and Chief Executive Officer or Chief Executive Officer. The Company's reportable segments are strategic business units that offer different products and services. They are
managed separately because each business requires different technology and marketing strategies.
The Company evaluates the performance of
each reportable segment based on fee revenues and income (loss) from operations. Asset balances by reportable segment have not been included in the segment table below, as these are managed on a company-wide level and are not allocated to each
segment for management reporting purposes.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the Year ended December 31, 2007
|
|
|
|
Voice and Data
Services
|
|
|
Digital Media
|
|
|
Consolidated
|
|
Fee revenues
|
|
$
|
50,058
|
|
|
$
|
88
|
|
|
$
|
50,146
|
|
Depreciation and amortization
|
|
|
7,574
|
|
|
|
440
|
|
|
|
8,014
|
|
Loss from operations
|
|
|
(3,905
|
)
|
|
|
(5,153
|
)
|
|
|
(9,058
|
)
|
Interest income
|
|
|
2,744
|
|
|
|
2
|
|
|
|
2,746
|
|
Interest expense
|
|
|
(939
|
)
|
|
|
(27
|
)
|
|
|
(966
|
)
|
Other income (expense), net
|
|
|
600
|
|
|
|
(31
|
)
|
|
|
569
|
|
Loss before income taxes
|
|
$
|
(1,500
|
)
|
|
$
|
(5,209
|
)
|
|
$
|
(6,709
|
)
|
On June 11, 2007,
the Board of Directors of Arbinet authorized the repurchase of up to $15.0 million of the Companys common stock at anytime and from time to time (the Repurchase Plan). The share repurchases may be made at managements
discretion in the open market in compliance with applicable securities laws and other legal requirements and are subject to market conditions, share price, and other factors. The Repurchase Plan may be suspended or discontinued at any time. Shares
of the Companys common stock repurchased under the Repurchase Plan are held in the Companys treasury. As of December 31, 2007, under the Repurchase Plan, the Company had repurchased 517,078 shares of its stock for approximately $2.9
million. On February 26, 2008 the Companys Board of Directors terminated the Repurchase Plan.
10.
|
STOCK BASED COMPENSATION
|
Stock Options
The Company established a 2004 Stock Incentive Plan, as amended (the 2004 Plan), which provides the granting of options to officers,
employees, directors, and consultants of the Company. As of December 31, 2007,
F-18
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
options to purchase 1,380,514 shares of common stock were available for future grants under the 2004 Plan. As of December 31, 2006 and 2007, 3,248,321
and 3,664,470 shares of common stock were reserved for stock options granted. As of December 31, 2006 and 2007, 1,439 shares were reserved for warrants to purchase common stock. These warrants are exercisable at $4.99 per share. Options
outstanding as of December 31, 2006 and December 31, 2007 include option grants under the 2004 Plan as well as the Amended and Restated 1997 Stock Incentive Plan and the First Amended and Restated Non-employee Directors and
Advisors Stock Option Plan.
Options granted under the 2004 Plan generally have a four-year vesting period and expire ten years after
grant. Most of the Companys stock options vest ratably during the vesting period, as opposed to awards that vest at the end of the vesting period. the company recognizes compensation expense for options using the straight-line basis, reduced
by estimated forfeitures. Total unrecognized stock-based compensation expense related to total nonvested stock options expected to vest was approximately $3.9 million at December 31, 2007 with a remaining weighted average period of
approximately 19 months over which such expense is expected to be recognized. Upon exercise of stock options, the Company typically issues new shares of common stock (as opposed to using treasury shares).
On June 11, 2007, J. Curt Hockemeier resigned as Chief Executive, President and Director of Arbinet, effective immediately. In connection with
Mr. Hockemeiers resignation, Arbinet entered into a Resignation Agreement with Mr. Hockemeier dated June 11, 2007 (the Resignation Agreement). The Resignation Agreement provided for the acceleration of certain of
Mr. Hockemeiers outstanding stock options, restricted stock, and restricted stock units, resulting in additional stock-based compensation of $197 being recognized in the second quarter of 2007.
On August 25, 2005, the Companys Board of Directors approved the accelerated vesting of all unvested employee stock options issued under the
Companys 2004 Plan with an exercise price in excess of $10.00 per share. Pursuant to this action, options to purchase approximately 1.4 million shares of the Companys common stock became exercisable immediately. Based on the closing
price on August 24, 2005 of $6.35, none of these options had intrinsic economic value at the time. The vesting acceleration enabled the Company to avoid recognizing in its income statement compensation expense associated with these options in
future periods, upon adoption of SFAS 123(R) in January 2006. As a result of this change, the Company expects to reduce the pre-tax stock option expense it otherwise would have been required to record under SFAS 123(R) by approximately $7.8 million
over a four-year period of which approximately $2.5 million was avoided in 2006.
The fair market value of each option grant for all years
presented has been estimated on the date of grant using the Black-Scholes Option Pricing Model with the following assumptions:
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
Expected option lives
|
|
4 years
|
|
|
4 years
|
|
|
4 years
|
|
Risk-free interest rates
|
|
3.88
|
%
|
|
4.52
|
%
|
|
4.22
|
%
|
Expected volatility
|
|
46.1
|
%
|
|
50.0
|
%
|
|
48.0
|
%
|
Dividend yield
|
|
0
|
%
|
|
0
|
%
|
|
0
|
%
|
Expected volatilities are based on historical volatility of the stock of the Company and guideline
companies. The expected life of options granted is based on historical experience and on the terms and conditions of the options. The risk-free rates are based on the U.S. Treasury Strip yield in effect at the time of the grant.
F-19
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
A summary of the Companys stock options activity (including options granted outside the 2004
Plan to non-employees) during 2005, 2006 and 2007 is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
Weighted
Average
Exercise
Price
|
|
|
2006
|
|
|
Weighted
Average
Exercise
Price
|
|
|
2007
|
|
|
Weighted
Average
Exercise
Price
|
|
Outstanding, at beginning of year
|
|
|
2,024,298
|
|
|
$
|
6.88
|
|
|
|
2,639,173
|
|
|
$
|
12.09
|
|
|
|
3,248,321
|
|
|
$
|
9.37
|
|
Granted
|
|
|
883,815
|
|
|
|
21.82
|
|
|
|
1,765,356
|
|
|
|
5.09
|
|
|
|
1,016,940
|
|
|
|
6.01
|
|
Exercised
|
|
|
(176,735
|
)
|
|
|
(1.19
|
)
|
|
|
(544,980
|
)
|
|
|
(0.27
|
)
|
|
|
(176,949
|
)
|
|
|
(1.52
|
)
|
Forfeited
|
|
|
(92,205
|
)
|
|
|
(14.63
|
)
|
|
|
(611,228
|
)
|
|
|
(16.86
|
)
|
|
|
(423,842
|
)
|
|
|
(11.25
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding, at end of year
|
|
|
2,639,173
|
|
|
$
|
12.09
|
|
|
|
3,248,321
|
|
|
$
|
9.37
|
|
|
|
3,664,470
|
|
|
$
|
8.71
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at year-end
|
|
|
2,259,552
|
|
|
$
|
13.13
|
|
|
|
1,506,529
|
|
|
$
|
14.20
|
|
|
|
1,794,920
|
|
|
$
|
11.72
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average grant date fair value of options granted during the year
|
|
$
|
7.83
|
|
|
|
|
|
|
$
|
2.38
|
|
|
|
|
|
|
$
|
2.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes information with respect to stock options outstanding and
exercisable at December 31, 2007:
|
|
|
|
|
|
|
|
|
Range of Exercise Prices
|
|
Number Outstanding
|
|
Weighted Average Years
Remaining on Contractual
Life
|
|
Number Exercisable
|
$016 $1.00
|
|
|
179,292
|
|
4.2
|
|
|
179,292
|
$1.01 $4.00
|
|
|
46,636
|
|
5.4
|
|
|
46,636
|
$4.01 $7.00
|
|
|
2,523,165
|
|
9.2
|
|
|
666,255
|
$7.01 $9.00
|
|
|
143,942
|
|
6.3
|
|
|
131,302
|
$9.01 $16.00
|
|
|
250,249
|
|
6.9
|
|
|
250,249
|
$16.01 $20.00
|
|
|
70,936
|
|
6.6
|
|
|
70,936
|
$20.01 $25.00
|
|
|
4,000
|
|
7.1
|
|
|
4,000
|
$25.01 $26.55
|
|
|
446,250
|
|
7.1
|
|
|
446,250
|
|
|
|
|
|
|
|
|
|
|
|
|
3,664,470
|
|
|
|
|
1,794,920
|
|
|
|
|
|
|
|
|
|
Total vested and expected to vest
|
|
|
3,474,841
|
|
8.3
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Intrinsic Value
|
|
$
|
2.7 million
|
|
|
|
$
|
1.8 million
|
|
|
|
|
|
|
|
|
|
The intrinsic value of options exercised during the years ended December 31, 2006 and 2007
was approximately $4.1 million and $0.8 million, respectively. The fair value of options vested during the years ended December 31, 2006 and 2007 was approximately $0.6 million and $2.2 million, respectively. The weighted-average exercise price
of options vested and expected to vest as of December 31, 2007 was $8.71 per share.
Restricted Stock Awards
Restricted stock awards granted under the 2004 Plan generally have a three-year vesting period. Most of the Companys restricted stock awards are
subject to graded vesting in which portions of the award vest at different
F-20
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
times during the vesting period, as opposed to awards that vest at the end of the vesting period. The Company recognizes compensation expense for restricted
stock awards subject to graded vesting using the straight-line basis, reduced by estimated forfeitures. Total unrecognized stock-based compensation expense related to total nonvested restricted stock awards expected to vest was approximately $1.6
million at December 31, 2007 with a remaining weighted average period of approximately 11 months over which such expense is expected to be recognized. The fair value of shares that vested during the year ended December 31, 2007 was
approximately $0.5 million.
Restricted stock activity for the years ended December 31, 2006 and 2007 is presented below:
|
|
|
|
|
|
|
|
|
|
Number of
Shares
|
|
|
Weighted-
Average
Grant Date
Fair Value
Per Share
|
|
Unvested at January 1, 2006
|
|
590,845
|
|
|
$
|
6.25
|
|
Granted
|
|
51,000
|
|
|
|
4.64
|
|
Vested during period
|
|
(177,047
|
)
|
|
|
(5.99
|
)
|
Forfeited
|
|
(158,689
|
)
|
|
|
(7.20
|
)
|
|
|
|
|
|
|
|
|
Unvested at December 31, 2006
|
|
306,109
|
|
|
$
|
2.10
|
|
|
|
|
|
|
|
|
|
Granted
|
|
395,820
|
|
|
$
|
5.84
|
|
Vested during period
|
|
(126,985
|
)
|
|
$
|
(6.01
|
)
|
Forfeited
|
|
(94,624
|
)
|
|
$
|
(4.79
|
)
|
|
|
|
|
|
|
|
|
Unvested at December 31, 2007
|
|
480,320
|
|
|
$
|
5.87
|
|
|
|
|
|
|
|
|
|
Performance Share Awards
Pursuant to the 2004 Plan, in the third and fourth quarters of 2006, the Company entered into Performance Share Award Agreements (the Award Agreements) whereby it granted performance share awards (the
Awards) to certain executives of the Company. These Awards provide recipients with the opportunity to earn shares of common stock of the Company, the number of which shall be determined pursuant to, and subject to the attainment of
performance goals. The performance goals are determined based on compound annual revenue and earnings growth as defined in each agreement. Under SFAS 123(R), accruals of compensation expense for an award with a performance condition is based on the
probable outcome of the performance conditions. As of December 31, 2007, management has assessed that it is not probable that the Company will attain the future performance goals as set forth in the Award Agreements. The Company may record
stock-based compensation expense in future periods related to these Awards if it becomes probable that the future performance goals will be achieved.
F-21
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
The income tax (benefit) expense
consists of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
2007
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
$
|
175
|
|
|
$
|
70
|
|
$
|
(12
|
)
|
State
|
|
|
69
|
|
|
|
400
|
|
|
244
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current
|
|
|
244
|
|
|
|
471
|
|
|
232
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
Federal
|
|
|
(1,079
|
)
|
|
|
1,079
|
|
|
|
|
State
|
|
|
(463
|
)
|
|
|
463
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Deferred
|
|
|
(1,542
|
)
|
|
|
1,542
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax (benefit) expense
|
|
$
|
(1,298
|
)
|
|
$
|
2,013
|
|
$
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The Company recorded an income tax provision of approximately $232 for the year ended
December 31, 2007 primarily representing the statutory requirements for state taxes.
The difference between the federal statutory tax
rate and the effective tax rate is primarily related to the expected utilization of certain of the Companys net operating loss carryforwards in 2005 and the reversal of same in 2006, the impact of state taxes and the impact of foreign taxes on
the portion of pre-tax income associated with the Companys U.K. subsidiary. The reconciliation of income taxes from continuing operations computed at U.S. federal statutory rates to income tax expense is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
Tax expense at federal statutory rate (35%)
|
|
$
|
2,828
|
|
|
$
|
526
|
|
|
$
|
(2,348
|
)
|
State taxes, net of federal benefit
|
|
|
(253
|
)
|
|
|
544
|
|
|
|
150
|
|
Losses with no benefit
|
|
|
1,010
|
|
|
|
1,080
|
|
|
|
1,769
|
|
Non-deductible expenses
|
|
|
53
|
|
|
|
103
|
|
|
|
337
|
|
Federal tax payments in excess of prior year estimate
|
|
|
|
|
|
|
49
|
|
|
|
|
|
Utilization of NOLs and changes in valuation allowance-federal
|
|
|
(4,937
|
)
|
|
|
(289
|
)
|
|
|
324
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total income tax expense (benefit)
|
|
$
|
(1,298
|
)
|
|
$
|
2,013
|
|
|
$
|
232
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The components of income from continuing operations before income taxes are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
Income (loss)-U.S.
|
|
$
|
10,932
|
|
|
$
|
4,590
|
|
|
$
|
(1,655
|
)
|
Income (loss)-international
|
|
|
(2,851
|
)
|
|
|
(3,087
|
)
|
|
|
(5,054
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
8,081
|
|
|
$
|
1,503
|
|
|
$
|
(6,709
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-22
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Deferred income taxes reflect the net tax effects of temporary differences between the carrying
amount of assets and liabilities for financial reporting purposes and the amounts used for tax purposes. Significant components of the deferred tax assets and liabilities at December 31 are as follows:
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Depreciation
|
|
$
|
(8,547
|
)
|
|
$
|
(7,773
|
)
|
Intangible assets
|
|
|
(624
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liability
|
|
|
(9,171
|
)
|
|
|
(7,773
|
)
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss carryforwards
|
|
|
37,572
|
|
|
|
38,444
|
|
Impairments
|
|
|
7,323
|
|
|
|
7,449
|
|
Accrued rent
|
|
|
1,552
|
|
|
|
987
|
|
Deferred income
|
|
|
950
|
|
|
|
775
|
|
Litigation reserve
|
|
|
262
|
|
|
|
|
|
Other
|
|
|
1,219
|
|
|
|
1,727
|
|
|
|
|
|
|
|
|
|
|
Deferred tax asset
|
|
|
48,878
|
|
|
|
49,382
|
|
Valuation allowance
|
|
|
(39,708
|
)
|
|
|
(41,609
|
)
|
|
|
|
|
|
|
|
|
|
Net Deferred Tax Asset
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
When evaluating the ability for the Company to record a net deferred tax asset, SFAS No. 109
Accounting for Income Taxes requires the Company consider all sources of taxable income as well as all available evidence to determine whether it is more likely than not that it will be able to utilize this asset. At December 31,
2006 and December 31, 2007, a full valuation allowance in the amount of $39.7 and $41.6 million, respectively, has been recorded against net deferred tax assets since, at those dates, the Company was unable to conclude that it was more likely
than not that it would realize those assets. The Company will continue to refine and monitor all available evidence during future periods to evaluate the recoverability of its deferred tax assets.
Approximately $301 of the valuation allowance for deferred tax assets is attributable to employee stock option deductions, the benefit from which will be
allocated to additional paid-in capital rather than current income when subsequently recognized.
At December 31, 2007, the Company
had net operating loss, or NOL, carryforwards of approximately $79.7 million for U.S. federal income tax purposes that expire on various dates between 2020 and 2027 if not utilized. The availability of NOL carryforwards to offset future taxable
income may be subject to annual limitations imposed by Internal Revenue Code Section 382 as a result of an ownership change. Management has concluded that an ownership change occurred during 2007. However, based on the market value of the
Company at such date, the Company believes that this ownership change will not significantly impact its ability to use net operating losses in the future to offset taxable income.
In 2007, the Company adopted the provisions of FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation
of FASB Statement No. 109, Accounting for Income Taxes (FIN 48). FIN 48 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements.
Under FIN 48, the Company may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by
F-23
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be
measured based on the largest benefit that has a greater than fifty percent likelihood of being realized upon ultimate settlement. FIN 48 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in
interim periods and requires increased disclosures.
As a result of the implementation of FIN 48, the Company identified an aggregate of
approximately $625 of unrecognized tax benefits, including related estimated interest and penalties, of $3 and $8 respectively, due to uncertain tax positions. Approximately $589 of these uncertain tax positions resulted in a reduction of deferred
tax assets against which the Company had recorded a full tax valuation allowance on its balance sheet. The balance of the unrecognized tax benefits, amounting to $36, which includes interest and penalties, was recorded as an increase to accumulated
deficit and an increase of $36 to other long-term liabilities. At December 31, 2007, the amount of unrecognized tax benefits is $628, including interest and penalties, of which recognition of $39 would impact the Companys effective
tax rate. While the Company believes that it has identified all reasonably identifiable exposures and that the reserve it has established for such exposures is appropriate under the circumstances, it is possible that additional exposures exist and
that exposures will be settled at amounts different than the amounts reserved. It is also possible that changes in facts and circumstances could cause the Company to either materially increase or reduce the amount of its tax reserve.
A reconciliation of the beginning and ending amount of gross unrecognized tax benefits is as follows:
|
|
|
|
Balance at January 1, 2007
|
|
$
|
614
|
Additions related to current year tax positions
|
|
|
|
Additions for prior year tax positions
|
|
|
|
Reductions for prior year tax positions
|
|
|
|
Settlements
|
|
|
|
|
|
|
|
Balance at December 31, 2007
|
|
$
|
614
|
|
|
|
|
The Company recognizes potential interest and penalties relating to income tax positions as a
component of the provision for income taxes. As of January 1, 2007, the Company recorded a liability for the payment of interest and penalties of $3 and $8, respectively. The Company recorded $3 in interest expense in its income tax provision
for the year ended December 31, 2007, and an increase of $3 to other long-term liabilities.
The Companys U.S.
subsidiaries join in the filing of a U.S. federal consolidated income tax return. The U.S. federal statute of limitations remains open for the years 2003 onward. The Company is no longer subject to federal, state or foreign income tax assessments
for years prior to 2003. The Company is not currently under examination by the Internal Revenue Service. State income tax returns are generally subject to examination for a period of three to five years after filing of the respective return. The
state impact of any federal changes remains subject to examination by various states for a period of up to one year after formal notification to the states. The Company is not currently under examination in any state jurisdictions.
Foreign income tax returns are generally subject to examination for a period of three to nine years after filing of the respective return. The Company is
currently under examination in the United Kingdom for its 2004 and 2005 tax years. In the event that the Companys income tax examination in the United Kingdom concludes within the next twelve months, the Companys total amounts of
unrecognized tax benefits, excluding related estimated interest and penalties, may change. Depending on the outcome of this examination, a reasonable
F-24
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
estimate of the range of this possible change is from an increase of $408 to a decrease of $612 in deferred tax assets. The Company had recorded a full tax
valuation allowance on its balance sheet and this item will have no impact on the statement of operations.
The Company contributions under the
401(k) Plan are computed at 4% of an employees eligible compensation subject to certain limits. Contributions into the Plan in 2005, 2006 and 2007 were approximately $251, $278 and $340, respectively. These contributions were recorded as
expense for each year in the consolidated statements of operations.
13.
|
COMMITMENTS AND CONTINGENCIES
|
Legal Proceedings
The litigation process is inherently uncertain, and the Company cannot guarantee that the outcomes of the following proceedings and lawsuits will be
favorable or that they will not be material to the Companys business, results of operations or financial position. However, the Company does not currently believe that these matters will have a material adverse effect on its business, results
of operations or financial position.
World Access Proceeding
On March 18, 2003, World Access, Inc. f/k/a WAXS, Inc., WA Telcom Products Co., Inc., WorldxChange Communications, Inc., Facilicom International LLC
and World Access Telecommunications Group, Inc. f/k/a Cherry Communications Incorporated d/b/a Resurgens Communications Group (collectively the Debtors), filed a lawsuit against the Company in the United States Bankruptcy Court for the
Northern District of Illinois, Eastern Division. The Debtors had previously filed for bankruptcy under Chapter 11 of the United States Bankruptcy Code. The Debtors seek recovery of certain payments they made to the Company as a buyer on the
exchange, which total approximately $855. The Debtors claim that such payments were preferential transfers under the Bankruptcy Code. The Debtors also seek costs and expenses, including attorneys fees and interest. The Company filed an answer
to the complaint on April 18, 2003, denying the Debtors claims for relief and asserting several affirmative defenses. On August 12, 2003, the Company served discovery on the attorneys for World Access and its related entities.
Shortly after the Company served discovery, the bankruptcy judge entered an order stating that the cases of World Access and its related entities, which had been jointly administered, could not be substantively consolidated. Since then the majority
of Debtors preference complaints in the case have been continued. In September 2004, the Debtors confirmed a Plan of Liquidation that created a trust to proceed with liquidating avoidance actions. The Trustee has been substituted as the
Plaintiff in all avoidance actions. The next status hearing in the case is scheduled for April 9, 2008. No trial date has been set.
World-Link Proceeding
On December 15, 2005, the Company filed a patent infringement lawsuit against World-Link
Telecom, Inc. in the U. S. District Court in the Eastern District of New York. The Company asserts that World-Link has infringed three of the Companys U.S. patents relating to the trading of telecommunications capacity, namely, U.S. Patent
Nos. 6,226,365; 6,442,258; and 6,542,588. The Company seeks damages and injunctive relief.
World-Link filed its Answer and Counterclaims
to the Complaint on January 23, 2006. By its Answer, World-Link denied the Companys infringement allegations and asserted that the claims of the patents in suit are
F-25
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
invalid. World-Link also asserted a counterclaim for declaratory judgment that it did not infringe the patents in suit and that the patents in suit were
invalid, and counterclaims for tortuous interference with contractual relations and monopolization or attempted monopolization under Section 2 of the Sherman Act.
On April 5, 2007, World-Link filed a voluntary petition under Chapter 11 of the Bankruptcy Code in the US Bankruptcy Court, District of New Jersey, and the Company served a new complaint on the World-Link
affiliates. The parties entered into a Stipulation of Settlement resolving this matter, and an order was entered in the US Bankruptcy Court, District of New Jersey approving the settlement on November 20, 2007.
Operating Leases
The Company leases office
facilities and certain equipment under operating leases expiring through 2015. As these leases expire, it can be expected that in the normal course of business they will be renewed or replaced. In addition, certain lease agreements contain renewal
options and rent escalation clauses. The Company does not consider any individual lease material to its operations. Aggregate future minimum rental payments are:
|
|
|
|
Year ending December 31:
|
|
|
|
2008
|
|
$
|
3,403
|
2009
|
|
|
3,286
|
2010
|
|
|
2,516
|
2011
|
|
|
1,845
|
2012
|
|
|
1,884
|
Thereafter
|
|
|
5,456
|
|
|
|
|
|
|
$
|
18,390
|
|
|
|
|
Rent expense for the years ended December 31, 2005, 2006 and 2007, was approximately $2,974,
$2,938 and $2,971, respectively. Approximately $2.3 million and $2.4 million of security deposits as of December 31, 2006 and 2007, respectively, represent collateral for the landlords under various leases. The Company has approximately $3.0
million and $2.2 million recorded as accrued rent in other long-term liabilities as of December 31, 2006 and 2007, respectively. These amounts principally represent the difference between straight-line rent expense recorded and the rent
payments as of December 31, 2007.
Capital Leases
The Company leases certain equipment under capital leases, which expire at various dates through 2008. Borrowings under capital leases bear interest at 10.83% per annum. Amounts charged to interest expense
related to capital leases were approximately $100, $6 and $7 for the years ended December 31, 2005, 2006 and 2007, respectively. The minimum future lease obligations as of December 31, 2007, are $7.
Purchase Obligations
The Company has an agreement
with one of its equipment vendors, which obligates the Company to purchase certain equipment and services for approximately $2.0 million in 2008, $1.0 million in 2009 and $1.0 million in 2010. The Company has made purchases from this vendor of
approximately $2.0 million, $1.5 million and $1.2 million in 2005, 2006 and 2007, respectively.
F-26
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
Employment Offer Letters
The Company has several employment offer letters with officers of the Company. These offer letters provide for an annual base compensation and the issuance of stock options. These stock options were granted at fair
market value. These offer letters generally contain provisions for severance payouts in the event of termination of employment of the officers.
14.
|
GOODWILL AND INTANGIBLE ASSETS
|
Broad Street Digital Limited
In December 2006, the Company, through its wholly-owned subsidiary, Broad Street Digital Inc., acquired all of the outstanding common
stock of Flowphonics Limited, now known as Broad Street Digital Limited, a license management platform for intellectual property rights and digital content distribution. The purchase price was approximately $2.1 million, including transaction costs.
The results of operations of this business and the estimated fair market values of the acquired assets have been included in the
consolidated financial statements from the date of the acquisition. The results of operations of this business that are included for the year ended December 31, 2006 are immaterial. The components of the aggregate costs of the transaction are
as follows:
|
|
|
|
Cash
|
|
$
|
1,559
|
Notes Payable
|
|
|
561
|
|
|
|
|
|
|
$
|
2,120
|
|
|
|
|
As part of the consideration of the acquisition, Broad Street Digital Inc. issued notes payable to
two former shareholders of Broad Street Digital Limited. Subsequent to the transaction, these former shareholders became employees of the Company. These notes bear interest at 5% per annum. Notes payable totaling $93 were paid in June 2007 and
notes payable totaling approximately $388 were paid in January 2008, with the balance of $80 being paid in eight monthly installments of $10 based upon conditions outlined in the underlying notes.
The purchase price for the Broad Street Digital acquisition was allocated to assets acquired based on their estimated fair values determined by
management with the assistance of a third-party appraiser as follows:
|
|
|
|
|
|
|
|
|
|
Estimated
Amortizable Life
|
Total tangible assets
|
|
$
|
21
|
|
N/A
|
Existing customer relationships
|
|
|
800
|
|
7 years
|
Software
|
|
|
500
|
|
5 years
|
Patents
|
|
|
450
|
|
5 years
|
Goodwill
|
|
|
349
|
|
N/A
|
|
|
|
|
|
|
|
|
$
|
2,120
|
|
|
|
|
|
|
|
|
To increase resources available for its core businesses, the Company is exploring strategic
alternatives for Broad Street Digital Ltd. and expects to divest the business in the second quarter of 2008. As a result, the Company recognized an impairment charge of approximately $2.3 million to write down the intangible and long lived assets of
Broad Street Digital to $0.4 million, representing their estimated fair value as determined by management with the assistance of a third-party appraiser.
F-27
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
The balance of goodwill was $2,183 and $2,196 at December 31, 2006 and 2007, respectively. The
change in the carrying amount is primarily related to the difference in the exchange rate in effect at December 31, 2006 and 2007. The goodwill balances are recorded using the local currency (British Pounds Sterling) as the functional currency
and are translated into US dollars at the exchange rate in effect at year-end.
The following table summarizes the intangibles subject to
amortization at the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006
|
|
December 31, 2007
|
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
Patent
|
|
$
|
1,880
|
|
$
|
175
|
|
$
|
1,705
|
|
$
|
1,100
|
|
$
|
270
|
|
$
|
830
|
Non-compete agreement
|
|
|
102
|
|
|
77
|
|
|
25
|
|
|
104
|
|
|
104
|
|
|
|
Acquired technology
|
|
|
133
|
|
|
133
|
|
|
|
|
|
135
|
|
|
135
|
|
|
|
Software
|
|
|
500
|
|
|
8
|
|
|
492
|
|
|
|
|
|
|
|
|
|
Existing customer relationships
|
|
|
2,535
|
|
|
400
|
|
|
2,135
|
|
|
1,761
|
|
|
572
|
|
|
1,188
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total intangibles
|
|
$
|
5,150
|
|
$
|
793
|
|
$
|
4,357
|
|
$
|
3,099
|
|
$
|
1,080
|
|
$
|
2,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2006
|
|
December 31, 2007
|
By Segment
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
|
Gross
Carrying
Amount
|
|
Accumulated
Amortization
|
|
Net
|
Voice and Data Services
|
|
$
|
3,070
|
|
$
|
762
|
|
$
|
2,308
|
|
$
|
3,099
|
|
$
|
1,080
|
|
$
|
2,018
|
Digital Media
|
|
|
2,080
|
|
|
31
|
|
|
2,049
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
$
|
5,150
|
|
$
|
793
|
|
$
|
4,357
|
|
$
|
3,099
|
|
$
|
1,080
|
|
$
|
2,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization expense for intangibles totaled approximately $380 and $609 for the years ended
December 31, 2006 and 2007, respectively. Aggregate amortization expense for intangible assets is estimated to be:
|
|
|
|
Year ending December 31:
|
|
|
|
2008
|
|
$
|
284
|
2009
|
|
|
284
|
2010
|
|
|
284
|
2011
|
|
|
284
|
2012
|
|
|
284
|
Subsequent years
|
|
|
598
|
15.
|
QUARTERLY INFORMATION (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
First
Quarter
|
|
|
Second
Quarter
|
|
|
Third
Quarter
|
|
Fourth
Quarter
|
|
|
Total
|
|
Year ended December 31, 2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
142,206
|
|
|
$
|
134,608
|
|
|
$
|
129,238
|
|
$
|
127,985
|
|
|
$
|
534,037
|
|
Cost of trading revenues
|
|
|
129,561
|
|
|
|
122,212
|
|
|
|
116,797
|
|
|
115,546
|
|
|
|
484,116
|
|
Income (loss) from operations
|
|
|
(2,508
|
)
|
|
|
(3,268
|
)
|
|
|
435
|
|
|
(3,717
|
)
|
|
|
(9,058
|
)
|
Net income (loss)
|
|
|
(1,876
|
)
|
|
|
(2,474
|
)
|
|
|
984
|
|
|
(3,575
|
)
|
|
|
(6,941
|
)
|
Earnings (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
(0.07
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.04
|
|
$
|
(0.15
|
)
|
|
$
|
(0.28
|
)
|
Diluted
|
|
$
|
(0.07
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
0.04
|
|
$
|
(0.15
|
)
|
|
$
|
(0.28
|
)
|
F-28
ARBINET-THEXCHANGE, INC. AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS(Continued)
($ in thousands except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31, 2006:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
$
|
129,341
|
|
$
|
127,253
|
|
|
$
|
137,842
|
|
|
$
|
148,543
|
|
|
$
|
542,979
|
|
Cost of trading revenues
|
|
|
117,574
|
|
|
115,769
|
|
|
|
126,110
|
|
|
|
135,705
|
|
|
|
495,159
|
|
Income from operations
|
|
|
685
|
|
|
(1,604
|
)
|
|
|
(81
|
)
|
|
|
(831
|
)
|
|
|
(1,831
|
)
|
Net income
|
|
|
1,234
|
|
|
(588
|
)
|
|
|
659
|
|
|
|
(1,693
|
)
|
|
|
(389
|
)
|
Earnings per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.05
|
|
$
|
(0.02
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.07
|
)
|
|
$
|
(0.02
|
)
|
Diluted
|
|
$
|
0.05
|
|
$
|
(0.02
|
)
|
|
$
|
0.03
|
|
|
$
|
(0.07
|
)
|
|
$
|
(0.02
|
)
|
Net loss for the first quarter 2007 included a provision for litigation of $1,150. Net loss for
second quarter 2007 includes a pre-tax charge to earnings of $1,021 for severance costs and a provision for litigation of $790. Fourth quarter 2007 includes a pre-tax impairment charge of $2.3 million to write down Broad Street Digitals
intangible and other long-lived assets to their estimated fair value. In addition, fourth quarter 2007 results include the reversal of $0.1 million in interest expense related to a liability recorded upon adoption of FIN 48, which was reversed
against retained earnings due to the finalization of the related tax study.
Net loss for the fourth quarter 2006 includes a charge to
earnings of $600 representing managements estimate of the cost to settle a litigation matter and an income tax provision of $1.5 million primarily related to the reestablishment of a full valuation allowance against deferred tax assets. Net
loss for the second quarter 2006 includes a gain of $120 related to a discontinued operation from 1999.
16.
|
SUBSEQUENT EVENTS [UNAUDITED]
|
On February 28,
2008 the Company announced that its Board of Directors approved a special one-time cash distribution of $0.40 per share. The aggregate total distribution is estimated to approximate $10.1 million based on approximately 25.4 million shares
outstanding as of February 28, 2008. The special cash distribution will be paid on March 28, 2008 to record holders of the Companys common stock as of the close of business on March 12, 2008. The special cash distribution
replaces the Companys existing $15.0 million stock repurchase plan, previously announced on June 11, 2007, under which the Company repurchased approximately 835,000 shares. The stock repurchase plan was terminated.
In connection with the declaration of the special cash distribution, the Companys Board of Directors approved adjustments to certain of its
outstanding stock option awards, and all of its outstanding stock appreciation awards and restricted stock unit awards. These adjustments were intended to ensure that its employees, directors and other persons who hold such equity awards are
not disadvantaged by the planned special cash distribution and had the same fair value to the holder before and after giving effect to the payment of the special cash distribution.
F-29