UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D. C. 20549

 


 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported):  October 28, 2015

 


 

ATLANTIC TELE-NETWORK, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-12593

 

47-0728886

(State or other

 

(Commission File Number)

 

(IRS Employer

jurisdiction of incorporation)

 

 

 

Identification No.)

 

600 Cummings Center

Beverly, MA 01915
(Address of principal executive offices and zip code)

 

(978) 619-1300
(Registrant’s telephone number, including area code)

 

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

 


 

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

 

o            Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

o            Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

o            Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

o            Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 



 

Item 2.02              Results of Operations and Financial Condition.

 

On October 28, 2015, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three and nine months ended September 30, 2015.  A copy of the press release is furnished herewith as Exhibit 99.1.

 

Exhibit 99.1 is furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.

 

Item 9.01

 

Financial Statements and Exhibits.

 

 

 

(d)

 

Exhibits

 

 

 

99.1

 

Press Release of the Company, dated October 28, 2015.

 

2



 

SIGNATURES

 

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

 

 

ATLANTIC TELE-NETWORK, INC.

 

 

 

 

By:

/s/ Justin D. Benincasa

 

 

Justin D. Benincasa

 

 

Chief Financial Officer

 

 

 

Dated:  October 28, 2015

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated October 28, 2015.

 

4




Exhibit 99.1

 

 

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

 

CONTACT:

 

Michael T. Prior

Wednesday October 28, 2015

 

 

 

Chief Executive Officer

 

 

 

 

978-619-1300

 

 

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

 

Chief Financial Officer

 

 

 

 

978-619-1300

 

ATN Reports

Third Quarter and Nine Month 2015 Results

 

—Two Recently-Announced Acquisition Agreements Illustrate ATN’s Opportunity to Consolidate and Strengthen Its Position in Existing Markets—

 

Third Quarter 2015 Highlights:

 

·                  Revenues of $96.8 million

·                  Adjusted EBITDA(1) of $39.7 million

·                  Operating income of $22.5 million included $2.5 million of transaction-related costs

·                  Net income attributable to ATN’s stockholders was $6.6 million, or $0.41 per diluted share

·                  Cash flow from operating activities for the first nine months of 2015 was $113.1 million

 

Beverly, MA (October 28, 2015) — ATN (NASDAQ: ATNI), today reported results for the third quarter ended September 30, 2015. Unless otherwise indicated, the discussion of the Company’s results is focused on its continuing operations, and comparisons are to the same period in the prior year.

 

Third Quarter 2015 Results

 

“Third quarter results were in line with our overall expectations, reflecting a mix of factors affecting revenues and operating profitability that are consistent with the execution of our strategy,” said Michael Prior, Chief Executive Officer.

 

Third quarter 2015 revenues were $96.8 million, 8% above the $89.4 million reported for the third quarter of 2014.  U.S. wireless business revenues benefited from positive year-on-year comparisons in retail operations and from a significant increase in data traffic across the expanded wholesale network. While lower contracted wholesale rates offset most of the positive revenue impact of volume gains, the Company views this as a value-enhancing strategy to generate steady long-term cash flows and provide an attractive

 



 

outsourced network model for its carrier customers.  Additionally, year-over-year comparisons benefited from the addition of the solar operations acquired in late 2014.

 

Adjusted EBITDA(1) for the third quarter was $39.7 million, a 3% decrease over the $41.0 million reported for the 2014 third quarter. Third quarter Adjusted EBITDA(1) results in the U.S. Wireless business reflected increased operating expenses related to expanded network coverage and the multiple technologies utilized to support the growth in traffic volume.  The Company also incurred higher operating expenses this quarter in its Guyana operations, where approximately one-half of the increase is related to re-branding, legal and consulting expenses.

 

Operating income was $22.5 million, down 20% compared to last year’s $28.2 million due to $2.5 million of one-time transaction-related charges, the increased expenses in Guyana and the impact of the U.S. wholesale increased traffic volume and reduced rates in the third quarter of 2015.  Net income from continuing operations attributable to ATN’s stockholders was $6.6 million or $0.41 per diluted share, a decrease from the $16.2 million or $1.01 per diluted share reported in last year’s third quarter due in large part to reduced operating income and an increase in the effective tax rate in the third quarter of 2015.

 

Nine Month 2015 Financial Results

 

Nine month revenues were $272.5 million, 10% above the $247.8 million reported for the same period in 2014.  Adjusted EBITDA(1) was $114.3 million, up 10% from $104.1 million in the prior year period.  Operating income was $70.4 million, up 7% compared to last year’s $66.0 million.  Net income attributable to ATN’s stockholders was $12.8 million or $0.79 per diluted share compared with $35.5 million or $2.22 per diluted share in the prior year’s period.  Net income for the nine months ended September 30, 2015 included a $19.9 million loss related to the deconsolidation of the non-controlling interest from the sale of our holdings in Turks and Caicos.  Excluding this one-time loss on deconsolidation, net income attributable to ATN’s stockholders(2) was $32.7 million, or $2.03 per diluted share.

 

Acquisition Updates

 

“In October, we announced two strategically important transactions that are aligned with our approach of building out our service offerings in geographies where we see the potential to create long term value.” said Michael Prior, Chief Executive Officer.  “With the Innovative acquisition, which we expect to complete in mid-2016 pending regulatory approval, we will significantly increase our footprint in the U.S. Virgin Islands, adding wireline video, broadband and local voice services to our existing mobile services there. Our acquisition of a controlling interest in KeyTech Bermuda pairs our 43% ownership of CellOne with their 42% ownership and adds wireline voice, broadband and video services to our existing mobile services. KeyTech recently received shareholder approval for the transaction and we are now awaiting regulatory approval.

 

“Once completed, we expect these acquisitions to add approximately $180 - $200 million in annualized revenues and we are targeting normalized Adjusted EBITDA(1) margins of 25% - 30% on a combined basis, inclusive of our existing businesses in those markets.

 

“In both cases, we are investing in markets and geographies we know well, and where we will have the ability to provide customers with a single connectivity solution for mobile and fixed telecom and media services.  After accounting for the cash outlays associated with these agreements, ATN still will have significant cash resources and debt capacity to invest in organic growth projects and to deploy in additional acquisitions, and we are actively reviewing opportunities in both categories,” Mr. Prior noted. “In particular, we are seeing a pickup in opportunities in the renewable energy segment and would like to put additional capital to work there.”

 


(1)  See Table 4 for reconciliation of Net Income to Adjusted EBITDA.

(2)  See Table 5 for reconciliation of Net Income Attributable to ATN Stockholders to Net Income Attributable to ATN Stockholders Excluding Loss on Deconsolidation.

 



 

Third Quarter 2015 Operating Highlights

 

U.S. Wireless

 

U.S. wireless revenues primarily consist of voice and data revenues from the Company’s wholesale roaming operations and the Company’s smaller retail operations.  Total revenues from the U.S. wireless business were $47.0 million in the third quarter of 2015, an increase of 6% from the $44.3 million reported in the third quarter of 2014.  This increase was mainly driven by an increase in U.S. retail revenues.  U.S. wholesale revenues were slightly above prior year levels in the third quarter of 2015 as a result of expanded network and traffic volume offsetting lower wholesale rates, but in this year’s fourth quarter revenues are expected to be significantly below prior year results as the full impact of recent rate reductions is felt.  The projected decline in the fourth quarter is partly due to traffic volumes exceeding certain annual pricing tiers which should mean that the associated revenues rebound in the first quarter of 2016.  Data revenues accounted for 66% of U.S. wireless revenues in the 2015 third quarter and 68% in the 2014 third quarter.  The Company ended the third quarter of 2015 with 799 domestic base stations in service compared to 716 at the end of last year’s third quarter.

 

International Wireless

 

International wireless revenues include retail and wholesale voice and data wireless revenues from operations in Bermuda and the Caribbean. International wireless revenues were $20.4 million, a decrease of 5% from the $21.6 million reported in the third quarter of 2014, as a result of the sale of our Turks and Caicos operations in the first quarter of 2015, and lower wholesale roaming revenues in many of our Island properties due to anticipated rate declines.  We expect retail revenues to continue to grow but wholesale revenues to decline in our international markets over time.

 

Wireline

 

Wireline revenues are generated by the Company’s wireline operations in Guyana, integrated voice and data and wholesale transport operations in New England and New York State, and domestic and international wholesale and retail long-distance voice services. Wireline revenues were $21.8 million, up 1% from $21.5 million in the third quarter of 2014 resulting mainly from increases in broadband revenues in Guyana.

 

Renewable Energy

 

Renewable energy revenues are generated principally by the sale of energy and solar renewable energy credits from our 28 commercial solar projects.  For the third quarter of 2015, revenues from our renewable energy business were $5.1 million, consistent with past quarters.

 

Reportable Operating Segments

 

The Company has five reportable segments: (i) U.S. Wireless; (ii) International Integrated Telephony, which operates in Guyana; (iii) Island Wireless, which generates its revenues and has its assets located in Bermuda and the Caribbean (iv) U.S. Wireline; and (v) Renewable Energy, which provides distributed generation solar power to corporate, utility and municipal customers in the United States.  Financial data on our reportable operating segments for the three months ended September 30, 2015 and 2014 are as follows (in thousands):

 



 

For the three months ended September 30, 2015:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items (3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

47,679

 

$

22,537

 

$

15,368

 

$

6,146

 

$

5,052

 

$

 

$

96,782

 

Adjusted EBITDA

 

29,730

 

5,783

 

5,545

 

203

 

3,934

 

(5,545

)

39,650

 

Operating Income (Loss)

 

25,208

 

1,313

 

3,615

 

(990

)

2,694

 

(9,316

)

22,524

 

 

For the three months ended September 30, 2014:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items (3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

44,736

 

$

21,831

 

$

16,627

 

$

6,199

 

n/a

 

$

 

$

89,393

 

Adjusted EBITDA

 

31,242

 

9,462

 

4,827

 

722

 

n/a

 

(5,280

)

40,973

 

Operating Income (Loss)

 

27,585

 

5,065

 

2,231

 

(471

)

n/a

 

(6,252

)

28,158

 

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at September 30, 2015 were $397.8 million.  In addition, the Company holds $5.8 million of restricted cash related to our renewable energy business.  Net cash provided by operating activities of continuing operations was $113.1 million for the first nine months of 2015, compared with net cash provided by operating activities of continuing operations of $51.0 million in the first nine months of 2014.  The increase in the current year is due to increased net income attributable to ATN’s stockholders(2) excluding the loss on deconsolidation, current year changes in working capital and prior year tax payments.  Capital expenditures were $46.0 million for the first nine months of 2015, and the Company expects full year 2015 telecom capital expenditures in the range of $60.0 million to $70.0 million. Capital expenditures in the Renewable Energy segment are more difficult to project, however the Company continues to actively pursue investments in this segment.

 

Conference Call Information

 

ATN will host a conference call on Thursday, October 29, 2015 at 9:30 a.m. Eastern Time (ET) to discuss its 2015 third quarter results. The call will be hosted by Michael Prior, President and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. The dial-in numbers are US/Canada: (877) 734-4582 and International: (678) 905-9376, conference ID 60797803. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, October 29, 2015.

 



 

About ATN

 

ATN (Nasdaq:ATNI), headquartered in Beverly, Massachusetts, provides telecommunications services to rural, niche and other under-served markets and geographies in the United States, Bermuda and the Caribbean and owns and operates solar power systems in select locations in the United States. Through our operating subsidiaries, we (i) provide both wireless and wireline connectivity to residential and business customers, including a range of mobile wireless solutions, local exchange services and broadband internet services, (ii) provide distributed solar electric power to corporate, utility and municipal customers and (iii) are the owner and operator of terrestrial and submarine fiber optic transport systems. For more information, please visit www.atni.com.

 

Cautionary Language Concerning Forward Looking Statements

 

This press release contains forward-looking statements relating to, among other matters, our future financial performance and results of operations; the competitive environment in our key markets, demand for our services and industry trends; the outcome of regulatory matters; the pace of our network expansion and improvement, including our level of estimated future capital expenditures and our realization of the benefits of these investments; and management’s plans and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results.  Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1)  the general performance of our operations, including operating margins, revenues, and the future growth and retention of our subscriber base and consumer demand for solar power; (2) government regulation of our businesses, which may impact our FCC and other telecommunications licenses or our renewables business; (3) economic, political and other risks facing our operations; (4) our ability to maintain favorable roaming arrangements; (5) our ability to efficiently and cost-effectively upgrade our networks and IT platforms to address rapid and significant technological changes in the telecommunications industry; (6) the loss of or an inability to recruit skilled personnel in our various jurisdictions, including key members of management; (7) our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company; (8) increased competition; (9) our ability to operate in the renewable energy industry; (10) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (11) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (12) the occurrence of weather events and natural catastrophes; (13) our continued access to capital and credit markets; (14) our ability to realize the value that we believe exists in our businesses; and (15) our ability to receive requisite regulatory consents and approvals and satisfy other conditions needed to complete our proposed acquisitions. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2014, filed with the SEC on March 16, 2015 and the other reports we file from time to time with the SEC.  The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors that may affect such forward-looking statements.

 

Use of Non-GAAP Financial Measures

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release also contains non-GAAP financial measures. Specifically, ATN has presented an Adjusted EBITDA measure and a net income measure exclusive of the results of loss on the deconsolidation of subsidiaries. Adjusted EBITDA is defined as net income attributable to ATN stockholders before income from discontinued operations, gain on disposal of discontinued operations, interest, taxes, depreciation and amortization, transaction-related charges, other income or expense, and net income attributable to non-controlling interests. Net income attributable to ATN stockholders excluding loss on deconsolidation of subsidiary and the related earnings per diluted share is defined as net income

 



 

attributable to ATN stockholders less the loss and tax impact of the deconsolidation of the subsidiary.  The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company’s core operating results and enhances comparing such performance with prior periods. ATN’s management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring our core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this news release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures used in this news release to the most directly comparable GAAP financial measure is set forth in the text of, and the accompanying tables to, this press release.

 



 

Table 1

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Balance Sheets

(in Thousands)

 

 

 

September 30,

 

December 31,

 

 

 

2015

 

2014

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

397,797

 

$

326,216

 

Restricted cash

 

797

 

39,703

 

Assets of discontinued operations

 

44

 

175

 

Other current assets

 

79,958

 

85,280

 

 

 

 

 

 

 

Total current assets

 

478,596

 

451,374

 

 

 

 

 

 

 

Long-term restricted cash

 

5,013

 

5,475

 

Property, plant and equipment, net

 

366,015

 

369,582

 

Goodwill and other intangible assets, net

 

90,277

 

91,080

 

Other assets

 

6,557

 

7,519

 

 

 

 

 

 

 

Total assets

 

$

946,458

 

$

925,030

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

6,254

 

$

6,083

 

Liabilities of discontinued operations

 

1,293

 

1,247

 

Other current liabilities

 

81,040

 

96,739

 

 

 

 

 

 

 

Total current liabilities

 

88,587

 

104,069

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

$

28,141

 

$

32,794

 

Deferred income taxes

 

37,694

 

30,366

 

Other long-term liabilities

 

28,738

 

19,619

 

 

 

 

 

 

 

Total long-term liabilities

 

94,573

 

82,779

 

 

 

 

 

 

 

Total liabilities

 

183,160

 

186,848

 

 

 

 

 

 

 

Total Atlantic Tele-Network, Inc.’s stockholders’ equity

 

679,516

 

677,222

 

Non-controlling interests

 

83,782

 

60,960

 

 

 

 

 

 

 

Total equity

 

763,298

 

738,182

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

946,458

 

$

925,030

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30,

 

September 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

47,047

 

$

44,306

 

$

122,993

 

$

110,153

 

International wireless

 

20,392

 

21,557

 

61,787

 

67,127

 

Wireline

 

21,815

 

21,531

 

64,497

 

64,344

 

Renewable energy

 

5,052

 

 

15,631

 

 

Equipment and other

 

2,476

 

1,999

 

7,545

 

6,212

 

Total revenue

 

96,782

 

89,393

 

272,453

 

247,836

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

21,343

 

19,321

 

60,827

 

58,188

 

Engineering and operations

 

10,631

 

7,525

 

26,218

 

21,508

 

Sales, marketing and customer service

 

5,797

 

5,827

 

16,315

 

16,499

 

Equipment expense

 

3,431

 

2,924

 

10,093

 

8,938

 

General and administrative

 

15,930

 

12,823

 

44,743

 

38,596

 

Transaction-related charges

 

2,536

 

(27

)

2,852

 

341

 

Depreciation and amortization

 

14,590

 

12,842

 

43,813

 

37,752

 

Gain on disposition of long-lived assets

 

 

 

(2,823

)

 

Total operating expenses

 

74,258

 

61,235

 

202,038

 

181,822

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

22,524

 

28,158

 

70,415

 

66,014

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(795

)

(13

)

(2,153

)

(220

)

Loss on deconsolidation of subsidiary

 

 

 

(19,937

)

 

Other income (expense)

 

53

 

338

 

114

 

302

 

Other income (expense), net

 

(742

)

325

 

(21,976

)

82

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

21,782

 

28,483

 

48,439

 

66,096

 

Income tax expense

 

10,134

 

9,569

 

22,655

 

22,460

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

11,648

 

18,914

 

25,784

 

43,636

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of tax

 

 

 

390

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

11,648

 

18,914

 

26,174

 

43,636

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests, net of tax:

 

 

 

 

 

 

 

 

 

Continuing operations

 

(5,072

)

(2,747

)

(13,417

)

(8,116

)

Discontinued operations

 

 

 

 

 

Net income attributable to non-controlling interests, net

 

(5,072

)

(2,747

)

(13,417

)

(8,116

)

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

6,576

 

$

16,167

 

$

12,757

 

$

35,520

 

 

 

 

 

 

 

 

 

 

 

Basic net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.41

 

$

1.02

 

$

0.77

 

$

2.24

 

Income from discontinued operations

 

 

 

0.02

 

 

Net income

 

$

0.41

 

$

1.02

 

$

0.79

 

$

2.24

 

 

 

 

 

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders:

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.41

 

$

1.01

 

$

0.77

 

$

2.22

 

Income from discontinued operations

 

 

 

0.02

 

 

Net income

 

$

0.41

 

$

1.01

 

$

0.79

 

$

2.22

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

16,049

 

15,923

 

16,009

 

15,890

 

Diluted

 

16,165

 

16,030

 

16,128

 

16,001

 

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Net income

 

$

26,174

 

$

43,636

 

Income from discontinued operations

 

(390

)

 

Depreciation and amortization

 

43,813

 

37,752

 

Loss on deconsolidation of subsidiary

 

19,937

 

 

Gain on disposition of long-lived assets

 

(2,823

)

 

Change in prepaid and accrued taxes

 

27,684

 

(18,401

)

Change in other operating assets and liabilities

 

(6,817

)

(12,092

)

Other non-cash activity

 

4,967

 

4,766

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

112,545

 

55,661

 

Net cash provided by (used in) operating activities of discontinued operations

 

566

 

(4,612

)

Net cash provided by operating activities

 

113,111

 

51,049

 

 

 

 

 

 

 

Capital expenditures, net

 

(46,031

)

(41,699

)

Acquisition of business

 

(11,968

)

 

Net proceeds from sale of assets

 

5,873

 

1,371

 

Change in restricted cash

 

39,368

 

38,707

 

 

 

 

 

 

 

Net cash used in investing activities

 

(12,758

)

(1,621

)

 

 

 

 

 

 

Dividends paid on common stock

 

(13,920

)

(12,873

)

Distributions to non-controlling interests

 

(11,363

)

(7,931

)

Other

 

(3,489

)

(805

)

 

 

 

 

 

 

Net cash used in financing activities

 

(28,772

)

(21,609

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

71,581

 

27,819

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

326,216

 

356,607

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

397,797

 

$

384,426

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended September 30, 2014 and 2015

 

Three Months Ended September 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

$

16,167

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

2,747

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

9,569

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(338

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

13

 

Operating income (loss)

 

$

27,585

 

$

5,065

 

$

2,231

 

$

(471

)

$

 

$

(6,252

)

$

28,158

 

Depreciation and amortization

 

3,657

 

4,397

 

2,596

 

1,193

 

 

999

 

12,842

 

Transaction-related charges

 

 

 

 

 

 

(27

)

(27

)

Adjusted EBITDA

 

$

31,242

 

$

9,462

 

$

4,827

 

$

722

 

$

 

$

(5,280

)

$

40,973

 

 

Three Months Ended September 30, 2015

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,576

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

5,072

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

10,134

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(53

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

795

 

Operating income (loss)

 

$

25,208

 

$

1,313

 

$

3,615

 

$

(990

)

$

2,694

 

$

(9,316

)

$

22,524

 

Depreciation and amortization

 

4,522

 

4,470

 

1,930

 

1,193

 

1,205

 

1,270

 

14,590

 

Transaction-related charges

 

 

 

 

 

35

 

2,501

 

2,536

 

Adjusted EBITDA

 

$

29,730

 

$

5,783

 

$

5,545

 

$

203

 

$

3,934

 

$

(5,545

)

$

39,650

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Nine Months Ended September 30, 2014 and 2015

 

Nine Months Ended September 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

$

35,520

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

8,116

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

22,460

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

(302

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

220

 

Operating income (loss)

 

$

63,826

 

$

15,293

 

$

8,210

 

$

(2,511

)

$

 

$

(18,804

)

$

66,014

 

Depreciation and amortization

 

10,413

 

13,111

 

7,810

 

3,519

 

 

2,899

 

37,752

 

Transaction-related charges

 

 

 

 

 

 

341

 

341

 

Adjusted EBITDA

 

$

74,239

 

$

28,404

 

$

16,020

 

$

1,008

 

$

 

$

(15,564

)

$

104,107

 

 

Nine Months Ended September 30, 2015

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

 

 

$

12,757

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

13,417

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

22,655

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(114

)

Income from discontinued operations net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(390

)

Loss on deconsolidation of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

19,937

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

2,153

 

Operating income (loss)

 

$

67,160

 

$

11,545

 

$

9,902

 

$

(3,046

)

$

8,037

 

$

(23,183

)

$

70,415

 

Depreciation and amortization

 

13,175

 

13,249

 

6,461

 

3,699

 

3,613

 

3,616

 

43,813

 

Gain on disposition of long lived asset

 

(2,823

)

 

 

 

 

 

(2,823

)

Transaction-related charges

 

 

 

 

 

97

 

2,755

 

2,852

 

Adjusted EBITDA

 

$

77,512

 

$

24,794

 

$

16,363

 

$

653

 

$

11,747

 

$

(16,812

)

$

114,257

 

 



 

Table 5

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Three Months Ended September 30, 2014 and 2015

 

Three Months Ended September 30, 2014

 

 

 

Total

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

16,167

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

16,167

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

1.01

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

1.01

 

 

Three Months Ended September 30, 2015

 

 

 

Total

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

6,576

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

6,576

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

0.41

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

0.41

 

 



 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Nine Months Ended September 30, 2014 and 2015

 

Nine Months Ended September 30, 2014

 

 

 

Total

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

35,520

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

35,520

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

2.22

 

 

 

 

 

Adjustments: None

 

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

2.22

 

 

Nine Months Ended September 30, 2015

 

 

 

Total

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

12,757

 

 

 

 

 

Loss on deconsolidation of subsidiary

 

19,937

 

Income tax expense adjustment

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

32,694

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

0.79

 

 

 

 

 

Adjustment for loss on deconsolidation

 

1.24

 

 

 

 

 

Diluted net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

2.03

 

 


ATN (NASDAQ:ATNI)
Historical Stock Chart
From Mar 2024 to Apr 2024 Click Here for more ATN Charts.
ATN (NASDAQ:ATNI)
Historical Stock Chart
From Apr 2023 to Apr 2024 Click Here for more ATN Charts.