Third Quarter 2016 Financial
Highlights:
ATN (NASDAQ:ATNI) today reported results for the third quarter and
nine months ended September 30, 2016. 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. In the first quarter of 2016, the Company changed
its segment reporting structure and an unaudited recast of
financial information for the eight quarterly periods in the fiscal
years ending December 31, 2014 and 2015 can be found in the
Company’s Form 8-K filing dated April 12, 2016.
Third Quarter 2016 Financial
Results and Business Review
“This was the first full quarter of consolidated
results following our recent Bermuda and U.S. Virgin Islands
acquisitions, and we are pleased with the initial performance as it
was in line with our expectations and represents a solid foundation
from which to drive long-term revenue and operating synergies,”
said Michael Prior, Chief Executive Officer.
“On the International Telecom side, ATN now has
a balanced and diversified revenue base comprised of wireless and
wireline assets located in geographies we know well and where we
are among the market leaders. We are well underway with our
internal integration efforts in both markets and next steps include
additional planning around cross selling along with technology and
network improvements and expense management. Third quarter
profitability benefited from much improved operating efficiencies
in Guyana for the quarter, including the absence of unusually high
marketing and legal expenses that lowered EBITDA and operating
income in last year’s third quarter.
“Results from our U.S. Telecom segment support
our expectation for full year 2016 and reflect the shift in our
wholesale business to an extended term, lower priced model that has
taken place over the last year. As we work on strategies to expand
our wholesale business with major customers, our team has been
doing a good job of reducing operating expenses in several
categories.
“Our domestic renewables business generated
year-on-year revenue growth in the third quarter, benefitting from
a combination of higher production and rate escalators. We are
still rapidly expanding in India and expect to meet our target of
bringing on line at least 50 Megawatts of solar production
facilities in India during the first quarter of 2017. We expect the
first India projects to begin generating electricity in this year’s
fourth quarter but we will not see significant incremental revenue
from these operations until early 2017.
“In summary, third quarter results provide an
early indication of how our strategic growth plan is taking shape.
With most of the special charges and adjustments behind us, the
benefits of our recent transactions and initiatives have begun to
materialize, a process that we expect will continue into the fourth
quarter and become more pronounced in 2017,” Mr. Prior
concluded.
Third quarter 2016 revenues were $138.8 million,
a 43% increase from the $96.8 million reported for the third
quarter of 2015. Revenue growth resulted primarily from a $47.4
million, or 125% increase in our International Telecom segment
revenues mostly due to the impact of our recent Bermuda and U.S.
Virgin Islands acquisitions. Adjusted EBITDA1 for the third
quarter was $46.4 million, 17% above the prior year period,
resulting primarily from the impact of the recent acquisitions and
reduced operating expenses in Guyana, partially offset by declines
in U.S. Telecom operating results. Operating income for the third
quarter, which included a $7.3 million increase in depreciation and
amortization expense primarily due to the recent acquisitions, was
$22.1 million, a decrease of 2% when compared to the prior year
period.
Net income attributable to ATN’s stockholders
for the third quarter was $7.2 million or $0.44 per diluted share,
compared with the prior year period of $6.6 million, or $0.41 per
diluted share.
Revenues for the first nine months of 2016 were
$328.5 million, a 21% increase from the $272.5 million reported for
the same period of 2015. Adjusted EBITDA1 for
the first nine months of 2016 was $114.9 million, up 1% from the
prior year period. Operating income of $39.9 million for the first
nine months of 2016 declined from the prior year’s $70.4 million
due in large part to the transaction-related and impairment charges
disclosed in prior quarter results. Net income attributable to
ATN’s stockholders was $10.2 million or $0.63 per diluted share,
compared with the prior year period’s $12.8 million, or $0.79 per
diluted share.
Third Quarter 2016 Operating
Highlights
The Company has three reportable segments: (i)
U.S. Telecom; (ii) International Telecom; and (iii) Renewable
Energy.
U.S. Telecom
U.S. Telecom revenues consist of wireless
revenues from our voice and data wholesale roaming operations and
our smaller retail operations in the Southwestern
United States and wireline revenues from our wholesale
transport and enterprise business in the Northeastern United
States. Total U.S. Telecom segment revenues were $47.6 million in
the third quarter of 2016, a 12% decrease from the $53.8 million
reported in the third quarter of 2015. U.S. Wireless revenues
declined 15% to $40.1 million compared with $47.0 million in the
prior year quarter, due mostly to lower wholesale roaming rates,
partially offset by growth in data traffic volume. U.S. Wireline
revenues were $6.9 million, up from $6.2 million in the prior year.
The Company ended the third quarter of 2016 with 853 domestic base
stations in service compared to 799 at the end of last year’s third
quarter.
U.S. Telecom Adjusted EBITDA1 of $24.3 million
in the third quarter of 2016 represented a 19% decrease compared to
the prior year’s $29.9 million. This decrease was primarily due to
lower wholesale wireless revenues in the current year quarter,
offset in part by a decrease in wireless operating expenses.
For full year 2016, revenue for our U.S. Telecom
segment is expected to range from $170 million to $180 million and
the segment Adjusted EBITDA1 margin percentage is expected to be in
the mid-40s.
International Telecom
International Telecom consists of a broad range
of information and communications services including wireline and
wireless data, internet, voice and media service revenues from our
operations in Bermuda and the Caribbean including the U.S. Virgin
Islands. International Telecom revenues were $85.3 million in the
third quarter of 2016, a 125% increase from the $37.9 million
reported in the third quarter of 2015. The increased revenues are
the result of our recent acquisitions in Bermuda and the U.S.
Virgin Islands which added $20.7 million and $26.5 million of
incremental revenues, respectively, during the current year
quarter.
International Telecom Adjusted EBITDA1 of $24.7
million in the third quarter increased 118% from $11.3 million in
the prior year period. This is the result of the current year
acquisitions and lower operating expenses in Guyana, which in the
prior year included higher marketing and legal expenses.
Renewable Energy
Renewable Energy segment revenues are generated
principally by the sale of energy and solar renewable energy
credits from our 28 commercial solar projects in the United States.
For the third quarter of 2016, revenues from our renewable energy
business were $5.9 million, up 17% from the $5.1 million in the
prior year mostly due to better than expected production and
certain contract rate escalations. Adjusted EBITDA1 for the
Renewable Energy segment was $4.1 million in the third quarter, an
increase of 4% over the third quarter of 2015, as growing expenses
from our newly launched solar business in India offset domestic
revenue growth.
Reportable Operating
Segments
Financial data on our reportable operating
segments for the three months ended September 30, 2016 and 2015 are
as follows (in thousands):
|
|
|
|
|
|
|
|
For the
three months ended September 30, 2016: |
|
|
|
|
|
|
|
|
|
U.S.
Telecom |
International
Telecom |
Renewable
Energy |
Reconciling Items |
Total |
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
Wireless |
$ |
40,076 |
|
$ |
21,075 |
|
$ |
- |
|
$ |
- |
|
$ |
61,151 |
|
|
Wireline |
|
6,936 |
|
|
59,193 |
|
|
- |
|
|
- |
|
|
66,129 |
|
|
Renewable Energy |
|
- |
|
|
- |
|
|
5,784 |
|
|
- |
|
|
5,784 |
|
|
Equipment and Other |
|
548 |
|
|
5,045 |
|
|
138 |
|
|
- |
|
|
5,731 |
|
|
Total Revenue |
$ |
47,560 |
|
$ |
85,313 |
|
$ |
5,922 |
|
$ |
- |
|
$ |
138,795 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
24,296 |
|
|
24,732 |
|
|
4,073 |
|
|
(6,658 |
) |
|
46,443 |
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
18,120 |
|
|
11,358 |
|
|
2,822 |
|
|
(10,219 |
) |
|
22,081 |
|
|
|
|
|
|
|
|
|
For the
three months ended September 30, 2015: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
U.S.
Telecom |
International
Telecom |
Renewable
Energy |
Reconciling Items |
Total |
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
Wireless |
$ |
47,047 |
|
$ |
20,474 |
|
$ |
- |
|
$ |
- |
|
$ |
67,521 |
|
|
Wireline |
|
6,243 |
|
|
15,517 |
|
|
- |
|
|
- |
|
|
21,760 |
|
|
Renewable Energy |
|
- |
|
|
- |
|
|
5,052 |
|
|
- |
|
|
5,052 |
|
|
Equipment and Other |
|
535 |
|
|
1,914 |
|
|
- |
|
|
- |
|
|
2,449 |
|
|
Total Revenue |
$ |
53,825 |
|
$ |
37,905 |
|
$ |
5,052 |
|
$ |
- |
|
$ |
96,782 |
|
|
|
|
|
|
|
|
|
Adjusted EBITDA |
|
29,933 |
|
|
11,328 |
|
|
3,934 |
|
|
(5,545 |
) |
|
39,650 |
|
|
|
|
|
|
|
|
|
Operating Income (Loss) |
|
24,218 |
|
|
4,928 |
|
|
2,694 |
|
|
(9,316 |
) |
|
22,524 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance Sheet and Cash Flow
Highlights
Cash and cash equivalents at September 30, 2016
were $280.3 million. In addition, the Company held $7.4 million of
short-term investments and $6.8 million of restricted cash. Net
cash provided by operating activities was $92.1 million for the
first nine months of 2016, compared with net cash provided by
operating activities of $113.1 million for the first nine months of
2015. The decrease in net cash provided by operating activities is
due to the impact of lower operating income in the first nine
months of 2016, including the transaction and restructuring charges
along with the changes in accrued taxes and other working capital
line items. Capital expenditures were $78.5 million for the first
nine months of 2016, and the Company expects full year 2016 capital
expenditures for its Telecom businesses, including the recent
Bermuda and USVI acquisitions, to be in the range of $95 million to
$110 million. Capital expenditures in the two telecom segments are
higher than in the past due to concurrent network expansions and
upgrades in multiple markets. These projects include extensive
fiber builds and upgrades and market-wide mobile data network
upgrades. In addition, capital expenditures for our Renewable
Energy business are still expected to be in the range of $40
million to $50 million for the full year 2016, related to ongoing
construction of our solar projects in India. These annual capital
expenditure estimates take into account the estimated timing of
when costs will be incurred within the project build period, which
can often shift between quarters.
Conference Call Information
ATN will host a conference call on Thursday,
October 27, 2016 at 10:00 a.m. Eastern Time (ET) to discuss its
third quarter 2016 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 2822078.
A replay of the call will be available at ir.atni.com beginning at
1:00 p.m. (ET) on Thursday, October 27, 2016.
About ATN
ATN International, Inc. (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 and India. Through our operating subsidiaries, we (i)
provide both wireless and wireline connectivity to residential and
business customers, including a range of mobile wireless solutions,
high speed internet services, media services and local exchange
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) our ability to operate our newly acquired businesses in Bermuda
and the U.S. Virgin Islands and integrate these operations into our
existing operations; (2) the general performance of our operations,
including operating margins, revenues, and the future growth and
retention of our major customers and subscriber base and consumer
demand for solar power; (3) government regulation of our
businesses, which may impact our FCC and other telecommunications
licenses or our renewables business; (4) economic, political and
other risks facing our operations; (5) our ability to maintain
favorable roaming arrangements; (6) our ability to efficiently and
cost-effectively upgrade our networks and IT platforms to address
rapid and significant technological changes in the
telecommunications industry; (7) the loss of or an inability to
recruit skilled personnel in our various jurisdictions, including
key members of management; (8) our ability to find investment or
acquisition or disposition opportunities that fit our strategic
goals for the Company; (9) increased competition; (10) our ability
to expand our renewable energy business; (11) our reliance on a
limited number of key suppliers and vendors for timely supply of
equipment and services relating to our network infrastructure; (12)
the adequacy and expansion capabilities of our network capacity and
customer service system to support our customer growth; (13) the
occurrence of weather events and natural catastrophes; (14) our
continued access to capital and credit markets; and (15) our
ability to realize the value that we believe exists in our
businesses. 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, 2015, filed with the SEC on February 29, 2016 and the Company’s
Quarterly Report on Form 10-Q for the quarters ended March 31, 2016
and June 30, 2016 filed with the SEC on May 10, 2016 and August 9,
2016, respectively, and 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, bargain purchase gain, impairment of
long-lived assets, restructuring charges, 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 |
|
ATN International, Inc. |
|
Unaudited Condensed Consolidated Balance
Sheets |
|
(in Thousands) |
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
2016 |
|
|
2015 |
|
|
Assets: |
|
|
|
|
Cash and cash equivalents |
$ |
280,263 |
|
|
$ |
392,045 |
|
|
Restricted cash |
|
1,596 |
|
|
|
824 |
|
|
Short-term investments |
|
7,422 |
|
|
|
- |
|
|
Other current assets |
|
95,616 |
|
|
|
75,623 |
|
|
|
|
|
|
|
Total current assets |
|
384,897 |
|
|
|
468,492 |
|
|
|
|
|
|
|
Long-term restricted cash |
|
5,162 |
|
|
|
5,477 |
|
|
Property, plant and equipment,
net |
|
618,535 |
|
|
|
373,503 |
|
|
Goodwill and other intangible
assets, net |
|
130,397 |
|
|
|
90,043 |
|
|
Other assets |
|
27,066 |
|
|
|
7,489 |
|
|
|
|
|
|
|
Total assets |
$ |
1,166,057 |
|
|
$ |
945,004 |
|
|
|
|
|
|
|
Liabilities and
Stockholders’ Equity: |
|
|
|
|
Current portion of long-term
debt |
$ |
11,969 |
|
|
$ |
6,284 |
|
|
Taxes payable |
|
13,756 |
|
|
|
9,181 |
|
|
Other current liabilities |
|
112,212 |
|
|
|
68,890 |
|
|
|
|
|
|
|
Total current liabilities |
|
137,937 |
|
|
|
84,355 |
|
|
|
|
|
|
|
Long-term debt, net of current
portion |
$ |
106,928 |
|
|
$ |
26,575 |
|
|
Deferred income taxes |
|
43,202 |
|
|
|
45,406 |
|
|
Other long-term liabilities |
|
70,150 |
|
|
|
26,944 |
|
|
|
|
|
|
|
Total long-term liabilities |
|
220,280 |
|
|
|
98,925 |
|
|
|
|
|
|
|
Total liabilities |
|
358,217 |
|
|
|
183,280 |
|
|
|
|
|
|
|
Total ATN International, Inc.’s
stockholders’ equity |
|
671,706 |
|
|
|
680,299 |
|
|
Non-controlling interests |
|
136,134 |
|
|
|
81,425 |
|
|
|
|
|
|
|
Total equity |
|
807,840 |
|
|
|
761,724 |
|
|
|
|
|
|
|
Total liabilities and stockholders’
equity |
$ |
1,166,057 |
|
|
$ |
945,004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table
2 |
|
ATN International, Inc. |
|
Unaudited Condensed Consolidated Statements of
Operations |
|
(in Thousands, Except per Share
Data) |
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September 30, |
|
September 30, |
|
|
|
|
2016 |
|
|
|
2015 |
|
|
|
2016 |
|
|
|
2015 |
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
Wireless |
$ |
61,151 |
|
|
$ |
67,521 |
|
|
$ |
177,300 |
|
|
$ |
185,272 |
|
|
Wireline |
|
66,129 |
|
|
|
21,760 |
|
|
|
122,190 |
|
|
|
63,520 |
|
|
Renewable energy |
|
|
5,784 |
|
|
|
5,052 |
|
|
|
16,935 |
|
|
|
15,631 |
|
|
Equipment and
other |
|
5,731 |
|
|
|
2,449 |
|
|
|
12,046 |
|
|
|
8,030 |
|
|
Total revenue |
|
138,795 |
|
|
|
96,782 |
|
|
|
328,471 |
|
|
|
272,453 |
|
|
|
|
|
|
|
|
|
|
|
Operating
expenses: |
|
|
|
|
|
|
|
|
Termination and access
fees |
|
36,728 |
|
|
|
20,275 |
|
|
|
80,479 |
|
|
|
57,755 |
|
|
Engineering and
operations |
|
16,282 |
|
|
|
11,206 |
|
|
|
36,270 |
|
|
|
28,591 |
|
|
Sales, marketing and
customer service |
|
8,954 |
|
|
|
6,406 |
|
|
|
22,387 |
|
|
|
17,634 |
|
|
Equipment expense |
|
3,146 |
|
|
|
3,591 |
|
|
|
10,498 |
|
|
|
10,228 |
|
|
General and
administrative |
|
27,242 |
|
|
|
15,654 |
|
|
|
63,949 |
|
|
|
43,992 |
|
|
Transaction-related
charges |
|
2,091 |
|
|
|
2,536 |
|
|
|
16,156 |
|
|
|
2,852 |
|
|
Restructuring
charges |
|
- |
|
|
|
- |
|
|
|
1,785 |
|
|
|
- |
|
|
Depreciation and
amortization |
|
21,866 |
|
|
|
14,590 |
|
|
|
52,913 |
|
|
|
43,813 |
|
|
Impairment of
long-lived assets |
|
349 |
|
|
|
- |
|
|
|
11,425 |
|
|
|
- |
|
|
Bargain purchase
gain |
|
- |
|
|
|
- |
|
|
|
(7,304 |
) |
|
|
- |
|
|
(Gain) loss on
disposition of long-lived assets |
|
56 |
|
|
|
- |
|
|
|
27 |
|
|
|
(2,823 |
) |
|
Total
operating expenses |
|
116,714 |
|
|
|
74,258 |
|
|
|
288,585 |
|
|
|
202,042 |
|
|
|
|
|
|
|
|
|
|
|
Operating
income |
|
22,081 |
|
|
|
22,524 |
|
|
|
39,886 |
|
|
|
70,411 |
|
|
|
|
|
|
|
|
|
|
|
Other
income (expense): |
|
|
|
|
|
|
|
|
Interest expense,
net |
|
(1,551 |
) |
|
|
(795 |
) |
|
|
(2,745 |
) |
|
|
(2,153 |
) |
|
Loss on deconsolidation
of subsidiary |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(19,937 |
) |
|
Other income, net |
|
766 |
|
|
|
53 |
|
|
|
643 |
|
|
|
118 |
|
|
Other expense, net |
|
(785 |
) |
|
|
(742 |
) |
|
|
(2,102 |
) |
|
|
(21,972 |
) |
|
|
|
|
|
|
|
|
|
|
Income from
continuing operations before income taxes |
|
21,296 |
|
|
|
21,782 |
|
|
|
37,784 |
|
|
|
48,439 |
|
|
Income tax expense |
|
9,602 |
|
|
|
10,134 |
|
|
|
17,178 |
|
|
|
22,655 |
|
|
|
|
|
|
|
|
|
|
|
Net income from continuing operations |
|
11,694 |
|
|
|
11,648 |
|
|
|
20,606 |
|
|
|
25,784 |
|
|
|
|
|
|
|
|
|
|
|
|
Income from discontinued operations, net of tax |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
390 |
|
|
|
|
|
|
|
|
|
|
|
|
Net
income |
|
|
11,694 |
|
|
|
11,648 |
|
|
|
20,606 |
|
|
|
26,174 |
|
|
Net income attributable to non-controlling interests, net |
|
(4,523 |
) |
|
|
(5,072 |
) |
|
|
(10,400 |
) |
|
|
(13,417 |
) |
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to ATN International, Inc.
stockholders |
$ |
7,171 |
|
|
$ |
6,576 |
|
|
$ |
10,206 |
|
|
$ |
12,757 |
|
|
|
|
|
|
|
|
|
|
|
Basic net income per weighted average share attributable to ATN
International, Inc. stockholders: |
|
|
|
|
|
|
|
|
Income from continuing operations |
$ |
0.44 |
|
|
$ |
0.41 |
|
|
$ |
0.63 |
|
|
$ |
0.77 |
|
|
Income from discontinued operations |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.02 |
|
|
Net income |
|
$ |
0.44 |
|
|
$ |
0.41 |
|
|
$ |
0.63 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net income per weighted average share attributable to
ATN International, Inc. stockholders: |
|
|
|
|
|
|
|
|
Income from continuing
operations |
$ |
0.44 |
|
|
$ |
0.41 |
|
|
$ |
0.63 |
|
|
$ |
0.77 |
|
|
Income from
discontinued operations |
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
0.02 |
|
|
Net income |
$ |
0.44 |
|
|
$ |
0.41 |
|
|
$ |
0.63 |
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
Basic |
|
16,148 |
|
|
|
16,049 |
|
|
|
16,128 |
|
|
|
16,009 |
|
|
Diluted |
|
16,241 |
|
|
|
16,165 |
|
|
|
16,228 |
|
|
|
16,128 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 3 |
|
ATN International, Inc. |
|
Unaudited Condensed Consolidated Cash Flow
Statement |
|
(in Thousands) |
|
|
|
|
|
Nine Months Ended September 30, |
|
|
|
2016 |
|
|
|
2015 |
|
|
|
|
|
|
|
Net income |
$ |
20,606 |
|
|
$ |
26,174 |
|
|
Income from discontinued
operations |
|
- |
|
|
|
(390 |
) |
|
Depreciation and amortization |
|
52,913 |
|
|
|
43,813 |
|
|
Loss on deconsolidation of
business |
|
- |
|
|
|
19,937 |
|
|
Bargain purchase gain |
|
(7,304 |
) |
|
|
- |
|
|
(Gain) loss on disposition of
long-lived assets |
|
27 |
|
|
|
(2,823 |
) |
|
Impairment of long-lived
assets |
|
11,425 |
|
|
|
- |
|
|
Deferred income taxes |
|
(8,775 |
) |
|
|
- |
|
|
Change in prepaid and accrued
income taxes |
|
21,886 |
|
|
|
27,684 |
|
|
Change in other operating assets
and liabilities |
|
(5,135 |
) |
|
|
(6,817 |
) |
|
Other non-cash activity |
|
6,462 |
|
|
|
4,967 |
|
|
|
|
|
|
|
Net cash provided by operating
activities of continuing operations |
|
92,105 |
|
|
|
112,545 |
|
|
Net cash provided by operating
activities of discontinued operations |
|
- |
|
|
|
566 |
|
|
Net cash provided by operating
activities |
|
92,105 |
|
|
|
113,111 |
|
|
|
|
|
|
|
Capital expenditures |
|
(78,455 |
) |
|
|
(46,031 |
) |
|
Acquisition of businesses and
non-controlling interests, net of acquired cash of $12,611 and
$6,571 |
|
(152,499 |
) |
|
|
(11,968 |
) |
|
Purchases of spectrum licenses,
including deposits |
|
(10,860 |
) |
|
|
- |
|
|
Net proceeds from sale of
assets |
|
1,424 |
|
|
|
5,873 |
|
|
Purchase of short-term
investments |
|
(7,422 |
) |
|
|
- |
|
|
Purchase of securities |
|
(2,000 |
) |
|
|
- |
|
|
Change in restricted cash |
|
(457 |
) |
|
|
39,368 |
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing
activities |
|
(250,269 |
) |
|
|
(12,758 |
) |
|
|
|
|
|
|
Dividends paid on common stock |
|
(15,468 |
) |
|
|
(13,920 |
) |
|
Proceeds from new borrowings |
|
60,000 |
|
|
|
- |
|
|
Distributions to non-controlling
interests |
|
(7,667 |
) |
|
|
(11,363 |
) |
|
Repayments of long-term
debt |
|
(7,982 |
) |
|
|
- |
|
|
Purchases of common stock |
|
(3,997 |
) |
|
|
- |
|
|
Investments made by minority
shareholders |
|
22,409 |
|
|
|
- |
|
|
Other |
|
(650 |
) |
|
|
(3,489 |
) |
|
|
|
|
|
|
Net cash provided by (used in)
financing activities |
|
46,645 |
|
|
|
(28,772 |
) |
|
|
|
|
|
|
Effect of foreign
currency exchange rates on cash and cash equivalents |
|
(263 |
) |
|
|
- |
|
|
|
|
|
|
|
Net change in cash and
cash equivalents |
|
(111,782 |
) |
|
|
71,581 |
|
|
|
|
|
|
|
Cash and cash
equivalents, beginning of period |
|
392,045 |
|
|
|
326,216 |
|
|
|
|
|
|
|
Cash and cash
equivalents, end of period |
$ |
280,263 |
|
|
$ |
397,797 |
|
|
|
|
|
|
|
|
|
|
|
|
Table 4 |
|
|
ATN International, Inc. |
|
|
Reconciliation of Non-GAAP
Measures |
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted
EBITDA for the Three Months Ended September 30, 2016 and
2015 |
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016 |
|
|
|
U.S. Telecom |
International Telecom |
Renewable Energy |
Reconciling Items |
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Net income attributable to ATN International, Inc.
stockholders |
|
|
|
|
$ |
7,171 |
|
|
|
Net income attributable to non-controlling interests, net of
tax |
|
|
|
|
|
4,523 |
|
|
|
Income tax expense |
|
|
|
|
|
9,602 |
|
|
|
Other income, net |
|
|
|
|
|
(766 |
) |
|
|
Interest expense, net |
|
|
|
|
|
1,551 |
|
|
|
Operating income |
$ |
18,120 |
|
$ |
11,358 |
|
$ |
2,822 |
|
$ |
(10,219 |
) |
$ |
22,081 |
|
|
|
Depreciation and amortization |
|
6,176 |
|
|
12,896 |
|
|
1,227 |
|
|
1,567 |
|
|
21,866 |
|
|
|
(Gain) loss on disposition of long-lived asset |
|
- |
|
|
56 |
|
|
- |
|
|
- |
|
|
56 |
|
|
|
Impairment of long-lived assets |
|
- |
|
|
349 |
|
|
- |
|
|
- |
|
|
349 |
|
|
|
Transaction-related charges |
|
- |
|
|
73 |
|
|
24 |
|
|
1,994 |
|
|
2,091 |
|
|
|
Adjusted EBITDA |
$ |
24,296 |
|
$ |
24,732 |
|
$ |
4,073 |
|
$ |
(6,658 |
) |
$ |
46,443 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015 |
|
|
|
U.S. Telecom |
|
Renewable Energy |
Reconciling Items |
Total |
|
|
International Telecom |
|
|
|
|
|
|
|
|
|
|
Net income attributable to ATN International, Inc.
stockholders |
|
|
|
|
$ |
6,576 |
|
|
|
Net income attributable to non-controlling interests, net of
tax |
|
|
|
|
|
5,072 |
|
|
|
Income tax expense |
|
|
|
|
|
10,134 |
|
|
|
Other income, net |
|
|
|
|
|
(53 |
) |
|
|
Interest expense, net |
|
|
|
|
|
795 |
|
|
|
Operating income |
$ |
24,218 |
|
$ |
4,928 |
|
$ |
2,694 |
|
$ |
(9,316 |
) |
$ |
22,524 |
|
|
|
Depreciation and amortization |
|
5,715 |
|
|
6,400 |
|
|
1,205 |
|
|
1,270 |
|
|
14,590 |
|
|
|
Transaction-related charges |
|
- |
|
|
- |
|
|
35 |
|
|
2,501 |
|
|
2,536 |
|
|
|
Adjusted EBITDA |
$ |
29,933 |
|
$ |
11,328 |
|
$ |
3,934 |
|
$ |
(5,545 |
) |
$ |
39,650 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income to Adjusted
EBITDA for the Nine Months Ended September 30, 2016 and
2015 |
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2016 |
|
|
|
U.S. Telecom |
|
Renewable Energy |
Reconciling Items |
Total |
|
|
International Telecom |
|
|
|
|
|
|
|
|
|
|
Net income attributable to ATN International, Inc.
stockholders |
|
|
|
|
$ |
10,206 |
|
|
|
Net income attributable to non-controlling interests, net of
tax |
|
|
|
|
|
10,400 |
|
|
|
Income tax expense |
|
|
|
|
|
17,178 |
|
|
|
Other income, net |
|
|
|
|
|
(643 |
) |
|
|
Interest expense, net |
|
|
|
|
|
2,745 |
|
|
|
Operating income |
$ |
39,698 |
|
$ |
28,320 |
|
$ |
(734 |
) |
$ |
(27,398 |
) |
$ |
39,886 |
|
|
|
Depreciation and amortization |
|
17,405 |
|
|
27,482 |
|
|
3,642 |
|
|
4,384 |
|
|
52,913 |
|
|
|
(Gain) loss on disposition of long-lived asset |
|
- |
|
|
27 |
|
|
- |
|
|
- |
|
|
27 |
|
|
|
Bargain purchase gain |
|
- |
|
|
(7,304 |
) |
|
- |
|
|
- |
|
|
(7,304 |
) |
|
|
Impairment of long-lived assets |
|
11,076 |
|
|
349 |
|
|
- |
|
|
- |
|
|
11,425 |
|
|
|
Restructuring charges |
|
- |
|
|
1,785 |
|
|
- |
|
|
- |
|
|
1,785 |
|
|
|
Transaction-related charges |
|
- |
|
|
3,573 |
|
|
9,215 |
|
|
3,368 |
|
|
16,156 |
|
|
|
Adjusted EBITDA |
$ |
68,179 |
|
$ |
54,232 |
|
$ |
12,123 |
|
$ |
(19,646 |
) |
$ |
114,888 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015 |
|
|
|
U.S. Telecom |
|
Renewable Energy |
Reconciling Items |
Total |
|
|
International Telecom |
|
|
|
|
|
|
|
|
|
|
Net income attributable to ATN International, Inc.
stockholders |
|
|
|
|
$ |
12,757 |
|
|
|
Net income attributable to non-controlling interests, net of
tax |
|
|
|
|
|
13,417 |
|
|
|
Income tax expense |
|
|
|
|
|
22,655 |
|
|
|
Other income, net |
|
|
|
|
|
(118 |
) |
|
|
Income from discontinued operations, net of tax |
|
|
|
|
|
(390 |
) |
|
|
Loss on deconsolidation of subsidiary |
|
|
|
|
|
19,937 |
|
|
|
Interest expense, net |
|
|
|
|
|
2,153 |
|
|
|
Operating income |
$ |
64,114 |
|
$ |
21,447 |
|
$ |
8,037 |
|
$ |
(23,187 |
) |
$ |
70,411 |
|
|
|
Depreciation and amortization |
|
16,874 |
|
|
19,710 |
|
|
3,613 |
|
|
3,616 |
|
|
43,813 |
|
|
|
(Gain) loss on disposition of long-lived asset |
|
(2,823 |
) |
|
- |
|
|
- |
|
|
- |
|
|
(2,823 |
) |
|
|
Transaction-related charges |
|
- |
|
|
- |
|
|
97 |
|
|
2,755 |
|
|
2,852 |
|
|
|
Adjusted EBITDA |
$ |
78,165 |
|
$ |
41,157 |
|
$ |
11,747 |
|
$ |
(16,816 |
) |
$ |
114,253 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Table 5 |
|
|
ATN International, Inc. |
|
|
Reconciliation of Non-GAAP
Measures |
|
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to ATN
International, Inc. Stockholders and Earnings Per
Share to Net Income Attributable to ATN International,
Inc. Stockholders Excluding Loss on Deconsolidation of Subsidiary
and Diluted Earnings Per Share for the Three Months Ended
September 30, 2015 and 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders |
|
|
|
|
$ |
7,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders excluding loss
on deconsolidation of subsidiary |
$ |
7,171 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. stockholder |
|
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
|
stockholder
excluding loss on deconsolidation of subsidiary |
|
|
|
|
$ |
0.44 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders |
|
|
|
|
$ |
6,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders excluding loss
on deconsolidation of subsidiary |
$ |
6,576 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. stockholder |
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
|
stockholder
excluding loss on deconsolidation of subsidiary |
|
|
|
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
ATN International, Inc. |
|
Reconciliation of Non-GAAP
Measures |
|
(In Thousands) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of Net Income Attributable to ATN
International, Inc Stockholders and Earnings Per
Share to Net Income Attributable to ATN
International, Inc Stockholders Excluding Loss on Deconsolidation
of Subsidiary and Diluted Earnings Per Share for the Nine
Months ended September 30, 2015 and 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders |
|
|
|
|
$ |
10,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders excluding
loss |
|
|
|
|
on
deconsolidation of subsidiary, net of tax |
|
|
|
|
|
$ |
10,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
stockholder |
|
|
|
|
|
|
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: None |
|
|
|
|
|
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
stockholder
excluding loss on deconsolidation of subsidiary |
|
|
|
|
$ |
0.63 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2015 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders |
|
|
|
|
$ |
12,757 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on
deconsolidation of subsidiary |
|
|
|
|
|
|
19,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
attributable to ATN International, Inc. stockholders excluding
loss |
|
|
|
|
on
deconsolidation of subsidiary |
|
|
|
|
|
|
$ |
32,694 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
stockholder |
|
|
|
|
|
|
|
|
$ |
0.79 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: loss of deconsolidation of subsidiary |
|
|
|
|
|
|
1.24 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted net
income per weighted average share attributable to ATN
International, Inc. |
|
|
|
|
stockholder
excluding loss on deconsolidation of subsidiary |
|
|
|
|
$ |
2.03 |
|
|
|
|
|
|
|
|
|
|
|
|
1 See Table 4 for reconciliation of Net Income (Loss) to
Adjusted EBITDA.
CONTACT:
978-619-1300
Michael T. Prior
Chief Executive Officer
Justin D. Benincasa
Chief Financial Officer
ATN (NASDAQ:ATNI)
Historical Stock Chart
From Mar 2024 to Apr 2024
ATN (NASDAQ:ATNI)
Historical Stock Chart
From Apr 2023 to Apr 2024