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 29, 2012

 


 

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 29, 2012, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three and nine months ended September 30, 2012.  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 29, 2012.

 

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 29, 2012

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated October 29, 2012.

 

4


Exhibit 99.1

 

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

CONTACT:

Michael T. Prior

Monday, October 29, 2012

 

Chief Executive Officer

 

 

978-619-1300

 

 

 

 

 

Justin D. Benincasa

 

 

Chief Financial Officer

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports Third Quarter 2012 Results

 

·                                          Total revenues were $188.8 million

·                                          Adjusted EBITDA  was $55.7 million, up 7% from 2011

·                                          Operating income increased 7% year-over-year to $29.6 million

·                                          Net income attributable to ATN’s stockholders was $16.0 million, or $1.02 per diluted share

·                                          Cash provided by operating activities was $137.5 million for the first nine months of 2012; Cash dividend increased for 14th consecutive year to $0.25 per share quarterly

 

Beverly, MA (October 29, 2012) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter ended September 30, 2012.

 

Third Quarter/Nine Months 2012 Financial Results

 

“In addition to benefitting from seasonal factors, this year’s strong third quarter performance reflected our ability to achieve operating efficiencies and expense reductions in our U.S. retail wireless business,” said Michael T. Prior, Chief Executive Officer.  “Our team has done a good job of managing expenses without impacting service levels. We posted our second consecutive quarter of net subscriber growth in what is, for the industry, a seasonally weak quarter for net subscriber additions. On the other hand, positive subscriber metrics continued to be driven by increases in the prepaid subscriber base as the currently high number of contract expirations contributed to another decline in postpaid subscriber levels and higher churn. Gaining additional traction with postpaid subscribers remains a key priority.

 

“Our international wireless business had another solid quarter thanks to subscriber growth in multiple markets and additional operating efficiencies.  Wireline revenues were relatively stable for the quarter and we continue to make significant progress on our fiber network builds in the northeast U.S., which should allow for future revenue growth in this area,” Mr. Prior added.

 

Total revenues for the third quarter were $188.8 million, a 3% decrease from the $194.3 million reported for the third quarter of 2011, but up 1.9% sequentially.   The year-over-year decline resulted from lower U.S. retail and wholesale wireless revenues, which were partially offset by higher international wireless revenues and equipment sales. The sequential increase reflected seasonally higher U.S. wholesale wireless revenue and the growing international wireless revenue that together more than compensated for lower U.S. retail wireless revenues.

 

Adjusted EBITDA(1) for the 2012 third quarter was $55.7 million, 7% above the $52.1 million reported in the 2011 third quarter, led by the strong performance of our U.S. Wireless and Island Wireless segments, where adjusted

 


(1)  See Table 5 for reconciliation of Net Income to Adjusted EBITDA.

 



 

EBITDA increased by $3.3 million and $2.1 million, respectively.  Operating income for the third quarter of 2012 was $29.6 million, a 7% increase over the $27.6 million reported in last year’s third quarter. Net income attributable to ATN’s stockholders was $16.0 million, or $1.02 per diluted share, a 41% increase over the $11.3 million, or $0.73 per diluted share, reported in last year’s third quarter.

 

Total revenues for the first nine months of 2012 were $557.0 million compared to $576.3 in last year’s first nine months, a decrease of 3%.  Adjusted EBITDA was $150.5 million, up 26% year-over-year; operating income increased 60% to $70.9 million; and net income attributable to ATN’s stockholders was $35.8 million, or $2.30 per diluted share, more than double the $17.6 million or $1.14 per diluted share reported for last year’s first nine months.

 

“We reported strong operating performance for the first nine months of 2012 which has driven significant growth in our operating cash flow and added to an already robust balance sheet. We were pleased to pass along to our stockholders the benefits of ATN’s recent and long-term cash flow and profit growth by increasing our quarterly cash dividend by nearly 9% — our 14th consecutive annual increase,” Mr. Prior noted.

 

Third Quarter 2012 Operating Highlights

 

U.S. Wireless Service Revenues

 

U.S. wireless service revenues include voice and data service revenues from the Company’s prepaid and postpaid retail operations as well as its wholesale roaming operations. Total service revenues from the U.S. wireless businesses were $138.2 million compared to $146.2 million in the third quarter of 2011, a decrease of 6%.

 

U.S. retail wireless service revenues were $83.3 million, 7% below the $89.1 million reported in the 2011 third quarter.  This decrease was due to net subscriber attrition that the Company experienced during 2011. At the end of the 2012 third quarter, the Company had approximately 585,000 U.S. retail subscribers, a decrease of 1% from the approximately 593,000 subscribers the Company had at the end of last year’s third quarter. However, despite a high percentage of contract expirations, this quarter marked the second consecutive quarter in which the Company experienced net subscriber additions in its U.S. retail wireless business.  The 2012 fourth quarter will be another period of higher-than-average contract expirations, which is likely to result in a decrease in postpaid subscribers, despite being a seasonally strong quarter for new subscriber additions.  Of the total subscribers at September 30, 2012, approximately 432,000 were postpaid subscribers and approximately 153,000 were prepaid subscribers. Additional operating data on the Company’s U.S. retail wireless business can be found in Table 4 of this release.

 

U.S. wholesale wireless revenues were $54.9 million, a decrease of 4% from the $57.0 million reported in the third quarter of 2011. Consistent with industry trends, voice traffic continued to decline in comparison with the prior year, partially offset by increased data usage. Data roaming revenue for certain of the Company’s coverage areas is currently expected to decline over time, however, as roaming partners increase their data network coverage and capacity in those areas.  Data revenues accounted for 52% of wholesale wireless revenues for the quarter, compared to 46% a year earlier. As previously disclosed, one of the Company’s roaming partners exercised a call option in July 2012 to repurchase spectrum and related cell sites in the midwestern U.S. for approximately $15.8 million. The transaction is expected to be completed in late 2012. For the first nine months of 2012, the Company’s wholesale revenue from these network assets amounted to approximately $12 million.

 



 

International Wireless Revenues

 

International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean, including some of the smaller island markets. International wireless revenues were $21.0 million, an increase of 3% over the $20.4 million reported in the third quarter of 2011. This increase primarily resulted from subscriber growth in the U.S. Virgin Islands.

 

Wireline Revenues

 

Wireline revenues are generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, its integrated voice and data operations in New England and its wholesale transport operations in New York State. Wireline revenues were $21.1 million, a 3% decline from the $21.7 million recorded in the third quarter of 2011, primarily resulting from slightly lower wireline revenues in Guyana.

 

Reportable Operating Segments

 

The Company has four 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 (including the U.S. Virgin Islands) and iv) U.S. Wireline. Financial data on our reportable operating segments for the three months ended September 30, 2012 are as follows (in thousands):

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

144,971

 

$

23,344

 

$

15,643

 

$

4,840

 

$

 

$

188,798

 

Adjusted EBITDA

 

46,148

 

11,002

 

3,635

 

131

 

(5,236

)

55,680

 

Operating Income (Loss)

 

28,394

 

6,596

 

760

 

(566

)

(5,554

)

29,630

 

 


(1) Reconciling items are comprised of corporate general and administrative costs and acquisition-related charges.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at September 30, 2012 were $111.4 million. Long-term debt was $254.6 million.  Net cash provided by operating activities was $57.9 million for the third quarter and $137.5 million for the first nine months of 2012.  Capital expenditures were $18.2 million for the third quarter and $50.5 million for the first nine months of 2012. The Company expects full year 2012 capital expenditures in the range of $65 to $85 million, of which $35 to $50 million is expected to be allocated to the U.S. Wireless segment.  The company had originally projected $90 to $110 million of capital expenditures.  The reduced forecast is largely the result of expenditures that the Company now expects to make in 2013, rather than in 2012.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Tuesday, October 30, 2012 at 10:30 a.m. Eastern Time (ET) to discuss its 2012 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 42911870. A replay of the call will be available at ir.atni.com beginning at 2:00 p.m. (ET) on October 30, 2012.

 



 

About Atlantic Tele-Network

 

Atlantic Tele-Network, 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. Through our operating subsidiaries, we 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 and 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; our continued access to the credit and capital markets; 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, wholesale revenues, and the future retention and turnover of our subscriber base; (2) our ability to maintain favorable roaming arrangements; (3) increased competition; (4) economic, political and other risks facing our foreign operations; (5) the loss of certain FCC and other licenses, USF funds or other regulatory changes affecting our businesses; (6) rapid and significant technological changes in the telecommunications industry; (7) any loss of any key members of management; (8) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure and retail wireless business; (9) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (10) the occurrence of severe weather and natural catastrophes; (11) our continued access to capital and credit markets; and (12) 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, 2011, filed with the SEC on March 15, 2012 and in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, filed with the SEC on May 10, 2012. The Company undertakes no obligation 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 Adjusted EBITDA and ARPU measures. Adjusted EBITDA is defined as net income attributable to ATN, Inc. stockholders before interest, taxes, depreciation and amortization, acquisition related charges, impairment of intangible assets, gain on disposition of long-lived assets, other income or expense, bargain purchase gain, net income attributable to non-controlling interests, and equity in earnings of unconsolidated affiliates. ARPU, or monthly average revenue per subscriber/unit, is computed by dividing total retail service revenues per period by the weighted average number of subscribers with service during that period, and then dividing that result by the number of months in the period.  The Company believes that the inclusion of these non-GAAP financial measures helps investors to gain a meaningful understanding of the Company’s core operating results and enhance comparing such performance with prior periods, without the distortion of the recent increased expenses associated with the Alltel transaction. 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 the non-GAAP financial measures used in this news release to the most directly comparable GAAP financial measures are 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,

 

 

 

2012

 

2011

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

111,408

 

$

48,735

 

Other current assets

 

138,281

 

135,165

 

 

 

 

 

 

 

Total current assets

 

249,689

 

183,900

 

 

 

 

 

 

 

Property, plant and equipment, net

 

447,426

 

483,203

 

Goodwill and other intangible assets, net

 

181,016

 

186,871

 

Other assets

 

28,368

 

19,757

 

 

 

 

 

 

 

Total assets

 

$

906,499

 

$

873,731

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

15,680

 

$

25,068

 

Other current liabilities

 

136,567

 

120,710

 

 

 

 

 

 

 

Total current liabilities

 

152,247

 

145,778

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

254,568

 

257,146

 

Other liabilities

 

117,309

 

118,277

 

 

 

 

 

 

 

Total liabilities

 

524,124

 

521,201

 

 

 

 

 

 

 

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

 

322,261

 

294,266

 

Non-controlling interests

 

60,114

 

58,264

 

 

 

 

 

 

 

Total equity

 

382,375

 

352,530

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

906,499

 

$

873,731

 

 



 

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,

 

 

 

2012

 

2011 (a)

 

2012

 

2011 (a)

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless:

 

 

 

 

 

 

 

 

 

Retail

 

$

83,269

 

$

89,143

 

$

254,081

 

$

284,221

 

Wholesale

 

54,918

 

57,048

 

153,854

 

153,615

 

International wireless

 

21,048

 

20,377

 

60,318

 

52,874

 

Wireline

 

21,120

 

21,748

 

63,573

 

63,305

 

Equipment and other

 

8,443

 

6,030

 

25,155

 

22,238

 

Total revenue

 

188,798

 

194,346

 

556,981

 

576,253

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

38,790

 

48,764

 

118,224

 

155,077

 

Engineering and operations

 

20,796

 

20,165

 

64,077

 

63,967

 

Sales, marketing and customer service

 

27,930

 

33,965

 

91,307

 

101,874

 

Equipment expense

 

23,408

 

14,379

 

65,747

 

54,447

 

General and administrative

 

22,194

 

25,014

 

67,101

 

81,405

 

Acquisition-related charges

 

2

 

98

 

7

 

664

 

Depreciation and amortization

 

26,048

 

26,712

 

79,654

 

76,903

 

Gain on disposition of long-lived assets

 

 

(2,397

)

 

(2,397

)

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

159,168

 

166,700

 

486,117

 

531,940

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

29,630

 

27,646

 

70,864

 

44,313

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

(2,983

)

(4,221

)

(10,753

)

(12,063

)

Other income (expense)

 

199

 

255

 

(133

)

854

 

Equity in earnings of unconsolidated affiliates

 

679

 

729

 

3,011

 

1,484

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(2,105

)

(3,237

)

(7,875

)

(9,725

)

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

27,525

 

24,409

 

62,989

 

34,588

 

Income taxes

 

9,513

 

11,193

 

24,273

 

16,074

 

 

 

 

 

 

 

 

 

 

 

Net income

 

18,012

 

13,216

 

38,716

 

18,514

 

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

 

(2,047

)

(1,880

)

(2,900

)

(866

)

 

 

 

 

 

 

 

 

 

 

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

 

$

15,965

 

$

11,336

 

$

35,816

 

$

17,648

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Basic

 

$

1.03

 

$

0.74

 

$

2.31

 

$

1.15

 

Diluted

 

$

1.02

 

$

0.73

 

$

2.30

 

$

1.14

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,560

 

15,401

 

15,517

 

15,393

 

Diluted

 

15,651

 

15,489

 

15,605

 

15,490

 

 


(a)     Certain reclassifications have been made to prior period amounts to conform to the current presentation

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Nine Months Ended September 30,

 

 

 

2012

 

2011

 

 

 

 

 

 

 

Net income

 

$

38,716

 

$

18,514

 

Depreciation and amortization

 

79,654

 

76,903

 

Change in working capital

 

17,167

 

(10,965

)

Other

 

1,938

 

285

 

 

 

 

 

 

 

Net cash provided by operating activities

 

137,475

 

84,737

 

 

 

 

 

 

 

Capital expenditures

 

(50,505

)

(65,850

)

Cash acquired in business combinations

 

 

4,087

 

Other

 

 

1,667

 

 

 

 

 

 

 

Net cash used by investing activities

 

(50,505

)

(60,096

)

 

 

 

 

 

 

Borrowings under credit facility

 

321,378

 

93,153

 

Principal repayments of long-term debt

 

(331,407

)

(89,603

)

Payments of debt issuance costs

 

(3,564

)

(1,020

)

Dividends paid on common stock

 

(10,692

)

(10,159

)

Distributions to non-controlling interests

 

(2,010

)

(2,531

)

Other

 

1,998

 

302

 

 

 

 

 

 

 

Net cash used by financing activities

 

(24,297

)

(9,858

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

62,673

 

14,783

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

48,735

 

37,330

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

111,408

 

$

52,113

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Operating Data for U.S. Retail Wireless Operations

 

Three Months Ended:

 

SEP 2011

 

DEC 2011

 

MAR 2012

 

JUN 2012

 

SEP 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Subscribers

 

638,839

 

592,620

 

579,716

 

578,585

 

583,547

 

Prepay

 

145,854

 

123,157

 

121,688

 

130,981

 

141,452

 

Postpay

 

492,985

 

469,463

 

458,028

 

447,604

 

442,095

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Additions

 

30,018

 

46,757

 

54,837

 

55,448

 

66,539

 

Prepay

 

9,784

 

22,639

 

32,372

 

31,868

 

40,779

 

Postpay

 

20,234

 

24,118

 

22,465

 

23,580

 

25,760

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Additions

 

(46,219

)

(12,904

)

(1,131

)

4,962

 

1,871

 

Prepay

 

(22,697

)

(1,469

)

9,293

 

10,471

 

11,656

 

Postpay

 

(23,522

)

(11,435

)

(10,424

)

(5,509

)

(9,785

)

 

 

 

 

 

 

 

 

 

 

 

 

Ending Subscribers

 

592,620

 

579,716

 

578,585

 

583,547

 

585,418

 

Prepay

 

123,157

 

121,688

 

130,981

 

141,452

 

153,108

 

Postpay

 

469,463

 

458,028

 

447,604

 

442,095

 

432,310

 

 

ATLANTIC TELE-NETWORK, INC.

U.S. Retail Wireless Operations Key Performance Indicators

 

Three Months Ended:

 

SEP 2011

 

DEC 2011

 

MAR 2012

 

JUN 2012

 

SEP 2012

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Subscribers (weighted monthly)

 

618,862

 

583,470

 

578,531

 

580,441

 

583,607

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Average Revenues per Subscriber/Unit (ARPU)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

• Subscriber ARPU

 

$

47.51

 

$

48.56

 

$

49.36

 

$

47.63

 

$

46.87

 

 

 

 

 

 

 

 

 

 

 

 

 

• Postpaid Subscriber ARPU

 

$

52.68

 

$

54.43

 

$

54.15

 

$

53.96

 

$

54.52

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Postpay Subscriber Churn

 

2.97

%

2.55

%

2.41

%

2.18

%

2.70

%

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Blended Subscriber Churn

 

4.05

%

3.40

%

3.22

%

2.90

%

3.70

%

 



 

Table 5

 

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, 2011 and 2012

 

Three Months Ended September 30, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

11,336

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

1,880

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

11,193

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(729

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(255

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

4,221

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

26,840

 

$

6,771

 

$

(1,186

)

$

(111

)

$

(4,668

)

$

27,646

 

Depreciation and amortization

 

18,417

 

4,506

 

2,748

 

797

 

244

 

26,712

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related charges

 

 

 

 

 

98

 

98

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain on disposition of long-lived assets

 

(2,397

)

 

 

 

 

(2,397

)

Adjusted EBITDA

 

$

42,860

 

$

11,277

 

$

1,562

 

$

686

 

$

(4,326

)

$

52,059

 

 

Three Months Ended September 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

15,965

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

2,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

9,513

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(679

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(199

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

2,983

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

$

28,394

 

$

6,596

 

$

760

 

$

(566

)

$

(5,554

)

$

29,630

 

Depreciation and amortization

 

17,754

 

4,406

 

2,875

 

697

 

316

 

26,048

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition-related charges

 

 

 

 

 

2

 

2

 

Adjusted EBITDA

 

$

46,148

 

$

11,002

 

$

3,635

 

$

131

 

$

(5,236

)

$

55,680

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Nine Months Ended September 30, 2011 and 2012

 

Nine Months Ended September 30, 2011

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

17,648

 

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

 

 

 

 

 

 

 

 

 

 

 

866

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

16,074

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(1,484

)

Other income

 

 

 

 

 

 

 

 

 

 

 

(854

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

12,063

 

Operating income (loss)

 

$

43,775

 

$

19,655

 

$

(5,289

)

$

(101

)

$

(13,727

)

$

44,313

 

Depreciation and amortization

 

53,188

 

13,610

 

7,070

 

2,374

 

661

 

76,903

 

Acquisition-related charges

 

 

 

218

 

 

446

 

664

 

Gain on disposition of long-lived assets

 

(2,397

)

 

 

 

 

(2,397

)

Adjusted EBITDA

 

$

94,566

 

$

33,265

 

$

1,999

 

$

2,273

 

$

(12,620

)

$

119,483

 

 

Nine Months Ended September 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

$

35,816

 

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

 

 

 

 

 

 

 

 

 

 

 

2,900

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

24,273

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(3,011

)

Other income

 

 

 

 

 

 

 

 

 

 

 

133

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

10,753

 

Operating income (loss)

 

$

71,294

 

$

16,973

 

$

(564

)

$

(1,655

)

$

(15,184

)

$

70,864

 

Depreciation and amortization

 

54,780

 

13,424

 

8,444

 

2,135

 

871

 

79,654

 

Acquisition-related charges

 

 

 

 

 

7

 

7

 

Adjusted EBITDA

 

$

126,074

 

$

30,397

 

$

7,880

 

$

480

 

$

(14,306

)

$

150,525