ATN Reports First Quarter 2024 Results; Revises Full Year 2024 Outlook
“First-to-Fiber” and “Glass & Steel™” Strategies Drive Continued Year-Over-Year Growth in High-Speed Data Subscribers and Network Reach
- First quarter revenues increased 1% to
$186.8 million - Total high-speed broadband subscribers increased by 12%
- Broadband homes passed by high-speed data services expanded by 28%
- Capital expenditures were
$36.0 million (net of$13.5 million reimbursements)
First Quarter Results Impacted by Delays in Certain US Segment Carrier Services Projects and Lower Domestic Business Revenues
- First quarter net loss increased to
$(6.3) million , or a$(0.50) loss per share, including restructuring expenses of$1.2 million - Operating income increased to
$4.6 million - Adjusted EBITDA1 decreased 3% to
$43.5 million
Revises 2024 Outlook
- Revenue for the full year 2024 is now expected to be in the range of
$730 million to$750 million , excluding construction revenue - Adjusted EBITDA2 for the full year 2024 is now expected to be in the range of
$190 million to$200 million - Capital Expenditures for the full year 2024 are now expected to be in the range of
$100 million to$110 million , net of reimbursements - Net Debt Ratio3 is now expected to be in the range of 2.25x to 2.50x exiting 2024
Earnings Conference Call
Thursday, April 25, 2024 , at10:00 a.m. ET ; web participant link:
https://edge.media-server.com/mmc/p/b2afayou/
Remarks by
“The ATN team continues to execute on our First-to-Fiber and Glass & Steel™ strategies to expand our fiber-rich digital infrastructure and next generation fixed wireless capabilities. While we saw growth in our operational metrics year-over-year, our first quarter financial results were below our expectations. In the
“We are revising our Fiscal Year 2024 guidance to reflect the softer than expected first quarter results and our current expectations for the balance of the year. While our
Additionally, we are reducing our capital expenditures for 2024 in line with the delays in certain projects and lowering our Adjusted EBITDA expectations as we prioritize improving operating cash flow. We believe that our investments are important to expand the longevity of our network and position us to enhance shareholder value over time.”
First Quarter 2024 Financial Results
Consolidated revenues were
Operating income was
Net loss attributable to ATN stockholders in the first quarter of 2024 was
Adjusted EBITDA1 decreased to
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
For Three Months Ended |
|||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | ||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | ||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | ||||||||||||
Total Revenue: | $ | 93,059 | $ | 90,408 | $ | 93,735 | $ | 95,366 | $ | - | $ | - | $ | 186,794 | $ | 185,774 | |||
Mobility | 26,037 | 26,107 | 838 | 1,159 | - | - | 26,875 | 27,266 | |||||||||||
Fixed | 61,321 | 58,891 | 57,884 | 58,902 | - | - | 119,205 | 117,793 | |||||||||||
Carrier Services | 3,574 | 3,690 | 30,052 | 32,084 | - | - | 33,626 | 35,774 | |||||||||||
Construction | - | - | 1,586 | 590 | - | - | 1,586 | 590 | |||||||||||
All other | 2,127 | 1,720 | 3,375 | 2,631 | - | - | 5,502 | 4,351 | |||||||||||
Operating Income (Loss) | $ | 11,685 | $ | 13,825 | $ | 597 | $ | (4,342 | ) | $ | (7,708 | ) | $ | (8,847 | ) | $ | 4,574 | $ | 636 |
EBITDA2 | $ | 28,060 | $ | 28,391 | $ | 20,463 | $ | 20,012 | $ | (7,630 | ) | $ | (8,116 | ) | $ | 40,893 | $ | 40,287 | |
Adjusted EBITDA1 | $ | 29,273 | $ | 28,458 | $ | 20,703 | $ | 22,809 | $ | (6,458 | ) | $ | (6,469 | ) | $ | 43,518 | $ | 44,798 | |
Capital Expenditures** | $ | 16,915 | $ | 21,463 | $ | 17,759 | $ | 29,135 | $ | 1,341 | $ | - | $ | 36,015 | $ | 50,598 | |||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes government capital program amounts disbursed and amounts received.
ATN’s Strategic Plan and Key Performance Indicators
To address the growing need for more bandwidth and reliable connectivity across all markets in which we operate, the Company initiated a three-year strategic investment plan in 2021 to accelerate investments in its high-speed data footprint and grow high speed broadband subscribers. As the Company enters the third and final year of the plan, it has begun reducing capital expenditures and expects to augment further network expansion with previously announced grant funding.
Operating Metrics
Operating Metrics | |||||||||||
2024 | 2023 | 2023 | 2023 | 2023 | Q1 2024 | ||||||
Q1 | Q4 | Q3 | Q2 | Q1 | vs. Q1 2023 | ||||||
Broadband Homes Passed | 789,700 | 768,900 | 746,600 | 746,800 | 736,300 | 7% | |||||
Broadband Homes Passed by HSD* | 386,300 | 367,200 | 333,500 | 330,500 | 301,600 | 28% | |||||
Broadband Customers | 214,000 | 214,400 | 213,900 | 215,500 | 213,900 | 0% | |||||
HSD* Broadband Customers | 137,700 | 135,900 | 132,900 | 129,100 | 122,600 | 12% | |||||
11,692 | 11,655 | 11,575 | 11,561 | 11,099 | 5% | ||||||
International Mobile Subscribers | |||||||||||
Pre-Paid | 347,000 | 351,300 | 346,100 | 340,200 | 328,800 | 6% | |||||
Post-Paid | 57,300 | 57,000 | 55,600 | 58,600 | 56,400 | 2% | |||||
Total | 404,300 | 408,300 | 401,700 | 398,800 | 385,200 | 5% | |||||
Blended Churn | 3.34 | % | 3.33 | % | 3.76 | % | 2.69 | % | 2.80 | % | |
*HSD is defined as download speeds 100 Mbps or greater and HSD Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.
Note: Data presented may differ from prior periods to reflect more accurate data and/or changes in calculation methodology and process.
Balance Sheet and Cash Flow Highlights
Total cash, cash equivalents and restricted cash as of
Net cash provided by operating activities was
Capital expenditures were
Quarterly Dividends and Stock Repurchases
Quarterly dividends paid were
Share repurchases during the first quarter of 2024 were
Revises Full-Year 2024 Guidance and Outlook
The Company is revising its guidance and outlook for the full year ended
Revenue (excluding construction revenue) | Full year 2024 | |
Adjusted EBITDA1 | Full year 2024 | |
Capital Expenditures | Full year 2024 | |
Net Debt Ratio 3 | 2.25x to 2.50x | Exiting 2024 |
For the Company’s full year 2024 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and the description of the calculation of Net Debt Ratio.
Conference Call Information
Call Date: Thursday, April 25, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/b2afayou/
Live Call Participant Link: https://register.vevent.com/register/BI6fec0f3c48a14f5a9c9e0d48e64bc021
Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.
About ATN
Use of Non-GAAP Financial Measures and Definition of Terms
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.
EBITDA is defined as Operating income (loss) before depreciation and amortization expense.
Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring expenses, one-time impairment or special charges, non-cash stock-based compensation, and the gain (loss) on disposition of assets.
Net Debt is defined as total debt less cash and cash equivalents and restricted cash.
Net Debt Ratio is defined as Net Debt divided by the sum of the trailing four quarters Adjusted EBITDA at the measurement date.
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 the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press 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 to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.
Cautionary Language Concerning Forward-Looking Statements
This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, results of operations, expectations regarding its strategic investment plan, its future revenues, operating income, operating margin, cash flows, network and operating costs, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, capital investments, demand for the Company’s services and industry trends; the timing of revenue, the Company’s liquidity, the expansion of the Company’s customer base and networks, receipt of certain government grants, and management’s plans, expectations 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 the Company’s operations, including operating margins, revenues, capital expenditures, ARPU, and the retention of and future growth of the Company’s subscriber base; (2) the Company’s reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to the Company’s network infrastructure; (3) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (4) the Company’s ability to realize expansion plans for its fiber markets; (5) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (6) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (7) the Company’s continued access to capital and credit markets on terms it deems favorable; (8) government subsidy program availability and regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (9) the Company’s ability to successfully transition its
Contact
Corporate Treasurer | Investor Relations |
978-619-1300 | ATNI@investorrelations.com |
Table 1 | |||||
Unaudited Condensed Consolidated Balance Sheets | |||||
(in Thousands) | |||||
2024 | 2023 | ||||
Assets: | |||||
Cash and cash equivalents | $ | 56,467 | $ | 49,225 | |
Restricted cash | 12,751 | 12,942 | |||
Customer receivable | 7,506 | 7,249 | |||
Other current assets | 213,003 | 211,856 | |||
Total current assets | 289,727 | 281,272 | |||
Property, plant and equipment, net | 1,071,482 | 1,080,659 | |||
Operating lease right-of-use assets | 97,735 | 99,335 | |||
Customer receivable - long term | 45,165 | 45,676 | |||
171,108 | 173,008 | ||||
Other assets | 103,937 | 103,764 | |||
Total assets | $ | 1,779,154 | $ | 1,783,714 | |
Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||
Current portion of long-term debt | $ | 20,476 | $ | 24,290 | |
Current portion of customer receivable credit facility | 7,569 | 7,110 | |||
Taxes payable | 11,642 | 10,876 | |||
Current portion of lease liabilities | 15,674 | 15,164 | |||
Other current liabilities | 218,256 | 235,754 | |||
Total current liabilities | 273,617 | 293,194 | |||
Long-term debt, net of current portion | $ | 520,815 | $ | 492,580 | |
Customer receivable credit facility, net of current portion | 40,408 | 38,943 | |||
Deferred income taxes | 18,123 | 19,775 | |||
Lease liabilities | 74,856 | 76,936 | |||
Other long-term liabilities | 137,998 | 138,566 | |||
Total liabilities | 1,065,817 | 1,059,994 | |||
Redeemable non-controlling interests | 84,621 | 85,917 | |||
Stockholders' equity: | |||||
Total ATN International, Inc.’s stockholders’ equity | 529,992 | 541,073 | |||
Non-controlling interests | 98,724 | 96,730 | |||
Total stockholders' equity | 628,716 | 637,803 | |||
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,779,154 | $ | 1,783,714 | |
Table 2 | |||||||
Unaudited Condensed Consolidated Statements of Operations | |||||||
(in Thousands, Except per Share Data) | |||||||
Three Months Ended, | |||||||
2024 | 2023 | ||||||
Revenues: | |||||||
Communications services | $ | 181,268 | $ | 181,308 | |||
Construction | 1,586 | 590 | |||||
Other | 3,940 | 3,876 | |||||
Total revenue | 186,794 | 185,774 | |||||
Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||
Cost of services and other | 80,390 | 79,040 | |||||
Cost of construction revenue | 1,570 | 588 | |||||
Selling, general and administrative | 61,315 | 61,348 | |||||
Stock-based compensation | 1,909 | 1,778 | |||||
Transaction-related charges | 19 | 13 | |||||
Restructuring expenses | 1,190 | 2,887 | |||||
Depreciation | 34,340 | 36,404 | |||||
Amortization of intangibles from acquisitions | 1,980 | 3,247 | |||||
Gain loss on disposition of assets | (493 | ) | (167 | ) | |||
Total operating expenses | 182,220 | 185,138 | |||||
Operating income | 4,574 | 636 | |||||
Other income (expense): | |||||||
Interest expense, net | (11,075 | ) | (8,625 | ) | |||
Other income | 172 | 194 | |||||
Other income (expense), net | (10,903 | ) | (8,431 | ) | |||
Loss before income taxes | (6,329 | ) | (7,795 | ) | |||
Income tax expense (benefit) | 1,619 | (740 | ) | ||||
Net loss | (7,948 | ) | (7,055 | ) | |||
Net loss attributable to non-controlling interests, net | 1,633 | 1,170 | |||||
Net loss attributable to |
$ | (6,315 | ) | $ | (5,885 | ) | |
Net loss per weighted average share attributable to |
|||||||
Basic and Diluted Net Loss | $ | (0.50 | ) | $ | (0.44 | ) | |
Weighted average common shares outstanding: | |||||||
Basic | 15,437 | 15,768 | |||||
Diluted | 15,437 | 15,768 | |||||
Table 3 | |||||||
Unaudited Condensed Consolidated Cash Flow Statements | |||||||
(in Thousands) | |||||||
Three Months Ended |
|||||||
2024 | 2023 | ||||||
Net Loss | $ | (7,948 | ) | $ | (7,055 | ) | |
Depreciation | 34,340 | 36,404 | |||||
Amortization of intangibles from acquisitions | 1,980 | 3,247 | |||||
Provision for doubtful accounts | 1,322 | 1,378 | |||||
Amortization of debt discount and debt issuance costs | 625 | 569 | |||||
Gain on disposition of assets | (493 | ) | (167 | ) | |||
Stock-based compensation | 1,910 | 1,778 | |||||
Deferred income taxes | (2,181 | ) | (1,953 | ) | |||
Loss on pension settlement | - | 369 | |||||
Gain on equity investments | (170 | ) | (315 | ) | |||
Decrease in customer receivable | 254 | 745 | |||||
Change in prepaid and accrued income taxes | 3,966 | 7,632 | |||||
Change in other operating assets and liabilities | (10,429 | ) | (26,620 | ) | |||
Net cash provided by operating activities | 23,176 | 16,012 | |||||
Capital expenditures | (36,016 | ) | (50,598 | ) | |||
Government capital programs: | |||||||
Amounts disbursed | (13,473 | ) | (2,127 | ) | |||
Amounts received | 10,546 | 593 | |||||
Net proceeds from sale of assets | 3,655 | - | |||||
Purchases of spectrum licenses and other intangible assets | (573 | ) | - | ||||
Purchases and sales of investments | 176 | - | |||||
Purchases of strategic investments | - | (630 | ) | ||||
Net cash used in investing activities | (35,685 | ) | (52,762 | ) | |||
Dividends paid on common stock | (3,701 | ) | (3,310 | ) | |||
Finance lease payments | (443 | ) | (249 | ) | |||
Term loan - repayments | (3,801 | ) | (1,171 | ) | |||
Payment of debt issuance costs | (72 | ) | (119 | ) | |||
Revolving credit facilities – borrowings | 46,000 | 57,553 | |||||
Revolving credit facilities – repayments | (18,302 | ) | (14,000 | ) | |||
Proceeds from customer receivable credit facility | 3,700 | 4,300 | |||||
Repayment of customer receivable credit facility | (1,804 | ) | (1,570 | ) | |||
Purchases of common stock - stock-based compensation | (1,896 | ) | (1,433 | ) | |||
Purchases of common stock - share repurchase plan | (121 | ) | (1,407 | ) | |||
Repurchases of non-controlling interests, net | - | (595 | ) | ||||
Net cash provided by financing activities | 19,560 | 37,999 | |||||
Net change in total cash, cash equivalents and restricted cash | 7,051 | 1,249 | |||||
Total cash, cash equivalents and restricted cash, beginning of period | 62,167 | 59,728 | |||||
Total cash, cash equivalents and restricted cash, end of period | $ | 69,218 | $ | 60,977 | |||
Table 4 | |||||||||||
Selected Segment Financial Information | |||||||||||
(In Thousands) | |||||||||||
For the three months ended |
|||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||
Statement of Operations Data: | |||||||||||
Revenue | |||||||||||
Mobility | |||||||||||
Business | $ | 4,808 | $ | 74 | $ | - | $ | 4,882 | |||
Consumer | 21,229 | 764 | - | 21,993 | |||||||
Total | $ | 26,037 | $ | 838 | $ | - | $ | 26,875 | |||
Fixed | |||||||||||
Business | $ | 18,532 | $ | 34,965 | $ | - | $ | 53,497 | |||
Consumer | 42,789 | 22,919 | - | 65,708 | |||||||
Total | $ | 61,321 | $ | 57,884 | $ | - | $ | 119,205 | |||
Carrier Services | $ | 3,574 | $ | 30,052 | $ | - | $ | 33,626 | |||
Other | 818 | 744 | - | 1,562 | |||||||
Total Communications Services | $ | 91,750 | $ | 89,518 | $ | - | $ | 181,268 | |||
Construction | $ | - | $ | 1,586 | $ | - | $ | 1,586 | |||
Managed services | $ | 1,309 | $ | 2,631 | $ | - | $ | 3,940 | |||
Total Other | $ | 1,309 | $ | 2,631 | $ | - | $ | 3,940 | |||
Total Revenue | $ | 93,059 | $ | 93,735 | $ | - | $ | 186,794 | |||
Depreciation | $ | 16,124 | $ | 18,138 | $ | 78 | $ | 34,340 | |||
Amortization of intangibles from acquisitions | $ | 251 | $ | 1,728 | $ | - | $ | 1,979 | |||
Total operating expenses | $ | 81,374 | $ | 93,138 | $ | 7,708 | $ | 182,220 | |||
Operating income (loss) | $ | 11,685 | $ | 597 | $ | (7,708 | ) | $ | 4,574 | ||
Net (income) loss attributable to non-controlling interests | $ | (1,436 | ) | $ | 3,069 | $ | - | $ | 1,633 | ||
Non GAAP measures: | |||||||||||
EBITDA (2) | $ | 28,060 | $ | 20,463 | $ | (7,630 | ) | $ | 40,893 | ||
Adjusted EBITDA (1) | $ | 29,273 | $ | 20,703 | $ | (6,458 | ) | $ | 43,518 | ||
Balance Sheet Data (at |
|||||||||||
Cash, cash equivalents and restricted cash | $ | 35,369 | $ | 32,288 | $ | 1,561 | $ | 69,218 | |||
Total current assets | 121,262 | 157,318 | 11,147 | 289,727 | |||||||
Fixed assets, net | 479,325 | 585,979 | 6,178 | 1,071,482 | |||||||
Total assets | 679,591 | 1,006,960 | 92,603 | 1,779,154 | |||||||
Total current liabilities | 87,986 | 155,274 | 30,357 | 273,617 | |||||||
Total debt, including current portion | 59,776 | 295,996 | 185,519 | 541,291 | |||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | |||||||||||
Table 4 (continued) | |||||||||||
Selected Segment Financial Information | |||||||||||
(In Thousands) | |||||||||||
For the three months ended |
|||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||
Statement of Operations Data: | |||||||||||
Revenue | |||||||||||
Mobility | |||||||||||
Business | $ | 3,575 | $ | 172 | $ | - | $ | 3,747 | |||
Consumer | 22,532 | 987 | - | 23,519 | |||||||
Total | $ | 26,107 | $ | 1,159 | $ | - | $ | 27,266 | |||
Fixed | |||||||||||
Business | $ | 17,113 | $ | 36,320 | $ | - | $ | 53,433 | |||
Consumer | 41,778 | 22,582 | - | 64,360 | |||||||
Total | $ | 58,891 | $ | 58,902 | $ | - | $ | 117,793 | |||
Carrier Services | $ | 3,690 | $ | 32,084 | $ | - | $ | 35,774 | |||
Other | 400 | 75 | - | 475 | |||||||
Total Communications Services | $ | 89,088 | $ | 92,220 | $ | - | $ | 181,308 | |||
Construction | $ | - | $ | 590 | $ | - | $ | 590 | |||
Managed services | $ | 1,320 | $ | 2,556 | $ | - | $ | 3,876 | |||
Total Other | $ | 1,320 | $ | 2,556 | $ | - | $ | 3,876 | |||
Total Revenue | $ | 90,408 | $ | 95,366 | $ | - | $ | 185,774 | |||
Depreciation | $ | 14,186 | $ | 21,487 | $ | 731 | $ | 36,404 | |||
Amortization of intangibles from acquisitions | $ | 380 | $ | 2,867 | $ | - | $ | 3,247 | |||
Total operating expenses | $ | 76,583 | $ | 99,708 | $ | 8,847 | $ | 185,138 | |||
Operating income (loss) | $ | 13,825 | $ | (4,342 | ) | $ | (8,847 | ) | $ | 636 | |
Net (income) loss attributable to non-controlling interests | $ | (1,807 | ) | $ | 2,977 | $ | - | $ | 1,170 | ||
Non GAAP measures: | |||||||||||
EBITDA (2) | $ | 28,391 | $ | 20,012 | $ | (8,116 | ) | $ | 40,287 | ||
Adjusted EBITDA (1) | $ | 28,458 | $ | 22,809 | $ | (6,469 | ) | $ | 44,798 | ||
(1) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA | |||||||||||
(2) See Table 5 for reconciliation of Operating Income to EBITDA | |||||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | |||||||||||
Balance Sheet Data (at |
|||||||||||
Cash, cash equivalents and restricted cash | $ | 26,354 | $ | 33,574 | $ | 2,239 | $ | 62,167 | |||
Total current assets | 107,469 | 162,768 | 11,035 | 281,272 | |||||||
Fixed assets, net | 481,911 | 593,833 | 4,915 | 1,080,659 | |||||||
Total assets | 672,171 | 1,019,924 | 91,619 | 1,783,714 | |||||||
Total current liabilities | 86,540 | 169,297 | 37,357 | 293,194 | |||||||
Total debt, including current portion | 64,254 | 293,607 | 159,009 | 516,870 |
Table 5 | |||||||||||
Reconciliation of Non-GAAP Measures | |||||||||||
(In Thousands) | |||||||||||
For the three months ended |
|||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||
Operating income (loss) | $ | 11,685 | $ | 597 | $ | (7,708 | ) | $ | 4,574 | ||
Depreciation expense | 16,124 | 18,138 | 78 | 34,340 | |||||||
Amortization of intangibles from acquisitions | 251 | 1,728 | - | 1,979 | |||||||
EBITDA | $ | 28,060 | $ | 20,463 | $ | (7,630 | ) | $ | 40,893 | ||
Stock-based compensation | 23 | 132 | 1,754 | 1,909 | |||||||
Restructuring expenses | 1,190 | - | - | 1,190 | |||||||
Transaction-related charges | - | - | 19 | 19 | |||||||
(Gain) Loss on disposition of assets | - | 108 | (601 | ) | (493 | ) | |||||
ADJUSTED EBITDA | $ | 29,273 | $ | 20,703 | $ | (6,458 | ) | $ | 43,518 | ||
For the three months ended |
|||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||
Operating income (loss) | $ | 13,825 | $ | (4,342 | ) | $ | (8,847 | ) | $ | 636 | |
Depreciation expense | 14,186 | 21,487 | 731 | 36,404 | |||||||
Amortization of intangibles from acquisitions | 380 | 2,867 | - | 3,247 | |||||||
EBITDA | $ | 28,391 | $ | 20,012 | $ | (8,116 | ) | $ | 40,287 | ||
Stock-based compensation | 67 | 77 | 1,634 | 1,778 | |||||||
Restructuring expenses | - | 2,887 | - | 2,887 | |||||||
Transaction-related charges | - | - | 13 | 13 | |||||||
(Gain) Loss on disposition of assets | - | (167 | ) | - | (167 | ) | |||||
ADJUSTED EBITDA | $ | 28,458 | $ | 22,809 | $ | (6,469 | ) | $ | 44,798 | ||
Table 6 | |||||
Non GAAP Measure - Net Debt Ratio | |||||
(in Thousands) | |||||
2024 | 2023 | ||||
Current portion of long-term debt * | $ | 20,476 | $ | 24,290 | |
Long-term debt, net of current portion * | 520,815 | 492,580 | |||
Total debt | $ | 541,291 | $ | 516,870 | |
Less: Cash, cash equivalents and restricted cash | 69,218 | 62,167 | |||
Net Debt | $ | 472,073 | $ | 454,703 | |
Adjusted EBITDA - for the four quarters ended | $ | 188,172 | $ | 189,451 | |
Net Debt Ratio | 2.51 | 2.40 | |||
* Excludes Customer receivable credit facility |
1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.
2 For the Company’s Adjusted EBITDA Guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measure or reconciliations to such GAAP financial measure, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA
3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.
Source: ATN International, Inc.