ATN Reports Fourth Quarter and Full Year 2025 Results; Provides 2026 Outlook
Fourth Quarter and Full Year 2025 Highlights
- Fourth quarter high-speed broadband homes passed expanded by 27%
- Fourth quarter total high-speed broadband subscribers grew by 3%
- Fourth quarter total international mobile subscribers increased by 3%
- Fourth quarter revenues increased 2% to
$184.2 million ; full-year revenues were flat at$728.0 million - Fourth quarter operating income increased to
$15.7 million ; full-year operating income increased to$28.4 million - Fourth quarter net loss was
$(3.3) million , or$(0.32) per share; full-year net loss was$(14.9) million , or$(1.38) per share - Fourth quarter Adjusted EBITDA1 increased 8% to
$50.0 million ; full-year Adjusted EBITDA1 increased 3% to$190.0 million - Full year net cash provided by operating activities increased 5% to
$133.9 million - Capital expenditures for the full year were
$90.0 million (net of$84.6 million reimbursable expenditures) - Net Debt Ratio3 was 2.36x on
December 31, 2025
2026 Outlook
- Adjusted EBITDA2 is expected to be in the range of
$190 million to$200 million , excluding the impacts from the pending US tower portfolio sale4 that was recently announced - ATN continues to expect the initial closing of the US tower portfolio sale4 to occur in the second quarter 2026 which could reduce the Company’s 2026 Adjusted EBITDA2 outlook by
$6 million to$8 million - Capital expenditures are expected to be in the range of
$105 million to$115 million (net of reimbursable expenditures)
1 EBITDA and Adjusted EBITDA are non-GAAP financial measures. Please see “Use of Non-GAAP Financial Measures” below for full definitions of EBITDA and Adjusted EBITDA and see Table 5 for reconciliations of Operating Income to EBITDA and Operating Income to Adjusted EBITDA, non-GAAP measures.
2 For the Company’s Adjusted EBITDA guidance, 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 description of items excluded from the Company’s expected Adjusted EBITDA.
3 Net Debt and Net Debt Ratio are Non-GAAP financial measures. Please see “Use of Non-GAAP Financial Measures” below for full definitions of Net Debt and Net Debt Ratio and see Table 5 for reconciliations of Operating Income to Adjusted EBITDA and Table 6 for the reconciliations of Total Debt to Net Debt.
4 As previously disclosed, on
Earnings Conference Call
Remarks by
"Our fourth quarter performance capped a year of steady operational progress and strengthening financial performance at ATN,” said
“Throughout 2025, we remained focused on strengthening our competitive position in our international markets by growing our mobility and high-speed subscriber bases, while leveraging government-funded and, to a lesser extent, internally allocated capital, to expand our US infrastructure. At the same time, we optimized our operations to drive future margin improvement,” Martin continued. “As capital intensity has moderated following our peak organic investment cycle, we have generated increased cash flow from operations and strengthened our balance sheet. We are entering 2026 from a position of greater resilience and flexibility, supported by operational improvements and the pending sale of our US tower portfolio, with a clear focus on our strategic objectives.”
Fourth Quarter and Full Year 2025 Financial Results
Consolidated revenues were
Operating income was
Net Loss attributable to ATN stockholders in the fourth quarter of 2025 was
Adjusted EBITDA1 was
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
| For Three Months Ended |
||||||||||||||||||||||||
| 2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|||||||||||||||||
| International |
International |
US | US | Corporate and | Corporate and | Total |
Total | |||||||||||||||||
| Telecom |
Telecom |
Telecom | Telecom | Other* | Other* | ATN |
ATN | |||||||||||||||||
| Total Revenue: | $ | 97,349 | $ | 94,766 | $ | 86,867 | $ | 85,782 | $ | - | $ | - | $ | 184,216 | $ | 180,548 | ||||||||
| Mobility | 28,548 | 27,544 | (9 | ) | 459 | - | - | 28,539 | 28,003 | |||||||||||||||
| Fixed | 61,328 | 60,870 | 51,947 | 50,808 | - | - | 113,275 | 111,678 | ||||||||||||||||
| 3,005 | 3,244 | 31,377 | 30,022 | - | - | 34,382 | 33,266 | |||||||||||||||||
| Construction | - | - | 449 | 1,291 | - | - | 449 | 1,291 | ||||||||||||||||
| All other | 4,468 | 3,108 | 3,103 | 3,202 | - | - | 7,571 | 6,310 | ||||||||||||||||
| Operating Income (Loss) | $ | 17,912 | $ | 18,830 | $ | 5,851 | $ | (1,591 | ) | $ | (8,060 | ) | $ | (8,565 | ) | $ | 15,703 | $ | 8,674 | |||||
| EBITDA(1) | $ | 31,472 | $ | 31,975 | $ | 24,381 | $ | 18,091 | $ | (7,258 | ) | $ | (8,262 | ) | $ | 48,595 | $ | 41,804 | ||||||
| Adjusted EBITDA(1) | $ | 32,710 | $ | 32,343 | $ | 21,607 | $ | 19,515 | $ | (4,341 | ) | $ | (5,632 | ) | $ | 49,976 | $ | 46,226 | ||||||
| Capital Expenditures** | $ | 16,341 | $ | 15,418 | $ | 12,755 | $ | 9,281 | $ | - | $ | 4 | $ | 29,096 | $ | 24,703 | ||||||||
| For the Year Ended |
||||||||||||||||||||||||
| 2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
2025 |
2024 |
|||||||||||||||||
| International |
International |
US | US | Corporate and | Corporate and | Total |
Total | |||||||||||||||||
| Telecom |
Telecom |
Telecom | Telecom | Other* | Other* | ATN |
ATN | |||||||||||||||||
| Total Revenue: | $ | 381,881 | $ | 377,463 | $ | 346,094 | $ | 351,612 | $ | - | $ | - | $ | 727,975 | $ | 729,075 | ||||||||
| Mobility | 107,608 | 107,201 | 28 | 2,771 | - | - | 107,636 | 109,972 | ||||||||||||||||
| Fixed | 245,819 | 246,165 | 208,085 | 212,199 | - | - | 453,904 | 458,364 | ||||||||||||||||
| 13,665 | 13,724 | 121,149 | 119,561 | - | - | 134,814 | 133,285 | |||||||||||||||||
| Construction | - | - | 4,825 | 3,900 | - | - | 4,825 | 3,900 | ||||||||||||||||
| All other | 14,789 | 10,373 | 12,007 | 13,181 | - | - | 26,796 | 23,554 | ||||||||||||||||
| Operating Income (Loss) | $ | 66,973 | $ | 75,773 | $ | (1,715 | ) | $ | (44,443 | ) | $ | (36,824 | ) | $ | (32,125 | ) | $ | 28,434 | $ | (795 | ) | |||
| EBITDA(1) | $ | 126,003 | $ | 140,487 | $ | 73,758 | $ | 36,453 | $ | (33,443 | ) | $ | (31,492 | ) | $ | 166,318 | $ | 145,448 | ||||||
| Adjusted EBITDA(1) | $ | 131,636 | $ | 127,151 | $ | 78,536 | $ | 79,828 | $ | (20,128 | ) | $ | (22,895 | ) | $ | 190,044 | $ | 184,084 | ||||||
| Capital Expenditures** | $ | 46,581 | $ | 56,693 | $ | 43,439 | $ | 53,652 | $ | 2 | $ | 29 | $ | 90,022 | $ | 110,374 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes reimbursable government capital program amounts.
Operating Metrics
| Operating Metrics | ||||||||||||
| 2025 |
2025 |
2025 |
2025 |
2024 |
Q4 2025 | |||||||
| Q4 | Q3 | Q2 | Q1 | Q4 | vs. Q4 2024 | |||||||
| High-Speed Data* Broadband Homes Passed | 523,500 | 512,900 | 432,900 | 424,300 | 412,600 | 27 | % | |||||
| High-Speed Data* Broadband Customers | 145,000 | 141,400 | 140,900 | 140,200 | 140,800 | 3 | % | |||||
| Broadband Homes Passed | 813,900 | 813,500 | 803,400 | 801,500 | 800,900 | 2 | % | |||||
| Broadband Customers | 194,900 | 196,000 | 199,200 | 198,800 | 203,200 | -4 | % | |||||
| 12,210 | 12,062 | 11,957 | 11,944 | 11,921 | 2 | % | ||||||
| International Mobile Subscribers | ||||||||||||
| Pre-Paid | 337,500 | 332,200 | 332,300 | 332,300 | 329,300 | 2 | % | |||||
| Post-Paid | 61,700 | 61,200 | 60,200 | 59,600 | 59,500 | 4 | % | |||||
| Total | 399,200 | 393,400 | 392,500 | 391,900 | 388,800 | 3 | % | |||||
| Blended Churn | 2.97 | % | 3.19 | % | 3.09 | % | 3.32 | % | 3.51 | % | ||
*High-Speed Data 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 was
Net cash provided by operating activities increased 5% to
Capital expenditures were
Quarterly Dividends and Share Repurchases
Quarterly dividends of
Share repurchases. The Company did not repurchase any shares in the quarter ended
2026 Business Outlook
“As we look to 2026, our priority is to convert the investments we have made over the past several years into sustained cash generation and margin expansion,” said Martin. “We are entering the year with positive business momentum, a more efficient operating model, and disciplined capital allocation, leveraging government funding to support network growth and enhance returns. Together, these elements give us confidence in our ability to deliver further progress in 2026.”
Martin continued, “The pending sale of our US tower portfolio and the completion of the spectrum asset sales in the fourth quarter represent strategic actions to unlock asset value and further strengthen our balance sheet through debt reduction. With a renewed focus on our mobility, core broadband and carrier businesses, and continued discipline in new investments, we expect to further increase our financial flexibility and enhance our capacity to pursue attractive growth opportunities. Combined with encouraging trends in both our international markets and our US carrier and enterprise solutions in the second half of 2025, these actions position ATN well as we move into 2026 and beyond.”
For Full Year 2026:
- ATN expects Adjusted EBITDA2 to be in the range of
$190 to$200 million , excluding the impact of the pending US tower portfolio sale4 - The Company continues to expect the initial closing of the US tower portfolio sale4 to occur in the second quarter of 2026, which could reduce ATN’s 2026 Adjusted EBITDA2 outlook by
$6 million to$8 million - Capital expenditures are expected to be in the range of
$105 to$115 million (net of reimbursable expenditures)
The Company plans to reassess and update its 2026 outlook after the initial closing of the US tower portfolio sale4.
Conference Call Information
Call Date: Thursday, March 5, 2026
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/2kqggmh2
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 p.m. 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 and reorganization expenses, one-time impairment or special charges, the gain (loss) on dispositions, transfers and contingent consideration, and non-cash stock-based compensation.
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 trailing four quarters ended total 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 and should be used supplementally to the Company’s GAAP financial results. 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 reconciliations 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. Additionally, these non-GAAP financial measures may not be calculated in the same manner as similar measures presented by other companies.
In addition, the forward-looking Adjusted EBITDA for the full year 2026 excludes potential charges or gains that may be recorded during the fiscal year, including among other things such as restructuring and reorganization expenses, transaction-related expenses and gains or losses on dispositions, transfers and contingent consideration. The Company has not attempted to provide reconciliations of such forward-looking non-GAAP earnings guidance to the comparable GAAP measure, as permitted by Item 10(e)(1)(i)(B) of Regulation S-K, because of the impact and timing of these potential charges or gains is inherently uncertain and difficult to predict and is unavailable without reasonable efforts. In addition, the Company believes such reconciliations would imply a degree of precision and certainty that could be confusing to investors. Such items could have a substantial impact on GAAP measures of the Company’s financial performance.
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, and results of operations, its future revenues, operating income, cash flows, network and operating costs, Adjusted EBITDA, and capital investments; the closing of the pending US tower portfolio transaction and the timing there of; the Company’s liquidity; receipt of certain government grants; 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 the Company’s operations, including operating margins, revenues, capital expenditures, and the retention of and future growth of the Company’s subscriber base and average revenue per user; (2) the ability to receive the requisite regulatory consents and approvals and satisfy other conditions to consummate the proposed US tower portfolio sale; (3) government regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (4) the timeliness and availability of government program funding, permitting, and approvals; (5) the impact (if any) of geopolitical instability and
Contact
Corporate Treasurer
IR@atni.com
978-619-1300
| Table 1 |
|||||||
| Unaudited Condensed Consolidated Balance Sheets |
|||||||
| (in Thousands) |
|||||||
| 2025 |
2024 |
||||||
| Assets: | |||||||
| Cash and cash equivalents | $ | 102,491 | $ | 73,393 | |||
| Restricted cash | 14,663 | 15,851 | |||||
| Customer receivable | 8,783 | 7,986 | |||||
| Assets held-for-sale | 11,200 | - | |||||
| Other current assets | 190,739 | 211,931 | |||||
| Total current assets | 327,876 | 309,161 | |||||
| Property, plant and equipment, net | 991,767 | 1,040,193 | |||||
| Operating lease right-of-use assets | 98,158 | 99,427 | |||||
| Customer receivable - long term | 35,128 | 41,030 | |||||
| 117,770 | 130,144 | ||||||
| Other assets | 102,555 | 107,148 | |||||
| Total assets | $ | 1,673,254 | $ | 1,727,103 | |||
| Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||||
| Current portion of long-term debt | $ | 13,596 | $ | 8,226 | |||
| Current portion of customer receivable credit facility | 8,784 | 8,031 | |||||
| Taxes payable | 7,596 | 8,234 | |||||
| Current portion of lease liabilities | 13,891 | 16,188 | |||||
| Other current liabilities | 216,982 | 226,635 | |||||
| Total current liabilities | 260,849 | 267,314 | |||||
| Long-term debt, net of current portion | $ | 551,571 | $ | 549,130 | |||
| Customer receivable credit facility, net of current portion | 30,834 | 36,203 | |||||
| Lease liabilities | 75,277 | 77,469 | |||||
| Other long-term liabilities | 113,923 | 125,233 | |||||
| Total liabilities | 1,032,454 | 1,055,349 | |||||
| Redeemable non-controlling interests | 86,821 | 76,303 | |||||
| Stockholders' equity: | |||||||
| Total ATN International, Inc.’s stockholders’ equity | 444,292 | 489,493 | |||||
| Non-controlling interests | 109,687 | 105,958 | |||||
| Total stockholders' equity | 553,979 | 595,451 | |||||
| Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,673,254 | $ | 1,727,103 | |||
| Table 2 | |||||||||||||||
| Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
| (in Thousands, Except per Share Data) | |||||||||||||||
| Three Months Ended, | Year Ended, | ||||||||||||||
| 2025 |
2024 |
2025 |
2024 |
||||||||||||
| Revenues: | |||||||||||||||
| Communications services | $ | 179,582 | $ | 174,703 | $ | 706,239 | $ | 707,758 | |||||||
| Construction | 449 | 1,291 | 4,825 | 3,900 | |||||||||||
| Other | 4,185 | 4,554 | 16,911 | 17,417 | |||||||||||
| Total revenue | 184,216 | 180,548 | 727,975 | 729,075 | |||||||||||
| Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||||||||||
| Cost of services and other | 79,889 | 76,757 | 313,128 | 312,256 | |||||||||||
| Cost of construction revenue | 494 | 1,278 | 5,264 | 3,866 | |||||||||||
| Selling, general and administrative | 53,859 | 56,288 | 219,540 | 228,869 | |||||||||||
| Stock-based compensation | 1,987 | 1,716 | 8,543 | 8,237 | |||||||||||
| Transaction-related charges | 1,503 | 1,038 | 3,576 | 4,847 | |||||||||||
| Restructuring and reorganization expenses | 1,430 | - | 10,157 | 3,535 | |||||||||||
| Depreciation | 31,648 | 31,139 | 132,976 | 138,335 | |||||||||||
| Amortization of intangibles from acquisitions | 1,244 | 1,991 | 4,908 | 7,907 | |||||||||||
| (Gain) loss on dispositions, transfers and contingent consideration | (3,541 | ) | 1,668 | 1,449 | (13,251 | ) | |||||||||
| - | - | - | 35,269 | ||||||||||||
| Total operating expenses | 168,513 | 171,875 | 699,541 | 729,870 | |||||||||||
| Operating income (loss) | 15,703 | 8,673 | 28,434 | (795 | ) | ||||||||||
| Other income (expense): | |||||||||||||||
| Interest expense, net | (11,293 | ) | (12,608 | ) | (47,120 | ) | (48,362 | ) | |||||||
| Other income (expense) | (6,430 | ) | (757 | ) | (9,067 | ) | (1,809 | ) | |||||||
| Other income (expense), net | (17,723 | ) | (13,365 | ) | (56,187 | ) | (50,171 | ) | |||||||
| Loss before income taxes | (2,020 | ) | (4,692 | ) | (27,753 | ) | (50,966 | ) | |||||||
| Income tax expense (benefit) | 4,789 | (8,901 | ) | (4,231 | ) | (19,114 | ) | ||||||||
| Net income (loss) | (6,809 | ) | 4,209 | (23,522 | ) | (31,852 | ) | ||||||||
| Net loss attributable to non-controlling interests, net | 3,513 | (637 | ) | 8,616 | 5,423 | ||||||||||
| Net income (loss) attributable to |
$ | (3,296 | ) | $ | 3,572 | $ | (14,906 | ) | $ | (26,429 | ) | ||||
| Net income (loss) per weighted average share attributable to |
|||||||||||||||
| Basic | $ | (0.32 | ) | $ | 0.14 | $ | (1.38 | ) | $ | (2.10 | ) | ||||
| Diluted | $ | (0.32 | ) | $ | 0.14 | $ | (1.38 | ) | $ | (2.10 | ) | ||||
| Weighted average common shares outstanding: | |||||||||||||||
| Basic | 15,257 | 15,114 | 15,218 | 15,229 | |||||||||||
| Diluted | 15,257 | 15,127 | 15,218 | 15,229 | |||||||||||
| Table 3 | |||||||
| Unaudited Condensed Consolidated Cash Flow Statements | |||||||
| (in Thousands) | |||||||
| Year Ended |
|||||||
| 2025 |
2024 |
||||||
| Net loss | $ | (23,522 | ) | $ | (31,852 | ) | |
| Depreciation | 132,976 | 138,335 | |||||
| Amortization of intangibles from acquisitions | 4,908 | 7,907 | |||||
| Provision for doubtful accounts | 8,809 | 5,946 | |||||
| Amortization of debt discount and debt issuance costs | 2,873 | 2,681 | |||||
| (Gain) loss on dispositions, transfers and contingent consideration | 1,449 | (13,251 | ) | ||||
| Stock-based compensation | 8,543 | 8,237 | |||||
| Deferred income taxes | (8,522 | ) | (12,777 | ) | |||
| (Gain) loss on equity investments | 5,016 | (464 | ) | ||||
| Loss on extinguishment of debt | - | 760 | |||||
| - | 35,269 | ||||||
| Decrease in customer receivable | 5,106 | 3,909 | |||||
| Change in prepaid and accrued income taxes | 2,097 | (16,223 | ) | ||||
| Change in other operating assets and liabilities | (5,798 | ) | (561 | ) | |||
| Net cash provided by operating activities | 133,935 | 127,916 | |||||
| Capital expenditures | (90,022 | ) | (110,375 | ) | |||
| Government capital programs: | |||||||
| Amounts disbursed | (84,624 | ) | (108,476 | ) | |||
| Amounts received | 74,304 | 95,758 | |||||
| Net proceeds from sale of assets | 606 | 18,609 | |||||
| Purchases and sales of strategic investments | - | 790 | |||||
| Purchases and sales of employee benefit plan investments | 805 | 517 | |||||
| Purchases and sales of spectrum licenses and other intangible assets | 12,104 | (573 | ) | ||||
| Net cash used in investing activities | (86,827 | ) | (103,750 | ) | |||
| Dividends paid on common stock | (15,671 | ) | (14,674 | ) | |||
| Distributions to non-controlling interests | (2,771 | ) | (3,645 | ) | |||
| Finance lease payments | (1,487 | ) | (1,930 | ) | |||
| Term loan - borrowings | - | 300,000 | |||||
| Term loan - repayments | (8,424 | ) | (241,115 | ) | |||
| Payment of debt issuance costs | (444 | ) | (6,705 | ) | |||
| Revolving credit facilities – borrowings | 74,000 | 103,000 | |||||
| Revolving credit facilities – repayments | (60,500 | ) | (117,502 | ) | |||
| Proceeds from customer receivable credit facility | 3,450 | 5,740 | |||||
| Repayment of customer receivable credit facility | (8,182 | ) | (7,674 | ) | |||
| Purchases of common stock - stock-based compensation | (770 | ) | (1,932 | ) | |||
| Purchases of common stock - share repurchase plan | - | (10,000 | ) | ||||
| Purchases of noncontrolling interests | (150 | ) | (652 | ) | |||
| Funds payable and amounts due to customers | 1,751 | - | |||||
| Net cash (used in) provided by financing activities | (19,198 | ) | 2,911 | ||||
| Net change in total cash, cash equivalents and restricted cash | 27,910 | 27,077 | |||||
| Total cash, cash equivalents and restricted cash, beginning of period | 89,244 | 62,167 | |||||
| Total cash, cash equivalents and restricted cash, end of period | $ | 117,154 | $ | 89,244 | |||
| Table 4 | ||||||||||||
| Selected Segment Financial Information | ||||||||||||
| (In Thousands) | ||||||||||||
| For the three months ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Statement of Operations Data: | ||||||||||||
| Revenue | ||||||||||||
| Mobility | ||||||||||||
| Business | $ | 5,297 | $ | 2 | $ | - | $ | 5,299 | ||||
| Consumer | 23,251 | (11 | ) | - | 23,240 | |||||||
| Total | $ | 28,548 | $ | (9 | ) | $ | - | $ | 28,539 | |||
| Fixed | ||||||||||||
| Business | $ | 18,505 | $ | 29,989 | $ | - | $ | 48,494 | ||||
| Consumer | 42,823 | 21,958 | - | 64,781 | ||||||||
| Total | $ | 61,328 | $ | 51,947 | $ | - | $ | 113,275 | ||||
| $ | 3,005 | $ | 31,377 | $ | - | $ | 34,382 | |||||
| Other | 3,227 | 158 | - | 3,385 | ||||||||
| Total Communications Services | $ | 96,108 | $ | 83,473 | $ | - | $ | 179,581 | ||||
| Construction | $ | - | $ | 449 | $ | - | $ | 449 | ||||
| Managed services | $ | 1,241 | $ | 2,945 | $ | - | $ | 4,186 | ||||
| Total Other | $ | 1,241 | $ | 2,945 | $ | - | $ | 4,186 | ||||
| Total Revenue | $ | 97,349 | $ | 86,867 | $ | - | $ | 184,216 | ||||
| Depreciation | $ | 13,297 | $ | 17,549 | $ | 802 | $ | 31,648 | ||||
| Amortization of intangibles from acquisitions | $ | 263 | $ | 981 | $ | - | $ | 1,244 | ||||
| Total operating expenses | $ | 79,437 | $ | 81,016 | $ | 8,060 | $ | 168,513 | ||||
| Operating income (loss) | $ | 17,912 | $ | 5,851 | $ | (8,060 | ) | $ | 15,703 | |||
| Net (income) loss attributable to non-controlling interests | $ | 367 | $ | 3,146 | $ | - | $ | 3,513 | ||||
| Non GAAP measures: | ||||||||||||
| EBITDA (2) | $ | 31,472 | $ | 24,381 | $ | (7,258 | ) | $ | 48,595 | |||
| Adjusted EBITDA (1) | $ | 32,710 | $ | 21,607 | $ | (4,341 | ) | $ | 49,976 | |||
| Balance Sheet Data (at |
||||||||||||
| Cash, cash equivalents and restricted cash | $ | 79,165 | $ | 35,915 | $ | 2,074 | $ | 117,154 | ||||
| Total current assets | 165,341 | 141,592 | 20,943 | 327,876 | ||||||||
| Fixed assets, net | 451,303 | 533,443 | 7,021 | 991,767 | ||||||||
| Total assets | 701,579 | 881,968 | 89,707 | 1,673,254 | ||||||||
| Total current liabilities | 95,055 | 120,535 | 45,259 | 260,849 | ||||||||
| Total debt, including current portion | 59,952 | 329,036 | 176,180 | 565,168 | ||||||||
| * 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 |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Statement of Operations Data: | ||||||||||||
| Revenue | ||||||||||||
| Mobility | ||||||||||||
| Business | $ | 5,048 | $ | 68 | $ | - | $ | 5,116 | ||||
| Consumer | 22,496 | 391 | - | 22,887 | ||||||||
| Total | $ | 27,544 | $ | 459 | $ | - | $ | 28,003 | ||||
| Fixed | ||||||||||||
| Business | $ | 18,148 | $ | 30,080 | $ | - | $ | 48,228 | ||||
| Consumer | 42,722 | 20,728 | - | 63,450 | ||||||||
| Total | $ | 60,870 | $ | 50,808 | $ | - | $ | 111,678 | ||||
| $ | 3,244 | $ | 30,022 | $ | - | $ | 33,266 | |||||
| Other | 1,641 | 115 | - | 1,756 | ||||||||
| Total Communications Services | $ | 93,299 | $ | 81,404 | $ | - | $ | 174,703 | ||||
| Construction | $ | - | $ | 1,291 | $ | - | $ | 1,291 | ||||
| Managed services | $ | 1,467 | $ | 3,087 | $ | - | $ | 4,554 | ||||
| Total Other | $ | 1,467 | $ | 3,087 | $ | - | $ | 4,554 | ||||
| Total Revenue | $ | 94,766 | $ | 85,782 | $ | - | $ | 180,548 | ||||
| Depreciation | $ | 12,894 | $ | 17,942 | $ | 303 | $ | 31,139 | ||||
| Amortization of intangibles from acquisitions | $ | 251 | $ | 1,740 | $ | - | $ | 1,991 | ||||
| Total operating expenses | $ | 75,936 | $ | 87,373 | $ | 8,565 | $ | 171,874 | ||||
| Operating income (loss) | $ | 18,830 | $ | (1,591 | ) | $ | (8,565 | ) | $ | 8,674 | ||
| Net (income) loss attributable to non-controlling interests | $ | (4,377 | ) | $ | 3,740 | $ | - | $ | (637 | ) | ||
| Non GAAP measures: | ||||||||||||
| EBITDA (2) | $ | 31,975 | $ | 18,091 | $ | (8,262 | ) | $ | 41,804 | |||
| Adjusted EBITDA (1) | $ | 32,343 | $ | 19,515 | $ | (5,632 | ) | $ | 46,226 | |||
| Balance Sheet Data (at |
||||||||||||
| Cash, cash equivalents and restricted cash | $ | 35,232 | $ | 51,604 | $ | 2,408 | $ | 89,244 | ||||
| Total current assets | 129,866 | 168,754 | 10,541 | 309,161 | ||||||||
| Fixed assets, net | 466,861 | 565,625 | 7,707 | 1,040,193 | ||||||||
| Total assets | 675,642 | 957,914 | 93,547 | 1,727,103 | ||||||||
| Total current liabilities | 85,588 | 147,490 | 34,236 | 267,314 | ||||||||
| Total debt, including current portion | 59,850 | 316,242 | 181,264 | 557,356 | ||||||||
| (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 |
||||||||||||
| Selected Segment Financial Information | ||||||||||||
| (In Thousands) | ||||||||||||
| For the year ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Statement of Operations Data: | ||||||||||||
| Revenue | ||||||||||||
| Mobility | ||||||||||||
| Business | $ | 20,176 | $ | 66 | $ | - | $ | 20,242 | ||||
| Consumer | 87,432 | (38 | ) | - | 87,394 | |||||||
| Total | $ | 107,608 | $ | 28 | $ | - | $ | 107,636 | ||||
| Fixed | ||||||||||||
| Business | $ | 74,077 | $ | 118,043 | $ | - | $ | 192,120 | ||||
| Consumer | 171,742 | 90,042 | - | 261,784 | ||||||||
| Total | $ | 245,819 | $ | 208,085 | $ | - | $ | 453,904 | ||||
| $ | 13,665 | $ | 121,149 | $ | - | $ | 134,814 | |||||
| Other | 9,413 | 472 | - | 9,885 | ||||||||
| Total Communications Services | $ | 376,505 | $ | 329,734 | $ | - | $ | 706,239 | ||||
| Construction | $ | - | $ | 4,825 | $ | - | $ | 4,825 | ||||
| Managed services | $ | 5,376 | $ | 11,535 | $ | - | $ | 16,911 | ||||
| Total Other | $ | 5,376 | $ | 11,535 | $ | - | $ | 16,911 | ||||
| Total Revenue | $ | 381,881 | $ | 346,094 | $ | - | $ | 727,975 | ||||
| Depreciation | $ | 58,026 | $ | 71,569 | $ | 3,381 | $ | 132,976 | ||||
| Amortization of intangibles from acquisitions | $ | 1,004 | $ | 3,904 | $ | - | $ | 4,908 | ||||
| Total operating expenses | $ | 314,908 | $ | 347,809 | $ | 36,824 | $ | 699,541 | ||||
| Operating income (loss) | $ | 66,973 | $ | (1,715 | ) | $ | (36,824 | ) | $ | 28,434 | ||
| Net (income) loss attributable to non-controlling interests | $ | (6,238 | ) | $ | 14,854 | $ | - | $ | 8,616 | |||
| Non GAAP measures: | ||||||||||||
| EBITDA (2) | $ | 126,003 | $ | 73,758 | $ | (33,443 | ) | $ | 166,318 | |||
| Adjusted EBITDA (1) | $ | 131,636 | $ | 78,536 | $ | (20,128 | ) | $ | 190,044 | |||
| * Corporate and Other refer to corporate overhead expenses and consolidating adjustments |
||||||||||||
| Table 4 (continued) | ||||||||||||
| Selected Segment Financial Information | ||||||||||||
| (In Thousands) | ||||||||||||
| For the year ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Statement of Operations Data: | ||||||||||||
| Revenue | ||||||||||||
| Mobility | ||||||||||||
| Business | $ | 19,794 | $ | 277 | $ | - | $ | 20,071 | ||||
| Consumer | 87,407 | 2,494 | - | 89,901 | ||||||||
| Total | $ | 107,201 | $ | 2,771 | $ | - | $ | 109,972 | ||||
| Fixed | ||||||||||||
| Business | $ | 74,087 | $ | 125,439 | $ | - | $ | 199,526 | ||||
| Consumer | 172,078 | 86,760 | - | 258,838 | ||||||||
| Total | $ | 246,165 | $ | 212,199 | $ | - | $ | 458,364 | ||||
| $ | 13,724 | $ | 119,561 | $ | - | $ | 133,285 | |||||
| Other | 4,680 | 1,457 | - | 6,137 | ||||||||
| Total Communications Services | $ | 371,770 | $ | 335,988 | $ | - | $ | 707,758 | ||||
| Construction | $ | - | $ | 3,900 | $ | - | $ | 3,900 | ||||
| Managed services | $ | 5,693 | $ | 11,724 | $ | - | $ | 17,417 | ||||
| Total Other | $ | 5,693 | $ | 11,724 | $ | - | $ | 17,417 | ||||
| Total Revenue | $ | 377,463 | $ | 351,612 | $ | - | $ | 729,075 | ||||
| Depreciation | $ | 63,708 | $ | 73,995 | $ | 633 | $ | 138,336 | ||||
| Amortization of intangibles from acquisitions | $ | 1,006 | $ | 6,901 | $ | - | $ | 7,907 | ||||
| Total operating expenses | $ | 301,690 | $ | 396,055 | $ | 32,125 | $ | 729,870 | ||||
| Operating income (loss) | $ | 75,773 | $ | (44,443 | ) | $ | (32,125 | ) | $ | (795 | ) | |
| Net (income) loss attributable to non-controlling interests | $ | (12,844 | ) | $ | 18,267 | $ | - | $ | 5,423 | |||
| Non GAAP measures: | ||||||||||||
| EBITDA (2) | $ | 140,487 | $ | 36,453 | $ | (31,492 | ) | $ | 145,448 | |||
| Adjusted EBITDA (1) | $ | 127,151 | $ | 79,828 | $ | (22,895 | ) | $ | 184,084 | |||
| (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 |
||||||||||||
| Table 5 | ||||||||||||
| Reconciliation of Non-GAAP Measures | ||||||||||||
| (In Thousands) | ||||||||||||
| For the three months ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Operating income (loss) | $ | 17,912 | $ | 5,851 | $ | (8,060 | ) | $ | 15,703 | |||
| Depreciation expense | 13,297 | 17,549 | 802 | 31,648 | ||||||||
| Amortization of intangibles from acquisitions | 263 | 981 | - | 1,244 | ||||||||
| EBITDA | $ | 31,472 | $ | 24,381 | $ | (7,258 | ) | $ | 48,595 | |||
| Stock-based compensation | 141 | 28 | 1,818 | 1,987 | ||||||||
| Transaction-related charges | - | - | 1,504 | 1,504 | ||||||||
| Restructuring and reorganization expenses | 337 | 2,093 | (999 | ) | 1,431 | |||||||
| (Gain) Loss on dispositions, transfers and contingent consideration | 760 | (4,895 | ) | 594 | (3,541 | ) | ||||||
| ADJUSTED EBITDA | $ | 32,710 | $ | 21,607 | $ | (4,341 | ) | $ | 49,976 | |||
| For the three months |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Operating income (loss) | $ | 18,830 | $ | (1,591 | ) | $ | (8,565 | ) | $ | 8,674 | ||
| Depreciation expense | 12,894 | 17,942 | 303 | 31,139 | ||||||||
| Amortization of intangibles from acquisitions | 251 | 1,740 | - | 1,991 | ||||||||
| EBITDA | $ | 31,975 | $ | 18,091 | $ | (8,262 | ) | $ | 41,804 | |||
| Stock-based compensation | 35 | 137 | 1,544 | 1,716 | ||||||||
| Transaction-related charges | - | - | 1,038 | 1,038 | ||||||||
| (Gain) Loss on dispositions, transfers and contingent consideration | 333 | 1,287 | 48 | 1,668 | ||||||||
| ADJUSTED EBITDA | $ | 32,343 | $ | 19,515 | $ | (5,632 | ) | $ | 46,226 | |||
| For the year ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Operating income (loss) | $ | 66,973 | $ | (1,715 | ) | $ | (36,824 | ) | $ | 28,434 | ||
| Depreciation expense | 58,026 | 71,569 | 3,381 | 132,976 | ||||||||
| Amortization of intangibles from acquisitions | 1,004 | 3,904 | - | 4,908 | ||||||||
| EBITDA | $ | 126,003 | $ | 73,758 | $ | (33,443 | ) | $ | 166,318 | |||
| Stock-based compensation | 639 | 183 | 7,721 | 8,543 | ||||||||
| Transaction-related charges | - | - | 3,576 | 3,576 | ||||||||
| Restructuring and reorganization expenses | 3,805 | 4,928 | 1,424 | 10,157 | ||||||||
| (Gain) Loss on dispositions, transfers and contingent consideration | 1,189 | (333 | ) | 594 | 1,450 | |||||||
| ADJUSTED EBITDA | $ | 131,636 | $ | 78,536 | $ | (20,128 | ) | $ | 190,044 | |||
| For the year ended |
||||||||||||
| Corporate and Other * | Total | |||||||||||
| Operating income (loss) | $ | 75,773 | $ | (44,443 | ) | $ | (32,125 | ) | (795 | ) | ||
| Depreciation expense | 63,708 | 73,995 | 633 | 138,336 | ||||||||
| Amortization of intangibles from acquisitions | 1,006 | 6,901 | - | 7,907 | ||||||||
| EBITDA | $ | 140,487 | $ | 36,453 | $ | (31,492 | ) | $ | 145,448 | |||
| Stock-based compensation | 354 | 621 | 7,261 | 8,236 | ||||||||
| Transaction-related charges | - | 3,789 | 1,058 | 4,847 | ||||||||
| Restructuring and reorganization expenses | 1,489 | 1,167 | 879 | 3,535 | ||||||||
| - | 35,269 | - | 35,269 | |||||||||
| (Gain) Loss on dispositions, transfers and contingent consideration | (15,179 | ) | 2,529 | (601 | ) | (13,251 | ) | |||||
| ADJUSTED EBITDA | $ | 127,151 | $ | 79,828 | $ | (22,895 | ) | $ | 184,084 | |||
| Table 6 |
|||||||
| Non GAAP Measure - Net Debt Ratio | |||||||
| (in Thousands) | |||||||
| 2025 |
2024 |
||||||
| Current portion of long-term debt * | $ | 13,596 | $ | 8,226 | |||
| Long-term debt, net of current portion * | 551,571 | 549,130 | |||||
| Total debt | $ | 565,167 | $ | 557,356 | |||
| Less: Cash, cash equivalents and restricted cash | 117,154 | 89,244 | |||||
| Net Debt | $ | 448,013 | $ | 468,112 | |||
| Adjusted EBITDA - for the four quarters ended | $ | 190,044 | $ | 184,084 | |||
| Net Debt Ratio | 2.36 | 2.54 | |||||
| * Excludes Customer receivable credit facility |
|||||||
Source: ATN International, Inc.
