ATN Reports Second-Quarter 2023 Results; Reiterates Outlook
“First-to-Fiber” and “Glass & SteelTM” Strategies Drive Year Over Year Growth
- Grew revenue 4% to
$186.4 million - Increased total high-speed subscribers by 22%
- Expanded broadband homes passed by high-speed data services by 66%
- Capital expenditures were
$38.9 million (net of$4.9 million of reimbursements)
Operating Income and Adjusted EBITDA Improvements Follow Subscriber and Revenue Growth
- Increased net income to
$0.8 million , or a$(0.03) loss per share; operating income increased to$2.4 million - Increased Adjusted EBITDA1 by 10% to
$45.8 million
Reiterates 2023 Outlook3
- Adjusted EBITDA expected to be in the range of
$183 million to$193 million - Capital expenditures expected to be in the range of
$160 million to$170 million
Earnings Conference Call
Thursday, July 27, 2023 , at10:00 a.m. ET ; web participant link: https://edge.media-server.com/mmc/p/hweveeqj
Remarks by
“The growth in revenues and our customer base contributed to margin improvement and Adjusted EBITDA expansion, tracking to our three-year plan. Over the past year, we have increased the number of homes passed by fiber and other high-speed networks by 66%. This has led to 22% growth in our high-speed data subscribers as we have upgraded legacy broadband users and brought on new subscribers. This early success improves the durability of our revenue further validating our Glass & SteelTM and First-to-Fiber strategies. Also, we were pleased with the 14% growth in international mobile subscribers.
“As expected, we closed a major, long-term contract with a national mobile carrier during the quarter to provide network, infrastructure, and technical services. This long-term contract leverages our operating capabilities and a mobile network covering more than 50,000 square miles of the western
“Our long-term track record of strong operational and financial performance provided the foundation to refinance our main credit facility on attractive terms despite the current market environment. The new facilities have five- and six-year maturities, adding to our financial strength and flexibility. As we enter the latter stages of our three-year fiber-driven expansion, our focus is shifting toward increasing free cash flow and reducing our leverage ratio, as we anticipate network spending to moderate while growing our subscriber base and recurring revenue on this expanded and upgraded network footprint.”
Second Quarter 2023 Financial Results
Consolidated revenues were
Operating income rose to
Net income attributable to ATN stockholders increased to
Adjusted EBITDA1 increased to
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
For Three Months Ended |
||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 91,981 | $ | 88,406 | $ | 94,460 | $ | 91,091 | $ | - | $ | - | $ | 186,441 | $ | 179,497 | ||||||||
Mobility | 26,856 | 24,954 | 977 | 1,850 | - | - | 27,833 | 26,804 | ||||||||||||||||
Fixed | 59,673 | 58,349 | 58,103 | 51,032 | - | - | 117,776 | 109,381 | ||||||||||||||||
Carrier Services | 3,879 | 3,421 | 31,576 | 31,753 | - | - | 35,455 | 35,174 | ||||||||||||||||
Construction | - | - | 1,020 | 3,297 | - | - | 1,020 | 3,297 | ||||||||||||||||
All other | 1,573 | 1,682 | 2,784 | 3,159 | - | - | 4,357 | 4,841 | ||||||||||||||||
Operating Income (Loss) | $ | 14,552 | $ | 11,645 | $ | (2,394 | ) | $ | (281 | ) | $ | (9,720 | ) | $ | (9,642 | ) | $ | 2,438 | $ | 1,722 | ||||
EBITDA2 | $ | 29,022 | $ | 27,113 | $ | 21,816 | $ | 20,338 | $ | (9,039 | ) | $ | (8,662 | ) | $ | 41,799 | $ | 38,789 | ||||||
Adjusted EBITDA1 | $ | 29,128 | $ | 27,169 | $ | 22,776 | $ | 20,729 | $ | (6,113 | ) | $ | (6,157 | ) | $ | 45,791 | $ | 41,741 | ||||||
Capital Expenditures** | $ | 17,408 | $ | 18,699 | $ | 21,450 | $ | 18,063 | $ | (5 | ) | $ | 222 | $ | 38,853 | $ | 36,984 | |||||||
For Six Months Ended |
||||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 182,389 | $ | 175,191 | $ | 189,825 | $ | 176,326 | $ | - | $ | - | $ | 372,214 | $ | 351,517 | ||||||||
Mobility | 52,963 | 48,540 | 2,136 | 3,680 | - | - | 55,099 | 52,220 | ||||||||||||||||
Fixed | 118,563 | 116,696 | 117,004 | 97,147 | - | - | 235,567 | 213,843 | ||||||||||||||||
Carrier Services | 7,570 | 6,823 | 63,660 | 64,742 | - | - | 71,230 | 71,565 | ||||||||||||||||
Construction | - | - | 1,610 | 5,283 | - | - | 1,610 | 5,283 | ||||||||||||||||
All other | 3,293 | 3,132 | 5,415 | 5,474 | - | - | 8,708 | 8,606 | ||||||||||||||||
Operating Income (Loss) | $ | 28,377 | $ | 23,450 | $ | (6,737 | ) | $ | (4,914 | ) | $ | (18,566 | ) | $ | (16,703 | ) | $ | 3,074 | $ | 1,833 | ||||
EBITDA2 | $ | 57,413 | $ | 53,233 | $ | 41,826 | $ | 36,987 | $ | (17,154 | ) | $ | (14,770 | ) | $ | 82,085 | $ | 75,450 | ||||||
Adjusted EBITDA1 | $ | 57,586 | $ | 54,380 | $ | 45,583 | $ | 40,398 | $ | (12,581 | ) | $ | (10,942 | ) | $ | 90,588 | $ | 83,836 | ||||||
Capital Expenditures** | $ | 38,906 | $ | 33,870 | $ | 50,584 | $ | 36,910 | $ | (40 | ) | $ | 424 | $ | 89,450 | $ | 71,204 |
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes government capital programs amounts disbursed and amounts received.
ATN’s Strategic Plan and Key Performance Indicators
Investments to drive long-term growth and durable cash flow To address the growing need for more bandwidth and reliable connectivity across all markets in which we operate, the Company continues to deploy capital in fiber and fiber-fed high-speed data solutions to increase the Company’s fiber footprint and grow broadband subscribers.
Operating Metrics
Operating Metrics | |||||||||||
2023 | 2023 | 2022 | 2022 | 2022 | Q2 2023 | ||||||
Q2 | Q1 | Q4 | Q3 | Q2 | vs. Q2 2022 | ||||||
Broadband Homes Passed | 746,800 | 736,300 | 728,900 | 613,600 | 614,200 | 22% | |||||
Broadband Homes Passed by HSD* | 331,000 | 301,600 | 275,100 | 219,300 | 199,800 | 66% | |||||
Broadband Customers | 217,100 | 216,900 | 210,300 | 205,200 | 204,500 | 6% | |||||
HSD* Broadband Customers | 129,000 | 122,600 | 113,000 | 110,700 | 105,600 | 22% | |||||
11,561 | 11,099 | 10,545 | 9,756 | 9,399 | 23% | ||||||
International Mobile Subscribers | |||||||||||
Pre-Paid | 340,200 | 328,800 | 322,000 | 301,800 | 297,000 | 15% | |||||
Post-Paid | 58,900 | 56,900 | 55,700 | 54,200 | 51,900 | 13% | |||||
Total | 399,100 | 385,700 | 377,700 | 356,000 | 348,900 | 14% | |||||
Blended Churn | 2.69 | % | 2.81 | % | 2.25 | % | 3.02 | % | 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 ATN paid a quarterly dividend of
Stock repurchases of the Company’s common stock totaled
Guidance and Outlook
The Company is continuing investments in its “Glass & Steel™” and “First-to-Fiber” market strategies. At the start of 2022, the Company set business targets to be achieved exiting 2024 following a three-year period of above-normal network investments. In 2023, the Company believes it remains well-positioned to achieve the growth rate targets, capital expenditure levels projected, and projected leverage ratios.
Reiterates outlook for full year ending
Adjusted EBITDA1 | Full year 2023 | |
Capital Expenditures | Full year 2023 |
Reiterates outlook for the three-year period ending
Revenue CAGR | 4-6% | 2021-2024 |
Adjusted EBITDA1 CAGR | 8-10% | 2021-2024 |
Capital Expenditures | Return to 10-15% of Revenue | After 2024 |
Net Debt Ratio | Approx. 2.0x | Exiting 2024 |
Note: Revenue and Adjusted EBITDA CAGRS assume full year 2021 Alaska results and exclude construction revenue.
For the Company’s three-year outlook for Adjusted EBITDA, CAGR, Net Debt 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 Net Debt.
Conference Call Information
Call Date:
Call Time:
Webcast Link: https://edge.media-server.com/mmc/p/hweveeqj
Live Call Participant Link: https://register.vevent.com/register/BI91d57dad09fe477f9509fd230131cc7b
Webcast Link Instructions – A live audio webcast of the conference call is available 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 location approximately one hour after the live call concludes. 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, and the gain (loss) on disposition of assets. To more closely align with similar calculations presented by companies in its industry, beginning in this first quarter of 2023, the Company excluded non-cash stock-based compensation in its adjustment to derive Adjusted EBITDA. Prior periods have been restated to conform to this definition change.
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. 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, and results of operations, expectations regarding the transition of its
Contact |
|
Chief Financial Officer | Investor Relations |
978-619-1300 | ATNI@investorrelations.com |
Table 1 | |||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||
(in Thousands) | |||||||
2023 | 2022 | ||||||
Assets: | |||||||
Cash and cash equivalents | $ | 64,005 | $ | 54,660 | |||
Restricted cash | 3,217 | 5,068 | |||||
Customer receivable | 6,625 | 5,803 | |||||
Other current assets | 174,249 | 164,157 | |||||
Total current assets | 248,096 | 229,688 | |||||
Property, plant and equipment, net | 1,063,464 | 1,055,954 | |||||
Operating lease right-of-use assets | 105,090 | 108,702 | |||||
Customer receivable - long term | 44,698 | 46,706 | |||||
179,489 | 185,794 | ||||||
Other assets | 89,132 | 81,025 | |||||
Total assets | $ | 1,729,969 | $ | 1,707,869 | |||
Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||||
Current portion of long-term debt | $ | 18,070 | $ | 6,172 | |||
Current portion of customer receivable credit facility | 6,710 | 6,073 | |||||
Taxes payable | 11,107 | 7,335 | |||||
Current portion of lease liabilities | 16,472 | 15,457 | |||||
Other current liabilities | 188,483 | 198,143 | |||||
Total current liabilities | 240,842 | 233,180 | |||||
Long-term debt, net of current portion | $ | 464,069 | $ | 415,727 | |||
Customer receivable credit facility, net of current portion | 39,749 | 39,275 | |||||
Deferred income taxes | 22,034 | 28,650 | |||||
Lease liabilities | 80,893 | 83,319 | |||||
Other long-term liabilities | 132,922 | 138,420 | |||||
Total liabilities | 980,509 | 938,571 | |||||
Redeemable non-controlling interests | 94,484 | 92,468 | |||||
Stockholders' equity | |||||||
Total ATN International, Inc.’s stockholders’ equity | 557,253 | 580,814 | |||||
Non-controlling interests | 97,723 | 96,016 | |||||
Total stockholders' equity | 654,976 | 676,830 | |||||
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,729,969 | $ | 1,707,869 |
Table 2 |
|||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
(in Thousands, Except per Share Data) | |||||||||||||||
Three Months Ended, | Six Months Ended, | ||||||||||||||
Revenues: | 2023 | 2022 | 2023 | 2022 | |||||||||||
Communications services | $ | 181,576 | $ | 171,795 | $ | 362,883 | $ | 338,338 | |||||||
Construction | 1,020 | 3,297 | 1,610 | 5,283 | |||||||||||
Other | 3,845 | 4,405 | 7,721 | 7,896 | |||||||||||
Total revenue | 186,441 | 179,497 | 372,214 | 351,517 | |||||||||||
Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||||||||||
Cost of services and other | 77,718 | 77,860 | 156,759 | 150,871 | |||||||||||
Cost of construction revenue | 1,016 | 3,286 | 1,604 | 5,319 | |||||||||||
Selling, general and administrative | 61,914 | 56,610 | 123,262 | 111,491 | |||||||||||
Stock-based compensation | 2,739 | 2,568 | 4,517 | 4,028 | |||||||||||
Transaction-related charges | 438 | 412 | 451 | 966 | |||||||||||
Restructuring expenses | 370 | - | 3,257 | - | |||||||||||
Depreciation | 36,217 | 33,817 | 72,621 | 67,109 | |||||||||||
Amortization of intangibles from acquisitions | 3,144 | 3,250 | 6,391 | 6,508 | |||||||||||
(Gain) Loss on disposition of assets | 445 | (28 | ) | 278 | 3,392 | ||||||||||
Total operating expenses | 184,001 | 177,775 | 369,140 | 349,684 | |||||||||||
Operating income | 2,440 | 1,722 | 3,074 | 1,833 | |||||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (10,404 | ) | (4,278 | ) | (19,029 | ) | (7,590 | ) | |||||||
Other income (expense) | 2,216 | (2,724 | ) | 2,411 | 1,474 | ||||||||||
Other income (expenses), net | (8,188 | ) | (7,002 | ) | (16,618 | ) | (6,116 | ) | |||||||
Loss before income taxes | (5,748 | ) | (5,280 | ) | (13,544 | ) | (4,283 | ) | |||||||
Income tax benefit | (5,087 | ) | (3,971 | ) | (5,827 | ) | (1,018 | ) | |||||||
Net loss | (661 | ) | (1,309 | ) | (7,717 | ) | (3,265 | ) | |||||||
Net loss attributable to non-controlling interests, net | 1,428 | 784 | 2,599 | 1,794 | |||||||||||
Net income (loss) attributable to |
$ | 767 | $ | (525 | ) | $ | (5,118 | ) | $ | (1,471 | ) | ||||
Net loss per weighted average share attributable to |
|||||||||||||||
Basic Net Loss | $ | (0.03 | ) | $ | (0.11 | ) | $ | (0.48 | ) | $ | (0.24 | ) | |||
Diluted Net Loss | $ | (0.03 | ) | $ | (0.11 | ) | $ | (0.48 | ) | $ | (0.24 | ) | |||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 15,719 | 15,749 | 15,726 | 15,736 | |||||||||||
Diluted | 15,719 | 15,749 | 15,726 | 15,736 |
Table 3 | |||||||
Unaudited Condensed Consolidated Cash Flow Statements | |||||||
(in Thousands) | |||||||
Six Months Ended |
|||||||
2023 | 2022 | ||||||
Net Loss | $ | (7,717 | ) | $ | (3,265 | ) | |
Depreciation | 72,621 | 67,109 | |||||
Amortization of intangibles from acquisitions | 6,391 | 6,508 | |||||
Provision for doubtful accounts | 2,463 | 3,153 | |||||
Amortization of debt discount and debt issuance costs | 1,162 | 1,004 | |||||
Loss on disposition of long-lived assets | 278 | 3,392 | |||||
Stock-based compensation | 4,517 | 4,028 | |||||
Deferred income taxes | (6,616 | ) | (3,871 | ) | |||
Loss on pension settlement | 369 | 1,725 | |||||
Gain on equity investments | (2,501 | ) | (3,401 | ) | |||
Increase in customer receivable | 1,186 | (2,298 | ) | ||||
Change in prepaid and accrued income taxes | 3,302 | 9,433 | |||||
Change in other operating assets and liabilities | (15,126 | ) | (32,797 | ) | |||
Net cash provided by operating activities | 60,329 | 50,720 | |||||
Capital expenditures | (89,451 | ) | (71,204 | ) | |||
Government capital programs: | |||||||
Amounts disbursed | (6,986 | ) | (3,894 | ) | |||
Amounts received | 593 | - | |||||
Purchases of strategic investments | (1,055 | ) | (1,400 | ) | |||
Purchases and sales of businesses | 1,314 | 1,835 | |||||
Net cash used in investing activities | (95,585 | ) | (74,663 | ) | |||
Dividends paid on common stock | (6,633 | ) | (5,348 | ) | |||
Distributions to non-controlling interests | (1,447 | ) | (1,375 | ) | |||
Finance leases | (481 | ) | (574 | ) | |||
Term loan - repayments | (2,335 | ) | (938 | ) | |||
Payment of debt issuance costs | (159 | ) | - | ||||
Revolving credit facilities – borrowings | 88,273 | 49,000 | |||||
Revolving credit facilities – repayments | (26,500 | ) | (24,500 | ) | |||
Proceeds from customer receivable credit facility | 4,300 | 8,000 | |||||
Repayment of customer receivable credit facility | (3,247 | ) | (2,258 | ) | |||
Purchases of common stock - stock-based compensation | (1,433 | ) | (1,169 | ) | |||
Purchases of common stock - share repurchase plan | (6,828 | ) | (941 | ) | |||
Repurchases of non-controlling interests, net | (760 | ) | (4,491 | ) | |||
Net cash provided by financing activities | 42,750 | 15,406 | |||||
Net change in total cash, cash equivalents and restricted cash | 7,494 | (8,537 | ) | ||||
Total cash, cash equivalents and restricted cash, beginning of period | 59,728 | 80,697 | |||||
Total cash, cash equivalents and restricted cash, end of period | $ | 67,222 | $ | 72,160 |
Table 4 |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 3,507 | $ | 114 | $ | - | $ | 3,621 | ||||
Consumer | 23,349 | 863 | - | 24,212 | ||||||||
Total | $ | 26,856 | $ | 977 | $ | - | $ | 27,833 | ||||
Fixed | ||||||||||||
Business | $ | 17,214 | $ | 35,495 | $ | - | $ | 52,709 | ||||
Consumer | 42,459 | 22,608 | - | 65,067 | ||||||||
Total | $ | 59,673 | $ | 58,103 | $ | - | $ | 117,776 | ||||
Carrier Services | $ | 3,879 | $ | 31,576 | $ | - | $ | 35,455 | ||||
Other | 448 | 64 | - | 512 | ||||||||
Total Communications Services | $ | 90,856 | $ | 90,720 | $ | - | $ | 181,576 | ||||
Construction | $ | - | $ | 1,020 | $ | - | $ | 1,020 | ||||
Managed services | $ | 1,125 | $ | 2,720 | $ | - | $ | 3,845 | ||||
Total Other | $ | 1,125 | $ | 2,720 | $ | - | $ | 3,845 | ||||
Total Revenue | $ | 91,981 | $ | 94,460 | $ | - | $ | 186,441 | ||||
Depreciation | $ | 14,106 | $ | 21,430 | $ | 681 | $ | 36,217 | ||||
Amortization of intangibles from acquisitions | $ | 364 | $ | 2,780 | $ | - | $ | 3,144 | ||||
Total operating expenses | $ | 77,429 | $ | 96,854 | $ | 9,720 | $ | 184,003 | ||||
Operating income (loss) | $ | 14,552 | $ | (2,394 | ) | $ | (9,720 | ) | $ | 2,438 | ||
Non-controlling interest ( net income or (loss) ) | $ | (2,050 | ) | $ | 3,478 | $ | - | $ | 1,428 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 29,022 | $ | 21,816 | $ | (9,039 | ) | $ | 41,799 | |||
Adjusted EBITDA (1) | $ | 29,128 | $ | 22,776 | $ | (6,113 | ) | $ | 45,791 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 33,331 | $ | 25,433 | $ | 8,458 | $ | 67,222 | ||||
Total current assets | 116,153 | 121,908 | 10,035 | 248,096 | ||||||||
Fixed assets, net | 472,547 | 584,834 | 6,083 | 1,063,464 | ||||||||
Total assets | 668,185 | 975,996 | 85,788 | 1,729,969 | ||||||||
Total current liabilities | 88,950 | 123,616 | 28,276 | 240,842 | ||||||||
Total debt, including current portion | 63,478 | 280,661 | 138,000 | 482,139 | ||||||||
* 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 | $ | 3,675 | $ | 301 | $ | - | $ | 3,976 | ||||
Consumer | 21,279 | 1,549 | - | 22,828 | ||||||||
Total | $ | 24,954 | $ | 1,850 | $ | - | $ | 26,804 | ||||
Fixed | ||||||||||||
Business | $ | 16,996 | $ | 31,866 | $ | - | $ | 48,862 | ||||
Consumer | 41,353 | 19,166 | - | 60,519 | ||||||||
Total | $ | 58,349 | $ | 51,032 | $ | - | $ | 109,381 | ||||
Carrier Services | $ | 3,421 | $ | 31,753 | $ | - | $ | 35,174 | ||||
Other | 436 | - | - | 436 | ||||||||
Total Communications Services | $ | 87,160 | $ | 84,635 | $ | - | $ | 171,795 | ||||
Construction | $ | - | $ | 3,297 | $ | - | $ | 3,297 | ||||
Managed services | $ | 1,246 | $ | 3,159 | $ | - | $ | 4,405 | ||||
Total Other | $ | 1,246 | $ | 3,159 | $ | - | $ | 4,405 | ||||
Total Revenue | $ | 88,406 | $ | 91,091 | $ | - | $ | 179,497 | ||||
Depreciation | $ | 15,074 | $ | 17,763 | $ | 980 | $ | 33,817 | ||||
Amortization of intangibles from acquisitions | $ | 394 | $ | 2,856 | $ | - | $ | 3,250 | ||||
Total operating expenses | $ | 76,761 | $ | 91,372 | $ | 9,642 | $ | 177,775 | ||||
Operating income (loss) | $ | 11,645 | $ | (281 | ) | $ | (9,642 | ) | $ | 1,722 | ||
Non-controlling interest ( net income or (loss) ) | $ | (921 | ) | $ | 1,705 | $ | - | $ | 784 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 27,113 | $ | 20,338 | $ | (8,662 | ) | $ | 38,789 | |||
Adjusted EBITDA (1) | $ | 27,169 | $ | 20,729 | $ | (6,157 | ) | $ | 41,741 | |||
(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 4 (continued) |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the six months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 7,083 | $ | 286 | $ | - | $ | 7,369 | ||||
Consumer | 45,880 | 1,850 | - | 47,730 | ||||||||
Total | $ | 52,963 | $ | 2,136 | $ | - | $ | 55,099 | ||||
Fixed | ||||||||||||
Business | $ | 34,327 | $ | 71,814 | $ | - | $ | 106,141 | ||||
Consumer | 84,236 | 45,190 | - | 129,426 | ||||||||
Total | $ | 118,563 | $ | 117,004 | $ | - | $ | 235,567 | ||||
Carrier Services | $ | 7,570 | $ | 63,660 | $ | - | $ | 71,230 | ||||
Other | 848 | 139 | - | 987 | ||||||||
Total Communications Services | $ | 179,944 | $ | 182,939 | $ | - | $ | 362,883 | ||||
Construction | $ | - | $ | 1,610 | $ | - | $ | 1,610 | ||||
Managed services | $ | 2,445 | $ | 5,276 | $ | - | $ | 7,721 | ||||
Total Other | $ | 2,445 | $ | 5,276 | $ | - | $ | 7,721 | ||||
Total Revenue | $ | 182,389 | $ | 189,825 | $ | - | $ | 372,214 | ||||
Depreciation | $ | 28,292 | $ | 42,917 | $ | 1,412 | $ | 72,621 | ||||
Amortization of intangibles from acquisitions | $ | 744 | $ | 5,646 | $ | - | $ | 6,390 | ||||
Total operating expenses | $ | 154,012 | $ | 196,562 | $ | 18,566 | $ | 369,140 | ||||
Operating income (loss) | $ | 28,377 | $ | (6,737 | ) | $ | (18,566 | ) | $ | 3,074 | ||
Non-controlling interest ( net income or (loss) ) | $ | (3,856 | ) | $ | 6,455 | $ | - | $ | 2,599 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 57,413 | $ | 41,826 | $ | (17,154 | ) | $ | 82,085 | |||
Adjusted EBITDA (1) | $ | 57,586 | $ | 45,583 | $ | (12,581 | ) | $ | 90,588 | |||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | ||||||||||||
Table 4 (continued) |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the six months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 7,291 | $ | 674 | $ | - | $ | 7,965 | ||||
Consumer | 41,249 | 3,006 | - | 44,255 | ||||||||
Total | $ | 48,540 | $ | 3,680 | $ | - | $ | 52,220 | ||||
Fixed | ||||||||||||
Business | $ | 34,250 | $ | 59,011 | $ | - | $ | 93,261 | ||||
Consumer | 82,446 | 38,136 | - | 120,582 | ||||||||
Total | $ | 116,696 | $ | 97,147 | $ | - | $ | 213,843 | ||||
Carrier Services | $ | 6,823 | $ | 64,742 | $ | - | $ | 71,565 | ||||
Other | 710 | - | - | 710 | ||||||||
Total Communications Services | $ | 172,769 | $ | 165,569 | $ | - | $ | 338,338 | ||||
Construction | $ | - | $ | 5,283 | $ | - | $ | 5,283 | ||||
Managed services | $ | 2,422 | $ | 5,474 | $ | - | $ | 7,896 | ||||
Total Other | $ | 2,422 | $ | 5,474 | $ | - | $ | 7,896 | ||||
Total Revenue | $ | 175,191 | $ | 176,326 | $ | - | $ | 351,517 | ||||
Depreciation | $ | 28,971 | $ | 36,205 | $ | 1,933 | $ | 67,109 | ||||
Amortization of intangibles from acquisitions | $ | 812 | $ | 5,696 | $ | - | $ | 6,508 | ||||
Total operating expenses | $ | 151,741 | $ | 181,240 | $ | 16,703 | $ | 349,684 | ||||
Operating income (loss) | $ | 23,450 | $ | (4,914 | ) | $ | (16,703 | ) | $ | 1,833 | ||
Non-controlling interest ( net income or (loss) ) | $ | (2,440 | ) | $ | 4,234 | $ | - | $ | 1,794 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 53,233 | $ | 36,987 | $ | (14,770 | ) | $ | 75,450 | |||
Adjusted EBITDA (1) | $ | 54,380 | $ | 40,398 | $ | (10,942 | ) | $ | 83,836 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 26,418 | $ | 26,375 | $ | 6,935 | $ | 59,728 | ||||
Total current assets | 105,324 | 116,038 | 8,326 | 229,688 | ||||||||
Fixed assets, net | 462,447 | 585,969 | 7,538 | 1,055,954 | ||||||||
Total assets | 643,664 | 980,543 | 83,662 | 1,707,869 | ||||||||
Total current liabilities | 86,738 | 119,756 | 26,686 | 233,180 | ||||||||
Total debt, including current portion | 59,659 | 263,240 | 99,000 | 421,899 | ||||||||
(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) | $ | 14,552 | $ | (2,394 | ) | $ | (9,720 | ) | $ | 2,438 | ||
Depreciation expense | 14,106 | 21,430 | 681 | 36,217 | ||||||||
Amortization of intangibles from acquisitions | 364 | 2,780 | - | 3,144 | ||||||||
EBITDA | $ | 29,022 | $ | 21,816 | $ | (9,039 | ) | $ | 41,799 | |||
Stock-based compensation | 109 | 9 | 2,621 | 2,739 | ||||||||
Restructuring expenses | - | 370 | - | 370 | ||||||||
Transaction-related charges | - | 133 | 305 | 438 | ||||||||
(Gain) Loss on disposition of assets | (3 | ) | 448 | - | 445 | |||||||
ADJUSTED EBITDA | $ | 29,128 | $ | 22,776 | $ | (6,113 | ) | $ | 45,791 | |||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 11,645 | $ | (281 | ) | $ | (9,642 | ) | $ | 1,722 | ||
Depreciation expense | 15,074 | 17,763 | 980 | 33,817 | ||||||||
Amortization of intangibles from acquisitions | 394 | 2,856 | - | 3,250 | ||||||||
EBITDA | $ | 27,113 | $ | 20,338 | $ | (8,662 | ) | $ | 38,789 | |||
Stock-based compensation | 56 | 79 | 2,433 | 2,568 | ||||||||
Transaction-related charges | - | 340 | 72 | 412 | ||||||||
(Gain) Loss on disposition of assets | - | (28 | ) | - | (28 | ) | ||||||
ADJUSTED EBITDA | $ | 27,169 | $ | 20,729 | $ | (6,157 | ) | $ | 41,741 | |||
Table 5 (continued) |
||||||||||||
For the six months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 28,377 | $ | (6,737 | ) | $ | (18,566 | ) | $ | 3,074 | ||
Depreciation expense | 28,292 | 42,917 | 1,412 | 72,621 | ||||||||
Amortization of intangibles from acquisitions | 744 | 5,646 | - | 6,390 | ||||||||
EBITDA | $ | 57,413 | $ | 41,826 | $ | (17,154 | ) | $ | 82,085 | |||
Stock-based compensation | 176 | 86 | 4,255 | 4,517 | ||||||||
Restructuring expenses | - | 3,257 | - | 3,257 | ||||||||
Transaction-related charges | - | 133 | 318 | 451 | ||||||||
(Gain) Loss on disposition of assets | (3 | ) | 281 | - | 278 | |||||||
ADJUSTED EBITDA | $ | 57,586 | $ | 45,583 | $ | (12,581 | ) | $ | 90,588 | |||
For the six months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 23,450 | $ | (4,914 | ) | $ | (16,703 | ) | 1,833 | |||
Depreciation expense | 28,971 | 36,205 | 1,933 | 67,109 | ||||||||
Amortization of intangibles from acquisitions | 812 | 5,696 | - | 6,508 | ||||||||
EBITDA | $ | 53,233 | $ | 36,987 | $ | (14,770 | ) | $ | 75,450 | |||
Stock-based compensation | 116 | 169 | 3,743 | 4,028 | ||||||||
Transaction-related charges | - | 881 | 85 | 966 | ||||||||
(Gain) Loss on disposition of assets | 1,031 | 2,361 | - | 3,392 | ||||||||
ADJUSTED EBITDA | $ | 54,380 | $ | 40,398 | $ | (10,942 | ) | $ | 83,836 |
Table 6 |
|||||||
Non GAAP Measure - Net Debt Ratio | |||||||
(in Thousands) | |||||||
2023 | 2022 | ||||||
Current portion of long-term debt * | $ | 18,070 | $ | 6,172 | |||
Long-term debt, net of current portion * | 464,069 | 415,727 | |||||
Total debt | $ | 482,139 | $ | 421,899 | |||
Less: Cash, cash equivalents and restricted cash | 67,222 | 59,728 | |||||
Net Debt | $ | 414,917 | $ | 362,171 | |||
Adjusted EBITDA - for the four quarters ended | $ | 179,444 | $ | 172,688 | |||
Net Debt Ratio | 2.31 | 2.10 | |||||
* Excludes Customer receivable credit facility | |||||||
1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.
2 See Table 5 for reconciliation of Operating Income to EBITDA, a non-GAAP measure.
3 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 full description of items excluded from the Company’s expected Adjusted EBITDA and Net Debt.
Source: ATN International, Inc.