ATN Reports Third Quarter 2022 Results and Reiterates Financial Outlook

October 26, 2022 at 4:46 PM EDT

Third Quarter 2022 Results

  • Revenues increased by 9% year over year to $182.2 million from $166.8 million a year ago.
  • Net loss was $2.8 million versus $2.6 million a year ago.
  • EBITDA1 increased to $38.0 million from $31.4 million a year ago.
  • Adjusted EBITDA2 increased to $41.9 million from $36.8 million a year ago.
  • Capital expenditures were $38.9 million.
  • Total cash, cash equivalents and restricted cash was $77.8 million as of September 30, 2022.
  • Total connectivity grant funding jointly awarded since July 2022 was approximately $144 million.

BEVERLY, Mass., Oct. 26, 2022 (GLOBE NEWSWIRE) -- ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported results for the three and nine months ended September 30, 2022.

“We executed well on our strategic growth priorities and achieved a solid financial performance in the third quarter,” said Michael Prior, Chief Executive Officer of ATN. “Consistent with our ‘First-to-Fiber’ and ‘Glass and Steel’ strategies, we remained focused on being first to build and own modern, core digital infrastructure in the markets we serve. As a result, we continued to make steady progress across our key operational metrics, including the numbers of customers connected to and premises passed by our high-speed networks, which were up 13% and 15%, respectively, since the beginning of the year. Additionally, in the quarter we grew our international mobility subscriber base and mobility revenues by 9% and 11%, respectively, year over year.  These efforts continue to demonstrate our leadership across our operating areas and lay the foundation for our ongoing expansion in growing markets. 

“With steady demand for our enterprise and wholesale solutions, Alaska Communications has continued to perform well and add to our topline and adjusted EBITDA2 while furthering our overall network expansion. In addition to the benefit of a full current quarter of Alaska results, both revenue and Adjusted EBITDA2 also demonstrated strong organic growth year over year. In recent months, we collaborated with two native Alaskan corporations to secure federal grants totaling approximately $103 million to connect 25 communities in Alaska’s rural Yukon Delta region, one of the most underserved regions in the U.S. We also received a series of federal grants for roughly $41 million to bring fiber, broadband, and fixed wireless services to communities in the rural Southwest U.S., inclusive of the $10 million grant we highlighted last quarter. These grants will enable us to expand the number of homes, schools, health care facilities, and business premises covered by our fiber networks.

“With more than 30 years of experience specializing in bringing connectivity to rural, remote, and other traditionally underserved market segments, we are well-positioned to provide advanced data services to these communities for positive socioeconomic benefits and lasting business success. Looking ahead, while we recognize the current macroeconomic headwinds, we also remain confident in the critical need for our essential connectivity services, the durability of our operations, and the flexibility of our financial strategy. We plan to continue executing our growth strategies going forward while also managing our investments and operations prudently to ensure long-term success.”

Third Quarter 2022 Financial Results

Third quarter 2022 consolidated revenues were $182.2 million, up 9% compared with $166.8 million in the same period a year ago. The Company reported operating income of $1.4 million and Adjusted EBITDA2 of $41.9 million, improving from an operating loss of $1.0 million and Adjusted EBITDA2 of $36.8 million in the same period a year ago. These increases were due to the improved operating performance of Alaska Communications as well as the inclusion of a full quarter, or thirteen weeks, of Alaska Communications’ results versus the addition of ten weeks of Alaska Communications results in the same period a year ago3. Net loss attributable to ATN stockholders for the third quarter was $2.8 million, or $0.25 loss per share, compared with net loss attributable to ATN stockholders of $2.6 million, or $0.22 loss per share, in the same period a year ago. 

Third Quarter 2022 Operating Segment Results

The Company recorded financial results during the third quarter of 2022 in three categories: (i) International Telecom; (ii) US Telecom; and (iii) All Other. For the purposes of the below presentation, the Company’s Renewable Energy segment has been combined with the Company’s Corporate and Other segment as “All Other.”

Operating Results (in Thousands)

                     
For Three Months Ended September 30, 2022 and 2021  
                     
    2022   2021   2022     2021     2022     2021     2022   2021      
  International International US US     Total Total    
  Telecom Telecom Telecom Telecom All Other* All Other* ATN ATN    
Revenue $ 90,007 $ 85,306 $ 92,206   $ 81,454   $ -   $ -   $ 182,213 $ 166,760      
Operating Income (Loss) $ 13,360 $ 13,213 $ 716   $ (9,830 ) $ (12,637 ) $ (4,365 ) $ 1,439 $ (982 )    
EBITDA1 $ 27,866 $ 26,939 $ 21,913   $ 7,559   $ (11,791 ) $ (3,125 ) $ 37,988 $ 31,373      
Adjusted EBITDA2 $ 27,863 $ 26,872 $ 21,912   $ 16,404   $ (7,888 ) $ (6,463 ) $ 41,887 $ 36,813      
Capital Expenditures** $ 19,400 $ 10,642 $ 19,252   $ 17,364   $ 209   $ 983   $ 38,861 $ 28,989      
                     
                     
                     
For Nine Months Ended September 30, 2022 and 2021  
                     
    2022   2021   2022     2021     2022     2021     2022   2021      
  International International US US     Total Total    
  Telecom Telecom Telecom Telecom All Other* All Other* ATN ATN    
Revenue $ 265,197 $ 255,342 $ 268,533   $ 159,375   $ -   $ 418   $ 533,730 $ 415,135      
Operating Income (Loss) $ 36,889 $ 40,999 $ (4,199 ) $ (10,920 ) $ (29,418 ) $ (24,808 ) $ 3,272 $ 5,271      
EBITDA1 $ 81,190 $ 82,341 $ 58,899   $ 16,740   $ (26,652 ) $ (20,793 ) $ 113,437 $ 78,288      
Adjusted EBITDA2 $ 82,219 $ 82,276 $ 62,140   $ 23,820   $ (22,665 ) $ (19,380 ) $ 121,694 $ 86,716      
Capital Expenditures** $ 53,270 $ 32,485 $ 60,055   $ 36,157   $ 633   $ 2,280   $ 113,958 $ 70,922      
                     

*For this table presentation, the Renewable Energy segment results and Corporate and Other segment results were combined. See table 4 for the separate presentation of the financial performance of these segments.

**Includes reimbursable capital expenditures of $0.1 million and $4.0 million for the three and nine months ended September 30, 2022, respectively, and $2.2 million and $8.7 million for the three and nine months ended September 30, 2021, respectively.

International Telecom 

International Telecom revenues4 were $90.0 million for the quarter, up 6% year over year. This increase was the result of mobile and broadband subscriber growth in the segment. The growth in fixed revenues was partially offset by a scheduled step down in federal high-cost support subsidies for the U.S. Virgin Islands. Operating expenses for the quarter increased incrementally year over year as the Company invested in growing its market share in mobile as well as expanding and enhancing its networks and sales and marketing capabilities. Operating income was $13.4 million and Adjusted EBITDA2 was $27.9 million in the quarter, compared with operating income of $13.2 million and Adjusted EBITDA2 of $26.9 million in the prior year period. The year over year increases in operating income and Adjusted EBITDA2 were mainly due to the same factors that drove higher segment revenue, partially offset by higher operating expenditures in the third quarter.

US Telecom 

US Telecom revenues5 were $92.2 million in the quarter, up 13% year over year. Business and carrier services revenues accounted for approximately 70% of the segment’s services revenues in the third quarter of 2022. The increase in segment revenues was mainly due to the improved revenue performance of Alaska Communications as well as the addition of three weeks of Alaska Communications results in the third quarter of 2022, versus a partial quarter of Alaska Communications results in the same period a year ago3. The year over year increase in segment revenues was partially offset by reduced legacy wholesale wireless revenues and lower FirstNet construction revenues due to the timing of completed sites. Operating income was $0.7 million in the quarter improving from an operating loss of $9.8 million in the same period a year ago. The year over year improvement in operating income was mainly due to a reduction in transaction fees which offset an increase in depreciation in the current quarter. Adjusted EBITDA2 was $21.9 million in the quarter, increasing by 34% from $16.4 million in the same period a year ago, mainly due to the same factors which led to higher revenues in the third quarter of 2022.   

By the end of the third quarter of 2022, the Company had completed and activated approximately 70% of the total sites related to the network build portion of its long-term FirstNet Agreement. The Company now expects to complete an additional 5% of the total build by the end of 2022 and the remainder of the sites in 2023. Revenues from the build will be largely offset by construction costs incurred in the same period. 

Balance Sheet and Cash Flow Highlights

As of September 30, 2022, the Company had total cash, cash equivalents and restricted cash of $77.8 million and total debt of $355.7 million, compared with $80.7 million of cash, cash equivalents and restricted cash and $331.8 million of total debt as of December 31, 2021.

Net cash provided by operating activities was $79.0 million for the nine months ended September 30, 2022, compared with $47.7 million for the nine months ended September 30, 2021. The year over year increase in operating cash flow was due to an increase of $35.1 million in EBITDA for the first nine months of 2022, which more than offset the net cash used from changes in working capital. For the nine months ended September 30, 2022, the Company used net cash of $81.8 million for investing and financing activities, compared to $50.3 million for the nine months ended September 30, 2021. The increase was principally due to capital expenditures, which were $114.0 million in the current year. For the nine months ended September 30, 2022, additional uses of cash were from $4.6 million of purchases of minority equity interests in the Company’s subsidiaries, and an aggregate of $9.0 million in dividends to Company stockholders and repurchases of the Company’s common stock. These uses of cash were partially offset by net borrowings of $23.7 million under revolving credit agreements and $15.7 million in proceeds received from the sale of investments.   

Quarterly Dividends and Stock Buybacks

On September 15, 2022, ATN announced that its Board of Directors had declared a quarterly dividend of $0.17 per share, payable on October 7, 2022, on all common shares outstanding to stockholders of record as of September 30, 2022. For the nine months ended September 30, 2022, the Company utilized cash on hand to repurchase $0.9 million of its common stock.

2022 Guidance and Outlook

The Company is reiterating its outlook for its 2022 financial performance and its targets to be achieved in the three-year period ending in 2024, originally provided on February 23, 2022, within its fourth quarter and full year 2021 earnings release. The Company’s full year 2022 capital investment plan is $150 to $160 million (net of reimbursed amounts), primarily in network expansion and upgrades, which are expected to drive subscriber and revenue growth in the following periods. The Company continues to expect its Adjusted EBITDA to be in the range of $165 to $170 million for the full year6.

Strategic Progress Highlights

The Company believes that its Glass and Steel™ and “First-to-Fiber” market strategies are important for its long-term success and sees a rapidly growing need for more bandwidth and reliable connectivity. Deploying capital for growth in fiber and fiber-fed high-speed data solutions to more homes, businesses, schools, health care facilities, cell sites, and communities, has led to increases in the Company’s fiber footprint and broadband subscriber levels.

From January 1, 2020, to September 30, 2022, the Company has:

  • Added 350,000 premises passed by broadband, with 56,000 of the total group passed by higher-speed solutions7.
  • Added approximately 65,900 broadband subscribers.
  • Increased terrestrial fiber facilities by adding over 6,730 route miles.
  • Expanded mobile data capacity in all markets and added approximately 70,000 mobile subscribers.

Conference Call Information

ATN will host a conference call on Thursday, October 27, 2022, at 10:00 a.m. Eastern Time (ET) to discuss its third quarter results and business outlook. The call will be hosted by Michael Prior, Chairman and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. Key details regarding the call are as follows:

Call Date: Thursday, October 27, 2022
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/g5pr763r
Audio Conference: https://register.vevent.com/register/BIa8f47e6dccb543a1a66884ce69a9e02b

Live Call Participant Link: https://edge.media-server.com/mmc/console/client/

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.

Live Call Participant Instructions
To participate in the live call, you must register using the “Live Call Participant Link” above. Once registered, you will receive dial-in numbers and a unique PIN number. When you dial in, you will input your PIN and be routed into the call. If you register and forget your PIN, or lose the registration confirmation email, simply re-register to receive a new PIN.

About ATN

ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a provider of digital infrastructure and communications services in the United States and internationally, including the Caribbean region, with a focus on rural and remote markets with a growing demand for infrastructure investments. The Company’s operating subsidiaries today primarily provide: (i) advanced wireless and wireline connectivity to residential, business and government customers, including a range of high-speed Internet and data services, fixed and mobile wireless solutions, and video and voice services; and (ii) carrier and enterprise communications services, such as terrestrial and submarine fiber optic transport, and communications tower facilities. For more information, please visit www.atni.com.

Cautionary Language Concerning Forward Looking Statements

This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding the transition of its US Telecom business, its future revenues, operating income, EBITDA, Adjusted EBITDA, and capital investments;   demand for the Company’s services and industry trends; construction progress under the Company’s FirstNet agreement and the effect such progress will have on the Company’s financial results; the Company’s receipt of certain grant awards; expectations regarding the benefits of the Company’s acquisition of Alaska Communications; the Company’s liquidity; the organization of the Company’s business; our expansion into growing markets; 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 Company’s ability to successfully transition its US Telecom business away from wholesale wireless to other carrier and consumer-based services; (2) 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 ARPU; (3) the Company’s ability to realize cost synergies and expansion plans for its Alaska Communications business; (4) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (5) 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; (6) 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; (7) 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; (8) economic, political and other risks and opportunities facing the Company’s operations, including those resulting from the pandemic, geopolitical tensions, including the Ukraine invasion, inflation, and other current macroeconomic headwinds including increased costs and supply chain disruptions; (9) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (10) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (11) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; (12) increased competition; (13) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; and, (14) the Company’s continued access to capital and credit markets. These and other additional factors that may cause actual future events and results to differ materially from the events and results indicated in the forward-looking statements above are set forth more fully under Item 1A “Risk Factors” of the Company’s Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 16, 2022 and the other reports the Company files from time to time with the SEC. The Company undertakes no obligation and has no intention to update these forward-looking statements to reflect actual results, changes in assumptions or changes in other factors that may affect such forward-looking statements, except as required by law.

Use of Non-GAAP Financial Measures

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 and Net Debt Ratio in this release and in the tables included herein. 

EBITDA is defined as operating income (loss) before depreciation and amortization expense. The Company has defined Adjusted EBITDA as operating income (loss) before depreciation and amortization expense, transaction-related charges, one-time impairment or special charges and the gain (loss) on disposition of assets. Net Debt Ratio is defined as total debt less cash and cash equivalents divided by the 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.

Contact:

Justin D. Benincasa
Chief Financial Officer
ATN International, Inc.
978-619-1300

Polly Pearson
Investor Relations ATNI@investorrelations.com

     
  Table 1  
  ATN International, Inc.  
  Unaudited Condensed Consolidated Balance Sheets  
  (in Thousands)  
           
    September 30,   December 31,  
      2022   2021  
  Assets:        
  Cash and cash equivalents $ 76,714   $ 79,601  
  Restricted cash   1,095     1,096  
  Customer receivable   4,813     4,145  
  Other current assets   149,902     147,775  
           
  Total current assets   232,524     232,617  
           
  Property, plant and equipment, net   951,276     943,209  
  Operating lease right-of-use assets   109,564     118,843  
  Customer receivable - long term   43,382     39,652  
  Goodwill and other intangible assets, net   187,376     198,164  
  Other assets   72,547     76,119  
           
  Total assets $ 1,596,669   $ 1,608,604  
           
  Liabilities, Redeemable Non-controlling interests and Stockholders’ Equity:        
  Current portion of long-term debt $ 3,786   $ 4,665  
  Current portion of customer receivable credit facility   5,696     4,620  
  Taxes payable   6,309     5,681  
  Current portion of lease liabilities   17,399     16,201  
  Other current liabilities   181,135     189,777  
           
  Total current liabilities   214,325     220,944  
           
  Long-term debt, net of current portion $ 351,866   $ 327,111  
  Customer receivable credit facility, net of current portion   37,841     30,148  
  Deferred income taxes   15,653     21,460  
  Lease liabilities   83,489     91,719  
  Other long-term liabilities   134,707     142,033  
           
  Total liabilities   837,881     833,415  
           
  Redeemable Non-controlling interests   76,398     72,936  
           
  Stockholders' Equity        
  Total ATN International, Inc.’s stockholders’ equity   584,467     601,250  
  Non-controlling interests   97,923     101,003  
           
  Total stockholders' equity   682,390     702,253  
           
  Total liabilities, Redeemable Non-controlling interests and stockholders’ equity $ 1,596,669   $ 1,608,604  
           


                        Table 2  
  ATN International, Inc.  
  Unaudited Condensed Consolidated Statements of Operations  
  (in Thousands, Except per Share Data)  
                           
            Three Months Ended   Nine Months Ended  
            September 30,   September 30,  
              2022       2021       2022       2021    
  Revenues:                        
  Communications services         $ 173,977     $ 155,298     $ 512,315     $ 378,897    
  Construction           3,332       6,417       8,615       28,049    
  Other           4,904       5,045       12,800       8,189    
  Total revenue           182,213       166,760       533,730       415,135    
                           
  Operating expenses (excluding depreciation and amortization unless otherwise indicated):                        
  Cost of services and other           78,949       70,732       229,821       168,717    
  Cost of construction revenue           3,321       5,855       8,640       27,997    
  Selling, general and administrative           58,056       53,360       173,575       131,705    
  Transaction-related charges           3,416       5,696       4,381       7,823    
  Depreciation           33,312       28,875       100,421       68,693    
  Amortization of intangibles from acquisitions           3,236       3,480       9,744       4,324    
  (Gain) loss on disposition of assets           484       (256 )     3,876       605    
  Total operating expenses           180,774       167,742       530,458       409,864    
                           
  Operating income         1,439       (982 )     3,272       5,271    
                           
  Other income (expense):                        
  Interest expense, net           (5,475 )     (3,396 )     (13,066 )     (5,640 )  
  Other income (expense)           1,904       (385 )     3,379       1,923    
  Other income, net         (3,571 )     (3,781 )     (9,687 )     (3,717 )  
                           
  Income before income taxes         (2,132 )     (4,763 )     (6,415 )     1,554    
  Income tax expense (benefit)           (360 )     (288 )     (1,378 )     (1,535 )  
                           
  Net income (loss)           (1,772 )     (4,475 )     (5,037 )     3,089    
                           
  Net income (loss) attributable to non-controlling interests, net           (1,011 )     1,856       782       (986 )  
                           
  Net income (loss) attributable to ATN International, Inc. stockholders         $ (2,783 )   $ (2,619 )   $ (4,255 )   $ 2,103    
                           
  Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders:                        
                           
  Basic Net Income (loss)         $ (0.25 )   $ (0.22 )   $ (0.49 )   $ 0.08    
                           
                           
  Diluted Net Income (loss)         $ (0.25 )   $ (0.22 )   $ (0.49 )   $ 0.08    
                           
  Weighted average common shares outstanding:                        
  Basic           15,763       15,860       15,746       15,891    
  Diluted           15,763       15,860       15,746       15,901    
                           


Table 3  
ATN International, Inc.  
Unaudited Condensed Consolidated Cash Flow Statement  
(in Thousands)  
     
  Nine Months Ended September 30,  
    2022       2021    
         
Net income (loss) $ (5,037 )   $ 3,089    
Depreciation   100,421       68,693    
Amortization of intangibles from acquisitions   9,744       4,324    
Provision for doubtful accounts   4,969       3,303    
Amortization of debt discount and debt issuance costs   1,512       767    
Loss on disposition of long-lived assets   3,876       605    
Stock-based compensation   5,697       5,116    
Deferred income taxes   (6,619 )     (5,939 )  
Gain on equity investments   (5,617 )     (647 )  
Loss on pension settlement   1,725       -    
Unrealized (gain) loss on foreign currency   -       (81 )  
Increase in customer receivable   (4,399 )     (25,684 )  
Change in prepaid and accrued income taxes   8,369       (2,106 )  
Change in other operating assets and liabilities   (35,666 )     (3,724 )  
         
Net cash provided by operating activities   78,975       47,716    
         
Capital expenditures   (109,944 )     (62,222 )  
Reimbursable capital expenditures   (4,015 )     (8,700 )  
Proceeds from sale of investments   15,745       -    
Spectrum deposit refund   1,136       -    
Purchase of businesses, net of $11.9 of acquired cash   -       (340,152 )  
Purchases of strategic investments   (2,750 )     (6,399 )  
Receipt of government grants   2,668       7,094    
Proceeds from the disposition of long-lived assets   683       -    
Sale of business, net of transferred cash of $0 and $0.9 million, respectively   1,835       18,597    
         
Net cash used in investing activities   (94,642 )     (391,782 )  
         
Dividends paid on common stock   (8,028 )     (8,118 )  
Distributions to non-controlling interests   (1,375 )     (4,823 )  
Business combination contingent consideration   (1,718 )     -    
Finance lease repayments   (820 )     -    
Term loan - repayments   (953 )     (2,821 )  
New borrowings, net of repayments   -       285,000    
Proceeds from mezzanine equity   -       71,533    
Payment of debt issuance costs   -       (6,568 )  
Revolving credit facility – borrowings   68,711       -    
Revolving credit facility – repayments   (45,000 )     -    
Proceeds from customer receivable credit facility   12,225       27,540    
Repayment of customer receivable credit facility   (3,543 )     (1,005 )  
Purchases of common stock - stock-based compensation   (1,169 )     (1,713 )  
Proceeds from stock option exercises   -       383    
Purchases of common stock - share repurchase plan   (942 )     (4,836 )  
Repurchases of non-controlling interests, net   (4,609 )     (13,139 )  
         
Net cash provided by used in financing activities   12,779       341,433    
         
Net change in total cash, cash equivalents and restricted cash   (2,888 )     (2,633 )  
         
Total cash, cash equivalents and restricted cash, beginning of period   80,697       104,997    
         
Total cash, cash equivalents and restricted cash, end of period $ 77,809     $ 102,364    
         


          Table 4  
ATN International, Inc.  
Selected Segment Financial Information  
(In Thousands)  
             
For the three months ended September 30, 2022 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
Statement of Operations Data:            
Revenue            
Mobility            
Business $ 3,706   $ 298   $ -   $ -   $ 4,004    
Consumer   22,776     2,058     -     -     24,834    
Total $ 26,482   $ 2,356   $ -   $ -   $ 28,838    
             
Fixed            
Business $ 18,578   $ 32,509   $ -   $ -   $ 51,087    
Consumer   39,989     19,143     -     -     59,132    
Total $ 58,567   $ 51,652   $ -   $ -   $ 110,219    
             
Carrier Services $ 3,220   $ 31,360   $ -   $ -   $ 34,580    
Other   340     -     -     -     340    
             
Total Communications Services $ 88,609   $ 85,368   $ -   $ -   $ 173,977    
             
Construction $ -   $ 3,332   $ -   $ -   $ 3,332    
             
Managed services $ 1,398   $ 3,506   $ -   $ -   $ 4,904    
Total Other $ 1,398   $ 3,506   $ -   $ -   $ 4,904    
             
Total Revenue $ 90,007   $ 92,206   $ -   $ -   $ 182,213    
             
Depreciation $ 14,126   $ 18,341   $ -   $ 846   $ 33,313    
Amortization of intangibles from acquisitions $ 380   $ 2,856   $ -   $ -   $ 3,236    
Total operating expenses $ 76,647   $ 91,490   $ 711   $ 11,926   $ 180,774    
Operating income (loss) $ 13,360   $ 716   $ (711 ) $ (11,926 ) $ 1,439    
Stock-based compensation $ 54   $ 132   $ -   $ 1,483   $ 1,669    
Non-controlling interest ( net income or (loss) ) $ (2,391 ) $ 1,380   $ -   $ -   $ (1,011 )  
             
Non GAAP measures:            
EBITDA (1) $ 27,866   $ 21,913   $ (711 ) $ (11,080 ) $ 37,988    
Adjusted EBITDA (2) $ 27,863   $ 21,912   $ (11 ) $ (7,877 ) $ 41,887    
             
Balance Sheet Data (at September 30, 2022):            
Cash, cash equivalents and investments $ 39,413   $ 32,961   $ -   $ 5,735   $ 78,109    
Total current assets   110,610     114,960     -     6,954     232,524    
Fixed assets, net   459,553     483,817     -     7,906     951,276    
Total assets   641,307     872,650     -     82,712     1,596,669    
Total current liabilities   84,848     101,132     -     28,345     214,325    
Total debt, including current portion   63,386     221,265     -     71,000     355,651    
                 
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments      
             
             
ATN International, Inc.  
Selected Segment Financial Information  
(In Thousands)  
             
For the three months ended September 30, 2021 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
Statement of Operations Data:            
Revenue            
Mobility            
Business $ 1,422   $ 231   $ -   $ -   $ 1,653    
Consumer   22,423     1,909     -     -     24,332    
Total $ 23,845   $ 2,140   $ -   $ -   $ 25,985    
             
Fixed            
Business $ 16,549   $ 21,681   $ -   $ -   $ 38,230    
Consumer   40,870     15,484     -     -     56,354    
Total $ 57,419   $ 37,165   $ -   $ -   $ 94,584    
             
Carrier Services $ 2,557   $ 31,939   $ -   $ -   $ 34,496    
Other   233     -     -     -     233    
             
Total Communications Services $ 84,054   $ 71,244   $ -   $ -   $ 155,298    
             
Construction $ -   $ 6,417   $ -   $ -   $ 6,417    
             
Managed services $ 1,252   $ 3,793   $ -   $ -   $ 5,045    
             
Total Other $ 1,252   $ 3,793   $ -   $ -   $ 5,045    
             
Total Revenue $ 85,306   $ 81,454   $ -   $ -   $ 166,760    
             
Depreciation $ 13,308   $ 14,327   $ -   $ 1,240   $ 28,875    
Amortization of intangibles from acquisitions $ 418   $ 3,062   $ -   $ -   $ 3,480    
Total operating expenses $ 72,093   $ 91,284   $ 55   $ 4,310   $ 167,742    
Operating income (loss) $ 13,213   $ (9,830 ) $ (55 ) $ (4,310 ) $ (982 )  
Stock-based compensation $ 36   $ 101   $ -   $ 1,468   $ 1,605    
Non-controlling interest ( net income or (loss) ) $ (2,337 ) $ 4,193   $ -   $ -   $ 1,856    
             
Non GAAP measures:            
EBITDA (1) $ 26,939   $ 7,559   $ (55 ) $ (3,070 ) $ 31,373    
Adjusted EBITDA (2) $ 26,872   $ 16,404   $ (56 ) $ (6,407 ) $ 36,813    
             
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments      
             
             
             
             
             
             
             
ATN International, Inc.  
Selected Segment Financial Information  
(In Thousands)  
             
For the nine months ended September 30, 2022 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
Statement of Operations Data:            
Revenue            
Mobility            
Business $ 10,997   $ 973   $ -   $ -   $ 11,970    
Consumer   64,025     5,063     -     -     69,088    
Total $ 75,022   $ 6,036   $ -   $ -   $ 81,058    
             
Fixed            
Business $ 52,827   $ 91,521   $ -   $ -   $ 144,348    
Consumer   122,435     57,279     -     -     179,714    
Total $ 175,262   $ 148,800   $ -   $ -   $ 324,062    
             
Carrier Services $ 10,042   $ 96,102   $ -   $ -   $ 106,144    
Other   1,051     -     -     -     1,051    
             
Total Communications Services $ 261,377   $ 250,938   $ -   $ -   $ 512,315    
             
Construction $ -   $ 8,615   $ -   $ -   $ 8,615    
             
Managed services $ 3,820   $ 8,980   $ -   $ -   $ 12,800    
Total Other $ 3,820   $ 8,980   $ -   $ -   $ 12,800    
             
Total Revenue $ 265,197   $ 268,533   $ -   $ -   $ 533,730    
             
Depreciation $ 43,109   $ 54,546   $ -   $ 2,766   $ 100,421    
Amortization of intangibles from acquisitions $ 1,192   $ 8,552   $ -   $ -   $ 9,744    
Total operating expenses $ 228,308   $ 272,732   $ 755   $ 28,663   $ 530,458    
Operating income (loss) $ 36,889   $ (4,199 ) $ (755 ) $ (28,663 ) $ 3,272    
Stock-based compensation $ 170   $ 301   $ -   $ 5,225   $ 5,696    
Non-controlling interest ( net income or (loss) ) $ (4,830 ) $ 5,612   $ -   $ -   $ 782    
             
Non GAAP measures:            
EBITDA (1) $ 81,190   $ 58,899   $ (755 ) $ (25,897 ) $ 113,437    
Adjusted EBITDA (2) $ 82,219   $ 62,140   $ (55 ) $ (22,610 ) $ 121,694    
             
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments      
             
ATN International, Inc.  
Selected Segment Financial Information  
(In Thousands)  
             
For the nine months ended September 30, 2021 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
Statement of Operations Data:            
Revenue            
Mobility            
Business $ 3,917   $ 1,149   $ -   $ -   $ 5,066    
Consumer   64,503     6,258     -     -     70,761    
Total $ 68,420   $ 7,407   $ -   $ -   $ 75,827    
             
Fixed            
Business $ 50,037   $ 26,409   $ -   $ -   $ 76,446    
Consumer   125,255     23,004     -     -     148,259    
Total $ 175,292   $ 49,413   $ -   $ -   $ 224,705    
             
Carrier Services $ 6,963   $ 70,713   $ -   $ -   $ 77,676    
Other   689     -     -     -     689    
             
Total Communications Services $ 251,364   $ 127,533   $ -   $ -   $ 378,897    
             
Construction $ -   $ 28,049   $ -   $ -   $ 28,049    
             
Renewable Energy $ -   $ -   $ 418   $ -   $ 418    
Managed services   3,978     3,793     -     -     7,771    
             
Total Other $ 3,978   $ 3,793   $ 418   $ -   $ 8,189    
             
Total Revenue $ 255,342   $ 159,375   $ 418   $ -   $ 415,135    
             
Depreciation $ 40,080   $ 24,598   $ 188   $ 3,827   $ 68,693    
Amortization of intangibles from acquisitions $ 1,262   $ 3,062   $ -   $ -   $ 4,324    
Total operating expenses $ 214,343   $ 170,295   $ 1,906   $ 23,320   $ 409,864    
Operating income (loss) $ 40,999   $ (10,920 ) $ (1,488 ) $ (23,320 ) $ 5,271    
Stock-based compensation $ 83   $ -   $ 22   $ 4,911   $ 5,016    
Non-controlling interest ( net income or (loss) ) $ (5,857 ) $ 4,075   $ 796   $ -   $ (986 )  
             
Non GAAP measures:            
EBITDA (1) $ 82,341   $ 16,740   $ (1,300 ) $ (19,493 ) $ 78,288    
Adjusted EBITDA (2) $ 82,276   $ 23,820   $ (110 ) $ (19,270 ) $ 86,716    
             
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments      
             
             
ATN International, Inc.  
Selected Segment Financial Information  
(In Thousands)  
at December 31, 2021  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
Balance Sheet Data (at December 31, 2021):            
Cash, cash equivalents and investments $ 43,128   $ 28,486   $ 659   $ 7,628   $ 79,901    
Total current assets   108,677     111,741     3,585     8,614     232,617    
Fixed assets, net   452,856     480,250     -     10,103     943,209    
Total assets   630,515     877,041     17,481     83,567     1,608,604    
Total current liabilities   91,090     108,950     356     20,548     220,944    
Total debt, including current portion   64,243     240,802     -     61,499     366,544    
             
(1) See Table 5 for reconciliation of Operating Income to EBITDA          
(2) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA        
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments      
             
             
             
ATN International, Inc.  
Selected Segment Operational Information  
             
    As of As of As of As of  
    December 31, March 31, June 30, September 30,  
      2021     2022     2022     2022    
             
Consolidated Operational Data #:            
             
Fiber Route Miles     9,058     9,127     9,399     9,756    
Fiber Connected Towers *     364     364     364     404    
Owned Towers **     404     404     404     404    
             
Broadband Homes Passed - total     565,300     565,600     569,800     613,600    
Broadband Homes Passed - by HSD ***     190,400     193,300     199,800     219,300    
% Broadband Homes Passed by HSD ***     34 %   34 %   35 %   36 %  
             
Broadband Customers     203,700     204,000     204,500     205,200    
HSD *** Capable Customers     98,100     101,800     105,600     110,700    
% HSD*** Capable Customers     48 %   50 %   52 %   54 %  
             
             
  Quarter ended  
  September 30, December 31, March 31, June 30, September 30,  
    2021     2021     2022     2022     2022    
International Telecom Operational Data:            
             
Mobile - Subscribers #            
Pre-Paid   276,400     285,800     291,900     297,000     301,800    
Post-Paid   49,200     49,800     50,200     51,900     54,200    
Total   325,600     335,600     342,100     348,900     356,000    
             
Mobile - Blended Churn   2.68 %   2.73 %   2.86 %   2.80 %   3.02 %  
             
             
# Data presented may differ from prior reported quarter to reflect more accurate data and/or changes in calculation methodology and process.  
             
* All cell sites, including rooftops, that the company serves with its own fiber        
             
** All geographically distinct cell sites, including towers and other structures        
             
*** HSD is defined as download speeds >100 Mbps            


          Table 5  
ATN International, Inc.  
Reconciliation of Non-GAAP Measures  
(In Thousands)  
             
For the three months ended September 30, 2022 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
             
Operating income (loss) $ 13,360   $ 716   $ (711 ) $ (11,926 ) $ 1,439    
Depreciation expense   14,126     18,341     -     846     33,313    
Amortization of intangibles from acquisitions   380     2,856     -     -     3,236    
EBITDA $ 27,866   $ 21,913   $ (711 ) $ (11,080 ) $ 37,988    
             
Transaction-related charges   -     212     -     3,203     3,415    
(Gain) Loss on disposition of assets   (3 )   (213 )   700     -     484    
ADJUSTED EBITDA $ 27,863   $ 21,912   $ (11 ) $ (7,877 ) $ 41,887    
             
Revenue $ 90,007   $ 92,206   $ -   $ -   $ 182,213    
ADJUSTED EBITDA MARGIN   31.0 %   23.8 % NA NA   23.0 %  
             
             
For the three months ended September 30, 2021 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
             
Operating income (loss) $ 13,213   $ (9,830 ) $ (55 ) $ (4,310 ) $ (982 )  
Depreciation expense   13,308     14,327     -     1,240     28,875    
Amortization of intangibles from acquisitions   418     3,062     -     -     3,480    
EBITDA $ 26,939   $ 7,559   $ (55 ) $ (3,070 ) $ 31,373    
             
Transaction-related charges   -     9,033     -     (3,337 )   5,696    
(Gain) Loss on disposition of assets   (67 )   (188 )   (1 )   -     (256 )  
ADJUSTED EBITDA $ 26,872   $ 16,404   $ (56 ) $ (6,407 ) $ 36,813    
             
Revenue $ 85,306   $ 81,454   $ -   $ -   $ 166,760    
ADJUSTED EBITDA MARGIN   31.5 %   20.1 % NA NA   22.1 %  
             
             
             
For the nine months ended September 30, 2022 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
             
Operating income (loss) $ 36,889   $ (4,199 ) $ (755 ) $ (28,663 ) $ 3,272    
Depreciation expense   43,109     54,546     -     2,766     100,421    
Amortization of intangibles from acquisitions   1,192     8,552     -     -     9,744    
EBITDA $ 81,190   $ 58,899   $ (755 ) $ (25,897 ) $ 113,437    
             
Transaction-related charges   -     1,094     -     3,287     4,381    
(Gain) Loss on disposition of assets   1,029     2,147     700     -     3,876    
ADJUSTED EBITDA $ 82,219   $ 62,140   $ (55 ) $ (22,610 ) $ 121,694    
             
Revenue $ 265,197   $ 268,533   $ -   $ -   $ 533,730    
ADJUSTED EBITDA MARGIN   31.0 %   23.1 % NA NA   22.8 %  
             
             
For the nine months ended September 30, 2021 is as follows:  
             
  International
Telecom
US Telecom Renewable
Energy
Corporate and
Other *
Total  
             
             
Operating income (loss) $ 40,999   $ (10,920 ) $ (1,488 ) $ (23,320 ) $ 5,271    
Depreciation expense   40,080     24,598     188     3,827     68,693    
Amortization of intangibles from acquisitions   1,262     3,062     -     -     4,324    
EBITDA $ 82,341   $ 16,740   $ (1,300 ) $ (19,493 ) $ 78,288    
             
Transaction-related charges   -     7,257     566     -     7,823    
(Gain) Loss on disposition of assets   (65 )   (177 )   624     223     605    
ADJUSTED EBITDA $ 82,276   $ 23,820   $ (110 ) $ (19,270 ) $ 86,716    
             
Revenue $ 255,342   $ 159,375   $ 418   $ -   $ 415,135    
ADJUSTED EBITDA MARGIN   32.2 %   14.9 %   -26.3 % NA   20.9 %  


                   
                Table 6  
                   
  ATN International, Inc.
  Non GAAP Measure - Net Debt Ratio
  (in Thousands, Except per Share Data)
                   
                   
            September 30,   December 31,
              2022   2021  
                   
                   
  Current portion of long-term debt *         $ 3,786   $ 4,665  
  Long-term debt, net of current portion *           351,866     327,111  
                   
  Total debt         $ 355,652   $ 331,776  
                   
  Less: Cash and cash equivalents           76,714     79,601  
                   
  Net Debt         $ 278,938   $ 252,175  
                   
                   
  Adjusted EBITDA - for the four quarters ended         $ 164,022   $ 129,047  
                   
                   
  Net Debt Ratio           1.70     1.95  
                   
                   
  * Excludes Customer Receivable and Credit Facility                

___________________________________________________________________________________________________________
1 See Table 5 for reconciliation of Operating Income to EBITDA, a non-GAAP measure.
2 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.
3 ATN completed its joint acquisition of Alaska Communications on July 22, 2021.
4 International Telecom revenues are generated by delivery of a broad range of communications and managed IT services, including data, voice and video services from the Company’s fixed and mobile network operations in Bermuda and the Caribbean, and include direct government payments as part of the FCC high-cost support program in the USVI. 
5 US Telecom revenues consist of broadband, carrier services, managed IT services, fixed enterprise, and mobile retail revenues from the Company’s networks and operations in Alaska and in the western United States, including various government programs such as CAF II, E-Rate, Lifeline and rural healthcare support programs. 
For the Company’s 2022 Guidance Adjusted EBITDA, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, 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.
Defined as download speeds of greater than 100 MBPS.


Primary Logo

Source: ATN International, Inc.