ATN Reports Third-Quarter 2023 Results; Reiterates 2023 Outlook; Provides Preliminary Outlook for 2024
“First-to-Fiber” and “Glass & Steel™” Strategies Drive Year Over Year Growth
- Grew revenue 5% to
$191.0 million - Increased total high-speed subscribers by 20%
- Expanded broadband homes passed by high-speed data services by 52%
- Capital expenditures were
$37.2 million (net of$7.3 million of reimbursements)
Operating Income and Adjusted EBITDA Improvements Follow Subscriber and Revenue Growth
- Net loss of
$(3.6) million , or a$(0.31) loss per share; operating income increased to$6.8 million - Increased Adjusted EBITDA1 by 10% to
$47.8 million
Reiterates 2023 Outlook2
- Adjusted EBITDA for the full year 2023 expected to be in the range of
$183 to$193 million - Capital expenditures for the full year 2023 expected to be in the range of
$160 to$170 million (net of reimbursements)
Provides Preliminary 2024 Outlook2
- Adjusted EBITDA for the full year 2024 expected to be in the range of
$200 to$208 million - Capital expenditures for the full year 2024 expected to be in the range of
$120 to$130 million (net of reimbursements)
Earnings Conference Call
Thursday, October 26, 2023 , at10:00 a.m. ET ; web participant link:
https://edge.media-server.com/mmc/p/3yif2rqx/
Remarks by
“We continued to execute on our First-to-Fiber and Glass & Steel™ strategies in the third quarter, contributing to solid revenue growth of 5% across the enterprise,” said
“In the third quarter, we achieved strong high-speed broadband subscriber growth of 20%. Additionally, our international markets saw a 13% annual increase in mobile subscribers,” Prior said. “Based on strong market tailwinds and our approach to maximizing the long-term value of our capital investments, we are excited about the prospects for growth and free cash flow expansion across ATN’s
"Domestically, we continue to expand our network reach to high-speed data subscribers and enterprise and government customers. At the same time, we are making progress on rationalizing legacy network and operating costs, with further reductions expected over the coming year. Our team won another
“As we move closer to the final year of our three-year schedule of investments, we are planning to come down the other side of the investment bell curve, positioning us to start to reap the benefits of our network investments more fully. These expected benefits include growth in our subscriber base, revenue, and operating margins alongside reduced capital expenditures, as reflected in our full-year 2024 preliminary outlook," Prior concluded.
Third Quarter 2023 Financial Results
Consolidated revenues were
Operating income rose to
Net loss attributable to ATN stockholders was
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 |
Corporate |
Total | Total | |||||||||||||
Telecom | Telecom | Telecom | Telecom | and Other* | and Other* | ATN | ATN | |||||||||||||
Total Revenue: | $ | 93,878 | $ | 90,007 | $ | 97,158 | $ | 92,206 | $ | - | $ | - | $ | 191,036 | $ | 182,213 | ||||
Mobility | 27,791 | 26,482 | 946 | 2,356 | - | - | 28,737 | 28,838 | ||||||||||||
Fixed | 59,983 | 58,567 | 58,342 | 51,652 | - | - | 118,325 | 110,219 | ||||||||||||
Carrier Services | 3,441 | 3,220 | 32,319 | 31,360 | - | - | 35,760 | 34,580 | ||||||||||||
Construction | - | - | 2,038 | 3,332 | - | - | 2,038 | 3,332 | ||||||||||||
All other | 2,663 | 1,738 | 3,513 | 3,506 | - | - | 6,176 | 5,244 | ||||||||||||
Operating Income (Loss) | $ | 12,800 | $ | 13,360 | $ | 3,018 | $ | 716 | $ | (8,981 | ) | $ | (12,637 | ) | $ | 6,837 | $ | 1,439 | ||
EBITDA2 | $ | 27,394 | $ | 27,866 | $ | 25,300 | $ | 21,913 | $ | (8,363 | ) | $ | (11,791 | ) | $ | 44,331 | $ | 37,988 | ||
Adjusted EBITDA1 | $ | 27,502 | $ | 27,917 | $ | 26,861 | $ | 22,044 | $ | (6,516 | ) | $ | (6,405 | ) | $ | 47,847 | $ | 43,556 | ||
Capital Expenditures** | $ | 18,744 | $ | 19,400 | $ | 18,445 | $ | 19,131 | $ | - | $ | 209 | $ | 37,189 | $ | 38,740 | ||||
For Nine Months Ended |
||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | 2023 | 2022 | 2023 | 2022 | |||||||||||||
International | International | US | US | Corporate | Corporate | Total | Total | |||||||||||||
Telecom | Telecom | Telecom | Telecom | and Other* | and Other* | ATN | ATN | |||||||||||||
Total Revenue: | $ | 276,267 | $ | 265,197 | $ | 286,983 | $ | 268,533 | $ | - | $ | - | $ | 563,250 | $ | 533,730 | ||||
Mobility | 80,754 | 75,022 | 3,081 | 6,036 | - | - | 83,835 | 81,058 | ||||||||||||
Fixed | 178,546 | 175,262 | 175,346 | 148,800 | - | - | 353,892 | 324,062 | ||||||||||||
Carrier Services | 11,011 | 10,042 | 95,978 | 96,102 | - | - | 106,989 | 106,144 | ||||||||||||
Construction | - | - | 3,648 | 8,615 | - | - | 3,648 | 8,615 | ||||||||||||
All other | 5,956 | 4,871 | 8,930 | 8,980 | - | - | 14,886 | 13,851 | ||||||||||||
Operating Income (Loss) | $ | 41,177 | $ | 36,889 | $ | (3,719 | ) | $ | (4,199 | ) | $ | (27,547 | ) | $ | (29,418 | ) | $ | 9,911 | $ | 3,272 |
EBITDA2 | $ | 84,807 | $ | 81,190 | $ | 67,126 | $ | 58,899 | $ | (25,517 | ) | $ | (26,652 | ) | $ | 126,416 | $ | 113,437 | ||
Adjusted EBITDA1 | $ | 85,089 | $ | 82,389 | $ | 72,443 | $ | 62,441 | $ | (19,097 | ) | $ | (17,440 | ) | $ | 138,435 | $ | 127,390 | ||
Capital Expenditures** | $ | 57,610 | $ | 53,270 | $ | 69,030 | $ | 56,041 | $ | - | $ | 633 | $ | 126,640 | $ | 109,944 |
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
**Excludes government capital program amounts disbursed and amounts received.
ATN’s Strategic Plan and Key Performance Indicators
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 | 2023 | 2022 | 2022 | Q3 2023 | ||||||
Q3 | Q2 | Q1 | Q4 | Q3 | vs. Q3 2022 | ||||||
Broadband Homes Passed | 746,600 | 746,800 | 736,300 | 728,900 | 613,600 | 22% | |||||
Broadband Homes Passed by HSD* | 333,500 | 331,000 | 301,600 | 275,100 | 219,300 | 52% | |||||
Broadband Customers | 214,800 | 217,100 | 216,900 | 210,300 | 205,200 | 5% | |||||
HSD* Broadband Customers | 132,900 | 129,000 | 122,600 | 113,000 | 110,700 | 20% | |||||
11,575 | 11,561 | 11,099 | 10,545 | 9,756 | 19% | ||||||
International Mobile Subscribers | |||||||||||
Pre-Paid | 346,100 | 340,200 | 328,800 | 322,000 | 301,800 | 15% | |||||
Post-Paid | 56,100 | 58,900 | 56,900 | 55,700 | 54,200 | 4% | |||||
Total | 402,200 | 399,100 | 385,700 | 377,700 | 356,000 | 13% | |||||
Blended Churn | 3.76 | % | 2.69 | % | 2.81 | % | 2.25 | % | 3.02 | % | |
*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. The Company is reiterating its 2023 outlook and providing preliminary guidance for the full year 2024 as network investments begin to return to more normalized levels and management continues its focus on increasing free cash flow and driving positive returns on its network investments.
Reiterates outlook for full year ending
Adjusted EBITDA1 | Full year 2023 | |
Capital Expenditures | Full year 2023 |
Provides preliminary outlook for full year ending
Adjusted EBITDA1 | Full year 2024 | |
Capital Expenditures | Full year 2024 |
For the Company’s full year 2023 and 2024 outlooks for 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 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.
Conference Call Information
Call Date: Thursday, October 26, 2023
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/3yif2rqx
Live Call Participant Link: https://register.vevent.com/register/BIdac10076c12d42508a2c85e814f53a36
Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.
About ATN
Use of Non-GAAP Financial Measures and Definition of Terms
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release also contains non-GAAP financial measures. Specifically, the Company has included EBITDA, Adjusted EBITDA, Net Debt, and Net Debt Ratio in this release and the tables included herein.
EBITDA is defined as Operating income (loss) before depreciation and amortization expense.
Adjusted EBITDA is defined as Operating income (loss) before depreciation and amortization expense, transaction-related charges, restructuring expenses, one-time impairment or special charges, and the gain (loss) on disposition of assets. To more closely align with similar calculations presented by companies in its industry, beginning in the 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 | $ | 66,063 | $ | 54,660 | ||
Restricted cash | 7,024 | 5,068 | ||||
Customer receivable | 6,702 | 5,803 | ||||
Other current assets | 187,576 | 164,157 | ||||
Total current assets | 267,365 | 229,688 | ||||
Property, plant and equipment, net | 1,069,433 | 1,055,954 | ||||
Operating lease right-of-use assets | 103,002 | 108,702 | ||||
Customer receivable - long term | 44,623 | 46,706 | ||||
Goodwill and other intangible assets, net | 176,443 | 185,794 | ||||
Other assets | 90,360 | 81,025 | ||||
Total assets | $ | 1,751,226 | $ | 1,707,869 | ||
Liabilities, redeemable non-controlling interests and stockholders’ equity: | ||||||
Current portion of long-term debt | $ | 21,278 | $ | 6,172 | ||
Current portion of customer receivable credit facility | 6,727 | 6,073 | ||||
Taxes payable | 9,463 | 7,335 | ||||
Current portion of lease liabilities | 16,331 | 15,457 | ||||
Other current liabilities | 208,858 | 198,143 | ||||
Total current liabilities | 262,657 | 233,180 | ||||
Long-term debt, net of current portion | $ | 477,099 | $ | 415,727 | ||
Customer receivable credit facility, net of current portion | 38,010 | 39,275 | ||||
Deferred income taxes | 19,198 | 28,650 | ||||
Lease liabilities | 80,260 | 83,319 | ||||
Other long-term liabilities | 133,102 | 138,420 | ||||
Total liabilities | 1,010,326 | 938,571 | ||||
Redeemable non-controlling interests | 95,787 | 92,468 | ||||
Stockholders' equity: | ||||||
Total ATN International, Inc.’s stockholders’ equity | 545,754 | 580,814 | ||||
Non-controlling interests | 99,359 | 96,016 | ||||
Total stockholders' equity | 645,113 | 676,830 | ||||
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,751,226 | $ | 1,707,869 | ||
Table 2 | ||||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | ||||||||||||||||
(in Thousands, Except per Share Data) | ||||||||||||||||
Three Months Ended, | Nine Months Ended, | |||||||||||||||
2023 | 2022 | 2023 | 2022 | |||||||||||||
Revenues: | ||||||||||||||||
Communications services | $ | 184,601 | $ | 173,977 | $ | 547,484 | $ | 512,315 | ||||||||
Construction | 2,038 | 3,332 | 3,648 | 8,615 | ||||||||||||
Other | 4,397 | 4,904 | 12,118 | 12,800 | ||||||||||||
Total revenue | 191,036 | 182,213 | 563,250 | 533,730 | ||||||||||||
Operating expenses (excluding depreciation and amortization unless otherwise indicated): | ||||||||||||||||
Cost of services and other | 80,367 | 78,949 | 237,125 | 229,821 | ||||||||||||
Cost of construction revenue | 2,031 | 3,321 | 3,635 | 8,640 | ||||||||||||
Selling, general and administrative | 60,792 | 56,387 | 184,055 | 167,879 | ||||||||||||
Stock-based compensation | 1,956 | 1,669 | 6,473 | 5,696 | ||||||||||||
Transaction-related charges | 45 | 3,416 | 496 | 4,381 | ||||||||||||
Restructuring expenses | 1,383 | - | 4,640 | - | ||||||||||||
Depreciation | 34,370 | 33,312 | 106,991 | 100,421 | ||||||||||||
Amortization of intangibles from acquisitions | 3,124 | 3,236 | 9,514 | 9,744 | ||||||||||||
Loss on disposition of assets | 132 | 484 | 410 | 3,876 | ||||||||||||
Total operating expenses | 184,200 | 180,774 | 553,339 | 530,458 | ||||||||||||
Operating income | 6,836 | 1,439 | 9,911 | 3,272 | ||||||||||||
Other income (expense): | ||||||||||||||||
Interest expense, net | (11,309 | ) | (5,475 | ) | (30,338 | ) | (13,066 | ) | ||||||||
Other income | 213 | 1,904 | 2,623 | 3,379 | ||||||||||||
Other income (expense), net | (11,096 | ) | (3,571 | ) | (27,715 | ) | (9,687 | ) | ||||||||
Loss before income taxes | (4,260 | ) | (2,132 | ) | (17,804 | ) | (6,415 | ) | ||||||||
Income tax benefit | (542 | ) | (360 | ) | (6,369 | ) | (1,378 | ) | ||||||||
Net loss | (3,718 | ) | (1,772 | ) | (11,435 | ) | (5,037 | ) | ||||||||
Net (income) loss attributable to non-controlling interests, net | 134 | (1,011 | ) | 2,733 | 782 | |||||||||||
Net loss attributable to |
$ | (3,584 | ) | $ | (2,783 | ) | $ | (8,702 | ) | $ | (4,255 | ) | ||||
Net loss per weighted average share attributable to |
||||||||||||||||
Basic and Diluted Net Loss | $ | (0.31 | ) | $ | (0.25 | ) | $ | (0.80 | ) | $ | (0.49 | ) | ||||
Weighted average common shares outstanding: | ||||||||||||||||
Basic | 15,601 | 15,763 | 15,666 | 15,746 | ||||||||||||
Diluted | 15,601 | 15,763 | 15,666 | 15,746 | ||||||||||||
Table 3 |
||||||||
Unaudited Condensed Consolidated Cash Flow Statements | ||||||||
(in Thousands) | ||||||||
Nine Months Ended |
||||||||
2023 | 2022 | |||||||
Net Loss | $ | (11,435 | ) | $ | (5,037 | ) | ||
Depreciation | 106,991 | 100,421 | ||||||
Amortization of intangibles from acquisitions | 9,514 | 9,744 | ||||||
Provision for doubtful accounts | 4,014 | 4,969 | ||||||
Amortization of debt discount and debt issuance costs | 1,806 | 1,512 | ||||||
Loss on disposition of long-lived assets | 410 | 3,876 | ||||||
Stock-based compensation | 6,472 | 5,696 | ||||||
Deferred income taxes | (9,452 | ) | (6,619 | ) | ||||
Loss on pension settlement | 369 | 1,725 | ||||||
Gain on equity investments | (2,752 | ) | (5,617 | ) | ||||
Increase (decrease) in customer receivable | 1,185 | (4,399 | ) | |||||
Change in prepaid and accrued income taxes | 3,602 | 8,369 | ||||||
Change in other operating assets and liabilities | (21,240 | ) | (35,665 | ) | ||||
Net cash provided by operating activities | 89,484 | 78,975 | ||||||
Capital expenditures | (126,640 | ) | (109,944 | ) | ||||
Government capital programs: | ||||||||
Amounts disbursed | (14,261 | ) | (4,015 | ) | ||||
Amounts received | 16,065 | 2,668 | ||||||
Proceeds from sale of investments | - | 15,745 | ||||||
Spectrum deposit refund | - | 1,136 | ||||||
Proceeds from dispositions of long-lived assets | - | 683 | ||||||
Purchases of strategic investments | (1,055 | ) | (2,750 | ) | ||||
Purchases and sales of businesses | 1,314 | 1,835 | ||||||
Net cash used in investing activities | (124,577 | ) | (94,642 | ) | ||||
Dividends paid on common stock | (9,918 | ) | (8,028 | ) | ||||
Distributions to non-controlling interests | (1,447 | ) | (1,375 | ) | ||||
Business combination contingent consideration | - | (1,718 | ) | |||||
Finance leases | (932 | ) | (820 | ) | ||||
Term loan - borrowings | 130,000 | 711 | ||||||
Term loan - repayments | (3,532 | ) | (953 | ) | ||||
Payment of debt issuance costs | (3,708 | ) | - | |||||
Revolving credit facilities – borrowings | 126,893 | 68,000 | ||||||
Revolving credit facilities – repayments | (174,292 | ) | (45,000 | ) | ||||
Proceeds from customer receivable credit facility | 4,300 | 12,225 | ||||||
Repayment of customer receivable credit facility | (4,998 | ) | (3,543 | ) | ||||
Purchases of common stock - stock-based compensation | (1,473 | ) | (1,169 | ) | ||||
Purchases of common stock - share repurchase plan | (11,679 | ) | (942 | ) | ||||
Repurchases of non-controlling interests, net | (762 | ) | (4,609 | ) | ||||
Net cash provided by financing activities | 48,452 | 12,779 | ||||||
Net change in total cash, cash equivalents and restricted cash | 13,359 | (2,888 | ) | |||||
Total cash, cash equivalents and restricted cash, beginning of period | 59,728 | 80,697 | ||||||
Total cash, cash equivalents and restricted cash, end of period | $ | 73,087 | $ | 77,809 | ||||
Table 4 | |||||||||||||
Selected Segment Financial Information | |||||||||||||
(In Thousands) | |||||||||||||
For the three months ended |
|||||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||||
Statement of Operations Data: | |||||||||||||
Revenue | |||||||||||||
Mobility | |||||||||||||
Business | $ | 3,818 | $ | 129 | $ | - | $ | 3,947 | |||||
Consumer | 23,973 | 817 | - | 24,790 | |||||||||
Total | $ | 27,791 | $ | 946 | $ | - | $ | 28,737 | |||||
Fixed | |||||||||||||
Business | $ | 18,016 | $ | 35,680 | $ | - | $ | 53,696 | |||||
Consumer | 41,967 | 22,662 | - | 64,629 | |||||||||
Total | $ | 59,983 | $ | 58,342 | $ | - | $ | 118,325 | |||||
Carrier Services | $ | 3,441 | $ | 32,319 | $ | - | $ | 35,760 | |||||
Other | 1,236 | 544 | - | 1,780 | |||||||||
Total Communications Services | $ | 92,451 | $ | 92,151 | $ | - | $ | 184,602 | |||||
Construction | $ | - | $ | 2,038 | $ | - | $ | 2,038 | |||||
Managed services | $ | 1,427 | $ | 2,969 | $ | - | $ | 4,396 | |||||
Total Other | $ | 1,427 | $ | 2,969 | $ | - | $ | 4,396 | |||||
Total Revenue | $ | 93,878 | $ | 97,158 | $ | - | $ | 191,036 | |||||
Depreciation | $ | 14,354 | $ | 19,398 | $ | 618 | $ | 34,370 | |||||
Amortization of intangibles from acquisitions | $ | 240 | $ | 2,884 | $ | - | $ | 3,124 | |||||
Total operating expenses | $ | 81,078 | $ | 94,140 | $ | 8,981 | $ | 184,199 | |||||
Operating income (loss) | $ | 12,800 | $ | 3,018 | $ | (8,981 | ) | $ | 6,837 | ||||
Net (income) loss attributable to non-controlling interests | $ | (1,794 | ) | $ | 1,928 | $ | - | $ | 134 | ||||
Non GAAP measures: | |||||||||||||
EBITDA (2) | $ | 27,394 | $ | 25,300 | $ | (8,363 | ) | $ | 44,331 | ||||
Adjusted EBITDA (1) | $ | 27,502 | $ | 26,861 | $ | (6,516 | ) | $ | 47,847 | ||||
Balance Sheet Data (at |
|||||||||||||
Cash, cash equivalents and restricted cash | $ | 35,588 | $ | 31,677 | $ | 5,821 | $ | 73,086 | |||||
Total current assets | 115,888 | 143,280 | 8,197 | 267,365 | |||||||||
Fixed assets, net | 476,355 | 587,623 | 5,455 | 1,069,433 | |||||||||
Total assets | 671,285 | 996,413 | 83,528 | 1,751,226 | |||||||||
Total current liabilities | 82,178 | 148,351 | 32,127 | 262,656 | |||||||||
Total debt, including current portion | 63,210 | 285,843 | 149,326 | 498,379 | |||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | |||||||||||||
Table 4 (continued) |
|||||||||||||
Selected Segment Financial Information | |||||||||||||
(In Thousands) | |||||||||||||
For the three months ended |
|||||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||||
Statement of Operations Data: | |||||||||||||
Revenue | |||||||||||||
Mobility | |||||||||||||
Business | $ | 3,706 | $ | 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 | $ | 12,637 | $ | 180,774 | |||||
Operating income (loss) | $ | 13,360 | $ | 716 | $ | (12,637 | ) | $ | 1,439 | ||||
Net (income) loss attributable to non-controlling interests | $ | (2,391 | ) | $ | 1,380 | $ | - | $ | (1,011 | ) | |||
Non GAAP measures: | |||||||||||||
EBITDA (2) | $ | 27,866 | $ | 21,913 | $ | (11,791 | ) | $ | 37,988 | ||||
Adjusted EBITDA (1) | $ | 27,917 | $ | 22,044 | $ | (6,405 | ) | $ | 43,556 | ||||
(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 nine months ended |
|||||||||||||
International Telecom |
Corporate and Other * |
Total | |||||||||||
Statement of Operations Data: | |||||||||||||
Revenue | |||||||||||||
Mobility | |||||||||||||
Business | $ | 11,484 | $ | 415 | $ | - | $ | 11,899 | |||||
Consumer | 69,270 | 2,666 | - | 71,936 | |||||||||
Total | $ | 80,754 | $ | 3,081 | $ | - | $ | 83,835 | |||||
Fixed | |||||||||||||
Business | $ | 52,602 | $ | 107,494 | $ | - | $ | 160,096 | |||||
Consumer | 125,944 | 67,852 | - | 193,796 | |||||||||
Total | $ | 178,546 | $ | 175,346 | $ | - | $ | 353,892 | |||||
Carrier Services | $ | 11,011 | $ | 95,978 | $ | - | $ | 106,989 | |||||
Other | 2,084 | 684 | - | 2,768 | |||||||||
Total Communications Services | $ | 272,395 | $ | 275,089 | $ | - | $ | 547,484 | |||||
Construction | $ | - | $ | 3,648 | $ | - | $ | 3,648 | |||||
Managed services | $ | 3,872 | $ | 8,246 | $ | - | $ | 12,118 | |||||
Total Other | $ | 3,872 | $ | 8,246 | $ | - | $ | 12,118 | |||||
Total Revenue | $ | 276,267 | $ | 286,983 | $ | - | $ | 563,250 | |||||
Depreciation | $ | 42,646 | $ | 62,315 | $ | 2,030 | $ | 106,991 | |||||
Amortization of intangibles from acquisitions | $ | 984 | $ | 8,530 | $ | - | $ | 9,514 | |||||
Total operating expenses | $ | 235,090 | $ | 290,702 | $ | 27,547 | $ | 553,339 | |||||
Operating income (loss) | $ | 41,177 | $ | (3,719 | ) | $ | (27,547 | ) | $ | 9,911 | |||
Net (income) loss attributable to non-controlling interests | $ | (5,650 | ) | $ | 8,383 | $ | - | $ | 2,733 | ||||
Non GAAP measures: | |||||||||||||
EBITDA (2) | $ | 84,807 | $ | 67,126 | $ | (25,517 | ) | $ | 126,416 | ||||
Adjusted EBITDA (1) | $ | 85,089 | $ | 72,443 | $ | (19,097 | ) | $ | 138,435 | ||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments | |||||||||||||
Table 4 (continued) |
|||||||||||||
Selected Segment Financial Information | |||||||||||||
(In Thousands) | |||||||||||||
For the nine months ended |
|||||||||||||
International Telecom |
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 | $ | 29,418 | $ | 530,458 | |||||
Operating income (loss) | $ | 36,889 | $ | (4,199 | ) | $ | (29,418 | ) | $ | 3,272 | |||
Net (income) loss attributable to non-controlling interests | $ | (4,830 | ) | $ | 5,612 | $ | - | $ | 782 | ||||
Non GAAP measures: | |||||||||||||
EBITDA (2) | $ | 81,190 | $ | 58,899 | $ | (26,652 | ) | $ | 113,437 | ||||
Adjusted EBITDA (1) | $ | 82,389 | $ | 62,441 | $ | (17,440 | ) | $ | 127,390 | ||||
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 |
||||||||||||
International Telecom |
Corporate and Other * |
Total | ||||||||||
Operating income (loss) | $ | 12,800 | $ | 3,018 | $ | (8,981 | ) | $ | 6,837 | |||
Depreciation expense | 14,354 | 19,398 | 618 | 34,370 | ||||||||
Amortization of intangibles from acquisitions | 240 | 2,884 | - | 3,124 | ||||||||
EBITDA | $ | 27,394 | $ | 25,300 | $ | (8,363 | ) | $ | 44,331 | |||
Stock-based compensation | 130 | 23 | 1,802 | 1,955 | ||||||||
Restructuring expenses | - | 1,383 | - | 1,383 | ||||||||
Transaction-related charges | - | - | 45 | 45 | ||||||||
(Gain) Loss on disposition of assets | (22 | ) | 155 | - | 133 | |||||||
ADJUSTED EBITDA | $ | 27,502 | $ | 26,861 | $ | (6,516 | ) | $ | 47,847 | |||
For the three months ended |
||||||||||||
International Telecom |
Corporate and Other * |
Total | ||||||||||
Operating income (loss) | $ | 13,360 | $ | 716 | $ | (12,637 | ) | $ | 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 | $ | (11,791 | ) | $ | 37,988 | |||
Stock-based compensation | 54 | 132 | 1,483 | 1,669 | ||||||||
Transaction-related charges | - | 212 | 3,203 | 3,415 | ||||||||
(Gain) Loss on disposition of assets | (3 | ) | (213 | ) | 700 | 484 | ||||||
ADJUSTED EBITDA | $ | 27,917 | $ | 22,044 | $ | (6,405 | ) | $ | 43,556 | |||
Table 5 (continued) |
||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||
(In Thousands) | ||||||||||||
For the nine months ended |
||||||||||||
International Telecom |
Corporate and Other * |
Total | ||||||||||
Operating income (loss) | $ | 41,177 | $ | (3,719 | ) | $ | (27,547 | ) | $ | 9,911 | ||
Depreciation expense | 42,646 | 62,315 | 2,030 | 106,991 | ||||||||
Amortization of intangibles from acquisitions | 984 | 8,530 | - | 9,514 | ||||||||
EBITDA | $ | 84,807 | $ | 67,126 | $ | (25,517 | ) | $ | 126,416 | |||
Stock-based compensation | 307 | 109 | 6,057 | 6,473 | ||||||||
Restructuring expenses | - | 4,640 | - | 4,640 | ||||||||
Transaction-related charges | - | 133 | 363 | 496 | ||||||||
(Gain) Loss on disposition of assets | (25 | ) | 435 | - | 410 | |||||||
ADJUSTED EBITDA | $ | 85,089 | $ | 72,443 | $ | (19,097 | ) | $ | 138,435 | |||
For the nine months ended |
||||||||||||
International Telecom |
Corporate and Other * |
Total | ||||||||||
Operating income (loss) | $ | 36,889 | $ | (4,199 | ) | $ | (29,418 | ) | 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 | $ | (26,652 | ) | $ | 113,437 | |||
Stock-based compensation | 170 | 301 | 5,225 | 5,696 | ||||||||
Transaction-related charges | - | 1,094 | 3,287 | 4,381 | ||||||||
(Gain) Loss on disposition of assets | 1,029 | 2,147 | 700 | 3,876 | ||||||||
ADJUSTED EBITDA | $ | 82,389 | $ | 62,441 | $ | (17,440 | ) | $ | 127,390 | |||
Table 6 |
|||||
Non GAAP Measure - Net Debt Ratio | |||||
(in Thousands) | |||||
2023 | 2022 | ||||
Current portion of long-term debt * | $ | 21,278 | $ | 6,172 | |
Long-term debt, net of current portion * | 477,099 | 415,727 | |||
Total debt | $ | 498,377 | $ | 421,899 | |
Less: Cash, cash equivalents and restricted cash | 73,087 | 59,728 | |||
Net Debt | $ | 425,290 | $ | 362,171 | |
Adjusted EBITDA - for the four quarters ended | $ | 183,734 | $ | 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 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

Source: ATN International, Inc.