ATN Reports Third Quarter 2024 Results; Updates Full-Year 2024 Outlook
“First-to-Fiber” and “Glass & SteelTM” Strategies Yield Year-Over-Year Increases in High-Speed Data Subscriber and Network Reach Metrics
- Total high-speed broadband subscribers increased 6% year-over-year
- Broadband homes passed by high-speed data services expanded 20% year-over-year
- Capital expenditures were
$85.7 million (net of$71.8 million reimbursements) for the first nine months of 2024, reduced from$126.6 million (net of$14.3 million reimbursements) for the first nine months of 2023
Q3 2024 Results Highlighted by International Telecom Segment Fixed Revenue Growth, Cost Management Initiatives Supporting Margin Expansion
International Telecom segment revenues were essentially flat supported by growth in consumer and business fixed revenues and business mobility revenuesUS Telecom segment revenues were down 13% due primarily to the anticipated conclusion of two government subsidy programs and the anticipated reduction in construction revenues- Third quarter net loss increased to
$32.7 million , or$2.26 per diluted share inclusive of a$35.3 million non-cash goodwill impairment charge - Operating loss increased to
$38.4 million , including the impairment charge - Adjusted EBITDA1 decreased 5% to
$45.7 million - Year-to-date net cash from operations increased 9% year-over-year to
$97.4 million
Updates 2024 Outlook for Revenues, Adjusted EBITDA and Net Debt Ratio
The Company’s expectations for full-year 2024 outlook are as follows:
- Revenue is now expected to be in the range of
$720 million to$730 million , excluding construction revenue - Adjusted EBITDA2 is now expected to be in the range of
$182 million to$188 million - Capital Expenditures are still expected to be in the range of
$100 million to$110 million , net of reimbursements - Net Debt Ratio3 is now expected to be in the range of 2.3x to 2.6x exiting 2024
Earnings Conference Call
Remarks by
“We reported strong free cash flow from operations in the third quarter, driven by effective cost and net working capital management. Our performance continues to reflect a tale of two segments, with revenues impacted primarily by underperformance in our
“In the
“To reflect our expectations for near-term operating performance, we are lowering our revenue and Adjusted EBITDA guidance ranges for fiscal 2024 and increasing our expected leverage multiple exiting the year. We are taking strategic actions intended to align our cost structure with current revenue levels, while focusing on margin improvement and cash flow generation. These actions include refocusing efforts on growing our business and carrier customer revenues in the US, strengthening sales execution teams, and maximizing value from deployed assets.
“Longer term, we remain committed to leveraging the value and longevity of our upgraded network while diligently operating the business in an effort to further expand cash flows and position ATN to deliver increased value for shareholders.”
Third Quarter 2024 Financial Results
Consolidated revenues were
Operating loss was
Net loss attributable to ATN stockholders in the third quarter of 2024 was
Adjusted EBITDA1 was
Segment Operating Results (in Thousands)
The Company recorded financial results in three categories: (i)
For Three Months Ended |
||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 94,281 | $ | 93,878 | $ | 84,170 | $ | 97,158 | $ | - | $ | - | $ | 178,451 | $ | 191,036 | ||||||||
Mobility | 26,809 | 27,791 | 706 | 946 | - | - | 27,515 | 28,737 | ||||||||||||||||
Fixed | 61,759 | 59,983 | 51,015 | 58,342 | - | - | 112,774 | 118,325 | ||||||||||||||||
Carrier Services | 3,272 | 3,441 | 29,430 | 32,319 | - | - | 32,702 | 35,760 | ||||||||||||||||
Construction | - | - | 203 | 2,038 | - | - | 203 | 2,038 | ||||||||||||||||
All other | 2,441 | 2,663 | 2,816 | 3,513 | - | - | 5,257 | 6,176 | ||||||||||||||||
Operating Income (Loss) | $ | 12,853 | $ | 12,800 | $ | (44,333 | ) | $ | 3,018 | $ | (6,878 | ) | $ | (8,981 | ) | $ | (38,358 | ) | $ | 6,837 | ||||
EBITDA** | $ | 31,518 | $ | 27,394 | $ | (23,912 | ) | $ | 25,299 | $ | (6,674 | ) | $ | (8,363 | ) | $ | 932 | $ | 44,330 | |||||
Adjusted EBITDA1 | $ | 32,248 | $ | 27,502 | $ | 17,692 | $ | 26,860 | $ | (4,270 | ) | $ | (6,516 | ) | $ | 45,670 | $ | 47,846 | ||||||
Capital Expenditures*** | $ | 10,489 | $ | 18,744 | $ | 13,070 | $ | 18,445 | $ | 282 | $ | - | $ | 23,841 | $ | 37,189 | ||||||||
For Nine Months Ended |
||||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
International | International | US | US | Corporate and | Corporate and | Total | Total | |||||||||||||||||
Telecom | Telecom | Telecom | Telecom | Other* | Other* | ATN | ATN | |||||||||||||||||
Total Revenue: | $ | 282,697 | $ | 276,267 | $ | 265,830 | $ | 286,983 | $ | - | $ | - | $ | 548,527 | $ | 563,250 | ||||||||
Mobility | 79,657 | 80,754 | 2,312 | 3,081 | - | - | 81,969 | 83,835 | ||||||||||||||||
Fixed | 185,295 | 178,546 | 161,392 | 175,346 | - | - | 346,687 | 353,892 | ||||||||||||||||
Carrier Services | 10,481 | 11,011 | 89,539 | 95,978 | - | - | 100,020 | 106,989 | ||||||||||||||||
Construction | - | - | 2,609 | 3,648 | - | - | 2,609 | 3,648 | ||||||||||||||||
All other | 7,264 | 5,956 | 9,978 | 8,930 | - | - | 17,242 | 14,886 | ||||||||||||||||
Operating Income (Loss) | $ | 56,944 | $ | 41,177 | $ | (42,852 | ) | $ | (3,719 | ) | $ | (23,559 | ) | $ | (27,547 | ) | $ | (9,467 | ) | $ | 9,911 | |||
EBITDA** | $ | 108,512 | $ | 84,807 | $ | 18,361 | $ | 67,126 | $ | (23,229 | ) | $ | (25,517 | ) | $ | 103,644 | $ | 126,416 | ||||||
Adjusted EBITDA1 | $ | 94,808 | $ | 85,089 | $ | 60,313 | $ | 72,443 | $ | (17,260 | ) | $ | (19,097 | ) | $ | 137,861 | $ | 138,435 | ||||||
Capital Expenditures*** | $ | 39,440 | $ | 57,610 | $ | 44,371 | $ | 69,030 | $ | 1,860 | $ | - | $ | 85,671 | $ | 126,640 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments.
** See Table 5 for reconciliation of Operating Income to EBITDA, a non-GAAP measure
***Excludes government capital program amounts disbursed, and amounts received.
ATN’s Strategic Plan and Key Performance Indicators
The Company is in the final quarter of its three-year strategic plan initiated in 2021 to accelerate investments in its high-speed data footprint and grow high speed broadband subscribers. During this final year of the plan, the Company is transitioning away from a period of heavy investments to focus more on margin and cash flow improvement. The Company believes these efforts will allow it to improve returns to shareholders.
Operating Metrics
Operating Metrics | ||||||||||||
2024 | 2024 | 2024 | 2023 | 2023 | Q3 2024 | |||||||
Q3 | Q2 | Q1 | Q4 | Q3 | vs. Q3 2023 | |||||||
High-Speed Data* Broadband Homes Passed | 399,500 | 396,100 | 386,300 | 367,200 | 333,500 | 20 | % | |||||
High-Speed Data* Broadband Customers | 141,500 | 142,000 | 138,700 | 135,900 | 132,900 | 6 | % | |||||
Broadband Homes Passed | 798,400 | 803,300 | 789,700 | 768,900 | 746,600 | 7 | % | |||||
Broadband Customers | 206,400 | 213,000 | 214,100 | 214,400 | 213,900 | -4 | % | |||||
11,901 | 11,728 | 11,692 | 11,655 | 11,575 | 3 | % | ||||||
International Mobile Subscribers | ||||||||||||
Pre-Paid | 336,400 | 339,000 | 346,400 | 350,700 | 345,500 | -3 | % | |||||
Post-Paid | 58,700 | 57,900 | 57,300 | 57,000 | 55,600 | 6 | % | |||||
Total | 395,100 | 396,900 | 403,700 | 407,700 | 401,100 | -1 | % | |||||
Blended Churn | 3.47 | % | 3.44 | % | 3.34 | % | 3.33 | % | 3.76 | % | ||
*High-Speed Data is defined as download speeds 100 Mbps or greater and High-Speed Data Broadband Customers as subscribers connected to our high-speed networks regardless of the speed of plan selected.
Note: Data 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 of
Updates Full-Year 2024 Guidance and Outlook
The Company has updated its revenue, adjusted EBITDA and net debt ratio guidance ranges and reiterated its capital expenditure guidance range for the full year ended
Revenue (excluding construction revenue) | Full-year 2024 | |
Adjusted EBITDA1 | Full-year 2024 | |
Capital Expenditures | Full-year 2024 | |
Net Debt Ratio3 | 2.3x to 2.6x (previously 2.25x to 2.50x) | Exiting 2024 |
Longer term, the Company continues to prioritize increasing cash flow and driving positive returns through realized efficiencies that leverage ATN’s high-quality assets. In 2025, the Company expects internally funded capital investments to be in the range of 10% to 15% of revenues and supported by cash flow from operations.
For the Company’s full-year 2024 outlook for Adjusted EBITDA and Net Debt Ratio, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measures, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA and the description of the calculation of Net Debt Ratio.
Conference Call Information
Call Date: Wednesday, October 30, 2024
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/i66c89ki
Live Call Participant Link: https://register.vevent.com/register/BIbf889f89a57e4183ba9dbe6725fa759d
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 and reorganization expenses, one-time impairment or special charges, non-cash stock-based compensation, and the gain (loss) on disposition of assets and transfers.
Net Debt is defined as total debt less cash and cash equivalents and restricted cash.
Net Debt Ratio is defined as Net Debt divided by the sum of the trailing four quarters Adjusted EBITDA at the measurement date.
The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company's core operating results and enhances the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this press release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.
Cautionary Language Concerning Forward-Looking Statements
This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding its strategic investment plan, its future revenues, operating income, operating margin, cash flows, network and operating costs, EBITDA, Adjusted EBITDA, Net Debt, Net Debt Ratio, cost management initiatives, and capital investments; demand for the Company’s services and industry trends; the timing of revenue, the Company’s liquidity; the expansion of the Company’s customer base and networks; receipt of certain government grants and management’s plans, expectations and strategy for the future. These forward-looking statements are based on estimates, projections, beliefs, and assumptions and are not guarantees of future events or results. Actual future events and results could differ materially from the events and results indicated in these statements as a result of many factors, including, among others, (1) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, the impact of cost savings initiatives, the ability to expand its carrier and business customer sales, and the retention of and future growth of the Company’s subscriber base and ARPU; (2) the Company’s reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to the Company’s network infrastructure; (3) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (4) the Company’s ability to realize expansion plans for customer growth on its existing assets; (5) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; (6) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (7) the Company’s continued access to capital and credit markets on terms it deems favorable; (8) government subsidy program availability and regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (9) the Company’s ability to successfully transition its
Contact |
|
Corporate Treasurer | Investor Relations |
978-619-1300 | ATNI@investorrelations.com |
Table 1 | |||||||
Unaudited Condensed Consolidated Balance Sheets | |||||||
(in Thousands) | |||||||
2024 | 2023 | ||||||
Assets: | |||||||
Cash and cash equivalents | $ | 100,689 | $ | 49,225 | |||
Restricted cash | 16,075 | 12,942 | |||||
Customer receivable | 7,924 | 7,249 | |||||
Other current assets | 200,918 | 211,856 | |||||
Total current assets | 325,606 | 281,272 | |||||
Property, plant and equipment, net | 1,049,002 | 1,080,659 | |||||
Operating lease right-of-use assets | 99,231 | 99,335 | |||||
Customer receivable - long term | 41,925 | 45,676 | |||||
132,042 | 173,008 | ||||||
Other assets | 103,575 | 103,764 | |||||
Total assets | $ | 1,751,381 | $ | 1,783,714 | |||
Liabilities, redeemable non-controlling interests and stockholders’ equity: | |||||||
Current portion of long-term debt | $ | 7,413 | $ | 24,290 | |||
Current portion of customer receivable credit facility | 7,935 | 7,110 | |||||
Taxes payable | 10,685 | 10,876 | |||||
Current portion of lease liabilities | 15,310 | 15,164 | |||||
Other current liabilities | 227,087 | 235,754 | |||||
Total current liabilities | 268,430 | 293,194 | |||||
Long-term debt, net of current portion | $ | 561,493 | $ | 492,580 | |||
Customer receivable credit facility, net of current portion | 38,274 | 38,943 | |||||
Deferred income taxes | 1,878 | 19,775 | |||||
Lease liabilities | 77,033 | 76,936 | |||||
Other long-term liabilities | 135,067 | 138,566 | |||||
Total liabilities | 1,082,175 | 1,059,994 | |||||
Redeemable non-controlling interests | 75,083 | 85,917 | |||||
Stockholders' equity: | |||||||
Total ATN International, Inc.’s stockholders’ equity | 490,795 | 541,073 | |||||
Non-controlling interests | 103,328 | 96,730 | |||||
Total stockholders' equity | 594,123 | 637,803 | |||||
Total liabilities, redeemable non-controlling interests and stockholders’ equity | $ | 1,751,381 | $ | 1,783,714 |
Table 2 |
|||||||||||||||
Unaudited Condensed Consolidated Statements of Operations | |||||||||||||||
(in Thousands, Except per Share Data) | |||||||||||||||
Three Months Ended, | Nine Months Ended, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Revenues: | |||||||||||||||
Communications services | $ | 174,422 | $ | 184,601 | $ | 533,055 | $ | 547,484 | |||||||
Construction | 203 | 2,038 | 2,609 | 3,648 | |||||||||||
Other | 3,826 | 4,397 | 12,863 | 12,118 | |||||||||||
Total revenue | 178,451 | 191,036 | 548,527 | 563,250 | |||||||||||
Operating expenses (excluding depreciation and amortization unless otherwise indicated): | |||||||||||||||
Cost of services and other | 78,973 | 80,367 | 235,499 | 237,125 | |||||||||||
Cost of construction revenue | 205 | 2,031 | 2,588 | 3,635 | |||||||||||
Selling, general and administrative | 53,601 | 60,792 | 172,580 | 184,055 | |||||||||||
Stock-based compensation | 1,831 | 1,956 | 6,521 | 6,473 | |||||||||||
Transaction-related charges | 3,791 | 45 | 3,809 | 496 | |||||||||||
Restructuring and reorganization expenses | 2,345 | 1,383 | 3,535 | 4,640 | |||||||||||
Depreciation | 37,299 | 34,370 | 107,196 | 106,991 | |||||||||||
Amortization of intangibles from acquisitions | 1,991 | 3,124 | 5,916 | 9,514 | |||||||||||
(Gain) loss on disposition of assets and transfers | 1,504 | 132 | (14,919 | ) | 410 | ||||||||||
35,269 | - | 35,269 | - | ||||||||||||
Total operating expenses | 216,809 | 184,200 | 557,994 | 553,339 | |||||||||||
Operating income (loss) | (38,358 | ) | 6,836 | (9,467 | ) | 9,911 | |||||||||
Other income (expense): | |||||||||||||||
Interest expense, net | (12,483 | ) | (11,309 | ) | (35,753 | ) | (30,338 | ) | |||||||
Other income (expense) | (645 | ) | 213 | (1,052 | ) | 2,623 | |||||||||
Other income (expense), net | (13,128 | ) | (11,096 | ) | (36,805 | ) | (27,715 | ) | |||||||
Loss before income taxes | (51,486 | ) | (4,260 | ) | (46,272 | ) | (17,804 | ) | |||||||
Income tax benefit | (12,035 | ) | (542 | ) | (10,213 | ) | (6,369 | ) | |||||||
Net loss | (39,451 | ) | (3,718 | ) | (36,059 | ) | (11,435 | ) | |||||||
Net loss attributable to non-controlling interests, net | 6,760 | 134 | 6,059 | 2,733 | |||||||||||
Net loss attributable to |
$ | (32,691 | ) | $ | (3,584 | ) | $ | (30,000 | ) | $ | (8,702 | ) | |||
Net loss per weighted average share attributable to |
|||||||||||||||
Basic | $ | (2.26 | ) | $ | (0.31 | ) | $ | (2.24 | ) | $ | (0.80 | ) | |||
Diluted | $ | (2.26 | ) | $ | (0.31 | ) | $ | (2.24 | ) | $ | (0.80 | ) | |||
Weighted average common shares outstanding: | |||||||||||||||
Basic | 15,114 | 15,601 | 15,268 | 15,666 | |||||||||||
Diluted | 15,114 | 15,601 | 15,268 | 15,666 |
Table 3 | |||||||
Unaudited Condensed Consolidated Cash Flow Statements | |||||||
(in Thousands) | |||||||
Nine Months Ended |
|||||||
2024 | 2023 | ||||||
Net loss | $ | (36,059 | ) | $ | (11,435 | ) | |
Depreciation | 107,196 | 106,991 | |||||
Amortization of intangibles from acquisitions | 5,916 | 9,514 | |||||
Provision for doubtful accounts | 4,209 | 4,014 | |||||
Amortization of debt discount and debt issuance costs | 1,915 | 1,806 | |||||
(Gain) Loss on disposition of assets and transfers | (14,919 | ) | 410 | ||||
Stock-based compensation | 6,521 | 6,472 | |||||
Deferred income taxes | (14,409 | ) | (9,452 | ) | |||
Loss on pension settlement | - | 369 | |||||
Gain on equity investments | (484 | ) | (2,752 | ) | |||
Loss on extinguishment of debt | 760 | - | |||||
35,269 | - | ||||||
Decrease in customer receivable | 3,076 | 1,185 | |||||
Change in prepaid and accrued income taxes | (3,164 | ) | 3,602 | ||||
Change in other operating assets and liabilities | 1,599 | (21,240 | ) | ||||
Net cash provided by operating activities | 97,426 | 89,484 | |||||
Capital expenditures | (85,672 | ) | (126,640 | ) | |||
Government capital programs: | |||||||
Amounts disbursed | (71,849 | ) | (14,261 | ) | |||
Amounts received | 72,531 | 16,065 | |||||
Net proceeds from sale of assets | 17,910 | - | |||||
Purchases and sales of strategic investments | 790 | (1,055 | ) | ||||
Purchases and sales of investments | 505 | - | |||||
Acquisition of business | - | 1,314 | |||||
Other | (573 | ) | - | ||||
Net cash used in investing activities | (66,358 | ) | (124,577 | ) | |||
Dividends paid on common stock | (11,047 | ) | (9,918 | ) | |||
Distributions to non-controlling interests | (2,226 | ) | (1,447 | ) | |||
Finance lease payments | (1,357 | ) | (932 | ) | |||
Term loan - borrowings | 300,000 | 130,000 | |||||
Term loan - repayments | (239,430 | ) | (3,532 | ) | |||
Payment of debt issuance costs | (6,548 | ) | (3,708 | ) | |||
Revolving credit facilities – borrowings | 90,000 | 126,893 | |||||
Revolving credit facilities – repayments | (94,002 | ) | (174,292 | ) | |||
Proceeds from customer receivable credit facility | 5,740 | 4,300 | |||||
Repayment of customer receivable credit facility | (5,669 | ) | (4,998 | ) | |||
Purchases of common stock - stock-based compensation | (1,932 | ) | (1,473 | ) | |||
Purchases of common stock - share repurchase plan | (10,000 | ) | (11,679 | ) | |||
Repurchases of non-controlling interests, net | - | (762 | ) | ||||
Net cash provided by financing activities | 23,529 | 48,452 | |||||
Net change in total cash, cash equivalents and restricted cash | 54,597 | 13,359 | |||||
Total cash, cash equivalents and restricted cash, beginning of period | 62,167 | 59,728 | |||||
Total cash, cash equivalents and restricted cash, end of period | $ | 116,764 | $ | 73,087 |
Table 4 |
||||||||||||
Selected Segment Financial Information | ||||||||||||
(In Thousands) | ||||||||||||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 5,007 | $ | 68 | $ | - | $ | 5,075 | ||||
Consumer | 21,802 | 638 | - | 22,440 | ||||||||
Total | $ | 26,809 | $ | 706 | $ | - | $ | 27,515 | ||||
Fixed | ||||||||||||
Business | $ | 18,692 | $ | 29,575 | $ | - | $ | 48,267 | ||||
Consumer | 43,067 | 21,440 | - | 64,507 | ||||||||
Total | $ | 61,759 | $ | 51,015 | $ | - | $ | 112,774 | ||||
Carrier Services | $ | 3,272 | $ | 29,430 | $ | - | $ | 32,702 | ||||
Other | 1,175 | 255 | - | 1,430 | ||||||||
Total Communications Services | $ | 93,015 | $ | 81,406 | $ | - | $ | 174,421 | ||||
Construction | $ | - | $ | 203 | $ | - | $ | 203 | ||||
Managed services | $ | 1,266 | $ | 2,561 | $ | - | $ | 3,827 | ||||
Total Other | $ | 1,266 | $ | 2,561 | $ | - | $ | 3,827 | ||||
Total Revenue | $ | 94,281 | $ | 84,170 | $ | - | $ | 178,451 | ||||
Depreciation | $ | 18,414 | $ | 18,681 | $ | 204 | $ | 37,299 | ||||
Amortization of intangibles from acquisitions | $ | 251 | $ | 1,740 | $ | - | $ | 1,991 | ||||
Total operating expenses | $ | 81,428 | $ | 128,503 | $ | 6,878 | $ | 216,809 | ||||
Operating income (loss) | $ | 12,853 | $ | (44,333 | ) | $ | (6,878 | ) | $ | (38,358 | ) | |
Net (income) loss attributable to non-controlling interests | $ | (1,893 | ) | $ | 8,653 | $ | - | $ | 6,760 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 31,518 | $ | (23,912 | ) | $ | (6,674 | ) | $ | 932 | ||
Adjusted EBITDA (1) | $ | 32,248 | $ | 17,692 | $ | (4,270 | ) | $ | 45,670 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 52,043 | $ | 62,772 | $ | 1,949 | $ | 116,764 | ||||
Total current assets | 149,987 | 167,440 | 8,179 | 325,606 | ||||||||
Fixed assets, net | 468,559 | 573,997 | 6,446 | 1,049,002 | ||||||||
Total assets | 695,127 | 967,028 | 89,226 | 1,751,381 | ||||||||
Total current liabilities | 96,384 | 140,689 | 31,357 | 268,430 | ||||||||
Total debt, including current portion | 59,824 | 316,672 | 192,409 | 568,905 | ||||||||
* 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 | $ | 3,818 | $ | 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 | $ | 19,397 | $ | 618 | $ | 34,369 | ||||
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 | $ | 25,299 | $ | (8,363 | ) | $ | 44,330 | |||
Adjusted EBITDA (1) | $ | 27,502 | $ | 26,860 | $ | (6,516 | ) | $ | 47,846 | |||
(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 |
||||||||||||
Corporate and Other * | Total | |||||||||||
Statement of Operations Data: | ||||||||||||
Revenue | ||||||||||||
Mobility | ||||||||||||
Business | $ | 14,747 | $ | 209 | $ | - | $ | 14,956 | ||||
Consumer | 64,910 | 2,103 | - | 67,013 | ||||||||
Total | $ | 79,657 | $ | 2,312 | $ | - | $ | 81,969 | ||||
Fixed | ||||||||||||
Business | $ | 55,939 | $ | 95,359 | $ | - | $ | 151,298 | ||||
Consumer | 129,356 | 66,033 | - | 195,389 | ||||||||
Total | $ | 185,295 | $ | 161,392 | $ | - | $ | 346,687 | ||||
Carrier Services | $ | 10,481 | $ | 89,539 | $ | - | $ | 100,020 | ||||
Other | 3,038 | 1,341 | - | 4,379 | ||||||||
Total Communications Services | $ | 278,471 | $ | 254,584 | $ | - | $ | 533,055 | ||||
Construction | $ | - | $ | 2,609 | $ | - | $ | 2,609 | ||||
Managed services | $ | 4,226 | $ | 8,637 | $ | - | $ | 12,863 | ||||
Total Other | $ | 4,226 | $ | 8,637 | $ | - | $ | 12,863 | ||||
Total Revenue | $ | 282,697 | $ | 265,830 | $ | - | $ | 548,527 | ||||
Depreciation | $ | 50,814 | $ | 56,052 | $ | 330 | $ | 107,196 | ||||
Amortization of intangibles from acquisitions | $ | 754 | $ | 5,161 | $ | - | $ | 5,915 | ||||
Total operating expenses | $ | 225,753 | $ | 308,682 | $ | 23,559 | $ | 557,994 | ||||
Operating income (loss) | $ | 56,944 | $ | (42,852 | ) | $ | (23,559 | ) | $ | (9,467 | ) | |
Net (income) loss attributable to non-controlling interests | $ | (8,467 | ) | $ | 14,526 | $ | - | $ | 6,059 | |||
Non GAAP measures: | ||||||||||||
EBITDA (2) | $ | 108,512 | $ | 18,361 | $ | (23,229 | ) | $ | 103,644 | |||
Adjusted EBITDA (1) | $ | 94,808 | $ | 60,313 | $ | (17,260 | ) | $ | 137,861 | |||
* 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 |
||||||||||||
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 | |||
Balance Sheet Data (at |
||||||||||||
Cash, cash equivalents and restricted cash | $ | 26,354 | $ | 33,574 | $ | 2,239 | $ | 62,167 | ||||
Total current assets | 107,469 | 162,768 | 11,035 | 281,272 | ||||||||
Fixed assets, net | 481,911 | 593,833 | 4,915 | 1,080,659 | ||||||||
Total assets | 672,171 | 1,019,924 | 91,619 | 1,783,714 | ||||||||
Total current liabilities | 86,540 | 169,297 | 37,357 | 293,194 | ||||||||
Total debt, including current portion | 64,254 | 293,607 | 159,009 | 516,870 | ||||||||
(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) | $ | 12,853 | $ | (44,333 | ) | $ | (6,878 | ) | $ | (38,358 | ) | |
Depreciation expense | 18,414 | 18,681 | 204 | 37,299 | ||||||||
Amortization of intangibles from acquisitions | 251 | 1,740 | - | 1,991 | ||||||||
EBITDA | $ | 31,518 | $ | (23,912 | ) | $ | (6,674 | ) | $ | 932 | ||
Stock-based compensation | 102 | 157 | 1,571 | 1,830 | ||||||||
Restructuring and reorganization expenses | 299 | 1,167 | 879 | 2,345 | ||||||||
Transaction-related charges | - | 3,789 | 1 | 3,790 | ||||||||
(Gain) Loss on disposition of assets and transfers | 329 | 1,222 | (47 | ) | 1,504 | |||||||
- | 35,269 | - | 35,269 | |||||||||
ADJUSTED EBITDA | $ | 32,248 | $ | 17,692 | $ | (4,270 | ) | $ | 45,670 | |||
For the three months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 12,800 | $ | 3,018 | $ | (8,981 | ) | $ | 6,837 | |||
Depreciation expense | 14,354 | 19,397 | 618 | 34,369 | ||||||||
Amortization of intangibles from acquisitions | 240 | 2,884 | - | 3,124 | ||||||||
EBITDA | $ | 27,394 | $ | 25,299 | $ | (8,363 | ) | $ | 44,330 | |||
Stock-based compensation | 130 | 23 | 1,802 | 1,955 | ||||||||
Restructuring and reorganization expenses | - | 1,383 | - | 1,383 | ||||||||
Transaction-related charges | - | - | 45 | 45 | ||||||||
(Gain) Loss on disposition of assets and transfers | (22 | ) | 155 | - | 133 | |||||||
ADJUSTED EBITDA | $ | 27,502 | $ | 26,860 | $ | (6,516 | ) | $ | 47,846 | |||
Table 5 (continued) |
||||||||||||
Reconciliation of Non-GAAP Measures | ||||||||||||
(In Thousands) | ||||||||||||
For the nine months ended |
||||||||||||
Corporate and Other * | Total | |||||||||||
Operating income (loss) | $ | 56,944 | $ | (42,852 | ) | $ | (23,559 | ) | $ | (9,467 | ) | |
Depreciation expense | 50,814 | 56,052 | 330 | 107,196 | ||||||||
Amortization of intangibles from acquisitions | 754 | 5,161 | - | 5,915 | ||||||||
EBITDA | $ | 108,512 | $ | 18,361 | $ | (23,229 | ) | $ | 103,644 | |||
Stock-based compensation | 319 | 484 | 5,718 | 6,521 | ||||||||
Restructuring and reorganization expenses | 1,489 | 1,167 | 879 | 3,535 | ||||||||
Transaction-related charges | - | 3,789 | 20 | 3,809 | ||||||||
(Gain) Loss on disposition of assets and transfers | (15,512 | ) | 1,243 | (648 | ) | (14,917 | ) | |||||
- | 35,269 | - | 35,269 | |||||||||
ADJUSTED EBITDA | $ | 94,808 | $ | 60,313 | $ | (17,260 | ) | $ | 137,861 | |||
For the nine months ended |
||||||||||||
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 and reorganization expenses | - | 4,640 | - | 4,640 | ||||||||
Transaction-related charges | - | 133 | 363 | 496 | ||||||||
(Gain) Loss on disposition of assets and transfers | (25 | ) | 435 | - | 410 | |||||||
ADJUSTED EBITDA | $ | 85,089 | $ | 72,443 | $ | (19,097 | ) | $ | 138,435 |
Table 6 |
|||||||
Non GAAP Measure - Net Debt Ratio | |||||||
(in Thousands) | |||||||
2024 | 2023 | ||||||
Current portion of long-term debt * | $ | 7,413 | $ | 24,290 | |||
Long-term debt, net of current portion * | 561,493 | 492,580 | |||||
Total debt | $ | 568,906 | $ | 516,870 | |||
Less: Cash, cash equivalents and restricted cash | 116,764 | 62,167 | |||||
Net Debt | $ | 452,142 | $ | 454,703 | |||
Adjusted EBITDA - for the four quarters ended | $ | 188,877 | $ | 189,451 | |||
Net Debt Ratio | 2.39 | 2.40 | |||||
* Excludes Customer receivable credit facility | |||||||
_____________________________________
1 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA and Adjusted EBITDA margin, non-GAAP measures.
2 For the Company’s Adjusted EBITDA Guidance, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measure or reconciliations to such GAAP financial measure, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA
3 Please see “Use of Non-GAAP Financial Measures” below for a full definition of Net Debt Ratio.
Source: ATN International, Inc.