UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 28, 2010
ATLANTIC TELE-NETWORK, INC.
(Exact name of registrant as specified in its charter)
Delaware |
|
001-12593 |
|
47-0728886 |
(State or other |
|
(Commission File Number) |
|
(IRS Employer |
jurisdiction of incorporation) |
|
|
|
Identification No.) |
600 Cummings Center
Beverly, MA 01915
(Address of principal executive offices and zip code)
(978) 619-1300
(Registrants telephone number, including area code)
N/A
(Former name or former address, if changed since last report.)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Item 2.02 Results of Operations and Financial Condition.
On October 28, 2010, Atlantic Tele-Network, Inc. (the Company) issued a press release announcing financial results for the three and nine months ended September 30, 2010. A copy of the press release is furnished herewith as Exhibit 99.1.
Exhibit 99.1 is furnished and shall not be deemed to be filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing made by the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such a filing.
Item 9.01 Financial Statements and Exhibits.
(d) |
|
Exhibits |
|
|
|
99.1 |
|
Press Release of the Company, dated October 28, 2010. |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
ATLANTIC TELE-NETWORK, INC. |
|
|
|
|
|
|
|
By: |
/s/ Justin D. Benincasa |
|
|
|
Justin D. Benincasa |
|
|
|
Chief Financial Officer |
|
|
|
|
Dated: October 28, 2010 |
|
|
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated October 28, 2010. |
Exhibit 99.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NEWS RELEASE |
|
FOR IMMEDIATE RELEASE |
|
CONTACT: |
|
Michael T. Prior |
Thursday, October 28, 2010 |
|
|
|
Chief Executive Officer |
|
|
|
|
978-619-1300 |
|
|
|
|
|
|
|
|
|
Justin D. Benincasa |
|
|
|
|
Chief Financial Officer |
|
|
|
|
978-619-1300 |
Atlantic Tele-Network Reports Third Quarter 2010 Results
· Total revenues were $205.0 million, up 210% from last year
· Wireless service revenues were $173.0 million, or 84% of total revenues
· Adjusted EBITDA was $37.8 million
· Operating income was $13.8 million
· Includes first full quarter of Alltel Wireless operations
Beverly, MA (October 28, 2010) Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter and nine months ended September 30, 2010.
Third Quarter 2010 Financial Results
Total revenues for the third quarter were $205.0 million, of which total wireless service revenues represented $173.0 million, or 84%. This significant increase over last years third quarter total revenues of $66.1 million resulted from the Companys acquisition of certain former Alltel Wireless retail markets, licenses and network assets, which closed on April 26, 2010. U.S. wireless service revenues totaled $158.8 million, or 77% of total revenues, for the quarter. The Company ended the quarter with approximately 1.1 million wireless subscribers across all markets.
Adjusted EBITDA(1) for the 2010 third quarter was $37.8 million as compared to $35.0 million in the third quarter of 2009, an increase of $2.8 million, or 8%. The results for the third quarter of 2010 were impacted by significant costs associated with the transition of the recently acquired Alltel Wireless assets. Specifically, sales and marketing costs in our U.S. Wireless segment included approximately $10.0 million of additional expenses primarily related to an accelerated pace of customer contract renewals and extensions.
Total operating income for the third quarter of 2010 was $13.8 million. Operating income in last years third quarter was $23.1 million, which included $2.1 million in acquisition-related charges. The decrease in operating income resulted from a $14.2 million increase in depreciation and amortization expenses primarily associated with the acquisition of the Alltel assets, partially offset by the increased operating margin generated by the acquired Alltel properties.
Net income attributable to ATNs stockholders was $6.4 million, or $0.41 per diluted share, as compared to $11.9 million, or $0.78 per diluted share, in the third quarter of 2009.
Commenting on third quarter results, Michael T. Prior, Chief Executive Officer said, The integration of the Alltel asset acquisition is moving ahead as planned, and we continue to make progress in many areas, while refining our value proposition in the new markets. Revenue and subscriber numbers are broadly in line with our expectations to date, although expenses were at the high end of those expectations for this quarter. As anticipated, previously-discussed transition initiatives and expenses are causing net attrition as well as higher costs. We expect margins to remain tight and net subscriber losses, particularly prepaid, to continue over the next few quarters. Our ability to drive subscriber additions, control churn and optimize our offerings is constrained by our limited billing and point of sale capabilities during this transition period.
(1) See Table 5 for reconciliation of Net Income to Adjusted EBITDA.
By the middle of 2011, however, when we should have much greater ability to tailor our offerings and no longer be burdened by the additional costs and overlaps caused by the transition services agreement that is currently in force, we expect to report more normalized EBITDA margins, net subscriber additions and churn.
Other business highlights in the third quarter included:
· The launch of the Companys new wireless voice and data service in the U.S. Virgin Islands as part of the Island Wireless segment.
· The activation of the Companys new undersea cable to Guyana, which will help to provide high-speed data and internet services to that country, resulting in expected growth in data and internet revenue for the International Integrated Telephony segment.
Third Quarter 2010 Operating Highlights
U.S. Wireless Service Revenues
U.S. wireless service revenues include voice and data services revenues from the Companys prepaid and postpaid retail operations as well as its wholesale roaming operations. Total service revenues from the U.S. wireless businesses amounted to $158.8 million in the third quarter of 2010, compared to $31.8 million in the third quarter of 2009. Total service revenues from the acquired Alltel properties for the quarter were $129.7 million, or the entirety of this increase.
Retail wireless service revenues were $108.8 million for the quarter ended September 30, 2010. The Company did not have a U.S. retail wireless business in the third quarter of 2009. At the end of the 2010 third quarter, the Company had approximately 767,000 U.S. retail subscribers, of which approximately 550,000 were postpaid subscribers and approximately 217,000 were prepaid subscribers. Additional operating data on our U.S. retail wireless business can be found in Table 4.
Wholesale wireless revenues were $50.0 million, an increase of 57% over the $31.8 million reported in the third quarter of 2009. Wholesale revenues from the acquired Alltel properties were $20.9 million, or the entirety of this increase. Data revenues accounted for 27% of wholesale wireless revenues for the quarter, compared to 19% a year earlier.
International Wireless Revenues
International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean. Total revenues from international wireless (which includes revenues from fixed wireless data services) amounted to $14.2 million in the third quarter of 2010, an increase of $2.5 million, or 21%, over $11.7 million reported in the third quarter of 2009. This increase primarily resulted from growth in the number of wireless subscribers in Guyana and expansion in the Caribbean.
Wireline Revenues
Wireline revenues are generated by the Companys wireline operations in Guyana, including international telephone calls into and out of that country, its integrated voice and data operations in New England and its wholesale transport operations in New York State. Total revenues from wireline amounted to $20.8 million in the third quarter of 2010, a decrease of $1.2 million or 5% from $22.0 million reported in the third quarter of 2009. The decline resulted from a $1.7 million decrease in international long distance revenues in Guyana, partially offset by increased data revenue in that country and increased revenues generated by U.S. wireline operations.
Reportable Operating Segments
The Company has four reportable segments: i) U.S. Wireless, ii) International Integrated Telephony, which generates its revenues and has its assets located in Guyana, iii) U.S. Wireline and iv) Island Wireless, which generates its revenues and has its assets located in Bermuda and the Caribbean.
Financial data on our reportable operating segments for the three months ended September 30, 2010 are as follows:
|
|
U.S |
|
International |
|
U.S. |
|
Island |
|
Reconciling |
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Total Revenue |
|
$ |
169,456 |
|
$ |
22,136 |
|
$ |
5,021 |
|
$ |
8,347 |
|
$ |
|
|
$ |
204,960 |
|
Adjusted EBITDA |
|
30,997 |
|
10,991 |
|
747 |
|
(604 |
) |
(4,284 |
) |
37,847 |
|
||||||
Operating Income (Loss) |
|
13,985 |
|
6,416 |
|
1 |
|
(2,126 |
) |
(4,450 |
) |
13,826 |
|
||||||
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents at September 30, 2010 were $61.8 million. Long term debt was $250.8 million. For the nine months ended September 30, 2010, net cash provided by operating activities was $100.3 million and capital expenditures were $91.6 million. The Company expects full year 2010 capital expenditures to be approximately $130 to $140 million, of which $85 to $95 million is expected to be incurred by the U.S. Wireless segment.
In the third quarter, the Company increased the available borrowings under its existing credit facility by $75 million, bringing the total credit facility to $375 million, which will allow the Company to fund planned capital expenditures and growth initiatives.
Conference Call Information
Atlantic Tele-Network will host a conference call tomorrow, Friday, October 29, 2010 at 11:00 a.m. Eastern Time (ET) to discuss its third quarter results for 2010. The call will be hosted by Michael Prior, President and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. The dial-in numbers are US/Canada: 877-734-4582 and International: 678-905-9376, conference ID 20293601. A replay of the call will be available from 3:00 p.m. (ET) October 29, 2010 until 11:59 p.m. (ET) November 5, 2010. The replay dial-in numbers are US/Canada: 800-642-1687 and International: 706-645-9291, access code 20293601.
About Atlantic Tele-Network
Atlantic Tele-Network, Inc. (NASDAQ:ATNI), headquartered in Beverly, Massachusetts, provides telecommunications services to rural, niche and other under-served markets and geographies in the United States, Bermuda and the Caribbean. Through our operating subsidiaries, we provide both wireless and wireline connectivity to residential and business customers, including a range of mobile wireless solutions, local exchange services and broadband internet services and are the owner and operator of terrestrial and submarine fiber optic transport systems. 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, our future financial performance and results of operations; the competitive environment in our key markets, demand for our services and industry trends; the outcome of regulatory matters; our continued access to the credit and capital markets; the pace of our network expansion and improvement, including our level of estimated future capital expenditures and our realization of the benefits of these investments; and managements 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) our ability to operate a large scale
retail wireless business in the United States and integrate these operations into our existing operations; (2) the general performance of our U.S. operations, including operating margins, and the future retention and turnover of the our subscriber base; (3) our ability to maintain favorable roaming arrangements; (4) increased competition; (5) economic, political and other risks facing our foreign operations; (6) the loss of certain FCC and other licenses and other regulatory changes affecting our businesses; (7) rapid and significant technological changes in the telecommunications industry; (8) any loss of any key members of management; (9) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure and retail wireless business; (10) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (11) the occurrence of severe weather and natural catastrophes; (12) the current difficult global economic environment, along with difficult and volatile conditions in the capital and credit markets; and (13) our ability to realize the value that we believe exists in businesses that we may or have acquired. 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 Companys Annual Report on Form 10-K for the year ended December 31, 2009, filed with the SEC on March 16, 2010, and the Companys Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2010, filed with the SEC on May 10, 2010. The Company undertakes no obligation 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.
Use of Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), this news release also contains non-GAAP financial measures. Specifically, ATN has presented Adjusted EBITDA and ARPU measures. Adjusted EBITDA is defined as net income attributable to ATN, Inc. stockholders before interest, taxes, depreciation and amortization, acquisition related charges, other income, bargain purchase gain, net income attributable to non-controlling interests, and equity in earnings of unconsolidated affiliates. ARPU, or monthly average revenue per subscriber/unit, is computed by dividing total retail service revenues per period by the weighted average number of subscribers with service during that period, and then dividing that result by the number of months in the period. The Company believes that the inclusion of these non-GAAP financial measures helps investors to gain a meaningful understanding of the Companys core operating results and enhance comparing such performance with prior periods, without the distortion of the recent increased expenses associated with the Alltel transaction. ATNs management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring our core operating performance and comparing such performance to that of prior periods. The non-GAAP financial measures included in this news release are not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP. Reconciliations of the non-GAAP financial measures used in this news release to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this news release.
Table 1
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Balance Sheets
(in Thousands)
|
|
September 30, |
|
December 31, |
|
||
|
|
2010 |
|
2009 |
|
||
Assets: |
|
|
|
|
|
||
Cash and Cash Equivalents |
|
$ |
61,810 |
|
$ |
90,247 |
|
Other Current Assets |
|
98,486 |
|
46,268 |
|
||
|
|
|
|
|
|
||
Total Current Assets |
|
160,296 |
|
136,515 |
|
||
|
|
|
|
|
|
||
Fixed Assets, net |
|
441,182 |
|
217,015 |
|
||
Goodwill and Other Intangible Assets, net |
|
188,868 |
|
77,039 |
|
||
Other Assets |
|
22,868 |
|
15,985 |
|
||
|
|
|
|
|
|
||
Total Assets |
|
$ |
813,214 |
|
$ |
446,554 |
|
|
|
|
|
|
|
||
Liabilities and Stockholders Equity: |
|
|
|
|
|
||
Current Liabilities |
|
$ |
150,928 |
|
$ |
56,887 |
|
|
|
|
|
|
|
||
Long Term Debt, Net of Current Portion |
|
250,807 |
|
69,551 |
|
||
Other Liabilities |
|
83,518 |
|
37,683 |
|
||
|
|
|
|
|
|
||
Total Liabilities |
|
485,253 |
|
164,121 |
|
||
|
|
|
|
|
|
||
Stockholders Equity |
|
327,961 |
|
282,433 |
|
||
|
|
|
|
|
|
||
Total Liabilities and Stockholders Equity |
|
$ |
813,214 |
|
$ |
446,554 |
|
Table 2
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
|
|
Three Months Ended |
|
Nine Months Ended |
|
||||||||
|
|
September 30, |
|
September 30, |
|
||||||||
|
|
2010 |
|
2009 (a) |
|
2010 (a) |
|
2009 (a) |
|
||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||
U.S. Wireless Services: |
|
|
|
|
|
|
|
|
|
||||
Retail |
|
$ |
108,828 |
|
$ |
|
|
$ |
190,331 |
|
$ |
|
|
Wholesale |
|
49,952 |
|
31,837 |
|
112,437 |
|
79,276 |
|
||||
International Wireless |
|
14,220 |
|
11,684 |
|
37,712 |
|
33,725 |
|
||||
Wireline |
|
20,829 |
|
21,969 |
|
64,580 |
|
66,634 |
|
||||
Equipment and Other |
|
11,131 |
|
602 |
|
19,420 |
|
2,982 |
|
||||
Total Revenue |
|
204,960 |
|
66,092 |
|
424,480 |
|
182,617 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating Expenses: |
|
|
|
|
|
|
|
|
|
||||
Termination and Access Fees |
|
53,076 |
|
11,830 |
|
109,186 |
|
34,702 |
|
||||
Engineering and Operations |
|
21,747 |
|
6,519 |
|
46,288 |
|
21,010 |
|
||||
Sales, Marketing and Customer Services |
|
50,411 |
|
3,454 |
|
86,310 |
|
9,769 |
|
||||
Equipment Expense |
|
12,700 |
|
615 |
|
22,321 |
|
1,697 |
|
||||
General and Administrative |
|
29,179 |
|
8,690 |
|
62,887 |
|
26,166 |
|
||||
Acquisition-Related Charges |
|
47 |
|
2,072 |
|
15,881 |
|
2,479 |
|
||||
Depreciation and Amortization |
|
23,974 |
|
9,763 |
|
52,585 |
|
28,756 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Total Operating Expenses |
|
191,134 |
|
42,943 |
|
395,458 |
|
124,579 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Operating Income |
|
13,826 |
|
23,149 |
|
29,022 |
|
58,038 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
|
||||
Interest Income (Expense), net |
|
(3,112 |
) |
(874 |
) |
(6,527 |
) |
(2,519 |
) |
||||
Other Income |
|
204 |
|
13 |
|
434 |
|
48 |
|
||||
Equity in Earnings of Unconsolidated Affiliates |
|
166 |
|
|
|
456 |
|
|
|
||||
Bargain Purchase Gain, net of taxes of $18,016 |
|
|
|
|
|
27,024 |
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Other Income (Expense), net |
|
(2,742 |
) |
(861 |
) |
21,387 |
|
(2,471 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Income Before Income Taxes |
|
11,084 |
|
22,288 |
|
50,409 |
|
55,567 |
|
||||
Income Taxes |
|
5,022 |
|
9,919 |
|
15,447 |
|
24,217 |
|
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Income |
|
6,062 |
|
12,369 |
|
34,962 |
|
31,350 |
|
||||
Net Loss (Income) Attributable to Non-Controlling Interests, net of tax |
|
303 |
|
(433 |
) |
212 |
|
(976 |
) |
||||
|
|
|
|
|
|
|
|
|
|
||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
$ |
6,365 |
|
$ |
11,936 |
|
$ |
35,174 |
|
$ |
30,374 |
|
|
|
|
|
|
|
|
|
|
|
||||
Net Income Per Weighted Average Share Attributable to Atlantic Tele-Network, Inc. Stockholders: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
$ |
0.41 |
|
$ |
0.78 |
|
$ |
2.30 |
|
$ |
1.99 |
|
Diluted |
|
$ |
0.41 |
|
$ |
0.78 |
|
$ |
2.27 |
|
$ |
1.98 |
|
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
|
||||
Basic |
|
15,349 |
|
15,237 |
|
15,303 |
|
15,233 |
|
||||
Diluted |
|
15,502 |
|
15,398 |
|
15,476 |
|
15,304 |
|
a) Certain reclassifications have been made to prior period amounts to conform to the current presentation
Table 3
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Cash Flow Statement
(in Thousands)
|
|
Nine Months Ended September 30, |
|
||||
|
|
2010 |
|
2009 |
|
||
|
|
|
|
|
|
||
Net Income |
|
$ |
34,962 |
|
$ |
31,350 |
|
Gain on Bargain Purchase, Net of Tax |
|
(27,024 |
) |
|
|
||
Depreciation and Amortization |
|
52,585 |
|
28,756 |
|
||
Change in Working Capital |
|
20,978 |
|
7,588 |
|
||
Other |
|
18,845 |
|
3,107 |
|
||
|
|
|
|
|
|
||
Net Cash Provided by Operating Activities |
|
100,346 |
|
70,801 |
|
||
|
|
|
|
|
|
||
Capital Expenditures |
|
(91,632 |
) |
(40,273 |
) |
||
Acquisitions of Businesses, Net of Cash Acquired |
|
(225,498 |
) |
(24 |
) |
||
Other |
|
4,725 |
|
(647 |
) |
||
|
|
|
|
|
|
||
Net Cash Used by Investing Activities |
|
(312,405 |
) |
(40,944 |
) |
||
|
|
|
|
|
|
||
Borrowings Under Credit Facility |
|
240,000 |
|
|
|
||
Principal Repayments of Long Term Debt |
|
(46,520 |
) |
(564 |
) |
||
Debt Issuance Costs |
|
(4,322 |
) |
|
|
||
Dividends Paid on Common Stock |
|
(9,186 |
) |
(8,224 |
) |
||
Distributions to Non-Controlling Interests |
|
(1,239 |
) |
(5,543 |
) |
||
Other |
|
4,889 |
|
251 |
|
||
|
|
|
|
|
|
||
Net Cash Used by Financing Activities |
|
183,622 |
|
(14,080 |
) |
||
|
|
|
|
|
|
||
Net Change in Cash and Cash Equivalents |
|
(28,437 |
) |
15,777 |
|
||
|
|
|
|
|
|
||
Cash and Cash Equivalents, Beginning of Period |
|
90,247 |
|
79,665 |
|
||
|
|
|
|
|
|
||
Cash and Cash Equivalents, End of Period |
|
$ |
61,810 |
|
$ |
95,442 |
|
Table 4
ATLANTIC TELE-NETWORK, INC.
Operating Data for U.S. Retail Wireless Operations
Three Months Ended: |
|
JUN 2010 |
|
SEP 2010 |
|
|
|
|
|
|
|
Beginning Subscribers |
|
827,370 |
|
807,327 |
|
Prepay |
|
242,385 |
|
230,334 |
|
Postpay |
|
584,985 |
|
576,993 |
|
|
|
|
|
|
|
Gross Additions |
|
44,208 |
|
64,118 |
|
Prepay |
|
25,892 |
|
37,527 |
|
Postpay |
|
18,316 |
|
26,591 |
|
|
|
|
|
|
|
Net Additions |
|
(20,043 |
) |
(40,771 |
) |
Prepay |
|
(12,051 |
) |
(13,480 |
) |
Postpay |
|
(7,992 |
) |
(27,291 |
) |
|
|
|
|
|
|
Ending Subscribers |
|
807,327 |
|
766,556 |
|
Prepay |
|
230,334 |
|
216,854 |
|
Postpay |
|
576,993 |
|
549,702 |
|
Note: Beginning subscribers for quarter ended June 30, 2010 are as of April 30, 2010 following the close of the Alltel transaction on April 26, 2010.
ATLANTIC TELE-NETWORK, INC.
U.S. Retail Wireless Operations Key Performance Indicators
Three Months Ended: |
|
JUN 2010 |
|
SEP 2010 |
|
||
|
|
|
|
|
|
||
Total Retail Service Revenues for period (000s) |
|
$ |
95,242 |
|
$ |
129,744 |
|
|
|
|
|
|
|
||
Average Subscribers (weighted monthly) |
|
821,637 |
|
786,295 |
|
||
|
|
|
|
|
|
||
Monthly Average Revenues per Subscriber/Unit (ARPU) |
|
$ |
53.28 |
|
$ |
55.00 |
|
|
|
|
|
|
|
||
Monthly Postpay Subscriber Churn |
|
2.24 |
% |
3.16 |
% |
||
|
|
|
|
|
|
||
Monthly Blended Subscriber Churn |
|
3.85 |
% |
4.41 |
% |
Table 5
ATLANTIC TELE-NETWORK, INC.
Reconciliation of Non-GAAP Measures
(In Thousands)
Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended September 30, 2009 and 2010
Three Months Ended September 30, 2009
|
|
U.S Wireless |
|
International |
|
U.S. Wireline |
|
Island |
|
Reconciling |
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
11,936 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Income Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
433 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
9,919 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(13 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Income (Expense), net |
|
|
|
|
|
|
|
|
|
|
|
874 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Income (Loss) |
|
$ |
18,837 |
|
$ |
8,590 |
|
$ |
84 |
|
$ |
(100 |
) |
$ |
(4,262 |
) |
$ |
23,149 |
|
Depreciation and Amortization |
|
3,812 |
|
4,180 |
|
567 |
|
1,131 |
|
73 |
|
9,763 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
2,072 |
|
2,072 |
|
||||||
Adjusted EBITDA |
|
$ |
22,649 |
|
$ |
12,770 |
|
$ |
651 |
|
$ |
1,031 |
|
$ |
(2,117 |
) |
$ |
34,984 |
|
Three Months Ended September 30, 2010
|
|
U.S Wireless |
|
International |
|
U.S. Wireline |
|
Island |
|
Reconciling |
|
Total |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
6,365 |
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Loss Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(303 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
5,022 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Equity in Earnings of Unconsolidated Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(166 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(204 |
) |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest Income (Expense), net |
|
|
|
|
|
|
|
|
|
|
|
3,112 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operating Income (Loss) |
|
$ |
13,985 |
|
$ |
6,416 |
|
$ |
1 |
|
$ |
(2,126 |
) |
$ |
(4,450 |
) |
$ |
13,826 |
|
Depreciation and Amortization |
|
17,012 |
|
4,575 |
|
746 |
|
1,522 |
|
119 |
|
23,974 |
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
47 |
|
47 |
|
||||||
Adjusted EBITDA |
|
$ |
30,997 |
|
$ |
10,991 |
|
$ |
747 |
|
$ |
(604 |
) |
$ |
(4,284 |
) |
$ |
37,847 |
|