UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM 8-K/A
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): March 2, 2012
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 March 1, 2012, Atlantic Tele-Network, Inc. (the Company) issued a press release reporting its fourth quarter and full year 2011 results incorrectly stating its Island Wireless segments Operating Income and Adjusted EBITDA, which was offset by equal amounts incorrectly reported for Reconciling Items for the three months ended December 31, 2011. The total amounts set forth under Operating Income and Adjusted EBITDA in the original press release were accurate as reported.
The following table sets forth Operating Income and Adjusted EBITDA for the Companys Island Wireless segment and Reconciling Items as originally reported and the corrected financial data (reported in thousands):
|
|
For The Three Months Ended December 31, 2011 |
| ||||||||||
|
|
Island Wireless |
|
Reconciling Items |
| ||||||||
|
|
As Reported |
|
Corrected |
|
As Reported |
|
Corrected |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Income (Loss) |
|
$ |
(2,440 |
) |
$ |
(4,865 |
) |
$ |
(6,942 |
) |
$ |
(4,517 |
) |
|
|
|
|
|
|
|
|
|
| ||||
Adjusted EBITDA |
|
2,814 |
|
389 |
|
(6,595 |
) |
(4,170 |
) | ||||
A corrected copy of the press release in its entirety is furnished herewith as Exhibit 99.1.
This Amendment No. 1 to Form 8-K (Form 8-K/A) amends the Current Report on Form 8-K furnished on March 1, 2012. Other than as set forth above, this Form 8-K/A does not purport to amend, update or reflect any events that have occurred after the Form 8-K was furnished on March 1, 2012. 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 |
|
Corrected Press Release of the Company, dated March 1, 2012. |
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: March 2, 2012 |
|
|
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Corrected Press Release of the Company, dated March 1, 2012. |
Exhibit 99.1
NEWS RELEASE
FOR IMMEDIATE RELEASE |
CONTACT: |
|
Michael T. Prior |
Thursday, March 1, 2012 |
|
|
Chief Executive Officer |
|
|
|
978-619-1300 |
|
|
|
|
|
|
|
Justin D. Benincasa |
|
|
|
Chief Financial Officer |
|
|
|
978-619-1300 |
Atlantic Tele-Network, Inc. Reports
Fourth Quarter and Full Year 2011 Results
Fourth Quarter 2011 Financial Highlights:
· Total revenues were $182.9 million, a 6% decline from the fourth quarter of 2010
· Adjusted EBITDA increased 30% to $40.7 million
· Net income attributable to ATNs stockholders was $4.1 million, or $0.27 per diluted share inclusive of a $0.16 per share non-cash impairment charge
Full Year 2011 Financial Highlights:
· Total revenues increased 23% to $759.2 million
· Adjusted EBITDA increased 24% to $160.2 million
· Net income attributable to ATNs stockholders was $21.8 million, or $1.41 per diluted share versus $2.48 last year which included an after-tax bargain purchase gain of $1.75 per share
· Net cash provided by operating activities was $132.6 million, up 29% year-over-year
· Cash dividends paid amounted to $13.7 million, a 9% increase from 2010
Beverly, MA (March 1, 2012) Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the fourth quarter and year ended December 31, 2011.
This was our first full quarter without the burden of overlapping transition expenses associated with the Alltel asset acquisition, and we are pleased to have posted a significant year-over-year increase in Adjusted EBITDA, said Michael Prior, Chief Executive Officer. Additionally, we saw improvement in certain of our subscriber metrics, including increased gross additions and ARPU, and reduced churn. We are encouraged by the positive customer response to the new value plans we launched during the fourth quarter, but there is still room for improvement in this business. Among the priorities for 2012, we need to increase gross customer additions and maintain or improve churn, while at the same time reducing retail operating expenses.
Fourth quarter results also benefited from an 88% year-over-year increase in our Island Wireless segment revenues, primarily reflecting the increased strength of our Bermuda operations following the merger we completed there in the second quarter of 2011, Mr. Prior said.
Total revenues for the fourth quarter were $182.9 million, a 6% decline from the $194.7 million reported for the fourth quarter of 2010, reflecting net subscriber attrition that the Company experienced since the Alltel acquisition as the Company transitioned distribution channels, subscriber contracts and credit policies, systems and networks.
Adjusted EBITDA(1) for the 2011 fourth quarter was $40.7 million, an increase of 30% over the $31.3 million reported in last years fourth quarter, and reflected improved performance in all four of ATNs reportable segments.
Total operating income was $10.9 million, an increase of 18% from the $9.3 million reported in last years fourth quarter. Fourth quarter 2011 operating income was negatively impacted by a $3.1 million increase in depreciation and amortization expenses over the prior years fourth quarter, as well as a $2.4 million intangible asset impairment charge related to the Companys Island Wireless segment. Fourth quarter 2010 operating income also included a net benefit of $2.1 million in acquisition-related charges due to a final settlement of estimated Alltel acquisition costs.
Net income attributable to ATNs stockholders was $4.1 million, or $0.27 per diluted share, inclusive of $2.4 million or $0.16 per diluted share in a non-cash impairment charge noted above. Fourth quarter 2011 net income attributable to ATNs stockholders increased 26% from the $3.3 million, or $0.21 per diluted share, earned in the fourth quarter of 2010. Excluding the effect of the non-cash impairment charge, net income attributable to ATNs stockholders would have doubled as compared to the fourth quarter of 2010.
Commenting on full year 2011 results, Mr. Prior said, This was a year of significant achievement for ATN. We completed the transition of the customer base and retail operations we acquired in the Alltel asset transaction to our own networks and operating platforms, and we considerably expanded our international wireless business. Despite the negative impact of certain transition initiatives and related overlapping expenses, we were able to report year-over-year increases in Adjusted EBITDA and operating cash flow of 24% and 31%, respectively. In 2012, we will focus both on improving operating efficiencies across our organization and pursuing additional opportunities to build value.
Fourth Quarter 2011 Operating Highlights
U.S. Wireless Service Revenues
U.S. wireless service revenues include voice and data service 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 $134.4 million in the fourth quarter of 2011, compared to $150.2 million in the fourth quarter of 2010.
U.S. retail wireless service revenues were $86.0 million for the fourth quarter of 2011, a decrease of 16% from the $102.8 million reported in the 2010 fourth quarter. Retail service revenue declined as a result of the net subscriber attrition that the Company experienced during the year. At the end of the fourth quarter of 2011, the Company had approximately 582,000 U.S. retail subscribers, of which approximately 458,000 were postpaid subscribers and approximately 124,000 were prepaid subscribers. Additional operating data on our U.S. retail wireless business can be found in Table 4 of this release.
U.S. wholesale wireless revenues were $48.4 million, an increase of 2% over the $47.4 million reported in the fourth quarter of 2010. Data revenues accounted for 46% of wholesale wireless revenues for the quarter, compared to 34% a year earlier. Data volume growth has largely offset the impact of the previously-reported revenue losses in certain areas of the Companys legacy roam only markets and rate reductions for voice and data.
International Wireless Revenues
International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean, including the U.S. Virgin Islands. Total revenues
(1) See Table 5 for reconciliation of Net Income to Adjusted EBITDA.
from international wireless were $19.5 million in the fourth quarter of 2011, an increase of $6.0 million, or 44%, over the $13.5 million reported in the fourth quarter of 2010. This increase was primarily due to the Companys merger of its Bermuda operations with one of its competitors on May 2, 2011 and growth in the number of wireless subscribers in the U.S. Virgin Islands.
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 $21.7 million in the fourth quarter of 2011, an increase of 9% from $19.9 million reported in the fourth quarter of 2010. The increase resulted primarily from data revenue and local wireline service growth in Guyana, as well as growth in fiber optic capacity revenues in New York State.
Reportable Operating Segments
The Company has four reportable segments: i) U.S. Wireless, ii) International Integrated Telephony, which operates in Guyana, iii) Island Wireless, which generates its revenues and has its assets located in Bermuda and the Caribbean (including the U.S. Virgin Islands) and iv) U.S. Wireline. Financial data on our reportable operating segments for the three months ended December 31, 2011 are as follows (reported in thousands):
|
|
U.S. |
|
International |
|
Island |
|
U.S. |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Revenue |
|
$ |
139,538 |
|
$ |
24,039 |
|
$ |
14,511 |
|
$ |
4,855 |
|
$ |
|
|
$ |
182,943 |
|
Adjusted EBITDA |
|
31,806 |
|
11,526 |
|
389 |
|
1,163 |
|
(4,170 |
) |
40,714 |
| ||||||
Operating Income (Loss) |
|
12,888 |
|
7,078 |
|
(4,865 |
) |
355 |
|
(4,517 |
) |
10,939 |
| ||||||
(1) Reconciling items are comprised of corporate general and administrative costs and acquisition-related charges.
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents at December 31, 2011 were $48.7 million. Long-term debt was $257.1 million. For the fourth quarter, net cash provided by operating activities was $47.9 million and was $132.6 million for the full year 2011. Fourth quarter capital expenditures were $35.5 million, and $101.4 million for the full year 2011. The Company expects full year 2012 capital expenditures to approximate $90 to $110 million, of which $50 to $65 million is expected to be allocated to the U.S. Wireless segment.
Conference Call Information
Atlantic Tele-Network will host a conference call tomorrow, Friday, March 2, 2012 at 9:00 a.m. Eastern Time (ET) to discuss its fourth quarter results for 2011. 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 53061698. A replay of the call will be available at ir.atni.com beginning at approximately 1:00 p.m. (ET) on Friday, March 2, 2012.
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) the general performance of our operations, including operating margins, and the future retention and turnover of our subscriber base; (2) our ability to maintain favorable roaming arrangements; (3) increased competition; (4) economic, political and other risks facing our foreign operations; (5) the loss of certain FCC and other licenses, USF funds or other regulatory changes affecting our businesses; (6) rapid and significant technological changes in the telecommunications industry; (7) any loss of any key members of management; (8) 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; (9) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (10) the occurrence of severe weather and natural catastrophes; (11) our continued access to capital and credit markets; and (12) our ability to realize the value that we believe exists in our businesses. 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, 2010, filed with the SEC on March 16, 2011. 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, impairment of intangible assets, gain on disposition of long-lived assets, 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 press release.
Table 1
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Balance Sheets
(in Thousands)
|
|
December 31, |
|
December 31, |
| ||
|
|
2011 |
|
2010 |
| ||
Assets: |
|
|
|
|
| ||
Cash and Cash Equivalents |
|
$ |
48,735 |
|
$ |
37,330 |
|
Other Current Assets |
|
135,165 |
|
116,959 |
| ||
|
|
|
|
|
| ||
Total Current Assets |
|
183,900 |
|
154,289 |
| ||
|
|
|
|
|
| ||
Property, Plant and Equipment, net |
|
483,203 |
|
463,891 |
| ||
Goodwill and Other Intangible Assets, net |
|
186,871 |
|
187,762 |
| ||
Other Assets |
|
19,757 |
|
22,254 |
| ||
|
|
|
|
|
| ||
Total Assets |
|
$ |
873,731 |
|
$ |
828,196 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity: |
|
|
|
|
| ||
Current Portion of Long Term Debt |
|
$ |
25,068 |
|
$ |
12,194 |
|
Other Current Liabilities |
|
120,710 |
|
126,108 |
| ||
|
|
|
|
|
| ||
Total Current Liabilities |
|
145,778 |
|
138,302 |
| ||
|
|
|
|
|
| ||
Long Term Debt, Net of Current Portion |
|
257,146 |
|
272,049 |
| ||
Other Liabilities |
|
118,277 |
|
88,809 |
| ||
|
|
|
|
|
| ||
Total Liabilities |
|
521,201 |
|
499,160 |
| ||
|
|
|
|
|
| ||
Total Atlantic Tele-Network, Inc.s Stockholders Equity |
|
294,266 |
|
283,768 |
| ||
Non-Controlling Interests |
|
58,264 |
|
45,268 |
| ||
|
|
|
|
|
| ||
Total Equity |
|
352,530 |
|
329,036 |
| ||
|
|
|
|
|
| ||
Total Liabilities and Stockholders Equity |
|
$ |
873,731 |
|
$ |
828,196 |
|
Table 2
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
2011 |
|
2010 (a) |
|
2011 |
|
2010 (a) |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
U.S. Wireless: |
|
|
|
|
|
|
|
|
| ||||
Retail |
|
$ |
85,997 |
|
$ |
102,795 |
|
$ |
370,218 |
|
$ |
293,126 |
|
Wholesale |
|
48,378 |
|
47,370 |
|
201,993 |
|
159,807 |
| ||||
International Wireless |
|
19,495 |
|
13,522 |
|
73,003 |
|
50,615 |
| ||||
Wireline |
|
21,653 |
|
19,913 |
|
84,957 |
|
84,488 |
| ||||
Equipment and Other |
|
7,420 |
|
11,065 |
|
29,025 |
|
31,109 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total Revenue |
|
182,943 |
|
194,665 |
|
759,196 |
|
619,145 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and Access Fees |
|
49,790 |
|
51,711 |
|
205,526 |
|
160,554 |
| ||||
Engineering and Operations |
|
21,266 |
|
24,347 |
|
85,234 |
|
71,032 |
| ||||
Sales, Marketing and Customer Service |
|
34,089 |
|
31,839 |
|
136,013 |
|
94,661 |
| ||||
Equipment Expense |
|
19,396 |
|
28,421 |
|
73,185 |
|
75,335 |
| ||||
General and Administrative |
|
17,689 |
|
27,055 |
|
99,087 |
|
88,783 |
| ||||
Acquisition-Related Charges |
|
107 |
|
(2,121 |
) |
772 |
|
13,760 |
| ||||
Depreciation and Amortization |
|
27,242 |
|
24,152 |
|
104,100 |
|
76,736 |
| ||||
Impairment of Intangible Assets |
|
2,425 |
|
|
|
2,425 |
|
|
| ||||
Gain on Dispostion of Long-Lived Assets |
|
|
|
|
|
(2,397 |
) |
|
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total Operating Expenses |
|
172,004 |
|
185,404 |
|
703,945 |
|
580,861 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating Income |
|
10,939 |
|
9,261 |
|
55,251 |
|
38,284 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense): |
|
|
|
|
|
|
|
|
| ||||
Interest Income (Expense), net |
|
(4,880 |
) |
(2,878 |
) |
(16,943 |
) |
(9,405 |
) | ||||
Other Income |
|
273 |
|
109 |
|
1,129 |
|
543 |
| ||||
Equity in Earnings of Unconsolidated Affiliates |
|
1,545 |
|
287 |
|
3,029 |
|
743 |
| ||||
Bargain Purchase Gain, net of taxes of $18,016 |
|
|
|
|
|
|
|
27,024 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other Income (Expense), net |
|
(3,062 |
) |
(2,482 |
) |
(12,785 |
) |
18,905 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income Before Income Taxes |
|
7,877 |
|
6,779 |
|
42,466 |
|
57,189 |
| ||||
Income Taxes |
|
4,494 |
|
4,160 |
|
20,569 |
|
19,607 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income |
|
3,383 |
|
2,619 |
|
21,897 |
|
37,582 |
| ||||
Net Loss (Income) Attributable to Non-Controlling Interests, net of tax |
|
763 |
|
660 |
|
(103 |
) |
872 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
$ |
4,146 |
|
$ |
3,279 |
|
$ |
21,794 |
|
$ |
38,454 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net Income Per Weighted Average Share Attributable to Atlantic Tele-Network, Inc. Stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.27 |
|
$ |
0.21 |
|
$ |
1.42 |
|
$ |
2.51 |
|
Diluted |
|
$ |
0.27 |
|
$ |
0.21 |
|
$ |
1.41 |
|
$ |
2.48 |
|
Weighted Average Common Shares Outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
15,427 |
|
15,382 |
|
15,396 |
|
15,323 |
| ||||
Diluted |
|
15,530 |
|
15,505 |
|
15,495 |
|
15,484 |
|
(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)
|
|
Year Ended December 31, |
| ||||
|
|
2011 |
|
2010 |
| ||
|
|
|
|
|
| ||
Net Income |
|
$ |
21,897 |
|
$ |
37,582 |
|
Gain on Bargain Purchase, Net of Tax |
|
|
|
(27,024 |
) | ||
Impairment of Intangible Assets |
|
2,425 |
|
|
| ||
Depreciation and Amortization |
|
104,100 |
|
76,736 |
| ||
Change in Working Capital |
|
(37,960 |
) |
(4,875 |
) | ||
Other |
|
42,141 |
|
20,383 |
| ||
|
|
|
|
|
| ||
Net Cash Provided by Operating Activities |
|
132,603 |
|
102,802 |
| ||
|
|
|
|
|
| ||
Capital Expenditures |
|
(101,401 |
) |
(135,688 |
) | ||
Acquisitions of Businesses, Net of Cash Acquired |
|
|
|
(225,498 |
) | ||
Cash Acquired in Business Combinations |
|
4,087 |
|
(57 |
) | ||
Other |
|
1,667 |
|
4,782 |
| ||
|
|
|
|
|
| ||
Net Cash Used by Investing Activities |
|
(95,647 |
) |
(356,461 |
) | ||
|
|
|
|
|
| ||
Borrowings Under Credit Facility |
|
137,069 |
|
264,000 |
| ||
Principal Repayments of Long Term Debt |
|
(146,362 |
) |
(49,568 |
) | ||
Payment of Debt Issuance Costs |
|
(1,037 |
) |
(4,322 |
) | ||
Dividends Paid on Common Stock |
|
(13,703 |
) |
(12,569 |
) | ||
Distributions to Non-Controlling Interests |
|
(2,814 |
) |
(1,870 |
) | ||
Other |
|
1,296 |
|
5,072 |
| ||
|
|
|
|
|
| ||
Net Cash Used by Financing Activities |
|
(25,551 |
) |
200,743 |
| ||
|
|
|
|
|
| ||
Net Change in Cash and Cash Equivalents |
|
11,405 |
|
(52,916 |
) | ||
|
|
|
|
|
| ||
Cash and Cash Equivalents, Beginning of Period |
|
37,330 |
|
90,246 |
| ||
|
|
|
|
|
| ||
Cash and Cash Equivalents, End of Period |
|
$ |
48,735 |
|
$ |
37,330 |
|
Table 4
ATLANTIC TELE-NETWORK, INC.
Operating Data for U.S. Retail Wireless Operations
Three Months Ended: |
|
DEC 2010 |
|
MAR 2011 |
|
JUN 2011 |
|
SEP 2011 |
|
DEC 2011 |
|
Beginning Subscribers |
|
766,556 |
|
717,745 |
|
674,080 |
|
638,839 |
|
592,620 |
|
Prepay |
|
216,854 |
|
194,795 |
|
169,673 |
|
145,854 |
|
123,157 |
|
Postpay |
|
549,702 |
|
522,950 |
|
504,407 |
|
492,985 |
|
469,463 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Additions |
|
51,882 |
|
46,680 |
|
38,859 |
|
30,018 |
|
46,757 |
|
Prepay |
|
27,136 |
|
19,922 |
|
13,951 |
|
9,784 |
|
22,639 |
|
Postpay |
|
24,746 |
|
26,758 |
|
24,908 |
|
20,234 |
|
24,118 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Additions |
|
(48,811 |
) |
(43,665 |
) |
(35,241 |
) |
(46,219 |
) |
(10,246 |
) |
Prepay |
|
(22,059 |
) |
(25,122 |
) |
(23,819 |
) |
(22,697 |
) |
1,189 |
|
Postpay |
|
(26,752 |
) |
(18,543 |
) |
(11,422 |
) |
(23,522 |
) |
(11,435 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Ending Subscribers |
|
717,745 |
|
674,080 |
|
638,839 |
|
592,620 |
|
582,374 |
|
Prepay |
|
194,795 |
|
169,673 |
|
145,854 |
|
123,157 |
|
124,346 |
|
Postpay |
|
522,950 |
|
504,407 |
|
492,985 |
|
469,463 |
|
458,028 |
|
ATLANTIC TELE-NETWORK, INC.
U.S. Retail Wireless Operations Key Performance Indicators
Three Months Ended: |
|
DEC 2010 |
|
MAR 2011 |
|
JUN 2011 |
|
SEP 2011 |
|
DEC 2011 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average Subscribers (weighted monthly) |
|
741,228 |
|
695,399 |
|
655,292 |
|
618,862 |
|
584,652 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Average Revenues per Subscriber/Unit (ARPU) |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
· Subscriber ARPU |
|
$ |
45.88 |
|
$ |
47.23 |
|
$ |
47.90 |
|
$ |
47.51 |
|
$ |
48.46 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
· Postpaid Subscriber ARPU |
|
$ |
53.71 |
|
$ |
53.78 |
|
$ |
54.47 |
|
$ |
52.68 |
|
$ |
54.43 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Postpay Subscriber Churn |
|
3.18 |
% |
2.93 |
% |
2.42 |
% |
2.97 |
% |
2.55 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Blended Subscriber Churn |
|
4.48 |
% |
4.29 |
% |
3.73 |
% |
4.05 |
% |
3.25 |
% |
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 December 31, 2010 and 2011
|
|
Three Months Ended December 31, 2010 |
| ||||||||||||||||
|
|
U.S |
|
International |
|
U.S. |
|
Island |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
3,279 |
| |||||
Net Income Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(660 |
) | ||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
4,160 |
| ||||||
Equity in Earnings of Unconsolidated Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(287 |
) | ||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(109 |
) | ||||||
Interest Expense, net |
|
|
|
|
|
|
|
|
|
|
|
2,878 |
| ||||||
Operating Income (Loss) |
|
$ |
9,280 |
|
$ |
5,600 |
|
$ |
(178 |
) |
$ |
(2,700 |
) |
$ |
(2,741 |
) |
$ |
9,261 |
|
Depreciation and Amortization |
|
17,052 |
|
4,378 |
|
764 |
|
1,808 |
|
150 |
|
24,152 |
| ||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
(2,121 |
) |
(2,121 |
) | ||||||
Adjusted EBITDA |
|
$ |
26,332 |
|
$ |
9,978 |
|
$ |
586 |
|
$ |
(892 |
) |
$ |
(4,712 |
) |
$ |
31,292 |
|
|
|
Three Months Ended December 31, 2011 |
| ||||||||||||||||
|
|
U.S |
|
International |
|
U.S. |
|
Island |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
4,146 |
| |||||
Net Loss Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(763 |
) | ||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
4,494 |
| ||||||
Equity in Earnings of Unconsolidated Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(1,545 |
) | ||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(273 |
) | ||||||
Interest Expense, net |
|
|
|
|
|
|
|
|
|
|
|
4,880 |
| ||||||
Operating Income (Loss) |
|
$ |
12,888 |
|
$ |
7,078 |
|
$ |
355 |
|
$ |
(4,865 |
) |
$ |
(4,517 |
) |
$ |
10,939 |
|
Depreciation and Amortization |
|
18,918 |
|
4,448 |
|
808 |
|
2,829 |
|
239 |
|
27,242 |
| ||||||
Impairment of Intangible Assets |
|
|
|
|
|
|
|
2,425 |
|
|
|
2,425 |
| ||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
108 |
|
108 |
| ||||||
Adjusted EBITDA |
|
$ |
31,806 |
|
$ |
11,526 |
|
$ |
1,163 |
|
$ |
389 |
|
$ |
(4,170 |
) |
$ |
40,714 |
|
Reconciliation of Net Income to Adjusted EBITDA for the Years Ended December 31, 2010 and 2011
|
|
Year Ended December 31, 2010 |
| ||||||||||||||||
|
|
U.S Wireless |
|
International |
|
U.S. Wireline |
|
Island |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
38,454 |
| |||||
Net Income Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(872 |
) | ||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
19,607 |
| ||||||
Equity in Earnings of Unconsolidated Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(743 |
) | ||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(543 |
) | ||||||
Bargain Purchase Gain, net of taxes of $18,016 |
|
|
|
|
|
|
|
|
|
|
|
(27,024 |
) | ||||||
Interest Expense, net |
|
|
|
|
|
|
|
|
|
|
|
9,405 |
| ||||||
Operating Income (Loss) |
|
$ |
48,261 |
|
$ |
27,371 |
|
$ |
(288 |
) |
$ |
(6,410 |
) |
$ |
(30,650 |
) |
$ |
38,284 |
|
Depreciation and Amortization |
|
50,662 |
|
17,480 |
|
2,936 |
|
5,271 |
|
387 |
|
76,736 |
| ||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
13,760 |
|
13,760 |
| ||||||
Adjusted EBITDA |
|
$ |
98,923 |
|
$ |
44,851 |
|
$ |
2,648 |
|
$ |
(1,139 |
) |
$ |
(16,503 |
) |
$ |
128,780 |
|
|
|
Year Ended December 31, 2011 |
| ||||||||||||||||
|
|
U.S Wireless |
|
International |
|
U.S. Wireline |
|
Island |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net Income Attributable to Atlantic Tele-Network, Inc. Stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
21,794 |
| |||||
Net Loss Attributable to Non-Controlling Interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
103 |
| ||||||
Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
20,569 |
| ||||||
Equity in Earnings of Unconsolidated Affiliates |
|
|
|
|
|
|
|
|
|
|
|
(3,029 |
) | ||||||
Other Income |
|
|
|
|
|
|
|
|
|
|
|
(1,129 |
) | ||||||
Interest Expense, net |
|
|
|
|
|
|
|
|
|
|
|
16,943 |
| ||||||
Operating Income (Loss) |
|
$ |
56,664 |
|
$ |
26,734 |
|
$ |
255 |
|
$ |
(10,153 |
) |
$ |
(18,249 |
) |
$ |
55,251 |
|
Depreciation and Amortization |
|
72,106 |
|
18,058 |
|
3,182 |
|
9,855 |
|
899 |
|
104,100 |
| ||||||
Impairment of Intangible Assets |
|
|
|
|
|
|
|
2,425 |
|
|
|
2,425 |
| ||||||
Gain on Dispostion of Long-Lived Assets |
|
(2,397 |
) |
|
|
|
|
|
|
|
|
(2,397 |
) | ||||||
Acquisition-Related Charges |
|
|
|
|
|
|
|
|
|
772 |
|
772 |
| ||||||
Adjusted EBITDA |
|
$ |
126,373 |
|
$ |
44,792 |
|
$ |
3,437 |
|
$ |
2,127 |
|
$ |
(16,578 |
) |
$ |
160,151 |
|