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): August 1, 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 August 1, 2012, Atlantic Tele-Network, Inc. (the Company) issued a press release announcing financial results for the three and six months ended June 30, 2012. 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 August 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: August 1, 2012 |
|
|
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated August 1, 2012. |
Exhibit 99.1
NEWS RELEASE |
FOR IMMEDIATE RELEASE |
CONTACT: |
Michael T. Prior |
Wednesday, August 1, 2012 |
|
Chief Executive Officer |
|
|
978-619-1300 |
|
|
|
|
|
Justin D. Benincasa |
|
|
Chief Financial Officer |
|
|
978-619-1300 |
Atlantic Tele-Network, Inc. Reports Second Quarter 2012 Results
· Total revenues were $185.3 million
· Adjusted EBITDA was $49.7 million, up 55% from 2011
· Operating income more than tripled year-over-year to $23.1 million
· Net income attributable to ATNs stockholders was $10.5 million, or $0.67 per diluted share
· Cash provided by operating activities was $79.6 million for the first six months of 2012
Beverly, MA (August 1, 2012) Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the second quarter ended June 30, 2012.
Second Quarter/First Half 2012 Financial Results
Profitability significantly increased in the second quarter primarily as a result of the anticipated expense reductions and the operating efficiencies we achieved in our U.S. retail wireless business. Additionally, our results for the period benefitted from higher international wireless revenues, which partially offset lower U.S. retail wireless revenues that resulted from the net subscriber attrition we experienced during the transition period last year, said Michael T. Prior, Chief Executive Officer. In fact, this marks the first quarter since the Alltel acquisition was completed in April 2010 that we experienced an overall net gain in subscribers, and while there is still work to be done to attract more postpaid customers, we are pleased to have reached this milestone. The positive trends of our U.S. prepaid subscribers and the initial response to our Walmart retail launch is encouraging. In the third quarter, however, we will experience a high percentage of contract expirations, which combined with seasonality are likely to result in somewhat lower subscriber levels for the period.
Our international wireless business continued to perform well in the second quarter with operating results benefitting from higher revenues and further expense synergies following our May 2011 merger in Bermuda. U.S. wholesale revenues were stable year-on-year and increased 9% sequentially due to seasonal factors, Mr. Prior said.
Total revenues for the second quarter were $185.3 million, a 4% decrease from the $193.8 million reported for the second quarter of 2011, reflecting lower U.S. retail wireless revenues, partially offset by higher international wireless revenues and equipment sales.
Adjusted EBITDA(1) for the 2012 second quarter was $49.7 million, 55% above the $32.0 million reported in the 2011 second quarter, led by the strong performance of our U.S. Wireless and Island Wireless segments, where adjusted EBITDA increased by $18.4 million and $2.8 million, respectively, partially offset by a decrease of $2.6 million in the International Integrated Telephony segment. Second quarter 2011 U.S. Wireless segment results were impacted by significant costs associated with the transition of the acquired Alltel wireless assets and other one-time items, totaling approximately $14.8 million. Total operating income for the second quarter of 2012 was
(1) See Table 5 for reconciliation of Net Income to Adjusted EBITDA.
$23.1 million, a 267% increase over the $6.3 million reported in last years second quarter. Net income attributable to ATNs stockholders was $10.5 million, or $0.67 per diluted share, more than five times the $1.8 million, or $0.12 per diluted share, reported in last years second quarter.
First half 2012 results illustrate the solid earnings capability of our diversified portfolio of telecom service assets. We continue to deleverage while also maintaining a high level of investment in our networks. This strategy has provided us with an even stronger balance sheet and offers us the flexibility to rapidly increase internal and external investments as the circumstances and opportunities arise, Mr. Prior said.
Total revenues for the first six months of 2012 were $368.2 million compared to $381.9 in last years first half, a decrease of 4%. Adjusted EBITDA was $94.8 million, up 41% year-over-year; operating income increased 147% to $41.2 million; and net income attributable to ATNs stockholders was $19.9 million, or $1.27 per diluted share, more than three times the $6.3 million or $0.41 per diluted share reported for last years first half.
Second Quarter 2012 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 were $135.6 million compared to $147.3 million in the second quarter of 2011.
U.S. Retail wireless service revenues were $84.1 million, 12% below the $95.4 million reported in the 2011 second quarter. This decrease was due to net subscriber attrition that the Company experienced during the post-acquisition period in 2011. At the end of the 2012 second quarter, the Company had approximately 584,000 U.S. retail subscribers, a decrease of 9% from the approximately 639,000 subscribers the Company had at the end of last years second quarter. This quarter marked the first in which the Company experienced net subscriber additions since acquiring its U.S. retail wireless business in April 2010. The Company is entering a period of higher than normal contract expirations, which in conjunction with a seasonal decline in subscriber additions, will likely lead to somewhat lower subscriber levels for the third quarter of 2012. Of the total subscribers at June 30, 2012, approximately 442,000 were postpaid subscribers and approximately 142,000 were prepaid subscribers. Additional operating data on the Companys U.S. retail wireless business can be found in Table 4 of this release.
U.S. Wholesale wireless revenues were $51.6 million, comparable to the $51.9 million reported in the second quarter of 2011. Data revenues accounted for 51% of wholesale wireless revenues for the quarter, compared to 42% a year earlier. Data volume growth has continued to largely offset the impact of the decline in the minutes of use for voice traffic, consistent with industry trends.
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. International wireless revenues were $20.3 million, an increase of 10% over the $18.4 million reported in the second quarter of 2011. This increase primarily resulted from the Companys merger of its Bermuda operations with another wireless carrier in May 2011 and subscriber growth 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. Wireline revenues were $20.9 million, essentially level with the amount reported in the second quarter of 2011.
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 June 30, 2012 are as follows (in thousands):
|
|
U.S. |
|
International |
|
Island |
|
U.S. |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Revenue |
|
$ |
142,482 |
|
$ |
23,219 |
|
$ |
14,831 |
|
$ |
4,761 |
|
$ |
|
|
$ |
185,293 |
|
Adjusted EBITDA |
|
42,302 |
|
8,631 |
|
3,070 |
|
27 |
|
(4,374 |
) |
49,656 |
| ||||||
Operating Income (Loss) |
|
23,978 |
|
4,141 |
|
287 |
|
(666 |
) |
(4,666 |
) |
23,074 |
| ||||||
(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 June 30, 2012 were $79.8 million. Long-term debt was $258.2 million. For the second quarter, net cash provided by operating activities was $58.6 million and $79.6 million for the first half of 2012. Second quarter capital expenditures were $13.2 million, and $32.3 million for the first half of 2012. The Company expects full year 2012 capital expenditures in the range of $80 to $95 million, of which $45 to $55 million is expected to be allocated to the U.S. Wireless segment.
Conference Call Information
Atlantic Tele-Network will host a conference call on Thursday, August 2, 2012 at 9:30 a.m. Eastern Time (ET) to discuss its 2012 second quarter results. 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 12345674. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on August 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, wholesale revenues, 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, 2011, filed with the SEC on March 15, 2012 and in the Companys Quarterly Report on Form 10-Q for the quarter ended March 31, 2012, filed with the SEC on May 10, 2012. 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 or expense, 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)
|
|
June 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
79,837 |
|
$ |
48,735 |
|
Other current assets |
|
130,922 |
|
135,165 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
210,759 |
|
183,900 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
456,239 |
|
483,203 |
| ||
Goodwill and other intangible assets, net |
|
182,114 |
|
186,871 |
| ||
Other assets |
|
27,700 |
|
19,757 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
876,812 |
|
$ |
873,731 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
15,680 |
|
$ |
25,068 |
|
Other current liabilities |
|
118,611 |
|
120,710 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
134,291 |
|
145,778 |
| ||
|
|
|
|
|
| ||
Long-term debt, net of current portion |
|
258,235 |
|
257,146 |
| ||
Other liabilities |
|
115,556 |
|
118,277 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
508,082 |
|
521,201 |
| ||
|
|
|
|
|
| ||
Total Atlantic Tele-Network, Inc.s stockholders equity |
|
309,817 |
|
294,266 |
| ||
Non-controlling interests |
|
58,913 |
|
58,264 |
| ||
|
|
|
|
|
| ||
Total equity |
|
368,730 |
|
352,530 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
876,812 |
|
$ |
873,731 |
|
Table 2
ATLANTIC TELE-NETWORK, INC.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2012 |
|
2011 (a) |
|
2012 |
|
2011 (a) |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless: |
|
|
|
|
|
|
|
|
| ||||
Retail |
|
$ |
84,062 |
|
$ |
95,410 |
|
$ |
170,812 |
|
$ |
195,079 |
|
Wholesale |
|
51,569 |
|
51,870 |
|
98,952 |
|
96,567 |
| ||||
International wireless |
|
20,315 |
|
18,434 |
|
39,270 |
|
32,497 |
| ||||
Wireline |
|
20,889 |
|
20,886 |
|
42,437 |
|
41,557 |
| ||||
Equipment and other |
|
8,458 |
|
7,153 |
|
16,712 |
|
16,208 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total revenue |
|
185,293 |
|
193,753 |
|
368,183 |
|
381,908 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
|
38,951 |
|
54,539 |
|
79,434 |
|
106,313 |
| ||||
Engineering and operations |
|
21,945 |
|
21,897 |
|
43,281 |
|
43,802 |
| ||||
Sales, marketing and customer service |
|
31,203 |
|
36,079 |
|
63,377 |
|
67,908 |
| ||||
Equipment expense |
|
21,989 |
|
18,486 |
|
42,340 |
|
40,069 |
| ||||
General and administrative |
|
21,549 |
|
30,775 |
|
44,907 |
|
56,390 |
| ||||
Acquisition-related charges |
|
|
|
316 |
|
5 |
|
567 |
| ||||
Depreciation and amortization |
|
26,582 |
|
25,384 |
|
53,606 |
|
50,192 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Total operating expenses |
|
162,219 |
|
187,476 |
|
326,950 |
|
365,241 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
23,074 |
|
6,277 |
|
41,233 |
|
16,667 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest income (expense), net |
|
(3,927 |
) |
(4,150 |
) |
(7,806 |
) |
(7,842 |
) | ||||
Other income (expense) |
|
(331 |
) |
4 |
|
(295 |
) |
599 |
| ||||
Equity in earnings of unconsolidated affiliates |
|
930 |
|
239 |
|
2,331 |
|
755 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense), net |
|
(3,328 |
) |
(3,907 |
) |
(5,770 |
) |
(6,488 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
|
19,746 |
|
2,370 |
|
35,463 |
|
10,179 |
| ||||
Income taxes |
|
7,979 |
|
1,052 |
|
14,759 |
|
4,882 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
11,767 |
|
1,318 |
|
20,704 |
|
5,297 |
| ||||
Net loss (income) attributable to non-controlling interests, net of tax |
|
(1,237 |
) |
497 |
|
(853 |
) |
1,015 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
$ |
10,530 |
|
$ |
1,815 |
|
$ |
19,851 |
|
$ |
6,312 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
0.68 |
|
$ |
0.12 |
|
$ |
1.28 |
|
$ |
0.41 |
|
Diluted |
|
$ |
0.67 |
|
$ |
0.12 |
|
$ |
1.27 |
|
$ |
0.41 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
15,535 |
|
15,394 |
|
15,495 |
|
15,389 |
| ||||
Diluted |
|
15,609 |
|
15,497 |
|
15,581 |
|
15,478 |
|
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)
|
|
Six Months Ended June 30, |
| ||||
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
20,704 |
|
$ |
5,297 |
|
Depreciation and amortization |
|
53,606 |
|
50,192 |
| ||
Change in working capital |
|
(2,459 |
) |
(18,410 |
) | ||
Other |
|
7,757 |
|
5,950 |
| ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
79,608 |
|
43,029 |
| ||
|
|
|
|
|
| ||
Capital expenditures |
|
(32,272 |
) |
(45,428 |
) | ||
Other |
|
|
|
4,554 |
| ||
|
|
|
|
|
| ||
Net cash used by investing activities |
|
(32,272 |
) |
(40,874 |
) | ||
|
|
|
|
|
| ||
Borrowings under credit facility |
|
321,378 |
|
23,096 |
| ||
Principal repayments of long-term debt |
|
(327,487 |
) |
(6,516 |
) | ||
Dividends paid on common stock |
|
(7,119 |
) |
(6,771 |
) | ||
Distributions to non-controlling interests |
|
(929 |
) |
(1,608 |
) | ||
Other |
|
(2,077 |
) |
(909 |
) | ||
|
|
|
|
|
| ||
Net cash used by financing activities |
|
(16,234 |
) |
7,292 |
| ||
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
|
31,102 |
|
9,447 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
48,735 |
|
37,330 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
|
$ |
79,837 |
|
$ |
46,777 |
|
Table 4
ATLANTIC TELE-NETWORK, INC.
Operating Data for U.S. Retail Wireless Operations
Three Months Ended: |
|
JUN 2011 |
|
SEP 2011 |
|
DEC 2011 |
|
MAR 2012 |
|
JUN 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning Subscribers |
|
674,080 |
|
638,839 |
|
592,620 |
|
579,716 |
|
578,585 |
|
Prepay |
|
169,673 |
|
145,854 |
|
123,157 |
|
121,688 |
|
130,981 |
|
Postpay |
|
504,407 |
|
492,985 |
|
469,463 |
|
458,028 |
|
447,604 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Additions |
|
38,859 |
|
30,018 |
|
46,757 |
|
54,837 |
|
55,448 |
|
Prepay |
|
13,951 |
|
9,784 |
|
22,639 |
|
32,372 |
|
31,868 |
|
Postpay |
|
24,908 |
|
20,234 |
|
24,118 |
|
22,465 |
|
23,580 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Additions |
|
(35,241 |
) |
(46,219 |
) |
(12,904 |
) |
(1,131 |
) |
4,962 |
|
Prepay |
|
(23,819 |
) |
(22,697 |
) |
(1,469 |
) |
9,293 |
|
10,471 |
|
Postpay |
|
(11,422 |
) |
(23,522 |
) |
(11,435 |
) |
(10,424 |
) |
(5,509 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Ending Subscribers |
|
638,839 |
|
592,620 |
|
579,716 |
|
578,585 |
|
583,547 |
|
Prepay |
|
145,854 |
|
123,157 |
|
121,688 |
|
130,981 |
|
141,452 |
|
Postpay |
|
492,985 |
|
469,463 |
|
458,028 |
|
447,604 |
|
442,095 |
|
ATLANTIC TELE-NETWORK, INC.
U.S. Retail Wireless Operations Key Performance Indicators
Three Months Ended: |
|
JUN 2011 |
|
SEP 2011 |
|
DEC 2011 |
|
MAR 2012 |
|
JUN 2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average Subscribers (weighted monthly) |
|
655,292 |
|
618,862 |
|
583,470 |
|
578,531 |
|
580,441 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Average Revenues per Subscriber/Unit (ARPU) |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
· Subscriber ARPU |
|
$ |
47.90 |
|
$ |
47.51 |
|
$ |
48.56 |
|
$ |
49.36 |
|
$ |
47.63 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
· Postpaid Subscriber ARPU |
|
$ |
54.47 |
|
$ |
52.68 |
|
$ |
54.43 |
|
$ |
54.15 |
|
$ |
53.96 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Postpay Subscriber Churn |
|
2.42 |
% |
2.97 |
% |
2.55 |
% |
2.41 |
% |
2.18 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Blended Subscriber Churn |
|
3.73 |
% |
4.05 |
% |
3.40 |
% |
3.22 |
% |
2.90 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
|
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 June 30, 2011 and 2012
Three Months Ended June 30, 2011
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
1,815 |
| |||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(497 |
) | ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
1,052 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(239 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
(4 |
) | ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
4,150 |
| ||||||
Operating income (loss) |
|
$ |
6,507 |
|
$ |
6,640 |
|
$ |
(2,440 |
) |
$ |
51 |
|
$ |
(4,481 |
) |
$ |
6,277 |
|
Depreciation and amortization |
|
17,363 |
|
4,557 |
|
2,453 |
|
791 |
|
220 |
|
25,384 |
| ||||||
Acquisition-related charges |
|
|
|
|
|
218 |
|
|
|
98 |
|
316 |
| ||||||
Adjusted EBITDA |
|
$ |
23,870 |
|
$ |
11,197 |
|
$ |
231 |
|
$ |
842 |
|
$ |
(4,163 |
) |
$ |
31,977 |
|
Three Months Ended June 30, 2012
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
10,530 |
| |||||
Net loss attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
1,237 |
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
7,979 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(930 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
331 |
| ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
3,927 |
| ||||||
Operating income (loss) |
|
$ |
23,978 |
|
$ |
4,141 |
|
$ |
287 |
|
$ |
(666 |
) |
$ |
(4,666 |
) |
$ |
23,074 |
|
Depreciation and amortization |
|
18,324 |
|
4,490 |
|
2,783 |
|
693 |
|
292 |
|
26,582 |
| ||||||
Adjusted EBITDA |
|
$ |
42,302 |
|
$ |
8,631 |
|
$ |
3,070 |
|
$ |
27 |
|
$ |
(4,374 |
) |
$ |
49,656 |
|
Reconciliation of Net Income to Adjusted EBITDA for the Six Months Ended June 30, 2011 and 2012
Six Months Ended June 30, 2011
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
6,312 |
| |||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
(1,015 |
) | ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
4,882 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(755 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
(599 |
) | ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
7,842 |
| ||||||
Operating income (loss) |
|
$ |
16,934 |
|
$ |
12,884 |
|
$ |
(4,103 |
) |
$ |
11 |
|
$ |
(9,059 |
) |
$ |
16,667 |
|
Depreciation and amortization |
|
34,771 |
|
9,104 |
|
4,323 |
|
1,577 |
|
417 |
|
50,192 |
| ||||||
Acquisition-related charges |
|
|
|
|
|
218 |
|
|
|
349 |
|
567 |
| ||||||
Adjusted EBITDA |
|
$ |
51,705 |
|
$ |
21,988 |
|
$ |
438 |
|
$ |
1,588 |
|
$ |
(8,293 |
) |
$ |
67,426 |
|
Six Months Ended June 30, 2012
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
19,851 |
| |||||
Net loss attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
853 |
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
14,759 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(2,331 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
295 |
| ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
7,806 |
| ||||||
Operating income (loss) |
|
$ |
42,900 |
|
$ |
10,377 |
|
$ |
(1,324 |
) |
$ |
(1,089 |
) |
$ |
(9,631 |
) |
$ |
41,233 |
|
Depreciation and amortization |
|
37,026 |
|
9,017 |
|
5,569 |
|
1,438 |
|
556 |
|
53,606 |
| ||||||
Acquisition-related charges |
|
|
|
|
|
|
|
|
|
5 |
|
5 |
| ||||||
Adjusted EBITDA |
|
$ |
79,926 |
|
$ |
19,394 |
|
$ |
4,245 |
|
$ |
349 |
|
$ |
(9,070 |
) |
$ |
94,844 |
|