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 29, 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 October 29, 2012, Atlantic Tele-Network, Inc. (the Company) issued a press release announcing financial results for the three and nine months ended September 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 October 29, 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: October 29, 2012 |
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated October 29, 2012. |
Exhibit 99.1
NEWS RELEASE | |
|
FOR IMMEDIATE RELEASE |
CONTACT: |
Michael T. Prior |
Monday, October 29, 2012 |
|
Chief Executive Officer |
|
|
978-619-1300 |
|
|
|
|
|
Justin D. Benincasa |
|
|
Chief Financial Officer |
|
|
978-619-1300 |
Atlantic Tele-Network, Inc. Reports Third Quarter 2012 Results
· Total revenues were $188.8 million
· Adjusted EBITDA was $55.7 million, up 7% from 2011
· Operating income increased 7% year-over-year to $29.6 million
· Net income attributable to ATNs stockholders was $16.0 million, or $1.02 per diluted share
· Cash provided by operating activities was $137.5 million for the first nine months of 2012; Cash dividend increased for 14th consecutive year to $0.25 per share quarterly
Beverly, MA (October 29, 2012) Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter ended September 30, 2012.
Third Quarter/Nine Months 2012 Financial Results
In addition to benefitting from seasonal factors, this years strong third quarter performance reflected our ability to achieve operating efficiencies and expense reductions in our U.S. retail wireless business, said Michael T. Prior, Chief Executive Officer. Our team has done a good job of managing expenses without impacting service levels. We posted our second consecutive quarter of net subscriber growth in what is, for the industry, a seasonally weak quarter for net subscriber additions. On the other hand, positive subscriber metrics continued to be driven by increases in the prepaid subscriber base as the currently high number of contract expirations contributed to another decline in postpaid subscriber levels and higher churn. Gaining additional traction with postpaid subscribers remains a key priority.
Our international wireless business had another solid quarter thanks to subscriber growth in multiple markets and additional operating efficiencies. Wireline revenues were relatively stable for the quarter and we continue to make significant progress on our fiber network builds in the northeast U.S., which should allow for future revenue growth in this area, Mr. Prior added.
Total revenues for the third quarter were $188.8 million, a 3% decrease from the $194.3 million reported for the third quarter of 2011, but up 1.9% sequentially. The year-over-year decline resulted from lower U.S. retail and wholesale wireless revenues, which were partially offset by higher international wireless revenues and equipment sales. The sequential increase reflected seasonally higher U.S. wholesale wireless revenue and the growing international wireless revenue that together more than compensated for lower U.S. retail wireless revenues.
Adjusted EBITDA(1) for the 2012 third quarter was $55.7 million, 7% above the $52.1 million reported in the 2011 third quarter, led by the strong performance of our U.S. Wireless and Island Wireless segments, where adjusted
(1) See Table 5 for reconciliation of Net Income to Adjusted EBITDA.
EBITDA increased by $3.3 million and $2.1 million, respectively. Operating income for the third quarter of 2012 was $29.6 million, a 7% increase over the $27.6 million reported in last years third quarter. Net income attributable to ATNs stockholders was $16.0 million, or $1.02 per diluted share, a 41% increase over the $11.3 million, or $0.73 per diluted share, reported in last years third quarter.
Total revenues for the first nine months of 2012 were $557.0 million compared to $576.3 in last years first nine months, a decrease of 3%. Adjusted EBITDA was $150.5 million, up 26% year-over-year; operating income increased 60% to $70.9 million; and net income attributable to ATNs stockholders was $35.8 million, or $2.30 per diluted share, more than double the $17.6 million or $1.14 per diluted share reported for last years first nine months.
We reported strong operating performance for the first nine months of 2012 which has driven significant growth in our operating cash flow and added to an already robust balance sheet. We were pleased to pass along to our stockholders the benefits of ATNs recent and long-term cash flow and profit growth by increasing our quarterly cash dividend by nearly 9% our 14th consecutive annual increase, Mr. Prior noted.
Third 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 $138.2 million compared to $146.2 million in the third quarter of 2011, a decrease of 6%.
U.S. retail wireless service revenues were $83.3 million, 7% below the $89.1 million reported in the 2011 third quarter. This decrease was due to net subscriber attrition that the Company experienced during 2011. At the end of the 2012 third quarter, the Company had approximately 585,000 U.S. retail subscribers, a decrease of 1% from the approximately 593,000 subscribers the Company had at the end of last years third quarter. However, despite a high percentage of contract expirations, this quarter marked the second consecutive quarter in which the Company experienced net subscriber additions in its U.S. retail wireless business. The 2012 fourth quarter will be another period of higher-than-average contract expirations, which is likely to result in a decrease in postpaid subscribers, despite being a seasonally strong quarter for new subscriber additions. Of the total subscribers at September 30, 2012, approximately 432,000 were postpaid subscribers and approximately 153,000 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 $54.9 million, a decrease of 4% from the $57.0 million reported in the third quarter of 2011. Consistent with industry trends, voice traffic continued to decline in comparison with the prior year, partially offset by increased data usage. Data roaming revenue for certain of the Companys coverage areas is currently expected to decline over time, however, as roaming partners increase their data network coverage and capacity in those areas. Data revenues accounted for 52% of wholesale wireless revenues for the quarter, compared to 46% a year earlier. As previously disclosed, one of the Companys roaming partners exercised a call option in July 2012 to repurchase spectrum and related cell sites in the midwestern U.S. for approximately $15.8 million. The transaction is expected to be completed in late 2012. For the first nine months of 2012, the Companys wholesale revenue from these network assets amounted to approximately $12 million.
International Wireless Revenues
International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean, including some of the smaller island markets. International wireless revenues were $21.0 million, an increase of 3% over the $20.4 million reported in the third quarter of 2011. This increase primarily resulted from 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 $21.1 million, a 3% decline from the $21.7 million recorded in the third quarter of 2011, primarily resulting from slightly lower wireline revenues in Guyana.
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 September 30, 2012 are as follows (in thousands):
|
|
U.S. Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Total Revenue |
|
$ |
144,971 |
|
$ |
23,344 |
|
$ |
15,643 |
|
$ |
4,840 |
|
$ |
|
|
$ |
188,798 |
|
Adjusted EBITDA |
|
46,148 |
|
11,002 |
|
3,635 |
|
131 |
|
(5,236 |
) |
55,680 |
| ||||||
Operating Income (Loss) |
|
28,394 |
|
6,596 |
|
760 |
|
(566 |
) |
(5,554 |
) |
29,630 |
| ||||||
(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 September 30, 2012 were $111.4 million. Long-term debt was $254.6 million. Net cash provided by operating activities was $57.9 million for the third quarter and $137.5 million for the first nine months of 2012. Capital expenditures were $18.2 million for the third quarter and $50.5 million for the first nine months of 2012. The Company expects full year 2012 capital expenditures in the range of $65 to $85 million, of which $35 to $50 million is expected to be allocated to the U.S. Wireless segment. The company had originally projected $90 to $110 million of capital expenditures. The reduced forecast is largely the result of expenditures that the Company now expects to make in 2013, rather than in 2012.
Conference Call Information
Atlantic Tele-Network will host a conference call on Tuesday, October 30, 2012 at 10:30 a.m. Eastern Time (ET) to discuss its 2012 third 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 42911870. A replay of the call will be available at ir.atni.com beginning at 2:00 p.m. (ET) on October 30, 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)
|
|
September 30, |
|
December 31, |
| ||
|
|
2012 |
|
2011 |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
111,408 |
|
$ |
48,735 |
|
Other current assets |
|
138,281 |
|
135,165 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
249,689 |
|
183,900 |
| ||
|
|
|
|
|
| ||
Property, plant and equipment, net |
|
447,426 |
|
483,203 |
| ||
Goodwill and other intangible assets, net |
|
181,016 |
|
186,871 |
| ||
Other assets |
|
28,368 |
|
19,757 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
906,499 |
|
$ |
873,731 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
15,680 |
|
$ |
25,068 |
|
Other current liabilities |
|
136,567 |
|
120,710 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
152,247 |
|
145,778 |
| ||
|
|
|
|
|
| ||
Long-term debt, net of current portion |
|
254,568 |
|
257,146 |
| ||
Other liabilities |
|
117,309 |
|
118,277 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
524,124 |
|
521,201 |
| ||
|
|
|
|
|
| ||
Total Atlantic Tele-Network, Inc.s stockholders equity |
|
322,261 |
|
294,266 |
| ||
Non-controlling interests |
|
60,114 |
|
58,264 |
| ||
|
|
|
|
|
| ||
Total equity |
|
382,375 |
|
352,530 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
906,499 |
|
$ |
873,731 |
|
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, |
| ||||||||
|
|
2012 |
|
2011 (a) |
|
2012 |
|
2011 (a) |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
U.S. wireless: |
|
|
|
|
|
|
|
|
| ||||
Retail |
|
$ |
83,269 |
|
$ |
89,143 |
|
$ |
254,081 |
|
$ |
284,221 |
|
Wholesale |
|
54,918 |
|
57,048 |
|
153,854 |
|
153,615 |
| ||||
International wireless |
|
21,048 |
|
20,377 |
|
60,318 |
|
52,874 |
| ||||
Wireline |
|
21,120 |
|
21,748 |
|
63,573 |
|
63,305 |
| ||||
Equipment and other |
|
8,443 |
|
6,030 |
|
25,155 |
|
22,238 |
| ||||
Total revenue |
|
188,798 |
|
194,346 |
|
556,981 |
|
576,253 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
|
38,790 |
|
48,764 |
|
118,224 |
|
155,077 |
| ||||
Engineering and operations |
|
20,796 |
|
20,165 |
|
64,077 |
|
63,967 |
| ||||
Sales, marketing and customer service |
|
27,930 |
|
33,965 |
|
91,307 |
|
101,874 |
| ||||
Equipment expense |
|
23,408 |
|
14,379 |
|
65,747 |
|
54,447 |
| ||||
General and administrative |
|
22,194 |
|
25,014 |
|
67,101 |
|
81,405 |
| ||||
Acquisition-related charges |
|
2 |
|
98 |
|
7 |
|
664 |
| ||||
Depreciation and amortization |
|
26,048 |
|
26,712 |
|
79,654 |
|
76,903 |
| ||||
Gain on disposition of long-lived assets |
|
|
|
(2,397 |
) |
|
|
(2,397 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Total operating expenses |
|
159,168 |
|
166,700 |
|
486,117 |
|
531,940 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income |
|
29,630 |
|
27,646 |
|
70,864 |
|
44,313 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest income (expense), net |
|
(2,983 |
) |
(4,221 |
) |
(10,753 |
) |
(12,063 |
) | ||||
Other income (expense) |
|
199 |
|
255 |
|
(133 |
) |
854 |
| ||||
Equity in earnings of unconsolidated affiliates |
|
679 |
|
729 |
|
3,011 |
|
1,484 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense), net |
|
(2,105 |
) |
(3,237 |
) |
(7,875 |
) |
(9,725 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income before income taxes |
|
27,525 |
|
24,409 |
|
62,989 |
|
34,588 |
| ||||
Income taxes |
|
9,513 |
|
11,193 |
|
24,273 |
|
16,074 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
18,012 |
|
13,216 |
|
38,716 |
|
18,514 |
| ||||
Net loss (income) attributable to non-controlling interests, net of tax |
|
(2,047 |
) |
(1,880 |
) |
(2,900 |
) |
(866 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
$ |
15,965 |
|
$ |
11,336 |
|
$ |
35,816 |
|
$ |
17,648 |
|
|
|
|
|
|
|
|
|
|
| ||||
Net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
$ |
1.03 |
|
$ |
0.74 |
|
$ |
2.31 |
|
$ |
1.15 |
|
Diluted |
|
$ |
1.02 |
|
$ |
0.73 |
|
$ |
2.30 |
|
$ |
1.14 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
15,560 |
|
15,401 |
|
15,517 |
|
15,393 |
| ||||
Diluted |
|
15,651 |
|
15,489 |
|
15,605 |
|
15,490 |
|
(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, |
| ||||
|
|
2012 |
|
2011 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
38,716 |
|
$ |
18,514 |
|
Depreciation and amortization |
|
79,654 |
|
76,903 |
| ||
Change in working capital |
|
17,167 |
|
(10,965 |
) | ||
Other |
|
1,938 |
|
285 |
| ||
|
|
|
|
|
| ||
Net cash provided by operating activities |
|
137,475 |
|
84,737 |
| ||
|
|
|
|
|
| ||
Capital expenditures |
|
(50,505 |
) |
(65,850 |
) | ||
Cash acquired in business combinations |
|
|
|
4,087 |
| ||
Other |
|
|
|
1,667 |
| ||
|
|
|
|
|
| ||
Net cash used by investing activities |
|
(50,505 |
) |
(60,096 |
) | ||
|
|
|
|
|
| ||
Borrowings under credit facility |
|
321,378 |
|
93,153 |
| ||
Principal repayments of long-term debt |
|
(331,407 |
) |
(89,603 |
) | ||
Payments of debt issuance costs |
|
(3,564 |
) |
(1,020 |
) | ||
Dividends paid on common stock |
|
(10,692 |
) |
(10,159 |
) | ||
Distributions to non-controlling interests |
|
(2,010 |
) |
(2,531 |
) | ||
Other |
|
1,998 |
|
302 |
| ||
|
|
|
|
|
| ||
Net cash used by financing activities |
|
(24,297 |
) |
(9,858 |
) | ||
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
|
62,673 |
|
14,783 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
48,735 |
|
37,330 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
|
$ |
111,408 |
|
$ |
52,113 |
|
Table 4
ATLANTIC TELE-NETWORK, INC.
Operating Data for U.S. Retail Wireless Operations
Three Months Ended: |
|
SEP 2011 |
|
DEC 2011 |
|
MAR 2012 |
|
JUN 2012 |
|
SEP 2012 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross Additions |
|
30,018 |
|
46,757 |
|
54,837 |
|
55,448 |
|
66,539 |
|
Prepay |
|
9,784 |
|
22,639 |
|
32,372 |
|
31,868 |
|
40,779 |
|
Postpay |
|
20,234 |
|
24,118 |
|
22,465 |
|
23,580 |
|
25,760 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Additions |
|
(46,219 |
) |
(12,904 |
) |
(1,131 |
) |
4,962 |
|
1,871 |
|
Prepay |
|
(22,697 |
) |
(1,469 |
) |
9,293 |
|
10,471 |
|
11,656 |
|
Postpay |
|
(23,522 |
) |
(11,435 |
) |
(10,424 |
) |
(5,509 |
) |
(9,785 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Ending Subscribers |
|
592,620 |
|
579,716 |
|
578,585 |
|
583,547 |
|
585,418 |
|
Prepay |
|
123,157 |
|
121,688 |
|
130,981 |
|
141,452 |
|
153,108 |
|
Postpay |
|
469,463 |
|
458,028 |
|
447,604 |
|
442,095 |
|
432,310 |
|
ATLANTIC TELE-NETWORK, INC.
U.S. Retail Wireless Operations Key Performance Indicators
Three Months Ended: |
|
SEP 2011 |
|
DEC 2011 |
|
MAR 2012 |
|
JUN 2012 |
|
SEP 2012 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Average Subscribers (weighted monthly) |
|
618,862 |
|
583,470 |
|
578,531 |
|
580,441 |
|
583,607 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Average Revenues per Subscriber/Unit (ARPU) |
|
|
|
|
|
|
|
|
|
|
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Subscriber ARPU |
|
$ |
47.51 |
|
$ |
48.56 |
|
$ |
49.36 |
|
$ |
47.63 |
|
$ |
46.87 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Postpaid Subscriber ARPU |
|
$ |
52.68 |
|
$ |
54.43 |
|
$ |
54.15 |
|
$ |
53.96 |
|
$ |
54.52 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Postpay Subscriber Churn |
|
2.97 |
% |
2.55 |
% |
2.41 |
% |
2.18 |
% |
2.70 |
% | |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Monthly Blended Subscriber Churn |
|
4.05 |
% |
3.40 |
% |
3.22 |
% |
2.90 |
% |
3.70 |
% |
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, 2011 and 2012
Three Months Ended September 30, 2011
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
11,336 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
1,880 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
11,193 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(729 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
(255 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
4,221 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
|
$ |
26,840 |
|
$ |
6,771 |
|
$ |
(1,186 |
) |
$ |
(111 |
) |
$ |
(4,668 |
) |
$ |
27,646 |
|
Depreciation and amortization |
|
18,417 |
|
4,506 |
|
2,748 |
|
797 |
|
244 |
|
26,712 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Acquisition-related charges |
|
|
|
|
|
|
|
|
|
98 |
|
98 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Gain on disposition of long-lived assets |
|
(2,397 |
) |
|
|
|
|
|
|
|
|
(2,397 |
) | ||||||
Adjusted EBITDA |
|
$ |
42,860 |
|
$ |
11,277 |
|
$ |
1,562 |
|
$ |
686 |
|
$ |
(4,326 |
) |
$ |
52,059 |
|
Three Months Ended September 30, 2012
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
15,965 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net loss attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
2,047 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
9,513 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(679 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
(199 |
) | ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
2,983 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Operating income (loss) |
|
$ |
28,394 |
|
$ |
6,596 |
|
$ |
760 |
|
$ |
(566 |
) |
$ |
(5,554 |
) |
$ |
29,630 |
|
Depreciation and amortization |
|
17,754 |
|
4,406 |
|
2,875 |
|
697 |
|
316 |
|
26,048 |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Acquisition-related charges |
|
|
|
|
|
|
|
|
|
2 |
|
2 |
| ||||||
Adjusted EBITDA |
|
$ |
46,148 |
|
$ |
11,002 |
|
$ |
3,635 |
|
$ |
131 |
|
$ |
(5,236 |
) |
$ |
55,680 |
|
Reconciliation of Net Income to Adjusted EBITDA for the Nine Months Ended September 30, 2011 and 2012
Nine Months Ended September 30, 2011
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
17,648 |
| |||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
866 |
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
16,074 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(1,484 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
(854 |
) | ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
12,063 |
| ||||||
Operating income (loss) |
|
$ |
43,775 |
|
$ |
19,655 |
|
$ |
(5,289 |
) |
$ |
(101 |
) |
$ |
(13,727 |
) |
$ |
44,313 |
|
Depreciation and amortization |
|
53,188 |
|
13,610 |
|
7,070 |
|
2,374 |
|
661 |
|
76,903 |
| ||||||
Acquisition-related charges |
|
|
|
|
|
218 |
|
|
|
446 |
|
664 |
| ||||||
Gain on disposition of long-lived assets |
|
(2,397 |
) |
|
|
|
|
|
|
|
|
(2,397 |
) | ||||||
Adjusted EBITDA |
|
$ |
94,566 |
|
$ |
33,265 |
|
$ |
1,999 |
|
$ |
2,273 |
|
$ |
(12,620 |
) |
$ |
119,483 |
|
Nine Months Ended September 30, 2012
|
|
U.S Wireless |
|
International |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
Total |
| ||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Net income attributable to Atlantic Tele-Network, Inc. stockholders |
|
|
|
|
|
|
|
|
|
|
|
$ |
35,816 |
| |||||
Net loss attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
|
|
2,900 |
| ||||||
Income taxes |
|
|
|
|
|
|
|
|
|
|
|
24,273 |
| ||||||
Equity in earnings of unconsolidated affiliates |
|
|
|
|
|
|
|
|
|
|
|
(3,011 |
) | ||||||
Other income |
|
|
|
|
|
|
|
|
|
|
|
133 |
| ||||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
|
|
10,753 |
| ||||||
Operating income (loss) |
|
$ |
71,294 |
|
$ |
16,973 |
|
$ |
(564 |
) |
$ |
(1,655 |
) |
$ |
(15,184 |
) |
$ |
70,864 |
|
Depreciation and amortization |
|
54,780 |
|
13,424 |
|
8,444 |
|
2,135 |
|
871 |
|
79,654 |
| ||||||
Acquisition-related charges |
|
|
|
|
|
|
|
|
|
7 |
|
7 |
| ||||||
Adjusted EBITDA |
|
$ |
126,074 |
|
$ |
30,397 |
|
$ |
7,880 |
|
$ |
480 |
|
$ |
(14,306 |
) |
$ |
150,525 |
|