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):  April 29, 2013

 


 

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
(Registrant’s 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 April 29, 2013, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three months ended March 31, 2013.  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 April 29, 2013.

 

2



 

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:  April 29, 2013

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated April 29, 2013.

 

4


Exhibit 99.1

 

 

NEWS RELEASE

 

 

FOR IMMEDIATE RELEASE

 

CONTACT:

Michael T. Prior

Monday, April 29, 2013

 

 

Chief Executive Officer

 

 

 

978-619-1300

 

 

 

 

 

 

 

Justin D. Benincasa

 

 

 

Chief Financial Officer

 

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports

First Quarter 2013 Results

 

·                  Total revenues were $172.9 million

 

·                  Adjusted EBITDA was $43.3 million

 

·                  Operating income was $17.8 million, inclusive of gain on asset sale of $1.1 million

 

·                  Net income attributable to ATN’s stockholders was $8.8 million, or $0.56 per diluted share

 

·                  Net cash provided by operating activities was $25.0 million

 

Beverly, MA (April 29, 2013) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the first quarter ended March 31, 2013.

 

First Quarter 2013 Financial Results

 

“First quarter results were mixed,” said Michael Prior, Atlantic Tele-Network’s Chief Executive Officer.  “On the positive side, we maintained stable operating income and EBITDA margins, and our Adjusted EBITDA margin was 25%.  Our international wireless business continued to perform well, with solid revenue and operating income improvements achieved across our Island Wireless properties.  Also, we experienced consistent year-over-year performance from our legacy wholesale business, following the Midwest U.S. spectrum sale which closed at the end of 2012.  On the other hand, despite diligent efforts to grow our U.S. retail subscriber base, including continued strength in the prepaid segment, revenues continued to be negatively affected by post-paid customer attrition, and we began to see declines in our wholesale revenue within the Alltel markets in the first quarter.  We hope to be able to moderate the Alltel postpaid subscriber losses in coming quarters through an improved device lineup, which now includes the iPhone.  In another positive development, the waiting period for the Alltel sale transaction under the Hart Scott Rodino Anti-trust

 



 

Improvements Act has expired, and we anticipate closing in the second half of this year, pending receipt of all regulatory approvals.”

 

Total revenues for the first quarter were $172.9 million, 6% below the $183.1 million reported for the first quarter of 2012.  The year-over-year decrease resulted from lower U.S. wireless revenues in both the wholesale and retail lines of business, partially offset by higher international wireless revenues and equipment sales.

 

Adjusted EBITDA(1) for the 2013 first quarter was $43.3 million, 4% below the $45.2 million reported in the 2012 first quarter, as a result of the revenue decline in the Company’s U.S. Wireless segment, partially offset by improved profitability in the Company’s Island Wireless segment.  Operating income for the first quarter of 2013 was $17.8 million, a 2% decrease from the $18.1 million reported in last year’s first quarter.  Operating income in the 2013 first quarter included a $1.1 million gain on the sale of wholesale wireless assets.  Net income attributable to ATN’s stockholders was $8.8 million, or $0.56 per diluted share, as compared to the $9.3 million, or $0.60 per diluted share, reported in last year’s first quarter.

 

First Quarter 2013 Operating Highlights

 

U.S. Wireless Service Revenues

 

U.S. wireless service revenues include voice and data service revenues from the Company’s prepaid and postpaid retail operations as well as its wholesale roaming operations. Total service revenues from the U.S. wireless businesses were $121.6 million compared to $134.1 million in the first quarter of 2012, a decrease of 9%.

 

U.S. retail wireless service revenues were $81.3 million, 6% below the $86.7 million reported in the 2012 first quarter.  This decrease was due to net postpaid subscriber attrition that the Company experienced throughout the past year. At the end of the 2013 first quarter, the Company had approximately 590,000 U.S. retail subscribers, an increase of 2% from the approximately 579,000 subscribers the Company had at the end of last year’s first quarter. Despite a higher percentage of contract expirations, this quarter marked the fourth consecutive quarter in which the Company experienced positive net subscriber additions in its U.S. retail wireless business, driven by growth in prepaid subscribers.  The 2013 second quarter will be another period of higher-than-average contract expirations that is likely to result in further decreases in postpaid subscribers, although the launch of the iPhone late in the first quarter is expected to improve customer churn.  Of the total subscribers at March 31, 2013, approximately 413,000 were postpaid subscribers and approximately 177,000 were prepaid subscribers. Additional operating data on the Company’s U.S. retail wireless business can be found in Table 4 of this release.

 

U.S. wholesale wireless revenues were $40.3 million, a decrease of 15% from the $47.4 million reported in the first quarter of 2012. The first quarter 2013 wholesale revenues were negatively impacted by the sale of certain spectrum and related cell sites in the Midwestern U.S. which was completed late in the fourth quarter of 2012.  Additionally, wholesale revenues declined, primarily in the Alltel markets, as a result of roaming partners increasing their coverage and capacity in certain areas where they previously relied on the Company for coverage.  Data revenues accounted for 53% of wholesale wireless revenues for the quarter, compared to 48% a year earlier.

 

International Wireless Revenues

 

International wireless revenues include retail and wholesale voice and data wireless revenues from international operations in Bermuda and the Caribbean. International wireless revenues were $21.4 million, an increase of 13% over the $18.9 million reported in the first quarter of 2012.  This increase was largely due to subscriber growth and strong seasonal roaming revenues within the Island Wireless segment. At the end of the first quarter of 2013, the Company had approximately 335,000 international wireless subscribers of which 88% were prepaid subscribers.  This is an increase of approximately 6% from approximately 315,000 wireless subscribers at the end of the first quarter of 2012.  Each of the Company’s international subsidiaries experienced solid year-over-year growth in wireless revenues in the first quarter of 2013.

 


(1)  See Table 5 for reconciliation of Net Income to Adjusted EBITDA.

 



 

Wireline Revenues

 

Wireline revenues are primarily generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, and by its integrated voice and data and wholesale transport operations in New England and New York State. Wireline revenues were $20.6 million, a 5% decline from the $21.7 million recorded in the first quarter of 2012, primarily resulting from 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 March 31, 2013 are as follows (in thousands):

 

 

 

U.S.
Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S.
Wireline

 

Reconciling
Items (1)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

129,504

 

$

22,692

 

$

15,894

 

$

4,778

 

$

 

$

172,868

 

Adjusted EBITDA

 

32,475

 

10,723

 

4,229

 

234

 

(4,384

)

43,277

 

Operating Income (Loss)

 

15,017

 

6,332

 

1,634

 

(408

)

(4,806

)

17,769

 

 


(1) Reconciling items are comprised of corporate general and administrative costs and acquisition-related charges.

 

On January 22, 2013, the Company announced a definitive agreement to sell its U.S. retail wireless business operating under the Alltel name to AT&T for a cash purchase price of $780.0 million.  This business is reported as part of the U.S. Wireless segment, and for the first quarter of 2013 it generated revenues, adjusted EBITDA and operating income of approximately $108.0 million, $20.2 million and $5.3 million, respectively.

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at March 31, 2013 were $140.8 million.  Long-term debt was $247.3 million.  Net cash provided by operating activities was $25.0 million for the first quarter of 2013.  Capital expenditures were $20.9 million for the first quarter.  The Company expects full year 2013 capital expenditures in the range of $95 to $105 million, assuming the Alltel sale transaction is completed as anticipated in 2013.

 



 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Tuesday, April 30, 2013 at 9:00 a.m. Eastern Time (ET) to discuss its 2013 first 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 52235060. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on April 30, 2013.

 

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; our proposed sale of our Alltel operations and the expected timetable for the completion of such sale; 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 management’s 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 receive requisite regulatory consents and approvals and satisfy other conditions needed to complete our proposed sale of our Alltel operations; (3) our ability to maintain favorable roaming arrangements; (4) increased competition; (5) economic, political and other risks facing our foreign operations; (6) the loss of certain FCC and other licenses, USF funds or other regulatory changes affecting our businesses; (7) rapid and significant technological changes in the telecommunications industry; (8) any loss of any key members of management; (9) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure and retail wireless business; (10) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (11) the occurrence of severe weather and natural catastrophes; (12) our continued access to capital and credit markets; and (13) 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 Company’s Annual Report on Form 10-K for the year ended December 31, 2012, filed with the SEC on March 18, 2013, and the other reports we file from time to time with the SEC. 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 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, 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 Company’s core operating results and enhance comparing such performance with prior periods. ATN’s 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)

 

 

 

March 31,

 

December 31,

 

 

 

2013

 

2012

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

140,790

 

$

136,647

 

Other current assets

 

121,817

 

119,504

 

 

 

 

 

 

 

Total current assets

 

262,607

 

256,151

 

 

 

 

 

 

 

Property, plant and equipment, net

 

443,427

 

450,547

 

Goodwill and other intangible assets, net

 

178,546

 

180,904

 

Other assets

 

23,609

 

23,273

 

 

 

 

 

 

 

Total assets

 

$

908,189

 

$

910,875

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

19,600

 

$

15,680

 

Other current liabilities

 

136,453

 

143,525

 

 

 

 

 

 

 

Total current liabilities

 

156,053

 

159,205

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

247,306

 

250,900

 

Other liabilities

 

105,134

 

106,530

 

 

 

 

 

 

 

Total liabilities

 

508,493

 

516,635

 

 

 

 

 

 

 

Total Atlantic Tele-Network, Inc.’s stockholders’ equity

 

339,869

 

334,146

 

Non-controlling interests

 

59,827

 

60,094

 

 

 

 

 

 

 

Total equity

 

399,696

 

394,240

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

908,189

 

$

910,875

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

 

 

March 31,

 

 

 

2013

 

2012 (a)

 

Revenues:

 

 

 

 

 

U.S. wireless:

 

 

 

 

 

Retail

 

$

81,282

 

$

86,683

 

Wholesale

 

40,302

 

47,384

 

International wireless

 

21,430

 

18,900

 

Wireline

 

20,564

 

21,731

 

Equipment and other

 

9,290

 

8,389

 

Total revenue

 

172,868

 

183,087

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

Termination and access fees

 

34,254

 

40,562

 

Engineering and operations

 

22,132

 

21,945

 

Sales, marketing and customer service

 

29,502

 

32,005

 

Equipment expense

 

24,557

 

20,692

 

General and administrative

 

19,146

 

22,724

 

Acquisition-related charges

 

782

 

5

 

Depreciation and amortization

 

25,802

 

27,024

 

Gain on disposition of long-lived assets

 

(1,076

)

 

Total operating expenses

 

155,099

 

164,957

 

 

 

 

 

 

 

Operating income

 

17,769

 

18,130

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

Interest income (expense), net

 

(2,272

)

(3,877

)

Other income (expense)

 

201

 

63

 

Equity in earnings of unconsolidated affiliates

 

582

 

1,402

 

Other income (expense), net

 

(1,489

)

(2,412

)

Income before income taxes

 

16,280

 

15,718

 

Income taxes

 

6,362

 

6,781

 

Net income

 

9,918

 

8,937

 

Net loss (income) attributable to non-controlling interests, net of tax

 

(1,142

)

384

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

$

8,776

 

$

9,321

 

 

 

 

 

 

 

Net income per weighted average share attributable to Atlantic Tele-Network, Inc. stockholders:

 

 

 

 

 

Basic

 

$

0.56

 

$

0.60

 

Diluted

 

$

0.56

 

$

0.60

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

Basic

 

15,588

 

15,456

 

Diluted

 

15,695

 

15,554

 

 


(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)

 

 

 

Three months ended March 31,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Net income

 

$

9,918

 

$

8,937

 

Depreciation and amortization

 

25,802

 

27,024

 

Change in operating assets and liabilities

 

(13,589

)

(18,409

)

Other

 

2,850

 

3,476

 

Net cash provided by operating activities

 

24,981

 

21,028

 

 

 

 

 

 

 

Capital expenditures

 

(20,876

)

(19,055

)

Proceeds from disposition of long-lived assets

 

1,500

 

 

 

 

 

 

 

 

Net cash used by investing activities

 

(19,376

)

(19,055

)

 

 

 

 

 

 

Borrowings under revolver loan, net of repayments

 

 

12,846

 

Principal repayments of term loans

 

 

(6,267

)

Dividends paid on common stock

 

 

(3,553

)

Distributions to non-controlling interests

 

(935

)

(424

)

Other

 

(527

)

383

 

 

 

 

 

 

 

Net cash used by financing activities

 

(1,462

)

2,985

 

 

 

 

 

 

 

Net change in cash and cash equivalents

 

4,143

 

4,958

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

136,647

 

48,735

 

Cash and cash equivalents, end of period

 

$

140,790

 

$

53,693

 

 



 

Table 4

 

ATLANTIC TELE-NETWORK, INC.

Operating Data for U.S. Retail Wireless Operations

 

Three Months Ended:

 

MAR 2012

 

JUN 2012

 

SEP 2012

 

DEC 2012

 

MAR 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Beginning Subscribers

 

579,716

 

578,585

 

583,547

 

585,418

 

587,766

 

Prepay

 

121,688

 

130,981

 

141,452

 

153,108

 

162,656

 

Postpay

 

458,028

 

447,604

 

442,095

 

432,310

 

425,110

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Additions

 

54,837

 

55,448

 

66,539

 

69,719

 

73,331

 

Prepay

 

32,372

 

31,868

 

40,779

 

39,843

 

47,212

 

Postpay

 

22,465

 

23,580

 

25,760

 

29,876

 

26,119

 

 

 

 

 

 

 

 

 

 

 

 

 

Net Additions

 

(1,131

)

4,962

 

1,871

 

2,348

 

1,904

 

Prepay

 

9,293

 

10,471

 

11,656

 

9,548

 

14,440

 

Postpay

 

(10,424

)

(5,509

)

(9,785

)

(7,200

)

(12,536

)

 

 

 

 

 

 

 

 

 

 

 

 

Ending Subscribers

 

578,585

 

583,547

 

585,418

 

587,766

 

589,670

 

Prepay

 

130,981

 

141,452

 

153,108

 

162,656

 

177,096

 

Postpay

 

447,604

 

442,095

 

432,310

 

425,110

 

412,574

 

 

ATLANTIC TELE-NETWORK, INC.

U.S. Retail Wireless Operations Key Performance Indicators

 

Three Months Ended:

 

MAR 2012

 

JUN 2012

 

SEP 2012

 

DEC 2012

 

MAR 2013

 

 

 

 

 

 

 

 

 

 

 

 

 

Average Subscribers (weighted monthly)

 

578,531

 

580,441

 

583,607

 

585,519

 

586,376

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Average Revenues per Subscriber/Unit (ARPU)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

• Subscriber ARPU

 

$

49.36

 

$

47.63

 

$

46.87

 

$

46.79

 

$

45.34

 

 

 

 

 

 

 

 

 

 

 

 

 

• Postpaid Subscriber ARPU

 

$

54.15

 

$

53.96

 

$

54.52

 

$

55.16

 

$

54.49

 

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Postpay Subscriber Churn

 

2.41

%

2.18

%

2.70

%

2.88

%

3.07

%

 

 

 

 

 

 

 

 

 

 

 

 

Monthly Blended Subscriber Churn

 

3.22

%

2.90

%

3.70

%

3.84

%

4.07

%

 



 

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 March 31, 2012 and 2013

 

 

 

Three Months Ended March 31, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

9,321

 

Net loss attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

(384

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

6,781

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(1,402

)

Other income

 

 

 

 

 

 

 

 

 

 

 

(63

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

3,877

 

Operating income (loss)

 

$

18,922

 

$

6,235

 

$

(1,639

)

$

(423

)

$

(4,965

)

$

18,130

 

Depreciation and amortization

 

18,701

 

4,528

 

2,786

 

746

 

263

 

27,024

 

Acquisition-related charges

 

 

 

 

 

5

 

5

 

Adjusted EBITDA

 

$

37,623

 

$

10,763

 

$

1,147

 

$

323

 

$

(4,697

)

$

45,159

 

 

 

 

Three Months Ended March 31, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders

 

 

 

 

 

 

 

 

 

 

 

$

8,776

 

Net income attributable to non-controlling interests, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,142

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

6,362

 

Equity in earnings of unconsolidated affiliates

 

 

 

 

 

 

 

 

 

 

 

(582

)

Other income

 

 

 

 

 

 

 

 

 

 

 

(201

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

2,272

 

Operating income (loss)

 

$

15,017

 

$

6,332

 

$

1,634

 

$

(408

)

$

(4,806

)

$

17,769

 

Depreciation and amortization

 

17,816

 

4,391

 

2,595

 

642

 

358

 

25,802

 

Acquisition-related charges

 

718

 

 

 

 

64

 

782

 

Gain on disposition of long-lived assets

 

(1,076

)

 

 

 

 

(1,076

)

Adjusted EBITDA

 

$

32,475

 

$

10,723

 

$

4,229

 

$

234

 

$

(4,384

)

$

43,277

 

 



 

Reconciliation of Operating Income to Adjusted EBITDA for the Alltel Business

 

 

 

For the Three
Months
Ended March
31, 2013

 

 

 

 

 

Operating income

 

$

5,300

 

Depreciation and amortization

 

14,205

 

Acquisition-related charges

 

718

 

Adjusted EBITDA

 

$

20,223