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
(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 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. |
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 |
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated April 29, 2013. |
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 ATNs 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-Networks 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 Companys U.S. Wireless segment, partially offset by improved profitability in the Companys 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 years 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 ATNs 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 years 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 Companys 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 years 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 Companys 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 Companys 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 Companys 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. |
|
International |
|
Island |
|
U.S. |
|
Reconciling |
|
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 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 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 Companys 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 Companys core operating results and enhance comparing such performance with prior periods. 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)
|
|
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 |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
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 |
|
Island |
|
U.S. Wireline |
|
Reconciling |
|
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 |
| |
|
|
|
| |
Operating income |
|
$ |
5,300 |
|
Depreciation and amortization |
|
14,205 |
| |
Acquisition-related charges |
|
718 |
| |
Adjusted EBITDA |
|
$ |
20,223 |
|