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):  November 4, 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 November 4, 2013, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three and nine months ended September 30, 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 7.01              Regulation FD Disclosure.

 

On November 4, 2013, the Company provided to stockholders the unaudited results of operations of the Company for each of the quarters in the fiscal year ending December 31, 2012, as well as the quarters ended March 31, 2013 and June 30, 2013, that give effect to the reclassification of the  Company’s domestic retail wireless business operated under the “Alltel” name as a discontinued operation.   This business was sold to AT&T Mobility LLC on September 20, 2013.  This financial information is furnished herewith as Exhibit 99.2 and is available on the Company’s website at ir.atni.com.

 

Exhibit 99.2 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 November 4, 2013.

 

 

 

99.2

 

Financial Information of the Company.

 

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:  November 4, 2013

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated November 4, 2013.

 

 

 

99.2

 

Financial information of the Company.

 

4


Exhibit 99.1

 

NEWS RELEASE

 

 

 

FOR IMMEDIATE RELEASE

CONTACT:

Michael T. Prior

Monday, November 4, 2013

 

Chief Executive Officer

 

 

978-619-1300

 

 

 

 

 

Justin D. Benincasa

 

 

Chief Financial Officer

 

 

978-619-1300

 

Atlantic Tele-Network, Inc. Reports

Third Quarter and Nine Month 2013 Results

 

Third Quarter Financial Highlights:

 

·                  Pre-tax Gain on the Sale of Alltel Operations was $503.6 Million

·                  Revenues Increased 8% to $79.4 Million

·                  Adjusted EBITDA was Up 22% to $35.0 Million

·                  Operating Income Increased 24% to $20.0 Million

·                  Net Income from Continuing Operations Attributable to ATN’s Stockholders was $1.6 Million, or $0.10 Per Diluted Share, Inclusive of Transaction-Related Charges and Other Charges Related to Debt Repayment

·                  Cash flow from Continuing Operating Activities for the Nine Months was $58.8 Million

 

Beverly, MA (November 4, 2013) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the third quarter and nine months ended September 30, 2013. Unless otherwise indicated, the discussion of the Company’s results is focused on its continuing operations, and comparisons are to the same period in the prior year. Results reflect classification of the Company’s U.S. retail wireless business operated under the “Alltel” name as discontinued operations as a result of the completion of the Company’s sale of this business to AT&T Mobility LLC on September 20, 2013. Unaudited results from continuing operations for the four quarters of 2012 and the first two quarters of 2013 have been posted on the Company’s website at ir.atni.com.

 

Third Quarter 2013 Financial Results

 

“In the third quarter, we completed the sale of our Alltel domestic retail wireless business. While we had planned to operate this business over the longer term, we made an opportunistic decision that we believe was in the best interests of our customers and shareholders,” said Michael Prior, Chief Executive Officer. “We are pleased with the significant pre-tax gain on the sale of $503.6 million, and we have utilized $261.0 million of the net proceeds to retire our long-term debt while we consider opportunities to invest in new and existing businesses. Consistent with our long-term strategy, our focus is on acquisitions and investments that have the potential for significant growth in cash flow over time.

 



 

“Third quarter results from continuing operations demonstrated the strength of our domestic and international businesses, which posted solid year-over-year growth in both revenues and operating profitability. Revenue increases resulted from the strong performance of our U.S. wholesale wireless operations, where higher traffic volumes more than offset the impact of last year’s sale of Midwest spectrum and related assets. Additionally, each of our international wireless operating units experienced solid year-over-year revenue growth, and our U.S. wireline business remained stable thanks to increased wholesale transport revenues and customer business lines that offset continued pricing declines within the integrated voice and broadband business.

 

“Growth in operating profits significantly outpaced revenue gains, reflecting our ability to leverage our existing cost structure as we grow domestic wholesale and international wireless revenues. Domestic wireline operating performance is expected to improve as we continue to grow the wholesale revenues related to our fiber network build-outs in Upstate New York and Vermont.”

 

Third quarter revenues from continuing operations were $79.4 million, 8% above the $73.3 million reported for the third quarter of 2012. Adjusted EBITDA(1) for the 2013 third quarter was $35.0 million, a 22% increase over the $28.6 million for the 2012 third quarter. Operating income increased 24% to $20.0 million, from $16.2 million in last year’s third quarter.  Net income from continuing operations attributable to ATN’s stockholders was $1.6 million, or $0.10 per diluted share, inclusive of $2.6 million in transaction-related charges, as well as a $5.7 million loss on interest rate swap contracts and a $4.7 million charge to interest expense for the write-off of deferred financing costs, both related to the prepayment of the Company’s long term debt under its credit facility. In last year’s third quarter, net income from continuing operations attributable to ATN’s stockholders was $7.4 million, or $0.47 per share.

 

On September 20, 2013, the Company completed the sale of its Alltel business to AT&T for $780.0 million plus $24.1 million in preliminary working capital amounts (subject to a final adjustment).  These operations have been classified as discontinued operations for all the financial periods presented. For the 2013 third quarter, the Company reported net loss attributable to ATN’s stockholders from discontinued operations of $2.0 million, or $0.12 per share, and a net gain attributable to ATN’s stockholders on the disposal of the Alltel business of $276.5 million, or $17.45 per share.  The gain on the disposal of the Alltel business was recorded net of $198.4 million in tax expense and $28.7 million attributable to non-controlling interests.

 

Nine Month 2013 Financial Results

 

Nine month revenues from continuing operations were $215.8 million, 4% above the $207.9 million reported for the same period in 2012. Adjusted EBITDA was $86.1 million, up 17% from $73.8 million in the prior year period; operating income increased 35% to $48.0 million; and net income from continuing operations attributable to ATN’s stockholders was $12.8 million, or $0.81 per diluted share, inclusive of the special charges noted above.   In the comparable 2012 period, net income attributable to ATN’s stockholders from continuing operations was $13.3 million, or $0.85 per share.

 

For the first nine months of 2013 net income attributable to ATN’s stockholders from discontinued operations was $4.6 million, or $0.29 per diluted share, and the net gain attributable to ATN’s stockholders on the disposal of the Alltel business was $276.5 million, or $17.51 per share.

 

Third Quarter 2013 Operating Highlights

 

U.S. Wireless Revenues

 

U.S. wireless revenues primarily consist of voice and data revenues from the Company’s wholesale roaming operations.  Total revenues from the U.S. wireless business were $32.8 million in the third quarter of 2013, an increase of 13% from the $29.0 million reported in the third quarter of 2012.  The Company’s wholesale markets experienced an increase in revenue due to increased data traffic despite the sale of certain spectrum and related

 


(1)  See Table 4 for reconciliation of Net Income to Adjusted EBITDA.

 



 

assets in the Midwest U.S. in the fourth quarter of 2012.  Data revenues accounted for 56% of the U.S. wireless revenues in the third quarter, as compared to 45% in the prior year.  The Company ended the third quarter with 579 base stations in service as compared with 659 base stations in service at the end of last year’s third quarter and 572 base stations at the end of this year’s second quarter.

 

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 $22.9 million, an increase of 9% over the $21.0 million reported in the third quarter of 2012.  This increase was largely due to subscriber and other retail growth, as well as increased roaming revenues, within the Island Wireless segment. At the end of the third quarter of 2013, the Company had approximately 327,000 international wireless subscribers of which 88% were prepaid subscribers.  This is a slight increase from approximately 326,000 wireless subscribers at the end of the third quarter of 2012.

 

Wireline Revenues

 

The Company’s wireline revenues are generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, by its integrated voice and data and wholesale transport operations in New England and New York State, and by its wholesale long-distance voice services. Wireline revenues were $21.5 million, a 1% increase from the $21.3 million recorded in the third quarter of 2012.  The increase was primarily a result of higher wholesale long-distance voice service revenue and increased broadband revenue in Guyana, offset partially by declines in local and international voice revenue in that market.

 

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, 2013 are as follows (in thousands):

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items (2)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

33,057

 

$

23,075

 

$

17,443

 

$

5,775

 

$

 

$

79,350

 

Adjusted EBITDA

 

22,332

 

11,579

 

5,843

 

561

 

(5,332

)

34,983

 

Operating Income (Loss)

 

18,293

 

7,028

 

3,292

 

(255

)

(8,320

)

20,038

 

 


(2)  Reconciling items are comprised of corporate general and administrative costs and transaction-related charges

 



 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at September 30, 2013 were $594.3 million.  In addition, $78.0 million of the proceeds from the sale of Alltel are being held in escrow and are included in current and long-term restricted cash as of September 30, 2013.  The Company repaid all outstanding debt ($261.0 million) under its credit facility during the third quarter of 2013.  In conjunction with the Alltel sale, the Company anticipates a tax liability of approximately $250.0 million payable by the end of 2013 and future distributions of approximately $28.7 million to minority shareholders of that business.  Net cash provided by operating activities of continuing operations was $58.8 million for the first nine months of 2013.  Capital expenditures related to continuing operations were $55.2 million for the first nine months of 2013.  The Company expects full year 2013 capital expenditures for continuing operations in the range of $70.0 to $80.0 million.

 

Conference Call Information

 

Atlantic Tele-Network will host a conference call on Tuesday, November 5, 2013 at 11:00 a.m. Eastern Time (ET) to discuss its 2013 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 91064230. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on November 5, 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; 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 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 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; (12)  our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company 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 an Adjusted EBITDA measure. Adjusted EBITDA is defined as net income attributable to ATN stockholders before income from discontinued operations, gain on disposal of discontinued operations, interest, taxes, depreciation and amortization, transaction-related charges, impairment of intangible assets, gain on disposition of long-lived assets, other income or expense, and net income attributable to non-controlling interests. The Company believes that the inclusion of this non-GAAP financial measure 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 this non-GAAP measure, 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 measure included in this news release is 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 measure used in this news release to the most directly comparable GAAP financial measure is 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,

 

 

 

2013

 

2012

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

594,340

 

$

136,647

 

Restricted cash

 

39,000

 

 

Assets of discontinued operations

 

4,923

 

380,765

 

Other current assets

 

65,060

 

60,846

 

 

 

 

 

 

 

Total current assets

 

703,323

 

578,258

 

 

 

 

 

 

 

Long-term restricted cash

 

39,000

 

 

Property, plant and equipment, net

 

253,210

 

238,324

 

Goodwill and other intangible assets, net

 

86,900

 

87,605

 

Other assets

 

6,733

 

6,688

 

 

 

 

 

 

 

Total assets

 

$

1,089,166

 

$

910,875

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

 

$

15,680

 

Income taxes payable

 

247,744

 

24,003

 

Liabilities of discontinued operations

 

17,719

 

73,910

 

Other current liabilities

 

76,590

 

56,684

 

 

 

 

 

 

 

Total current liabilities

 

342,053

 

170,277

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

 

250,900

 

Other liabilities

 

44,226

 

95,458

 

 

 

 

 

 

 

Total liabilities

 

386,279

 

516,635

 

 

 

 

 

 

 

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

 

626,590

 

334,146

 

Non-controlling interests

 

76,297

 

60,094

 

 

 

 

 

 

 

Total equity

 

702,887

 

394,240

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

1,089,166

 

$

910,875

 

 



 

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,

 

 

 

2013

 

2012 (a)

 

2013 (a)

 

2012 (a)

 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

32,796

 

$

29,042

 

$

80,597

 

$

77,970

 

International wireless

 

22,895

 

21,014

 

66,162

 

60,186

 

Wireline

 

21,504

 

21,289

 

62,945

 

64,094

 

Equipment and other

 

2,155

 

1,967

 

6,103

 

5,634

 

Total revenue

 

79,350

 

73,312

 

215,807

 

207,884

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

14,112

 

14,435

 

40,768

 

42,404

 

Engineering and operations

 

9,509

 

9,903

 

28,349

 

29,834

 

Sales, marketing and customer service

 

4,370

 

4,299

 

13,646

 

14,877

 

Equipment expense

 

2,549

 

3,129

 

8,050

 

9,149

 

General and administrative

 

13,827

 

12,952

 

38,856

 

37,791

 

Transaction-related charges

 

2,610

 

2

 

2,674

 

7

 

Depreciation and amortization

 

12,335

 

12,421

 

36,517

 

38,304

 

Gain on disposition of long-lived assets

 

 

 

(1,076

)

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

59,312

 

57,141

 

167,784

 

172,366

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

20,038

 

16,171

 

48,023

 

35,518

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(7,141

)

(2,985

)

(12,126

)

(10,755

)

Unrealized loss on interest rate swap contracts

 

(5,675

)

 

(5,675

)

 

Other income (expense)

 

(226

)

49

 

(198

)

(442

)

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(13,042

)

(2,936

)

(17,999

)

(11,197

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

6,996

 

13,235

 

30,024

 

24,321

 

Income taxes

 

2,481

 

4,145

 

11,294

 

9,032

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

4,515

 

9,090

 

18,730

 

15,289

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from discontinued operations, net of tax

 

(1,960

)

8,922

 

5,166

 

23,428

 

Gain on disposal of discontinued operations, net of tax

 

305,197

 

 

305,197

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

307,752

 

18,012

 

329,093

 

38,717

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

(2,945

)

(1,681

)

(5,934

)

(2,015

)

Discontinued operations

 

116

 

(365

)

(601

)

(885

)

Disposal of discontinued operations

 

(28,699

)

 

(28,699

)

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests, net

 

(31,528

)

(2,046

)

(35,234

)

(2,900

)

 

 

 

 

 

 

 

 

 

 

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

 

$

276,224

 

$

15,966

 

$

293,859

 

$

35,817

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.10

 

$

0.48

 

$

0.82

 

$

0.86

 

Income (loss) from discontinued operations

 

(0.12

)

0.55

 

0.29

 

1.45

 

Gain on disposal of discontinued operations

 

17.57

 

 

17.64

 

 

Net income

 

$

17.55

 

$

1.03

 

$

18.75

 

$

2.31

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.10

 

$

0.47

 

$

0.81

 

$

0.85

 

Income (loss) from discontinued operations

 

(0.12

)

0.55

 

0.29

 

1.44

 

Gain on disposal of discontinued operations

 

17.45

 

 

17.51

 

 

Net income

 

$

17.43

 

$

1.02

 

$

18.61

 

$

2.29

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

15,738

 

15,560

 

15,678

 

15,517

 

Diluted

 

15,845

 

15,651

 

15,789

 

15,605

 

 


a)     All previously reported amounts have been reclassified to reflect the Company’s Alltel business as a discontinued operation

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Nine months ended September 30,

 

 

 

2013

 

2012

 

 

 

 

 

 

 

Net income

 

$

329,093

 

$

38,717

 

Gain on disposal of discontinued operations

 

(305,197

)

 

Income from discontinued operations

 

(5,166

)

(23,428

)

Unrealized loss on interest rate swap contracts

 

5,675

 

 

Depreciation and amortization

 

36,517

 

38,304

 

Change in operating assets and liabilities

 

(655

)

22,598

 

Other

 

(1,505

)

6,204

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

58,762

 

82,395

 

Net cash provided by operating activities of discontinued operations

 

25,751

 

55,080

 

Net cash provided by operating activities

 

84,513

 

137,475

 

 

 

 

 

 

 

Capital expenditures

 

(55,171

)

(28,575

)

Proceeds from disposition of long-lived assets

 

1,500

 

 

 

 

 

 

 

 

Net cash used in investing activities of continuing operations

 

(53,671

)

(28,575

)

Net cash provided by (used in) investing activities of discontinued operations

 

711,541

 

(21,930

)

Net cash provided by (used in) investing activities

 

657,870

 

(50,505

)

 

 

 

 

 

 

Repayments of revolver loan, net of borrowings

 

 

(28,156

)

Borrowings under term loans

 

 

275,000

 

Principal repayments of term loans

 

(272,137

)

(256,873

)

Dividends paid on common stock

 

(7,839

)

(10,692

)

Distributions to non-controlling interests

 

(3,321

)

(1,294

)

Other

 

285

 

(1,566

)

 

 

 

 

 

 

Net cash used in financing activities of continuing operations

 

(283,012

)

(23,581

)

Net cash used in financing activities of discontinued operations

 

(1,678

)

(716

)

Net cash used in financing activities

 

(284,690

)

(24,297

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

457,693

 

62,673

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

136,647

 

48,735

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

594,340

 

$

111,408

 

 



 

Table 4

 

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, 2012 and 2013

 

Three Months Ended September 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

$

15,966

 

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

 

 

 

 

 

 

 

 

 

 

 

2,046

 

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(8,922

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

4,145

 

Other income

 

 

 

 

 

 

 

 

 

 

 

(49

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

2,985

 

Operating income (loss)

 

$

14,879

 

$

6,596

 

$

1,043

 

$

(566

)

$

(5,781

)

$

16,171

 

Depreciation and amortization

 

4,200

 

4,406

 

2,875

 

697

 

243

 

12,421

 

Transaction-related charges

 

 

 

 

 

 

 

 

 

2

 

2

 

Adjusted EBITDA

 

$

19,079

 

$

11,002

 

$

3,918

 

$

131

 

$

(5,536

)

$

28,594

 

 

Three Months Ended September 30, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

$

276,224

 

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

 

 

 

 

 

 

 

 

 

 

 

31,528

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(305,197

)

Loss from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

1,960

 

Income taxes

 

 

 

 

 

 

 

 

 

 

 

2,481

 

Other income

 

 

 

 

 

 

 

 

 

 

 

226

 

Unrealized loss on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

5,675

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

7,141

 

Operating income (loss)

 

$

18,293

 

$

7,028

 

$

3,292

 

$

(255

)

$

(8,320

)

$

20,038

 

Depreciation and amortization

 

4,039

 

4,551

 

2,551

 

816

 

378

 

12,335

 

Transaction-related charges

 

 

 

 

 

2,610

 

2,610

 

Adjusted EBITDA

 

$

22,332

 

$

11,579

 

$

5,843

 

$

561

 

$

(5,332

)

$

34,983

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Nine Months Ended September 30, 2012 and 2013

 

Nine Months Ended September 30, 2012

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

$

35,817

 

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

 

 

 

 

 

 

 

 

 

 

 

2,900

 

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(23,428

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

9,032

 

Other income

 

 

 

 

 

 

 

 

 

 

 

442

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

10,755

 

Operating income (loss)

 

$

35,799

 

$

16,973

 

$

(319

)

$

(1,655

)

$

(15,280

)

$

35,518

 

Depreciation and amortization

 

13,634

 

13,424

 

8,444

 

2,135

 

667

 

38,304

 

Transaction-related charges

 

 

 

 

 

7

 

7

 

Adjusted EBITDA

 

$

49,433

 

$

30,397

 

$

8,125

 

$

480

 

$

(14,606

)

$

73,829

 

 

Nine Months Ended September 30, 2013

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Reconciling
Items

 

Total

 

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

 

 

 

 

 

 

 

 

 

 

 

$

293,859

 

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

 

 

 

 

 

 

 

 

 

 

 

35,234

 

Gain on disposal of discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(305,197

)

Income from discontinued operations, net of tax

 

 

 

 

 

 

 

 

 

 

 

(5,166

)

Income taxes

 

 

 

 

 

 

 

 

 

 

 

11,294

 

Other income

 

 

 

 

 

 

 

 

 

 

 

198

 

Unrealized loss on interest rate swap contracts

 

 

 

 

 

 

 

 

 

 

 

5,675

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

12,126

 

Operating income (loss)

 

$

40,472

 

$

19,596

 

$

7,226

 

$

(786

)

$

(18,485

)

$

48,023

 

Depreciation and amortization

 

12,119

 

13,476

 

7,705

 

2,252

 

965

 

36,517

 

Transaction-related charges

 

 

 

 

 

 

 

 

2,674

 

2,674

 

Gain on disposition of long-lived assets

 

(1,076

)

 

 

 

 

(1,076

)

Adjusted EBITDA

 

$

51,515

 

$

33,072

 

$

14,931

 

$

1,466

 

$

(14,846

)

$

86,138

 

 


Exhibit 99.2

 

The financial information below shows the unaudited results of operations of the Company for each of the quarters in the fiscal year ending December 31, 2012, as well as the quarters ended March 31, 2013 and June 30, 2013, that give effect to the reclassification of the  Company’s domestic retail wireless business operated under the “Alltel” name as a discontinued operation.   This business was sold to AT&T Mobility LLC on September 20, 2013.

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

 

 

March 31,
2012

 

June 30,
2012

 

September 30,
2012

 

December 31,
2012

 

March 31,
2013

 

June 30,
2013

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

23,330

 

$

25,599

 

$

29,042

 

$

24,847

 

$

21,212

 

$

26,589

 

International wireless

 

18,900

 

20,271

 

21,014

 

21,277

 

21,430

 

21,837

 

Wireline

 

21,731

 

21,074

 

21,289

 

21,430

 

20,564

 

20,877

 

Equipment and other

 

1,785

 

1,882

 

1,967

 

2,358

 

1,626

 

2,323

 

Total revenue

 

65,746

 

68,826

 

73,312

 

69,912

 

64,832

 

71,626

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

Termination and access fees

 

13,852

 

14,116

 

14,435

 

14,410

 

13,055

 

13,601

 

Engineering and operations

 

10,176

 

9,755

 

9,903

 

10,184

 

9,658

 

9,182

 

Sales, marketing and customer service

 

4,778

 

5,800

 

4,299

 

4,140

 

4,489

 

4,787

 

Equipment expense

 

2,746

 

3,274

 

3,129

 

4,232

 

2,667

 

2,834

 

General and administrative

 

12,585

 

12,254

 

12,952

 

11,798

 

11,909

 

13,120

 

Transaction-related charges

 

5

 

 

2

 

 

64

 

 

Depreciation and amortization

 

13,189

 

12,695

 

12,421

 

12,283

 

11,988

 

12,195

 

Impairment of intangible assets

 

 

 

 

3,350

 

 

 

Gain on disposition of long-lived assets

 

 

 

 

(11,605

)

(1,076

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total operating expenses

 

57,331

 

57,894

 

57,141

 

48,792

 

52,754

 

55,719

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

8,415

 

10,932

 

16,171

 

21,120

 

12,078

 

15,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(3,871

)

(3,899

)

(2,985

)

(2,954

)

(2,263

)

(2,722

)

Other income (expense)

 

44

 

(536

)

49

 

2,309

 

14

 

13

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

(3,827

)

(4,435

)

(2,936

)

(645

)

(2,249

)

(2,709

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

4,588

 

6,497

 

13,235

 

20,475

 

9,829

 

13,198

 

Income taxes

 

2,214

 

2,673

 

4,145

 

11,799

 

3,945

 

4,868

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

2,374

 

3,824

 

9,090

 

8,676

 

5,884

 

8,330

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of tax

 

6,563

 

7,943

 

8,922

 

5,775

 

4,034

 

3,091

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

8,937

 

11,767

 

18,012

 

14,451

 

9,918

 

11,421

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Continuing operations

 

522

 

(855

)

(1,681

)

(1,130

)

(1,055

)

(1,934

)

Discontinued operations

 

(138

)

(382

)

(365

)

(205

)

(87

)

(630

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to non-controlling interests, net

 

384

 

(1,237

)

(2,046

)

(1,335

)

(1,142

)

(2,564

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

$

9,321

 

$

10,530

 

$

15,966

 

$

13,116

 

$

8,776

 

$

8,857

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.19

 

$

0.19

 

$

0.48

 

$

0.48

 

$

0.31

 

$

0.41

 

Income from discontinued operations

 

0.42

 

0.49

 

0.55

 

0.36

 

0.25

 

0.16

 

Net income

 

$

0.61

 

$

0.68

 

$

1.03

 

$

0.84

 

$

0.56

 

$

0.57

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.19

 

$

0.19

 

$

0.47

 

$

0.48

 

$

0.31

 

$

0.40

 

Income from discontinued operations

 

0.41

 

0.48

 

0.55

 

0.36

 

0.25

 

0.16

 

Net income

 

$

0.60

 

$

0.67

 

$

1.02

 

$

0.84

 

$

0.56

 

$

0.56

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

15,456

 

15,535

 

15,560

 

15,572

 

15,588

 

15,706

 

Diluted

 

15,554

 

15,609

 

15,651

 

15,663

 

15,695

 

15,821

 

 

Use of Non-GAAP Financial Measures

 

In addition to financial measures prepared in accordance with generally accepted accounting principles (GAAP), the information presented herein also contains non-GAAP financial measures. Specifically, ATN has presented an Adjusted EBITDA measure. Adjusted EBITDA is defined as net income attributable to ATN stockholders before income from discontinued operations, gain on disposal of discontinued operations, interest, taxes, depreciation and amortization, transaction-related charges, impairment of intangible assets, gain on disposition of long-lived assets, other income or expense, and net income attributable to non-controlling interests. The Company believes that the inclusion of this non-GAAP financial measure 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 this non-GAAP measure, 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 measure included herein is 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 measure used herein to the most directly comparable GAAP financial measure is set forth in the next page.

 



 

ATLANTIC TELE-NETWORK, INC.

Reconcilation of Operating Income to Adjusted EBITDA (Non-GAAP Measure)

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

 

 

March 31,
2012

 

June 30,
2012

 

September 30,
2012

 

December 31,
2012

 

March 31,
2013

 

June 30,
2013

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating Income

 

$

8,415

 

$

10,932

 

$

16,171

 

$

21,120

 

$

12,078

 

$

15,907

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transaction-related charges

 

5

 

 

2

 

 

64

 

 

Depreciation and amortization

 

13,189

 

12,695

 

12,421

 

12,283

 

11,988

 

12,195

 

Impairment of intangible assets

 

 

 

 

3,350

 

 

 

Gain on disposition of long-lived assets

 

 

 

 

(11,605

)

(1,076

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

$

21,609

 

$

23,627

 

$

28,594

 

$

25,148

 

$

23,054

 

$

28,102