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):  July 29, 2015

 


 

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 July 29, 2015, Atlantic Tele-Network, Inc. (the “Company”) issued a press release announcing financial results for the three and six months ended June 30, 2015.  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 July 29, 2015.

 

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: July 29, 2015

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Description of Exhibit

 

 

 

99.1

 

Press Release of the Company, dated July 29, 2015.

 

4


Exhibit 99.1

 

 

NEWS RELEASE

 

FOR IMMEDIATE RELEASE

CONTACT:

Michael T. Prior

Wednesday July 29, 2015

 

Chief Executive Officer

 

 

978-619-1300

 

Justin D. Benincasa

Chief Financial Officer

978-619-1300

 

ATN Reports

Second Quarter and Six Month 2015 Results

 

Second Quarter 2015 Highlights:

 

·                  Revenues increased 8% to $90.3 million

·                  Adjusted EBITDA(1) was $40.5 million, up 16%

·                  Operating income was $28.7 million, up 33%

·                  Net income attributable to ATN’s stockholders was $9.5 million, or $0.59 per diluted share

·                  Cash flow from operating activities for the 2015 first half was $81 million

 

Beverly, MA (July 29, 2015) — Atlantic Tele-Network, Inc. (NASDAQ: ATNI), today reported results for the second quarter ended June 30, 2015. 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.

 

Second Quarter 2015 Results

 

“Positive year-on-year revenue comparisons resulted primarily from our solar acquisition and higher U.S. retail revenues related to our LTE wireless network. This network was completed in 2014 due in part to a federal government grant awarded to ATN and its tribal partners to provide high-speed broadband access to residents of the Navajo Nation across Arizona, New Mexico and Utah,” said Michael Prior, Chief Executive Officer.

 

“Second quarter revenue performance in our domestic wholesale wireless business reflected the initial effect of the long term, reduced rate contract we concluded with a major carrier in this year’s first quarter. As previously reported, lower wholesale rates are expected to continue to offset higher data usage and expanded network capacity as 2015 progresses, with the major impact anticipated in the seasonally slower fourth quarter and thus we still expect this business to be down in the full year on year comparisons.”

 



 

“Revenue trends in international wireless and wireline remained similar to previous quarters, with the sale of our Turks and Caicos operation in this year’s first quarter being the main cause of that segment’s lower revenue comparison,” Mr. Prior added.  “Bermuda continues to achieve notable operating efficiencies on a modestly growing subscriber base and Guyana’s wireless business was stable on a sequential basis again this quarter as we work to regain market share and drive improved profitability.

 

“Our solar operations performed as expected in the second quarter and was the major driver of our strong EBITDA comparisons, delivering 74% Adjusted EBITDA(1)  margin on revenues of $5.3 million.  We continue to explore opportunities to build upon both our renewable energy and telecom businesses with acquisitions and organic initiatives that will create growth and value for ATN over the long term,” concluded Mr. Prior.

 

Second quarter revenues were $90.3 million, 8% above the $83.3 million reported for the second quarter of 2014.  Adjusted EBITDA(1) for the 2015 second quarter was $40.5 million, a 16% increase over the $34.9 million reported for the 2014 second quarter.  Operating income was $28.7 million, up 33% compared to last year’s $21.6 million.  Net income from continuing operations attributable to ATN’s stockholders was $9.5 million or $0.59 per diluted share below the $11.5 million or $0.72 per diluted share reported in last year’s second quarter due in large part to an increase in our effective tax rate in the second quarter of 2015.

 

Six Month 2015 Financial Results

 

Six month revenues were $175.7 million, 11% above the $158.4 million reported for the same period in 2014.  Adjusted EBITDA(1) was $74.6 million, up 18% from $63.1 million in the prior year period.  Operating income was $47.9 million, up 27% compared to last year’s $37.9 million.  Net income attributable to ATN’s stockholders was $6.2 million or $0.38 per diluted share compared with $19.4 million or $1.21 per diluted share in the prior year’s period.  Net income for the six months ended June 30, 2015 included a $19.9 million loss related to the deconsolidation of the non-controlling interest from the sale of our holdings in Turks and Caicos.  Excluding this one-time loss on deconsolidation, net income attributable to ATN’s stockholders(2) was $19.1 million, or $1.19 per diluted share.

 

Second Quarter 2015 Operating Highlights

 

U.S. Wireless

 

U.S. wireless revenues primarily consist of voice and data revenues from the Company’s wholesale roaming operations and the Company’s retail operations.  Total revenues from the U.S. wireless business were $40.1 million in the second quarter of 2015, an increase of 7% from the $37.5 million reported in the second quarter of 2014.  This increase was driven by increased U.S. retail revenues related to our LTE wireless network.  U.S. wholesale revenues in the second quarter of 2015 were flat to the prior year quarter as a result of expanded network and traffic volume offsetting lower wholesale rates.  Data revenues accounted for 65% of U.S. wireless revenues in the 2015 second quarter and 70% in the 2014 second quarter.   The Company ended the second quarter of 2015 with 787 domestic base stations in service compared to 654 at the end of last year’s second quarter.

 

International Wireless

 

International wireless revenues include retail and wholesale voice and data wireless revenues from operations in Bermuda and the Caribbean. International wireless revenues were $20.2 million, a decrease of 10% from the $22.4 million reported in the second quarter of 2014, as a result of the sale of our Turks and Caicos holdings in the first quarter of 2015, subscriber losses in Guyana and lower wholesale roaming

 


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

(2)  See Table 5 for reconciliation of Net Income Attributable to ATN Stockholders to Net Income Attributable to ATN Stockholders Excluding Loss on Deconsolidation.

 



 

revenues in many of our Island properties due to anticipated rate declines.  We expect retail revenues to continue to grow but wholesale revenues to decline in our international markets over time.

 

Wireline

 

Wireline revenues are generated by the Company’s wireline operations in Guyana, including international telephone calls into and out of that country, integrated voice and data and wholesale transport operations in New England and New York State, and U.S. based wholesale long-distance voice services.  Wireline revenues were $22.1 million, up 4% from $21.3 million in the second quarter of 2014 resulting from increases in Guyana partly as a result of nonrecurring revenue items, offset by decreases in U.S. wholesale long distance revenue.

 

Renewable Energy

 

Renewable energy revenues are generated by our 28 commercial solar projects operating at 59 sites in select locations in the United States.  Our portfolio provides an aggregate 45.7 megawatts of electricity generating capacity to customers that include high-credit quality corporations, utilities, schools and municipalities under 10 to 25 year power purchase agreements.    Revenues are generated principally by the sale of energy and solar renewable energy credits from our commercial solar projects.  For the second quarter of 2015, revenues from our renewable energy business were $5.3 million and net income attributable to ATN stockholders was approximately $0.9 million.

 

Reportable Operating Segments

 

The Company has five 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 (iv) U.S. Wireline; and (v) Renewable Energy, which provides distributed generation solar power to corporate, utility and municipal customers in the United States.  Financial data on our reportable operating segments for the three months ended June 30, 2015 and 2014 are as follows (in thousands):

 

For the three months ended June 30, 2015:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items (3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

40,897

 

$

22,357

 

$

15,199

 

$

6,583

 

$

5,290

 

$

 

$

90,326

 

Adjusted EBITDA

 

25,727

 

10,879

 

5,852

 

229

 

3,895

 

(6,064

)

40,518

 

Operating Income (Loss)

 

24,043

 

6,466

 

3,866

 

(921

)

2,691

 

(7,413

)

28,732

 

 


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

 



 

For the three months ended June 30, 2014:

 

 

 

U.S. Wireless

 

International
Integrated
Telephony

 

Island Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items (3)

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Revenue

 

$

37,815

 

$

21,397

 

$

17,305

 

$

6,752

 

n/a

 

$

 

$

83,269

 

Adjusted EBITDA

 

26,104

 

8,994

 

5,159

 

220

 

n/a

 

(5,594

)

34,883

 

Operating Income (Loss)

 

22,651

 

4,594

 

2,552

 

(966

)

n/a

 

(7,224

)

21,607

 

 

Balance Sheet and Cash Flow Highlights

 

Cash and cash equivalents at June 30, 2015 were $391.8 million.  In addition, the Company holds $6.2 million of restricted cash related to our renewable energy business.  Net cash provided by operating activities of continuing operations was $81 million for the first six months of 2015, compared with net cash provided by operating activities of continuing operations of $15 million in the first six months of 2014.  The increase in the current year is due to increased net income attributable to ATN’s stockholders(2)excluding the loss on deconsolidation, current year changes in working capital and prior year tax payments.  Capital expenditures were $28.0 million for the first six months of 2015, and the Company expects full year 2015 telecom capital expenditures in the range of $65.0 million to $75.0 million. Capital expenditures in the Renewable Energy segment are more difficult to project, however the Company continues to actively pursue investments in this segment.

 

Conference Call Information

 

ATN will host a conference call on Thursday, July 30, 2015 at 9:00 a.m. Eastern Time (ET) to discuss its 2015 second quarter results. The call will be hosted by Michael Prior, President and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. The dial-in numbers are US/Canada: (877) 734-4582 and International: (678) 905-9376, conference ID 79234985. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, July 30, 2015.

 

About ATN

 

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 and owns and operates solar power systems in select locations in the United States. Through our operating subsidiaries, we (i) 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, (ii) provide distributed solar electric power to corporate, utility and municipal customers and (iii) 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; 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, revenues, and the future growth and retention of our subscriber base and consumer demand for solar power; (2) government regulation of our businesses, which may impact our FCC and other telecommunications licenses or our renewables business; (3) economic, political and other risks facing our operations; (4) our ability to maintain favorable roaming arrangements; (5) our ability to efficiently and cost-effectively upgrade our networks and IT platforms to address  rapid and significant technological changes in the telecommunications industry; (6) the loss of or an inability to recruit skilled personnel in our various jurisdictions, including key members of management; (7) our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company; (8) increased competition; (9) our ability to operate in the renewable energy industry; (10) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (11) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (12) the occurrence of weather events and natural catastrophes; (13) our continued access to capital and credit markets; and (14) 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, 2014, filed with the SEC on March 16, 2015 and the other reports we file from time to time with the SEC.  The Company undertakes no obligation and has no intention 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 and a net income measure exclusive of the results of loss on the deconsolidation of subsidiaries. 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, stock-based compensation, transaction-related charges, gain on disposition of long-lived assets, other income or expense, unrealized loss on interest rate swap contracts and net income attributable to non-controlling interests. Net income attributable to ATN stockholders excluding loss on deconsolidation of subsidiary and the related earnings per diluted share is defined as net income attributable to ATN stockholders less the loss and tax impact of the deconsolidation of the subsidiary.  The Company believes that the inclusion of these non-GAAP financial measures helps investors gain a meaningful understanding of the Company’s core operating results and enhances 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 these non-GAAP financial measures 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)

 

 

 

June 30,

 

December 31,

 

 

 

2015

 

2014

 

Assets:

 

 

 

 

 

Cash and cash equivalents

 

$

391,805

 

$

326,216

 

Restricted cash

 

6,177

 

39,703

 

Assets of discontinued operations

 

71

 

175

 

Other current assets

 

79,433

 

85,280

 

 

 

 

 

 

 

Total current assets

 

477,486

 

451,374

 

 

 

 

 

 

 

Long-term restricted cash

 

 

5,475

 

Property, plant and equipment, net

 

362,432

 

369,582

 

Goodwill and other intangible assets, net

 

90,542

 

91,080

 

Other assets

 

6,695

 

7,519

 

 

 

 

 

 

 

Total assets

 

$

937,155

 

$

925,030

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity:

 

 

 

 

 

Current portion of long-term debt

 

$

6,231

 

$

6,083

 

Income taxes payable

 

9,967

 

5,667

 

Liabilities of discontinued operations

 

1,357

 

1,247

 

Other current liabilities

 

73,722

 

91,072

 

 

 

 

 

 

 

Total current liabilities

 

91,277

 

104,069

 

 

 

 

 

 

 

Long-term debt, net of current portion

 

$

29,649

 

$

32,794

 

Deferred income taxes

 

31,232

 

30,366

 

Other long-term liabilities

 

27,113

 

19,619

 

 

 

 

 

 

 

Total long-term liabilities

 

87,994

 

82,779

 

 

 

 

 

 

 

Total liabilities

 

179,271

 

186,848

 

 

 

 

 

 

 

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

 

676,921

 

677,222

 

Non-controlling interests

 

80,963

 

60,960

 

 

 

 

 

 

 

Total equity

 

757,884

 

738,182

 

 

 

 

 

 

 

Total liabilities and stockholders’ equity

 

$

937,155

 

$

925,030

 

 

 



 

Table 2

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Statements of Operations

(in Thousands, Except per Share Data)

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30,

 

June 30,

 

 

 

2015

 

2014

 

2015

 

2014

 

Revenues:

 

 

 

 

 

 

 

 

 

U.S. wireless

 

$

40,103

 

$

37,456

 

$

75,946

 

$

65,848

 

International wireless

 

20,223

 

22,422

 

41,395

 

45,570

 

Wireline

 

22,089

 

21,283

 

42,681

 

42,813

 

Renewable energy

 

5,290

 

 

10,579

 

 

Equipment and other

 

2,621

 

2,108

 

5,069

 

4,212

 

Total revenue

 

90,326

 

83,269

 

175,670

 

158,443

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Termination and access fees

 

19,852

 

19,713

 

39,484

 

38,843

 

Engineering and operations

 

7,668

 

6,922

 

15,586

 

13,980

 

Sales, marketing and customer service

 

5,064

 

5,293

 

10,518

 

10,672

 

Equipment expense

 

2,833

 

3,273

 

6,661

 

5,988

 

General and administrative

 

14,391

 

13,185

 

28,813

 

25,828

 

Transaction-related charges

 

137

 

346

 

316

 

367

 

Depreciation and amortization

 

14,472

 

12,930

 

29,223

 

24,910

 

Gain on disposition of long-lived assets

 

(2,823

)

 

(2,823

)

 

Total operating expenses

 

61,594

 

61,662

 

127,778

 

120,588

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

28,732

 

21,607

 

47,892

 

37,855

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(742

)

(20

)

(1,359

)

(207

)

Loss on deconsolidation of subsidiary

 

 

 

(19,937

)

 

Other income (expense)

 

36

 

73

 

61

 

(36

)

Other income (expense), net

 

(706

)

53

 

(21,235

)

(243

)

 

 

 

 

 

 

 

 

 

 

Income from continuing operations before income taxes

 

28,026

 

21,660

 

26,657

 

37,612

 

Income tax expense

 

13,008

 

7,338

 

12,521

 

12,890

 

 

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

15,018

 

14,322

 

14,136

 

24,722

 

 

 

 

 

 

 

 

 

 

 

Income from discontinued operations, net of tax

 

 

 

390

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

15,018

 

14,322

 

14,526

 

24,722

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Continuing operations

 

(5,568

)

(2,809

)

(8,345

)

(5,368

)

Discontinued operations

 

 

 

 

 

Net income attributable to non-controlling interests, net

 

(5,568

)

(2,809

)

(8,345

)

(5,368

)

 

 

 

 

 

 

 

 

 

 

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

 

$

9,450

 

$

11,513

 

$

6,181

 

$

19,354

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.59

 

$

0.72

 

$

0.37

 

$

1.22

 

Income from discontinued operations

 

 

 

0.02

 

 

Net income

 

$

0.59

 

$

0.72

 

$

0.39

 

$

1.22

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

Income from continuing operations

 

$

0.59

 

$

0.72

 

$

0.36

 

$

1.21

 

Income from discontinued operations

 

 

 

0.02

 

 

Net income

 

$

0.59

 

$

0.72

 

$

0.38

 

$

1.21

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding:

 

 

 

 

 

 

 

 

 

Basic

 

16,038

 

15,915

 

15,988

 

15,873

 

Diluted

 

16,150

 

16,023

 

16,109

 

15,986

 

 



 

Table 3

 

ATLANTIC TELE-NETWORK, INC.

Unaudited Condensed Consolidated Cash Flow Statement

(in Thousands)

 

 

 

Six Months Ended June 30,

 

 

 

2015

 

2014

 

 

 

 

 

 

 

Net income

 

$

14,526

 

$

24,722

 

Income from discontinued operations

 

(390

)

 

Depreciation and amortization

 

29,223

 

24,910

 

Loss on deconsolidation of subsidiary

 

19,937

 

 

Gain on disposition of long-lived assets

 

(2,823

)

 

Change in prepaid and accrued taxes

 

18,553

 

(23,952

)

Change in other operating assets and liabilities

 

(1,681

)

(13,056

)

Other non-cash activity

 

3,197

 

2,683

 

 

 

 

 

 

 

Net cash provided by operating activities of continuing operations

 

80,542

 

15,307

 

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

 

603

 

(3,255

)

Net cash provided by operating activities

 

81,145

 

12,052

 

 

 

 

 

 

 

Capital expenditures, net

 

(28,031

)

(25,104

)

Acquisition of business

 

(11,968

)

 

Net proceeds from sale of assets

 

5,873

 

1,371

 

Change in restricted cash

 

39,001

 

19,206

 

 

 

 

 

 

 

Net cash provided by (used in) investing activities

 

4,875

 

(4,527

)

 

 

 

 

 

 

Dividends paid on common stock

 

(9,267

)

(8,574

)

Distributions to non-controlling interests

 

(9,160

)

(6,081

)

Other

 

(2,004

)

(673

)

 

 

 

 

 

 

Net cash used in financing activities

 

(20,431

)

(15,328

)

 

 

 

 

 

 

Net change in cash and cash equivalents

 

65,589

 

(7,803

)

 

 

 

 

 

 

Cash and cash equivalents, beginning of period

 

326,216

 

356,607

 

 

 

 

 

 

 

Cash and cash equivalents, end of period

 

$

391,805

 

$

348,804

 

 



 

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 June 30, 2014 and 2015

 

Three Months Ended June 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

11,513

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

2,809

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

7,338

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(73

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

20

 

Operating income (loss)

 

$

22,651

 

$

4,594

 

$

2,552

 

$

(966

)

$

 

$

(7,224

)

$

21,607

 

Depreciation and amortization

 

3,453

 

4,400

 

2,607

 

1,186

 

 

1,284

 

12,930

 

Transaction-related charges

 

 

 

 

 

 

346

 

346

 

Adjusted EBITDA

 

$

26,104

 

$

8,994

 

$

5,159

 

$

220

 

$

 

$

(5,594

)

$

34,883

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

9,450

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

5,568

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

13,008

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(36

)

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

742

 

Operating income (loss)

 

$

24,043

 

$

6,466

 

$

3,866

 

$

(921

)

$

2,691

 

$

(7,413

)

$

28,732

 

Depreciation and amortization

 

4,507

 

4,413

 

1,986

 

1,150

 

1,204

 

1,212

 

14,472

 

Gain on disposition of long lived asset

 

(2,823

)

 

 

 

 

 

(2,823

)

Transaction-related charges

 

 

 

 

 

 

137

 

137

 

Adjusted EBITDA

 

$

25,727

 

$

10,879

 

$

5,852

 

$

229

 

$

3,895

 

$

(6,064

)

$

40,518

 

 



 

Reconciliation of Net Income to Adjusted EBITDA for the Six Months Ended June 30, 2014 and 2015

 

Six Months Ended June 30, 2014

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

19,354

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

5,368

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

12,890

 

Other expense

 

 

 

 

 

 

 

 

 

 

 

 

 

36

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

207

 

Operating income (loss)

 

$

36,240

 

$

10,229

 

$

5,978

 

$

(2,040

)

$

 

$

(12,552

)

$

37,855

 

Depreciation and amortization

 

6,756

 

8,713

 

5,215

 

2,327

 

 

1,899

 

24,910

 

Transaction-related charges

 

 

 

 

 

 

367

 

367

 

Adjusted EBITDA

 

$

42,996

 

$

18,942

 

$

11,193

 

$

287

 

$

 

$

(10,286

)

$

63,132

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Six Months Ended June 30, 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

U.S Wireless

 

International
Integrated
Telephony

 

Island
Wireless

 

U.S. Wireline

 

Renewable
Energy

 

Reconciling
Items

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

$

6,181

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

8,345

 

Income tax expense

 

 

 

 

 

 

 

 

 

 

 

 

 

12,521

 

Other income

 

 

 

 

 

 

 

 

 

 

 

 

 

(61

)

Income from discontinued operations net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

(390

)

Loss on deconsolidation of subsidiary

 

 

 

 

 

 

 

 

 

 

 

 

 

19,937

 

Interest expense, net

 

 

 

 

 

 

 

 

 

 

 

 

 

1,359

 

Operating income (loss)

 

$

41,952

 

$

10,232

 

$

6,288

 

$

(2,056

)

$

5,343

 

$

(13,867

)

$

47,892

 

Depreciation and amortization

 

8,653

 

8,780

 

4,530

 

2,506

 

2,408

 

2,346

 

29,223

 

Gain on disposition of long lived asset

 

(2,823

)

 

 

 

 

 

(2,823

)

Transaction-related charges

 

 

 

 

 

61

 

255

 

316

 

Adjusted EBITDA

 

$

47,782

 

$

19,012

 

$

10,818

 

$

450

 

$

7,812

 

$

(11,266

)

$

74,608

 

 



 

Table 5

 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income (Loss) Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income (Loss) Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Three Months Ended June 30, 2014 and 2015

 

Three Months Ended June 30, 2014

 

 

 

Total

 

 

 

 

 

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

 

$

11,513

 

Adjustments: None

 

 

Net income (loss) attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

11,513

 

 

 

 

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

0.72

 

Adjustments: None

 

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

0.72

 

 

Three Months Ended June 30, 2015

 

 

 

Total

 

 

 

 

 

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

 

$

9,450

 

Adjustments: None

 

 

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

9,450

 

 

 

 

 

Diluted net loss per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

0.59

 

Adjustments: None

 

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

0.59

 

 



 

ATLANTIC TELE-NETWORK, INC.

Reconciliation of Non-GAAP Measures

(In Thousands)

 

Reconciliation of Net Income (Loss) Attributable to Atlantic Tele-Network, Inc Stockholders and Earnings Per Share to Net Income (Loss) Attributable to Atlantic Tele-Network, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Six Months Ended June 30, 2014 and 2015

 

Six Months Ended June 30, 2014

 

 

 

Total

 

 

 

 

 

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

 

$

19,354

 

Adjustments: None

 

 

Net income (loss) attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary

 

$

19,354

 

 

 

 

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder

 

$

1.21

 

Adjustments: None

 

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

1.21

 

 

Six Months Ended June 30, 2015

 

 

 

Total

 

 

 

 

 

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

 

$

6,181

 

Loss on deconsolidation of subsidiary

 

19,937

 

Income tax expense adjustment

 

(7,022

)

Net income attributable to Atlantic Tele-Network, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax

 

$

19,096

 

 

 

 

 

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

 

$

0.38

 

Adjustment for loss on deconsolidation

 

0.81

 

Diluted net income (loss) per weighted average share attributable to Atlantic Tele-Network, Inc. stockholder excluding loss on deconsolidation of subsidiary

 

$

1.19