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 27, 2016
ATN INTERNATIONAL, 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.) |
500 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 July 27, 2016, ATN International, Inc. (the Company) issued a press release announcing financial results for the three and six months ended June 30, 2016. 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 27, 2016. |
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 27, 2016 |
|
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated July 27, 2016. |
Exhibit 99.1
NEWS RELEASE
FOR IMMEDIATE RELEASE |
CONTACT: |
978-619-1300 |
Wednesday July 27, 2016 |
|
Michael T. Prior |
|
|
Chief Executive Officer |
|
|
|
|
|
Justin D. Benincasa |
|
|
Chief Financial Officer |
ATN Reports
Second Quarter and Six Month 2016 Results
Second Quarter 2016 Financial Highlights:
· Revenues: $100.0 million
· Adjusted EBITDA(1): $34.3 million
· Operating loss: $5.4 million includes $23.2 million of special charges
· Net loss attributable to ATNs stockholders: $3.1 million, or $0.19 per share inclusive of special charges and a bargain purchase gain of $7.3 million
· Cash flow from operating activities: $50.7 million for the first six months of 2016
Beverly, MA (July 27, 2016) ATN (NASDAQ: ATNI), today reported results for the second quarter and six months ended June 30, 2016. Unless otherwise indicated, the discussion of the Companys results is focused on its continuing operations, and comparisons are to the same period in the prior year. The Company recently changed its segment reporting structure and an unaudited recast of financial information for the last eight quarterly periods can be found in the Companys Form 8-K filing, dated April 12, 2016.
Second Quarter 2016 Financial Results and Business Review
We completed several key elements of our strategic plan in the second quarter, strengthening and broadening our domestic and international telecom services and expanding our renewables business, said Michael Prior, Chief Executive Officer. While the net effect of the transactional and restructuring charges related to these activities reduced our reported financial results for the period, these actions and transactions have created important platforms for us to build value and generate significant returns over the long term.
In U.S. Telecom, we were able to make additional progress within our wholesale wireless business on re-pricing and extending terms with our major carrier customers, supporting our previous guidance for U.S. Telecom revenues and Adjusted EBITDA margin for full year 2016. In addition, we recently began a review of strategic alternatives for our U.S. Wireline business in the Northeast. Given that exercise, as well as
recent consolidation, the competitive environment and other activity in that market, we concluded that the assets of this business were overvalued. As a result, we recorded an impairment charge this quarter to write down the value of these assets.
In International Telecom, we significantly expanded our business with the completion of the KeyTech Bermuda combination in early May, and the purchase of the Innovative group in the U.S. Virgin Islands that closed in July. Both of these transactions strengthen our position in markets we know well, provide revenue synergy potential and opportunities to improve operating efficiencies.
Our renewable energy business generated revenue and cash flows a bit ahead of our expectations. In India, we have staffed up quickly and now expect to have our first 10 MW facility operational around the end of the third quarter, with additional facilities coming on line soon thereafter, Mr. Prior noted.
Second quarter 2016 revenues were $100.0 million, an 11% increase from the $90.3 million reported for the second quarter of 2015. Revenue growth resulted primarily from a 34% increase in our International Telecom segment revenues. Adjusted EBITDA(1) for the second quarter was $34.3 million, 15% below the prior year resulting primarily from the anticipated decline in U.S Telecom.
The Company incurred an operating loss for the second quarter of $5.4 million compared to last years operating income of $28.7 million in the same period. The operating loss for this period resulted from $23.2 million in special charges, which included $10.4 million of acquisition related transaction costs. A significant portion of these costs are related to payments made as part of the acquisition consideration of our India renewable energy platform and a lesser amount related to the KeyTech Bermuda combination. We expect to incur additional transaction-related charges in the third quarter of 2016 of between $1.0 and $2.0 million primarily associated with the early July closing of our acquisition of Caribbean Asset Holdings LLC, the holding company for the Innovative group of companies operating cable TV, Internet and landline services primarily in the U.S. Virgin Islands.
Also contributing to the second quarter 2016 operating loss was a non-cash $11.1 million charge for the impairment of goodwill and other assets of our U.S. Telecom wireline business and $1.8 million in restructuring charges as part of the integration of our businesses in Bermuda.
Net loss attributable to ATNs stockholders for the second quarter was $3.1 million or $0.19 per share, compared with the prior year net income attributable to ATNs stockholders of $9.5 million, or $0.59 per diluted share. The loss was due to the previously-mentioned current year charges for transaction-related activities, impairments of intangible and other assets and restructuring, partially offset by a bargain purchase gain of $7.3 million as part of our acquisition of KeyTech Limited.
Revenues for the first six months of 2016 were $189.7 million, an 8% increase from the $175.7 million reported for the same period of 2015. Adjusted EBITDA(1) for the first six months of 2016 was $68.4 million, down 8% from the prior year. Operating income of $10.5 million for the first six months of 2016 declined from the prior years $47.9 million, and net income attributable to ATNs stockholders was $3.0 million or $0.19 per diluted share, compared with the prior years $6.2 million, or $0.38 per diluted share.
Second Quarter 2016 Operating Highlights
The Company has three reportable segments: (i) U.S. Telecom; (ii) International Telecom; and (iii) Renewable Energy, consistent with how management views the structure and manages business operations in 2016.
(1) See Table 4 for reconciliation of Net Income (Loss) to Adjusted EBITDA.
U.S. Telecom
U.S. Telecom revenues consist of wireless revenues from our voice and data wholesale roaming operations and our smaller retail operations in the southwestern U.S. states and wireline revenues from our wholesale transport operations in the Northeastern United States. Total U.S. Telecom segment revenues were $43.9 million in the second quarter of 2016, a 7% decrease from the $47.5 million reported in the second quarter of 2015. U.S. Wireless revenues declined 6% to $37.7 million compared with $40.1 million in the prior year quarter, due mostly to lower wholesale roaming rates, partially offset by growth in data traffic volume. U.S. Wireline revenues were $5.8 million, down from the $6.7 million in the prior year due to a drop in our wholesale long-distance voice service revenue. The Company ended the second quarter of 2016 with 905 domestic base stations in service compared to 840 at the end of last years second quarter.
U.S. Telecom Adjusted EBITDA(1) of $21.5 million in the second quarter of 2016 represented a 17% decrease compared to the prior years $26.0 million. This decrease was due in part to lower wholesale wireless revenues in the current year quarter and increased direct expenses associated with our retail wireless operations. In addition, the prior year benefited from expense offsets related to a transition services agreement associated with the sale of a subsidiary.
For full year 2016, we reaffirm our expectation that revenue for our U.S. Telecom segment will range from $165 million to $175 million and Adjusted EBITDA(1) margin will be in the mid-40s%.
International Telecom
International Telecom consists of a broad range of information and communications services including wireline and wireless data, internet, voice and media service revenues from our operations in Bermuda and the Caribbean including the USVI. International Telecom revenues were $50.4 million in the second quarter of 2016, a 34% increase from the $37.6 million reported in the second quarter of 2015. The increased revenues are the result of our acquisition of KeyTech during the quarter which added $14.0 million for the two months of operations in the quarter.
International Telecom Adjusted EBITDA(1) of $15.4 million in the second quarter declined 8% from $16.7 million in the prior year, reflecting increased targeted promotional marketing spend in Guyana, partially offset by the favorable impact of the KeyTech acquisition. We expect Adjusted EBITDA for this segment to increase substantially in the third quarter as a result of a full quarter of KeyTech results and the addition of the U.S. Virgin Islands acquisition for the full quarter.
Renewable Energy
Renewable energy segment revenues are generated principally by the sale of energy and solar renewable energy credits from our 28 commercial solar projects in the United States. For the second quarter of 2016, revenues from our renewable energy business were $5.7 million, up 7% from the $5.3 million in the prior year mostly due to better than expected production and certain contract escalations taking effect. Renewable Energy Adjusted EBITDA(1) of $3.8 million in the second quarter declined 2% from $3.9 million in the prior year. The decline in Adjusted EBITDA reflects operating expenses associated with the building of our India operations and platform and we still are targeting having a total of approximately 50 MWs of solar production facilities in India operational in the first quarter of 2017.
Reportable Operating Segments
Financial data on our reportable operating segments for the three months ended June 30, 2016 and 2015 are as follows (in thousands):
For the three months ended June 30, 2016:
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
37,655 |
|
$ |
19,433 |
|
$ |
|
|
$ |
|
|
$ |
57,088 |
|
Wireline |
|
5,811 |
|
28,165 |
|
|
|
|
|
33,976 |
| |||||
Renewable Energy |
|
|
|
|
|
5,562 |
|
|
|
5,562 |
| |||||
Equipment and Other |
|
480 |
|
2,765 |
|
120 |
|
|
|
3,365 |
| |||||
Total Revenue |
|
$ |
43,946 |
|
$ |
50,363 |
|
$ |
5,682 |
|
$ |
|
|
$ |
99,991 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
21,482 |
|
15,420 |
|
3,809 |
|
(6,368 |
) |
34,343 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
4,797 |
|
1,955 |
|
(3,618 |
) |
(8,526 |
) |
(5,392 |
) |
For the three months ended June 30, 2015:
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
40,103 |
|
$ |
20,223 |
|
$ |
|
|
$ |
|
|
$ |
60,326 |
|
Wireline |
|
6,679 |
|
15,410 |
|
|
|
|
|
22,089 |
| |||||
Renewable Energy |
|
|
|
|
|
5,290 |
|
|
|
5,290 |
| |||||
Equipment and Other |
|
698 |
|
1,923 |
|
|
|
|
|
2,621 |
| |||||
Total Revenue |
|
$ |
47,480 |
|
$ |
37,556 |
|
$ |
5,290 |
|
$ |
|
|
$ |
90,326 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
25,956 |
|
16,731 |
|
3,895 |
|
(6,064 |
) |
40,518 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
23,122 |
|
10,332 |
|
2,691 |
|
(7,413 |
) |
28,732 |
|
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents at June 30, 2016 were $352.3 million. In addition, the Company held $6.6 million of restricted cash primarily related to our renewable energy business. Net cash provided by operating activities was $50.7 million for the first six months of 2016, compared with net cash provided by operating activities of $81.1 million for the first six months of 2015. The decrease in net cash provided by operating activities is due to the impact of lower operating income in the first six months of 2016, including the transaction and restructuring charges along with changes in accrued taxes and other working capital items. Capital expenditures were $42.7 million for the first six months of 2016, and the Company expects full year 2016 capital expenditures for its Telecom businesses, including the recent Bermuda and USVI acquisitions, to be in the range of $80 million to $95 million, which includes an additional $20 million to $25 million for post-acquisition network investments in Bermuda and the USVI. In addition, capital expenditures for Renewable Energy are still expected to be in the range of $40 million to $50 million.
Conference Call Information
ATN will host a conference call on Thursday, July 28, 2016 at 9:30 a.m. Eastern Time (ET) to discuss its second quarter 2016 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 50221899. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, July 28, 2016.
About ATN
ATN International (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 and India. 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 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, 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; (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 Companys Annual Report on Form 10-K for the year ended December 31, 2015, filed with the SEC on February 29, 2016 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, bargain purchase gain, impairment of long-lived assets, restructuring charges, interest, taxes, depreciation and amortization, transaction-related charges, other income or expense, 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 Companys core operating results and enhances 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 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
ATN International, Inc.
Unaudited Condensed Consolidated Balance Sheets
(in Thousands)
|
|
June 30, |
|
December 31, |
| ||
|
|
2016 |
|
2015 |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
352,258 |
|
$ |
392,045 |
|
Restricted cash |
|
1,430 |
|
824 |
| ||
Other current assets |
|
81,223 |
|
75,623 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
434,911 |
|
468,492 |
| ||
|
|
|
|
|
| ||
Long-term restricted cash |
|
5,161 |
|
5,477 |
| ||
Property, plant and equipment, net |
|
486,729 |
|
373,503 |
| ||
Goodwill and other intangible assets, net |
|
95,168 |
|
90,043 |
| ||
Other assets |
|
23,415 |
|
7,489 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,045,384 |
|
$ |
945,004 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
5,933 |
|
$ |
6,284 |
|
Taxes payable |
|
14,144 |
|
9,181 |
| ||
Other current liabilities |
|
81,542 |
|
68,890 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
101,619 |
|
84,355 |
| ||
|
|
|
|
|
| ||
Long-term debt, net of current portion |
|
$ |
57,525 |
|
$ |
26,575 |
|
Deferred income taxes |
|
36,631 |
|
45,406 |
| ||
Other long-term liabilities |
|
44,178 |
|
26,944 |
| ||
|
|
|
|
|
| ||
Total long-term liabilities |
|
138,334 |
|
98,925 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
239,953 |
|
183,280 |
| ||
|
|
|
|
|
| ||
Total ATN International, Inc.s stockholders equity |
|
670,666 |
|
680,299 |
| ||
Non-controlling interests |
|
134,765 |
|
81,425 |
| ||
|
|
|
|
|
| ||
Total equity |
|
805,431 |
|
761,724 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
1,045,384 |
|
$ |
945,004 |
|
Table 2
ATN International, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
|
|
Three Months Ended |
|
Six Months Ended |
| ||||||||
|
|
June 30, |
|
June 30, |
| ||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Wireless |
|
$ |
57,088 |
|
$ |
60,326 |
|
$ |
115,965 |
|
$ |
117,341 |
|
Wireline |
|
33,976 |
|
22,089 |
|
56,421 |
|
42,681 |
| ||||
Renewable energy |
|
5,562 |
|
5,290 |
|
11,151 |
|
10,579 |
| ||||
Equipment and other |
|
3,365 |
|
2,621 |
|
6,139 |
|
5,069 |
| ||||
Total revenue |
|
99,991 |
|
90,326 |
|
189,676 |
|
175,670 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
|
25,197 |
|
19,525 |
|
46,110 |
|
39,723 |
| ||||
Engineering and operations |
|
8,907 |
|
8,363 |
|
18,745 |
|
16,020 |
| ||||
Sales, marketing and customer service |
|
7,073 |
|
4,895 |
|
12,227 |
|
10,156 |
| ||||
Equipment expense |
|
4,063 |
|
2,833 |
|
7,322 |
|
6,661 |
| ||||
General and administrative |
|
20,408 |
|
14,192 |
|
36,828 |
|
28,502 |
| ||||
Transaction-related charges |
|
10,410 |
|
137 |
|
14,065 |
|
316 |
| ||||
Restructuring charges |
|
1,785 |
|
|
|
1,785 |
|
|
| ||||
Depreciation and amortization |
|
16,493 |
|
14,472 |
|
31,047 |
|
29,223 |
| ||||
Impairment of long-lived assets |
|
11,076 |
|
|
|
11,076 |
|
|
| ||||
Gain on disposition of long-lived assets |
|
(29 |
) |
(2,823 |
) |
(29 |
) |
(2,823 |
) | ||||
Total operating expenses |
|
105,383 |
|
61,594 |
|
179,176 |
|
127,778 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating income (loss) |
|
(5,392 |
) |
28,732 |
|
10,500 |
|
47,892 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
|
(716 |
) |
(742 |
) |
(1,194 |
) |
(1,359 |
) | ||||
Loss on deconsolidation of subsidiary |
|
|
|
|
|
|
|
(19,937 |
) | ||||
Bargain purchase gain |
|
7,304 |
|
|
|
7,304 |
|
|
| ||||
Other income (expense), net |
|
(137 |
) |
36 |
|
(123 |
) |
61 |
| ||||
Other expense, net |
|
6,451 |
|
(706 |
) |
5,987 |
|
(21,235 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations before income taxes |
|
1,059 |
|
28,026 |
|
16,487 |
|
26,657 |
| ||||
Income tax expense |
|
2,945 |
|
13,008 |
|
7,576 |
|
12,521 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) from continuing operations |
|
(1,886 |
) |
15,018 |
|
8,911 |
|
14,136 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Income from discontinued operations, net of tax |
|
|
|
|
|
|
|
390 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) |
|
(1,886 |
) |
15,018 |
|
8,911 |
|
14,526 |
| ||||
Net income attributable to non-controlling interests, net |
|
(1,200 |
) |
(5,568 |
) |
(5,877 |
) |
(8,345 |
) | ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income (loss) attributable to ATN International, Inc. stockholders |
|
$ |
(3,086 |
) |
$ |
9,450 |
|
$ |
3,034 |
|
$ |
6,181 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic net income (loss) per weighted average share attributable to ATN International, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations |
|
$ |
(0.19 |
) |
$ |
0.59 |
|
$ |
0.19 |
|
$ |
0.36 |
|
Income from discontinued operations |
|
|
|
|
|
|
|
0.02 |
| ||||
Net income |
|
$ |
(0.19 |
) |
$ |
0.59 |
|
$ |
0.19 |
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income (loss) per weighted average share attributable to ATN International, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Income (loss) from continuing operations |
|
$ |
(0.19 |
) |
$ |
0.59 |
|
$ |
0.19 |
|
$ |
0.36 |
|
Income from discontinued operations |
|
|
|
|
|
|
|
0.02 |
| ||||
Net income |
|
$ |
(0.19 |
) |
$ |
0.59 |
|
$ |
0.19 |
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
16,145 |
|
16,038 |
|
16,118 |
|
15,988 |
| ||||
Diluted |
|
16,145 |
|
16,150 |
|
16,221 |
|
16,109 |
|
Table 3
ATN International, Inc.
Unaudited Condensed Consolidated Cash Flow Statement
(in Thousands)
|
|
Six Months Ended June 30, |
| ||||
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
8,911 |
|
$ |
14,526 |
|
Income from discontinued operations |
|
|
|
(390 |
) | ||
Depreciation and amortization |
|
31,047 |
|
29,223 |
| ||
Loss on deconsolidation of business |
|
|
|
19,937 |
| ||
Bargain purchase gain |
|
(7,304 |
) |
|
| ||
Gain on disposition of long-lived assets |
|
(29 |
) |
(2,823 |
) | ||
Impairment of long-lived assets |
|
11,076 |
|
|
| ||
Deferred income taxes |
|
(8,775 |
) |
|
| ||
Change in prepaid and accrued income taxes |
|
15,294 |
|
18,553 |
| ||
Change in other operating assets and liabilities |
|
(3,462 |
) |
(1,681 |
) | ||
Other non-cash activity |
|
3,962 |
|
3,197 |
| ||
|
|
|
|
|
| ||
Net cash provided by operating activities of continuing operations |
|
50,720 |
|
80,542 |
| ||
Net cash provided by operating activities of discontinued operations |
|
|
|
603 |
| ||
Net cash provided by operating activities |
|
50,720 |
|
81,145 |
| ||
|
|
|
|
|
| ||
Capital expenditures |
|
(42,727 |
) |
(28,031 |
) | ||
Acquisition of businesses and non-controlling interests, net of acquired cash of $8,320 and $6,571 |
|
(36,764 |
) |
(11,968 |
) | ||
Purchases of spectrum licenses, including deposits |
|
(10,860 |
) |
|
| ||
Sale of short-term investments |
|
|
|
5,873 |
| ||
Purchase of securities |
|
(2,000 |
) |
|
| ||
Change in restricted cash |
|
(290 |
) |
39,001 |
| ||
Other |
|
1,424 |
|
|
| ||
|
|
|
|
|
| ||
Net cash provided by (used in) investing activities |
|
(91,217 |
) |
4,875 |
| ||
|
|
|
|
|
| ||
Dividends paid on common stock |
|
(10,311 |
) |
(9,267 |
) | ||
Distributions to non-controlling interests |
|
(4,302 |
) |
(9,160 |
) | ||
Repayments of long-term debt - term loans |
|
(4,759 |
) |
(2,997 |
) | ||
Investments made by minority shareholders |
|
21,904 |
|
905 |
| ||
Other |
|
(1,822 |
) |
88 |
| ||
|
|
|
|
|
| ||
Net cash provided by (used in) financing activities |
|
710 |
|
(20,431 |
) | ||
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
|
(39,787 |
) |
65,589 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
392,045 |
|
326,216 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
|
$ |
352,258 |
|
$ |
391,805 |
|
Table 4
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
Reconciliation of Net Income (Loss) to Adjusted EBITDA for the Three Months Ended June 30, 2016 and 2015
|
|
Three Months Ended June 30, 2016 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
Net income (loss) attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
(3,086 |
) | ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
1,200 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
2,945 |
| |||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
137 |
| |||||
Bargain purchase gain |
|
|
|
|
|
|
|
|
|
(7,304 |
) | |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
716 |
| |||||
Operating income (loss) |
|
$ |
4,797 |
|
$ |
1,955 |
|
$ |
(3,618 |
) |
$ |
(8,526 |
) |
$ |
(5,392 |
) |
Depreciation and amortization |
|
5,609 |
|
8,209 |
|
1,207 |
|
1,468 |
|
16,493 |
| |||||
Gain on disposition of long-lived asset |
|
|
|
(29 |
) |
|
|
|
|
(29 |
) | |||||
Impairment of long-lived assets |
|
11,076 |
|
|
|
|
|
|
|
11,076 |
| |||||
Restructuring charges |
|
|
|
1,785 |
|
|
|
|
|
1,785 |
| |||||
Transaction-related charges |
|
|
|
3,500 |
|
6,220 |
|
690 |
|
10,410 |
| |||||
Adjusted EBITDA |
|
$ |
21,482 |
|
$ |
15,420 |
|
$ |
3,809 |
|
$ |
(6,368 |
) |
$ |
34,343 |
|
|
|
Three Months Ended June 30, 2015 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
Net income (loss) attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
9,450 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
5,568 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
13,008 |
| |||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
(36 |
) | |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
742 |
| |||||
Operating income (loss) |
|
$ |
23,122 |
|
$ |
10,332 |
|
$ |
2,691 |
|
$ |
(7,413 |
) |
$ |
28,732 |
|
Depreciation and amortization |
|
5,657 |
|
6,399 |
|
1,204 |
|
1,212 |
|
14,472 |
| |||||
Gain on disposition of long-lived asset |
|
(2,823 |
) |
|
|
|
|
|
|
(2,823 |
) | |||||
Transaction-related charges |
|
|
|
|
|
|
|
137 |
|
137 |
| |||||
Adjusted EBITDA |
|
$ |
25,956 |
|
$ |
16,731 |
|
$ |
3,895 |
|
$ |
(6,064 |
) |
$ |
40,518 |
|
Reconciliation of Net Income (Loss) to Adjusted EBITDA for the Six Months Ended June 30, 2016 and 2015
|
|
Six Months Ended June 30, 2016 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
Net income (loss) attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
3,034 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
5,877 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
7,576 |
| |||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
123 |
| |||||
Bargain purchase gain |
|
|
|
|
|
|
|
|
|
(7,304 |
) | |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
1,194 |
| |||||
Operating income (loss) |
|
$ |
21,579 |
|
$ |
9,655 |
|
$ |
(3,555 |
) |
$ |
(17,179 |
) |
$ |
10,500 |
|
Depreciation and amortization |
|
11,229 |
|
14,586 |
|
2,415 |
|
2,817 |
|
31,047 |
| |||||
Gain on disposition of long-lived asset |
|
|
|
(29 |
) |
|
|
|
|
(29 |
) | |||||
Impairment of long-lived assets |
|
11,076 |
|
|
|
|
|
|
|
11,076 |
| |||||
Restructuring charges |
|
|
|
1,785 |
|
|
|
|
|
1,785 |
| |||||
Transaction-related charges |
|
|
|
3,500 |
|
9,191 |
|
1,374 |
|
14,065 |
| |||||
Adjusted EBITDA |
|
$ |
43,884 |
|
$ |
29,497 |
|
$ |
8,051 |
|
$ |
(12,988 |
) |
$ |
68,444 |
|
|
|
Six Months Ended June 30, 2015 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
Net income (loss) attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
6,181 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
8,345 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
12,521 |
| |||||
Other income (expense) |
|
|
|
|
|
|
|
|
|
(61 |
) | |||||
Income from discontinued operations, net of tax |
|
|
|
|
|
|
|
|
|
(390 |
) | |||||
Loss on deconsolidation of subsidiary |
|
|
|
|
|
|
|
|
|
19,937 |
| |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
1,359 |
| |||||
Operating income (loss) |
|
$ |
39,896 |
|
$ |
16,520 |
|
$ |
5,343 |
|
$ |
(13,867 |
) |
$ |
47,892 |
|
Depreciation and amortization |
|
11,160 |
|
13,310 |
|
2,408 |
|
2,345 |
|
29,223 |
| |||||
Gain on disposition of long-lived asset |
|
(2,823 |
) |
|
|
|
|
|
|
(2,823 |
) | |||||
Transaction-related charges |
|
|
|
|
|
61 |
|
255 |
|
316 |
| |||||
Adjusted EBITDA |
|
$ |
48,233 |
|
$ |
29,830 |
|
$ |
7,812 |
|
$ |
(11,267 |
) |
$ |
74,608 |
|
Table 5
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
Reconciliation of Net Income (loss) Attributable to ATN International, Inc. Stockholders and Earnings Per Share to Net Income (loss) Attributable to ATN International, Inc. Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Three Months Ended June 30, 2015 and 2016
Three Months Ended June 30, 2016
|
|
Total |
| |
|
|
|
| |
Net loss attributable to ATN International, Inc. stockholders |
|
$ |
(3,086 |
) |
|
|
|
| |
Adjustments: None |
|
|
| |
|
|
|
| |
Net loss attributable to ATN International, Inc. stockholders excluding loss on deconsolidation of subsidiary |
|
$ |
(3,086 |
) |
|
|
|
| |
Net loss per weighted average share attributable to ATN International, Inc. stockholder |
|
$ |
(0.19 |
) |
|
|
|
| |
Adjustments: loss on deconsolidation of subsidiary |
|
|
| |
|
|
|
| |
Net loss per weighted average share attributable to ATN International, Inc. stockholder excluding loss on deconsolidation of subsidiary |
|
$ |
(0.19 |
) |
Three Months Ended June 30, 2015
|
|
Total |
| |
|
|
|
| |
Net income attributable to ATN International, Inc. stockholders |
|
$ |
9,450 |
|
|
|
|
| |
Adjustments: None |
|
|
| |
|
|
|
| |
Net income attributable to ATN International, Inc. stockholders excluding loss on deconsolidation of subsidiary |
|
$ |
9,450 |
|
|
|
|
| |
Diluted net income per weighted average share attributable to ATN International, Inc. stockholder |
|
$ |
0.59 |
|
|
|
|
| |
Adjustments: None |
|
|
| |
|
|
|
| |
Diluted net income per weighted average share attributable to ATN International, Inc. stockholder excluding loss on deconsolidation of subsidiary |
|
$ |
0.59 |
|
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
Reconciliation of Net Income Attributable to ATN International, Inc Stockholders and Earnings Per Share to Net Income Attributable to ATN International, Inc Stockholders Excluding Loss on Deconsolidation of Subsidiary and Diluted Earnings Per Share for the Six Months ended June 30, 2015 and 2016
Six Months Ended June 30, 2016
|
|
Total |
| |
|
|
|
| |
Net income attributable to ATN International, Inc. stockholders |
|
$ |
3,034 |
|
|
|
|
| |
None |
|
|
| |
|
|
|
| |
Net income attributable to ATN International, Inc. stockholders excluding loss on deconsolidation of subsidiary, net of tax |
|
$ |
3,034 |
|
|
|
|
| |
Diluted net income per weighted average share attributable to ATN International, Inc. stockholder |
|
$ |
0.19 |
|
|
|
|
| |
Adjustment for loss on deconsolidation |
|
|
| |
|
|
|
| |
Diluted net income per weighted average share attributable to ATN International, Inc. stockholder excluding loss on deconsolidation of subsidiary |
|
$ |
0.19 |
|
Six Months Ended June 30, 2015