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): February 23, 2017
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 February 23, 2017, ATN International, Inc. (the Company) issued a press release announcing financial results for the three and twelve months ended December 31, 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 February 23, 2017. |
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 February 23, 2017 |
|
|
EXHIBIT INDEX
Exhibit |
|
Description of Exhibit |
|
|
|
99.1 |
|
Press Release of the Company, dated February 23, 2017. |
Exhibit 99.1
NEWS RELEASE
FOR IMMEDIATE RELEASE |
|
CONTACT: |
|
978-619-1300 |
Wednesday February 22, 2017 |
|
|
|
Michael T. Prior |
|
|
|
|
Chief Executive Officer |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Justin D. Benincasa |
|
|
|
|
Chief Financial Officer |
ATN Reports
Fourth Quarter and Full Year 2016 Results
Fourth Quarter Financial Highlights:
· Revenues: $128.5 million
· Adjusted EBITDA(1): $34.1 million
· Operating income: $10.9 million
· Net income attributable to ATNs stockholders: $2.3 million, or $0.14 per diluted share
· Cash flow from operating activities for full year 2016 was $111.7 million which includes the negative impact of funding a $22.5 million pension obligation in lieu of purchase consideration paid to the seller for our U.S. Virgin Islands acquisition
Beverly, MA (February 22, 2017) ATN (NASDAQ: ATNI) today reported results for the fourth quarter and year ended December 31, 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. In the first quarter of 2016, the Company changed its segment reporting structure and an unaudited recast of financial information for the eight quarterly periods in the fiscal years ending December 31, 2014 and 2015 can be found in the Companys Form 8-K filing dated April 12, 2016.
Business Review and Outlook
Fourth quarter performance represented a solid finish to a year in which we significantly expanded the scope of ATNs operations through synergistic acquisitions in telecom services and strategic and organic initiatives in renewable energy, said Michael Prior, Chief Executive Officer. Revenue contributions in the fourth quarter from our 2016 telecom acquisitions in Bermuda and U.S. Virgin Islands were consistent with plan, and our first India renewable energy projects, while not generating revenue yet, are set to deliver electricity production in the 2017 first quarter.
We are pleased with the market positioning of our international telecom operations. Revenues have remained steady during the integration of our Bermuda and USVI acquisitions, providing a solid platform for long term development and cash flows. Our early efforts have been focused on improving network
performance and delivering service upgrades to ensure a superior customer experience and further strengthen our leading market positions. We will continue to make network investments in all our international markets in 2017, with a significant decline in those capital expenditures expected for 2018.
U.S. wholesale wireless continued to face the effect of lower rates, offset in part by higher retail revenues. The net result was a modest decline in revenues and EBITDA in the fourth quarter compared to last year. This quarter-over-quarter trend is likely to be a factor again in 2017, but the impact should be less pronounced, as rate reductions stabilize and we benefit from additional operating efficiencies.
We were delayed on our build schedule in India due in large part to the government imposed currency reform, but we are moving forward with new construction and anticipate having 50MW operational in the second quarter and potentially twice that by year end. We are exploring financing alternatives on completed projects, which will help determine the pace and extent of our construction of new solar facilities in India for the second half of the year. At present, we still see an attractive opportunity to build more than 250MW of distributed generation projects in India over the next two years.
More broadly, we expect 2017 to be a year of continued progress for ATN. We have a strong and growing base of operating cash flows, which reached approximately $112 million, inclusive of funding a $22 million pension obligation in lieu of purchase consideration paid to the seller for our U.S. Virgin Islands acquisition, for 2016, and significant remaining capacity on our balance sheet. We have recently completed or expect to complete some smaller strategic acquisitions and dispositions which should improve both of those attributes. Our telecom operations consist of a balanced and diversified portfolio of wireless and wireline assets, many of which are in markets where we have significant operating synergies that may be realized over time. Our India solar projects do not rely on government subsidies for economic returns, and while pricing per kWh is lower than in the U.S., we expect our India operations to generate more than $2 million in very high incremental margin revenue in the 2017 fourth quarter and to grow steadily from there, Mr. Prior concluded.
Fourth Quarter and Full Year 2016 Financial Results
Fourth quarter 2016 revenues were $128.5 million, a 55% increase from the $82.9 million reported for the fourth quarter of 2015. Revenue growth resulted primarily from a $46.5 million, or 122%, increase in our International Telecom segment revenues mostly due to the impact of our recent Bermuda and U.S. Virgin Islands acquisitions. Adjusted EBITDA(1) for the fourth quarter was $34.1 million, 33% above the prior year period, primarily from the impact of the recent acquisitions and reduced operating expenses in Guyana and in U.S. Telecom, partially offset by a decline in Renewable Energy operating results. Operating income for the fourth quarter, which included a $10.0 million increase in depreciation and amortization expense primarily due to the recent acquisitions, was $10.9 million, an increase of 33% when compared to the prior year period.
Net income attributable to ATNs stockholders for the fourth quarter was $2.3 million or $0.14 per diluted share, a decline of 44% compared with the prior year period of $4.2 million, or $0.26 per diluted share due to increased depreciation and amortization expense, and higher net interest expense related to the recent acquisitions and investments.
Revenues for the full year 2016 were $457.0 million, a 29% increase from the $355.4 million reported for the same period of 2015. Adjusted EBITDA(1) for the full year 2016 was $149.0 million, up 7% from the prior year. Operating income of $50.8 million for the full year 2016 declined from the prior years $78.6 million due in large part to a $19.1 million increase in depreciation and amortization, a $9.1 million increase in transaction-related expenses associated with the acquisitions in 2016, and an $11.4 million impairment
(1) See Table 5 for reconciliation of Net Income (Loss) to Adjusted EBITDA.
charge in the year. Net income attributable to ATNs stockholders for the full year 2016 was $12.5 million or $0.77 per diluted share, compared with the prior year $16.9 million, or $1.05 per diluted share.
Fourth Quarter 2016 Operating Highlights
The Company has three reportable segments: (i) U.S. Telecom; (ii) International Telecom; and (iii) Renewable Energy.
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 United States and wireline revenues from our wholesale transport and enterprise business in the Northeastern United States. Total U.S. Telecom segment revenues were $39.0 million in the fourth quarter of 2016, a 1% decrease from the $39.3 million reported in the fourth quarter of 2015. U.S. Wireless revenues declined 5% to $30.9 million compared with $32.4 million in the prior year quarter, due mostly to lower wholesale roaming rates, partially offset by growth in data traffic volumes and low margin retail wireless revenues. U.S. Wireline revenues were $7.7 million, up from $6.3 million in the prior year. The Company ended the fourth quarter of 2016 with 1,006 domestic base stations in service compared to 877 at the end of last years fourth quarter.
U.S. Telecom Adjusted EBITDA(1) of $16.4 million in the fourth quarter of 2016 increased 5% compared to the prior years $15.7 million. The increase was primarily due to a reduction in segment operating expenses which offset lower wholesale wireless revenues in the current year quarter.
International Telecom
International Telecom consists of a broad range of information and communications services including wireline and wireless data, internet, voice and video service revenues from our operations in Bermuda and the Caribbean including the U.S. Virgin Islands. International Telecom revenues were $84.7 million in the fourth quarter of 2016, a 122% increase from the $38.2 million reported in the fourth quarter of 2015. Our recent acquisitions in Bermuda and the U.S. Virgin Islands added $47.3 million of incremental revenues during the current year quarter and were responsible for this increase.
International Telecom Adjusted EBITDA(1) of $21.1 million in the fourth quarter increased 77% from $11.9 million in the prior year period. The increase is the result of the 2016 acquisitions and lower year over year operating expenses in Guyana.
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 fourth quarter of 2016, revenues from our renewable energy business were $4.8 million, down 11% from the $5.4 million in the prior year mostly due to the expiration of certain renewable energy credits in California. Adjusted EBITDA(1) for the Renewable Energy segment was $2.8 million in the fourth quarter, a decrease of 27% from the prior year quarter due to the expiration of those credits and increased operating expenses from our new solar business in India prior to generating revenue. The expiry of that credit revenue will lower domestic renewable energy revenue in the coming quarters but both revenue and EBITDA for this segment will benefit as we begin generating revenue from the facilities under construction in India. The construction delays in the fourth quarter of 2016 have pushed back the timeline on the revenue and EBITDA contribution of the new solar facilities in India.
Balance Sheet and Cash Flow Highlights
Cash and cash equivalents at December 31, 2016 were $269.7 million. In addition, the Company held $9.2 million of short-term investments and $18.6 million of restricted cash. Net cash provided by operating activities was $111.7 million for the full year of 2016, compared with $139.2 million for the full year of 2015. The decrease in net cash provided by operating activities is due to lower net income in 2016, including the impact of transaction and restructuring charges, the funding of a $22.5 million pension obligation in lieu of purchase consideration paid to the seller for our U.S. Virgin Islands acquisition, and changes in deferred income taxes. Capital expenditures were $124.3 million for the full year 2016, which included $22.6 million spent on renewable energy projects. The Company expects full year 2017 capital expenditures for its Telecom businesses, including the recent Bermuda and USVI acquisitions, to be in the range of $95 million to $115 million. Capital expenditures in the domestic and international telecom segments are higher than what we would expect in the ordinary course due to concurrent network expansions and upgrades in multiple markets. These projects include extensive fiber builds and upgrades and market-wide mobile data network upgrades. Once complete, we expect aggregate capital expenditures in existing telecom markets to decline significantly in 2018. In addition, capital expenditures for our Renewable Energy business are expected to be in the range of $40 million to $60 million for the full year 2017, primarily related to ongoing construction of our solar projects in India.
Conference Call Information
ATN will host a conference call on Thursday, February 23, 2017 at 9:30 a.m. Eastern Time (ET) to discuss its fourth quarter and year ended 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 70892859. A replay of the call will be available at ir.atni.com beginning at 1:00 p.m. (ET) on Thursday, February 23, 2017.
About ATN
ATN International, 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 various 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, high speed internet services, video services and local exchange 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 pace of expansion and improvement of our telecommunications network and renewable energy operations including our level of estimated future capital expenditures and our realization of the benefits of these investments; the anticipated timing of the closing of the sale of our wireline business in the Northeastern United States; the anticipated timing of our build schedule and the commencement of energy production of our India renewable energy projects; 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) our ability to operate our newly acquired businesses in Bermuda and the U.S. Virgin Islands and integrate these operations into our existing operations; (2) the general performance of our operations, including operating margins, revenues, and the future growth and retention of our major customers and subscriber base and consumer demand for solar power; (3) government regulation of our businesses, which may impact our FCC and other telecommunications licenses or our renewables business; (4) economic, political and other risks facing our operations; (5) our ability to maintain favorable roaming arrangements; (6) our ability to efficiently and cost-effectively upgrade our networks and IT
platforms to address rapid and significant technological changes in the telecommunications industry; (7) the loss of or an inability to recruit skilled personnel in our various jurisdictions, including key members of management; (8) our ability to find investment or acquisition or disposition opportunities that fit our strategic goals for the Company; (9) increased competition; (10) our ability to expand our renewable energy business; (11) our reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to our network infrastructure; (12) the adequacy and expansion capabilities of our network capacity and customer service system to support our customer growth; (13) the occurrence of weather events and natural catastrophes; (14) our continued access to capital and credit markets; (15) the risk of currency fluctuation for those markets in which we operate; (16) our ability to realize the value that we believe exists in our businesses: and (17) our ability to receive requisite regulatory consents and approvals and satisfy other conditions needed to complete the pending sale of our wireline business in the Northeastern United States. 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 Companys Quarterly Report on Form 10-Q for the quarters ended March 31, 2016, June 30, 2016, and September 30, 2016 filed with the SEC on May 10, 2016, August 9, 2016, and November 10, 2016, respectively, and 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 press 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, 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. 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 press 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 press 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)
|
|
December 31, |
|
December 31, |
| ||
|
|
2016 |
|
2015 |
| ||
Assets: |
|
|
|
|
| ||
Cash and cash equivalents |
|
$ |
269,721 |
|
$ |
392,045 |
|
Restricted cash |
|
524 |
|
824 |
| ||
Short-term investments |
|
9,237 |
|
|
| ||
Other current assets |
|
88,294 |
|
75,623 |
| ||
|
|
|
|
|
| ||
Total current assets |
|
367,776 |
|
468,492 |
| ||
|
|
|
|
|
| ||
Long-term restricted cash |
|
18,113 |
|
5,477 |
| ||
Property, plant and equipment, net |
|
647,712 |
|
373,503 |
| ||
Goodwill and other intangible assets, net |
|
128,084 |
|
90,043 |
| ||
Other assets |
|
36,533 |
|
7,489 |
| ||
|
|
|
|
|
| ||
Total assets |
|
$ |
1,198,218 |
|
$ |
945,004 |
|
|
|
|
|
|
| ||
Liabilities and Stockholders Equity: |
|
|
|
|
| ||
Current portion of long-term debt |
|
$ |
12,440 |
|
$ |
6,284 |
|
Taxes payable |
|
13,531 |
|
9,181 |
| ||
Other current liabilities |
|
124,202 |
|
68,890 |
| ||
|
|
|
|
|
| ||
Total current liabilities |
|
150,173 |
|
84,355 |
| ||
|
|
|
|
|
| ||
Long-term debt, net of current portion |
|
$ |
144,383 |
|
$ |
26,575 |
|
Deferred income taxes |
|
47,072 |
|
45,406 |
| ||
Other long-term liabilities |
|
47,871 |
|
26,944 |
| ||
|
|
|
|
|
| ||
Total long-term liabilities |
|
239,326 |
|
98,925 |
| ||
|
|
|
|
|
| ||
Total liabilities |
|
389,499 |
|
183,280 |
| ||
|
|
|
|
|
| ||
Total ATN International, Inc.s stockholders equity |
|
676,495 |
|
680,299 |
| ||
Non-controlling interests |
|
132,224 |
|
81,425 |
| ||
|
|
|
|
|
| ||
Total equity |
|
808,719 |
|
761,724 |
| ||
|
|
|
|
|
| ||
Total liabilities and stockholders equity |
|
$ |
1,198,218 |
|
$ |
945,004 |
|
Table 2
ATN International, Inc.
Unaudited Condensed Consolidated Statements of Operations
(in Thousands, Except per Share Data)
|
|
Three Months Ended |
|
Year Ended |
| ||||||||
|
|
December 31, |
|
December 31, |
| ||||||||
|
|
2016 |
|
2015 |
|
2016 |
|
2015 |
| ||||
Revenues: |
|
|
|
|
|
|
|
|
| ||||
Wireless |
|
$ |
51,498 |
|
$ |
52,263 |
|
$ |
228,798 |
|
$ |
237,042 |
|
Wireline |
|
65,777 |
|
21,988 |
|
188,019 |
|
86,485 |
| ||||
Renewable energy |
|
4,672 |
|
5,409 |
|
21,608 |
|
21,040 |
| ||||
Equipment and other |
|
6,585 |
|
3,256 |
|
18,578 |
|
10,802 |
| ||||
Total revenue |
|
128,532 |
|
82,916 |
|
457,003 |
|
355,369 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Operating expenses: |
|
|
|
|
|
|
|
|
| ||||
Termination and access fees |
|
35,754 |
|
19,862 |
|
116,427 |
|
77,806 |
| ||||
Engineering and operations |
|
16,632 |
|
10,991 |
|
52,902 |
|
39,582 |
| ||||
Sales, marketing and customer service |
|
8,663 |
|
6,264 |
|
31,050 |
|
23,898 |
| ||||
Equipment expense |
|
4,037 |
|
4,764 |
|
14,342 |
|
14,803 |
| ||||
General and administrative |
|
29,344 |
|
15,447 |
|
93,293 |
|
59,436 |
| ||||
Transaction-related charges |
|
123 |
|
4,330 |
|
16,279 |
|
7,182 |
| ||||
Restructuring charges |
|
|
|
|
|
1,785 |
|
|
| ||||
Depreciation and amortization |
|
23,067 |
|
13,077 |
|
75,980 |
|
56,890 |
| ||||
Impairment of long-lived assets |
|
|
|
|
|
11,425 |
|
|
| ||||
Bargain purchase gain |
|
|
|
|
|
(7,304 |
) |
|
| ||||
(Gain) loss on disposition of long-lived assets |
|
|
|
|
|
27 |
|
(2,823 |
) | ||||
Total operating expenses |
|
117,620 |
|
74,735 |
|
406,206 |
|
276,774 |
| ||||
Operating income |
|
10,912 |
|
8,181 |
|
50,797 |
|
78,595 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Other income (expense): |
|
|
|
|
|
|
|
|
| ||||
Interest expense, net |
|
(1,377 |
) |
(439 |
) |
(4,123 |
) |
(2,592 |
) | ||||
Loss on deconsolidation of subsidiary |
|
|
|
|
|
|
|
(19,937 |
) | ||||
Other income, net |
|
(944 |
) |
21 |
|
(300 |
) |
135 |
| ||||
Other expense, net |
|
(2,321 |
) |
(418 |
) |
(4,423 |
) |
(22,394 |
) | ||||
Income from continuing operations before income taxes |
|
8,591 |
|
7,763 |
|
46,374 |
|
56,201 |
| ||||
Income tax expense |
|
4,433 |
|
1,482 |
|
21,610 |
|
24,137 |
| ||||
Income from continuing operations |
|
4,158 |
|
6,281 |
|
24,764 |
|
32,064 |
| ||||
Gain on disposal of discontinued operations, net of tax |
|
|
|
702 |
|
|
|
1,092 |
| ||||
|
|
|
|
|
|
|
|
|
| ||||
Net income |
|
4,158 |
|
6,983 |
|
24,764 |
|
33,156 |
| ||||
Net income attributable to non-controlling interests, net |
|
(1,822 |
) |
(2,799 |
) |
(12,223 |
) |
(16,216 |
) | ||||
Net income attributable to ATN International, Inc. stockholders |
|
$ |
2,336 |
|
$ |
4,184 |
|
$ |
12,541 |
|
$ |
16,940 |
|
|
|
|
|
|
|
|
|
|
| ||||
Basic net income per weighted average share attributable to ATN International, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.14 |
|
$ |
0.22 |
|
$ |
0.78 |
|
$ |
0.99 |
|
Income from discontinued operations |
|
|
|
0.04 |
|
|
|
0.07 |
| ||||
Net income |
|
$ |
0.14 |
|
$ |
0.26 |
|
$ |
0.78 |
|
$ |
1.06 |
|
|
|
|
|
|
|
|
|
|
| ||||
Diluted net income per weighted average share attributable to ATN International, Inc. stockholders: |
|
|
|
|
|
|
|
|
| ||||
Income from continuing operations |
|
$ |
0.14 |
|
$ |
0.22 |
|
$ |
0.77 |
|
$ |
0.98 |
|
Income from discontinued operations |
|
|
|
0.04 |
|
|
|
0.07 |
| ||||
Net income |
|
$ |
0.14 |
|
$ |
0.26 |
|
$ |
0.77 |
|
$ |
1.05 |
|
|
|
|
|
|
|
|
|
|
| ||||
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|
| ||||
Basic |
|
16,139 |
|
16,061 |
|
16,131 |
|
16,022 |
| ||||
Diluted |
|
16,223 |
|
16,179 |
|
16,227 |
|
16,142 |
|
Table 3
ATN International, Inc.
Unaudited Condensed Consolidated Cash Flow Statement
(in Thousands)
|
|
Year Ended December 31, |
| ||||
|
|
2016 |
|
2015 |
| ||
|
|
|
|
|
| ||
Net income |
|
$ |
24,764 |
|
$ |
33,156 |
|
Income from discontinued operations |
|
|
|
(1,092 |
) | ||
Depreciation and amortization |
|
75,980 |
|
56,890 |
| ||
Stock-based compensation |
|
6,410 |
|
4,975 |
| ||
Loss on deconsolidation of subsidiary |
|
|
|
19,937 |
| ||
Bargain purchase gain |
|
(7,304 |
) |
|
| ||
(Gain) loss on disposition of long-lived assets |
|
27 |
|
(2,823 |
) | ||
Impairment of long-lived assets |
|
11,425 |
|
|
| ||
Deferred income taxes |
|
(5,136 |
) |
17,869 |
| ||
Pension funding required by Innovative acquisition |
|
(22,494 |
) |
|
| ||
Change in prepaid and accrued income taxes |
|
21,497 |
|
9,478 |
| ||
Change in other operating assets and liabilities |
|
2,959 |
|
(1,230 |
) | ||
Other non-cash activity |
|
3,528 |
|
1,920 |
| ||
|
|
|
|
|
| ||
Net cash provided by operating activities of continuing operations |
|
111,656 |
|
139,080 |
| ||
Net cash provided by operating activities of discontinued operations |
|
|
|
158 |
| ||
Net cash provided by operating activities |
|
111,656 |
|
139,238 |
| ||
|
|
|
|
|
| ||
Capital expenditures |
|
(124,282 |
) |
(64,753 |
) | ||
Acquisition of businesses and non-controlling interests, net of acquired cash of $12,611 and $6,571 |
|
(153,440 |
) |
(11,968 |
) | ||
Purchases of spectrum licenses, including deposits |
|
(10,860 |
) |
|
| ||
Net proceeds from sale of assets |
|
1,424 |
|
5,873 |
| ||
Purchase of short-term investments |
|
(7,422 |
) |
|
| ||
Purchase of securities |
|
(2,000 |
) |
|
| ||
Change in restricted cash |
|
(12,108 |
) |
38,877 |
| ||
|
|
|
|
|
| ||
Net cash used in investing activities |
|
(308,688 |
) |
(31,971 |
) | ||
|
|
|
|
|
| ||
Dividends paid on common stock |
|
(20,965 |
) |
(19,070 |
) | ||
Proceeds from new borrowings |
|
125,800 |
|
|
| ||
Distributions to non-controlling interests |
|
(8,632 |
) |
(16,514 |
) | ||
Repayments of long-term debt |
|
(33,564 |
) |
(6,017 |
) | ||
Purchases of common stock |
|
(4,114 |
) |
(1,893 |
) | ||
Investments made by minority shareholders |
|
22,409 |
|
|
| ||
Other |
|
(5,600 |
) |
2,056 |
| ||
|
|
|
|
|
| ||
Net cash provided by (used in) financing activities |
|
75,334 |
|
(41,438 |
) | ||
|
|
|
|
|
| ||
Effect of foreign currency exchange rates on cash and cash equivalents |
|
(626 |
) |
|
| ||
|
|
|
|
|
| ||
Net change in cash and cash equivalents |
|
(122,324 |
) |
65,829 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, beginning of period |
|
392,045 |
|
326,216 |
| ||
|
|
|
|
|
| ||
Cash and cash equivalents, end of period |
|
$ |
269,721 |
|
$ |
392,045 |
|
Table 4
ATN International, Inc.
Selected Segment Financial Information
(In Thousands, Except Operational Data)
|
|
For the three months ended December 31, 2016 is as follows: |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
30,859 |
|
$ |
20,639 |
|
$ |
|
|
$ |
|
|
$ |
51,498 |
|
Wireline |
|
7,655 |
|
58,122 |
|
|
|
|
|
65,777 |
| |||||
Renewable Energy |
|
|
|
|
|
4,672 |
|
|
|
4,672 |
| |||||
Equipment and Other |
|
510 |
|
5,941 |
|
134 |
|
|
|
6,585 |
| |||||
Total Revenue |
|
$ |
39,024 |
|
$ |
84,702 |
|
$ |
4,806 |
|
$ |
|
|
$ |
128,532 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
$ |
9,485 |
|
$ |
8,011 |
|
$ |
488 |
|
$ |
(7,072 |
) |
$ |
10,912 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-controlling interest ( net income or (loss) ) |
|
$ |
(946 |
) |
$ |
(588 |
) |
$ |
(288 |
) |
$ |
|
|
$ |
(1,822 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non GAAP measure: |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
$ |
16,446 |
|
$ |
21,127 |
|
$ |
2,762 |
|
$ |
(6,233 |
) |
$ |
34,102 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Cash Flow Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
|
$ |
5,273 |
|
$ |
26,265 |
|
$ |
12,290 |
|
$ |
1,999 |
|
$ |
45,827 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash, cash equivalents and investments |
|
$ |
22,235 |
|
$ |
97,681 |
|
$ |
27,378 |
|
$ |
131,664 |
|
$ |
278,958 |
|
Total current assets |
|
50,983 |
|
143,202 |
|
37,439 |
|
136,152 |
|
367,776 |
| |||||
Fixed assets, net |
|
129,274 |
|
372,741 |
|
130,268 |
|
15,429 |
|
647,712 |
| |||||
Total assets |
|
240,006 |
|
597,454 |
|
190,253 |
|
170,505 |
|
1,198,218 |
| |||||
Total current liabilities |
|
23,162 |
|
95,570 |
|
12,603 |
|
18,838 |
|
150,173 |
| |||||
Total debt |
|
|
|
91,316 |
|
65,507 |
|
|
|
156,823 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
International Telecom Operational Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireline - Voice / Access lines |
|
|
|
179,700 |
|
|
|
|
|
|
| |||||
Wireline - Data Subscribers |
|
|
|
97,400 |
|
|
|
|
|
|
| |||||
Wireline - Video Subscribers |
|
|
|
60,600 |
|
|
|
|
|
|
| |||||
Wireless - Subscribers |
|
|
|
310,800 |
|
|
|
|
|
|
|
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
|
|
For the three months ended December 31, 2015 is as follows: |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
32,397 |
|
$ |
19,866 |
|
$ |
|
|
$ |
|
|
$ |
52,263 |
|
Wireline |
|
6,326 |
|
15,662 |
|
|
|
|
|
21,988 |
| |||||
Renewable Energy |
|
|
|
|
|
5,409 |
|
|
|
5,409 |
| |||||
Equipment and Other |
|
582 |
|
2,674 |
|
|
|
|
|
3,256 |
| |||||
Total Revenue |
|
$ |
39,305 |
|
$ |
38,202 |
|
$ |
5,409 |
|
$ |
|
|
$ |
82,916 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
$ |
10,345 |
|
$ |
6,754 |
|
$ |
(1,317 |
) |
$ |
(7,601 |
) |
$ |
8,181 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-controlling interest ( net income or (loss) ) |
|
$ |
(430 |
) |
$ |
(2,098 |
) |
$ |
(271 |
) |
$ |
|
|
$ |
(2,799 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non GAAP measure: |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
$ |
15,710 |
|
$ |
11,927 |
|
$ |
3,800 |
|
$ |
(5,849 |
) |
$ |
25,588 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Cash Flow Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
|
$ |
9,956 |
|
$ |
7,007 |
|
$ |
13 |
|
$ |
1,746 |
|
$ |
18,722 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Balance Sheet Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Cash, cash equivalents and investments |
|
$ |
10,639 |
|
$ |
92,942 |
|
$ |
7,436 |
|
$ |
281,028 |
|
$ |
392,045 |
|
Total current assets |
|
41,599 |
|
117,712 |
|
10,735 |
|
298,446 |
|
468,492 |
| |||||
Fixed assets, net |
|
119,596 |
|
134,344 |
|
106,560 |
|
13,003 |
|
373,503 |
| |||||
Total assets |
|
225,292 |
|
276,580 |
|
122,788 |
|
320,344 |
|
945,004 |
| |||||
Total current liabilities |
|
26,399 |
|
31,675 |
|
7,314 |
|
18,967 |
|
84,355 |
| |||||
Total debt |
|
|
|
|
|
32,859 |
|
|
|
32,859 |
|
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
|
|
For the year ended December 31, 2016 is as follows: |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
148,053 |
|
$ |
80,745 |
|
$ |
|
|
$ |
|
|
$ |
228,798 |
|
Wireline |
|
26,448 |
|
161,571 |
|
|
|
|
|
188,019 |
| |||||
Renewable Energy |
|
|
|
|
|
21,608 |
|
|
|
21,608 |
| |||||
Equipment and Other |
|
2,225 |
|
15,960 |
|
393 |
|
|
|
18,578 |
| |||||
Total Revenue |
|
$ |
176,726 |
|
$ |
258,276 |
|
$ |
22,001 |
|
$ |
|
|
$ |
457,003 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
$ |
49,078 |
|
$ |
36,436 |
|
$ |
(246 |
) |
$ |
(34,471 |
) |
$ |
50,797 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-controlling interest ( net income or (loss) ) |
|
$ |
(5,833 |
) |
$ |
(4,499 |
) |
$ |
(1,890 |
) |
$ |
|
|
$ |
(12,222 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non GAAP measure: |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
$ |
84,625 |
|
$ |
75,358 |
|
$ |
14,885 |
|
$ |
(25,880 |
) |
$ |
148,988 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Cash Flow Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
|
$ |
31,983 |
|
$ |
62,808 |
|
$ |
22,615 |
|
$ |
6,876 |
|
$ |
124,282 |
|
|
|
For the year ended December 31, 2015 is as follows: |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Operations Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
| |||||
Wireless |
|
$ |
155,390 |
|
$ |
81,652 |
|
$ |
|
|
$ |
|
|
$ |
237,042 |
|
Wireline |
|
25,241 |
|
61,244 |
|
|
|
|
|
86,485 |
| |||||
Renewable Energy |
|
|
|
|
|
21,040 |
|
|
|
21,040 |
| |||||
Equipment and Other |
|
2,355 |
|
8,447 |
|
|
|
|
|
10,802 |
| |||||
Total Revenue |
|
$ |
182,986 |
|
$ |
151,343 |
|
$ |
21,040 |
|
$ |
|
|
$ |
355,369 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Operating Income (Loss) |
|
$ |
74,459 |
|
$ |
28,200 |
|
$ |
6,720 |
|
$ |
(30,784 |
) |
$ |
78,595 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non-controlling interest ( net income or (loss) ) |
|
$ |
(5,563 |
) |
$ |
(8,908 |
) |
$ |
(1,745 |
) |
$ |
|
|
$ |
(16,216 |
) |
|
|
|
|
|
|
|
|
|
|
|
| |||||
Non GAAP measure: |
|
|
|
|
|
|
|
|
|
|
| |||||
Adjusted EBITDA |
|
$ |
93,876 |
|
$ |
53,083 |
|
$ |
15,547 |
|
$ |
(22,662 |
) |
$ |
139,844 |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Statement of Cash Flow Data: |
|
|
|
|
|
|
|
|
|
|
| |||||
Capital expenditures |
|
$ |
37,590 |
|
$ |
22,804 |
|
$ |
38 |
|
$ |
4,321 |
|
$ |
64,753 |
|
Table 5
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
Reconciliation of Net Income to Adjusted EBITDA for the Three Months Ended December 31, 2016 and 2015
|
|
Three Months Ended December 31, 2016 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
2,336 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
1,822 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
4,433 |
| |||||
Other income, net |
|
|
|
|
|
|
|
|
|
944 |
| |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
1,377 |
| |||||
Operating income |
|
$ |
9,485 |
|
$ |
8,011 |
|
$ |
488 |
|
$ |
(7,072 |
) |
$ |
10,912 |
|
Depreciation and amortization |
|
6,961 |
|
13,116 |
|
1,345 |
|
1,645 |
|
23,067 |
| |||||
Transaction-related charges |
|
|
|
|
|
929 |
|
(806 |
) |
123 |
| |||||
Adjusted EBITDA |
|
$ |
16,446 |
|
$ |
21,127 |
|
$ |
2,762 |
|
$ |
(6,233 |
) |
$ |
34,102 |
|
|
|
Three Months Ended December 31, 2015 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
4,184 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
2,799 |
| |||||
Gain on disposal of discontinued operations, net of tax |
|
|
|
|
|
|
|
|
|
(702 |
) | |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
1,482 |
| |||||
Other income, net |
|
|
|
|
|
|
|
|
|
(21 |
) | |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
439 |
| |||||
Operating income |
|
$ |
10,345 |
|
$ |
6,754 |
|
$ |
(1,317 |
) |
$ |
(7,601 |
) |
$ |
8,181 |
|
Depreciation and amortization |
|
5,365 |
|
5,173 |
|
1,207 |
|
1,332 |
|
13,077 |
| |||||
Transaction-related charges |
|
|
|
|
|
3,910 |
|
420 |
|
4,330 |
| |||||
Adjusted EBITDA |
|
$ |
15,710 |
|
$ |
11,927 |
|
$ |
3,800 |
|
$ |
(5,849 |
) |
$ |
25,588 |
|
Reconciliation of Net Income to Adjusted EBITDA for the Year Ended December 31, 2016 and 2015
|
|
Year Ended December 31, 2016 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
12,541 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
12,223 |
| |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
21,610 |
| |||||
Other income, net |
|
|
|
|
|
|
|
|
|
300 |
| |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
4,123 |
| |||||
Operating income |
|
$ |
49,078 |
|
$ |
36,436 |
|
$ |
(246 |
) |
$ |
(34,471 |
) |
$ |
50,797 |
|
Depreciation and amortization |
|
24,471 |
|
40,492 |
|
4,987 |
|
6,030 |
|
75,980 |
| |||||
(Gain) loss on disposition of long-lived asset |
|
|
|
27 |
|
|
|
|
|
27 |
| |||||
Bargain purchase gain |
|
|
|
(7,304 |
) |
|
|
|
|
(7,304 |
) | |||||
Impairment of long-lived assets |
|
11,076 |
|
349 |
|
|
|
|
|
11,425 |
| |||||
Restructuring charges |
|
|
|
1,785 |
|
|
|
|
|
1,785 |
| |||||
Transaction-related charges |
|
|
|
3,573 |
|
10,144 |
|
2,561 |
|
16,278 |
| |||||
Adjusted EBITDA |
|
$ |
84,625 |
|
$ |
75,358 |
|
$ |
14,885 |
|
$ |
(25,880 |
) |
$ |
148,988 |
|
|
|
Year Ended December 31, 2015 |
| |||||||||||||
|
|
U.S. |
|
International |
|
Renewable |
|
Reconciling |
|
Total |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net income attributable to ATN International, Inc. stockholders |
|
|
|
|
|
|
|
|
|
$ |
16,940 |
| ||||
Net income attributable to non-controlling interests, net of tax |
|
|
|
|
|
|
|
|
|
16,216 |
| |||||
(Gain) loss on disposition of long-lived asset |
|
|
|
|
|
|
|
|
|
(1,092 |
) | |||||
Income tax expense |
|
|
|
|
|
|
|
|
|
24,137 |
| |||||
Other income, net |
|
|
|
|
|
|
|
|
|
(135 |
) | |||||
Loss on deconsolidation of subsidiary |
|
|
|
|
|
|
|
|
|
19,937 |
| |||||
Interest expense, net |
|
|
|
|
|
|
|
|
|
2,592 |
| |||||
Operating income |
|
$ |
74,459 |
|
$ |
28,200 |
|
$ |
6,720 |
|
$ |
(30,784 |
) |
$ |
78,595 |
|
Depreciation and amortization |
|
22,240 |
|
24,883 |
|
4,820 |
|
4,947 |
|
56,890 |
| |||||
(Gain) loss on disposition of long-lived asset |
|
(2,823 |
) |
|
|
|
|
|
|
(2,823 |
) | |||||
Transaction-related charges |
|
|
|
|
|
4,007 |
|
3,175 |
|
7,182 |
| |||||
Adjusted EBITDA |
|
$ |
93,876 |
|
$ |
53,083 |
|
$ |
15,547 |
|
$ |
(22,662 |
) |
$ |
139,844 |
|