UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D. C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the
Securities Exchange Act of 1934
Date of Report (Date of earliest event
reported):
(Exact name of registrant as specified in its charter)
| (State or other | (Commission File Number) | (IRS Employer | ||
| jurisdiction of incorporation) | Identification No.) |
(Address of principal executive offices and zip code)
(
(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):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
| Title of Each Class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
| Emerging growth company |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o
| Item 2.02 | Results of Operations and Financial Condition. |
On October 26, 2022, ATN International, Inc. (the “Company”) issued a press release announcing financial results for the three and nine months ended September 30, 2022. 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 October 26, 2022 |
| 104 | Cover Page Data File (formatted as inline XBRL document) |
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.
| ATN INTERNATIONAL, INC. | ||
| By: | /s/ Justin D. Benincasa | |
| Justin D. Benincasa | ||
| Chief Financial Officer | ||
| Dated October 26, 2022 | ||
3
Exhibit 99.1
News Release
ATN Reports Third
Quarter 2022 Results and
Reiterates Financial Outlook
Third Quarter 2022 Results
| · | Revenues increased by 9% year over year to $182.2 million from $166.8 million a year ago. |
| · | Net loss was $2.8 million versus $2.6 million a year ago. |
| · | EBITDA1 increased to $38.0 million from $31.4 million a year ago. |
| · | Adjusted EBITDA2 increased to $41.9 million from $36.8 million a year ago. |
| · | Capital expenditures were $38.9 million. |
| · | Total cash, cash equivalents and restricted cash was $77.8 million as of September 30, 2022. |
| · | Total connectivity grant funding jointly awarded since July 2022 was approximately $145 million. |
Beverly, MA (October 26, 2022) -- ATN International, Inc. (“ATN” or the “Company”) (Nasdaq: ATNI), a leading provider of digital infrastructure and communications services, today reported results for the three and nine months ended September 30, 2022.
1 See Table 5 for reconciliation of Operating Income to EBITDA, a non-GAAP measure.
2 See Table 5 for reconciliation of Operating Income to Adjusted EBITDA, a non-GAAP measure.
1
“We executed well on our strategic growth priorities and achieved a solid financial performance in the third quarter,” said Michael Prior, Chief Executive Officer of ATN. “Consistent with our ‘First-to-Fiber’ and ‘Glass and Steel’ strategies, we remained focused on being first to build and own modern, core digital infrastructure in the markets we serve. As a result, we continued to make steady progress across our key operational metrics, including the numbers of customers connected to and premises passed by our high-speed networks, which were up 13% and 15%, respectively, since the beginning of the year. Additionally, in the quarter we grew our international mobility subscriber base and mobility revenues by 9% and 11%, respectively, year over year. These efforts continue to demonstrate our leadership across our operating areas and lay the foundation for our ongoing expansion in growing markets.
“With steady demand for our enterprise and wholesale solutions, Alaska Communications has continued to perform well and add to our topline and adjusted EBITDA2 while furthering our overall network expansion. In addition to the benefit of a full current quarter of Alaska results, both revenue and Adjusted EBITDA2 also demonstrated strong organic growth year over year. In recent months, we collaborated with two native Alaskan corporations to secure federal grants totaling approximately $103 million to connect 25 communities in Alaska’s rural Yukon Delta region, one of the most underserved regions in the U.S. We also received a series of federal grants for roughly $41 million to bring fiber, broadband, and fixed wireless services to communities in the rural Southwest U.S., inclusive of the $10 million grant we highlighted last quarter. These grants will enable us to expand the number of homes, schools, health care facilities, and business premises covered by our fiber networks.
“With more than 30 years of experience specializing in bringing connectivity to rural, remote, and other traditionally underserved market segments, we are well-positioned to provide advanced data services to these communities for positive socioeconomic benefits and lasting business success. Looking ahead, while we recognize the current macroeconomic headwinds, we also remain confident in the critical need for our essential connectivity services, the durability of our operations, and the flexibility of our financial strategy. We plan to continue executing our growth strategies going forward while also managing our investments and operations prudently to ensure long-term success.”
Third Quarter 2022 Financial Results
Third quarter 2022 consolidated revenues were $182.2 million, up 9% compared with $166.8 million in the same period a year ago. The Company reported operating income of $1.4 million and Adjusted EBITDA2 of $41.9 million, improving from an operating loss of $1.0 million and Adjusted EBITDA2 of $36.8 million in the same period a year ago. These increases were due to the improved operating performance of Alaska Communications as well as the inclusion of a full quarter, or thirteen weeks, of Alaska Communications’ results versus the addition of ten weeks of Alaska Communications results in the same period a year ago3. Net loss attributable to ATN stockholders for the third quarter was $2.8 million, or $0.25 loss per share, compared with net loss attributable to ATN stockholders of $2.6 million, or $0.22 loss per share, in the same period a year ago.
3 ATN completed its joint acquisition of Alaska Communications on July 22, 2021.
2
Third Quarter 2022 Operating Segment Results
The Company recorded financial results during the third quarter of 2022 in three categories: (i) International Telecom; (ii) US Telecom; and (iii) All Other. For the purposes of the below presentation, the Company’s Renewable Energy segment has been combined with the Company’s Corporate and Other segment as “All Other.”
Operating Results (in Thousands)
| For Three Months Ended September 30, 2022 and 2021 | ||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||
| International | International | US | US | Total | Total | |||||||||||||||||||||||||||
| Telecom | Telecom | Telecom | Telecom | All Other* | All Other* | ATN | ATN | |||||||||||||||||||||||||
| Revenue | $ | 90,007 | $ | 85,306 | $ | 92,206 | $ | 81,454 | $ | - | $ | - | $ | 182,213 | $ | 166,760 | ||||||||||||||||
| Operating Income (Loss) | $ | 13,360 | $ | 13,213 | $ | 716 | $ | (9,830 | ) | $ | (12,637 | ) | $ | (4,365 | ) | $ | 1,439 | $ | (982 | ) | ||||||||||||
| EBITDA1 | $ | 27,866 | $ | 26,939 | $ | 21,913 | $ | 7,559 | $ | (11,791 | ) | $ | (3,125 | ) | $ | 37,988 | $ | 31,373 | ||||||||||||||
| Adjusted EBITDA2 | $ | 27,863 | $ | 26,872 | $ | 21,912 | $ | 16,404 | $ | (7,888 | ) | $ | (6,463 | ) | $ | 41,887 | $ | 36,813 | ||||||||||||||
| Capital Expenditures** | $ | 19,400 | $ | 10,642 | $ | 19,252 | $ | 17,364 | $ | 209 | $ | 983 | $ | 38,861 | $ | 28,989 | ||||||||||||||||
| For Nine Months Ended September 30, 2022 and 2021 | ||||||||||||||||||||||||||||||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||||||||||||||||||||||||
| International | International | US | US | Total | Total | |||||||||||||||||||||||||||
| Telecom | Telecom | Telecom | Telecom | All Other* | All Other* | ATN | ATN | |||||||||||||||||||||||||
| Revenue | $ | 265,197 | $ | 255,342 | $ | 268,533 | $ | 159,375 | $ | - | $ | 418 | $ | 533,730 | $ | 415,135 | ||||||||||||||||
| Operating Income (Loss) | $ | 36,889 | $ | 40,999 | $ | (4,199 | ) | $ | (10,920 | ) | $ | (29,418 | ) | $ | (24,808 | ) | $ | 3,272 | $ | 5,271 | ||||||||||||
| EBITDA1 | $ | 81,190 | $ | 82,341 | $ | 58,899 | $ | 16,740 | $ | (26,652 | ) | $ | (20,793 | ) | $ | 113,437 | $ | 78,288 | ||||||||||||||
| Adjusted EBITDA2 | $ | 82,219 | $ | 82,276 | $ | 62,140 | $ | 23,820 | $ | (22,665 | ) | $ | (19,380 | ) | $ | 121,694 | $ | 86,716 | ||||||||||||||
| Capital Expenditures** | $ | 53,270 | $ | 32,485 | $ | 60,055 | $ | 36,157 | $ | 633 | $ | 2,280 | $ | 113,958 | $ | 70,922 | ||||||||||||||||
*For this table presentation, the Renewable Energy segment results and Corporate and Other segment results were combined. See table 4 for the separate presentation of the financial performance of these segments.
**Includes reimbursable capital expenditures of $0.1 million and $4.0 million for the three and nine months ended September 30, 2022, respectively, and $2.2 million and $8.7 million for the three and nine months ended September 30, 2021, respectively.
3
International Telecom
International Telecom revenues4 were $90.0 million for the quarter, up 6% year over year. This increase was the result of mobile and broadband subscriber growth in the segment. The growth in fixed revenues was partially offset by a scheduled step down in federal high-cost support subsidies for the U.S. Virgin Islands. Operating expenses for the quarter increased incrementally year over year as the Company invested in growing its market share in mobile as well as expanding and enhancing its networks and sales and marketing capabilities. Operating income was $13.4 million and Adjusted EBITDA2 was $27.9 million in the quarter, compared with operating income of $13.2 million and Adjusted EBITDA2 of $26.9 million in the prior year period. The year over year increases in operating income and Adjusted EBITDA2 were mainly due to the same factors that drove higher segment revenue, partially offset by higher operating expenditures in the third quarter.
US Telecom
US Telecom revenues5 were $92.2 million in the quarter, up 13% year over year. Business and carrier services revenues accounted for approximately 70% of the segment’s services revenues in the third quarter of 2022. The increase in segment revenues was mainly due to the improved revenue performance of Alaska Communications as well as the addition of three weeks of Alaska Communications results in the third quarter of 2022, versus a partial quarter of Alaska Communications results in the same period a year ago3. The year over year increase in segment revenues was partially offset by reduced legacy wholesale wireless revenues and lower FirstNet construction revenues due to the timing of completed sites. Operating income was $0.7 million in the quarter improving from an operating loss of $9.8 million in the same period a year ago. The year over year improvement in operating income was mainly due to a reduction in transaction fees which offset an increase in depreciation in the current quarter. Adjusted EBITDA2 was $21.9 million in the quarter, increasing by 34% from $16.4 million in the same period a year ago, mainly due to the same factors which led to higher revenues in the third quarter of 2022.
By the end of the third quarter of 2022, the Company had completed and activated approximately 70% of the total sites related to the network build portion of its long-term FirstNet Agreement. The Company now expects to complete an additional 5% of the total build by the end of 2022 and the remainder of the sites in 2023. Revenues from the build will be largely offset by construction costs incurred in the same period.
4 International Telecom revenues are generated by delivery of a broad range of communications and managed IT services, including data, voice and video services from the Company’s fixed and mobile network operations in Bermuda and the Caribbean, and include direct government payments as part of the FCC high-cost support program in the USVI.
5 US Telecom revenues consist of broadband, carrier services, managed IT services, fixed enterprise, and mobile retail revenues from the Company’s networks and operations in Alaska and in the western United States, including various government programs such as CAF II, E-Rate, Lifeline and rural healthcare support programs.
4
Balance Sheet and Cash Flow Highlights
As of September 30, 2022, the Company had total cash, cash equivalents and restricted cash of $77.8 million and total debt of $355.7 million, compared with $80.7 million of cash, cash equivalents and restricted cash and $331.8 million of total debt as of December 31, 2021.
Net cash provided by operating activities was $79.0 million for the nine months ended September 30, 2022, compared with $47.7 million for the nine months ended September 30, 2021. The year over year increase in operating cash flow was due to an increase of $35.1 million in EBITDA for the first nine months of 2022, which more than offset the net cash used from changes in working capital. For the nine months ended September 30, 2022, the Company used net cash of $81.8 million for investing and financing activities, compared to $50.3 million for the nine months ended September 30, 2021. The increase was principally due to capital expenditures, which were $114.0 million in the current year. For the nine months ended September 30, 2022, additional uses of cash were from $4.6 million of purchases of minority equity interests in the Company’s subsidiaries, and an aggregate of $9.0 million in dividends to Company stockholders and repurchases of the Company’s common stock. These uses of cash were partially offset by net borrowings of $23.7 million under revolving credit agreements and $15.7 million in proceeds received from the sale of investments.
Quarterly Dividends and Stock Buybacks
On September 15, 2022, ATN announced that its Board of Directors had declared a quarterly dividend of $0.17 per share, payable on October 7, 2022, on all common shares outstanding to stockholders of record as of September 30, 2022. For the nine months ended September 30, 2022, the Company utilized cash on hand to repurchase $0.9 million of its common stock.
2022 Guidance and Outlook
The Company is reiterating its outlook for its 2022 financial performance and its targets to be achieved in the three-year period ending in 2024, originally provided on February 23, 2022, within its fourth quarter and full year 2021 earnings release. The Company’s full year 2022 capital investment plan is $150 to $160 million (net of reimbursed amounts), primarily in network expansion and upgrades, which are expected to drive subscriber and revenue growth in the following periods. The Company continues to expect its Adjusted EBITDA to be in the range of $165 to $170 million for the full year6.
6 For the Company’s 2022 Guidance Adjusted EBITDA, the Company is not able to provide without unreasonable effort the most directly comparable GAAP financial measures, or reconciliations to such GAAP financial measure, on a forward-looking basis. Please see “Use of Non-GAAP Financial Measures” below for a full description of items excluded from the Company’s expected Adjusted EBITDA.
5
Strategic Progress Highlights
The Company believes that its Glass and Steel™ and “First-to-Fiber” market strategies are important for its long-term success and sees a rapidly growing need for more bandwidth and reliable connectivity. Deploying capital for growth in fiber and fiber-fed high-speed data solutions to more homes, businesses, schools, health care facilities, cell sites, and communities, has led to increases in the Company’s fiber footprint and broadband subscriber levels.
From January 1, 2020, to September 30, 2022, the Company has:
| · | Added 350,000 premises passed by broadband, with 56,000 of the total group passed by higher-speed solutions7 . |
| · | Added approximately 65,900 broadband subscribers. |
| · | Increased terrestrial fiber facilities by adding over 6,730 route miles. |
| · | Expanded mobile data capacity in all markets and added approximately 70,000 mobile subscribers. |
Conference Call Information
ATN will host a conference call on Thursday, October 27, 2022, at 10:00 a.m. Eastern Time (ET) to discuss its third quarter results and business outlook. The call will be hosted by Michael Prior, Chairman and Chief Executive Officer, and Justin Benincasa, Chief Financial Officer. Key details regarding the call are as follows:
Call Date: Thursday, October 27, 2022
Call Time: 10:00 a.m. ET
Webcast Link: https://edge.media-server.com/mmc/p/g5pr763r
Audio Conference: https://register.vevent.com/register/BIa8f47e6dccb543a1a66884ce69a9e02b
Live Call Participant Link: https://edge.media-server.com/mmc/console/client/
7 Defined as download speeds of greater than 100 MBPS.
6
Webcast Link Instructions
You can listen to a live audio webcast of the conference call by visiting the “Webcast Link” above or the "Events & Presentations" section of the Company's Investor Relations website at https://ir.atni.com/events-and-presentations. A replay of the conference call will be available at the same locations beginning at approximately 1:00 pm ET on the same day. The Company also will provide an investor presentation as a supplement to the call on the “Events & Presentations” section of its Investor Relations website.
Live Call Participant Instructions
To participate in the live call, you must register using the “Live Call Participant Link” above. Once registered, you will receive dial-in numbers and a unique PIN number. When you dial in, you will input your PIN and be routed into the call. If you register and forget your PIN, or lose the registration confirmation email, simply re-register to receive a new PIN.
About ATN
ATN International, Inc. (Nasdaq: ATNI), headquartered in Beverly, Massachusetts, is a provider of digital infrastructure and communications services in the United States and internationally, including the Caribbean region, with a focus on rural and remote markets with a growing demand for infrastructure investments. The Company’s operating subsidiaries today primarily provide: (i) advanced wireless and wireline connectivity to residential, business and government customers, including a range of high-speed Internet and data services, fixed and mobile wireless solutions, and video and voice services; and (ii) carrier and enterprise communications services, such as terrestrial and submarine fiber optic transport, and communications tower facilities. For more information, please visit www.atni.com.
7
Cautionary Language Concerning Forward Looking Statements
This press release contains forward-looking statements relating to, among other matters, the Company’s future financial performance, business goals and objectives, and results of operations, expectations regarding the transition of its US Telecom business, its future revenues, operating income, EBITDA, Adjusted EBITDA, and capital investments; demand for the Company’s services and industry trends; construction progress under the Company’s FirstNet agreement and the effect such progress will have on the Company’s financial results; the Company’s receipt of certain grant awards; expectations regarding the benefits of the Company’s acquisition of Alaska Communications; the Company’s liquidity; the organization of the Company’s business; our expansion into growing markets; 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 Company’s ability to successfully transition its US Telecom business away from wholesale wireless to other carrier and consumer-based services; (2) the general performance of the Company’s operations, including operating margins, revenues, capital expenditures, and the retention of and future growth of the Company’s subscriber base and ARPU; (3) the Company’s ability to realize cost synergies and expansion plans for its Alaska Communications business; (4) the Company’s ability to satisfy the needs and demands of the Company’s major carrier customers; (5) the Company’s ability to efficiently and cost-effectively upgrade the Company’s networks and information technology platforms to address rapid and significant technological changes in the telecommunications industry; (6) government subsidy program availability and regulation of the Company’s businesses, which may impact the Company’s telecommunications licenses, the Company’s revenue and the Company’s operating costs; (7) the Company’s reliance on a limited number of key suppliers and vendors for timely supply of equipment and services relating to the Company’s network infrastructure; (8) economic, political and other risks and opportunities facing the Company’s operations, including those resulting from the pandemic, geopolitical tensions, including the Ukraine invasion, inflation, and other current macroeconomic headwinds including increased costs and supply chain disruptions; (9) the loss of, or an inability to recruit skilled personnel in the Company’s various jurisdictions, including key members of management; (10) the Company’s ability to find investment or acquisition or disposition opportunities that fit the strategic goals of the Company; (11) the occurrence of weather events and natural catastrophes and the Company’s ability to secure the appropriate level of insurance coverage for these assets; (12) increased competition; (13) the adequacy and expansion capabilities of the Company’s network capacity and customer service system to support the Company’s customer growth; and, (14) the Company’s continued access to capital and credit markets. 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, 2021, filed with the SEC on March 16, 2022 and the other reports the Company files 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, except as required by law.
8
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, the Company has included EBITDA, Adjusted EBITDA and Net Debt Ratio in this release and in the tables included herein.
EBITDA is defined as operating income (loss) before depreciation and amortization expense. The Company has defined Adjusted EBITDA as operating income (loss) before depreciation and amortization expense, transaction-related charges, one-time impairment or special charges and the gain (loss) on disposition of assets. Net Debt Ratio is defined as total debt less cash and cash equivalents divided by the four quarters ended total Adjusted EBITDA at the measurement date. 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 the usefulness of comparing such performance with prior periods. Management uses these non-GAAP measures, in addition to GAAP financial measures, as the basis for measuring the Company’s 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 to the most directly comparable GAAP financial measures are set forth in the text of, and the accompanying tables to, this press release. While non-GAAP financial measures are an important tool for financial and operational decision-making and for evaluating the Company’s own operating results over different periods of time, the Company urges investors to review the reconciliation of these financial measures to the comparable GAAP financial measures included below, and not to rely on any single financial measure to evaluate its business.
9
Contact:
Justin D. Benincasa
Chief Financial Officer
ATN International, Inc.
978-619-1300
Polly Pearson
Investor Relations ATNI@investorrelations.com
10
| Table 1 |
| ATN International, Inc. |
| Unaudited Condensed Consolidated Balance Sheets |
| (in Thousands) |
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Assets: | ||||||||
| Cash and cash equivalents | $ | 76,714 | $ | 79,601 | ||||
| Restricted cash | 1,095 | 1,096 | ||||||
| Customer receivable | 4,813 | 4,145 | ||||||
| Other current assets | 149,902 | 147,775 | ||||||
| Total current assets | 232,524 | 232,617 | ||||||
| Property, plant and equipment, net | 951,276 | 943,209 | ||||||
| Operating lease right-of-use assets | 109,564 | 118,843 | ||||||
| Customer receivable - long term | 43,382 | 39,652 | ||||||
| Goodwill and other intangible assets, net | 187,376 | 198,164 | ||||||
| Other assets | 72,547 | 76,119 | ||||||
| Total assets | $ | 1,596,669 | $ | 1,608,604 | ||||
| Liabilities, Redeemable Non-controlling interests and Stockholders’ Equity: | ||||||||
| Current portion of long-term debt | $ | 3,786 | $ | 4,665 | ||||
| Current portion of customer receivable credit facility | 5,696 | 4,620 | ||||||
| Taxes payable | 6,309 | 5,681 | ||||||
| Current portion of lease liabilities | 17,399 | 16,201 | ||||||
| Other current liabilities | 181,135 | 189,777 | ||||||
| Total current liabilities | 214,325 | 220,944 | ||||||
| Long-term debt, net of current portion | $ | 351,866 | $ | 327,111 | ||||
| Customer receivable credit facility, net of current portion | 37,841 | 30,148 | ||||||
| Deferred income taxes | 15,653 | 21,460 | ||||||
| Lease liabilities | 83,489 | 91,719 | ||||||
| Other long-term liabilities | 134,707 | 142,033 | ||||||
| Total liabilities | 837,881 | 833,415 | ||||||
| Redeemable Non-controlling interests | 76,398 | 72,936 | ||||||
| Stockholders' Equity | ||||||||
| Total ATN International, Inc.’s stockholders’ equity | 584,467 | 601,250 | ||||||
| Non-controlling interests | 97,923 | 101,003 | ||||||
| Total stockholders' equity | 682,390 | 702,253 | ||||||
| Total liabilities, Redeemable Non-controlling interests and stockholders’ equity | $ | 1,596,669 | $ | 1,608,604 | ||||
11
| Table 2 | |
| ATN International, Inc. | |
| Unaudited Condensed Consolidated Statements of Operations | |
| (in Thousands, Except per Share Data) | |
| Three Months Ended | Nine Months Ended | |||||||||||||||
| September 30, | September 30, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Revenues: | ||||||||||||||||
| Communications services | $ | 173,977 | $ | 155,298 | $ | 512,315 | $ | 378,897 | ||||||||
| Construction | 3,332 | 6,417 | 8,615 | 28,049 | ||||||||||||
| Other | 4,904 | 5,045 | 12,800 | 8,189 | ||||||||||||
| Total revenue | 182,213 | 166,760 | 533,730 | 415,135 | ||||||||||||
| Operating expenses (excluding depreciation and amortization unless otherwise indicated): | ||||||||||||||||
| Cost of services and other | 78,949 | 70,732 | 229,821 | 168,717 | ||||||||||||
| Cost of construction revenue | 3,321 | 5,855 | 8,640 | 27,997 | ||||||||||||
| Selling, general and administrative | 58,056 | 53,360 | 173,575 | 131,705 | ||||||||||||
| Transaction-related charges | 3,416 | 5,696 | 4,381 | 7,823 | ||||||||||||
| Depreciation | 33,312 | 28,875 | 100,421 | 68,693 | ||||||||||||
| Amortization of intangibles from acquisitions | 3,236 | 3,480 | 9,744 | 4,324 | ||||||||||||
| (Gain) loss on disposition of assets | 484 | (256 | ) | 3,876 | 605 | |||||||||||
| Total operating expenses | 180,774 | 167,742 | 530,458 | 409,864 | ||||||||||||
| Operating income | 1,439 | (982 | ) | 3,272 | 5,271 | |||||||||||
| Other income (expense): | ||||||||||||||||
| Interest expense, net | (5,475 | ) | (3,396 | ) | (13,066 | ) | (5,640 | ) | ||||||||
| Other income (expense) | 1,904 | (385 | ) | 3,379 | 1,923 | |||||||||||
| Other income, net | (3,571 | ) | (3,781 | ) | (9,687 | ) | (3,717 | ) | ||||||||
| Income before income taxes | (2,132 | ) | (4,763 | ) | (6,415 | ) | 1,554 | |||||||||
| Income tax expense (benefit) | (360 | ) | (288 | ) | (1,378 | ) | (1,535 | ) | ||||||||
| Net income (loss) | (1,772 | ) | (4,475 | ) | (5,037 | ) | 3,089 | |||||||||
| Net income (loss) attributable to non-controlling interests, net | (1,011 | ) | 1,856 | 782 | (986 | ) | ||||||||||
| Net income (loss) attributable to ATN International, Inc. stockholders | $ | (2,783 | ) | $ | (2,619 | ) | $ | (4,255 | ) | $ | 2,103 | |||||
| Net income (loss) per weighted average share attributable to ATN International, Inc. stockholders: | ||||||||||||||||
| Basic Net Income (loss) | $ | (0.25 | ) | $ | (0.22 | ) | $ | (0.49 | ) | $ | 0.08 | |||||
| Diluted Net Income (loss) | $ | (0.25 | ) | $ | (0.22 | ) | $ | (0.49 | ) | $ | 0.08 | |||||
| Weighted average common shares outstanding: | ||||||||||||||||
| Basic | 15,763 | 15,860 | 15,746 | 15,891 | ||||||||||||
| Diluted | 15,763 | 15,860 | 15,746 | 15,901 | ||||||||||||
12
| Table 3 |
| ATN International, Inc. |
| Unaudited Condensed Consolidated Cash Flow Statement |
| (in Thousands) |
| Nine Months Ended September 30, | ||||||||
| 2022 | 2021 | |||||||
| Net income (loss) | $ | (5,037 | ) | $ | 3,089 | |||
| Depreciation | 100,421 | 68,693 | ||||||
| Amortization of intangibles from acquisitions | 9,744 | 4,324 | ||||||
| Provision for doubtful accounts | 4,969 | 3,303 | ||||||
| Amortization of debt discount and debt issuance costs | 1,512 | 767 | ||||||
| Loss on disposition of long-lived assets | 3,876 | 605 | ||||||
| Stock-based compensation | 5,697 | 5,116 | ||||||
| Deferred income taxes | (6,619 | ) | (5,939 | ) | ||||
| Gain on equity investments | (5,617 | ) | (647 | ) | ||||
| Loss on pension settlement | 1,725 | - | ||||||
| Unrealized (gain) loss on foreign currency | - | (81 | ) | |||||
| Increase in customer receivable | (4,399 | ) | (25,684 | ) | ||||
| Change in prepaid and accrued income taxes | 8,369 | (2,106 | ) | |||||
| Change in other operating assets and liabilities | (35,666 | ) | (3,724 | ) | ||||
| Net cash provided by operating activities | 78,975 | 47,716 | ||||||
| Capital expenditures | (109,944 | ) | (62,222 | ) | ||||
| Reimbursable capital expenditures | (4,015 | ) | (8,700 | ) | ||||
| Proceeds from sale of investments | 15,745 | - | ||||||
| Spectrum deposit refund | 1,136 | - | ||||||
| Purchase of businesses, net of $11.9 of acquired cash | - | (340,152 | ) | |||||
| Purchases of strategic investments | (2,750 | ) | (6,399 | ) | ||||
| Receipt of government grants | 2,668 | 7,094 | ||||||
| Proceeds from the disposition of long-lived assets | 683 | - | ||||||
| Sale of business, net of transferred cash of $0 and $0.9 million, respectively | 1,835 | 18,597 | ||||||
| Net cash used in investing activities | (94,642 | ) | (391,782 | ) | ||||
| Dividends paid on common stock | (8,028 | ) | (8,118 | ) | ||||
| Distributions to non-controlling interests | (1,375 | ) | (4,823 | ) | ||||
| Business combination contingent consideration | (1,718 | ) | - | |||||
| Finance lease repayments | (820 | ) | - | |||||
| Term loan - repayments | (953 | ) | (2,821 | ) | ||||
| New borrowings, net of repayments | - | 285,000 | ||||||
| Proceeds from mezzanine equity | - | 71,533 | ||||||
| Payment of debt issuance costs | - | (6,568 | ) | |||||
| Revolving credit facility – borrowings | 68,711 | - | ||||||
| Revolving credit facility – repayments | (45,000 | ) | - | |||||
| Proceeds from customer receivable credit facility | 12,225 | 27,540 | ||||||
| Repayment of customer receivable credit facility | (3,543 | ) | (1,005 | ) | ||||
| Purchases of common stock - stock-based compensation | (1,169 | ) | (1,713 | ) | ||||
| Proceeds from stock option exercises | - | 383 | ||||||
| Purchases of common stock - share repurchase plan | (942 | ) | (4,836 | ) | ||||
| Repurchases of non-controlling interests, net | (4,609 | ) | (13,139 | ) | ||||
| Net cash provided by used in financing activities | 12,779 | 341,433 | ||||||
| Net change in total cash, cash equivalents and restricted cash | (2,888 | ) | (2,633 | ) | ||||
| Total cash, cash equivalents and restricted cash, beginning of period | 80,697 | 104,997 | ||||||
| Total cash, cash equivalents and restricted cash, end of period | $ | 77,809 | $ | 102,364 | ||||
13
Table 4
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
| For the three months ended September 30, 2022 is as follows: | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Statement of Operations Data: | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||
| Mobility | ||||||||||||||||||||
| Business | $ | 3,706 | $ | 298 | $ | - | $ | - | $ | 4,004 | ||||||||||
| Consumer | 22,776 | 2,058 | - | - | 24,834 | |||||||||||||||
| Total | $ | 26,482 | $ | 2,356 | $ | - | $ | - | $ | 28,838 | ||||||||||
| Fixed | ||||||||||||||||||||
| Business | $ | 18,578 | $ | 32,509 | $ | - | $ | - | $ | 51,087 | ||||||||||
| Consumer | 39,989 | 19,143 | - | - | 59,132 | |||||||||||||||
| Total | $ | 58,567 | $ | 51,652 | $ | - | $ | - | $ | 110,219 | ||||||||||
| Carrier Services | $ | 3,220 | $ | 31,360 | $ | - | $ | - | $ | 34,580 | ||||||||||
| Other | 340 | - | - | - | 340 | |||||||||||||||
| Total Communications Services | $ | 88,609 | $ | 85,368 | $ | - | $ | - | $ | 173,977 | ||||||||||
| Construction | $ | - | $ | 3,332 | $ | - | $ | - | $ | 3,332 | ||||||||||
| Managed services | $ | 1,398 | $ | 3,506 | $ | - | $ | - | $ | 4,904 | ||||||||||
| Total Other | $ | 1,398 | $ | 3,506 | $ | - | $ | - | $ | 4,904 | ||||||||||
| Total Revenue | $ | 90,007 | $ | 92,206 | $ | - | $ | - | $ | 182,213 | ||||||||||
| Depreciation | $ | 14,126 | $ | 18,341 | $ | - | $ | 846 | $ | 33,313 | ||||||||||
| Amortization of intangibles from acquisitions | $ | 380 | $ | 2,856 | $ | - | $ | - | $ | 3,236 | ||||||||||
| Total operating expenses | $ | 76,647 | $ | 91,490 | $ | 711 | $ | 11,926 | $ | 180,774 | ||||||||||
| Operating income (loss) | $ | 13,360 | $ | 716 | $ | (711 | ) | $ | (11,926 | ) | $ | 1,439 | ||||||||
| Stock-based compensation | $ | 54 | $ | 132 | $ | - | $ | 1,483 | $ | 1,669 | ||||||||||
| Non-controlling interest ( net income or (loss) ) | $ | (2,391 | ) | $ | 1,380 | $ | - | $ | - | $ | (1,011 | ) | ||||||||
| Non GAAP measures: | ||||||||||||||||||||
| EBITDA (1) | $ | 27,866 | $ | 21,913 | $ | (711 | ) | $ | (11,080 | ) | $ | 37,988 | ||||||||
| Adjusted EBITDA (2) | $ | 27,863 | $ | 21,912 | $ | (11 | ) | $ | (7,877 | ) | $ | 41,887 | ||||||||
| Balance Sheet Data (at September 30, 2022): | ||||||||||||||||||||
| Cash, cash equivalents and investments | $ | 39,413 | $ | 32,961 | $ | - | $ | 5,735 | $ | 78,109 | ||||||||||
| Total current assets | 110,610 | 114,960 | - | 6,954 | 232,524 | |||||||||||||||
| Fixed assets, net | 459,553 | 483,817 | - | 7,906 | 951,276 | |||||||||||||||
| Total assets | 641,307 | 872,650 | - | 82,712 | 1,596,669 | |||||||||||||||
| Total current liabilities | 84,848 | 101,132 | - | 28,345 | 214,325 | |||||||||||||||
| Total debt, including current portion | 63,386 | 221,265 | - | 71,000 | 355,651 | |||||||||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments
14
| ATN International, Inc. | |||||
| Selected Segment Financial Information | |||||
| (In Thousands) | |||||
| For the three months ended September 30, 2021 is as follows: | |||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Statement of Operations Data: | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||
| Mobility | ||||||||||||||||||||
| Business | $ | 1,422 | $ | 231 | $ | - | $ | - | $ | 1,653 | ||||||||||
| Consumer | 22,423 | 1,909 | - | - | 24,332 | |||||||||||||||
| Total | $ | 23,845 | $ | 2,140 | $ | - | $ | - | $ | 25,985 | ||||||||||
| Fixed | ||||||||||||||||||||
| Business | $ | 16,549 | $ | 21,681 | $ | - | $ | - | $ | 38,230 | ||||||||||
| Consumer | 40,870 | 15,484 | - | - | 56,354 | |||||||||||||||
| Total | $ | 57,419 | $ | 37,165 | $ | - | $ | - | $ | 94,584 | ||||||||||
| Carrier Services | $ | 2,557 | $ | 31,939 | $ | - | $ | - | $ | 34,496 | ||||||||||
| Other | 233 | - | - | - | 233 | |||||||||||||||
| Total Communications Services | $ | 84,054 | $ | 71,244 | $ | - | $ | - | $ | 155,298 | ||||||||||
| Construction | $ | - | $ | 6,417 | $ | - | $ | - | $ | 6,417 | ||||||||||
| Managed services | $ | 1,252 | $ | 3,793 | $ | - | $ | - | $ | 5,045 | ||||||||||
| Total Other | $ | 1,252 | $ | 3,793 | $ | - | $ | - | $ | 5,045 | ||||||||||
| Total Revenue | $ | 85,306 | $ | 81,454 | $ | - | $ | - | $ | 166,760 | ||||||||||
| Depreciation | $ | 13,308 | $ | 14,327 | $ | - | $ | 1,240 | $ | 28,875 | ||||||||||
| Amortization of intangibles from acquisitions | $ | 418 | $ | 3,062 | $ | - | $ | - | $ | 3,480 | ||||||||||
| Total operating expenses | $ | 72,093 | $ | 91,284 | $ | 55 | $ | 4,310 | $ | 167,742 | ||||||||||
| Operating income (loss) | $ | 13,213 | $ | (9,830 | ) | $ | (55 | ) | $ | (4,310 | ) | $ | (982 | ) | ||||||
| Stock-based compensation | $ | 36 | $ | 101 | $ | - | $ | 1,468 | $ | 1,605 | ||||||||||
| Non-controlling interest ( net income or (loss) ) | $ | (2,337 | ) | $ | 4,193 | $ | - | $ | - | $ | 1,856 | |||||||||
| Non GAAP measures: | ||||||||||||||||||||
| EBITDA (1) | $ | 26,939 | $ | 7,559 | $ | (55 | ) | $ | (3,070 | ) | $ | 31,373 | ||||||||
| Adjusted EBITDA (2) | $ | 26,872 | $ | 16,404 | $ | (56 | ) | $ | (6,407 | ) | $ | 36,813 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments
15
| ATN International, Inc. | |||||
| Selected Segment Financial Information | |||||
| (In Thousands) | |||||
| For the nine months ended September 30, 2022 is as follows: | |||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Statement of Operations Data: | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||
| Mobility | ||||||||||||||||||||
| Business | $ | 10,997 | $ | 973 | $ | - | $ | - | $ | 11,970 | ||||||||||
| Consumer | 64,025 | 5,063 | - | - | 69,088 | |||||||||||||||
| Total | $ | 75,022 | $ | 6,036 | $ | - | $ | - | $ | 81,058 | ||||||||||
| Fixed | ||||||||||||||||||||
| Business | $ | 52,827 | $ | 91,521 | $ | - | $ | - | $ | 144,348 | ||||||||||
| Consumer | 122,435 | 57,279 | - | - | 179,714 | |||||||||||||||
| Total | $ | 175,262 | $ | 148,800 | $ | - | $ | - | $ | 324,062 | ||||||||||
| Carrier Services | $ | 10,042 | $ | 96,102 | $ | - | $ | - | $ | 106,144 | ||||||||||
| Other | 1,051 | - | - | - | 1,051 | |||||||||||||||
| Total Communications Services | $ | 261,377 | $ | 250,938 | $ | - | $ | - | $ | 512,315 | ||||||||||
| Construction | $ | - | $ | 8,615 | $ | - | $ | - | $ | 8,615 | ||||||||||
| Managed services | $ | 3,820 | $ | 8,980 | $ | - | $ | - | $ | 12,800 | ||||||||||
| Total Other | $ | 3,820 | $ | 8,980 | $ | - | $ | - | $ | 12,800 | ||||||||||
| Total Revenue | $ | 265,197 | $ | 268,533 | $ | - | $ | - | $ | 533,730 | ||||||||||
| Depreciation | $ | 43,109 | $ | 54,546 | $ | - | $ | 2,766 | $ | 100,421 | ||||||||||
| Amortization of intangibles from acquisitions | $ | 1,192 | $ | 8,552 | $ | - | $ | - | $ | 9,744 | ||||||||||
| Total operating expenses | $ | 228,308 | $ | 272,732 | $ | 755 | $ | 28,663 | $ | 530,458 | ||||||||||
| Operating income (loss) | $ | 36,889 | $ | (4,199 | ) | $ | (755 | ) | $ | (28,663 | ) | $ | 3,272 | |||||||
| Stock-based compensation | $ | 170 | $ | 301 | $ | - | $ | 5,225 | $ | 5,696 | ||||||||||
| Non-controlling interest ( net income or (loss) ) | $ | (4,830 | ) | $ | 5,612 | $ | - | $ | - | $ | 782 | |||||||||
| Non GAAP measures: | ||||||||||||||||||||
| EBITDA (1) | $ | 81,190 | $ | 58,899 | $ | (755 | ) | $ | (25,897 | ) | $ | 113,437 | ||||||||
| Adjusted EBITDA (2) | $ | 82,219 | $ | 62,140 | $ | (55 | ) | $ | (22,610 | ) | $ | 121,694 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments
16
| ATN International, Inc. | |||||
| Selected Segment Financial Information | |||||
| (In Thousands) | |||||
| For the nine months ended September 30, 2021 is as follows: | |||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Statement of Operations Data: | ||||||||||||||||||||
| Revenue | ||||||||||||||||||||
| Mobility | ||||||||||||||||||||
| Business | $ | 3,917 | $ | 1,149 | $ | - | $ | - | $ | 5,066 | ||||||||||
| Consumer | 64,503 | 6,258 | - | - | 70,761 | |||||||||||||||
| Total | $ | 68,420 | $ | 7,407 | $ | - | $ | - | $ | 75,827 | ||||||||||
| Fixed | ||||||||||||||||||||
| Business | $ | 50,037 | $ | 26,409 | $ | - | $ | - | $ | 76,446 | ||||||||||
| Consumer | 125,255 | 23,004 | - | - | 148,259 | |||||||||||||||
| Total | $ | 175,292 | $ | 49,413 | $ | - | $ | - | $ | 224,705 | ||||||||||
| Carrier Services | $ | 6,963 | $ | 70,713 | $ | - | $ | - | $ | 77,676 | ||||||||||
| Other | 689 | - | - | - | 689 | |||||||||||||||
| Total Communications Services | $ | 251,364 | $ | 127,533 | $ | - | $ | - | $ | 378,897 | ||||||||||
| Construction | $ | - | $ | 28,049 | $ | - | $ | - | $ | 28,049 | ||||||||||
| Renewable Energy | $ | - | $ | - | $ | 418 | $ | - | $ | 418 | ||||||||||
| Managed services | 3,978 | 3,793 | - | - | 7,771 | |||||||||||||||
| Total Other | $ | 3,978 | $ | 3,793 | $ | 418 | $ | - | $ | 8,189 | ||||||||||
| Total Revenue | $ | 255,342 | $ | 159,375 | $ | 418 | $ | - | $ | 415,135 | ||||||||||
| Depreciation | $ | 40,080 | $ | 24,598 | $ | 188 | $ | 3,827 | $ | 68,693 | ||||||||||
| Amortization of intangibles from acquisitions | $ | 1,262 | $ | 3,062 | $ | - | $ | - | $ | 4,324 | ||||||||||
| Total operating expenses | $ | 214,343 | $ | 170,295 | $ | 1,906 | $ | 23,320 | $ | 409,864 | ||||||||||
| Operating income (loss) | $ | 40,999 | $ | (10,920 | ) | $ | (1,488 | ) | $ | (23,320 | ) | $ | 5,271 | |||||||
| Stock-based compensation | $ | 83 | $ | - | $ | 22 | $ | 4,911 | $ | 5,016 | ||||||||||
| Non-controlling interest ( net income or (loss) ) | $ | (5,857 | ) | $ | 4,075 | $ | 796 | $ | - | $ | (986 | ) | ||||||||
| Non GAAP measures: | ||||||||||||||||||||
| EBITDA (1) | $ | 82,341 | $ | 16,740 | $ | (1,300 | ) | $ | (19,493 | ) | $ | 78,288 | ||||||||
| Adjusted EBITDA (2) | $ | 82,276 | $ | 23,820 | $ | (110 | ) | $ | (19,270 | ) | $ | 86,716 | ||||||||
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments
17
ATN International, Inc.
Selected Segment Financial Information
(In Thousands)
| at December 31, 2021 | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Balance Sheet Data (at December 31, 2021): | ||||||||||||||||||||
| Cash, cash equivalents and investments | $ | 43,128 | $ | 28,486 | $ | 659 | $ | 7,628 | $ | 79,901 | ||||||||||
| Total current assets | 108,677 | 111,741 | 3,585 | 8,614 | 232,617 | |||||||||||||||
| Fixed assets, net | 452,856 | 480,250 | - | 10,103 | 943,209 | |||||||||||||||
| Total assets | 630,515 | 877,041 | 17,481 | 83,567 | 1,608,604 | |||||||||||||||
| Total current liabilities | 91,090 | 108,950 | 356 | 20,548 | 220,944 | |||||||||||||||
| Total debt, including current portion | 64,243 | 240,802 | - | 61,499 | 366,544 | |||||||||||||||
(1) See Table 5 for reconciliation of Operating Income to EBITDA
(2) See Table 5 for reconciliation of Operating Income to Adjusted EBITDA
* Corporate and Other refer to corporate overhead expenses and consolidating adjustments
ATN International, Inc.
Selected Segment Operational Information
| As of | As of | As of | As of | |||||||||||||
| December 31, | March 31, | June 30, | September 30, | |||||||||||||
| 2021 | 2022 | 2022 | 2022 | |||||||||||||
| Consolidated Operational Data #: | ||||||||||||||||
| Fiber Route Miles | 9,058 | 9,127 | 9,399 | 9,756 | ||||||||||||
| Fiber Connected Towers * | 364 | 364 | 364 | 404 | ||||||||||||
| Owned Towers ** | 404 | 404 | 404 | 404 | ||||||||||||
| Broadband Homes Passed - total | 565,300 | 565,600 | 569,800 | 613,600 | ||||||||||||
| Broadband Homes Passed - by HSD *** | 190,400 | 193,300 | 199,800 | 219,300 | ||||||||||||
| % Broadband Homes Passed by HSD *** | 34 | % | 34 | % | 35 | % | 36 | % | ||||||||
| Broadband Customers | 203,700 | 204,000 | 204,500 | 205,200 | ||||||||||||
| HSD *** Capable Customers | 98,100 | 101,800 | 105,600 | 110,700 | ||||||||||||
| % HSD*** Capable Customers | 48 | % | 50 | % | 52 | % | 54 | % | ||||||||
| Quarter ended | ||||||||||||||||||||
| September 30, | December 31, | March 31, | June 30, | September 30, | ||||||||||||||||
| 2021 | 2021 | 2022 | 2022 | 2022 | ||||||||||||||||
| International Telecom Operational Data: | ||||||||||||||||||||
| Mobile - Subscribers # | ||||||||||||||||||||
| Pre-Paid | 276,400 | 285,800 | 291,900 | 297,000 | 301,800 | |||||||||||||||
| Post-Paid | 49,200 | 49,800 | 50,200 | 51,900 | 54,200 | |||||||||||||||
| Total | 325,600 | 335,600 | 342,100 | 348,900 | 356,000 | |||||||||||||||
| Mobile - Blended Churn | 2.68 | % | 2.73 | % | 2.86 | % | 2.80 | % | 3.02 | % | ||||||||||
# Data presented may differ from prior reported quarter to reflect more accurate data and/or changes in calculation methodology and process.
* All cell sites, including rooftops, that the company serves with its own fiber
** All geographically distinct cell sites, including towers and other structures
*** HSD is defined as download speeds > 100 Mbs
18
Table 5
ATN International, Inc.
Reconciliation of Non-GAAP Measures
(In Thousands)
| For the three months ended September 30, 2022 is as follows: | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Operating income (loss) | $ | 13,360 | $ | 716 | $ | (711 | ) | $ | (11,926 | ) | $ | 1,439 | ||||||||
| Depreciation expense | 14,126 | 18,341 | - | 846 | 33,313 | |||||||||||||||
| Amortization of intangibles from acquisitions | 380 | 2,856 | - | - | 3,236 | |||||||||||||||
| EBITDA | $ | 27,866 | $ | 21,913 | $ | (711 | ) | $ | (11,080 | ) | $ | 37,988 | ||||||||
| Transaction-related charges | - | 212 | - | 3,203 | 3,415 | |||||||||||||||
| (Gain) Loss on disposition of assets | (3 | ) | (213 | ) | 700 | - | 484 | |||||||||||||
| ADJUSTED EBITDA | $ | 27,863 | $ | 21,912 | $ | (11 | ) | $ | (7,877 | ) | $ | 41,887 | ||||||||
| Revenue | $ | 90,007 | $ | 92,206 | $ | - | $ | - | $ | 182,213 | ||||||||||
| ADJUSTED EBITDA MARGIN | 31.0 | % | 23.8 | % | NA | NA | 23.0 | % | ||||||||||||
| For the three months ended September 30, 2021 is as follows: | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Operating income (loss) | $ | 13,213 | $ | (9,830 | ) | $ | (55 | ) | $ | (4,310 | ) | $ | (982 | ) | ||||||
| Depreciation expense | 13,308 | 14,327 | - | 1,240 | 28,875 | |||||||||||||||
| Amortization of intangibles from acquisitions | 418 | 3,062 | - | - | 3,480 | |||||||||||||||
| EBITDA | $ | 26,939 | $ | 7,559 | $ | (55 | ) | $ | (3,070 | ) | $ | 31,373 | ||||||||
| Transaction-related charges | - | 9,033 | - | (3,337 | ) | 5,696 | ||||||||||||||
| (Gain) Loss on disposition of assets | (67 | ) | (188 | ) | (1 | ) | - | (256 | ) | |||||||||||
| ADJUSTED EBITDA | $ | 26,872 | $ | 16,404 | $ | (56 | ) | $ | (6,407 | ) | $ | 36,813 | ||||||||
| Revenue | $ | 85,306 | $ | 81,454 | $ | - | $ | - | $ | 166,760 | ||||||||||
| ADJUSTED EBITDA MARGIN | 31.5 | % | 20.1 | % | NA | NA | 22.1 | % | ||||||||||||
19
| For the nine months ended September 30, 2022 is as follows: | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Operating income (loss) | $ | 36,889 | $ | (4,199 | ) | $ | (755 | ) | $ | (28,663 | ) | $ | 3,272 | |||||||
| Depreciation expense | 43,109 | 54,546 | - | 2,766 | 100,421 | |||||||||||||||
| Amortization of intangibles from acquisitions | 1,192 | 8,552 | - | - | 9,744 | |||||||||||||||
| EBITDA | $ | 81,190 | $ | 58,899 | $ | (755 | ) | $ | (25,897 | ) | $ | 113,437 | ||||||||
| Transaction-related charges | - | 1,094 | - | 3,287 | 4,381 | |||||||||||||||
| (Gain) Loss on disposition of assets | 1,029 | 2,147 | 700 | - | 3,876 | |||||||||||||||
| ADJUSTED EBITDA | $ | 82,219 | $ | 62,140 | $ | (55 | ) | $ | (22,610 | ) | $ | 121,694 | ||||||||
| Revenue | $ | 265,197 | $ | 268,533 | $ | - | $ | - | $ | 533,730 | ||||||||||
| ADJUSTED EBITDA MARGIN | 31.0 | % | 23.1 | % | NA | NA | 22.8 | % | ||||||||||||
| For the nine months ended September 30, 2021 is as follows: | ||||||||||||||||||||
| International Telecom | US Telecom | Renewable Energy | Corporate and Other * | Total | ||||||||||||||||
| Operating income (loss) | $ | 40,999 | $ | (10,920 | ) | $ | (1,488 | ) | $ | (23,320 | ) | $ | 5,271 | |||||||
| Depreciation expense | 40,080 | 24,598 | 188 | 3,827 | 68,693 | |||||||||||||||
| Amortization of intangibles from acquisitions | 1,262 | 3,062 | - | - | 4,324 | |||||||||||||||
| EBITDA | $ | 82,341 | $ | 16,740 | $ | (1,300 | ) | $ | (19,493 | ) | $ | 78,288 | ||||||||
| Transaction-related charges | - | 7,257 | 566 | - | 7,823 | |||||||||||||||
| (Gain) Loss on disposition of assets | (65 | ) | (177 | ) | 624 | 223 | 605 | |||||||||||||
| ADJUSTED EBITDA | $ | 82,276 | $ | 23,820 | $ | (110 | ) | $ | (19,270 | ) | $ | 86,716 | ||||||||
| Revenue | $ | 255,342 | $ | 159,375 | $ | 418 | $ | - | $ | 415,135 | ||||||||||
| ADJUSTED EBITDA MARGIN | 32.2 | % | 14.9 | % | -26.3 | % | NA | 20.9 | % | |||||||||||
20
Table 6
ATN International, Inc.
Non GAAP Measure - Net Debt Ratio
(in Thousands, Except per Share Data)
| September 30, | December 31, | |||||||
| 2022 | 2021 | |||||||
| Current portion of long-term debt * | $ | 3,786 | $ | 4,665 | ||||
| Long-term debt, net of current portion * | 351,866 | 327,111 | ||||||
| Total debt | $ | 355,652 | $ | 331,776 | ||||
| Less: Cash and cash equivalents | 76,714 | 79,601 | ||||||
| Net Debt | $ | 278,938 | $ | 252,175 | ||||
| Adjusted EBITDA - for the four quarters ended | $ | 164,022 | $ | 129,047 | ||||
| Net Debt Ratio | 1.70 | 1.95 | ||||||
* Excludes Customer Receivable and Credit Facility
21